{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["fnd budget","fnd base rates","pre fnd budg","fnd enro","charterinfo","distinfo","inflat","lowincgroup","codes"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":1,"defined_names":27,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"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,{"$f":"VLOOKUP(orderCHA,charterinfo_a,4)","v":409}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,5)","v":201}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,6)","v":95}]
[]
[" F Y 2 3    F O U N D A T I O N    B U D G E T"]
[{"$f":"VLOOKUP(orderCHA,charterinfo_a,2)","v":"409 - ALMA DEL MAR Charter School - FALL RIVER 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,"Low"]
[null,null,"Fctr = w","School","Half","Full","entary","Middle","School","tional",null,"(3.82% of total)","Out","PK-5","6-8","9-12","Income",null,"TOTAL**"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," ",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":1},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,7)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,8)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,9)","v":0},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,10)","v":3.8600000000000002E-2},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,11)","v":0},{"$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},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,15)","v":1},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,16)","v":1}]
[" "," "," "," "," "," "," ",null,null," "," "," "," ",null,null,null," ",null," "]
[1,"Administration","w",{"$f":"'fnd base rates'!$C107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$C108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$C109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$C110*$D$28*G$12","v":423.61},{"$f":"'fnd base rates'!$C111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$C112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$C113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$C114*$D$28*L$12","v":112.85134600000001},{"$f":"'fnd base rates'!$C115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$C116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$C117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$C118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,3)*$D$28*Q$12","v":87.92},null,{"$f":"SUM(D14:Q14)","v":624.38134600000001}]
[2,"Instructional Leadership","w",{"$f":"'fnd base rates'!$D107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$D108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$D109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$D110*$D$28*G$12","v":765.08},{"$f":"'fnd base rates'!$D111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$D112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$D113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$D114*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$D115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$D116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$D117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$D118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,4)*$D$28*Q$12","v":416.57},null,1181.6500000000001]
[3,"Classroom and Specialist Teachers","w",{"$f":"'fnd base rates'!$E107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$E108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$E109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$E110*$D$28*G$12","v":3508.05},{"$f":"'fnd base rates'!$E111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$E112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$E113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$E114*$D$28*L$12","v":372.38037600000001},{"$f":"'fnd base rates'!$E115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$E116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$E117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$E118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,5)*$D$28*Q$12","v":4066.47},null,7946.9003759999996]
[4,"Other Teaching Services","w",{"$f":"'fnd base rates'!$F107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$F108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$F109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$F110*$D$28*G$12","v":899.76},{"$f":"'fnd base rates'!$F111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$F112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$F113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$F114*$D$28*L$12","v":347.68641200000002},{"$f":"'fnd base rates'!$F115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$F116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$F117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$F118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,6)*$D$28*Q$12","v":0},null,1247.446412]
[5,"Professional Development","w",{"$f":"'fnd base rates'!$G107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$G108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$G109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$G110*$D$28*G$12","v":138.83000000000001},{"$f":"'fnd base rates'!$G111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$G112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$G113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$G114*$D$28*L$12","v":17.963282},{"$f":"'fnd base rates'!$G115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$G116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$G117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$G118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,7)*$D$28*Q$12","v":197.28},null,354.07328200000001]
[6,"Instructional Equipment & Tech","nw",{"$f":"'fnd base rates'!$H107*D$12","v":0},{"$f":"'fnd base rates'!$H108*E$12","v":0},{"$f":"'fnd base rates'!$H109*F$12","v":0},{"$f":"'fnd base rates'!$H110*G$12","v":507.76},{"$f":"'fnd base rates'!$H111*H$12","v":0},{"$f":"'fnd base rates'!$H112*I$12","v":0},{"$f":"'fnd base rates'!$H113*J$12","v":0}," ",{"$f":"'fnd base rates'!$H114*L$12","v":15.678934000000002},{"$f":"'fnd base rates'!$H115*M$12","v":0},{"$f":"'fnd base rates'!$H116*N$12","v":0},{"$f":"'fnd base rates'!$H117*O$12","v":0},{"$f":"'fnd base rates'!$H118*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,8)*Q$12","v":30.24},null,553.67893400000003]
[7,"Guidance and Pschological","w",{"$f":"'fnd base rates'!$I107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$I108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$I109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$I110*$D$28*G$12","v":306.35000000000002},{"$f":"'fnd base rates'!$I111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$I112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$I113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$I114*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$I115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$I116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$I117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$I118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,9)*$D$28*Q$12","v":164.67},null,471.02]
[8,"Pupil Services","w",{"$f":"'fnd base rates'!$J107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$J108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$J109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$J110*$D$28*G$12","v":152.32},{"$f":"'fnd base rates'!$J111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$J112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$J113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$J114*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$J115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$J116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$J117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$J118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,10)*$D$28*Q$12","v":855.64},null,1007.96]
[9,"Operations and Maintenance","w",{"$f":"'fnd base rates'!$K107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$K108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$K109*$D$28*F$12","v":0},{"$f":"'fnd base rates'!$K110*$D$28*G$12","v":974.15},{"$f":"'fnd base rates'!$K111*$D$28*H$12","v":0},{"$f":"'fnd base rates'!$K112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$K113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$K114*$D$28*L$12","v":126.05988000000002},{"$f":"'fnd base rates'!$K115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$K116*$D$28*N$12","v":0},{"$f":"'fnd base rates'!$K117*$D$28*O$12","v":0},{"$f":"'fnd base rates'!$K118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,11)*$D$28*Q$12","v":0},null,1100.2098799999999]
[10,"Employee Benefits & Fixed Charges","nw",{"$f":"'fnd base rates'!$L107*D$12","v":0},{"$f":"'fnd base rates'!$L108*E$12","v":0},{"$f":"'fnd base rates'!$L109*F$12","v":0},{"$f":"'fnd base rates'!$L110*G$12","v":1303.19},{"$f":"'fnd base rates'!$L111*H$12","v":0},{"$f":"'fnd base rates'!$L112*I$12","v":0},{"$f":"'fnd base rates'!$L113*J$12","v":0},null,{"$f":"'fnd base rates'!$L114*L$12","v":142.96668000000003},{"$f":"'fnd base rates'!$L115*M$12","v":0},{"$f":"'fnd base rates'!$L116*N$12","v":0},{"$f":"'fnd base rates'!$L117*O$12","v":0},{"$f":"'fnd base rates'!$L118*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,12)*Q$12","v":657.78},null,2103.9366799999998]
[11,"Special Ed Tuition","nw",{"$f":"'fnd base rates'!$M107*D$12","v":0},{"$f":"'fnd base rates'!$M108*E$12","v":0},{"$f":"'fnd base rates'!$M109*F$12","v":0},{"$f":"'fnd base rates'!$M110*G$12","v":0},{"$f":"'fnd base rates'!$M111*H$12","v":0},{"$f":"'fnd base rates'!$M112*I$12","v":0},{"$f":"'fnd base rates'!$M113*J$12","v":0},null,{"$f":"'fnd base rates'!$M114*L$12","v":0},{"$f":"'fnd base rates'!$M115*M$12","v":0},{"$f":"'fnd base rates'!$M116*N$12","v":0},{"$f":"'fnd base rates'!$M117*O$12","v":0},{"$f":"'fnd base rates'!$M118*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,13)*Q$12","v":0},null,0]
[]
[12,"Total",null,{"$f":"SUM(D14:D24)","v":0},0,0,8979.1,{"$f":"SUM(H14:H24)","v":0},0,0,0,1135.5869100000002,0,0,0,0,6476.57,null,{"$f":"SUM(S14:S24)","v":16591.25691}]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",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":16591}]
[14,"Low Income Group",null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,9)","v":12}]
[]
["C A V E A T S",null,null,null,null,null,null,null,null,null,null,"English Learners as a % of Total Full Rate and Budget",null,null,null,null,null,null,{"$f":"SUM(N26:P26)/S26","v":0}]
["-  Charter schools do not send special education pupils to other districts or private programs.",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":0.39036041905278407}]
[" - The in-district special education increment uses an \"assumed\" enrollment percentage of 3.86."]
["-  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, 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 2021 enrollment is being used to generate the FY23 rate.  "]

{"sheet":"fnd base rates","index":1,"n_rows":333,"n_cols":24,"rows_kept":333,"cut":false,"hidden":true,"merged":[[97,2,97,3],[96,2,96,3],[98,2,98,3]]}
[]
[]
[]
["FY22 Foundation 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",202.69,366.06,1678.52,430.49,66.38,242.94,134.35,48.57,466.11,583.96,0,4220.0700000000006]
[2,"Kindergarten-Half",202.69,366.06,1678.52,430.49,66.38,242.94,134.35,48.57,466.11,583.96,0,4220.0700000000006]
[3,"Kindergarten-Full",405.37,732.13,3357.03,861.01,132.83000000000001,485.89,268.72000000000003,97.19,932.2,1167.9000000000001,0,8440.27]
[4,"Elementary",405.37,732.13,3356.99,861.01,132.85,485.89,268.72000000000003,145.76,932.2,1167.93,0,8488.85]
[5,"Junior/Middle",405.37,732.13,2954.16,619.79999999999995,144.01,485.89,336.12,238.1,1010.62,1215.9100000000001,0,8142.1100000000006]
[6,"High School",405.37,732.13,4344.33,515.98,139.63999999999999,777.42,407.6,549.04,979.9,1093.9000000000001,0,9945.31]
[7,"Vocational",405.37,732.13,7385.41,515.98,230.86,1360.47,407.6,549.04,1833.94,1531.98,0,14952.78]
[8,"Special Ed-In School",2797.71,0,9231.73,8619.5400000000009,445.33,388.7,0,0,3125.17,3540.82,0,28149]
[9,"Special Ed-Tuitioned Out",3010.64,0,0,45.99,0,0,0,0,0,0,28584.400000000001,31641.030000000002]
[10,"EL PK-5",95.01,166.27,1163.8499999999999,166.27,47.5,118.75,71.260000000000005,23.76,285.02,261.27,0,2398.9599999999996]
[11,"EL jr/middle",99.85,174.72,1222.99,174.72,49.92,124.79,74.88,24.96,299.51,274.55,0,2520.8900000000003]
[12,"EL high",85.72,150.02000000000001,1050.0899999999999,150.02000000000001,42.86,107.15,64.290000000000006,21.43,257.17,235.73,0,2164.48]
[13,"Low Income 1",52.17,247.19,2413.12,0,117.08,17.940000000000001,97.71,507.75,0,390.34,0,3843.3]
[14,"Low Income 2",53.18,251.94,2459.38,0,119.32,18.29,99.58,517.49,0,397.82,0,3917.0000000000005]
[15,"Low Income 3",54.17,256.68,2505.65,0,121.57,18.64,101.47,527.23,0,405.31,0,3990.72]
[16,"Low Income 4",55.17,261.41000000000003,2551.91,0,123.81,18.98,103.34,536.95000000000005,0,412.79,0,4064.3599999999997]
[17,"Low Income 5",56.17,266.14999999999998,2598.17,0,126.05,19.32,105.21,546.69000000000005,0,420.28,0,4138.0400000000009]
[18,"Low Income 6",60.56,286.93,2800.97,0,135.88,20.83,113.42,589.36,0,453.08,0,4461.0300000000007]
[19,"Low Income 7",62.96,298.31,2912.09,0,141.28,21.66,117.92,612.75,0,471.05,0,4638.0200000000004]
[20,"Low Income 8",65.36,309.69,3023.19,0,146.66999999999999,22.49,122.42,636.12,0,489.02,0,4814.9600000000009]
[21,"Low Income 9",67.77,321.08,3134.33,0,152.06,23.31,126.92,659.5,0,507,0,4991.9699999999993]
[22,"Low Income 10",70.17,332.46,3245.44,0,157.44999999999999,24.14,131.41999999999999,682.88,0,524.98,0,5168.9400000000005]
[23,"Low Income 11",72.23,342.21,3340.67,0,162.07,24.84,135.27000000000001,702.92,0,540.38,0,5320.59]
[24,"Low Income 12",74.290000000000006,351.97,3435.89,0,166.69,25.55,139.13,722.96,0,555.78,0,5472.26]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Inflation Adjustment"]
[null,"FY22 baseline",1,null,null,null,null,null,null,null,"Rates in Orange cells are values.   They are increased accord-"]
[null,"FY23 inflation cap'd",4.4999999999999998E-2,null,null,null,null,null,null,null,"ing to SOA parameters."]
[null,"FY23 adjustment",{"$f":"C97+C98","v":1.0449999999999999}]
[]
["FY23 Foundation Budget Rates"]
[null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,"Total"]
[null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Opera-",null,null,null,null,null,"FY23",null,"FY23",null,"FY23"]
[null,null,"Admini-","Instructional","& Specialist","Teaching","ional Dev-","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ting Exp-",null,"FY",null,"FY22",null,"PROJa",null,"Gov",null,"HWM"]
["Adjusted Foundation Budget",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","enditures",null,"diff"]
[null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[1,"Pre-School",{"$f":"IF(C10>0,ROUND(C10+(C10*inflat),2),0)","v":211.81},382.53,1754.05,449.86,69.37,253.87,153.16,50.76,487.08,651.59,0,{"$f":"SUM(C107:M107)","v":4464.08},null,{"$f":"N107-R107","v":244.00999999999931},null,4220.0700000000006,null,4464.08,null,4464.08,null,4464.08]
[2,"Kindergarten-Half",{"$f":"IF(C11>0,ROUND(C11+(C11*inflat),2),0)","v":211.81},382.53,1754.05,449.86,69.37,253.87,153.16,50.76,487.08,651.59,0,{"$f":"SUM(C108:M108)","v":4464.08},null,{"$f":"N108-R108","v":244.00999999999931},null,4220.0700000000006,null,4464.08,null,4464.08,null,4464.08]
[3,"Kindergarten-Full",{"$f":"IF(C12>0,ROUND(C12+(C12*inflat),2),0)","v":423.61},765.08,3508.1,899.76,138.81,507.76,306.35000000000002,101.56,974.15,1303.1600000000001,0,8928.340000000002,null,488.07000000000153,null,8440.27,null,8928.340000000002,null,8928.340000000002,null,8928.340000000002]
[4,"Elementary",{"$f":"IF(C13>0,ROUND(C13+(C13*inflat),2),0)","v":423.61},765.08,3508.05,899.76,138.83000000000001,507.76,306.35000000000002,152.32,974.15,1303.19,0,8979.1,null,490.25,null,8488.85,null,8979.1,null,8979.1,null,8979.1]
[5,"Junior/Middle",{"$f":"IF(C14>0,ROUND(C14+(C14*inflat),2),0)","v":423.61},765.08,3087.1,647.69000000000005,150.49,507.76,362.69,248.81,1056.0999999999999,1369.51,0,8618.84,null,476.72999999999956,null,8142.1100000000006,null,8618.85,null,8618.84,null,8618.84]
[6,"High School",{"$f":"IF(C15>0,ROUND(C15+(C15*inflat),2),0)","v":423.61},765.08,4539.82,539.20000000000005,145.91999999999999,812.4,425.94,573.75,1024,1226.1600000000001,0,10475.879999999999,null,530.56999999999971,null,9945.31,null,10475.879999999999,null,10475.879999999999,null,10475.879999999999]
[7,"Vocational",{"$f":"IF(C16>0,ROUND(C16+(C16*inflat),2),0)","v":423.61},765.08,7717.75,539.20000000000005,241.25,1421.69,425.94,573.75,1916.47,1672.97,0,15697.710000000001,null,744.93000000000029,null,14952.78,null,15697.710000000001,null,15697.710000000001,null,15697.710000000001]
[8,"Special Ed-In School",{"$f":"IF(C17>0,ROUND(C17+(C17*inflat),2),0)","v":2923.61},0,9647.16,9007.42,465.37,406.19,0,0,3265.8,3703.8,0,29419.35,null,1270.3499999999985,null,28149,null,29419.35,null,29419.35,null,29419.35]
[9,"Special Ed-Tuitioned Out",3262.78,0,0,49.84,0,0,0,0,0,0,30978.37,34290.99,null,2649.9599999999955,null,31641.030000000002,null,34291,null,34290.99,null,34290.99]
[10,"EL PK-5",101.16,177.02,1239.0899999999999,177.02,50.57,126.43,75.86,25.3,303.45,278.17,0,2554.0699999999997,null,155.11000000000013,null,2398.9599999999996,null,2554.0511257323788,null,2554.0699999999997,null,2554.0699999999997]
[11,"EL jr/middle",106.77,186.83,1307.82,186.83,53.38,133.44999999999999,80.08,26.69,320.27999999999997,293.58999999999997,0,2695.7200000000003,null,174.82999999999993,null,2520.8900000000003,null,2695.7445155440541,null,2695.7200000000003,null,2695.7200000000003]
[12,"EL high",99.63,174.34,1220.3599999999999,174.34,49.8,124.52,74.709999999999994,24.91,298.86,273.95999999999998,0,2515.4299999999998,null,350.94999999999982,null,2164.48,null,2515.4452341653318,null,2515.4299999999998,null,2515.4299999999998]
[13,"Low Income 1",53.94,255.58,2495,0,121.05,18.55,101.03,524.98,0,403.58,0,3973.7100000000005,null,130.41000000000031,null,3843.3,null,3973.7100000000005,null,3973.7100000000005,null,3973.7100000000005]
[14,"Low Income 2",55.43,262.60000000000002,2563.5300000000002,0,124.37,19.059999999999999,103.8,539.4,0,414.67,0,4082.8600000000006,null,165.86000000000013,null,3917.0000000000005,null,4082.8600000000006,null,4082.8600000000006,null,4082.8600000000006]
[15,"Low Income 3",56.9,269.63,2632.05,0,127.7,19.579999999999998,106.58,553.82000000000005,0,425.76,0,4192.0199999999995,null,201.29999999999973,null,3990.72,null,4192.0199999999995,null,4192.0199999999995,null,4192.0199999999995]
[16,"Low Income 4",58.39,276.64,2700.58,0,131.02000000000001,20.079999999999998,109.36,568.24,0,436.84,0,4301.1499999999996,null,236.78999999999996,null,4064.3599999999997,null,4301.1499999999996,null,4301.1499999999996,null,4301.1499999999996]
[17,"Low Income 5",59.87,283.66000000000003,2769.11,0,134.35,20.59,112.13,582.66,0,447.93,0,4410.3,null,272.25999999999931,null,4138.0400000000009,null,4410.29,null,4410.3,null,4410.3]
[18,"Low Income 6",65.09,308.37,3010.3,0,146.04,22.39,121.89,633.4,0,486.94,0,4794.4199999999992,null,333.38999999999851,null,4461.0300000000007,null,4794.4199999999992,null,4794.4199999999992,null,4794.4199999999992]
[19,"Low Income 7",68.64,325.22000000000003,3174.83,0,154.02000000000001,23.61,128.56,668.03,0,513.54999999999995,0,5056.46,null,418.4399999999996,null,4638.0200000000004,null,5056.47,null,5056.46,null,5056.46]
[20,"Low Income 8",72.2,342.08,3339.36,0,162.01,24.84,135.22,702.64,0,540.16,0,5318.51,null,503.54999999999927,null,4814.9600000000009,null,5318.48,null,5318.51,null,5318.51]
[21,"Low Income 9",75.760000000000005,358.94,3503.91,0,169.99,26.06,141.88,737.27,0,566.78,0,5580.5899999999992,null,588.61999999999989,null,4991.9699999999993,null,5580.5899999999992,null,5580.5899999999992,null,5580.5899999999992]
[22,"Low Income 10",79.31,375.8,3668.44,0,177.97,27.28,148.55000000000001,771.89,0,593.4,0,5842.64,null,673.69999999999982,null,5168.9400000000005,null,5842.64,null,5842.64,null,5842.64]
[23,"Low Income 11",83.62,396.18,3867.46,0,187.63,28.76,156.61000000000001,813.77,0,625.59,0,6159.6200000000008,null,839.03000000000065,null,5320.59,null,6159.6,null,6159.6200000000008,null,6159.6200000000008]
[24,"Low Income 12",87.92,416.57,4066.47,0,197.28,30.24,164.67,855.64,0,657.78,0,6476.57,null,1004.3099999999995,null,5472.26,null,6476.5499999999993,null,6476.57,null,6476.57]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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"]
[{"$f":"A107=A207","v":false},{"$f":"B107=B207","v":false},{"$f":"C107-C207","v":211.81},{"$f":"D107-D207","v":382.53},1754.05,449.86,69.37,253.87,153.16,50.76,487.08,651.59,0,4464.08," "]
[{"$f":"A108=A208","v":false},false,{"$f":"C108-C208","v":211.81},382.53,1754.05,449.86,69.37,253.87,153.16,50.76,487.08,651.59,0,4464.08," "]
[{"$f":"A109=A209","v":false},false,{"$f":"C109-C209","v":423.61},765.08,3508.1,899.76,138.81,507.76,306.35000000000002,101.56,974.15,1303.1600000000001,0,8928.340000000002," "]
[{"$f":"A110=A210","v":false},false,{"$f":"C110-C210","v":423.61},765.08,3508.05,899.76,138.83000000000001,507.76,306.35000000000002,152.32,974.15,1303.19,0,8979.1," "]
[{"$f":"A111=A211","v":false},false,{"$f":"C111-C211","v":423.61},765.08,3087.1,647.69000000000005,150.49,507.76,362.69,248.81,1056.0999999999999,{"$f":"L111-L211","v":1369.51},0,8618.84," "]
[{"$f":"A112=A212","v":false},false,{"$f":"C112-C212","v":423.61},765.08,4539.82,539.20000000000005,145.91999999999999,812.4,425.94,573.75,1024,1226.1600000000001,0,10475.879999999999," "]
[{"$f":"A113=A213","v":false},false,{"$f":"C113-C213","v":423.61},765.08,7717.75,539.20000000000005,241.25,1421.69,425.94,573.75,1916.47,1672.97,0,15697.710000000001," "]
[{"$f":"A114=A214","v":false},false,{"$f":"C114-C214","v":2923.61},0,9647.16,9007.42,465.37,406.19,0,0,3265.8,3703.8,0,29419.35," "]
[{"$f":"A115=A215","v":false},false,{"$f":"C115-C215","v":3262.78},0,0,49.84,0,0,0,0,0,0,30978.37,34290.99," "]
[{"$f":"A116=A216","v":false},false,{"$f":"C116-C216","v":101.16},177.02,1239.0899999999999,177.02,50.57,126.43,75.86,25.3,303.45,278.17,0,2554.0699999999997," "]
[{"$f":"A117=A217","v":false},false,{"$f":"C117-C217","v":106.77},186.83,1307.82,186.83,53.38,133.44999999999999,80.08,26.69,320.27999999999997,293.58999999999997,0,2695.7200000000003," "]
[{"$f":"A118=A218","v":false},false,{"$f":"C118-C218","v":99.63},174.34,1220.3599999999999,174.34,49.8,124.52,74.709999999999994,24.91,298.86,273.95999999999998,0,2515.4299999999998," "]
[{"$f":"A119=A219","v":false},false,{"$f":"C119-C219","v":53.94},255.58,2495,0,121.05,18.55,101.03,524.98,0,403.58,0,3973.7100000000005," "]
[{"$f":"A120=A220","v":false},false,{"$f":"C120-C220","v":55.43},262.60000000000002,2563.5300000000002,0,124.37,19.059999999999999,103.8,539.4,0,414.67,0,4082.8600000000006," "]
[{"$f":"A121=A221","v":false},false,{"$f":"C121-C221","v":56.9},269.63,2632.05,0,127.7,19.579999999999998,106.58,553.82000000000005,0,425.76,0,4192.0199999999995," "]
[{"$f":"A122=A222","v":false},false,{"$f":"C122-C222","v":58.39},276.64,2700.58,0,131.02000000000001,20.079999999999998,109.36,568.24,0,436.84,0,4301.1499999999996," "]
[{"$f":"A123=A223","v":false},false,{"$f":"C123-C223","v":59.87},283.66000000000003,2769.11,0,134.35,20.59,112.13,582.66,0,447.93,0,4410.3," "]
[{"$f":"A124=A224","v":false},false,{"$f":"C124-C224","v":65.09},308.37,3010.3,0,146.04,22.39,121.89,633.4,0,486.94,0,4794.4199999999992," "]
[{"$f":"A125=A225","v":false},false,{"$f":"C125-C225","v":68.64},325.22000000000003,3174.83,0,154.02000000000001,23.61,128.56,668.03,0,513.54999999999995,0,5056.46," "]
[{"$f":"A126=A226","v":false},false,{"$f":"C126-C226","v":72.2},342.08,3339.36,0,162.01,24.84,135.22,702.64,0,540.16,0,5318.51," "]
[{"$f":"A127=A227","v":false},false,{"$f":"C127-C227","v":75.760000000000005},358.94,3503.91,0,169.99,26.06,141.88,737.27,0,566.78,0,5580.5899999999992," "]
[{"$f":"A128=A228","v":false},false,{"$f":"C128-C228","v":79.31},375.8,3668.44,0,177.97,27.28,148.55000000000001,771.89,0,593.4,0,5842.64," "]
[{"$f":"A129=A229","v":false},false,{"$f":"C129-C229","v":83.62},396.18,3867.46,0,187.63,28.76,156.61000000000001,813.77,0,625.59,0,6159.6200000000008," "]
[{"$f":"A130=A230","v":false},false,{"$f":"C130-C230","v":87.92},416.57,4066.47,0,197.28,30.24,164.67,855.64,0,657.78,0,6476.57," "]
[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," "]

{"sheet":"pre fnd budg","index":2,"n_rows":1824,"n_cols":54,"rows_kept":1824,"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",{"$f":"COUNTA(AX10:AX1801)","v":1063},"greater than 0",{"$f":"COUNTIF($AX$10:$AX$1801,\">0\")","v":7}]
[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($AX$10:$AX$1801,\"<0\")","v":1},"= $0",{"$f":"COUNTIF($AX$10:$AX$1801,\"=0\")","v":1055}]
[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($AX$10:$AX$1801,\"<0\")-AT4-AT5-AT6-AT7","v":0},"> $20",{"$f":"COUNTIF($AX$10:$AX$1801,\">0\")-AV4-AV5-AV6-AV7","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K1801)","v":1749.2376000000074},null,null,null,{"$f":"SUM(M10:O1801)","v":5832},{"$f":"SUM(P10:P1801)","v":28598},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($AX$10:$AX$1801,\"<-49.999\")-AT5-AT6-AT7","v":0},"> $50",{"$f":"COUNTIF($AX$10:$AX$1801,\">49.9999\")-AV5-AV6-AV7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< $100",{"$f":"COUNTIF($AX$10:$AX$1801,\"<-99.9999\")-AT6-AT7","v":1},"> $100",{"$f":"COUNTIF($AX$10:$AX$1801,\">99.9999\")-AV6-AV7","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Assumed","Assumed",null,null,null,null,"Total",null,"Low",null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Found-",null,null,null,null,null,"wage",{"$f":"SUM(AM10:AM1000890)","v":45634},null,null,null,null,null,"< $500",{"$f":"COUNTIF($AX$10:$AX$1801,\"<-499.9999\")-AT7","v":0},"> $200",{"$f":"COUNTIF($AX$10:$AX$1801,\">199.9999\")-AV7","v":0}]
[null,null,null,null,null,null,null,"Junior","High  ",null,"Special Ed","Special Ed","EL","EL","EL","Ecodis","Found","WAF","Inc",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($AX$10:$AX$1801,\"<-999.9999\")","v":0},"> $500",{"$f":"COUNTIF($AX$10:$AX$1801,\">299.9999\")","v":7}]
["chalea","chalocsend","Charter","PK","KP","KF","Elem","Middle","School","voke","In School","Tuitioned","PK-5","6-8","9-12","Low Inc","Enro","Adjusted","Group",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","Budget",null,"chalocsend","LEA","LEA","LEA","1=good","enro","fnd budget","rate","diff","rate check",null,null,null,null,null,"gov","diff","hwm test","diff",null,"diff"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,null,null,null,"2022-01-06","x","2022-04-06","x",null,"x"]
[409,409201003,"ALMA DEL MAR",{"$f":"'fnd enro'!D10","v":0},{"$f":"'fnd enro'!E10","v":0},{"$f":"'fnd enro'!F10","v":0},{"$f":"'fnd enro'!G10","v":1},{"$f":"'fnd enro'!H10","v":1},{"$f":"'fnd enro'!I10","v":0},{"$f":"'fnd enro'!J10","v":0},{"$f":"'fnd enro'!K10","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L10","v":0},{"$f":"'fnd enro'!M10","v":0},{"$f":"'fnd enro'!N10","v":0},{"$f":"'fnd enro'!O10","v":0},{"$f":"'fnd enro'!P10","v":0},{"$f":"'fnd enro'!R10","v":2},{"$f":"VLOOKUP(B10,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q10)","v":7},null,{"$f":"(($D10*'fnd base rates'!C$107)\n+($E10*'fnd base rates'!C$108)\n+($F10*'fnd base rates'!C$109)\n+($G10*'fnd base rates'!C$110)\n+($H10*'fnd base rates'!C$111)\n+($I10*'fnd base rates'!C$112)\n+($J10*'fnd base rates'!C$113)\n+($K10*'fnd base rates'!C$114)\n+($M10*'fnd base rates'!C$116)\n+($N10*'fnd base rates'!C$117)\n+($O10*'fnd base rates'!C$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,3)))\n*$R10","v":1072.9226920000001},{"$f":"(($D10*'fnd base rates'!D$107)\n+($E10*'fnd base rates'!D$108)\n+($F10*'fnd base rates'!D$109)\n+($G10*'fnd base rates'!D$110)\n+($H10*'fnd base rates'!D$111)\n+($I10*'fnd base rates'!D$112)\n+($J10*'fnd base rates'!D$113)\n+($K10*'fnd base rates'!D$114)\n+($M10*'fnd base rates'!D$116)\n+($N10*'fnd base rates'!D$117)\n+($O10*'fnd base rates'!D$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,4)))\n*$R10","v":1530.16},{"$f":"(($D10*'fnd base rates'!E$107)\n+($E10*'fnd base rates'!E$108)\n+($F10*'fnd base rates'!E$109)\n+($G10*'fnd base rates'!E$110)\n+($H10*'fnd base rates'!E$111)\n+($I10*'fnd base rates'!E$112)\n+($J10*'fnd base rates'!E$113)\n+($K10*'fnd base rates'!E$114)\n+($M10*'fnd base rates'!E$116)\n+($N10*'fnd base rates'!E$117)\n+($O10*'fnd base rates'!E$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,5)))\n*$R10","v":7339.9107519999998},{"$f":"(($D10*'fnd base rates'!F$107)\n+($E10*'fnd base rates'!F$108)\n+($F10*'fnd base rates'!F$109)\n+($G10*'fnd base rates'!F$110)\n+($H10*'fnd base rates'!F$111)\n+($I10*'fnd base rates'!F$112)\n+($J10*'fnd base rates'!F$113)\n+($K10*'fnd base rates'!F$114)\n+($M10*'fnd base rates'!F$116)\n+($N10*'fnd base rates'!F$117)\n+($O10*'fnd base rates'!F$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,6)))\n*$R10","v":2242.8228239999999},{"$f":"(($D10*'fnd base rates'!G$107)\n+($E10*'fnd base rates'!G$108)\n+($F10*'fnd base rates'!G$109)\n+($G10*'fnd base rates'!G$110)\n+($H10*'fnd base rates'!G$111)\n+($I10*'fnd base rates'!G$112)\n+($J10*'fnd base rates'!G$113)\n+($K10*'fnd base rates'!G$114)\n+($M10*'fnd base rates'!G$116)\n+($N10*'fnd base rates'!G$117)\n+($O10*'fnd base rates'!G$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,7)))\n*$R10","v":325.24656400000003},{"$f":"(($D10*'fnd base rates'!H$107)\n+($E10*'fnd base rates'!H$108)\n+($F10*'fnd base rates'!H$109)\n+($G10*'fnd base rates'!H$110)\n+($H10*'fnd base rates'!H$111)\n+($I10*'fnd base rates'!H$112)\n+($J10*'fnd base rates'!H$113)\n+($K10*'fnd base rates'!H$114)\n+($M10*'fnd base rates'!H$116)\n+($N10*'fnd base rates'!H$117)\n+($O10*'fnd base rates'!H$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D10*'fnd base rates'!I$107)\n+($E10*'fnd base rates'!I$108)\n+($F10*'fnd base rates'!I$109)\n+($G10*'fnd base rates'!I$110)\n+($H10*'fnd base rates'!I$111)\n+($I10*'fnd base rates'!I$112)\n+($J10*'fnd base rates'!I$113)\n+($K10*'fnd base rates'!I$114)\n+($M10*'fnd base rates'!I$116)\n+($N10*'fnd base rates'!I$117)\n+($O10*'fnd base rates'!I$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,9)))\n*$R10","v":669.04},{"$f":"(($D10*'fnd base rates'!J$107)\n+($E10*'fnd base rates'!J$108)\n+($F10*'fnd base rates'!J$109)\n+($G10*'fnd base rates'!J$110)\n+($H10*'fnd base rates'!J$111)\n+($I10*'fnd base rates'!J$112)\n+($J10*'fnd base rates'!J$113)\n+($K10*'fnd base rates'!J$114)\n+($M10*'fnd base rates'!J$116)\n+($N10*'fnd base rates'!J$117)\n+($O10*'fnd base rates'!J$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,10)))\n*$R10","v":401.13},{"$f":"(($D10*'fnd base rates'!K$107)\n+($E10*'fnd base rates'!K$108)\n+($F10*'fnd base rates'!K$109)\n+($G10*'fnd base rates'!K$110)\n+($H10*'fnd base rates'!K$111)\n+($I10*'fnd base rates'!K$112)\n+($J10*'fnd base rates'!K$113)\n+($K10*'fnd base rates'!K$114)\n+($M10*'fnd base rates'!K$116)\n+($N10*'fnd base rates'!K$117)\n+($O10*'fnd base rates'!K$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,11)))\n*$R10","v":2282.36976},{"$f":"(($D10*'fnd base rates'!L$107)\n+($E10*'fnd base rates'!L$108)\n+($F10*'fnd base rates'!L$109)\n+($G10*'fnd base rates'!L$110)\n+($H10*'fnd base rates'!L$111)\n+($I10*'fnd base rates'!L$112)\n+($J10*'fnd base rates'!L$113)\n+($K10*'fnd base rates'!L$114)\n+($M10*'fnd base rates'!L$116)\n+($N10*'fnd base rates'!L$117)\n+($O10*'fnd base rates'!L$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,12)))","v":2958.6333599999998},{"$f":"(($D10*'fnd base rates'!M$107)\n+($E10*'fnd base rates'!M$108)\n+($F10*'fnd base rates'!M$109)\n+($G10*'fnd base rates'!M$110)\n+($H10*'fnd base rates'!M$111)\n+($I10*'fnd base rates'!M$112)\n+($J10*'fnd base rates'!M$113)\n+($K10*'fnd base rates'!M$114)\n+($M10*'fnd base rates'!M$116)\n+($N10*'fnd base rates'!M$117)\n+($O10*'fnd base rates'!M$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U10:AE10)","v":19869.113819999999},null,{"$f":"B10","v":409201003},{"$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($B10,8,3))","v":"003"},{"$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":19869.113819999999},{"$f":"IF(OR(AF10=0,AM10=0),0,ROUND(AN10/AM10,0))","v":9935},{"$f":"AO10-AQ10","v":0},9935,null,null,null,null,null,9935,{"$f":"AY10-AW10","v":0},9935,null,null,{"$f":"BC10-BA10","v":0}]
[409,409201014,"ALMA DEL MAR",{"$f":"'fnd enro'!D11","v":0},{"$f":"'fnd enro'!E11","v":0},{"$f":"'fnd enro'!F11","v":1},{"$f":"'fnd enro'!G11","v":0},{"$f":"'fnd enro'!H11","v":0},{"$f":"'fnd enro'!I11","v":0},{"$f":"'fnd enro'!J11","v":0},{"$f":"'fnd enro'!K11","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L11","v":0},{"$f":"'fnd enro'!M11","v":0},{"$f":"'fnd enro'!N11","v":0},{"$f":"'fnd enro'!O11","v":0},{"$f":"'fnd enro'!P11","v":0},{"$f":"'fnd enro'!R11","v":1},{"$f":"VLOOKUP(B11,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q11)","v":5},null,{"$f":"(($D11*'fnd base rates'!C$107)\n+($E11*'fnd base rates'!C$108)\n+($F11*'fnd base rates'!C$109)\n+($G11*'fnd base rates'!C$110)\n+($H11*'fnd base rates'!C$111)\n+($I11*'fnd base rates'!C$112)\n+($J11*'fnd base rates'!C$113)\n+($K11*'fnd base rates'!C$114)\n+($M11*'fnd base rates'!C$116)\n+($N11*'fnd base rates'!C$117)\n+($O11*'fnd base rates'!C$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,3)))\n*$R11","v":536.46134600000005},{"$f":"(($D11*'fnd base rates'!D$107)\n+($E11*'fnd base rates'!D$108)\n+($F11*'fnd base rates'!D$109)\n+($G11*'fnd base rates'!D$110)\n+($H11*'fnd base rates'!D$111)\n+($I11*'fnd base rates'!D$112)\n+($J11*'fnd base rates'!D$113)\n+($K11*'fnd base rates'!D$114)\n+($M11*'fnd base rates'!D$116)\n+($N11*'fnd base rates'!D$117)\n+($O11*'fnd base rates'!D$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,4)))\n*$R11","v":765.08},{"$f":"(($D11*'fnd base rates'!E$107)\n+($E11*'fnd base rates'!E$108)\n+($F11*'fnd base rates'!E$109)\n+($G11*'fnd base rates'!E$110)\n+($H11*'fnd base rates'!E$111)\n+($I11*'fnd base rates'!E$112)\n+($J11*'fnd base rates'!E$113)\n+($K11*'fnd base rates'!E$114)\n+($M11*'fnd base rates'!E$116)\n+($N11*'fnd base rates'!E$117)\n+($O11*'fnd base rates'!E$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,5)))\n*$R11","v":3880.480376},{"$f":"(($D11*'fnd base rates'!F$107)\n+($E11*'fnd base rates'!F$108)\n+($F11*'fnd base rates'!F$109)\n+($G11*'fnd base rates'!F$110)\n+($H11*'fnd base rates'!F$111)\n+($I11*'fnd base rates'!F$112)\n+($J11*'fnd base rates'!F$113)\n+($K11*'fnd base rates'!F$114)\n+($M11*'fnd base rates'!F$116)\n+($N11*'fnd base rates'!F$117)\n+($O11*'fnd base rates'!F$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,6)))\n*$R11","v":1247.446412},{"$f":"(($D11*'fnd base rates'!G$107)\n+($E11*'fnd base rates'!G$108)\n+($F11*'fnd base rates'!G$109)\n+($G11*'fnd base rates'!G$110)\n+($H11*'fnd base rates'!G$111)\n+($I11*'fnd base rates'!G$112)\n+($J11*'fnd base rates'!G$113)\n+($K11*'fnd base rates'!G$114)\n+($M11*'fnd base rates'!G$116)\n+($N11*'fnd base rates'!G$117)\n+($O11*'fnd base rates'!G$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,7)))\n*$R11","v":156.77328199999999},{"$f":"(($D11*'fnd base rates'!H$107)\n+($E11*'fnd base rates'!H$108)\n+($F11*'fnd base rates'!H$109)\n+($G11*'fnd base rates'!H$110)\n+($H11*'fnd base rates'!H$111)\n+($I11*'fnd base rates'!H$112)\n+($J11*'fnd base rates'!H$113)\n+($K11*'fnd base rates'!H$114)\n+($M11*'fnd base rates'!H$116)\n+($N11*'fnd base rates'!H$117)\n+($O11*'fnd base rates'!H$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D11*'fnd base rates'!I$107)\n+($E11*'fnd base rates'!I$108)\n+($F11*'fnd base rates'!I$109)\n+($G11*'fnd base rates'!I$110)\n+($H11*'fnd base rates'!I$111)\n+($I11*'fnd base rates'!I$112)\n+($J11*'fnd base rates'!I$113)\n+($K11*'fnd base rates'!I$114)\n+($M11*'fnd base rates'!I$116)\n+($N11*'fnd base rates'!I$117)\n+($O11*'fnd base rates'!I$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,9)))\n*$R11","v":306.35000000000002},{"$f":"(($D11*'fnd base rates'!J$107)\n+($E11*'fnd base rates'!J$108)\n+($F11*'fnd base rates'!J$109)\n+($G11*'fnd base rates'!J$110)\n+($H11*'fnd base rates'!J$111)\n+($I11*'fnd base rates'!J$112)\n+($J11*'fnd base rates'!J$113)\n+($K11*'fnd base rates'!J$114)\n+($M11*'fnd base rates'!J$116)\n+($N11*'fnd base rates'!J$117)\n+($O11*'fnd base rates'!J$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,10)))\n*$R11","v":101.56},{"$f":"(($D11*'fnd base rates'!K$107)\n+($E11*'fnd base rates'!K$108)\n+($F11*'fnd base rates'!K$109)\n+($G11*'fnd base rates'!K$110)\n+($H11*'fnd base rates'!K$111)\n+($I11*'fnd base rates'!K$112)\n+($J11*'fnd base rates'!K$113)\n+($K11*'fnd base rates'!K$114)\n+($M11*'fnd base rates'!K$116)\n+($N11*'fnd base rates'!K$117)\n+($O11*'fnd base rates'!K$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,11)))\n*$R11","v":1100.2098799999999},{"$f":"(($D11*'fnd base rates'!L$107)\n+($E11*'fnd base rates'!L$108)\n+($F11*'fnd base rates'!L$109)\n+($G11*'fnd base rates'!L$110)\n+($H11*'fnd base rates'!L$111)\n+($I11*'fnd base rates'!L$112)\n+($J11*'fnd base rates'!L$113)\n+($K11*'fnd base rates'!L$114)\n+($M11*'fnd base rates'!L$116)\n+($N11*'fnd base rates'!L$117)\n+($O11*'fnd base rates'!L$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,12)))","v":1446.1266800000001},{"$f":"(($D11*'fnd base rates'!M$107)\n+($E11*'fnd base rates'!M$108)\n+($F11*'fnd base rates'!M$109)\n+($G11*'fnd base rates'!M$110)\n+($H11*'fnd base rates'!M$111)\n+($I11*'fnd base rates'!M$112)\n+($J11*'fnd base rates'!M$113)\n+($K11*'fnd base rates'!M$114)\n+($M11*'fnd base rates'!M$116)\n+($N11*'fnd base rates'!M$117)\n+($O11*'fnd base rates'!M$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U11:AE11)","v":10063.92691},null,{"$f":"B11","v":409201014},{"$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($B11,8,3))","v":"014"},{"$f":"IF(VLOOKUP(VALUE(IF(AH11<499999999,MID(AH11,4,3),MID(AH11,5,3))),distinfo,4)=R11,1,0)","v":1},1,{"$f":"AF11","v":10063.92691},{"$f":"IF(OR(AF11=0,AM11=0),0,ROUND(AN11/AM11,0))","v":10064},0,10064,null,null,null,null,null,10064,{"$f":"AY11-AW11","v":0},10064,null,null,{"$f":"BC11-BA11","v":0}]
[409,409201094,"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":1},{"$f":"'fnd enro'!H12","v":0},{"$f":"'fnd enro'!I12","v":0},{"$f":"'fnd enro'!J12","v":0},{"$f":"'fnd enro'!K12","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L12","v":0},{"$f":"'fnd enro'!M12","v":0},{"$f":"'fnd enro'!N12","v":0},{"$f":"'fnd enro'!O12","v":0},{"$f":"'fnd enro'!P12","v":1},{"$f":"'fnd enro'!R12","v":1},1,{"$f":"VALUE('fnd enro'!Q12)","v":8},null,{"$f":"(($D12*'fnd base rates'!C$107)\n+($E12*'fnd base rates'!C$108)\n+($F12*'fnd base rates'!C$109)\n+($G12*'fnd base rates'!C$110)\n+($H12*'fnd base rates'!C$111)\n+($I12*'fnd base rates'!C$112)\n+($J12*'fnd base rates'!C$113)\n+($K12*'fnd base rates'!C$114)\n+($M12*'fnd base rates'!C$116)\n+($N12*'fnd base rates'!C$117)\n+($O12*'fnd base rates'!C$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,3)))\n*$R12","v":608.66134600000009},{"$f":"(($D12*'fnd base rates'!D$107)\n+($E12*'fnd base rates'!D$108)\n+($F12*'fnd base rates'!D$109)\n+($G12*'fnd base rates'!D$110)\n+($H12*'fnd base rates'!D$111)\n+($I12*'fnd base rates'!D$112)\n+($J12*'fnd base rates'!D$113)\n+($K12*'fnd base rates'!D$114)\n+($M12*'fnd base rates'!D$116)\n+($N12*'fnd base rates'!D$117)\n+($O12*'fnd base rates'!D$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,4)))\n*$R12","v":1107.1600000000001},{"$f":"(($D12*'fnd base rates'!E$107)\n+($E12*'fnd base rates'!E$108)\n+($F12*'fnd base rates'!E$109)\n+($G12*'fnd base rates'!E$110)\n+($H12*'fnd base rates'!E$111)\n+($I12*'fnd base rates'!E$112)\n+($J12*'fnd base rates'!E$113)\n+($K12*'fnd base rates'!E$114)\n+($M12*'fnd base rates'!E$116)\n+($N12*'fnd base rates'!E$117)\n+($O12*'fnd base rates'!E$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,5)))\n*$R12","v":7219.7903760000008},{"$f":"(($D12*'fnd base rates'!F$107)\n+($E12*'fnd base rates'!F$108)\n+($F12*'fnd base rates'!F$109)\n+($G12*'fnd base rates'!F$110)\n+($H12*'fnd base rates'!F$111)\n+($I12*'fnd base rates'!F$112)\n+($J12*'fnd base rates'!F$113)\n+($K12*'fnd base rates'!F$114)\n+($M12*'fnd base rates'!F$116)\n+($N12*'fnd base rates'!F$117)\n+($O12*'fnd base rates'!F$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,6)))\n*$R12","v":1247.446412},{"$f":"(($D12*'fnd base rates'!G$107)\n+($E12*'fnd base rates'!G$108)\n+($F12*'fnd base rates'!G$109)\n+($G12*'fnd base rates'!G$110)\n+($H12*'fnd base rates'!G$111)\n+($I12*'fnd base rates'!G$112)\n+($J12*'fnd base rates'!G$113)\n+($K12*'fnd base rates'!G$114)\n+($M12*'fnd base rates'!G$116)\n+($N12*'fnd base rates'!G$117)\n+($O12*'fnd base rates'!G$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,7)))\n*$R12","v":318.80328199999997},{"$f":"(($D12*'fnd base rates'!H$107)\n+($E12*'fnd base rates'!H$108)\n+($F12*'fnd base rates'!H$109)\n+($G12*'fnd base rates'!H$110)\n+($H12*'fnd base rates'!H$111)\n+($I12*'fnd base rates'!H$112)\n+($J12*'fnd base rates'!H$113)\n+($K12*'fnd base rates'!H$114)\n+($M12*'fnd base rates'!H$116)\n+($N12*'fnd base rates'!H$117)\n+($O12*'fnd base rates'!H$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D12*'fnd base rates'!I$107)\n+($E12*'fnd base rates'!I$108)\n+($F12*'fnd base rates'!I$109)\n+($G12*'fnd base rates'!I$110)\n+($H12*'fnd base rates'!I$111)\n+($I12*'fnd base rates'!I$112)\n+($J12*'fnd base rates'!I$113)\n+($K12*'fnd base rates'!I$114)\n+($M12*'fnd base rates'!I$116)\n+($N12*'fnd base rates'!I$117)\n+($O12*'fnd base rates'!I$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,9)))\n*$R12","v":441.57000000000005},{"$f":"(($D12*'fnd base rates'!J$107)\n+($E12*'fnd base rates'!J$108)\n+($F12*'fnd base rates'!J$109)\n+($G12*'fnd base rates'!J$110)\n+($H12*'fnd base rates'!J$111)\n+($I12*'fnd base rates'!J$112)\n+($J12*'fnd base rates'!J$113)\n+($K12*'fnd base rates'!J$114)\n+($M12*'fnd base rates'!J$116)\n+($N12*'fnd base rates'!J$117)\n+($O12*'fnd base rates'!J$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,10)))\n*$R12","v":854.96},{"$f":"(($D12*'fnd base rates'!K$107)\n+($E12*'fnd base rates'!K$108)\n+($F12*'fnd base rates'!K$109)\n+($G12*'fnd base rates'!K$110)\n+($H12*'fnd base rates'!K$111)\n+($I12*'fnd base rates'!K$112)\n+($J12*'fnd base rates'!K$113)\n+($K12*'fnd base rates'!K$114)\n+($M12*'fnd base rates'!K$116)\n+($N12*'fnd base rates'!K$117)\n+($O12*'fnd base rates'!K$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,11)))\n*$R12","v":1100.2098799999999},{"$f":"(($D12*'fnd base rates'!L$107)\n+($E12*'fnd base rates'!L$108)\n+($F12*'fnd base rates'!L$109)\n+($G12*'fnd base rates'!L$110)\n+($H12*'fnd base rates'!L$111)\n+($I12*'fnd base rates'!L$112)\n+($J12*'fnd base rates'!L$113)\n+($K12*'fnd base rates'!L$114)\n+($M12*'fnd base rates'!L$116)\n+($N12*'fnd base rates'!L$117)\n+($O12*'fnd base rates'!L$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,12)))","v":1986.3166799999999},{"$f":"(($D12*'fnd base rates'!M$107)\n+($E12*'fnd base rates'!M$108)\n+($F12*'fnd base rates'!M$109)\n+($G12*'fnd base rates'!M$110)\n+($H12*'fnd base rates'!M$111)\n+($I12*'fnd base rates'!M$112)\n+($J12*'fnd base rates'!M$113)\n+($K12*'fnd base rates'!M$114)\n+($M12*'fnd base rates'!M$116)\n+($N12*'fnd base rates'!M$117)\n+($O12*'fnd base rates'!M$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,13)))","v":0},15433.196910000001,null,409201094,"409","201","094",1,1,15433.196910000001,15433,0,15433,null,null,null,null,null,15433,0,15433,null,null,{"$f":"BC12-BA12","v":0}]
[409,409201095,"ALMA DEL MAR",{"$f":"'fnd enro'!D13","v":0},{"$f":"'fnd enro'!E13","v":0},{"$f":"'fnd enro'!F13","v":0},{"$f":"'fnd enro'!G13","v":1},{"$f":"'fnd enro'!H13","v":0},{"$f":"'fnd enro'!I13","v":0},{"$f":"'fnd enro'!J13","v":0},{"$f":"'fnd enro'!K13","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L13","v":0},{"$f":"'fnd enro'!M13","v":0},{"$f":"'fnd enro'!N13","v":0},{"$f":"'fnd enro'!O13","v":0},{"$f":"'fnd enro'!P13","v":1},{"$f":"'fnd enro'!R13","v":1},1,{"$f":"VALUE('fnd enro'!Q13)","v":12},null,{"$f":"(($D13*'fnd base rates'!C$107)\n+($E13*'fnd base rates'!C$108)\n+($F13*'fnd base rates'!C$109)\n+($G13*'fnd base rates'!C$110)\n+($H13*'fnd base rates'!C$111)\n+($I13*'fnd base rates'!C$112)\n+($J13*'fnd base rates'!C$113)\n+($K13*'fnd base rates'!C$114)\n+($M13*'fnd base rates'!C$116)\n+($N13*'fnd base rates'!C$117)\n+($O13*'fnd base rates'!C$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,3)))\n*$R13","v":624.38134600000001},{"$f":"(($D13*'fnd base rates'!D$107)\n+($E13*'fnd base rates'!D$108)\n+($F13*'fnd base rates'!D$109)\n+($G13*'fnd base rates'!D$110)\n+($H13*'fnd base rates'!D$111)\n+($I13*'fnd base rates'!D$112)\n+($J13*'fnd base rates'!D$113)\n+($K13*'fnd base rates'!D$114)\n+($M13*'fnd base rates'!D$116)\n+($N13*'fnd base rates'!D$117)\n+($O13*'fnd base rates'!D$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,4)))\n*$R13","v":1181.6500000000001},{"$f":"(($D13*'fnd base rates'!E$107)\n+($E13*'fnd base rates'!E$108)\n+($F13*'fnd base rates'!E$109)\n+($G13*'fnd base rates'!E$110)\n+($H13*'fnd base rates'!E$111)\n+($I13*'fnd base rates'!E$112)\n+($J13*'fnd base rates'!E$113)\n+($K13*'fnd base rates'!E$114)\n+($M13*'fnd base rates'!E$116)\n+($N13*'fnd base rates'!E$117)\n+($O13*'fnd base rates'!E$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,5)))\n*$R13","v":7946.9003759999996},{"$f":"(($D13*'fnd base rates'!F$107)\n+($E13*'fnd base rates'!F$108)\n+($F13*'fnd base rates'!F$109)\n+($G13*'fnd base rates'!F$110)\n+($H13*'fnd base rates'!F$111)\n+($I13*'fnd base rates'!F$112)\n+($J13*'fnd base rates'!F$113)\n+($K13*'fnd base rates'!F$114)\n+($M13*'fnd base rates'!F$116)\n+($N13*'fnd base rates'!F$117)\n+($O13*'fnd base rates'!F$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,6)))\n*$R13","v":1247.446412},{"$f":"(($D13*'fnd base rates'!G$107)\n+($E13*'fnd base rates'!G$108)\n+($F13*'fnd base rates'!G$109)\n+($G13*'fnd base rates'!G$110)\n+($H13*'fnd base rates'!G$111)\n+($I13*'fnd base rates'!G$112)\n+($J13*'fnd base rates'!G$113)\n+($K13*'fnd base rates'!G$114)\n+($M13*'fnd base rates'!G$116)\n+($N13*'fnd base rates'!G$117)\n+($O13*'fnd base rates'!G$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,7)))\n*$R13","v":354.07328200000001},{"$f":"(($D13*'fnd base rates'!H$107)\n+($E13*'fnd base rates'!H$108)\n+($F13*'fnd base rates'!H$109)\n+($G13*'fnd base rates'!H$110)\n+($H13*'fnd base rates'!H$111)\n+($I13*'fnd base rates'!H$112)\n+($J13*'fnd base rates'!H$113)\n+($K13*'fnd base rates'!H$114)\n+($M13*'fnd base rates'!H$116)\n+($N13*'fnd base rates'!H$117)\n+($O13*'fnd base rates'!H$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,8)))","v":553.67893400000003},{"$f":"(($D13*'fnd base rates'!I$107)\n+($E13*'fnd base rates'!I$108)\n+($F13*'fnd base rates'!I$109)\n+($G13*'fnd base rates'!I$110)\n+($H13*'fnd base rates'!I$111)\n+($I13*'fnd base rates'!I$112)\n+($J13*'fnd base rates'!I$113)\n+($K13*'fnd base rates'!I$114)\n+($M13*'fnd base rates'!I$116)\n+($N13*'fnd base rates'!I$117)\n+($O13*'fnd base rates'!I$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,9)))\n*$R13","v":471.02},{"$f":"(($D13*'fnd base rates'!J$107)\n+($E13*'fnd base rates'!J$108)\n+($F13*'fnd base rates'!J$109)\n+($G13*'fnd base rates'!J$110)\n+($H13*'fnd base rates'!J$111)\n+($I13*'fnd base rates'!J$112)\n+($J13*'fnd base rates'!J$113)\n+($K13*'fnd base rates'!J$114)\n+($M13*'fnd base rates'!J$116)\n+($N13*'fnd base rates'!J$117)\n+($O13*'fnd base rates'!J$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,10)))\n*$R13","v":1007.96},{"$f":"(($D13*'fnd base rates'!K$107)\n+($E13*'fnd base rates'!K$108)\n+($F13*'fnd base rates'!K$109)\n+($G13*'fnd base rates'!K$110)\n+($H13*'fnd base rates'!K$111)\n+($I13*'fnd base rates'!K$112)\n+($J13*'fnd base rates'!K$113)\n+($K13*'fnd base rates'!K$114)\n+($M13*'fnd base rates'!K$116)\n+($N13*'fnd base rates'!K$117)\n+($O13*'fnd base rates'!K$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,11)))\n*$R13","v":1100.2098799999999},{"$f":"(($D13*'fnd base rates'!L$107)\n+($E13*'fnd base rates'!L$108)\n+($F13*'fnd base rates'!L$109)\n+($G13*'fnd base rates'!L$110)\n+($H13*'fnd base rates'!L$111)\n+($I13*'fnd base rates'!L$112)\n+($J13*'fnd base rates'!L$113)\n+($K13*'fnd base rates'!L$114)\n+($M13*'fnd base rates'!L$116)\n+($N13*'fnd base rates'!L$117)\n+($O13*'fnd base rates'!L$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,12)))","v":2103.9366799999998},{"$f":"(($D13*'fnd base rates'!M$107)\n+($E13*'fnd base rates'!M$108)\n+($F13*'fnd base rates'!M$109)\n+($G13*'fnd base rates'!M$110)\n+($H13*'fnd base rates'!M$111)\n+($I13*'fnd base rates'!M$112)\n+($J13*'fnd base rates'!M$113)\n+($K13*'fnd base rates'!M$114)\n+($M13*'fnd base rates'!M$116)\n+($N13*'fnd base rates'!M$117)\n+($O13*'fnd base rates'!M$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,13)))","v":0},16591.25691,null,409201095,"409","201","095",1,1,16591.25691,16591,0,16591,null,null,null,null,null,16591,0,16591,null,null,{"$f":"BC13-BA13","v":0}]
[409,409201201,"ALMA DEL MAR",{"$f":"'fnd enro'!D14","v":0},{"$f":"'fnd enro'!E14","v":0},{"$f":"'fnd enro'!F14","v":101},{"$f":"'fnd enro'!G14","v":456},{"$f":"'fnd enro'!H14","v":379},{"$f":"'fnd enro'!I14","v":0},{"$f":"'fnd enro'!J14","v":0},{"$f":"'fnd enro'!K14","v":36.129600000000003},{"$f":"'fnd enro'!L14","v":0},{"$f":"'fnd enro'!M14","v":267},{"$f":"'fnd enro'!N14","v":42},{"$f":"'fnd enro'!O14","v":0},{"$f":"'fnd enro'!P14","v":742},{"$f":"'fnd enro'!R14","v":936},1,{"$f":"VALUE('fnd enro'!Q14)","v":12},null,{"$f":"(($D14*'fnd base rates'!C$107)\n+($E14*'fnd base rates'!C$108)\n+($F14*'fnd base rates'!C$109)\n+($G14*'fnd base rates'!C$110)\n+($H14*'fnd base rates'!C$111)\n+($I14*'fnd base rates'!C$112)\n+($J14*'fnd base rates'!C$113)\n+($K14*'fnd base rates'!C$114)\n+($M14*'fnd base rates'!C$116)\n+($N14*'fnd base rates'!C$117)\n+($O14*'fnd base rates'!C$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,3)))\n*$R14","v":598858.51985599997},{"$f":"(($D14*'fnd base rates'!D$107)\n+($E14*'fnd base rates'!D$108)\n+($F14*'fnd base rates'!D$109)\n+($G14*'fnd base rates'!D$110)\n+($H14*'fnd base rates'!D$111)\n+($I14*'fnd base rates'!D$112)\n+($J14*'fnd base rates'!D$113)\n+($K14*'fnd base rates'!D$114)\n+($M14*'fnd base rates'!D$116)\n+($N14*'fnd base rates'!D$117)\n+($O14*'fnd base rates'!D$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,4)))\n*$R14","v":1080321.02},{"$f":"(($D14*'fnd base rates'!E$107)\n+($E14*'fnd base rates'!E$108)\n+($F14*'fnd base rates'!E$109)\n+($G14*'fnd base rates'!E$110)\n+($H14*'fnd base rates'!E$111)\n+($I14*'fnd base rates'!E$112)\n+($J14*'fnd base rates'!E$113)\n+($K14*'fnd base rates'!E$114)\n+($M14*'fnd base rates'!E$116)\n+($N14*'fnd base rates'!E$117)\n+($O14*'fnd base rates'!E$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,5)))\n*$R14","v":6875634.0419359989},{"$f":"(($D14*'fnd base rates'!F$107)\n+($E14*'fnd base rates'!F$108)\n+($F14*'fnd base rates'!F$109)\n+($G14*'fnd base rates'!F$110)\n+($H14*'fnd base rates'!F$111)\n+($I14*'fnd base rates'!F$112)\n+($J14*'fnd base rates'!F$113)\n+($K14*'fnd base rates'!F$114)\n+($M14*'fnd base rates'!F$116)\n+($N14*'fnd base rates'!F$117)\n+($O14*'fnd base rates'!F$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,6)))\n*$R14","v":1127186.5116320003},{"$f":"(($D14*'fnd base rates'!G$107)\n+($E14*'fnd base rates'!G$108)\n+($F14*'fnd base rates'!G$109)\n+($G14*'fnd base rates'!G$110)\n+($H14*'fnd base rates'!G$111)\n+($I14*'fnd base rates'!G$112)\n+($J14*'fnd base rates'!G$113)\n+($K14*'fnd base rates'!G$114)\n+($M14*'fnd base rates'!G$116)\n+($N14*'fnd base rates'!G$117)\n+($O14*'fnd base rates'!G$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,7)))\n*$R14","v":313301.541952},{"$f":"(($D14*'fnd base rates'!H$107)\n+($E14*'fnd base rates'!H$108)\n+($F14*'fnd base rates'!H$109)\n+($G14*'fnd base rates'!H$110)\n+($H14*'fnd base rates'!H$111)\n+($I14*'fnd base rates'!H$112)\n+($J14*'fnd base rates'!H$113)\n+($K14*'fnd base rates'!H$114)\n+($M14*'fnd base rates'!H$116)\n+($N14*'fnd base rates'!H$117)\n+($O14*'fnd base rates'!H$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,8)))","v":551738.63222399994},{"$f":"(($D14*'fnd base rates'!I$107)\n+($E14*'fnd base rates'!I$108)\n+($F14*'fnd base rates'!I$109)\n+($G14*'fnd base rates'!I$110)\n+($H14*'fnd base rates'!I$111)\n+($I14*'fnd base rates'!I$112)\n+($J14*'fnd base rates'!I$113)\n+($K14*'fnd base rates'!I$114)\n+($M14*'fnd base rates'!I$116)\n+($N14*'fnd base rates'!I$117)\n+($O14*'fnd base rates'!I$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,9)))\n*$R14","v":453899.57999999996},{"$f":"(($D14*'fnd base rates'!J$107)\n+($E14*'fnd base rates'!J$108)\n+($F14*'fnd base rates'!J$109)\n+($G14*'fnd base rates'!J$110)\n+($H14*'fnd base rates'!J$111)\n+($I14*'fnd base rates'!J$112)\n+($J14*'fnd base rates'!J$113)\n+($K14*'fnd base rates'!J$114)\n+($M14*'fnd base rates'!J$116)\n+($N14*'fnd base rates'!J$117)\n+($O14*'fnd base rates'!J$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,10)))\n*$R14","v":816775.43},{"$f":"(($D14*'fnd base rates'!K$107)\n+($E14*'fnd base rates'!K$108)\n+($F14*'fnd base rates'!K$109)\n+($G14*'fnd base rates'!K$110)\n+($H14*'fnd base rates'!K$111)\n+($I14*'fnd base rates'!K$112)\n+($J14*'fnd base rates'!K$113)\n+($K14*'fnd base rates'!K$114)\n+($M14*'fnd base rates'!K$116)\n+($N14*'fnd base rates'!K$117)\n+($O14*'fnd base rates'!K$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,11)))\n*$R14","v":1155328.4076799999},{"$f":"(($D14*'fnd base rates'!L$107)\n+($E14*'fnd base rates'!L$108)\n+($F14*'fnd base rates'!L$109)\n+($G14*'fnd base rates'!L$110)\n+($H14*'fnd base rates'!L$111)\n+($I14*'fnd base rates'!L$112)\n+($J14*'fnd base rates'!L$113)\n+($K14*'fnd base rates'!L$114)\n+($M14*'fnd base rates'!L$116)\n+($N14*'fnd base rates'!L$117)\n+($O14*'fnd base rates'!L$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,12)))","v":1953409.8324800001},{"$f":"(($D14*'fnd base rates'!M$107)\n+($E14*'fnd base rates'!M$108)\n+($F14*'fnd base rates'!M$109)\n+($G14*'fnd base rates'!M$110)\n+($H14*'fnd base rates'!M$111)\n+($I14*'fnd base rates'!M$112)\n+($J14*'fnd base rates'!M$113)\n+($K14*'fnd base rates'!M$114)\n+($M14*'fnd base rates'!M$116)\n+($N14*'fnd base rates'!M$117)\n+($O14*'fnd base rates'!M$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,13)))","v":0},14926453.517759997,null,409201201,"409","201","201",1,936,14926453.517759997,15947,0,15947,null,null,null,null,null,15947,0,15947,null,null,{"$f":"BC14-BA14","v":0}]
[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":7.7200000000000005E-2},{"$f":"'fnd enro'!L15","v":0},{"$f":"'fnd enro'!M15","v":0},{"$f":"'fnd enro'!N15","v":0},{"$f":"'fnd enro'!O15","v":0},{"$f":"'fnd enro'!P15","v":0},{"$f":"'fnd enro'!R15","v":2},1,{"$f":"VALUE('fnd enro'!Q15)","v":7},null,{"$f":"(($D15*'fnd base rates'!C$107)\n+($E15*'fnd base rates'!C$108)\n+($F15*'fnd base rates'!C$109)\n+($G15*'fnd base rates'!C$110)\n+($H15*'fnd base rates'!C$111)\n+($I15*'fnd base rates'!C$112)\n+($J15*'fnd base rates'!C$113)\n+($K15*'fnd base rates'!C$114)\n+($M15*'fnd base rates'!C$116)\n+($N15*'fnd base rates'!C$117)\n+($O15*'fnd base rates'!C$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,3)))\n*$R15","v":1072.9226920000001},{"$f":"(($D15*'fnd base rates'!D$107)\n+($E15*'fnd base rates'!D$108)\n+($F15*'fnd base rates'!D$109)\n+($G15*'fnd base rates'!D$110)\n+($H15*'fnd base rates'!D$111)\n+($I15*'fnd base rates'!D$112)\n+($J15*'fnd base rates'!D$113)\n+($K15*'fnd base rates'!D$114)\n+($M15*'fnd base rates'!D$116)\n+($N15*'fnd base rates'!D$117)\n+($O15*'fnd base rates'!D$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,4)))\n*$R15","v":1530.16},{"$f":"(($D15*'fnd base rates'!E$107)\n+($E15*'fnd base rates'!E$108)\n+($F15*'fnd base rates'!E$109)\n+($G15*'fnd base rates'!E$110)\n+($H15*'fnd base rates'!E$111)\n+($I15*'fnd base rates'!E$112)\n+($J15*'fnd base rates'!E$113)\n+($K15*'fnd base rates'!E$114)\n+($M15*'fnd base rates'!E$116)\n+($N15*'fnd base rates'!E$117)\n+($O15*'fnd base rates'!E$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,5)))\n*$R15","v":7339.9107519999998},{"$f":"(($D15*'fnd base rates'!F$107)\n+($E15*'fnd base rates'!F$108)\n+($F15*'fnd base rates'!F$109)\n+($G15*'fnd base rates'!F$110)\n+($H15*'fnd base rates'!F$111)\n+($I15*'fnd base rates'!F$112)\n+($J15*'fnd base rates'!F$113)\n+($K15*'fnd base rates'!F$114)\n+($M15*'fnd base rates'!F$116)\n+($N15*'fnd base rates'!F$117)\n+($O15*'fnd base rates'!F$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,6)))\n*$R15","v":2242.8228239999999},{"$f":"(($D15*'fnd base rates'!G$107)\n+($E15*'fnd base rates'!G$108)\n+($F15*'fnd base rates'!G$109)\n+($G15*'fnd base rates'!G$110)\n+($H15*'fnd base rates'!G$111)\n+($I15*'fnd base rates'!G$112)\n+($J15*'fnd base rates'!G$113)\n+($K15*'fnd base rates'!G$114)\n+($M15*'fnd base rates'!G$116)\n+($N15*'fnd base rates'!G$117)\n+($O15*'fnd base rates'!G$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,7)))\n*$R15","v":325.24656400000003},{"$f":"(($D15*'fnd base rates'!H$107)\n+($E15*'fnd base rates'!H$108)\n+($F15*'fnd base rates'!H$109)\n+($G15*'fnd base rates'!H$110)\n+($H15*'fnd base rates'!H$111)\n+($I15*'fnd base rates'!H$112)\n+($J15*'fnd base rates'!H$113)\n+($K15*'fnd base rates'!H$114)\n+($M15*'fnd base rates'!H$116)\n+($N15*'fnd base rates'!H$117)\n+($O15*'fnd base rates'!H$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D15*'fnd base rates'!I$107)\n+($E15*'fnd base rates'!I$108)\n+($F15*'fnd base rates'!I$109)\n+($G15*'fnd base rates'!I$110)\n+($H15*'fnd base rates'!I$111)\n+($I15*'fnd base rates'!I$112)\n+($J15*'fnd base rates'!I$113)\n+($K15*'fnd base rates'!I$114)\n+($M15*'fnd base rates'!I$116)\n+($N15*'fnd base rates'!I$117)\n+($O15*'fnd base rates'!I$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,9)))\n*$R15","v":669.04},{"$f":"(($D15*'fnd base rates'!J$107)\n+($E15*'fnd base rates'!J$108)\n+($F15*'fnd base rates'!J$109)\n+($G15*'fnd base rates'!J$110)\n+($H15*'fnd base rates'!J$111)\n+($I15*'fnd base rates'!J$112)\n+($J15*'fnd base rates'!J$113)\n+($K15*'fnd base rates'!J$114)\n+($M15*'fnd base rates'!J$116)\n+($N15*'fnd base rates'!J$117)\n+($O15*'fnd base rates'!J$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,10)))\n*$R15","v":401.13},{"$f":"(($D15*'fnd base rates'!K$107)\n+($E15*'fnd base rates'!K$108)\n+($F15*'fnd base rates'!K$109)\n+($G15*'fnd base rates'!K$110)\n+($H15*'fnd base rates'!K$111)\n+($I15*'fnd base rates'!K$112)\n+($J15*'fnd base rates'!K$113)\n+($K15*'fnd base rates'!K$114)\n+($M15*'fnd base rates'!K$116)\n+($N15*'fnd base rates'!K$117)\n+($O15*'fnd base rates'!K$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,11)))\n*$R15","v":2282.36976},{"$f":"(($D15*'fnd base rates'!L$107)\n+($E15*'fnd base rates'!L$108)\n+($F15*'fnd base rates'!L$109)\n+($G15*'fnd base rates'!L$110)\n+($H15*'fnd base rates'!L$111)\n+($I15*'fnd base rates'!L$112)\n+($J15*'fnd base rates'!L$113)\n+($K15*'fnd base rates'!L$114)\n+($M15*'fnd base rates'!L$116)\n+($N15*'fnd base rates'!L$117)\n+($O15*'fnd base rates'!L$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,12)))","v":2958.6333599999998},{"$f":"(($D15*'fnd base rates'!M$107)\n+($E15*'fnd base rates'!M$108)\n+($F15*'fnd base rates'!M$109)\n+($G15*'fnd base rates'!M$110)\n+($H15*'fnd base rates'!M$111)\n+($I15*'fnd base rates'!M$112)\n+($J15*'fnd base rates'!M$113)\n+($K15*'fnd base rates'!M$114)\n+($M15*'fnd base rates'!M$116)\n+($N15*'fnd base rates'!M$117)\n+($O15*'fnd base rates'!M$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,13)))","v":0},19869.113819999999,null,409201331,"409","201","331",1,2,19869.113819999999,9935,0,9935,null,null,null,null,null,9935,0,9935,null,null,{"$f":"BC15-BA15","v":0}]
[409,409201665,"ALMA DEL MAR",{"$f":"'fnd enro'!D16","v":0},{"$f":"'fnd enro'!E16","v":0},{"$f":"'fnd enro'!F16","v":0},{"$f":"'fnd enro'!G16","v":0},{"$f":"'fnd enro'!H16","v":1},{"$f":"'fnd enro'!I16","v":0},{"$f":"'fnd enro'!J16","v":0},{"$f":"'fnd enro'!K16","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L16","v":0},{"$f":"'fnd enro'!M16","v":0},{"$f":"'fnd enro'!N16","v":0},{"$f":"'fnd enro'!O16","v":0},{"$f":"'fnd enro'!P16","v":0},{"$f":"'fnd enro'!R16","v":1},1,{"$f":"VALUE('fnd enro'!Q16)","v":5},null,{"$f":"(($D16*'fnd base rates'!C$107)\n+($E16*'fnd base rates'!C$108)\n+($F16*'fnd base rates'!C$109)\n+($G16*'fnd base rates'!C$110)\n+($H16*'fnd base rates'!C$111)\n+($I16*'fnd base rates'!C$112)\n+($J16*'fnd base rates'!C$113)\n+($K16*'fnd base rates'!C$114)\n+($M16*'fnd base rates'!C$116)\n+($N16*'fnd base rates'!C$117)\n+($O16*'fnd base rates'!C$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,3)))\n*$R16","v":536.46134600000005},{"$f":"(($D16*'fnd base rates'!D$107)\n+($E16*'fnd base rates'!D$108)\n+($F16*'fnd base rates'!D$109)\n+($G16*'fnd base rates'!D$110)\n+($H16*'fnd base rates'!D$111)\n+($I16*'fnd base rates'!D$112)\n+($J16*'fnd base rates'!D$113)\n+($K16*'fnd base rates'!D$114)\n+($M16*'fnd base rates'!D$116)\n+($N16*'fnd base rates'!D$117)\n+($O16*'fnd base rates'!D$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,4)))\n*$R16","v":765.08},{"$f":"(($D16*'fnd base rates'!E$107)\n+($E16*'fnd base rates'!E$108)\n+($F16*'fnd base rates'!E$109)\n+($G16*'fnd base rates'!E$110)\n+($H16*'fnd base rates'!E$111)\n+($I16*'fnd base rates'!E$112)\n+($J16*'fnd base rates'!E$113)\n+($K16*'fnd base rates'!E$114)\n+($M16*'fnd base rates'!E$116)\n+($N16*'fnd base rates'!E$117)\n+($O16*'fnd base rates'!E$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,5)))\n*$R16","v":3459.480376},{"$f":"(($D16*'fnd base rates'!F$107)\n+($E16*'fnd base rates'!F$108)\n+($F16*'fnd base rates'!F$109)\n+($G16*'fnd base rates'!F$110)\n+($H16*'fnd base rates'!F$111)\n+($I16*'fnd base rates'!F$112)\n+($J16*'fnd base rates'!F$113)\n+($K16*'fnd base rates'!F$114)\n+($M16*'fnd base rates'!F$116)\n+($N16*'fnd base rates'!F$117)\n+($O16*'fnd base rates'!F$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,6)))\n*$R16","v":995.37641200000007},{"$f":"(($D16*'fnd base rates'!G$107)\n+($E16*'fnd base rates'!G$108)\n+($F16*'fnd base rates'!G$109)\n+($G16*'fnd base rates'!G$110)\n+($H16*'fnd base rates'!G$111)\n+($I16*'fnd base rates'!G$112)\n+($J16*'fnd base rates'!G$113)\n+($K16*'fnd base rates'!G$114)\n+($M16*'fnd base rates'!G$116)\n+($N16*'fnd base rates'!G$117)\n+($O16*'fnd base rates'!G$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,7)))\n*$R16","v":168.453282},{"$f":"(($D16*'fnd base rates'!H$107)\n+($E16*'fnd base rates'!H$108)\n+($F16*'fnd base rates'!H$109)\n+($G16*'fnd base rates'!H$110)\n+($H16*'fnd base rates'!H$111)\n+($I16*'fnd base rates'!H$112)\n+($J16*'fnd base rates'!H$113)\n+($K16*'fnd base rates'!H$114)\n+($M16*'fnd base rates'!H$116)\n+($N16*'fnd base rates'!H$117)\n+($O16*'fnd base rates'!H$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D16*'fnd base rates'!I$107)\n+($E16*'fnd base rates'!I$108)\n+($F16*'fnd base rates'!I$109)\n+($G16*'fnd base rates'!I$110)\n+($H16*'fnd base rates'!I$111)\n+($I16*'fnd base rates'!I$112)\n+($J16*'fnd base rates'!I$113)\n+($K16*'fnd base rates'!I$114)\n+($M16*'fnd base rates'!I$116)\n+($N16*'fnd base rates'!I$117)\n+($O16*'fnd base rates'!I$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,9)))\n*$R16","v":362.69},{"$f":"(($D16*'fnd base rates'!J$107)\n+($E16*'fnd base rates'!J$108)\n+($F16*'fnd base rates'!J$109)\n+($G16*'fnd base rates'!J$110)\n+($H16*'fnd base rates'!J$111)\n+($I16*'fnd base rates'!J$112)\n+($J16*'fnd base rates'!J$113)\n+($K16*'fnd base rates'!J$114)\n+($M16*'fnd base rates'!J$116)\n+($N16*'fnd base rates'!J$117)\n+($O16*'fnd base rates'!J$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,10)))\n*$R16","v":248.81},{"$f":"(($D16*'fnd base rates'!K$107)\n+($E16*'fnd base rates'!K$108)\n+($F16*'fnd base rates'!K$109)\n+($G16*'fnd base rates'!K$110)\n+($H16*'fnd base rates'!K$111)\n+($I16*'fnd base rates'!K$112)\n+($J16*'fnd base rates'!K$113)\n+($K16*'fnd base rates'!K$114)\n+($M16*'fnd base rates'!K$116)\n+($N16*'fnd base rates'!K$117)\n+($O16*'fnd base rates'!K$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,11)))\n*$R16","v":1182.1598799999999},{"$f":"(($D16*'fnd base rates'!L$107)\n+($E16*'fnd base rates'!L$108)\n+($F16*'fnd base rates'!L$109)\n+($G16*'fnd base rates'!L$110)\n+($H16*'fnd base rates'!L$111)\n+($I16*'fnd base rates'!L$112)\n+($J16*'fnd base rates'!L$113)\n+($K16*'fnd base rates'!L$114)\n+($M16*'fnd base rates'!L$116)\n+($N16*'fnd base rates'!L$117)\n+($O16*'fnd base rates'!L$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D16*'fnd base rates'!M$107)\n+($E16*'fnd base rates'!M$108)\n+($F16*'fnd base rates'!M$109)\n+($G16*'fnd base rates'!M$110)\n+($H16*'fnd base rates'!M$111)\n+($I16*'fnd base rates'!M$112)\n+($J16*'fnd base rates'!M$113)\n+($K16*'fnd base rates'!M$114)\n+($M16*'fnd base rates'!M$116)\n+($N16*'fnd base rates'!M$117)\n+($O16*'fnd base rates'!M$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,409201665,"409","201","665",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC16-BA16","v":0}]
[410,410035035,"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":89},{"$f":"'fnd enro'!H17","v":236},{"$f":"'fnd enro'!I17","v":321},{"$f":"'fnd enro'!J17","v":0},{"$f":"'fnd enro'!K17","v":24.935600000000001},{"$f":"'fnd enro'!L17","v":0},{"$f":"'fnd enro'!M17","v":30},{"$f":"'fnd enro'!N17","v":24},{"$f":"'fnd enro'!O17","v":33},{"$f":"'fnd enro'!P17","v":489},{"$f":"'fnd enro'!R17","v":646},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q17)","v":11},null,{"$f":"(($D17*'fnd base rates'!C$107)\n+($E17*'fnd base rates'!C$108)\n+($F17*'fnd base rates'!C$109)\n+($G17*'fnd base rates'!C$110)\n+($H17*'fnd base rates'!C$111)\n+($I17*'fnd base rates'!C$112)\n+($J17*'fnd base rates'!C$113)\n+($K17*'fnd base rates'!C$114)\n+($M17*'fnd base rates'!C$116)\n+($N17*'fnd base rates'!C$117)\n+($O17*'fnd base rates'!C$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,3)))\n*$R17","v":431206.25611340796},{"$f":"(($D17*'fnd base rates'!D$107)\n+($E17*'fnd base rates'!D$108)\n+($F17*'fnd base rates'!D$109)\n+($G17*'fnd base rates'!D$110)\n+($H17*'fnd base rates'!D$111)\n+($I17*'fnd base rates'!D$112)\n+($J17*'fnd base rates'!D$113)\n+($K17*'fnd base rates'!D$114)\n+($M17*'fnd base rates'!D$116)\n+($N17*'fnd base rates'!D$117)\n+($O17*'fnd base rates'!D$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,4)))\n*$R17","v":765431.32672000001},{"$f":"(($D17*'fnd base rates'!E$107)\n+($E17*'fnd base rates'!E$108)\n+($F17*'fnd base rates'!E$109)\n+($G17*'fnd base rates'!E$110)\n+($H17*'fnd base rates'!E$111)\n+($I17*'fnd base rates'!E$112)\n+($J17*'fnd base rates'!E$113)\n+($K17*'fnd base rates'!E$114)\n+($M17*'fnd base rates'!E$116)\n+($N17*'fnd base rates'!E$117)\n+($O17*'fnd base rates'!E$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,5)))\n*$R17","v":5155631.8258708483},{"$f":"(($D17*'fnd base rates'!F$107)\n+($E17*'fnd base rates'!F$108)\n+($F17*'fnd base rates'!F$109)\n+($G17*'fnd base rates'!F$110)\n+($H17*'fnd base rates'!F$111)\n+($I17*'fnd base rates'!F$112)\n+($J17*'fnd base rates'!F$113)\n+($K17*'fnd base rates'!F$114)\n+($M17*'fnd base rates'!F$116)\n+($N17*'fnd base rates'!F$117)\n+($O17*'fnd base rates'!F$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,6)))\n*$R17","v":703032.78826137609},{"$f":"(($D17*'fnd base rates'!G$107)\n+($E17*'fnd base rates'!G$108)\n+($F17*'fnd base rates'!G$109)\n+($G17*'fnd base rates'!G$110)\n+($H17*'fnd base rates'!G$111)\n+($I17*'fnd base rates'!G$112)\n+($J17*'fnd base rates'!G$113)\n+($K17*'fnd base rates'!G$114)\n+($M17*'fnd base rates'!G$116)\n+($N17*'fnd base rates'!G$117)\n+($O17*'fnd base rates'!G$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,7)))\n*$R17","v":220329.57458713598},{"$f":"(($D17*'fnd base rates'!H$107)\n+($E17*'fnd base rates'!H$108)\n+($F17*'fnd base rates'!H$109)\n+($G17*'fnd base rates'!H$110)\n+($H17*'fnd base rates'!H$111)\n+($I17*'fnd base rates'!H$112)\n+($J17*'fnd base rates'!H$113)\n+($K17*'fnd base rates'!H$114)\n+($M17*'fnd base rates'!H$116)\n+($N17*'fnd base rates'!H$117)\n+($O17*'fnd base rates'!H$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,8)))","v":461099.49136400002},{"$f":"(($D17*'fnd base rates'!I$107)\n+($E17*'fnd base rates'!I$108)\n+($F17*'fnd base rates'!I$109)\n+($G17*'fnd base rates'!I$110)\n+($H17*'fnd base rates'!I$111)\n+($I17*'fnd base rates'!I$112)\n+($J17*'fnd base rates'!I$113)\n+($K17*'fnd base rates'!I$114)\n+($M17*'fnd base rates'!I$116)\n+($N17*'fnd base rates'!I$117)\n+($O17*'fnd base rates'!I$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,9)))\n*$R17","v":362121.40096},{"$f":"(($D17*'fnd base rates'!J$107)\n+($E17*'fnd base rates'!J$108)\n+($F17*'fnd base rates'!J$109)\n+($G17*'fnd base rates'!J$110)\n+($H17*'fnd base rates'!J$111)\n+($I17*'fnd base rates'!J$112)\n+($J17*'fnd base rates'!J$113)\n+($K17*'fnd base rates'!J$114)\n+($M17*'fnd base rates'!J$116)\n+($N17*'fnd base rates'!J$117)\n+($O17*'fnd base rates'!J$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,10)))\n*$R17","v":714385.70688000007},{"$f":"(($D17*'fnd base rates'!K$107)\n+($E17*'fnd base rates'!K$108)\n+($F17*'fnd base rates'!K$109)\n+($G17*'fnd base rates'!K$110)\n+($H17*'fnd base rates'!K$111)\n+($I17*'fnd base rates'!K$112)\n+($J17*'fnd base rates'!K$113)\n+($K17*'fnd base rates'!K$114)\n+($M17*'fnd base rates'!K$116)\n+($N17*'fnd base rates'!K$117)\n+($O17*'fnd base rates'!K$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,11)))\n*$R17","v":840730.49293823994},{"$f":"(($D17*'fnd base rates'!L$107)\n+($E17*'fnd base rates'!L$108)\n+($F17*'fnd base rates'!L$109)\n+($G17*'fnd base rates'!L$110)\n+($H17*'fnd base rates'!L$111)\n+($I17*'fnd base rates'!L$112)\n+($J17*'fnd base rates'!L$113)\n+($K17*'fnd base rates'!L$114)\n+($M17*'fnd base rates'!L$116)\n+($N17*'fnd base rates'!L$117)\n+($O17*'fnd base rates'!L$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,12)))","v":1255487.5552800002},{"$f":"(($D17*'fnd base rates'!M$107)\n+($E17*'fnd base rates'!M$108)\n+($F17*'fnd base rates'!M$109)\n+($G17*'fnd base rates'!M$110)\n+($H17*'fnd base rates'!M$111)\n+($I17*'fnd base rates'!M$112)\n+($J17*'fnd base rates'!M$113)\n+($K17*'fnd base rates'!M$114)\n+($M17*'fnd base rates'!M$116)\n+($N17*'fnd base rates'!M$117)\n+($O17*'fnd base rates'!M$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,13)))","v":0},10909456.418975009,null,410035035,"410","035","035",1,646,10909456.418975009,16888,0,16888,null,null,null,null,null,16888,0,16888,null,null,{"$f":"BC17-BA17","v":0}]
[410,410035057,"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":17},{"$f":"'fnd enro'!H18","v":76},{"$f":"'fnd enro'!I18","v":276},{"$f":"'fnd enro'!J18","v":0},{"$f":"'fnd enro'!K18","v":14.243399999999999},{"$f":"'fnd enro'!L18","v":0},{"$f":"'fnd enro'!M18","v":5},{"$f":"'fnd enro'!N18","v":7},{"$f":"'fnd enro'!O18","v":19},{"$f":"'fnd enro'!P18","v":284},{"$f":"'fnd enro'!R18","v":369},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q18)","v":12},null,{"$f":"(($D18*'fnd base rates'!C$107)\n+($E18*'fnd base rates'!C$108)\n+($F18*'fnd base rates'!C$109)\n+($G18*'fnd base rates'!C$110)\n+($H18*'fnd base rates'!C$111)\n+($I18*'fnd base rates'!C$112)\n+($J18*'fnd base rates'!C$113)\n+($K18*'fnd base rates'!C$114)\n+($M18*'fnd base rates'!C$116)\n+($N18*'fnd base rates'!C$117)\n+($O18*'fnd base rates'!C$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,3)))\n*$R18","v":245963.80822131201},{"$f":"(($D18*'fnd base rates'!D$107)\n+($E18*'fnd base rates'!D$108)\n+($F18*'fnd base rates'!D$109)\n+($G18*'fnd base rates'!D$110)\n+($H18*'fnd base rates'!D$111)\n+($I18*'fnd base rates'!D$112)\n+($J18*'fnd base rates'!D$113)\n+($K18*'fnd base rates'!D$114)\n+($M18*'fnd base rates'!D$116)\n+($N18*'fnd base rates'!D$117)\n+($O18*'fnd base rates'!D$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,4)))\n*$R18","v":441864.83776000002},{"$f":"(($D18*'fnd base rates'!E$107)\n+($E18*'fnd base rates'!E$108)\n+($F18*'fnd base rates'!E$109)\n+($G18*'fnd base rates'!E$110)\n+($H18*'fnd base rates'!E$111)\n+($I18*'fnd base rates'!E$112)\n+($J18*'fnd base rates'!E$113)\n+($K18*'fnd base rates'!E$114)\n+($M18*'fnd base rates'!E$116)\n+($N18*'fnd base rates'!E$117)\n+($O18*'fnd base rates'!E$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,5)))\n*$R18","v":3131339.766953472},{"$f":"(($D18*'fnd base rates'!F$107)\n+($E18*'fnd base rates'!F$108)\n+($F18*'fnd base rates'!F$109)\n+($G18*'fnd base rates'!F$110)\n+($H18*'fnd base rates'!F$111)\n+($I18*'fnd base rates'!F$112)\n+($J18*'fnd base rates'!F$113)\n+($K18*'fnd base rates'!F$114)\n+($M18*'fnd base rates'!F$116)\n+($N18*'fnd base rates'!F$117)\n+($O18*'fnd base rates'!F$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,6)))\n*$R18","v":377689.64303846401},{"$f":"(($D18*'fnd base rates'!G$107)\n+($E18*'fnd base rates'!G$108)\n+($F18*'fnd base rates'!G$109)\n+($G18*'fnd base rates'!G$110)\n+($H18*'fnd base rates'!G$111)\n+($I18*'fnd base rates'!G$112)\n+($J18*'fnd base rates'!G$113)\n+($K18*'fnd base rates'!G$114)\n+($M18*'fnd base rates'!G$116)\n+($N18*'fnd base rates'!G$117)\n+($O18*'fnd base rates'!G$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,7)))\n*$R18","v":128710.34675110402},{"$f":"(($D18*'fnd base rates'!H$107)\n+($E18*'fnd base rates'!H$108)\n+($F18*'fnd base rates'!H$109)\n+($G18*'fnd base rates'!H$110)\n+($H18*'fnd base rates'!H$111)\n+($I18*'fnd base rates'!H$112)\n+($J18*'fnd base rates'!H$113)\n+($K18*'fnd base rates'!H$114)\n+($M18*'fnd base rates'!H$116)\n+($N18*'fnd base rates'!H$117)\n+($O18*'fnd base rates'!H$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,8)))","v":289749.94664600003},{"$f":"(($D18*'fnd base rates'!I$107)\n+($E18*'fnd base rates'!I$108)\n+($F18*'fnd base rates'!I$109)\n+($G18*'fnd base rates'!I$110)\n+($H18*'fnd base rates'!I$111)\n+($I18*'fnd base rates'!I$112)\n+($J18*'fnd base rates'!I$113)\n+($K18*'fnd base rates'!I$114)\n+($M18*'fnd base rates'!I$116)\n+($N18*'fnd base rates'!I$117)\n+($O18*'fnd base rates'!I$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,9)))\n*$R18","v":217009.71648},{"$f":"(($D18*'fnd base rates'!J$107)\n+($E18*'fnd base rates'!J$108)\n+($F18*'fnd base rates'!J$109)\n+($G18*'fnd base rates'!J$110)\n+($H18*'fnd base rates'!J$111)\n+($I18*'fnd base rates'!J$112)\n+($J18*'fnd base rates'!J$113)\n+($K18*'fnd base rates'!J$114)\n+($M18*'fnd base rates'!J$116)\n+($N18*'fnd base rates'!J$117)\n+($O18*'fnd base rates'!J$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,10)))\n*$R18","v":460922.90944000002},{"$f":"(($D18*'fnd base rates'!K$107)\n+($E18*'fnd base rates'!K$108)\n+($F18*'fnd base rates'!K$109)\n+($G18*'fnd base rates'!K$110)\n+($H18*'fnd base rates'!K$111)\n+($I18*'fnd base rates'!K$112)\n+($J18*'fnd base rates'!K$113)\n+($K18*'fnd base rates'!K$114)\n+($M18*'fnd base rates'!K$116)\n+($N18*'fnd base rates'!K$117)\n+($O18*'fnd base rates'!K$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,11)))\n*$R18","v":473717.15374336008},{"$f":"(($D18*'fnd base rates'!L$107)\n+($E18*'fnd base rates'!L$108)\n+($F18*'fnd base rates'!L$109)\n+($G18*'fnd base rates'!L$110)\n+($H18*'fnd base rates'!L$111)\n+($I18*'fnd base rates'!L$112)\n+($J18*'fnd base rates'!L$113)\n+($K18*'fnd base rates'!L$114)\n+($M18*'fnd base rates'!L$116)\n+($N18*'fnd base rates'!L$117)\n+($O18*'fnd base rates'!L$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,12)))","v":712872.59492000006},{"$f":"(($D18*'fnd base rates'!M$107)\n+($E18*'fnd base rates'!M$108)\n+($F18*'fnd base rates'!M$109)\n+($G18*'fnd base rates'!M$110)\n+($H18*'fnd base rates'!M$111)\n+($I18*'fnd base rates'!M$112)\n+($J18*'fnd base rates'!M$113)\n+($K18*'fnd base rates'!M$114)\n+($M18*'fnd base rates'!M$116)\n+($N18*'fnd base rates'!M$117)\n+($O18*'fnd base rates'!M$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,13)))","v":0},6479840.7239537118,null,410035057,"410","035","057",1,369,6479840.7239537118,17561,0,17561,null,null,null,null,null,17561,0,17561,null,null,{"$f":"BC18-BA18","v":0}]
[410,410035071,"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},{"$f":"'fnd enro'!H19","v":0},{"$f":"'fnd enro'!I19","v":1},{"$f":"'fnd enro'!J19","v":0},{"$f":"'fnd enro'!K19","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L19","v":0},{"$f":"'fnd enro'!M19","v":0},{"$f":"'fnd enro'!N19","v":0},{"$f":"'fnd enro'!O19","v":0},{"$f":"'fnd enro'!P19","v":1},{"$f":"'fnd enro'!R19","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q19)","v":5},null,{"$f":"(($D19*'fnd base rates'!C$107)\n+($E19*'fnd base rates'!C$108)\n+($F19*'fnd base rates'!C$109)\n+($G19*'fnd base rates'!C$110)\n+($H19*'fnd base rates'!C$111)\n+($I19*'fnd base rates'!C$112)\n+($J19*'fnd base rates'!C$113)\n+($K19*'fnd base rates'!C$114)\n+($M19*'fnd base rates'!C$116)\n+($N19*'fnd base rates'!C$117)\n+($O19*'fnd base rates'!C$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,3)))\n*$R19","v":648.80850444800012},{"$f":"(($D19*'fnd base rates'!D$107)\n+($E19*'fnd base rates'!D$108)\n+($F19*'fnd base rates'!D$109)\n+($G19*'fnd base rates'!D$110)\n+($H19*'fnd base rates'!D$111)\n+($I19*'fnd base rates'!D$112)\n+($J19*'fnd base rates'!D$113)\n+($K19*'fnd base rates'!D$114)\n+($M19*'fnd base rates'!D$116)\n+($N19*'fnd base rates'!D$117)\n+($O19*'fnd base rates'!D$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,4)))\n*$R19","v":1141.0291200000001},{"$f":"(($D19*'fnd base rates'!E$107)\n+($E19*'fnd base rates'!E$108)\n+($F19*'fnd base rates'!E$109)\n+($G19*'fnd base rates'!E$110)\n+($H19*'fnd base rates'!E$111)\n+($I19*'fnd base rates'!E$112)\n+($J19*'fnd base rates'!E$113)\n+($K19*'fnd base rates'!E$114)\n+($M19*'fnd base rates'!E$116)\n+($N19*'fnd base rates'!E$117)\n+($O19*'fnd base rates'!E$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,5)))\n*$R19","v":8357.2656890880007},{"$f":"(($D19*'fnd base rates'!F$107)\n+($E19*'fnd base rates'!F$108)\n+($F19*'fnd base rates'!F$109)\n+($G19*'fnd base rates'!F$110)\n+($H19*'fnd base rates'!F$111)\n+($I19*'fnd base rates'!F$112)\n+($J19*'fnd base rates'!F$113)\n+($K19*'fnd base rates'!F$114)\n+($M19*'fnd base rates'!F$116)\n+($N19*'fnd base rates'!F$117)\n+($O19*'fnd base rates'!F$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,6)))\n*$R19","v":964.93241625600012},{"$f":"(($D19*'fnd base rates'!G$107)\n+($E19*'fnd base rates'!G$108)\n+($F19*'fnd base rates'!G$109)\n+($G19*'fnd base rates'!G$110)\n+($H19*'fnd base rates'!G$111)\n+($I19*'fnd base rates'!G$112)\n+($J19*'fnd base rates'!G$113)\n+($K19*'fnd base rates'!G$114)\n+($M19*'fnd base rates'!G$116)\n+($N19*'fnd base rates'!G$117)\n+($O19*'fnd base rates'!G$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,7)))\n*$R19","v":324.47781081599999},{"$f":"(($D19*'fnd base rates'!H$107)\n+($E19*'fnd base rates'!H$108)\n+($F19*'fnd base rates'!H$109)\n+($G19*'fnd base rates'!H$110)\n+($H19*'fnd base rates'!H$111)\n+($I19*'fnd base rates'!H$112)\n+($J19*'fnd base rates'!H$113)\n+($K19*'fnd base rates'!H$114)\n+($M19*'fnd base rates'!H$116)\n+($N19*'fnd base rates'!H$117)\n+($O19*'fnd base rates'!H$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,8)))","v":848.66893400000004},{"$f":"(($D19*'fnd base rates'!I$107)\n+($E19*'fnd base rates'!I$108)\n+($F19*'fnd base rates'!I$109)\n+($G19*'fnd base rates'!I$110)\n+($H19*'fnd base rates'!I$111)\n+($I19*'fnd base rates'!I$112)\n+($J19*'fnd base rates'!I$113)\n+($K19*'fnd base rates'!I$114)\n+($M19*'fnd base rates'!I$116)\n+($N19*'fnd base rates'!I$117)\n+($O19*'fnd base rates'!I$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,9)))\n*$R19","v":585.42016000000001},{"$f":"(($D19*'fnd base rates'!J$107)\n+($E19*'fnd base rates'!J$108)\n+($F19*'fnd base rates'!J$109)\n+($G19*'fnd base rates'!J$110)\n+($H19*'fnd base rates'!J$111)\n+($I19*'fnd base rates'!J$112)\n+($J19*'fnd base rates'!J$113)\n+($K19*'fnd base rates'!J$114)\n+($M19*'fnd base rates'!J$116)\n+($N19*'fnd base rates'!J$117)\n+($O19*'fnd base rates'!J$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,10)))\n*$R19","v":1258.17408},{"$f":"(($D19*'fnd base rates'!K$107)\n+($E19*'fnd base rates'!K$108)\n+($F19*'fnd base rates'!K$109)\n+($G19*'fnd base rates'!K$110)\n+($H19*'fnd base rates'!K$111)\n+($I19*'fnd base rates'!K$112)\n+($J19*'fnd base rates'!K$113)\n+($K19*'fnd base rates'!K$114)\n+($M19*'fnd base rates'!K$116)\n+($N19*'fnd base rates'!K$117)\n+($O19*'fnd base rates'!K$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,11)))\n*$R19","v":1251.2651494400002},{"$f":"(($D19*'fnd base rates'!L$107)\n+($E19*'fnd base rates'!L$108)\n+($F19*'fnd base rates'!L$109)\n+($G19*'fnd base rates'!L$110)\n+($H19*'fnd base rates'!L$111)\n+($I19*'fnd base rates'!L$112)\n+($J19*'fnd base rates'!L$113)\n+($K19*'fnd base rates'!L$114)\n+($M19*'fnd base rates'!L$116)\n+($N19*'fnd base rates'!L$117)\n+($O19*'fnd base rates'!L$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,12)))","v":1817.0566800000001},{"$f":"(($D19*'fnd base rates'!M$107)\n+($E19*'fnd base rates'!M$108)\n+($F19*'fnd base rates'!M$109)\n+($G19*'fnd base rates'!M$110)\n+($H19*'fnd base rates'!M$111)\n+($I19*'fnd base rates'!M$112)\n+($J19*'fnd base rates'!M$113)\n+($K19*'fnd base rates'!M$114)\n+($M19*'fnd base rates'!M$116)\n+($N19*'fnd base rates'!M$117)\n+($O19*'fnd base rates'!M$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,13)))","v":0},17197.098544048004,null,410035071,"410","035","071",1,1,17197.098544048004,17197,0,17197,null,null,null,null,null,17197,0,17197,null,null,{"$f":"BC19-BA19","v":0}]
[410,410035093,"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":1},{"$f":"'fnd enro'!H20","v":2},{"$f":"'fnd enro'!I20","v":10},{"$f":"'fnd enro'!J20","v":0},{"$f":"'fnd enro'!K20","v":0.50180000000000002},{"$f":"'fnd enro'!L20","v":0},{"$f":"'fnd enro'!M20","v":0},{"$f":"'fnd enro'!N20","v":0},{"$f":"'fnd enro'!O20","v":2},{"$f":"'fnd enro'!P20","v":11},{"$f":"'fnd enro'!R20","v":13},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q20)","v":11},null,{"$f":"(($D20*'fnd base rates'!C$107)\n+($E20*'fnd base rates'!C$108)\n+($F20*'fnd base rates'!C$109)\n+($G20*'fnd base rates'!C$110)\n+($H20*'fnd base rates'!C$111)\n+($I20*'fnd base rates'!C$112)\n+($J20*'fnd base rates'!C$113)\n+($K20*'fnd base rates'!C$114)\n+($M20*'fnd base rates'!C$116)\n+($N20*'fnd base rates'!C$117)\n+($O20*'fnd base rates'!C$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,3)))\n*$R20","v":8805.2683178240004},{"$f":"(($D20*'fnd base rates'!D$107)\n+($E20*'fnd base rates'!D$108)\n+($F20*'fnd base rates'!D$109)\n+($G20*'fnd base rates'!D$110)\n+($H20*'fnd base rates'!D$111)\n+($I20*'fnd base rates'!D$112)\n+($J20*'fnd base rates'!D$113)\n+($K20*'fnd base rates'!D$114)\n+($M20*'fnd base rates'!D$116)\n+($N20*'fnd base rates'!D$117)\n+($O20*'fnd base rates'!D$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,4)))\n*$R20","v":15942.137600000002},{"$f":"(($D20*'fnd base rates'!E$107)\n+($E20*'fnd base rates'!E$108)\n+($F20*'fnd base rates'!E$109)\n+($G20*'fnd base rates'!E$110)\n+($H20*'fnd base rates'!E$111)\n+($I20*'fnd base rates'!E$112)\n+($J20*'fnd base rates'!E$113)\n+($K20*'fnd base rates'!E$114)\n+($M20*'fnd base rates'!E$116)\n+($N20*'fnd base rates'!E$117)\n+($O20*'fnd base rates'!E$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,5)))\n*$R20","v":114135.742278144},{"$f":"(($D20*'fnd base rates'!F$107)\n+($E20*'fnd base rates'!F$108)\n+($F20*'fnd base rates'!F$109)\n+($G20*'fnd base rates'!F$110)\n+($H20*'fnd base rates'!F$111)\n+($I20*'fnd base rates'!F$112)\n+($J20*'fnd base rates'!F$113)\n+($K20*'fnd base rates'!F$114)\n+($M20*'fnd base rates'!F$116)\n+($N20*'fnd base rates'!F$117)\n+($O20*'fnd base rates'!F$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,6)))\n*$R20","v":13551.848771328001},{"$f":"(($D20*'fnd base rates'!G$107)\n+($E20*'fnd base rates'!G$108)\n+($F20*'fnd base rates'!G$109)\n+($G20*'fnd base rates'!G$110)\n+($H20*'fnd base rates'!G$111)\n+($I20*'fnd base rates'!G$112)\n+($J20*'fnd base rates'!G$113)\n+($K20*'fnd base rates'!G$114)\n+($M20*'fnd base rates'!G$116)\n+($N20*'fnd base rates'!G$117)\n+($O20*'fnd base rates'!G$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,7)))\n*$R20","v":4674.1161806079999},{"$f":"(($D20*'fnd base rates'!H$107)\n+($E20*'fnd base rates'!H$108)\n+($F20*'fnd base rates'!H$109)\n+($G20*'fnd base rates'!H$110)\n+($H20*'fnd base rates'!H$111)\n+($I20*'fnd base rates'!H$112)\n+($J20*'fnd base rates'!H$113)\n+($K20*'fnd base rates'!H$114)\n+($M20*'fnd base rates'!H$116)\n+($N20*'fnd base rates'!H$117)\n+($O20*'fnd base rates'!H$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,8)))","v":10416.506142000002},{"$f":"(($D20*'fnd base rates'!I$107)\n+($E20*'fnd base rates'!I$108)\n+($F20*'fnd base rates'!I$109)\n+($G20*'fnd base rates'!I$110)\n+($H20*'fnd base rates'!I$111)\n+($I20*'fnd base rates'!I$112)\n+($J20*'fnd base rates'!I$113)\n+($K20*'fnd base rates'!I$114)\n+($M20*'fnd base rates'!I$116)\n+($N20*'fnd base rates'!I$117)\n+($O20*'fnd base rates'!I$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,9)))\n*$R20","v":7793.6268799999998},{"$f":"(($D20*'fnd base rates'!J$107)\n+($E20*'fnd base rates'!J$108)\n+($F20*'fnd base rates'!J$109)\n+($G20*'fnd base rates'!J$110)\n+($H20*'fnd base rates'!J$111)\n+($I20*'fnd base rates'!J$112)\n+($J20*'fnd base rates'!J$113)\n+($K20*'fnd base rates'!J$114)\n+($M20*'fnd base rates'!J$116)\n+($N20*'fnd base rates'!J$117)\n+($O20*'fnd base rates'!J$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,10)))\n*$R20","v":16742.938239999999},{"$f":"(($D20*'fnd base rates'!K$107)\n+($E20*'fnd base rates'!K$108)\n+($F20*'fnd base rates'!K$109)\n+($G20*'fnd base rates'!K$110)\n+($H20*'fnd base rates'!K$111)\n+($I20*'fnd base rates'!K$112)\n+($J20*'fnd base rates'!K$113)\n+($K20*'fnd base rates'!K$114)\n+($M20*'fnd base rates'!K$116)\n+($N20*'fnd base rates'!K$117)\n+($O20*'fnd base rates'!K$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,11)))\n*$R20","v":16932.379102720002},{"$f":"(($D20*'fnd base rates'!L$107)\n+($E20*'fnd base rates'!L$108)\n+($F20*'fnd base rates'!L$109)\n+($G20*'fnd base rates'!L$110)\n+($H20*'fnd base rates'!L$111)\n+($I20*'fnd base rates'!L$112)\n+($J20*'fnd base rates'!L$113)\n+($K20*'fnd base rates'!L$114)\n+($M20*'fnd base rates'!L$116)\n+($N20*'fnd base rates'!L$117)\n+($O20*'fnd base rates'!L$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,12)))","v":25591.786840000001},{"$f":"(($D20*'fnd base rates'!M$107)\n+($E20*'fnd base rates'!M$108)\n+($F20*'fnd base rates'!M$109)\n+($G20*'fnd base rates'!M$110)\n+($H20*'fnd base rates'!M$111)\n+($I20*'fnd base rates'!M$112)\n+($J20*'fnd base rates'!M$113)\n+($K20*'fnd base rates'!M$114)\n+($M20*'fnd base rates'!M$116)\n+($N20*'fnd base rates'!M$117)\n+($O20*'fnd base rates'!M$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,13)))","v":0},234586.35035262397,null,410035093,"410","035","093",1,13,234586.35035262397,18045,0,18045,null,null,null,null,null,18045,0,18045,null,null,{"$f":"BC20-BA20","v":0}]
[410,410035103,"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":0},{"$f":"'fnd enro'!H21","v":0},{"$f":"'fnd enro'!I21","v":2},{"$f":"'fnd enro'!J21","v":0},{"$f":"'fnd enro'!K21","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L21","v":0},{"$f":"'fnd enro'!M21","v":0},{"$f":"'fnd enro'!N21","v":0},{"$f":"'fnd enro'!O21","v":0},{"$f":"'fnd enro'!P21","v":2},{"$f":"'fnd enro'!R21","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q21)","v":10},null,{"$f":"(($D21*'fnd base rates'!C$107)\n+($E21*'fnd base rates'!C$108)\n+($F21*'fnd base rates'!C$109)\n+($G21*'fnd base rates'!C$110)\n+($H21*'fnd base rates'!C$111)\n+($I21*'fnd base rates'!C$112)\n+($J21*'fnd base rates'!C$113)\n+($K21*'fnd base rates'!C$114)\n+($M21*'fnd base rates'!C$116)\n+($N21*'fnd base rates'!C$117)\n+($O21*'fnd base rates'!C$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,3)))\n*$R21","v":1339.918448896},{"$f":"(($D21*'fnd base rates'!D$107)\n+($E21*'fnd base rates'!D$108)\n+($F21*'fnd base rates'!D$109)\n+($G21*'fnd base rates'!D$110)\n+($H21*'fnd base rates'!D$111)\n+($I21*'fnd base rates'!D$112)\n+($J21*'fnd base rates'!D$113)\n+($K21*'fnd base rates'!D$114)\n+($M21*'fnd base rates'!D$116)\n+($N21*'fnd base rates'!D$117)\n+($O21*'fnd base rates'!D$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,4)))\n*$R21","v":2482.5548800000006},{"$f":"(($D21*'fnd base rates'!E$107)\n+($E21*'fnd base rates'!E$108)\n+($F21*'fnd base rates'!E$109)\n+($G21*'fnd base rates'!E$110)\n+($H21*'fnd base rates'!E$111)\n+($I21*'fnd base rates'!E$112)\n+($J21*'fnd base rates'!E$113)\n+($K21*'fnd base rates'!E$114)\n+($M21*'fnd base rates'!E$116)\n+($N21*'fnd base rates'!E$117)\n+($O21*'fnd base rates'!E$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,5)))\n*$R21","v":18671.473458175999},{"$f":"(($D21*'fnd base rates'!F$107)\n+($E21*'fnd base rates'!F$108)\n+($F21*'fnd base rates'!F$109)\n+($G21*'fnd base rates'!F$110)\n+($H21*'fnd base rates'!F$111)\n+($I21*'fnd base rates'!F$112)\n+($J21*'fnd base rates'!F$113)\n+($K21*'fnd base rates'!F$114)\n+($M21*'fnd base rates'!F$116)\n+($N21*'fnd base rates'!F$117)\n+($O21*'fnd base rates'!F$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,6)))\n*$R21","v":1929.8648325120002},{"$f":"(($D21*'fnd base rates'!G$107)\n+($E21*'fnd base rates'!G$108)\n+($F21*'fnd base rates'!G$109)\n+($G21*'fnd base rates'!G$110)\n+($H21*'fnd base rates'!G$111)\n+($I21*'fnd base rates'!G$112)\n+($J21*'fnd base rates'!G$113)\n+($K21*'fnd base rates'!G$114)\n+($M21*'fnd base rates'!G$116)\n+($N21*'fnd base rates'!G$117)\n+($O21*'fnd base rates'!G$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,7)))\n*$R21","v":743.87274163200004},{"$f":"(($D21*'fnd base rates'!H$107)\n+($E21*'fnd base rates'!H$108)\n+($F21*'fnd base rates'!H$109)\n+($G21*'fnd base rates'!H$110)\n+($H21*'fnd base rates'!H$111)\n+($I21*'fnd base rates'!H$112)\n+($J21*'fnd base rates'!H$113)\n+($K21*'fnd base rates'!H$114)\n+($M21*'fnd base rates'!H$116)\n+($N21*'fnd base rates'!H$117)\n+($O21*'fnd base rates'!H$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,8)))","v":1710.717868},{"$f":"(($D21*'fnd base rates'!I$107)\n+($E21*'fnd base rates'!I$108)\n+($F21*'fnd base rates'!I$109)\n+($G21*'fnd base rates'!I$110)\n+($H21*'fnd base rates'!I$111)\n+($I21*'fnd base rates'!I$112)\n+($J21*'fnd base rates'!I$113)\n+($K21*'fnd base rates'!I$114)\n+($M21*'fnd base rates'!I$116)\n+($N21*'fnd base rates'!I$117)\n+($O21*'fnd base rates'!I$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,9)))\n*$R21","v":1250.0902400000002},{"$f":"(($D21*'fnd base rates'!J$107)\n+($E21*'fnd base rates'!J$108)\n+($F21*'fnd base rates'!J$109)\n+($G21*'fnd base rates'!J$110)\n+($H21*'fnd base rates'!J$111)\n+($I21*'fnd base rates'!J$112)\n+($J21*'fnd base rates'!J$113)\n+($K21*'fnd base rates'!J$114)\n+($M21*'fnd base rates'!J$116)\n+($N21*'fnd base rates'!J$117)\n+($O21*'fnd base rates'!J$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,10)))\n*$R21","v":2928.1126399999998},{"$f":"(($D21*'fnd base rates'!K$107)\n+($E21*'fnd base rates'!K$108)\n+($F21*'fnd base rates'!K$109)\n+($G21*'fnd base rates'!K$110)\n+($H21*'fnd base rates'!K$111)\n+($I21*'fnd base rates'!K$112)\n+($J21*'fnd base rates'!K$113)\n+($K21*'fnd base rates'!K$114)\n+($M21*'fnd base rates'!K$116)\n+($N21*'fnd base rates'!K$117)\n+($O21*'fnd base rates'!K$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,11)))\n*$R21","v":2502.5302988800004},{"$f":"(($D21*'fnd base rates'!L$107)\n+($E21*'fnd base rates'!L$108)\n+($F21*'fnd base rates'!L$109)\n+($G21*'fnd base rates'!L$110)\n+($H21*'fnd base rates'!L$111)\n+($I21*'fnd base rates'!L$112)\n+($J21*'fnd base rates'!L$113)\n+($K21*'fnd base rates'!L$114)\n+($M21*'fnd base rates'!L$116)\n+($N21*'fnd base rates'!L$117)\n+($O21*'fnd base rates'!L$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,12)))","v":3925.0533599999999},{"$f":"(($D21*'fnd base rates'!M$107)\n+($E21*'fnd base rates'!M$108)\n+($F21*'fnd base rates'!M$109)\n+($G21*'fnd base rates'!M$110)\n+($H21*'fnd base rates'!M$111)\n+($I21*'fnd base rates'!M$112)\n+($J21*'fnd base rates'!M$113)\n+($K21*'fnd base rates'!M$114)\n+($M21*'fnd base rates'!M$116)\n+($N21*'fnd base rates'!M$117)\n+($O21*'fnd base rates'!M$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,13)))","v":0},37484.188768095999,null,410035103,"410","035","103",1,2,37484.188768095999,18742,0,18742,null,null,null,null,null,18742,0,18742,null,null,{"$f":"BC21-BA21","v":0}]
[410,410035149,"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":0},{"$f":"'fnd enro'!H22","v":0},{"$f":"'fnd enro'!I22","v":1},{"$f":"'fnd enro'!J22","v":0},{"$f":"'fnd enro'!K22","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L22","v":0},{"$f":"'fnd enro'!M22","v":0},{"$f":"'fnd enro'!N22","v":0},{"$f":"'fnd enro'!O22","v":0},{"$f":"'fnd enro'!P22","v":0},{"$f":"'fnd enro'!R22","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q22)","v":12},null,{"$f":"(($D22*'fnd base rates'!C$107)\n+($E22*'fnd base rates'!C$108)\n+($F22*'fnd base rates'!C$109)\n+($G22*'fnd base rates'!C$110)\n+($H22*'fnd base rates'!C$111)\n+($I22*'fnd base rates'!C$112)\n+($J22*'fnd base rates'!C$113)\n+($K22*'fnd base rates'!C$114)\n+($M22*'fnd base rates'!C$116)\n+($N22*'fnd base rates'!C$117)\n+($O22*'fnd base rates'!C$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,3)))\n*$R22","v":583.66994444800014},{"$f":"(($D22*'fnd base rates'!D$107)\n+($E22*'fnd base rates'!D$108)\n+($F22*'fnd base rates'!D$109)\n+($G22*'fnd base rates'!D$110)\n+($H22*'fnd base rates'!D$111)\n+($I22*'fnd base rates'!D$112)\n+($J22*'fnd base rates'!D$113)\n+($K22*'fnd base rates'!D$114)\n+($M22*'fnd base rates'!D$116)\n+($N22*'fnd base rates'!D$117)\n+($O22*'fnd base rates'!D$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,4)))\n*$R22","v":832.40704000000005},{"$f":"(($D22*'fnd base rates'!E$107)\n+($E22*'fnd base rates'!E$108)\n+($F22*'fnd base rates'!E$109)\n+($G22*'fnd base rates'!E$110)\n+($H22*'fnd base rates'!E$111)\n+($I22*'fnd base rates'!E$112)\n+($J22*'fnd base rates'!E$113)\n+($K22*'fnd base rates'!E$114)\n+($M22*'fnd base rates'!E$116)\n+($N22*'fnd base rates'!E$117)\n+($O22*'fnd base rates'!E$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,5)))\n*$R22","v":5344.4740090880005},{"$f":"(($D22*'fnd base rates'!F$107)\n+($E22*'fnd base rates'!F$108)\n+($F22*'fnd base rates'!F$109)\n+($G22*'fnd base rates'!F$110)\n+($H22*'fnd base rates'!F$111)\n+($I22*'fnd base rates'!F$112)\n+($J22*'fnd base rates'!F$113)\n+($K22*'fnd base rates'!F$114)\n+($M22*'fnd base rates'!F$116)\n+($N22*'fnd base rates'!F$117)\n+($O22*'fnd base rates'!F$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,6)))\n*$R22","v":964.93241625600012},{"$f":"(($D22*'fnd base rates'!G$107)\n+($E22*'fnd base rates'!G$108)\n+($F22*'fnd base rates'!G$109)\n+($G22*'fnd base rates'!G$110)\n+($H22*'fnd base rates'!G$111)\n+($I22*'fnd base rates'!G$112)\n+($J22*'fnd base rates'!G$113)\n+($K22*'fnd base rates'!G$114)\n+($M22*'fnd base rates'!G$116)\n+($N22*'fnd base rates'!G$117)\n+($O22*'fnd base rates'!G$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,7)))\n*$R22","v":178.30501081599999},{"$f":"(($D22*'fnd base rates'!H$107)\n+($E22*'fnd base rates'!H$108)\n+($F22*'fnd base rates'!H$109)\n+($G22*'fnd base rates'!H$110)\n+($H22*'fnd base rates'!H$111)\n+($I22*'fnd base rates'!H$112)\n+($J22*'fnd base rates'!H$113)\n+($K22*'fnd base rates'!H$114)\n+($M22*'fnd base rates'!H$116)\n+($N22*'fnd base rates'!H$117)\n+($O22*'fnd base rates'!H$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D22*'fnd base rates'!I$107)\n+($E22*'fnd base rates'!I$108)\n+($F22*'fnd base rates'!I$109)\n+($G22*'fnd base rates'!I$110)\n+($H22*'fnd base rates'!I$111)\n+($I22*'fnd base rates'!I$112)\n+($J22*'fnd base rates'!I$113)\n+($K22*'fnd base rates'!I$114)\n+($M22*'fnd base rates'!I$116)\n+($N22*'fnd base rates'!I$117)\n+($O22*'fnd base rates'!I$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,9)))\n*$R22","v":463.42272000000003},{"$f":"(($D22*'fnd base rates'!J$107)\n+($E22*'fnd base rates'!J$108)\n+($F22*'fnd base rates'!J$109)\n+($G22*'fnd base rates'!J$110)\n+($H22*'fnd base rates'!J$111)\n+($I22*'fnd base rates'!J$112)\n+($J22*'fnd base rates'!J$113)\n+($K22*'fnd base rates'!J$114)\n+($M22*'fnd base rates'!J$116)\n+($N22*'fnd base rates'!J$117)\n+($O22*'fnd base rates'!J$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,10)))\n*$R22","v":624.24},{"$f":"(($D22*'fnd base rates'!K$107)\n+($E22*'fnd base rates'!K$108)\n+($F22*'fnd base rates'!K$109)\n+($G22*'fnd base rates'!K$110)\n+($H22*'fnd base rates'!K$111)\n+($I22*'fnd base rates'!K$112)\n+($J22*'fnd base rates'!K$113)\n+($K22*'fnd base rates'!K$114)\n+($M22*'fnd base rates'!K$116)\n+($N22*'fnd base rates'!K$117)\n+($O22*'fnd base rates'!K$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,11)))\n*$R22","v":1251.2651494400002},{"$f":"(($D22*'fnd base rates'!L$107)\n+($E22*'fnd base rates'!L$108)\n+($F22*'fnd base rates'!L$109)\n+($G22*'fnd base rates'!L$110)\n+($H22*'fnd base rates'!L$111)\n+($I22*'fnd base rates'!L$112)\n+($J22*'fnd base rates'!L$113)\n+($K22*'fnd base rates'!L$114)\n+($M22*'fnd base rates'!L$116)\n+($N22*'fnd base rates'!L$117)\n+($O22*'fnd base rates'!L$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D22*'fnd base rates'!M$107)\n+($E22*'fnd base rates'!M$108)\n+($F22*'fnd base rates'!M$109)\n+($G22*'fnd base rates'!M$110)\n+($H22*'fnd base rates'!M$111)\n+($I22*'fnd base rates'!M$112)\n+($J22*'fnd base rates'!M$113)\n+($K22*'fnd base rates'!M$114)\n+($M22*'fnd base rates'!M$116)\n+($N22*'fnd base rates'!M$117)\n+($O22*'fnd base rates'!M$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,13)))","v":0},12439.921904048,null,410035149,"410","035","149",1,1,12439.921904048,12440,0,12440,null,null,null,null,null,12440,0,12440,null,null,{"$f":"BC22-BA22","v":0}]
[410,410035160,"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":7.7200000000000005E-2},{"$f":"'fnd enro'!L23","v":0},{"$f":"'fnd enro'!M23","v":0},{"$f":"'fnd enro'!N23","v":0},{"$f":"'fnd enro'!O23","v":0},{"$f":"'fnd enro'!P23","v":2},{"$f":"'fnd enro'!R23","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q23)","v":11},null,{"$f":"(($D23*'fnd base rates'!C$107)\n+($E23*'fnd base rates'!C$108)\n+($F23*'fnd base rates'!C$109)\n+($G23*'fnd base rates'!C$110)\n+($H23*'fnd base rates'!C$111)\n+($I23*'fnd base rates'!C$112)\n+($J23*'fnd base rates'!C$113)\n+($K23*'fnd base rates'!C$114)\n+($M23*'fnd base rates'!C$116)\n+($N23*'fnd base rates'!C$117)\n+($O23*'fnd base rates'!C$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,3)))\n*$R23","v":1349.2970088960003},{"$f":"(($D23*'fnd base rates'!D$107)\n+($E23*'fnd base rates'!D$108)\n+($F23*'fnd base rates'!D$109)\n+($G23*'fnd base rates'!D$110)\n+($H23*'fnd base rates'!D$111)\n+($I23*'fnd base rates'!D$112)\n+($J23*'fnd base rates'!D$113)\n+($K23*'fnd base rates'!D$114)\n+($M23*'fnd base rates'!D$116)\n+($N23*'fnd base rates'!D$117)\n+($O23*'fnd base rates'!D$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,4)))\n*$R23","v":2526.9017600000002},{"$f":"(($D23*'fnd base rates'!E$107)\n+($E23*'fnd base rates'!E$108)\n+($F23*'fnd base rates'!E$109)\n+($G23*'fnd base rates'!E$110)\n+($H23*'fnd base rates'!E$111)\n+($I23*'fnd base rates'!E$112)\n+($J23*'fnd base rates'!E$113)\n+($K23*'fnd base rates'!E$114)\n+($M23*'fnd base rates'!E$116)\n+($N23*'fnd base rates'!E$117)\n+($O23*'fnd base rates'!E$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,5)))\n*$R23","v":19104.540978176003},{"$f":"(($D23*'fnd base rates'!F$107)\n+($E23*'fnd base rates'!F$108)\n+($F23*'fnd base rates'!F$109)\n+($G23*'fnd base rates'!F$110)\n+($H23*'fnd base rates'!F$111)\n+($I23*'fnd base rates'!F$112)\n+($J23*'fnd base rates'!F$113)\n+($K23*'fnd base rates'!F$114)\n+($M23*'fnd base rates'!F$116)\n+($N23*'fnd base rates'!F$117)\n+($O23*'fnd base rates'!F$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,6)))\n*$R23","v":1929.8648325120002},{"$f":"(($D23*'fnd base rates'!G$107)\n+($E23*'fnd base rates'!G$108)\n+($F23*'fnd base rates'!G$109)\n+($G23*'fnd base rates'!G$110)\n+($H23*'fnd base rates'!G$111)\n+($I23*'fnd base rates'!G$112)\n+($J23*'fnd base rates'!G$113)\n+($K23*'fnd base rates'!G$114)\n+($M23*'fnd base rates'!G$116)\n+($N23*'fnd base rates'!G$117)\n+($O23*'fnd base rates'!G$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,7)))\n*$R23","v":764.89290163200008},{"$f":"(($D23*'fnd base rates'!H$107)\n+($E23*'fnd base rates'!H$108)\n+($F23*'fnd base rates'!H$109)\n+($G23*'fnd base rates'!H$110)\n+($H23*'fnd base rates'!H$111)\n+($I23*'fnd base rates'!H$112)\n+($J23*'fnd base rates'!H$113)\n+($K23*'fnd base rates'!H$114)\n+($M23*'fnd base rates'!H$116)\n+($N23*'fnd base rates'!H$117)\n+($O23*'fnd base rates'!H$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,8)))","v":1713.677868},{"$f":"(($D23*'fnd base rates'!I$107)\n+($E23*'fnd base rates'!I$108)\n+($F23*'fnd base rates'!I$109)\n+($G23*'fnd base rates'!I$110)\n+($H23*'fnd base rates'!I$111)\n+($I23*'fnd base rates'!I$112)\n+($J23*'fnd base rates'!I$113)\n+($K23*'fnd base rates'!I$114)\n+($M23*'fnd base rates'!I$116)\n+($N23*'fnd base rates'!I$117)\n+($O23*'fnd base rates'!I$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,9)))\n*$R23","v":1267.6288},{"$f":"(($D23*'fnd base rates'!J$107)\n+($E23*'fnd base rates'!J$108)\n+($F23*'fnd base rates'!J$109)\n+($G23*'fnd base rates'!J$110)\n+($H23*'fnd base rates'!J$111)\n+($I23*'fnd base rates'!J$112)\n+($J23*'fnd base rates'!J$113)\n+($K23*'fnd base rates'!J$114)\n+($M23*'fnd base rates'!J$116)\n+($N23*'fnd base rates'!J$117)\n+($O23*'fnd base rates'!J$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,10)))\n*$R23","v":3019.24352},{"$f":"(($D23*'fnd base rates'!K$107)\n+($E23*'fnd base rates'!K$108)\n+($F23*'fnd base rates'!K$109)\n+($G23*'fnd base rates'!K$110)\n+($H23*'fnd base rates'!K$111)\n+($I23*'fnd base rates'!K$112)\n+($J23*'fnd base rates'!K$113)\n+($K23*'fnd base rates'!K$114)\n+($M23*'fnd base rates'!K$116)\n+($N23*'fnd base rates'!K$117)\n+($O23*'fnd base rates'!K$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,11)))\n*$R23","v":2502.5302988800004},{"$f":"(($D23*'fnd base rates'!L$107)\n+($E23*'fnd base rates'!L$108)\n+($F23*'fnd base rates'!L$109)\n+($G23*'fnd base rates'!L$110)\n+($H23*'fnd base rates'!L$111)\n+($I23*'fnd base rates'!L$112)\n+($J23*'fnd base rates'!L$113)\n+($K23*'fnd base rates'!L$114)\n+($M23*'fnd base rates'!L$116)\n+($N23*'fnd base rates'!L$117)\n+($O23*'fnd base rates'!L$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,12)))","v":3989.43336},{"$f":"(($D23*'fnd base rates'!M$107)\n+($E23*'fnd base rates'!M$108)\n+($F23*'fnd base rates'!M$109)\n+($G23*'fnd base rates'!M$110)\n+($H23*'fnd base rates'!M$111)\n+($I23*'fnd base rates'!M$112)\n+($J23*'fnd base rates'!M$113)\n+($K23*'fnd base rates'!M$114)\n+($M23*'fnd base rates'!M$116)\n+($N23*'fnd base rates'!M$117)\n+($O23*'fnd base rates'!M$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,13)))","v":0},38168.011328096007,null,410035160,"410","035","160",1,2,38168.011328096007,19084,0,19084,null,null,null,null,null,19084,0,19084,null,null,{"$f":"BC23-BA23","v":0}]
[410,410035163,"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},{"$f":"'fnd enro'!H24","v":7},{"$f":"'fnd enro'!I24","v":19},{"$f":"'fnd enro'!J24","v":0},{"$f":"'fnd enro'!K24","v":1.0036},{"$f":"'fnd enro'!L24","v":0},{"$f":"'fnd enro'!M24","v":0},{"$f":"'fnd enro'!N24","v":0},{"$f":"'fnd enro'!O24","v":1},{"$f":"'fnd enro'!P24","v":18},{"$f":"'fnd enro'!R24","v":26},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q24)","v":11},null,{"$f":"(($D24*'fnd base rates'!C$107)\n+($E24*'fnd base rates'!C$108)\n+($F24*'fnd base rates'!C$109)\n+($G24*'fnd base rates'!C$110)\n+($H24*'fnd base rates'!C$111)\n+($I24*'fnd base rates'!C$112)\n+($J24*'fnd base rates'!C$113)\n+($K24*'fnd base rates'!C$114)\n+($M24*'fnd base rates'!C$116)\n+($N24*'fnd base rates'!C$117)\n+($O24*'fnd base rates'!C$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,3)))\n*$R24","v":16921.430075648001},{"$f":"(($D24*'fnd base rates'!D$107)\n+($E24*'fnd base rates'!D$108)\n+($F24*'fnd base rates'!D$109)\n+($G24*'fnd base rates'!D$110)\n+($H24*'fnd base rates'!D$111)\n+($I24*'fnd base rates'!D$112)\n+($J24*'fnd base rates'!D$113)\n+($K24*'fnd base rates'!D$114)\n+($M24*'fnd base rates'!D$116)\n+($N24*'fnd base rates'!D$117)\n+($O24*'fnd base rates'!D$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,4)))\n*$R24","v":29591.054080000005},{"$f":"(($D24*'fnd base rates'!E$107)\n+($E24*'fnd base rates'!E$108)\n+($F24*'fnd base rates'!E$109)\n+($G24*'fnd base rates'!E$110)\n+($H24*'fnd base rates'!E$111)\n+($I24*'fnd base rates'!E$112)\n+($J24*'fnd base rates'!E$113)\n+($K24*'fnd base rates'!E$114)\n+($M24*'fnd base rates'!E$116)\n+($N24*'fnd base rates'!E$117)\n+($O24*'fnd base rates'!E$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,5)))\n*$R24","v":204960.497036288},{"$f":"(($D24*'fnd base rates'!F$107)\n+($E24*'fnd base rates'!F$108)\n+($F24*'fnd base rates'!F$109)\n+($G24*'fnd base rates'!F$110)\n+($H24*'fnd base rates'!F$111)\n+($I24*'fnd base rates'!F$112)\n+($J24*'fnd base rates'!F$113)\n+($K24*'fnd base rates'!F$114)\n+($M24*'fnd base rates'!F$116)\n+($N24*'fnd base rates'!F$117)\n+($O24*'fnd base rates'!F$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,6)))\n*$R24","v":26104.184582656006},{"$f":"(($D24*'fnd base rates'!G$107)\n+($E24*'fnd base rates'!G$108)\n+($F24*'fnd base rates'!G$109)\n+($G24*'fnd base rates'!G$110)\n+($H24*'fnd base rates'!G$111)\n+($I24*'fnd base rates'!G$112)\n+($J24*'fnd base rates'!G$113)\n+($K24*'fnd base rates'!G$114)\n+($M24*'fnd base rates'!G$116)\n+($N24*'fnd base rates'!G$117)\n+($O24*'fnd base rates'!G$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,7)))\n*$R24","v":8399.4637212159996},{"$f":"(($D24*'fnd base rates'!H$107)\n+($E24*'fnd base rates'!H$108)\n+($F24*'fnd base rates'!H$109)\n+($G24*'fnd base rates'!H$110)\n+($H24*'fnd base rates'!H$111)\n+($I24*'fnd base rates'!H$112)\n+($J24*'fnd base rates'!H$113)\n+($K24*'fnd base rates'!H$114)\n+($M24*'fnd base rates'!H$116)\n+($N24*'fnd base rates'!H$117)\n+($O24*'fnd base rates'!H$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,8)))","v":20039.772283999999},{"$f":"(($D24*'fnd base rates'!I$107)\n+($E24*'fnd base rates'!I$108)\n+($F24*'fnd base rates'!I$109)\n+($G24*'fnd base rates'!I$110)\n+($H24*'fnd base rates'!I$111)\n+($I24*'fnd base rates'!I$112)\n+($J24*'fnd base rates'!I$113)\n+($K24*'fnd base rates'!I$114)\n+($M24*'fnd base rates'!I$116)\n+($N24*'fnd base rates'!I$117)\n+($O24*'fnd base rates'!I$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,9)))\n*$R24","v":14715.613439999997},{"$f":"(($D24*'fnd base rates'!J$107)\n+($E24*'fnd base rates'!J$108)\n+($F24*'fnd base rates'!J$109)\n+($G24*'fnd base rates'!J$110)\n+($H24*'fnd base rates'!J$111)\n+($I24*'fnd base rates'!J$112)\n+($J24*'fnd base rates'!J$113)\n+($K24*'fnd base rates'!J$114)\n+($M24*'fnd base rates'!J$116)\n+($N24*'fnd base rates'!J$117)\n+($O24*'fnd base rates'!J$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,10)))\n*$R24","v":29719.470720000005},{"$f":"(($D24*'fnd base rates'!K$107)\n+($E24*'fnd base rates'!K$108)\n+($F24*'fnd base rates'!K$109)\n+($G24*'fnd base rates'!K$110)\n+($H24*'fnd base rates'!K$111)\n+($I24*'fnd base rates'!K$112)\n+($J24*'fnd base rates'!K$113)\n+($K24*'fnd base rates'!K$114)\n+($M24*'fnd base rates'!K$116)\n+($N24*'fnd base rates'!K$117)\n+($O24*'fnd base rates'!K$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,11)))\n*$R24","v":33102.527165439998},{"$f":"(($D24*'fnd base rates'!L$107)\n+($E24*'fnd base rates'!L$108)\n+($F24*'fnd base rates'!L$109)\n+($G24*'fnd base rates'!L$110)\n+($H24*'fnd base rates'!L$111)\n+($I24*'fnd base rates'!L$112)\n+($J24*'fnd base rates'!L$113)\n+($K24*'fnd base rates'!L$114)\n+($M24*'fnd base rates'!L$116)\n+($N24*'fnd base rates'!L$117)\n+($O24*'fnd base rates'!L$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,12)))","v":48135.323680000001},{"$f":"(($D24*'fnd base rates'!M$107)\n+($E24*'fnd base rates'!M$108)\n+($F24*'fnd base rates'!M$109)\n+($G24*'fnd base rates'!M$110)\n+($H24*'fnd base rates'!M$111)\n+($I24*'fnd base rates'!M$112)\n+($J24*'fnd base rates'!M$113)\n+($K24*'fnd base rates'!M$114)\n+($M24*'fnd base rates'!M$116)\n+($N24*'fnd base rates'!M$117)\n+($O24*'fnd base rates'!M$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,13)))","v":0},431689.33678524802,null,410035163,"410","035","163",1,26,431689.33678524802,16603,0,16603,null,null,null,null,null,16603,0,16603,null,null,{"$f":"BC24-BA24","v":0}]
[410,410035165,"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":0},{"$f":"'fnd enro'!H25","v":3},{"$f":"'fnd enro'!I25","v":2},{"$f":"'fnd enro'!J25","v":0},{"$f":"'fnd enro'!K25","v":0.193},{"$f":"'fnd enro'!L25","v":0},{"$f":"'fnd enro'!M25","v":0},{"$f":"'fnd enro'!N25","v":0},{"$f":"'fnd enro'!O25","v":0},{"$f":"'fnd enro'!P25","v":3},{"$f":"'fnd enro'!R25","v":5},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q25)","v":10},null,{"$f":"(($D25*'fnd base rates'!C$107)\n+($E25*'fnd base rates'!C$108)\n+($F25*'fnd base rates'!C$109)\n+($G25*'fnd base rates'!C$110)\n+($H25*'fnd base rates'!C$111)\n+($I25*'fnd base rates'!C$112)\n+($J25*'fnd base rates'!C$113)\n+($K25*'fnd base rates'!C$114)\n+($M25*'fnd base rates'!C$116)\n+($N25*'fnd base rates'!C$117)\n+($O25*'fnd base rates'!C$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,3)))\n*$R25","v":3177.2175622400005},{"$f":"(($D25*'fnd base rates'!D$107)\n+($E25*'fnd base rates'!D$108)\n+($F25*'fnd base rates'!D$109)\n+($G25*'fnd base rates'!D$110)\n+($H25*'fnd base rates'!D$111)\n+($I25*'fnd base rates'!D$112)\n+($J25*'fnd base rates'!D$113)\n+($K25*'fnd base rates'!D$114)\n+($M25*'fnd base rates'!D$116)\n+($N25*'fnd base rates'!D$117)\n+($O25*'fnd base rates'!D$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,4)))\n*$R25","v":5388.6464000000014},{"$f":"(($D25*'fnd base rates'!E$107)\n+($E25*'fnd base rates'!E$108)\n+($F25*'fnd base rates'!E$109)\n+($G25*'fnd base rates'!E$110)\n+($H25*'fnd base rates'!E$111)\n+($I25*'fnd base rates'!E$112)\n+($J25*'fnd base rates'!E$113)\n+($K25*'fnd base rates'!E$114)\n+($M25*'fnd base rates'!E$116)\n+($N25*'fnd base rates'!E$117)\n+($O25*'fnd base rates'!E$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,5)))\n*$R25","v":33954.480125440001},{"$f":"(($D25*'fnd base rates'!F$107)\n+($E25*'fnd base rates'!F$108)\n+($F25*'fnd base rates'!F$109)\n+($G25*'fnd base rates'!F$110)\n+($H25*'fnd base rates'!F$111)\n+($I25*'fnd base rates'!F$112)\n+($J25*'fnd base rates'!F$113)\n+($K25*'fnd base rates'!F$114)\n+($M25*'fnd base rates'!F$116)\n+($N25*'fnd base rates'!F$117)\n+($O25*'fnd base rates'!F$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,6)))\n*$R25","v":5178.773441280001},{"$f":"(($D25*'fnd base rates'!G$107)\n+($E25*'fnd base rates'!G$108)\n+($F25*'fnd base rates'!G$109)\n+($G25*'fnd base rates'!G$110)\n+($H25*'fnd base rates'!G$111)\n+($I25*'fnd base rates'!G$112)\n+($J25*'fnd base rates'!G$113)\n+($K25*'fnd base rates'!G$114)\n+($M25*'fnd base rates'!G$116)\n+($N25*'fnd base rates'!G$117)\n+($O25*'fnd base rates'!G$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,7)))\n*$R25","v":1487.3356140800001},{"$f":"(($D25*'fnd base rates'!H$107)\n+($E25*'fnd base rates'!H$108)\n+($F25*'fnd base rates'!H$109)\n+($G25*'fnd base rates'!H$110)\n+($H25*'fnd base rates'!H$111)\n+($I25*'fnd base rates'!H$112)\n+($J25*'fnd base rates'!H$113)\n+($K25*'fnd base rates'!H$114)\n+($M25*'fnd base rates'!H$116)\n+($N25*'fnd base rates'!H$117)\n+($O25*'fnd base rates'!H$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,8)))","v":3308.3146700000002},{"$f":"(($D25*'fnd base rates'!I$107)\n+($E25*'fnd base rates'!I$108)\n+($F25*'fnd base rates'!I$109)\n+($G25*'fnd base rates'!I$110)\n+($H25*'fnd base rates'!I$111)\n+($I25*'fnd base rates'!I$112)\n+($J25*'fnd base rates'!I$113)\n+($K25*'fnd base rates'!I$114)\n+($M25*'fnd base rates'!I$116)\n+($N25*'fnd base rates'!I$117)\n+($O25*'fnd base rates'!I$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,9)))\n*$R25","v":2595.5328},{"$f":"(($D25*'fnd base rates'!J$107)\n+($E25*'fnd base rates'!J$108)\n+($F25*'fnd base rates'!J$109)\n+($G25*'fnd base rates'!J$110)\n+($H25*'fnd base rates'!J$111)\n+($I25*'fnd base rates'!J$112)\n+($J25*'fnd base rates'!J$113)\n+($K25*'fnd base rates'!J$114)\n+($M25*'fnd base rates'!J$116)\n+($N25*'fnd base rates'!J$117)\n+($O25*'fnd base rates'!J$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,10)))\n*$R25","v":4580.0448000000006},{"$f":"(($D25*'fnd base rates'!K$107)\n+($E25*'fnd base rates'!K$108)\n+($F25*'fnd base rates'!K$109)\n+($G25*'fnd base rates'!K$110)\n+($H25*'fnd base rates'!K$111)\n+($I25*'fnd base rates'!K$112)\n+($J25*'fnd base rates'!K$113)\n+($K25*'fnd base rates'!K$114)\n+($M25*'fnd base rates'!K$116)\n+($N25*'fnd base rates'!K$117)\n+($O25*'fnd base rates'!K$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,11)))\n*$R25","v":6361.1001471999998},{"$f":"(($D25*'fnd base rates'!L$107)\n+($E25*'fnd base rates'!L$108)\n+($F25*'fnd base rates'!L$109)\n+($G25*'fnd base rates'!L$110)\n+($H25*'fnd base rates'!L$111)\n+($I25*'fnd base rates'!L$112)\n+($J25*'fnd base rates'!L$113)\n+($K25*'fnd base rates'!L$114)\n+($M25*'fnd base rates'!L$116)\n+($N25*'fnd base rates'!L$117)\n+($O25*'fnd base rates'!L$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,12)))","v":9055.8834000000006},{"$f":"(($D25*'fnd base rates'!M$107)\n+($E25*'fnd base rates'!M$108)\n+($F25*'fnd base rates'!M$109)\n+($G25*'fnd base rates'!M$110)\n+($H25*'fnd base rates'!M$111)\n+($I25*'fnd base rates'!M$112)\n+($J25*'fnd base rates'!M$113)\n+($K25*'fnd base rates'!M$114)\n+($M25*'fnd base rates'!M$116)\n+($N25*'fnd base rates'!M$117)\n+($O25*'fnd base rates'!M$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,13)))","v":0},75087.328960240018,null,410035165,"410","035","165",1,5,75087.328960240018,15017,0,15017,null,null,null,null,null,15017,0,15017,null,null,{"$f":"BC25-BA25","v":0}]
[410,410035217,"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},{"$f":"'fnd enro'!H26","v":0},{"$f":"'fnd enro'!I26","v":1},{"$f":"'fnd enro'!J26","v":0},{"$f":"'fnd enro'!K26","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L26","v":0},{"$f":"'fnd enro'!M26","v":0},{"$f":"'fnd enro'!N26","v":0},{"$f":"'fnd enro'!O26","v":0},{"$f":"'fnd enro'!P26","v":1},{"$f":"'fnd enro'!R26","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q26)","v":3},null,{"$f":"(($D26*'fnd base rates'!C$107)\n+($E26*'fnd base rates'!C$108)\n+($F26*'fnd base rates'!C$109)\n+($G26*'fnd base rates'!C$110)\n+($H26*'fnd base rates'!C$111)\n+($I26*'fnd base rates'!C$112)\n+($J26*'fnd base rates'!C$113)\n+($K26*'fnd base rates'!C$114)\n+($M26*'fnd base rates'!C$116)\n+($N26*'fnd base rates'!C$117)\n+($O26*'fnd base rates'!C$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,3)))\n*$R26","v":645.57714444800013},{"$f":"(($D26*'fnd base rates'!D$107)\n+($E26*'fnd base rates'!D$108)\n+($F26*'fnd base rates'!D$109)\n+($G26*'fnd base rates'!D$110)\n+($H26*'fnd base rates'!D$111)\n+($I26*'fnd base rates'!D$112)\n+($J26*'fnd base rates'!D$113)\n+($K26*'fnd base rates'!D$114)\n+($M26*'fnd base rates'!D$116)\n+($N26*'fnd base rates'!D$117)\n+($O26*'fnd base rates'!D$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,4)))\n*$R26","v":1125.76448},{"$f":"(($D26*'fnd base rates'!E$107)\n+($E26*'fnd base rates'!E$108)\n+($F26*'fnd base rates'!E$109)\n+($G26*'fnd base rates'!E$110)\n+($H26*'fnd base rates'!E$111)\n+($I26*'fnd base rates'!E$112)\n+($J26*'fnd base rates'!E$113)\n+($K26*'fnd base rates'!E$114)\n+($M26*'fnd base rates'!E$116)\n+($N26*'fnd base rates'!E$117)\n+($O26*'fnd base rates'!E$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,5)))\n*$R26","v":8208.1444090880013},{"$f":"(($D26*'fnd base rates'!F$107)\n+($E26*'fnd base rates'!F$108)\n+($F26*'fnd base rates'!F$109)\n+($G26*'fnd base rates'!F$110)\n+($H26*'fnd base rates'!F$111)\n+($I26*'fnd base rates'!F$112)\n+($J26*'fnd base rates'!F$113)\n+($K26*'fnd base rates'!F$114)\n+($M26*'fnd base rates'!F$116)\n+($N26*'fnd base rates'!F$117)\n+($O26*'fnd base rates'!F$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,6)))\n*$R26","v":964.93241625600012},{"$f":"(($D26*'fnd base rates'!G$107)\n+($E26*'fnd base rates'!G$108)\n+($F26*'fnd base rates'!G$109)\n+($G26*'fnd base rates'!G$110)\n+($H26*'fnd base rates'!G$111)\n+($I26*'fnd base rates'!G$112)\n+($J26*'fnd base rates'!G$113)\n+($K26*'fnd base rates'!G$114)\n+($M26*'fnd base rates'!G$116)\n+($N26*'fnd base rates'!G$117)\n+($O26*'fnd base rates'!G$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,7)))\n*$R26","v":317.24261081600002},{"$f":"(($D26*'fnd base rates'!H$107)\n+($E26*'fnd base rates'!H$108)\n+($F26*'fnd base rates'!H$109)\n+($G26*'fnd base rates'!H$110)\n+($H26*'fnd base rates'!H$111)\n+($I26*'fnd base rates'!H$112)\n+($J26*'fnd base rates'!H$113)\n+($K26*'fnd base rates'!H$114)\n+($M26*'fnd base rates'!H$116)\n+($N26*'fnd base rates'!H$117)\n+($O26*'fnd base rates'!H$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,8)))","v":847.65893400000004},{"$f":"(($D26*'fnd base rates'!I$107)\n+($E26*'fnd base rates'!I$108)\n+($F26*'fnd base rates'!I$109)\n+($G26*'fnd base rates'!I$110)\n+($H26*'fnd base rates'!I$111)\n+($I26*'fnd base rates'!I$112)\n+($J26*'fnd base rates'!I$113)\n+($K26*'fnd base rates'!I$114)\n+($M26*'fnd base rates'!I$116)\n+($N26*'fnd base rates'!I$117)\n+($O26*'fnd base rates'!I$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,9)))\n*$R26","v":579.38175999999999},{"$f":"(($D26*'fnd base rates'!J$107)\n+($E26*'fnd base rates'!J$108)\n+($F26*'fnd base rates'!J$109)\n+($G26*'fnd base rates'!J$110)\n+($H26*'fnd base rates'!J$111)\n+($I26*'fnd base rates'!J$112)\n+($J26*'fnd base rates'!J$113)\n+($K26*'fnd base rates'!J$114)\n+($M26*'fnd base rates'!J$116)\n+($N26*'fnd base rates'!J$117)\n+($O26*'fnd base rates'!J$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,10)))\n*$R26","v":1226.7961600000003},{"$f":"(($D26*'fnd base rates'!K$107)\n+($E26*'fnd base rates'!K$108)\n+($F26*'fnd base rates'!K$109)\n+($G26*'fnd base rates'!K$110)\n+($H26*'fnd base rates'!K$111)\n+($I26*'fnd base rates'!K$112)\n+($J26*'fnd base rates'!K$113)\n+($K26*'fnd base rates'!K$114)\n+($M26*'fnd base rates'!K$116)\n+($N26*'fnd base rates'!K$117)\n+($O26*'fnd base rates'!K$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,11)))\n*$R26","v":1251.2651494400002},{"$f":"(($D26*'fnd base rates'!L$107)\n+($E26*'fnd base rates'!L$108)\n+($F26*'fnd base rates'!L$109)\n+($G26*'fnd base rates'!L$110)\n+($H26*'fnd base rates'!L$111)\n+($I26*'fnd base rates'!L$112)\n+($J26*'fnd base rates'!L$113)\n+($K26*'fnd base rates'!L$114)\n+($M26*'fnd base rates'!L$116)\n+($N26*'fnd base rates'!L$117)\n+($O26*'fnd base rates'!L$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,12)))","v":1794.8866800000001},{"$f":"(($D26*'fnd base rates'!M$107)\n+($E26*'fnd base rates'!M$108)\n+($F26*'fnd base rates'!M$109)\n+($G26*'fnd base rates'!M$110)\n+($H26*'fnd base rates'!M$111)\n+($I26*'fnd base rates'!M$112)\n+($J26*'fnd base rates'!M$113)\n+($K26*'fnd base rates'!M$114)\n+($M26*'fnd base rates'!M$116)\n+($N26*'fnd base rates'!M$117)\n+($O26*'fnd base rates'!M$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,13)))","v":0},16961.649744048002,null,410035217,"410","035","217",1,1,16961.649744048002,16962,0,16962,null,null,null,null,null,16962,0,16962,null,null,{"$f":"BC26-BA26","v":0}]
[410,410035244,"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":3.8600000000000002E-2},{"$f":"'fnd enro'!L27","v":0},{"$f":"'fnd enro'!M27","v":0},{"$f":"'fnd enro'!N27","v":0},{"$f":"'fnd enro'!O27","v":0},{"$f":"'fnd enro'!P27","v":1},{"$f":"'fnd enro'!R27","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q27)","v":10},null,{"$f":"(($D27*'fnd base rates'!C$107)\n+($E27*'fnd base rates'!C$108)\n+($F27*'fnd base rates'!C$109)\n+($G27*'fnd base rates'!C$110)\n+($H27*'fnd base rates'!C$111)\n+($I27*'fnd base rates'!C$112)\n+($J27*'fnd base rates'!C$113)\n+($K27*'fnd base rates'!C$114)\n+($M27*'fnd base rates'!C$116)\n+($N27*'fnd base rates'!C$117)\n+($O27*'fnd base rates'!C$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,3)))\n*$R27","v":669.95922444799999},{"$f":"(($D27*'fnd base rates'!D$107)\n+($E27*'fnd base rates'!D$108)\n+($F27*'fnd base rates'!D$109)\n+($G27*'fnd base rates'!D$110)\n+($H27*'fnd base rates'!D$111)\n+($I27*'fnd base rates'!D$112)\n+($J27*'fnd base rates'!D$113)\n+($K27*'fnd base rates'!D$114)\n+($M27*'fnd base rates'!D$116)\n+($N27*'fnd base rates'!D$117)\n+($O27*'fnd base rates'!D$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,4)))\n*$R27","v":1241.2774400000003},{"$f":"(($D27*'fnd base rates'!E$107)\n+($E27*'fnd base rates'!E$108)\n+($F27*'fnd base rates'!E$109)\n+($G27*'fnd base rates'!E$110)\n+($H27*'fnd base rates'!E$111)\n+($I27*'fnd base rates'!E$112)\n+($J27*'fnd base rates'!E$113)\n+($K27*'fnd base rates'!E$114)\n+($M27*'fnd base rates'!E$116)\n+($N27*'fnd base rates'!E$117)\n+($O27*'fnd base rates'!E$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,5)))\n*$R27","v":9335.7367290879993},{"$f":"(($D27*'fnd base rates'!F$107)\n+($E27*'fnd base rates'!F$108)\n+($F27*'fnd base rates'!F$109)\n+($G27*'fnd base rates'!F$110)\n+($H27*'fnd base rates'!F$111)\n+($I27*'fnd base rates'!F$112)\n+($J27*'fnd base rates'!F$113)\n+($K27*'fnd base rates'!F$114)\n+($M27*'fnd base rates'!F$116)\n+($N27*'fnd base rates'!F$117)\n+($O27*'fnd base rates'!F$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,6)))\n*$R27","v":964.93241625600012},{"$f":"(($D27*'fnd base rates'!G$107)\n+($E27*'fnd base rates'!G$108)\n+($F27*'fnd base rates'!G$109)\n+($G27*'fnd base rates'!G$110)\n+($H27*'fnd base rates'!G$111)\n+($I27*'fnd base rates'!G$112)\n+($J27*'fnd base rates'!G$113)\n+($K27*'fnd base rates'!G$114)\n+($M27*'fnd base rates'!G$116)\n+($N27*'fnd base rates'!G$117)\n+($O27*'fnd base rates'!G$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,7)))\n*$R27","v":371.93637081600002},{"$f":"(($D27*'fnd base rates'!H$107)\n+($E27*'fnd base rates'!H$108)\n+($F27*'fnd base rates'!H$109)\n+($G27*'fnd base rates'!H$110)\n+($H27*'fnd base rates'!H$111)\n+($I27*'fnd base rates'!H$112)\n+($J27*'fnd base rates'!H$113)\n+($K27*'fnd base rates'!H$114)\n+($M27*'fnd base rates'!H$116)\n+($N27*'fnd base rates'!H$117)\n+($O27*'fnd base rates'!H$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,8)))","v":855.35893399999998},{"$f":"(($D27*'fnd base rates'!I$107)\n+($E27*'fnd base rates'!I$108)\n+($F27*'fnd base rates'!I$109)\n+($G27*'fnd base rates'!I$110)\n+($H27*'fnd base rates'!I$111)\n+($I27*'fnd base rates'!I$112)\n+($J27*'fnd base rates'!I$113)\n+($K27*'fnd base rates'!I$114)\n+($M27*'fnd base rates'!I$116)\n+($N27*'fnd base rates'!I$117)\n+($O27*'fnd base rates'!I$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,9)))\n*$R27","v":625.04512000000011},{"$f":"(($D27*'fnd base rates'!J$107)\n+($E27*'fnd base rates'!J$108)\n+($F27*'fnd base rates'!J$109)\n+($G27*'fnd base rates'!J$110)\n+($H27*'fnd base rates'!J$111)\n+($I27*'fnd base rates'!J$112)\n+($J27*'fnd base rates'!J$113)\n+($K27*'fnd base rates'!J$114)\n+($M27*'fnd base rates'!J$116)\n+($N27*'fnd base rates'!J$117)\n+($O27*'fnd base rates'!J$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,10)))\n*$R27","v":1464.0563199999999},{"$f":"(($D27*'fnd base rates'!K$107)\n+($E27*'fnd base rates'!K$108)\n+($F27*'fnd base rates'!K$109)\n+($G27*'fnd base rates'!K$110)\n+($H27*'fnd base rates'!K$111)\n+($I27*'fnd base rates'!K$112)\n+($J27*'fnd base rates'!K$113)\n+($K27*'fnd base rates'!K$114)\n+($M27*'fnd base rates'!K$116)\n+($N27*'fnd base rates'!K$117)\n+($O27*'fnd base rates'!K$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,11)))\n*$R27","v":1251.2651494400002},{"$f":"(($D27*'fnd base rates'!L$107)\n+($E27*'fnd base rates'!L$108)\n+($F27*'fnd base rates'!L$109)\n+($G27*'fnd base rates'!L$110)\n+($H27*'fnd base rates'!L$111)\n+($I27*'fnd base rates'!L$112)\n+($J27*'fnd base rates'!L$113)\n+($K27*'fnd base rates'!L$114)\n+($M27*'fnd base rates'!L$116)\n+($N27*'fnd base rates'!L$117)\n+($O27*'fnd base rates'!L$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,12)))","v":1962.5266799999999},{"$f":"(($D27*'fnd base rates'!M$107)\n+($E27*'fnd base rates'!M$108)\n+($F27*'fnd base rates'!M$109)\n+($G27*'fnd base rates'!M$110)\n+($H27*'fnd base rates'!M$111)\n+($I27*'fnd base rates'!M$112)\n+($J27*'fnd base rates'!M$113)\n+($K27*'fnd base rates'!M$114)\n+($M27*'fnd base rates'!M$116)\n+($N27*'fnd base rates'!M$117)\n+($O27*'fnd base rates'!M$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,13)))","v":0},18742.094384047999,null,410035244,"410","035","244",1,1,18742.094384047999,18742,0,18742,null,null,null,null,null,18742,0,18742,null,null,{"$f":"BC27-BA27","v":0}]
[410,410035248,"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},{"$f":"'fnd enro'!H28","v":15},{"$f":"'fnd enro'!I28","v":42},{"$f":"'fnd enro'!J28","v":0},{"$f":"'fnd enro'!K28","v":2.2002000000000002},{"$f":"'fnd enro'!L28","v":0},{"$f":"'fnd enro'!M28","v":0},{"$f":"'fnd enro'!N28","v":4},{"$f":"'fnd enro'!O28","v":2},{"$f":"'fnd enro'!P28","v":35},{"$f":"'fnd enro'!R28","v":57},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q28)","v":11},null,{"$f":"(($D28*'fnd base rates'!C$107)\n+($E28*'fnd base rates'!C$108)\n+($F28*'fnd base rates'!C$109)\n+($G28*'fnd base rates'!C$110)\n+($H28*'fnd base rates'!C$111)\n+($I28*'fnd base rates'!C$112)\n+($J28*'fnd base rates'!C$113)\n+($K28*'fnd base rates'!C$114)\n+($M28*'fnd base rates'!C$116)\n+($N28*'fnd base rates'!C$117)\n+($O28*'fnd base rates'!C$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,3)))\n*$R28","v":37134.894353536001},{"$f":"(($D28*'fnd base rates'!D$107)\n+($E28*'fnd base rates'!D$108)\n+($F28*'fnd base rates'!D$109)\n+($G28*'fnd base rates'!D$110)\n+($H28*'fnd base rates'!D$111)\n+($I28*'fnd base rates'!D$112)\n+($J28*'fnd base rates'!D$113)\n+($K28*'fnd base rates'!D$114)\n+($M28*'fnd base rates'!D$116)\n+($N28*'fnd base rates'!D$117)\n+($O28*'fnd base rates'!D$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,4)))\n*$R28","v":63726.183680000002},{"$f":"(($D28*'fnd base rates'!E$107)\n+($E28*'fnd base rates'!E$108)\n+($F28*'fnd base rates'!E$109)\n+($G28*'fnd base rates'!E$110)\n+($H28*'fnd base rates'!E$111)\n+($I28*'fnd base rates'!E$112)\n+($J28*'fnd base rates'!E$113)\n+($K28*'fnd base rates'!E$114)\n+($M28*'fnd base rates'!E$116)\n+($N28*'fnd base rates'!E$117)\n+($O28*'fnd base rates'!E$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,5)))\n*$R28","v":436546.64091801608},{"$f":"(($D28*'fnd base rates'!F$107)\n+($E28*'fnd base rates'!F$108)\n+($F28*'fnd base rates'!F$109)\n+($G28*'fnd base rates'!F$110)\n+($H28*'fnd base rates'!F$111)\n+($I28*'fnd base rates'!F$112)\n+($J28*'fnd base rates'!F$113)\n+($K28*'fnd base rates'!F$114)\n+($M28*'fnd base rates'!F$116)\n+($N28*'fnd base rates'!F$117)\n+($O28*'fnd base rates'!F$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,6)))\n*$R28","v":57964.152526592006},{"$f":"(($D28*'fnd base rates'!G$107)\n+($E28*'fnd base rates'!G$108)\n+($F28*'fnd base rates'!G$109)\n+($G28*'fnd base rates'!G$110)\n+($H28*'fnd base rates'!G$111)\n+($I28*'fnd base rates'!G$112)\n+($J28*'fnd base rates'!G$113)\n+($K28*'fnd base rates'!G$114)\n+($M28*'fnd base rates'!G$116)\n+($N28*'fnd base rates'!G$117)\n+($O28*'fnd base rates'!G$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,7)))\n*$R28","v":17723.592976512005},{"$f":"(($D28*'fnd base rates'!H$107)\n+($E28*'fnd base rates'!H$108)\n+($F28*'fnd base rates'!H$109)\n+($G28*'fnd base rates'!H$110)\n+($H28*'fnd base rates'!H$111)\n+($I28*'fnd base rates'!H$112)\n+($J28*'fnd base rates'!H$113)\n+($K28*'fnd base rates'!H$114)\n+($M28*'fnd base rates'!H$116)\n+($N28*'fnd base rates'!H$117)\n+($O28*'fnd base rates'!H$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,8)))","v":44420.339238},{"$f":"(($D28*'fnd base rates'!I$107)\n+($E28*'fnd base rates'!I$108)\n+($F28*'fnd base rates'!I$109)\n+($G28*'fnd base rates'!I$110)\n+($H28*'fnd base rates'!I$111)\n+($I28*'fnd base rates'!I$112)\n+($J28*'fnd base rates'!I$113)\n+($K28*'fnd base rates'!I$114)\n+($M28*'fnd base rates'!I$116)\n+($N28*'fnd base rates'!I$117)\n+($O28*'fnd base rates'!I$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,9)))\n*$R28","v":31857.640960000001},{"$f":"(($D28*'fnd base rates'!J$107)\n+($E28*'fnd base rates'!J$108)\n+($F28*'fnd base rates'!J$109)\n+($G28*'fnd base rates'!J$110)\n+($H28*'fnd base rates'!J$111)\n+($I28*'fnd base rates'!J$112)\n+($J28*'fnd base rates'!J$113)\n+($K28*'fnd base rates'!J$114)\n+($M28*'fnd base rates'!J$116)\n+($N28*'fnd base rates'!J$117)\n+($O28*'fnd base rates'!J$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,10)))\n*$R28","v":61437.379840000001},{"$f":"(($D28*'fnd base rates'!K$107)\n+($E28*'fnd base rates'!K$108)\n+($F28*'fnd base rates'!K$109)\n+($G28*'fnd base rates'!K$110)\n+($H28*'fnd base rates'!K$111)\n+($I28*'fnd base rates'!K$112)\n+($J28*'fnd base rates'!K$113)\n+($K28*'fnd base rates'!K$114)\n+($M28*'fnd base rates'!K$116)\n+($N28*'fnd base rates'!K$117)\n+($O28*'fnd base rates'!K$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,11)))\n*$R28","v":73890.163438079995},{"$f":"(($D28*'fnd base rates'!L$107)\n+($E28*'fnd base rates'!L$108)\n+($F28*'fnd base rates'!L$109)\n+($G28*'fnd base rates'!L$110)\n+($H28*'fnd base rates'!L$111)\n+($I28*'fnd base rates'!L$112)\n+($J28*'fnd base rates'!L$113)\n+($K28*'fnd base rates'!L$114)\n+($M28*'fnd base rates'!L$116)\n+($N28*'fnd base rates'!L$117)\n+($O28*'fnd base rates'!L$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,12)))","v":103808.40075999999},{"$f":"(($D28*'fnd base rates'!M$107)\n+($E28*'fnd base rates'!M$108)\n+($F28*'fnd base rates'!M$109)\n+($G28*'fnd base rates'!M$110)\n+($H28*'fnd base rates'!M$111)\n+($I28*'fnd base rates'!M$112)\n+($J28*'fnd base rates'!M$113)\n+($K28*'fnd base rates'!M$114)\n+($M28*'fnd base rates'!M$116)\n+($N28*'fnd base rates'!M$117)\n+($O28*'fnd base rates'!M$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,13)))","v":0},928509.38869073603,null,410035248,"410","035","248",1,57,928509.38869073603,16290,0,16290,null,null,null,null,null,16290,0,16290,null,null,{"$f":"BC28-BA28","v":0}]
[410,410035262,"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},{"$f":"'fnd enro'!H29","v":0},{"$f":"'fnd enro'!I29","v":4},{"$f":"'fnd enro'!J29","v":0},{"$f":"'fnd enro'!K29","v":0.15440000000000001},{"$f":"'fnd enro'!L29","v":0},{"$f":"'fnd enro'!M29","v":0},{"$f":"'fnd enro'!N29","v":0},{"$f":"'fnd enro'!O29","v":1},{"$f":"'fnd enro'!P29","v":4},{"$f":"'fnd enro'!R29","v":4},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q29)","v":9},null,{"$f":"(($D29*'fnd base rates'!C$107)\n+($E29*'fnd base rates'!C$108)\n+($F29*'fnd base rates'!C$109)\n+($G29*'fnd base rates'!C$110)\n+($H29*'fnd base rates'!C$111)\n+($I29*'fnd base rates'!C$112)\n+($J29*'fnd base rates'!C$113)\n+($K29*'fnd base rates'!C$114)\n+($M29*'fnd base rates'!C$116)\n+($N29*'fnd base rates'!C$117)\n+($O29*'fnd base rates'!C$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,3)))\n*$R29","v":2772.7847377920007},{"$f":"(($D29*'fnd base rates'!D$107)\n+($E29*'fnd base rates'!D$108)\n+($F29*'fnd base rates'!D$109)\n+($G29*'fnd base rates'!D$110)\n+($H29*'fnd base rates'!D$111)\n+($I29*'fnd base rates'!D$112)\n+($J29*'fnd base rates'!D$113)\n+($K29*'fnd base rates'!D$114)\n+($M29*'fnd base rates'!D$116)\n+($N29*'fnd base rates'!D$117)\n+($O29*'fnd base rates'!D$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,4)))\n*$R29","v":5081.4169600000005},{"$f":"(($D29*'fnd base rates'!E$107)\n+($E29*'fnd base rates'!E$108)\n+($F29*'fnd base rates'!E$109)\n+($G29*'fnd base rates'!E$110)\n+($H29*'fnd base rates'!E$111)\n+($I29*'fnd base rates'!E$112)\n+($J29*'fnd base rates'!E$113)\n+($K29*'fnd base rates'!E$114)\n+($M29*'fnd base rates'!E$116)\n+($N29*'fnd base rates'!E$117)\n+($O29*'fnd base rates'!E$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,5)))\n*$R29","v":37954.664036352005},{"$f":"(($D29*'fnd base rates'!F$107)\n+($E29*'fnd base rates'!F$108)\n+($F29*'fnd base rates'!F$109)\n+($G29*'fnd base rates'!F$110)\n+($H29*'fnd base rates'!F$111)\n+($I29*'fnd base rates'!F$112)\n+($J29*'fnd base rates'!F$113)\n+($K29*'fnd base rates'!F$114)\n+($M29*'fnd base rates'!F$116)\n+($N29*'fnd base rates'!F$117)\n+($O29*'fnd base rates'!F$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,6)))\n*$R29","v":4049.4115850240009},{"$f":"(($D29*'fnd base rates'!G$107)\n+($E29*'fnd base rates'!G$108)\n+($F29*'fnd base rates'!G$109)\n+($G29*'fnd base rates'!G$110)\n+($H29*'fnd base rates'!G$111)\n+($I29*'fnd base rates'!G$112)\n+($J29*'fnd base rates'!G$113)\n+($K29*'fnd base rates'!G$114)\n+($M29*'fnd base rates'!G$116)\n+($N29*'fnd base rates'!G$117)\n+($O29*'fnd base rates'!G$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,7)))\n*$R29","v":1507.1989232639999},{"$f":"(($D29*'fnd base rates'!H$107)\n+($E29*'fnd base rates'!H$108)\n+($F29*'fnd base rates'!H$109)\n+($G29*'fnd base rates'!H$110)\n+($H29*'fnd base rates'!H$111)\n+($I29*'fnd base rates'!H$112)\n+($J29*'fnd base rates'!H$113)\n+($K29*'fnd base rates'!H$114)\n+($M29*'fnd base rates'!H$116)\n+($N29*'fnd base rates'!H$117)\n+($O29*'fnd base rates'!H$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,8)))","v":3541.0757359999998},{"$f":"(($D29*'fnd base rates'!I$107)\n+($E29*'fnd base rates'!I$108)\n+($F29*'fnd base rates'!I$109)\n+($G29*'fnd base rates'!I$110)\n+($H29*'fnd base rates'!I$111)\n+($I29*'fnd base rates'!I$112)\n+($J29*'fnd base rates'!I$113)\n+($K29*'fnd base rates'!I$114)\n+($M29*'fnd base rates'!I$116)\n+($N29*'fnd base rates'!I$117)\n+($O29*'fnd base rates'!I$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,9)))\n*$R29","v":2552.43712},{"$f":"(($D29*'fnd base rates'!J$107)\n+($E29*'fnd base rates'!J$108)\n+($F29*'fnd base rates'!J$109)\n+($G29*'fnd base rates'!J$110)\n+($H29*'fnd base rates'!J$111)\n+($I29*'fnd base rates'!J$112)\n+($J29*'fnd base rates'!J$113)\n+($K29*'fnd base rates'!J$114)\n+($M29*'fnd base rates'!J$116)\n+($N29*'fnd base rates'!J$117)\n+($O29*'fnd base rates'!J$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,10)))\n*$R29","v":5732.6611199999998},{"$f":"(($D29*'fnd base rates'!K$107)\n+($E29*'fnd base rates'!K$108)\n+($F29*'fnd base rates'!K$109)\n+($G29*'fnd base rates'!K$110)\n+($H29*'fnd base rates'!K$111)\n+($I29*'fnd base rates'!K$112)\n+($J29*'fnd base rates'!K$113)\n+($K29*'fnd base rates'!K$114)\n+($M29*'fnd base rates'!K$116)\n+($N29*'fnd base rates'!K$117)\n+($O29*'fnd base rates'!K$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,11)))\n*$R29","v":5330.2202777600005},{"$f":"(($D29*'fnd base rates'!L$107)\n+($E29*'fnd base rates'!L$108)\n+($F29*'fnd base rates'!L$109)\n+($G29*'fnd base rates'!L$110)\n+($H29*'fnd base rates'!L$111)\n+($I29*'fnd base rates'!L$112)\n+($J29*'fnd base rates'!L$113)\n+($K29*'fnd base rates'!L$114)\n+($M29*'fnd base rates'!L$116)\n+($N29*'fnd base rates'!L$117)\n+($O29*'fnd base rates'!L$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,12)))","v":8017.5867200000002},{"$f":"(($D29*'fnd base rates'!M$107)\n+($E29*'fnd base rates'!M$108)\n+($F29*'fnd base rates'!M$109)\n+($G29*'fnd base rates'!M$110)\n+($H29*'fnd base rates'!M$111)\n+($I29*'fnd base rates'!M$112)\n+($J29*'fnd base rates'!M$113)\n+($K29*'fnd base rates'!M$114)\n+($M29*'fnd base rates'!M$116)\n+($N29*'fnd base rates'!M$117)\n+($O29*'fnd base rates'!M$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,13)))","v":0},76539.457216192008,null,410035262,"410","035","262",1,4,76539.457216192008,19135,0,19135,null,null,null,null,null,19135,0,19135,null,null,{"$f":"BC29-BA29","v":0}]
[410,410035346,"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":1},{"$f":"'fnd enro'!H30","v":6},{"$f":"'fnd enro'!I30","v":3},{"$f":"'fnd enro'!J30","v":0},{"$f":"'fnd enro'!K30","v":0.38600000000000001},{"$f":"'fnd enro'!L30","v":0},{"$f":"'fnd enro'!M30","v":0},{"$f":"'fnd enro'!N30","v":0},{"$f":"'fnd enro'!O30","v":1},{"$f":"'fnd enro'!P30","v":6},{"$f":"'fnd enro'!R30","v":10},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q30)","v":8},null,{"$f":"(($D30*'fnd base rates'!C$107)\n+($E30*'fnd base rates'!C$108)\n+($F30*'fnd base rates'!C$109)\n+($G30*'fnd base rates'!C$110)\n+($H30*'fnd base rates'!C$111)\n+($I30*'fnd base rates'!C$112)\n+($J30*'fnd base rates'!C$113)\n+($K30*'fnd base rates'!C$114)\n+($M30*'fnd base rates'!C$116)\n+($N30*'fnd base rates'!C$117)\n+($O30*'fnd base rates'!C$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,3)))\n*$R30","v":6416.4184844800011},{"$f":"(($D30*'fnd base rates'!D$107)\n+($E30*'fnd base rates'!D$108)\n+($F30*'fnd base rates'!D$109)\n+($G30*'fnd base rates'!D$110)\n+($H30*'fnd base rates'!D$111)\n+($I30*'fnd base rates'!D$112)\n+($J30*'fnd base rates'!D$113)\n+($K30*'fnd base rates'!D$114)\n+($M30*'fnd base rates'!D$116)\n+($N30*'fnd base rates'!D$117)\n+($O30*'fnd base rates'!D$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,4)))\n*$R30","v":10746.850560000001},{"$f":"(($D30*'fnd base rates'!E$107)\n+($E30*'fnd base rates'!E$108)\n+($F30*'fnd base rates'!E$109)\n+($G30*'fnd base rates'!E$110)\n+($H30*'fnd base rates'!E$111)\n+($I30*'fnd base rates'!E$112)\n+($J30*'fnd base rates'!E$113)\n+($K30*'fnd base rates'!E$114)\n+($M30*'fnd base rates'!E$116)\n+($N30*'fnd base rates'!E$117)\n+($O30*'fnd base rates'!E$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,5)))\n*$R30","v":65965.91193088},{"$f":"(($D30*'fnd base rates'!F$107)\n+($E30*'fnd base rates'!F$108)\n+($F30*'fnd base rates'!F$109)\n+($G30*'fnd base rates'!F$110)\n+($H30*'fnd base rates'!F$111)\n+($I30*'fnd base rates'!F$112)\n+($J30*'fnd base rates'!F$113)\n+($K30*'fnd base rates'!F$114)\n+($M30*'fnd base rates'!F$116)\n+($N30*'fnd base rates'!F$117)\n+($O30*'fnd base rates'!F$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,6)))\n*$R30","v":10939.518082560004},{"$f":"(($D30*'fnd base rates'!G$107)\n+($E30*'fnd base rates'!G$108)\n+($F30*'fnd base rates'!G$109)\n+($G30*'fnd base rates'!G$110)\n+($H30*'fnd base rates'!G$111)\n+($I30*'fnd base rates'!G$112)\n+($J30*'fnd base rates'!G$113)\n+($K30*'fnd base rates'!G$114)\n+($M30*'fnd base rates'!G$116)\n+($N30*'fnd base rates'!G$117)\n+($O30*'fnd base rates'!G$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,7)))\n*$R30","v":2916.9528281600005},{"$f":"(($D30*'fnd base rates'!H$107)\n+($E30*'fnd base rates'!H$108)\n+($F30*'fnd base rates'!H$109)\n+($G30*'fnd base rates'!H$110)\n+($H30*'fnd base rates'!H$111)\n+($I30*'fnd base rates'!H$112)\n+($J30*'fnd base rates'!H$113)\n+($K30*'fnd base rates'!H$114)\n+($M30*'fnd base rates'!H$116)\n+($N30*'fnd base rates'!H$117)\n+($O30*'fnd base rates'!H$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,8)))","v":6421.8693400000002},{"$f":"(($D30*'fnd base rates'!I$107)\n+($E30*'fnd base rates'!I$108)\n+($F30*'fnd base rates'!I$109)\n+($G30*'fnd base rates'!I$110)\n+($H30*'fnd base rates'!I$111)\n+($I30*'fnd base rates'!I$112)\n+($J30*'fnd base rates'!I$113)\n+($K30*'fnd base rates'!I$114)\n+($M30*'fnd base rates'!I$116)\n+($N30*'fnd base rates'!I$117)\n+($O30*'fnd base rates'!I$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,9)))\n*$R30","v":5055.2179199999991},{"$f":"(($D30*'fnd base rates'!J$107)\n+($E30*'fnd base rates'!J$108)\n+($F30*'fnd base rates'!J$109)\n+($G30*'fnd base rates'!J$110)\n+($H30*'fnd base rates'!J$111)\n+($I30*'fnd base rates'!J$112)\n+($J30*'fnd base rates'!J$113)\n+($K30*'fnd base rates'!J$114)\n+($M30*'fnd base rates'!J$116)\n+($N30*'fnd base rates'!J$117)\n+($O30*'fnd base rates'!J$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,10)))\n*$R30","v":8276.6118400000014},{"$f":"(($D30*'fnd base rates'!K$107)\n+($E30*'fnd base rates'!K$108)\n+($F30*'fnd base rates'!K$109)\n+($G30*'fnd base rates'!K$110)\n+($H30*'fnd base rates'!K$111)\n+($I30*'fnd base rates'!K$112)\n+($J30*'fnd base rates'!K$113)\n+($K30*'fnd base rates'!K$114)\n+($M30*'fnd base rates'!K$116)\n+($N30*'fnd base rates'!K$117)\n+($O30*'fnd base rates'!K$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,11)))\n*$R30","v":12993.123174400002},{"$f":"(($D30*'fnd base rates'!L$107)\n+($E30*'fnd base rates'!L$108)\n+($F30*'fnd base rates'!L$109)\n+($G30*'fnd base rates'!L$110)\n+($H30*'fnd base rates'!L$111)\n+($I30*'fnd base rates'!L$112)\n+($J30*'fnd base rates'!L$113)\n+($K30*'fnd base rates'!L$114)\n+($M30*'fnd base rates'!L$116)\n+($N30*'fnd base rates'!L$117)\n+($O30*'fnd base rates'!L$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,12)))","v":18143.316800000001},{"$f":"(($D30*'fnd base rates'!M$107)\n+($E30*'fnd base rates'!M$108)\n+($F30*'fnd base rates'!M$109)\n+($G30*'fnd base rates'!M$110)\n+($H30*'fnd base rates'!M$111)\n+($I30*'fnd base rates'!M$112)\n+($J30*'fnd base rates'!M$113)\n+($K30*'fnd base rates'!M$114)\n+($M30*'fnd base rates'!M$116)\n+($N30*'fnd base rates'!M$117)\n+($O30*'fnd base rates'!M$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,13)))","v":0},147875.79096048002,null,410035346,"410","035","346",1,10,147875.79096048002,14788,0,14788,null,null,null,null,null,14788,0,14788,null,null,{"$f":"BC30-BA30","v":0}]
[410,410057035,"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},{"$f":"'fnd enro'!H31","v":13},{"$f":"'fnd enro'!I31","v":0},{"$f":"'fnd enro'!J31","v":0},{"$f":"'fnd enro'!K31","v":0.50180000000000002},{"$f":"'fnd enro'!L31","v":0},{"$f":"'fnd enro'!M31","v":0},{"$f":"'fnd enro'!N31","v":1},{"$f":"'fnd enro'!O31","v":0},{"$f":"'fnd enro'!P31","v":9},{"$f":"'fnd enro'!R31","v":13},1.04,{"$f":"VALUE('fnd enro'!Q31)","v":11},null,{"$f":"(($D31*'fnd base rates'!C$107)\n+($E31*'fnd base rates'!C$108)\n+($F31*'fnd base rates'!C$109)\n+($G31*'fnd base rates'!C$110)\n+($H31*'fnd base rates'!C$111)\n+($I31*'fnd base rates'!C$112)\n+($J31*'fnd base rates'!C$113)\n+($K31*'fnd base rates'!C$114)\n+($M31*'fnd base rates'!C$116)\n+($N31*'fnd base rates'!C$117)\n+($O31*'fnd base rates'!C$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,3)))\n*$R31","v":8146.6813979200015},{"$f":"(($D31*'fnd base rates'!D$107)\n+($E31*'fnd base rates'!D$108)\n+($F31*'fnd base rates'!D$109)\n+($G31*'fnd base rates'!D$110)\n+($H31*'fnd base rates'!D$111)\n+($I31*'fnd base rates'!D$112)\n+($J31*'fnd base rates'!D$113)\n+($K31*'fnd base rates'!D$114)\n+($M31*'fnd base rates'!D$116)\n+($N31*'fnd base rates'!D$117)\n+($O31*'fnd base rates'!D$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,4)))\n*$R31","v":14246.429600000001},{"$f":"(($D31*'fnd base rates'!E$107)\n+($E31*'fnd base rates'!E$108)\n+($F31*'fnd base rates'!E$109)\n+($G31*'fnd base rates'!E$110)\n+($H31*'fnd base rates'!E$111)\n+($I31*'fnd base rates'!E$112)\n+($J31*'fnd base rates'!E$113)\n+($K31*'fnd base rates'!E$114)\n+($M31*'fnd base rates'!E$116)\n+($N31*'fnd base rates'!E$117)\n+($O31*'fnd base rates'!E$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,5)))\n*$R31","v":84331.733083519997},{"$f":"(($D31*'fnd base rates'!F$107)\n+($E31*'fnd base rates'!F$108)\n+($F31*'fnd base rates'!F$109)\n+($G31*'fnd base rates'!F$110)\n+($H31*'fnd base rates'!F$111)\n+($I31*'fnd base rates'!F$112)\n+($J31*'fnd base rates'!F$113)\n+($K31*'fnd base rates'!F$114)\n+($M31*'fnd base rates'!F$116)\n+($N31*'fnd base rates'!F$117)\n+($O31*'fnd base rates'!F$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,6)))\n*$R31","v":13651.792290240001},{"$f":"(($D31*'fnd base rates'!G$107)\n+($E31*'fnd base rates'!G$108)\n+($F31*'fnd base rates'!G$109)\n+($G31*'fnd base rates'!G$110)\n+($H31*'fnd base rates'!G$111)\n+($I31*'fnd base rates'!G$112)\n+($J31*'fnd base rates'!G$113)\n+($K31*'fnd base rates'!G$114)\n+($M31*'fnd base rates'!G$116)\n+($N31*'fnd base rates'!G$117)\n+($O31*'fnd base rates'!G$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,7)))\n*$R31","v":4089.2203726400007},{"$f":"(($D31*'fnd base rates'!H$107)\n+($E31*'fnd base rates'!H$108)\n+($F31*'fnd base rates'!H$109)\n+($G31*'fnd base rates'!H$110)\n+($H31*'fnd base rates'!H$111)\n+($I31*'fnd base rates'!H$112)\n+($J31*'fnd base rates'!H$113)\n+($K31*'fnd base rates'!H$114)\n+($M31*'fnd base rates'!H$116)\n+($N31*'fnd base rates'!H$117)\n+($O31*'fnd base rates'!H$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,8)))","v":7196.996142},{"$f":"(($D31*'fnd base rates'!I$107)\n+($E31*'fnd base rates'!I$108)\n+($F31*'fnd base rates'!I$109)\n+($G31*'fnd base rates'!I$110)\n+($H31*'fnd base rates'!I$111)\n+($I31*'fnd base rates'!I$112)\n+($J31*'fnd base rates'!I$113)\n+($K31*'fnd base rates'!I$114)\n+($M31*'fnd base rates'!I$116)\n+($N31*'fnd base rates'!I$117)\n+($O31*'fnd base rates'!I$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,9)))\n*$R31","v":6452.7216000000008},{"$f":"(($D31*'fnd base rates'!J$107)\n+($E31*'fnd base rates'!J$108)\n+($F31*'fnd base rates'!J$109)\n+($G31*'fnd base rates'!J$110)\n+($H31*'fnd base rates'!J$111)\n+($I31*'fnd base rates'!J$112)\n+($J31*'fnd base rates'!J$113)\n+($K31*'fnd base rates'!J$114)\n+($M31*'fnd base rates'!J$116)\n+($N31*'fnd base rates'!J$117)\n+($O31*'fnd base rates'!J$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,10)))\n*$R31","v":11008.556000000002},{"$f":"(($D31*'fnd base rates'!K$107)\n+($E31*'fnd base rates'!K$108)\n+($F31*'fnd base rates'!K$109)\n+($G31*'fnd base rates'!K$110)\n+($H31*'fnd base rates'!K$111)\n+($I31*'fnd base rates'!K$112)\n+($J31*'fnd base rates'!K$113)\n+($K31*'fnd base rates'!K$114)\n+($M31*'fnd base rates'!K$116)\n+($N31*'fnd base rates'!K$117)\n+($O31*'fnd base rates'!K$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,11)))\n*$R31","v":16315.8927776},{"$f":"(($D31*'fnd base rates'!L$107)\n+($E31*'fnd base rates'!L$108)\n+($F31*'fnd base rates'!L$109)\n+($G31*'fnd base rates'!L$110)\n+($H31*'fnd base rates'!L$111)\n+($I31*'fnd base rates'!L$112)\n+($J31*'fnd base rates'!L$113)\n+($K31*'fnd base rates'!L$114)\n+($M31*'fnd base rates'!L$116)\n+($N31*'fnd base rates'!L$117)\n+($O31*'fnd base rates'!L$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,12)))","v":25586.096840000002},{"$f":"(($D31*'fnd base rates'!M$107)\n+($E31*'fnd base rates'!M$108)\n+($F31*'fnd base rates'!M$109)\n+($G31*'fnd base rates'!M$110)\n+($H31*'fnd base rates'!M$111)\n+($I31*'fnd base rates'!M$112)\n+($J31*'fnd base rates'!M$113)\n+($K31*'fnd base rates'!M$114)\n+($M31*'fnd base rates'!M$116)\n+($N31*'fnd base rates'!M$117)\n+($O31*'fnd base rates'!M$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,13)))","v":0},191026.12010392002,null,410057035,"410","057","035",1,13,191026.12010392002,14694,0,14694,null,null,null,null,null,14694,0,14694,null,null,{"$f":"BC31-BA31","v":0}]
[410,410057057,"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":52},{"$f":"'fnd enro'!H32","v":143},{"$f":"'fnd enro'!I32","v":0},{"$f":"'fnd enro'!J32","v":0},{"$f":"'fnd enro'!K32","v":7.5270000000000001},{"$f":"'fnd enro'!L32","v":0},{"$f":"'fnd enro'!M32","v":11},{"$f":"'fnd enro'!N32","v":11},{"$f":"'fnd enro'!O32","v":0},{"$f":"'fnd enro'!P32","v":146},{"$f":"'fnd enro'!R32","v":195},1.04,{"$f":"VALUE('fnd enro'!Q32)","v":12},null,{"$f":"(($D32*'fnd base rates'!C$107)\n+($E32*'fnd base rates'!C$108)\n+($F32*'fnd base rates'!C$109)\n+($G32*'fnd base rates'!C$110)\n+($H32*'fnd base rates'!C$111)\n+($I32*'fnd base rates'!C$112)\n+($J32*'fnd base rates'!C$113)\n+($K32*'fnd base rates'!C$114)\n+($M32*'fnd base rates'!C$116)\n+($N32*'fnd base rates'!C$117)\n+($O32*'fnd base rates'!C$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,3)))\n*$R32","v":124522.85296880003},{"$f":"(($D32*'fnd base rates'!D$107)\n+($E32*'fnd base rates'!D$108)\n+($F32*'fnd base rates'!D$109)\n+($G32*'fnd base rates'!D$110)\n+($H32*'fnd base rates'!D$111)\n+($I32*'fnd base rates'!D$112)\n+($J32*'fnd base rates'!D$113)\n+($K32*'fnd base rates'!D$114)\n+($M32*'fnd base rates'!D$116)\n+($N32*'fnd base rates'!D$117)\n+($O32*'fnd base rates'!D$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,4)))\n*$R32","v":222572.65680000003},{"$f":"(($D32*'fnd base rates'!E$107)\n+($E32*'fnd base rates'!E$108)\n+($F32*'fnd base rates'!E$109)\n+($G32*'fnd base rates'!E$110)\n+($H32*'fnd base rates'!E$111)\n+($I32*'fnd base rates'!E$112)\n+($J32*'fnd base rates'!E$113)\n+($K32*'fnd base rates'!E$114)\n+($M32*'fnd base rates'!E$116)\n+($N32*'fnd base rates'!E$117)\n+($O32*'fnd base rates'!E$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,5)))\n*$R32","v":1370937.0514527999},{"$f":"(($D32*'fnd base rates'!F$107)\n+($E32*'fnd base rates'!F$108)\n+($F32*'fnd base rates'!F$109)\n+($G32*'fnd base rates'!F$110)\n+($H32*'fnd base rates'!F$111)\n+($I32*'fnd base rates'!F$112)\n+($J32*'fnd base rates'!F$113)\n+($K32*'fnd base rates'!F$114)\n+($M32*'fnd base rates'!F$116)\n+($N32*'fnd base rates'!F$117)\n+($O32*'fnd base rates'!F$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,6)))\n*$R32","v":219656.72595360002},{"$f":"(($D32*'fnd base rates'!G$107)\n+($E32*'fnd base rates'!G$108)\n+($F32*'fnd base rates'!G$109)\n+($G32*'fnd base rates'!G$110)\n+($H32*'fnd base rates'!G$111)\n+($I32*'fnd base rates'!G$112)\n+($J32*'fnd base rates'!G$113)\n+($K32*'fnd base rates'!G$114)\n+($M32*'fnd base rates'!G$116)\n+($N32*'fnd base rates'!G$117)\n+($O32*'fnd base rates'!G$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,7)))\n*$R32","v":64675.93598960001},{"$f":"(($D32*'fnd base rates'!H$107)\n+($E32*'fnd base rates'!H$108)\n+($F32*'fnd base rates'!H$109)\n+($G32*'fnd base rates'!H$110)\n+($H32*'fnd base rates'!H$111)\n+($I32*'fnd base rates'!H$112)\n+($J32*'fnd base rates'!H$113)\n+($K32*'fnd base rates'!H$114)\n+($M32*'fnd base rates'!H$116)\n+($N32*'fnd base rates'!H$117)\n+($O32*'fnd base rates'!H$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,8)))","v":109344.31212999999},{"$f":"(($D32*'fnd base rates'!I$107)\n+($E32*'fnd base rates'!I$108)\n+($F32*'fnd base rates'!I$109)\n+($G32*'fnd base rates'!I$110)\n+($H32*'fnd base rates'!I$111)\n+($I32*'fnd base rates'!I$112)\n+($J32*'fnd base rates'!I$113)\n+($K32*'fnd base rates'!I$114)\n+($M32*'fnd base rates'!I$116)\n+($N32*'fnd base rates'!I$117)\n+($O32*'fnd base rates'!I$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,9)))\n*$R32","v":97294.111199999999},{"$f":"(($D32*'fnd base rates'!J$107)\n+($E32*'fnd base rates'!J$108)\n+($F32*'fnd base rates'!J$109)\n+($G32*'fnd base rates'!J$110)\n+($H32*'fnd base rates'!J$111)\n+($I32*'fnd base rates'!J$112)\n+($J32*'fnd base rates'!J$113)\n+($K32*'fnd base rates'!J$114)\n+($M32*'fnd base rates'!J$116)\n+($N32*'fnd base rates'!J$117)\n+($O32*'fnd base rates'!J$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,10)))\n*$R32","v":175755.63199999998},{"$f":"(($D32*'fnd base rates'!K$107)\n+($E32*'fnd base rates'!K$108)\n+($F32*'fnd base rates'!K$109)\n+($G32*'fnd base rates'!K$110)\n+($H32*'fnd base rates'!K$111)\n+($I32*'fnd base rates'!K$112)\n+($J32*'fnd base rates'!K$113)\n+($K32*'fnd base rates'!K$114)\n+($M32*'fnd base rates'!K$116)\n+($N32*'fnd base rates'!K$117)\n+($O32*'fnd base rates'!K$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,11)))\n*$R32","v":242445.63886399998},{"$f":"(($D32*'fnd base rates'!L$107)\n+($E32*'fnd base rates'!L$108)\n+($F32*'fnd base rates'!L$109)\n+($G32*'fnd base rates'!L$110)\n+($H32*'fnd base rates'!L$111)\n+($I32*'fnd base rates'!L$112)\n+($J32*'fnd base rates'!L$113)\n+($K32*'fnd base rates'!L$114)\n+($M32*'fnd base rates'!L$116)\n+($N32*'fnd base rates'!L$117)\n+($O32*'fnd base rates'!L$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,12)))","v":393809.5526},{"$f":"(($D32*'fnd base rates'!M$107)\n+($E32*'fnd base rates'!M$108)\n+($F32*'fnd base rates'!M$109)\n+($G32*'fnd base rates'!M$110)\n+($H32*'fnd base rates'!M$111)\n+($I32*'fnd base rates'!M$112)\n+($J32*'fnd base rates'!M$113)\n+($K32*'fnd base rates'!M$114)\n+($M32*'fnd base rates'!M$116)\n+($N32*'fnd base rates'!M$117)\n+($O32*'fnd base rates'!M$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,13)))","v":0},3021014.4699588004,null,410057057,"410","057","057",1,195,3021014.4699588004,15492,0,15492,null,null,null,null,null,15492,0,15492,null,null,{"$f":"BC32-BA32","v":0}]
[410,410057093,"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":2},{"$f":"'fnd enro'!H33","v":1},{"$f":"'fnd enro'!I33","v":0},{"$f":"'fnd enro'!J33","v":0},{"$f":"'fnd enro'!K33","v":0.1158},{"$f":"'fnd enro'!L33","v":0},{"$f":"'fnd enro'!M33","v":1},{"$f":"'fnd enro'!N33","v":0},{"$f":"'fnd enro'!O33","v":0},{"$f":"'fnd enro'!P33","v":2},{"$f":"'fnd enro'!R33","v":3},1.04,{"$f":"VALUE('fnd enro'!Q33)","v":11},null,{"$f":"(($D33*'fnd base rates'!C$107)\n+($E33*'fnd base rates'!C$108)\n+($F33*'fnd base rates'!C$109)\n+($G33*'fnd base rates'!C$110)\n+($H33*'fnd base rates'!C$111)\n+($I33*'fnd base rates'!C$112)\n+($J33*'fnd base rates'!C$113)\n+($K33*'fnd base rates'!C$114)\n+($M33*'fnd base rates'!C$116)\n+($N33*'fnd base rates'!C$117)\n+($O33*'fnd base rates'!C$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,3)))\n*$R33","v":1952.8953995200002},{"$f":"(($D33*'fnd base rates'!D$107)\n+($E33*'fnd base rates'!D$108)\n+($F33*'fnd base rates'!D$109)\n+($G33*'fnd base rates'!D$110)\n+($H33*'fnd base rates'!D$111)\n+($I33*'fnd base rates'!D$112)\n+($J33*'fnd base rates'!D$113)\n+($K33*'fnd base rates'!D$114)\n+($M33*'fnd base rates'!D$116)\n+($N33*'fnd base rates'!D$117)\n+($O33*'fnd base rates'!D$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,4)))\n*$R33","v":3395.2048000000004},{"$f":"(($D33*'fnd base rates'!E$107)\n+($E33*'fnd base rates'!E$108)\n+($F33*'fnd base rates'!E$109)\n+($G33*'fnd base rates'!E$110)\n+($H33*'fnd base rates'!E$111)\n+($I33*'fnd base rates'!E$112)\n+($J33*'fnd base rates'!E$113)\n+($K33*'fnd base rates'!E$114)\n+($M33*'fnd base rates'!E$116)\n+($N33*'fnd base rates'!E$117)\n+($O33*'fnd base rates'!E$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,5)))\n*$R33","v":21002.125173120003},{"$f":"(($D33*'fnd base rates'!F$107)\n+($E33*'fnd base rates'!F$108)\n+($F33*'fnd base rates'!F$109)\n+($G33*'fnd base rates'!F$110)\n+($H33*'fnd base rates'!F$111)\n+($I33*'fnd base rates'!F$112)\n+($J33*'fnd base rates'!F$113)\n+($K33*'fnd base rates'!F$114)\n+($M33*'fnd base rates'!F$116)\n+($N33*'fnd base rates'!F$117)\n+($O33*'fnd base rates'!F$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,6)))\n*$R33","v":3813.98080544},{"$f":"(($D33*'fnd base rates'!G$107)\n+($E33*'fnd base rates'!G$108)\n+($F33*'fnd base rates'!G$109)\n+($G33*'fnd base rates'!G$110)\n+($H33*'fnd base rates'!G$111)\n+($I33*'fnd base rates'!G$112)\n+($J33*'fnd base rates'!G$113)\n+($K33*'fnd base rates'!G$114)\n+($M33*'fnd base rates'!G$116)\n+($N33*'fnd base rates'!G$117)\n+($O33*'fnd base rates'!G$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,7)))\n*$R33","v":944.18463984000005},{"$f":"(($D33*'fnd base rates'!H$107)\n+($E33*'fnd base rates'!H$108)\n+($F33*'fnd base rates'!H$109)\n+($G33*'fnd base rates'!H$110)\n+($H33*'fnd base rates'!H$111)\n+($I33*'fnd base rates'!H$112)\n+($J33*'fnd base rates'!H$113)\n+($K33*'fnd base rates'!H$114)\n+($M33*'fnd base rates'!H$116)\n+($N33*'fnd base rates'!H$117)\n+($O33*'fnd base rates'!H$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,8)))","v":1754.2668020000001},{"$f":"(($D33*'fnd base rates'!I$107)\n+($E33*'fnd base rates'!I$108)\n+($F33*'fnd base rates'!I$109)\n+($G33*'fnd base rates'!I$110)\n+($H33*'fnd base rates'!I$111)\n+($I33*'fnd base rates'!I$112)\n+($J33*'fnd base rates'!I$113)\n+($K33*'fnd base rates'!I$114)\n+($M33*'fnd base rates'!I$116)\n+($N33*'fnd base rates'!I$117)\n+($O33*'fnd base rates'!I$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,9)))\n*$R33","v":1419.0488},{"$f":"(($D33*'fnd base rates'!J$107)\n+($E33*'fnd base rates'!J$108)\n+($F33*'fnd base rates'!J$109)\n+($G33*'fnd base rates'!J$110)\n+($H33*'fnd base rates'!J$111)\n+($I33*'fnd base rates'!J$112)\n+($J33*'fnd base rates'!J$113)\n+($K33*'fnd base rates'!J$114)\n+($M33*'fnd base rates'!J$116)\n+($N33*'fnd base rates'!J$117)\n+($O33*'fnd base rates'!J$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,10)))\n*$R33","v":2294.5416},{"$f":"(($D33*'fnd base rates'!K$107)\n+($E33*'fnd base rates'!K$108)\n+($F33*'fnd base rates'!K$109)\n+($G33*'fnd base rates'!K$110)\n+($H33*'fnd base rates'!K$111)\n+($I33*'fnd base rates'!K$112)\n+($J33*'fnd base rates'!K$113)\n+($K33*'fnd base rates'!K$114)\n+($M33*'fnd base rates'!K$116)\n+($N33*'fnd base rates'!K$117)\n+($O33*'fnd base rates'!K$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,11)))\n*$R33","v":3833.4708255999994},{"$f":"(($D33*'fnd base rates'!L$107)\n+($E33*'fnd base rates'!L$108)\n+($F33*'fnd base rates'!L$109)\n+($G33*'fnd base rates'!L$110)\n+($H33*'fnd base rates'!L$111)\n+($I33*'fnd base rates'!L$112)\n+($J33*'fnd base rates'!L$113)\n+($K33*'fnd base rates'!L$114)\n+($M33*'fnd base rates'!L$116)\n+($N33*'fnd base rates'!L$117)\n+($O33*'fnd base rates'!L$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,12)))","v":5934.1400400000011},{"$f":"(($D33*'fnd base rates'!M$107)\n+($E33*'fnd base rates'!M$108)\n+($F33*'fnd base rates'!M$109)\n+($G33*'fnd base rates'!M$110)\n+($H33*'fnd base rates'!M$111)\n+($I33*'fnd base rates'!M$112)\n+($J33*'fnd base rates'!M$113)\n+($K33*'fnd base rates'!M$114)\n+($M33*'fnd base rates'!M$116)\n+($N33*'fnd base rates'!M$117)\n+($O33*'fnd base rates'!M$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,13)))","v":0},46343.858885519992,null,410057093,"410","057","093",1,3,46343.858885519992,15448,0,15448,null,null,null,null,null,15448,0,15448,null,null,{"$f":"BC33-BA33","v":0}]
[410,410057103,"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},{"$f":"'fnd enro'!H34","v":1},{"$f":"'fnd enro'!I34","v":0},{"$f":"'fnd enro'!J34","v":0},{"$f":"'fnd enro'!K34","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L34","v":0},{"$f":"'fnd enro'!M34","v":0},{"$f":"'fnd enro'!N34","v":0},{"$f":"'fnd enro'!O34","v":0},{"$f":"'fnd enro'!P34","v":0},{"$f":"'fnd enro'!R34","v":1},1.04,{"$f":"VALUE('fnd enro'!Q34)","v":10},null,{"$f":"(($D34*'fnd base rates'!C$107)\n+($E34*'fnd base rates'!C$108)\n+($F34*'fnd base rates'!C$109)\n+($G34*'fnd base rates'!C$110)\n+($H34*'fnd base rates'!C$111)\n+($I34*'fnd base rates'!C$112)\n+($J34*'fnd base rates'!C$113)\n+($K34*'fnd base rates'!C$114)\n+($M34*'fnd base rates'!C$116)\n+($N34*'fnd base rates'!C$117)\n+($O34*'fnd base rates'!C$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,3)))\n*$R34","v":557.91979984000011},{"$f":"(($D34*'fnd base rates'!D$107)\n+($E34*'fnd base rates'!D$108)\n+($F34*'fnd base rates'!D$109)\n+($G34*'fnd base rates'!D$110)\n+($H34*'fnd base rates'!D$111)\n+($I34*'fnd base rates'!D$112)\n+($J34*'fnd base rates'!D$113)\n+($K34*'fnd base rates'!D$114)\n+($M34*'fnd base rates'!D$116)\n+($N34*'fnd base rates'!D$117)\n+($O34*'fnd base rates'!D$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,4)))\n*$R34","v":795.68320000000006},{"$f":"(($D34*'fnd base rates'!E$107)\n+($E34*'fnd base rates'!E$108)\n+($F34*'fnd base rates'!E$109)\n+($G34*'fnd base rates'!E$110)\n+($H34*'fnd base rates'!E$111)\n+($I34*'fnd base rates'!E$112)\n+($J34*'fnd base rates'!E$113)\n+($K34*'fnd base rates'!E$114)\n+($M34*'fnd base rates'!E$116)\n+($N34*'fnd base rates'!E$117)\n+($O34*'fnd base rates'!E$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,5)))\n*$R34","v":3597.8595910399999},{"$f":"(($D34*'fnd base rates'!F$107)\n+($E34*'fnd base rates'!F$108)\n+($F34*'fnd base rates'!F$109)\n+($G34*'fnd base rates'!F$110)\n+($H34*'fnd base rates'!F$111)\n+($I34*'fnd base rates'!F$112)\n+($J34*'fnd base rates'!F$113)\n+($K34*'fnd base rates'!F$114)\n+($M34*'fnd base rates'!F$116)\n+($N34*'fnd base rates'!F$117)\n+($O34*'fnd base rates'!F$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,6)))\n*$R34","v":1035.1914684800001},{"$f":"(($D34*'fnd base rates'!G$107)\n+($E34*'fnd base rates'!G$108)\n+($F34*'fnd base rates'!G$109)\n+($G34*'fnd base rates'!G$110)\n+($H34*'fnd base rates'!G$111)\n+($I34*'fnd base rates'!G$112)\n+($J34*'fnd base rates'!G$113)\n+($K34*'fnd base rates'!G$114)\n+($M34*'fnd base rates'!G$116)\n+($N34*'fnd base rates'!G$117)\n+($O34*'fnd base rates'!G$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,7)))\n*$R34","v":175.19141328000001},{"$f":"(($D34*'fnd base rates'!H$107)\n+($E34*'fnd base rates'!H$108)\n+($F34*'fnd base rates'!H$109)\n+($G34*'fnd base rates'!H$110)\n+($H34*'fnd base rates'!H$111)\n+($I34*'fnd base rates'!H$112)\n+($J34*'fnd base rates'!H$113)\n+($K34*'fnd base rates'!H$114)\n+($M34*'fnd base rates'!H$116)\n+($N34*'fnd base rates'!H$117)\n+($O34*'fnd base rates'!H$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D34*'fnd base rates'!I$107)\n+($E34*'fnd base rates'!I$108)\n+($F34*'fnd base rates'!I$109)\n+($G34*'fnd base rates'!I$110)\n+($H34*'fnd base rates'!I$111)\n+($I34*'fnd base rates'!I$112)\n+($J34*'fnd base rates'!I$113)\n+($K34*'fnd base rates'!I$114)\n+($M34*'fnd base rates'!I$116)\n+($N34*'fnd base rates'!I$117)\n+($O34*'fnd base rates'!I$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,9)))\n*$R34","v":377.19760000000002},{"$f":"(($D34*'fnd base rates'!J$107)\n+($E34*'fnd base rates'!J$108)\n+($F34*'fnd base rates'!J$109)\n+($G34*'fnd base rates'!J$110)\n+($H34*'fnd base rates'!J$111)\n+($I34*'fnd base rates'!J$112)\n+($J34*'fnd base rates'!J$113)\n+($K34*'fnd base rates'!J$114)\n+($M34*'fnd base rates'!J$116)\n+($N34*'fnd base rates'!J$117)\n+($O34*'fnd base rates'!J$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,10)))\n*$R34","v":258.76240000000001},{"$f":"(($D34*'fnd base rates'!K$107)\n+($E34*'fnd base rates'!K$108)\n+($F34*'fnd base rates'!K$109)\n+($G34*'fnd base rates'!K$110)\n+($H34*'fnd base rates'!K$111)\n+($I34*'fnd base rates'!K$112)\n+($J34*'fnd base rates'!K$113)\n+($K34*'fnd base rates'!K$114)\n+($M34*'fnd base rates'!K$116)\n+($N34*'fnd base rates'!K$117)\n+($O34*'fnd base rates'!K$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,11)))\n*$R34","v":1229.4462751999999},{"$f":"(($D34*'fnd base rates'!L$107)\n+($E34*'fnd base rates'!L$108)\n+($F34*'fnd base rates'!L$109)\n+($G34*'fnd base rates'!L$110)\n+($H34*'fnd base rates'!L$111)\n+($I34*'fnd base rates'!L$112)\n+($J34*'fnd base rates'!L$113)\n+($K34*'fnd base rates'!L$114)\n+($M34*'fnd base rates'!L$116)\n+($N34*'fnd base rates'!L$117)\n+($O34*'fnd base rates'!L$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D34*'fnd base rates'!M$107)\n+($E34*'fnd base rates'!M$108)\n+($F34*'fnd base rates'!M$109)\n+($G34*'fnd base rates'!M$110)\n+($H34*'fnd base rates'!M$111)\n+($I34*'fnd base rates'!M$112)\n+($J34*'fnd base rates'!M$113)\n+($K34*'fnd base rates'!M$114)\n+($M34*'fnd base rates'!M$116)\n+($N34*'fnd base rates'!M$117)\n+($O34*'fnd base rates'!M$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,13)))","v":0},10063.16736184,null,410057103,"410","057","103",1,1,10063.16736184,10063,0,10063,null,null,null,null,null,10063,0,10063,null,null,{"$f":"BC34-BA34","v":0}]
[410,410057163,"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},{"$f":"'fnd enro'!H35","v":4},{"$f":"'fnd enro'!I35","v":0},{"$f":"'fnd enro'!J35","v":0},{"$f":"'fnd enro'!K35","v":0.15440000000000001},{"$f":"'fnd enro'!L35","v":0},{"$f":"'fnd enro'!M35","v":0},{"$f":"'fnd enro'!N35","v":0},{"$f":"'fnd enro'!O35","v":0},{"$f":"'fnd enro'!P35","v":3},{"$f":"'fnd enro'!R35","v":4},1.04,{"$f":"VALUE('fnd enro'!Q35)","v":11},null,{"$f":"(($D35*'fnd base rates'!C$107)\n+($E35*'fnd base rates'!C$108)\n+($F35*'fnd base rates'!C$109)\n+($G35*'fnd base rates'!C$110)\n+($H35*'fnd base rates'!C$111)\n+($I35*'fnd base rates'!C$112)\n+($J35*'fnd base rates'!C$113)\n+($K35*'fnd base rates'!C$114)\n+($M35*'fnd base rates'!C$116)\n+($N35*'fnd base rates'!C$117)\n+($O35*'fnd base rates'!C$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,3)))\n*$R35","v":2492.5735993600006},{"$f":"(($D35*'fnd base rates'!D$107)\n+($E35*'fnd base rates'!D$108)\n+($F35*'fnd base rates'!D$109)\n+($G35*'fnd base rates'!D$110)\n+($H35*'fnd base rates'!D$111)\n+($I35*'fnd base rates'!D$112)\n+($J35*'fnd base rates'!D$113)\n+($K35*'fnd base rates'!D$114)\n+($M35*'fnd base rates'!D$116)\n+($N35*'fnd base rates'!D$117)\n+($O35*'fnd base rates'!D$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,4)))\n*$R35","v":4418.8144000000011},{"$f":"(($D35*'fnd base rates'!E$107)\n+($E35*'fnd base rates'!E$108)\n+($F35*'fnd base rates'!E$109)\n+($G35*'fnd base rates'!E$110)\n+($H35*'fnd base rates'!E$111)\n+($I35*'fnd base rates'!E$112)\n+($J35*'fnd base rates'!E$113)\n+($K35*'fnd base rates'!E$114)\n+($M35*'fnd base rates'!E$116)\n+($N35*'fnd base rates'!E$117)\n+($O35*'fnd base rates'!E$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,5)))\n*$R35","v":26457.913564160004},{"$f":"(($D35*'fnd base rates'!F$107)\n+($E35*'fnd base rates'!F$108)\n+($F35*'fnd base rates'!F$109)\n+($G35*'fnd base rates'!F$110)\n+($H35*'fnd base rates'!F$111)\n+($I35*'fnd base rates'!F$112)\n+($J35*'fnd base rates'!F$113)\n+($K35*'fnd base rates'!F$114)\n+($M35*'fnd base rates'!F$116)\n+($N35*'fnd base rates'!F$117)\n+($O35*'fnd base rates'!F$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,6)))\n*$R35","v":4140.7658739200006},{"$f":"(($D35*'fnd base rates'!G$107)\n+($E35*'fnd base rates'!G$108)\n+($F35*'fnd base rates'!G$109)\n+($G35*'fnd base rates'!G$110)\n+($H35*'fnd base rates'!G$111)\n+($I35*'fnd base rates'!G$112)\n+($J35*'fnd base rates'!G$113)\n+($K35*'fnd base rates'!G$114)\n+($M35*'fnd base rates'!G$116)\n+($N35*'fnd base rates'!G$117)\n+($O35*'fnd base rates'!G$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,7)))\n*$R35","v":1286.1712531200001},{"$f":"(($D35*'fnd base rates'!H$107)\n+($E35*'fnd base rates'!H$108)\n+($F35*'fnd base rates'!H$109)\n+($G35*'fnd base rates'!H$110)\n+($H35*'fnd base rates'!H$111)\n+($I35*'fnd base rates'!H$112)\n+($J35*'fnd base rates'!H$113)\n+($K35*'fnd base rates'!H$114)\n+($M35*'fnd base rates'!H$116)\n+($N35*'fnd base rates'!H$117)\n+($O35*'fnd base rates'!H$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,8)))","v":2180.0357360000003},{"$f":"(($D35*'fnd base rates'!I$107)\n+($E35*'fnd base rates'!I$108)\n+($F35*'fnd base rates'!I$109)\n+($G35*'fnd base rates'!I$110)\n+($H35*'fnd base rates'!I$111)\n+($I35*'fnd base rates'!I$112)\n+($J35*'fnd base rates'!I$113)\n+($K35*'fnd base rates'!I$114)\n+($M35*'fnd base rates'!I$116)\n+($N35*'fnd base rates'!I$117)\n+($O35*'fnd base rates'!I$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,9)))\n*$R35","v":1997.4136000000003},{"$f":"(($D35*'fnd base rates'!J$107)\n+($E35*'fnd base rates'!J$108)\n+($F35*'fnd base rates'!J$109)\n+($G35*'fnd base rates'!J$110)\n+($H35*'fnd base rates'!J$111)\n+($I35*'fnd base rates'!J$112)\n+($J35*'fnd base rates'!J$113)\n+($K35*'fnd base rates'!J$114)\n+($M35*'fnd base rates'!J$116)\n+($N35*'fnd base rates'!J$117)\n+($O35*'fnd base rates'!J$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,10)))\n*$R35","v":3574.0120000000002},{"$f":"(($D35*'fnd base rates'!K$107)\n+($E35*'fnd base rates'!K$108)\n+($F35*'fnd base rates'!K$109)\n+($G35*'fnd base rates'!K$110)\n+($H35*'fnd base rates'!K$111)\n+($I35*'fnd base rates'!K$112)\n+($J35*'fnd base rates'!K$113)\n+($K35*'fnd base rates'!K$114)\n+($M35*'fnd base rates'!K$116)\n+($N35*'fnd base rates'!K$117)\n+($O35*'fnd base rates'!K$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,11)))\n*$R35","v":4917.7851007999998},{"$f":"(($D35*'fnd base rates'!L$107)\n+($E35*'fnd base rates'!L$108)\n+($F35*'fnd base rates'!L$109)\n+($G35*'fnd base rates'!L$110)\n+($H35*'fnd base rates'!L$111)\n+($I35*'fnd base rates'!L$112)\n+($J35*'fnd base rates'!L$113)\n+($K35*'fnd base rates'!L$114)\n+($M35*'fnd base rates'!L$116)\n+($N35*'fnd base rates'!L$117)\n+($O35*'fnd base rates'!L$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,12)))","v":7926.6767199999995},{"$f":"(($D35*'fnd base rates'!M$107)\n+($E35*'fnd base rates'!M$108)\n+($F35*'fnd base rates'!M$109)\n+($G35*'fnd base rates'!M$110)\n+($H35*'fnd base rates'!M$111)\n+($I35*'fnd base rates'!M$112)\n+($J35*'fnd base rates'!M$113)\n+($K35*'fnd base rates'!M$114)\n+($M35*'fnd base rates'!M$116)\n+($N35*'fnd base rates'!M$117)\n+($O35*'fnd base rates'!M$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,13)))","v":0},59392.16184736001,null,410057163,"410","057","163",1,4,59392.16184736001,14848,0,14848,null,null,null,null,null,14848,0,14848,null,null,{"$f":"BC35-BA35","v":0}]
[410,410057248,"EXCEL ACADEMY",{"$f":"'fnd enro'!D36","v":0},{"$f":"'fnd enro'!E36","v":0},{"$f":"'fnd enro'!F36","v":0},{"$f":"'fnd enro'!G36","v":2},{"$f":"'fnd enro'!H36","v":7},{"$f":"'fnd enro'!I36","v":0},{"$f":"'fnd enro'!J36","v":0},{"$f":"'fnd enro'!K36","v":0.34739999999999999},{"$f":"'fnd enro'!L36","v":0},{"$f":"'fnd enro'!M36","v":1},{"$f":"'fnd enro'!N36","v":1},{"$f":"'fnd enro'!O36","v":0},{"$f":"'fnd enro'!P36","v":5},{"$f":"'fnd enro'!R36","v":9},1.04,{"$f":"VALUE('fnd enro'!Q36)","v":11},null,{"$f":"(($D36*'fnd base rates'!C$107)\n+($E36*'fnd base rates'!C$108)\n+($F36*'fnd base rates'!C$109)\n+($G36*'fnd base rates'!C$110)\n+($H36*'fnd base rates'!C$111)\n+($I36*'fnd base rates'!C$112)\n+($J36*'fnd base rates'!C$113)\n+($K36*'fnd base rates'!C$114)\n+($M36*'fnd base rates'!C$116)\n+($N36*'fnd base rates'!C$117)\n+($O36*'fnd base rates'!C$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,3)))\n*$R36","v":5672.3493985600007},{"$f":"(($D36*'fnd base rates'!D$107)\n+($E36*'fnd base rates'!D$108)\n+($F36*'fnd base rates'!D$109)\n+($G36*'fnd base rates'!D$110)\n+($H36*'fnd base rates'!D$111)\n+($I36*'fnd base rates'!D$112)\n+($J36*'fnd base rates'!D$113)\n+($K36*'fnd base rates'!D$114)\n+($M36*'fnd base rates'!D$116)\n+($N36*'fnd base rates'!D$117)\n+($O36*'fnd base rates'!D$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,4)))\n*$R36","v":9599.6888000000017},{"$f":"(($D36*'fnd base rates'!E$107)\n+($E36*'fnd base rates'!E$108)\n+($F36*'fnd base rates'!E$109)\n+($G36*'fnd base rates'!E$110)\n+($H36*'fnd base rates'!E$111)\n+($I36*'fnd base rates'!E$112)\n+($J36*'fnd base rates'!E$113)\n+($K36*'fnd base rates'!E$114)\n+($M36*'fnd base rates'!E$116)\n+($N36*'fnd base rates'!E$117)\n+($O36*'fnd base rates'!E$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,5)))\n*$R36","v":56015.890719360003},{"$f":"(($D36*'fnd base rates'!F$107)\n+($E36*'fnd base rates'!F$108)\n+($F36*'fnd base rates'!F$109)\n+($G36*'fnd base rates'!F$110)\n+($H36*'fnd base rates'!F$111)\n+($I36*'fnd base rates'!F$112)\n+($J36*'fnd base rates'!F$113)\n+($K36*'fnd base rates'!F$114)\n+($M36*'fnd base rates'!F$116)\n+($N36*'fnd base rates'!F$117)\n+($O36*'fnd base rates'!F$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,6)))\n*$R36","v":10219.432816320001},{"$f":"(($D36*'fnd base rates'!G$107)\n+($E36*'fnd base rates'!G$108)\n+($F36*'fnd base rates'!G$109)\n+($G36*'fnd base rates'!G$110)\n+($H36*'fnd base rates'!G$111)\n+($I36*'fnd base rates'!G$112)\n+($J36*'fnd base rates'!G$113)\n+($K36*'fnd base rates'!G$114)\n+($M36*'fnd base rates'!G$116)\n+($N36*'fnd base rates'!G$117)\n+($O36*'fnd base rates'!G$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,7)))\n*$R36","v":2636.2539195200002},{"$f":"(($D36*'fnd base rates'!H$107)\n+($E36*'fnd base rates'!H$108)\n+($F36*'fnd base rates'!H$109)\n+($G36*'fnd base rates'!H$110)\n+($H36*'fnd base rates'!H$111)\n+($I36*'fnd base rates'!H$112)\n+($J36*'fnd base rates'!H$113)\n+($K36*'fnd base rates'!H$114)\n+($M36*'fnd base rates'!H$116)\n+($N36*'fnd base rates'!H$117)\n+($O36*'fnd base rates'!H$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,8)))","v":5114.6304060000002},{"$f":"(($D36*'fnd base rates'!I$107)\n+($E36*'fnd base rates'!I$108)\n+($F36*'fnd base rates'!I$109)\n+($G36*'fnd base rates'!I$110)\n+($H36*'fnd base rates'!I$111)\n+($I36*'fnd base rates'!I$112)\n+($J36*'fnd base rates'!I$113)\n+($K36*'fnd base rates'!I$114)\n+($M36*'fnd base rates'!I$116)\n+($N36*'fnd base rates'!I$117)\n+($O36*'fnd base rates'!I$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,9)))\n*$R36","v":4254.1408000000001},{"$f":"(($D36*'fnd base rates'!J$107)\n+($E36*'fnd base rates'!J$108)\n+($F36*'fnd base rates'!J$109)\n+($G36*'fnd base rates'!J$110)\n+($H36*'fnd base rates'!J$111)\n+($I36*'fnd base rates'!J$112)\n+($J36*'fnd base rates'!J$113)\n+($K36*'fnd base rates'!J$114)\n+($M36*'fnd base rates'!J$116)\n+($N36*'fnd base rates'!J$117)\n+($O36*'fnd base rates'!J$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,10)))\n*$R36","v":6413.8360000000002},{"$f":"(($D36*'fnd base rates'!K$107)\n+($E36*'fnd base rates'!K$108)\n+($F36*'fnd base rates'!K$109)\n+($G36*'fnd base rates'!K$110)\n+($H36*'fnd base rates'!K$111)\n+($I36*'fnd base rates'!K$112)\n+($J36*'fnd base rates'!K$113)\n+($K36*'fnd base rates'!K$114)\n+($M36*'fnd base rates'!K$116)\n+($N36*'fnd base rates'!K$117)\n+($O36*'fnd base rates'!K$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,11)))\n*$R36","v":11543.239676800002},{"$f":"(($D36*'fnd base rates'!L$107)\n+($E36*'fnd base rates'!L$108)\n+($F36*'fnd base rates'!L$109)\n+($G36*'fnd base rates'!L$110)\n+($H36*'fnd base rates'!L$111)\n+($I36*'fnd base rates'!L$112)\n+($J36*'fnd base rates'!L$113)\n+($K36*'fnd base rates'!L$114)\n+($M36*'fnd base rates'!L$116)\n+($N36*'fnd base rates'!L$117)\n+($O36*'fnd base rates'!L$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,12)))","v":17179.360120000001},{"$f":"(($D36*'fnd base rates'!M$107)\n+($E36*'fnd base rates'!M$108)\n+($F36*'fnd base rates'!M$109)\n+($G36*'fnd base rates'!M$110)\n+($H36*'fnd base rates'!M$111)\n+($I36*'fnd base rates'!M$112)\n+($J36*'fnd base rates'!M$113)\n+($K36*'fnd base rates'!M$114)\n+($M36*'fnd base rates'!M$116)\n+($N36*'fnd base rates'!M$117)\n+($O36*'fnd base rates'!M$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,13)))","v":0},128648.82265655999,null,410057248,"410","057","248",1,9,128648.82265655999,14294,0,14294,null,null,null,null,null,14294,0,14294,null,null,{"$f":"BC36-BA36","v":0}]
[410,410057262,"EXCEL ACADEMY",{"$f":"'fnd enro'!D37","v":0},{"$f":"'fnd enro'!E37","v":0},{"$f":"'fnd enro'!F37","v":0},{"$f":"'fnd enro'!G37","v":1},{"$f":"'fnd enro'!H37","v":0},{"$f":"'fnd enro'!I37","v":0},{"$f":"'fnd enro'!J37","v":0},{"$f":"'fnd enro'!K37","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L37","v":0},{"$f":"'fnd enro'!M37","v":1},{"$f":"'fnd enro'!N37","v":0},{"$f":"'fnd enro'!O37","v":0},{"$f":"'fnd enro'!P37","v":1},{"$f":"'fnd enro'!R37","v":1},1.04,{"$f":"VALUE('fnd enro'!Q37)","v":9},null,{"$f":"(($D37*'fnd base rates'!C$107)\n+($E37*'fnd base rates'!C$108)\n+($F37*'fnd base rates'!C$109)\n+($G37*'fnd base rates'!C$110)\n+($H37*'fnd base rates'!C$111)\n+($I37*'fnd base rates'!C$112)\n+($J37*'fnd base rates'!C$113)\n+($K37*'fnd base rates'!C$114)\n+($M37*'fnd base rates'!C$116)\n+($N37*'fnd base rates'!C$117)\n+($O37*'fnd base rates'!C$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,3)))\n*$R37","v":741.91659984},{"$f":"(($D37*'fnd base rates'!D$107)\n+($E37*'fnd base rates'!D$108)\n+($F37*'fnd base rates'!D$109)\n+($G37*'fnd base rates'!D$110)\n+($H37*'fnd base rates'!D$111)\n+($I37*'fnd base rates'!D$112)\n+($J37*'fnd base rates'!D$113)\n+($K37*'fnd base rates'!D$114)\n+($M37*'fnd base rates'!D$116)\n+($N37*'fnd base rates'!D$117)\n+($O37*'fnd base rates'!D$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,4)))\n*$R37","v":1353.0816},{"$f":"(($D37*'fnd base rates'!E$107)\n+($E37*'fnd base rates'!E$108)\n+($F37*'fnd base rates'!E$109)\n+($G37*'fnd base rates'!E$110)\n+($H37*'fnd base rates'!E$111)\n+($I37*'fnd base rates'!E$112)\n+($J37*'fnd base rates'!E$113)\n+($K37*'fnd base rates'!E$114)\n+($M37*'fnd base rates'!E$116)\n+($N37*'fnd base rates'!E$117)\n+($O37*'fnd base rates'!E$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,5)))\n*$R37","v":8968.3675910399998},{"$f":"(($D37*'fnd base rates'!F$107)\n+($E37*'fnd base rates'!F$108)\n+($F37*'fnd base rates'!F$109)\n+($G37*'fnd base rates'!F$110)\n+($H37*'fnd base rates'!F$111)\n+($I37*'fnd base rates'!F$112)\n+($J37*'fnd base rates'!F$113)\n+($K37*'fnd base rates'!F$114)\n+($M37*'fnd base rates'!F$116)\n+($N37*'fnd base rates'!F$117)\n+($O37*'fnd base rates'!F$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,6)))\n*$R37","v":1481.4450684800001},{"$f":"(($D37*'fnd base rates'!G$107)\n+($E37*'fnd base rates'!G$108)\n+($F37*'fnd base rates'!G$109)\n+($G37*'fnd base rates'!G$110)\n+($H37*'fnd base rates'!G$111)\n+($I37*'fnd base rates'!G$112)\n+($J37*'fnd base rates'!G$113)\n+($K37*'fnd base rates'!G$114)\n+($M37*'fnd base rates'!G$116)\n+($N37*'fnd base rates'!G$117)\n+($O37*'fnd base rates'!G$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,7)))\n*$R37","v":392.44741328000003},{"$f":"(($D37*'fnd base rates'!H$107)\n+($E37*'fnd base rates'!H$108)\n+($F37*'fnd base rates'!H$109)\n+($G37*'fnd base rates'!H$110)\n+($H37*'fnd base rates'!H$111)\n+($I37*'fnd base rates'!H$112)\n+($J37*'fnd base rates'!H$113)\n+($K37*'fnd base rates'!H$114)\n+($M37*'fnd base rates'!H$116)\n+($N37*'fnd base rates'!H$117)\n+($O37*'fnd base rates'!H$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,8)))","v":675.92893400000003},{"$f":"(($D37*'fnd base rates'!I$107)\n+($E37*'fnd base rates'!I$108)\n+($F37*'fnd base rates'!I$109)\n+($G37*'fnd base rates'!I$110)\n+($H37*'fnd base rates'!I$111)\n+($I37*'fnd base rates'!I$112)\n+($J37*'fnd base rates'!I$113)\n+($K37*'fnd base rates'!I$114)\n+($M37*'fnd base rates'!I$116)\n+($N37*'fnd base rates'!I$117)\n+($O37*'fnd base rates'!I$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,9)))\n*$R37","v":545.05360000000007},{"$f":"(($D37*'fnd base rates'!J$107)\n+($E37*'fnd base rates'!J$108)\n+($F37*'fnd base rates'!J$109)\n+($G37*'fnd base rates'!J$110)\n+($H37*'fnd base rates'!J$111)\n+($I37*'fnd base rates'!J$112)\n+($J37*'fnd base rates'!J$113)\n+($K37*'fnd base rates'!J$114)\n+($M37*'fnd base rates'!J$116)\n+($N37*'fnd base rates'!J$117)\n+($O37*'fnd base rates'!J$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,10)))\n*$R37","v":951.48559999999998},{"$f":"(($D37*'fnd base rates'!K$107)\n+($E37*'fnd base rates'!K$108)\n+($F37*'fnd base rates'!K$109)\n+($G37*'fnd base rates'!K$110)\n+($H37*'fnd base rates'!K$111)\n+($I37*'fnd base rates'!K$112)\n+($J37*'fnd base rates'!K$113)\n+($K37*'fnd base rates'!K$114)\n+($M37*'fnd base rates'!K$116)\n+($N37*'fnd base rates'!K$117)\n+($O37*'fnd base rates'!K$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,11)))\n*$R37","v":1459.8062752000001},{"$f":"(($D37*'fnd base rates'!L$107)\n+($E37*'fnd base rates'!L$108)\n+($F37*'fnd base rates'!L$109)\n+($G37*'fnd base rates'!L$110)\n+($H37*'fnd base rates'!L$111)\n+($I37*'fnd base rates'!L$112)\n+($J37*'fnd base rates'!L$113)\n+($K37*'fnd base rates'!L$114)\n+($M37*'fnd base rates'!L$116)\n+($N37*'fnd base rates'!L$117)\n+($O37*'fnd base rates'!L$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,12)))","v":2291.1066799999999},{"$f":"(($D37*'fnd base rates'!M$107)\n+($E37*'fnd base rates'!M$108)\n+($F37*'fnd base rates'!M$109)\n+($G37*'fnd base rates'!M$110)\n+($H37*'fnd base rates'!M$111)\n+($I37*'fnd base rates'!M$112)\n+($J37*'fnd base rates'!M$113)\n+($K37*'fnd base rates'!M$114)\n+($M37*'fnd base rates'!M$116)\n+($N37*'fnd base rates'!M$117)\n+($O37*'fnd base rates'!M$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,13)))","v":0},18860.63936184,null,410057262,"410","057","262",1,1,18860.63936184,18861,0,18861,null,null,null,null,null,18861,0,18861,null,null,{"$f":"BC37-BA37","v":0}]
[410,410057293,"EXCEL ACADEMY",{"$f":"'fnd enro'!D38","v":0},{"$f":"'fnd enro'!E38","v":0},{"$f":"'fnd enro'!F38","v":0},{"$f":"'fnd enro'!G38","v":0},{"$f":"'fnd enro'!H38","v":1},{"$f":"'fnd enro'!I38","v":0},{"$f":"'fnd enro'!J38","v":0},{"$f":"'fnd enro'!K38","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L38","v":0},{"$f":"'fnd enro'!M38","v":0},{"$f":"'fnd enro'!N38","v":0},{"$f":"'fnd enro'!O38","v":0},{"$f":"'fnd enro'!P38","v":1},{"$f":"'fnd enro'!R38","v":1},1.04,{"$f":"VALUE('fnd enro'!Q38)","v":10},null,{"$f":"(($D38*'fnd base rates'!C$107)\n+($E38*'fnd base rates'!C$108)\n+($F38*'fnd base rates'!C$109)\n+($G38*'fnd base rates'!C$110)\n+($H38*'fnd base rates'!C$111)\n+($I38*'fnd base rates'!C$112)\n+($J38*'fnd base rates'!C$113)\n+($K38*'fnd base rates'!C$114)\n+($M38*'fnd base rates'!C$116)\n+($N38*'fnd base rates'!C$117)\n+($O38*'fnd base rates'!C$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,3)))\n*$R38","v":640.40219983999998},{"$f":"(($D38*'fnd base rates'!D$107)\n+($E38*'fnd base rates'!D$108)\n+($F38*'fnd base rates'!D$109)\n+($G38*'fnd base rates'!D$110)\n+($H38*'fnd base rates'!D$111)\n+($I38*'fnd base rates'!D$112)\n+($J38*'fnd base rates'!D$113)\n+($K38*'fnd base rates'!D$114)\n+($M38*'fnd base rates'!D$116)\n+($N38*'fnd base rates'!D$117)\n+($O38*'fnd base rates'!D$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,4)))\n*$R38","v":1186.5152},{"$f":"(($D38*'fnd base rates'!E$107)\n+($E38*'fnd base rates'!E$108)\n+($F38*'fnd base rates'!E$109)\n+($G38*'fnd base rates'!E$110)\n+($H38*'fnd base rates'!E$111)\n+($I38*'fnd base rates'!E$112)\n+($J38*'fnd base rates'!E$113)\n+($K38*'fnd base rates'!E$114)\n+($M38*'fnd base rates'!E$116)\n+($N38*'fnd base rates'!E$117)\n+($O38*'fnd base rates'!E$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,5)))\n*$R38","v":7413.0371910399999},{"$f":"(($D38*'fnd base rates'!F$107)\n+($E38*'fnd base rates'!F$108)\n+($F38*'fnd base rates'!F$109)\n+($G38*'fnd base rates'!F$110)\n+($H38*'fnd base rates'!F$111)\n+($I38*'fnd base rates'!F$112)\n+($J38*'fnd base rates'!F$113)\n+($K38*'fnd base rates'!F$114)\n+($M38*'fnd base rates'!F$116)\n+($N38*'fnd base rates'!F$117)\n+($O38*'fnd base rates'!F$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,6)))\n*$R38","v":1035.1914684800001},{"$f":"(($D38*'fnd base rates'!G$107)\n+($E38*'fnd base rates'!G$108)\n+($F38*'fnd base rates'!G$109)\n+($G38*'fnd base rates'!G$110)\n+($H38*'fnd base rates'!G$111)\n+($I38*'fnd base rates'!G$112)\n+($J38*'fnd base rates'!G$113)\n+($K38*'fnd base rates'!G$114)\n+($M38*'fnd base rates'!G$116)\n+($N38*'fnd base rates'!G$117)\n+($O38*'fnd base rates'!G$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,7)))\n*$R38","v":360.28021328},{"$f":"(($D38*'fnd base rates'!H$107)\n+($E38*'fnd base rates'!H$108)\n+($F38*'fnd base rates'!H$109)\n+($G38*'fnd base rates'!H$110)\n+($H38*'fnd base rates'!H$111)\n+($I38*'fnd base rates'!H$112)\n+($J38*'fnd base rates'!H$113)\n+($K38*'fnd base rates'!H$114)\n+($M38*'fnd base rates'!H$116)\n+($N38*'fnd base rates'!H$117)\n+($O38*'fnd base rates'!H$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D38*'fnd base rates'!I$107)\n+($E38*'fnd base rates'!I$108)\n+($F38*'fnd base rates'!I$109)\n+($G38*'fnd base rates'!I$110)\n+($H38*'fnd base rates'!I$111)\n+($I38*'fnd base rates'!I$112)\n+($J38*'fnd base rates'!I$113)\n+($K38*'fnd base rates'!I$114)\n+($M38*'fnd base rates'!I$116)\n+($N38*'fnd base rates'!I$117)\n+($O38*'fnd base rates'!I$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,9)))\n*$R38","v":531.68960000000004},{"$f":"(($D38*'fnd base rates'!J$107)\n+($E38*'fnd base rates'!J$108)\n+($F38*'fnd base rates'!J$109)\n+($G38*'fnd base rates'!J$110)\n+($H38*'fnd base rates'!J$111)\n+($I38*'fnd base rates'!J$112)\n+($J38*'fnd base rates'!J$113)\n+($K38*'fnd base rates'!J$114)\n+($M38*'fnd base rates'!J$116)\n+($N38*'fnd base rates'!J$117)\n+($O38*'fnd base rates'!J$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,10)))\n*$R38","v":1061.528},{"$f":"(($D38*'fnd base rates'!K$107)\n+($E38*'fnd base rates'!K$108)\n+($F38*'fnd base rates'!K$109)\n+($G38*'fnd base rates'!K$110)\n+($H38*'fnd base rates'!K$111)\n+($I38*'fnd base rates'!K$112)\n+($J38*'fnd base rates'!K$113)\n+($K38*'fnd base rates'!K$114)\n+($M38*'fnd base rates'!K$116)\n+($N38*'fnd base rates'!K$117)\n+($O38*'fnd base rates'!K$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,11)))\n*$R38","v":1229.4462751999999},{"$f":"(($D38*'fnd base rates'!L$107)\n+($E38*'fnd base rates'!L$108)\n+($F38*'fnd base rates'!L$109)\n+($G38*'fnd base rates'!L$110)\n+($H38*'fnd base rates'!L$111)\n+($I38*'fnd base rates'!L$112)\n+($J38*'fnd base rates'!L$113)\n+($K38*'fnd base rates'!L$114)\n+($M38*'fnd base rates'!L$116)\n+($N38*'fnd base rates'!L$117)\n+($O38*'fnd base rates'!L$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,12)))","v":2105.8766799999999},{"$f":"(($D38*'fnd base rates'!M$107)\n+($E38*'fnd base rates'!M$108)\n+($F38*'fnd base rates'!M$109)\n+($G38*'fnd base rates'!M$110)\n+($H38*'fnd base rates'!M$111)\n+($I38*'fnd base rates'!M$112)\n+($J38*'fnd base rates'!M$113)\n+($K38*'fnd base rates'!M$114)\n+($M38*'fnd base rates'!M$116)\n+($N38*'fnd base rates'!M$117)\n+($O38*'fnd base rates'!M$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,13)))","v":0},16114.685761839999,null,410057293,"410","057","293",1,1,16114.685761839999,16115,0,16115,null,null,null,null,null,16115,0,16115,null,null,{"$f":"BC38-BA38","v":0}]
[412,412035035,"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":46},{"$f":"'fnd enro'!H39","v":184},{"$f":"'fnd enro'!I39","v":242},{"$f":"'fnd enro'!J39","v":0},{"$f":"'fnd enro'!K39","v":18.219200000000001},{"$f":"'fnd enro'!L39","v":0},{"$f":"'fnd enro'!M39","v":4},{"$f":"'fnd enro'!N39","v":18},{"$f":"'fnd enro'!O39","v":23},{"$f":"'fnd enro'!P39","v":321},{"$f":"'fnd enro'!R39","v":472},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q39)","v":11},null,{"$f":"(($D39*'fnd base rates'!C$107)\n+($E39*'fnd base rates'!C$108)\n+($F39*'fnd base rates'!C$109)\n+($G39*'fnd base rates'!C$110)\n+($H39*'fnd base rates'!C$111)\n+($I39*'fnd base rates'!C$112)\n+($J39*'fnd base rates'!C$113)\n+($K39*'fnd base rates'!C$114)\n+($M39*'fnd base rates'!C$116)\n+($N39*'fnd base rates'!C$117)\n+($O39*'fnd base rates'!C$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,3)))\n*$R39","v":309720.70465945604},{"$f":"(($D39*'fnd base rates'!D$107)\n+($E39*'fnd base rates'!D$108)\n+($F39*'fnd base rates'!D$109)\n+($G39*'fnd base rates'!D$110)\n+($H39*'fnd base rates'!D$111)\n+($I39*'fnd base rates'!D$112)\n+($J39*'fnd base rates'!D$113)\n+($K39*'fnd base rates'!D$114)\n+($M39*'fnd base rates'!D$116)\n+($N39*'fnd base rates'!D$117)\n+($O39*'fnd base rates'!D$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,4)))\n*$R39","v":540053.14944000007},{"$f":"(($D39*'fnd base rates'!E$107)\n+($E39*'fnd base rates'!E$108)\n+($F39*'fnd base rates'!E$109)\n+($G39*'fnd base rates'!E$110)\n+($H39*'fnd base rates'!E$111)\n+($I39*'fnd base rates'!E$112)\n+($J39*'fnd base rates'!E$113)\n+($K39*'fnd base rates'!E$114)\n+($M39*'fnd base rates'!E$116)\n+($N39*'fnd base rates'!E$117)\n+($O39*'fnd base rates'!E$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,5)))\n*$R39","v":3592376.6103695366},{"$f":"(($D39*'fnd base rates'!F$107)\n+($E39*'fnd base rates'!F$108)\n+($F39*'fnd base rates'!F$109)\n+($G39*'fnd base rates'!F$110)\n+($H39*'fnd base rates'!F$111)\n+($I39*'fnd base rates'!F$112)\n+($J39*'fnd base rates'!F$113)\n+($K39*'fnd base rates'!F$114)\n+($M39*'fnd base rates'!F$116)\n+($N39*'fnd base rates'!F$117)\n+($O39*'fnd base rates'!F$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,6)))\n*$R39","v":504004.19135283207},{"$f":"(($D39*'fnd base rates'!G$107)\n+($E39*'fnd base rates'!G$108)\n+($F39*'fnd base rates'!G$109)\n+($G39*'fnd base rates'!G$110)\n+($H39*'fnd base rates'!G$111)\n+($I39*'fnd base rates'!G$112)\n+($J39*'fnd base rates'!G$113)\n+($K39*'fnd base rates'!G$114)\n+($M39*'fnd base rates'!G$116)\n+($N39*'fnd base rates'!G$117)\n+($O39*'fnd base rates'!G$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,7)))\n*$R39","v":152761.07422515203},{"$f":"(($D39*'fnd base rates'!H$107)\n+($E39*'fnd base rates'!H$108)\n+($F39*'fnd base rates'!H$109)\n+($G39*'fnd base rates'!H$110)\n+($H39*'fnd base rates'!H$111)\n+($I39*'fnd base rates'!H$112)\n+($J39*'fnd base rates'!H$113)\n+($K39*'fnd base rates'!H$114)\n+($M39*'fnd base rates'!H$116)\n+($N39*'fnd base rates'!H$117)\n+($O39*'fnd base rates'!H$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,8)))","v":335789.79684799997},{"$f":"(($D39*'fnd base rates'!I$107)\n+($E39*'fnd base rates'!I$108)\n+($F39*'fnd base rates'!I$109)\n+($G39*'fnd base rates'!I$110)\n+($H39*'fnd base rates'!I$111)\n+($I39*'fnd base rates'!I$112)\n+($J39*'fnd base rates'!I$113)\n+($K39*'fnd base rates'!I$114)\n+($M39*'fnd base rates'!I$116)\n+($N39*'fnd base rates'!I$117)\n+($O39*'fnd base rates'!I$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,9)))\n*$R39","v":258551.84128000002},{"$f":"(($D39*'fnd base rates'!J$107)\n+($E39*'fnd base rates'!J$108)\n+($F39*'fnd base rates'!J$109)\n+($G39*'fnd base rates'!J$110)\n+($H39*'fnd base rates'!J$111)\n+($I39*'fnd base rates'!J$112)\n+($J39*'fnd base rates'!J$113)\n+($K39*'fnd base rates'!J$114)\n+($M39*'fnd base rates'!J$116)\n+($N39*'fnd base rates'!J$117)\n+($O39*'fnd base rates'!J$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,10)))\n*$R39","v":493962.85824000003},{"$f":"(($D39*'fnd base rates'!K$107)\n+($E39*'fnd base rates'!K$108)\n+($F39*'fnd base rates'!K$109)\n+($G39*'fnd base rates'!K$110)\n+($H39*'fnd base rates'!K$111)\n+($I39*'fnd base rates'!K$112)\n+($J39*'fnd base rates'!K$113)\n+($K39*'fnd base rates'!K$114)\n+($M39*'fnd base rates'!K$116)\n+($N39*'fnd base rates'!K$117)\n+($O39*'fnd base rates'!K$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,11)))\n*$R39","v":609600.07149568025},{"$f":"(($D39*'fnd base rates'!L$107)\n+($E39*'fnd base rates'!L$108)\n+($F39*'fnd base rates'!L$109)\n+($G39*'fnd base rates'!L$110)\n+($H39*'fnd base rates'!L$111)\n+($I39*'fnd base rates'!L$112)\n+($J39*'fnd base rates'!L$113)\n+($K39*'fnd base rates'!L$114)\n+($M39*'fnd base rates'!L$116)\n+($N39*'fnd base rates'!L$117)\n+($O39*'fnd base rates'!L$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,12)))","v":889660.34296000004},{"$f":"(($D39*'fnd base rates'!M$107)\n+($E39*'fnd base rates'!M$108)\n+($F39*'fnd base rates'!M$109)\n+($G39*'fnd base rates'!M$110)\n+($H39*'fnd base rates'!M$111)\n+($I39*'fnd base rates'!M$112)\n+($J39*'fnd base rates'!M$113)\n+($K39*'fnd base rates'!M$114)\n+($M39*'fnd base rates'!M$116)\n+($N39*'fnd base rates'!M$117)\n+($O39*'fnd base rates'!M$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,13)))","v":0},7686480.6408706568,null,412035035,"412","035","035",1,472,7686480.6408706568,16285,0,16285,null,null,null,null,null,16285,0,16285,null,null,{"$f":"BC39-BA39","v":0}]
[412,412035044,"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":2},{"$f":"'fnd enro'!H40","v":5},{"$f":"'fnd enro'!I40","v":8},{"$f":"'fnd enro'!J40","v":0},{"$f":"'fnd enro'!K40","v":0.57899999999999996},{"$f":"'fnd enro'!L40","v":0},{"$f":"'fnd enro'!M40","v":0},{"$f":"'fnd enro'!N40","v":0},{"$f":"'fnd enro'!O40","v":0},{"$f":"'fnd enro'!P40","v":3},{"$f":"'fnd enro'!R40","v":15},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q40)","v":11},null,{"$f":"(($D40*'fnd base rates'!C$107)\n+($E40*'fnd base rates'!C$108)\n+($F40*'fnd base rates'!C$109)\n+($G40*'fnd base rates'!C$110)\n+($H40*'fnd base rates'!C$111)\n+($I40*'fnd base rates'!C$112)\n+($J40*'fnd base rates'!C$113)\n+($K40*'fnd base rates'!C$114)\n+($M40*'fnd base rates'!C$116)\n+($N40*'fnd base rates'!C$117)\n+($O40*'fnd base rates'!C$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,3)))\n*$R40","v":9027.9848467200027},{"$f":"(($D40*'fnd base rates'!D$107)\n+($E40*'fnd base rates'!D$108)\n+($F40*'fnd base rates'!D$109)\n+($G40*'fnd base rates'!D$110)\n+($H40*'fnd base rates'!D$111)\n+($I40*'fnd base rates'!D$112)\n+($J40*'fnd base rates'!D$113)\n+($K40*'fnd base rates'!D$114)\n+($M40*'fnd base rates'!D$116)\n+($N40*'fnd base rates'!D$117)\n+($O40*'fnd base rates'!D$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,4)))\n*$R40","v":13779.237120000003},{"$f":"(($D40*'fnd base rates'!E$107)\n+($E40*'fnd base rates'!E$108)\n+($F40*'fnd base rates'!E$109)\n+($G40*'fnd base rates'!E$110)\n+($H40*'fnd base rates'!E$111)\n+($I40*'fnd base rates'!E$112)\n+($J40*'fnd base rates'!E$113)\n+($K40*'fnd base rates'!E$114)\n+($M40*'fnd base rates'!E$116)\n+($N40*'fnd base rates'!E$117)\n+($O40*'fnd base rates'!E$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,5)))\n*$R40","v":82642.571256319992},{"$f":"(($D40*'fnd base rates'!F$107)\n+($E40*'fnd base rates'!F$108)\n+($F40*'fnd base rates'!F$109)\n+($G40*'fnd base rates'!F$110)\n+($H40*'fnd base rates'!F$111)\n+($I40*'fnd base rates'!F$112)\n+($J40*'fnd base rates'!F$113)\n+($K40*'fnd base rates'!F$114)\n+($M40*'fnd base rates'!F$116)\n+($N40*'fnd base rates'!F$117)\n+($O40*'fnd base rates'!F$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,6)))\n*$R40","v":15848.75040384},{"$f":"(($D40*'fnd base rates'!G$107)\n+($E40*'fnd base rates'!G$108)\n+($F40*'fnd base rates'!G$109)\n+($G40*'fnd base rates'!G$110)\n+($H40*'fnd base rates'!G$111)\n+($I40*'fnd base rates'!G$112)\n+($J40*'fnd base rates'!G$113)\n+($K40*'fnd base rates'!G$114)\n+($M40*'fnd base rates'!G$116)\n+($N40*'fnd base rates'!G$117)\n+($O40*'fnd base rates'!G$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,7)))\n*$R40","v":3296.4324422400005},{"$f":"(($D40*'fnd base rates'!H$107)\n+($E40*'fnd base rates'!H$108)\n+($F40*'fnd base rates'!H$109)\n+($G40*'fnd base rates'!H$110)\n+($H40*'fnd base rates'!H$111)\n+($I40*'fnd base rates'!H$112)\n+($J40*'fnd base rates'!H$113)\n+($K40*'fnd base rates'!H$114)\n+($M40*'fnd base rates'!H$116)\n+($N40*'fnd base rates'!H$117)\n+($O40*'fnd base rates'!H$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,8)))","v":10374.984010000002},{"$f":"(($D40*'fnd base rates'!I$107)\n+($E40*'fnd base rates'!I$108)\n+($F40*'fnd base rates'!I$109)\n+($G40*'fnd base rates'!I$110)\n+($H40*'fnd base rates'!I$111)\n+($I40*'fnd base rates'!I$112)\n+($J40*'fnd base rates'!I$113)\n+($K40*'fnd base rates'!I$114)\n+($M40*'fnd base rates'!I$116)\n+($N40*'fnd base rates'!I$117)\n+($O40*'fnd base rates'!I$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,9)))\n*$R40","v":6858.2080000000005},{"$f":"(($D40*'fnd base rates'!J$107)\n+($E40*'fnd base rates'!J$108)\n+($F40*'fnd base rates'!J$109)\n+($G40*'fnd base rates'!J$110)\n+($H40*'fnd base rates'!J$111)\n+($I40*'fnd base rates'!J$112)\n+($J40*'fnd base rates'!J$113)\n+($K40*'fnd base rates'!J$114)\n+($M40*'fnd base rates'!J$116)\n+($N40*'fnd base rates'!J$117)\n+($O40*'fnd base rates'!J$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,10)))\n*$R40","v":9335.0400000000009},{"$f":"(($D40*'fnd base rates'!K$107)\n+($E40*'fnd base rates'!K$108)\n+($F40*'fnd base rates'!K$109)\n+($G40*'fnd base rates'!K$110)\n+($H40*'fnd base rates'!K$111)\n+($I40*'fnd base rates'!K$112)\n+($J40*'fnd base rates'!K$113)\n+($K40*'fnd base rates'!K$114)\n+($M40*'fnd base rates'!K$116)\n+($N40*'fnd base rates'!K$117)\n+($O40*'fnd base rates'!K$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,11)))\n*$R40","v":18835.1276416},{"$f":"(($D40*'fnd base rates'!L$107)\n+($E40*'fnd base rates'!L$108)\n+($F40*'fnd base rates'!L$109)\n+($G40*'fnd base rates'!L$110)\n+($H40*'fnd base rates'!L$111)\n+($I40*'fnd base rates'!L$112)\n+($J40*'fnd base rates'!L$113)\n+($K40*'fnd base rates'!L$114)\n+($M40*'fnd base rates'!L$116)\n+($N40*'fnd base rates'!L$117)\n+($O40*'fnd base rates'!L$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,12)))","v":23284.480199999998},{"$f":"(($D40*'fnd base rates'!M$107)\n+($E40*'fnd base rates'!M$108)\n+($F40*'fnd base rates'!M$109)\n+($G40*'fnd base rates'!M$110)\n+($H40*'fnd base rates'!M$111)\n+($I40*'fnd base rates'!M$112)\n+($J40*'fnd base rates'!M$113)\n+($K40*'fnd base rates'!M$114)\n+($M40*'fnd base rates'!M$116)\n+($N40*'fnd base rates'!M$117)\n+($O40*'fnd base rates'!M$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,13)))","v":0},193282.81592072002,null,412035044,"412","035","044",1,15,193282.81592072002,12886,0,12886,null,null,null,null,null,12886,0,12886,null,null,{"$f":"BC40-BA40","v":0}]
[412,412035220,"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":0},{"$f":"'fnd enro'!H41","v":1},{"$f":"'fnd enro'!I41","v":2},{"$f":"'fnd enro'!J41","v":0},{"$f":"'fnd enro'!K41","v":0.1158},{"$f":"'fnd enro'!L41","v":0},{"$f":"'fnd enro'!M41","v":0},{"$f":"'fnd enro'!N41","v":0},{"$f":"'fnd enro'!O41","v":0},{"$f":"'fnd enro'!P41","v":2},{"$f":"'fnd enro'!R41","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q41)","v":7},null,{"$f":"(($D41*'fnd base rates'!C$107)\n+($E41*'fnd base rates'!C$108)\n+($F41*'fnd base rates'!C$109)\n+($G41*'fnd base rates'!C$110)\n+($H41*'fnd base rates'!C$111)\n+($I41*'fnd base rates'!C$112)\n+($J41*'fnd base rates'!C$113)\n+($K41*'fnd base rates'!C$114)\n+($M41*'fnd base rates'!C$116)\n+($N41*'fnd base rates'!C$117)\n+($O41*'fnd base rates'!C$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,3)))\n*$R41","v":1900.3704733439999},{"$f":"(($D41*'fnd base rates'!D$107)\n+($E41*'fnd base rates'!D$108)\n+($F41*'fnd base rates'!D$109)\n+($G41*'fnd base rates'!D$110)\n+($H41*'fnd base rates'!D$111)\n+($I41*'fnd base rates'!D$112)\n+($J41*'fnd base rates'!D$113)\n+($K41*'fnd base rates'!D$114)\n+($M41*'fnd base rates'!D$116)\n+($N41*'fnd base rates'!D$117)\n+($O41*'fnd base rates'!D$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,4)))\n*$R41","v":3204.8998400000005},{"$f":"(($D41*'fnd base rates'!E$107)\n+($E41*'fnd base rates'!E$108)\n+($F41*'fnd base rates'!E$109)\n+($G41*'fnd base rates'!E$110)\n+($H41*'fnd base rates'!E$111)\n+($I41*'fnd base rates'!E$112)\n+($J41*'fnd base rates'!E$113)\n+($K41*'fnd base rates'!E$114)\n+($M41*'fnd base rates'!E$116)\n+($N41*'fnd base rates'!E$117)\n+($O41*'fnd base rates'!E$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,5)))\n*$R41","v":21361.292747263997},{"$f":"(($D41*'fnd base rates'!F$107)\n+($E41*'fnd base rates'!F$108)\n+($F41*'fnd base rates'!F$109)\n+($G41*'fnd base rates'!F$110)\n+($H41*'fnd base rates'!F$111)\n+($I41*'fnd base rates'!F$112)\n+($J41*'fnd base rates'!F$113)\n+($K41*'fnd base rates'!F$114)\n+($M41*'fnd base rates'!F$116)\n+($N41*'fnd base rates'!F$117)\n+($O41*'fnd base rates'!F$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,6)))\n*$R41","v":3012.8343687680003},{"$f":"(($D41*'fnd base rates'!G$107)\n+($E41*'fnd base rates'!G$108)\n+($F41*'fnd base rates'!G$109)\n+($G41*'fnd base rates'!G$110)\n+($H41*'fnd base rates'!G$111)\n+($I41*'fnd base rates'!G$112)\n+($J41*'fnd base rates'!G$113)\n+($K41*'fnd base rates'!G$114)\n+($M41*'fnd base rates'!G$116)\n+($N41*'fnd base rates'!G$117)\n+($O41*'fnd base rates'!G$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,7)))\n*$R41","v":875.03471244799994},{"$f":"(($D41*'fnd base rates'!H$107)\n+($E41*'fnd base rates'!H$108)\n+($F41*'fnd base rates'!H$109)\n+($G41*'fnd base rates'!H$110)\n+($H41*'fnd base rates'!H$111)\n+($I41*'fnd base rates'!H$112)\n+($J41*'fnd base rates'!H$113)\n+($K41*'fnd base rates'!H$114)\n+($M41*'fnd base rates'!H$116)\n+($N41*'fnd base rates'!H$117)\n+($O41*'fnd base rates'!H$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,8)))","v":2226.8168019999998},{"$f":"(($D41*'fnd base rates'!I$107)\n+($E41*'fnd base rates'!I$108)\n+($F41*'fnd base rates'!I$109)\n+($G41*'fnd base rates'!I$110)\n+($H41*'fnd base rates'!I$111)\n+($I41*'fnd base rates'!I$112)\n+($J41*'fnd base rates'!I$113)\n+($K41*'fnd base rates'!I$114)\n+($M41*'fnd base rates'!I$116)\n+($N41*'fnd base rates'!I$117)\n+($O41*'fnd base rates'!I$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,9)))\n*$R41","v":1601.1987200000001},{"$f":"(($D41*'fnd base rates'!J$107)\n+($E41*'fnd base rates'!J$108)\n+($F41*'fnd base rates'!J$109)\n+($G41*'fnd base rates'!J$110)\n+($H41*'fnd base rates'!J$111)\n+($I41*'fnd base rates'!J$112)\n+($J41*'fnd base rates'!J$113)\n+($K41*'fnd base rates'!J$114)\n+($M41*'fnd base rates'!J$116)\n+($N41*'fnd base rates'!J$117)\n+($O41*'fnd base rates'!J$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,10)))\n*$R41","v":2972.8185600000002},{"$f":"(($D41*'fnd base rates'!K$107)\n+($E41*'fnd base rates'!K$108)\n+($F41*'fnd base rates'!K$109)\n+($G41*'fnd base rates'!K$110)\n+($H41*'fnd base rates'!K$111)\n+($I41*'fnd base rates'!K$112)\n+($J41*'fnd base rates'!K$113)\n+($K41*'fnd base rates'!K$114)\n+($M41*'fnd base rates'!K$116)\n+($N41*'fnd base rates'!K$117)\n+($O41*'fnd base rates'!K$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,11)))\n*$R41","v":3788.7202483199999},{"$f":"(($D41*'fnd base rates'!L$107)\n+($E41*'fnd base rates'!L$108)\n+($F41*'fnd base rates'!L$109)\n+($G41*'fnd base rates'!L$110)\n+($H41*'fnd base rates'!L$111)\n+($I41*'fnd base rates'!L$112)\n+($J41*'fnd base rates'!L$113)\n+($K41*'fnd base rates'!L$114)\n+($M41*'fnd base rates'!L$116)\n+($N41*'fnd base rates'!L$117)\n+($O41*'fnd base rates'!L$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,12)))","v":5277.8300400000007},{"$f":"(($D41*'fnd base rates'!M$107)\n+($E41*'fnd base rates'!M$108)\n+($F41*'fnd base rates'!M$109)\n+($G41*'fnd base rates'!M$110)\n+($H41*'fnd base rates'!M$111)\n+($I41*'fnd base rates'!M$112)\n+($J41*'fnd base rates'!M$113)\n+($K41*'fnd base rates'!M$114)\n+($M41*'fnd base rates'!M$116)\n+($N41*'fnd base rates'!M$117)\n+($O41*'fnd base rates'!M$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,13)))","v":0},46221.816512143996,null,412035220,"412","035","220",1,3,46221.816512143996,15407,0,15407,null,null,null,null,null,15407,0,15407,null,null,{"$f":"BC41-BA41","v":0}]
[412,412035243,"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":0},{"$f":"'fnd enro'!H42","v":1},{"$f":"'fnd enro'!I42","v":0},{"$f":"'fnd enro'!J42","v":0},{"$f":"'fnd enro'!K42","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L42","v":0},{"$f":"'fnd enro'!M42","v":0},{"$f":"'fnd enro'!N42","v":0},{"$f":"'fnd enro'!O42","v":0},{"$f":"'fnd enro'!P42","v":0},{"$f":"'fnd enro'!R42","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q42)","v":9},null,{"$f":"(($D42*'fnd base rates'!C$107)\n+($E42*'fnd base rates'!C$108)\n+($F42*'fnd base rates'!C$109)\n+($G42*'fnd base rates'!C$110)\n+($H42*'fnd base rates'!C$111)\n+($I42*'fnd base rates'!C$112)\n+($J42*'fnd base rates'!C$113)\n+($K42*'fnd base rates'!C$114)\n+($M42*'fnd base rates'!C$116)\n+($N42*'fnd base rates'!C$117)\n+($O42*'fnd base rates'!C$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,3)))\n*$R42","v":583.66994444800014},{"$f":"(($D42*'fnd base rates'!D$107)\n+($E42*'fnd base rates'!D$108)\n+($F42*'fnd base rates'!D$109)\n+($G42*'fnd base rates'!D$110)\n+($H42*'fnd base rates'!D$111)\n+($I42*'fnd base rates'!D$112)\n+($J42*'fnd base rates'!D$113)\n+($K42*'fnd base rates'!D$114)\n+($M42*'fnd base rates'!D$116)\n+($N42*'fnd base rates'!D$117)\n+($O42*'fnd base rates'!D$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,4)))\n*$R42","v":832.40704000000005},{"$f":"(($D42*'fnd base rates'!E$107)\n+($E42*'fnd base rates'!E$108)\n+($F42*'fnd base rates'!E$109)\n+($G42*'fnd base rates'!E$110)\n+($H42*'fnd base rates'!E$111)\n+($I42*'fnd base rates'!E$112)\n+($J42*'fnd base rates'!E$113)\n+($K42*'fnd base rates'!E$114)\n+($M42*'fnd base rates'!E$116)\n+($N42*'fnd base rates'!E$117)\n+($O42*'fnd base rates'!E$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,5)))\n*$R42","v":3763.9146490880003},{"$f":"(($D42*'fnd base rates'!F$107)\n+($E42*'fnd base rates'!F$108)\n+($F42*'fnd base rates'!F$109)\n+($G42*'fnd base rates'!F$110)\n+($H42*'fnd base rates'!F$111)\n+($I42*'fnd base rates'!F$112)\n+($J42*'fnd base rates'!F$113)\n+($K42*'fnd base rates'!F$114)\n+($M42*'fnd base rates'!F$116)\n+($N42*'fnd base rates'!F$117)\n+($O42*'fnd base rates'!F$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,6)))\n*$R42","v":1082.9695362560001},{"$f":"(($D42*'fnd base rates'!G$107)\n+($E42*'fnd base rates'!G$108)\n+($F42*'fnd base rates'!G$109)\n+($G42*'fnd base rates'!G$110)\n+($H42*'fnd base rates'!G$111)\n+($I42*'fnd base rates'!G$112)\n+($J42*'fnd base rates'!G$113)\n+($K42*'fnd base rates'!G$114)\n+($M42*'fnd base rates'!G$116)\n+($N42*'fnd base rates'!G$117)\n+($O42*'fnd base rates'!G$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,7)))\n*$R42","v":183.27717081600002},{"$f":"(($D42*'fnd base rates'!H$107)\n+($E42*'fnd base rates'!H$108)\n+($F42*'fnd base rates'!H$109)\n+($G42*'fnd base rates'!H$110)\n+($H42*'fnd base rates'!H$111)\n+($I42*'fnd base rates'!H$112)\n+($J42*'fnd base rates'!H$113)\n+($K42*'fnd base rates'!H$114)\n+($M42*'fnd base rates'!H$116)\n+($N42*'fnd base rates'!H$117)\n+($O42*'fnd base rates'!H$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D42*'fnd base rates'!I$107)\n+($E42*'fnd base rates'!I$108)\n+($F42*'fnd base rates'!I$109)\n+($G42*'fnd base rates'!I$110)\n+($H42*'fnd base rates'!I$111)\n+($I42*'fnd base rates'!I$112)\n+($J42*'fnd base rates'!I$113)\n+($K42*'fnd base rates'!I$114)\n+($M42*'fnd base rates'!I$116)\n+($N42*'fnd base rates'!I$117)\n+($O42*'fnd base rates'!I$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,9)))\n*$R42","v":394.60672000000005},{"$f":"(($D42*'fnd base rates'!J$107)\n+($E42*'fnd base rates'!J$108)\n+($F42*'fnd base rates'!J$109)\n+($G42*'fnd base rates'!J$110)\n+($H42*'fnd base rates'!J$111)\n+($I42*'fnd base rates'!J$112)\n+($J42*'fnd base rates'!J$113)\n+($K42*'fnd base rates'!J$114)\n+($M42*'fnd base rates'!J$116)\n+($N42*'fnd base rates'!J$117)\n+($O42*'fnd base rates'!J$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,10)))\n*$R42","v":270.70528000000002},{"$f":"(($D42*'fnd base rates'!K$107)\n+($E42*'fnd base rates'!K$108)\n+($F42*'fnd base rates'!K$109)\n+($G42*'fnd base rates'!K$110)\n+($H42*'fnd base rates'!K$111)\n+($I42*'fnd base rates'!K$112)\n+($J42*'fnd base rates'!K$113)\n+($K42*'fnd base rates'!K$114)\n+($M42*'fnd base rates'!K$116)\n+($N42*'fnd base rates'!K$117)\n+($O42*'fnd base rates'!K$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,11)))\n*$R42","v":1286.18994944},{"$f":"(($D42*'fnd base rates'!L$107)\n+($E42*'fnd base rates'!L$108)\n+($F42*'fnd base rates'!L$109)\n+($G42*'fnd base rates'!L$110)\n+($H42*'fnd base rates'!L$111)\n+($I42*'fnd base rates'!L$112)\n+($J42*'fnd base rates'!L$113)\n+($K42*'fnd base rates'!L$114)\n+($M42*'fnd base rates'!L$116)\n+($N42*'fnd base rates'!L$117)\n+($O42*'fnd base rates'!L$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D42*'fnd base rates'!M$107)\n+($E42*'fnd base rates'!M$108)\n+($F42*'fnd base rates'!M$109)\n+($G42*'fnd base rates'!M$110)\n+($H42*'fnd base rates'!M$111)\n+($I42*'fnd base rates'!M$112)\n+($J42*'fnd base rates'!M$113)\n+($K42*'fnd base rates'!M$114)\n+($M42*'fnd base rates'!M$116)\n+($N42*'fnd base rates'!M$117)\n+($O42*'fnd base rates'!M$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,13)))","v":0},10433.655904048001,null,412035243,"412","035","243",1,1,10433.655904048001,10434,0,10434,null,null,null,null,null,10434,0,10434,null,null,{"$f":"BC42-BA42","v":0}]
[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":0},{"$f":"'fnd enro'!H43","v":7},{"$f":"'fnd enro'!I43","v":3},{"$f":"'fnd enro'!J43","v":0},{"$f":"'fnd enro'!K43","v":0.38600000000000001},{"$f":"'fnd enro'!L43","v":0},{"$f":"'fnd enro'!M43","v":0},{"$f":"'fnd enro'!N43","v":0},{"$f":"'fnd enro'!O43","v":0},{"$f":"'fnd enro'!P43","v":7},{"$f":"'fnd enro'!R43","v":10},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q43)","v":10},null,{"$f":"(($D43*'fnd base rates'!C$107)\n+($E43*'fnd base rates'!C$108)\n+($F43*'fnd base rates'!C$109)\n+($G43*'fnd base rates'!C$110)\n+($H43*'fnd base rates'!C$111)\n+($I43*'fnd base rates'!C$112)\n+($J43*'fnd base rates'!C$113)\n+($K43*'fnd base rates'!C$114)\n+($M43*'fnd base rates'!C$116)\n+($N43*'fnd base rates'!C$117)\n+($O43*'fnd base rates'!C$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,3)))\n*$R43","v":6440.7244044800009},{"$f":"(($D43*'fnd base rates'!D$107)\n+($E43*'fnd base rates'!D$108)\n+($F43*'fnd base rates'!D$109)\n+($G43*'fnd base rates'!D$110)\n+($H43*'fnd base rates'!D$111)\n+($I43*'fnd base rates'!D$112)\n+($J43*'fnd base rates'!D$113)\n+($K43*'fnd base rates'!D$114)\n+($M43*'fnd base rates'!D$116)\n+($N43*'fnd base rates'!D$117)\n+($O43*'fnd base rates'!D$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,4)))\n*$R43","v":11186.163200000003},{"$f":"(($D43*'fnd base rates'!E$107)\n+($E43*'fnd base rates'!E$108)\n+($F43*'fnd base rates'!E$109)\n+($G43*'fnd base rates'!E$110)\n+($H43*'fnd base rates'!E$111)\n+($I43*'fnd base rates'!E$112)\n+($J43*'fnd base rates'!E$113)\n+($K43*'fnd base rates'!E$114)\n+($M43*'fnd base rates'!E$116)\n+($N43*'fnd base rates'!E$117)\n+($O43*'fnd base rates'!E$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,5)))\n*$R43","v":70319.663610880016},{"$f":"(($D43*'fnd base rates'!F$107)\n+($E43*'fnd base rates'!F$108)\n+($F43*'fnd base rates'!F$109)\n+($G43*'fnd base rates'!F$110)\n+($H43*'fnd base rates'!F$111)\n+($I43*'fnd base rates'!F$112)\n+($J43*'fnd base rates'!F$113)\n+($K43*'fnd base rates'!F$114)\n+($M43*'fnd base rates'!F$116)\n+($N43*'fnd base rates'!F$117)\n+($O43*'fnd base rates'!F$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,6)))\n*$R43","v":10475.584002560001},{"$f":"(($D43*'fnd base rates'!G$107)\n+($E43*'fnd base rates'!G$108)\n+($F43*'fnd base rates'!G$109)\n+($G43*'fnd base rates'!G$110)\n+($H43*'fnd base rates'!G$111)\n+($I43*'fnd base rates'!G$112)\n+($J43*'fnd base rates'!G$113)\n+($K43*'fnd base rates'!G$114)\n+($M43*'fnd base rates'!G$116)\n+($N43*'fnd base rates'!G$117)\n+($O43*'fnd base rates'!G$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,7)))\n*$R43","v":3173.2747481600004},{"$f":"(($D43*'fnd base rates'!H$107)\n+($E43*'fnd base rates'!H$108)\n+($F43*'fnd base rates'!H$109)\n+($G43*'fnd base rates'!H$110)\n+($H43*'fnd base rates'!H$111)\n+($I43*'fnd base rates'!H$112)\n+($J43*'fnd base rates'!H$113)\n+($K43*'fnd base rates'!H$114)\n+($M43*'fnd base rates'!H$116)\n+($N43*'fnd base rates'!H$117)\n+($O43*'fnd base rates'!H$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,8)))","v":6339.2693399999998},{"$f":"(($D43*'fnd base rates'!I$107)\n+($E43*'fnd base rates'!I$108)\n+($F43*'fnd base rates'!I$109)\n+($G43*'fnd base rates'!I$110)\n+($H43*'fnd base rates'!I$111)\n+($I43*'fnd base rates'!I$112)\n+($J43*'fnd base rates'!I$113)\n+($K43*'fnd base rates'!I$114)\n+($M43*'fnd base rates'!I$116)\n+($N43*'fnd base rates'!I$117)\n+($O43*'fnd base rates'!I$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,9)))\n*$R43","v":5283.8720000000003},{"$f":"(($D43*'fnd base rates'!J$107)\n+($E43*'fnd base rates'!J$108)\n+($F43*'fnd base rates'!J$109)\n+($G43*'fnd base rates'!J$110)\n+($H43*'fnd base rates'!J$111)\n+($I43*'fnd base rates'!J$112)\n+($J43*'fnd base rates'!J$113)\n+($K43*'fnd base rates'!J$114)\n+($M43*'fnd base rates'!J$116)\n+($N43*'fnd base rates'!J$117)\n+($O43*'fnd base rates'!J$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,10)))\n*$R43","v":9646.3711999999996},{"$f":"(($D43*'fnd base rates'!K$107)\n+($E43*'fnd base rates'!K$108)\n+($F43*'fnd base rates'!K$109)\n+($G43*'fnd base rates'!K$110)\n+($H43*'fnd base rates'!K$111)\n+($I43*'fnd base rates'!K$112)\n+($J43*'fnd base rates'!K$113)\n+($K43*'fnd base rates'!K$114)\n+($M43*'fnd base rates'!K$116)\n+($N43*'fnd base rates'!K$117)\n+($O43*'fnd base rates'!K$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,11)))\n*$R43","v":12757.1250944},{"$f":"(($D43*'fnd base rates'!L$107)\n+($E43*'fnd base rates'!L$108)\n+($F43*'fnd base rates'!L$109)\n+($G43*'fnd base rates'!L$110)\n+($H43*'fnd base rates'!L$111)\n+($I43*'fnd base rates'!L$112)\n+($J43*'fnd base rates'!L$113)\n+($K43*'fnd base rates'!L$114)\n+($M43*'fnd base rates'!L$116)\n+($N43*'fnd base rates'!L$117)\n+($O43*'fnd base rates'!L$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,12)))","v":18848.516800000001},{"$f":"(($D43*'fnd base rates'!M$107)\n+($E43*'fnd base rates'!M$108)\n+($F43*'fnd base rates'!M$109)\n+($G43*'fnd base rates'!M$110)\n+($H43*'fnd base rates'!M$111)\n+($I43*'fnd base rates'!M$112)\n+($J43*'fnd base rates'!M$113)\n+($K43*'fnd base rates'!M$114)\n+($M43*'fnd base rates'!M$116)\n+($N43*'fnd base rates'!M$117)\n+($O43*'fnd base rates'!M$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,13)))","v":0},154470.56440048004,null,412035244,"412","035","244",1,10,154470.56440048004,15447,0,15447,null,null,null,null,null,15447,0,15447,null,null,{"$f":"BC43-BA43","v":0}]
[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},{"$f":"'fnd enro'!H44","v":2},{"$f":"'fnd enro'!I44","v":4},{"$f":"'fnd enro'!J44","v":0},{"$f":"'fnd enro'!K44","v":0.2316},{"$f":"'fnd enro'!L44","v":0},{"$f":"'fnd enro'!M44","v":0},{"$f":"'fnd enro'!N44","v":0},{"$f":"'fnd enro'!O44","v":0},{"$f":"'fnd enro'!P44","v":2},{"$f":"'fnd enro'!R44","v":6},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q44)","v":8},null,{"$f":"(($D44*'fnd base rates'!C$107)\n+($E44*'fnd base rates'!C$108)\n+($F44*'fnd base rates'!C$109)\n+($G44*'fnd base rates'!C$110)\n+($H44*'fnd base rates'!C$111)\n+($I44*'fnd base rates'!C$112)\n+($J44*'fnd base rates'!C$113)\n+($K44*'fnd base rates'!C$114)\n+($M44*'fnd base rates'!C$116)\n+($N44*'fnd base rates'!C$117)\n+($O44*'fnd base rates'!C$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,3)))\n*$R44","v":3659.1268666880001},{"$f":"(($D44*'fnd base rates'!D$107)\n+($E44*'fnd base rates'!D$108)\n+($F44*'fnd base rates'!D$109)\n+($G44*'fnd base rates'!D$110)\n+($H44*'fnd base rates'!D$111)\n+($I44*'fnd base rates'!D$112)\n+($J44*'fnd base rates'!D$113)\n+($K44*'fnd base rates'!D$114)\n+($M44*'fnd base rates'!D$116)\n+($N44*'fnd base rates'!D$117)\n+($O44*'fnd base rates'!D$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,4)))\n*$R44","v":5738.808320000001},{"$f":"(($D44*'fnd base rates'!E$107)\n+($E44*'fnd base rates'!E$108)\n+($F44*'fnd base rates'!E$109)\n+($G44*'fnd base rates'!E$110)\n+($H44*'fnd base rates'!E$111)\n+($I44*'fnd base rates'!E$112)\n+($J44*'fnd base rates'!E$113)\n+($K44*'fnd base rates'!E$114)\n+($M44*'fnd base rates'!E$116)\n+($N44*'fnd base rates'!E$117)\n+($O44*'fnd base rates'!E$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,5)))\n*$R44","v":36172.172694527995},{"$f":"(($D44*'fnd base rates'!F$107)\n+($E44*'fnd base rates'!F$108)\n+($F44*'fnd base rates'!F$109)\n+($G44*'fnd base rates'!F$110)\n+($H44*'fnd base rates'!F$111)\n+($I44*'fnd base rates'!F$112)\n+($J44*'fnd base rates'!F$113)\n+($K44*'fnd base rates'!F$114)\n+($M44*'fnd base rates'!F$116)\n+($N44*'fnd base rates'!F$117)\n+($O44*'fnd base rates'!F$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,6)))\n*$R44","v":6025.6687375360007},{"$f":"(($D44*'fnd base rates'!G$107)\n+($E44*'fnd base rates'!G$108)\n+($F44*'fnd base rates'!G$109)\n+($G44*'fnd base rates'!G$110)\n+($H44*'fnd base rates'!G$111)\n+($I44*'fnd base rates'!G$112)\n+($J44*'fnd base rates'!G$113)\n+($K44*'fnd base rates'!G$114)\n+($M44*'fnd base rates'!G$116)\n+($N44*'fnd base rates'!G$117)\n+($O44*'fnd base rates'!G$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,7)))\n*$R44","v":1432.3081448959999},{"$f":"(($D44*'fnd base rates'!H$107)\n+($E44*'fnd base rates'!H$108)\n+($F44*'fnd base rates'!H$109)\n+($G44*'fnd base rates'!H$110)\n+($H44*'fnd base rates'!H$111)\n+($I44*'fnd base rates'!H$112)\n+($J44*'fnd base rates'!H$113)\n+($K44*'fnd base rates'!H$114)\n+($M44*'fnd base rates'!H$116)\n+($N44*'fnd base rates'!H$117)\n+($O44*'fnd base rates'!H$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,8)))","v":4408.8736040000003},{"$f":"(($D44*'fnd base rates'!I$107)\n+($E44*'fnd base rates'!I$108)\n+($F44*'fnd base rates'!I$109)\n+($G44*'fnd base rates'!I$110)\n+($H44*'fnd base rates'!I$111)\n+($I44*'fnd base rates'!I$112)\n+($J44*'fnd base rates'!I$113)\n+($K44*'fnd base rates'!I$114)\n+($M44*'fnd base rates'!I$116)\n+($N44*'fnd base rates'!I$117)\n+($O44*'fnd base rates'!I$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,9)))\n*$R44","v":2937.1430399999999},{"$f":"(($D44*'fnd base rates'!J$107)\n+($E44*'fnd base rates'!J$108)\n+($F44*'fnd base rates'!J$109)\n+($G44*'fnd base rates'!J$110)\n+($H44*'fnd base rates'!J$111)\n+($I44*'fnd base rates'!J$112)\n+($J44*'fnd base rates'!J$113)\n+($K44*'fnd base rates'!J$114)\n+($M44*'fnd base rates'!J$116)\n+($N44*'fnd base rates'!J$117)\n+($O44*'fnd base rates'!J$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,10)))\n*$R44","v":4567.3152},{"$f":"(($D44*'fnd base rates'!K$107)\n+($E44*'fnd base rates'!K$108)\n+($F44*'fnd base rates'!K$109)\n+($G44*'fnd base rates'!K$110)\n+($H44*'fnd base rates'!K$111)\n+($I44*'fnd base rates'!K$112)\n+($J44*'fnd base rates'!K$113)\n+($K44*'fnd base rates'!K$114)\n+($M44*'fnd base rates'!K$116)\n+($N44*'fnd base rates'!K$117)\n+($O44*'fnd base rates'!K$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,11)))\n*$R44","v":7577.4404966399998},{"$f":"(($D44*'fnd base rates'!L$107)\n+($E44*'fnd base rates'!L$108)\n+($F44*'fnd base rates'!L$109)\n+($G44*'fnd base rates'!L$110)\n+($H44*'fnd base rates'!L$111)\n+($I44*'fnd base rates'!L$112)\n+($J44*'fnd base rates'!L$113)\n+($K44*'fnd base rates'!L$114)\n+($M44*'fnd base rates'!L$116)\n+($N44*'fnd base rates'!L$117)\n+($O44*'fnd base rates'!L$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,12)))","v":9581.7800800000005},{"$f":"(($D44*'fnd base rates'!M$107)\n+($E44*'fnd base rates'!M$108)\n+($F44*'fnd base rates'!M$109)\n+($G44*'fnd base rates'!M$110)\n+($H44*'fnd base rates'!M$111)\n+($I44*'fnd base rates'!M$112)\n+($J44*'fnd base rates'!M$113)\n+($K44*'fnd base rates'!M$114)\n+($M44*'fnd base rates'!M$116)\n+($N44*'fnd base rates'!M$117)\n+($O44*'fnd base rates'!M$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,13)))","v":0},82100.637184287989,null,412035285,"412","035","285",1,6,82100.637184287989,13683,0,13683,null,null,null,null,null,13683,0,13683,null,null,{"$f":"BC44-BA44","v":0}]
[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":3.8600000000000002E-2},{"$f":"'fnd enro'!L45","v":0},{"$f":"'fnd enro'!M45","v":0},{"$f":"'fnd enro'!N45","v":0},{"$f":"'fnd enro'!O45","v":0},{"$f":"'fnd enro'!P45","v":0},{"$f":"'fnd enro'!R45","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q45)","v":10},null,{"$f":"(($D45*'fnd base rates'!C$107)\n+($E45*'fnd base rates'!C$108)\n+($F45*'fnd base rates'!C$109)\n+($G45*'fnd base rates'!C$110)\n+($H45*'fnd base rates'!C$111)\n+($I45*'fnd base rates'!C$112)\n+($J45*'fnd base rates'!C$113)\n+($K45*'fnd base rates'!C$114)\n+($M45*'fnd base rates'!C$116)\n+($N45*'fnd base rates'!C$117)\n+($O45*'fnd base rates'!C$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,3)))\n*$R45","v":583.66994444800014},{"$f":"(($D45*'fnd base rates'!D$107)\n+($E45*'fnd base rates'!D$108)\n+($F45*'fnd base rates'!D$109)\n+($G45*'fnd base rates'!D$110)\n+($H45*'fnd base rates'!D$111)\n+($I45*'fnd base rates'!D$112)\n+($J45*'fnd base rates'!D$113)\n+($K45*'fnd base rates'!D$114)\n+($M45*'fnd base rates'!D$116)\n+($N45*'fnd base rates'!D$117)\n+($O45*'fnd base rates'!D$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,4)))\n*$R45","v":832.40704000000005},{"$f":"(($D45*'fnd base rates'!E$107)\n+($E45*'fnd base rates'!E$108)\n+($F45*'fnd base rates'!E$109)\n+($G45*'fnd base rates'!E$110)\n+($H45*'fnd base rates'!E$111)\n+($I45*'fnd base rates'!E$112)\n+($J45*'fnd base rates'!E$113)\n+($K45*'fnd base rates'!E$114)\n+($M45*'fnd base rates'!E$116)\n+($N45*'fnd base rates'!E$117)\n+($O45*'fnd base rates'!E$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,5)))\n*$R45","v":3763.9146490880003},{"$f":"(($D45*'fnd base rates'!F$107)\n+($E45*'fnd base rates'!F$108)\n+($F45*'fnd base rates'!F$109)\n+($G45*'fnd base rates'!F$110)\n+($H45*'fnd base rates'!F$111)\n+($I45*'fnd base rates'!F$112)\n+($J45*'fnd base rates'!F$113)\n+($K45*'fnd base rates'!F$114)\n+($M45*'fnd base rates'!F$116)\n+($N45*'fnd base rates'!F$117)\n+($O45*'fnd base rates'!F$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,6)))\n*$R45","v":1082.9695362560001},{"$f":"(($D45*'fnd base rates'!G$107)\n+($E45*'fnd base rates'!G$108)\n+($F45*'fnd base rates'!G$109)\n+($G45*'fnd base rates'!G$110)\n+($H45*'fnd base rates'!G$111)\n+($I45*'fnd base rates'!G$112)\n+($J45*'fnd base rates'!G$113)\n+($K45*'fnd base rates'!G$114)\n+($M45*'fnd base rates'!G$116)\n+($N45*'fnd base rates'!G$117)\n+($O45*'fnd base rates'!G$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,7)))\n*$R45","v":183.27717081600002},{"$f":"(($D45*'fnd base rates'!H$107)\n+($E45*'fnd base rates'!H$108)\n+($F45*'fnd base rates'!H$109)\n+($G45*'fnd base rates'!H$110)\n+($H45*'fnd base rates'!H$111)\n+($I45*'fnd base rates'!H$112)\n+($J45*'fnd base rates'!H$113)\n+($K45*'fnd base rates'!H$114)\n+($M45*'fnd base rates'!H$116)\n+($N45*'fnd base rates'!H$117)\n+($O45*'fnd base rates'!H$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D45*'fnd base rates'!I$107)\n+($E45*'fnd base rates'!I$108)\n+($F45*'fnd base rates'!I$109)\n+($G45*'fnd base rates'!I$110)\n+($H45*'fnd base rates'!I$111)\n+($I45*'fnd base rates'!I$112)\n+($J45*'fnd base rates'!I$113)\n+($K45*'fnd base rates'!I$114)\n+($M45*'fnd base rates'!I$116)\n+($N45*'fnd base rates'!I$117)\n+($O45*'fnd base rates'!I$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,9)))\n*$R45","v":394.60672000000005},{"$f":"(($D45*'fnd base rates'!J$107)\n+($E45*'fnd base rates'!J$108)\n+($F45*'fnd base rates'!J$109)\n+($G45*'fnd base rates'!J$110)\n+($H45*'fnd base rates'!J$111)\n+($I45*'fnd base rates'!J$112)\n+($J45*'fnd base rates'!J$113)\n+($K45*'fnd base rates'!J$114)\n+($M45*'fnd base rates'!J$116)\n+($N45*'fnd base rates'!J$117)\n+($O45*'fnd base rates'!J$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,10)))\n*$R45","v":270.70528000000002},{"$f":"(($D45*'fnd base rates'!K$107)\n+($E45*'fnd base rates'!K$108)\n+($F45*'fnd base rates'!K$109)\n+($G45*'fnd base rates'!K$110)\n+($H45*'fnd base rates'!K$111)\n+($I45*'fnd base rates'!K$112)\n+($J45*'fnd base rates'!K$113)\n+($K45*'fnd base rates'!K$114)\n+($M45*'fnd base rates'!K$116)\n+($N45*'fnd base rates'!K$117)\n+($O45*'fnd base rates'!K$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,11)))\n*$R45","v":1286.18994944},{"$f":"(($D45*'fnd base rates'!L$107)\n+($E45*'fnd base rates'!L$108)\n+($F45*'fnd base rates'!L$109)\n+($G45*'fnd base rates'!L$110)\n+($H45*'fnd base rates'!L$111)\n+($I45*'fnd base rates'!L$112)\n+($J45*'fnd base rates'!L$113)\n+($K45*'fnd base rates'!L$114)\n+($M45*'fnd base rates'!L$116)\n+($N45*'fnd base rates'!L$117)\n+($O45*'fnd base rates'!L$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D45*'fnd base rates'!M$107)\n+($E45*'fnd base rates'!M$108)\n+($F45*'fnd base rates'!M$109)\n+($G45*'fnd base rates'!M$110)\n+($H45*'fnd base rates'!M$111)\n+($I45*'fnd base rates'!M$112)\n+($J45*'fnd base rates'!M$113)\n+($K45*'fnd base rates'!M$114)\n+($M45*'fnd base rates'!M$116)\n+($N45*'fnd base rates'!M$117)\n+($O45*'fnd base rates'!M$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,13)))","v":0},10433.655904048001,null,412035293,"412","035","293",1,1,10433.655904048001,10434,0,10434,null,null,null,null,null,10434,0,10434,null,null,{"$f":"BC45-BA45","v":0}]
[412,412035307,"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":1},{"$f":"'fnd enro'!H46","v":1},{"$f":"'fnd enro'!I46","v":0},{"$f":"'fnd enro'!J46","v":0},{"$f":"'fnd enro'!K46","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L46","v":0},{"$f":"'fnd enro'!M46","v":1},{"$f":"'fnd enro'!N46","v":0},{"$f":"'fnd enro'!O46","v":0},{"$f":"'fnd enro'!P46","v":0},{"$f":"'fnd enro'!R46","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q46)","v":4},null,{"$f":"(($D46*'fnd base rates'!C$107)\n+($E46*'fnd base rates'!C$108)\n+($F46*'fnd base rates'!C$109)\n+($G46*'fnd base rates'!C$110)\n+($H46*'fnd base rates'!C$111)\n+($I46*'fnd base rates'!C$112)\n+($J46*'fnd base rates'!C$113)\n+($K46*'fnd base rates'!C$114)\n+($M46*'fnd base rates'!C$116)\n+($N46*'fnd base rates'!C$117)\n+($O46*'fnd base rates'!C$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,3)))\n*$R46","v":1277.4019688960002},{"$f":"(($D46*'fnd base rates'!D$107)\n+($E46*'fnd base rates'!D$108)\n+($F46*'fnd base rates'!D$109)\n+($G46*'fnd base rates'!D$110)\n+($H46*'fnd base rates'!D$111)\n+($I46*'fnd base rates'!D$112)\n+($J46*'fnd base rates'!D$113)\n+($K46*'fnd base rates'!D$114)\n+($M46*'fnd base rates'!D$116)\n+($N46*'fnd base rates'!D$117)\n+($O46*'fnd base rates'!D$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,4)))\n*$R46","v":1857.4118400000002},{"$f":"(($D46*'fnd base rates'!E$107)\n+($E46*'fnd base rates'!E$108)\n+($F46*'fnd base rates'!E$109)\n+($G46*'fnd base rates'!E$110)\n+($H46*'fnd base rates'!E$111)\n+($I46*'fnd base rates'!E$112)\n+($J46*'fnd base rates'!E$113)\n+($K46*'fnd base rates'!E$114)\n+($M46*'fnd base rates'!E$116)\n+($N46*'fnd base rates'!E$117)\n+($O46*'fnd base rates'!E$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,5)))\n*$R46","v":9333.9528181759997},{"$f":"(($D46*'fnd base rates'!F$107)\n+($E46*'fnd base rates'!F$108)\n+($F46*'fnd base rates'!F$109)\n+($G46*'fnd base rates'!F$110)\n+($H46*'fnd base rates'!F$111)\n+($I46*'fnd base rates'!F$112)\n+($J46*'fnd base rates'!F$113)\n+($K46*'fnd base rates'!F$114)\n+($M46*'fnd base rates'!F$116)\n+($N46*'fnd base rates'!F$117)\n+($O46*'fnd base rates'!F$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,6)))\n*$R46","v":2632.7889925119998},{"$f":"(($D46*'fnd base rates'!G$107)\n+($E46*'fnd base rates'!G$108)\n+($F46*'fnd base rates'!G$109)\n+($G46*'fnd base rates'!G$110)\n+($H46*'fnd base rates'!G$111)\n+($I46*'fnd base rates'!G$112)\n+($J46*'fnd base rates'!G$113)\n+($K46*'fnd base rates'!G$114)\n+($M46*'fnd base rates'!G$116)\n+($N46*'fnd base rates'!G$117)\n+($O46*'fnd base rates'!G$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,7)))\n*$R46","v":408.88842163200007},{"$f":"(($D46*'fnd base rates'!H$107)\n+($E46*'fnd base rates'!H$108)\n+($F46*'fnd base rates'!H$109)\n+($G46*'fnd base rates'!H$110)\n+($H46*'fnd base rates'!H$111)\n+($I46*'fnd base rates'!H$112)\n+($J46*'fnd base rates'!H$113)\n+($K46*'fnd base rates'!H$114)\n+($M46*'fnd base rates'!H$116)\n+($N46*'fnd base rates'!H$117)\n+($O46*'fnd base rates'!H$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,8)))","v":1173.3078680000001},{"$f":"(($D46*'fnd base rates'!I$107)\n+($E46*'fnd base rates'!I$108)\n+($F46*'fnd base rates'!I$109)\n+($G46*'fnd base rates'!I$110)\n+($H46*'fnd base rates'!I$111)\n+($I46*'fnd base rates'!I$112)\n+($J46*'fnd base rates'!I$113)\n+($K46*'fnd base rates'!I$114)\n+($M46*'fnd base rates'!I$116)\n+($N46*'fnd base rates'!I$117)\n+($O46*'fnd base rates'!I$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,9)))\n*$R46","v":810.45120000000009},{"$f":"(($D46*'fnd base rates'!J$107)\n+($E46*'fnd base rates'!J$108)\n+($F46*'fnd base rates'!J$109)\n+($G46*'fnd base rates'!J$110)\n+($H46*'fnd base rates'!J$111)\n+($I46*'fnd base rates'!J$112)\n+($J46*'fnd base rates'!J$113)\n+($K46*'fnd base rates'!J$114)\n+($M46*'fnd base rates'!J$116)\n+($N46*'fnd base rates'!J$117)\n+($O46*'fnd base rates'!J$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,10)))\n*$R46","v":463.95584000000002},{"$f":"(($D46*'fnd base rates'!K$107)\n+($E46*'fnd base rates'!K$108)\n+($F46*'fnd base rates'!K$109)\n+($G46*'fnd base rates'!K$110)\n+($H46*'fnd base rates'!K$111)\n+($I46*'fnd base rates'!K$112)\n+($J46*'fnd base rates'!K$113)\n+($K46*'fnd base rates'!K$114)\n+($M46*'fnd base rates'!K$116)\n+($N46*'fnd base rates'!K$117)\n+($O46*'fnd base rates'!K$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,11)))\n*$R46","v":2813.3718988800001},{"$f":"(($D46*'fnd base rates'!L$107)\n+($E46*'fnd base rates'!L$108)\n+($F46*'fnd base rates'!L$109)\n+($G46*'fnd base rates'!L$110)\n+($H46*'fnd base rates'!L$111)\n+($I46*'fnd base rates'!L$112)\n+($J46*'fnd base rates'!L$113)\n+($K46*'fnd base rates'!L$114)\n+($M46*'fnd base rates'!L$116)\n+($N46*'fnd base rates'!L$117)\n+($O46*'fnd base rates'!L$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,12)))","v":3236.8033599999999},{"$f":"(($D46*'fnd base rates'!M$107)\n+($E46*'fnd base rates'!M$108)\n+($F46*'fnd base rates'!M$109)\n+($G46*'fnd base rates'!M$110)\n+($H46*'fnd base rates'!M$111)\n+($I46*'fnd base rates'!M$112)\n+($J46*'fnd base rates'!M$113)\n+($K46*'fnd base rates'!M$114)\n+($M46*'fnd base rates'!M$116)\n+($N46*'fnd base rates'!M$117)\n+($O46*'fnd base rates'!M$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,13)))","v":0},24008.334208095999,null,412035307,"412","035","307",1,2,24008.334208095999,12004,0,12004,null,null,null,null,null,12004,0,12004,null,null,{"$f":"BC46-BA46","v":0}]
[413,413114091,"FOUR RIVERS",{"$f":"'fnd enro'!D47","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L47","v":0},{"$f":"'fnd enro'!M47","v":0},{"$f":"'fnd enro'!N47","v":0},{"$f":"'fnd enro'!O47","v":0},{"$f":"'fnd enro'!P47","v":0},{"$f":"'fnd enro'!R47","v":1},1,{"$f":"VALUE('fnd enro'!Q47)","v":9},null,{"$f":"(($D47*'fnd base rates'!C$107)\n+($E47*'fnd base rates'!C$108)\n+($F47*'fnd base rates'!C$109)\n+($G47*'fnd base rates'!C$110)\n+($H47*'fnd base rates'!C$111)\n+($I47*'fnd base rates'!C$112)\n+($J47*'fnd base rates'!C$113)\n+($K47*'fnd base rates'!C$114)\n+($M47*'fnd base rates'!C$116)\n+($N47*'fnd base rates'!C$117)\n+($O47*'fnd base rates'!C$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,3)))\n*$R47","v":536.46134600000005},{"$f":"(($D47*'fnd base rates'!D$107)\n+($E47*'fnd base rates'!D$108)\n+($F47*'fnd base rates'!D$109)\n+($G47*'fnd base rates'!D$110)\n+($H47*'fnd base rates'!D$111)\n+($I47*'fnd base rates'!D$112)\n+($J47*'fnd base rates'!D$113)\n+($K47*'fnd base rates'!D$114)\n+($M47*'fnd base rates'!D$116)\n+($N47*'fnd base rates'!D$117)\n+($O47*'fnd base rates'!D$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,4)))\n*$R47","v":765.08},{"$f":"(($D47*'fnd base rates'!E$107)\n+($E47*'fnd base rates'!E$108)\n+($F47*'fnd base rates'!E$109)\n+($G47*'fnd base rates'!E$110)\n+($H47*'fnd base rates'!E$111)\n+($I47*'fnd base rates'!E$112)\n+($J47*'fnd base rates'!E$113)\n+($K47*'fnd base rates'!E$114)\n+($M47*'fnd base rates'!E$116)\n+($N47*'fnd base rates'!E$117)\n+($O47*'fnd base rates'!E$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,5)))\n*$R47","v":4912.2003759999998},{"$f":"(($D47*'fnd base rates'!F$107)\n+($E47*'fnd base rates'!F$108)\n+($F47*'fnd base rates'!F$109)\n+($G47*'fnd base rates'!F$110)\n+($H47*'fnd base rates'!F$111)\n+($I47*'fnd base rates'!F$112)\n+($J47*'fnd base rates'!F$113)\n+($K47*'fnd base rates'!F$114)\n+($M47*'fnd base rates'!F$116)\n+($N47*'fnd base rates'!F$117)\n+($O47*'fnd base rates'!F$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,6)))\n*$R47","v":886.88641200000006},{"$f":"(($D47*'fnd base rates'!G$107)\n+($E47*'fnd base rates'!G$108)\n+($F47*'fnd base rates'!G$109)\n+($G47*'fnd base rates'!G$110)\n+($H47*'fnd base rates'!G$111)\n+($I47*'fnd base rates'!G$112)\n+($J47*'fnd base rates'!G$113)\n+($K47*'fnd base rates'!G$114)\n+($M47*'fnd base rates'!G$116)\n+($N47*'fnd base rates'!G$117)\n+($O47*'fnd base rates'!G$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,7)))\n*$R47","v":163.88328199999998},{"$f":"(($D47*'fnd base rates'!H$107)\n+($E47*'fnd base rates'!H$108)\n+($F47*'fnd base rates'!H$109)\n+($G47*'fnd base rates'!H$110)\n+($H47*'fnd base rates'!H$111)\n+($I47*'fnd base rates'!H$112)\n+($J47*'fnd base rates'!H$113)\n+($K47*'fnd base rates'!H$114)\n+($M47*'fnd base rates'!H$116)\n+($N47*'fnd base rates'!H$117)\n+($O47*'fnd base rates'!H$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D47*'fnd base rates'!I$107)\n+($E47*'fnd base rates'!I$108)\n+($F47*'fnd base rates'!I$109)\n+($G47*'fnd base rates'!I$110)\n+($H47*'fnd base rates'!I$111)\n+($I47*'fnd base rates'!I$112)\n+($J47*'fnd base rates'!I$113)\n+($K47*'fnd base rates'!I$114)\n+($M47*'fnd base rates'!I$116)\n+($N47*'fnd base rates'!I$117)\n+($O47*'fnd base rates'!I$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,9)))\n*$R47","v":425.94},{"$f":"(($D47*'fnd base rates'!J$107)\n+($E47*'fnd base rates'!J$108)\n+($F47*'fnd base rates'!J$109)\n+($G47*'fnd base rates'!J$110)\n+($H47*'fnd base rates'!J$111)\n+($I47*'fnd base rates'!J$112)\n+($J47*'fnd base rates'!J$113)\n+($K47*'fnd base rates'!J$114)\n+($M47*'fnd base rates'!J$116)\n+($N47*'fnd base rates'!J$117)\n+($O47*'fnd base rates'!J$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,10)))\n*$R47","v":573.75},{"$f":"(($D47*'fnd base rates'!K$107)\n+($E47*'fnd base rates'!K$108)\n+($F47*'fnd base rates'!K$109)\n+($G47*'fnd base rates'!K$110)\n+($H47*'fnd base rates'!K$111)\n+($I47*'fnd base rates'!K$112)\n+($J47*'fnd base rates'!K$113)\n+($K47*'fnd base rates'!K$114)\n+($M47*'fnd base rates'!K$116)\n+($N47*'fnd base rates'!K$117)\n+($O47*'fnd base rates'!K$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,11)))\n*$R47","v":1150.05988},{"$f":"(($D47*'fnd base rates'!L$107)\n+($E47*'fnd base rates'!L$108)\n+($F47*'fnd base rates'!L$109)\n+($G47*'fnd base rates'!L$110)\n+($H47*'fnd base rates'!L$111)\n+($I47*'fnd base rates'!L$112)\n+($J47*'fnd base rates'!L$113)\n+($K47*'fnd base rates'!L$114)\n+($M47*'fnd base rates'!L$116)\n+($N47*'fnd base rates'!L$117)\n+($O47*'fnd base rates'!L$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D47*'fnd base rates'!M$107)\n+($E47*'fnd base rates'!M$108)\n+($F47*'fnd base rates'!M$109)\n+($G47*'fnd base rates'!M$110)\n+($H47*'fnd base rates'!M$111)\n+($I47*'fnd base rates'!M$112)\n+($J47*'fnd base rates'!M$113)\n+($K47*'fnd base rates'!M$114)\n+($M47*'fnd base rates'!M$116)\n+($N47*'fnd base rates'!M$117)\n+($O47*'fnd base rates'!M$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,13)))","v":0},11611.466909999999,null,413114091,"413","114","091",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC47-BA47","v":0}]
[413,413114114,"FOUR RIVERS",{"$f":"'fnd enro'!D48","v":0},{"$f":"'fnd enro'!E48","v":0},{"$f":"'fnd enro'!F48","v":0},{"$f":"'fnd enro'!G48","v":0},{"$f":"'fnd enro'!H48","v":31},{"$f":"'fnd enro'!I48","v":38},{"$f":"'fnd enro'!J48","v":0},{"$f":"'fnd enro'!K48","v":2.6634000000000002},{"$f":"'fnd enro'!L48","v":0},{"$f":"'fnd enro'!M48","v":0},{"$f":"'fnd enro'!N48","v":0},{"$f":"'fnd enro'!O48","v":0},{"$f":"'fnd enro'!P48","v":30},{"$f":"'fnd enro'!R48","v":69},1,{"$f":"VALUE('fnd enro'!Q48)","v":10},null,{"$f":"(($D48*'fnd base rates'!C$107)\n+($E48*'fnd base rates'!C$108)\n+($F48*'fnd base rates'!C$109)\n+($G48*'fnd base rates'!C$110)\n+($H48*'fnd base rates'!C$111)\n+($I48*'fnd base rates'!C$112)\n+($J48*'fnd base rates'!C$113)\n+($K48*'fnd base rates'!C$114)\n+($M48*'fnd base rates'!C$116)\n+($N48*'fnd base rates'!C$117)\n+($O48*'fnd base rates'!C$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,3)))\n*$R48","v":39395.132874000003},{"$f":"(($D48*'fnd base rates'!D$107)\n+($E48*'fnd base rates'!D$108)\n+($F48*'fnd base rates'!D$109)\n+($G48*'fnd base rates'!D$110)\n+($H48*'fnd base rates'!D$111)\n+($I48*'fnd base rates'!D$112)\n+($J48*'fnd base rates'!D$113)\n+($K48*'fnd base rates'!D$114)\n+($M48*'fnd base rates'!D$116)\n+($N48*'fnd base rates'!D$117)\n+($O48*'fnd base rates'!D$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,4)))\n*$R48","v":64064.520000000004},{"$f":"(($D48*'fnd base rates'!E$107)\n+($E48*'fnd base rates'!E$108)\n+($F48*'fnd base rates'!E$109)\n+($G48*'fnd base rates'!E$110)\n+($H48*'fnd base rates'!E$111)\n+($I48*'fnd base rates'!E$112)\n+($J48*'fnd base rates'!E$113)\n+($K48*'fnd base rates'!E$114)\n+($M48*'fnd base rates'!E$116)\n+($N48*'fnd base rates'!E$117)\n+($O48*'fnd base rates'!E$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,5)))\n*$R48","v":403960.70594399999},{"$f":"(($D48*'fnd base rates'!F$107)\n+($E48*'fnd base rates'!F$108)\n+($F48*'fnd base rates'!F$109)\n+($G48*'fnd base rates'!F$110)\n+($H48*'fnd base rates'!F$111)\n+($I48*'fnd base rates'!F$112)\n+($J48*'fnd base rates'!F$113)\n+($K48*'fnd base rates'!F$114)\n+($M48*'fnd base rates'!F$116)\n+($N48*'fnd base rates'!F$117)\n+($O48*'fnd base rates'!F$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,6)))\n*$R48","v":64558.352428000006},{"$f":"(($D48*'fnd base rates'!G$107)\n+($E48*'fnd base rates'!G$108)\n+($F48*'fnd base rates'!G$109)\n+($G48*'fnd base rates'!G$110)\n+($H48*'fnd base rates'!G$111)\n+($I48*'fnd base rates'!G$112)\n+($J48*'fnd base rates'!G$113)\n+($K48*'fnd base rates'!G$114)\n+($M48*'fnd base rates'!G$116)\n+($N48*'fnd base rates'!G$117)\n+($O48*'fnd base rates'!G$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,7)))\n*$R48","v":16788.716458000003},{"$f":"(($D48*'fnd base rates'!H$107)\n+($E48*'fnd base rates'!H$108)\n+($F48*'fnd base rates'!H$109)\n+($G48*'fnd base rates'!H$110)\n+($H48*'fnd base rates'!H$111)\n+($I48*'fnd base rates'!H$112)\n+($J48*'fnd base rates'!H$113)\n+($K48*'fnd base rates'!H$114)\n+($M48*'fnd base rates'!H$116)\n+($N48*'fnd base rates'!H$117)\n+($O48*'fnd base rates'!H$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,8)))","v":48512.006446000007},{"$f":"(($D48*'fnd base rates'!I$107)\n+($E48*'fnd base rates'!I$108)\n+($F48*'fnd base rates'!I$109)\n+($G48*'fnd base rates'!I$110)\n+($H48*'fnd base rates'!I$111)\n+($I48*'fnd base rates'!I$112)\n+($J48*'fnd base rates'!I$113)\n+($K48*'fnd base rates'!I$114)\n+($M48*'fnd base rates'!I$116)\n+($N48*'fnd base rates'!I$117)\n+($O48*'fnd base rates'!I$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,9)))\n*$R48","v":31885.61},{"$f":"(($D48*'fnd base rates'!J$107)\n+($E48*'fnd base rates'!J$108)\n+($F48*'fnd base rates'!J$109)\n+($G48*'fnd base rates'!J$110)\n+($H48*'fnd base rates'!J$111)\n+($I48*'fnd base rates'!J$112)\n+($J48*'fnd base rates'!J$113)\n+($K48*'fnd base rates'!J$114)\n+($M48*'fnd base rates'!J$116)\n+($N48*'fnd base rates'!J$117)\n+($O48*'fnd base rates'!J$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,10)))\n*$R48","v":52672.31},{"$f":"(($D48*'fnd base rates'!K$107)\n+($E48*'fnd base rates'!K$108)\n+($F48*'fnd base rates'!K$109)\n+($G48*'fnd base rates'!K$110)\n+($H48*'fnd base rates'!K$111)\n+($I48*'fnd base rates'!K$112)\n+($J48*'fnd base rates'!K$113)\n+($K48*'fnd base rates'!K$114)\n+($M48*'fnd base rates'!K$116)\n+($N48*'fnd base rates'!K$117)\n+($O48*'fnd base rates'!K$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,11)))\n*$R48","v":80349.231720000011},{"$f":"(($D48*'fnd base rates'!L$107)\n+($E48*'fnd base rates'!L$108)\n+($F48*'fnd base rates'!L$109)\n+($G48*'fnd base rates'!L$110)\n+($H48*'fnd base rates'!L$111)\n+($I48*'fnd base rates'!L$112)\n+($J48*'fnd base rates'!L$113)\n+($K48*'fnd base rates'!L$114)\n+($M48*'fnd base rates'!L$116)\n+($N48*'fnd base rates'!L$117)\n+($O48*'fnd base rates'!L$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,12)))","v":116715.59092},{"$f":"(($D48*'fnd base rates'!M$107)\n+($E48*'fnd base rates'!M$108)\n+($F48*'fnd base rates'!M$109)\n+($G48*'fnd base rates'!M$110)\n+($H48*'fnd base rates'!M$111)\n+($I48*'fnd base rates'!M$112)\n+($J48*'fnd base rates'!M$113)\n+($K48*'fnd base rates'!M$114)\n+($M48*'fnd base rates'!M$116)\n+($N48*'fnd base rates'!M$117)\n+($O48*'fnd base rates'!M$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,13)))","v":0},918902.17679000006,null,413114114,"413","114","114",1,69,918902.17679000006,13317,0,13317,null,null,null,null,null,13317,0,13317,null,null,{"$f":"BC48-BA48","v":0}]
[413,413114127,"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":1},{"$f":"'fnd enro'!J49","v":0},{"$f":"'fnd enro'!K49","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L49","v":0},{"$f":"'fnd enro'!M49","v":0},{"$f":"'fnd enro'!N49","v":0},{"$f":"'fnd enro'!O49","v":0},{"$f":"'fnd enro'!P49","v":0},{"$f":"'fnd enro'!R49","v":1},1,{"$f":"VALUE('fnd enro'!Q49)","v":5},null,{"$f":"(($D49*'fnd base rates'!C$107)\n+($E49*'fnd base rates'!C$108)\n+($F49*'fnd base rates'!C$109)\n+($G49*'fnd base rates'!C$110)\n+($H49*'fnd base rates'!C$111)\n+($I49*'fnd base rates'!C$112)\n+($J49*'fnd base rates'!C$113)\n+($K49*'fnd base rates'!C$114)\n+($M49*'fnd base rates'!C$116)\n+($N49*'fnd base rates'!C$117)\n+($O49*'fnd base rates'!C$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,3)))\n*$R49","v":536.46134600000005},{"$f":"(($D49*'fnd base rates'!D$107)\n+($E49*'fnd base rates'!D$108)\n+($F49*'fnd base rates'!D$109)\n+($G49*'fnd base rates'!D$110)\n+($H49*'fnd base rates'!D$111)\n+($I49*'fnd base rates'!D$112)\n+($J49*'fnd base rates'!D$113)\n+($K49*'fnd base rates'!D$114)\n+($M49*'fnd base rates'!D$116)\n+($N49*'fnd base rates'!D$117)\n+($O49*'fnd base rates'!D$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,4)))\n*$R49","v":765.08},{"$f":"(($D49*'fnd base rates'!E$107)\n+($E49*'fnd base rates'!E$108)\n+($F49*'fnd base rates'!E$109)\n+($G49*'fnd base rates'!E$110)\n+($H49*'fnd base rates'!E$111)\n+($I49*'fnd base rates'!E$112)\n+($J49*'fnd base rates'!E$113)\n+($K49*'fnd base rates'!E$114)\n+($M49*'fnd base rates'!E$116)\n+($N49*'fnd base rates'!E$117)\n+($O49*'fnd base rates'!E$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,5)))\n*$R49","v":4912.2003759999998},{"$f":"(($D49*'fnd base rates'!F$107)\n+($E49*'fnd base rates'!F$108)\n+($F49*'fnd base rates'!F$109)\n+($G49*'fnd base rates'!F$110)\n+($H49*'fnd base rates'!F$111)\n+($I49*'fnd base rates'!F$112)\n+($J49*'fnd base rates'!F$113)\n+($K49*'fnd base rates'!F$114)\n+($M49*'fnd base rates'!F$116)\n+($N49*'fnd base rates'!F$117)\n+($O49*'fnd base rates'!F$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,6)))\n*$R49","v":886.88641200000006},{"$f":"(($D49*'fnd base rates'!G$107)\n+($E49*'fnd base rates'!G$108)\n+($F49*'fnd base rates'!G$109)\n+($G49*'fnd base rates'!G$110)\n+($H49*'fnd base rates'!G$111)\n+($I49*'fnd base rates'!G$112)\n+($J49*'fnd base rates'!G$113)\n+($K49*'fnd base rates'!G$114)\n+($M49*'fnd base rates'!G$116)\n+($N49*'fnd base rates'!G$117)\n+($O49*'fnd base rates'!G$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,7)))\n*$R49","v":163.88328199999998},{"$f":"(($D49*'fnd base rates'!H$107)\n+($E49*'fnd base rates'!H$108)\n+($F49*'fnd base rates'!H$109)\n+($G49*'fnd base rates'!H$110)\n+($H49*'fnd base rates'!H$111)\n+($I49*'fnd base rates'!H$112)\n+($J49*'fnd base rates'!H$113)\n+($K49*'fnd base rates'!H$114)\n+($M49*'fnd base rates'!H$116)\n+($N49*'fnd base rates'!H$117)\n+($O49*'fnd base rates'!H$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D49*'fnd base rates'!I$107)\n+($E49*'fnd base rates'!I$108)\n+($F49*'fnd base rates'!I$109)\n+($G49*'fnd base rates'!I$110)\n+($H49*'fnd base rates'!I$111)\n+($I49*'fnd base rates'!I$112)\n+($J49*'fnd base rates'!I$113)\n+($K49*'fnd base rates'!I$114)\n+($M49*'fnd base rates'!I$116)\n+($N49*'fnd base rates'!I$117)\n+($O49*'fnd base rates'!I$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,9)))\n*$R49","v":425.94},{"$f":"(($D49*'fnd base rates'!J$107)\n+($E49*'fnd base rates'!J$108)\n+($F49*'fnd base rates'!J$109)\n+($G49*'fnd base rates'!J$110)\n+($H49*'fnd base rates'!J$111)\n+($I49*'fnd base rates'!J$112)\n+($J49*'fnd base rates'!J$113)\n+($K49*'fnd base rates'!J$114)\n+($M49*'fnd base rates'!J$116)\n+($N49*'fnd base rates'!J$117)\n+($O49*'fnd base rates'!J$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,10)))\n*$R49","v":573.75},{"$f":"(($D49*'fnd base rates'!K$107)\n+($E49*'fnd base rates'!K$108)\n+($F49*'fnd base rates'!K$109)\n+($G49*'fnd base rates'!K$110)\n+($H49*'fnd base rates'!K$111)\n+($I49*'fnd base rates'!K$112)\n+($J49*'fnd base rates'!K$113)\n+($K49*'fnd base rates'!K$114)\n+($M49*'fnd base rates'!K$116)\n+($N49*'fnd base rates'!K$117)\n+($O49*'fnd base rates'!K$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,11)))\n*$R49","v":1150.05988},{"$f":"(($D49*'fnd base rates'!L$107)\n+($E49*'fnd base rates'!L$108)\n+($F49*'fnd base rates'!L$109)\n+($G49*'fnd base rates'!L$110)\n+($H49*'fnd base rates'!L$111)\n+($I49*'fnd base rates'!L$112)\n+($J49*'fnd base rates'!L$113)\n+($K49*'fnd base rates'!L$114)\n+($M49*'fnd base rates'!L$116)\n+($N49*'fnd base rates'!L$117)\n+($O49*'fnd base rates'!L$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D49*'fnd base rates'!M$107)\n+($E49*'fnd base rates'!M$108)\n+($F49*'fnd base rates'!M$109)\n+($G49*'fnd base rates'!M$110)\n+($H49*'fnd base rates'!M$111)\n+($I49*'fnd base rates'!M$112)\n+($J49*'fnd base rates'!M$113)\n+($K49*'fnd base rates'!M$114)\n+($M49*'fnd base rates'!M$116)\n+($N49*'fnd base rates'!M$117)\n+($O49*'fnd base rates'!M$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,13)))","v":0},11611.466909999999,null,413114127,"413","114","127",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC49-BA49","v":0}]
[413,413114210,"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},{"$f":"'fnd enro'!H50","v":0},{"$f":"'fnd enro'!I50","v":1},{"$f":"'fnd enro'!J50","v":0},{"$f":"'fnd enro'!K50","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L50","v":0},{"$f":"'fnd enro'!M50","v":0},{"$f":"'fnd enro'!N50","v":0},{"$f":"'fnd enro'!O50","v":0},{"$f":"'fnd enro'!P50","v":0},{"$f":"'fnd enro'!R50","v":1},1,{"$f":"VALUE('fnd enro'!Q50)","v":6},null,{"$f":"(($D50*'fnd base rates'!C$107)\n+($E50*'fnd base rates'!C$108)\n+($F50*'fnd base rates'!C$109)\n+($G50*'fnd base rates'!C$110)\n+($H50*'fnd base rates'!C$111)\n+($I50*'fnd base rates'!C$112)\n+($J50*'fnd base rates'!C$113)\n+($K50*'fnd base rates'!C$114)\n+($M50*'fnd base rates'!C$116)\n+($N50*'fnd base rates'!C$117)\n+($O50*'fnd base rates'!C$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,3)))\n*$R50","v":536.46134600000005},{"$f":"(($D50*'fnd base rates'!D$107)\n+($E50*'fnd base rates'!D$108)\n+($F50*'fnd base rates'!D$109)\n+($G50*'fnd base rates'!D$110)\n+($H50*'fnd base rates'!D$111)\n+($I50*'fnd base rates'!D$112)\n+($J50*'fnd base rates'!D$113)\n+($K50*'fnd base rates'!D$114)\n+($M50*'fnd base rates'!D$116)\n+($N50*'fnd base rates'!D$117)\n+($O50*'fnd base rates'!D$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,4)))\n*$R50","v":765.08},{"$f":"(($D50*'fnd base rates'!E$107)\n+($E50*'fnd base rates'!E$108)\n+($F50*'fnd base rates'!E$109)\n+($G50*'fnd base rates'!E$110)\n+($H50*'fnd base rates'!E$111)\n+($I50*'fnd base rates'!E$112)\n+($J50*'fnd base rates'!E$113)\n+($K50*'fnd base rates'!E$114)\n+($M50*'fnd base rates'!E$116)\n+($N50*'fnd base rates'!E$117)\n+($O50*'fnd base rates'!E$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,5)))\n*$R50","v":4912.2003759999998},{"$f":"(($D50*'fnd base rates'!F$107)\n+($E50*'fnd base rates'!F$108)\n+($F50*'fnd base rates'!F$109)\n+($G50*'fnd base rates'!F$110)\n+($H50*'fnd base rates'!F$111)\n+($I50*'fnd base rates'!F$112)\n+($J50*'fnd base rates'!F$113)\n+($K50*'fnd base rates'!F$114)\n+($M50*'fnd base rates'!F$116)\n+($N50*'fnd base rates'!F$117)\n+($O50*'fnd base rates'!F$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,6)))\n*$R50","v":886.88641200000006},{"$f":"(($D50*'fnd base rates'!G$107)\n+($E50*'fnd base rates'!G$108)\n+($F50*'fnd base rates'!G$109)\n+($G50*'fnd base rates'!G$110)\n+($H50*'fnd base rates'!G$111)\n+($I50*'fnd base rates'!G$112)\n+($J50*'fnd base rates'!G$113)\n+($K50*'fnd base rates'!G$114)\n+($M50*'fnd base rates'!G$116)\n+($N50*'fnd base rates'!G$117)\n+($O50*'fnd base rates'!G$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,7)))\n*$R50","v":163.88328199999998},{"$f":"(($D50*'fnd base rates'!H$107)\n+($E50*'fnd base rates'!H$108)\n+($F50*'fnd base rates'!H$109)\n+($G50*'fnd base rates'!H$110)\n+($H50*'fnd base rates'!H$111)\n+($I50*'fnd base rates'!H$112)\n+($J50*'fnd base rates'!H$113)\n+($K50*'fnd base rates'!H$114)\n+($M50*'fnd base rates'!H$116)\n+($N50*'fnd base rates'!H$117)\n+($O50*'fnd base rates'!H$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D50*'fnd base rates'!I$107)\n+($E50*'fnd base rates'!I$108)\n+($F50*'fnd base rates'!I$109)\n+($G50*'fnd base rates'!I$110)\n+($H50*'fnd base rates'!I$111)\n+($I50*'fnd base rates'!I$112)\n+($J50*'fnd base rates'!I$113)\n+($K50*'fnd base rates'!I$114)\n+($M50*'fnd base rates'!I$116)\n+($N50*'fnd base rates'!I$117)\n+($O50*'fnd base rates'!I$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,9)))\n*$R50","v":425.94},{"$f":"(($D50*'fnd base rates'!J$107)\n+($E50*'fnd base rates'!J$108)\n+($F50*'fnd base rates'!J$109)\n+($G50*'fnd base rates'!J$110)\n+($H50*'fnd base rates'!J$111)\n+($I50*'fnd base rates'!J$112)\n+($J50*'fnd base rates'!J$113)\n+($K50*'fnd base rates'!J$114)\n+($M50*'fnd base rates'!J$116)\n+($N50*'fnd base rates'!J$117)\n+($O50*'fnd base rates'!J$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,10)))\n*$R50","v":573.75},{"$f":"(($D50*'fnd base rates'!K$107)\n+($E50*'fnd base rates'!K$108)\n+($F50*'fnd base rates'!K$109)\n+($G50*'fnd base rates'!K$110)\n+($H50*'fnd base rates'!K$111)\n+($I50*'fnd base rates'!K$112)\n+($J50*'fnd base rates'!K$113)\n+($K50*'fnd base rates'!K$114)\n+($M50*'fnd base rates'!K$116)\n+($N50*'fnd base rates'!K$117)\n+($O50*'fnd base rates'!K$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,11)))\n*$R50","v":1150.05988},{"$f":"(($D50*'fnd base rates'!L$107)\n+($E50*'fnd base rates'!L$108)\n+($F50*'fnd base rates'!L$109)\n+($G50*'fnd base rates'!L$110)\n+($H50*'fnd base rates'!L$111)\n+($I50*'fnd base rates'!L$112)\n+($J50*'fnd base rates'!L$113)\n+($K50*'fnd base rates'!L$114)\n+($M50*'fnd base rates'!L$116)\n+($N50*'fnd base rates'!L$117)\n+($O50*'fnd base rates'!L$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D50*'fnd base rates'!M$107)\n+($E50*'fnd base rates'!M$108)\n+($F50*'fnd base rates'!M$109)\n+($G50*'fnd base rates'!M$110)\n+($H50*'fnd base rates'!M$111)\n+($I50*'fnd base rates'!M$112)\n+($J50*'fnd base rates'!M$113)\n+($K50*'fnd base rates'!M$114)\n+($M50*'fnd base rates'!M$116)\n+($N50*'fnd base rates'!M$117)\n+($O50*'fnd base rates'!M$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,13)))","v":0},11611.466909999999,null,413114210,"413","114","210",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC50-BA50","v":0}]
[413,413114253,"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":3.8600000000000002E-2},{"$f":"'fnd enro'!L51","v":0},{"$f":"'fnd enro'!M51","v":0},{"$f":"'fnd enro'!N51","v":0},{"$f":"'fnd enro'!O51","v":0},{"$f":"'fnd enro'!P51","v":0},{"$f":"'fnd enro'!R51","v":1},1,{"$f":"VALUE('fnd enro'!Q51)","v":10},null,{"$f":"(($D51*'fnd base rates'!C$107)\n+($E51*'fnd base rates'!C$108)\n+($F51*'fnd base rates'!C$109)\n+($G51*'fnd base rates'!C$110)\n+($H51*'fnd base rates'!C$111)\n+($I51*'fnd base rates'!C$112)\n+($J51*'fnd base rates'!C$113)\n+($K51*'fnd base rates'!C$114)\n+($M51*'fnd base rates'!C$116)\n+($N51*'fnd base rates'!C$117)\n+($O51*'fnd base rates'!C$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,3)))\n*$R51","v":536.46134600000005},{"$f":"(($D51*'fnd base rates'!D$107)\n+($E51*'fnd base rates'!D$108)\n+($F51*'fnd base rates'!D$109)\n+($G51*'fnd base rates'!D$110)\n+($H51*'fnd base rates'!D$111)\n+($I51*'fnd base rates'!D$112)\n+($J51*'fnd base rates'!D$113)\n+($K51*'fnd base rates'!D$114)\n+($M51*'fnd base rates'!D$116)\n+($N51*'fnd base rates'!D$117)\n+($O51*'fnd base rates'!D$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,4)))\n*$R51","v":765.08},{"$f":"(($D51*'fnd base rates'!E$107)\n+($E51*'fnd base rates'!E$108)\n+($F51*'fnd base rates'!E$109)\n+($G51*'fnd base rates'!E$110)\n+($H51*'fnd base rates'!E$111)\n+($I51*'fnd base rates'!E$112)\n+($J51*'fnd base rates'!E$113)\n+($K51*'fnd base rates'!E$114)\n+($M51*'fnd base rates'!E$116)\n+($N51*'fnd base rates'!E$117)\n+($O51*'fnd base rates'!E$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,5)))\n*$R51","v":4912.2003759999998},{"$f":"(($D51*'fnd base rates'!F$107)\n+($E51*'fnd base rates'!F$108)\n+($F51*'fnd base rates'!F$109)\n+($G51*'fnd base rates'!F$110)\n+($H51*'fnd base rates'!F$111)\n+($I51*'fnd base rates'!F$112)\n+($J51*'fnd base rates'!F$113)\n+($K51*'fnd base rates'!F$114)\n+($M51*'fnd base rates'!F$116)\n+($N51*'fnd base rates'!F$117)\n+($O51*'fnd base rates'!F$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,6)))\n*$R51","v":886.88641200000006},{"$f":"(($D51*'fnd base rates'!G$107)\n+($E51*'fnd base rates'!G$108)\n+($F51*'fnd base rates'!G$109)\n+($G51*'fnd base rates'!G$110)\n+($H51*'fnd base rates'!G$111)\n+($I51*'fnd base rates'!G$112)\n+($J51*'fnd base rates'!G$113)\n+($K51*'fnd base rates'!G$114)\n+($M51*'fnd base rates'!G$116)\n+($N51*'fnd base rates'!G$117)\n+($O51*'fnd base rates'!G$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,7)))\n*$R51","v":163.88328199999998},{"$f":"(($D51*'fnd base rates'!H$107)\n+($E51*'fnd base rates'!H$108)\n+($F51*'fnd base rates'!H$109)\n+($G51*'fnd base rates'!H$110)\n+($H51*'fnd base rates'!H$111)\n+($I51*'fnd base rates'!H$112)\n+($J51*'fnd base rates'!H$113)\n+($K51*'fnd base rates'!H$114)\n+($M51*'fnd base rates'!H$116)\n+($N51*'fnd base rates'!H$117)\n+($O51*'fnd base rates'!H$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D51*'fnd base rates'!I$107)\n+($E51*'fnd base rates'!I$108)\n+($F51*'fnd base rates'!I$109)\n+($G51*'fnd base rates'!I$110)\n+($H51*'fnd base rates'!I$111)\n+($I51*'fnd base rates'!I$112)\n+($J51*'fnd base rates'!I$113)\n+($K51*'fnd base rates'!I$114)\n+($M51*'fnd base rates'!I$116)\n+($N51*'fnd base rates'!I$117)\n+($O51*'fnd base rates'!I$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,9)))\n*$R51","v":425.94},{"$f":"(($D51*'fnd base rates'!J$107)\n+($E51*'fnd base rates'!J$108)\n+($F51*'fnd base rates'!J$109)\n+($G51*'fnd base rates'!J$110)\n+($H51*'fnd base rates'!J$111)\n+($I51*'fnd base rates'!J$112)\n+($J51*'fnd base rates'!J$113)\n+($K51*'fnd base rates'!J$114)\n+($M51*'fnd base rates'!J$116)\n+($N51*'fnd base rates'!J$117)\n+($O51*'fnd base rates'!J$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,10)))\n*$R51","v":573.75},{"$f":"(($D51*'fnd base rates'!K$107)\n+($E51*'fnd base rates'!K$108)\n+($F51*'fnd base rates'!K$109)\n+($G51*'fnd base rates'!K$110)\n+($H51*'fnd base rates'!K$111)\n+($I51*'fnd base rates'!K$112)\n+($J51*'fnd base rates'!K$113)\n+($K51*'fnd base rates'!K$114)\n+($M51*'fnd base rates'!K$116)\n+($N51*'fnd base rates'!K$117)\n+($O51*'fnd base rates'!K$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,11)))\n*$R51","v":1150.05988},{"$f":"(($D51*'fnd base rates'!L$107)\n+($E51*'fnd base rates'!L$108)\n+($F51*'fnd base rates'!L$109)\n+($G51*'fnd base rates'!L$110)\n+($H51*'fnd base rates'!L$111)\n+($I51*'fnd base rates'!L$112)\n+($J51*'fnd base rates'!L$113)\n+($K51*'fnd base rates'!L$114)\n+($M51*'fnd base rates'!L$116)\n+($N51*'fnd base rates'!L$117)\n+($O51*'fnd base rates'!L$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D51*'fnd base rates'!M$107)\n+($E51*'fnd base rates'!M$108)\n+($F51*'fnd base rates'!M$109)\n+($G51*'fnd base rates'!M$110)\n+($H51*'fnd base rates'!M$111)\n+($I51*'fnd base rates'!M$112)\n+($J51*'fnd base rates'!M$113)\n+($K51*'fnd base rates'!M$114)\n+($M51*'fnd base rates'!M$116)\n+($N51*'fnd base rates'!M$117)\n+($O51*'fnd base rates'!M$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,13)))","v":0},11611.466909999999,null,413114253,"413","114","253",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC51-BA51","v":0}]
[413,413114605,"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":1},{"$f":"'fnd enro'!J52","v":0},{"$f":"'fnd enro'!K52","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L52","v":0},{"$f":"'fnd enro'!M52","v":0},{"$f":"'fnd enro'!N52","v":0},{"$f":"'fnd enro'!O52","v":0},{"$f":"'fnd enro'!P52","v":2},{"$f":"'fnd enro'!R52","v":2},1,{"$f":"VALUE('fnd enro'!Q52)","v":6},null,{"$f":"(($D52*'fnd base rates'!C$107)\n+($E52*'fnd base rates'!C$108)\n+($F52*'fnd base rates'!C$109)\n+($G52*'fnd base rates'!C$110)\n+($H52*'fnd base rates'!C$111)\n+($I52*'fnd base rates'!C$112)\n+($J52*'fnd base rates'!C$113)\n+($K52*'fnd base rates'!C$114)\n+($M52*'fnd base rates'!C$116)\n+($N52*'fnd base rates'!C$117)\n+($O52*'fnd base rates'!C$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,3)))\n*$R52","v":1203.1026920000002},{"$f":"(($D52*'fnd base rates'!D$107)\n+($E52*'fnd base rates'!D$108)\n+($F52*'fnd base rates'!D$109)\n+($G52*'fnd base rates'!D$110)\n+($H52*'fnd base rates'!D$111)\n+($I52*'fnd base rates'!D$112)\n+($J52*'fnd base rates'!D$113)\n+($K52*'fnd base rates'!D$114)\n+($M52*'fnd base rates'!D$116)\n+($N52*'fnd base rates'!D$117)\n+($O52*'fnd base rates'!D$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,4)))\n*$R52","v":2146.9},{"$f":"(($D52*'fnd base rates'!E$107)\n+($E52*'fnd base rates'!E$108)\n+($F52*'fnd base rates'!E$109)\n+($G52*'fnd base rates'!E$110)\n+($H52*'fnd base rates'!E$111)\n+($I52*'fnd base rates'!E$112)\n+($J52*'fnd base rates'!E$113)\n+($K52*'fnd base rates'!E$114)\n+($M52*'fnd base rates'!E$116)\n+($N52*'fnd base rates'!E$117)\n+($O52*'fnd base rates'!E$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,5)))\n*$R52","v":14392.280752000001},{"$f":"(($D52*'fnd base rates'!F$107)\n+($E52*'fnd base rates'!F$108)\n+($F52*'fnd base rates'!F$109)\n+($G52*'fnd base rates'!F$110)\n+($H52*'fnd base rates'!F$111)\n+($I52*'fnd base rates'!F$112)\n+($J52*'fnd base rates'!F$113)\n+($K52*'fnd base rates'!F$114)\n+($M52*'fnd base rates'!F$116)\n+($N52*'fnd base rates'!F$117)\n+($O52*'fnd base rates'!F$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,6)))\n*$R52","v":1882.2628240000001},{"$f":"(($D52*'fnd base rates'!G$107)\n+($E52*'fnd base rates'!G$108)\n+($F52*'fnd base rates'!G$109)\n+($G52*'fnd base rates'!G$110)\n+($H52*'fnd base rates'!G$111)\n+($I52*'fnd base rates'!G$112)\n+($J52*'fnd base rates'!G$113)\n+($K52*'fnd base rates'!G$114)\n+($M52*'fnd base rates'!G$116)\n+($N52*'fnd base rates'!G$117)\n+($O52*'fnd base rates'!G$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,7)))\n*$R52","v":624.41656399999988},{"$f":"(($D52*'fnd base rates'!H$107)\n+($E52*'fnd base rates'!H$108)\n+($F52*'fnd base rates'!H$109)\n+($G52*'fnd base rates'!H$110)\n+($H52*'fnd base rates'!H$111)\n+($I52*'fnd base rates'!H$112)\n+($J52*'fnd base rates'!H$113)\n+($K52*'fnd base rates'!H$114)\n+($M52*'fnd base rates'!H$116)\n+($N52*'fnd base rates'!H$117)\n+($O52*'fnd base rates'!H$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,8)))","v":1396.2978679999999},{"$f":"(($D52*'fnd base rates'!I$107)\n+($E52*'fnd base rates'!I$108)\n+($F52*'fnd base rates'!I$109)\n+($G52*'fnd base rates'!I$110)\n+($H52*'fnd base rates'!I$111)\n+($I52*'fnd base rates'!I$112)\n+($J52*'fnd base rates'!I$113)\n+($K52*'fnd base rates'!I$114)\n+($M52*'fnd base rates'!I$116)\n+($N52*'fnd base rates'!I$117)\n+($O52*'fnd base rates'!I$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,9)))\n*$R52","v":1032.4100000000001},{"$f":"(($D52*'fnd base rates'!J$107)\n+($E52*'fnd base rates'!J$108)\n+($F52*'fnd base rates'!J$109)\n+($G52*'fnd base rates'!J$110)\n+($H52*'fnd base rates'!J$111)\n+($I52*'fnd base rates'!J$112)\n+($J52*'fnd base rates'!J$113)\n+($K52*'fnd base rates'!J$114)\n+($M52*'fnd base rates'!J$116)\n+($N52*'fnd base rates'!J$117)\n+($O52*'fnd base rates'!J$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,10)))\n*$R52","v":2089.3599999999997},{"$f":"(($D52*'fnd base rates'!K$107)\n+($E52*'fnd base rates'!K$108)\n+($F52*'fnd base rates'!K$109)\n+($G52*'fnd base rates'!K$110)\n+($H52*'fnd base rates'!K$111)\n+($I52*'fnd base rates'!K$112)\n+($J52*'fnd base rates'!K$113)\n+($K52*'fnd base rates'!K$114)\n+($M52*'fnd base rates'!K$116)\n+($N52*'fnd base rates'!K$117)\n+($O52*'fnd base rates'!K$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,11)))\n*$R52","v":2332.21976},{"$f":"(($D52*'fnd base rates'!L$107)\n+($E52*'fnd base rates'!L$108)\n+($F52*'fnd base rates'!L$109)\n+($G52*'fnd base rates'!L$110)\n+($H52*'fnd base rates'!L$111)\n+($I52*'fnd base rates'!L$112)\n+($J52*'fnd base rates'!L$113)\n+($K52*'fnd base rates'!L$114)\n+($M52*'fnd base rates'!L$116)\n+($N52*'fnd base rates'!L$117)\n+($O52*'fnd base rates'!L$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,12)))","v":3855.4833600000002},{"$f":"(($D52*'fnd base rates'!M$107)\n+($E52*'fnd base rates'!M$108)\n+($F52*'fnd base rates'!M$109)\n+($G52*'fnd base rates'!M$110)\n+($H52*'fnd base rates'!M$111)\n+($I52*'fnd base rates'!M$112)\n+($J52*'fnd base rates'!M$113)\n+($K52*'fnd base rates'!M$114)\n+($M52*'fnd base rates'!M$116)\n+($N52*'fnd base rates'!M$117)\n+($O52*'fnd base rates'!M$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,13)))","v":0},30954.733820000001,null,413114605,"413","114","605",1,2,30954.733820000001,15477,0,15477,null,null,null,null,null,15477,0,15477,null,null,{"$f":"BC52-BA52","v":0}]
[413,413114615,"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},{"$f":"'fnd enro'!H53","v":0},{"$f":"'fnd enro'!I53","v":1},{"$f":"'fnd enro'!J53","v":0},{"$f":"'fnd enro'!K53","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L53","v":0},{"$f":"'fnd enro'!M53","v":0},{"$f":"'fnd enro'!N53","v":0},{"$f":"'fnd enro'!O53","v":0},{"$f":"'fnd enro'!P53","v":0},{"$f":"'fnd enro'!R53","v":1},1,{"$f":"VALUE('fnd enro'!Q53)","v":10},null,{"$f":"(($D53*'fnd base rates'!C$107)\n+($E53*'fnd base rates'!C$108)\n+($F53*'fnd base rates'!C$109)\n+($G53*'fnd base rates'!C$110)\n+($H53*'fnd base rates'!C$111)\n+($I53*'fnd base rates'!C$112)\n+($J53*'fnd base rates'!C$113)\n+($K53*'fnd base rates'!C$114)\n+($M53*'fnd base rates'!C$116)\n+($N53*'fnd base rates'!C$117)\n+($O53*'fnd base rates'!C$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,3)))\n*$R53","v":536.46134600000005},{"$f":"(($D53*'fnd base rates'!D$107)\n+($E53*'fnd base rates'!D$108)\n+($F53*'fnd base rates'!D$109)\n+($G53*'fnd base rates'!D$110)\n+($H53*'fnd base rates'!D$111)\n+($I53*'fnd base rates'!D$112)\n+($J53*'fnd base rates'!D$113)\n+($K53*'fnd base rates'!D$114)\n+($M53*'fnd base rates'!D$116)\n+($N53*'fnd base rates'!D$117)\n+($O53*'fnd base rates'!D$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,4)))\n*$R53","v":765.08},{"$f":"(($D53*'fnd base rates'!E$107)\n+($E53*'fnd base rates'!E$108)\n+($F53*'fnd base rates'!E$109)\n+($G53*'fnd base rates'!E$110)\n+($H53*'fnd base rates'!E$111)\n+($I53*'fnd base rates'!E$112)\n+($J53*'fnd base rates'!E$113)\n+($K53*'fnd base rates'!E$114)\n+($M53*'fnd base rates'!E$116)\n+($N53*'fnd base rates'!E$117)\n+($O53*'fnd base rates'!E$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,5)))\n*$R53","v":4912.2003759999998},{"$f":"(($D53*'fnd base rates'!F$107)\n+($E53*'fnd base rates'!F$108)\n+($F53*'fnd base rates'!F$109)\n+($G53*'fnd base rates'!F$110)\n+($H53*'fnd base rates'!F$111)\n+($I53*'fnd base rates'!F$112)\n+($J53*'fnd base rates'!F$113)\n+($K53*'fnd base rates'!F$114)\n+($M53*'fnd base rates'!F$116)\n+($N53*'fnd base rates'!F$117)\n+($O53*'fnd base rates'!F$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,6)))\n*$R53","v":886.88641200000006},{"$f":"(($D53*'fnd base rates'!G$107)\n+($E53*'fnd base rates'!G$108)\n+($F53*'fnd base rates'!G$109)\n+($G53*'fnd base rates'!G$110)\n+($H53*'fnd base rates'!G$111)\n+($I53*'fnd base rates'!G$112)\n+($J53*'fnd base rates'!G$113)\n+($K53*'fnd base rates'!G$114)\n+($M53*'fnd base rates'!G$116)\n+($N53*'fnd base rates'!G$117)\n+($O53*'fnd base rates'!G$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,7)))\n*$R53","v":163.88328199999998},{"$f":"(($D53*'fnd base rates'!H$107)\n+($E53*'fnd base rates'!H$108)\n+($F53*'fnd base rates'!H$109)\n+($G53*'fnd base rates'!H$110)\n+($H53*'fnd base rates'!H$111)\n+($I53*'fnd base rates'!H$112)\n+($J53*'fnd base rates'!H$113)\n+($K53*'fnd base rates'!H$114)\n+($M53*'fnd base rates'!H$116)\n+($N53*'fnd base rates'!H$117)\n+($O53*'fnd base rates'!H$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D53*'fnd base rates'!I$107)\n+($E53*'fnd base rates'!I$108)\n+($F53*'fnd base rates'!I$109)\n+($G53*'fnd base rates'!I$110)\n+($H53*'fnd base rates'!I$111)\n+($I53*'fnd base rates'!I$112)\n+($J53*'fnd base rates'!I$113)\n+($K53*'fnd base rates'!I$114)\n+($M53*'fnd base rates'!I$116)\n+($N53*'fnd base rates'!I$117)\n+($O53*'fnd base rates'!I$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,9)))\n*$R53","v":425.94},{"$f":"(($D53*'fnd base rates'!J$107)\n+($E53*'fnd base rates'!J$108)\n+($F53*'fnd base rates'!J$109)\n+($G53*'fnd base rates'!J$110)\n+($H53*'fnd base rates'!J$111)\n+($I53*'fnd base rates'!J$112)\n+($J53*'fnd base rates'!J$113)\n+($K53*'fnd base rates'!J$114)\n+($M53*'fnd base rates'!J$116)\n+($N53*'fnd base rates'!J$117)\n+($O53*'fnd base rates'!J$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,10)))\n*$R53","v":573.75},{"$f":"(($D53*'fnd base rates'!K$107)\n+($E53*'fnd base rates'!K$108)\n+($F53*'fnd base rates'!K$109)\n+($G53*'fnd base rates'!K$110)\n+($H53*'fnd base rates'!K$111)\n+($I53*'fnd base rates'!K$112)\n+($J53*'fnd base rates'!K$113)\n+($K53*'fnd base rates'!K$114)\n+($M53*'fnd base rates'!K$116)\n+($N53*'fnd base rates'!K$117)\n+($O53*'fnd base rates'!K$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,11)))\n*$R53","v":1150.05988},{"$f":"(($D53*'fnd base rates'!L$107)\n+($E53*'fnd base rates'!L$108)\n+($F53*'fnd base rates'!L$109)\n+($G53*'fnd base rates'!L$110)\n+($H53*'fnd base rates'!L$111)\n+($I53*'fnd base rates'!L$112)\n+($J53*'fnd base rates'!L$113)\n+($K53*'fnd base rates'!L$114)\n+($M53*'fnd base rates'!L$116)\n+($N53*'fnd base rates'!L$117)\n+($O53*'fnd base rates'!L$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D53*'fnd base rates'!M$107)\n+($E53*'fnd base rates'!M$108)\n+($F53*'fnd base rates'!M$109)\n+($G53*'fnd base rates'!M$110)\n+($H53*'fnd base rates'!M$111)\n+($I53*'fnd base rates'!M$112)\n+($J53*'fnd base rates'!M$113)\n+($K53*'fnd base rates'!M$114)\n+($M53*'fnd base rates'!M$116)\n+($N53*'fnd base rates'!M$117)\n+($O53*'fnd base rates'!M$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,13)))","v":0},11611.466909999999,null,413114615,"413","114","615",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC53-BA53","v":0}]
[413,413114635,"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},{"$f":"'fnd enro'!H54","v":0},{"$f":"'fnd enro'!I54","v":1},{"$f":"'fnd enro'!J54","v":0},{"$f":"'fnd enro'!K54","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L54","v":0},{"$f":"'fnd enro'!M54","v":0},{"$f":"'fnd enro'!N54","v":0},{"$f":"'fnd enro'!O54","v":0},{"$f":"'fnd enro'!P54","v":1},{"$f":"'fnd enro'!R54","v":1},1,{"$f":"VALUE('fnd enro'!Q54)","v":8},null,{"$f":"(($D54*'fnd base rates'!C$107)\n+($E54*'fnd base rates'!C$108)\n+($F54*'fnd base rates'!C$109)\n+($G54*'fnd base rates'!C$110)\n+($H54*'fnd base rates'!C$111)\n+($I54*'fnd base rates'!C$112)\n+($J54*'fnd base rates'!C$113)\n+($K54*'fnd base rates'!C$114)\n+($M54*'fnd base rates'!C$116)\n+($N54*'fnd base rates'!C$117)\n+($O54*'fnd base rates'!C$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,3)))\n*$R54","v":608.66134600000009},{"$f":"(($D54*'fnd base rates'!D$107)\n+($E54*'fnd base rates'!D$108)\n+($F54*'fnd base rates'!D$109)\n+($G54*'fnd base rates'!D$110)\n+($H54*'fnd base rates'!D$111)\n+($I54*'fnd base rates'!D$112)\n+($J54*'fnd base rates'!D$113)\n+($K54*'fnd base rates'!D$114)\n+($M54*'fnd base rates'!D$116)\n+($N54*'fnd base rates'!D$117)\n+($O54*'fnd base rates'!D$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,4)))\n*$R54","v":1107.1600000000001},{"$f":"(($D54*'fnd base rates'!E$107)\n+($E54*'fnd base rates'!E$108)\n+($F54*'fnd base rates'!E$109)\n+($G54*'fnd base rates'!E$110)\n+($H54*'fnd base rates'!E$111)\n+($I54*'fnd base rates'!E$112)\n+($J54*'fnd base rates'!E$113)\n+($K54*'fnd base rates'!E$114)\n+($M54*'fnd base rates'!E$116)\n+($N54*'fnd base rates'!E$117)\n+($O54*'fnd base rates'!E$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,5)))\n*$R54","v":8251.5603759999995},{"$f":"(($D54*'fnd base rates'!F$107)\n+($E54*'fnd base rates'!F$108)\n+($F54*'fnd base rates'!F$109)\n+($G54*'fnd base rates'!F$110)\n+($H54*'fnd base rates'!F$111)\n+($I54*'fnd base rates'!F$112)\n+($J54*'fnd base rates'!F$113)\n+($K54*'fnd base rates'!F$114)\n+($M54*'fnd base rates'!F$116)\n+($N54*'fnd base rates'!F$117)\n+($O54*'fnd base rates'!F$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,6)))\n*$R54","v":886.88641200000006},{"$f":"(($D54*'fnd base rates'!G$107)\n+($E54*'fnd base rates'!G$108)\n+($F54*'fnd base rates'!G$109)\n+($G54*'fnd base rates'!G$110)\n+($H54*'fnd base rates'!G$111)\n+($I54*'fnd base rates'!G$112)\n+($J54*'fnd base rates'!G$113)\n+($K54*'fnd base rates'!G$114)\n+($M54*'fnd base rates'!G$116)\n+($N54*'fnd base rates'!G$117)\n+($O54*'fnd base rates'!G$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,7)))\n*$R54","v":325.893282},{"$f":"(($D54*'fnd base rates'!H$107)\n+($E54*'fnd base rates'!H$108)\n+($F54*'fnd base rates'!H$109)\n+($G54*'fnd base rates'!H$110)\n+($H54*'fnd base rates'!H$111)\n+($I54*'fnd base rates'!H$112)\n+($J54*'fnd base rates'!H$113)\n+($K54*'fnd base rates'!H$114)\n+($M54*'fnd base rates'!H$116)\n+($N54*'fnd base rates'!H$117)\n+($O54*'fnd base rates'!H$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,8)))","v":852.91893400000004},{"$f":"(($D54*'fnd base rates'!I$107)\n+($E54*'fnd base rates'!I$108)\n+($F54*'fnd base rates'!I$109)\n+($G54*'fnd base rates'!I$110)\n+($H54*'fnd base rates'!I$111)\n+($I54*'fnd base rates'!I$112)\n+($J54*'fnd base rates'!I$113)\n+($K54*'fnd base rates'!I$114)\n+($M54*'fnd base rates'!I$116)\n+($N54*'fnd base rates'!I$117)\n+($O54*'fnd base rates'!I$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,9)))\n*$R54","v":561.16},{"$f":"(($D54*'fnd base rates'!J$107)\n+($E54*'fnd base rates'!J$108)\n+($F54*'fnd base rates'!J$109)\n+($G54*'fnd base rates'!J$110)\n+($H54*'fnd base rates'!J$111)\n+($I54*'fnd base rates'!J$112)\n+($J54*'fnd base rates'!J$113)\n+($K54*'fnd base rates'!J$114)\n+($M54*'fnd base rates'!J$116)\n+($N54*'fnd base rates'!J$117)\n+($O54*'fnd base rates'!J$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,10)))\n*$R54","v":1276.3899999999999},{"$f":"(($D54*'fnd base rates'!K$107)\n+($E54*'fnd base rates'!K$108)\n+($F54*'fnd base rates'!K$109)\n+($G54*'fnd base rates'!K$110)\n+($H54*'fnd base rates'!K$111)\n+($I54*'fnd base rates'!K$112)\n+($J54*'fnd base rates'!K$113)\n+($K54*'fnd base rates'!K$114)\n+($M54*'fnd base rates'!K$116)\n+($N54*'fnd base rates'!K$117)\n+($O54*'fnd base rates'!K$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,11)))\n*$R54","v":1150.05988},{"$f":"(($D54*'fnd base rates'!L$107)\n+($E54*'fnd base rates'!L$108)\n+($F54*'fnd base rates'!L$109)\n+($G54*'fnd base rates'!L$110)\n+($H54*'fnd base rates'!L$111)\n+($I54*'fnd base rates'!L$112)\n+($J54*'fnd base rates'!L$113)\n+($K54*'fnd base rates'!L$114)\n+($M54*'fnd base rates'!L$116)\n+($N54*'fnd base rates'!L$117)\n+($O54*'fnd base rates'!L$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,12)))","v":1909.2866800000002},{"$f":"(($D54*'fnd base rates'!M$107)\n+($E54*'fnd base rates'!M$108)\n+($F54*'fnd base rates'!M$109)\n+($G54*'fnd base rates'!M$110)\n+($H54*'fnd base rates'!M$111)\n+($I54*'fnd base rates'!M$112)\n+($J54*'fnd base rates'!M$113)\n+($K54*'fnd base rates'!M$114)\n+($M54*'fnd base rates'!M$116)\n+($N54*'fnd base rates'!M$117)\n+($O54*'fnd base rates'!M$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,13)))","v":0},16929.976909999998,null,413114635,"413","114","635",1,1,16929.976909999998,16930,0,16930,null,null,null,null,null,16930,0,16930,null,null,{"$f":"BC54-BA54","v":0}]
[413,413114670,"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},{"$f":"'fnd enro'!H55","v":6},{"$f":"'fnd enro'!I55","v":17},{"$f":"'fnd enro'!J55","v":0},{"$f":"'fnd enro'!K55","v":0.88780000000000003},{"$f":"'fnd enro'!L55","v":0},{"$f":"'fnd enro'!M55","v":0},{"$f":"'fnd enro'!N55","v":0},{"$f":"'fnd enro'!O55","v":0},{"$f":"'fnd enro'!P55","v":4},{"$f":"'fnd enro'!R55","v":23},1,{"$f":"VALUE('fnd enro'!Q55)","v":6},null,{"$f":"(($D55*'fnd base rates'!C$107)\n+($E55*'fnd base rates'!C$108)\n+($F55*'fnd base rates'!C$109)\n+($G55*'fnd base rates'!C$110)\n+($H55*'fnd base rates'!C$111)\n+($I55*'fnd base rates'!C$112)\n+($J55*'fnd base rates'!C$113)\n+($K55*'fnd base rates'!C$114)\n+($M55*'fnd base rates'!C$116)\n+($N55*'fnd base rates'!C$117)\n+($O55*'fnd base rates'!C$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,3)))\n*$R55","v":12598.970958},{"$f":"(($D55*'fnd base rates'!D$107)\n+($E55*'fnd base rates'!D$108)\n+($F55*'fnd base rates'!D$109)\n+($G55*'fnd base rates'!D$110)\n+($H55*'fnd base rates'!D$111)\n+($I55*'fnd base rates'!D$112)\n+($J55*'fnd base rates'!D$113)\n+($K55*'fnd base rates'!D$114)\n+($M55*'fnd base rates'!D$116)\n+($N55*'fnd base rates'!D$117)\n+($O55*'fnd base rates'!D$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,4)))\n*$R55","v":18830.32},{"$f":"(($D55*'fnd base rates'!E$107)\n+($E55*'fnd base rates'!E$108)\n+($F55*'fnd base rates'!E$109)\n+($G55*'fnd base rates'!E$110)\n+($H55*'fnd base rates'!E$111)\n+($I55*'fnd base rates'!E$112)\n+($J55*'fnd base rates'!E$113)\n+($K55*'fnd base rates'!E$114)\n+($M55*'fnd base rates'!E$116)\n+($N55*'fnd base rates'!E$117)\n+($O55*'fnd base rates'!E$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,5)))\n*$R55","v":116305.48864800001},{"$f":"(($D55*'fnd base rates'!F$107)\n+($E55*'fnd base rates'!F$108)\n+($F55*'fnd base rates'!F$109)\n+($G55*'fnd base rates'!F$110)\n+($H55*'fnd base rates'!F$111)\n+($I55*'fnd base rates'!F$112)\n+($J55*'fnd base rates'!F$113)\n+($K55*'fnd base rates'!F$114)\n+($M55*'fnd base rates'!F$116)\n+($N55*'fnd base rates'!F$117)\n+($O55*'fnd base rates'!F$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,6)))\n*$R55","v":21049.327476000002},{"$f":"(($D55*'fnd base rates'!G$107)\n+($E55*'fnd base rates'!G$108)\n+($F55*'fnd base rates'!G$109)\n+($G55*'fnd base rates'!G$110)\n+($H55*'fnd base rates'!G$111)\n+($I55*'fnd base rates'!G$112)\n+($J55*'fnd base rates'!G$113)\n+($K55*'fnd base rates'!G$114)\n+($M55*'fnd base rates'!G$116)\n+($N55*'fnd base rates'!G$117)\n+($O55*'fnd base rates'!G$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,7)))\n*$R55","v":4380.8954860000003},{"$f":"(($D55*'fnd base rates'!H$107)\n+($E55*'fnd base rates'!H$108)\n+($F55*'fnd base rates'!H$109)\n+($G55*'fnd base rates'!H$110)\n+($H55*'fnd base rates'!H$111)\n+($I55*'fnd base rates'!H$112)\n+($J55*'fnd base rates'!H$113)\n+($K55*'fnd base rates'!H$114)\n+($M55*'fnd base rates'!H$116)\n+($N55*'fnd base rates'!H$117)\n+($O55*'fnd base rates'!H$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,8)))","v":17307.535482000003},{"$f":"(($D55*'fnd base rates'!I$107)\n+($E55*'fnd base rates'!I$108)\n+($F55*'fnd base rates'!I$109)\n+($G55*'fnd base rates'!I$110)\n+($H55*'fnd base rates'!I$111)\n+($I55*'fnd base rates'!I$112)\n+($J55*'fnd base rates'!I$113)\n+($K55*'fnd base rates'!I$114)\n+($M55*'fnd base rates'!I$116)\n+($N55*'fnd base rates'!I$117)\n+($O55*'fnd base rates'!I$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,9)))\n*$R55","v":9904.6799999999985},{"$f":"(($D55*'fnd base rates'!J$107)\n+($E55*'fnd base rates'!J$108)\n+($F55*'fnd base rates'!J$109)\n+($G55*'fnd base rates'!J$110)\n+($H55*'fnd base rates'!J$111)\n+($I55*'fnd base rates'!J$112)\n+($J55*'fnd base rates'!J$113)\n+($K55*'fnd base rates'!J$114)\n+($M55*'fnd base rates'!J$116)\n+($N55*'fnd base rates'!J$117)\n+($O55*'fnd base rates'!J$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,10)))\n*$R55","v":13780.210000000001},{"$f":"(($D55*'fnd base rates'!K$107)\n+($E55*'fnd base rates'!K$108)\n+($F55*'fnd base rates'!K$109)\n+($G55*'fnd base rates'!K$110)\n+($H55*'fnd base rates'!K$111)\n+($I55*'fnd base rates'!K$112)\n+($J55*'fnd base rates'!K$113)\n+($K55*'fnd base rates'!K$114)\n+($M55*'fnd base rates'!K$116)\n+($N55*'fnd base rates'!K$117)\n+($O55*'fnd base rates'!K$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,11)))\n*$R55","v":26643.97724},{"$f":"(($D55*'fnd base rates'!L$107)\n+($E55*'fnd base rates'!L$108)\n+($F55*'fnd base rates'!L$109)\n+($G55*'fnd base rates'!L$110)\n+($H55*'fnd base rates'!L$111)\n+($I55*'fnd base rates'!L$112)\n+($J55*'fnd base rates'!L$113)\n+($K55*'fnd base rates'!L$114)\n+($M55*'fnd base rates'!L$116)\n+($N55*'fnd base rates'!L$117)\n+($O55*'fnd base rates'!L$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,12)))","v":34297.773639999999},{"$f":"(($D55*'fnd base rates'!M$107)\n+($E55*'fnd base rates'!M$108)\n+($F55*'fnd base rates'!M$109)\n+($G55*'fnd base rates'!M$110)\n+($H55*'fnd base rates'!M$111)\n+($I55*'fnd base rates'!M$112)\n+($J55*'fnd base rates'!M$113)\n+($K55*'fnd base rates'!M$114)\n+($M55*'fnd base rates'!M$116)\n+($N55*'fnd base rates'!M$117)\n+($O55*'fnd base rates'!M$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,13)))","v":0},275099.17892999999,null,413114670,"413","114","670",1,23,275099.17892999999,11961,0,11961,null,null,null,null,null,11961,0,11961,null,null,{"$f":"BC55-BA55","v":0}]
[413,413114674,"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},{"$f":"'fnd enro'!H56","v":21},{"$f":"'fnd enro'!I56","v":34},{"$f":"'fnd enro'!J56","v":0},{"$f":"'fnd enro'!K56","v":2.1230000000000002},{"$f":"'fnd enro'!L56","v":0},{"$f":"'fnd enro'!M56","v":0},{"$f":"'fnd enro'!N56","v":0},{"$f":"'fnd enro'!O56","v":0},{"$f":"'fnd enro'!P56","v":22},{"$f":"'fnd enro'!R56","v":55},1,{"$f":"VALUE('fnd enro'!Q56)","v":10},null,{"$f":"(($D56*'fnd base rates'!C$107)\n+($E56*'fnd base rates'!C$108)\n+($F56*'fnd base rates'!C$109)\n+($G56*'fnd base rates'!C$110)\n+($H56*'fnd base rates'!C$111)\n+($I56*'fnd base rates'!C$112)\n+($J56*'fnd base rates'!C$113)\n+($K56*'fnd base rates'!C$114)\n+($M56*'fnd base rates'!C$116)\n+($N56*'fnd base rates'!C$117)\n+($O56*'fnd base rates'!C$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,3)))\n*$R56","v":31250.194029999999},{"$f":"(($D56*'fnd base rates'!D$107)\n+($E56*'fnd base rates'!D$108)\n+($F56*'fnd base rates'!D$109)\n+($G56*'fnd base rates'!D$110)\n+($H56*'fnd base rates'!D$111)\n+($I56*'fnd base rates'!D$112)\n+($J56*'fnd base rates'!D$113)\n+($K56*'fnd base rates'!D$114)\n+($M56*'fnd base rates'!D$116)\n+($N56*'fnd base rates'!D$117)\n+($O56*'fnd base rates'!D$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,4)))\n*$R56","v":50347},{"$f":"(($D56*'fnd base rates'!E$107)\n+($E56*'fnd base rates'!E$108)\n+($F56*'fnd base rates'!E$109)\n+($G56*'fnd base rates'!E$110)\n+($H56*'fnd base rates'!E$111)\n+($I56*'fnd base rates'!E$112)\n+($J56*'fnd base rates'!E$113)\n+($K56*'fnd base rates'!E$114)\n+($M56*'fnd base rates'!E$116)\n+($N56*'fnd base rates'!E$117)\n+($O56*'fnd base rates'!E$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,5)))\n*$R56","v":320369.58068000001},{"$f":"(($D56*'fnd base rates'!F$107)\n+($E56*'fnd base rates'!F$108)\n+($F56*'fnd base rates'!F$109)\n+($G56*'fnd base rates'!F$110)\n+($H56*'fnd base rates'!F$111)\n+($I56*'fnd base rates'!F$112)\n+($J56*'fnd base rates'!F$113)\n+($K56*'fnd base rates'!F$114)\n+($M56*'fnd base rates'!F$116)\n+($N56*'fnd base rates'!F$117)\n+($O56*'fnd base rates'!F$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,6)))\n*$R56","v":51057.042660000006},{"$f":"(($D56*'fnd base rates'!G$107)\n+($E56*'fnd base rates'!G$108)\n+($F56*'fnd base rates'!G$109)\n+($G56*'fnd base rates'!G$110)\n+($H56*'fnd base rates'!G$111)\n+($I56*'fnd base rates'!G$112)\n+($J56*'fnd base rates'!G$113)\n+($K56*'fnd base rates'!G$114)\n+($M56*'fnd base rates'!G$116)\n+($N56*'fnd base rates'!G$117)\n+($O56*'fnd base rates'!G$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,7)))\n*$R56","v":13024.890509999999},{"$f":"(($D56*'fnd base rates'!H$107)\n+($E56*'fnd base rates'!H$108)\n+($F56*'fnd base rates'!H$109)\n+($G56*'fnd base rates'!H$110)\n+($H56*'fnd base rates'!H$111)\n+($I56*'fnd base rates'!H$112)\n+($J56*'fnd base rates'!H$113)\n+($K56*'fnd base rates'!H$114)\n+($M56*'fnd base rates'!H$116)\n+($N56*'fnd base rates'!H$117)\n+($O56*'fnd base rates'!H$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,8)))","v":39747.061370000003},{"$f":"(($D56*'fnd base rates'!I$107)\n+($E56*'fnd base rates'!I$108)\n+($F56*'fnd base rates'!I$109)\n+($G56*'fnd base rates'!I$110)\n+($H56*'fnd base rates'!I$111)\n+($I56*'fnd base rates'!I$112)\n+($J56*'fnd base rates'!I$113)\n+($K56*'fnd base rates'!I$114)\n+($M56*'fnd base rates'!I$116)\n+($N56*'fnd base rates'!I$117)\n+($O56*'fnd base rates'!I$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,9)))\n*$R56","v":25366.549999999996},{"$f":"(($D56*'fnd base rates'!J$107)\n+($E56*'fnd base rates'!J$108)\n+($F56*'fnd base rates'!J$109)\n+($G56*'fnd base rates'!J$110)\n+($H56*'fnd base rates'!J$111)\n+($I56*'fnd base rates'!J$112)\n+($J56*'fnd base rates'!J$113)\n+($K56*'fnd base rates'!J$114)\n+($M56*'fnd base rates'!J$116)\n+($N56*'fnd base rates'!J$117)\n+($O56*'fnd base rates'!J$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,10)))\n*$R56","v":41714.089999999997},{"$f":"(($D56*'fnd base rates'!K$107)\n+($E56*'fnd base rates'!K$108)\n+($F56*'fnd base rates'!K$109)\n+($G56*'fnd base rates'!K$110)\n+($H56*'fnd base rates'!K$111)\n+($I56*'fnd base rates'!K$112)\n+($J56*'fnd base rates'!K$113)\n+($K56*'fnd base rates'!K$114)\n+($M56*'fnd base rates'!K$116)\n+($N56*'fnd base rates'!K$117)\n+($O56*'fnd base rates'!K$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,11)))\n*$R56","v":63927.393400000001},{"$f":"(($D56*'fnd base rates'!L$107)\n+($E56*'fnd base rates'!L$108)\n+($F56*'fnd base rates'!L$109)\n+($G56*'fnd base rates'!L$110)\n+($H56*'fnd base rates'!L$111)\n+($I56*'fnd base rates'!L$112)\n+($J56*'fnd base rates'!L$113)\n+($K56*'fnd base rates'!L$114)\n+($M56*'fnd base rates'!L$116)\n+($N56*'fnd base rates'!L$117)\n+($O56*'fnd base rates'!L$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,12)))","v":91367.117400000003},{"$f":"(($D56*'fnd base rates'!M$107)\n+($E56*'fnd base rates'!M$108)\n+($F56*'fnd base rates'!M$109)\n+($G56*'fnd base rates'!M$110)\n+($H56*'fnd base rates'!M$111)\n+($I56*'fnd base rates'!M$112)\n+($J56*'fnd base rates'!M$113)\n+($K56*'fnd base rates'!M$114)\n+($M56*'fnd base rates'!M$116)\n+($N56*'fnd base rates'!M$117)\n+($O56*'fnd base rates'!M$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,13)))","v":0},728170.92004999996,null,413114674,"413","114","674",1,55,728170.92004999996,13239,0,13239,null,null,null,null,null,13239,0,13239,null,null,{"$f":"BC56-BA56","v":0}]
[413,413114683,"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":3.8600000000000002E-2},{"$f":"'fnd enro'!L57","v":0},{"$f":"'fnd enro'!M57","v":0},{"$f":"'fnd enro'!N57","v":0},{"$f":"'fnd enro'!O57","v":0},{"$f":"'fnd enro'!P57","v":1},{"$f":"'fnd enro'!R57","v":1},1,{"$f":"VALUE('fnd enro'!Q57)","v":5},null,{"$f":"(($D57*'fnd base rates'!C$107)\n+($E57*'fnd base rates'!C$108)\n+($F57*'fnd base rates'!C$109)\n+($G57*'fnd base rates'!C$110)\n+($H57*'fnd base rates'!C$111)\n+($I57*'fnd base rates'!C$112)\n+($J57*'fnd base rates'!C$113)\n+($K57*'fnd base rates'!C$114)\n+($M57*'fnd base rates'!C$116)\n+($N57*'fnd base rates'!C$117)\n+($O57*'fnd base rates'!C$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,3)))\n*$R57","v":596.33134600000005},{"$f":"(($D57*'fnd base rates'!D$107)\n+($E57*'fnd base rates'!D$108)\n+($F57*'fnd base rates'!D$109)\n+($G57*'fnd base rates'!D$110)\n+($H57*'fnd base rates'!D$111)\n+($I57*'fnd base rates'!D$112)\n+($J57*'fnd base rates'!D$113)\n+($K57*'fnd base rates'!D$114)\n+($M57*'fnd base rates'!D$116)\n+($N57*'fnd base rates'!D$117)\n+($O57*'fnd base rates'!D$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,4)))\n*$R57","v":1048.74},{"$f":"(($D57*'fnd base rates'!E$107)\n+($E57*'fnd base rates'!E$108)\n+($F57*'fnd base rates'!E$109)\n+($G57*'fnd base rates'!E$110)\n+($H57*'fnd base rates'!E$111)\n+($I57*'fnd base rates'!E$112)\n+($J57*'fnd base rates'!E$113)\n+($K57*'fnd base rates'!E$114)\n+($M57*'fnd base rates'!E$116)\n+($N57*'fnd base rates'!E$117)\n+($O57*'fnd base rates'!E$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,5)))\n*$R57","v":7681.3103759999995},{"$f":"(($D57*'fnd base rates'!F$107)\n+($E57*'fnd base rates'!F$108)\n+($F57*'fnd base rates'!F$109)\n+($G57*'fnd base rates'!F$110)\n+($H57*'fnd base rates'!F$111)\n+($I57*'fnd base rates'!F$112)\n+($J57*'fnd base rates'!F$113)\n+($K57*'fnd base rates'!F$114)\n+($M57*'fnd base rates'!F$116)\n+($N57*'fnd base rates'!F$117)\n+($O57*'fnd base rates'!F$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,6)))\n*$R57","v":886.88641200000006},{"$f":"(($D57*'fnd base rates'!G$107)\n+($E57*'fnd base rates'!G$108)\n+($F57*'fnd base rates'!G$109)\n+($G57*'fnd base rates'!G$110)\n+($H57*'fnd base rates'!G$111)\n+($I57*'fnd base rates'!G$112)\n+($J57*'fnd base rates'!G$113)\n+($K57*'fnd base rates'!G$114)\n+($M57*'fnd base rates'!G$116)\n+($N57*'fnd base rates'!G$117)\n+($O57*'fnd base rates'!G$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,7)))\n*$R57","v":298.23328199999997},{"$f":"(($D57*'fnd base rates'!H$107)\n+($E57*'fnd base rates'!H$108)\n+($F57*'fnd base rates'!H$109)\n+($G57*'fnd base rates'!H$110)\n+($H57*'fnd base rates'!H$111)\n+($I57*'fnd base rates'!H$112)\n+($J57*'fnd base rates'!H$113)\n+($K57*'fnd base rates'!H$114)\n+($M57*'fnd base rates'!H$116)\n+($N57*'fnd base rates'!H$117)\n+($O57*'fnd base rates'!H$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,8)))","v":848.66893400000004},{"$f":"(($D57*'fnd base rates'!I$107)\n+($E57*'fnd base rates'!I$108)\n+($F57*'fnd base rates'!I$109)\n+($G57*'fnd base rates'!I$110)\n+($H57*'fnd base rates'!I$111)\n+($I57*'fnd base rates'!I$112)\n+($J57*'fnd base rates'!I$113)\n+($K57*'fnd base rates'!I$114)\n+($M57*'fnd base rates'!I$116)\n+($N57*'fnd base rates'!I$117)\n+($O57*'fnd base rates'!I$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,9)))\n*$R57","v":538.06999999999994},{"$f":"(($D57*'fnd base rates'!J$107)\n+($E57*'fnd base rates'!J$108)\n+($F57*'fnd base rates'!J$109)\n+($G57*'fnd base rates'!J$110)\n+($H57*'fnd base rates'!J$111)\n+($I57*'fnd base rates'!J$112)\n+($J57*'fnd base rates'!J$113)\n+($K57*'fnd base rates'!J$114)\n+($M57*'fnd base rates'!J$116)\n+($N57*'fnd base rates'!J$117)\n+($O57*'fnd base rates'!J$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,10)))\n*$R57","v":1156.4099999999999},{"$f":"(($D57*'fnd base rates'!K$107)\n+($E57*'fnd base rates'!K$108)\n+($F57*'fnd base rates'!K$109)\n+($G57*'fnd base rates'!K$110)\n+($H57*'fnd base rates'!K$111)\n+($I57*'fnd base rates'!K$112)\n+($J57*'fnd base rates'!K$113)\n+($K57*'fnd base rates'!K$114)\n+($M57*'fnd base rates'!K$116)\n+($N57*'fnd base rates'!K$117)\n+($O57*'fnd base rates'!K$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,11)))\n*$R57","v":1150.05988},{"$f":"(($D57*'fnd base rates'!L$107)\n+($E57*'fnd base rates'!L$108)\n+($F57*'fnd base rates'!L$109)\n+($G57*'fnd base rates'!L$110)\n+($H57*'fnd base rates'!L$111)\n+($I57*'fnd base rates'!L$112)\n+($J57*'fnd base rates'!L$113)\n+($K57*'fnd base rates'!L$114)\n+($M57*'fnd base rates'!L$116)\n+($N57*'fnd base rates'!L$117)\n+($O57*'fnd base rates'!L$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,12)))","v":1817.0566800000001},{"$f":"(($D57*'fnd base rates'!M$107)\n+($E57*'fnd base rates'!M$108)\n+($F57*'fnd base rates'!M$109)\n+($G57*'fnd base rates'!M$110)\n+($H57*'fnd base rates'!M$111)\n+($I57*'fnd base rates'!M$112)\n+($J57*'fnd base rates'!M$113)\n+($K57*'fnd base rates'!M$114)\n+($M57*'fnd base rates'!M$116)\n+($N57*'fnd base rates'!M$117)\n+($O57*'fnd base rates'!M$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,13)))","v":0},16021.766909999998,null,413114683,"413","114","683",1,1,16021.766909999998,16022,0,16022,null,null,null,null,null,16022,0,16022,null,null,{"$f":"BC57-BA57","v":0}]
[413,413114717,"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},{"$f":"'fnd enro'!H58","v":8},{"$f":"'fnd enro'!I58","v":23},{"$f":"'fnd enro'!J58","v":0},{"$f":"'fnd enro'!K58","v":1.1966000000000001},{"$f":"'fnd enro'!L58","v":0},{"$f":"'fnd enro'!M58","v":0},{"$f":"'fnd enro'!N58","v":0},{"$f":"'fnd enro'!O58","v":0},{"$f":"'fnd enro'!P58","v":12},{"$f":"'fnd enro'!R58","v":31},1,{"$f":"VALUE('fnd enro'!Q58)","v":9},null,{"$f":"(($D58*'fnd base rates'!C$107)\n+($E58*'fnd base rates'!C$108)\n+($F58*'fnd base rates'!C$109)\n+($G58*'fnd base rates'!C$110)\n+($H58*'fnd base rates'!C$111)\n+($I58*'fnd base rates'!C$112)\n+($J58*'fnd base rates'!C$113)\n+($K58*'fnd base rates'!C$114)\n+($M58*'fnd base rates'!C$116)\n+($N58*'fnd base rates'!C$117)\n+($O58*'fnd base rates'!C$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,3)))\n*$R58","v":17539.421726},{"$f":"(($D58*'fnd base rates'!D$107)\n+($E58*'fnd base rates'!D$108)\n+($F58*'fnd base rates'!D$109)\n+($G58*'fnd base rates'!D$110)\n+($H58*'fnd base rates'!D$111)\n+($I58*'fnd base rates'!D$112)\n+($J58*'fnd base rates'!D$113)\n+($K58*'fnd base rates'!D$114)\n+($M58*'fnd base rates'!D$116)\n+($N58*'fnd base rates'!D$117)\n+($O58*'fnd base rates'!D$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,4)))\n*$R58","v":28024.76},{"$f":"(($D58*'fnd base rates'!E$107)\n+($E58*'fnd base rates'!E$108)\n+($F58*'fnd base rates'!E$109)\n+($G58*'fnd base rates'!E$110)\n+($H58*'fnd base rates'!E$111)\n+($I58*'fnd base rates'!E$112)\n+($J58*'fnd base rates'!E$113)\n+($K58*'fnd base rates'!E$114)\n+($M58*'fnd base rates'!E$116)\n+($N58*'fnd base rates'!E$117)\n+($O58*'fnd base rates'!E$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,5)))\n*$R58","v":182703.37165599997},{"$f":"(($D58*'fnd base rates'!F$107)\n+($E58*'fnd base rates'!F$108)\n+($F58*'fnd base rates'!F$109)\n+($G58*'fnd base rates'!F$110)\n+($H58*'fnd base rates'!F$111)\n+($I58*'fnd base rates'!F$112)\n+($J58*'fnd base rates'!F$113)\n+($K58*'fnd base rates'!F$114)\n+($M58*'fnd base rates'!F$116)\n+($N58*'fnd base rates'!F$117)\n+($O58*'fnd base rates'!F$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,6)))\n*$R58","v":28361.398772000004},{"$f":"(($D58*'fnd base rates'!G$107)\n+($E58*'fnd base rates'!G$108)\n+($F58*'fnd base rates'!G$109)\n+($G58*'fnd base rates'!G$110)\n+($H58*'fnd base rates'!G$111)\n+($I58*'fnd base rates'!G$112)\n+($J58*'fnd base rates'!G$113)\n+($K58*'fnd base rates'!G$114)\n+($M58*'fnd base rates'!G$116)\n+($N58*'fnd base rates'!G$117)\n+($O58*'fnd base rates'!G$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,7)))\n*$R58","v":7156.8217420000001},{"$f":"(($D58*'fnd base rates'!H$107)\n+($E58*'fnd base rates'!H$108)\n+($F58*'fnd base rates'!H$109)\n+($G58*'fnd base rates'!H$110)\n+($H58*'fnd base rates'!H$111)\n+($I58*'fnd base rates'!H$112)\n+($J58*'fnd base rates'!H$113)\n+($K58*'fnd base rates'!H$114)\n+($M58*'fnd base rates'!H$116)\n+($N58*'fnd base rates'!H$117)\n+($O58*'fnd base rates'!H$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,8)))","v":23546.046954000001},{"$f":"(($D58*'fnd base rates'!I$107)\n+($E58*'fnd base rates'!I$108)\n+($F58*'fnd base rates'!I$109)\n+($G58*'fnd base rates'!I$110)\n+($H58*'fnd base rates'!I$111)\n+($I58*'fnd base rates'!I$112)\n+($J58*'fnd base rates'!I$113)\n+($K58*'fnd base rates'!I$114)\n+($M58*'fnd base rates'!I$116)\n+($N58*'fnd base rates'!I$117)\n+($O58*'fnd base rates'!I$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,9)))\n*$R58","v":14400.7},{"$f":"(($D58*'fnd base rates'!J$107)\n+($E58*'fnd base rates'!J$108)\n+($F58*'fnd base rates'!J$109)\n+($G58*'fnd base rates'!J$110)\n+($H58*'fnd base rates'!J$111)\n+($I58*'fnd base rates'!J$112)\n+($J58*'fnd base rates'!J$113)\n+($K58*'fnd base rates'!J$114)\n+($M58*'fnd base rates'!J$116)\n+($N58*'fnd base rates'!J$117)\n+($O58*'fnd base rates'!J$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,10)))\n*$R58","v":24033.97},{"$f":"(($D58*'fnd base rates'!K$107)\n+($E58*'fnd base rates'!K$108)\n+($F58*'fnd base rates'!K$109)\n+($G58*'fnd base rates'!K$110)\n+($H58*'fnd base rates'!K$111)\n+($I58*'fnd base rates'!K$112)\n+($J58*'fnd base rates'!K$113)\n+($K58*'fnd base rates'!K$114)\n+($M58*'fnd base rates'!K$116)\n+($N58*'fnd base rates'!K$117)\n+($O58*'fnd base rates'!K$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,11)))\n*$R58","v":35908.656280000003},{"$f":"(($D58*'fnd base rates'!L$107)\n+($E58*'fnd base rates'!L$108)\n+($F58*'fnd base rates'!L$109)\n+($G58*'fnd base rates'!L$110)\n+($H58*'fnd base rates'!L$111)\n+($I58*'fnd base rates'!L$112)\n+($J58*'fnd base rates'!L$113)\n+($K58*'fnd base rates'!L$114)\n+($M58*'fnd base rates'!L$116)\n+($N58*'fnd base rates'!L$117)\n+($O58*'fnd base rates'!L$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,12)))","v":50391.087080000005},{"$f":"(($D58*'fnd base rates'!M$107)\n+($E58*'fnd base rates'!M$108)\n+($F58*'fnd base rates'!M$109)\n+($G58*'fnd base rates'!M$110)\n+($H58*'fnd base rates'!M$111)\n+($I58*'fnd base rates'!M$112)\n+($J58*'fnd base rates'!M$113)\n+($K58*'fnd base rates'!M$114)\n+($M58*'fnd base rates'!M$116)\n+($N58*'fnd base rates'!M$117)\n+($O58*'fnd base rates'!M$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,13)))","v":0},412066.23421000008,null,413114717,"413","114","717",1,31,412066.23421000008,13292,0,13292,null,null,null,null,null,13292,0,13292,null,null,{"$f":"BC58-BA58","v":0}]
[413,413114750,"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},{"$f":"'fnd enro'!H59","v":3},{"$f":"'fnd enro'!I59","v":20},{"$f":"'fnd enro'!J59","v":0},{"$f":"'fnd enro'!K59","v":0.88780000000000003},{"$f":"'fnd enro'!L59","v":0},{"$f":"'fnd enro'!M59","v":0},{"$f":"'fnd enro'!N59","v":0},{"$f":"'fnd enro'!O59","v":0},{"$f":"'fnd enro'!P59","v":6},{"$f":"'fnd enro'!R59","v":23},1,{"$f":"VALUE('fnd enro'!Q59)","v":7},null,{"$f":"(($D59*'fnd base rates'!C$107)\n+($E59*'fnd base rates'!C$108)\n+($F59*'fnd base rates'!C$109)\n+($G59*'fnd base rates'!C$110)\n+($H59*'fnd base rates'!C$111)\n+($I59*'fnd base rates'!C$112)\n+($J59*'fnd base rates'!C$113)\n+($K59*'fnd base rates'!C$114)\n+($M59*'fnd base rates'!C$116)\n+($N59*'fnd base rates'!C$117)\n+($O59*'fnd base rates'!C$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,3)))\n*$R59","v":12750.450958000001},{"$f":"(($D59*'fnd base rates'!D$107)\n+($E59*'fnd base rates'!D$108)\n+($F59*'fnd base rates'!D$109)\n+($G59*'fnd base rates'!D$110)\n+($H59*'fnd base rates'!D$111)\n+($I59*'fnd base rates'!D$112)\n+($J59*'fnd base rates'!D$113)\n+($K59*'fnd base rates'!D$114)\n+($M59*'fnd base rates'!D$116)\n+($N59*'fnd base rates'!D$117)\n+($O59*'fnd base rates'!D$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,4)))\n*$R59","v":19548.16},{"$f":"(($D59*'fnd base rates'!E$107)\n+($E59*'fnd base rates'!E$108)\n+($F59*'fnd base rates'!E$109)\n+($G59*'fnd base rates'!E$110)\n+($H59*'fnd base rates'!E$111)\n+($I59*'fnd base rates'!E$112)\n+($J59*'fnd base rates'!E$113)\n+($K59*'fnd base rates'!E$114)\n+($M59*'fnd base rates'!E$116)\n+($N59*'fnd base rates'!E$117)\n+($O59*'fnd base rates'!E$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,5)))\n*$R59","v":127671.42864799999},{"$f":"(($D59*'fnd base rates'!F$107)\n+($E59*'fnd base rates'!F$108)\n+($F59*'fnd base rates'!F$109)\n+($G59*'fnd base rates'!F$110)\n+($H59*'fnd base rates'!F$111)\n+($I59*'fnd base rates'!F$112)\n+($J59*'fnd base rates'!F$113)\n+($K59*'fnd base rates'!F$114)\n+($M59*'fnd base rates'!F$116)\n+($N59*'fnd base rates'!F$117)\n+($O59*'fnd base rates'!F$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,6)))\n*$R59","v":20723.857476000001},{"$f":"(($D59*'fnd base rates'!G$107)\n+($E59*'fnd base rates'!G$108)\n+($F59*'fnd base rates'!G$109)\n+($G59*'fnd base rates'!G$110)\n+($H59*'fnd base rates'!G$111)\n+($I59*'fnd base rates'!G$112)\n+($J59*'fnd base rates'!G$113)\n+($K59*'fnd base rates'!G$114)\n+($M59*'fnd base rates'!G$116)\n+($N59*'fnd base rates'!G$117)\n+($O59*'fnd base rates'!G$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,7)))\n*$R59","v":4707.1454860000003},{"$f":"(($D59*'fnd base rates'!H$107)\n+($E59*'fnd base rates'!H$108)\n+($F59*'fnd base rates'!H$109)\n+($G59*'fnd base rates'!H$110)\n+($H59*'fnd base rates'!H$111)\n+($I59*'fnd base rates'!H$112)\n+($J59*'fnd base rates'!H$113)\n+($K59*'fnd base rates'!H$114)\n+($M59*'fnd base rates'!H$116)\n+($N59*'fnd base rates'!H$117)\n+($O59*'fnd base rates'!H$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,8)))","v":18273.555482},{"$f":"(($D59*'fnd base rates'!I$107)\n+($E59*'fnd base rates'!I$108)\n+($F59*'fnd base rates'!I$109)\n+($G59*'fnd base rates'!I$110)\n+($H59*'fnd base rates'!I$111)\n+($I59*'fnd base rates'!I$112)\n+($J59*'fnd base rates'!I$113)\n+($K59*'fnd base rates'!I$114)\n+($M59*'fnd base rates'!I$116)\n+($N59*'fnd base rates'!I$117)\n+($O59*'fnd base rates'!I$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,9)))\n*$R59","v":10378.23},{"$f":"(($D59*'fnd base rates'!J$107)\n+($E59*'fnd base rates'!J$108)\n+($F59*'fnd base rates'!J$109)\n+($G59*'fnd base rates'!J$110)\n+($H59*'fnd base rates'!J$111)\n+($I59*'fnd base rates'!J$112)\n+($J59*'fnd base rates'!J$113)\n+($K59*'fnd base rates'!J$114)\n+($M59*'fnd base rates'!J$116)\n+($N59*'fnd base rates'!J$117)\n+($O59*'fnd base rates'!J$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,10)))\n*$R59","v":16229.61},{"$f":"(($D59*'fnd base rates'!K$107)\n+($E59*'fnd base rates'!K$108)\n+($F59*'fnd base rates'!K$109)\n+($G59*'fnd base rates'!K$110)\n+($H59*'fnd base rates'!K$111)\n+($I59*'fnd base rates'!K$112)\n+($J59*'fnd base rates'!K$113)\n+($K59*'fnd base rates'!K$114)\n+($M59*'fnd base rates'!K$116)\n+($N59*'fnd base rates'!K$117)\n+($O59*'fnd base rates'!K$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,11)))\n*$R59","v":26547.677240000001},{"$f":"(($D59*'fnd base rates'!L$107)\n+($E59*'fnd base rates'!L$108)\n+($F59*'fnd base rates'!L$109)\n+($G59*'fnd base rates'!L$110)\n+($H59*'fnd base rates'!L$111)\n+($I59*'fnd base rates'!L$112)\n+($J59*'fnd base rates'!L$113)\n+($K59*'fnd base rates'!L$114)\n+($M59*'fnd base rates'!L$116)\n+($N59*'fnd base rates'!L$117)\n+($O59*'fnd base rates'!L$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,12)))","v":35001.263640000005},{"$f":"(($D59*'fnd base rates'!M$107)\n+($E59*'fnd base rates'!M$108)\n+($F59*'fnd base rates'!M$109)\n+($G59*'fnd base rates'!M$110)\n+($H59*'fnd base rates'!M$111)\n+($I59*'fnd base rates'!M$112)\n+($J59*'fnd base rates'!M$113)\n+($K59*'fnd base rates'!M$114)\n+($M59*'fnd base rates'!M$116)\n+($N59*'fnd base rates'!M$117)\n+($O59*'fnd base rates'!M$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,13)))","v":0},291831.37893000001,null,413114750,"413","114","750",1,23,291831.37893000001,12688,0,12688,null,null,null,null,null,12688,0,12688,null,null,{"$f":"BC59-BA59","v":0}]
[413,413114755,"FOUR RIVERS",{"$f":"'fnd enro'!D60","v":0},{"$f":"'fnd enro'!E60","v":0},{"$f":"'fnd enro'!F60","v":0},{"$f":"'fnd enro'!G60","v":0},{"$f":"'fnd enro'!H60","v":4},{"$f":"'fnd enro'!I60","v":4},{"$f":"'fnd enro'!J60","v":0},{"$f":"'fnd enro'!K60","v":0.30880000000000002},{"$f":"'fnd enro'!L60","v":0},{"$f":"'fnd enro'!M60","v":0},{"$f":"'fnd enro'!N60","v":0},{"$f":"'fnd enro'!O60","v":0},{"$f":"'fnd enro'!P60","v":2},{"$f":"'fnd enro'!R60","v":8},1,{"$f":"VALUE('fnd enro'!Q60)","v":10},null,{"$f":"(($D60*'fnd base rates'!C$107)\n+($E60*'fnd base rates'!C$108)\n+($F60*'fnd base rates'!C$109)\n+($G60*'fnd base rates'!C$110)\n+($H60*'fnd base rates'!C$111)\n+($I60*'fnd base rates'!C$112)\n+($J60*'fnd base rates'!C$113)\n+($K60*'fnd base rates'!C$114)\n+($M60*'fnd base rates'!C$116)\n+($N60*'fnd base rates'!C$117)\n+($O60*'fnd base rates'!C$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,3)))\n*$R60","v":4450.3107680000003},{"$f":"(($D60*'fnd base rates'!D$107)\n+($E60*'fnd base rates'!D$108)\n+($F60*'fnd base rates'!D$109)\n+($G60*'fnd base rates'!D$110)\n+($H60*'fnd base rates'!D$111)\n+($I60*'fnd base rates'!D$112)\n+($J60*'fnd base rates'!D$113)\n+($K60*'fnd base rates'!D$114)\n+($M60*'fnd base rates'!D$116)\n+($N60*'fnd base rates'!D$117)\n+($O60*'fnd base rates'!D$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,4)))\n*$R60","v":6872.2400000000007},{"$f":"(($D60*'fnd base rates'!E$107)\n+($E60*'fnd base rates'!E$108)\n+($F60*'fnd base rates'!E$109)\n+($G60*'fnd base rates'!E$110)\n+($H60*'fnd base rates'!E$111)\n+($I60*'fnd base rates'!E$112)\n+($J60*'fnd base rates'!E$113)\n+($K60*'fnd base rates'!E$114)\n+($M60*'fnd base rates'!E$116)\n+($N60*'fnd base rates'!E$117)\n+($O60*'fnd base rates'!E$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,5)))\n*$R60","v":40823.603007999998},{"$f":"(($D60*'fnd base rates'!F$107)\n+($E60*'fnd base rates'!F$108)\n+($F60*'fnd base rates'!F$109)\n+($G60*'fnd base rates'!F$110)\n+($H60*'fnd base rates'!F$111)\n+($I60*'fnd base rates'!F$112)\n+($J60*'fnd base rates'!F$113)\n+($K60*'fnd base rates'!F$114)\n+($M60*'fnd base rates'!F$116)\n+($N60*'fnd base rates'!F$117)\n+($O60*'fnd base rates'!F$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,6)))\n*$R60","v":7529.0512960000005},{"$f":"(($D60*'fnd base rates'!G$107)\n+($E60*'fnd base rates'!G$108)\n+($F60*'fnd base rates'!G$109)\n+($G60*'fnd base rates'!G$110)\n+($H60*'fnd base rates'!G$111)\n+($I60*'fnd base rates'!G$112)\n+($J60*'fnd base rates'!G$113)\n+($K60*'fnd base rates'!G$114)\n+($M60*'fnd base rates'!G$116)\n+($N60*'fnd base rates'!G$117)\n+($O60*'fnd base rates'!G$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,7)))\n*$R60","v":1685.2862559999999},{"$f":"(($D60*'fnd base rates'!H$107)\n+($E60*'fnd base rates'!H$108)\n+($F60*'fnd base rates'!H$109)\n+($G60*'fnd base rates'!H$110)\n+($H60*'fnd base rates'!H$111)\n+($I60*'fnd base rates'!H$112)\n+($J60*'fnd base rates'!H$113)\n+($K60*'fnd base rates'!H$114)\n+($M60*'fnd base rates'!H$116)\n+($N60*'fnd base rates'!H$117)\n+($O60*'fnd base rates'!H$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,8)))","v":5460.631472},{"$f":"(($D60*'fnd base rates'!I$107)\n+($E60*'fnd base rates'!I$108)\n+($F60*'fnd base rates'!I$109)\n+($G60*'fnd base rates'!I$110)\n+($H60*'fnd base rates'!I$111)\n+($I60*'fnd base rates'!I$112)\n+($J60*'fnd base rates'!I$113)\n+($K60*'fnd base rates'!I$114)\n+($M60*'fnd base rates'!I$116)\n+($N60*'fnd base rates'!I$117)\n+($O60*'fnd base rates'!I$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,9)))\n*$R60","v":3451.62},{"$f":"(($D60*'fnd base rates'!J$107)\n+($E60*'fnd base rates'!J$108)\n+($F60*'fnd base rates'!J$109)\n+($G60*'fnd base rates'!J$110)\n+($H60*'fnd base rates'!J$111)\n+($I60*'fnd base rates'!J$112)\n+($J60*'fnd base rates'!J$113)\n+($K60*'fnd base rates'!J$114)\n+($M60*'fnd base rates'!J$116)\n+($N60*'fnd base rates'!J$117)\n+($O60*'fnd base rates'!J$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,10)))\n*$R60","v":4834.0199999999995},{"$f":"(($D60*'fnd base rates'!K$107)\n+($E60*'fnd base rates'!K$108)\n+($F60*'fnd base rates'!K$109)\n+($G60*'fnd base rates'!K$110)\n+($H60*'fnd base rates'!K$111)\n+($I60*'fnd base rates'!K$112)\n+($J60*'fnd base rates'!K$113)\n+($K60*'fnd base rates'!K$114)\n+($M60*'fnd base rates'!K$116)\n+($N60*'fnd base rates'!K$117)\n+($O60*'fnd base rates'!K$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,11)))\n*$R60","v":9328.8790399999998},{"$f":"(($D60*'fnd base rates'!L$107)\n+($E60*'fnd base rates'!L$108)\n+($F60*'fnd base rates'!L$109)\n+($G60*'fnd base rates'!L$110)\n+($H60*'fnd base rates'!L$111)\n+($I60*'fnd base rates'!L$112)\n+($J60*'fnd base rates'!L$113)\n+($K60*'fnd base rates'!L$114)\n+($M60*'fnd base rates'!L$116)\n+($N60*'fnd base rates'!L$117)\n+($O60*'fnd base rates'!L$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,12)))","v":12713.21344},{"$f":"(($D60*'fnd base rates'!M$107)\n+($E60*'fnd base rates'!M$108)\n+($F60*'fnd base rates'!M$109)\n+($G60*'fnd base rates'!M$110)\n+($H60*'fnd base rates'!M$111)\n+($I60*'fnd base rates'!M$112)\n+($J60*'fnd base rates'!M$113)\n+($K60*'fnd base rates'!M$114)\n+($M60*'fnd base rates'!M$116)\n+($N60*'fnd base rates'!M$117)\n+($O60*'fnd base rates'!M$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,13)))","v":0},97148.855279999989,null,413114755,"413","114","755",1,8,97148.855279999989,12144,0,12144,null,null,null,null,null,12144,0,12144,null,null,{"$f":"BC60-BA60","v":0}]
[414,414603063,"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},{"$f":"'fnd enro'!H61","v":4},{"$f":"'fnd enro'!I61","v":0},{"$f":"'fnd enro'!J61","v":0},{"$f":"'fnd enro'!K61","v":0.15440000000000001},{"$f":"'fnd enro'!L61","v":0},{"$f":"'fnd enro'!M61","v":0},{"$f":"'fnd enro'!N61","v":0},{"$f":"'fnd enro'!O61","v":0},{"$f":"'fnd enro'!P61","v":3},{"$f":"'fnd enro'!R61","v":4},1,{"$f":"VALUE('fnd enro'!Q61)","v":8},null,{"$f":"(($D61*'fnd base rates'!C$107)\n+($E61*'fnd base rates'!C$108)\n+($F61*'fnd base rates'!C$109)\n+($G61*'fnd base rates'!C$110)\n+($H61*'fnd base rates'!C$111)\n+($I61*'fnd base rates'!C$112)\n+($J61*'fnd base rates'!C$113)\n+($K61*'fnd base rates'!C$114)\n+($M61*'fnd base rates'!C$116)\n+($N61*'fnd base rates'!C$117)\n+($O61*'fnd base rates'!C$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,3)))\n*$R61","v":2362.4453840000001},{"$f":"(($D61*'fnd base rates'!D$107)\n+($E61*'fnd base rates'!D$108)\n+($F61*'fnd base rates'!D$109)\n+($G61*'fnd base rates'!D$110)\n+($H61*'fnd base rates'!D$111)\n+($I61*'fnd base rates'!D$112)\n+($J61*'fnd base rates'!D$113)\n+($K61*'fnd base rates'!D$114)\n+($M61*'fnd base rates'!D$116)\n+($N61*'fnd base rates'!D$117)\n+($O61*'fnd base rates'!D$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,4)))\n*$R61","v":4086.5600000000004},{"$f":"(($D61*'fnd base rates'!E$107)\n+($E61*'fnd base rates'!E$108)\n+($F61*'fnd base rates'!E$109)\n+($G61*'fnd base rates'!E$110)\n+($H61*'fnd base rates'!E$111)\n+($I61*'fnd base rates'!E$112)\n+($J61*'fnd base rates'!E$113)\n+($K61*'fnd base rates'!E$114)\n+($M61*'fnd base rates'!E$116)\n+($N61*'fnd base rates'!E$117)\n+($O61*'fnd base rates'!E$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,5)))\n*$R61","v":23856.001504},{"$f":"(($D61*'fnd base rates'!F$107)\n+($E61*'fnd base rates'!F$108)\n+($F61*'fnd base rates'!F$109)\n+($G61*'fnd base rates'!F$110)\n+($H61*'fnd base rates'!F$111)\n+($I61*'fnd base rates'!F$112)\n+($J61*'fnd base rates'!F$113)\n+($K61*'fnd base rates'!F$114)\n+($M61*'fnd base rates'!F$116)\n+($N61*'fnd base rates'!F$117)\n+($O61*'fnd base rates'!F$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,6)))\n*$R61","v":3981.5056480000003},{"$f":"(($D61*'fnd base rates'!G$107)\n+($E61*'fnd base rates'!G$108)\n+($F61*'fnd base rates'!G$109)\n+($G61*'fnd base rates'!G$110)\n+($H61*'fnd base rates'!G$111)\n+($I61*'fnd base rates'!G$112)\n+($J61*'fnd base rates'!G$113)\n+($K61*'fnd base rates'!G$114)\n+($M61*'fnd base rates'!G$116)\n+($N61*'fnd base rates'!G$117)\n+($O61*'fnd base rates'!G$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,7)))\n*$R61","v":1159.843128},{"$f":"(($D61*'fnd base rates'!H$107)\n+($E61*'fnd base rates'!H$108)\n+($F61*'fnd base rates'!H$109)\n+($G61*'fnd base rates'!H$110)\n+($H61*'fnd base rates'!H$111)\n+($I61*'fnd base rates'!H$112)\n+($J61*'fnd base rates'!H$113)\n+($K61*'fnd base rates'!H$114)\n+($M61*'fnd base rates'!H$116)\n+($N61*'fnd base rates'!H$117)\n+($O61*'fnd base rates'!H$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,8)))","v":2168.2757360000001},{"$f":"(($D61*'fnd base rates'!I$107)\n+($E61*'fnd base rates'!I$108)\n+($F61*'fnd base rates'!I$109)\n+($G61*'fnd base rates'!I$110)\n+($H61*'fnd base rates'!I$111)\n+($I61*'fnd base rates'!I$112)\n+($J61*'fnd base rates'!I$113)\n+($K61*'fnd base rates'!I$114)\n+($M61*'fnd base rates'!I$116)\n+($N61*'fnd base rates'!I$117)\n+($O61*'fnd base rates'!I$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,9)))\n*$R61","v":1856.42},{"$f":"(($D61*'fnd base rates'!J$107)\n+($E61*'fnd base rates'!J$108)\n+($F61*'fnd base rates'!J$109)\n+($G61*'fnd base rates'!J$110)\n+($H61*'fnd base rates'!J$111)\n+($I61*'fnd base rates'!J$112)\n+($J61*'fnd base rates'!J$113)\n+($K61*'fnd base rates'!J$114)\n+($M61*'fnd base rates'!J$116)\n+($N61*'fnd base rates'!J$117)\n+($O61*'fnd base rates'!J$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,10)))\n*$R61","v":3103.16},{"$f":"(($D61*'fnd base rates'!K$107)\n+($E61*'fnd base rates'!K$108)\n+($F61*'fnd base rates'!K$109)\n+($G61*'fnd base rates'!K$110)\n+($H61*'fnd base rates'!K$111)\n+($I61*'fnd base rates'!K$112)\n+($J61*'fnd base rates'!K$113)\n+($K61*'fnd base rates'!K$114)\n+($M61*'fnd base rates'!K$116)\n+($N61*'fnd base rates'!K$117)\n+($O61*'fnd base rates'!K$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,11)))\n*$R61","v":4728.6395199999997},{"$f":"(($D61*'fnd base rates'!L$107)\n+($E61*'fnd base rates'!L$108)\n+($F61*'fnd base rates'!L$109)\n+($G61*'fnd base rates'!L$110)\n+($H61*'fnd base rates'!L$111)\n+($I61*'fnd base rates'!L$112)\n+($J61*'fnd base rates'!L$113)\n+($K61*'fnd base rates'!L$114)\n+($M61*'fnd base rates'!L$116)\n+($N61*'fnd base rates'!L$117)\n+($O61*'fnd base rates'!L$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,12)))","v":7670.3867200000004},{"$f":"(($D61*'fnd base rates'!M$107)\n+($E61*'fnd base rates'!M$108)\n+($F61*'fnd base rates'!M$109)\n+($G61*'fnd base rates'!M$110)\n+($H61*'fnd base rates'!M$111)\n+($I61*'fnd base rates'!M$112)\n+($J61*'fnd base rates'!M$113)\n+($K61*'fnd base rates'!M$114)\n+($M61*'fnd base rates'!M$116)\n+($N61*'fnd base rates'!M$117)\n+($O61*'fnd base rates'!M$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,13)))","v":0},54973.237639999999,null,414603063,"414","603","063",1,4,54973.237639999999,13743,0,13743,null,null,null,null,null,13743,0,13743,null,null,{"$f":"BC61-BA61","v":0}]
[414,414603098,"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},{"$f":"'fnd enro'!H62","v":0},{"$f":"'fnd enro'!I62","v":1},{"$f":"'fnd enro'!J62","v":0},{"$f":"'fnd enro'!K62","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L62","v":0},{"$f":"'fnd enro'!M62","v":0},{"$f":"'fnd enro'!N62","v":0},{"$f":"'fnd enro'!O62","v":0},{"$f":"'fnd enro'!P62","v":0},{"$f":"'fnd enro'!R62","v":1},1,{"$f":"VALUE('fnd enro'!Q62)","v":9},null,{"$f":"(($D62*'fnd base rates'!C$107)\n+($E62*'fnd base rates'!C$108)\n+($F62*'fnd base rates'!C$109)\n+($G62*'fnd base rates'!C$110)\n+($H62*'fnd base rates'!C$111)\n+($I62*'fnd base rates'!C$112)\n+($J62*'fnd base rates'!C$113)\n+($K62*'fnd base rates'!C$114)\n+($M62*'fnd base rates'!C$116)\n+($N62*'fnd base rates'!C$117)\n+($O62*'fnd base rates'!C$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,3)))\n*$R62","v":536.46134600000005},{"$f":"(($D62*'fnd base rates'!D$107)\n+($E62*'fnd base rates'!D$108)\n+($F62*'fnd base rates'!D$109)\n+($G62*'fnd base rates'!D$110)\n+($H62*'fnd base rates'!D$111)\n+($I62*'fnd base rates'!D$112)\n+($J62*'fnd base rates'!D$113)\n+($K62*'fnd base rates'!D$114)\n+($M62*'fnd base rates'!D$116)\n+($N62*'fnd base rates'!D$117)\n+($O62*'fnd base rates'!D$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,4)))\n*$R62","v":765.08},{"$f":"(($D62*'fnd base rates'!E$107)\n+($E62*'fnd base rates'!E$108)\n+($F62*'fnd base rates'!E$109)\n+($G62*'fnd base rates'!E$110)\n+($H62*'fnd base rates'!E$111)\n+($I62*'fnd base rates'!E$112)\n+($J62*'fnd base rates'!E$113)\n+($K62*'fnd base rates'!E$114)\n+($M62*'fnd base rates'!E$116)\n+($N62*'fnd base rates'!E$117)\n+($O62*'fnd base rates'!E$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,5)))\n*$R62","v":4912.2003759999998},{"$f":"(($D62*'fnd base rates'!F$107)\n+($E62*'fnd base rates'!F$108)\n+($F62*'fnd base rates'!F$109)\n+($G62*'fnd base rates'!F$110)\n+($H62*'fnd base rates'!F$111)\n+($I62*'fnd base rates'!F$112)\n+($J62*'fnd base rates'!F$113)\n+($K62*'fnd base rates'!F$114)\n+($M62*'fnd base rates'!F$116)\n+($N62*'fnd base rates'!F$117)\n+($O62*'fnd base rates'!F$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,6)))\n*$R62","v":886.88641200000006},{"$f":"(($D62*'fnd base rates'!G$107)\n+($E62*'fnd base rates'!G$108)\n+($F62*'fnd base rates'!G$109)\n+($G62*'fnd base rates'!G$110)\n+($H62*'fnd base rates'!G$111)\n+($I62*'fnd base rates'!G$112)\n+($J62*'fnd base rates'!G$113)\n+($K62*'fnd base rates'!G$114)\n+($M62*'fnd base rates'!G$116)\n+($N62*'fnd base rates'!G$117)\n+($O62*'fnd base rates'!G$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,7)))\n*$R62","v":163.88328199999998},{"$f":"(($D62*'fnd base rates'!H$107)\n+($E62*'fnd base rates'!H$108)\n+($F62*'fnd base rates'!H$109)\n+($G62*'fnd base rates'!H$110)\n+($H62*'fnd base rates'!H$111)\n+($I62*'fnd base rates'!H$112)\n+($J62*'fnd base rates'!H$113)\n+($K62*'fnd base rates'!H$114)\n+($M62*'fnd base rates'!H$116)\n+($N62*'fnd base rates'!H$117)\n+($O62*'fnd base rates'!H$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D62*'fnd base rates'!I$107)\n+($E62*'fnd base rates'!I$108)\n+($F62*'fnd base rates'!I$109)\n+($G62*'fnd base rates'!I$110)\n+($H62*'fnd base rates'!I$111)\n+($I62*'fnd base rates'!I$112)\n+($J62*'fnd base rates'!I$113)\n+($K62*'fnd base rates'!I$114)\n+($M62*'fnd base rates'!I$116)\n+($N62*'fnd base rates'!I$117)\n+($O62*'fnd base rates'!I$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,9)))\n*$R62","v":425.94},{"$f":"(($D62*'fnd base rates'!J$107)\n+($E62*'fnd base rates'!J$108)\n+($F62*'fnd base rates'!J$109)\n+($G62*'fnd base rates'!J$110)\n+($H62*'fnd base rates'!J$111)\n+($I62*'fnd base rates'!J$112)\n+($J62*'fnd base rates'!J$113)\n+($K62*'fnd base rates'!J$114)\n+($M62*'fnd base rates'!J$116)\n+($N62*'fnd base rates'!J$117)\n+($O62*'fnd base rates'!J$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,10)))\n*$R62","v":573.75},{"$f":"(($D62*'fnd base rates'!K$107)\n+($E62*'fnd base rates'!K$108)\n+($F62*'fnd base rates'!K$109)\n+($G62*'fnd base rates'!K$110)\n+($H62*'fnd base rates'!K$111)\n+($I62*'fnd base rates'!K$112)\n+($J62*'fnd base rates'!K$113)\n+($K62*'fnd base rates'!K$114)\n+($M62*'fnd base rates'!K$116)\n+($N62*'fnd base rates'!K$117)\n+($O62*'fnd base rates'!K$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,11)))\n*$R62","v":1150.05988},{"$f":"(($D62*'fnd base rates'!L$107)\n+($E62*'fnd base rates'!L$108)\n+($F62*'fnd base rates'!L$109)\n+($G62*'fnd base rates'!L$110)\n+($H62*'fnd base rates'!L$111)\n+($I62*'fnd base rates'!L$112)\n+($J62*'fnd base rates'!L$113)\n+($K62*'fnd base rates'!L$114)\n+($M62*'fnd base rates'!L$116)\n+($N62*'fnd base rates'!L$117)\n+($O62*'fnd base rates'!L$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D62*'fnd base rates'!M$107)\n+($E62*'fnd base rates'!M$108)\n+($F62*'fnd base rates'!M$109)\n+($G62*'fnd base rates'!M$110)\n+($H62*'fnd base rates'!M$111)\n+($I62*'fnd base rates'!M$112)\n+($J62*'fnd base rates'!M$113)\n+($K62*'fnd base rates'!M$114)\n+($M62*'fnd base rates'!M$116)\n+($N62*'fnd base rates'!M$117)\n+($O62*'fnd base rates'!M$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,13)))","v":0},11611.466909999999,null,414603098,"414","603","098",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC62-BA62","v":0}]
[414,414603209,"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},{"$f":"'fnd enro'!H63","v":40},{"$f":"'fnd enro'!I63","v":28},{"$f":"'fnd enro'!J63","v":0},{"$f":"'fnd enro'!K63","v":2.6248},{"$f":"'fnd enro'!L63","v":0},{"$f":"'fnd enro'!M63","v":0},{"$f":"'fnd enro'!N63","v":0},{"$f":"'fnd enro'!O63","v":0},{"$f":"'fnd enro'!P63","v":46},{"$f":"'fnd enro'!R63","v":68},1,{"$f":"VALUE('fnd enro'!Q63)","v":11},null,{"$f":"(($D63*'fnd base rates'!C$107)\n+($E63*'fnd base rates'!C$108)\n+($F63*'fnd base rates'!C$109)\n+($G63*'fnd base rates'!C$110)\n+($H63*'fnd base rates'!C$111)\n+($I63*'fnd base rates'!C$112)\n+($J63*'fnd base rates'!C$113)\n+($K63*'fnd base rates'!C$114)\n+($M63*'fnd base rates'!C$116)\n+($N63*'fnd base rates'!C$117)\n+($O63*'fnd base rates'!C$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,3)))\n*$R63","v":40325.891528000007},{"$f":"(($D63*'fnd base rates'!D$107)\n+($E63*'fnd base rates'!D$108)\n+($F63*'fnd base rates'!D$109)\n+($G63*'fnd base rates'!D$110)\n+($H63*'fnd base rates'!D$111)\n+($I63*'fnd base rates'!D$112)\n+($J63*'fnd base rates'!D$113)\n+($K63*'fnd base rates'!D$114)\n+($M63*'fnd base rates'!D$116)\n+($N63*'fnd base rates'!D$117)\n+($O63*'fnd base rates'!D$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,4)))\n*$R63","v":70249.72},{"$f":"(($D63*'fnd base rates'!E$107)\n+($E63*'fnd base rates'!E$108)\n+($F63*'fnd base rates'!E$109)\n+($G63*'fnd base rates'!E$110)\n+($H63*'fnd base rates'!E$111)\n+($I63*'fnd base rates'!E$112)\n+($J63*'fnd base rates'!E$113)\n+($K63*'fnd base rates'!E$114)\n+($M63*'fnd base rates'!E$116)\n+($N63*'fnd base rates'!E$117)\n+($O63*'fnd base rates'!E$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,5)))\n*$R63","v":453823.985568},{"$f":"(($D63*'fnd base rates'!F$107)\n+($E63*'fnd base rates'!F$108)\n+($F63*'fnd base rates'!F$109)\n+($G63*'fnd base rates'!F$110)\n+($H63*'fnd base rates'!F$111)\n+($I63*'fnd base rates'!F$112)\n+($J63*'fnd base rates'!F$113)\n+($K63*'fnd base rates'!F$114)\n+($M63*'fnd base rates'!F$116)\n+($N63*'fnd base rates'!F$117)\n+($O63*'fnd base rates'!F$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,6)))\n*$R63","v":64647.876016000009},{"$f":"(($D63*'fnd base rates'!G$107)\n+($E63*'fnd base rates'!G$108)\n+($F63*'fnd base rates'!G$109)\n+($G63*'fnd base rates'!G$110)\n+($H63*'fnd base rates'!G$111)\n+($I63*'fnd base rates'!G$112)\n+($J63*'fnd base rates'!G$113)\n+($K63*'fnd base rates'!G$114)\n+($M63*'fnd base rates'!G$116)\n+($N63*'fnd base rates'!G$117)\n+($O63*'fnd base rates'!G$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,7)))\n*$R63","v":19957.843176000002},{"$f":"(($D63*'fnd base rates'!H$107)\n+($E63*'fnd base rates'!H$108)\n+($F63*'fnd base rates'!H$109)\n+($G63*'fnd base rates'!H$110)\n+($H63*'fnd base rates'!H$111)\n+($I63*'fnd base rates'!H$112)\n+($J63*'fnd base rates'!H$113)\n+($K63*'fnd base rates'!H$114)\n+($M63*'fnd base rates'!H$116)\n+($N63*'fnd base rates'!H$117)\n+($O63*'fnd base rates'!H$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,8)))","v":45446.727512000005},{"$f":"(($D63*'fnd base rates'!I$107)\n+($E63*'fnd base rates'!I$108)\n+($F63*'fnd base rates'!I$109)\n+($G63*'fnd base rates'!I$110)\n+($H63*'fnd base rates'!I$111)\n+($I63*'fnd base rates'!I$112)\n+($J63*'fnd base rates'!I$113)\n+($K63*'fnd base rates'!I$114)\n+($M63*'fnd base rates'!I$116)\n+($N63*'fnd base rates'!I$117)\n+($O63*'fnd base rates'!I$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,9)))\n*$R63","v":33637.979999999996},{"$f":"(($D63*'fnd base rates'!J$107)\n+($E63*'fnd base rates'!J$108)\n+($F63*'fnd base rates'!J$109)\n+($G63*'fnd base rates'!J$110)\n+($H63*'fnd base rates'!J$111)\n+($I63*'fnd base rates'!J$112)\n+($J63*'fnd base rates'!J$113)\n+($K63*'fnd base rates'!J$114)\n+($M63*'fnd base rates'!J$116)\n+($N63*'fnd base rates'!J$117)\n+($O63*'fnd base rates'!J$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,10)))\n*$R63","v":63450.82},{"$f":"(($D63*'fnd base rates'!K$107)\n+($E63*'fnd base rates'!K$108)\n+($F63*'fnd base rates'!K$109)\n+($G63*'fnd base rates'!K$110)\n+($H63*'fnd base rates'!K$111)\n+($I63*'fnd base rates'!K$112)\n+($J63*'fnd base rates'!K$113)\n+($K63*'fnd base rates'!K$114)\n+($M63*'fnd base rates'!K$116)\n+($N63*'fnd base rates'!K$117)\n+($O63*'fnd base rates'!K$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,11)))\n*$R63","v":79488.071840000004},{"$f":"(($D63*'fnd base rates'!L$107)\n+($E63*'fnd base rates'!L$108)\n+($F63*'fnd base rates'!L$109)\n+($G63*'fnd base rates'!L$110)\n+($H63*'fnd base rates'!L$111)\n+($I63*'fnd base rates'!L$112)\n+($J63*'fnd base rates'!L$113)\n+($K63*'fnd base rates'!L$114)\n+($M63*'fnd base rates'!L$116)\n+($N63*'fnd base rates'!L$117)\n+($O63*'fnd base rates'!L$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,12)))","v":127611.75424000001},{"$f":"(($D63*'fnd base rates'!M$107)\n+($E63*'fnd base rates'!M$108)\n+($F63*'fnd base rates'!M$109)\n+($G63*'fnd base rates'!M$110)\n+($H63*'fnd base rates'!M$111)\n+($I63*'fnd base rates'!M$112)\n+($J63*'fnd base rates'!M$113)\n+($K63*'fnd base rates'!M$114)\n+($M63*'fnd base rates'!M$116)\n+($N63*'fnd base rates'!M$117)\n+($O63*'fnd base rates'!M$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,13)))","v":0},998640.66988000006,null,414603209,"414","603","209",1,68,998640.66988000006,14686,0,14686,null,null,null,null,null,14686,0,14686,null,null,{"$f":"BC63-BA63","v":0}]
[414,414603236,"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},{"$f":"'fnd enro'!H64","v":104},{"$f":"'fnd enro'!I64","v":81},{"$f":"'fnd enro'!J64","v":0},{"$f":"'fnd enro'!K64","v":7.141},{"$f":"'fnd enro'!L64","v":0},{"$f":"'fnd enro'!M64","v":0},{"$f":"'fnd enro'!N64","v":3},{"$f":"'fnd enro'!O64","v":2},{"$f":"'fnd enro'!P64","v":130},{"$f":"'fnd enro'!R64","v":185},1,{"$f":"VALUE('fnd enro'!Q64)","v":10},null,{"$f":"(($D64*'fnd base rates'!C$107)\n+($E64*'fnd base rates'!C$108)\n+($F64*'fnd base rates'!C$109)\n+($G64*'fnd base rates'!C$110)\n+($H64*'fnd base rates'!C$111)\n+($I64*'fnd base rates'!C$112)\n+($J64*'fnd base rates'!C$113)\n+($K64*'fnd base rates'!C$114)\n+($M64*'fnd base rates'!C$116)\n+($N64*'fnd base rates'!C$117)\n+($O64*'fnd base rates'!C$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,3)))\n*$R64","v":110075.21901},{"$f":"(($D64*'fnd base rates'!D$107)\n+($E64*'fnd base rates'!D$108)\n+($F64*'fnd base rates'!D$109)\n+($G64*'fnd base rates'!D$110)\n+($H64*'fnd base rates'!D$111)\n+($I64*'fnd base rates'!D$112)\n+($J64*'fnd base rates'!D$113)\n+($K64*'fnd base rates'!D$114)\n+($M64*'fnd base rates'!D$116)\n+($N64*'fnd base rates'!D$117)\n+($O64*'fnd base rates'!D$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,4)))\n*$R64","v":191302.97},{"$f":"(($D64*'fnd base rates'!E$107)\n+($E64*'fnd base rates'!E$108)\n+($F64*'fnd base rates'!E$109)\n+($G64*'fnd base rates'!E$110)\n+($H64*'fnd base rates'!E$111)\n+($I64*'fnd base rates'!E$112)\n+($J64*'fnd base rates'!E$113)\n+($K64*'fnd base rates'!E$114)\n+($M64*'fnd base rates'!E$116)\n+($N64*'fnd base rates'!E$117)\n+($O64*'fnd base rates'!E$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,5)))\n*$R64","v":1240935.56956},{"$f":"(($D64*'fnd base rates'!F$107)\n+($E64*'fnd base rates'!F$108)\n+($F64*'fnd base rates'!F$109)\n+($G64*'fnd base rates'!F$110)\n+($H64*'fnd base rates'!F$111)\n+($I64*'fnd base rates'!F$112)\n+($J64*'fnd base rates'!F$113)\n+($K64*'fnd base rates'!F$114)\n+($M64*'fnd base rates'!F$116)\n+($N64*'fnd base rates'!F$117)\n+($O64*'fnd base rates'!F$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,6)))\n*$R64","v":176266.11622},{"$f":"(($D64*'fnd base rates'!G$107)\n+($E64*'fnd base rates'!G$108)\n+($F64*'fnd base rates'!G$109)\n+($G64*'fnd base rates'!G$110)\n+($H64*'fnd base rates'!G$111)\n+($I64*'fnd base rates'!G$112)\n+($J64*'fnd base rates'!G$113)\n+($K64*'fnd base rates'!G$114)\n+($M64*'fnd base rates'!G$116)\n+($N64*'fnd base rates'!G$117)\n+($O64*'fnd base rates'!G$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,7)))\n*$R64","v":54189.527170000001},{"$f":"(($D64*'fnd base rates'!H$107)\n+($E64*'fnd base rates'!H$108)\n+($F64*'fnd base rates'!H$109)\n+($G64*'fnd base rates'!H$110)\n+($H64*'fnd base rates'!H$111)\n+($I64*'fnd base rates'!H$112)\n+($J64*'fnd base rates'!H$113)\n+($K64*'fnd base rates'!H$114)\n+($M64*'fnd base rates'!H$116)\n+($N64*'fnd base rates'!H$117)\n+($O64*'fnd base rates'!H$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,8)))","v":125707.83279},{"$f":"(($D64*'fnd base rates'!I$107)\n+($E64*'fnd base rates'!I$108)\n+($F64*'fnd base rates'!I$109)\n+($G64*'fnd base rates'!I$110)\n+($H64*'fnd base rates'!I$111)\n+($I64*'fnd base rates'!I$112)\n+($J64*'fnd base rates'!I$113)\n+($K64*'fnd base rates'!I$114)\n+($M64*'fnd base rates'!I$116)\n+($N64*'fnd base rates'!I$117)\n+($O64*'fnd base rates'!I$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,9)))\n*$R64","v":91922.06},{"$f":"(($D64*'fnd base rates'!J$107)\n+($E64*'fnd base rates'!J$108)\n+($F64*'fnd base rates'!J$109)\n+($G64*'fnd base rates'!J$110)\n+($H64*'fnd base rates'!J$111)\n+($I64*'fnd base rates'!J$112)\n+($J64*'fnd base rates'!J$113)\n+($K64*'fnd base rates'!J$114)\n+($M64*'fnd base rates'!J$116)\n+($N64*'fnd base rates'!J$117)\n+($O64*'fnd base rates'!J$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,10)))\n*$R64","v":172825.58000000002},{"$f":"(($D64*'fnd base rates'!K$107)\n+($E64*'fnd base rates'!K$108)\n+($F64*'fnd base rates'!K$109)\n+($G64*'fnd base rates'!K$110)\n+($H64*'fnd base rates'!K$111)\n+($I64*'fnd base rates'!K$112)\n+($J64*'fnd base rates'!K$113)\n+($K64*'fnd base rates'!K$114)\n+($M64*'fnd base rates'!K$116)\n+($N64*'fnd base rates'!K$117)\n+($O64*'fnd base rates'!K$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,11)))\n*$R64","v":217658.03779999999},{"$f":"(($D64*'fnd base rates'!L$107)\n+($E64*'fnd base rates'!L$108)\n+($F64*'fnd base rates'!L$109)\n+($G64*'fnd base rates'!L$110)\n+($H64*'fnd base rates'!L$111)\n+($I64*'fnd base rates'!L$112)\n+($J64*'fnd base rates'!L$113)\n+($K64*'fnd base rates'!L$114)\n+($M64*'fnd base rates'!L$116)\n+($N64*'fnd base rates'!L$117)\n+($O64*'fnd base rates'!L$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,12)))","v":346767.5258},{"$f":"(($D64*'fnd base rates'!M$107)\n+($E64*'fnd base rates'!M$108)\n+($F64*'fnd base rates'!M$109)\n+($G64*'fnd base rates'!M$110)\n+($H64*'fnd base rates'!M$111)\n+($I64*'fnd base rates'!M$112)\n+($J64*'fnd base rates'!M$113)\n+($K64*'fnd base rates'!M$114)\n+($M64*'fnd base rates'!M$116)\n+($N64*'fnd base rates'!M$117)\n+($O64*'fnd base rates'!M$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,13)))","v":0},2727650.43835,null,414603236,"414","603","236",1,185,2727650.43835,14744,0,14744,null,null,null,null,null,14744,0,14744,null,null,{"$f":"BC64-BA64","v":0}]
[414,414603263,"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},{"$f":"'fnd enro'!H65","v":0},{"$f":"'fnd enro'!I65","v":1},{"$f":"'fnd enro'!J65","v":0},{"$f":"'fnd enro'!K65","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L65","v":0},{"$f":"'fnd enro'!M65","v":0},{"$f":"'fnd enro'!N65","v":0},{"$f":"'fnd enro'!O65","v":0},{"$f":"'fnd enro'!P65","v":0},{"$f":"'fnd enro'!R65","v":1},1,{"$f":"VALUE('fnd enro'!Q65)","v":10},null,{"$f":"(($D65*'fnd base rates'!C$107)\n+($E65*'fnd base rates'!C$108)\n+($F65*'fnd base rates'!C$109)\n+($G65*'fnd base rates'!C$110)\n+($H65*'fnd base rates'!C$111)\n+($I65*'fnd base rates'!C$112)\n+($J65*'fnd base rates'!C$113)\n+($K65*'fnd base rates'!C$114)\n+($M65*'fnd base rates'!C$116)\n+($N65*'fnd base rates'!C$117)\n+($O65*'fnd base rates'!C$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,3)))\n*$R65","v":536.46134600000005},{"$f":"(($D65*'fnd base rates'!D$107)\n+($E65*'fnd base rates'!D$108)\n+($F65*'fnd base rates'!D$109)\n+($G65*'fnd base rates'!D$110)\n+($H65*'fnd base rates'!D$111)\n+($I65*'fnd base rates'!D$112)\n+($J65*'fnd base rates'!D$113)\n+($K65*'fnd base rates'!D$114)\n+($M65*'fnd base rates'!D$116)\n+($N65*'fnd base rates'!D$117)\n+($O65*'fnd base rates'!D$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,4)))\n*$R65","v":765.08},{"$f":"(($D65*'fnd base rates'!E$107)\n+($E65*'fnd base rates'!E$108)\n+($F65*'fnd base rates'!E$109)\n+($G65*'fnd base rates'!E$110)\n+($H65*'fnd base rates'!E$111)\n+($I65*'fnd base rates'!E$112)\n+($J65*'fnd base rates'!E$113)\n+($K65*'fnd base rates'!E$114)\n+($M65*'fnd base rates'!E$116)\n+($N65*'fnd base rates'!E$117)\n+($O65*'fnd base rates'!E$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,5)))\n*$R65","v":4912.2003759999998},{"$f":"(($D65*'fnd base rates'!F$107)\n+($E65*'fnd base rates'!F$108)\n+($F65*'fnd base rates'!F$109)\n+($G65*'fnd base rates'!F$110)\n+($H65*'fnd base rates'!F$111)\n+($I65*'fnd base rates'!F$112)\n+($J65*'fnd base rates'!F$113)\n+($K65*'fnd base rates'!F$114)\n+($M65*'fnd base rates'!F$116)\n+($N65*'fnd base rates'!F$117)\n+($O65*'fnd base rates'!F$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,6)))\n*$R65","v":886.88641200000006},{"$f":"(($D65*'fnd base rates'!G$107)\n+($E65*'fnd base rates'!G$108)\n+($F65*'fnd base rates'!G$109)\n+($G65*'fnd base rates'!G$110)\n+($H65*'fnd base rates'!G$111)\n+($I65*'fnd base rates'!G$112)\n+($J65*'fnd base rates'!G$113)\n+($K65*'fnd base rates'!G$114)\n+($M65*'fnd base rates'!G$116)\n+($N65*'fnd base rates'!G$117)\n+($O65*'fnd base rates'!G$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,7)))\n*$R65","v":163.88328199999998},{"$f":"(($D65*'fnd base rates'!H$107)\n+($E65*'fnd base rates'!H$108)\n+($F65*'fnd base rates'!H$109)\n+($G65*'fnd base rates'!H$110)\n+($H65*'fnd base rates'!H$111)\n+($I65*'fnd base rates'!H$112)\n+($J65*'fnd base rates'!H$113)\n+($K65*'fnd base rates'!H$114)\n+($M65*'fnd base rates'!H$116)\n+($N65*'fnd base rates'!H$117)\n+($O65*'fnd base rates'!H$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D65*'fnd base rates'!I$107)\n+($E65*'fnd base rates'!I$108)\n+($F65*'fnd base rates'!I$109)\n+($G65*'fnd base rates'!I$110)\n+($H65*'fnd base rates'!I$111)\n+($I65*'fnd base rates'!I$112)\n+($J65*'fnd base rates'!I$113)\n+($K65*'fnd base rates'!I$114)\n+($M65*'fnd base rates'!I$116)\n+($N65*'fnd base rates'!I$117)\n+($O65*'fnd base rates'!I$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,9)))\n*$R65","v":425.94},{"$f":"(($D65*'fnd base rates'!J$107)\n+($E65*'fnd base rates'!J$108)\n+($F65*'fnd base rates'!J$109)\n+($G65*'fnd base rates'!J$110)\n+($H65*'fnd base rates'!J$111)\n+($I65*'fnd base rates'!J$112)\n+($J65*'fnd base rates'!J$113)\n+($K65*'fnd base rates'!J$114)\n+($M65*'fnd base rates'!J$116)\n+($N65*'fnd base rates'!J$117)\n+($O65*'fnd base rates'!J$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,10)))\n*$R65","v":573.75},{"$f":"(($D65*'fnd base rates'!K$107)\n+($E65*'fnd base rates'!K$108)\n+($F65*'fnd base rates'!K$109)\n+($G65*'fnd base rates'!K$110)\n+($H65*'fnd base rates'!K$111)\n+($I65*'fnd base rates'!K$112)\n+($J65*'fnd base rates'!K$113)\n+($K65*'fnd base rates'!K$114)\n+($M65*'fnd base rates'!K$116)\n+($N65*'fnd base rates'!K$117)\n+($O65*'fnd base rates'!K$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,11)))\n*$R65","v":1150.05988},{"$f":"(($D65*'fnd base rates'!L$107)\n+($E65*'fnd base rates'!L$108)\n+($F65*'fnd base rates'!L$109)\n+($G65*'fnd base rates'!L$110)\n+($H65*'fnd base rates'!L$111)\n+($I65*'fnd base rates'!L$112)\n+($J65*'fnd base rates'!L$113)\n+($K65*'fnd base rates'!L$114)\n+($M65*'fnd base rates'!L$116)\n+($N65*'fnd base rates'!L$117)\n+($O65*'fnd base rates'!L$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D65*'fnd base rates'!M$107)\n+($E65*'fnd base rates'!M$108)\n+($F65*'fnd base rates'!M$109)\n+($G65*'fnd base rates'!M$110)\n+($H65*'fnd base rates'!M$111)\n+($I65*'fnd base rates'!M$112)\n+($J65*'fnd base rates'!M$113)\n+($K65*'fnd base rates'!M$114)\n+($M65*'fnd base rates'!M$116)\n+($N65*'fnd base rates'!M$117)\n+($O65*'fnd base rates'!M$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,13)))","v":0},11611.466909999999,null,414603263,"414","603","263",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC65-BA65","v":0}]
[414,414603603,"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},{"$f":"'fnd enro'!H66","v":30},{"$f":"'fnd enro'!I66","v":41},{"$f":"'fnd enro'!J66","v":0},{"$f":"'fnd enro'!K66","v":2.7406000000000001},{"$f":"'fnd enro'!L66","v":0},{"$f":"'fnd enro'!M66","v":0},{"$f":"'fnd enro'!N66","v":0},{"$f":"'fnd enro'!O66","v":0},{"$f":"'fnd enro'!P66","v":37},{"$f":"'fnd enro'!R66","v":71},1,{"$f":"VALUE('fnd enro'!Q66)","v":10},null,{"$f":"(($D66*'fnd base rates'!C$107)\n+($E66*'fnd base rates'!C$108)\n+($F66*'fnd base rates'!C$109)\n+($G66*'fnd base rates'!C$110)\n+($H66*'fnd base rates'!C$111)\n+($I66*'fnd base rates'!C$112)\n+($J66*'fnd base rates'!C$113)\n+($K66*'fnd base rates'!C$114)\n+($M66*'fnd base rates'!C$116)\n+($N66*'fnd base rates'!C$117)\n+($O66*'fnd base rates'!C$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,3)))\n*$R66","v":41023.225566000008},{"$f":"(($D66*'fnd base rates'!D$107)\n+($E66*'fnd base rates'!D$108)\n+($F66*'fnd base rates'!D$109)\n+($G66*'fnd base rates'!D$110)\n+($H66*'fnd base rates'!D$111)\n+($I66*'fnd base rates'!D$112)\n+($J66*'fnd base rates'!D$113)\n+($K66*'fnd base rates'!D$114)\n+($M66*'fnd base rates'!D$116)\n+($N66*'fnd base rates'!D$117)\n+($O66*'fnd base rates'!D$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,4)))\n*$R66","v":68225.280000000013},{"$f":"(($D66*'fnd base rates'!E$107)\n+($E66*'fnd base rates'!E$108)\n+($F66*'fnd base rates'!E$109)\n+($G66*'fnd base rates'!E$110)\n+($H66*'fnd base rates'!E$111)\n+($I66*'fnd base rates'!E$112)\n+($J66*'fnd base rates'!E$113)\n+($K66*'fnd base rates'!E$114)\n+($M66*'fnd base rates'!E$116)\n+($N66*'fnd base rates'!E$117)\n+($O66*'fnd base rates'!E$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,5)))\n*$R66","v":440916.90669600002},{"$f":"(($D66*'fnd base rates'!F$107)\n+($E66*'fnd base rates'!F$108)\n+($F66*'fnd base rates'!F$109)\n+($G66*'fnd base rates'!F$110)\n+($H66*'fnd base rates'!F$111)\n+($I66*'fnd base rates'!F$112)\n+($J66*'fnd base rates'!F$113)\n+($K66*'fnd base rates'!F$114)\n+($M66*'fnd base rates'!F$116)\n+($N66*'fnd base rates'!F$117)\n+($O66*'fnd base rates'!F$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,6)))\n*$R66","v":66223.635252000007},{"$f":"(($D66*'fnd base rates'!G$107)\n+($E66*'fnd base rates'!G$108)\n+($F66*'fnd base rates'!G$109)\n+($G66*'fnd base rates'!G$110)\n+($H66*'fnd base rates'!G$111)\n+($I66*'fnd base rates'!G$112)\n+($J66*'fnd base rates'!G$113)\n+($K66*'fnd base rates'!G$114)\n+($M66*'fnd base rates'!G$116)\n+($N66*'fnd base rates'!G$117)\n+($O66*'fnd base rates'!G$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,7)))\n*$R66","v":18357.703022000002},{"$f":"(($D66*'fnd base rates'!H$107)\n+($E66*'fnd base rates'!H$108)\n+($F66*'fnd base rates'!H$109)\n+($G66*'fnd base rates'!H$110)\n+($H66*'fnd base rates'!H$111)\n+($I66*'fnd base rates'!H$112)\n+($J66*'fnd base rates'!H$113)\n+($K66*'fnd base rates'!H$114)\n+($M66*'fnd base rates'!H$116)\n+($N66*'fnd base rates'!H$117)\n+($O66*'fnd base rates'!H$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,8)))","v":50663.764314},{"$f":"(($D66*'fnd base rates'!I$107)\n+($E66*'fnd base rates'!I$108)\n+($F66*'fnd base rates'!I$109)\n+($G66*'fnd base rates'!I$110)\n+($H66*'fnd base rates'!I$111)\n+($I66*'fnd base rates'!I$112)\n+($J66*'fnd base rates'!I$113)\n+($K66*'fnd base rates'!I$114)\n+($M66*'fnd base rates'!I$116)\n+($N66*'fnd base rates'!I$117)\n+($O66*'fnd base rates'!I$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,9)))\n*$R66","v":33840.590000000004},{"$f":"(($D66*'fnd base rates'!J$107)\n+($E66*'fnd base rates'!J$108)\n+($F66*'fnd base rates'!J$109)\n+($G66*'fnd base rates'!J$110)\n+($H66*'fnd base rates'!J$111)\n+($I66*'fnd base rates'!J$112)\n+($J66*'fnd base rates'!J$113)\n+($K66*'fnd base rates'!J$114)\n+($M66*'fnd base rates'!J$116)\n+($N66*'fnd base rates'!J$117)\n+($O66*'fnd base rates'!J$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,10)))\n*$R66","v":59547.979999999996},{"$f":"(($D66*'fnd base rates'!K$107)\n+($E66*'fnd base rates'!K$108)\n+($F66*'fnd base rates'!K$109)\n+($G66*'fnd base rates'!K$110)\n+($H66*'fnd base rates'!K$111)\n+($I66*'fnd base rates'!K$112)\n+($J66*'fnd base rates'!K$113)\n+($K66*'fnd base rates'!K$114)\n+($M66*'fnd base rates'!K$116)\n+($N66*'fnd base rates'!K$117)\n+($O66*'fnd base rates'!K$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,11)))\n*$R66","v":82617.251480000006},{"$f":"(($D66*'fnd base rates'!L$107)\n+($E66*'fnd base rates'!L$108)\n+($F66*'fnd base rates'!L$109)\n+($G66*'fnd base rates'!L$110)\n+($H66*'fnd base rates'!L$111)\n+($I66*'fnd base rates'!L$112)\n+($J66*'fnd base rates'!L$113)\n+($K66*'fnd base rates'!L$114)\n+($M66*'fnd base rates'!L$116)\n+($N66*'fnd base rates'!L$117)\n+($O66*'fnd base rates'!L$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,12)))","v":123464.29428000002},{"$f":"(($D66*'fnd base rates'!M$107)\n+($E66*'fnd base rates'!M$108)\n+($F66*'fnd base rates'!M$109)\n+($G66*'fnd base rates'!M$110)\n+($H66*'fnd base rates'!M$111)\n+($I66*'fnd base rates'!M$112)\n+($J66*'fnd base rates'!M$113)\n+($K66*'fnd base rates'!M$114)\n+($M66*'fnd base rates'!M$116)\n+($N66*'fnd base rates'!M$117)\n+($O66*'fnd base rates'!M$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,13)))","v":0},984880.63060999999,null,414603603,"414","603","603",1,71,984880.63060999999,13872,0,13872,null,null,null,null,null,13872,0,13872,null,null,{"$f":"BC66-BA66","v":0}]
[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},{"$f":"'fnd enro'!H67","v":12},{"$f":"'fnd enro'!I67","v":16},{"$f":"'fnd enro'!J67","v":0},{"$f":"'fnd enro'!K67","v":1.0808},{"$f":"'fnd enro'!L67","v":0},{"$f":"'fnd enro'!M67","v":0},{"$f":"'fnd enro'!N67","v":0},{"$f":"'fnd enro'!O67","v":0},{"$f":"'fnd enro'!P67","v":11},{"$f":"'fnd enro'!R67","v":28},1,{"$f":"VALUE('fnd enro'!Q67)","v":8},null,{"$f":"(($D67*'fnd base rates'!C$107)\n+($E67*'fnd base rates'!C$108)\n+($F67*'fnd base rates'!C$109)\n+($G67*'fnd base rates'!C$110)\n+($H67*'fnd base rates'!C$111)\n+($I67*'fnd base rates'!C$112)\n+($J67*'fnd base rates'!C$113)\n+($K67*'fnd base rates'!C$114)\n+($M67*'fnd base rates'!C$116)\n+($N67*'fnd base rates'!C$117)\n+($O67*'fnd base rates'!C$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,3)))\n*$R67","v":15815.117688},{"$f":"(($D67*'fnd base rates'!D$107)\n+($E67*'fnd base rates'!D$108)\n+($F67*'fnd base rates'!D$109)\n+($G67*'fnd base rates'!D$110)\n+($H67*'fnd base rates'!D$111)\n+($I67*'fnd base rates'!D$112)\n+($J67*'fnd base rates'!D$113)\n+($K67*'fnd base rates'!D$114)\n+($M67*'fnd base rates'!D$116)\n+($N67*'fnd base rates'!D$117)\n+($O67*'fnd base rates'!D$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,4)))\n*$R67","v":25185.120000000003},{"$f":"(($D67*'fnd base rates'!E$107)\n+($E67*'fnd base rates'!E$108)\n+($F67*'fnd base rates'!E$109)\n+($G67*'fnd base rates'!E$110)\n+($H67*'fnd base rates'!E$111)\n+($I67*'fnd base rates'!E$112)\n+($J67*'fnd base rates'!E$113)\n+($K67*'fnd base rates'!E$114)\n+($M67*'fnd base rates'!E$116)\n+($N67*'fnd base rates'!E$117)\n+($O67*'fnd base rates'!E$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,5)))\n*$R67","v":156841.930528},{"$f":"(($D67*'fnd base rates'!F$107)\n+($E67*'fnd base rates'!F$108)\n+($F67*'fnd base rates'!F$109)\n+($G67*'fnd base rates'!F$110)\n+($H67*'fnd base rates'!F$111)\n+($I67*'fnd base rates'!F$112)\n+($J67*'fnd base rates'!F$113)\n+($K67*'fnd base rates'!F$114)\n+($M67*'fnd base rates'!F$116)\n+($N67*'fnd base rates'!F$117)\n+($O67*'fnd base rates'!F$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,6)))\n*$R67","v":26134.699536000004},{"$f":"(($D67*'fnd base rates'!G$107)\n+($E67*'fnd base rates'!G$108)\n+($F67*'fnd base rates'!G$109)\n+($G67*'fnd base rates'!G$110)\n+($H67*'fnd base rates'!G$111)\n+($I67*'fnd base rates'!G$112)\n+($J67*'fnd base rates'!G$113)\n+($K67*'fnd base rates'!G$114)\n+($M67*'fnd base rates'!G$116)\n+($N67*'fnd base rates'!G$117)\n+($O67*'fnd base rates'!G$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,7)))\n*$R67","v":6425.6818960000001},{"$f":"(($D67*'fnd base rates'!H$107)\n+($E67*'fnd base rates'!H$108)\n+($F67*'fnd base rates'!H$109)\n+($G67*'fnd base rates'!H$110)\n+($H67*'fnd base rates'!H$111)\n+($I67*'fnd base rates'!H$112)\n+($J67*'fnd base rates'!H$113)\n+($K67*'fnd base rates'!H$114)\n+($M67*'fnd base rates'!H$116)\n+($N67*'fnd base rates'!H$117)\n+($O67*'fnd base rates'!H$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,8)))","v":19803.770152000001},{"$f":"(($D67*'fnd base rates'!I$107)\n+($E67*'fnd base rates'!I$108)\n+($F67*'fnd base rates'!I$109)\n+($G67*'fnd base rates'!I$110)\n+($H67*'fnd base rates'!I$111)\n+($I67*'fnd base rates'!I$112)\n+($J67*'fnd base rates'!I$113)\n+($K67*'fnd base rates'!I$114)\n+($M67*'fnd base rates'!I$116)\n+($N67*'fnd base rates'!I$117)\n+($O67*'fnd base rates'!I$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,9)))\n*$R67","v":12654.74},{"$f":"(($D67*'fnd base rates'!J$107)\n+($E67*'fnd base rates'!J$108)\n+($F67*'fnd base rates'!J$109)\n+($G67*'fnd base rates'!J$110)\n+($H67*'fnd base rates'!J$111)\n+($I67*'fnd base rates'!J$112)\n+($J67*'fnd base rates'!J$113)\n+($K67*'fnd base rates'!J$114)\n+($M67*'fnd base rates'!J$116)\n+($N67*'fnd base rates'!J$117)\n+($O67*'fnd base rates'!J$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,10)))\n*$R67","v":19894.760000000002},{"$f":"(($D67*'fnd base rates'!K$107)\n+($E67*'fnd base rates'!K$108)\n+($F67*'fnd base rates'!K$109)\n+($G67*'fnd base rates'!K$110)\n+($H67*'fnd base rates'!K$111)\n+($I67*'fnd base rates'!K$112)\n+($J67*'fnd base rates'!K$113)\n+($K67*'fnd base rates'!K$114)\n+($M67*'fnd base rates'!K$116)\n+($N67*'fnd base rates'!K$117)\n+($O67*'fnd base rates'!K$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,11)))\n*$R67","v":32586.876639999999},{"$f":"(($D67*'fnd base rates'!L$107)\n+($E67*'fnd base rates'!L$108)\n+($F67*'fnd base rates'!L$109)\n+($G67*'fnd base rates'!L$110)\n+($H67*'fnd base rates'!L$111)\n+($I67*'fnd base rates'!L$112)\n+($J67*'fnd base rates'!L$113)\n+($K67*'fnd base rates'!L$114)\n+($M67*'fnd base rates'!L$116)\n+($N67*'fnd base rates'!L$117)\n+($O67*'fnd base rates'!L$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,12)))","v":45997.507040000004},{"$f":"(($D67*'fnd base rates'!M$107)\n+($E67*'fnd base rates'!M$108)\n+($F67*'fnd base rates'!M$109)\n+($G67*'fnd base rates'!M$110)\n+($H67*'fnd base rates'!M$111)\n+($I67*'fnd base rates'!M$112)\n+($J67*'fnd base rates'!M$113)\n+($K67*'fnd base rates'!M$114)\n+($M67*'fnd base rates'!M$116)\n+($N67*'fnd base rates'!M$117)\n+($O67*'fnd base rates'!M$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,13)))","v":0},361340.20347999997,null,414603635,"414","603","635",1,28,361340.20347999997,12905,0,12905,null,null,null,null,null,12905,0,12905,null,null,{"$f":"BC67-BA67","v":0}]
[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":2},{"$f":"'fnd enro'!J68","v":0},{"$f":"'fnd enro'!K68","v":0.30880000000000002},{"$f":"'fnd enro'!L68","v":0},{"$f":"'fnd enro'!M68","v":0},{"$f":"'fnd enro'!N68","v":0},{"$f":"'fnd enro'!O68","v":0},{"$f":"'fnd enro'!P68","v":2},{"$f":"'fnd enro'!R68","v":8},1,{"$f":"VALUE('fnd enro'!Q68)","v":5},null,{"$f":"(($D68*'fnd base rates'!C$107)\n+($E68*'fnd base rates'!C$108)\n+($F68*'fnd base rates'!C$109)\n+($G68*'fnd base rates'!C$110)\n+($H68*'fnd base rates'!C$111)\n+($I68*'fnd base rates'!C$112)\n+($J68*'fnd base rates'!C$113)\n+($K68*'fnd base rates'!C$114)\n+($M68*'fnd base rates'!C$116)\n+($N68*'fnd base rates'!C$117)\n+($O68*'fnd base rates'!C$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,3)))\n*$R68","v":4411.4307680000002},{"$f":"(($D68*'fnd base rates'!D$107)\n+($E68*'fnd base rates'!D$108)\n+($F68*'fnd base rates'!D$109)\n+($G68*'fnd base rates'!D$110)\n+($H68*'fnd base rates'!D$111)\n+($I68*'fnd base rates'!D$112)\n+($J68*'fnd base rates'!D$113)\n+($K68*'fnd base rates'!D$114)\n+($M68*'fnd base rates'!D$116)\n+($N68*'fnd base rates'!D$117)\n+($O68*'fnd base rates'!D$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,4)))\n*$R68","v":6687.96},{"$f":"(($D68*'fnd base rates'!E$107)\n+($E68*'fnd base rates'!E$108)\n+($F68*'fnd base rates'!E$109)\n+($G68*'fnd base rates'!E$110)\n+($H68*'fnd base rates'!E$111)\n+($I68*'fnd base rates'!E$112)\n+($J68*'fnd base rates'!E$113)\n+($K68*'fnd base rates'!E$114)\n+($M68*'fnd base rates'!E$116)\n+($N68*'fnd base rates'!E$117)\n+($O68*'fnd base rates'!E$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,5)))\n*$R68","v":36119.503008},{"$f":"(($D68*'fnd base rates'!F$107)\n+($E68*'fnd base rates'!F$108)\n+($F68*'fnd base rates'!F$109)\n+($G68*'fnd base rates'!F$110)\n+($H68*'fnd base rates'!F$111)\n+($I68*'fnd base rates'!F$112)\n+($J68*'fnd base rates'!F$113)\n+($K68*'fnd base rates'!F$114)\n+($M68*'fnd base rates'!F$116)\n+($N68*'fnd base rates'!F$117)\n+($O68*'fnd base rates'!F$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,6)))\n*$R68","v":7746.031296000001},{"$f":"(($D68*'fnd base rates'!G$107)\n+($E68*'fnd base rates'!G$108)\n+($F68*'fnd base rates'!G$109)\n+($G68*'fnd base rates'!G$110)\n+($H68*'fnd base rates'!G$111)\n+($I68*'fnd base rates'!G$112)\n+($J68*'fnd base rates'!G$113)\n+($K68*'fnd base rates'!G$114)\n+($M68*'fnd base rates'!G$116)\n+($N68*'fnd base rates'!G$117)\n+($O68*'fnd base rates'!G$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,7)))\n*$R68","v":1607.186256},{"$f":"(($D68*'fnd base rates'!H$107)\n+($E68*'fnd base rates'!H$108)\n+($F68*'fnd base rates'!H$109)\n+($G68*'fnd base rates'!H$110)\n+($H68*'fnd base rates'!H$111)\n+($I68*'fnd base rates'!H$112)\n+($J68*'fnd base rates'!H$113)\n+($K68*'fnd base rates'!H$114)\n+($M68*'fnd base rates'!H$116)\n+($N68*'fnd base rates'!H$117)\n+($O68*'fnd base rates'!H$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,8)))","v":4837.9714720000002},{"$f":"(($D68*'fnd base rates'!I$107)\n+($E68*'fnd base rates'!I$108)\n+($F68*'fnd base rates'!I$109)\n+($G68*'fnd base rates'!I$110)\n+($H68*'fnd base rates'!I$111)\n+($I68*'fnd base rates'!I$112)\n+($J68*'fnd base rates'!I$113)\n+($K68*'fnd base rates'!I$114)\n+($M68*'fnd base rates'!I$116)\n+($N68*'fnd base rates'!I$117)\n+($O68*'fnd base rates'!I$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,9)))\n*$R68","v":3252.2799999999997},{"$f":"(($D68*'fnd base rates'!J$107)\n+($E68*'fnd base rates'!J$108)\n+($F68*'fnd base rates'!J$109)\n+($G68*'fnd base rates'!J$110)\n+($H68*'fnd base rates'!J$111)\n+($I68*'fnd base rates'!J$112)\n+($J68*'fnd base rates'!J$113)\n+($K68*'fnd base rates'!J$114)\n+($M68*'fnd base rates'!J$116)\n+($N68*'fnd base rates'!J$117)\n+($O68*'fnd base rates'!J$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,10)))\n*$R68","v":3805.6800000000003},{"$f":"(($D68*'fnd base rates'!K$107)\n+($E68*'fnd base rates'!K$108)\n+($F68*'fnd base rates'!K$109)\n+($G68*'fnd base rates'!K$110)\n+($H68*'fnd base rates'!K$111)\n+($I68*'fnd base rates'!K$112)\n+($J68*'fnd base rates'!K$113)\n+($K68*'fnd base rates'!K$114)\n+($M68*'fnd base rates'!K$116)\n+($N68*'fnd base rates'!K$117)\n+($O68*'fnd base rates'!K$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,11)))\n*$R68","v":9393.0790399999987},{"$f":"(($D68*'fnd base rates'!L$107)\n+($E68*'fnd base rates'!L$108)\n+($F68*'fnd base rates'!L$109)\n+($G68*'fnd base rates'!L$110)\n+($H68*'fnd base rates'!L$111)\n+($I68*'fnd base rates'!L$112)\n+($J68*'fnd base rates'!L$113)\n+($K68*'fnd base rates'!L$114)\n+($M68*'fnd base rates'!L$116)\n+($N68*'fnd base rates'!L$117)\n+($O68*'fnd base rates'!L$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,12)))","v":12708.97344},{"$f":"(($D68*'fnd base rates'!M$107)\n+($E68*'fnd base rates'!M$108)\n+($F68*'fnd base rates'!M$109)\n+($G68*'fnd base rates'!M$110)\n+($H68*'fnd base rates'!M$111)\n+($I68*'fnd base rates'!M$112)\n+($J68*'fnd base rates'!M$113)\n+($K68*'fnd base rates'!M$114)\n+($M68*'fnd base rates'!M$116)\n+($N68*'fnd base rates'!M$117)\n+($O68*'fnd base rates'!M$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,13)))","v":0},90570.095279999994,null,414603715,"414","603","715",1,8,90570.095279999994,11321,0,11321,null,null,null,null,null,11321,0,11321,null,null,{"$f":"BC68-BA68","v":0}]
[416,416035001,"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},{"$f":"'fnd enro'!H69","v":1},{"$f":"'fnd enro'!I69","v":0},{"$f":"'fnd enro'!J69","v":0},{"$f":"'fnd enro'!K69","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L69","v":0},{"$f":"'fnd enro'!M69","v":0},{"$f":"'fnd enro'!N69","v":0},{"$f":"'fnd enro'!O69","v":0},{"$f":"'fnd enro'!P69","v":1},{"$f":"'fnd enro'!R69","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q69)","v":7},null,{"$f":"(($D69*'fnd base rates'!C$107)\n+($E69*'fnd base rates'!C$108)\n+($F69*'fnd base rates'!C$109)\n+($G69*'fnd base rates'!C$110)\n+($H69*'fnd base rates'!C$111)\n+($I69*'fnd base rates'!C$112)\n+($J69*'fnd base rates'!C$113)\n+($K69*'fnd base rates'!C$114)\n+($M69*'fnd base rates'!C$116)\n+($N69*'fnd base rates'!C$117)\n+($O69*'fnd base rates'!C$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,3)))\n*$R69","v":658.35026444800008},{"$f":"(($D69*'fnd base rates'!D$107)\n+($E69*'fnd base rates'!D$108)\n+($F69*'fnd base rates'!D$109)\n+($G69*'fnd base rates'!D$110)\n+($H69*'fnd base rates'!D$111)\n+($I69*'fnd base rates'!D$112)\n+($J69*'fnd base rates'!D$113)\n+($K69*'fnd base rates'!D$114)\n+($M69*'fnd base rates'!D$116)\n+($N69*'fnd base rates'!D$117)\n+($O69*'fnd base rates'!D$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,4)))\n*$R69","v":1186.2464000000002},{"$f":"(($D69*'fnd base rates'!E$107)\n+($E69*'fnd base rates'!E$108)\n+($F69*'fnd base rates'!E$109)\n+($G69*'fnd base rates'!E$110)\n+($H69*'fnd base rates'!E$111)\n+($I69*'fnd base rates'!E$112)\n+($J69*'fnd base rates'!E$113)\n+($K69*'fnd base rates'!E$114)\n+($M69*'fnd base rates'!E$116)\n+($N69*'fnd base rates'!E$117)\n+($O69*'fnd base rates'!E$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,5)))\n*$R69","v":7218.1296890880003},{"$f":"(($D69*'fnd base rates'!F$107)\n+($E69*'fnd base rates'!F$108)\n+($F69*'fnd base rates'!F$109)\n+($G69*'fnd base rates'!F$110)\n+($H69*'fnd base rates'!F$111)\n+($I69*'fnd base rates'!F$112)\n+($J69*'fnd base rates'!F$113)\n+($K69*'fnd base rates'!F$114)\n+($M69*'fnd base rates'!F$116)\n+($N69*'fnd base rates'!F$117)\n+($O69*'fnd base rates'!F$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,6)))\n*$R69","v":1082.9695362560001},{"$f":"(($D69*'fnd base rates'!G$107)\n+($E69*'fnd base rates'!G$108)\n+($F69*'fnd base rates'!G$109)\n+($G69*'fnd base rates'!G$110)\n+($H69*'fnd base rates'!G$111)\n+($I69*'fnd base rates'!G$112)\n+($J69*'fnd base rates'!G$113)\n+($K69*'fnd base rates'!G$114)\n+($M69*'fnd base rates'!G$116)\n+($N69*'fnd base rates'!G$117)\n+($O69*'fnd base rates'!G$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,7)))\n*$R69","v":350.85093081600007},{"$f":"(($D69*'fnd base rates'!H$107)\n+($E69*'fnd base rates'!H$108)\n+($F69*'fnd base rates'!H$109)\n+($G69*'fnd base rates'!H$110)\n+($H69*'fnd base rates'!H$111)\n+($I69*'fnd base rates'!H$112)\n+($J69*'fnd base rates'!H$113)\n+($K69*'fnd base rates'!H$114)\n+($M69*'fnd base rates'!H$116)\n+($N69*'fnd base rates'!H$117)\n+($O69*'fnd base rates'!H$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,8)))","v":547.04893400000003},{"$f":"(($D69*'fnd base rates'!I$107)\n+($E69*'fnd base rates'!I$108)\n+($F69*'fnd base rates'!I$109)\n+($G69*'fnd base rates'!I$110)\n+($H69*'fnd base rates'!I$111)\n+($I69*'fnd base rates'!I$112)\n+($J69*'fnd base rates'!I$113)\n+($K69*'fnd base rates'!I$114)\n+($M69*'fnd base rates'!I$116)\n+($N69*'fnd base rates'!I$117)\n+($O69*'fnd base rates'!I$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,9)))\n*$R69","v":534.48},{"$f":"(($D69*'fnd base rates'!J$107)\n+($E69*'fnd base rates'!J$108)\n+($F69*'fnd base rates'!J$109)\n+($G69*'fnd base rates'!J$110)\n+($H69*'fnd base rates'!J$111)\n+($I69*'fnd base rates'!J$112)\n+($J69*'fnd base rates'!J$113)\n+($K69*'fnd base rates'!J$114)\n+($M69*'fnd base rates'!J$116)\n+($N69*'fnd base rates'!J$117)\n+($O69*'fnd base rates'!J$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,10)))\n*$R69","v":997.52192000000002},{"$f":"(($D69*'fnd base rates'!K$107)\n+($E69*'fnd base rates'!K$108)\n+($F69*'fnd base rates'!K$109)\n+($G69*'fnd base rates'!K$110)\n+($H69*'fnd base rates'!K$111)\n+($I69*'fnd base rates'!K$112)\n+($J69*'fnd base rates'!K$113)\n+($K69*'fnd base rates'!K$114)\n+($M69*'fnd base rates'!K$116)\n+($N69*'fnd base rates'!K$117)\n+($O69*'fnd base rates'!K$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,11)))\n*$R69","v":1286.18994944},{"$f":"(($D69*'fnd base rates'!L$107)\n+($E69*'fnd base rates'!L$108)\n+($F69*'fnd base rates'!L$109)\n+($G69*'fnd base rates'!L$110)\n+($H69*'fnd base rates'!L$111)\n+($I69*'fnd base rates'!L$112)\n+($J69*'fnd base rates'!L$113)\n+($K69*'fnd base rates'!L$114)\n+($M69*'fnd base rates'!L$116)\n+($N69*'fnd base rates'!L$117)\n+($O69*'fnd base rates'!L$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,12)))","v":2026.0266799999999},{"$f":"(($D69*'fnd base rates'!M$107)\n+($E69*'fnd base rates'!M$108)\n+($F69*'fnd base rates'!M$109)\n+($G69*'fnd base rates'!M$110)\n+($H69*'fnd base rates'!M$111)\n+($I69*'fnd base rates'!M$112)\n+($J69*'fnd base rates'!M$113)\n+($K69*'fnd base rates'!M$114)\n+($M69*'fnd base rates'!M$116)\n+($N69*'fnd base rates'!M$117)\n+($O69*'fnd base rates'!M$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,13)))","v":0},15887.814304047999,null,416035001,"416","035","001",1,1,15887.814304047999,15888,0,15888,null,null,null,null,null,15888,0,15888,null,null,{"$f":"BC69-BA69","v":0}]
[416,416035035,"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},{"$f":"'fnd enro'!H70","v":286},{"$f":"'fnd enro'!I70","v":383},{"$f":"'fnd enro'!J70","v":0},{"$f":"'fnd enro'!K70","v":25.823399999999999},{"$f":"'fnd enro'!L70","v":0},{"$f":"'fnd enro'!M70","v":0},{"$f":"'fnd enro'!N70","v":71},{"$f":"'fnd enro'!O70","v":60},{"$f":"'fnd enro'!P70","v":506},{"$f":"'fnd enro'!R70","v":669},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q70)","v":11},null,{"$f":"(($D70*'fnd base rates'!C$107)\n+($E70*'fnd base rates'!C$108)\n+($F70*'fnd base rates'!C$109)\n+($G70*'fnd base rates'!C$110)\n+($H70*'fnd base rates'!C$111)\n+($I70*'fnd base rates'!C$112)\n+($J70*'fnd base rates'!C$113)\n+($K70*'fnd base rates'!C$114)\n+($M70*'fnd base rates'!C$116)\n+($N70*'fnd base rates'!C$117)\n+($O70*'fnd base rates'!C$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,3)))\n*$R70","v":451261.959555712},{"$f":"(($D70*'fnd base rates'!D$107)\n+($E70*'fnd base rates'!D$108)\n+($F70*'fnd base rates'!D$109)\n+($G70*'fnd base rates'!D$110)\n+($H70*'fnd base rates'!D$111)\n+($I70*'fnd base rates'!D$112)\n+($J70*'fnd base rates'!D$113)\n+($K70*'fnd base rates'!D$114)\n+($M70*'fnd base rates'!D$116)\n+($N70*'fnd base rates'!D$117)\n+($O70*'fnd base rates'!D$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,4)))\n*$R70","v":800801.6518400003},{"$f":"(($D70*'fnd base rates'!E$107)\n+($E70*'fnd base rates'!E$108)\n+($F70*'fnd base rates'!E$109)\n+($G70*'fnd base rates'!E$110)\n+($H70*'fnd base rates'!E$111)\n+($I70*'fnd base rates'!E$112)\n+($J70*'fnd base rates'!E$113)\n+($K70*'fnd base rates'!E$114)\n+($M70*'fnd base rates'!E$116)\n+($N70*'fnd base rates'!E$117)\n+($O70*'fnd base rates'!E$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,5)))\n*$R70","v":5433249.7341598719},{"$f":"(($D70*'fnd base rates'!F$107)\n+($E70*'fnd base rates'!F$108)\n+($F70*'fnd base rates'!F$109)\n+($G70*'fnd base rates'!F$110)\n+($H70*'fnd base rates'!F$111)\n+($I70*'fnd base rates'!F$112)\n+($J70*'fnd base rates'!F$113)\n+($K70*'fnd base rates'!F$114)\n+($M70*'fnd base rates'!F$116)\n+($N70*'fnd base rates'!F$117)\n+($O70*'fnd base rates'!F$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,6)))\n*$R70","v":705111.56183526421},{"$f":"(($D70*'fnd base rates'!G$107)\n+($E70*'fnd base rates'!G$108)\n+($F70*'fnd base rates'!G$109)\n+($G70*'fnd base rates'!G$110)\n+($H70*'fnd base rates'!G$111)\n+($I70*'fnd base rates'!G$112)\n+($J70*'fnd base rates'!G$113)\n+($K70*'fnd base rates'!G$114)\n+($M70*'fnd base rates'!G$116)\n+($N70*'fnd base rates'!G$117)\n+($O70*'fnd base rates'!G$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,7)))\n*$R70","v":231378.10087590403},{"$f":"(($D70*'fnd base rates'!H$107)\n+($E70*'fnd base rates'!H$108)\n+($F70*'fnd base rates'!H$109)\n+($G70*'fnd base rates'!H$110)\n+($H70*'fnd base rates'!H$111)\n+($I70*'fnd base rates'!H$112)\n+($J70*'fnd base rates'!H$113)\n+($K70*'fnd base rates'!H$114)\n+($M70*'fnd base rates'!H$116)\n+($N70*'fnd base rates'!H$117)\n+($O70*'fnd base rates'!H$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,8)))","v":498356.47684600001},{"$f":"(($D70*'fnd base rates'!I$107)\n+($E70*'fnd base rates'!I$108)\n+($F70*'fnd base rates'!I$109)\n+($G70*'fnd base rates'!I$110)\n+($H70*'fnd base rates'!I$111)\n+($I70*'fnd base rates'!I$112)\n+($J70*'fnd base rates'!I$113)\n+($K70*'fnd base rates'!I$114)\n+($M70*'fnd base rates'!I$116)\n+($N70*'fnd base rates'!I$117)\n+($O70*'fnd base rates'!I$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,9)))\n*$R70","v":387629.70239999995},{"$f":"(($D70*'fnd base rates'!J$107)\n+($E70*'fnd base rates'!J$108)\n+($F70*'fnd base rates'!J$109)\n+($G70*'fnd base rates'!J$110)\n+($H70*'fnd base rates'!J$111)\n+($I70*'fnd base rates'!J$112)\n+($J70*'fnd base rates'!J$113)\n+($K70*'fnd base rates'!J$114)\n+($M70*'fnd base rates'!J$116)\n+($N70*'fnd base rates'!J$117)\n+($O70*'fnd base rates'!J$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,10)))\n*$R70","v":768196.67456000007},{"$f":"(($D70*'fnd base rates'!K$107)\n+($E70*'fnd base rates'!K$108)\n+($F70*'fnd base rates'!K$109)\n+($G70*'fnd base rates'!K$110)\n+($H70*'fnd base rates'!K$111)\n+($I70*'fnd base rates'!K$112)\n+($J70*'fnd base rates'!K$113)\n+($K70*'fnd base rates'!K$114)\n+($M70*'fnd base rates'!K$116)\n+($N70*'fnd base rates'!K$117)\n+($O70*'fnd base rates'!K$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,11)))\n*$R70","v":891335.44801536005},{"$f":"(($D70*'fnd base rates'!L$107)\n+($E70*'fnd base rates'!L$108)\n+($F70*'fnd base rates'!L$109)\n+($G70*'fnd base rates'!L$110)\n+($H70*'fnd base rates'!L$111)\n+($I70*'fnd base rates'!L$112)\n+($J70*'fnd base rates'!L$113)\n+($K70*'fnd base rates'!L$114)\n+($M70*'fnd base rates'!L$116)\n+($N70*'fnd base rates'!L$117)\n+($O70*'fnd base rates'!L$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,12)))","v":1310774.87892},{"$f":"(($D70*'fnd base rates'!M$107)\n+($E70*'fnd base rates'!M$108)\n+($F70*'fnd base rates'!M$109)\n+($G70*'fnd base rates'!M$110)\n+($H70*'fnd base rates'!M$111)\n+($I70*'fnd base rates'!M$112)\n+($J70*'fnd base rates'!M$113)\n+($K70*'fnd base rates'!M$114)\n+($M70*'fnd base rates'!M$116)\n+($N70*'fnd base rates'!M$117)\n+($O70*'fnd base rates'!M$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,13)))","v":0},11478096.189008111,null,416035035,"416","035","035",1,669,11478096.189008111,17157,0,17157,null,null,null,null,null,17157,0,17157,null,null,{"$f":"BC70-BA70","v":0}]
[416,416035044,"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},{"$f":"'fnd enro'!H71","v":0},{"$f":"'fnd enro'!I71","v":4},{"$f":"'fnd enro'!J71","v":0},{"$f":"'fnd enro'!K71","v":0.15440000000000001},{"$f":"'fnd enro'!L71","v":0},{"$f":"'fnd enro'!M71","v":0},{"$f":"'fnd enro'!N71","v":0},{"$f":"'fnd enro'!O71","v":1},{"$f":"'fnd enro'!P71","v":0},{"$f":"'fnd enro'!R71","v":4},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q71)","v":11},null,{"$f":"(($D71*'fnd base rates'!C$107)\n+($E71*'fnd base rates'!C$108)\n+($F71*'fnd base rates'!C$109)\n+($G71*'fnd base rates'!C$110)\n+($H71*'fnd base rates'!C$111)\n+($I71*'fnd base rates'!C$112)\n+($J71*'fnd base rates'!C$113)\n+($K71*'fnd base rates'!C$114)\n+($M71*'fnd base rates'!C$116)\n+($N71*'fnd base rates'!C$117)\n+($O71*'fnd base rates'!C$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,3)))\n*$R71","v":2443.0772177920003},{"$f":"(($D71*'fnd base rates'!D$107)\n+($E71*'fnd base rates'!D$108)\n+($F71*'fnd base rates'!D$109)\n+($G71*'fnd base rates'!D$110)\n+($H71*'fnd base rates'!D$111)\n+($I71*'fnd base rates'!D$112)\n+($J71*'fnd base rates'!D$113)\n+($K71*'fnd base rates'!D$114)\n+($M71*'fnd base rates'!D$116)\n+($N71*'fnd base rates'!D$117)\n+($O71*'fnd base rates'!D$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,4)))\n*$R71","v":3519.3100800000007},{"$f":"(($D71*'fnd base rates'!E$107)\n+($E71*'fnd base rates'!E$108)\n+($F71*'fnd base rates'!E$109)\n+($G71*'fnd base rates'!E$110)\n+($H71*'fnd base rates'!E$111)\n+($I71*'fnd base rates'!E$112)\n+($J71*'fnd base rates'!E$113)\n+($K71*'fnd base rates'!E$114)\n+($M71*'fnd base rates'!E$116)\n+($N71*'fnd base rates'!E$117)\n+($O71*'fnd base rates'!E$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,5)))\n*$R71","v":22705.647716352003},{"$f":"(($D71*'fnd base rates'!F$107)\n+($E71*'fnd base rates'!F$108)\n+($F71*'fnd base rates'!F$109)\n+($G71*'fnd base rates'!F$110)\n+($H71*'fnd base rates'!F$111)\n+($I71*'fnd base rates'!F$112)\n+($J71*'fnd base rates'!F$113)\n+($K71*'fnd base rates'!F$114)\n+($M71*'fnd base rates'!F$116)\n+($N71*'fnd base rates'!F$117)\n+($O71*'fnd base rates'!F$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,6)))\n*$R71","v":4049.4115850240009},{"$f":"(($D71*'fnd base rates'!G$107)\n+($E71*'fnd base rates'!G$108)\n+($F71*'fnd base rates'!G$109)\n+($G71*'fnd base rates'!G$110)\n+($H71*'fnd base rates'!G$111)\n+($I71*'fnd base rates'!G$112)\n+($J71*'fnd base rates'!G$113)\n+($K71*'fnd base rates'!G$114)\n+($M71*'fnd base rates'!G$116)\n+($N71*'fnd base rates'!G$117)\n+($O71*'fnd base rates'!G$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,7)))\n*$R71","v":767.40244326399988},{"$f":"(($D71*'fnd base rates'!H$107)\n+($E71*'fnd base rates'!H$108)\n+($F71*'fnd base rates'!H$109)\n+($G71*'fnd base rates'!H$110)\n+($H71*'fnd base rates'!H$111)\n+($I71*'fnd base rates'!H$112)\n+($J71*'fnd base rates'!H$113)\n+($K71*'fnd base rates'!H$114)\n+($M71*'fnd base rates'!H$116)\n+($N71*'fnd base rates'!H$117)\n+($O71*'fnd base rates'!H$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,8)))","v":3436.835736},{"$f":"(($D71*'fnd base rates'!I$107)\n+($E71*'fnd base rates'!I$108)\n+($F71*'fnd base rates'!I$109)\n+($G71*'fnd base rates'!I$110)\n+($H71*'fnd base rates'!I$111)\n+($I71*'fnd base rates'!I$112)\n+($J71*'fnd base rates'!I$113)\n+($K71*'fnd base rates'!I$114)\n+($M71*'fnd base rates'!I$116)\n+($N71*'fnd base rates'!I$117)\n+($O71*'fnd base rates'!I$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,9)))\n*$R71","v":1934.9753600000001},{"$f":"(($D71*'fnd base rates'!J$107)\n+($E71*'fnd base rates'!J$108)\n+($F71*'fnd base rates'!J$109)\n+($G71*'fnd base rates'!J$110)\n+($H71*'fnd base rates'!J$111)\n+($I71*'fnd base rates'!J$112)\n+($J71*'fnd base rates'!J$113)\n+($K71*'fnd base rates'!J$114)\n+($M71*'fnd base rates'!J$116)\n+($N71*'fnd base rates'!J$117)\n+($O71*'fnd base rates'!J$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,10)))\n*$R71","v":2524.0620800000002},{"$f":"(($D71*'fnd base rates'!K$107)\n+($E71*'fnd base rates'!K$108)\n+($F71*'fnd base rates'!K$109)\n+($G71*'fnd base rates'!K$110)\n+($H71*'fnd base rates'!K$111)\n+($I71*'fnd base rates'!K$112)\n+($J71*'fnd base rates'!K$113)\n+($K71*'fnd base rates'!K$114)\n+($M71*'fnd base rates'!K$116)\n+($N71*'fnd base rates'!K$117)\n+($O71*'fnd base rates'!K$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,11)))\n*$R71","v":5330.2202777600005},{"$f":"(($D71*'fnd base rates'!L$107)\n+($E71*'fnd base rates'!L$108)\n+($F71*'fnd base rates'!L$109)\n+($G71*'fnd base rates'!L$110)\n+($H71*'fnd base rates'!L$111)\n+($I71*'fnd base rates'!L$112)\n+($J71*'fnd base rates'!L$113)\n+($K71*'fnd base rates'!L$114)\n+($M71*'fnd base rates'!L$116)\n+($N71*'fnd base rates'!L$117)\n+($O71*'fnd base rates'!L$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,12)))","v":5750.4667200000004},{"$f":"(($D71*'fnd base rates'!M$107)\n+($E71*'fnd base rates'!M$108)\n+($F71*'fnd base rates'!M$109)\n+($G71*'fnd base rates'!M$110)\n+($H71*'fnd base rates'!M$111)\n+($I71*'fnd base rates'!M$112)\n+($J71*'fnd base rates'!M$113)\n+($K71*'fnd base rates'!M$114)\n+($M71*'fnd base rates'!M$116)\n+($N71*'fnd base rates'!M$117)\n+($O71*'fnd base rates'!M$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,13)))","v":0},52461.409216192013,null,416035044,"416","035","044",1,4,52461.409216192013,13115,0,13115,null,null,null,null,null,13115,0,13115,null,null,{"$f":"BC71-BA71","v":0}]
[416,416035048,"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},{"$f":"'fnd enro'!H72","v":0},{"$f":"'fnd enro'!I72","v":1},{"$f":"'fnd enro'!J72","v":0},{"$f":"'fnd enro'!K72","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L72","v":0},{"$f":"'fnd enro'!M72","v":0},{"$f":"'fnd enro'!N72","v":0},{"$f":"'fnd enro'!O72","v":0},{"$f":"'fnd enro'!P72","v":1},{"$f":"'fnd enro'!R72","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q72)","v":4},null,{"$f":"(($D72*'fnd base rates'!C$107)\n+($E72*'fnd base rates'!C$108)\n+($F72*'fnd base rates'!C$109)\n+($G72*'fnd base rates'!C$110)\n+($H72*'fnd base rates'!C$111)\n+($I72*'fnd base rates'!C$112)\n+($J72*'fnd base rates'!C$113)\n+($K72*'fnd base rates'!C$114)\n+($M72*'fnd base rates'!C$116)\n+($N72*'fnd base rates'!C$117)\n+($O72*'fnd base rates'!C$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,3)))\n*$R72","v":647.19826444800003},{"$f":"(($D72*'fnd base rates'!D$107)\n+($E72*'fnd base rates'!D$108)\n+($F72*'fnd base rates'!D$109)\n+($G72*'fnd base rates'!D$110)\n+($H72*'fnd base rates'!D$111)\n+($I72*'fnd base rates'!D$112)\n+($J72*'fnd base rates'!D$113)\n+($K72*'fnd base rates'!D$114)\n+($M72*'fnd base rates'!D$116)\n+($N72*'fnd base rates'!D$117)\n+($O72*'fnd base rates'!D$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,4)))\n*$R72","v":1133.3913600000001},{"$f":"(($D72*'fnd base rates'!E$107)\n+($E72*'fnd base rates'!E$108)\n+($F72*'fnd base rates'!E$109)\n+($G72*'fnd base rates'!E$110)\n+($H72*'fnd base rates'!E$111)\n+($I72*'fnd base rates'!E$112)\n+($J72*'fnd base rates'!E$113)\n+($K72*'fnd base rates'!E$114)\n+($M72*'fnd base rates'!E$116)\n+($N72*'fnd base rates'!E$117)\n+($O72*'fnd base rates'!E$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,5)))\n*$R72","v":8282.705049088001},{"$f":"(($D72*'fnd base rates'!F$107)\n+($E72*'fnd base rates'!F$108)\n+($F72*'fnd base rates'!F$109)\n+($G72*'fnd base rates'!F$110)\n+($H72*'fnd base rates'!F$111)\n+($I72*'fnd base rates'!F$112)\n+($J72*'fnd base rates'!F$113)\n+($K72*'fnd base rates'!F$114)\n+($M72*'fnd base rates'!F$116)\n+($N72*'fnd base rates'!F$117)\n+($O72*'fnd base rates'!F$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,6)))\n*$R72","v":964.93241625600012},{"$f":"(($D72*'fnd base rates'!G$107)\n+($E72*'fnd base rates'!G$108)\n+($F72*'fnd base rates'!G$109)\n+($G72*'fnd base rates'!G$110)\n+($H72*'fnd base rates'!G$111)\n+($I72*'fnd base rates'!G$112)\n+($J72*'fnd base rates'!G$113)\n+($K72*'fnd base rates'!G$114)\n+($M72*'fnd base rates'!G$116)\n+($N72*'fnd base rates'!G$117)\n+($O72*'fnd base rates'!G$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,7)))\n*$R72","v":320.85477081599998},{"$f":"(($D72*'fnd base rates'!H$107)\n+($E72*'fnd base rates'!H$108)\n+($F72*'fnd base rates'!H$109)\n+($G72*'fnd base rates'!H$110)\n+($H72*'fnd base rates'!H$111)\n+($I72*'fnd base rates'!H$112)\n+($J72*'fnd base rates'!H$113)\n+($K72*'fnd base rates'!H$114)\n+($M72*'fnd base rates'!H$116)\n+($N72*'fnd base rates'!H$117)\n+($O72*'fnd base rates'!H$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,8)))","v":848.15893400000004},{"$f":"(($D72*'fnd base rates'!I$107)\n+($E72*'fnd base rates'!I$108)\n+($F72*'fnd base rates'!I$109)\n+($G72*'fnd base rates'!I$110)\n+($H72*'fnd base rates'!I$111)\n+($I72*'fnd base rates'!I$112)\n+($J72*'fnd base rates'!I$113)\n+($K72*'fnd base rates'!I$114)\n+($M72*'fnd base rates'!I$116)\n+($N72*'fnd base rates'!I$117)\n+($O72*'fnd base rates'!I$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,9)))\n*$R72","v":582.40639999999996},{"$f":"(($D72*'fnd base rates'!J$107)\n+($E72*'fnd base rates'!J$108)\n+($F72*'fnd base rates'!J$109)\n+($G72*'fnd base rates'!J$110)\n+($H72*'fnd base rates'!J$111)\n+($I72*'fnd base rates'!J$112)\n+($J72*'fnd base rates'!J$113)\n+($K72*'fnd base rates'!J$114)\n+($M72*'fnd base rates'!J$116)\n+($N72*'fnd base rates'!J$117)\n+($O72*'fnd base rates'!J$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,10)))\n*$R72","v":1242.4851200000001},{"$f":"(($D72*'fnd base rates'!K$107)\n+($E72*'fnd base rates'!K$108)\n+($F72*'fnd base rates'!K$109)\n+($G72*'fnd base rates'!K$110)\n+($H72*'fnd base rates'!K$111)\n+($I72*'fnd base rates'!K$112)\n+($J72*'fnd base rates'!K$113)\n+($K72*'fnd base rates'!K$114)\n+($M72*'fnd base rates'!K$116)\n+($N72*'fnd base rates'!K$117)\n+($O72*'fnd base rates'!K$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,11)))\n*$R72","v":1251.2651494400002},{"$f":"(($D72*'fnd base rates'!L$107)\n+($E72*'fnd base rates'!L$108)\n+($F72*'fnd base rates'!L$109)\n+($G72*'fnd base rates'!L$110)\n+($H72*'fnd base rates'!L$111)\n+($I72*'fnd base rates'!L$112)\n+($J72*'fnd base rates'!L$113)\n+($K72*'fnd base rates'!L$114)\n+($M72*'fnd base rates'!L$116)\n+($N72*'fnd base rates'!L$117)\n+($O72*'fnd base rates'!L$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,12)))","v":1805.96668},{"$f":"(($D72*'fnd base rates'!M$107)\n+($E72*'fnd base rates'!M$108)\n+($F72*'fnd base rates'!M$109)\n+($G72*'fnd base rates'!M$110)\n+($H72*'fnd base rates'!M$111)\n+($I72*'fnd base rates'!M$112)\n+($J72*'fnd base rates'!M$113)\n+($K72*'fnd base rates'!M$114)\n+($M72*'fnd base rates'!M$116)\n+($N72*'fnd base rates'!M$117)\n+($O72*'fnd base rates'!M$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,13)))","v":0},17079.364144048002,null,416035048,"416","035","048",1,1,17079.364144048002,17079,0,17079,null,null,null,null,null,17079,0,17079,null,null,{"$f":"BC72-BA72","v":0}]
[416,416035073,"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":0.1158},{"$f":"'fnd enro'!L73","v":0},{"$f":"'fnd enro'!M73","v":0},{"$f":"'fnd enro'!N73","v":0},{"$f":"'fnd enro'!O73","v":0},{"$f":"'fnd enro'!P73","v":0},{"$f":"'fnd enro'!R73","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q73)","v":6},null,{"$f":"(($D73*'fnd base rates'!C$107)\n+($E73*'fnd base rates'!C$108)\n+($F73*'fnd base rates'!C$109)\n+($G73*'fnd base rates'!C$110)\n+($H73*'fnd base rates'!C$111)\n+($I73*'fnd base rates'!C$112)\n+($J73*'fnd base rates'!C$113)\n+($K73*'fnd base rates'!C$114)\n+($M73*'fnd base rates'!C$116)\n+($N73*'fnd base rates'!C$117)\n+($O73*'fnd base rates'!C$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,3)))\n*$R73","v":1751.0098333440001},{"$f":"(($D73*'fnd base rates'!D$107)\n+($E73*'fnd base rates'!D$108)\n+($F73*'fnd base rates'!D$109)\n+($G73*'fnd base rates'!D$110)\n+($H73*'fnd base rates'!D$111)\n+($I73*'fnd base rates'!D$112)\n+($J73*'fnd base rates'!D$113)\n+($K73*'fnd base rates'!D$114)\n+($M73*'fnd base rates'!D$116)\n+($N73*'fnd base rates'!D$117)\n+($O73*'fnd base rates'!D$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,4)))\n*$R73","v":2497.2211200000006},{"$f":"(($D73*'fnd base rates'!E$107)\n+($E73*'fnd base rates'!E$108)\n+($F73*'fnd base rates'!E$109)\n+($G73*'fnd base rates'!E$110)\n+($H73*'fnd base rates'!E$111)\n+($I73*'fnd base rates'!E$112)\n+($J73*'fnd base rates'!E$113)\n+($K73*'fnd base rates'!E$114)\n+($M73*'fnd base rates'!E$116)\n+($N73*'fnd base rates'!E$117)\n+($O73*'fnd base rates'!E$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,5)))\n*$R73","v":16033.422027264},{"$f":"(($D73*'fnd base rates'!F$107)\n+($E73*'fnd base rates'!F$108)\n+($F73*'fnd base rates'!F$109)\n+($G73*'fnd base rates'!F$110)\n+($H73*'fnd base rates'!F$111)\n+($I73*'fnd base rates'!F$112)\n+($J73*'fnd base rates'!F$113)\n+($K73*'fnd base rates'!F$114)\n+($M73*'fnd base rates'!F$116)\n+($N73*'fnd base rates'!F$117)\n+($O73*'fnd base rates'!F$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,6)))\n*$R73","v":2894.7972487680008},{"$f":"(($D73*'fnd base rates'!G$107)\n+($E73*'fnd base rates'!G$108)\n+($F73*'fnd base rates'!G$109)\n+($G73*'fnd base rates'!G$110)\n+($H73*'fnd base rates'!G$111)\n+($I73*'fnd base rates'!G$112)\n+($J73*'fnd base rates'!G$113)\n+($K73*'fnd base rates'!G$114)\n+($M73*'fnd base rates'!G$116)\n+($N73*'fnd base rates'!G$117)\n+($O73*'fnd base rates'!G$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,7)))\n*$R73","v":534.91503244800003},{"$f":"(($D73*'fnd base rates'!H$107)\n+($E73*'fnd base rates'!H$108)\n+($F73*'fnd base rates'!H$109)\n+($G73*'fnd base rates'!H$110)\n+($H73*'fnd base rates'!H$111)\n+($I73*'fnd base rates'!H$112)\n+($J73*'fnd base rates'!H$113)\n+($K73*'fnd base rates'!H$114)\n+($M73*'fnd base rates'!H$116)\n+($N73*'fnd base rates'!H$117)\n+($O73*'fnd base rates'!H$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,8)))","v":2484.2368019999999},{"$f":"(($D73*'fnd base rates'!I$107)\n+($E73*'fnd base rates'!I$108)\n+($F73*'fnd base rates'!I$109)\n+($G73*'fnd base rates'!I$110)\n+($H73*'fnd base rates'!I$111)\n+($I73*'fnd base rates'!I$112)\n+($J73*'fnd base rates'!I$113)\n+($K73*'fnd base rates'!I$114)\n+($M73*'fnd base rates'!I$116)\n+($N73*'fnd base rates'!I$117)\n+($O73*'fnd base rates'!I$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,9)))\n*$R73","v":1390.2681600000001},{"$f":"(($D73*'fnd base rates'!J$107)\n+($E73*'fnd base rates'!J$108)\n+($F73*'fnd base rates'!J$109)\n+($G73*'fnd base rates'!J$110)\n+($H73*'fnd base rates'!J$111)\n+($I73*'fnd base rates'!J$112)\n+($J73*'fnd base rates'!J$113)\n+($K73*'fnd base rates'!J$114)\n+($M73*'fnd base rates'!J$116)\n+($N73*'fnd base rates'!J$117)\n+($O73*'fnd base rates'!J$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,10)))\n*$R73","v":1872.72},{"$f":"(($D73*'fnd base rates'!K$107)\n+($E73*'fnd base rates'!K$108)\n+($F73*'fnd base rates'!K$109)\n+($G73*'fnd base rates'!K$110)\n+($H73*'fnd base rates'!K$111)\n+($I73*'fnd base rates'!K$112)\n+($J73*'fnd base rates'!K$113)\n+($K73*'fnd base rates'!K$114)\n+($M73*'fnd base rates'!K$116)\n+($N73*'fnd base rates'!K$117)\n+($O73*'fnd base rates'!K$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,11)))\n*$R73","v":3753.7954483200001},{"$f":"(($D73*'fnd base rates'!L$107)\n+($E73*'fnd base rates'!L$108)\n+($F73*'fnd base rates'!L$109)\n+($G73*'fnd base rates'!L$110)\n+($H73*'fnd base rates'!L$111)\n+($I73*'fnd base rates'!L$112)\n+($J73*'fnd base rates'!L$113)\n+($K73*'fnd base rates'!L$114)\n+($M73*'fnd base rates'!L$116)\n+($N73*'fnd base rates'!L$117)\n+($O73*'fnd base rates'!L$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,12)))","v":4107.3800400000009},{"$f":"(($D73*'fnd base rates'!M$107)\n+($E73*'fnd base rates'!M$108)\n+($F73*'fnd base rates'!M$109)\n+($G73*'fnd base rates'!M$110)\n+($H73*'fnd base rates'!M$111)\n+($I73*'fnd base rates'!M$112)\n+($J73*'fnd base rates'!M$113)\n+($K73*'fnd base rates'!M$114)\n+($M73*'fnd base rates'!M$116)\n+($N73*'fnd base rates'!M$117)\n+($O73*'fnd base rates'!M$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,13)))","v":0},37319.765712144006,null,416035073,"416","035","073",1,3,37319.765712144006,12440,0,12440,null,null,null,null,null,12440,0,12440,null,null,{"$f":"BC73-BA73","v":0}]
[416,416035093,"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},{"$f":"'fnd enro'!H74","v":1},{"$f":"'fnd enro'!I74","v":0},{"$f":"'fnd enro'!J74","v":0},{"$f":"'fnd enro'!K74","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L74","v":0},{"$f":"'fnd enro'!M74","v":0},{"$f":"'fnd enro'!N74","v":0},{"$f":"'fnd enro'!O74","v":0},{"$f":"'fnd enro'!P74","v":1},{"$f":"'fnd enro'!R74","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q74)","v":11},null,{"$f":"(($D74*'fnd base rates'!C$107)\n+($E74*'fnd base rates'!C$108)\n+($F74*'fnd base rates'!C$109)\n+($G74*'fnd base rates'!C$110)\n+($H74*'fnd base rates'!C$111)\n+($I74*'fnd base rates'!C$112)\n+($J74*'fnd base rates'!C$113)\n+($K74*'fnd base rates'!C$114)\n+($M74*'fnd base rates'!C$116)\n+($N74*'fnd base rates'!C$117)\n+($O74*'fnd base rates'!C$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,3)))\n*$R74","v":674.64850444800015},{"$f":"(($D74*'fnd base rates'!D$107)\n+($E74*'fnd base rates'!D$108)\n+($F74*'fnd base rates'!D$109)\n+($G74*'fnd base rates'!D$110)\n+($H74*'fnd base rates'!D$111)\n+($I74*'fnd base rates'!D$112)\n+($J74*'fnd base rates'!D$113)\n+($K74*'fnd base rates'!D$114)\n+($M74*'fnd base rates'!D$116)\n+($N74*'fnd base rates'!D$117)\n+($O74*'fnd base rates'!D$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,4)))\n*$R74","v":1263.4508800000001},{"$f":"(($D74*'fnd base rates'!E$107)\n+($E74*'fnd base rates'!E$108)\n+($F74*'fnd base rates'!E$109)\n+($G74*'fnd base rates'!E$110)\n+($H74*'fnd base rates'!E$111)\n+($I74*'fnd base rates'!E$112)\n+($J74*'fnd base rates'!E$113)\n+($K74*'fnd base rates'!E$114)\n+($M74*'fnd base rates'!E$116)\n+($N74*'fnd base rates'!E$117)\n+($O74*'fnd base rates'!E$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,5)))\n*$R74","v":7971.7111290880011},{"$f":"(($D74*'fnd base rates'!F$107)\n+($E74*'fnd base rates'!F$108)\n+($F74*'fnd base rates'!F$109)\n+($G74*'fnd base rates'!F$110)\n+($H74*'fnd base rates'!F$111)\n+($I74*'fnd base rates'!F$112)\n+($J74*'fnd base rates'!F$113)\n+($K74*'fnd base rates'!F$114)\n+($M74*'fnd base rates'!F$116)\n+($N74*'fnd base rates'!F$117)\n+($O74*'fnd base rates'!F$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,6)))\n*$R74","v":1082.9695362560001},{"$f":"(($D74*'fnd base rates'!G$107)\n+($E74*'fnd base rates'!G$108)\n+($F74*'fnd base rates'!G$109)\n+($G74*'fnd base rates'!G$110)\n+($H74*'fnd base rates'!G$111)\n+($I74*'fnd base rates'!G$112)\n+($J74*'fnd base rates'!G$113)\n+($K74*'fnd base rates'!G$114)\n+($M74*'fnd base rates'!G$116)\n+($N74*'fnd base rates'!G$117)\n+($O74*'fnd base rates'!G$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,7)))\n*$R74","v":387.41861081600001},{"$f":"(($D74*'fnd base rates'!H$107)\n+($E74*'fnd base rates'!H$108)\n+($F74*'fnd base rates'!H$109)\n+($G74*'fnd base rates'!H$110)\n+($H74*'fnd base rates'!H$111)\n+($I74*'fnd base rates'!H$112)\n+($J74*'fnd base rates'!H$113)\n+($K74*'fnd base rates'!H$114)\n+($M74*'fnd base rates'!H$116)\n+($N74*'fnd base rates'!H$117)\n+($O74*'fnd base rates'!H$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,8)))","v":552.19893400000001},{"$f":"(($D74*'fnd base rates'!I$107)\n+($E74*'fnd base rates'!I$108)\n+($F74*'fnd base rates'!I$109)\n+($G74*'fnd base rates'!I$110)\n+($H74*'fnd base rates'!I$111)\n+($I74*'fnd base rates'!I$112)\n+($J74*'fnd base rates'!I$113)\n+($K74*'fnd base rates'!I$114)\n+($M74*'fnd base rates'!I$116)\n+($N74*'fnd base rates'!I$117)\n+($O74*'fnd base rates'!I$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,9)))\n*$R74","v":564.99839999999995},{"$f":"(($D74*'fnd base rates'!J$107)\n+($E74*'fnd base rates'!J$108)\n+($F74*'fnd base rates'!J$109)\n+($G74*'fnd base rates'!J$110)\n+($H74*'fnd base rates'!J$111)\n+($I74*'fnd base rates'!J$112)\n+($J74*'fnd base rates'!J$113)\n+($K74*'fnd base rates'!J$114)\n+($M74*'fnd base rates'!J$116)\n+($N74*'fnd base rates'!J$117)\n+($O74*'fnd base rates'!J$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,10)))\n*$R74","v":1156.0870400000001},{"$f":"(($D74*'fnd base rates'!K$107)\n+($E74*'fnd base rates'!K$108)\n+($F74*'fnd base rates'!K$109)\n+($G74*'fnd base rates'!K$110)\n+($H74*'fnd base rates'!K$111)\n+($I74*'fnd base rates'!K$112)\n+($J74*'fnd base rates'!K$113)\n+($K74*'fnd base rates'!K$114)\n+($M74*'fnd base rates'!K$116)\n+($N74*'fnd base rates'!K$117)\n+($O74*'fnd base rates'!K$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,11)))\n*$R74","v":1286.18994944},{"$f":"(($D74*'fnd base rates'!L$107)\n+($E74*'fnd base rates'!L$108)\n+($F74*'fnd base rates'!L$109)\n+($G74*'fnd base rates'!L$110)\n+($H74*'fnd base rates'!L$111)\n+($I74*'fnd base rates'!L$112)\n+($J74*'fnd base rates'!L$113)\n+($K74*'fnd base rates'!L$114)\n+($M74*'fnd base rates'!L$116)\n+($N74*'fnd base rates'!L$117)\n+($O74*'fnd base rates'!L$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,12)))","v":2138.0666799999999},{"$f":"(($D74*'fnd base rates'!M$107)\n+($E74*'fnd base rates'!M$108)\n+($F74*'fnd base rates'!M$109)\n+($G74*'fnd base rates'!M$110)\n+($H74*'fnd base rates'!M$111)\n+($I74*'fnd base rates'!M$112)\n+($J74*'fnd base rates'!M$113)\n+($K74*'fnd base rates'!M$114)\n+($M74*'fnd base rates'!M$116)\n+($N74*'fnd base rates'!M$117)\n+($O74*'fnd base rates'!M$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,13)))","v":0},17077.739664048,null,416035093,"416","035","093",1,{"$f":"enro","v":1},17077.739664048,17078,{"$f":"AO74-AQ74","v":0},17078,null,null,null,null,null,17078,0,17078,null,null,{"$f":"BC74-BA74","v":0}]
[416,416035133,"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":3.8600000000000002E-2},{"$f":"'fnd enro'!L75","v":0},{"$f":"'fnd enro'!M75","v":0},{"$f":"'fnd enro'!N75","v":0},{"$f":"'fnd enro'!O75","v":0},{"$f":"'fnd enro'!P75","v":1},{"$f":"'fnd enro'!R75","v":1},{"$f":"VLOOKUP(B75,charterinfo_b,6)","v":1.0880000000000001},{"$f":"VALUE('fnd enro'!Q75)","v":9},null,{"$f":"(($D75*'fnd base rates'!C$107)\n+($E75*'fnd base rates'!C$108)\n+($F75*'fnd base rates'!C$109)\n+($G75*'fnd base rates'!C$110)\n+($H75*'fnd base rates'!C$111)\n+($I75*'fnd base rates'!C$112)\n+($J75*'fnd base rates'!C$113)\n+($K75*'fnd base rates'!C$114)\n+($M75*'fnd base rates'!C$116)\n+($N75*'fnd base rates'!C$117)\n+($O75*'fnd base rates'!C$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,3)))\n*$R75","v":666.09682444800012},{"$f":"(($D75*'fnd base rates'!D$107)\n+($E75*'fnd base rates'!D$108)\n+($F75*'fnd base rates'!D$109)\n+($G75*'fnd base rates'!D$110)\n+($H75*'fnd base rates'!D$111)\n+($I75*'fnd base rates'!D$112)\n+($J75*'fnd base rates'!D$113)\n+($K75*'fnd base rates'!D$114)\n+($M75*'fnd base rates'!D$116)\n+($N75*'fnd base rates'!D$117)\n+($O75*'fnd base rates'!D$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,4)))\n*$R75","v":1222.9337600000001},{"$f":"(($D75*'fnd base rates'!E$107)\n+($E75*'fnd base rates'!E$108)\n+($F75*'fnd base rates'!E$109)\n+($G75*'fnd base rates'!E$110)\n+($H75*'fnd base rates'!E$111)\n+($I75*'fnd base rates'!E$112)\n+($J75*'fnd base rates'!E$113)\n+($K75*'fnd base rates'!E$114)\n+($M75*'fnd base rates'!E$116)\n+($N75*'fnd base rates'!E$117)\n+($O75*'fnd base rates'!E$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,5)))\n*$R75","v":9156.7280890880011},{"$f":"(($D75*'fnd base rates'!F$107)\n+($E75*'fnd base rates'!F$108)\n+($F75*'fnd base rates'!F$109)\n+($G75*'fnd base rates'!F$110)\n+($H75*'fnd base rates'!F$111)\n+($I75*'fnd base rates'!F$112)\n+($J75*'fnd base rates'!F$113)\n+($K75*'fnd base rates'!F$114)\n+($M75*'fnd base rates'!F$116)\n+($N75*'fnd base rates'!F$117)\n+($O75*'fnd base rates'!F$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,6)))\n*$R75","v":964.93241625600012},{"$f":"(($D75*'fnd base rates'!G$107)\n+($E75*'fnd base rates'!G$108)\n+($F75*'fnd base rates'!G$109)\n+($G75*'fnd base rates'!G$110)\n+($H75*'fnd base rates'!G$111)\n+($I75*'fnd base rates'!G$112)\n+($J75*'fnd base rates'!G$113)\n+($K75*'fnd base rates'!G$114)\n+($M75*'fnd base rates'!G$116)\n+($N75*'fnd base rates'!G$117)\n+($O75*'fnd base rates'!G$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,7)))\n*$R75","v":363.25413081600004},{"$f":"(($D75*'fnd base rates'!H$107)\n+($E75*'fnd base rates'!H$108)\n+($F75*'fnd base rates'!H$109)\n+($G75*'fnd base rates'!H$110)\n+($H75*'fnd base rates'!H$111)\n+($I75*'fnd base rates'!H$112)\n+($J75*'fnd base rates'!H$113)\n+($K75*'fnd base rates'!H$114)\n+($M75*'fnd base rates'!H$116)\n+($N75*'fnd base rates'!H$117)\n+($O75*'fnd base rates'!H$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,8)))","v":854.13893399999995},{"$f":"(($D75*'fnd base rates'!I$107)\n+($E75*'fnd base rates'!I$108)\n+($F75*'fnd base rates'!I$109)\n+($G75*'fnd base rates'!I$110)\n+($H75*'fnd base rates'!I$111)\n+($I75*'fnd base rates'!I$112)\n+($J75*'fnd base rates'!I$113)\n+($K75*'fnd base rates'!I$114)\n+($M75*'fnd base rates'!I$116)\n+($N75*'fnd base rates'!I$117)\n+($O75*'fnd base rates'!I$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,9)))\n*$R75","v":617.78815999999995},{"$f":"(($D75*'fnd base rates'!J$107)\n+($E75*'fnd base rates'!J$108)\n+($F75*'fnd base rates'!J$109)\n+($G75*'fnd base rates'!J$110)\n+($H75*'fnd base rates'!J$111)\n+($I75*'fnd base rates'!J$112)\n+($J75*'fnd base rates'!J$113)\n+($K75*'fnd base rates'!J$114)\n+($M75*'fnd base rates'!J$116)\n+($N75*'fnd base rates'!J$117)\n+($O75*'fnd base rates'!J$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,10)))\n*$R75","v":1426.38976},{"$f":"(($D75*'fnd base rates'!K$107)\n+($E75*'fnd base rates'!K$108)\n+($F75*'fnd base rates'!K$109)\n+($G75*'fnd base rates'!K$110)\n+($H75*'fnd base rates'!K$111)\n+($I75*'fnd base rates'!K$112)\n+($J75*'fnd base rates'!K$113)\n+($K75*'fnd base rates'!K$114)\n+($M75*'fnd base rates'!K$116)\n+($N75*'fnd base rates'!K$117)\n+($O75*'fnd base rates'!K$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,11)))\n*$R75","v":1251.2651494400002},{"$f":"(($D75*'fnd base rates'!L$107)\n+($E75*'fnd base rates'!L$108)\n+($F75*'fnd base rates'!L$109)\n+($G75*'fnd base rates'!L$110)\n+($H75*'fnd base rates'!L$111)\n+($I75*'fnd base rates'!L$112)\n+($J75*'fnd base rates'!L$113)\n+($K75*'fnd base rates'!L$114)\n+($M75*'fnd base rates'!L$116)\n+($N75*'fnd base rates'!L$117)\n+($O75*'fnd base rates'!L$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,12)))","v":1935.9066800000001},{"$f":"(($D75*'fnd base rates'!M$107)\n+($E75*'fnd base rates'!M$108)\n+($F75*'fnd base rates'!M$109)\n+($G75*'fnd base rates'!M$110)\n+($H75*'fnd base rates'!M$111)\n+($I75*'fnd base rates'!M$112)\n+($J75*'fnd base rates'!M$113)\n+($K75*'fnd base rates'!M$114)\n+($M75*'fnd base rates'!M$116)\n+($N75*'fnd base rates'!M$117)\n+($O75*'fnd base rates'!M$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U75:AE75)","v":18459.433904048004},null,{"$f":"B75","v":416035133},{"$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($B75,8,3))","v":"133"},{"$f":"IF(VLOOKUP(VALUE(IF(AH75<499999999,MID(AH75,4,3),MID(AH75,5,3))),distinfo,4)=R75,1,0)","v":1},1,{"$f":"AF75","v":18459.433904048004},{"$f":"IF(OR(AF75=0,AM75=0),0,ROUND(AN75/AM75,0))","v":18459},0,18459,null,null,null,null,null,18459,{"$f":"AY75-AW75","v":0},18459,null,null,{"$f":"BC75-BA75","v":0}]
[416,416035189,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D76","v":0},{"$f":"'fnd enro'!E76","v":0},{"$f":"'fnd enro'!F76","v":0},{"$f":"'fnd enro'!G76","v":0},{"$f":"'fnd enro'!H76","v":2},{"$f":"'fnd enro'!I76","v":0},{"$f":"'fnd enro'!J76","v":0},{"$f":"'fnd enro'!K76","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L76","v":0},{"$f":"'fnd enro'!M76","v":0},{"$f":"'fnd enro'!N76","v":0},{"$f":"'fnd enro'!O76","v":0},{"$f":"'fnd enro'!P76","v":2},{"$f":"'fnd enro'!R76","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q76)","v":3},null,{"$f":"(($D76*'fnd base rates'!C$107)\n+($E76*'fnd base rates'!C$108)\n+($F76*'fnd base rates'!C$109)\n+($G76*'fnd base rates'!C$110)\n+($H76*'fnd base rates'!C$111)\n+($I76*'fnd base rates'!C$112)\n+($J76*'fnd base rates'!C$113)\n+($K76*'fnd base rates'!C$114)\n+($M76*'fnd base rates'!C$116)\n+($N76*'fnd base rates'!C$117)\n+($O76*'fnd base rates'!C$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,3)))\n*$R76","v":1291.1542888960003},{"$f":"(($D76*'fnd base rates'!D$107)\n+($E76*'fnd base rates'!D$108)\n+($F76*'fnd base rates'!D$109)\n+($G76*'fnd base rates'!D$110)\n+($H76*'fnd base rates'!D$111)\n+($I76*'fnd base rates'!D$112)\n+($J76*'fnd base rates'!D$113)\n+($K76*'fnd base rates'!D$114)\n+($M76*'fnd base rates'!D$116)\n+($N76*'fnd base rates'!D$117)\n+($O76*'fnd base rates'!D$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,4)))\n*$R76","v":2251.5289600000001},{"$f":"(($D76*'fnd base rates'!E$107)\n+($E76*'fnd base rates'!E$108)\n+($F76*'fnd base rates'!E$109)\n+($G76*'fnd base rates'!E$110)\n+($H76*'fnd base rates'!E$111)\n+($I76*'fnd base rates'!E$112)\n+($J76*'fnd base rates'!E$113)\n+($K76*'fnd base rates'!E$114)\n+($M76*'fnd base rates'!E$116)\n+($N76*'fnd base rates'!E$117)\n+($O76*'fnd base rates'!E$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,5)))\n*$R76","v":13255.170098176002},{"$f":"(($D76*'fnd base rates'!F$107)\n+($E76*'fnd base rates'!F$108)\n+($F76*'fnd base rates'!F$109)\n+($G76*'fnd base rates'!F$110)\n+($H76*'fnd base rates'!F$111)\n+($I76*'fnd base rates'!F$112)\n+($J76*'fnd base rates'!F$113)\n+($K76*'fnd base rates'!F$114)\n+($M76*'fnd base rates'!F$116)\n+($N76*'fnd base rates'!F$117)\n+($O76*'fnd base rates'!F$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,6)))\n*$R76","v":2165.9390725120002},{"$f":"(($D76*'fnd base rates'!G$107)\n+($E76*'fnd base rates'!G$108)\n+($F76*'fnd base rates'!G$109)\n+($G76*'fnd base rates'!G$110)\n+($H76*'fnd base rates'!G$111)\n+($I76*'fnd base rates'!G$112)\n+($J76*'fnd base rates'!G$113)\n+($K76*'fnd base rates'!G$114)\n+($M76*'fnd base rates'!G$116)\n+($N76*'fnd base rates'!G$117)\n+($O76*'fnd base rates'!G$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,7)))\n*$R76","v":644.429541632},{"$f":"(($D76*'fnd base rates'!H$107)\n+($E76*'fnd base rates'!H$108)\n+($F76*'fnd base rates'!H$109)\n+($G76*'fnd base rates'!H$110)\n+($H76*'fnd base rates'!H$111)\n+($I76*'fnd base rates'!H$112)\n+($J76*'fnd base rates'!H$113)\n+($K76*'fnd base rates'!H$114)\n+($M76*'fnd base rates'!H$116)\n+($N76*'fnd base rates'!H$117)\n+($O76*'fnd base rates'!H$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,8)))","v":1086.0378680000001},{"$f":"(($D76*'fnd base rates'!I$107)\n+($E76*'fnd base rates'!I$108)\n+($F76*'fnd base rates'!I$109)\n+($G76*'fnd base rates'!I$110)\n+($H76*'fnd base rates'!I$111)\n+($I76*'fnd base rates'!I$112)\n+($J76*'fnd base rates'!I$113)\n+($K76*'fnd base rates'!I$114)\n+($M76*'fnd base rates'!I$116)\n+($N76*'fnd base rates'!I$117)\n+($O76*'fnd base rates'!I$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,9)))\n*$R76","v":1021.13152},{"$f":"(($D76*'fnd base rates'!J$107)\n+($E76*'fnd base rates'!J$108)\n+($F76*'fnd base rates'!J$109)\n+($G76*'fnd base rates'!J$110)\n+($H76*'fnd base rates'!J$111)\n+($I76*'fnd base rates'!J$112)\n+($J76*'fnd base rates'!J$113)\n+($K76*'fnd base rates'!J$114)\n+($M76*'fnd base rates'!J$116)\n+($N76*'fnd base rates'!J$117)\n+($O76*'fnd base rates'!J$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,10)))\n*$R76","v":1746.5228800000004},{"$f":"(($D76*'fnd base rates'!K$107)\n+($E76*'fnd base rates'!K$108)\n+($F76*'fnd base rates'!K$109)\n+($G76*'fnd base rates'!K$110)\n+($H76*'fnd base rates'!K$111)\n+($I76*'fnd base rates'!K$112)\n+($J76*'fnd base rates'!K$113)\n+($K76*'fnd base rates'!K$114)\n+($M76*'fnd base rates'!K$116)\n+($N76*'fnd base rates'!K$117)\n+($O76*'fnd base rates'!K$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,11)))\n*$R76","v":2572.3798988799999},{"$f":"(($D76*'fnd base rates'!L$107)\n+($E76*'fnd base rates'!L$108)\n+($F76*'fnd base rates'!L$109)\n+($G76*'fnd base rates'!L$110)\n+($H76*'fnd base rates'!L$111)\n+($I76*'fnd base rates'!L$112)\n+($J76*'fnd base rates'!L$113)\n+($K76*'fnd base rates'!L$114)\n+($M76*'fnd base rates'!L$116)\n+($N76*'fnd base rates'!L$117)\n+($O76*'fnd base rates'!L$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,12)))","v":3876.47336},{"$f":"(($D76*'fnd base rates'!M$107)\n+($E76*'fnd base rates'!M$108)\n+($F76*'fnd base rates'!M$109)\n+($G76*'fnd base rates'!M$110)\n+($H76*'fnd base rates'!M$111)\n+($I76*'fnd base rates'!M$112)\n+($J76*'fnd base rates'!M$113)\n+($K76*'fnd base rates'!M$114)\n+($M76*'fnd base rates'!M$116)\n+($N76*'fnd base rates'!M$117)\n+($O76*'fnd base rates'!M$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,13)))","v":0},29910.767488096,null,416035189,"416","035","189",1,2,29910.767488096,14955,0,14955,null,null,null,null,null,14955,0,14955,null,null,{"$f":"BC76-BA76","v":0}]
[416,416035244,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D77","v":0},{"$f":"'fnd enro'!E77","v":0},{"$f":"'fnd enro'!F77","v":0},{"$f":"'fnd enro'!G77","v":0},{"$f":"'fnd enro'!H77","v":2},{"$f":"'fnd enro'!I77","v":10},{"$f":"'fnd enro'!J77","v":0},{"$f":"'fnd enro'!K77","v":0.4632},{"$f":"'fnd enro'!L77","v":0},{"$f":"'fnd enro'!M77","v":0},{"$f":"'fnd enro'!N77","v":0},{"$f":"'fnd enro'!O77","v":0},{"$f":"'fnd enro'!P77","v":9},{"$f":"'fnd enro'!R77","v":12},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q77)","v":10},null,{"$f":"(($D77*'fnd base rates'!C$107)\n+($E77*'fnd base rates'!C$108)\n+($F77*'fnd base rates'!C$109)\n+($G77*'fnd base rates'!C$110)\n+($H77*'fnd base rates'!C$111)\n+($I77*'fnd base rates'!C$112)\n+($J77*'fnd base rates'!C$113)\n+($K77*'fnd base rates'!C$114)\n+($M77*'fnd base rates'!C$116)\n+($N77*'fnd base rates'!C$117)\n+($O77*'fnd base rates'!C$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,3)))\n*$R77","v":7780.6428533760009},{"$f":"(($D77*'fnd base rates'!D$107)\n+($E77*'fnd base rates'!D$108)\n+($F77*'fnd base rates'!D$109)\n+($G77*'fnd base rates'!D$110)\n+($H77*'fnd base rates'!D$111)\n+($I77*'fnd base rates'!D$112)\n+($J77*'fnd base rates'!D$113)\n+($K77*'fnd base rates'!D$114)\n+($M77*'fnd base rates'!D$116)\n+($N77*'fnd base rates'!D$117)\n+($O77*'fnd base rates'!D$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,4)))\n*$R77","v":13668.718080000002},{"$f":"(($D77*'fnd base rates'!E$107)\n+($E77*'fnd base rates'!E$108)\n+($F77*'fnd base rates'!E$109)\n+($G77*'fnd base rates'!E$110)\n+($H77*'fnd base rates'!E$111)\n+($I77*'fnd base rates'!E$112)\n+($J77*'fnd base rates'!E$113)\n+($K77*'fnd base rates'!E$114)\n+($M77*'fnd base rates'!E$116)\n+($N77*'fnd base rates'!E$117)\n+($O77*'fnd base rates'!E$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,5)))\n*$R77","v":96893.933869056011},{"$f":"(($D77*'fnd base rates'!F$107)\n+($E77*'fnd base rates'!F$108)\n+($F77*'fnd base rates'!F$109)\n+($G77*'fnd base rates'!F$110)\n+($H77*'fnd base rates'!F$111)\n+($I77*'fnd base rates'!F$112)\n+($J77*'fnd base rates'!F$113)\n+($K77*'fnd base rates'!F$114)\n+($M77*'fnd base rates'!F$116)\n+($N77*'fnd base rates'!F$117)\n+($O77*'fnd base rates'!F$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,6)))\n*$R77","v":11815.263235072001},{"$f":"(($D77*'fnd base rates'!G$107)\n+($E77*'fnd base rates'!G$108)\n+($F77*'fnd base rates'!G$109)\n+($G77*'fnd base rates'!G$110)\n+($H77*'fnd base rates'!G$111)\n+($I77*'fnd base rates'!G$112)\n+($J77*'fnd base rates'!G$113)\n+($K77*'fnd base rates'!G$114)\n+($M77*'fnd base rates'!G$116)\n+($N77*'fnd base rates'!G$117)\n+($O77*'fnd base rates'!G$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,7)))\n*$R77","v":3892.2866897920003},{"$f":"(($D77*'fnd base rates'!H$107)\n+($E77*'fnd base rates'!H$108)\n+($F77*'fnd base rates'!H$109)\n+($G77*'fnd base rates'!H$110)\n+($H77*'fnd base rates'!H$111)\n+($I77*'fnd base rates'!H$112)\n+($J77*'fnd base rates'!H$113)\n+($K77*'fnd base rates'!H$114)\n+($M77*'fnd base rates'!H$116)\n+($N77*'fnd base rates'!H$117)\n+($O77*'fnd base rates'!H$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,8)))","v":9573.1872080000012},{"$f":"(($D77*'fnd base rates'!I$107)\n+($E77*'fnd base rates'!I$108)\n+($F77*'fnd base rates'!I$109)\n+($G77*'fnd base rates'!I$110)\n+($H77*'fnd base rates'!I$111)\n+($I77*'fnd base rates'!I$112)\n+($J77*'fnd base rates'!I$113)\n+($K77*'fnd base rates'!I$114)\n+($M77*'fnd base rates'!I$116)\n+($N77*'fnd base rates'!I$117)\n+($O77*'fnd base rates'!I$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,9)))\n*$R77","v":6878.0422399999998},{"$f":"(($D77*'fnd base rates'!J$107)\n+($E77*'fnd base rates'!J$108)\n+($F77*'fnd base rates'!J$109)\n+($G77*'fnd base rates'!J$110)\n+($H77*'fnd base rates'!J$111)\n+($I77*'fnd base rates'!J$112)\n+($J77*'fnd base rates'!J$113)\n+($K77*'fnd base rates'!J$114)\n+($M77*'fnd base rates'!J$116)\n+($N77*'fnd base rates'!J$117)\n+($O77*'fnd base rates'!J$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,10)))\n*$R77","v":14342.157440000003},{"$f":"(($D77*'fnd base rates'!K$107)\n+($E77*'fnd base rates'!K$108)\n+($F77*'fnd base rates'!K$109)\n+($G77*'fnd base rates'!K$110)\n+($H77*'fnd base rates'!K$111)\n+($I77*'fnd base rates'!K$112)\n+($J77*'fnd base rates'!K$113)\n+($K77*'fnd base rates'!K$114)\n+($M77*'fnd base rates'!K$116)\n+($N77*'fnd base rates'!K$117)\n+($O77*'fnd base rates'!K$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,11)))\n*$R77","v":15085.031393280002},{"$f":"(($D77*'fnd base rates'!L$107)\n+($E77*'fnd base rates'!L$108)\n+($F77*'fnd base rates'!L$109)\n+($G77*'fnd base rates'!L$110)\n+($H77*'fnd base rates'!L$111)\n+($I77*'fnd base rates'!L$112)\n+($J77*'fnd base rates'!L$113)\n+($K77*'fnd base rates'!L$114)\n+($M77*'fnd base rates'!L$116)\n+($N77*'fnd base rates'!L$117)\n+($O77*'fnd base rates'!L$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,12)))","v":22056.820159999999},{"$f":"(($D77*'fnd base rates'!M$107)\n+($E77*'fnd base rates'!M$108)\n+($F77*'fnd base rates'!M$109)\n+($G77*'fnd base rates'!M$110)\n+($H77*'fnd base rates'!M$111)\n+($I77*'fnd base rates'!M$112)\n+($J77*'fnd base rates'!M$113)\n+($K77*'fnd base rates'!M$114)\n+($M77*'fnd base rates'!M$116)\n+($N77*'fnd base rates'!M$117)\n+($O77*'fnd base rates'!M$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,13)))","v":0},201986.08316857601,null,416035244,"416","035","244",1,12,201986.08316857601,16832,0,16832,null,null,null,null,null,16832,0,16832,null,null,{"$f":"BC77-BA77","v":0}]
[416,416035285,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D78","v":0},{"$f":"'fnd enro'!E78","v":0},{"$f":"'fnd enro'!F78","v":0},{"$f":"'fnd enro'!G78","v":0},{"$f":"'fnd enro'!H78","v":2},{"$f":"'fnd enro'!I78","v":0},{"$f":"'fnd enro'!J78","v":0},{"$f":"'fnd enro'!K78","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L78","v":0},{"$f":"'fnd enro'!M78","v":0},{"$f":"'fnd enro'!N78","v":0},{"$f":"'fnd enro'!O78","v":0},{"$f":"'fnd enro'!P78","v":1},{"$f":"'fnd enro'!R78","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q78)","v":8},null,{"$f":"(($D78*'fnd base rates'!C$107)\n+($E78*'fnd base rates'!C$108)\n+($F78*'fnd base rates'!C$109)\n+($G78*'fnd base rates'!C$110)\n+($H78*'fnd base rates'!C$111)\n+($I78*'fnd base rates'!C$112)\n+($J78*'fnd base rates'!C$113)\n+($K78*'fnd base rates'!C$114)\n+($M78*'fnd base rates'!C$116)\n+($N78*'fnd base rates'!C$117)\n+($O78*'fnd base rates'!C$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,3)))\n*$R78","v":1245.8934888960002},{"$f":"(($D78*'fnd base rates'!D$107)\n+($E78*'fnd base rates'!D$108)\n+($F78*'fnd base rates'!D$109)\n+($G78*'fnd base rates'!D$110)\n+($H78*'fnd base rates'!D$111)\n+($I78*'fnd base rates'!D$112)\n+($J78*'fnd base rates'!D$113)\n+($K78*'fnd base rates'!D$114)\n+($M78*'fnd base rates'!D$116)\n+($N78*'fnd base rates'!D$117)\n+($O78*'fnd base rates'!D$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,4)))\n*$R78","v":2036.9971200000002},{"$f":"(($D78*'fnd base rates'!E$107)\n+($E78*'fnd base rates'!E$108)\n+($F78*'fnd base rates'!E$109)\n+($G78*'fnd base rates'!E$110)\n+($H78*'fnd base rates'!E$111)\n+($I78*'fnd base rates'!E$112)\n+($J78*'fnd base rates'!E$113)\n+($K78*'fnd base rates'!E$114)\n+($M78*'fnd base rates'!E$116)\n+($N78*'fnd base rates'!E$117)\n+($O78*'fnd base rates'!E$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,5)))\n*$R78","v":11161.052978176},{"$f":"(($D78*'fnd base rates'!F$107)\n+($E78*'fnd base rates'!F$108)\n+($F78*'fnd base rates'!F$109)\n+($G78*'fnd base rates'!F$110)\n+($H78*'fnd base rates'!F$111)\n+($I78*'fnd base rates'!F$112)\n+($J78*'fnd base rates'!F$113)\n+($K78*'fnd base rates'!F$114)\n+($M78*'fnd base rates'!F$116)\n+($N78*'fnd base rates'!F$117)\n+($O78*'fnd base rates'!F$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,6)))\n*$R78","v":2165.9390725120002},{"$f":"(($D78*'fnd base rates'!G$107)\n+($E78*'fnd base rates'!G$108)\n+($F78*'fnd base rates'!G$109)\n+($G78*'fnd base rates'!G$110)\n+($H78*'fnd base rates'!G$111)\n+($I78*'fnd base rates'!G$112)\n+($J78*'fnd base rates'!G$113)\n+($K78*'fnd base rates'!G$114)\n+($M78*'fnd base rates'!G$116)\n+($N78*'fnd base rates'!G$117)\n+($O78*'fnd base rates'!G$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,7)))\n*$R78","v":542.82122163200006},{"$f":"(($D78*'fnd base rates'!H$107)\n+($E78*'fnd base rates'!H$108)\n+($F78*'fnd base rates'!H$109)\n+($G78*'fnd base rates'!H$110)\n+($H78*'fnd base rates'!H$111)\n+($I78*'fnd base rates'!H$112)\n+($J78*'fnd base rates'!H$113)\n+($K78*'fnd base rates'!H$114)\n+($M78*'fnd base rates'!H$116)\n+($N78*'fnd base rates'!H$117)\n+($O78*'fnd base rates'!H$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,8)))","v":1071.717868},{"$f":"(($D78*'fnd base rates'!I$107)\n+($E78*'fnd base rates'!I$108)\n+($F78*'fnd base rates'!I$109)\n+($G78*'fnd base rates'!I$110)\n+($H78*'fnd base rates'!I$111)\n+($I78*'fnd base rates'!I$112)\n+($J78*'fnd base rates'!I$113)\n+($K78*'fnd base rates'!I$114)\n+($M78*'fnd base rates'!I$116)\n+($N78*'fnd base rates'!I$117)\n+($O78*'fnd base rates'!I$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,9)))\n*$R78","v":936.33280000000013},{"$f":"(($D78*'fnd base rates'!J$107)\n+($E78*'fnd base rates'!J$108)\n+($F78*'fnd base rates'!J$109)\n+($G78*'fnd base rates'!J$110)\n+($H78*'fnd base rates'!J$111)\n+($I78*'fnd base rates'!J$112)\n+($J78*'fnd base rates'!J$113)\n+($K78*'fnd base rates'!J$114)\n+($M78*'fnd base rates'!J$116)\n+($N78*'fnd base rates'!J$117)\n+($O78*'fnd base rates'!J$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,10)))\n*$R78","v":1305.8828800000001},{"$f":"(($D78*'fnd base rates'!K$107)\n+($E78*'fnd base rates'!K$108)\n+($F78*'fnd base rates'!K$109)\n+($G78*'fnd base rates'!K$110)\n+($H78*'fnd base rates'!K$111)\n+($I78*'fnd base rates'!K$112)\n+($J78*'fnd base rates'!K$113)\n+($K78*'fnd base rates'!K$114)\n+($M78*'fnd base rates'!K$116)\n+($N78*'fnd base rates'!K$117)\n+($O78*'fnd base rates'!K$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,11)))\n*$R78","v":2572.3798988799999},{"$f":"(($D78*'fnd base rates'!L$107)\n+($E78*'fnd base rates'!L$108)\n+($F78*'fnd base rates'!L$109)\n+($G78*'fnd base rates'!L$110)\n+($H78*'fnd base rates'!L$111)\n+($I78*'fnd base rates'!L$112)\n+($J78*'fnd base rates'!L$113)\n+($K78*'fnd base rates'!L$114)\n+($M78*'fnd base rates'!L$116)\n+($N78*'fnd base rates'!L$117)\n+($O78*'fnd base rates'!L$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,12)))","v":3565.1133599999998},{"$f":"(($D78*'fnd base rates'!M$107)\n+($E78*'fnd base rates'!M$108)\n+($F78*'fnd base rates'!M$109)\n+($G78*'fnd base rates'!M$110)\n+($H78*'fnd base rates'!M$111)\n+($I78*'fnd base rates'!M$112)\n+($J78*'fnd base rates'!M$113)\n+($K78*'fnd base rates'!M$114)\n+($M78*'fnd base rates'!M$116)\n+($N78*'fnd base rates'!M$117)\n+($O78*'fnd base rates'!M$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,13)))","v":0},26604.130688096,null,416035285,"416","035","285",1,2,26604.130688096,13302,0,13302,null,null,null,null,null,13302,0,13302,null,null,{"$f":"BC78-BA78","v":0}]
[417,417035035,"BRIDGE BOSTON",{"$f":"'fnd enro'!D79","v":33},{"$f":"'fnd enro'!E79","v":0},{"$f":"'fnd enro'!F79","v":35},{"$f":"'fnd enro'!G79","v":175},{"$f":"'fnd enro'!H79","v":71},{"$f":"'fnd enro'!I79","v":0},{"$f":"'fnd enro'!J79","v":0},{"$f":"'fnd enro'!K79","v":10.8466},{"$f":"'fnd enro'!L79","v":0},{"$f":"'fnd enro'!M79","v":76},{"$f":"'fnd enro'!N79","v":6},{"$f":"'fnd enro'!O79","v":0},{"$f":"'fnd enro'!P79","v":242},{"$f":"'fnd enro'!R79","v":298},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q79)","v":11},null,{"$f":"(($D79*'fnd base rates'!C$107)\n+($E79*'fnd base rates'!C$108)\n+($F79*'fnd base rates'!C$109)\n+($G79*'fnd base rates'!C$110)\n+($H79*'fnd base rates'!C$111)\n+($I79*'fnd base rates'!C$112)\n+($J79*'fnd base rates'!C$113)\n+($K79*'fnd base rates'!C$114)\n+($M79*'fnd base rates'!C$116)\n+($N79*'fnd base rates'!C$117)\n+($O79*'fnd base rates'!C$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,3)))\n*$R79","v":202694.60478988802},{"$f":"(($D79*'fnd base rates'!D$107)\n+($E79*'fnd base rates'!D$108)\n+($F79*'fnd base rates'!D$109)\n+($G79*'fnd base rates'!D$110)\n+($H79*'fnd base rates'!D$111)\n+($I79*'fnd base rates'!D$112)\n+($J79*'fnd base rates'!D$113)\n+($K79*'fnd base rates'!D$114)\n+($M79*'fnd base rates'!D$116)\n+($N79*'fnd base rates'!D$117)\n+($O79*'fnd base rates'!D$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,4)))\n*$R79","v":367810.40064000007},{"$f":"(($D79*'fnd base rates'!E$107)\n+($E79*'fnd base rates'!E$108)\n+($F79*'fnd base rates'!E$109)\n+($G79*'fnd base rates'!E$110)\n+($H79*'fnd base rates'!E$111)\n+($I79*'fnd base rates'!E$112)\n+($J79*'fnd base rates'!E$113)\n+($K79*'fnd base rates'!E$114)\n+($M79*'fnd base rates'!E$116)\n+($N79*'fnd base rates'!E$117)\n+($O79*'fnd base rates'!E$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,5)))\n*$R79","v":2346100.0586337284},{"$f":"(($D79*'fnd base rates'!F$107)\n+($E79*'fnd base rates'!F$108)\n+($F79*'fnd base rates'!F$109)\n+($G79*'fnd base rates'!F$110)\n+($H79*'fnd base rates'!F$111)\n+($I79*'fnd base rates'!F$112)\n+($J79*'fnd base rates'!F$113)\n+($K79*'fnd base rates'!F$114)\n+($M79*'fnd base rates'!F$116)\n+($N79*'fnd base rates'!F$117)\n+($O79*'fnd base rates'!F$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,6)))\n*$R79","v":393916.22272793599},{"$f":"(($D79*'fnd base rates'!G$107)\n+($E79*'fnd base rates'!G$108)\n+($F79*'fnd base rates'!G$109)\n+($G79*'fnd base rates'!G$110)\n+($H79*'fnd base rates'!G$111)\n+($I79*'fnd base rates'!G$112)\n+($J79*'fnd base rates'!G$113)\n+($K79*'fnd base rates'!G$114)\n+($M79*'fnd base rates'!G$116)\n+($N79*'fnd base rates'!G$117)\n+($O79*'fnd base rates'!G$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,7)))\n*$R79","v":105258.93235929603},{"$f":"(($D79*'fnd base rates'!H$107)\n+($E79*'fnd base rates'!H$108)\n+($F79*'fnd base rates'!H$109)\n+($G79*'fnd base rates'!H$110)\n+($H79*'fnd base rates'!H$111)\n+($I79*'fnd base rates'!H$112)\n+($J79*'fnd base rates'!H$113)\n+($K79*'fnd base rates'!H$114)\n+($M79*'fnd base rates'!H$116)\n+($N79*'fnd base rates'!H$117)\n+($O79*'fnd base rates'!H$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,8)))","v":172833.350454},{"$f":"(($D79*'fnd base rates'!I$107)\n+($E79*'fnd base rates'!I$108)\n+($F79*'fnd base rates'!I$109)\n+($G79*'fnd base rates'!I$110)\n+($H79*'fnd base rates'!I$111)\n+($I79*'fnd base rates'!I$112)\n+($J79*'fnd base rates'!I$113)\n+($K79*'fnd base rates'!I$114)\n+($M79*'fnd base rates'!I$116)\n+($N79*'fnd base rates'!I$117)\n+($O79*'fnd base rates'!I$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,9)))\n*$R79","v":151541.24224000002},{"$f":"(($D79*'fnd base rates'!J$107)\n+($E79*'fnd base rates'!J$108)\n+($F79*'fnd base rates'!J$109)\n+($G79*'fnd base rates'!J$110)\n+($H79*'fnd base rates'!J$111)\n+($I79*'fnd base rates'!J$112)\n+($J79*'fnd base rates'!J$113)\n+($K79*'fnd base rates'!J$114)\n+($M79*'fnd base rates'!J$116)\n+($N79*'fnd base rates'!J$117)\n+($O79*'fnd base rates'!J$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,10)))\n*$R79","v":270440.31936000002},{"$f":"(($D79*'fnd base rates'!K$107)\n+($E79*'fnd base rates'!K$108)\n+($F79*'fnd base rates'!K$109)\n+($G79*'fnd base rates'!K$110)\n+($H79*'fnd base rates'!K$111)\n+($I79*'fnd base rates'!K$112)\n+($J79*'fnd base rates'!K$113)\n+($K79*'fnd base rates'!K$114)\n+($M79*'fnd base rates'!K$116)\n+($N79*'fnd base rates'!K$117)\n+($O79*'fnd base rates'!K$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,11)))\n*$R79","v":387366.02155264001},{"$f":"(($D79*'fnd base rates'!L$107)\n+($E79*'fnd base rates'!L$108)\n+($F79*'fnd base rates'!L$109)\n+($G79*'fnd base rates'!L$110)\n+($H79*'fnd base rates'!L$111)\n+($I79*'fnd base rates'!L$112)\n+($J79*'fnd base rates'!L$113)\n+($K79*'fnd base rates'!L$114)\n+($M79*'fnd base rates'!L$116)\n+($N79*'fnd base rates'!L$117)\n+($O79*'fnd base rates'!L$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,12)))","v":606875.40708000003},{"$f":"(($D79*'fnd base rates'!M$107)\n+($E79*'fnd base rates'!M$108)\n+($F79*'fnd base rates'!M$109)\n+($G79*'fnd base rates'!M$110)\n+($H79*'fnd base rates'!M$111)\n+($I79*'fnd base rates'!M$112)\n+($J79*'fnd base rates'!M$113)\n+($K79*'fnd base rates'!M$114)\n+($M79*'fnd base rates'!M$116)\n+($N79*'fnd base rates'!M$117)\n+($O79*'fnd base rates'!M$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,13)))","v":0},5004836.5598374885,null,417035035,"417","035","035",1,298,5004836.5598374885,16795,0,16795,null,null,null,null,null,16795,0,16795,null,null,{"$f":"BC79-BA79","v":0}]
[417,417035044,"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":3.8600000000000002E-2},{"$f":"'fnd enro'!L80","v":0},{"$f":"'fnd enro'!M80","v":0},{"$f":"'fnd enro'!N80","v":0},{"$f":"'fnd enro'!O80","v":0},{"$f":"'fnd enro'!P80","v":1},{"$f":"'fnd enro'!R80","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q80)","v":11},null,{"$f":"(($D80*'fnd base rates'!C$107)\n+($E80*'fnd base rates'!C$108)\n+($F80*'fnd base rates'!C$109)\n+($G80*'fnd base rates'!C$110)\n+($H80*'fnd base rates'!C$111)\n+($I80*'fnd base rates'!C$112)\n+($J80*'fnd base rates'!C$113)\n+($K80*'fnd base rates'!C$114)\n+($M80*'fnd base rates'!C$116)\n+($N80*'fnd base rates'!C$117)\n+($O80*'fnd base rates'!C$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,3)))\n*$R80","v":674.64850444800015},{"$f":"(($D80*'fnd base rates'!D$107)\n+($E80*'fnd base rates'!D$108)\n+($F80*'fnd base rates'!D$109)\n+($G80*'fnd base rates'!D$110)\n+($H80*'fnd base rates'!D$111)\n+($I80*'fnd base rates'!D$112)\n+($J80*'fnd base rates'!D$113)\n+($K80*'fnd base rates'!D$114)\n+($M80*'fnd base rates'!D$116)\n+($N80*'fnd base rates'!D$117)\n+($O80*'fnd base rates'!D$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,4)))\n*$R80","v":1263.4508800000001},{"$f":"(($D80*'fnd base rates'!E$107)\n+($E80*'fnd base rates'!E$108)\n+($F80*'fnd base rates'!E$109)\n+($G80*'fnd base rates'!E$110)\n+($H80*'fnd base rates'!E$111)\n+($I80*'fnd base rates'!E$112)\n+($J80*'fnd base rates'!E$113)\n+($K80*'fnd base rates'!E$114)\n+($M80*'fnd base rates'!E$116)\n+($N80*'fnd base rates'!E$117)\n+($O80*'fnd base rates'!E$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,5)))\n*$R80","v":8429.704729088},{"$f":"(($D80*'fnd base rates'!F$107)\n+($E80*'fnd base rates'!F$108)\n+($F80*'fnd base rates'!F$109)\n+($G80*'fnd base rates'!F$110)\n+($H80*'fnd base rates'!F$111)\n+($I80*'fnd base rates'!F$112)\n+($J80*'fnd base rates'!F$113)\n+($K80*'fnd base rates'!F$114)\n+($M80*'fnd base rates'!F$116)\n+($N80*'fnd base rates'!F$117)\n+($O80*'fnd base rates'!F$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,6)))\n*$R80","v":1357.2216962560001},{"$f":"(($D80*'fnd base rates'!G$107)\n+($E80*'fnd base rates'!G$108)\n+($F80*'fnd base rates'!G$109)\n+($G80*'fnd base rates'!G$110)\n+($H80*'fnd base rates'!G$111)\n+($I80*'fnd base rates'!G$112)\n+($J80*'fnd base rates'!G$113)\n+($K80*'fnd base rates'!G$114)\n+($M80*'fnd base rates'!G$116)\n+($N80*'fnd base rates'!G$117)\n+($O80*'fnd base rates'!G$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,7)))\n*$R80","v":374.73253081600001},{"$f":"(($D80*'fnd base rates'!H$107)\n+($E80*'fnd base rates'!H$108)\n+($F80*'fnd base rates'!H$109)\n+($G80*'fnd base rates'!H$110)\n+($H80*'fnd base rates'!H$111)\n+($I80*'fnd base rates'!H$112)\n+($J80*'fnd base rates'!H$113)\n+($K80*'fnd base rates'!H$114)\n+($M80*'fnd base rates'!H$116)\n+($N80*'fnd base rates'!H$117)\n+($O80*'fnd base rates'!H$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,8)))","v":552.19893400000001},{"$f":"(($D80*'fnd base rates'!I$107)\n+($E80*'fnd base rates'!I$108)\n+($F80*'fnd base rates'!I$109)\n+($G80*'fnd base rates'!I$110)\n+($H80*'fnd base rates'!I$111)\n+($I80*'fnd base rates'!I$112)\n+($J80*'fnd base rates'!I$113)\n+($K80*'fnd base rates'!I$114)\n+($M80*'fnd base rates'!I$116)\n+($N80*'fnd base rates'!I$117)\n+($O80*'fnd base rates'!I$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,9)))\n*$R80","v":503.70048000000008},{"$f":"(($D80*'fnd base rates'!J$107)\n+($E80*'fnd base rates'!J$108)\n+($F80*'fnd base rates'!J$109)\n+($G80*'fnd base rates'!J$110)\n+($H80*'fnd base rates'!J$111)\n+($I80*'fnd base rates'!J$112)\n+($J80*'fnd base rates'!J$113)\n+($K80*'fnd base rates'!J$114)\n+($M80*'fnd base rates'!J$116)\n+($N80*'fnd base rates'!J$117)\n+($O80*'fnd base rates'!J$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,10)))\n*$R80","v":1051.10592},{"$f":"(($D80*'fnd base rates'!K$107)\n+($E80*'fnd base rates'!K$108)\n+($F80*'fnd base rates'!K$109)\n+($G80*'fnd base rates'!K$110)\n+($H80*'fnd base rates'!K$111)\n+($I80*'fnd base rates'!K$112)\n+($J80*'fnd base rates'!K$113)\n+($K80*'fnd base rates'!K$114)\n+($M80*'fnd base rates'!K$116)\n+($N80*'fnd base rates'!K$117)\n+($O80*'fnd base rates'!K$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,11)))\n*$R80","v":1197.0283494400001},{"$f":"(($D80*'fnd base rates'!L$107)\n+($E80*'fnd base rates'!L$108)\n+($F80*'fnd base rates'!L$109)\n+($G80*'fnd base rates'!L$110)\n+($H80*'fnd base rates'!L$111)\n+($I80*'fnd base rates'!L$112)\n+($J80*'fnd base rates'!L$113)\n+($K80*'fnd base rates'!L$114)\n+($M80*'fnd base rates'!L$116)\n+($N80*'fnd base rates'!L$117)\n+($O80*'fnd base rates'!L$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,12)))","v":2071.7466800000002},{"$f":"(($D80*'fnd base rates'!M$107)\n+($E80*'fnd base rates'!M$108)\n+($F80*'fnd base rates'!M$109)\n+($G80*'fnd base rates'!M$110)\n+($H80*'fnd base rates'!M$111)\n+($I80*'fnd base rates'!M$112)\n+($J80*'fnd base rates'!M$113)\n+($K80*'fnd base rates'!M$114)\n+($M80*'fnd base rates'!M$116)\n+($N80*'fnd base rates'!M$117)\n+($O80*'fnd base rates'!M$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,13)))","v":0},17475.538704047998,null,417035044,"417","035","044",1,1,17475.538704047998,17476,0,17476,null,null,null,null,null,17476,0,17476,null,null,{"$f":"BC80-BA80","v":0}]
[417,417035093,"BRIDGE BOSTON",{"$f":"'fnd enro'!D81","v":0},{"$f":"'fnd enro'!E81","v":0},{"$f":"'fnd enro'!F81","v":0},{"$f":"'fnd enro'!G81","v":0},{"$f":"'fnd enro'!H81","v":2},{"$f":"'fnd enro'!I81","v":0},{"$f":"'fnd enro'!J81","v":0},{"$f":"'fnd enro'!K81","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L81","v":0},{"$f":"'fnd enro'!M81","v":0},{"$f":"'fnd enro'!N81","v":0},{"$f":"'fnd enro'!O81","v":0},{"$f":"'fnd enro'!P81","v":2},{"$f":"'fnd enro'!R81","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q81)","v":11},null,{"$f":"(($D81*'fnd base rates'!C$107)\n+($E81*'fnd base rates'!C$108)\n+($F81*'fnd base rates'!C$109)\n+($G81*'fnd base rates'!C$110)\n+($H81*'fnd base rates'!C$111)\n+($I81*'fnd base rates'!C$112)\n+($J81*'fnd base rates'!C$113)\n+($K81*'fnd base rates'!C$114)\n+($M81*'fnd base rates'!C$116)\n+($N81*'fnd base rates'!C$117)\n+($O81*'fnd base rates'!C$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,3)))\n*$R81","v":1349.2970088960003},{"$f":"(($D81*'fnd base rates'!D$107)\n+($E81*'fnd base rates'!D$108)\n+($F81*'fnd base rates'!D$109)\n+($G81*'fnd base rates'!D$110)\n+($H81*'fnd base rates'!D$111)\n+($I81*'fnd base rates'!D$112)\n+($J81*'fnd base rates'!D$113)\n+($K81*'fnd base rates'!D$114)\n+($M81*'fnd base rates'!D$116)\n+($N81*'fnd base rates'!D$117)\n+($O81*'fnd base rates'!D$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,4)))\n*$R81","v":2526.9017600000002},{"$f":"(($D81*'fnd base rates'!E$107)\n+($E81*'fnd base rates'!E$108)\n+($F81*'fnd base rates'!E$109)\n+($G81*'fnd base rates'!E$110)\n+($H81*'fnd base rates'!E$111)\n+($I81*'fnd base rates'!E$112)\n+($J81*'fnd base rates'!E$113)\n+($K81*'fnd base rates'!E$114)\n+($M81*'fnd base rates'!E$116)\n+($N81*'fnd base rates'!E$117)\n+($O81*'fnd base rates'!E$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,5)))\n*$R81","v":15943.422258176002},{"$f":"(($D81*'fnd base rates'!F$107)\n+($E81*'fnd base rates'!F$108)\n+($F81*'fnd base rates'!F$109)\n+($G81*'fnd base rates'!F$110)\n+($H81*'fnd base rates'!F$111)\n+($I81*'fnd base rates'!F$112)\n+($J81*'fnd base rates'!F$113)\n+($K81*'fnd base rates'!F$114)\n+($M81*'fnd base rates'!F$116)\n+($N81*'fnd base rates'!F$117)\n+($O81*'fnd base rates'!F$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,6)))\n*$R81","v":2165.9390725120002},{"$f":"(($D81*'fnd base rates'!G$107)\n+($E81*'fnd base rates'!G$108)\n+($F81*'fnd base rates'!G$109)\n+($G81*'fnd base rates'!G$110)\n+($H81*'fnd base rates'!G$111)\n+($I81*'fnd base rates'!G$112)\n+($J81*'fnd base rates'!G$113)\n+($K81*'fnd base rates'!G$114)\n+($M81*'fnd base rates'!G$116)\n+($N81*'fnd base rates'!G$117)\n+($O81*'fnd base rates'!G$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,7)))\n*$R81","v":774.83722163200002},{"$f":"(($D81*'fnd base rates'!H$107)\n+($E81*'fnd base rates'!H$108)\n+($F81*'fnd base rates'!H$109)\n+($G81*'fnd base rates'!H$110)\n+($H81*'fnd base rates'!H$111)\n+($I81*'fnd base rates'!H$112)\n+($J81*'fnd base rates'!H$113)\n+($K81*'fnd base rates'!H$114)\n+($M81*'fnd base rates'!H$116)\n+($N81*'fnd base rates'!H$117)\n+($O81*'fnd base rates'!H$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,8)))","v":1104.397868},{"$f":"(($D81*'fnd base rates'!I$107)\n+($E81*'fnd base rates'!I$108)\n+($F81*'fnd base rates'!I$109)\n+($G81*'fnd base rates'!I$110)\n+($H81*'fnd base rates'!I$111)\n+($I81*'fnd base rates'!I$112)\n+($J81*'fnd base rates'!I$113)\n+($K81*'fnd base rates'!I$114)\n+($M81*'fnd base rates'!I$116)\n+($N81*'fnd base rates'!I$117)\n+($O81*'fnd base rates'!I$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,9)))\n*$R81","v":1129.9967999999999},{"$f":"(($D81*'fnd base rates'!J$107)\n+($E81*'fnd base rates'!J$108)\n+($F81*'fnd base rates'!J$109)\n+($G81*'fnd base rates'!J$110)\n+($H81*'fnd base rates'!J$111)\n+($I81*'fnd base rates'!J$112)\n+($J81*'fnd base rates'!J$113)\n+($K81*'fnd base rates'!J$114)\n+($M81*'fnd base rates'!J$116)\n+($N81*'fnd base rates'!J$117)\n+($O81*'fnd base rates'!J$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,10)))\n*$R81","v":2312.1740800000002},{"$f":"(($D81*'fnd base rates'!K$107)\n+($E81*'fnd base rates'!K$108)\n+($F81*'fnd base rates'!K$109)\n+($G81*'fnd base rates'!K$110)\n+($H81*'fnd base rates'!K$111)\n+($I81*'fnd base rates'!K$112)\n+($J81*'fnd base rates'!K$113)\n+($K81*'fnd base rates'!K$114)\n+($M81*'fnd base rates'!K$116)\n+($N81*'fnd base rates'!K$117)\n+($O81*'fnd base rates'!K$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,11)))\n*$R81","v":2572.3798988799999},{"$f":"(($D81*'fnd base rates'!L$107)\n+($E81*'fnd base rates'!L$108)\n+($F81*'fnd base rates'!L$109)\n+($G81*'fnd base rates'!L$110)\n+($H81*'fnd base rates'!L$111)\n+($I81*'fnd base rates'!L$112)\n+($J81*'fnd base rates'!L$113)\n+($K81*'fnd base rates'!L$114)\n+($M81*'fnd base rates'!L$116)\n+($N81*'fnd base rates'!L$117)\n+($O81*'fnd base rates'!L$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,12)))","v":4276.1333599999998},{"$f":"(($D81*'fnd base rates'!M$107)\n+($E81*'fnd base rates'!M$108)\n+($F81*'fnd base rates'!M$109)\n+($G81*'fnd base rates'!M$110)\n+($H81*'fnd base rates'!M$111)\n+($I81*'fnd base rates'!M$112)\n+($J81*'fnd base rates'!M$113)\n+($K81*'fnd base rates'!M$114)\n+($M81*'fnd base rates'!M$116)\n+($N81*'fnd base rates'!M$117)\n+($O81*'fnd base rates'!M$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,13)))","v":0},34155.479328096,null,417035093,"417","035","093",1,2,34155.479328096,17078,0,17078,null,null,null,null,null,17078,0,17078,null,null,{"$f":"BC81-BA81","v":0}]
[417,417035100,"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},{"$f":"'fnd enro'!H82","v":2},{"$f":"'fnd enro'!I82","v":0},{"$f":"'fnd enro'!J82","v":0},{"$f":"'fnd enro'!K82","v":0.15440000000000001},{"$f":"'fnd enro'!L82","v":0},{"$f":"'fnd enro'!M82","v":0},{"$f":"'fnd enro'!N82","v":0},{"$f":"'fnd enro'!O82","v":0},{"$f":"'fnd enro'!P82","v":4},{"$f":"'fnd enro'!R82","v":4},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q82)","v":10},null,{"$f":"(($D82*'fnd base rates'!C$107)\n+($E82*'fnd base rates'!C$108)\n+($F82*'fnd base rates'!C$109)\n+($G82*'fnd base rates'!C$110)\n+($H82*'fnd base rates'!C$111)\n+($I82*'fnd base rates'!C$112)\n+($J82*'fnd base rates'!C$113)\n+($K82*'fnd base rates'!C$114)\n+($M82*'fnd base rates'!C$116)\n+($N82*'fnd base rates'!C$117)\n+($O82*'fnd base rates'!C$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,3)))\n*$R82","v":2679.8368977919999},{"$f":"(($D82*'fnd base rates'!D$107)\n+($E82*'fnd base rates'!D$108)\n+($F82*'fnd base rates'!D$109)\n+($G82*'fnd base rates'!D$110)\n+($H82*'fnd base rates'!D$111)\n+($I82*'fnd base rates'!D$112)\n+($J82*'fnd base rates'!D$113)\n+($K82*'fnd base rates'!D$114)\n+($M82*'fnd base rates'!D$116)\n+($N82*'fnd base rates'!D$117)\n+($O82*'fnd base rates'!D$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,4)))\n*$R82","v":4965.1097600000012},{"$f":"(($D82*'fnd base rates'!E$107)\n+($E82*'fnd base rates'!E$108)\n+($F82*'fnd base rates'!E$109)\n+($G82*'fnd base rates'!E$110)\n+($H82*'fnd base rates'!E$111)\n+($I82*'fnd base rates'!E$112)\n+($J82*'fnd base rates'!E$113)\n+($K82*'fnd base rates'!E$114)\n+($M82*'fnd base rates'!E$116)\n+($N82*'fnd base rates'!E$117)\n+($O82*'fnd base rates'!E$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,5)))\n*$R82","v":31936.696676352003},{"$f":"(($D82*'fnd base rates'!F$107)\n+($E82*'fnd base rates'!F$108)\n+($F82*'fnd base rates'!F$109)\n+($G82*'fnd base rates'!F$110)\n+($H82*'fnd base rates'!F$111)\n+($I82*'fnd base rates'!F$112)\n+($J82*'fnd base rates'!F$113)\n+($K82*'fnd base rates'!F$114)\n+($M82*'fnd base rates'!F$116)\n+($N82*'fnd base rates'!F$117)\n+($O82*'fnd base rates'!F$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,6)))\n*$R82","v":4880.3824650240003},{"$f":"(($D82*'fnd base rates'!G$107)\n+($E82*'fnd base rates'!G$108)\n+($F82*'fnd base rates'!G$109)\n+($G82*'fnd base rates'!G$110)\n+($H82*'fnd base rates'!G$111)\n+($I82*'fnd base rates'!G$112)\n+($J82*'fnd base rates'!G$113)\n+($K82*'fnd base rates'!G$114)\n+($M82*'fnd base rates'!G$116)\n+($N82*'fnd base rates'!G$117)\n+($O82*'fnd base rates'!G$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,7)))\n*$R82","v":1482.2619632640003},{"$f":"(($D82*'fnd base rates'!H$107)\n+($E82*'fnd base rates'!H$108)\n+($F82*'fnd base rates'!H$109)\n+($G82*'fnd base rates'!H$110)\n+($H82*'fnd base rates'!H$111)\n+($I82*'fnd base rates'!H$112)\n+($J82*'fnd base rates'!H$113)\n+($K82*'fnd base rates'!H$114)\n+($M82*'fnd base rates'!H$116)\n+($N82*'fnd base rates'!H$117)\n+($O82*'fnd base rates'!H$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,8)))","v":2202.875736},{"$f":"(($D82*'fnd base rates'!I$107)\n+($E82*'fnd base rates'!I$108)\n+($F82*'fnd base rates'!I$109)\n+($G82*'fnd base rates'!I$110)\n+($H82*'fnd base rates'!I$111)\n+($I82*'fnd base rates'!I$112)\n+($J82*'fnd base rates'!I$113)\n+($K82*'fnd base rates'!I$114)\n+($M82*'fnd base rates'!I$116)\n+($N82*'fnd base rates'!I$117)\n+($O82*'fnd base rates'!I$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,9)))\n*$R82","v":2102.3206399999999},{"$f":"(($D82*'fnd base rates'!J$107)\n+($E82*'fnd base rates'!J$108)\n+($F82*'fnd base rates'!J$109)\n+($G82*'fnd base rates'!J$110)\n+($H82*'fnd base rates'!J$111)\n+($I82*'fnd base rates'!J$112)\n+($J82*'fnd base rates'!J$113)\n+($K82*'fnd base rates'!J$114)\n+($M82*'fnd base rates'!J$116)\n+($N82*'fnd base rates'!J$117)\n+($O82*'fnd base rates'!J$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,10)))\n*$R82","v":4232.1241600000003},{"$f":"(($D82*'fnd base rates'!K$107)\n+($E82*'fnd base rates'!K$108)\n+($F82*'fnd base rates'!K$109)\n+($G82*'fnd base rates'!K$110)\n+($H82*'fnd base rates'!K$111)\n+($I82*'fnd base rates'!K$112)\n+($J82*'fnd base rates'!K$113)\n+($K82*'fnd base rates'!K$114)\n+($M82*'fnd base rates'!K$116)\n+($N82*'fnd base rates'!K$117)\n+($O82*'fnd base rates'!K$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,11)))\n*$R82","v":4966.43659776},{"$f":"(($D82*'fnd base rates'!L$107)\n+($E82*'fnd base rates'!L$108)\n+($F82*'fnd base rates'!L$109)\n+($G82*'fnd base rates'!L$110)\n+($H82*'fnd base rates'!L$111)\n+($I82*'fnd base rates'!L$112)\n+($J82*'fnd base rates'!L$113)\n+($K82*'fnd base rates'!L$114)\n+($M82*'fnd base rates'!L$116)\n+($N82*'fnd base rates'!L$117)\n+($O82*'fnd base rates'!L$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,12)))","v":8290.86672},{"$f":"(($D82*'fnd base rates'!M$107)\n+($E82*'fnd base rates'!M$108)\n+($F82*'fnd base rates'!M$109)\n+($G82*'fnd base rates'!M$110)\n+($H82*'fnd base rates'!M$111)\n+($I82*'fnd base rates'!M$112)\n+($J82*'fnd base rates'!M$113)\n+($K82*'fnd base rates'!M$114)\n+($M82*'fnd base rates'!M$116)\n+($N82*'fnd base rates'!M$117)\n+($O82*'fnd base rates'!M$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,13)))","v":0},67738.91161619201,null,417035100,"417","035","100",1,4,67738.91161619201,16935,0,16935,null,null,null,null,null,16935,0,16935,null,null,{"$f":"BC82-BA82","v":0}]
[417,417035133,"BRIDGE BOSTON",{"$f":"'fnd enro'!D83","v":1},{"$f":"'fnd enro'!E83","v":0},{"$f":"'fnd enro'!F83","v":0},{"$f":"'fnd enro'!G83","v":2},{"$f":"'fnd enro'!H83","v":1},{"$f":"'fnd enro'!I83","v":0},{"$f":"'fnd enro'!J83","v":0},{"$f":"'fnd enro'!K83","v":0.1158},{"$f":"'fnd enro'!L83","v":0},{"$f":"'fnd enro'!M83","v":0},{"$f":"'fnd enro'!N83","v":0},{"$f":"'fnd enro'!O83","v":0},{"$f":"'fnd enro'!P83","v":1},{"$f":"'fnd enro'!R83","v":4},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q83)","v":9},null,{"$f":"(($D83*'fnd base rates'!C$107)\n+($E83*'fnd base rates'!C$108)\n+($F83*'fnd base rates'!C$109)\n+($G83*'fnd base rates'!C$110)\n+($H83*'fnd base rates'!C$111)\n+($I83*'fnd base rates'!C$112)\n+($J83*'fnd base rates'!C$113)\n+($K83*'fnd base rates'!C$114)\n+($M83*'fnd base rates'!C$116)\n+($N83*'fnd base rates'!C$117)\n+($O83*'fnd base rates'!C$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,3)))\n*$R83","v":2063.8859933439999},{"$f":"(($D83*'fnd base rates'!D$107)\n+($E83*'fnd base rates'!D$108)\n+($F83*'fnd base rates'!D$109)\n+($G83*'fnd base rates'!D$110)\n+($H83*'fnd base rates'!D$111)\n+($I83*'fnd base rates'!D$112)\n+($J83*'fnd base rates'!D$113)\n+($K83*'fnd base rates'!D$114)\n+($M83*'fnd base rates'!D$116)\n+($N83*'fnd base rates'!D$117)\n+($O83*'fnd base rates'!D$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,4)))\n*$R83","v":3303.9404800000002},{"$f":"(($D83*'fnd base rates'!E$107)\n+($E83*'fnd base rates'!E$108)\n+($F83*'fnd base rates'!E$109)\n+($G83*'fnd base rates'!E$110)\n+($H83*'fnd base rates'!E$111)\n+($I83*'fnd base rates'!E$112)\n+($J83*'fnd base rates'!E$113)\n+($K83*'fnd base rates'!E$114)\n+($M83*'fnd base rates'!E$116)\n+($N83*'fnd base rates'!E$117)\n+($O83*'fnd base rates'!E$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,5)))\n*$R83","v":17928.391627264002},{"$f":"(($D83*'fnd base rates'!F$107)\n+($E83*'fnd base rates'!F$108)\n+($F83*'fnd base rates'!F$109)\n+($G83*'fnd base rates'!F$110)\n+($H83*'fnd base rates'!F$111)\n+($I83*'fnd base rates'!F$112)\n+($J83*'fnd base rates'!F$113)\n+($K83*'fnd base rates'!F$114)\n+($M83*'fnd base rates'!F$116)\n+($N83*'fnd base rates'!F$117)\n+($O83*'fnd base rates'!F$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,6)))\n*$R83","v":4286.8606087680009},{"$f":"(($D83*'fnd base rates'!G$107)\n+($E83*'fnd base rates'!G$108)\n+($F83*'fnd base rates'!G$109)\n+($G83*'fnd base rates'!G$110)\n+($H83*'fnd base rates'!G$111)\n+($I83*'fnd base rates'!G$112)\n+($J83*'fnd base rates'!G$113)\n+($K83*'fnd base rates'!G$114)\n+($M83*'fnd base rates'!G$116)\n+($N83*'fnd base rates'!G$117)\n+($O83*'fnd base rates'!G$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,7)))\n*$R83","v":784.88303244800011},{"$f":"(($D83*'fnd base rates'!H$107)\n+($E83*'fnd base rates'!H$108)\n+($F83*'fnd base rates'!H$109)\n+($G83*'fnd base rates'!H$110)\n+($H83*'fnd base rates'!H$111)\n+($I83*'fnd base rates'!H$112)\n+($J83*'fnd base rates'!H$113)\n+($K83*'fnd base rates'!H$114)\n+($M83*'fnd base rates'!H$116)\n+($N83*'fnd base rates'!H$117)\n+($O83*'fnd base rates'!H$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,8)))","v":1850.2468019999999},{"$f":"(($D83*'fnd base rates'!I$107)\n+($E83*'fnd base rates'!I$108)\n+($F83*'fnd base rates'!I$109)\n+($G83*'fnd base rates'!I$110)\n+($H83*'fnd base rates'!I$111)\n+($I83*'fnd base rates'!I$112)\n+($J83*'fnd base rates'!I$113)\n+($K83*'fnd base rates'!I$114)\n+($M83*'fnd base rates'!I$116)\n+($N83*'fnd base rates'!I$117)\n+($O83*'fnd base rates'!I$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,9)))\n*$R83","v":1382.22784},{"$f":"(($D83*'fnd base rates'!J$107)\n+($E83*'fnd base rates'!J$108)\n+($F83*'fnd base rates'!J$109)\n+($G83*'fnd base rates'!J$110)\n+($H83*'fnd base rates'!J$111)\n+($I83*'fnd base rates'!J$112)\n+($J83*'fnd base rates'!J$113)\n+($K83*'fnd base rates'!J$114)\n+($M83*'fnd base rates'!J$116)\n+($N83*'fnd base rates'!J$117)\n+($O83*'fnd base rates'!J$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,10)))\n*$R83","v":1459.53024},{"$f":"(($D83*'fnd base rates'!K$107)\n+($E83*'fnd base rates'!K$108)\n+($F83*'fnd base rates'!K$109)\n+($G83*'fnd base rates'!K$110)\n+($H83*'fnd base rates'!K$111)\n+($I83*'fnd base rates'!K$112)\n+($J83*'fnd base rates'!K$113)\n+($K83*'fnd base rates'!K$114)\n+($M83*'fnd base rates'!K$116)\n+($N83*'fnd base rates'!K$117)\n+($O83*'fnd base rates'!K$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,11)))\n*$R83","v":4210.1896883199997},{"$f":"(($D83*'fnd base rates'!L$107)\n+($E83*'fnd base rates'!L$108)\n+($F83*'fnd base rates'!L$109)\n+($G83*'fnd base rates'!L$110)\n+($H83*'fnd base rates'!L$111)\n+($I83*'fnd base rates'!L$112)\n+($J83*'fnd base rates'!L$113)\n+($K83*'fnd base rates'!L$114)\n+($M83*'fnd base rates'!L$116)\n+($N83*'fnd base rates'!L$117)\n+($O83*'fnd base rates'!L$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,12)))","v":5623.1600400000007},{"$f":"(($D83*'fnd base rates'!M$107)\n+($E83*'fnd base rates'!M$108)\n+($F83*'fnd base rates'!M$109)\n+($G83*'fnd base rates'!M$110)\n+($H83*'fnd base rates'!M$111)\n+($I83*'fnd base rates'!M$112)\n+($J83*'fnd base rates'!M$113)\n+($K83*'fnd base rates'!M$114)\n+($M83*'fnd base rates'!M$116)\n+($N83*'fnd base rates'!M$117)\n+($O83*'fnd base rates'!M$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,13)))","v":0},42893.316352144007,null,417035133,"417","035","133",1,4,42893.316352144007,10723,0,10723,null,null,null,null,null,10723,0,10723,null,null,{"$f":"BC83-BA83","v":0}]
[417,417035167,"BRIDGE BOSTON",{"$f":"'fnd enro'!D84","v":0},{"$f":"'fnd enro'!E84","v":0},{"$f":"'fnd enro'!F84","v":0},{"$f":"'fnd enro'!G84","v":2},{"$f":"'fnd enro'!H84","v":0},{"$f":"'fnd enro'!I84","v":0},{"$f":"'fnd enro'!J84","v":0},{"$f":"'fnd enro'!K84","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L84","v":0},{"$f":"'fnd enro'!M84","v":0},{"$f":"'fnd enro'!N84","v":0},{"$f":"'fnd enro'!O84","v":0},{"$f":"'fnd enro'!P84","v":2},{"$f":"'fnd enro'!R84","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q84)","v":4},null,{"$f":"(($D84*'fnd base rates'!C$107)\n+($E84*'fnd base rates'!C$108)\n+($F84*'fnd base rates'!C$109)\n+($G84*'fnd base rates'!C$110)\n+($H84*'fnd base rates'!C$111)\n+($I84*'fnd base rates'!C$112)\n+($J84*'fnd base rates'!C$113)\n+($K84*'fnd base rates'!C$114)\n+($M84*'fnd base rates'!C$116)\n+($N84*'fnd base rates'!C$117)\n+($O84*'fnd base rates'!C$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,3)))\n*$R84","v":1294.3965288960001},{"$f":"(($D84*'fnd base rates'!D$107)\n+($E84*'fnd base rates'!D$108)\n+($F84*'fnd base rates'!D$109)\n+($G84*'fnd base rates'!D$110)\n+($H84*'fnd base rates'!D$111)\n+($I84*'fnd base rates'!D$112)\n+($J84*'fnd base rates'!D$113)\n+($K84*'fnd base rates'!D$114)\n+($M84*'fnd base rates'!D$116)\n+($N84*'fnd base rates'!D$117)\n+($O84*'fnd base rates'!D$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,4)))\n*$R84","v":2266.7827200000002},{"$f":"(($D84*'fnd base rates'!E$107)\n+($E84*'fnd base rates'!E$108)\n+($F84*'fnd base rates'!E$109)\n+($G84*'fnd base rates'!E$110)\n+($H84*'fnd base rates'!E$111)\n+($I84*'fnd base rates'!E$112)\n+($J84*'fnd base rates'!E$113)\n+($K84*'fnd base rates'!E$114)\n+($M84*'fnd base rates'!E$116)\n+($N84*'fnd base rates'!E$117)\n+($O84*'fnd base rates'!E$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,5)))\n*$R84","v":14320.278578176001},{"$f":"(($D84*'fnd base rates'!F$107)\n+($E84*'fnd base rates'!F$108)\n+($F84*'fnd base rates'!F$109)\n+($G84*'fnd base rates'!F$110)\n+($H84*'fnd base rates'!F$111)\n+($I84*'fnd base rates'!F$112)\n+($J84*'fnd base rates'!F$113)\n+($K84*'fnd base rates'!F$114)\n+($M84*'fnd base rates'!F$116)\n+($N84*'fnd base rates'!F$117)\n+($O84*'fnd base rates'!F$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,6)))\n*$R84","v":2714.4433925120002},{"$f":"(($D84*'fnd base rates'!G$107)\n+($E84*'fnd base rates'!G$108)\n+($F84*'fnd base rates'!G$109)\n+($G84*'fnd base rates'!G$110)\n+($H84*'fnd base rates'!G$111)\n+($I84*'fnd base rates'!G$112)\n+($J84*'fnd base rates'!G$113)\n+($K84*'fnd base rates'!G$114)\n+($M84*'fnd base rates'!G$116)\n+($N84*'fnd base rates'!G$117)\n+($O84*'fnd base rates'!G$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,7)))\n*$R84","v":626.28170163200002},{"$f":"(($D84*'fnd base rates'!H$107)\n+($E84*'fnd base rates'!H$108)\n+($F84*'fnd base rates'!H$109)\n+($G84*'fnd base rates'!H$110)\n+($H84*'fnd base rates'!H$111)\n+($I84*'fnd base rates'!H$112)\n+($J84*'fnd base rates'!H$113)\n+($K84*'fnd base rates'!H$114)\n+($M84*'fnd base rates'!H$116)\n+($N84*'fnd base rates'!H$117)\n+($O84*'fnd base rates'!H$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,8)))","v":1087.0378680000001},{"$f":"(($D84*'fnd base rates'!I$107)\n+($E84*'fnd base rates'!I$108)\n+($F84*'fnd base rates'!I$109)\n+($G84*'fnd base rates'!I$110)\n+($H84*'fnd base rates'!I$111)\n+($I84*'fnd base rates'!I$112)\n+($J84*'fnd base rates'!I$113)\n+($K84*'fnd base rates'!I$114)\n+($M84*'fnd base rates'!I$116)\n+($N84*'fnd base rates'!I$117)\n+($O84*'fnd base rates'!I$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,9)))\n*$R84","v":904.58496000000014},{"$f":"(($D84*'fnd base rates'!J$107)\n+($E84*'fnd base rates'!J$108)\n+($F84*'fnd base rates'!J$109)\n+($G84*'fnd base rates'!J$110)\n+($H84*'fnd base rates'!J$111)\n+($I84*'fnd base rates'!J$112)\n+($J84*'fnd base rates'!J$113)\n+($K84*'fnd base rates'!J$114)\n+($M84*'fnd base rates'!J$116)\n+($N84*'fnd base rates'!J$117)\n+($O84*'fnd base rates'!J$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,10)))\n*$R84","v":1567.9385600000001},{"$f":"(($D84*'fnd base rates'!K$107)\n+($E84*'fnd base rates'!K$108)\n+($F84*'fnd base rates'!K$109)\n+($G84*'fnd base rates'!K$110)\n+($H84*'fnd base rates'!K$111)\n+($I84*'fnd base rates'!K$112)\n+($J84*'fnd base rates'!K$113)\n+($K84*'fnd base rates'!K$114)\n+($M84*'fnd base rates'!K$116)\n+($N84*'fnd base rates'!K$117)\n+($O84*'fnd base rates'!K$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,11)))\n*$R84","v":2394.0566988800001},{"$f":"(($D84*'fnd base rates'!L$107)\n+($E84*'fnd base rates'!L$108)\n+($F84*'fnd base rates'!L$109)\n+($G84*'fnd base rates'!L$110)\n+($H84*'fnd base rates'!L$111)\n+($I84*'fnd base rates'!L$112)\n+($J84*'fnd base rates'!L$113)\n+($K84*'fnd base rates'!L$114)\n+($M84*'fnd base rates'!L$116)\n+($N84*'fnd base rates'!L$117)\n+($O84*'fnd base rates'!L$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,12)))","v":3765.9933599999999},{"$f":"(($D84*'fnd base rates'!M$107)\n+($E84*'fnd base rates'!M$108)\n+($F84*'fnd base rates'!M$109)\n+($G84*'fnd base rates'!M$110)\n+($H84*'fnd base rates'!M$111)\n+($I84*'fnd base rates'!M$112)\n+($J84*'fnd base rates'!M$113)\n+($K84*'fnd base rates'!M$114)\n+($M84*'fnd base rates'!M$116)\n+($N84*'fnd base rates'!M$117)\n+($O84*'fnd base rates'!M$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,13)))","v":0},30941.794368096002,null,417035167,"417","035","167",1,2,30941.794368096002,15471,0,15471,null,null,null,null,null,15471,0,15471,null,null,{"$f":"BC84-BA84","v":0}]
[417,417035244,"BRIDGE BOSTON",{"$f":"'fnd enro'!D85","v":0},{"$f":"'fnd enro'!E85","v":0},{"$f":"'fnd enro'!F85","v":0},{"$f":"'fnd enro'!G85","v":4},{"$f":"'fnd enro'!H85","v":2},{"$f":"'fnd enro'!I85","v":0},{"$f":"'fnd enro'!J85","v":0},{"$f":"'fnd enro'!K85","v":0.2316},{"$f":"'fnd enro'!L85","v":0},{"$f":"'fnd enro'!M85","v":4},{"$f":"'fnd enro'!N85","v":1},{"$f":"'fnd enro'!O85","v":0},{"$f":"'fnd enro'!P85","v":3},{"$f":"'fnd enro'!R85","v":6},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q85)","v":10},null,{"$f":"(($D85*'fnd base rates'!C$107)\n+($E85*'fnd base rates'!C$108)\n+($F85*'fnd base rates'!C$109)\n+($G85*'fnd base rates'!C$110)\n+($H85*'fnd base rates'!C$111)\n+($I85*'fnd base rates'!C$112)\n+($J85*'fnd base rates'!C$113)\n+($K85*'fnd base rates'!C$114)\n+($M85*'fnd base rates'!C$116)\n+($N85*'fnd base rates'!C$117)\n+($O85*'fnd base rates'!C$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,3)))\n*$R85","v":4317.3015866879996},{"$f":"(($D85*'fnd base rates'!D$107)\n+($E85*'fnd base rates'!D$108)\n+($F85*'fnd base rates'!D$109)\n+($G85*'fnd base rates'!D$110)\n+($H85*'fnd base rates'!D$111)\n+($I85*'fnd base rates'!D$112)\n+($J85*'fnd base rates'!D$113)\n+($K85*'fnd base rates'!D$114)\n+($M85*'fnd base rates'!D$116)\n+($N85*'fnd base rates'!D$117)\n+($O85*'fnd base rates'!D$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,4)))\n*$R85","v":7194.7155200000016},{"$f":"(($D85*'fnd base rates'!E$107)\n+($E85*'fnd base rates'!E$108)\n+($F85*'fnd base rates'!E$109)\n+($G85*'fnd base rates'!E$110)\n+($H85*'fnd base rates'!E$111)\n+($I85*'fnd base rates'!E$112)\n+($J85*'fnd base rates'!E$113)\n+($K85*'fnd base rates'!E$114)\n+($M85*'fnd base rates'!E$116)\n+($N85*'fnd base rates'!E$117)\n+($O85*'fnd base rates'!E$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,5)))\n*$R85","v":43204.678294528007},{"$f":"(($D85*'fnd base rates'!F$107)\n+($E85*'fnd base rates'!F$108)\n+($F85*'fnd base rates'!F$109)\n+($G85*'fnd base rates'!F$110)\n+($H85*'fnd base rates'!F$111)\n+($I85*'fnd base rates'!F$112)\n+($J85*'fnd base rates'!F$113)\n+($K85*'fnd base rates'!F$114)\n+($M85*'fnd base rates'!F$116)\n+($N85*'fnd base rates'!F$117)\n+($O85*'fnd base rates'!F$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,6)))\n*$R85","v":8568.4879375360015},{"$f":"(($D85*'fnd base rates'!G$107)\n+($E85*'fnd base rates'!G$108)\n+($F85*'fnd base rates'!G$109)\n+($G85*'fnd base rates'!G$110)\n+($H85*'fnd base rates'!G$111)\n+($I85*'fnd base rates'!G$112)\n+($J85*'fnd base rates'!G$113)\n+($K85*'fnd base rates'!G$114)\n+($M85*'fnd base rates'!G$116)\n+($N85*'fnd base rates'!G$117)\n+($O85*'fnd base rates'!G$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,7)))\n*$R85","v":1907.9708648960002},{"$f":"(($D85*'fnd base rates'!H$107)\n+($E85*'fnd base rates'!H$108)\n+($F85*'fnd base rates'!H$109)\n+($G85*'fnd base rates'!H$110)\n+($H85*'fnd base rates'!H$111)\n+($I85*'fnd base rates'!H$112)\n+($J85*'fnd base rates'!H$113)\n+($K85*'fnd base rates'!H$114)\n+($M85*'fnd base rates'!H$116)\n+($N85*'fnd base rates'!H$117)\n+($O85*'fnd base rates'!H$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,8)))","v":3861.6436039999999},{"$f":"(($D85*'fnd base rates'!I$107)\n+($E85*'fnd base rates'!I$108)\n+($F85*'fnd base rates'!I$109)\n+($G85*'fnd base rates'!I$110)\n+($H85*'fnd base rates'!I$111)\n+($I85*'fnd base rates'!I$112)\n+($J85*'fnd base rates'!I$113)\n+($K85*'fnd base rates'!I$114)\n+($M85*'fnd base rates'!I$116)\n+($N85*'fnd base rates'!I$117)\n+($O85*'fnd base rates'!I$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,9)))\n*$R85","v":3024.5856000000003},{"$f":"(($D85*'fnd base rates'!J$107)\n+($E85*'fnd base rates'!J$108)\n+($F85*'fnd base rates'!J$109)\n+($G85*'fnd base rates'!J$110)\n+($H85*'fnd base rates'!J$111)\n+($I85*'fnd base rates'!J$112)\n+($J85*'fnd base rates'!J$113)\n+($K85*'fnd base rates'!J$114)\n+($M85*'fnd base rates'!J$116)\n+($N85*'fnd base rates'!J$117)\n+($O85*'fnd base rates'!J$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,10)))\n*$R85","v":3862.9004800000002},{"$f":"(($D85*'fnd base rates'!K$107)\n+($E85*'fnd base rates'!K$108)\n+($F85*'fnd base rates'!K$109)\n+($G85*'fnd base rates'!K$110)\n+($H85*'fnd base rates'!K$111)\n+($I85*'fnd base rates'!K$112)\n+($J85*'fnd base rates'!K$113)\n+($K85*'fnd base rates'!K$114)\n+($M85*'fnd base rates'!K$116)\n+($N85*'fnd base rates'!K$117)\n+($O85*'fnd base rates'!K$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,11)))\n*$R85","v":9029.5723366399998},{"$f":"(($D85*'fnd base rates'!L$107)\n+($E85*'fnd base rates'!L$108)\n+($F85*'fnd base rates'!L$109)\n+($G85*'fnd base rates'!L$110)\n+($H85*'fnd base rates'!L$111)\n+($I85*'fnd base rates'!L$112)\n+($J85*'fnd base rates'!L$113)\n+($K85*'fnd base rates'!L$114)\n+($M85*'fnd base rates'!L$116)\n+($N85*'fnd base rates'!L$117)\n+($O85*'fnd base rates'!L$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,12)))","v":11996.050080000001},{"$f":"(($D85*'fnd base rates'!M$107)\n+($E85*'fnd base rates'!M$108)\n+($F85*'fnd base rates'!M$109)\n+($G85*'fnd base rates'!M$110)\n+($H85*'fnd base rates'!M$111)\n+($I85*'fnd base rates'!M$112)\n+($J85*'fnd base rates'!M$113)\n+($K85*'fnd base rates'!M$114)\n+($M85*'fnd base rates'!M$116)\n+($N85*'fnd base rates'!M$117)\n+($O85*'fnd base rates'!M$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,13)))","v":0},96967.906304288015,null,417035244,"417","035","244",1,6,96967.906304288015,16161,0,16161,null,null,null,null,null,16161,0,16161,null,null,{"$f":"BC85-BA85","v":0}]
[417,417035285,"BRIDGE BOSTON",{"$f":"'fnd enro'!D86","v":0},{"$f":"'fnd enro'!E86","v":0},{"$f":"'fnd enro'!F86","v":0},{"$f":"'fnd enro'!G86","v":2},{"$f":"'fnd enro'!H86","v":1},{"$f":"'fnd enro'!I86","v":0},{"$f":"'fnd enro'!J86","v":0},{"$f":"'fnd enro'!K86","v":0.1158},{"$f":"'fnd enro'!L86","v":0},{"$f":"'fnd enro'!M86","v":1},{"$f":"'fnd enro'!N86","v":0},{"$f":"'fnd enro'!O86","v":0},{"$f":"'fnd enro'!P86","v":2},{"$f":"'fnd enro'!R86","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q86)","v":8},null,{"$f":"(($D86*'fnd base rates'!C$107)\n+($E86*'fnd base rates'!C$108)\n+($F86*'fnd base rates'!C$109)\n+($G86*'fnd base rates'!C$110)\n+($H86*'fnd base rates'!C$111)\n+($I86*'fnd base rates'!C$112)\n+($J86*'fnd base rates'!C$113)\n+($K86*'fnd base rates'!C$114)\n+($M86*'fnd base rates'!C$116)\n+($N86*'fnd base rates'!C$117)\n+($O86*'fnd base rates'!C$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,3)))\n*$R86","v":2018.1791133440001},{"$f":"(($D86*'fnd base rates'!D$107)\n+($E86*'fnd base rates'!D$108)\n+($F86*'fnd base rates'!D$109)\n+($G86*'fnd base rates'!D$110)\n+($H86*'fnd base rates'!D$111)\n+($I86*'fnd base rates'!D$112)\n+($J86*'fnd base rates'!D$113)\n+($K86*'fnd base rates'!D$114)\n+($M86*'fnd base rates'!D$116)\n+($N86*'fnd base rates'!D$117)\n+($O86*'fnd base rates'!D$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,4)))\n*$R86","v":3434.1849600000005},{"$f":"(($D86*'fnd base rates'!E$107)\n+($E86*'fnd base rates'!E$108)\n+($F86*'fnd base rates'!E$109)\n+($G86*'fnd base rates'!E$110)\n+($H86*'fnd base rates'!E$111)\n+($I86*'fnd base rates'!E$112)\n+($J86*'fnd base rates'!E$113)\n+($K86*'fnd base rates'!E$114)\n+($M86*'fnd base rates'!E$116)\n+($N86*'fnd base rates'!E$117)\n+($O86*'fnd base rates'!E$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,5)))\n*$R86","v":20822.308427264004},{"$f":"(($D86*'fnd base rates'!F$107)\n+($E86*'fnd base rates'!F$108)\n+($F86*'fnd base rates'!F$109)\n+($G86*'fnd base rates'!F$110)\n+($H86*'fnd base rates'!F$111)\n+($I86*'fnd base rates'!F$112)\n+($J86*'fnd base rates'!F$113)\n+($K86*'fnd base rates'!F$114)\n+($M86*'fnd base rates'!F$116)\n+($N86*'fnd base rates'!F$117)\n+($O86*'fnd base rates'!F$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,6)))\n*$R86","v":3990.0106887680004},{"$f":"(($D86*'fnd base rates'!G$107)\n+($E86*'fnd base rates'!G$108)\n+($F86*'fnd base rates'!G$109)\n+($G86*'fnd base rates'!G$110)\n+($H86*'fnd base rates'!G$111)\n+($I86*'fnd base rates'!G$112)\n+($J86*'fnd base rates'!G$113)\n+($K86*'fnd base rates'!G$114)\n+($M86*'fnd base rates'!G$116)\n+($N86*'fnd base rates'!G$117)\n+($O86*'fnd base rates'!G$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,7)))\n*$R86","v":932.01327244800007},{"$f":"(($D86*'fnd base rates'!H$107)\n+($E86*'fnd base rates'!H$108)\n+($F86*'fnd base rates'!H$109)\n+($G86*'fnd base rates'!H$110)\n+($H86*'fnd base rates'!H$111)\n+($I86*'fnd base rates'!H$112)\n+($J86*'fnd base rates'!H$113)\n+($K86*'fnd base rates'!H$114)\n+($M86*'fnd base rates'!H$116)\n+($N86*'fnd base rates'!H$117)\n+($O86*'fnd base rates'!H$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,8)))","v":1746.4268020000002},{"$f":"(($D86*'fnd base rates'!I$107)\n+($E86*'fnd base rates'!I$108)\n+($F86*'fnd base rates'!I$109)\n+($G86*'fnd base rates'!I$110)\n+($H86*'fnd base rates'!I$111)\n+($I86*'fnd base rates'!I$112)\n+($J86*'fnd base rates'!I$113)\n+($K86*'fnd base rates'!I$114)\n+($M86*'fnd base rates'!I$116)\n+($N86*'fnd base rates'!I$117)\n+($O86*'fnd base rates'!I$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,9)))\n*$R86","v":1437.9987200000003},{"$f":"(($D86*'fnd base rates'!J$107)\n+($E86*'fnd base rates'!J$108)\n+($F86*'fnd base rates'!J$109)\n+($G86*'fnd base rates'!J$110)\n+($H86*'fnd base rates'!J$111)\n+($I86*'fnd base rates'!J$112)\n+($J86*'fnd base rates'!J$113)\n+($K86*'fnd base rates'!J$114)\n+($M86*'fnd base rates'!J$116)\n+($N86*'fnd base rates'!J$117)\n+($O86*'fnd base rates'!J$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,10)))\n*$R86","v":2158.62464},{"$f":"(($D86*'fnd base rates'!K$107)\n+($E86*'fnd base rates'!K$108)\n+($F86*'fnd base rates'!K$109)\n+($G86*'fnd base rates'!K$110)\n+($H86*'fnd base rates'!K$111)\n+($I86*'fnd base rates'!K$112)\n+($J86*'fnd base rates'!K$113)\n+($K86*'fnd base rates'!K$114)\n+($M86*'fnd base rates'!K$116)\n+($N86*'fnd base rates'!K$117)\n+($O86*'fnd base rates'!K$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,11)))\n*$R86","v":4010.4002483199997},{"$f":"(($D86*'fnd base rates'!L$107)\n+($E86*'fnd base rates'!L$108)\n+($F86*'fnd base rates'!L$109)\n+($G86*'fnd base rates'!L$110)\n+($H86*'fnd base rates'!L$111)\n+($I86*'fnd base rates'!L$112)\n+($J86*'fnd base rates'!L$113)\n+($K86*'fnd base rates'!L$114)\n+($M86*'fnd base rates'!L$116)\n+($N86*'fnd base rates'!L$117)\n+($O86*'fnd base rates'!L$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,12)))","v":5763.2800400000006},{"$f":"(($D86*'fnd base rates'!M$107)\n+($E86*'fnd base rates'!M$108)\n+($F86*'fnd base rates'!M$109)\n+($G86*'fnd base rates'!M$110)\n+($H86*'fnd base rates'!M$111)\n+($I86*'fnd base rates'!M$112)\n+($J86*'fnd base rates'!M$113)\n+($K86*'fnd base rates'!M$114)\n+($M86*'fnd base rates'!M$116)\n+($N86*'fnd base rates'!M$117)\n+($O86*'fnd base rates'!M$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,13)))","v":0},46313.426912144008,null,417035285,"417","035","285",1,3,46313.426912144008,15438,0,15438,null,null,null,null,null,15438,0,15438,null,null,{"$f":"BC86-BA86","v":0}]
[418,418100014,"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},{"$f":"'fnd enro'!H87","v":1},{"$f":"'fnd enro'!I87","v":0},{"$f":"'fnd enro'!J87","v":0},{"$f":"'fnd enro'!K87","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L87","v":0},{"$f":"'fnd enro'!M87","v":0},{"$f":"'fnd enro'!N87","v":0},{"$f":"'fnd enro'!O87","v":0},{"$f":"'fnd enro'!P87","v":0},{"$f":"'fnd enro'!R87","v":1},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q87)","v":5},null,{"$f":"(($D87*'fnd base rates'!C$107)\n+($E87*'fnd base rates'!C$108)\n+($F87*'fnd base rates'!C$109)\n+($G87*'fnd base rates'!C$110)\n+($H87*'fnd base rates'!C$111)\n+($I87*'fnd base rates'!C$112)\n+($J87*'fnd base rates'!C$113)\n+($K87*'fnd base rates'!C$114)\n+($M87*'fnd base rates'!C$116)\n+($N87*'fnd base rates'!C$117)\n+($O87*'fnd base rates'!C$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,3)))\n*$R87","v":544.50826618999997},{"$f":"(($D87*'fnd base rates'!D$107)\n+($E87*'fnd base rates'!D$108)\n+($F87*'fnd base rates'!D$109)\n+($G87*'fnd base rates'!D$110)\n+($H87*'fnd base rates'!D$111)\n+($I87*'fnd base rates'!D$112)\n+($J87*'fnd base rates'!D$113)\n+($K87*'fnd base rates'!D$114)\n+($M87*'fnd base rates'!D$116)\n+($N87*'fnd base rates'!D$117)\n+($O87*'fnd base rates'!D$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,4)))\n*$R87","v":776.55619999999999},{"$f":"(($D87*'fnd base rates'!E$107)\n+($E87*'fnd base rates'!E$108)\n+($F87*'fnd base rates'!E$109)\n+($G87*'fnd base rates'!E$110)\n+($H87*'fnd base rates'!E$111)\n+($I87*'fnd base rates'!E$112)\n+($J87*'fnd base rates'!E$113)\n+($K87*'fnd base rates'!E$114)\n+($M87*'fnd base rates'!E$116)\n+($N87*'fnd base rates'!E$117)\n+($O87*'fnd base rates'!E$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,5)))\n*$R87","v":3511.3725816399997},{"$f":"(($D87*'fnd base rates'!F$107)\n+($E87*'fnd base rates'!F$108)\n+($F87*'fnd base rates'!F$109)\n+($G87*'fnd base rates'!F$110)\n+($H87*'fnd base rates'!F$111)\n+($I87*'fnd base rates'!F$112)\n+($J87*'fnd base rates'!F$113)\n+($K87*'fnd base rates'!F$114)\n+($M87*'fnd base rates'!F$116)\n+($N87*'fnd base rates'!F$117)\n+($O87*'fnd base rates'!F$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,6)))\n*$R87","v":1010.30705818},{"$f":"(($D87*'fnd base rates'!G$107)\n+($E87*'fnd base rates'!G$108)\n+($F87*'fnd base rates'!G$109)\n+($G87*'fnd base rates'!G$110)\n+($H87*'fnd base rates'!G$111)\n+($I87*'fnd base rates'!G$112)\n+($J87*'fnd base rates'!G$113)\n+($K87*'fnd base rates'!G$114)\n+($M87*'fnd base rates'!G$116)\n+($N87*'fnd base rates'!G$117)\n+($O87*'fnd base rates'!G$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,7)))\n*$R87","v":170.98008123},{"$f":"(($D87*'fnd base rates'!H$107)\n+($E87*'fnd base rates'!H$108)\n+($F87*'fnd base rates'!H$109)\n+($G87*'fnd base rates'!H$110)\n+($H87*'fnd base rates'!H$111)\n+($I87*'fnd base rates'!H$112)\n+($J87*'fnd base rates'!H$113)\n+($K87*'fnd base rates'!H$114)\n+($M87*'fnd base rates'!H$116)\n+($N87*'fnd base rates'!H$117)\n+($O87*'fnd base rates'!H$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D87*'fnd base rates'!I$107)\n+($E87*'fnd base rates'!I$108)\n+($F87*'fnd base rates'!I$109)\n+($G87*'fnd base rates'!I$110)\n+($H87*'fnd base rates'!I$111)\n+($I87*'fnd base rates'!I$112)\n+($J87*'fnd base rates'!I$113)\n+($K87*'fnd base rates'!I$114)\n+($M87*'fnd base rates'!I$116)\n+($N87*'fnd base rates'!I$117)\n+($O87*'fnd base rates'!I$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,9)))\n*$R87","v":368.13034999999996},{"$f":"(($D87*'fnd base rates'!J$107)\n+($E87*'fnd base rates'!J$108)\n+($F87*'fnd base rates'!J$109)\n+($G87*'fnd base rates'!J$110)\n+($H87*'fnd base rates'!J$111)\n+($I87*'fnd base rates'!J$112)\n+($J87*'fnd base rates'!J$113)\n+($K87*'fnd base rates'!J$114)\n+($M87*'fnd base rates'!J$116)\n+($N87*'fnd base rates'!J$117)\n+($O87*'fnd base rates'!J$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,10)))\n*$R87","v":252.54214999999996},{"$f":"(($D87*'fnd base rates'!K$107)\n+($E87*'fnd base rates'!K$108)\n+($F87*'fnd base rates'!K$109)\n+($G87*'fnd base rates'!K$110)\n+($H87*'fnd base rates'!K$111)\n+($I87*'fnd base rates'!K$112)\n+($J87*'fnd base rates'!K$113)\n+($K87*'fnd base rates'!K$114)\n+($M87*'fnd base rates'!K$116)\n+($N87*'fnd base rates'!K$117)\n+($O87*'fnd base rates'!K$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,11)))\n*$R87","v":1199.8922781999997},{"$f":"(($D87*'fnd base rates'!L$107)\n+($E87*'fnd base rates'!L$108)\n+($F87*'fnd base rates'!L$109)\n+($G87*'fnd base rates'!L$110)\n+($H87*'fnd base rates'!L$111)\n+($I87*'fnd base rates'!L$112)\n+($J87*'fnd base rates'!L$113)\n+($K87*'fnd base rates'!L$114)\n+($M87*'fnd base rates'!L$116)\n+($N87*'fnd base rates'!L$117)\n+($O87*'fnd base rates'!L$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D87*'fnd base rates'!M$107)\n+($E87*'fnd base rates'!M$108)\n+($F87*'fnd base rates'!M$109)\n+($G87*'fnd base rates'!M$110)\n+($H87*'fnd base rates'!M$111)\n+($I87*'fnd base rates'!M$112)\n+($J87*'fnd base rates'!M$113)\n+($K87*'fnd base rates'!M$114)\n+($M87*'fnd base rates'!M$116)\n+($N87*'fnd base rates'!M$117)\n+($O87*'fnd base rates'!M$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,13)))","v":0},9870.2045794400001,null,418100014,"418","100","014",1,1,9870.2045794400001,9870,0,9870,null,null,null,null,null,9870,0,9870,null,null,{"$f":"BC87-BA87","v":0}]
[418,418100100,"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},{"$f":"'fnd enro'!H88","v":344},{"$f":"'fnd enro'!I88","v":0},{"$f":"'fnd enro'!J88","v":0},{"$f":"'fnd enro'!K88","v":13.2784},{"$f":"'fnd enro'!L88","v":0},{"$f":"'fnd enro'!M88","v":0},{"$f":"'fnd enro'!N88","v":21},{"$f":"'fnd enro'!O88","v":0},{"$f":"'fnd enro'!P88","v":186},{"$f":"'fnd enro'!R88","v":344},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q88)","v":10},null,{"$f":"(($D88*'fnd base rates'!C$107)\n+($E88*'fnd base rates'!C$108)\n+($F88*'fnd base rates'!C$109)\n+($G88*'fnd base rates'!C$110)\n+($H88*'fnd base rates'!C$111)\n+($I88*'fnd base rates'!C$112)\n+($J88*'fnd base rates'!C$113)\n+($K88*'fnd base rates'!C$114)\n+($M88*'fnd base rates'!C$116)\n+($N88*'fnd base rates'!C$117)\n+($O88*'fnd base rates'!C$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,3)))\n*$R88","v":204559.58101935999},{"$f":"(($D88*'fnd base rates'!D$107)\n+($E88*'fnd base rates'!D$108)\n+($F88*'fnd base rates'!D$109)\n+($G88*'fnd base rates'!D$110)\n+($H88*'fnd base rates'!D$111)\n+($I88*'fnd base rates'!D$112)\n+($J88*'fnd base rates'!D$113)\n+($K88*'fnd base rates'!D$114)\n+($M88*'fnd base rates'!D$116)\n+($N88*'fnd base rates'!D$117)\n+($O88*'fnd base rates'!D$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,4)))\n*$R88","v":342064.89624999999},{"$f":"(($D88*'fnd base rates'!E$107)\n+($E88*'fnd base rates'!E$108)\n+($F88*'fnd base rates'!E$109)\n+($G88*'fnd base rates'!E$110)\n+($H88*'fnd base rates'!E$111)\n+($I88*'fnd base rates'!E$112)\n+($J88*'fnd base rates'!E$113)\n+($K88*'fnd base rates'!E$114)\n+($M88*'fnd base rates'!E$116)\n+($N88*'fnd base rates'!E$117)\n+($O88*'fnd base rates'!E$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,5)))\n*$R88","v":1928353.1389841596},{"$f":"(($D88*'fnd base rates'!F$107)\n+($E88*'fnd base rates'!F$108)\n+($F88*'fnd base rates'!F$109)\n+($G88*'fnd base rates'!F$110)\n+($H88*'fnd base rates'!F$111)\n+($I88*'fnd base rates'!F$112)\n+($J88*'fnd base rates'!F$113)\n+($K88*'fnd base rates'!F$114)\n+($M88*'fnd base rates'!F$116)\n+($N88*'fnd base rates'!F$117)\n+($O88*'fnd base rates'!F$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,6)))\n*$R88","v":351527.90946391993},{"$f":"(($D88*'fnd base rates'!G$107)\n+($E88*'fnd base rates'!G$108)\n+($F88*'fnd base rates'!G$109)\n+($G88*'fnd base rates'!G$110)\n+($H88*'fnd base rates'!G$111)\n+($I88*'fnd base rates'!G$112)\n+($J88*'fnd base rates'!G$113)\n+($K88*'fnd base rates'!G$114)\n+($M88*'fnd base rates'!G$116)\n+($N88*'fnd base rates'!G$117)\n+($O88*'fnd base rates'!G$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,7)))\n*$R88","v":93553.898943119988},{"$f":"(($D88*'fnd base rates'!H$107)\n+($E88*'fnd base rates'!H$108)\n+($F88*'fnd base rates'!H$109)\n+($G88*'fnd base rates'!H$110)\n+($H88*'fnd base rates'!H$111)\n+($I88*'fnd base rates'!H$112)\n+($J88*'fnd base rates'!H$113)\n+($K88*'fnd base rates'!H$114)\n+($M88*'fnd base rates'!H$116)\n+($N88*'fnd base rates'!H$117)\n+($O88*'fnd base rates'!H$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,8)))","v":187939.523296},{"$f":"(($D88*'fnd base rates'!I$107)\n+($E88*'fnd base rates'!I$108)\n+($F88*'fnd base rates'!I$109)\n+($G88*'fnd base rates'!I$110)\n+($H88*'fnd base rates'!I$111)\n+($I88*'fnd base rates'!I$112)\n+($J88*'fnd base rates'!I$113)\n+($K88*'fnd base rates'!I$114)\n+($M88*'fnd base rates'!I$116)\n+($N88*'fnd base rates'!I$117)\n+($O88*'fnd base rates'!I$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,9)))\n*$R88","v":156388.50009999998},{"$f":"(($D88*'fnd base rates'!J$107)\n+($E88*'fnd base rates'!J$108)\n+($F88*'fnd base rates'!J$109)\n+($G88*'fnd base rates'!J$110)\n+($H88*'fnd base rates'!J$111)\n+($I88*'fnd base rates'!J$112)\n+($J88*'fnd base rates'!J$113)\n+($K88*'fnd base rates'!J$114)\n+($M88*'fnd base rates'!J$116)\n+($N88*'fnd base rates'!J$117)\n+($O88*'fnd base rates'!J$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,10)))\n*$R88","v":233168.51004999998},{"$f":"(($D88*'fnd base rates'!K$107)\n+($E88*'fnd base rates'!K$108)\n+($F88*'fnd base rates'!K$109)\n+($G88*'fnd base rates'!K$110)\n+($H88*'fnd base rates'!K$111)\n+($I88*'fnd base rates'!K$112)\n+($J88*'fnd base rates'!K$113)\n+($K88*'fnd base rates'!K$114)\n+($M88*'fnd base rates'!K$116)\n+($N88*'fnd base rates'!K$117)\n+($O88*'fnd base rates'!K$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,11)))\n*$R88","v":419589.71190079994},{"$f":"(($D88*'fnd base rates'!L$107)\n+($E88*'fnd base rates'!L$108)\n+($F88*'fnd base rates'!L$109)\n+($G88*'fnd base rates'!L$110)\n+($H88*'fnd base rates'!L$111)\n+($I88*'fnd base rates'!L$112)\n+($J88*'fnd base rates'!L$113)\n+($K88*'fnd base rates'!L$114)\n+($M88*'fnd base rates'!L$116)\n+($N88*'fnd base rates'!L$117)\n+($O88*'fnd base rates'!L$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,12)))","v":636829.76792000001},{"$f":"(($D88*'fnd base rates'!M$107)\n+($E88*'fnd base rates'!M$108)\n+($F88*'fnd base rates'!M$109)\n+($G88*'fnd base rates'!M$110)\n+($H88*'fnd base rates'!M$111)\n+($I88*'fnd base rates'!M$112)\n+($J88*'fnd base rates'!M$113)\n+($K88*'fnd base rates'!M$114)\n+($M88*'fnd base rates'!M$116)\n+($N88*'fnd base rates'!M$117)\n+($O88*'fnd base rates'!M$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,13)))","v":0},4553975.4379273597,null,418100100,"418","100","100",1,344,4553975.4379273597,13238,0,13238,null,null,null,null,null,13238,0,13238,null,null,{"$f":"BC88-BA88","v":0}]
[418,418100136,"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},{"$f":"'fnd enro'!H89","v":9},{"$f":"'fnd enro'!I89","v":0},{"$f":"'fnd enro'!J89","v":0},{"$f":"'fnd enro'!K89","v":0.34739999999999999},{"$f":"'fnd enro'!L89","v":0},{"$f":"'fnd enro'!M89","v":0},{"$f":"'fnd enro'!N89","v":0},{"$f":"'fnd enro'!O89","v":0},{"$f":"'fnd enro'!P89","v":4},{"$f":"'fnd enro'!R89","v":9},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q89)","v":3},null,{"$f":"(($D89*'fnd base rates'!C$107)\n+($E89*'fnd base rates'!C$108)\n+($F89*'fnd base rates'!C$109)\n+($G89*'fnd base rates'!C$110)\n+($H89*'fnd base rates'!C$111)\n+($I89*'fnd base rates'!C$112)\n+($J89*'fnd base rates'!C$113)\n+($K89*'fnd base rates'!C$114)\n+($M89*'fnd base rates'!C$116)\n+($N89*'fnd base rates'!C$117)\n+($O89*'fnd base rates'!C$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,3)))\n*$R89","v":5131.5883957100004},{"$f":"(($D89*'fnd base rates'!D$107)\n+($E89*'fnd base rates'!D$108)\n+($F89*'fnd base rates'!D$109)\n+($G89*'fnd base rates'!D$110)\n+($H89*'fnd base rates'!D$111)\n+($I89*'fnd base rates'!D$112)\n+($J89*'fnd base rates'!D$113)\n+($K89*'fnd base rates'!D$114)\n+($M89*'fnd base rates'!D$116)\n+($N89*'fnd base rates'!D$117)\n+($O89*'fnd base rates'!D$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,4)))\n*$R89","v":8083.7035999999989},{"$f":"(($D89*'fnd base rates'!E$107)\n+($E89*'fnd base rates'!E$108)\n+($F89*'fnd base rates'!E$109)\n+($G89*'fnd base rates'!E$110)\n+($H89*'fnd base rates'!E$111)\n+($I89*'fnd base rates'!E$112)\n+($J89*'fnd base rates'!E$113)\n+($K89*'fnd base rates'!E$114)\n+($M89*'fnd base rates'!E$116)\n+($N89*'fnd base rates'!E$117)\n+($O89*'fnd base rates'!E$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,5)))\n*$R89","v":42288.476234759997},{"$f":"(($D89*'fnd base rates'!F$107)\n+($E89*'fnd base rates'!F$108)\n+($F89*'fnd base rates'!F$109)\n+($G89*'fnd base rates'!F$110)\n+($H89*'fnd base rates'!F$111)\n+($I89*'fnd base rates'!F$112)\n+($J89*'fnd base rates'!F$113)\n+($K89*'fnd base rates'!F$114)\n+($M89*'fnd base rates'!F$116)\n+($N89*'fnd base rates'!F$117)\n+($O89*'fnd base rates'!F$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,6)))\n*$R89","v":9092.7635236199985},{"$f":"(($D89*'fnd base rates'!G$107)\n+($E89*'fnd base rates'!G$108)\n+($F89*'fnd base rates'!G$109)\n+($G89*'fnd base rates'!G$110)\n+($H89*'fnd base rates'!G$111)\n+($I89*'fnd base rates'!G$112)\n+($J89*'fnd base rates'!G$113)\n+($K89*'fnd base rates'!G$114)\n+($M89*'fnd base rates'!G$116)\n+($N89*'fnd base rates'!G$117)\n+($O89*'fnd base rates'!G$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,7)))\n*$R89","v":2057.2827310699995},{"$f":"(($D89*'fnd base rates'!H$107)\n+($E89*'fnd base rates'!H$108)\n+($F89*'fnd base rates'!H$109)\n+($G89*'fnd base rates'!H$110)\n+($H89*'fnd base rates'!H$111)\n+($I89*'fnd base rates'!H$112)\n+($J89*'fnd base rates'!H$113)\n+($K89*'fnd base rates'!H$114)\n+($M89*'fnd base rates'!H$116)\n+($N89*'fnd base rates'!H$117)\n+($O89*'fnd base rates'!H$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,8)))","v":4789.2704059999996},{"$f":"(($D89*'fnd base rates'!I$107)\n+($E89*'fnd base rates'!I$108)\n+($F89*'fnd base rates'!I$109)\n+($G89*'fnd base rates'!I$110)\n+($H89*'fnd base rates'!I$111)\n+($I89*'fnd base rates'!I$112)\n+($J89*'fnd base rates'!I$113)\n+($K89*'fnd base rates'!I$114)\n+($M89*'fnd base rates'!I$116)\n+($N89*'fnd base rates'!I$117)\n+($O89*'fnd base rates'!I$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,9)))\n*$R89","v":3745.8879499999998},{"$f":"(($D89*'fnd base rates'!J$107)\n+($E89*'fnd base rates'!J$108)\n+($F89*'fnd base rates'!J$109)\n+($G89*'fnd base rates'!J$110)\n+($H89*'fnd base rates'!J$111)\n+($I89*'fnd base rates'!J$112)\n+($J89*'fnd base rates'!J$113)\n+($K89*'fnd base rates'!J$114)\n+($M89*'fnd base rates'!J$116)\n+($N89*'fnd base rates'!J$117)\n+($O89*'fnd base rates'!J$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,10)))\n*$R89","v":4521.3885499999997},{"$f":"(($D89*'fnd base rates'!K$107)\n+($E89*'fnd base rates'!K$108)\n+($F89*'fnd base rates'!K$109)\n+($G89*'fnd base rates'!K$110)\n+($H89*'fnd base rates'!K$111)\n+($I89*'fnd base rates'!K$112)\n+($J89*'fnd base rates'!K$113)\n+($K89*'fnd base rates'!K$114)\n+($M89*'fnd base rates'!K$116)\n+($N89*'fnd base rates'!K$117)\n+($O89*'fnd base rates'!K$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,11)))\n*$R89","v":10799.030503799999},{"$f":"(($D89*'fnd base rates'!L$107)\n+($E89*'fnd base rates'!L$108)\n+($F89*'fnd base rates'!L$109)\n+($G89*'fnd base rates'!L$110)\n+($H89*'fnd base rates'!L$111)\n+($I89*'fnd base rates'!L$112)\n+($J89*'fnd base rates'!L$113)\n+($K89*'fnd base rates'!L$114)\n+($M89*'fnd base rates'!L$116)\n+($N89*'fnd base rates'!L$117)\n+($O89*'fnd base rates'!L$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,12)))","v":15315.330119999999},{"$f":"(($D89*'fnd base rates'!M$107)\n+($E89*'fnd base rates'!M$108)\n+($F89*'fnd base rates'!M$109)\n+($G89*'fnd base rates'!M$110)\n+($H89*'fnd base rates'!M$111)\n+($I89*'fnd base rates'!M$112)\n+($J89*'fnd base rates'!M$113)\n+($K89*'fnd base rates'!M$114)\n+($M89*'fnd base rates'!M$116)\n+($N89*'fnd base rates'!M$117)\n+($O89*'fnd base rates'!M$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,13)))","v":0},105824.72201495999,null,418100136,"418","100","136",1,9,105824.72201495999,11758,0,11758,null,null,null,null,null,11758,0,11758,null,null,{"$f":"BC89-BA89","v":0}]
[418,418100139,"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},{"$f":"'fnd enro'!H90","v":2},{"$f":"'fnd enro'!I90","v":0},{"$f":"'fnd enro'!J90","v":0},{"$f":"'fnd enro'!K90","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L90","v":0},{"$f":"'fnd enro'!M90","v":0},{"$f":"'fnd enro'!N90","v":0},{"$f":"'fnd enro'!O90","v":0},{"$f":"'fnd enro'!P90","v":1},{"$f":"'fnd enro'!R90","v":2},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q90)","v":2},null,{"$f":"(($D90*'fnd base rates'!C$107)\n+($E90*'fnd base rates'!C$108)\n+($F90*'fnd base rates'!C$109)\n+($G90*'fnd base rates'!C$110)\n+($H90*'fnd base rates'!C$111)\n+($I90*'fnd base rates'!C$112)\n+($J90*'fnd base rates'!C$113)\n+($K90*'fnd base rates'!C$114)\n+($M90*'fnd base rates'!C$116)\n+($N90*'fnd base rates'!C$117)\n+($O90*'fnd base rates'!C$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,3)))\n*$R90","v":1145.2779823800001},{"$f":"(($D90*'fnd base rates'!D$107)\n+($E90*'fnd base rates'!D$108)\n+($F90*'fnd base rates'!D$109)\n+($G90*'fnd base rates'!D$110)\n+($H90*'fnd base rates'!D$111)\n+($I90*'fnd base rates'!D$112)\n+($J90*'fnd base rates'!D$113)\n+($K90*'fnd base rates'!D$114)\n+($M90*'fnd base rates'!D$116)\n+($N90*'fnd base rates'!D$117)\n+($O90*'fnd base rates'!D$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,4)))\n*$R90","v":1819.6514},{"$f":"(($D90*'fnd base rates'!E$107)\n+($E90*'fnd base rates'!E$108)\n+($F90*'fnd base rates'!E$109)\n+($G90*'fnd base rates'!E$110)\n+($H90*'fnd base rates'!E$111)\n+($I90*'fnd base rates'!E$112)\n+($J90*'fnd base rates'!E$113)\n+($K90*'fnd base rates'!E$114)\n+($M90*'fnd base rates'!E$116)\n+($N90*'fnd base rates'!E$117)\n+($O90*'fnd base rates'!E$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,5)))\n*$R90","v":9624.7281132799981},{"$f":"(($D90*'fnd base rates'!F$107)\n+($E90*'fnd base rates'!F$108)\n+($F90*'fnd base rates'!F$109)\n+($G90*'fnd base rates'!F$110)\n+($H90*'fnd base rates'!F$111)\n+($I90*'fnd base rates'!F$112)\n+($J90*'fnd base rates'!F$113)\n+($K90*'fnd base rates'!F$114)\n+($M90*'fnd base rates'!F$116)\n+($N90*'fnd base rates'!F$117)\n+($O90*'fnd base rates'!F$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,6)))\n*$R90","v":2020.61411636},{"$f":"(($D90*'fnd base rates'!G$107)\n+($E90*'fnd base rates'!G$108)\n+($F90*'fnd base rates'!G$109)\n+($G90*'fnd base rates'!G$110)\n+($H90*'fnd base rates'!G$111)\n+($I90*'fnd base rates'!G$112)\n+($J90*'fnd base rates'!G$113)\n+($K90*'fnd base rates'!G$114)\n+($M90*'fnd base rates'!G$116)\n+($N90*'fnd base rates'!G$117)\n+($O90*'fnd base rates'!G$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,7)))\n*$R90","v":468.19571245999998},{"$f":"(($D90*'fnd base rates'!H$107)\n+($E90*'fnd base rates'!H$108)\n+($F90*'fnd base rates'!H$109)\n+($G90*'fnd base rates'!H$110)\n+($H90*'fnd base rates'!H$111)\n+($I90*'fnd base rates'!H$112)\n+($J90*'fnd base rates'!H$113)\n+($K90*'fnd base rates'!H$114)\n+($M90*'fnd base rates'!H$116)\n+($N90*'fnd base rates'!H$117)\n+($O90*'fnd base rates'!H$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,8)))","v":1065.937868},{"$f":"(($D90*'fnd base rates'!I$107)\n+($E90*'fnd base rates'!I$108)\n+($F90*'fnd base rates'!I$109)\n+($G90*'fnd base rates'!I$110)\n+($H90*'fnd base rates'!I$111)\n+($I90*'fnd base rates'!I$112)\n+($J90*'fnd base rates'!I$113)\n+($K90*'fnd base rates'!I$114)\n+($M90*'fnd base rates'!I$116)\n+($N90*'fnd base rates'!I$117)\n+($O90*'fnd base rates'!I$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,9)))\n*$R90","v":841.6176999999999},{"$f":"(($D90*'fnd base rates'!J$107)\n+($E90*'fnd base rates'!J$108)\n+($F90*'fnd base rates'!J$109)\n+($G90*'fnd base rates'!J$110)\n+($H90*'fnd base rates'!J$111)\n+($I90*'fnd base rates'!J$112)\n+($J90*'fnd base rates'!J$113)\n+($K90*'fnd base rates'!J$114)\n+($M90*'fnd base rates'!J$116)\n+($N90*'fnd base rates'!J$117)\n+($O90*'fnd base rates'!J$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,10)))\n*$R90","v":1052.5753},{"$f":"(($D90*'fnd base rates'!K$107)\n+($E90*'fnd base rates'!K$108)\n+($F90*'fnd base rates'!K$109)\n+($G90*'fnd base rates'!K$110)\n+($H90*'fnd base rates'!K$111)\n+($I90*'fnd base rates'!K$112)\n+($J90*'fnd base rates'!K$113)\n+($K90*'fnd base rates'!K$114)\n+($M90*'fnd base rates'!K$116)\n+($N90*'fnd base rates'!K$117)\n+($O90*'fnd base rates'!K$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,11)))\n*$R90","v":2399.7845563999995},{"$f":"(($D90*'fnd base rates'!L$107)\n+($E90*'fnd base rates'!L$108)\n+($F90*'fnd base rates'!L$109)\n+($G90*'fnd base rates'!L$110)\n+($H90*'fnd base rates'!L$111)\n+($I90*'fnd base rates'!L$112)\n+($J90*'fnd base rates'!L$113)\n+($K90*'fnd base rates'!L$114)\n+($M90*'fnd base rates'!L$116)\n+($N90*'fnd base rates'!L$117)\n+($O90*'fnd base rates'!L$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,12)))","v":3439.62336},{"$f":"(($D90*'fnd base rates'!M$107)\n+($E90*'fnd base rates'!M$108)\n+($F90*'fnd base rates'!M$109)\n+($G90*'fnd base rates'!M$110)\n+($H90*'fnd base rates'!M$111)\n+($I90*'fnd base rates'!M$112)\n+($J90*'fnd base rates'!M$113)\n+($K90*'fnd base rates'!M$114)\n+($M90*'fnd base rates'!M$116)\n+($N90*'fnd base rates'!M$117)\n+($O90*'fnd base rates'!M$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,13)))","v":0},23878.006108879996,null,418100139,"418","100","139",1,2,23878.006108879996,11939,0,11939,null,null,null,null,null,11939,0,11939,null,null,{"$f":"BC90-BA90","v":0}]
[418,418100170,"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},{"$f":"'fnd enro'!H91","v":5},{"$f":"'fnd enro'!I91","v":0},{"$f":"'fnd enro'!J91","v":0},{"$f":"'fnd enro'!K91","v":0.193},{"$f":"'fnd enro'!L91","v":0},{"$f":"'fnd enro'!M91","v":0},{"$f":"'fnd enro'!N91","v":0},{"$f":"'fnd enro'!O91","v":0},{"$f":"'fnd enro'!P91","v":2},{"$f":"'fnd enro'!R91","v":5},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q91)","v":10},null,{"$f":"(($D91*'fnd base rates'!C$107)\n+($E91*'fnd base rates'!C$108)\n+($F91*'fnd base rates'!C$109)\n+($G91*'fnd base rates'!C$110)\n+($H91*'fnd base rates'!C$111)\n+($I91*'fnd base rates'!C$112)\n+($J91*'fnd base rates'!C$113)\n+($K91*'fnd base rates'!C$114)\n+($M91*'fnd base rates'!C$116)\n+($N91*'fnd base rates'!C$117)\n+($O91*'fnd base rates'!C$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,3)))\n*$R91","v":2883.5406309499999},{"$f":"(($D91*'fnd base rates'!D$107)\n+($E91*'fnd base rates'!D$108)\n+($F91*'fnd base rates'!D$109)\n+($G91*'fnd base rates'!D$110)\n+($H91*'fnd base rates'!D$111)\n+($I91*'fnd base rates'!D$112)\n+($J91*'fnd base rates'!D$113)\n+($K91*'fnd base rates'!D$114)\n+($M91*'fnd base rates'!D$116)\n+($N91*'fnd base rates'!D$117)\n+($O91*'fnd base rates'!D$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,4)))\n*$R91","v":4645.6549999999997},{"$f":"(($D91*'fnd base rates'!E$107)\n+($E91*'fnd base rates'!E$108)\n+($F91*'fnd base rates'!E$109)\n+($G91*'fnd base rates'!E$110)\n+($H91*'fnd base rates'!E$111)\n+($I91*'fnd base rates'!E$112)\n+($J91*'fnd base rates'!E$113)\n+($K91*'fnd base rates'!E$114)\n+($M91*'fnd base rates'!E$116)\n+($N91*'fnd base rates'!E$117)\n+($O91*'fnd base rates'!E$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,5)))\n*$R91","v":25003.7961082},{"$f":"(($D91*'fnd base rates'!F$107)\n+($E91*'fnd base rates'!F$108)\n+($F91*'fnd base rates'!F$109)\n+($G91*'fnd base rates'!F$110)\n+($H91*'fnd base rates'!F$111)\n+($I91*'fnd base rates'!F$112)\n+($J91*'fnd base rates'!F$113)\n+($K91*'fnd base rates'!F$114)\n+($M91*'fnd base rates'!F$116)\n+($N91*'fnd base rates'!F$117)\n+($O91*'fnd base rates'!F$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,6)))\n*$R91","v":5051.5352908999994},{"$f":"(($D91*'fnd base rates'!G$107)\n+($E91*'fnd base rates'!G$108)\n+($F91*'fnd base rates'!G$109)\n+($G91*'fnd base rates'!G$110)\n+($H91*'fnd base rates'!G$111)\n+($I91*'fnd base rates'!G$112)\n+($J91*'fnd base rates'!G$113)\n+($K91*'fnd base rates'!G$114)\n+($M91*'fnd base rates'!G$116)\n+($N91*'fnd base rates'!G$117)\n+($O91*'fnd base rates'!G$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,7)))\n*$R91","v":1216.17950615},{"$f":"(($D91*'fnd base rates'!H$107)\n+($E91*'fnd base rates'!H$108)\n+($F91*'fnd base rates'!H$109)\n+($G91*'fnd base rates'!H$110)\n+($H91*'fnd base rates'!H$111)\n+($I91*'fnd base rates'!H$112)\n+($J91*'fnd base rates'!H$113)\n+($K91*'fnd base rates'!H$114)\n+($M91*'fnd base rates'!H$116)\n+($N91*'fnd base rates'!H$117)\n+($O91*'fnd base rates'!H$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,8)))","v":2671.7546700000003},{"$f":"(($D91*'fnd base rates'!I$107)\n+($E91*'fnd base rates'!I$108)\n+($F91*'fnd base rates'!I$109)\n+($G91*'fnd base rates'!I$110)\n+($H91*'fnd base rates'!I$111)\n+($I91*'fnd base rates'!I$112)\n+($J91*'fnd base rates'!I$113)\n+($K91*'fnd base rates'!I$114)\n+($M91*'fnd base rates'!I$116)\n+($N91*'fnd base rates'!I$117)\n+($O91*'fnd base rates'!I$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,9)))\n*$R91","v":2142.2082500000001},{"$f":"(($D91*'fnd base rates'!J$107)\n+($E91*'fnd base rates'!J$108)\n+($F91*'fnd base rates'!J$109)\n+($G91*'fnd base rates'!J$110)\n+($H91*'fnd base rates'!J$111)\n+($I91*'fnd base rates'!J$112)\n+($J91*'fnd base rates'!J$113)\n+($K91*'fnd base rates'!J$114)\n+($M91*'fnd base rates'!J$116)\n+($N91*'fnd base rates'!J$117)\n+($O91*'fnd base rates'!J$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,10)))\n*$R91","v":2829.6474499999995},{"$f":"(($D91*'fnd base rates'!K$107)\n+($E91*'fnd base rates'!K$108)\n+($F91*'fnd base rates'!K$109)\n+($G91*'fnd base rates'!K$110)\n+($H91*'fnd base rates'!K$111)\n+($I91*'fnd base rates'!K$112)\n+($J91*'fnd base rates'!K$113)\n+($K91*'fnd base rates'!K$114)\n+($M91*'fnd base rates'!K$116)\n+($N91*'fnd base rates'!K$117)\n+($O91*'fnd base rates'!K$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,11)))\n*$R91","v":5999.4613909999989},{"$f":"(($D91*'fnd base rates'!L$107)\n+($E91*'fnd base rates'!L$108)\n+($F91*'fnd base rates'!L$109)\n+($G91*'fnd base rates'!L$110)\n+($H91*'fnd base rates'!L$111)\n+($I91*'fnd base rates'!L$112)\n+($J91*'fnd base rates'!L$113)\n+($K91*'fnd base rates'!L$114)\n+($M91*'fnd base rates'!L$116)\n+($N91*'fnd base rates'!L$117)\n+($O91*'fnd base rates'!L$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,12)))","v":8749.1833999999999},{"$f":"(($D91*'fnd base rates'!M$107)\n+($E91*'fnd base rates'!M$108)\n+($F91*'fnd base rates'!M$109)\n+($G91*'fnd base rates'!M$110)\n+($H91*'fnd base rates'!M$111)\n+($I91*'fnd base rates'!M$112)\n+($J91*'fnd base rates'!M$113)\n+($K91*'fnd base rates'!M$114)\n+($M91*'fnd base rates'!M$116)\n+($N91*'fnd base rates'!M$117)\n+($O91*'fnd base rates'!M$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,13)))","v":0},61192.9616972,null,418100170,"418","100","170",1,5,61192.9616972,12239,0,12239,null,null,null,null,null,12239,0,12239,null,null,{"$f":"BC91-BA91","v":0}]
[418,418100174,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D92","v":0},{"$f":"'fnd enro'!E92","v":0},{"$f":"'fnd enro'!F92","v":0},{"$f":"'fnd enro'!G92","v":0},{"$f":"'fnd enro'!H92","v":1},{"$f":"'fnd enro'!I92","v":0},{"$f":"'fnd enro'!J92","v":0},{"$f":"'fnd enro'!K92","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L92","v":0},{"$f":"'fnd enro'!M92","v":0},{"$f":"'fnd enro'!N92","v":0},{"$f":"'fnd enro'!O92","v":0},{"$f":"'fnd enro'!P92","v":0},{"$f":"'fnd enro'!R92","v":1},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q92)","v":5},null,{"$f":"(($D92*'fnd base rates'!C$107)\n+($E92*'fnd base rates'!C$108)\n+($F92*'fnd base rates'!C$109)\n+($G92*'fnd base rates'!C$110)\n+($H92*'fnd base rates'!C$111)\n+($I92*'fnd base rates'!C$112)\n+($J92*'fnd base rates'!C$113)\n+($K92*'fnd base rates'!C$114)\n+($M92*'fnd base rates'!C$116)\n+($N92*'fnd base rates'!C$117)\n+($O92*'fnd base rates'!C$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,3)))\n*$R92","v":544.50826618999997},{"$f":"(($D92*'fnd base rates'!D$107)\n+($E92*'fnd base rates'!D$108)\n+($F92*'fnd base rates'!D$109)\n+($G92*'fnd base rates'!D$110)\n+($H92*'fnd base rates'!D$111)\n+($I92*'fnd base rates'!D$112)\n+($J92*'fnd base rates'!D$113)\n+($K92*'fnd base rates'!D$114)\n+($M92*'fnd base rates'!D$116)\n+($N92*'fnd base rates'!D$117)\n+($O92*'fnd base rates'!D$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,4)))\n*$R92","v":776.55619999999999},{"$f":"(($D92*'fnd base rates'!E$107)\n+($E92*'fnd base rates'!E$108)\n+($F92*'fnd base rates'!E$109)\n+($G92*'fnd base rates'!E$110)\n+($H92*'fnd base rates'!E$111)\n+($I92*'fnd base rates'!E$112)\n+($J92*'fnd base rates'!E$113)\n+($K92*'fnd base rates'!E$114)\n+($M92*'fnd base rates'!E$116)\n+($N92*'fnd base rates'!E$117)\n+($O92*'fnd base rates'!E$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,5)))\n*$R92","v":3511.3725816399997},{"$f":"(($D92*'fnd base rates'!F$107)\n+($E92*'fnd base rates'!F$108)\n+($F92*'fnd base rates'!F$109)\n+($G92*'fnd base rates'!F$110)\n+($H92*'fnd base rates'!F$111)\n+($I92*'fnd base rates'!F$112)\n+($J92*'fnd base rates'!F$113)\n+($K92*'fnd base rates'!F$114)\n+($M92*'fnd base rates'!F$116)\n+($N92*'fnd base rates'!F$117)\n+($O92*'fnd base rates'!F$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,6)))\n*$R92","v":1010.30705818},{"$f":"(($D92*'fnd base rates'!G$107)\n+($E92*'fnd base rates'!G$108)\n+($F92*'fnd base rates'!G$109)\n+($G92*'fnd base rates'!G$110)\n+($H92*'fnd base rates'!G$111)\n+($I92*'fnd base rates'!G$112)\n+($J92*'fnd base rates'!G$113)\n+($K92*'fnd base rates'!G$114)\n+($M92*'fnd base rates'!G$116)\n+($N92*'fnd base rates'!G$117)\n+($O92*'fnd base rates'!G$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,7)))\n*$R92","v":170.98008123},{"$f":"(($D92*'fnd base rates'!H$107)\n+($E92*'fnd base rates'!H$108)\n+($F92*'fnd base rates'!H$109)\n+($G92*'fnd base rates'!H$110)\n+($H92*'fnd base rates'!H$111)\n+($I92*'fnd base rates'!H$112)\n+($J92*'fnd base rates'!H$113)\n+($K92*'fnd base rates'!H$114)\n+($M92*'fnd base rates'!H$116)\n+($N92*'fnd base rates'!H$117)\n+($O92*'fnd base rates'!H$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D92*'fnd base rates'!I$107)\n+($E92*'fnd base rates'!I$108)\n+($F92*'fnd base rates'!I$109)\n+($G92*'fnd base rates'!I$110)\n+($H92*'fnd base rates'!I$111)\n+($I92*'fnd base rates'!I$112)\n+($J92*'fnd base rates'!I$113)\n+($K92*'fnd base rates'!I$114)\n+($M92*'fnd base rates'!I$116)\n+($N92*'fnd base rates'!I$117)\n+($O92*'fnd base rates'!I$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,9)))\n*$R92","v":368.13034999999996},{"$f":"(($D92*'fnd base rates'!J$107)\n+($E92*'fnd base rates'!J$108)\n+($F92*'fnd base rates'!J$109)\n+($G92*'fnd base rates'!J$110)\n+($H92*'fnd base rates'!J$111)\n+($I92*'fnd base rates'!J$112)\n+($J92*'fnd base rates'!J$113)\n+($K92*'fnd base rates'!J$114)\n+($M92*'fnd base rates'!J$116)\n+($N92*'fnd base rates'!J$117)\n+($O92*'fnd base rates'!J$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,10)))\n*$R92","v":252.54214999999996},{"$f":"(($D92*'fnd base rates'!K$107)\n+($E92*'fnd base rates'!K$108)\n+($F92*'fnd base rates'!K$109)\n+($G92*'fnd base rates'!K$110)\n+($H92*'fnd base rates'!K$111)\n+($I92*'fnd base rates'!K$112)\n+($J92*'fnd base rates'!K$113)\n+($K92*'fnd base rates'!K$114)\n+($M92*'fnd base rates'!K$116)\n+($N92*'fnd base rates'!K$117)\n+($O92*'fnd base rates'!K$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,11)))\n*$R92","v":1199.8922781999997},{"$f":"(($D92*'fnd base rates'!L$107)\n+($E92*'fnd base rates'!L$108)\n+($F92*'fnd base rates'!L$109)\n+($G92*'fnd base rates'!L$110)\n+($H92*'fnd base rates'!L$111)\n+($I92*'fnd base rates'!L$112)\n+($J92*'fnd base rates'!L$113)\n+($K92*'fnd base rates'!L$114)\n+($M92*'fnd base rates'!L$116)\n+($N92*'fnd base rates'!L$117)\n+($O92*'fnd base rates'!L$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D92*'fnd base rates'!M$107)\n+($E92*'fnd base rates'!M$108)\n+($F92*'fnd base rates'!M$109)\n+($G92*'fnd base rates'!M$110)\n+($H92*'fnd base rates'!M$111)\n+($I92*'fnd base rates'!M$112)\n+($J92*'fnd base rates'!M$113)\n+($K92*'fnd base rates'!M$114)\n+($M92*'fnd base rates'!M$116)\n+($N92*'fnd base rates'!M$117)\n+($O92*'fnd base rates'!M$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,13)))","v":0},9870.2045794400001,null,418100174,"418","100","174",1,1,9870.2045794400001,9870,0,9870,null,null,null,null,null,9870,0,9870,null,null,{"$f":"BC92-BA92","v":0}]
[418,418100185,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D93","v":0},{"$f":"'fnd enro'!E93","v":0},{"$f":"'fnd enro'!F93","v":0},{"$f":"'fnd enro'!G93","v":0},{"$f":"'fnd enro'!H93","v":2},{"$f":"'fnd enro'!I93","v":0},{"$f":"'fnd enro'!J93","v":0},{"$f":"'fnd enro'!K93","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L93","v":0},{"$f":"'fnd enro'!M93","v":0},{"$f":"'fnd enro'!N93","v":0},{"$f":"'fnd enro'!O93","v":0},{"$f":"'fnd enro'!P93","v":1},{"$f":"'fnd enro'!R93","v":2},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q93)","v":10},null,{"$f":"(($D93*'fnd base rates'!C$107)\n+($E93*'fnd base rates'!C$108)\n+($F93*'fnd base rates'!C$109)\n+($G93*'fnd base rates'!C$110)\n+($H93*'fnd base rates'!C$111)\n+($I93*'fnd base rates'!C$112)\n+($J93*'fnd base rates'!C$113)\n+($K93*'fnd base rates'!C$114)\n+($M93*'fnd base rates'!C$116)\n+($N93*'fnd base rates'!C$117)\n+($O93*'fnd base rates'!C$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,3)))\n*$R93","v":1169.5161823799999},{"$f":"(($D93*'fnd base rates'!D$107)\n+($E93*'fnd base rates'!D$108)\n+($F93*'fnd base rates'!D$109)\n+($G93*'fnd base rates'!D$110)\n+($H93*'fnd base rates'!D$111)\n+($I93*'fnd base rates'!D$112)\n+($J93*'fnd base rates'!D$113)\n+($K93*'fnd base rates'!D$114)\n+($M93*'fnd base rates'!D$116)\n+($N93*'fnd base rates'!D$117)\n+($O93*'fnd base rates'!D$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,4)))\n*$R93","v":1934.5493999999999},{"$f":"(($D93*'fnd base rates'!E$107)\n+($E93*'fnd base rates'!E$108)\n+($F93*'fnd base rates'!E$109)\n+($G93*'fnd base rates'!E$110)\n+($H93*'fnd base rates'!E$111)\n+($I93*'fnd base rates'!E$112)\n+($J93*'fnd base rates'!E$113)\n+($K93*'fnd base rates'!E$114)\n+($M93*'fnd base rates'!E$116)\n+($N93*'fnd base rates'!E$117)\n+($O93*'fnd base rates'!E$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,5)))\n*$R93","v":10746.211763279998},{"$f":"(($D93*'fnd base rates'!F$107)\n+($E93*'fnd base rates'!F$108)\n+($F93*'fnd base rates'!F$109)\n+($G93*'fnd base rates'!F$110)\n+($H93*'fnd base rates'!F$111)\n+($I93*'fnd base rates'!F$112)\n+($J93*'fnd base rates'!F$113)\n+($K93*'fnd base rates'!F$114)\n+($M93*'fnd base rates'!F$116)\n+($N93*'fnd base rates'!F$117)\n+($O93*'fnd base rates'!F$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,6)))\n*$R93","v":2020.61411636},{"$f":"(($D93*'fnd base rates'!G$107)\n+($E93*'fnd base rates'!G$108)\n+($F93*'fnd base rates'!G$109)\n+($G93*'fnd base rates'!G$110)\n+($H93*'fnd base rates'!G$111)\n+($I93*'fnd base rates'!G$112)\n+($J93*'fnd base rates'!G$113)\n+($K93*'fnd base rates'!G$114)\n+($M93*'fnd base rates'!G$116)\n+($N93*'fnd base rates'!G$117)\n+($O93*'fnd base rates'!G$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,7)))\n*$R93","v":522.59971245999998},{"$f":"(($D93*'fnd base rates'!H$107)\n+($E93*'fnd base rates'!H$108)\n+($F93*'fnd base rates'!H$109)\n+($G93*'fnd base rates'!H$110)\n+($H93*'fnd base rates'!H$111)\n+($I93*'fnd base rates'!H$112)\n+($J93*'fnd base rates'!H$113)\n+($K93*'fnd base rates'!H$114)\n+($M93*'fnd base rates'!H$116)\n+($N93*'fnd base rates'!H$117)\n+($O93*'fnd base rates'!H$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,8)))","v":1074.157868},{"$f":"(($D93*'fnd base rates'!I$107)\n+($E93*'fnd base rates'!I$108)\n+($F93*'fnd base rates'!I$109)\n+($G93*'fnd base rates'!I$110)\n+($H93*'fnd base rates'!I$111)\n+($I93*'fnd base rates'!I$112)\n+($J93*'fnd base rates'!I$113)\n+($K93*'fnd base rates'!I$114)\n+($M93*'fnd base rates'!I$116)\n+($N93*'fnd base rates'!I$117)\n+($O93*'fnd base rates'!I$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,9)))\n*$R93","v":887.03895},{"$f":"(($D93*'fnd base rates'!J$107)\n+($E93*'fnd base rates'!J$108)\n+($F93*'fnd base rates'!J$109)\n+($G93*'fnd base rates'!J$110)\n+($H93*'fnd base rates'!J$111)\n+($I93*'fnd base rates'!J$112)\n+($J93*'fnd base rates'!J$113)\n+($K93*'fnd base rates'!J$114)\n+($M93*'fnd base rates'!J$116)\n+($N93*'fnd base rates'!J$117)\n+($O93*'fnd base rates'!J$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,10)))\n*$R93","v":1288.5526499999999},{"$f":"(($D93*'fnd base rates'!K$107)\n+($E93*'fnd base rates'!K$108)\n+($F93*'fnd base rates'!K$109)\n+($G93*'fnd base rates'!K$110)\n+($H93*'fnd base rates'!K$111)\n+($I93*'fnd base rates'!K$112)\n+($J93*'fnd base rates'!K$113)\n+($K93*'fnd base rates'!K$114)\n+($M93*'fnd base rates'!K$116)\n+($N93*'fnd base rates'!K$117)\n+($O93*'fnd base rates'!K$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,11)))\n*$R93","v":2399.7845563999995},{"$f":"(($D93*'fnd base rates'!L$107)\n+($E93*'fnd base rates'!L$108)\n+($F93*'fnd base rates'!L$109)\n+($G93*'fnd base rates'!L$110)\n+($H93*'fnd base rates'!L$111)\n+($I93*'fnd base rates'!L$112)\n+($J93*'fnd base rates'!L$113)\n+($K93*'fnd base rates'!L$114)\n+($M93*'fnd base rates'!L$116)\n+($N93*'fnd base rates'!L$117)\n+($O93*'fnd base rates'!L$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,12)))","v":3618.3533600000001},{"$f":"(($D93*'fnd base rates'!M$107)\n+($E93*'fnd base rates'!M$108)\n+($F93*'fnd base rates'!M$109)\n+($G93*'fnd base rates'!M$110)\n+($H93*'fnd base rates'!M$111)\n+($I93*'fnd base rates'!M$112)\n+($J93*'fnd base rates'!M$113)\n+($K93*'fnd base rates'!M$114)\n+($M93*'fnd base rates'!M$116)\n+($N93*'fnd base rates'!M$117)\n+($O93*'fnd base rates'!M$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,13)))","v":0},25661.378558879995,null,418100185,"418","100","185",1,2,25661.378558879995,12831,0,12831,null,null,null,null,null,12831,0,12831,null,null,{"$f":"BC93-BA93","v":0}]
[418,418100198,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D94","v":0},{"$f":"'fnd enro'!E94","v":0},{"$f":"'fnd enro'!F94","v":0},{"$f":"'fnd enro'!G94","v":0},{"$f":"'fnd enro'!H94","v":13},{"$f":"'fnd enro'!I94","v":0},{"$f":"'fnd enro'!J94","v":0},{"$f":"'fnd enro'!K94","v":0.50180000000000002},{"$f":"'fnd enro'!L94","v":0},{"$f":"'fnd enro'!M94","v":0},{"$f":"'fnd enro'!N94","v":0},{"$f":"'fnd enro'!O94","v":0},{"$f":"'fnd enro'!P94","v":1},{"$f":"'fnd enro'!R94","v":13},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q94)","v":3},null,{"$f":"(($D94*'fnd base rates'!C$107)\n+($E94*'fnd base rates'!C$108)\n+($F94*'fnd base rates'!C$109)\n+($G94*'fnd base rates'!C$110)\n+($H94*'fnd base rates'!C$111)\n+($I94*'fnd base rates'!C$112)\n+($J94*'fnd base rates'!C$113)\n+($K94*'fnd base rates'!C$114)\n+($M94*'fnd base rates'!C$116)\n+($N94*'fnd base rates'!C$117)\n+($O94*'fnd base rates'!C$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,3)))\n*$R94","v":7136.3609604699996},{"$f":"(($D94*'fnd base rates'!D$107)\n+($E94*'fnd base rates'!D$108)\n+($F94*'fnd base rates'!D$109)\n+($G94*'fnd base rates'!D$110)\n+($H94*'fnd base rates'!D$111)\n+($I94*'fnd base rates'!D$112)\n+($J94*'fnd base rates'!D$113)\n+($K94*'fnd base rates'!D$114)\n+($M94*'fnd base rates'!D$116)\n+($N94*'fnd base rates'!D$117)\n+($O94*'fnd base rates'!D$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,4)))\n*$R94","v":10368.905049999999},{"$f":"(($D94*'fnd base rates'!E$107)\n+($E94*'fnd base rates'!E$108)\n+($F94*'fnd base rates'!E$109)\n+($G94*'fnd base rates'!E$110)\n+($H94*'fnd base rates'!E$111)\n+($I94*'fnd base rates'!E$112)\n+($J94*'fnd base rates'!E$113)\n+($K94*'fnd base rates'!E$114)\n+($M94*'fnd base rates'!E$116)\n+($N94*'fnd base rates'!E$117)\n+($O94*'fnd base rates'!E$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,5)))\n*$R94","v":48319.374311319989},{"$f":"(($D94*'fnd base rates'!F$107)\n+($E94*'fnd base rates'!F$108)\n+($F94*'fnd base rates'!F$109)\n+($G94*'fnd base rates'!F$110)\n+($H94*'fnd base rates'!F$111)\n+($I94*'fnd base rates'!F$112)\n+($J94*'fnd base rates'!F$113)\n+($K94*'fnd base rates'!F$114)\n+($M94*'fnd base rates'!F$116)\n+($N94*'fnd base rates'!F$117)\n+($O94*'fnd base rates'!F$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,6)))\n*$R94","v":13133.991756339999},{"$f":"(($D94*'fnd base rates'!G$107)\n+($E94*'fnd base rates'!G$108)\n+($F94*'fnd base rates'!G$109)\n+($G94*'fnd base rates'!G$110)\n+($H94*'fnd base rates'!G$111)\n+($I94*'fnd base rates'!G$112)\n+($J94*'fnd base rates'!G$113)\n+($K94*'fnd base rates'!G$114)\n+($M94*'fnd base rates'!G$116)\n+($N94*'fnd base rates'!G$117)\n+($O94*'fnd base rates'!G$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,7)))\n*$R94","v":2352.3565559899998},{"$f":"(($D94*'fnd base rates'!H$107)\n+($E94*'fnd base rates'!H$108)\n+($F94*'fnd base rates'!H$109)\n+($G94*'fnd base rates'!H$110)\n+($H94*'fnd base rates'!H$111)\n+($I94*'fnd base rates'!H$112)\n+($J94*'fnd base rates'!H$113)\n+($K94*'fnd base rates'!H$114)\n+($M94*'fnd base rates'!H$116)\n+($N94*'fnd base rates'!H$117)\n+($O94*'fnd base rates'!H$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,8)))","v":6824.2861419999999},{"$f":"(($D94*'fnd base rates'!I$107)\n+($E94*'fnd base rates'!I$108)\n+($F94*'fnd base rates'!I$109)\n+($G94*'fnd base rates'!I$110)\n+($H94*'fnd base rates'!I$111)\n+($I94*'fnd base rates'!I$112)\n+($J94*'fnd base rates'!I$113)\n+($K94*'fnd base rates'!I$114)\n+($M94*'fnd base rates'!I$116)\n+($N94*'fnd base rates'!I$117)\n+($O94*'fnd base rates'!I$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,9)))\n*$R94","v":4893.8732499999996},{"$f":"(($D94*'fnd base rates'!J$107)\n+($E94*'fnd base rates'!J$108)\n+($F94*'fnd base rates'!J$109)\n+($G94*'fnd base rates'!J$110)\n+($H94*'fnd base rates'!J$111)\n+($I94*'fnd base rates'!J$112)\n+($J94*'fnd base rates'!J$113)\n+($K94*'fnd base rates'!J$114)\n+($M94*'fnd base rates'!J$116)\n+($N94*'fnd base rates'!J$117)\n+($O94*'fnd base rates'!J$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,10)))\n*$R94","v":3845.1752499999998},{"$f":"(($D94*'fnd base rates'!K$107)\n+($E94*'fnd base rates'!K$108)\n+($F94*'fnd base rates'!K$109)\n+($G94*'fnd base rates'!K$110)\n+($H94*'fnd base rates'!K$111)\n+($I94*'fnd base rates'!K$112)\n+($J94*'fnd base rates'!K$113)\n+($K94*'fnd base rates'!K$114)\n+($M94*'fnd base rates'!K$116)\n+($N94*'fnd base rates'!K$117)\n+($O94*'fnd base rates'!K$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,11)))\n*$R94","v":15598.599616599999},{"$f":"(($D94*'fnd base rates'!L$107)\n+($E94*'fnd base rates'!L$108)\n+($F94*'fnd base rates'!L$109)\n+($G94*'fnd base rates'!L$110)\n+($H94*'fnd base rates'!L$111)\n+($I94*'fnd base rates'!L$112)\n+($J94*'fnd base rates'!L$113)\n+($K94*'fnd base rates'!L$114)\n+($M94*'fnd base rates'!L$116)\n+($N94*'fnd base rates'!L$117)\n+($O94*'fnd base rates'!L$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,12)))","v":20087.956839999999},{"$f":"(($D94*'fnd base rates'!M$107)\n+($E94*'fnd base rates'!M$108)\n+($F94*'fnd base rates'!M$109)\n+($G94*'fnd base rates'!M$110)\n+($H94*'fnd base rates'!M$111)\n+($I94*'fnd base rates'!M$112)\n+($J94*'fnd base rates'!M$113)\n+($K94*'fnd base rates'!M$114)\n+($M94*'fnd base rates'!M$116)\n+($N94*'fnd base rates'!M$117)\n+($O94*'fnd base rates'!M$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,13)))","v":0},132560.87973271997,null,418100198,"418","100","198",1,13,132560.87973271997,10197,0,10197,null,null,null,null,null,10197,0,10197,null,null,{"$f":"BC94-BA94","v":0}]
[418,418100276,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D95","v":0},{"$f":"'fnd enro'!E95","v":0},{"$f":"'fnd enro'!F95","v":0},{"$f":"'fnd enro'!G95","v":0},{"$f":"'fnd enro'!H95","v":2},{"$f":"'fnd enro'!I95","v":0},{"$f":"'fnd enro'!J95","v":0},{"$f":"'fnd enro'!K95","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L95","v":0},{"$f":"'fnd enro'!M95","v":0},{"$f":"'fnd enro'!N95","v":0},{"$f":"'fnd enro'!O95","v":0},{"$f":"'fnd enro'!P95","v":0},{"$f":"'fnd enro'!R95","v":2},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q95)","v":2},null,{"$f":"(($D95*'fnd base rates'!C$107)\n+($E95*'fnd base rates'!C$108)\n+($F95*'fnd base rates'!C$109)\n+($G95*'fnd base rates'!C$110)\n+($H95*'fnd base rates'!C$111)\n+($I95*'fnd base rates'!C$112)\n+($J95*'fnd base rates'!C$113)\n+($K95*'fnd base rates'!C$114)\n+($M95*'fnd base rates'!C$116)\n+($N95*'fnd base rates'!C$117)\n+($O95*'fnd base rates'!C$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,3)))\n*$R95","v":1089.0165323799999},{"$f":"(($D95*'fnd base rates'!D$107)\n+($E95*'fnd base rates'!D$108)\n+($F95*'fnd base rates'!D$109)\n+($G95*'fnd base rates'!D$110)\n+($H95*'fnd base rates'!D$111)\n+($I95*'fnd base rates'!D$112)\n+($J95*'fnd base rates'!D$113)\n+($K95*'fnd base rates'!D$114)\n+($M95*'fnd base rates'!D$116)\n+($N95*'fnd base rates'!D$117)\n+($O95*'fnd base rates'!D$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,4)))\n*$R95","v":1553.1124},{"$f":"(($D95*'fnd base rates'!E$107)\n+($E95*'fnd base rates'!E$108)\n+($F95*'fnd base rates'!E$109)\n+($G95*'fnd base rates'!E$110)\n+($H95*'fnd base rates'!E$111)\n+($I95*'fnd base rates'!E$112)\n+($J95*'fnd base rates'!E$113)\n+($K95*'fnd base rates'!E$114)\n+($M95*'fnd base rates'!E$116)\n+($N95*'fnd base rates'!E$117)\n+($O95*'fnd base rates'!E$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,5)))\n*$R95","v":7022.7451632799994},{"$f":"(($D95*'fnd base rates'!F$107)\n+($E95*'fnd base rates'!F$108)\n+($F95*'fnd base rates'!F$109)\n+($G95*'fnd base rates'!F$110)\n+($H95*'fnd base rates'!F$111)\n+($I95*'fnd base rates'!F$112)\n+($J95*'fnd base rates'!F$113)\n+($K95*'fnd base rates'!F$114)\n+($M95*'fnd base rates'!F$116)\n+($N95*'fnd base rates'!F$117)\n+($O95*'fnd base rates'!F$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,6)))\n*$R95","v":2020.61411636},{"$f":"(($D95*'fnd base rates'!G$107)\n+($E95*'fnd base rates'!G$108)\n+($F95*'fnd base rates'!G$109)\n+($G95*'fnd base rates'!G$110)\n+($H95*'fnd base rates'!G$111)\n+($I95*'fnd base rates'!G$112)\n+($J95*'fnd base rates'!G$113)\n+($K95*'fnd base rates'!G$114)\n+($M95*'fnd base rates'!G$116)\n+($N95*'fnd base rates'!G$117)\n+($O95*'fnd base rates'!G$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,7)))\n*$R95","v":341.96016245999999},{"$f":"(($D95*'fnd base rates'!H$107)\n+($E95*'fnd base rates'!H$108)\n+($F95*'fnd base rates'!H$109)\n+($G95*'fnd base rates'!H$110)\n+($H95*'fnd base rates'!H$111)\n+($I95*'fnd base rates'!H$112)\n+($J95*'fnd base rates'!H$113)\n+($K95*'fnd base rates'!H$114)\n+($M95*'fnd base rates'!H$116)\n+($N95*'fnd base rates'!H$117)\n+($O95*'fnd base rates'!H$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D95*'fnd base rates'!I$107)\n+($E95*'fnd base rates'!I$108)\n+($F95*'fnd base rates'!I$109)\n+($G95*'fnd base rates'!I$110)\n+($H95*'fnd base rates'!I$111)\n+($I95*'fnd base rates'!I$112)\n+($J95*'fnd base rates'!I$113)\n+($K95*'fnd base rates'!I$114)\n+($M95*'fnd base rates'!I$116)\n+($N95*'fnd base rates'!I$117)\n+($O95*'fnd base rates'!I$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,9)))\n*$R95","v":736.26069999999993},{"$f":"(($D95*'fnd base rates'!J$107)\n+($E95*'fnd base rates'!J$108)\n+($F95*'fnd base rates'!J$109)\n+($G95*'fnd base rates'!J$110)\n+($H95*'fnd base rates'!J$111)\n+($I95*'fnd base rates'!J$112)\n+($J95*'fnd base rates'!J$113)\n+($K95*'fnd base rates'!J$114)\n+($M95*'fnd base rates'!J$116)\n+($N95*'fnd base rates'!J$117)\n+($O95*'fnd base rates'!J$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,10)))\n*$R95","v":505.08429999999993},{"$f":"(($D95*'fnd base rates'!K$107)\n+($E95*'fnd base rates'!K$108)\n+($F95*'fnd base rates'!K$109)\n+($G95*'fnd base rates'!K$110)\n+($H95*'fnd base rates'!K$111)\n+($I95*'fnd base rates'!K$112)\n+($J95*'fnd base rates'!K$113)\n+($K95*'fnd base rates'!K$114)\n+($M95*'fnd base rates'!K$116)\n+($N95*'fnd base rates'!K$117)\n+($O95*'fnd base rates'!K$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,11)))\n*$R95","v":2399.7845563999995},{"$f":"(($D95*'fnd base rates'!L$107)\n+($E95*'fnd base rates'!L$108)\n+($F95*'fnd base rates'!L$109)\n+($G95*'fnd base rates'!L$110)\n+($H95*'fnd base rates'!L$111)\n+($I95*'fnd base rates'!L$112)\n+($J95*'fnd base rates'!L$113)\n+($K95*'fnd base rates'!L$114)\n+($M95*'fnd base rates'!L$116)\n+($N95*'fnd base rates'!L$117)\n+($O95*'fnd base rates'!L$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,12)))","v":3024.95336},{"$f":"(($D95*'fnd base rates'!M$107)\n+($E95*'fnd base rates'!M$108)\n+($F95*'fnd base rates'!M$109)\n+($G95*'fnd base rates'!M$110)\n+($H95*'fnd base rates'!M$111)\n+($I95*'fnd base rates'!M$112)\n+($J95*'fnd base rates'!M$113)\n+($K95*'fnd base rates'!M$114)\n+($M95*'fnd base rates'!M$116)\n+($N95*'fnd base rates'!M$117)\n+($O95*'fnd base rates'!M$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,13)))","v":0},19740.40915888,null,418100276,"418","100","276",1,2,19740.40915888,9870,0,9870,null,null,null,null,null,9870,0,9870,null,null,{"$f":"BC95-BA95","v":0}]
[418,418100288,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D96","v":0},{"$f":"'fnd enro'!E96","v":0},{"$f":"'fnd enro'!F96","v":0},{"$f":"'fnd enro'!G96","v":0},{"$f":"'fnd enro'!H96","v":4},{"$f":"'fnd enro'!I96","v":0},{"$f":"'fnd enro'!J96","v":0},{"$f":"'fnd enro'!K96","v":0.15440000000000001},{"$f":"'fnd enro'!L96","v":0},{"$f":"'fnd enro'!M96","v":0},{"$f":"'fnd enro'!N96","v":0},{"$f":"'fnd enro'!O96","v":0},{"$f":"'fnd enro'!P96","v":3},{"$f":"'fnd enro'!R96","v":4},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q96)","v":2},null,{"$f":"(($D96*'fnd base rates'!C$107)\n+($E96*'fnd base rates'!C$108)\n+($F96*'fnd base rates'!C$109)\n+($G96*'fnd base rates'!C$110)\n+($H96*'fnd base rates'!C$111)\n+($I96*'fnd base rates'!C$112)\n+($J96*'fnd base rates'!C$113)\n+($K96*'fnd base rates'!C$114)\n+($M96*'fnd base rates'!C$116)\n+($N96*'fnd base rates'!C$117)\n+($O96*'fnd base rates'!C$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,3)))\n*$R96","v":2346.8174147599998},{"$f":"(($D96*'fnd base rates'!D$107)\n+($E96*'fnd base rates'!D$108)\n+($F96*'fnd base rates'!D$109)\n+($G96*'fnd base rates'!D$110)\n+($H96*'fnd base rates'!D$111)\n+($I96*'fnd base rates'!D$112)\n+($J96*'fnd base rates'!D$113)\n+($K96*'fnd base rates'!D$114)\n+($M96*'fnd base rates'!D$116)\n+($N96*'fnd base rates'!D$117)\n+($O96*'fnd base rates'!D$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,4)))\n*$R96","v":3905.8418000000001},{"$f":"(($D96*'fnd base rates'!E$107)\n+($E96*'fnd base rates'!E$108)\n+($F96*'fnd base rates'!E$109)\n+($G96*'fnd base rates'!E$110)\n+($H96*'fnd base rates'!E$111)\n+($I96*'fnd base rates'!E$112)\n+($J96*'fnd base rates'!E$113)\n+($K96*'fnd base rates'!E$114)\n+($M96*'fnd base rates'!E$116)\n+($N96*'fnd base rates'!E$117)\n+($O96*'fnd base rates'!E$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,5)))\n*$R96","v":21851.439176560001},{"$f":"(($D96*'fnd base rates'!F$107)\n+($E96*'fnd base rates'!F$108)\n+($F96*'fnd base rates'!F$109)\n+($G96*'fnd base rates'!F$110)\n+($H96*'fnd base rates'!F$111)\n+($I96*'fnd base rates'!F$112)\n+($J96*'fnd base rates'!F$113)\n+($K96*'fnd base rates'!F$114)\n+($M96*'fnd base rates'!F$116)\n+($N96*'fnd base rates'!F$117)\n+($O96*'fnd base rates'!F$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,6)))\n*$R96","v":4041.2282327200001},{"$f":"(($D96*'fnd base rates'!G$107)\n+($E96*'fnd base rates'!G$108)\n+($F96*'fnd base rates'!G$109)\n+($G96*'fnd base rates'!G$110)\n+($H96*'fnd base rates'!G$111)\n+($I96*'fnd base rates'!G$112)\n+($J96*'fnd base rates'!G$113)\n+($K96*'fnd base rates'!G$114)\n+($M96*'fnd base rates'!G$116)\n+($N96*'fnd base rates'!G$117)\n+($O96*'fnd base rates'!G$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,7)))\n*$R96","v":1062.6269749199998},{"$f":"(($D96*'fnd base rates'!H$107)\n+($E96*'fnd base rates'!H$108)\n+($F96*'fnd base rates'!H$109)\n+($G96*'fnd base rates'!H$110)\n+($H96*'fnd base rates'!H$111)\n+($I96*'fnd base rates'!H$112)\n+($J96*'fnd base rates'!H$113)\n+($K96*'fnd base rates'!H$114)\n+($M96*'fnd base rates'!H$116)\n+($N96*'fnd base rates'!H$117)\n+($O96*'fnd base rates'!H$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,8)))","v":2150.9357359999999},{"$f":"(($D96*'fnd base rates'!I$107)\n+($E96*'fnd base rates'!I$108)\n+($F96*'fnd base rates'!I$109)\n+($G96*'fnd base rates'!I$110)\n+($H96*'fnd base rates'!I$111)\n+($I96*'fnd base rates'!I$112)\n+($J96*'fnd base rates'!I$113)\n+($K96*'fnd base rates'!I$114)\n+($M96*'fnd base rates'!I$116)\n+($N96*'fnd base rates'!I$117)\n+($O96*'fnd base rates'!I$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,9)))\n*$R96","v":1788.5923999999998},{"$f":"(($D96*'fnd base rates'!J$107)\n+($E96*'fnd base rates'!J$108)\n+($F96*'fnd base rates'!J$109)\n+($G96*'fnd base rates'!J$110)\n+($H96*'fnd base rates'!J$111)\n+($I96*'fnd base rates'!J$112)\n+($J96*'fnd base rates'!J$113)\n+($K96*'fnd base rates'!J$114)\n+($M96*'fnd base rates'!J$116)\n+($N96*'fnd base rates'!J$117)\n+($O96*'fnd base rates'!J$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,10)))\n*$R96","v":2652.6415999999995},{"$f":"(($D96*'fnd base rates'!K$107)\n+($E96*'fnd base rates'!K$108)\n+($F96*'fnd base rates'!K$109)\n+($G96*'fnd base rates'!K$110)\n+($H96*'fnd base rates'!K$111)\n+($I96*'fnd base rates'!K$112)\n+($J96*'fnd base rates'!K$113)\n+($K96*'fnd base rates'!K$114)\n+($M96*'fnd base rates'!K$116)\n+($N96*'fnd base rates'!K$117)\n+($O96*'fnd base rates'!K$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,11)))\n*$R96","v":4799.5691127999989},{"$f":"(($D96*'fnd base rates'!L$107)\n+($E96*'fnd base rates'!L$108)\n+($F96*'fnd base rates'!L$109)\n+($G96*'fnd base rates'!L$110)\n+($H96*'fnd base rates'!L$111)\n+($I96*'fnd base rates'!L$112)\n+($J96*'fnd base rates'!L$113)\n+($K96*'fnd base rates'!L$114)\n+($M96*'fnd base rates'!L$116)\n+($N96*'fnd base rates'!L$117)\n+($O96*'fnd base rates'!L$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,12)))","v":7293.9167200000002},{"$f":"(($D96*'fnd base rates'!M$107)\n+($E96*'fnd base rates'!M$108)\n+($F96*'fnd base rates'!M$109)\n+($G96*'fnd base rates'!M$110)\n+($H96*'fnd base rates'!M$111)\n+($I96*'fnd base rates'!M$112)\n+($J96*'fnd base rates'!M$113)\n+($K96*'fnd base rates'!M$114)\n+($M96*'fnd base rates'!M$116)\n+($N96*'fnd base rates'!M$117)\n+($O96*'fnd base rates'!M$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,13)))","v":0},51893.609167760005,null,418100288,"418","100","288",1,4,51893.609167760005,12973,0,12973,null,null,null,null,null,12973,0,12973,null,null,{"$f":"BC96-BA96","v":0}]
[418,418100315,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D97","v":0},{"$f":"'fnd enro'!E97","v":0},{"$f":"'fnd enro'!F97","v":0},{"$f":"'fnd enro'!G97","v":0},{"$f":"'fnd enro'!H97","v":1},{"$f":"'fnd enro'!I97","v":0},{"$f":"'fnd enro'!J97","v":0},{"$f":"'fnd enro'!K97","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L97","v":0},{"$f":"'fnd enro'!M97","v":0},{"$f":"'fnd enro'!N97","v":0},{"$f":"'fnd enro'!O97","v":0},{"$f":"'fnd enro'!P97","v":0},{"$f":"'fnd enro'!R97","v":1},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q97)","v":2},null,{"$f":"(($D97*'fnd base rates'!C$107)\n+($E97*'fnd base rates'!C$108)\n+($F97*'fnd base rates'!C$109)\n+($G97*'fnd base rates'!C$110)\n+($H97*'fnd base rates'!C$111)\n+($I97*'fnd base rates'!C$112)\n+($J97*'fnd base rates'!C$113)\n+($K97*'fnd base rates'!C$114)\n+($M97*'fnd base rates'!C$116)\n+($N97*'fnd base rates'!C$117)\n+($O97*'fnd base rates'!C$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,3)))\n*$R97","v":544.50826618999997},{"$f":"(($D97*'fnd base rates'!D$107)\n+($E97*'fnd base rates'!D$108)\n+($F97*'fnd base rates'!D$109)\n+($G97*'fnd base rates'!D$110)\n+($H97*'fnd base rates'!D$111)\n+($I97*'fnd base rates'!D$112)\n+($J97*'fnd base rates'!D$113)\n+($K97*'fnd base rates'!D$114)\n+($M97*'fnd base rates'!D$116)\n+($N97*'fnd base rates'!D$117)\n+($O97*'fnd base rates'!D$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,4)))\n*$R97","v":776.55619999999999},{"$f":"(($D97*'fnd base rates'!E$107)\n+($E97*'fnd base rates'!E$108)\n+($F97*'fnd base rates'!E$109)\n+($G97*'fnd base rates'!E$110)\n+($H97*'fnd base rates'!E$111)\n+($I97*'fnd base rates'!E$112)\n+($J97*'fnd base rates'!E$113)\n+($K97*'fnd base rates'!E$114)\n+($M97*'fnd base rates'!E$116)\n+($N97*'fnd base rates'!E$117)\n+($O97*'fnd base rates'!E$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,5)))\n*$R97","v":3511.3725816399997},{"$f":"(($D97*'fnd base rates'!F$107)\n+($E97*'fnd base rates'!F$108)\n+($F97*'fnd base rates'!F$109)\n+($G97*'fnd base rates'!F$110)\n+($H97*'fnd base rates'!F$111)\n+($I97*'fnd base rates'!F$112)\n+($J97*'fnd base rates'!F$113)\n+($K97*'fnd base rates'!F$114)\n+($M97*'fnd base rates'!F$116)\n+($N97*'fnd base rates'!F$117)\n+($O97*'fnd base rates'!F$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,6)))\n*$R97","v":1010.30705818},{"$f":"(($D97*'fnd base rates'!G$107)\n+($E97*'fnd base rates'!G$108)\n+($F97*'fnd base rates'!G$109)\n+($G97*'fnd base rates'!G$110)\n+($H97*'fnd base rates'!G$111)\n+($I97*'fnd base rates'!G$112)\n+($J97*'fnd base rates'!G$113)\n+($K97*'fnd base rates'!G$114)\n+($M97*'fnd base rates'!G$116)\n+($N97*'fnd base rates'!G$117)\n+($O97*'fnd base rates'!G$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,7)))\n*$R97","v":170.98008123},{"$f":"(($D97*'fnd base rates'!H$107)\n+($E97*'fnd base rates'!H$108)\n+($F97*'fnd base rates'!H$109)\n+($G97*'fnd base rates'!H$110)\n+($H97*'fnd base rates'!H$111)\n+($I97*'fnd base rates'!H$112)\n+($J97*'fnd base rates'!H$113)\n+($K97*'fnd base rates'!H$114)\n+($M97*'fnd base rates'!H$116)\n+($N97*'fnd base rates'!H$117)\n+($O97*'fnd base rates'!H$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D97*'fnd base rates'!I$107)\n+($E97*'fnd base rates'!I$108)\n+($F97*'fnd base rates'!I$109)\n+($G97*'fnd base rates'!I$110)\n+($H97*'fnd base rates'!I$111)\n+($I97*'fnd base rates'!I$112)\n+($J97*'fnd base rates'!I$113)\n+($K97*'fnd base rates'!I$114)\n+($M97*'fnd base rates'!I$116)\n+($N97*'fnd base rates'!I$117)\n+($O97*'fnd base rates'!I$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,9)))\n*$R97","v":368.13034999999996},{"$f":"(($D97*'fnd base rates'!J$107)\n+($E97*'fnd base rates'!J$108)\n+($F97*'fnd base rates'!J$109)\n+($G97*'fnd base rates'!J$110)\n+($H97*'fnd base rates'!J$111)\n+($I97*'fnd base rates'!J$112)\n+($J97*'fnd base rates'!J$113)\n+($K97*'fnd base rates'!J$114)\n+($M97*'fnd base rates'!J$116)\n+($N97*'fnd base rates'!J$117)\n+($O97*'fnd base rates'!J$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,10)))\n*$R97","v":252.54214999999996},{"$f":"(($D97*'fnd base rates'!K$107)\n+($E97*'fnd base rates'!K$108)\n+($F97*'fnd base rates'!K$109)\n+($G97*'fnd base rates'!K$110)\n+($H97*'fnd base rates'!K$111)\n+($I97*'fnd base rates'!K$112)\n+($J97*'fnd base rates'!K$113)\n+($K97*'fnd base rates'!K$114)\n+($M97*'fnd base rates'!K$116)\n+($N97*'fnd base rates'!K$117)\n+($O97*'fnd base rates'!K$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,11)))\n*$R97","v":1199.8922781999997},{"$f":"(($D97*'fnd base rates'!L$107)\n+($E97*'fnd base rates'!L$108)\n+($F97*'fnd base rates'!L$109)\n+($G97*'fnd base rates'!L$110)\n+($H97*'fnd base rates'!L$111)\n+($I97*'fnd base rates'!L$112)\n+($J97*'fnd base rates'!L$113)\n+($K97*'fnd base rates'!L$114)\n+($M97*'fnd base rates'!L$116)\n+($N97*'fnd base rates'!L$117)\n+($O97*'fnd base rates'!L$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D97*'fnd base rates'!M$107)\n+($E97*'fnd base rates'!M$108)\n+($F97*'fnd base rates'!M$109)\n+($G97*'fnd base rates'!M$110)\n+($H97*'fnd base rates'!M$111)\n+($I97*'fnd base rates'!M$112)\n+($J97*'fnd base rates'!M$113)\n+($K97*'fnd base rates'!M$114)\n+($M97*'fnd base rates'!M$116)\n+($N97*'fnd base rates'!M$117)\n+($O97*'fnd base rates'!M$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,13)))","v":0},9870.2045794400001,null,418100315,"418","100","315",1,1,9870.2045794400001,9870,0,9870,null,null,null,null,null,9870,0,9870,null,null,{"$f":"BC97-BA97","v":0}]
[418,418100317,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D98","v":0},{"$f":"'fnd enro'!E98","v":0},{"$f":"'fnd enro'!F98","v":0},{"$f":"'fnd enro'!G98","v":0},{"$f":"'fnd enro'!H98","v":1},{"$f":"'fnd enro'!I98","v":0},{"$f":"'fnd enro'!J98","v":0},{"$f":"'fnd enro'!K98","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L98","v":0},{"$f":"'fnd enro'!M98","v":0},{"$f":"'fnd enro'!N98","v":0},{"$f":"'fnd enro'!O98","v":0},{"$f":"'fnd enro'!P98","v":1},{"$f":"'fnd enro'!R98","v":1},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q98)","v":2},null,{"$f":"(($D98*'fnd base rates'!C$107)\n+($E98*'fnd base rates'!C$108)\n+($F98*'fnd base rates'!C$109)\n+($G98*'fnd base rates'!C$110)\n+($H98*'fnd base rates'!C$111)\n+($I98*'fnd base rates'!C$112)\n+($J98*'fnd base rates'!C$113)\n+($K98*'fnd base rates'!C$114)\n+($M98*'fnd base rates'!C$116)\n+($N98*'fnd base rates'!C$117)\n+($O98*'fnd base rates'!C$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,3)))\n*$R98","v":600.76971618999994},{"$f":"(($D98*'fnd base rates'!D$107)\n+($E98*'fnd base rates'!D$108)\n+($F98*'fnd base rates'!D$109)\n+($G98*'fnd base rates'!D$110)\n+($H98*'fnd base rates'!D$111)\n+($I98*'fnd base rates'!D$112)\n+($J98*'fnd base rates'!D$113)\n+($K98*'fnd base rates'!D$114)\n+($M98*'fnd base rates'!D$116)\n+($N98*'fnd base rates'!D$117)\n+($O98*'fnd base rates'!D$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,4)))\n*$R98","v":1043.0952},{"$f":"(($D98*'fnd base rates'!E$107)\n+($E98*'fnd base rates'!E$108)\n+($F98*'fnd base rates'!E$109)\n+($G98*'fnd base rates'!E$110)\n+($H98*'fnd base rates'!E$111)\n+($I98*'fnd base rates'!E$112)\n+($J98*'fnd base rates'!E$113)\n+($K98*'fnd base rates'!E$114)\n+($M98*'fnd base rates'!E$116)\n+($N98*'fnd base rates'!E$117)\n+($O98*'fnd base rates'!E$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,5)))\n*$R98","v":6113.3555316399998},{"$f":"(($D98*'fnd base rates'!F$107)\n+($E98*'fnd base rates'!F$108)\n+($F98*'fnd base rates'!F$109)\n+($G98*'fnd base rates'!F$110)\n+($H98*'fnd base rates'!F$111)\n+($I98*'fnd base rates'!F$112)\n+($J98*'fnd base rates'!F$113)\n+($K98*'fnd base rates'!F$114)\n+($M98*'fnd base rates'!F$116)\n+($N98*'fnd base rates'!F$117)\n+($O98*'fnd base rates'!F$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,6)))\n*$R98","v":1010.30705818},{"$f":"(($D98*'fnd base rates'!G$107)\n+($E98*'fnd base rates'!G$108)\n+($F98*'fnd base rates'!G$109)\n+($G98*'fnd base rates'!G$110)\n+($H98*'fnd base rates'!G$111)\n+($I98*'fnd base rates'!G$112)\n+($J98*'fnd base rates'!G$113)\n+($K98*'fnd base rates'!G$114)\n+($M98*'fnd base rates'!G$116)\n+($N98*'fnd base rates'!G$117)\n+($O98*'fnd base rates'!G$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,7)))\n*$R98","v":297.21563122999999},{"$f":"(($D98*'fnd base rates'!H$107)\n+($E98*'fnd base rates'!H$108)\n+($F98*'fnd base rates'!H$109)\n+($G98*'fnd base rates'!H$110)\n+($H98*'fnd base rates'!H$111)\n+($I98*'fnd base rates'!H$112)\n+($J98*'fnd base rates'!H$113)\n+($K98*'fnd base rates'!H$114)\n+($M98*'fnd base rates'!H$116)\n+($N98*'fnd base rates'!H$117)\n+($O98*'fnd base rates'!H$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,8)))","v":542.49893399999996},{"$f":"(($D98*'fnd base rates'!I$107)\n+($E98*'fnd base rates'!I$108)\n+($F98*'fnd base rates'!I$109)\n+($G98*'fnd base rates'!I$110)\n+($H98*'fnd base rates'!I$111)\n+($I98*'fnd base rates'!I$112)\n+($J98*'fnd base rates'!I$113)\n+($K98*'fnd base rates'!I$114)\n+($M98*'fnd base rates'!I$116)\n+($N98*'fnd base rates'!I$117)\n+($O98*'fnd base rates'!I$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,9)))\n*$R98","v":473.48734999999994},{"$f":"(($D98*'fnd base rates'!J$107)\n+($E98*'fnd base rates'!J$108)\n+($F98*'fnd base rates'!J$109)\n+($G98*'fnd base rates'!J$110)\n+($H98*'fnd base rates'!J$111)\n+($I98*'fnd base rates'!J$112)\n+($J98*'fnd base rates'!J$113)\n+($K98*'fnd base rates'!J$114)\n+($M98*'fnd base rates'!J$116)\n+($N98*'fnd base rates'!J$117)\n+($O98*'fnd base rates'!J$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,10)))\n*$R98","v":800.03314999999998},{"$f":"(($D98*'fnd base rates'!K$107)\n+($E98*'fnd base rates'!K$108)\n+($F98*'fnd base rates'!K$109)\n+($G98*'fnd base rates'!K$110)\n+($H98*'fnd base rates'!K$111)\n+($I98*'fnd base rates'!K$112)\n+($J98*'fnd base rates'!K$113)\n+($K98*'fnd base rates'!K$114)\n+($M98*'fnd base rates'!K$116)\n+($N98*'fnd base rates'!K$117)\n+($O98*'fnd base rates'!K$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,11)))\n*$R98","v":1199.8922781999997},{"$f":"(($D98*'fnd base rates'!L$107)\n+($E98*'fnd base rates'!L$108)\n+($F98*'fnd base rates'!L$109)\n+($G98*'fnd base rates'!L$110)\n+($H98*'fnd base rates'!L$111)\n+($I98*'fnd base rates'!L$112)\n+($J98*'fnd base rates'!L$113)\n+($K98*'fnd base rates'!L$114)\n+($M98*'fnd base rates'!L$116)\n+($N98*'fnd base rates'!L$117)\n+($O98*'fnd base rates'!L$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,12)))","v":1927.1466800000001},{"$f":"(($D98*'fnd base rates'!M$107)\n+($E98*'fnd base rates'!M$108)\n+($F98*'fnd base rates'!M$109)\n+($G98*'fnd base rates'!M$110)\n+($H98*'fnd base rates'!M$111)\n+($I98*'fnd base rates'!M$112)\n+($J98*'fnd base rates'!M$113)\n+($K98*'fnd base rates'!M$114)\n+($M98*'fnd base rates'!M$116)\n+($N98*'fnd base rates'!M$117)\n+($O98*'fnd base rates'!M$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,13)))","v":0},14007.801529439996,null,418100317,"418","100","317",1,1,14007.801529439996,14008,0,14008,null,null,null,null,null,14008,0,14008,null,null,{"$f":"BC98-BA98","v":0}]
[418,418100321,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D99","v":0},{"$f":"'fnd enro'!E99","v":0},{"$f":"'fnd enro'!F99","v":0},{"$f":"'fnd enro'!G99","v":0},{"$f":"'fnd enro'!H99","v":1},{"$f":"'fnd enro'!I99","v":0},{"$f":"'fnd enro'!J99","v":0},{"$f":"'fnd enro'!K99","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L99","v":0},{"$f":"'fnd enro'!M99","v":0},{"$f":"'fnd enro'!N99","v":0},{"$f":"'fnd enro'!O99","v":0},{"$f":"'fnd enro'!P99","v":1},{"$f":"'fnd enro'!R99","v":1},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q99)","v":3},null,{"$f":"(($D99*'fnd base rates'!C$107)\n+($E99*'fnd base rates'!C$108)\n+($F99*'fnd base rates'!C$109)\n+($G99*'fnd base rates'!C$110)\n+($H99*'fnd base rates'!C$111)\n+($I99*'fnd base rates'!C$112)\n+($J99*'fnd base rates'!C$113)\n+($K99*'fnd base rates'!C$114)\n+($M99*'fnd base rates'!C$116)\n+($N99*'fnd base rates'!C$117)\n+($O99*'fnd base rates'!C$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,3)))\n*$R99","v":602.26176619},{"$f":"(($D99*'fnd base rates'!D$107)\n+($E99*'fnd base rates'!D$108)\n+($F99*'fnd base rates'!D$109)\n+($G99*'fnd base rates'!D$110)\n+($H99*'fnd base rates'!D$111)\n+($I99*'fnd base rates'!D$112)\n+($J99*'fnd base rates'!D$113)\n+($K99*'fnd base rates'!D$114)\n+($M99*'fnd base rates'!D$116)\n+($N99*'fnd base rates'!D$117)\n+($O99*'fnd base rates'!D$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,4)))\n*$R99","v":1050.23065},{"$f":"(($D99*'fnd base rates'!E$107)\n+($E99*'fnd base rates'!E$108)\n+($F99*'fnd base rates'!E$109)\n+($G99*'fnd base rates'!E$110)\n+($H99*'fnd base rates'!E$111)\n+($I99*'fnd base rates'!E$112)\n+($J99*'fnd base rates'!E$113)\n+($K99*'fnd base rates'!E$114)\n+($M99*'fnd base rates'!E$116)\n+($N99*'fnd base rates'!E$117)\n+($O99*'fnd base rates'!E$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,5)))\n*$R99","v":6182.90333164},{"$f":"(($D99*'fnd base rates'!F$107)\n+($E99*'fnd base rates'!F$108)\n+($F99*'fnd base rates'!F$109)\n+($G99*'fnd base rates'!F$110)\n+($H99*'fnd base rates'!F$111)\n+($I99*'fnd base rates'!F$112)\n+($J99*'fnd base rates'!F$113)\n+($K99*'fnd base rates'!F$114)\n+($M99*'fnd base rates'!F$116)\n+($N99*'fnd base rates'!F$117)\n+($O99*'fnd base rates'!F$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,6)))\n*$R99","v":1010.30705818},{"$f":"(($D99*'fnd base rates'!G$107)\n+($E99*'fnd base rates'!G$108)\n+($F99*'fnd base rates'!G$109)\n+($G99*'fnd base rates'!G$110)\n+($H99*'fnd base rates'!G$111)\n+($I99*'fnd base rates'!G$112)\n+($J99*'fnd base rates'!G$113)\n+($K99*'fnd base rates'!G$114)\n+($M99*'fnd base rates'!G$116)\n+($N99*'fnd base rates'!G$117)\n+($O99*'fnd base rates'!G$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,7)))\n*$R99","v":300.59558122999994},{"$f":"(($D99*'fnd base rates'!H$107)\n+($E99*'fnd base rates'!H$108)\n+($F99*'fnd base rates'!H$109)\n+($G99*'fnd base rates'!H$110)\n+($H99*'fnd base rates'!H$111)\n+($I99*'fnd base rates'!H$112)\n+($J99*'fnd base rates'!H$113)\n+($K99*'fnd base rates'!H$114)\n+($M99*'fnd base rates'!H$116)\n+($N99*'fnd base rates'!H$117)\n+($O99*'fnd base rates'!H$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,8)))","v":543.01893400000006},{"$f":"(($D99*'fnd base rates'!I$107)\n+($E99*'fnd base rates'!I$108)\n+($F99*'fnd base rates'!I$109)\n+($G99*'fnd base rates'!I$110)\n+($H99*'fnd base rates'!I$111)\n+($I99*'fnd base rates'!I$112)\n+($J99*'fnd base rates'!I$113)\n+($K99*'fnd base rates'!I$114)\n+($M99*'fnd base rates'!I$116)\n+($N99*'fnd base rates'!I$117)\n+($O99*'fnd base rates'!I$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,9)))\n*$R99","v":476.30904999999996},{"$f":"(($D99*'fnd base rates'!J$107)\n+($E99*'fnd base rates'!J$108)\n+($F99*'fnd base rates'!J$109)\n+($G99*'fnd base rates'!J$110)\n+($H99*'fnd base rates'!J$111)\n+($I99*'fnd base rates'!J$112)\n+($J99*'fnd base rates'!J$113)\n+($K99*'fnd base rates'!J$114)\n+($M99*'fnd base rates'!J$116)\n+($N99*'fnd base rates'!J$117)\n+($O99*'fnd base rates'!J$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,10)))\n*$R99","v":814.66944999999998},{"$f":"(($D99*'fnd base rates'!K$107)\n+($E99*'fnd base rates'!K$108)\n+($F99*'fnd base rates'!K$109)\n+($G99*'fnd base rates'!K$110)\n+($H99*'fnd base rates'!K$111)\n+($I99*'fnd base rates'!K$112)\n+($J99*'fnd base rates'!K$113)\n+($K99*'fnd base rates'!K$114)\n+($M99*'fnd base rates'!K$116)\n+($N99*'fnd base rates'!K$117)\n+($O99*'fnd base rates'!K$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,11)))\n*$R99","v":1199.8922781999997},{"$f":"(($D99*'fnd base rates'!L$107)\n+($E99*'fnd base rates'!L$108)\n+($F99*'fnd base rates'!L$109)\n+($G99*'fnd base rates'!L$110)\n+($H99*'fnd base rates'!L$111)\n+($I99*'fnd base rates'!L$112)\n+($J99*'fnd base rates'!L$113)\n+($K99*'fnd base rates'!L$114)\n+($M99*'fnd base rates'!L$116)\n+($N99*'fnd base rates'!L$117)\n+($O99*'fnd base rates'!L$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,12)))","v":1938.23668},{"$f":"(($D99*'fnd base rates'!M$107)\n+($E99*'fnd base rates'!M$108)\n+($F99*'fnd base rates'!M$109)\n+($G99*'fnd base rates'!M$110)\n+($H99*'fnd base rates'!M$111)\n+($I99*'fnd base rates'!M$112)\n+($J99*'fnd base rates'!M$113)\n+($K99*'fnd base rates'!M$114)\n+($M99*'fnd base rates'!M$116)\n+($N99*'fnd base rates'!M$117)\n+($O99*'fnd base rates'!M$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,13)))","v":0},14118.424779439998,null,418100321,"418","100","321",1,1,14118.424779439998,14118,0,14118,null,null,null,null,null,14118,0,14118,null,null,{"$f":"BC99-BA99","v":0}]
[418,418100348,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D100","v":0},{"$f":"'fnd enro'!E100","v":0},{"$f":"'fnd enro'!F100","v":0},{"$f":"'fnd enro'!G100","v":0},{"$f":"'fnd enro'!H100","v":1},{"$f":"'fnd enro'!I100","v":0},{"$f":"'fnd enro'!J100","v":0},{"$f":"'fnd enro'!K100","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L100","v":0},{"$f":"'fnd enro'!M100","v":0},{"$f":"'fnd enro'!N100","v":0},{"$f":"'fnd enro'!O100","v":0},{"$f":"'fnd enro'!P100","v":0},{"$f":"'fnd enro'!R100","v":1},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q100)","v":11},null,{"$f":"(($D100*'fnd base rates'!C$107)\n+($E100*'fnd base rates'!C$108)\n+($F100*'fnd base rates'!C$109)\n+($G100*'fnd base rates'!C$110)\n+($H100*'fnd base rates'!C$111)\n+($I100*'fnd base rates'!C$112)\n+($J100*'fnd base rates'!C$113)\n+($K100*'fnd base rates'!C$114)\n+($M100*'fnd base rates'!C$116)\n+($N100*'fnd base rates'!C$117)\n+($O100*'fnd base rates'!C$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,3)))\n*$R100","v":544.50826618999997},{"$f":"(($D100*'fnd base rates'!D$107)\n+($E100*'fnd base rates'!D$108)\n+($F100*'fnd base rates'!D$109)\n+($G100*'fnd base rates'!D$110)\n+($H100*'fnd base rates'!D$111)\n+($I100*'fnd base rates'!D$112)\n+($J100*'fnd base rates'!D$113)\n+($K100*'fnd base rates'!D$114)\n+($M100*'fnd base rates'!D$116)\n+($N100*'fnd base rates'!D$117)\n+($O100*'fnd base rates'!D$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,4)))\n*$R100","v":776.55619999999999},{"$f":"(($D100*'fnd base rates'!E$107)\n+($E100*'fnd base rates'!E$108)\n+($F100*'fnd base rates'!E$109)\n+($G100*'fnd base rates'!E$110)\n+($H100*'fnd base rates'!E$111)\n+($I100*'fnd base rates'!E$112)\n+($J100*'fnd base rates'!E$113)\n+($K100*'fnd base rates'!E$114)\n+($M100*'fnd base rates'!E$116)\n+($N100*'fnd base rates'!E$117)\n+($O100*'fnd base rates'!E$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,5)))\n*$R100","v":3511.3725816399997},{"$f":"(($D100*'fnd base rates'!F$107)\n+($E100*'fnd base rates'!F$108)\n+($F100*'fnd base rates'!F$109)\n+($G100*'fnd base rates'!F$110)\n+($H100*'fnd base rates'!F$111)\n+($I100*'fnd base rates'!F$112)\n+($J100*'fnd base rates'!F$113)\n+($K100*'fnd base rates'!F$114)\n+($M100*'fnd base rates'!F$116)\n+($N100*'fnd base rates'!F$117)\n+($O100*'fnd base rates'!F$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,6)))\n*$R100","v":1010.30705818},{"$f":"(($D100*'fnd base rates'!G$107)\n+($E100*'fnd base rates'!G$108)\n+($F100*'fnd base rates'!G$109)\n+($G100*'fnd base rates'!G$110)\n+($H100*'fnd base rates'!G$111)\n+($I100*'fnd base rates'!G$112)\n+($J100*'fnd base rates'!G$113)\n+($K100*'fnd base rates'!G$114)\n+($M100*'fnd base rates'!G$116)\n+($N100*'fnd base rates'!G$117)\n+($O100*'fnd base rates'!G$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,7)))\n*$R100","v":170.98008123},{"$f":"(($D100*'fnd base rates'!H$107)\n+($E100*'fnd base rates'!H$108)\n+($F100*'fnd base rates'!H$109)\n+($G100*'fnd base rates'!H$110)\n+($H100*'fnd base rates'!H$111)\n+($I100*'fnd base rates'!H$112)\n+($J100*'fnd base rates'!H$113)\n+($K100*'fnd base rates'!H$114)\n+($M100*'fnd base rates'!H$116)\n+($N100*'fnd base rates'!H$117)\n+($O100*'fnd base rates'!H$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D100*'fnd base rates'!I$107)\n+($E100*'fnd base rates'!I$108)\n+($F100*'fnd base rates'!I$109)\n+($G100*'fnd base rates'!I$110)\n+($H100*'fnd base rates'!I$111)\n+($I100*'fnd base rates'!I$112)\n+($J100*'fnd base rates'!I$113)\n+($K100*'fnd base rates'!I$114)\n+($M100*'fnd base rates'!I$116)\n+($N100*'fnd base rates'!I$117)\n+($O100*'fnd base rates'!I$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,9)))\n*$R100","v":368.13034999999996},{"$f":"(($D100*'fnd base rates'!J$107)\n+($E100*'fnd base rates'!J$108)\n+($F100*'fnd base rates'!J$109)\n+($G100*'fnd base rates'!J$110)\n+($H100*'fnd base rates'!J$111)\n+($I100*'fnd base rates'!J$112)\n+($J100*'fnd base rates'!J$113)\n+($K100*'fnd base rates'!J$114)\n+($M100*'fnd base rates'!J$116)\n+($N100*'fnd base rates'!J$117)\n+($O100*'fnd base rates'!J$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,10)))\n*$R100","v":252.54214999999996},{"$f":"(($D100*'fnd base rates'!K$107)\n+($E100*'fnd base rates'!K$108)\n+($F100*'fnd base rates'!K$109)\n+($G100*'fnd base rates'!K$110)\n+($H100*'fnd base rates'!K$111)\n+($I100*'fnd base rates'!K$112)\n+($J100*'fnd base rates'!K$113)\n+($K100*'fnd base rates'!K$114)\n+($M100*'fnd base rates'!K$116)\n+($N100*'fnd base rates'!K$117)\n+($O100*'fnd base rates'!K$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,11)))\n*$R100","v":1199.8922781999997},{"$f":"(($D100*'fnd base rates'!L$107)\n+($E100*'fnd base rates'!L$108)\n+($F100*'fnd base rates'!L$109)\n+($G100*'fnd base rates'!L$110)\n+($H100*'fnd base rates'!L$111)\n+($I100*'fnd base rates'!L$112)\n+($J100*'fnd base rates'!L$113)\n+($K100*'fnd base rates'!L$114)\n+($M100*'fnd base rates'!L$116)\n+($N100*'fnd base rates'!L$117)\n+($O100*'fnd base rates'!L$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D100*'fnd base rates'!M$107)\n+($E100*'fnd base rates'!M$108)\n+($F100*'fnd base rates'!M$109)\n+($G100*'fnd base rates'!M$110)\n+($H100*'fnd base rates'!M$111)\n+($I100*'fnd base rates'!M$112)\n+($J100*'fnd base rates'!M$113)\n+($K100*'fnd base rates'!M$114)\n+($M100*'fnd base rates'!M$116)\n+($N100*'fnd base rates'!M$117)\n+($O100*'fnd base rates'!M$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,13)))","v":0},9870.2045794400001,null,418100348,"418","100","348",1,1,9870.2045794400001,9870,0,9870,null,null,null,null,null,9870,0,9870,null,null,{"$f":"BC100-BA100","v":0}]
[418,418100710,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D101","v":0},{"$f":"'fnd enro'!E101","v":0},{"$f":"'fnd enro'!F101","v":0},{"$f":"'fnd enro'!G101","v":0},{"$f":"'fnd enro'!H101","v":1},{"$f":"'fnd enro'!I101","v":0},{"$f":"'fnd enro'!J101","v":0},{"$f":"'fnd enro'!K101","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L101","v":0},{"$f":"'fnd enro'!M101","v":0},{"$f":"'fnd enro'!N101","v":0},{"$f":"'fnd enro'!O101","v":0},{"$f":"'fnd enro'!P101","v":0},{"$f":"'fnd enro'!R101","v":1},1.0149999999999999,{"$f":"VALUE('fnd enro'!Q101)","v":3},null,{"$f":"(($D101*'fnd base rates'!C$107)\n+($E101*'fnd base rates'!C$108)\n+($F101*'fnd base rates'!C$109)\n+($G101*'fnd base rates'!C$110)\n+($H101*'fnd base rates'!C$111)\n+($I101*'fnd base rates'!C$112)\n+($J101*'fnd base rates'!C$113)\n+($K101*'fnd base rates'!C$114)\n+($M101*'fnd base rates'!C$116)\n+($N101*'fnd base rates'!C$117)\n+($O101*'fnd base rates'!C$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,3)))\n*$R101","v":544.50826618999997},{"$f":"(($D101*'fnd base rates'!D$107)\n+($E101*'fnd base rates'!D$108)\n+($F101*'fnd base rates'!D$109)\n+($G101*'fnd base rates'!D$110)\n+($H101*'fnd base rates'!D$111)\n+($I101*'fnd base rates'!D$112)\n+($J101*'fnd base rates'!D$113)\n+($K101*'fnd base rates'!D$114)\n+($M101*'fnd base rates'!D$116)\n+($N101*'fnd base rates'!D$117)\n+($O101*'fnd base rates'!D$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,4)))\n*$R101","v":776.55619999999999},{"$f":"(($D101*'fnd base rates'!E$107)\n+($E101*'fnd base rates'!E$108)\n+($F101*'fnd base rates'!E$109)\n+($G101*'fnd base rates'!E$110)\n+($H101*'fnd base rates'!E$111)\n+($I101*'fnd base rates'!E$112)\n+($J101*'fnd base rates'!E$113)\n+($K101*'fnd base rates'!E$114)\n+($M101*'fnd base rates'!E$116)\n+($N101*'fnd base rates'!E$117)\n+($O101*'fnd base rates'!E$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,5)))\n*$R101","v":3511.3725816399997},{"$f":"(($D101*'fnd base rates'!F$107)\n+($E101*'fnd base rates'!F$108)\n+($F101*'fnd base rates'!F$109)\n+($G101*'fnd base rates'!F$110)\n+($H101*'fnd base rates'!F$111)\n+($I101*'fnd base rates'!F$112)\n+($J101*'fnd base rates'!F$113)\n+($K101*'fnd base rates'!F$114)\n+($M101*'fnd base rates'!F$116)\n+($N101*'fnd base rates'!F$117)\n+($O101*'fnd base rates'!F$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,6)))\n*$R101","v":1010.30705818},{"$f":"(($D101*'fnd base rates'!G$107)\n+($E101*'fnd base rates'!G$108)\n+($F101*'fnd base rates'!G$109)\n+($G101*'fnd base rates'!G$110)\n+($H101*'fnd base rates'!G$111)\n+($I101*'fnd base rates'!G$112)\n+($J101*'fnd base rates'!G$113)\n+($K101*'fnd base rates'!G$114)\n+($M101*'fnd base rates'!G$116)\n+($N101*'fnd base rates'!G$117)\n+($O101*'fnd base rates'!G$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,7)))\n*$R101","v":170.98008123},{"$f":"(($D101*'fnd base rates'!H$107)\n+($E101*'fnd base rates'!H$108)\n+($F101*'fnd base rates'!H$109)\n+($G101*'fnd base rates'!H$110)\n+($H101*'fnd base rates'!H$111)\n+($I101*'fnd base rates'!H$112)\n+($J101*'fnd base rates'!H$113)\n+($K101*'fnd base rates'!H$114)\n+($M101*'fnd base rates'!H$116)\n+($N101*'fnd base rates'!H$117)\n+($O101*'fnd base rates'!H$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D101*'fnd base rates'!I$107)\n+($E101*'fnd base rates'!I$108)\n+($F101*'fnd base rates'!I$109)\n+($G101*'fnd base rates'!I$110)\n+($H101*'fnd base rates'!I$111)\n+($I101*'fnd base rates'!I$112)\n+($J101*'fnd base rates'!I$113)\n+($K101*'fnd base rates'!I$114)\n+($M101*'fnd base rates'!I$116)\n+($N101*'fnd base rates'!I$117)\n+($O101*'fnd base rates'!I$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,9)))\n*$R101","v":368.13034999999996},{"$f":"(($D101*'fnd base rates'!J$107)\n+($E101*'fnd base rates'!J$108)\n+($F101*'fnd base rates'!J$109)\n+($G101*'fnd base rates'!J$110)\n+($H101*'fnd base rates'!J$111)\n+($I101*'fnd base rates'!J$112)\n+($J101*'fnd base rates'!J$113)\n+($K101*'fnd base rates'!J$114)\n+($M101*'fnd base rates'!J$116)\n+($N101*'fnd base rates'!J$117)\n+($O101*'fnd base rates'!J$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,10)))\n*$R101","v":252.54214999999996},{"$f":"(($D101*'fnd base rates'!K$107)\n+($E101*'fnd base rates'!K$108)\n+($F101*'fnd base rates'!K$109)\n+($G101*'fnd base rates'!K$110)\n+($H101*'fnd base rates'!K$111)\n+($I101*'fnd base rates'!K$112)\n+($J101*'fnd base rates'!K$113)\n+($K101*'fnd base rates'!K$114)\n+($M101*'fnd base rates'!K$116)\n+($N101*'fnd base rates'!K$117)\n+($O101*'fnd base rates'!K$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,11)))\n*$R101","v":1199.8922781999997},{"$f":"(($D101*'fnd base rates'!L$107)\n+($E101*'fnd base rates'!L$108)\n+($F101*'fnd base rates'!L$109)\n+($G101*'fnd base rates'!L$110)\n+($H101*'fnd base rates'!L$111)\n+($I101*'fnd base rates'!L$112)\n+($J101*'fnd base rates'!L$113)\n+($K101*'fnd base rates'!L$114)\n+($M101*'fnd base rates'!L$116)\n+($N101*'fnd base rates'!L$117)\n+($O101*'fnd base rates'!L$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D101*'fnd base rates'!M$107)\n+($E101*'fnd base rates'!M$108)\n+($F101*'fnd base rates'!M$109)\n+($G101*'fnd base rates'!M$110)\n+($H101*'fnd base rates'!M$111)\n+($I101*'fnd base rates'!M$112)\n+($J101*'fnd base rates'!M$113)\n+($K101*'fnd base rates'!M$114)\n+($M101*'fnd base rates'!M$116)\n+($N101*'fnd base rates'!M$117)\n+($O101*'fnd base rates'!M$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,13)))","v":0},9870.2045794400001,null,418100710,"418","100","710",1,1,9870.2045794400001,9870,0,9870,null,null,null,null,null,9870,0,9870,null,null,{"$f":"BC101-BA101","v":0}]
[419,419035035,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D102","v":0},{"$f":"'fnd enro'!E102","v":0},{"$f":"'fnd enro'!F102","v":0},{"$f":"'fnd enro'!G102","v":0},{"$f":"'fnd enro'!H102","v":126},{"$f":"'fnd enro'!I102","v":0},{"$f":"'fnd enro'!J102","v":0},{"$f":"'fnd enro'!K102","v":4.8635999999999999},{"$f":"'fnd enro'!L102","v":0},{"$f":"'fnd enro'!M102","v":0},{"$f":"'fnd enro'!N102","v":3},{"$f":"'fnd enro'!O102","v":0},{"$f":"'fnd enro'!P102","v":97},{"$f":"'fnd enro'!R102","v":126},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q102)","v":11},null,{"$f":"(($D102*'fnd base rates'!C$107)\n+($E102*'fnd base rates'!C$108)\n+($F102*'fnd base rates'!C$109)\n+($G102*'fnd base rates'!C$110)\n+($H102*'fnd base rates'!C$111)\n+($I102*'fnd base rates'!C$112)\n+($J102*'fnd base rates'!C$113)\n+($K102*'fnd base rates'!C$114)\n+($M102*'fnd base rates'!C$116)\n+($N102*'fnd base rates'!C$117)\n+($O102*'fnd base rates'!C$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,3)))\n*$R102","v":82715.830600447996},{"$f":"(($D102*'fnd base rates'!D$107)\n+($E102*'fnd base rates'!D$108)\n+($F102*'fnd base rates'!D$109)\n+($G102*'fnd base rates'!D$110)\n+($H102*'fnd base rates'!D$111)\n+($I102*'fnd base rates'!D$112)\n+($J102*'fnd base rates'!D$113)\n+($K102*'fnd base rates'!D$114)\n+($M102*'fnd base rates'!D$116)\n+($N102*'fnd base rates'!D$117)\n+($O102*'fnd base rates'!D$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,4)))\n*$R102","v":147304.35264},{"$f":"(($D102*'fnd base rates'!E$107)\n+($E102*'fnd base rates'!E$108)\n+($F102*'fnd base rates'!E$109)\n+($G102*'fnd base rates'!E$110)\n+($H102*'fnd base rates'!E$111)\n+($I102*'fnd base rates'!E$112)\n+($J102*'fnd base rates'!E$113)\n+($K102*'fnd base rates'!E$114)\n+($M102*'fnd base rates'!E$116)\n+($N102*'fnd base rates'!E$117)\n+($O102*'fnd base rates'!E$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,5)))\n*$R102","v":886678.22882508801},{"$f":"(($D102*'fnd base rates'!F$107)\n+($E102*'fnd base rates'!F$108)\n+($F102*'fnd base rates'!F$109)\n+($G102*'fnd base rates'!F$110)\n+($H102*'fnd base rates'!F$111)\n+($I102*'fnd base rates'!F$112)\n+($J102*'fnd base rates'!F$113)\n+($K102*'fnd base rates'!F$114)\n+($M102*'fnd base rates'!F$116)\n+($N102*'fnd base rates'!F$117)\n+($O102*'fnd base rates'!F$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,6)))\n*$R102","v":137063.97468825601},{"$f":"(($D102*'fnd base rates'!G$107)\n+($E102*'fnd base rates'!G$108)\n+($F102*'fnd base rates'!G$109)\n+($G102*'fnd base rates'!G$110)\n+($H102*'fnd base rates'!G$111)\n+($I102*'fnd base rates'!G$112)\n+($J102*'fnd base rates'!G$113)\n+($K102*'fnd base rates'!G$114)\n+($M102*'fnd base rates'!G$116)\n+($N102*'fnd base rates'!G$117)\n+($O102*'fnd base rates'!G$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,7)))\n*$R102","v":43068.875522816008},{"$f":"(($D102*'fnd base rates'!H$107)\n+($E102*'fnd base rates'!H$108)\n+($F102*'fnd base rates'!H$109)\n+($G102*'fnd base rates'!H$110)\n+($H102*'fnd base rates'!H$111)\n+($I102*'fnd base rates'!H$112)\n+($J102*'fnd base rates'!H$113)\n+($K102*'fnd base rates'!H$114)\n+($M102*'fnd base rates'!H$116)\n+($N102*'fnd base rates'!H$117)\n+($O102*'fnd base rates'!H$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,8)))","v":69143.375684000013},{"$f":"(($D102*'fnd base rates'!I$107)\n+($E102*'fnd base rates'!I$108)\n+($F102*'fnd base rates'!I$109)\n+($G102*'fnd base rates'!I$110)\n+($H102*'fnd base rates'!I$111)\n+($I102*'fnd base rates'!I$112)\n+($J102*'fnd base rates'!I$113)\n+($K102*'fnd base rates'!I$114)\n+($M102*'fnd base rates'!I$116)\n+($N102*'fnd base rates'!I$117)\n+($O102*'fnd base rates'!I$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,9)))\n*$R102","v":66509.820800000016},{"$f":"(($D102*'fnd base rates'!J$107)\n+($E102*'fnd base rates'!J$108)\n+($F102*'fnd base rates'!J$109)\n+($G102*'fnd base rates'!J$110)\n+($H102*'fnd base rates'!J$111)\n+($I102*'fnd base rates'!J$112)\n+($J102*'fnd base rates'!J$113)\n+($K102*'fnd base rates'!J$114)\n+($M102*'fnd base rates'!J$116)\n+($N102*'fnd base rates'!J$117)\n+($O102*'fnd base rates'!J$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,10)))\n*$R102","v":120078.01216000001},{"$f":"(($D102*'fnd base rates'!K$107)\n+($E102*'fnd base rates'!K$108)\n+($F102*'fnd base rates'!K$109)\n+($G102*'fnd base rates'!K$110)\n+($H102*'fnd base rates'!K$111)\n+($I102*'fnd base rates'!K$112)\n+($J102*'fnd base rates'!K$113)\n+($K102*'fnd base rates'!K$114)\n+($M102*'fnd base rates'!K$116)\n+($N102*'fnd base rates'!K$117)\n+($O102*'fnd base rates'!K$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,11)))\n*$R102","v":163105.32754943997},{"$f":"(($D102*'fnd base rates'!L$107)\n+($E102*'fnd base rates'!L$108)\n+($F102*'fnd base rates'!L$109)\n+($G102*'fnd base rates'!L$110)\n+($H102*'fnd base rates'!L$111)\n+($I102*'fnd base rates'!L$112)\n+($J102*'fnd base rates'!L$113)\n+($K102*'fnd base rates'!L$114)\n+($M102*'fnd base rates'!L$116)\n+($N102*'fnd base rates'!L$117)\n+($O102*'fnd base rates'!L$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,12)))","v":252135.06168000001},{"$f":"(($D102*'fnd base rates'!M$107)\n+($E102*'fnd base rates'!M$108)\n+($F102*'fnd base rates'!M$109)\n+($G102*'fnd base rates'!M$110)\n+($H102*'fnd base rates'!M$111)\n+($I102*'fnd base rates'!M$112)\n+($J102*'fnd base rates'!M$113)\n+($K102*'fnd base rates'!M$114)\n+($M102*'fnd base rates'!M$116)\n+($N102*'fnd base rates'!M$117)\n+($O102*'fnd base rates'!M$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,13)))","v":0},1967802.8601500483,null,419035035,"419","035","035",1,126,1967802.8601500483,15617,0,15617,null,null,null,null,null,15617,0,15617,null,null,{"$f":"BC102-BA102","v":0}]
[419,419035044,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D103","v":0},{"$f":"'fnd enro'!E103","v":0},{"$f":"'fnd enro'!F103","v":0},{"$f":"'fnd enro'!G103","v":0},{"$f":"'fnd enro'!H103","v":5},{"$f":"'fnd enro'!I103","v":0},{"$f":"'fnd enro'!J103","v":0},{"$f":"'fnd enro'!K103","v":0.193},{"$f":"'fnd enro'!L103","v":0},{"$f":"'fnd enro'!M103","v":0},{"$f":"'fnd enro'!N103","v":0},{"$f":"'fnd enro'!O103","v":0},{"$f":"'fnd enro'!P103","v":3},{"$f":"'fnd enro'!R103","v":5},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q103)","v":11},null,{"$f":"(($D103*'fnd base rates'!C$107)\n+($E103*'fnd base rates'!C$108)\n+($F103*'fnd base rates'!C$109)\n+($G103*'fnd base rates'!C$110)\n+($H103*'fnd base rates'!C$111)\n+($I103*'fnd base rates'!C$112)\n+($J103*'fnd base rates'!C$113)\n+($K103*'fnd base rates'!C$114)\n+($M103*'fnd base rates'!C$116)\n+($N103*'fnd base rates'!C$117)\n+($O103*'fnd base rates'!C$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,3)))\n*$R103","v":3191.2854022400006},{"$f":"(($D103*'fnd base rates'!D$107)\n+($E103*'fnd base rates'!D$108)\n+($F103*'fnd base rates'!D$109)\n+($G103*'fnd base rates'!D$110)\n+($H103*'fnd base rates'!D$111)\n+($I103*'fnd base rates'!D$112)\n+($J103*'fnd base rates'!D$113)\n+($K103*'fnd base rates'!D$114)\n+($M103*'fnd base rates'!D$116)\n+($N103*'fnd base rates'!D$117)\n+($O103*'fnd base rates'!D$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,4)))\n*$R103","v":5455.1667200000011},{"$f":"(($D103*'fnd base rates'!E$107)\n+($E103*'fnd base rates'!E$108)\n+($F103*'fnd base rates'!E$109)\n+($G103*'fnd base rates'!E$110)\n+($H103*'fnd base rates'!E$111)\n+($I103*'fnd base rates'!E$112)\n+($J103*'fnd base rates'!E$113)\n+($K103*'fnd base rates'!E$114)\n+($M103*'fnd base rates'!E$116)\n+($N103*'fnd base rates'!E$117)\n+($O103*'fnd base rates'!E$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,5)))\n*$R103","v":31442.962685440005},{"$f":"(($D103*'fnd base rates'!F$107)\n+($E103*'fnd base rates'!F$108)\n+($F103*'fnd base rates'!F$109)\n+($G103*'fnd base rates'!F$110)\n+($H103*'fnd base rates'!F$111)\n+($I103*'fnd base rates'!F$112)\n+($J103*'fnd base rates'!F$113)\n+($K103*'fnd base rates'!F$114)\n+($M103*'fnd base rates'!F$116)\n+($N103*'fnd base rates'!F$117)\n+($O103*'fnd base rates'!F$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,6)))\n*$R103","v":5414.84768128},{"$f":"(($D103*'fnd base rates'!G$107)\n+($E103*'fnd base rates'!G$108)\n+($F103*'fnd base rates'!G$109)\n+($G103*'fnd base rates'!G$110)\n+($H103*'fnd base rates'!G$111)\n+($I103*'fnd base rates'!G$112)\n+($J103*'fnd base rates'!G$113)\n+($K103*'fnd base rates'!G$114)\n+($M103*'fnd base rates'!G$116)\n+($N103*'fnd base rates'!G$117)\n+($O103*'fnd base rates'!G$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,7)))\n*$R103","v":1528.8101740800003},{"$f":"(($D103*'fnd base rates'!H$107)\n+($E103*'fnd base rates'!H$108)\n+($F103*'fnd base rates'!H$109)\n+($G103*'fnd base rates'!H$110)\n+($H103*'fnd base rates'!H$111)\n+($I103*'fnd base rates'!H$112)\n+($J103*'fnd base rates'!H$113)\n+($K103*'fnd base rates'!H$114)\n+($M103*'fnd base rates'!H$116)\n+($N103*'fnd base rates'!H$117)\n+($O103*'fnd base rates'!H$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,8)))","v":2703.4746700000005},{"$f":"(($D103*'fnd base rates'!I$107)\n+($E103*'fnd base rates'!I$108)\n+($F103*'fnd base rates'!I$109)\n+($G103*'fnd base rates'!I$110)\n+($H103*'fnd base rates'!I$111)\n+($I103*'fnd base rates'!I$112)\n+($J103*'fnd base rates'!I$113)\n+($K103*'fnd base rates'!I$114)\n+($M103*'fnd base rates'!I$116)\n+($N103*'fnd base rates'!I$117)\n+($O103*'fnd base rates'!I$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,9)))\n*$R103","v":2484.2086400000003},{"$f":"(($D103*'fnd base rates'!J$107)\n+($E103*'fnd base rates'!J$108)\n+($F103*'fnd base rates'!J$109)\n+($G103*'fnd base rates'!J$110)\n+($H103*'fnd base rates'!J$111)\n+($I103*'fnd base rates'!J$112)\n+($J103*'fnd base rates'!J$113)\n+($K103*'fnd base rates'!J$114)\n+($M103*'fnd base rates'!J$116)\n+($N103*'fnd base rates'!J$117)\n+($O103*'fnd base rates'!J$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,10)))\n*$R103","v":4009.6716799999999},{"$f":"(($D103*'fnd base rates'!K$107)\n+($E103*'fnd base rates'!K$108)\n+($F103*'fnd base rates'!K$109)\n+($G103*'fnd base rates'!K$110)\n+($H103*'fnd base rates'!K$111)\n+($I103*'fnd base rates'!K$112)\n+($J103*'fnd base rates'!K$113)\n+($K103*'fnd base rates'!K$114)\n+($M103*'fnd base rates'!K$116)\n+($N103*'fnd base rates'!K$117)\n+($O103*'fnd base rates'!K$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,11)))\n*$R103","v":6430.9497472000003},{"$f":"(($D103*'fnd base rates'!L$107)\n+($E103*'fnd base rates'!L$108)\n+($F103*'fnd base rates'!L$109)\n+($G103*'fnd base rates'!L$110)\n+($H103*'fnd base rates'!L$111)\n+($I103*'fnd base rates'!L$112)\n+($J103*'fnd base rates'!L$113)\n+($K103*'fnd base rates'!L$114)\n+($M103*'fnd base rates'!L$116)\n+($N103*'fnd base rates'!L$117)\n+($O103*'fnd base rates'!L$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,12)))","v":9439.1534000000011},{"$f":"(($D103*'fnd base rates'!M$107)\n+($E103*'fnd base rates'!M$108)\n+($F103*'fnd base rates'!M$109)\n+($G103*'fnd base rates'!M$110)\n+($H103*'fnd base rates'!M$111)\n+($I103*'fnd base rates'!M$112)\n+($J103*'fnd base rates'!M$113)\n+($K103*'fnd base rates'!M$114)\n+($M103*'fnd base rates'!M$116)\n+($N103*'fnd base rates'!M$117)\n+($O103*'fnd base rates'!M$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,13)))","v":0},72100.530800239998,null,419035044,"419","035","044",1,5,72100.530800239998,14420,0,14420,null,null,null,null,null,14420,0,14420,null,null,{"$f":"BC103-BA103","v":0}]
[419,419035165,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D104","v":0},{"$f":"'fnd enro'!E104","v":0},{"$f":"'fnd enro'!F104","v":0},{"$f":"'fnd enro'!G104","v":0},{"$f":"'fnd enro'!H104","v":2},{"$f":"'fnd enro'!I104","v":0},{"$f":"'fnd enro'!J104","v":0},{"$f":"'fnd enro'!K104","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L104","v":0},{"$f":"'fnd enro'!M104","v":0},{"$f":"'fnd enro'!N104","v":0},{"$f":"'fnd enro'!O104","v":0},{"$f":"'fnd enro'!P104","v":0},{"$f":"'fnd enro'!R104","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q104)","v":10},null,{"$f":"(($D104*'fnd base rates'!C$107)\n+($E104*'fnd base rates'!C$108)\n+($F104*'fnd base rates'!C$109)\n+($G104*'fnd base rates'!C$110)\n+($H104*'fnd base rates'!C$111)\n+($I104*'fnd base rates'!C$112)\n+($J104*'fnd base rates'!C$113)\n+($K104*'fnd base rates'!C$114)\n+($M104*'fnd base rates'!C$116)\n+($N104*'fnd base rates'!C$117)\n+($O104*'fnd base rates'!C$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,3)))\n*$R104","v":1167.3398888960003},{"$f":"(($D104*'fnd base rates'!D$107)\n+($E104*'fnd base rates'!D$108)\n+($F104*'fnd base rates'!D$109)\n+($G104*'fnd base rates'!D$110)\n+($H104*'fnd base rates'!D$111)\n+($I104*'fnd base rates'!D$112)\n+($J104*'fnd base rates'!D$113)\n+($K104*'fnd base rates'!D$114)\n+($M104*'fnd base rates'!D$116)\n+($N104*'fnd base rates'!D$117)\n+($O104*'fnd base rates'!D$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,4)))\n*$R104","v":1664.8140800000001},{"$f":"(($D104*'fnd base rates'!E$107)\n+($E104*'fnd base rates'!E$108)\n+($F104*'fnd base rates'!E$109)\n+($G104*'fnd base rates'!E$110)\n+($H104*'fnd base rates'!E$111)\n+($I104*'fnd base rates'!E$112)\n+($J104*'fnd base rates'!E$113)\n+($K104*'fnd base rates'!E$114)\n+($M104*'fnd base rates'!E$116)\n+($N104*'fnd base rates'!E$117)\n+($O104*'fnd base rates'!E$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,5)))\n*$R104","v":7527.8292981760005},{"$f":"(($D104*'fnd base rates'!F$107)\n+($E104*'fnd base rates'!F$108)\n+($F104*'fnd base rates'!F$109)\n+($G104*'fnd base rates'!F$110)\n+($H104*'fnd base rates'!F$111)\n+($I104*'fnd base rates'!F$112)\n+($J104*'fnd base rates'!F$113)\n+($K104*'fnd base rates'!F$114)\n+($M104*'fnd base rates'!F$116)\n+($N104*'fnd base rates'!F$117)\n+($O104*'fnd base rates'!F$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,6)))\n*$R104","v":2165.9390725120002},{"$f":"(($D104*'fnd base rates'!G$107)\n+($E104*'fnd base rates'!G$108)\n+($F104*'fnd base rates'!G$109)\n+($G104*'fnd base rates'!G$110)\n+($H104*'fnd base rates'!G$111)\n+($I104*'fnd base rates'!G$112)\n+($J104*'fnd base rates'!G$113)\n+($K104*'fnd base rates'!G$114)\n+($M104*'fnd base rates'!G$116)\n+($N104*'fnd base rates'!G$117)\n+($O104*'fnd base rates'!G$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,7)))\n*$R104","v":366.55434163200005},{"$f":"(($D104*'fnd base rates'!H$107)\n+($E104*'fnd base rates'!H$108)\n+($F104*'fnd base rates'!H$109)\n+($G104*'fnd base rates'!H$110)\n+($H104*'fnd base rates'!H$111)\n+($I104*'fnd base rates'!H$112)\n+($J104*'fnd base rates'!H$113)\n+($K104*'fnd base rates'!H$114)\n+($M104*'fnd base rates'!H$116)\n+($N104*'fnd base rates'!H$117)\n+($O104*'fnd base rates'!H$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D104*'fnd base rates'!I$107)\n+($E104*'fnd base rates'!I$108)\n+($F104*'fnd base rates'!I$109)\n+($G104*'fnd base rates'!I$110)\n+($H104*'fnd base rates'!I$111)\n+($I104*'fnd base rates'!I$112)\n+($J104*'fnd base rates'!I$113)\n+($K104*'fnd base rates'!I$114)\n+($M104*'fnd base rates'!I$116)\n+($N104*'fnd base rates'!I$117)\n+($O104*'fnd base rates'!I$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,9)))\n*$R104","v":789.21344000000011},{"$f":"(($D104*'fnd base rates'!J$107)\n+($E104*'fnd base rates'!J$108)\n+($F104*'fnd base rates'!J$109)\n+($G104*'fnd base rates'!J$110)\n+($H104*'fnd base rates'!J$111)\n+($I104*'fnd base rates'!J$112)\n+($J104*'fnd base rates'!J$113)\n+($K104*'fnd base rates'!J$114)\n+($M104*'fnd base rates'!J$116)\n+($N104*'fnd base rates'!J$117)\n+($O104*'fnd base rates'!J$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,10)))\n*$R104","v":541.41056000000003},{"$f":"(($D104*'fnd base rates'!K$107)\n+($E104*'fnd base rates'!K$108)\n+($F104*'fnd base rates'!K$109)\n+($G104*'fnd base rates'!K$110)\n+($H104*'fnd base rates'!K$111)\n+($I104*'fnd base rates'!K$112)\n+($J104*'fnd base rates'!K$113)\n+($K104*'fnd base rates'!K$114)\n+($M104*'fnd base rates'!K$116)\n+($N104*'fnd base rates'!K$117)\n+($O104*'fnd base rates'!K$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,11)))\n*$R104","v":2572.3798988799999},{"$f":"(($D104*'fnd base rates'!L$107)\n+($E104*'fnd base rates'!L$108)\n+($F104*'fnd base rates'!L$109)\n+($G104*'fnd base rates'!L$110)\n+($H104*'fnd base rates'!L$111)\n+($I104*'fnd base rates'!L$112)\n+($J104*'fnd base rates'!L$113)\n+($K104*'fnd base rates'!L$114)\n+($M104*'fnd base rates'!L$116)\n+($N104*'fnd base rates'!L$117)\n+($O104*'fnd base rates'!L$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,12)))","v":3024.95336},{"$f":"(($D104*'fnd base rates'!M$107)\n+($E104*'fnd base rates'!M$108)\n+($F104*'fnd base rates'!M$109)\n+($G104*'fnd base rates'!M$110)\n+($H104*'fnd base rates'!M$111)\n+($I104*'fnd base rates'!M$112)\n+($J104*'fnd base rates'!M$113)\n+($K104*'fnd base rates'!M$114)\n+($M104*'fnd base rates'!M$116)\n+($N104*'fnd base rates'!M$117)\n+($O104*'fnd base rates'!M$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,13)))","v":0},20867.311808096001,null,419035165,"419","035","165",1,2,20867.311808096001,10434,0,10434,null,null,null,null,null,10434,0,10434,null,null,{"$f":"BC104-BA104","v":0}]
[419,419035243,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D105","v":0},{"$f":"'fnd enro'!E105","v":0},{"$f":"'fnd enro'!F105","v":0},{"$f":"'fnd enro'!G105","v":0},{"$f":"'fnd enro'!H105","v":1},{"$f":"'fnd enro'!I105","v":0},{"$f":"'fnd enro'!J105","v":0},{"$f":"'fnd enro'!K105","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L105","v":0},{"$f":"'fnd enro'!M105","v":0},{"$f":"'fnd enro'!N105","v":0},{"$f":"'fnd enro'!O105","v":0},{"$f":"'fnd enro'!P105","v":1},{"$f":"'fnd enro'!R105","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q105)","v":9},null,{"$f":"(($D105*'fnd base rates'!C$107)\n+($E105*'fnd base rates'!C$108)\n+($F105*'fnd base rates'!C$109)\n+($G105*'fnd base rates'!C$110)\n+($H105*'fnd base rates'!C$111)\n+($I105*'fnd base rates'!C$112)\n+($J105*'fnd base rates'!C$113)\n+($K105*'fnd base rates'!C$114)\n+($M105*'fnd base rates'!C$116)\n+($N105*'fnd base rates'!C$117)\n+($O105*'fnd base rates'!C$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,3)))\n*$R105","v":666.09682444800012},{"$f":"(($D105*'fnd base rates'!D$107)\n+($E105*'fnd base rates'!D$108)\n+($F105*'fnd base rates'!D$109)\n+($G105*'fnd base rates'!D$110)\n+($H105*'fnd base rates'!D$111)\n+($I105*'fnd base rates'!D$112)\n+($J105*'fnd base rates'!D$113)\n+($K105*'fnd base rates'!D$114)\n+($M105*'fnd base rates'!D$116)\n+($N105*'fnd base rates'!D$117)\n+($O105*'fnd base rates'!D$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,4)))\n*$R105","v":1222.9337600000001},{"$f":"(($D105*'fnd base rates'!E$107)\n+($E105*'fnd base rates'!E$108)\n+($F105*'fnd base rates'!E$109)\n+($G105*'fnd base rates'!E$110)\n+($H105*'fnd base rates'!E$111)\n+($I105*'fnd base rates'!E$112)\n+($J105*'fnd base rates'!E$113)\n+($K105*'fnd base rates'!E$114)\n+($M105*'fnd base rates'!E$116)\n+($N105*'fnd base rates'!E$117)\n+($O105*'fnd base rates'!E$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,5)))\n*$R105","v":7576.168729088},{"$f":"(($D105*'fnd base rates'!F$107)\n+($E105*'fnd base rates'!F$108)\n+($F105*'fnd base rates'!F$109)\n+($G105*'fnd base rates'!F$110)\n+($H105*'fnd base rates'!F$111)\n+($I105*'fnd base rates'!F$112)\n+($J105*'fnd base rates'!F$113)\n+($K105*'fnd base rates'!F$114)\n+($M105*'fnd base rates'!F$116)\n+($N105*'fnd base rates'!F$117)\n+($O105*'fnd base rates'!F$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,6)))\n*$R105","v":1082.9695362560001},{"$f":"(($D105*'fnd base rates'!G$107)\n+($E105*'fnd base rates'!G$108)\n+($F105*'fnd base rates'!G$109)\n+($G105*'fnd base rates'!G$110)\n+($H105*'fnd base rates'!G$111)\n+($I105*'fnd base rates'!G$112)\n+($J105*'fnd base rates'!G$113)\n+($K105*'fnd base rates'!G$114)\n+($M105*'fnd base rates'!G$116)\n+($N105*'fnd base rates'!G$117)\n+($O105*'fnd base rates'!G$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,7)))\n*$R105","v":368.22629081600002},{"$f":"(($D105*'fnd base rates'!H$107)\n+($E105*'fnd base rates'!H$108)\n+($F105*'fnd base rates'!H$109)\n+($G105*'fnd base rates'!H$110)\n+($H105*'fnd base rates'!H$111)\n+($I105*'fnd base rates'!H$112)\n+($J105*'fnd base rates'!H$113)\n+($K105*'fnd base rates'!H$114)\n+($M105*'fnd base rates'!H$116)\n+($N105*'fnd base rates'!H$117)\n+($O105*'fnd base rates'!H$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,8)))","v":549.49893399999996},{"$f":"(($D105*'fnd base rates'!I$107)\n+($E105*'fnd base rates'!I$108)\n+($F105*'fnd base rates'!I$109)\n+($G105*'fnd base rates'!I$110)\n+($H105*'fnd base rates'!I$111)\n+($I105*'fnd base rates'!I$112)\n+($J105*'fnd base rates'!I$113)\n+($K105*'fnd base rates'!I$114)\n+($M105*'fnd base rates'!I$116)\n+($N105*'fnd base rates'!I$117)\n+($O105*'fnd base rates'!I$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,9)))\n*$R105","v":548.97216000000003},{"$f":"(($D105*'fnd base rates'!J$107)\n+($E105*'fnd base rates'!J$108)\n+($F105*'fnd base rates'!J$109)\n+($G105*'fnd base rates'!J$110)\n+($H105*'fnd base rates'!J$111)\n+($I105*'fnd base rates'!J$112)\n+($J105*'fnd base rates'!J$113)\n+($K105*'fnd base rates'!J$114)\n+($M105*'fnd base rates'!J$116)\n+($N105*'fnd base rates'!J$117)\n+($O105*'fnd base rates'!J$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,10)))\n*$R105","v":1072.8550399999999},{"$f":"(($D105*'fnd base rates'!K$107)\n+($E105*'fnd base rates'!K$108)\n+($F105*'fnd base rates'!K$109)\n+($G105*'fnd base rates'!K$110)\n+($H105*'fnd base rates'!K$111)\n+($I105*'fnd base rates'!K$112)\n+($J105*'fnd base rates'!K$113)\n+($K105*'fnd base rates'!K$114)\n+($M105*'fnd base rates'!K$116)\n+($N105*'fnd base rates'!K$117)\n+($O105*'fnd base rates'!K$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,11)))\n*$R105","v":1286.18994944},{"$f":"(($D105*'fnd base rates'!L$107)\n+($E105*'fnd base rates'!L$108)\n+($F105*'fnd base rates'!L$109)\n+($G105*'fnd base rates'!L$110)\n+($H105*'fnd base rates'!L$111)\n+($I105*'fnd base rates'!L$112)\n+($J105*'fnd base rates'!L$113)\n+($K105*'fnd base rates'!L$114)\n+($M105*'fnd base rates'!L$116)\n+($N105*'fnd base rates'!L$117)\n+($O105*'fnd base rates'!L$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,12)))","v":2079.25668},{"$f":"(($D105*'fnd base rates'!M$107)\n+($E105*'fnd base rates'!M$108)\n+($F105*'fnd base rates'!M$109)\n+($G105*'fnd base rates'!M$110)\n+($H105*'fnd base rates'!M$111)\n+($I105*'fnd base rates'!M$112)\n+($J105*'fnd base rates'!M$113)\n+($K105*'fnd base rates'!M$114)\n+($M105*'fnd base rates'!M$116)\n+($N105*'fnd base rates'!M$117)\n+($O105*'fnd base rates'!M$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,13)))","v":0},16453.167904047998,null,419035243,"419","035","243",1,1,16453.167904047998,16453,0,16453,null,null,null,null,null,16453,0,16453,null,null,{"$f":"BC105-BA105","v":0}]
[419,419035244,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D106","v":0},{"$f":"'fnd enro'!E106","v":0},{"$f":"'fnd enro'!F106","v":0},{"$f":"'fnd enro'!G106","v":0},{"$f":"'fnd enro'!H106","v":2},{"$f":"'fnd enro'!I106","v":0},{"$f":"'fnd enro'!J106","v":0},{"$f":"'fnd enro'!K106","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L106","v":0},{"$f":"'fnd enro'!M106","v":0},{"$f":"'fnd enro'!N106","v":0},{"$f":"'fnd enro'!O106","v":0},{"$f":"'fnd enro'!P106","v":1},{"$f":"'fnd enro'!R106","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q106)","v":10},null,{"$f":"(($D106*'fnd base rates'!C$107)\n+($E106*'fnd base rates'!C$108)\n+($F106*'fnd base rates'!C$109)\n+($G106*'fnd base rates'!C$110)\n+($H106*'fnd base rates'!C$111)\n+($I106*'fnd base rates'!C$112)\n+($J106*'fnd base rates'!C$113)\n+($K106*'fnd base rates'!C$114)\n+($M106*'fnd base rates'!C$116)\n+($N106*'fnd base rates'!C$117)\n+($O106*'fnd base rates'!C$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,3)))\n*$R106","v":1253.6291688960002},{"$f":"(($D106*'fnd base rates'!D$107)\n+($E106*'fnd base rates'!D$108)\n+($F106*'fnd base rates'!D$109)\n+($G106*'fnd base rates'!D$110)\n+($H106*'fnd base rates'!D$111)\n+($I106*'fnd base rates'!D$112)\n+($J106*'fnd base rates'!D$113)\n+($K106*'fnd base rates'!D$114)\n+($M106*'fnd base rates'!D$116)\n+($N106*'fnd base rates'!D$117)\n+($O106*'fnd base rates'!D$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,4)))\n*$R106","v":2073.6844800000003},{"$f":"(($D106*'fnd base rates'!E$107)\n+($E106*'fnd base rates'!E$108)\n+($F106*'fnd base rates'!E$109)\n+($G106*'fnd base rates'!E$110)\n+($H106*'fnd base rates'!E$111)\n+($I106*'fnd base rates'!E$112)\n+($J106*'fnd base rates'!E$113)\n+($K106*'fnd base rates'!E$114)\n+($M106*'fnd base rates'!E$116)\n+($N106*'fnd base rates'!E$117)\n+($O106*'fnd base rates'!E$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,5)))\n*$R106","v":11519.092018176001},{"$f":"(($D106*'fnd base rates'!F$107)\n+($E106*'fnd base rates'!F$108)\n+($F106*'fnd base rates'!F$109)\n+($G106*'fnd base rates'!F$110)\n+($H106*'fnd base rates'!F$111)\n+($I106*'fnd base rates'!F$112)\n+($J106*'fnd base rates'!F$113)\n+($K106*'fnd base rates'!F$114)\n+($M106*'fnd base rates'!F$116)\n+($N106*'fnd base rates'!F$117)\n+($O106*'fnd base rates'!F$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,6)))\n*$R106","v":2165.9390725120002},{"$f":"(($D106*'fnd base rates'!G$107)\n+($E106*'fnd base rates'!G$108)\n+($F106*'fnd base rates'!G$109)\n+($G106*'fnd base rates'!G$110)\n+($H106*'fnd base rates'!G$111)\n+($I106*'fnd base rates'!G$112)\n+($J106*'fnd base rates'!G$113)\n+($K106*'fnd base rates'!G$114)\n+($M106*'fnd base rates'!G$116)\n+($N106*'fnd base rates'!G$117)\n+($O106*'fnd base rates'!G$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,7)))\n*$R106","v":560.18570163200002},{"$f":"(($D106*'fnd base rates'!H$107)\n+($E106*'fnd base rates'!H$108)\n+($F106*'fnd base rates'!H$109)\n+($G106*'fnd base rates'!H$110)\n+($H106*'fnd base rates'!H$111)\n+($I106*'fnd base rates'!H$112)\n+($J106*'fnd base rates'!H$113)\n+($K106*'fnd base rates'!H$114)\n+($M106*'fnd base rates'!H$116)\n+($N106*'fnd base rates'!H$117)\n+($O106*'fnd base rates'!H$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,8)))","v":1074.157868},{"$f":"(($D106*'fnd base rates'!I$107)\n+($E106*'fnd base rates'!I$108)\n+($F106*'fnd base rates'!I$109)\n+($G106*'fnd base rates'!I$110)\n+($H106*'fnd base rates'!I$111)\n+($I106*'fnd base rates'!I$112)\n+($J106*'fnd base rates'!I$113)\n+($K106*'fnd base rates'!I$114)\n+($M106*'fnd base rates'!I$116)\n+($N106*'fnd base rates'!I$117)\n+($O106*'fnd base rates'!I$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,9)))\n*$R106","v":950.83584000000019},{"$f":"(($D106*'fnd base rates'!J$107)\n+($E106*'fnd base rates'!J$108)\n+($F106*'fnd base rates'!J$109)\n+($G106*'fnd base rates'!J$110)\n+($H106*'fnd base rates'!J$111)\n+($I106*'fnd base rates'!J$112)\n+($J106*'fnd base rates'!J$113)\n+($K106*'fnd base rates'!J$114)\n+($M106*'fnd base rates'!J$116)\n+($N106*'fnd base rates'!J$117)\n+($O106*'fnd base rates'!J$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,10)))\n*$R106","v":1381.2268800000002},{"$f":"(($D106*'fnd base rates'!K$107)\n+($E106*'fnd base rates'!K$108)\n+($F106*'fnd base rates'!K$109)\n+($G106*'fnd base rates'!K$110)\n+($H106*'fnd base rates'!K$111)\n+($I106*'fnd base rates'!K$112)\n+($J106*'fnd base rates'!K$113)\n+($K106*'fnd base rates'!K$114)\n+($M106*'fnd base rates'!K$116)\n+($N106*'fnd base rates'!K$117)\n+($O106*'fnd base rates'!K$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,11)))\n*$R106","v":2572.3798988799999},{"$f":"(($D106*'fnd base rates'!L$107)\n+($E106*'fnd base rates'!L$108)\n+($F106*'fnd base rates'!L$109)\n+($G106*'fnd base rates'!L$110)\n+($H106*'fnd base rates'!L$111)\n+($I106*'fnd base rates'!L$112)\n+($J106*'fnd base rates'!L$113)\n+($K106*'fnd base rates'!L$114)\n+($M106*'fnd base rates'!L$116)\n+($N106*'fnd base rates'!L$117)\n+($O106*'fnd base rates'!L$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,12)))","v":3618.3533600000001},{"$f":"(($D106*'fnd base rates'!M$107)\n+($E106*'fnd base rates'!M$108)\n+($F106*'fnd base rates'!M$109)\n+($G106*'fnd base rates'!M$110)\n+($H106*'fnd base rates'!M$111)\n+($I106*'fnd base rates'!M$112)\n+($J106*'fnd base rates'!M$113)\n+($K106*'fnd base rates'!M$114)\n+($M106*'fnd base rates'!M$116)\n+($N106*'fnd base rates'!M$117)\n+($O106*'fnd base rates'!M$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,13)))","v":0},27169.484288096002,null,419035244,"419","035","244",1,2,27169.484288096002,13585,0,13585,null,null,null,null,null,13585,0,13585,null,null,{"$f":"BC106-BA106","v":0}]
[419,419035293,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D107","v":0},{"$f":"'fnd enro'!E107","v":0},{"$f":"'fnd enro'!F107","v":0},{"$f":"'fnd enro'!G107","v":0},{"$f":"'fnd enro'!H107","v":1},{"$f":"'fnd enro'!I107","v":0},{"$f":"'fnd enro'!J107","v":0},{"$f":"'fnd enro'!K107","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L107","v":0},{"$f":"'fnd enro'!M107","v":0},{"$f":"'fnd enro'!N107","v":0},{"$f":"'fnd enro'!O107","v":0},{"$f":"'fnd enro'!P107","v":1},{"$f":"'fnd enro'!R107","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q107)","v":10},null,{"$f":"(($D107*'fnd base rates'!C$107)\n+($E107*'fnd base rates'!C$108)\n+($F107*'fnd base rates'!C$109)\n+($G107*'fnd base rates'!C$110)\n+($H107*'fnd base rates'!C$111)\n+($I107*'fnd base rates'!C$112)\n+($J107*'fnd base rates'!C$113)\n+($K107*'fnd base rates'!C$114)\n+($M107*'fnd base rates'!C$116)\n+($N107*'fnd base rates'!C$117)\n+($O107*'fnd base rates'!C$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,3)))\n*$R107","v":669.95922444799999},{"$f":"(($D107*'fnd base rates'!D$107)\n+($E107*'fnd base rates'!D$108)\n+($F107*'fnd base rates'!D$109)\n+($G107*'fnd base rates'!D$110)\n+($H107*'fnd base rates'!D$111)\n+($I107*'fnd base rates'!D$112)\n+($J107*'fnd base rates'!D$113)\n+($K107*'fnd base rates'!D$114)\n+($M107*'fnd base rates'!D$116)\n+($N107*'fnd base rates'!D$117)\n+($O107*'fnd base rates'!D$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,4)))\n*$R107","v":1241.2774400000003},{"$f":"(($D107*'fnd base rates'!E$107)\n+($E107*'fnd base rates'!E$108)\n+($F107*'fnd base rates'!E$109)\n+($G107*'fnd base rates'!E$110)\n+($H107*'fnd base rates'!E$111)\n+($I107*'fnd base rates'!E$112)\n+($J107*'fnd base rates'!E$113)\n+($K107*'fnd base rates'!E$114)\n+($M107*'fnd base rates'!E$116)\n+($N107*'fnd base rates'!E$117)\n+($O107*'fnd base rates'!E$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,5)))\n*$R107","v":7755.1773690880009},{"$f":"(($D107*'fnd base rates'!F$107)\n+($E107*'fnd base rates'!F$108)\n+($F107*'fnd base rates'!F$109)\n+($G107*'fnd base rates'!F$110)\n+($H107*'fnd base rates'!F$111)\n+($I107*'fnd base rates'!F$112)\n+($J107*'fnd base rates'!F$113)\n+($K107*'fnd base rates'!F$114)\n+($M107*'fnd base rates'!F$116)\n+($N107*'fnd base rates'!F$117)\n+($O107*'fnd base rates'!F$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,6)))\n*$R107","v":1082.9695362560001},{"$f":"(($D107*'fnd base rates'!G$107)\n+($E107*'fnd base rates'!G$108)\n+($F107*'fnd base rates'!G$109)\n+($G107*'fnd base rates'!G$110)\n+($H107*'fnd base rates'!G$111)\n+($I107*'fnd base rates'!G$112)\n+($J107*'fnd base rates'!G$113)\n+($K107*'fnd base rates'!G$114)\n+($M107*'fnd base rates'!G$116)\n+($N107*'fnd base rates'!G$117)\n+($O107*'fnd base rates'!G$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,7)))\n*$R107","v":376.908530816},{"$f":"(($D107*'fnd base rates'!H$107)\n+($E107*'fnd base rates'!H$108)\n+($F107*'fnd base rates'!H$109)\n+($G107*'fnd base rates'!H$110)\n+($H107*'fnd base rates'!H$111)\n+($I107*'fnd base rates'!H$112)\n+($J107*'fnd base rates'!H$113)\n+($K107*'fnd base rates'!H$114)\n+($M107*'fnd base rates'!H$116)\n+($N107*'fnd base rates'!H$117)\n+($O107*'fnd base rates'!H$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D107*'fnd base rates'!I$107)\n+($E107*'fnd base rates'!I$108)\n+($F107*'fnd base rates'!I$109)\n+($G107*'fnd base rates'!I$110)\n+($H107*'fnd base rates'!I$111)\n+($I107*'fnd base rates'!I$112)\n+($J107*'fnd base rates'!I$113)\n+($K107*'fnd base rates'!I$114)\n+($M107*'fnd base rates'!I$116)\n+($N107*'fnd base rates'!I$117)\n+($O107*'fnd base rates'!I$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,9)))\n*$R107","v":556.22912000000008},{"$f":"(($D107*'fnd base rates'!J$107)\n+($E107*'fnd base rates'!J$108)\n+($F107*'fnd base rates'!J$109)\n+($G107*'fnd base rates'!J$110)\n+($H107*'fnd base rates'!J$111)\n+($I107*'fnd base rates'!J$112)\n+($J107*'fnd base rates'!J$113)\n+($K107*'fnd base rates'!J$114)\n+($M107*'fnd base rates'!J$116)\n+($N107*'fnd base rates'!J$117)\n+($O107*'fnd base rates'!J$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,10)))\n*$R107","v":1110.5216},{"$f":"(($D107*'fnd base rates'!K$107)\n+($E107*'fnd base rates'!K$108)\n+($F107*'fnd base rates'!K$109)\n+($G107*'fnd base rates'!K$110)\n+($H107*'fnd base rates'!K$111)\n+($I107*'fnd base rates'!K$112)\n+($J107*'fnd base rates'!K$113)\n+($K107*'fnd base rates'!K$114)\n+($M107*'fnd base rates'!K$116)\n+($N107*'fnd base rates'!K$117)\n+($O107*'fnd base rates'!K$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,11)))\n*$R107","v":1286.18994944},{"$f":"(($D107*'fnd base rates'!L$107)\n+($E107*'fnd base rates'!L$108)\n+($F107*'fnd base rates'!L$109)\n+($G107*'fnd base rates'!L$110)\n+($H107*'fnd base rates'!L$111)\n+($I107*'fnd base rates'!L$112)\n+($J107*'fnd base rates'!L$113)\n+($K107*'fnd base rates'!L$114)\n+($M107*'fnd base rates'!L$116)\n+($N107*'fnd base rates'!L$117)\n+($O107*'fnd base rates'!L$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,12)))","v":2105.8766799999999},{"$f":"(($D107*'fnd base rates'!M$107)\n+($E107*'fnd base rates'!M$108)\n+($F107*'fnd base rates'!M$109)\n+($G107*'fnd base rates'!M$110)\n+($H107*'fnd base rates'!M$111)\n+($I107*'fnd base rates'!M$112)\n+($J107*'fnd base rates'!M$113)\n+($K107*'fnd base rates'!M$114)\n+($M107*'fnd base rates'!M$116)\n+($N107*'fnd base rates'!M$117)\n+($O107*'fnd base rates'!M$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,13)))","v":0},16735.828384048,null,419035293,"419","035","293",1,1,16735.828384048,16736,0,16736,null,null,null,null,null,16736,0,16736,null,null,{"$f":"BC107-BA107","v":0}]
[420,420049010,"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":3},{"$f":"'fnd enro'!H108","v":1},{"$f":"'fnd enro'!I108","v":0},{"$f":"'fnd enro'!J108","v":0},{"$f":"'fnd enro'!K108","v":0.15440000000000001},{"$f":"'fnd enro'!L108","v":0},{"$f":"'fnd enro'!M108","v":0},{"$f":"'fnd enro'!N108","v":0},{"$f":"'fnd enro'!O108","v":0},{"$f":"'fnd enro'!P108","v":3},{"$f":"'fnd enro'!R108","v":4},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q108)","v":3},null,{"$f":"(($D108*'fnd base rates'!C$107)\n+($E108*'fnd base rates'!C$108)\n+($F108*'fnd base rates'!C$109)\n+($G108*'fnd base rates'!C$110)\n+($H108*'fnd base rates'!C$111)\n+($I108*'fnd base rates'!C$112)\n+($J108*'fnd base rates'!C$113)\n+($K108*'fnd base rates'!C$114)\n+($M108*'fnd base rates'!C$116)\n+($N108*'fnd base rates'!C$117)\n+($O108*'fnd base rates'!C$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,3)))\n*$R108","v":2585.2646485440005},{"$f":"(($D108*'fnd base rates'!D$107)\n+($E108*'fnd base rates'!D$108)\n+($F108*'fnd base rates'!D$109)\n+($G108*'fnd base rates'!D$110)\n+($H108*'fnd base rates'!D$111)\n+($I108*'fnd base rates'!D$112)\n+($J108*'fnd base rates'!D$113)\n+($K108*'fnd base rates'!D$114)\n+($M108*'fnd base rates'!D$116)\n+($N108*'fnd base rates'!D$117)\n+($O108*'fnd base rates'!D$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,4)))\n*$R108","v":4318.0383600000005},{"$f":"(($D108*'fnd base rates'!E$107)\n+($E108*'fnd base rates'!E$108)\n+($F108*'fnd base rates'!E$109)\n+($G108*'fnd base rates'!E$110)\n+($H108*'fnd base rates'!E$111)\n+($I108*'fnd base rates'!E$112)\n+($J108*'fnd base rates'!E$113)\n+($K108*'fnd base rates'!E$114)\n+($M108*'fnd base rates'!E$116)\n+($N108*'fnd base rates'!E$117)\n+($O108*'fnd base rates'!E$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,5)))\n*$R108","v":25664.564398464005},{"$f":"(($D108*'fnd base rates'!F$107)\n+($E108*'fnd base rates'!F$108)\n+($F108*'fnd base rates'!F$109)\n+($G108*'fnd base rates'!F$110)\n+($H108*'fnd base rates'!F$111)\n+($I108*'fnd base rates'!F$112)\n+($J108*'fnd base rates'!F$113)\n+($K108*'fnd base rates'!F$114)\n+($M108*'fnd base rates'!F$116)\n+($N108*'fnd base rates'!F$117)\n+($O108*'fnd base rates'!F$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,6)))\n*$R108","v":5287.2906631679998},{"$f":"(($D108*'fnd base rates'!G$107)\n+($E108*'fnd base rates'!G$108)\n+($F108*'fnd base rates'!G$109)\n+($G108*'fnd base rates'!G$110)\n+($H108*'fnd base rates'!G$111)\n+($I108*'fnd base rates'!G$112)\n+($J108*'fnd base rates'!G$113)\n+($K108*'fnd base rates'!G$114)\n+($M108*'fnd base rates'!G$116)\n+($N108*'fnd base rates'!G$117)\n+($O108*'fnd base rates'!G$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,7)))\n*$R108","v":1140.4773708480002},{"$f":"(($D108*'fnd base rates'!H$107)\n+($E108*'fnd base rates'!H$108)\n+($F108*'fnd base rates'!H$109)\n+($G108*'fnd base rates'!H$110)\n+($H108*'fnd base rates'!H$111)\n+($I108*'fnd base rates'!H$112)\n+($J108*'fnd base rates'!H$113)\n+($K108*'fnd base rates'!H$114)\n+($M108*'fnd base rates'!H$116)\n+($N108*'fnd base rates'!H$117)\n+($O108*'fnd base rates'!H$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,8)))","v":2152.4957359999999},{"$f":"(($D108*'fnd base rates'!I$107)\n+($E108*'fnd base rates'!I$108)\n+($F108*'fnd base rates'!I$109)\n+($G108*'fnd base rates'!I$110)\n+($H108*'fnd base rates'!I$111)\n+($I108*'fnd base rates'!I$112)\n+($J108*'fnd base rates'!I$113)\n+($K108*'fnd base rates'!I$114)\n+($M108*'fnd base rates'!I$116)\n+($N108*'fnd base rates'!I$117)\n+($O108*'fnd base rates'!I$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,9)))\n*$R108","v":1787.2516800000001},{"$f":"(($D108*'fnd base rates'!J$107)\n+($E108*'fnd base rates'!J$108)\n+($F108*'fnd base rates'!J$109)\n+($G108*'fnd base rates'!J$110)\n+($H108*'fnd base rates'!J$111)\n+($I108*'fnd base rates'!J$112)\n+($J108*'fnd base rates'!J$113)\n+($K108*'fnd base rates'!J$114)\n+($M108*'fnd base rates'!J$116)\n+($N108*'fnd base rates'!J$117)\n+($O108*'fnd base rates'!J$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,10)))\n*$R108","v":2641.8286800000001},{"$f":"(($D108*'fnd base rates'!K$107)\n+($E108*'fnd base rates'!K$108)\n+($F108*'fnd base rates'!K$109)\n+($G108*'fnd base rates'!K$110)\n+($H108*'fnd base rates'!K$111)\n+($I108*'fnd base rates'!K$112)\n+($J108*'fnd base rates'!K$113)\n+($K108*'fnd base rates'!K$114)\n+($M108*'fnd base rates'!K$116)\n+($N108*'fnd base rates'!K$117)\n+($O108*'fnd base rates'!K$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,11)))\n*$R108","v":5002.7931043200006},{"$f":"(($D108*'fnd base rates'!L$107)\n+($E108*'fnd base rates'!L$108)\n+($F108*'fnd base rates'!L$109)\n+($G108*'fnd base rates'!L$110)\n+($H108*'fnd base rates'!L$111)\n+($I108*'fnd base rates'!L$112)\n+($J108*'fnd base rates'!L$113)\n+($K108*'fnd base rates'!L$114)\n+($M108*'fnd base rates'!L$116)\n+($N108*'fnd base rates'!L$117)\n+($O108*'fnd base rates'!L$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,12)))","v":7128.2267199999997},{"$f":"(($D108*'fnd base rates'!M$107)\n+($E108*'fnd base rates'!M$108)\n+($F108*'fnd base rates'!M$109)\n+($G108*'fnd base rates'!M$110)\n+($H108*'fnd base rates'!M$111)\n+($I108*'fnd base rates'!M$112)\n+($J108*'fnd base rates'!M$113)\n+($K108*'fnd base rates'!M$114)\n+($M108*'fnd base rates'!M$116)\n+($N108*'fnd base rates'!M$117)\n+($O108*'fnd base rates'!M$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,13)))","v":0},57708.231361343998,null,420049010,"420","049","010",1,4,57708.231361343998,14427,0,14427,null,null,null,null,null,14427,0,14427,null,null,{"$f":"BC108-BA108","v":0}]
[420,420049026,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D109","v":1},{"$f":"'fnd enro'!E109","v":0},{"$f":"'fnd enro'!F109","v":0},{"$f":"'fnd enro'!G109","v":2},{"$f":"'fnd enro'!H109","v":0},{"$f":"'fnd enro'!I109","v":0},{"$f":"'fnd enro'!J109","v":0},{"$f":"'fnd enro'!K109","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L109","v":0},{"$f":"'fnd enro'!M109","v":0},{"$f":"'fnd enro'!N109","v":0},{"$f":"'fnd enro'!O109","v":0},{"$f":"'fnd enro'!P109","v":2},{"$f":"'fnd enro'!R109","v":3},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q109)","v":3},null,{"$f":"(($D109*'fnd base rates'!C$107)\n+($E109*'fnd base rates'!C$108)\n+($F109*'fnd base rates'!C$109)\n+($G109*'fnd base rates'!C$110)\n+($H109*'fnd base rates'!C$111)\n+($I109*'fnd base rates'!C$112)\n+($J109*'fnd base rates'!C$113)\n+($K109*'fnd base rates'!C$114)\n+($M109*'fnd base rates'!C$116)\n+($N109*'fnd base rates'!C$117)\n+($O109*'fnd base rates'!C$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,3)))\n*$R109","v":1560.7624842720002},{"$f":"(($D109*'fnd base rates'!D$107)\n+($E109*'fnd base rates'!D$108)\n+($F109*'fnd base rates'!D$109)\n+($G109*'fnd base rates'!D$110)\n+($H109*'fnd base rates'!D$111)\n+($I109*'fnd base rates'!D$112)\n+($J109*'fnd base rates'!D$113)\n+($K109*'fnd base rates'!D$114)\n+($M109*'fnd base rates'!D$116)\n+($N109*'fnd base rates'!D$117)\n+($O109*'fnd base rates'!D$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,4)))\n*$R109","v":2736.3762000000002},{"$f":"(($D109*'fnd base rates'!E$107)\n+($E109*'fnd base rates'!E$108)\n+($F109*'fnd base rates'!E$109)\n+($G109*'fnd base rates'!E$110)\n+($H109*'fnd base rates'!E$111)\n+($I109*'fnd base rates'!E$112)\n+($J109*'fnd base rates'!E$113)\n+($K109*'fnd base rates'!E$114)\n+($M109*'fnd base rates'!E$116)\n+($N109*'fnd base rates'!E$117)\n+($O109*'fnd base rates'!E$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,5)))\n*$R109","v":16493.375999232001},{"$f":"(($D109*'fnd base rates'!F$107)\n+($E109*'fnd base rates'!F$108)\n+($F109*'fnd base rates'!F$109)\n+($G109*'fnd base rates'!F$110)\n+($H109*'fnd base rates'!F$111)\n+($I109*'fnd base rates'!F$112)\n+($J109*'fnd base rates'!F$113)\n+($K109*'fnd base rates'!F$114)\n+($M109*'fnd base rates'!F$116)\n+($N109*'fnd base rates'!F$117)\n+($O109*'fnd base rates'!F$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,6)))\n*$R109","v":3286.3441515840004},{"$f":"(($D109*'fnd base rates'!G$107)\n+($E109*'fnd base rates'!G$108)\n+($F109*'fnd base rates'!G$109)\n+($G109*'fnd base rates'!G$110)\n+($H109*'fnd base rates'!G$111)\n+($I109*'fnd base rates'!G$112)\n+($J109*'fnd base rates'!G$113)\n+($K109*'fnd base rates'!G$114)\n+($M109*'fnd base rates'!G$116)\n+($N109*'fnd base rates'!G$117)\n+($O109*'fnd base rates'!G$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,7)))\n*$R109","v":712.40592542400009},{"$f":"(($D109*'fnd base rates'!H$107)\n+($E109*'fnd base rates'!H$108)\n+($F109*'fnd base rates'!H$109)\n+($G109*'fnd base rates'!H$110)\n+($H109*'fnd base rates'!H$111)\n+($I109*'fnd base rates'!H$112)\n+($J109*'fnd base rates'!H$113)\n+($K109*'fnd base rates'!H$114)\n+($M109*'fnd base rates'!H$116)\n+($N109*'fnd base rates'!H$117)\n+($O109*'fnd base rates'!H$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,8)))","v":1339.907868},{"$f":"(($D109*'fnd base rates'!I$107)\n+($E109*'fnd base rates'!I$108)\n+($F109*'fnd base rates'!I$109)\n+($G109*'fnd base rates'!I$110)\n+($H109*'fnd base rates'!I$111)\n+($I109*'fnd base rates'!I$112)\n+($J109*'fnd base rates'!I$113)\n+($K109*'fnd base rates'!I$114)\n+($M109*'fnd base rates'!I$116)\n+($N109*'fnd base rates'!I$117)\n+($O109*'fnd base rates'!I$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,9)))\n*$R109","v":1092.5863200000001},{"$f":"(($D109*'fnd base rates'!J$107)\n+($E109*'fnd base rates'!J$108)\n+($F109*'fnd base rates'!J$109)\n+($G109*'fnd base rates'!J$110)\n+($H109*'fnd base rates'!J$111)\n+($I109*'fnd base rates'!J$112)\n+($J109*'fnd base rates'!J$113)\n+($K109*'fnd base rates'!J$114)\n+($M109*'fnd base rates'!J$116)\n+($N109*'fnd base rates'!J$117)\n+($O109*'fnd base rates'!J$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,10)))\n*$R109","v":1632.7526400000002},{"$f":"(($D109*'fnd base rates'!K$107)\n+($E109*'fnd base rates'!K$108)\n+($F109*'fnd base rates'!K$109)\n+($G109*'fnd base rates'!K$110)\n+($H109*'fnd base rates'!K$111)\n+($I109*'fnd base rates'!K$112)\n+($J109*'fnd base rates'!K$113)\n+($K109*'fnd base rates'!K$114)\n+($M109*'fnd base rates'!K$116)\n+($N109*'fnd base rates'!K$117)\n+($O109*'fnd base rates'!K$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,11)))\n*$R109","v":2999.2497321600003},{"$f":"(($D109*'fnd base rates'!L$107)\n+($E109*'fnd base rates'!L$108)\n+($F109*'fnd base rates'!L$109)\n+($G109*'fnd base rates'!L$110)\n+($H109*'fnd base rates'!L$111)\n+($I109*'fnd base rates'!L$112)\n+($J109*'fnd base rates'!L$113)\n+($K109*'fnd base rates'!L$114)\n+($M109*'fnd base rates'!L$116)\n+($N109*'fnd base rates'!L$117)\n+($O109*'fnd base rates'!L$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,12)))","v":4395.4233600000007},{"$f":"(($D109*'fnd base rates'!M$107)\n+($E109*'fnd base rates'!M$108)\n+($F109*'fnd base rates'!M$109)\n+($G109*'fnd base rates'!M$110)\n+($H109*'fnd base rates'!M$111)\n+($I109*'fnd base rates'!M$112)\n+($J109*'fnd base rates'!M$113)\n+($K109*'fnd base rates'!M$114)\n+($M109*'fnd base rates'!M$116)\n+($N109*'fnd base rates'!M$117)\n+($O109*'fnd base rates'!M$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,13)))","v":0},36249.184680671999,null,420049026,"420","049","026",1,3,36249.184680671999,12083,0,12083,null,null,null,null,null,12083,0,12083,null,null,{"$f":"BC109-BA109","v":0}]
[420,420049031,"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},{"$f":"'fnd enro'!H110","v":0},{"$f":"'fnd enro'!I110","v":0},{"$f":"'fnd enro'!J110","v":0},{"$f":"'fnd enro'!K110","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L110","v":0},{"$f":"'fnd enro'!M110","v":0},{"$f":"'fnd enro'!N110","v":0},{"$f":"'fnd enro'!O110","v":0},{"$f":"'fnd enro'!P110","v":0},{"$f":"'fnd enro'!R110","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q110)","v":5},null,{"$f":"(($D110*'fnd base rates'!C$107)\n+($E110*'fnd base rates'!C$108)\n+($F110*'fnd base rates'!C$109)\n+($G110*'fnd base rates'!C$110)\n+($H110*'fnd base rates'!C$111)\n+($I110*'fnd base rates'!C$112)\n+($J110*'fnd base rates'!C$113)\n+($K110*'fnd base rates'!C$114)\n+($M110*'fnd base rates'!C$116)\n+($N110*'fnd base rates'!C$117)\n+($O110*'fnd base rates'!C$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,3)))\n*$R110","v":598.69086213600008},{"$f":"(($D110*'fnd base rates'!D$107)\n+($E110*'fnd base rates'!D$108)\n+($F110*'fnd base rates'!D$109)\n+($G110*'fnd base rates'!D$110)\n+($H110*'fnd base rates'!D$111)\n+($I110*'fnd base rates'!D$112)\n+($J110*'fnd base rates'!D$113)\n+($K110*'fnd base rates'!D$114)\n+($M110*'fnd base rates'!D$116)\n+($N110*'fnd base rates'!D$117)\n+($O110*'fnd base rates'!D$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,4)))\n*$R110","v":853.82928000000015},{"$f":"(($D110*'fnd base rates'!E$107)\n+($E110*'fnd base rates'!E$108)\n+($F110*'fnd base rates'!E$109)\n+($G110*'fnd base rates'!E$110)\n+($H110*'fnd base rates'!E$111)\n+($I110*'fnd base rates'!E$112)\n+($J110*'fnd base rates'!E$113)\n+($K110*'fnd base rates'!E$114)\n+($M110*'fnd base rates'!E$116)\n+($N110*'fnd base rates'!E$117)\n+($O110*'fnd base rates'!E$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,5)))\n*$R110","v":4330.6160996160006},{"$f":"(($D110*'fnd base rates'!F$107)\n+($E110*'fnd base rates'!F$108)\n+($F110*'fnd base rates'!F$109)\n+($G110*'fnd base rates'!F$110)\n+($H110*'fnd base rates'!F$111)\n+($I110*'fnd base rates'!F$112)\n+($J110*'fnd base rates'!F$113)\n+($K110*'fnd base rates'!F$114)\n+($M110*'fnd base rates'!F$116)\n+($N110*'fnd base rates'!F$117)\n+($O110*'fnd base rates'!F$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,6)))\n*$R110","v":1392.1501957920002},{"$f":"(($D110*'fnd base rates'!G$107)\n+($E110*'fnd base rates'!G$108)\n+($F110*'fnd base rates'!G$109)\n+($G110*'fnd base rates'!G$110)\n+($H110*'fnd base rates'!G$111)\n+($I110*'fnd base rates'!G$112)\n+($J110*'fnd base rates'!G$113)\n+($K110*'fnd base rates'!G$114)\n+($M110*'fnd base rates'!G$116)\n+($N110*'fnd base rates'!G$117)\n+($O110*'fnd base rates'!G$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,7)))\n*$R110","v":174.95898271200002},{"$f":"(($D110*'fnd base rates'!H$107)\n+($E110*'fnd base rates'!H$108)\n+($F110*'fnd base rates'!H$109)\n+($G110*'fnd base rates'!H$110)\n+($H110*'fnd base rates'!H$111)\n+($I110*'fnd base rates'!H$112)\n+($J110*'fnd base rates'!H$113)\n+($K110*'fnd base rates'!H$114)\n+($M110*'fnd base rates'!H$116)\n+($N110*'fnd base rates'!H$117)\n+($O110*'fnd base rates'!H$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D110*'fnd base rates'!I$107)\n+($E110*'fnd base rates'!I$108)\n+($F110*'fnd base rates'!I$109)\n+($G110*'fnd base rates'!I$110)\n+($H110*'fnd base rates'!I$111)\n+($I110*'fnd base rates'!I$112)\n+($J110*'fnd base rates'!I$113)\n+($K110*'fnd base rates'!I$114)\n+($M110*'fnd base rates'!I$116)\n+($N110*'fnd base rates'!I$117)\n+($O110*'fnd base rates'!I$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,9)))\n*$R110","v":341.88660000000004},{"$f":"(($D110*'fnd base rates'!J$107)\n+($E110*'fnd base rates'!J$108)\n+($F110*'fnd base rates'!J$109)\n+($G110*'fnd base rates'!J$110)\n+($H110*'fnd base rates'!J$111)\n+($I110*'fnd base rates'!J$112)\n+($J110*'fnd base rates'!J$113)\n+($K110*'fnd base rates'!J$114)\n+($M110*'fnd base rates'!J$116)\n+($N110*'fnd base rates'!J$117)\n+($O110*'fnd base rates'!J$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,10)))\n*$R110","v":113.34096000000001},{"$f":"(($D110*'fnd base rates'!K$107)\n+($E110*'fnd base rates'!K$108)\n+($F110*'fnd base rates'!K$109)\n+($G110*'fnd base rates'!K$110)\n+($H110*'fnd base rates'!K$111)\n+($I110*'fnd base rates'!K$112)\n+($J110*'fnd base rates'!K$113)\n+($K110*'fnd base rates'!K$114)\n+($M110*'fnd base rates'!K$116)\n+($N110*'fnd base rates'!K$117)\n+($O110*'fnd base rates'!K$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,11)))\n*$R110","v":1227.83422608},{"$f":"(($D110*'fnd base rates'!L$107)\n+($E110*'fnd base rates'!L$108)\n+($F110*'fnd base rates'!L$109)\n+($G110*'fnd base rates'!L$110)\n+($H110*'fnd base rates'!L$111)\n+($I110*'fnd base rates'!L$112)\n+($J110*'fnd base rates'!L$113)\n+($K110*'fnd base rates'!L$114)\n+($M110*'fnd base rates'!L$116)\n+($N110*'fnd base rates'!L$117)\n+($O110*'fnd base rates'!L$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,12)))","v":1446.1266800000001},{"$f":"(($D110*'fnd base rates'!M$107)\n+($E110*'fnd base rates'!M$108)\n+($F110*'fnd base rates'!M$109)\n+($G110*'fnd base rates'!M$110)\n+($H110*'fnd base rates'!M$111)\n+($I110*'fnd base rates'!M$112)\n+($J110*'fnd base rates'!M$113)\n+($K110*'fnd base rates'!M$114)\n+($M110*'fnd base rates'!M$116)\n+($N110*'fnd base rates'!M$117)\n+($O110*'fnd base rates'!M$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,13)))","v":0},11002.872820336001,null,420049031,"420","049","031",1,1,11002.872820336001,11003,0,11003,null,null,null,null,null,11003,0,11003,null,null,{"$f":"BC110-BA110","v":0}]
[420,420049035,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D111","v":1},{"$f":"'fnd enro'!E111","v":0},{"$f":"'fnd enro'!F111","v":5},{"$f":"'fnd enro'!G111","v":20},{"$f":"'fnd enro'!H111","v":7},{"$f":"'fnd enro'!I111","v":0},{"$f":"'fnd enro'!J111","v":0},{"$f":"'fnd enro'!K111","v":1.2352000000000001},{"$f":"'fnd enro'!L111","v":0},{"$f":"'fnd enro'!M111","v":0},{"$f":"'fnd enro'!N111","v":0},{"$f":"'fnd enro'!O111","v":0},{"$f":"'fnd enro'!P111","v":21},{"$f":"'fnd enro'!R111","v":33},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q111)","v":11},null,{"$f":"(($D111*'fnd base rates'!C$107)\n+($E111*'fnd base rates'!C$108)\n+($F111*'fnd base rates'!C$109)\n+($G111*'fnd base rates'!C$110)\n+($H111*'fnd base rates'!C$111)\n+($I111*'fnd base rates'!C$112)\n+($J111*'fnd base rates'!C$113)\n+($K111*'fnd base rates'!C$114)\n+($M111*'fnd base rates'!C$116)\n+($N111*'fnd base rates'!C$117)\n+($O111*'fnd base rates'!C$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,3)))\n*$R111","v":21354.205868352004},{"$f":"(($D111*'fnd base rates'!D$107)\n+($E111*'fnd base rates'!D$108)\n+($F111*'fnd base rates'!D$109)\n+($G111*'fnd base rates'!D$110)\n+($H111*'fnd base rates'!D$111)\n+($I111*'fnd base rates'!D$112)\n+($J111*'fnd base rates'!D$113)\n+($K111*'fnd base rates'!D$114)\n+($M111*'fnd base rates'!D$116)\n+($N111*'fnd base rates'!D$117)\n+($O111*'fnd base rates'!D$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,4)))\n*$R111","v":37034.314920000004},{"$f":"(($D111*'fnd base rates'!E$107)\n+($E111*'fnd base rates'!E$108)\n+($F111*'fnd base rates'!E$109)\n+($G111*'fnd base rates'!E$110)\n+($H111*'fnd base rates'!E$111)\n+($I111*'fnd base rates'!E$112)\n+($J111*'fnd base rates'!E$113)\n+($K111*'fnd base rates'!E$114)\n+($M111*'fnd base rates'!E$116)\n+($N111*'fnd base rates'!E$117)\n+($O111*'fnd base rates'!E$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,5)))\n*$R111","v":227885.05954771204},{"$f":"(($D111*'fnd base rates'!F$107)\n+($E111*'fnd base rates'!F$108)\n+($F111*'fnd base rates'!F$109)\n+($G111*'fnd base rates'!F$110)\n+($H111*'fnd base rates'!F$111)\n+($I111*'fnd base rates'!F$112)\n+($J111*'fnd base rates'!F$113)\n+($K111*'fnd base rates'!F$114)\n+($M111*'fnd base rates'!F$116)\n+($N111*'fnd base rates'!F$117)\n+($O111*'fnd base rates'!F$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,6)))\n*$R111","v":43081.679185344008},{"$f":"(($D111*'fnd base rates'!G$107)\n+($E111*'fnd base rates'!G$108)\n+($F111*'fnd base rates'!G$109)\n+($G111*'fnd base rates'!G$110)\n+($H111*'fnd base rates'!G$111)\n+($I111*'fnd base rates'!G$112)\n+($J111*'fnd base rates'!G$113)\n+($K111*'fnd base rates'!G$114)\n+($M111*'fnd base rates'!G$116)\n+($N111*'fnd base rates'!G$117)\n+($O111*'fnd base rates'!G$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,7)))\n*$R111","v":10165.091606784001},{"$f":"(($D111*'fnd base rates'!H$107)\n+($E111*'fnd base rates'!H$108)\n+($F111*'fnd base rates'!H$109)\n+($G111*'fnd base rates'!H$110)\n+($H111*'fnd base rates'!H$111)\n+($I111*'fnd base rates'!H$112)\n+($J111*'fnd base rates'!H$113)\n+($K111*'fnd base rates'!H$114)\n+($M111*'fnd base rates'!H$116)\n+($N111*'fnd base rates'!H$117)\n+($O111*'fnd base rates'!H$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,8)))","v":17607.875888000002},{"$f":"(($D111*'fnd base rates'!I$107)\n+($E111*'fnd base rates'!I$108)\n+($F111*'fnd base rates'!I$109)\n+($G111*'fnd base rates'!I$110)\n+($H111*'fnd base rates'!I$111)\n+($I111*'fnd base rates'!I$112)\n+($J111*'fnd base rates'!I$113)\n+($K111*'fnd base rates'!I$114)\n+($M111*'fnd base rates'!I$116)\n+($N111*'fnd base rates'!I$117)\n+($O111*'fnd base rates'!I$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,9)))\n*$R111","v":15221.737800000001},{"$f":"(($D111*'fnd base rates'!J$107)\n+($E111*'fnd base rates'!J$108)\n+($F111*'fnd base rates'!J$109)\n+($G111*'fnd base rates'!J$110)\n+($H111*'fnd base rates'!J$111)\n+($I111*'fnd base rates'!J$112)\n+($J111*'fnd base rates'!J$113)\n+($K111*'fnd base rates'!J$114)\n+($M111*'fnd base rates'!J$116)\n+($N111*'fnd base rates'!J$117)\n+($O111*'fnd base rates'!J$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,10)))\n*$R111","v":25038.352799999997},{"$f":"(($D111*'fnd base rates'!K$107)\n+($E111*'fnd base rates'!K$108)\n+($F111*'fnd base rates'!K$109)\n+($G111*'fnd base rates'!K$110)\n+($H111*'fnd base rates'!K$111)\n+($I111*'fnd base rates'!K$112)\n+($J111*'fnd base rates'!K$113)\n+($K111*'fnd base rates'!K$114)\n+($M111*'fnd base rates'!K$116)\n+($N111*'fnd base rates'!K$117)\n+($O111*'fnd base rates'!K$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,11)))\n*$R111","v":40474.469914560003},{"$f":"(($D111*'fnd base rates'!L$107)\n+($E111*'fnd base rates'!L$108)\n+($F111*'fnd base rates'!L$109)\n+($G111*'fnd base rates'!L$110)\n+($H111*'fnd base rates'!L$111)\n+($I111*'fnd base rates'!L$112)\n+($J111*'fnd base rates'!L$113)\n+($K111*'fnd base rates'!L$114)\n+($M111*'fnd base rates'!L$116)\n+($N111*'fnd base rates'!L$117)\n+($O111*'fnd base rates'!L$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,12)))","v":60530.083760000001},{"$f":"(($D111*'fnd base rates'!M$107)\n+($E111*'fnd base rates'!M$108)\n+($F111*'fnd base rates'!M$109)\n+($G111*'fnd base rates'!M$110)\n+($H111*'fnd base rates'!M$111)\n+($I111*'fnd base rates'!M$112)\n+($J111*'fnd base rates'!M$113)\n+($K111*'fnd base rates'!M$114)\n+($M111*'fnd base rates'!M$116)\n+($N111*'fnd base rates'!M$117)\n+($O111*'fnd base rates'!M$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,13)))","v":0},498392.87129075202,null,420049035,"420","049","035",1,33,498392.87129075202,15103,0,15103,null,null,null,null,null,15103,0,15103,null,null,{"$f":"BC111-BA111","v":0}]
[420,420049044,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D112","v":1},{"$f":"'fnd enro'!E112","v":0},{"$f":"'fnd enro'!F112","v":0},{"$f":"'fnd enro'!G112","v":5},{"$f":"'fnd enro'!H112","v":0},{"$f":"'fnd enro'!I112","v":0},{"$f":"'fnd enro'!J112","v":0},{"$f":"'fnd enro'!K112","v":0.193},{"$f":"'fnd enro'!L112","v":0},{"$f":"'fnd enro'!M112","v":0},{"$f":"'fnd enro'!N112","v":0},{"$f":"'fnd enro'!O112","v":0},{"$f":"'fnd enro'!P112","v":4},{"$f":"'fnd enro'!R112","v":6},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q112)","v":11},null,{"$f":"(($D112*'fnd base rates'!C$107)\n+($E112*'fnd base rates'!C$108)\n+($F112*'fnd base rates'!C$109)\n+($G112*'fnd base rates'!C$110)\n+($H112*'fnd base rates'!C$111)\n+($I112*'fnd base rates'!C$112)\n+($J112*'fnd base rates'!C$113)\n+($K112*'fnd base rates'!C$114)\n+($M112*'fnd base rates'!C$116)\n+($N112*'fnd base rates'!C$117)\n+($O112*'fnd base rates'!C$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,3)))\n*$R112","v":3603.1139506800005},{"$f":"(($D112*'fnd base rates'!D$107)\n+($E112*'fnd base rates'!D$108)\n+($F112*'fnd base rates'!D$109)\n+($G112*'fnd base rates'!D$110)\n+($H112*'fnd base rates'!D$111)\n+($I112*'fnd base rates'!D$112)\n+($J112*'fnd base rates'!D$113)\n+($K112*'fnd base rates'!D$114)\n+($M112*'fnd base rates'!D$116)\n+($N112*'fnd base rates'!D$117)\n+($O112*'fnd base rates'!D$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,4)))\n*$R112","v":6464.5974000000015},{"$f":"(($D112*'fnd base rates'!E$107)\n+($E112*'fnd base rates'!E$108)\n+($F112*'fnd base rates'!E$109)\n+($G112*'fnd base rates'!E$110)\n+($H112*'fnd base rates'!E$111)\n+($I112*'fnd base rates'!E$112)\n+($J112*'fnd base rates'!E$113)\n+($K112*'fnd base rates'!E$114)\n+($M112*'fnd base rates'!E$116)\n+($N112*'fnd base rates'!E$117)\n+($O112*'fnd base rates'!E$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,5)))\n*$R112","v":40874.662738080006},{"$f":"(($D112*'fnd base rates'!F$107)\n+($E112*'fnd base rates'!F$108)\n+($F112*'fnd base rates'!F$109)\n+($G112*'fnd base rates'!F$110)\n+($H112*'fnd base rates'!F$111)\n+($I112*'fnd base rates'!F$112)\n+($J112*'fnd base rates'!F$113)\n+($K112*'fnd base rates'!F$114)\n+($M112*'fnd base rates'!F$116)\n+($N112*'fnd base rates'!F$117)\n+($O112*'fnd base rates'!F$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,6)))\n*$R112","v":7462.7947389600004},{"$f":"(($D112*'fnd base rates'!G$107)\n+($E112*'fnd base rates'!G$108)\n+($F112*'fnd base rates'!G$109)\n+($G112*'fnd base rates'!G$110)\n+($H112*'fnd base rates'!G$111)\n+($I112*'fnd base rates'!G$112)\n+($J112*'fnd base rates'!G$113)\n+($K112*'fnd base rates'!G$114)\n+($M112*'fnd base rates'!G$116)\n+($N112*'fnd base rates'!G$117)\n+($O112*'fnd base rates'!G$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,7)))\n*$R112","v":1789.9037535600003},{"$f":"(($D112*'fnd base rates'!H$107)\n+($E112*'fnd base rates'!H$108)\n+($F112*'fnd base rates'!H$109)\n+($G112*'fnd base rates'!H$110)\n+($H112*'fnd base rates'!H$111)\n+($I112*'fnd base rates'!H$112)\n+($J112*'fnd base rates'!H$113)\n+($K112*'fnd base rates'!H$114)\n+($M112*'fnd base rates'!H$116)\n+($N112*'fnd base rates'!H$117)\n+($O112*'fnd base rates'!H$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,8)))","v":2986.1046700000002},{"$f":"(($D112*'fnd base rates'!I$107)\n+($E112*'fnd base rates'!I$108)\n+($F112*'fnd base rates'!I$109)\n+($G112*'fnd base rates'!I$110)\n+($H112*'fnd base rates'!I$111)\n+($I112*'fnd base rates'!I$112)\n+($J112*'fnd base rates'!I$113)\n+($K112*'fnd base rates'!I$114)\n+($M112*'fnd base rates'!I$116)\n+($N112*'fnd base rates'!I$117)\n+($O112*'fnd base rates'!I$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,9)))\n*$R112","v":2579.4666000000007},{"$f":"(($D112*'fnd base rates'!J$107)\n+($E112*'fnd base rates'!J$108)\n+($F112*'fnd base rates'!J$109)\n+($G112*'fnd base rates'!J$110)\n+($H112*'fnd base rates'!J$111)\n+($I112*'fnd base rates'!J$112)\n+($J112*'fnd base rates'!J$113)\n+($K112*'fnd base rates'!J$114)\n+($M112*'fnd base rates'!J$116)\n+($N112*'fnd base rates'!J$117)\n+($O112*'fnd base rates'!J$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,10)))\n*$R112","v":4539.2630399999998},{"$f":"(($D112*'fnd base rates'!K$107)\n+($E112*'fnd base rates'!K$108)\n+($F112*'fnd base rates'!K$109)\n+($G112*'fnd base rates'!K$110)\n+($H112*'fnd base rates'!K$111)\n+($I112*'fnd base rates'!K$112)\n+($J112*'fnd base rates'!K$113)\n+($K112*'fnd base rates'!K$114)\n+($M112*'fnd base rates'!K$116)\n+($N112*'fnd base rates'!K$117)\n+($O112*'fnd base rates'!K$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,11)))\n*$R112","v":6682.7524104000004},{"$f":"(($D112*'fnd base rates'!L$107)\n+($E112*'fnd base rates'!L$108)\n+($F112*'fnd base rates'!L$109)\n+($G112*'fnd base rates'!L$110)\n+($H112*'fnd base rates'!L$111)\n+($I112*'fnd base rates'!L$112)\n+($J112*'fnd base rates'!L$113)\n+($K112*'fnd base rates'!L$114)\n+($M112*'fnd base rates'!L$116)\n+($N112*'fnd base rates'!L$117)\n+($O112*'fnd base rates'!L$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,12)))","v":10384.733400000001},{"$f":"(($D112*'fnd base rates'!M$107)\n+($E112*'fnd base rates'!M$108)\n+($F112*'fnd base rates'!M$109)\n+($G112*'fnd base rates'!M$110)\n+($H112*'fnd base rates'!M$111)\n+($I112*'fnd base rates'!M$112)\n+($J112*'fnd base rates'!M$113)\n+($K112*'fnd base rates'!M$114)\n+($M112*'fnd base rates'!M$116)\n+($N112*'fnd base rates'!M$117)\n+($O112*'fnd base rates'!M$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,13)))","v":0},87367.392701680015,null,420049044,"420","049","044",1,6,87367.392701680015,14561,0,14561,null,null,null,null,null,14561,0,14561,null,null,{"$f":"BC112-BA112","v":0}]
[420,420049049,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D113","v":10},{"$f":"'fnd enro'!E113","v":0},{"$f":"'fnd enro'!F113","v":29},{"$f":"'fnd enro'!G113","v":150},{"$f":"'fnd enro'!H113","v":16},{"$f":"'fnd enro'!I113","v":0},{"$f":"'fnd enro'!J113","v":0},{"$f":"'fnd enro'!K113","v":7.5270000000000001},{"$f":"'fnd enro'!L113","v":0},{"$f":"'fnd enro'!M113","v":12},{"$f":"'fnd enro'!N113","v":3},{"$f":"'fnd enro'!O113","v":0},{"$f":"'fnd enro'!P113","v":165},{"$f":"'fnd enro'!R113","v":200},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q113)","v":8},null,{"$f":"(($D113*'fnd base rates'!C$107)\n+($E113*'fnd base rates'!C$108)\n+($F113*'fnd base rates'!C$109)\n+($G113*'fnd base rates'!C$110)\n+($H113*'fnd base rates'!C$111)\n+($I113*'fnd base rates'!C$112)\n+($J113*'fnd base rates'!C$113)\n+($K113*'fnd base rates'!C$114)\n+($M113*'fnd base rates'!C$116)\n+($N113*'fnd base rates'!C$117)\n+($O113*'fnd base rates'!C$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,3)))\n*$R113","v":134115.62639652001},{"$f":"(($D113*'fnd base rates'!D$107)\n+($E113*'fnd base rates'!D$108)\n+($F113*'fnd base rates'!D$109)\n+($G113*'fnd base rates'!D$110)\n+($H113*'fnd base rates'!D$111)\n+($I113*'fnd base rates'!D$112)\n+($J113*'fnd base rates'!D$113)\n+($K113*'fnd base rates'!D$114)\n+($M113*'fnd base rates'!D$116)\n+($N113*'fnd base rates'!D$117)\n+($O113*'fnd base rates'!D$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,4)))\n*$R113","v":236752.51427999997},{"$f":"(($D113*'fnd base rates'!E$107)\n+($E113*'fnd base rates'!E$108)\n+($F113*'fnd base rates'!E$109)\n+($G113*'fnd base rates'!E$110)\n+($H113*'fnd base rates'!E$111)\n+($I113*'fnd base rates'!E$112)\n+($J113*'fnd base rates'!E$113)\n+($K113*'fnd base rates'!E$114)\n+($M113*'fnd base rates'!E$116)\n+($N113*'fnd base rates'!E$117)\n+($O113*'fnd base rates'!E$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,5)))\n*$R113","v":1492401.8164651201},{"$f":"(($D113*'fnd base rates'!F$107)\n+($E113*'fnd base rates'!F$108)\n+($F113*'fnd base rates'!F$109)\n+($G113*'fnd base rates'!F$110)\n+($H113*'fnd base rates'!F$111)\n+($I113*'fnd base rates'!F$112)\n+($J113*'fnd base rates'!F$113)\n+($K113*'fnd base rates'!F$114)\n+($M113*'fnd base rates'!F$116)\n+($N113*'fnd base rates'!F$117)\n+($O113*'fnd base rates'!F$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,6)))\n*$R113","v":274984.92253944004},{"$f":"(($D113*'fnd base rates'!G$107)\n+($E113*'fnd base rates'!G$108)\n+($F113*'fnd base rates'!G$109)\n+($G113*'fnd base rates'!G$110)\n+($H113*'fnd base rates'!G$111)\n+($I113*'fnd base rates'!G$112)\n+($J113*'fnd base rates'!G$113)\n+($K113*'fnd base rates'!G$114)\n+($M113*'fnd base rates'!G$116)\n+($N113*'fnd base rates'!G$117)\n+($O113*'fnd base rates'!G$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,7)))\n*$R113","v":65791.54798884},{"$f":"(($D113*'fnd base rates'!H$107)\n+($E113*'fnd base rates'!H$108)\n+($F113*'fnd base rates'!H$109)\n+($G113*'fnd base rates'!H$110)\n+($H113*'fnd base rates'!H$111)\n+($I113*'fnd base rates'!H$112)\n+($J113*'fnd base rates'!H$113)\n+($K113*'fnd base rates'!H$114)\n+($M113*'fnd base rates'!H$116)\n+($N113*'fnd base rates'!H$117)\n+($O113*'fnd base rates'!H$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,8)))","v":110625.40213},{"$f":"(($D113*'fnd base rates'!I$107)\n+($E113*'fnd base rates'!I$108)\n+($F113*'fnd base rates'!I$109)\n+($G113*'fnd base rates'!I$110)\n+($H113*'fnd base rates'!I$111)\n+($I113*'fnd base rates'!I$112)\n+($J113*'fnd base rates'!I$113)\n+($K113*'fnd base rates'!I$114)\n+($M113*'fnd base rates'!I$116)\n+($N113*'fnd base rates'!I$117)\n+($O113*'fnd base rates'!I$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,9)))\n*$R113","v":95566.595400000006},{"$f":"(($D113*'fnd base rates'!J$107)\n+($E113*'fnd base rates'!J$108)\n+($F113*'fnd base rates'!J$109)\n+($G113*'fnd base rates'!J$110)\n+($H113*'fnd base rates'!J$111)\n+($I113*'fnd base rates'!J$112)\n+($J113*'fnd base rates'!J$113)\n+($K113*'fnd base rates'!J$114)\n+($M113*'fnd base rates'!J$116)\n+($N113*'fnd base rates'!J$117)\n+($O113*'fnd base rates'!J$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,10)))\n*$R113","v":163606.79411999998},{"$f":"(($D113*'fnd base rates'!K$107)\n+($E113*'fnd base rates'!K$108)\n+($F113*'fnd base rates'!K$109)\n+($G113*'fnd base rates'!K$110)\n+($H113*'fnd base rates'!K$111)\n+($I113*'fnd base rates'!K$112)\n+($J113*'fnd base rates'!K$113)\n+($K113*'fnd base rates'!K$114)\n+($M113*'fnd base rates'!K$116)\n+($N113*'fnd base rates'!K$117)\n+($O113*'fnd base rates'!K$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,11)))\n*$R113","v":251462.88592560001},{"$f":"(($D113*'fnd base rates'!L$107)\n+($E113*'fnd base rates'!L$108)\n+($F113*'fnd base rates'!L$109)\n+($G113*'fnd base rates'!L$110)\n+($H113*'fnd base rates'!L$111)\n+($I113*'fnd base rates'!L$112)\n+($J113*'fnd base rates'!L$113)\n+($K113*'fnd base rates'!L$114)\n+($M113*'fnd base rates'!L$116)\n+($N113*'fnd base rates'!L$117)\n+($O113*'fnd base rates'!L$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,12)))","v":382921.91260000004},{"$f":"(($D113*'fnd base rates'!M$107)\n+($E113*'fnd base rates'!M$108)\n+($F113*'fnd base rates'!M$109)\n+($G113*'fnd base rates'!M$110)\n+($H113*'fnd base rates'!M$111)\n+($I113*'fnd base rates'!M$112)\n+($J113*'fnd base rates'!M$113)\n+($K113*'fnd base rates'!M$114)\n+($M113*'fnd base rates'!M$116)\n+($N113*'fnd base rates'!M$117)\n+($O113*'fnd base rates'!M$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,13)))","v":0},3208230.0178455198,null,420049049,"420","049","049",1,200,3208230.0178455198,16041,0,16041,null,null,null,null,null,16041,0,16041,null,null,{"$f":"BC113-BA113","v":0}]
[420,420049057,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D114","v":0},{"$f":"'fnd enro'!E114","v":0},{"$f":"'fnd enro'!F114","v":1},{"$f":"'fnd enro'!G114","v":3},{"$f":"'fnd enro'!H114","v":1},{"$f":"'fnd enro'!I114","v":0},{"$f":"'fnd enro'!J114","v":0},{"$f":"'fnd enro'!K114","v":0.193},{"$f":"'fnd enro'!L114","v":0},{"$f":"'fnd enro'!M114","v":0},{"$f":"'fnd enro'!N114","v":0},{"$f":"'fnd enro'!O114","v":0},{"$f":"'fnd enro'!P114","v":1},{"$f":"'fnd enro'!R114","v":5},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q114)","v":12},null,{"$f":"(($D114*'fnd base rates'!C$107)\n+($E114*'fnd base rates'!C$108)\n+($F114*'fnd base rates'!C$109)\n+($G114*'fnd base rates'!C$110)\n+($H114*'fnd base rates'!C$111)\n+($I114*'fnd base rates'!C$112)\n+($J114*'fnd base rates'!C$113)\n+($K114*'fnd base rates'!C$114)\n+($M114*'fnd base rates'!C$116)\n+($N114*'fnd base rates'!C$117)\n+($O114*'fnd base rates'!C$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,3)))\n*$R114","v":3091.5730306800006},{"$f":"(($D114*'fnd base rates'!D$107)\n+($E114*'fnd base rates'!D$108)\n+($F114*'fnd base rates'!D$109)\n+($G114*'fnd base rates'!D$110)\n+($H114*'fnd base rates'!D$111)\n+($I114*'fnd base rates'!D$112)\n+($J114*'fnd base rates'!D$113)\n+($K114*'fnd base rates'!D$114)\n+($M114*'fnd base rates'!D$116)\n+($N114*'fnd base rates'!D$117)\n+($O114*'fnd base rates'!D$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,4)))\n*$R114","v":4734.038520000001},{"$f":"(($D114*'fnd base rates'!E$107)\n+($E114*'fnd base rates'!E$108)\n+($F114*'fnd base rates'!E$109)\n+($G114*'fnd base rates'!E$110)\n+($H114*'fnd base rates'!E$111)\n+($I114*'fnd base rates'!E$112)\n+($J114*'fnd base rates'!E$113)\n+($K114*'fnd base rates'!E$114)\n+($M114*'fnd base rates'!E$116)\n+($N114*'fnd base rates'!E$117)\n+($O114*'fnd base rates'!E$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,5)))\n*$R114","v":25721.257618080006},{"$f":"(($D114*'fnd base rates'!F$107)\n+($E114*'fnd base rates'!F$108)\n+($F114*'fnd base rates'!F$109)\n+($G114*'fnd base rates'!F$110)\n+($H114*'fnd base rates'!F$111)\n+($I114*'fnd base rates'!F$112)\n+($J114*'fnd base rates'!F$113)\n+($K114*'fnd base rates'!F$114)\n+($M114*'fnd base rates'!F$116)\n+($N114*'fnd base rates'!F$117)\n+($O114*'fnd base rates'!F$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,6)))\n*$R114","v":6679.4408589599998},{"$f":"(($D114*'fnd base rates'!G$107)\n+($E114*'fnd base rates'!G$108)\n+($F114*'fnd base rates'!G$109)\n+($G114*'fnd base rates'!G$110)\n+($H114*'fnd base rates'!G$111)\n+($I114*'fnd base rates'!G$112)\n+($J114*'fnd base rates'!G$113)\n+($K114*'fnd base rates'!G$114)\n+($M114*'fnd base rates'!G$116)\n+($N114*'fnd base rates'!G$117)\n+($O114*'fnd base rates'!G$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,7)))\n*$R114","v":1108.0612335600001},{"$f":"(($D114*'fnd base rates'!H$107)\n+($E114*'fnd base rates'!H$108)\n+($F114*'fnd base rates'!H$109)\n+($G114*'fnd base rates'!H$110)\n+($H114*'fnd base rates'!H$111)\n+($I114*'fnd base rates'!H$112)\n+($J114*'fnd base rates'!H$113)\n+($K114*'fnd base rates'!H$114)\n+($M114*'fnd base rates'!H$116)\n+($N114*'fnd base rates'!H$117)\n+($O114*'fnd base rates'!H$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,8)))","v":2647.4346700000001},{"$f":"(($D114*'fnd base rates'!I$107)\n+($E114*'fnd base rates'!I$108)\n+($F114*'fnd base rates'!I$109)\n+($G114*'fnd base rates'!I$110)\n+($H114*'fnd base rates'!I$111)\n+($I114*'fnd base rates'!I$112)\n+($J114*'fnd base rates'!I$113)\n+($K114*'fnd base rates'!I$114)\n+($M114*'fnd base rates'!I$116)\n+($N114*'fnd base rates'!I$117)\n+($O114*'fnd base rates'!I$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,9)))\n*$R114","v":1956.0801600000004},{"$f":"(($D114*'fnd base rates'!J$107)\n+($E114*'fnd base rates'!J$108)\n+($F114*'fnd base rates'!J$109)\n+($G114*'fnd base rates'!J$110)\n+($H114*'fnd base rates'!J$111)\n+($I114*'fnd base rates'!J$112)\n+($J114*'fnd base rates'!J$113)\n+($K114*'fnd base rates'!J$114)\n+($M114*'fnd base rates'!J$116)\n+($N114*'fnd base rates'!J$117)\n+($O114*'fnd base rates'!J$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,10)))\n*$R114","v":1855.8745199999998},{"$f":"(($D114*'fnd base rates'!K$107)\n+($E114*'fnd base rates'!K$108)\n+($F114*'fnd base rates'!K$109)\n+($G114*'fnd base rates'!K$110)\n+($H114*'fnd base rates'!K$111)\n+($I114*'fnd base rates'!K$112)\n+($J114*'fnd base rates'!K$113)\n+($K114*'fnd base rates'!K$114)\n+($M114*'fnd base rates'!K$116)\n+($N114*'fnd base rates'!K$117)\n+($O114*'fnd base rates'!K$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,11)))\n*$R114","v":6230.6273304000006},{"$f":"(($D114*'fnd base rates'!L$107)\n+($E114*'fnd base rates'!L$108)\n+($F114*'fnd base rates'!L$109)\n+($G114*'fnd base rates'!L$110)\n+($H114*'fnd base rates'!L$111)\n+($I114*'fnd base rates'!L$112)\n+($J114*'fnd base rates'!L$113)\n+($K114*'fnd base rates'!L$114)\n+($M114*'fnd base rates'!L$116)\n+($N114*'fnd base rates'!L$117)\n+($O114*'fnd base rates'!L$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,12)))","v":7954.8534000000009},{"$f":"(($D114*'fnd base rates'!M$107)\n+($E114*'fnd base rates'!M$108)\n+($F114*'fnd base rates'!M$109)\n+($G114*'fnd base rates'!M$110)\n+($H114*'fnd base rates'!M$111)\n+($I114*'fnd base rates'!M$112)\n+($J114*'fnd base rates'!M$113)\n+($K114*'fnd base rates'!M$114)\n+($M114*'fnd base rates'!M$116)\n+($N114*'fnd base rates'!M$117)\n+($O114*'fnd base rates'!M$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,13)))","v":0},61979.241341680005,null,420049057,"420","049","057",1,5,61979.241341680005,12396,0,12396,null,null,null,null,null,12396,0,12396,null,null,{"$f":"BC114-BA114","v":0}]
[420,420049067,"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":1},{"$f":"'fnd enro'!H115","v":0},{"$f":"'fnd enro'!I115","v":0},{"$f":"'fnd enro'!J115","v":0},{"$f":"'fnd enro'!K115","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L115","v":0},{"$f":"'fnd enro'!M115","v":0},{"$f":"'fnd enro'!N115","v":0},{"$f":"'fnd enro'!O115","v":0},{"$f":"'fnd enro'!P115","v":1},{"$f":"'fnd enro'!R115","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q115)","v":2},null,{"$f":"(($D115*'fnd base rates'!C$107)\n+($E115*'fnd base rates'!C$108)\n+($F115*'fnd base rates'!C$109)\n+($G115*'fnd base rates'!C$110)\n+($H115*'fnd base rates'!C$111)\n+($I115*'fnd base rates'!C$112)\n+($J115*'fnd base rates'!C$113)\n+($K115*'fnd base rates'!C$114)\n+($M115*'fnd base rates'!C$116)\n+($N115*'fnd base rates'!C$117)\n+($O115*'fnd base rates'!C$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,3)))\n*$R115","v":660.55074213600005},{"$f":"(($D115*'fnd base rates'!D$107)\n+($E115*'fnd base rates'!D$108)\n+($F115*'fnd base rates'!D$109)\n+($G115*'fnd base rates'!D$110)\n+($H115*'fnd base rates'!D$111)\n+($I115*'fnd base rates'!D$112)\n+($J115*'fnd base rates'!D$113)\n+($K115*'fnd base rates'!D$114)\n+($M115*'fnd base rates'!D$116)\n+($N115*'fnd base rates'!D$117)\n+($O115*'fnd base rates'!D$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,4)))\n*$R115","v":1146.8908800000002},{"$f":"(($D115*'fnd base rates'!E$107)\n+($E115*'fnd base rates'!E$108)\n+($F115*'fnd base rates'!E$109)\n+($G115*'fnd base rates'!E$110)\n+($H115*'fnd base rates'!E$111)\n+($I115*'fnd base rates'!E$112)\n+($J115*'fnd base rates'!E$113)\n+($K115*'fnd base rates'!E$114)\n+($M115*'fnd base rates'!E$116)\n+($N115*'fnd base rates'!E$117)\n+($O115*'fnd base rates'!E$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,5)))\n*$R115","v":7191.4597796160015},{"$f":"(($D115*'fnd base rates'!F$107)\n+($E115*'fnd base rates'!F$108)\n+($F115*'fnd base rates'!F$109)\n+($G115*'fnd base rates'!F$110)\n+($H115*'fnd base rates'!F$111)\n+($I115*'fnd base rates'!F$112)\n+($J115*'fnd base rates'!F$113)\n+($K115*'fnd base rates'!F$114)\n+($M115*'fnd base rates'!F$116)\n+($N115*'fnd base rates'!F$117)\n+($O115*'fnd base rates'!F$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,6)))\n*$R115","v":1392.1501957920002},{"$f":"(($D115*'fnd base rates'!G$107)\n+($E115*'fnd base rates'!G$108)\n+($F115*'fnd base rates'!G$109)\n+($G115*'fnd base rates'!G$110)\n+($H115*'fnd base rates'!G$111)\n+($I115*'fnd base rates'!G$112)\n+($J115*'fnd base rates'!G$113)\n+($K115*'fnd base rates'!G$114)\n+($M115*'fnd base rates'!G$116)\n+($N115*'fnd base rates'!G$117)\n+($O115*'fnd base rates'!G$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,7)))\n*$R115","v":313.778222712},{"$f":"(($D115*'fnd base rates'!H$107)\n+($E115*'fnd base rates'!H$108)\n+($F115*'fnd base rates'!H$109)\n+($G115*'fnd base rates'!H$110)\n+($H115*'fnd base rates'!H$111)\n+($I115*'fnd base rates'!H$112)\n+($J115*'fnd base rates'!H$113)\n+($K115*'fnd base rates'!H$114)\n+($M115*'fnd base rates'!H$116)\n+($N115*'fnd base rates'!H$117)\n+($O115*'fnd base rates'!H$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,8)))","v":542.49893399999996},{"$f":"(($D115*'fnd base rates'!I$107)\n+($E115*'fnd base rates'!I$108)\n+($F115*'fnd base rates'!I$109)\n+($G115*'fnd base rates'!I$110)\n+($H115*'fnd base rates'!I$111)\n+($I115*'fnd base rates'!I$112)\n+($J115*'fnd base rates'!I$113)\n+($K115*'fnd base rates'!I$114)\n+($M115*'fnd base rates'!I$116)\n+($N115*'fnd base rates'!I$117)\n+($O115*'fnd base rates'!I$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,9)))\n*$R115","v":457.7274000000001},{"$f":"(($D115*'fnd base rates'!J$107)\n+($E115*'fnd base rates'!J$108)\n+($F115*'fnd base rates'!J$109)\n+($G115*'fnd base rates'!J$110)\n+($H115*'fnd base rates'!J$111)\n+($I115*'fnd base rates'!J$112)\n+($J115*'fnd base rates'!J$113)\n+($K115*'fnd base rates'!J$114)\n+($M115*'fnd base rates'!J$116)\n+($N115*'fnd base rates'!J$117)\n+($O115*'fnd base rates'!J$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,10)))\n*$R115","v":771.95952000000011},{"$f":"(($D115*'fnd base rates'!K$107)\n+($E115*'fnd base rates'!K$108)\n+($F115*'fnd base rates'!K$109)\n+($G115*'fnd base rates'!K$110)\n+($H115*'fnd base rates'!K$111)\n+($I115*'fnd base rates'!K$112)\n+($J115*'fnd base rates'!K$113)\n+($K115*'fnd base rates'!K$114)\n+($M115*'fnd base rates'!K$116)\n+($N115*'fnd base rates'!K$117)\n+($O115*'fnd base rates'!K$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,11)))\n*$R115","v":1227.83422608},{"$f":"(($D115*'fnd base rates'!L$107)\n+($E115*'fnd base rates'!L$108)\n+($F115*'fnd base rates'!L$109)\n+($G115*'fnd base rates'!L$110)\n+($H115*'fnd base rates'!L$111)\n+($I115*'fnd base rates'!L$112)\n+($J115*'fnd base rates'!L$113)\n+($K115*'fnd base rates'!L$114)\n+($M115*'fnd base rates'!L$116)\n+($N115*'fnd base rates'!L$117)\n+($O115*'fnd base rates'!L$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,12)))","v":1860.8266800000001},{"$f":"(($D115*'fnd base rates'!M$107)\n+($E115*'fnd base rates'!M$108)\n+($F115*'fnd base rates'!M$109)\n+($G115*'fnd base rates'!M$110)\n+($H115*'fnd base rates'!M$111)\n+($I115*'fnd base rates'!M$112)\n+($J115*'fnd base rates'!M$113)\n+($K115*'fnd base rates'!M$114)\n+($M115*'fnd base rates'!M$116)\n+($N115*'fnd base rates'!M$117)\n+($O115*'fnd base rates'!M$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,13)))","v":0},15565.676580336003,null,420049067,"420","049","067",1,1,15565.676580336003,15566,0,15566,null,null,null,null,null,15566,0,15566,null,null,{"$f":"BC115-BA115","v":0}]
[420,420049093,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D116","v":1},{"$f":"'fnd enro'!E116","v":0},{"$f":"'fnd enro'!F116","v":0},{"$f":"'fnd enro'!G116","v":10},{"$f":"'fnd enro'!H116","v":4},{"$f":"'fnd enro'!I116","v":0},{"$f":"'fnd enro'!J116","v":0},{"$f":"'fnd enro'!K116","v":0.54039999999999999},{"$f":"'fnd enro'!L116","v":0},{"$f":"'fnd enro'!M116","v":0},{"$f":"'fnd enro'!N116","v":0},{"$f":"'fnd enro'!O116","v":0},{"$f":"'fnd enro'!P116","v":9},{"$f":"'fnd enro'!R116","v":15},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q116)","v":11},null,{"$f":"(($D116*'fnd base rates'!C$107)\n+($E116*'fnd base rates'!C$108)\n+($F116*'fnd base rates'!C$109)\n+($G116*'fnd base rates'!C$110)\n+($H116*'fnd base rates'!C$111)\n+($I116*'fnd base rates'!C$112)\n+($J116*'fnd base rates'!C$113)\n+($K116*'fnd base rates'!C$114)\n+($M116*'fnd base rates'!C$116)\n+($N116*'fnd base rates'!C$117)\n+($O116*'fnd base rates'!C$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,3)))\n*$R116","v":9457.931309904001},{"$f":"(($D116*'fnd base rates'!D$107)\n+($E116*'fnd base rates'!D$108)\n+($F116*'fnd base rates'!D$109)\n+($G116*'fnd base rates'!D$110)\n+($H116*'fnd base rates'!D$111)\n+($I116*'fnd base rates'!D$112)\n+($J116*'fnd base rates'!D$113)\n+($K116*'fnd base rates'!D$114)\n+($M116*'fnd base rates'!D$116)\n+($N116*'fnd base rates'!D$117)\n+($O116*'fnd base rates'!D$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,4)))\n*$R116","v":16359.745320000002},{"$f":"(($D116*'fnd base rates'!E$107)\n+($E116*'fnd base rates'!E$108)\n+($F116*'fnd base rates'!E$109)\n+($G116*'fnd base rates'!E$110)\n+($H116*'fnd base rates'!E$111)\n+($I116*'fnd base rates'!E$112)\n+($J116*'fnd base rates'!E$113)\n+($K116*'fnd base rates'!E$114)\n+($M116*'fnd base rates'!E$116)\n+($N116*'fnd base rates'!E$117)\n+($O116*'fnd base rates'!E$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,5)))\n*$R116","v":99551.011434624015},{"$f":"(($D116*'fnd base rates'!F$107)\n+($E116*'fnd base rates'!F$108)\n+($F116*'fnd base rates'!F$109)\n+($G116*'fnd base rates'!F$110)\n+($H116*'fnd base rates'!F$111)\n+($I116*'fnd base rates'!F$112)\n+($J116*'fnd base rates'!F$113)\n+($K116*'fnd base rates'!F$114)\n+($M116*'fnd base rates'!F$116)\n+($N116*'fnd base rates'!F$117)\n+($O116*'fnd base rates'!F$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,6)))\n*$R116","v":18866.906021088005},{"$f":"(($D116*'fnd base rates'!G$107)\n+($E116*'fnd base rates'!G$108)\n+($F116*'fnd base rates'!G$109)\n+($G116*'fnd base rates'!G$110)\n+($H116*'fnd base rates'!G$111)\n+($I116*'fnd base rates'!G$112)\n+($J116*'fnd base rates'!G$113)\n+($K116*'fnd base rates'!G$114)\n+($M116*'fnd base rates'!G$116)\n+($N116*'fnd base rates'!G$117)\n+($O116*'fnd base rates'!G$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,7)))\n*$R116","v":4463.7611179680007},{"$f":"(($D116*'fnd base rates'!H$107)\n+($E116*'fnd base rates'!H$108)\n+($F116*'fnd base rates'!H$109)\n+($G116*'fnd base rates'!H$110)\n+($H116*'fnd base rates'!H$111)\n+($I116*'fnd base rates'!H$112)\n+($J116*'fnd base rates'!H$113)\n+($K116*'fnd base rates'!H$114)\n+($M116*'fnd base rates'!H$116)\n+($N116*'fnd base rates'!H$117)\n+($O116*'fnd base rates'!H$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,8)))","v":7840.8550760000007},{"$f":"(($D116*'fnd base rates'!I$107)\n+($E116*'fnd base rates'!I$108)\n+($F116*'fnd base rates'!I$109)\n+($G116*'fnd base rates'!I$110)\n+($H116*'fnd base rates'!I$111)\n+($I116*'fnd base rates'!I$112)\n+($J116*'fnd base rates'!I$113)\n+($K116*'fnd base rates'!I$114)\n+($M116*'fnd base rates'!I$116)\n+($N116*'fnd base rates'!I$117)\n+($O116*'fnd base rates'!I$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,9)))\n*$R116","v":6781.8315600000005},{"$f":"(($D116*'fnd base rates'!J$107)\n+($E116*'fnd base rates'!J$108)\n+($F116*'fnd base rates'!J$109)\n+($G116*'fnd base rates'!J$110)\n+($H116*'fnd base rates'!J$111)\n+($I116*'fnd base rates'!J$112)\n+($J116*'fnd base rates'!J$113)\n+($K116*'fnd base rates'!J$114)\n+($M116*'fnd base rates'!J$116)\n+($N116*'fnd base rates'!J$117)\n+($O116*'fnd base rates'!J$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,10)))\n*$R116","v":11040.733080000002},{"$f":"(($D116*'fnd base rates'!K$107)\n+($E116*'fnd base rates'!K$108)\n+($F116*'fnd base rates'!K$109)\n+($G116*'fnd base rates'!K$110)\n+($H116*'fnd base rates'!K$111)\n+($I116*'fnd base rates'!K$112)\n+($J116*'fnd base rates'!K$113)\n+($K116*'fnd base rates'!K$114)\n+($M116*'fnd base rates'!K$116)\n+($N116*'fnd base rates'!K$117)\n+($O116*'fnd base rates'!K$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,11)))\n*$R116","v":18099.085245120001},{"$f":"(($D116*'fnd base rates'!L$107)\n+($E116*'fnd base rates'!L$108)\n+($F116*'fnd base rates'!L$109)\n+($G116*'fnd base rates'!L$110)\n+($H116*'fnd base rates'!L$111)\n+($I116*'fnd base rates'!L$112)\n+($J116*'fnd base rates'!L$113)\n+($K116*'fnd base rates'!L$114)\n+($M116*'fnd base rates'!L$116)\n+($N116*'fnd base rates'!L$117)\n+($O116*'fnd base rates'!L$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,12)))","v":26793.373520000005},{"$f":"(($D116*'fnd base rates'!M$107)\n+($E116*'fnd base rates'!M$108)\n+($F116*'fnd base rates'!M$109)\n+($G116*'fnd base rates'!M$110)\n+($H116*'fnd base rates'!M$111)\n+($I116*'fnd base rates'!M$112)\n+($J116*'fnd base rates'!M$113)\n+($K116*'fnd base rates'!M$114)\n+($M116*'fnd base rates'!M$116)\n+($N116*'fnd base rates'!M$117)\n+($O116*'fnd base rates'!M$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,13)))","v":0},219255.23368470403,null,420049093,"420","049","093",1,15,219255.23368470403,14617,0,14617,null,null,null,null,null,14617,0,14617,null,null,{"$f":"BC116-BA116","v":0}]
[420,420049128,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D117","v":0},{"$f":"'fnd enro'!E117","v":0},{"$f":"'fnd enro'!F117","v":1},{"$f":"'fnd enro'!G117","v":0},{"$f":"'fnd enro'!H117","v":0},{"$f":"'fnd enro'!I117","v":0},{"$f":"'fnd enro'!J117","v":0},{"$f":"'fnd enro'!K117","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L117","v":0},{"$f":"'fnd enro'!M117","v":0},{"$f":"'fnd enro'!N117","v":0},{"$f":"'fnd enro'!O117","v":0},{"$f":"'fnd enro'!P117","v":1},{"$f":"'fnd enro'!R117","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q117)","v":10},null,{"$f":"(($D117*'fnd base rates'!C$107)\n+($E117*'fnd base rates'!C$108)\n+($F117*'fnd base rates'!C$109)\n+($G117*'fnd base rates'!C$110)\n+($H117*'fnd base rates'!C$111)\n+($I117*'fnd base rates'!C$112)\n+($J117*'fnd base rates'!C$113)\n+($K117*'fnd base rates'!C$114)\n+($M117*'fnd base rates'!C$116)\n+($N117*'fnd base rates'!C$117)\n+($O117*'fnd base rates'!C$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,3)))\n*$R117","v":687.20082213600006},{"$f":"(($D117*'fnd base rates'!D$107)\n+($E117*'fnd base rates'!D$108)\n+($F117*'fnd base rates'!D$109)\n+($G117*'fnd base rates'!D$110)\n+($H117*'fnd base rates'!D$111)\n+($I117*'fnd base rates'!D$112)\n+($J117*'fnd base rates'!D$113)\n+($K117*'fnd base rates'!D$114)\n+($M117*'fnd base rates'!D$116)\n+($N117*'fnd base rates'!D$117)\n+($O117*'fnd base rates'!D$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,4)))\n*$R117","v":1273.2220800000002},{"$f":"(($D117*'fnd base rates'!E$107)\n+($E117*'fnd base rates'!E$108)\n+($F117*'fnd base rates'!E$109)\n+($G117*'fnd base rates'!E$110)\n+($H117*'fnd base rates'!E$111)\n+($I117*'fnd base rates'!E$112)\n+($J117*'fnd base rates'!E$113)\n+($K117*'fnd base rates'!E$114)\n+($M117*'fnd base rates'!E$116)\n+($N117*'fnd base rates'!E$117)\n+($O117*'fnd base rates'!E$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,5)))\n*$R117","v":8424.5951396160017},{"$f":"(($D117*'fnd base rates'!F$107)\n+($E117*'fnd base rates'!F$108)\n+($F117*'fnd base rates'!F$109)\n+($G117*'fnd base rates'!F$110)\n+($H117*'fnd base rates'!F$111)\n+($I117*'fnd base rates'!F$112)\n+($J117*'fnd base rates'!F$113)\n+($K117*'fnd base rates'!F$114)\n+($M117*'fnd base rates'!F$116)\n+($N117*'fnd base rates'!F$117)\n+($O117*'fnd base rates'!F$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,6)))\n*$R117","v":1392.1501957920002},{"$f":"(($D117*'fnd base rates'!G$107)\n+($E117*'fnd base rates'!G$108)\n+($F117*'fnd base rates'!G$109)\n+($G117*'fnd base rates'!G$110)\n+($H117*'fnd base rates'!G$111)\n+($I117*'fnd base rates'!G$112)\n+($J117*'fnd base rates'!G$113)\n+($K117*'fnd base rates'!G$114)\n+($M117*'fnd base rates'!G$116)\n+($N117*'fnd base rates'!G$117)\n+($O117*'fnd base rates'!G$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,7)))\n*$R117","v":373.57350271200005},{"$f":"(($D117*'fnd base rates'!H$107)\n+($E117*'fnd base rates'!H$108)\n+($F117*'fnd base rates'!H$109)\n+($G117*'fnd base rates'!H$110)\n+($H117*'fnd base rates'!H$111)\n+($I117*'fnd base rates'!H$112)\n+($J117*'fnd base rates'!H$113)\n+($K117*'fnd base rates'!H$114)\n+($M117*'fnd base rates'!H$116)\n+($N117*'fnd base rates'!H$117)\n+($O117*'fnd base rates'!H$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D117*'fnd base rates'!I$107)\n+($E117*'fnd base rates'!I$108)\n+($F117*'fnd base rates'!I$109)\n+($G117*'fnd base rates'!I$110)\n+($H117*'fnd base rates'!I$111)\n+($I117*'fnd base rates'!I$112)\n+($J117*'fnd base rates'!I$113)\n+($K117*'fnd base rates'!I$114)\n+($M117*'fnd base rates'!I$116)\n+($N117*'fnd base rates'!I$117)\n+($O117*'fnd base rates'!I$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,9)))\n*$R117","v":507.66840000000008},{"$f":"(($D117*'fnd base rates'!J$107)\n+($E117*'fnd base rates'!J$108)\n+($F117*'fnd base rates'!J$109)\n+($G117*'fnd base rates'!J$110)\n+($H117*'fnd base rates'!J$111)\n+($I117*'fnd base rates'!J$112)\n+($J117*'fnd base rates'!J$113)\n+($K117*'fnd base rates'!J$114)\n+($M117*'fnd base rates'!J$116)\n+($N117*'fnd base rates'!J$117)\n+($O117*'fnd base rates'!J$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,10)))\n*$R117","v":974.77020000000016},{"$f":"(($D117*'fnd base rates'!K$107)\n+($E117*'fnd base rates'!K$108)\n+($F117*'fnd base rates'!K$109)\n+($G117*'fnd base rates'!K$110)\n+($H117*'fnd base rates'!K$111)\n+($I117*'fnd base rates'!K$112)\n+($J117*'fnd base rates'!K$113)\n+($K117*'fnd base rates'!K$114)\n+($M117*'fnd base rates'!K$116)\n+($N117*'fnd base rates'!K$117)\n+($O117*'fnd base rates'!K$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,11)))\n*$R117","v":1227.83422608},{"$f":"(($D117*'fnd base rates'!L$107)\n+($E117*'fnd base rates'!L$108)\n+($F117*'fnd base rates'!L$109)\n+($G117*'fnd base rates'!L$110)\n+($H117*'fnd base rates'!L$111)\n+($I117*'fnd base rates'!L$112)\n+($J117*'fnd base rates'!L$113)\n+($K117*'fnd base rates'!L$114)\n+($M117*'fnd base rates'!L$116)\n+($N117*'fnd base rates'!L$117)\n+($O117*'fnd base rates'!L$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,12)))","v":2039.5266799999999},{"$f":"(($D117*'fnd base rates'!M$107)\n+($E117*'fnd base rates'!M$108)\n+($F117*'fnd base rates'!M$109)\n+($G117*'fnd base rates'!M$110)\n+($H117*'fnd base rates'!M$111)\n+($I117*'fnd base rates'!M$112)\n+($J117*'fnd base rates'!M$113)\n+($K117*'fnd base rates'!M$114)\n+($M117*'fnd base rates'!M$116)\n+($N117*'fnd base rates'!M$117)\n+($O117*'fnd base rates'!M$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,13)))","v":0},17451.260180336005,null,420049128,"420","049","128",1,1,17451.260180336005,17451,0,17451,null,null,null,null,null,17451,0,17451,null,null,{"$f":"BC117-BA117","v":0}]
[420,420049163,"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},{"$f":"'fnd enro'!H118","v":1},{"$f":"'fnd enro'!I118","v":0},{"$f":"'fnd enro'!J118","v":0},{"$f":"'fnd enro'!K118","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L118","v":0},{"$f":"'fnd enro'!M118","v":0},{"$f":"'fnd enro'!N118","v":0},{"$f":"'fnd enro'!O118","v":0},{"$f":"'fnd enro'!P118","v":1},{"$f":"'fnd enro'!R118","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q118)","v":11},null,{"$f":"(($D118*'fnd base rates'!C$107)\n+($E118*'fnd base rates'!C$108)\n+($F118*'fnd base rates'!C$109)\n+($G118*'fnd base rates'!C$110)\n+($H118*'fnd base rates'!C$111)\n+($I118*'fnd base rates'!C$112)\n+($J118*'fnd base rates'!C$113)\n+($K118*'fnd base rates'!C$114)\n+($M118*'fnd base rates'!C$116)\n+($N118*'fnd base rates'!C$117)\n+($O118*'fnd base rates'!C$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,3)))\n*$R118","v":1290.7016442720001},{"$f":"(($D118*'fnd base rates'!D$107)\n+($E118*'fnd base rates'!D$108)\n+($F118*'fnd base rates'!D$109)\n+($G118*'fnd base rates'!D$110)\n+($H118*'fnd base rates'!D$111)\n+($I118*'fnd base rates'!D$112)\n+($J118*'fnd base rates'!D$113)\n+($K118*'fnd base rates'!D$114)\n+($M118*'fnd base rates'!D$116)\n+($N118*'fnd base rates'!D$117)\n+($O118*'fnd base rates'!D$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,4)))\n*$R118","v":2149.7954400000003},{"$f":"(($D118*'fnd base rates'!E$107)\n+($E118*'fnd base rates'!E$108)\n+($F118*'fnd base rates'!E$109)\n+($G118*'fnd base rates'!E$110)\n+($H118*'fnd base rates'!E$111)\n+($I118*'fnd base rates'!E$112)\n+($J118*'fnd base rates'!E$113)\n+($K118*'fnd base rates'!E$114)\n+($M118*'fnd base rates'!E$116)\n+($N118*'fnd base rates'!E$117)\n+($O118*'fnd base rates'!E$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,5)))\n*$R118","v":12507.425759231999},{"$f":"(($D118*'fnd base rates'!F$107)\n+($E118*'fnd base rates'!F$108)\n+($F118*'fnd base rates'!F$109)\n+($G118*'fnd base rates'!F$110)\n+($H118*'fnd base rates'!F$111)\n+($I118*'fnd base rates'!F$112)\n+($J118*'fnd base rates'!F$113)\n+($K118*'fnd base rates'!F$114)\n+($M118*'fnd base rates'!F$116)\n+($N118*'fnd base rates'!F$117)\n+($O118*'fnd base rates'!F$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,6)))\n*$R118","v":2502.9902715839999},{"$f":"(($D118*'fnd base rates'!G$107)\n+($E118*'fnd base rates'!G$108)\n+($F118*'fnd base rates'!G$109)\n+($G118*'fnd base rates'!G$110)\n+($H118*'fnd base rates'!G$111)\n+($I118*'fnd base rates'!G$112)\n+($J118*'fnd base rates'!G$113)\n+($K118*'fnd base rates'!G$114)\n+($M118*'fnd base rates'!G$116)\n+($N118*'fnd base rates'!G$117)\n+($O118*'fnd base rates'!G$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,7)))\n*$R118","v":572.37024542400013},{"$f":"(($D118*'fnd base rates'!H$107)\n+($E118*'fnd base rates'!H$108)\n+($F118*'fnd base rates'!H$109)\n+($G118*'fnd base rates'!H$110)\n+($H118*'fnd base rates'!H$111)\n+($I118*'fnd base rates'!H$112)\n+($J118*'fnd base rates'!H$113)\n+($K118*'fnd base rates'!H$114)\n+($M118*'fnd base rates'!H$116)\n+($N118*'fnd base rates'!H$117)\n+($O118*'fnd base rates'!H$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,8)))","v":1075.637868},{"$f":"(($D118*'fnd base rates'!I$107)\n+($E118*'fnd base rates'!I$108)\n+($F118*'fnd base rates'!I$109)\n+($G118*'fnd base rates'!I$110)\n+($H118*'fnd base rates'!I$111)\n+($I118*'fnd base rates'!I$112)\n+($J118*'fnd base rates'!I$113)\n+($K118*'fnd base rates'!I$114)\n+($M118*'fnd base rates'!I$116)\n+($N118*'fnd base rates'!I$117)\n+($O118*'fnd base rates'!I$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,9)))\n*$R118","v":921.42540000000008},{"$f":"(($D118*'fnd base rates'!J$107)\n+($E118*'fnd base rates'!J$108)\n+($F118*'fnd base rates'!J$109)\n+($G118*'fnd base rates'!J$110)\n+($H118*'fnd base rates'!J$111)\n+($I118*'fnd base rates'!J$112)\n+($J118*'fnd base rates'!J$113)\n+($K118*'fnd base rates'!J$114)\n+($M118*'fnd base rates'!J$116)\n+($N118*'fnd base rates'!J$117)\n+($O118*'fnd base rates'!J$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,10)))\n*$R118","v":1355.8284000000003},{"$f":"(($D118*'fnd base rates'!K$107)\n+($E118*'fnd base rates'!K$108)\n+($F118*'fnd base rates'!K$109)\n+($G118*'fnd base rates'!K$110)\n+($H118*'fnd base rates'!K$111)\n+($I118*'fnd base rates'!K$112)\n+($J118*'fnd base rates'!K$113)\n+($K118*'fnd base rates'!K$114)\n+($M118*'fnd base rates'!K$116)\n+($N118*'fnd base rates'!K$117)\n+($O118*'fnd base rates'!K$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,11)))\n*$R118","v":2547.1246521600001},{"$f":"(($D118*'fnd base rates'!L$107)\n+($E118*'fnd base rates'!L$108)\n+($F118*'fnd base rates'!L$109)\n+($G118*'fnd base rates'!L$110)\n+($H118*'fnd base rates'!L$111)\n+($I118*'fnd base rates'!L$112)\n+($J118*'fnd base rates'!L$113)\n+($K118*'fnd base rates'!L$114)\n+($M118*'fnd base rates'!L$116)\n+($N118*'fnd base rates'!L$117)\n+($O118*'fnd base rates'!L$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,12)))","v":3584.22336},{"$f":"(($D118*'fnd base rates'!M$107)\n+($E118*'fnd base rates'!M$108)\n+($F118*'fnd base rates'!M$109)\n+($G118*'fnd base rates'!M$110)\n+($H118*'fnd base rates'!M$111)\n+($I118*'fnd base rates'!M$112)\n+($J118*'fnd base rates'!M$113)\n+($K118*'fnd base rates'!M$114)\n+($M118*'fnd base rates'!M$116)\n+($N118*'fnd base rates'!M$117)\n+($O118*'fnd base rates'!M$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,13)))","v":0},28507.523040672,null,420049163,"420","049","163",1,2,28507.523040672,14254,0,14254,null,null,null,null,null,14254,0,14254,null,null,{"$f":"BC118-BA118","v":0}]
[420,420049165,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D119","v":1},{"$f":"'fnd enro'!E119","v":0},{"$f":"'fnd enro'!F119","v":0},{"$f":"'fnd enro'!G119","v":8},{"$f":"'fnd enro'!H119","v":2},{"$f":"'fnd enro'!I119","v":0},{"$f":"'fnd enro'!J119","v":0},{"$f":"'fnd enro'!K119","v":0.38600000000000001},{"$f":"'fnd enro'!L119","v":0},{"$f":"'fnd enro'!M119","v":0},{"$f":"'fnd enro'!N119","v":0},{"$f":"'fnd enro'!O119","v":0},{"$f":"'fnd enro'!P119","v":9},{"$f":"'fnd enro'!R119","v":11},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q119)","v":10},null,{"$f":"(($D119*'fnd base rates'!C$107)\n+($E119*'fnd base rates'!C$108)\n+($F119*'fnd base rates'!C$109)\n+($G119*'fnd base rates'!C$110)\n+($H119*'fnd base rates'!C$111)\n+($I119*'fnd base rates'!C$112)\n+($J119*'fnd base rates'!C$113)\n+($K119*'fnd base rates'!C$114)\n+($M119*'fnd base rates'!C$116)\n+($N119*'fnd base rates'!C$117)\n+($O119*'fnd base rates'!C$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,3)))\n*$R119","v":7019.8782213600007},{"$f":"(($D119*'fnd base rates'!D$107)\n+($E119*'fnd base rates'!D$108)\n+($F119*'fnd base rates'!D$109)\n+($G119*'fnd base rates'!D$110)\n+($H119*'fnd base rates'!D$111)\n+($I119*'fnd base rates'!D$112)\n+($J119*'fnd base rates'!D$113)\n+($K119*'fnd base rates'!D$114)\n+($M119*'fnd base rates'!D$116)\n+($N119*'fnd base rates'!D$117)\n+($O119*'fnd base rates'!D$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,4)))\n*$R119","v":12739.731480000002},{"$f":"(($D119*'fnd base rates'!E$107)\n+($E119*'fnd base rates'!E$108)\n+($F119*'fnd base rates'!E$109)\n+($G119*'fnd base rates'!E$110)\n+($H119*'fnd base rates'!E$111)\n+($I119*'fnd base rates'!E$112)\n+($J119*'fnd base rates'!E$113)\n+($K119*'fnd base rates'!E$114)\n+($M119*'fnd base rates'!E$116)\n+($N119*'fnd base rates'!E$117)\n+($O119*'fnd base rates'!E$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,5)))\n*$R119","v":81169.373756159999},{"$f":"(($D119*'fnd base rates'!F$107)\n+($E119*'fnd base rates'!F$108)\n+($F119*'fnd base rates'!F$109)\n+($G119*'fnd base rates'!F$110)\n+($H119*'fnd base rates'!F$111)\n+($I119*'fnd base rates'!F$112)\n+($J119*'fnd base rates'!F$113)\n+($K119*'fnd base rates'!F$114)\n+($M119*'fnd base rates'!F$116)\n+($N119*'fnd base rates'!F$117)\n+($O119*'fnd base rates'!F$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,6)))\n*$R119","v":13860.925477920002},{"$f":"(($D119*'fnd base rates'!G$107)\n+($E119*'fnd base rates'!G$108)\n+($F119*'fnd base rates'!G$109)\n+($G119*'fnd base rates'!G$110)\n+($H119*'fnd base rates'!G$111)\n+($I119*'fnd base rates'!G$112)\n+($J119*'fnd base rates'!G$113)\n+($K119*'fnd base rates'!G$114)\n+($M119*'fnd base rates'!G$116)\n+($N119*'fnd base rates'!G$117)\n+($O119*'fnd base rates'!G$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,7)))\n*$R119","v":3640.7857471200005},{"$f":"(($D119*'fnd base rates'!H$107)\n+($E119*'fnd base rates'!H$108)\n+($F119*'fnd base rates'!H$109)\n+($G119*'fnd base rates'!H$110)\n+($H119*'fnd base rates'!H$111)\n+($I119*'fnd base rates'!H$112)\n+($J119*'fnd base rates'!H$113)\n+($K119*'fnd base rates'!H$114)\n+($M119*'fnd base rates'!H$116)\n+($N119*'fnd base rates'!H$117)\n+($O119*'fnd base rates'!H$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,8)))","v":5733.77934},{"$f":"(($D119*'fnd base rates'!I$107)\n+($E119*'fnd base rates'!I$108)\n+($F119*'fnd base rates'!I$109)\n+($G119*'fnd base rates'!I$110)\n+($H119*'fnd base rates'!I$111)\n+($I119*'fnd base rates'!I$112)\n+($J119*'fnd base rates'!I$113)\n+($K119*'fnd base rates'!I$114)\n+($M119*'fnd base rates'!I$116)\n+($N119*'fnd base rates'!I$117)\n+($O119*'fnd base rates'!I$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,9)))\n*$R119","v":5207.5796400000008},{"$f":"(($D119*'fnd base rates'!J$107)\n+($E119*'fnd base rates'!J$108)\n+($F119*'fnd base rates'!J$109)\n+($G119*'fnd base rates'!J$110)\n+($H119*'fnd base rates'!J$111)\n+($I119*'fnd base rates'!J$112)\n+($J119*'fnd base rates'!J$113)\n+($K119*'fnd base rates'!J$114)\n+($M119*'fnd base rates'!J$116)\n+($N119*'fnd base rates'!J$117)\n+($O119*'fnd base rates'!J$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,10)))\n*$R119","v":9724.7682000000023},{"$f":"(($D119*'fnd base rates'!K$107)\n+($E119*'fnd base rates'!K$108)\n+($F119*'fnd base rates'!K$109)\n+($G119*'fnd base rates'!K$110)\n+($H119*'fnd base rates'!K$111)\n+($I119*'fnd base rates'!K$112)\n+($J119*'fnd base rates'!K$113)\n+($K119*'fnd base rates'!K$114)\n+($M119*'fnd base rates'!K$116)\n+($N119*'fnd base rates'!K$117)\n+($O119*'fnd base rates'!K$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,11)))\n*$R119","v":13004.8359408},{"$f":"(($D119*'fnd base rates'!L$107)\n+($E119*'fnd base rates'!L$108)\n+($F119*'fnd base rates'!L$109)\n+($G119*'fnd base rates'!L$110)\n+($H119*'fnd base rates'!L$111)\n+($I119*'fnd base rates'!L$112)\n+($J119*'fnd base rates'!L$113)\n+($K119*'fnd base rates'!L$114)\n+($M119*'fnd base rates'!L$116)\n+($N119*'fnd base rates'!L$117)\n+($O119*'fnd base rates'!L$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,12)))","v":20586.396800000002},{"$f":"(($D119*'fnd base rates'!M$107)\n+($E119*'fnd base rates'!M$108)\n+($F119*'fnd base rates'!M$109)\n+($G119*'fnd base rates'!M$110)\n+($H119*'fnd base rates'!M$111)\n+($I119*'fnd base rates'!M$112)\n+($J119*'fnd base rates'!M$113)\n+($K119*'fnd base rates'!M$114)\n+($M119*'fnd base rates'!M$116)\n+($N119*'fnd base rates'!M$117)\n+($O119*'fnd base rates'!M$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,13)))","v":0},172688.05460335995,null,420049165,"420","049","165",1,11,172688.05460335995,15699,0,15699,null,null,null,null,null,15699,0,15699,null,null,{"$f":"BC119-BA119","v":0}]
[420,420049176,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D120","v":2},{"$f":"'fnd enro'!E120","v":0},{"$f":"'fnd enro'!F120","v":1},{"$f":"'fnd enro'!G120","v":10},{"$f":"'fnd enro'!H120","v":2},{"$f":"'fnd enro'!I120","v":0},{"$f":"'fnd enro'!J120","v":0},{"$f":"'fnd enro'!K120","v":0.50180000000000002},{"$f":"'fnd enro'!L120","v":0},{"$f":"'fnd enro'!M120","v":0},{"$f":"'fnd enro'!N120","v":0},{"$f":"'fnd enro'!O120","v":0},{"$f":"'fnd enro'!P120","v":8},{"$f":"'fnd enro'!R120","v":14},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q120)","v":8},null,{"$f":"(($D120*'fnd base rates'!C$107)\n+($E120*'fnd base rates'!C$108)\n+($F120*'fnd base rates'!C$109)\n+($G120*'fnd base rates'!C$110)\n+($H120*'fnd base rates'!C$111)\n+($I120*'fnd base rates'!C$112)\n+($J120*'fnd base rates'!C$113)\n+($K120*'fnd base rates'!C$114)\n+($M120*'fnd base rates'!C$116)\n+($N120*'fnd base rates'!C$117)\n+($O120*'fnd base rates'!C$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,3)))\n*$R120","v":8900.3427277680021},{"$f":"(($D120*'fnd base rates'!D$107)\n+($E120*'fnd base rates'!D$108)\n+($F120*'fnd base rates'!D$109)\n+($G120*'fnd base rates'!D$110)\n+($H120*'fnd base rates'!D$111)\n+($I120*'fnd base rates'!D$112)\n+($J120*'fnd base rates'!D$113)\n+($K120*'fnd base rates'!D$114)\n+($M120*'fnd base rates'!D$116)\n+($N120*'fnd base rates'!D$117)\n+($O120*'fnd base rates'!D$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,4)))\n*$R120","v":15007.67784},{"$f":"(($D120*'fnd base rates'!E$107)\n+($E120*'fnd base rates'!E$108)\n+($F120*'fnd base rates'!E$109)\n+($G120*'fnd base rates'!E$110)\n+($H120*'fnd base rates'!E$111)\n+($I120*'fnd base rates'!E$112)\n+($J120*'fnd base rates'!E$113)\n+($K120*'fnd base rates'!E$114)\n+($M120*'fnd base rates'!E$116)\n+($N120*'fnd base rates'!E$117)\n+($O120*'fnd base rates'!E$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,5)))\n*$R120","v":89086.624975008002},{"$f":"(($D120*'fnd base rates'!F$107)\n+($E120*'fnd base rates'!F$108)\n+($F120*'fnd base rates'!F$109)\n+($G120*'fnd base rates'!F$110)\n+($H120*'fnd base rates'!F$111)\n+($I120*'fnd base rates'!F$112)\n+($J120*'fnd base rates'!F$113)\n+($K120*'fnd base rates'!F$114)\n+($M120*'fnd base rates'!F$116)\n+($N120*'fnd base rates'!F$117)\n+($O120*'fnd base rates'!F$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,6)))\n*$R120","v":18539.419825296001},{"$f":"(($D120*'fnd base rates'!G$107)\n+($E120*'fnd base rates'!G$108)\n+($F120*'fnd base rates'!G$109)\n+($G120*'fnd base rates'!G$110)\n+($H120*'fnd base rates'!G$111)\n+($I120*'fnd base rates'!G$112)\n+($J120*'fnd base rates'!G$113)\n+($K120*'fnd base rates'!G$114)\n+($M120*'fnd base rates'!G$116)\n+($N120*'fnd base rates'!G$117)\n+($O120*'fnd base rates'!G$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,7)))\n*$R120","v":3902.0188552560007},{"$f":"(($D120*'fnd base rates'!H$107)\n+($E120*'fnd base rates'!H$108)\n+($F120*'fnd base rates'!H$109)\n+($G120*'fnd base rates'!H$110)\n+($H120*'fnd base rates'!H$111)\n+($I120*'fnd base rates'!H$112)\n+($J120*'fnd base rates'!H$113)\n+($K120*'fnd base rates'!H$114)\n+($M120*'fnd base rates'!H$116)\n+($N120*'fnd base rates'!H$117)\n+($O120*'fnd base rates'!H$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,8)))","v":7511.1661420000009},{"$f":"(($D120*'fnd base rates'!I$107)\n+($E120*'fnd base rates'!I$108)\n+($F120*'fnd base rates'!I$109)\n+($G120*'fnd base rates'!I$110)\n+($H120*'fnd base rates'!I$111)\n+($I120*'fnd base rates'!I$112)\n+($J120*'fnd base rates'!I$113)\n+($K120*'fnd base rates'!I$114)\n+($M120*'fnd base rates'!I$116)\n+($N120*'fnd base rates'!I$117)\n+($O120*'fnd base rates'!I$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,9)))\n*$R120","v":6119.3739600000008},{"$f":"(($D120*'fnd base rates'!J$107)\n+($E120*'fnd base rates'!J$108)\n+($F120*'fnd base rates'!J$109)\n+($G120*'fnd base rates'!J$110)\n+($H120*'fnd base rates'!J$111)\n+($I120*'fnd base rates'!J$112)\n+($J120*'fnd base rates'!J$113)\n+($K120*'fnd base rates'!J$114)\n+($M120*'fnd base rates'!J$116)\n+($N120*'fnd base rates'!J$117)\n+($O120*'fnd base rates'!J$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,10)))\n*$R120","v":8755.0423200000005},{"$f":"(($D120*'fnd base rates'!K$107)\n+($E120*'fnd base rates'!K$108)\n+($F120*'fnd base rates'!K$109)\n+($G120*'fnd base rates'!K$110)\n+($H120*'fnd base rates'!K$111)\n+($I120*'fnd base rates'!K$112)\n+($J120*'fnd base rates'!K$113)\n+($K120*'fnd base rates'!K$114)\n+($M120*'fnd base rates'!K$116)\n+($N120*'fnd base rates'!K$117)\n+($O120*'fnd base rates'!K$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,11)))\n*$R120","v":17231.91989904},{"$f":"(($D120*'fnd base rates'!L$107)\n+($E120*'fnd base rates'!L$108)\n+($F120*'fnd base rates'!L$109)\n+($G120*'fnd base rates'!L$110)\n+($H120*'fnd base rates'!L$111)\n+($I120*'fnd base rates'!L$112)\n+($J120*'fnd base rates'!L$113)\n+($K120*'fnd base rates'!L$114)\n+($M120*'fnd base rates'!L$116)\n+($N120*'fnd base rates'!L$117)\n+($O120*'fnd base rates'!L$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,12)))","v":24557.10684},{"$f":"(($D120*'fnd base rates'!M$107)\n+($E120*'fnd base rates'!M$108)\n+($F120*'fnd base rates'!M$109)\n+($G120*'fnd base rates'!M$110)\n+($H120*'fnd base rates'!M$111)\n+($I120*'fnd base rates'!M$112)\n+($J120*'fnd base rates'!M$113)\n+($K120*'fnd base rates'!M$114)\n+($M120*'fnd base rates'!M$116)\n+($N120*'fnd base rates'!M$117)\n+($O120*'fnd base rates'!M$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,13)))","v":0},199610.693384368,null,420049176,"420","049","176",1,14,199610.693384368,14258,0,14258,null,null,null,null,null,14258,0,14258,null,null,{"$f":"BC120-BA120","v":0}]
[420,420049181,"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":3.8600000000000002E-2},{"$f":"'fnd enro'!L121","v":0},{"$f":"'fnd enro'!M121","v":1},{"$f":"'fnd enro'!N121","v":0},{"$f":"'fnd enro'!O121","v":0},{"$f":"'fnd enro'!P121","v":1},{"$f":"'fnd enro'!R121","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q121)","v":10},null,{"$f":"(($D121*'fnd base rates'!C$107)\n+($E121*'fnd base rates'!C$108)\n+($F121*'fnd base rates'!C$109)\n+($G121*'fnd base rates'!C$110)\n+($H121*'fnd base rates'!C$111)\n+($I121*'fnd base rates'!C$112)\n+($J121*'fnd base rates'!C$113)\n+($K121*'fnd base rates'!C$114)\n+($M121*'fnd base rates'!C$116)\n+($N121*'fnd base rates'!C$117)\n+($O121*'fnd base rates'!C$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,3)))\n*$R121","v":800.09538213600013},{"$f":"(($D121*'fnd base rates'!D$107)\n+($E121*'fnd base rates'!D$108)\n+($F121*'fnd base rates'!D$109)\n+($G121*'fnd base rates'!D$110)\n+($H121*'fnd base rates'!D$111)\n+($I121*'fnd base rates'!D$112)\n+($J121*'fnd base rates'!D$113)\n+($K121*'fnd base rates'!D$114)\n+($M121*'fnd base rates'!D$116)\n+($N121*'fnd base rates'!D$117)\n+($O121*'fnd base rates'!D$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,4)))\n*$R121","v":1470.7764000000002},{"$f":"(($D121*'fnd base rates'!E$107)\n+($E121*'fnd base rates'!E$108)\n+($F121*'fnd base rates'!E$109)\n+($G121*'fnd base rates'!E$110)\n+($H121*'fnd base rates'!E$111)\n+($I121*'fnd base rates'!E$112)\n+($J121*'fnd base rates'!E$113)\n+($K121*'fnd base rates'!E$114)\n+($M121*'fnd base rates'!E$116)\n+($N121*'fnd base rates'!E$117)\n+($O121*'fnd base rates'!E$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,5)))\n*$R121","v":9807.3637796160019},{"$f":"(($D121*'fnd base rates'!F$107)\n+($E121*'fnd base rates'!F$108)\n+($F121*'fnd base rates'!F$109)\n+($G121*'fnd base rates'!F$110)\n+($H121*'fnd base rates'!F$111)\n+($I121*'fnd base rates'!F$112)\n+($J121*'fnd base rates'!F$113)\n+($K121*'fnd base rates'!F$114)\n+($M121*'fnd base rates'!F$116)\n+($N121*'fnd base rates'!F$117)\n+($O121*'fnd base rates'!F$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,6)))\n*$R121","v":1589.7045157920002},{"$f":"(($D121*'fnd base rates'!G$107)\n+($E121*'fnd base rates'!G$108)\n+($F121*'fnd base rates'!G$109)\n+($G121*'fnd base rates'!G$110)\n+($H121*'fnd base rates'!G$111)\n+($I121*'fnd base rates'!G$112)\n+($J121*'fnd base rates'!G$113)\n+($K121*'fnd base rates'!G$114)\n+($M121*'fnd base rates'!G$116)\n+($N121*'fnd base rates'!G$117)\n+($O121*'fnd base rates'!G$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,7)))\n*$R121","v":430.03194271200005},{"$f":"(($D121*'fnd base rates'!H$107)\n+($E121*'fnd base rates'!H$108)\n+($F121*'fnd base rates'!H$109)\n+($G121*'fnd base rates'!H$110)\n+($H121*'fnd base rates'!H$111)\n+($I121*'fnd base rates'!H$112)\n+($J121*'fnd base rates'!H$113)\n+($K121*'fnd base rates'!H$114)\n+($M121*'fnd base rates'!H$116)\n+($N121*'fnd base rates'!H$117)\n+($O121*'fnd base rates'!H$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,8)))","v":677.14893400000005},{"$f":"(($D121*'fnd base rates'!I$107)\n+($E121*'fnd base rates'!I$108)\n+($F121*'fnd base rates'!I$109)\n+($G121*'fnd base rates'!I$110)\n+($H121*'fnd base rates'!I$111)\n+($I121*'fnd base rates'!I$112)\n+($J121*'fnd base rates'!I$113)\n+($K121*'fnd base rates'!I$114)\n+($M121*'fnd base rates'!I$116)\n+($N121*'fnd base rates'!I$117)\n+($O121*'fnd base rates'!I$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,9)))\n*$R121","v":592.32816000000003},{"$f":"(($D121*'fnd base rates'!J$107)\n+($E121*'fnd base rates'!J$108)\n+($F121*'fnd base rates'!J$109)\n+($G121*'fnd base rates'!J$110)\n+($H121*'fnd base rates'!J$111)\n+($I121*'fnd base rates'!J$112)\n+($J121*'fnd base rates'!J$113)\n+($K121*'fnd base rates'!J$114)\n+($M121*'fnd base rates'!J$116)\n+($N121*'fnd base rates'!J$117)\n+($O121*'fnd base rates'!J$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,10)))\n*$R121","v":1059.6531600000001},{"$f":"(($D121*'fnd base rates'!K$107)\n+($E121*'fnd base rates'!K$108)\n+($F121*'fnd base rates'!K$109)\n+($G121*'fnd base rates'!K$110)\n+($H121*'fnd base rates'!K$111)\n+($I121*'fnd base rates'!K$112)\n+($J121*'fnd base rates'!K$113)\n+($K121*'fnd base rates'!K$114)\n+($M121*'fnd base rates'!K$116)\n+($N121*'fnd base rates'!K$117)\n+($O121*'fnd base rates'!K$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,11)))\n*$R121","v":1566.48442608},{"$f":"(($D121*'fnd base rates'!L$107)\n+($E121*'fnd base rates'!L$108)\n+($F121*'fnd base rates'!L$109)\n+($G121*'fnd base rates'!L$110)\n+($H121*'fnd base rates'!L$111)\n+($I121*'fnd base rates'!L$112)\n+($J121*'fnd base rates'!L$113)\n+($K121*'fnd base rates'!L$114)\n+($M121*'fnd base rates'!L$116)\n+($N121*'fnd base rates'!L$117)\n+($O121*'fnd base rates'!L$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,12)))","v":2317.7266800000002},{"$f":"(($D121*'fnd base rates'!M$107)\n+($E121*'fnd base rates'!M$108)\n+($F121*'fnd base rates'!M$109)\n+($G121*'fnd base rates'!M$110)\n+($H121*'fnd base rates'!M$111)\n+($I121*'fnd base rates'!M$112)\n+($J121*'fnd base rates'!M$113)\n+($K121*'fnd base rates'!M$114)\n+($M121*'fnd base rates'!M$116)\n+($N121*'fnd base rates'!M$117)\n+($O121*'fnd base rates'!M$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,13)))","v":0},20311.313380336003,null,420049181,"420","049","181",1,1,20311.313380336003,20311,0,20311,null,null,null,null,null,20311,0,20311,null,null,{"$f":"BC121-BA121","v":0}]
[420,420049199,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D122","v":1},{"$f":"'fnd enro'!E122","v":0},{"$f":"'fnd enro'!F122","v":0},{"$f":"'fnd enro'!G122","v":1},{"$f":"'fnd enro'!H122","v":1},{"$f":"'fnd enro'!I122","v":0},{"$f":"'fnd enro'!J122","v":0},{"$f":"'fnd enro'!K122","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L122","v":0},{"$f":"'fnd enro'!M122","v":1},{"$f":"'fnd enro'!N122","v":0},{"$f":"'fnd enro'!O122","v":0},{"$f":"'fnd enro'!P122","v":3},{"$f":"'fnd enro'!R122","v":3},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q122)","v":2},null,{"$f":"(($D122*'fnd base rates'!C$107)\n+($E122*'fnd base rates'!C$108)\n+($F122*'fnd base rates'!C$109)\n+($G122*'fnd base rates'!C$110)\n+($H122*'fnd base rates'!C$111)\n+($I122*'fnd base rates'!C$112)\n+($J122*'fnd base rates'!C$113)\n+($K122*'fnd base rates'!C$114)\n+($M122*'fnd base rates'!C$116)\n+($N122*'fnd base rates'!C$117)\n+($O122*'fnd base rates'!C$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,3)))\n*$R122","v":1732.2358842720005},{"$f":"(($D122*'fnd base rates'!D$107)\n+($E122*'fnd base rates'!D$108)\n+($F122*'fnd base rates'!D$109)\n+($G122*'fnd base rates'!D$110)\n+($H122*'fnd base rates'!D$111)\n+($I122*'fnd base rates'!D$112)\n+($J122*'fnd base rates'!D$113)\n+($K122*'fnd base rates'!D$114)\n+($M122*'fnd base rates'!D$116)\n+($N122*'fnd base rates'!D$117)\n+($O122*'fnd base rates'!D$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,4)))\n*$R122","v":3211.3011600000004},{"$f":"(($D122*'fnd base rates'!E$107)\n+($E122*'fnd base rates'!E$108)\n+($F122*'fnd base rates'!E$109)\n+($G122*'fnd base rates'!E$110)\n+($H122*'fnd base rates'!E$111)\n+($I122*'fnd base rates'!E$112)\n+($J122*'fnd base rates'!E$113)\n+($K122*'fnd base rates'!E$114)\n+($M122*'fnd base rates'!E$116)\n+($N122*'fnd base rates'!E$117)\n+($O122*'fnd base rates'!E$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,5)))\n*$R122","v":20114.383079232},{"$f":"(($D122*'fnd base rates'!F$107)\n+($E122*'fnd base rates'!F$108)\n+($F122*'fnd base rates'!F$109)\n+($G122*'fnd base rates'!F$110)\n+($H122*'fnd base rates'!F$111)\n+($I122*'fnd base rates'!F$112)\n+($J122*'fnd base rates'!F$113)\n+($K122*'fnd base rates'!F$114)\n+($M122*'fnd base rates'!F$116)\n+($N122*'fnd base rates'!F$117)\n+($O122*'fnd base rates'!F$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,6)))\n*$R122","v":3202.5883515840001},{"$f":"(($D122*'fnd base rates'!G$107)\n+($E122*'fnd base rates'!G$108)\n+($F122*'fnd base rates'!G$109)\n+($G122*'fnd base rates'!G$110)\n+($H122*'fnd base rates'!G$111)\n+($I122*'fnd base rates'!G$112)\n+($J122*'fnd base rates'!G$113)\n+($K122*'fnd base rates'!G$114)\n+($M122*'fnd base rates'!G$116)\n+($N122*'fnd base rates'!G$117)\n+($O122*'fnd base rates'!G$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,7)))\n*$R122","v":913.21896542400009},{"$f":"(($D122*'fnd base rates'!H$107)\n+($E122*'fnd base rates'!H$108)\n+($F122*'fnd base rates'!H$109)\n+($G122*'fnd base rates'!H$110)\n+($H122*'fnd base rates'!H$111)\n+($I122*'fnd base rates'!H$112)\n+($J122*'fnd base rates'!H$113)\n+($K122*'fnd base rates'!H$114)\n+($M122*'fnd base rates'!H$116)\n+($N122*'fnd base rates'!H$117)\n+($O122*'fnd base rates'!H$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,8)))","v":1484.3578680000001},{"$f":"(($D122*'fnd base rates'!I$107)\n+($E122*'fnd base rates'!I$108)\n+($F122*'fnd base rates'!I$109)\n+($G122*'fnd base rates'!I$110)\n+($H122*'fnd base rates'!I$111)\n+($I122*'fnd base rates'!I$112)\n+($J122*'fnd base rates'!I$113)\n+($K122*'fnd base rates'!I$114)\n+($M122*'fnd base rates'!I$116)\n+($N122*'fnd base rates'!I$117)\n+($O122*'fnd base rates'!I$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,9)))\n*$R122","v":1349.7573600000001},{"$f":"(($D122*'fnd base rates'!J$107)\n+($E122*'fnd base rates'!J$108)\n+($F122*'fnd base rates'!J$109)\n+($G122*'fnd base rates'!J$110)\n+($H122*'fnd base rates'!J$111)\n+($I122*'fnd base rates'!J$112)\n+($J122*'fnd base rates'!J$113)\n+($K122*'fnd base rates'!J$114)\n+($M122*'fnd base rates'!J$116)\n+($N122*'fnd base rates'!J$117)\n+($O122*'fnd base rates'!J$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,10)))\n*$R122","v":2338.4552400000002},{"$f":"(($D122*'fnd base rates'!K$107)\n+($E122*'fnd base rates'!K$108)\n+($F122*'fnd base rates'!K$109)\n+($G122*'fnd base rates'!K$110)\n+($H122*'fnd base rates'!K$111)\n+($I122*'fnd base rates'!K$112)\n+($J122*'fnd base rates'!K$113)\n+($K122*'fnd base rates'!K$114)\n+($M122*'fnd base rates'!K$116)\n+($N122*'fnd base rates'!K$117)\n+($O122*'fnd base rates'!K$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,11)))\n*$R122","v":3429.35613216},{"$f":"(($D122*'fnd base rates'!L$107)\n+($E122*'fnd base rates'!L$108)\n+($F122*'fnd base rates'!L$109)\n+($G122*'fnd base rates'!L$110)\n+($H122*'fnd base rates'!L$111)\n+($I122*'fnd base rates'!L$112)\n+($J122*'fnd base rates'!L$113)\n+($K122*'fnd base rates'!L$114)\n+($M122*'fnd base rates'!L$116)\n+($N122*'fnd base rates'!L$117)\n+($O122*'fnd base rates'!L$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,12)))","v":5132.4033600000002},{"$f":"(($D122*'fnd base rates'!M$107)\n+($E122*'fnd base rates'!M$108)\n+($F122*'fnd base rates'!M$109)\n+($G122*'fnd base rates'!M$110)\n+($H122*'fnd base rates'!M$111)\n+($I122*'fnd base rates'!M$112)\n+($J122*'fnd base rates'!M$113)\n+($K122*'fnd base rates'!M$114)\n+($M122*'fnd base rates'!M$116)\n+($N122*'fnd base rates'!M$117)\n+($O122*'fnd base rates'!M$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,13)))","v":0},42908.057400671998,null,420049199,"420","049","199",1,3,42908.057400671998,14303,0,14303,null,null,null,null,null,14303,0,14303,null,null,{"$f":"BC122-BA122","v":0}]
[420,420049244,"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":3},{"$f":"'fnd enro'!H123","v":0},{"$f":"'fnd enro'!I123","v":0},{"$f":"'fnd enro'!J123","v":0},{"$f":"'fnd enro'!K123","v":0.1158},{"$f":"'fnd enro'!L123","v":0},{"$f":"'fnd enro'!M123","v":0},{"$f":"'fnd enro'!N123","v":0},{"$f":"'fnd enro'!O123","v":0},{"$f":"'fnd enro'!P123","v":1},{"$f":"'fnd enro'!R123","v":3},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q123)","v":10},null,{"$f":"(($D123*'fnd base rates'!C$107)\n+($E123*'fnd base rates'!C$108)\n+($F123*'fnd base rates'!C$109)\n+($G123*'fnd base rates'!C$110)\n+($H123*'fnd base rates'!C$111)\n+($I123*'fnd base rates'!C$112)\n+($J123*'fnd base rates'!C$113)\n+($K123*'fnd base rates'!C$114)\n+($M123*'fnd base rates'!C$116)\n+($N123*'fnd base rates'!C$117)\n+($O123*'fnd base rates'!C$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,3)))\n*$R123","v":1884.5825464080001},{"$f":"(($D123*'fnd base rates'!D$107)\n+($E123*'fnd base rates'!D$108)\n+($F123*'fnd base rates'!D$109)\n+($G123*'fnd base rates'!D$110)\n+($H123*'fnd base rates'!D$111)\n+($I123*'fnd base rates'!D$112)\n+($J123*'fnd base rates'!D$113)\n+($K123*'fnd base rates'!D$114)\n+($M123*'fnd base rates'!D$116)\n+($N123*'fnd base rates'!D$117)\n+($O123*'fnd base rates'!D$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,4)))\n*$R123","v":2980.8806400000008},{"$f":"(($D123*'fnd base rates'!E$107)\n+($E123*'fnd base rates'!E$108)\n+($F123*'fnd base rates'!E$109)\n+($G123*'fnd base rates'!E$110)\n+($H123*'fnd base rates'!E$111)\n+($I123*'fnd base rates'!E$112)\n+($J123*'fnd base rates'!E$113)\n+($K123*'fnd base rates'!E$114)\n+($M123*'fnd base rates'!E$116)\n+($N123*'fnd base rates'!E$117)\n+($O123*'fnd base rates'!E$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,5)))\n*$R123","v":17085.659938848003},{"$f":"(($D123*'fnd base rates'!F$107)\n+($E123*'fnd base rates'!F$108)\n+($F123*'fnd base rates'!F$109)\n+($G123*'fnd base rates'!F$110)\n+($H123*'fnd base rates'!F$111)\n+($I123*'fnd base rates'!F$112)\n+($J123*'fnd base rates'!F$113)\n+($K123*'fnd base rates'!F$114)\n+($M123*'fnd base rates'!F$116)\n+($N123*'fnd base rates'!F$117)\n+($O123*'fnd base rates'!F$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,6)))\n*$R123","v":4176.4505873759999},{"$f":"(($D123*'fnd base rates'!G$107)\n+($E123*'fnd base rates'!G$108)\n+($F123*'fnd base rates'!G$109)\n+($G123*'fnd base rates'!G$110)\n+($H123*'fnd base rates'!G$111)\n+($I123*'fnd base rates'!G$112)\n+($J123*'fnd base rates'!G$113)\n+($K123*'fnd base rates'!G$114)\n+($M123*'fnd base rates'!G$116)\n+($N123*'fnd base rates'!G$117)\n+($O123*'fnd base rates'!G$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,7)))\n*$R123","v":723.55842813599997},{"$f":"(($D123*'fnd base rates'!H$107)\n+($E123*'fnd base rates'!H$108)\n+($F123*'fnd base rates'!H$109)\n+($G123*'fnd base rates'!H$110)\n+($H123*'fnd base rates'!H$111)\n+($I123*'fnd base rates'!H$112)\n+($J123*'fnd base rates'!H$113)\n+($K123*'fnd base rates'!H$114)\n+($M123*'fnd base rates'!H$116)\n+($N123*'fnd base rates'!H$117)\n+($O123*'fnd base rates'!H$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,8)))","v":1597.596802},{"$f":"(($D123*'fnd base rates'!I$107)\n+($E123*'fnd base rates'!I$108)\n+($F123*'fnd base rates'!I$109)\n+($G123*'fnd base rates'!I$110)\n+($H123*'fnd base rates'!I$111)\n+($I123*'fnd base rates'!I$112)\n+($J123*'fnd base rates'!I$113)\n+($K123*'fnd base rates'!I$114)\n+($M123*'fnd base rates'!I$116)\n+($N123*'fnd base rates'!I$117)\n+($O123*'fnd base rates'!I$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,9)))\n*$R123","v":1191.4416000000003},{"$f":"(($D123*'fnd base rates'!J$107)\n+($E123*'fnd base rates'!J$108)\n+($F123*'fnd base rates'!J$109)\n+($G123*'fnd base rates'!J$110)\n+($H123*'fnd base rates'!J$111)\n+($I123*'fnd base rates'!J$112)\n+($J123*'fnd base rates'!J$113)\n+($K123*'fnd base rates'!J$114)\n+($M123*'fnd base rates'!J$116)\n+($N123*'fnd base rates'!J$117)\n+($O123*'fnd base rates'!J$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,10)))\n*$R123","v":1371.3966},{"$f":"(($D123*'fnd base rates'!K$107)\n+($E123*'fnd base rates'!K$108)\n+($F123*'fnd base rates'!K$109)\n+($G123*'fnd base rates'!K$110)\n+($H123*'fnd base rates'!K$111)\n+($I123*'fnd base rates'!K$112)\n+($J123*'fnd base rates'!K$113)\n+($K123*'fnd base rates'!K$114)\n+($M123*'fnd base rates'!K$116)\n+($N123*'fnd base rates'!K$117)\n+($O123*'fnd base rates'!K$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,11)))\n*$R123","v":3683.50267824},{"$f":"(($D123*'fnd base rates'!L$107)\n+($E123*'fnd base rates'!L$108)\n+($F123*'fnd base rates'!L$109)\n+($G123*'fnd base rates'!L$110)\n+($H123*'fnd base rates'!L$111)\n+($I123*'fnd base rates'!L$112)\n+($J123*'fnd base rates'!L$113)\n+($K123*'fnd base rates'!L$114)\n+($M123*'fnd base rates'!L$116)\n+($N123*'fnd base rates'!L$117)\n+($O123*'fnd base rates'!L$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,12)))","v":4931.8700399999998},{"$f":"(($D123*'fnd base rates'!M$107)\n+($E123*'fnd base rates'!M$108)\n+($F123*'fnd base rates'!M$109)\n+($G123*'fnd base rates'!M$110)\n+($H123*'fnd base rates'!M$111)\n+($I123*'fnd base rates'!M$112)\n+($J123*'fnd base rates'!M$113)\n+($K123*'fnd base rates'!M$114)\n+($M123*'fnd base rates'!M$116)\n+($N123*'fnd base rates'!M$117)\n+($O123*'fnd base rates'!M$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,13)))","v":0},39626.939861008002,null,420049244,"420","049","244",1,3,39626.939861008002,13209,0,13209,null,null,null,null,null,13209,0,13209,null,null,{"$f":"BC123-BA123","v":0}]
[420,420049248,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D124","v":1},{"$f":"'fnd enro'!E124","v":0},{"$f":"'fnd enro'!F124","v":1},{"$f":"'fnd enro'!G124","v":5},{"$f":"'fnd enro'!H124","v":2},{"$f":"'fnd enro'!I124","v":0},{"$f":"'fnd enro'!J124","v":0},{"$f":"'fnd enro'!K124","v":0.30880000000000002},{"$f":"'fnd enro'!L124","v":0},{"$f":"'fnd enro'!M124","v":0},{"$f":"'fnd enro'!N124","v":0},{"$f":"'fnd enro'!O124","v":0},{"$f":"'fnd enro'!P124","v":2},{"$f":"'fnd enro'!R124","v":9},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q124)","v":11},null,{"$f":"(($D124*'fnd base rates'!C$107)\n+($E124*'fnd base rates'!C$108)\n+($F124*'fnd base rates'!C$109)\n+($G124*'fnd base rates'!C$110)\n+($H124*'fnd base rates'!C$111)\n+($I124*'fnd base rates'!C$112)\n+($J124*'fnd base rates'!C$113)\n+($K124*'fnd base rates'!C$114)\n+($M124*'fnd base rates'!C$116)\n+($N124*'fnd base rates'!C$117)\n+($O124*'fnd base rates'!C$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,3)))\n*$R124","v":5212.5466970880016},{"$f":"(($D124*'fnd base rates'!D$107)\n+($E124*'fnd base rates'!D$108)\n+($F124*'fnd base rates'!D$109)\n+($G124*'fnd base rates'!D$110)\n+($H124*'fnd base rates'!D$111)\n+($I124*'fnd base rates'!D$112)\n+($J124*'fnd base rates'!D$113)\n+($K124*'fnd base rates'!D$114)\n+($M124*'fnd base rates'!D$116)\n+($N124*'fnd base rates'!D$117)\n+($O124*'fnd base rates'!D$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,4)))\n*$R124","v":8141.8114800000003},{"$f":"(($D124*'fnd base rates'!E$107)\n+($E124*'fnd base rates'!E$108)\n+($F124*'fnd base rates'!E$109)\n+($G124*'fnd base rates'!E$110)\n+($H124*'fnd base rates'!E$111)\n+($I124*'fnd base rates'!E$112)\n+($J124*'fnd base rates'!E$113)\n+($K124*'fnd base rates'!E$114)\n+($M124*'fnd base rates'!E$116)\n+($N124*'fnd base rates'!E$117)\n+($O124*'fnd base rates'!E$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,5)))\n*$R124","v":44294.668316928008},{"$f":"(($D124*'fnd base rates'!F$107)\n+($E124*'fnd base rates'!F$108)\n+($F124*'fnd base rates'!F$109)\n+($G124*'fnd base rates'!F$110)\n+($H124*'fnd base rates'!F$111)\n+($I124*'fnd base rates'!F$112)\n+($J124*'fnd base rates'!F$113)\n+($K124*'fnd base rates'!F$114)\n+($M124*'fnd base rates'!F$116)\n+($N124*'fnd base rates'!F$117)\n+($O124*'fnd base rates'!F$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,6)))\n*$R124","v":11076.625086336},{"$f":"(($D124*'fnd base rates'!G$107)\n+($E124*'fnd base rates'!G$108)\n+($F124*'fnd base rates'!G$109)\n+($G124*'fnd base rates'!G$110)\n+($H124*'fnd base rates'!G$111)\n+($I124*'fnd base rates'!G$112)\n+($J124*'fnd base rates'!G$113)\n+($K124*'fnd base rates'!G$114)\n+($M124*'fnd base rates'!G$116)\n+($N124*'fnd base rates'!G$117)\n+($O124*'fnd base rates'!G$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,7)))\n*$R124","v":1922.0603016960004},{"$f":"(($D124*'fnd base rates'!H$107)\n+($E124*'fnd base rates'!H$108)\n+($F124*'fnd base rates'!H$109)\n+($G124*'fnd base rates'!H$110)\n+($H124*'fnd base rates'!H$111)\n+($I124*'fnd base rates'!H$112)\n+($J124*'fnd base rates'!H$113)\n+($K124*'fnd base rates'!H$114)\n+($M124*'fnd base rates'!H$116)\n+($N124*'fnd base rates'!H$117)\n+($O124*'fnd base rates'!H$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,8)))","v":4498.9014720000014},{"$f":"(($D124*'fnd base rates'!I$107)\n+($E124*'fnd base rates'!I$108)\n+($F124*'fnd base rates'!I$109)\n+($G124*'fnd base rates'!I$110)\n+($H124*'fnd base rates'!I$111)\n+($I124*'fnd base rates'!I$112)\n+($J124*'fnd base rates'!I$113)\n+($K124*'fnd base rates'!I$114)\n+($M124*'fnd base rates'!I$116)\n+($N124*'fnd base rates'!I$117)\n+($O124*'fnd base rates'!I$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,9)))\n*$R124","v":3381.3237599999998},{"$f":"(($D124*'fnd base rates'!J$107)\n+($E124*'fnd base rates'!J$108)\n+($F124*'fnd base rates'!J$109)\n+($G124*'fnd base rates'!J$110)\n+($H124*'fnd base rates'!J$111)\n+($I124*'fnd base rates'!J$112)\n+($J124*'fnd base rates'!J$113)\n+($K124*'fnd base rates'!J$114)\n+($M124*'fnd base rates'!J$116)\n+($N124*'fnd base rates'!J$117)\n+($O124*'fnd base rates'!J$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,10)))\n*$R124","v":3391.61328},{"$f":"(($D124*'fnd base rates'!K$107)\n+($E124*'fnd base rates'!K$108)\n+($F124*'fnd base rates'!K$109)\n+($G124*'fnd base rates'!K$110)\n+($H124*'fnd base rates'!K$111)\n+($I124*'fnd base rates'!K$112)\n+($J124*'fnd base rates'!K$113)\n+($K124*'fnd base rates'!K$114)\n+($M124*'fnd base rates'!K$116)\n+($N124*'fnd base rates'!K$117)\n+($O124*'fnd base rates'!K$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,11)))\n*$R124","v":10549.167488640001},{"$f":"(($D124*'fnd base rates'!L$107)\n+($E124*'fnd base rates'!L$108)\n+($F124*'fnd base rates'!L$109)\n+($G124*'fnd base rates'!L$110)\n+($H124*'fnd base rates'!L$111)\n+($I124*'fnd base rates'!L$112)\n+($J124*'fnd base rates'!L$113)\n+($K124*'fnd base rates'!L$114)\n+($M124*'fnd base rates'!L$116)\n+($N124*'fnd base rates'!L$117)\n+($O124*'fnd base rates'!L$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,12)))","v":13604.633440000001},{"$f":"(($D124*'fnd base rates'!M$107)\n+($E124*'fnd base rates'!M$108)\n+($F124*'fnd base rates'!M$109)\n+($G124*'fnd base rates'!M$110)\n+($H124*'fnd base rates'!M$111)\n+($I124*'fnd base rates'!M$112)\n+($J124*'fnd base rates'!M$113)\n+($K124*'fnd base rates'!M$114)\n+($M124*'fnd base rates'!M$116)\n+($N124*'fnd base rates'!M$117)\n+($O124*'fnd base rates'!M$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,13)))","v":0},106073.35132268802,null,420049248,"420","049","248",1,9,106073.35132268802,11786,0,11786,null,null,null,null,null,11786,0,11786,null,null,{"$f":"BC124-BA124","v":0}]
[420,420049262,"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":3.8600000000000002E-2},{"$f":"'fnd enro'!L125","v":0},{"$f":"'fnd enro'!M125","v":0},{"$f":"'fnd enro'!N125","v":0},{"$f":"'fnd enro'!O125","v":0},{"$f":"'fnd enro'!P125","v":1},{"$f":"'fnd enro'!R125","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q125)","v":9},null,{"$f":"(($D125*'fnd base rates'!C$107)\n+($E125*'fnd base rates'!C$108)\n+($F125*'fnd base rates'!C$109)\n+($G125*'fnd base rates'!C$110)\n+($H125*'fnd base rates'!C$111)\n+($I125*'fnd base rates'!C$112)\n+($J125*'fnd base rates'!C$113)\n+($K125*'fnd base rates'!C$114)\n+($M125*'fnd base rates'!C$116)\n+($N125*'fnd base rates'!C$117)\n+($O125*'fnd base rates'!C$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,3)))\n*$R125","v":683.23902213600013},{"$f":"(($D125*'fnd base rates'!D$107)\n+($E125*'fnd base rates'!D$108)\n+($F125*'fnd base rates'!D$109)\n+($G125*'fnd base rates'!D$110)\n+($H125*'fnd base rates'!D$111)\n+($I125*'fnd base rates'!D$112)\n+($J125*'fnd base rates'!D$113)\n+($K125*'fnd base rates'!D$114)\n+($M125*'fnd base rates'!D$116)\n+($N125*'fnd base rates'!D$117)\n+($O125*'fnd base rates'!D$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,4)))\n*$R125","v":1254.4063200000001},{"$f":"(($D125*'fnd base rates'!E$107)\n+($E125*'fnd base rates'!E$108)\n+($F125*'fnd base rates'!E$109)\n+($G125*'fnd base rates'!E$110)\n+($H125*'fnd base rates'!E$111)\n+($I125*'fnd base rates'!E$112)\n+($J125*'fnd base rates'!E$113)\n+($K125*'fnd base rates'!E$114)\n+($M125*'fnd base rates'!E$116)\n+($N125*'fnd base rates'!E$117)\n+($O125*'fnd base rates'!E$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,5)))\n*$R125","v":8240.9238596160012},{"$f":"(($D125*'fnd base rates'!F$107)\n+($E125*'fnd base rates'!F$108)\n+($F125*'fnd base rates'!F$109)\n+($G125*'fnd base rates'!F$110)\n+($H125*'fnd base rates'!F$111)\n+($I125*'fnd base rates'!F$112)\n+($J125*'fnd base rates'!F$113)\n+($K125*'fnd base rates'!F$114)\n+($M125*'fnd base rates'!F$116)\n+($N125*'fnd base rates'!F$117)\n+($O125*'fnd base rates'!F$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,6)))\n*$R125","v":1392.1501957920002},{"$f":"(($D125*'fnd base rates'!G$107)\n+($E125*'fnd base rates'!G$108)\n+($F125*'fnd base rates'!G$109)\n+($G125*'fnd base rates'!G$110)\n+($H125*'fnd base rates'!G$111)\n+($I125*'fnd base rates'!G$112)\n+($J125*'fnd base rates'!G$113)\n+($K125*'fnd base rates'!G$114)\n+($M125*'fnd base rates'!G$116)\n+($N125*'fnd base rates'!G$117)\n+($O125*'fnd base rates'!G$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,7)))\n*$R125","v":364.69014271200001},{"$f":"(($D125*'fnd base rates'!H$107)\n+($E125*'fnd base rates'!H$108)\n+($F125*'fnd base rates'!H$109)\n+($G125*'fnd base rates'!H$110)\n+($H125*'fnd base rates'!H$111)\n+($I125*'fnd base rates'!H$112)\n+($J125*'fnd base rates'!H$113)\n+($K125*'fnd base rates'!H$114)\n+($M125*'fnd base rates'!H$116)\n+($N125*'fnd base rates'!H$117)\n+($O125*'fnd base rates'!H$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,8)))","v":549.49893399999996},{"$f":"(($D125*'fnd base rates'!I$107)\n+($E125*'fnd base rates'!I$108)\n+($F125*'fnd base rates'!I$109)\n+($G125*'fnd base rates'!I$110)\n+($H125*'fnd base rates'!I$111)\n+($I125*'fnd base rates'!I$112)\n+($J125*'fnd base rates'!I$113)\n+($K125*'fnd base rates'!I$114)\n+($M125*'fnd base rates'!I$116)\n+($N125*'fnd base rates'!I$117)\n+($O125*'fnd base rates'!I$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,9)))\n*$R125","v":500.22468000000009},{"$f":"(($D125*'fnd base rates'!J$107)\n+($E125*'fnd base rates'!J$108)\n+($F125*'fnd base rates'!J$109)\n+($G125*'fnd base rates'!J$110)\n+($H125*'fnd base rates'!J$111)\n+($I125*'fnd base rates'!J$112)\n+($J125*'fnd base rates'!J$113)\n+($K125*'fnd base rates'!J$114)\n+($M125*'fnd base rates'!J$116)\n+($N125*'fnd base rates'!J$117)\n+($O125*'fnd base rates'!J$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,10)))\n*$R125","v":992.78243999999995},{"$f":"(($D125*'fnd base rates'!K$107)\n+($E125*'fnd base rates'!K$108)\n+($F125*'fnd base rates'!K$109)\n+($G125*'fnd base rates'!K$110)\n+($H125*'fnd base rates'!K$111)\n+($I125*'fnd base rates'!K$112)\n+($J125*'fnd base rates'!K$113)\n+($K125*'fnd base rates'!K$114)\n+($M125*'fnd base rates'!K$116)\n+($N125*'fnd base rates'!K$117)\n+($O125*'fnd base rates'!K$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,11)))\n*$R125","v":1227.83422608},{"$f":"(($D125*'fnd base rates'!L$107)\n+($E125*'fnd base rates'!L$108)\n+($F125*'fnd base rates'!L$109)\n+($G125*'fnd base rates'!L$110)\n+($H125*'fnd base rates'!L$111)\n+($I125*'fnd base rates'!L$112)\n+($J125*'fnd base rates'!L$113)\n+($K125*'fnd base rates'!L$114)\n+($M125*'fnd base rates'!L$116)\n+($N125*'fnd base rates'!L$117)\n+($O125*'fnd base rates'!L$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,12)))","v":2012.93668},{"$f":"(($D125*'fnd base rates'!M$107)\n+($E125*'fnd base rates'!M$108)\n+($F125*'fnd base rates'!M$109)\n+($G125*'fnd base rates'!M$110)\n+($H125*'fnd base rates'!M$111)\n+($I125*'fnd base rates'!M$112)\n+($J125*'fnd base rates'!M$113)\n+($K125*'fnd base rates'!M$114)\n+($M125*'fnd base rates'!M$116)\n+($N125*'fnd base rates'!M$117)\n+($O125*'fnd base rates'!M$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,13)))","v":0},17218.686500336,null,420049262,"420","049","262",1,1,17218.686500336,17219,0,17219,null,null,null,null,null,17219,0,17219,null,null,{"$f":"BC125-BA125","v":0}]
[420,420049284,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D126","v":0},{"$f":"'fnd enro'!E126","v":0},{"$f":"'fnd enro'!F126","v":1},{"$f":"'fnd enro'!G126","v":0},{"$f":"'fnd enro'!H126","v":0},{"$f":"'fnd enro'!I126","v":0},{"$f":"'fnd enro'!J126","v":0},{"$f":"'fnd enro'!K126","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L126","v":0},{"$f":"'fnd enro'!M126","v":0},{"$f":"'fnd enro'!N126","v":0},{"$f":"'fnd enro'!O126","v":0},{"$f":"'fnd enro'!P126","v":0},{"$f":"'fnd enro'!R126","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q126)","v":5},null,{"$f":"(($D126*'fnd base rates'!C$107)\n+($E126*'fnd base rates'!C$108)\n+($F126*'fnd base rates'!C$109)\n+($G126*'fnd base rates'!C$110)\n+($H126*'fnd base rates'!C$111)\n+($I126*'fnd base rates'!C$112)\n+($J126*'fnd base rates'!C$113)\n+($K126*'fnd base rates'!C$114)\n+($M126*'fnd base rates'!C$116)\n+($N126*'fnd base rates'!C$117)\n+($O126*'fnd base rates'!C$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,3)))\n*$R126","v":598.69086213600008},{"$f":"(($D126*'fnd base rates'!D$107)\n+($E126*'fnd base rates'!D$108)\n+($F126*'fnd base rates'!D$109)\n+($G126*'fnd base rates'!D$110)\n+($H126*'fnd base rates'!D$111)\n+($I126*'fnd base rates'!D$112)\n+($J126*'fnd base rates'!D$113)\n+($K126*'fnd base rates'!D$114)\n+($M126*'fnd base rates'!D$116)\n+($N126*'fnd base rates'!D$117)\n+($O126*'fnd base rates'!D$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,4)))\n*$R126","v":853.82928000000015},{"$f":"(($D126*'fnd base rates'!E$107)\n+($E126*'fnd base rates'!E$108)\n+($F126*'fnd base rates'!E$109)\n+($G126*'fnd base rates'!E$110)\n+($H126*'fnd base rates'!E$111)\n+($I126*'fnd base rates'!E$112)\n+($J126*'fnd base rates'!E$113)\n+($K126*'fnd base rates'!E$114)\n+($M126*'fnd base rates'!E$116)\n+($N126*'fnd base rates'!E$117)\n+($O126*'fnd base rates'!E$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,5)))\n*$R126","v":4330.6160996160006},{"$f":"(($D126*'fnd base rates'!F$107)\n+($E126*'fnd base rates'!F$108)\n+($F126*'fnd base rates'!F$109)\n+($G126*'fnd base rates'!F$110)\n+($H126*'fnd base rates'!F$111)\n+($I126*'fnd base rates'!F$112)\n+($J126*'fnd base rates'!F$113)\n+($K126*'fnd base rates'!F$114)\n+($M126*'fnd base rates'!F$116)\n+($N126*'fnd base rates'!F$117)\n+($O126*'fnd base rates'!F$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,6)))\n*$R126","v":1392.1501957920002},{"$f":"(($D126*'fnd base rates'!G$107)\n+($E126*'fnd base rates'!G$108)\n+($F126*'fnd base rates'!G$109)\n+($G126*'fnd base rates'!G$110)\n+($H126*'fnd base rates'!G$111)\n+($I126*'fnd base rates'!G$112)\n+($J126*'fnd base rates'!G$113)\n+($K126*'fnd base rates'!G$114)\n+($M126*'fnd base rates'!G$116)\n+($N126*'fnd base rates'!G$117)\n+($O126*'fnd base rates'!G$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,7)))\n*$R126","v":174.95898271200002},{"$f":"(($D126*'fnd base rates'!H$107)\n+($E126*'fnd base rates'!H$108)\n+($F126*'fnd base rates'!H$109)\n+($G126*'fnd base rates'!H$110)\n+($H126*'fnd base rates'!H$111)\n+($I126*'fnd base rates'!H$112)\n+($J126*'fnd base rates'!H$113)\n+($K126*'fnd base rates'!H$114)\n+($M126*'fnd base rates'!H$116)\n+($N126*'fnd base rates'!H$117)\n+($O126*'fnd base rates'!H$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D126*'fnd base rates'!I$107)\n+($E126*'fnd base rates'!I$108)\n+($F126*'fnd base rates'!I$109)\n+($G126*'fnd base rates'!I$110)\n+($H126*'fnd base rates'!I$111)\n+($I126*'fnd base rates'!I$112)\n+($J126*'fnd base rates'!I$113)\n+($K126*'fnd base rates'!I$114)\n+($M126*'fnd base rates'!I$116)\n+($N126*'fnd base rates'!I$117)\n+($O126*'fnd base rates'!I$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,9)))\n*$R126","v":341.88660000000004},{"$f":"(($D126*'fnd base rates'!J$107)\n+($E126*'fnd base rates'!J$108)\n+($F126*'fnd base rates'!J$109)\n+($G126*'fnd base rates'!J$110)\n+($H126*'fnd base rates'!J$111)\n+($I126*'fnd base rates'!J$112)\n+($J126*'fnd base rates'!J$113)\n+($K126*'fnd base rates'!J$114)\n+($M126*'fnd base rates'!J$116)\n+($N126*'fnd base rates'!J$117)\n+($O126*'fnd base rates'!J$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,10)))\n*$R126","v":113.34096000000001},{"$f":"(($D126*'fnd base rates'!K$107)\n+($E126*'fnd base rates'!K$108)\n+($F126*'fnd base rates'!K$109)\n+($G126*'fnd base rates'!K$110)\n+($H126*'fnd base rates'!K$111)\n+($I126*'fnd base rates'!K$112)\n+($J126*'fnd base rates'!K$113)\n+($K126*'fnd base rates'!K$114)\n+($M126*'fnd base rates'!K$116)\n+($N126*'fnd base rates'!K$117)\n+($O126*'fnd base rates'!K$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,11)))\n*$R126","v":1227.83422608},{"$f":"(($D126*'fnd base rates'!L$107)\n+($E126*'fnd base rates'!L$108)\n+($F126*'fnd base rates'!L$109)\n+($G126*'fnd base rates'!L$110)\n+($H126*'fnd base rates'!L$111)\n+($I126*'fnd base rates'!L$112)\n+($J126*'fnd base rates'!L$113)\n+($K126*'fnd base rates'!L$114)\n+($M126*'fnd base rates'!L$116)\n+($N126*'fnd base rates'!L$117)\n+($O126*'fnd base rates'!L$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,12)))","v":1446.1266800000001},{"$f":"(($D126*'fnd base rates'!M$107)\n+($E126*'fnd base rates'!M$108)\n+($F126*'fnd base rates'!M$109)\n+($G126*'fnd base rates'!M$110)\n+($H126*'fnd base rates'!M$111)\n+($I126*'fnd base rates'!M$112)\n+($J126*'fnd base rates'!M$113)\n+($K126*'fnd base rates'!M$114)\n+($M126*'fnd base rates'!M$116)\n+($N126*'fnd base rates'!M$117)\n+($O126*'fnd base rates'!M$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,13)))","v":0},11002.872820336001,null,420049284,"420","049","284",1,1,11002.872820336001,11003,0,11003,null,null,null,null,null,11003,0,11003,null,null,{"$f":"BC126-BA126","v":0}]
[420,420049295,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D127","v":0},{"$f":"'fnd enro'!E127","v":0},{"$f":"'fnd enro'!F127","v":0},{"$f":"'fnd enro'!G127","v":1},{"$f":"'fnd enro'!H127","v":0},{"$f":"'fnd enro'!I127","v":0},{"$f":"'fnd enro'!J127","v":0},{"$f":"'fnd enro'!K127","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L127","v":0},{"$f":"'fnd enro'!M127","v":0},{"$f":"'fnd enro'!N127","v":0},{"$f":"'fnd enro'!O127","v":0},{"$f":"'fnd enro'!P127","v":0},{"$f":"'fnd enro'!R127","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q127)","v":5},null,{"$f":"(($D127*'fnd base rates'!C$107)\n+($E127*'fnd base rates'!C$108)\n+($F127*'fnd base rates'!C$109)\n+($G127*'fnd base rates'!C$110)\n+($H127*'fnd base rates'!C$111)\n+($I127*'fnd base rates'!C$112)\n+($J127*'fnd base rates'!C$113)\n+($K127*'fnd base rates'!C$114)\n+($M127*'fnd base rates'!C$116)\n+($N127*'fnd base rates'!C$117)\n+($O127*'fnd base rates'!C$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,3)))\n*$R127","v":598.69086213600008},{"$f":"(($D127*'fnd base rates'!D$107)\n+($E127*'fnd base rates'!D$108)\n+($F127*'fnd base rates'!D$109)\n+($G127*'fnd base rates'!D$110)\n+($H127*'fnd base rates'!D$111)\n+($I127*'fnd base rates'!D$112)\n+($J127*'fnd base rates'!D$113)\n+($K127*'fnd base rates'!D$114)\n+($M127*'fnd base rates'!D$116)\n+($N127*'fnd base rates'!D$117)\n+($O127*'fnd base rates'!D$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,4)))\n*$R127","v":853.82928000000015},{"$f":"(($D127*'fnd base rates'!E$107)\n+($E127*'fnd base rates'!E$108)\n+($F127*'fnd base rates'!E$109)\n+($G127*'fnd base rates'!E$110)\n+($H127*'fnd base rates'!E$111)\n+($I127*'fnd base rates'!E$112)\n+($J127*'fnd base rates'!E$113)\n+($K127*'fnd base rates'!E$114)\n+($M127*'fnd base rates'!E$116)\n+($N127*'fnd base rates'!E$117)\n+($O127*'fnd base rates'!E$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,5)))\n*$R127","v":4330.5602996160005},{"$f":"(($D127*'fnd base rates'!F$107)\n+($E127*'fnd base rates'!F$108)\n+($F127*'fnd base rates'!F$109)\n+($G127*'fnd base rates'!F$110)\n+($H127*'fnd base rates'!F$111)\n+($I127*'fnd base rates'!F$112)\n+($J127*'fnd base rates'!F$113)\n+($K127*'fnd base rates'!F$114)\n+($M127*'fnd base rates'!F$116)\n+($N127*'fnd base rates'!F$117)\n+($O127*'fnd base rates'!F$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,6)))\n*$R127","v":1392.1501957920002},{"$f":"(($D127*'fnd base rates'!G$107)\n+($E127*'fnd base rates'!G$108)\n+($F127*'fnd base rates'!G$109)\n+($G127*'fnd base rates'!G$110)\n+($H127*'fnd base rates'!G$111)\n+($I127*'fnd base rates'!G$112)\n+($J127*'fnd base rates'!G$113)\n+($K127*'fnd base rates'!G$114)\n+($M127*'fnd base rates'!G$116)\n+($N127*'fnd base rates'!G$117)\n+($O127*'fnd base rates'!G$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,7)))\n*$R127","v":174.98130271200003},{"$f":"(($D127*'fnd base rates'!H$107)\n+($E127*'fnd base rates'!H$108)\n+($F127*'fnd base rates'!H$109)\n+($G127*'fnd base rates'!H$110)\n+($H127*'fnd base rates'!H$111)\n+($I127*'fnd base rates'!H$112)\n+($J127*'fnd base rates'!H$113)\n+($K127*'fnd base rates'!H$114)\n+($M127*'fnd base rates'!H$116)\n+($N127*'fnd base rates'!H$117)\n+($O127*'fnd base rates'!H$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D127*'fnd base rates'!I$107)\n+($E127*'fnd base rates'!I$108)\n+($F127*'fnd base rates'!I$109)\n+($G127*'fnd base rates'!I$110)\n+($H127*'fnd base rates'!I$111)\n+($I127*'fnd base rates'!I$112)\n+($J127*'fnd base rates'!I$113)\n+($K127*'fnd base rates'!I$114)\n+($M127*'fnd base rates'!I$116)\n+($N127*'fnd base rates'!I$117)\n+($O127*'fnd base rates'!I$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,9)))\n*$R127","v":341.88660000000004},{"$f":"(($D127*'fnd base rates'!J$107)\n+($E127*'fnd base rates'!J$108)\n+($F127*'fnd base rates'!J$109)\n+($G127*'fnd base rates'!J$110)\n+($H127*'fnd base rates'!J$111)\n+($I127*'fnd base rates'!J$112)\n+($J127*'fnd base rates'!J$113)\n+($K127*'fnd base rates'!J$114)\n+($M127*'fnd base rates'!J$116)\n+($N127*'fnd base rates'!J$117)\n+($O127*'fnd base rates'!J$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,10)))\n*$R127","v":169.98912000000001},{"$f":"(($D127*'fnd base rates'!K$107)\n+($E127*'fnd base rates'!K$108)\n+($F127*'fnd base rates'!K$109)\n+($G127*'fnd base rates'!K$110)\n+($H127*'fnd base rates'!K$111)\n+($I127*'fnd base rates'!K$112)\n+($J127*'fnd base rates'!K$113)\n+($K127*'fnd base rates'!K$114)\n+($M127*'fnd base rates'!K$116)\n+($N127*'fnd base rates'!K$117)\n+($O127*'fnd base rates'!K$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,11)))\n*$R127","v":1227.83422608},{"$f":"(($D127*'fnd base rates'!L$107)\n+($E127*'fnd base rates'!L$108)\n+($F127*'fnd base rates'!L$109)\n+($G127*'fnd base rates'!L$110)\n+($H127*'fnd base rates'!L$111)\n+($I127*'fnd base rates'!L$112)\n+($J127*'fnd base rates'!L$113)\n+($K127*'fnd base rates'!L$114)\n+($M127*'fnd base rates'!L$116)\n+($N127*'fnd base rates'!L$117)\n+($O127*'fnd base rates'!L$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D127*'fnd base rates'!M$107)\n+($E127*'fnd base rates'!M$108)\n+($F127*'fnd base rates'!M$109)\n+($G127*'fnd base rates'!M$110)\n+($H127*'fnd base rates'!M$111)\n+($I127*'fnd base rates'!M$112)\n+($J127*'fnd base rates'!M$113)\n+($K127*'fnd base rates'!M$114)\n+($M127*'fnd base rates'!M$116)\n+($N127*'fnd base rates'!M$117)\n+($O127*'fnd base rates'!M$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,13)))","v":0},11059.517500336002,null,420049295,"420","049","295",1,1,11059.517500336002,11060,0,11060,null,null,null,null,null,11060,0,11060,null,null,{"$f":"BC127-BA127","v":0}]
[420,420049314,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D128","v":0},{"$f":"'fnd enro'!E128","v":0},{"$f":"'fnd enro'!F128","v":1},{"$f":"'fnd enro'!G128","v":2},{"$f":"'fnd enro'!H128","v":0},{"$f":"'fnd enro'!I128","v":0},{"$f":"'fnd enro'!J128","v":0},{"$f":"'fnd enro'!K128","v":0.1158},{"$f":"'fnd enro'!L128","v":0},{"$f":"'fnd enro'!M128","v":0},{"$f":"'fnd enro'!N128","v":0},{"$f":"'fnd enro'!O128","v":0},{"$f":"'fnd enro'!P128","v":3},{"$f":"'fnd enro'!R128","v":3},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q128)","v":7},null,{"$f":"(($D128*'fnd base rates'!C$107)\n+($E128*'fnd base rates'!C$108)\n+($F128*'fnd base rates'!C$109)\n+($G128*'fnd base rates'!C$110)\n+($H128*'fnd base rates'!C$111)\n+($I128*'fnd base rates'!C$112)\n+($J128*'fnd base rates'!C$113)\n+($K128*'fnd base rates'!C$114)\n+($M128*'fnd base rates'!C$116)\n+($N128*'fnd base rates'!C$117)\n+($O128*'fnd base rates'!C$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,3)))\n*$R128","v":2025.8793064080003},{"$f":"(($D128*'fnd base rates'!D$107)\n+($E128*'fnd base rates'!D$108)\n+($F128*'fnd base rates'!D$109)\n+($G128*'fnd base rates'!D$110)\n+($H128*'fnd base rates'!D$111)\n+($I128*'fnd base rates'!D$112)\n+($J128*'fnd base rates'!D$113)\n+($K128*'fnd base rates'!D$114)\n+($M128*'fnd base rates'!D$116)\n+($N128*'fnd base rates'!D$117)\n+($O128*'fnd base rates'!D$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,4)))\n*$R128","v":3650.3244000000009},{"$f":"(($D128*'fnd base rates'!E$107)\n+($E128*'fnd base rates'!E$108)\n+($F128*'fnd base rates'!E$109)\n+($G128*'fnd base rates'!E$110)\n+($H128*'fnd base rates'!E$111)\n+($I128*'fnd base rates'!E$112)\n+($J128*'fnd base rates'!E$113)\n+($K128*'fnd base rates'!E$114)\n+($M128*'fnd base rates'!E$116)\n+($N128*'fnd base rates'!E$117)\n+($O128*'fnd base rates'!E$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,5)))\n*$R128","v":23621.067538848001},{"$f":"(($D128*'fnd base rates'!F$107)\n+($E128*'fnd base rates'!F$108)\n+($F128*'fnd base rates'!F$109)\n+($G128*'fnd base rates'!F$110)\n+($H128*'fnd base rates'!F$111)\n+($I128*'fnd base rates'!F$112)\n+($J128*'fnd base rates'!F$113)\n+($K128*'fnd base rates'!F$114)\n+($M128*'fnd base rates'!F$116)\n+($N128*'fnd base rates'!F$117)\n+($O128*'fnd base rates'!F$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,6)))\n*$R128","v":4176.4505873759999},{"$f":"(($D128*'fnd base rates'!G$107)\n+($E128*'fnd base rates'!G$108)\n+($F128*'fnd base rates'!G$109)\n+($G128*'fnd base rates'!G$110)\n+($H128*'fnd base rates'!G$111)\n+($I128*'fnd base rates'!G$112)\n+($J128*'fnd base rates'!G$113)\n+($K128*'fnd base rates'!G$114)\n+($M128*'fnd base rates'!G$116)\n+($N128*'fnd base rates'!G$117)\n+($O128*'fnd base rates'!G$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,7)))\n*$R128","v":1040.5805481360001},{"$f":"(($D128*'fnd base rates'!H$107)\n+($E128*'fnd base rates'!H$108)\n+($F128*'fnd base rates'!H$109)\n+($G128*'fnd base rates'!H$110)\n+($H128*'fnd base rates'!H$111)\n+($I128*'fnd base rates'!H$112)\n+($J128*'fnd base rates'!H$113)\n+($K128*'fnd base rates'!H$114)\n+($M128*'fnd base rates'!H$116)\n+($N128*'fnd base rates'!H$117)\n+($O128*'fnd base rates'!H$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,8)))","v":1641.146802},{"$f":"(($D128*'fnd base rates'!I$107)\n+($E128*'fnd base rates'!I$108)\n+($F128*'fnd base rates'!I$109)\n+($G128*'fnd base rates'!I$110)\n+($H128*'fnd base rates'!I$111)\n+($I128*'fnd base rates'!I$112)\n+($J128*'fnd base rates'!I$113)\n+($K128*'fnd base rates'!I$114)\n+($M128*'fnd base rates'!I$116)\n+($N128*'fnd base rates'!I$117)\n+($O128*'fnd base rates'!I$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,9)))\n*$R128","v":1456.0786800000001},{"$f":"(($D128*'fnd base rates'!J$107)\n+($E128*'fnd base rates'!J$108)\n+($F128*'fnd base rates'!J$109)\n+($G128*'fnd base rates'!J$110)\n+($H128*'fnd base rates'!J$111)\n+($I128*'fnd base rates'!J$112)\n+($J128*'fnd base rates'!J$113)\n+($K128*'fnd base rates'!J$114)\n+($M128*'fnd base rates'!J$116)\n+($N128*'fnd base rates'!J$117)\n+($O128*'fnd base rates'!J$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,10)))\n*$R128","v":2689.88364},{"$f":"(($D128*'fnd base rates'!K$107)\n+($E128*'fnd base rates'!K$108)\n+($F128*'fnd base rates'!K$109)\n+($G128*'fnd base rates'!K$110)\n+($H128*'fnd base rates'!K$111)\n+($I128*'fnd base rates'!K$112)\n+($J128*'fnd base rates'!K$113)\n+($K128*'fnd base rates'!K$114)\n+($M128*'fnd base rates'!K$116)\n+($N128*'fnd base rates'!K$117)\n+($O128*'fnd base rates'!K$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,11)))\n*$R128","v":3683.50267824},{"$f":"(($D128*'fnd base rates'!L$107)\n+($E128*'fnd base rates'!L$108)\n+($F128*'fnd base rates'!L$109)\n+($G128*'fnd base rates'!L$110)\n+($H128*'fnd base rates'!L$111)\n+($I128*'fnd base rates'!L$112)\n+($J128*'fnd base rates'!L$113)\n+($K128*'fnd base rates'!L$114)\n+($M128*'fnd base rates'!L$116)\n+($N128*'fnd base rates'!L$117)\n+($O128*'fnd base rates'!L$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,12)))","v":5879.09004},{"$f":"(($D128*'fnd base rates'!M$107)\n+($E128*'fnd base rates'!M$108)\n+($F128*'fnd base rates'!M$109)\n+($G128*'fnd base rates'!M$110)\n+($H128*'fnd base rates'!M$111)\n+($I128*'fnd base rates'!M$112)\n+($J128*'fnd base rates'!M$113)\n+($K128*'fnd base rates'!M$114)\n+($M128*'fnd base rates'!M$116)\n+($N128*'fnd base rates'!M$117)\n+($O128*'fnd base rates'!M$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,13)))","v":0},49864.004221008006,null,420049314,"420","049","314",1,3,49864.004221008006,16621,0,16621,null,null,null,null,null,16621,0,16621,null,null,{"$f":"BC128-BA128","v":0}]
[420,420049321,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D129","v":0},{"$f":"'fnd enro'!E129","v":0},{"$f":"'fnd enro'!F129","v":1},{"$f":"'fnd enro'!G129","v":1},{"$f":"'fnd enro'!H129","v":0},{"$f":"'fnd enro'!I129","v":0},{"$f":"'fnd enro'!J129","v":0},{"$f":"'fnd enro'!K129","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L129","v":0},{"$f":"'fnd enro'!M129","v":0},{"$f":"'fnd enro'!N129","v":0},{"$f":"'fnd enro'!O129","v":0},{"$f":"'fnd enro'!P129","v":0},{"$f":"'fnd enro'!R129","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q129)","v":3},null,{"$f":"(($D129*'fnd base rates'!C$107)\n+($E129*'fnd base rates'!C$108)\n+($F129*'fnd base rates'!C$109)\n+($G129*'fnd base rates'!C$110)\n+($H129*'fnd base rates'!C$111)\n+($I129*'fnd base rates'!C$112)\n+($J129*'fnd base rates'!C$113)\n+($K129*'fnd base rates'!C$114)\n+($M129*'fnd base rates'!C$116)\n+($N129*'fnd base rates'!C$117)\n+($O129*'fnd base rates'!C$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,3)))\n*$R129","v":1197.3817242720002},{"$f":"(($D129*'fnd base rates'!D$107)\n+($E129*'fnd base rates'!D$108)\n+($F129*'fnd base rates'!D$109)\n+($G129*'fnd base rates'!D$110)\n+($H129*'fnd base rates'!D$111)\n+($I129*'fnd base rates'!D$112)\n+($J129*'fnd base rates'!D$113)\n+($K129*'fnd base rates'!D$114)\n+($M129*'fnd base rates'!D$116)\n+($N129*'fnd base rates'!D$117)\n+($O129*'fnd base rates'!D$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,4)))\n*$R129","v":1707.6585600000003},{"$f":"(($D129*'fnd base rates'!E$107)\n+($E129*'fnd base rates'!E$108)\n+($F129*'fnd base rates'!E$109)\n+($G129*'fnd base rates'!E$110)\n+($H129*'fnd base rates'!E$111)\n+($I129*'fnd base rates'!E$112)\n+($J129*'fnd base rates'!E$113)\n+($K129*'fnd base rates'!E$114)\n+($M129*'fnd base rates'!E$116)\n+($N129*'fnd base rates'!E$117)\n+($O129*'fnd base rates'!E$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,5)))\n*$R129","v":8661.1763992320011},{"$f":"(($D129*'fnd base rates'!F$107)\n+($E129*'fnd base rates'!F$108)\n+($F129*'fnd base rates'!F$109)\n+($G129*'fnd base rates'!F$110)\n+($H129*'fnd base rates'!F$111)\n+($I129*'fnd base rates'!F$112)\n+($J129*'fnd base rates'!F$113)\n+($K129*'fnd base rates'!F$114)\n+($M129*'fnd base rates'!F$116)\n+($N129*'fnd base rates'!F$117)\n+($O129*'fnd base rates'!F$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,6)))\n*$R129","v":2784.3003915840004},{"$f":"(($D129*'fnd base rates'!G$107)\n+($E129*'fnd base rates'!G$108)\n+($F129*'fnd base rates'!G$109)\n+($G129*'fnd base rates'!G$110)\n+($H129*'fnd base rates'!G$111)\n+($I129*'fnd base rates'!G$112)\n+($J129*'fnd base rates'!G$113)\n+($K129*'fnd base rates'!G$114)\n+($M129*'fnd base rates'!G$116)\n+($N129*'fnd base rates'!G$117)\n+($O129*'fnd base rates'!G$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,7)))\n*$R129","v":349.94028542400002},{"$f":"(($D129*'fnd base rates'!H$107)\n+($E129*'fnd base rates'!H$108)\n+($F129*'fnd base rates'!H$109)\n+($G129*'fnd base rates'!H$110)\n+($H129*'fnd base rates'!H$111)\n+($I129*'fnd base rates'!H$112)\n+($J129*'fnd base rates'!H$113)\n+($K129*'fnd base rates'!H$114)\n+($M129*'fnd base rates'!H$116)\n+($N129*'fnd base rates'!H$117)\n+($O129*'fnd base rates'!H$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D129*'fnd base rates'!I$107)\n+($E129*'fnd base rates'!I$108)\n+($F129*'fnd base rates'!I$109)\n+($G129*'fnd base rates'!I$110)\n+($H129*'fnd base rates'!I$111)\n+($I129*'fnd base rates'!I$112)\n+($J129*'fnd base rates'!I$113)\n+($K129*'fnd base rates'!I$114)\n+($M129*'fnd base rates'!I$116)\n+($N129*'fnd base rates'!I$117)\n+($O129*'fnd base rates'!I$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,9)))\n*$R129","v":683.77320000000009},{"$f":"(($D129*'fnd base rates'!J$107)\n+($E129*'fnd base rates'!J$108)\n+($F129*'fnd base rates'!J$109)\n+($G129*'fnd base rates'!J$110)\n+($H129*'fnd base rates'!J$111)\n+($I129*'fnd base rates'!J$112)\n+($J129*'fnd base rates'!J$113)\n+($K129*'fnd base rates'!J$114)\n+($M129*'fnd base rates'!J$116)\n+($N129*'fnd base rates'!J$117)\n+($O129*'fnd base rates'!J$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,10)))\n*$R129","v":283.33008000000001},{"$f":"(($D129*'fnd base rates'!K$107)\n+($E129*'fnd base rates'!K$108)\n+($F129*'fnd base rates'!K$109)\n+($G129*'fnd base rates'!K$110)\n+($H129*'fnd base rates'!K$111)\n+($I129*'fnd base rates'!K$112)\n+($J129*'fnd base rates'!K$113)\n+($K129*'fnd base rates'!K$114)\n+($M129*'fnd base rates'!K$116)\n+($N129*'fnd base rates'!K$117)\n+($O129*'fnd base rates'!K$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,11)))\n*$R129","v":2455.66845216},{"$f":"(($D129*'fnd base rates'!L$107)\n+($E129*'fnd base rates'!L$108)\n+($F129*'fnd base rates'!L$109)\n+($G129*'fnd base rates'!L$110)\n+($H129*'fnd base rates'!L$111)\n+($I129*'fnd base rates'!L$112)\n+($J129*'fnd base rates'!L$113)\n+($K129*'fnd base rates'!L$114)\n+($M129*'fnd base rates'!L$116)\n+($N129*'fnd base rates'!L$117)\n+($O129*'fnd base rates'!L$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,12)))","v":2892.2833600000004},{"$f":"(($D129*'fnd base rates'!M$107)\n+($E129*'fnd base rates'!M$108)\n+($F129*'fnd base rates'!M$109)\n+($G129*'fnd base rates'!M$110)\n+($H129*'fnd base rates'!M$111)\n+($I129*'fnd base rates'!M$112)\n+($J129*'fnd base rates'!M$113)\n+($K129*'fnd base rates'!M$114)\n+($M129*'fnd base rates'!M$116)\n+($N129*'fnd base rates'!M$117)\n+($O129*'fnd base rates'!M$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,13)))","v":0},22062.390320672002,null,420049321,"420","049","321",1,2,22062.390320672002,11031,0,11031,null,null,null,null,null,11031,0,11031,null,null,{"$f":"BC129-BA129","v":0}]
[420,420049347,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D130","v":0},{"$f":"'fnd enro'!E130","v":0},{"$f":"'fnd enro'!F130","v":0},{"$f":"'fnd enro'!G130","v":0},{"$f":"'fnd enro'!H130","v":1},{"$f":"'fnd enro'!I130","v":0},{"$f":"'fnd enro'!J130","v":0},{"$f":"'fnd enro'!K130","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L130","v":0},{"$f":"'fnd enro'!M130","v":0},{"$f":"'fnd enro'!N130","v":0},{"$f":"'fnd enro'!O130","v":0},{"$f":"'fnd enro'!P130","v":1},{"$f":"'fnd enro'!R130","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q130)","v":8},null,{"$f":"(($D130*'fnd base rates'!C$107)\n+($E130*'fnd base rates'!C$108)\n+($F130*'fnd base rates'!C$109)\n+($G130*'fnd base rates'!C$110)\n+($H130*'fnd base rates'!C$111)\n+($I130*'fnd base rates'!C$112)\n+($J130*'fnd base rates'!C$113)\n+($K130*'fnd base rates'!C$114)\n+($M130*'fnd base rates'!C$116)\n+($N130*'fnd base rates'!C$117)\n+($O130*'fnd base rates'!C$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,3)))\n*$R130","v":679.26606213600019},{"$f":"(($D130*'fnd base rates'!D$107)\n+($E130*'fnd base rates'!D$108)\n+($F130*'fnd base rates'!D$109)\n+($G130*'fnd base rates'!D$110)\n+($H130*'fnd base rates'!D$111)\n+($I130*'fnd base rates'!D$112)\n+($J130*'fnd base rates'!D$113)\n+($K130*'fnd base rates'!D$114)\n+($M130*'fnd base rates'!D$116)\n+($N130*'fnd base rates'!D$117)\n+($O130*'fnd base rates'!D$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,4)))\n*$R130","v":1235.5905600000001},{"$f":"(($D130*'fnd base rates'!E$107)\n+($E130*'fnd base rates'!E$108)\n+($F130*'fnd base rates'!E$109)\n+($G130*'fnd base rates'!E$110)\n+($H130*'fnd base rates'!E$111)\n+($I130*'fnd base rates'!E$112)\n+($J130*'fnd base rates'!E$113)\n+($K130*'fnd base rates'!E$114)\n+($M130*'fnd base rates'!E$116)\n+($N130*'fnd base rates'!E$117)\n+($O130*'fnd base rates'!E$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,5)))\n*$R130","v":7587.5058596160006},{"$f":"(($D130*'fnd base rates'!F$107)\n+($E130*'fnd base rates'!F$108)\n+($F130*'fnd base rates'!F$109)\n+($G130*'fnd base rates'!F$110)\n+($H130*'fnd base rates'!F$111)\n+($I130*'fnd base rates'!F$112)\n+($J130*'fnd base rates'!F$113)\n+($K130*'fnd base rates'!F$114)\n+($M130*'fnd base rates'!F$116)\n+($N130*'fnd base rates'!F$117)\n+($O130*'fnd base rates'!F$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,6)))\n*$R130","v":1110.8400757920001},{"$f":"(($D130*'fnd base rates'!G$107)\n+($E130*'fnd base rates'!G$108)\n+($F130*'fnd base rates'!G$109)\n+($G130*'fnd base rates'!G$110)\n+($H130*'fnd base rates'!G$111)\n+($I130*'fnd base rates'!G$112)\n+($J130*'fnd base rates'!G$113)\n+($K130*'fnd base rates'!G$114)\n+($M130*'fnd base rates'!G$116)\n+($N130*'fnd base rates'!G$117)\n+($O130*'fnd base rates'!G$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,7)))\n*$R130","v":368.797022712},{"$f":"(($D130*'fnd base rates'!H$107)\n+($E130*'fnd base rates'!H$108)\n+($F130*'fnd base rates'!H$109)\n+($G130*'fnd base rates'!H$110)\n+($H130*'fnd base rates'!H$111)\n+($I130*'fnd base rates'!H$112)\n+($J130*'fnd base rates'!H$113)\n+($K130*'fnd base rates'!H$114)\n+($M130*'fnd base rates'!H$116)\n+($N130*'fnd base rates'!H$117)\n+($O130*'fnd base rates'!H$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D130*'fnd base rates'!I$107)\n+($E130*'fnd base rates'!I$108)\n+($F130*'fnd base rates'!I$109)\n+($G130*'fnd base rates'!I$110)\n+($H130*'fnd base rates'!I$111)\n+($I130*'fnd base rates'!I$112)\n+($J130*'fnd base rates'!I$113)\n+($K130*'fnd base rates'!I$114)\n+($M130*'fnd base rates'!I$116)\n+($N130*'fnd base rates'!I$117)\n+($O130*'fnd base rates'!I$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,9)))\n*$R130","v":555.66755999999998},{"$f":"(($D130*'fnd base rates'!J$107)\n+($E130*'fnd base rates'!J$108)\n+($F130*'fnd base rates'!J$109)\n+($G130*'fnd base rates'!J$110)\n+($H130*'fnd base rates'!J$111)\n+($I130*'fnd base rates'!J$112)\n+($J130*'fnd base rates'!J$113)\n+($K130*'fnd base rates'!J$114)\n+($M130*'fnd base rates'!J$116)\n+($N130*'fnd base rates'!J$117)\n+($O130*'fnd base rates'!J$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,10)))\n*$R130","v":1061.8182000000002},{"$f":"(($D130*'fnd base rates'!K$107)\n+($E130*'fnd base rates'!K$108)\n+($F130*'fnd base rates'!K$109)\n+($G130*'fnd base rates'!K$110)\n+($H130*'fnd base rates'!K$111)\n+($I130*'fnd base rates'!K$112)\n+($J130*'fnd base rates'!K$113)\n+($K130*'fnd base rates'!K$114)\n+($M130*'fnd base rates'!K$116)\n+($N130*'fnd base rates'!K$117)\n+($O130*'fnd base rates'!K$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,11)))\n*$R130","v":1319.2904260800001},{"$f":"(($D130*'fnd base rates'!L$107)\n+($E130*'fnd base rates'!L$108)\n+($F130*'fnd base rates'!L$109)\n+($G130*'fnd base rates'!L$110)\n+($H130*'fnd base rates'!L$111)\n+($I130*'fnd base rates'!L$112)\n+($J130*'fnd base rates'!L$113)\n+($K130*'fnd base rates'!L$114)\n+($M130*'fnd base rates'!L$116)\n+($N130*'fnd base rates'!L$117)\n+($O130*'fnd base rates'!L$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,12)))","v":2052.6366800000001},{"$f":"(($D130*'fnd base rates'!M$107)\n+($E130*'fnd base rates'!M$108)\n+($F130*'fnd base rates'!M$109)\n+($G130*'fnd base rates'!M$110)\n+($H130*'fnd base rates'!M$111)\n+($I130*'fnd base rates'!M$112)\n+($J130*'fnd base rates'!M$113)\n+($K130*'fnd base rates'!M$114)\n+($M130*'fnd base rates'!M$116)\n+($N130*'fnd base rates'!M$117)\n+($O130*'fnd base rates'!M$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,13)))","v":0},16519.691380336004,null,420049347,"420","049","347",1,1,16519.691380336004,16520,0,16520,null,null,null,null,null,16520,0,16520,null,null,{"$f":"BC130-BA130","v":0}]
[420,420049616,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D131","v":0},{"$f":"'fnd enro'!E131","v":0},{"$f":"'fnd enro'!F131","v":1},{"$f":"'fnd enro'!G131","v":1},{"$f":"'fnd enro'!H131","v":0},{"$f":"'fnd enro'!I131","v":0},{"$f":"'fnd enro'!J131","v":0},{"$f":"'fnd enro'!K131","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L131","v":0},{"$f":"'fnd enro'!M131","v":0},{"$f":"'fnd enro'!N131","v":0},{"$f":"'fnd enro'!O131","v":0},{"$f":"'fnd enro'!P131","v":2},{"$f":"'fnd enro'!R131","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q131)","v":6},null,{"$f":"(($D131*'fnd base rates'!C$107)\n+($E131*'fnd base rates'!C$108)\n+($F131*'fnd base rates'!C$109)\n+($G131*'fnd base rates'!C$110)\n+($H131*'fnd base rates'!C$111)\n+($I131*'fnd base rates'!C$112)\n+($J131*'fnd base rates'!C$113)\n+($K131*'fnd base rates'!C$114)\n+($M131*'fnd base rates'!C$116)\n+($N131*'fnd base rates'!C$117)\n+($O131*'fnd base rates'!C$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,3)))\n*$R131","v":1342.6626042720004},{"$f":"(($D131*'fnd base rates'!D$107)\n+($E131*'fnd base rates'!D$108)\n+($F131*'fnd base rates'!D$109)\n+($G131*'fnd base rates'!D$110)\n+($H131*'fnd base rates'!D$111)\n+($I131*'fnd base rates'!D$112)\n+($J131*'fnd base rates'!D$113)\n+($K131*'fnd base rates'!D$114)\n+($M131*'fnd base rates'!D$116)\n+($N131*'fnd base rates'!D$117)\n+($O131*'fnd base rates'!D$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,4)))\n*$R131","v":2395.9404000000004},{"$f":"(($D131*'fnd base rates'!E$107)\n+($E131*'fnd base rates'!E$108)\n+($F131*'fnd base rates'!E$109)\n+($G131*'fnd base rates'!E$110)\n+($H131*'fnd base rates'!E$111)\n+($I131*'fnd base rates'!E$112)\n+($J131*'fnd base rates'!E$113)\n+($K131*'fnd base rates'!E$114)\n+($M131*'fnd base rates'!E$116)\n+($N131*'fnd base rates'!E$117)\n+($O131*'fnd base rates'!E$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,5)))\n*$R131","v":15380.165999232002},{"$f":"(($D131*'fnd base rates'!F$107)\n+($E131*'fnd base rates'!F$108)\n+($F131*'fnd base rates'!F$109)\n+($G131*'fnd base rates'!F$110)\n+($H131*'fnd base rates'!F$111)\n+($I131*'fnd base rates'!F$112)\n+($J131*'fnd base rates'!F$113)\n+($K131*'fnd base rates'!F$114)\n+($M131*'fnd base rates'!F$116)\n+($N131*'fnd base rates'!F$117)\n+($O131*'fnd base rates'!F$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,6)))\n*$R131","v":2784.3003915840004},{"$f":"(($D131*'fnd base rates'!G$107)\n+($E131*'fnd base rates'!G$108)\n+($F131*'fnd base rates'!G$109)\n+($G131*'fnd base rates'!G$110)\n+($H131*'fnd base rates'!G$111)\n+($I131*'fnd base rates'!G$112)\n+($J131*'fnd base rates'!G$113)\n+($K131*'fnd base rates'!G$114)\n+($M131*'fnd base rates'!G$116)\n+($N131*'fnd base rates'!G$117)\n+($O131*'fnd base rates'!G$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,7)))\n*$R131","v":675.90156542399995},{"$f":"(($D131*'fnd base rates'!H$107)\n+($E131*'fnd base rates'!H$108)\n+($F131*'fnd base rates'!H$109)\n+($G131*'fnd base rates'!H$110)\n+($H131*'fnd base rates'!H$111)\n+($I131*'fnd base rates'!H$112)\n+($J131*'fnd base rates'!H$113)\n+($K131*'fnd base rates'!H$114)\n+($M131*'fnd base rates'!H$116)\n+($N131*'fnd base rates'!H$117)\n+($O131*'fnd base rates'!H$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,8)))","v":1091.657868},{"$f":"(($D131*'fnd base rates'!I$107)\n+($E131*'fnd base rates'!I$108)\n+($F131*'fnd base rates'!I$109)\n+($G131*'fnd base rates'!I$110)\n+($H131*'fnd base rates'!I$111)\n+($I131*'fnd base rates'!I$112)\n+($J131*'fnd base rates'!I$113)\n+($K131*'fnd base rates'!I$114)\n+($M131*'fnd base rates'!I$116)\n+($N131*'fnd base rates'!I$117)\n+($O131*'fnd base rates'!I$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,9)))\n*$R131","v":955.83168000000012},{"$f":"(($D131*'fnd base rates'!J$107)\n+($E131*'fnd base rates'!J$108)\n+($F131*'fnd base rates'!J$109)\n+($G131*'fnd base rates'!J$110)\n+($H131*'fnd base rates'!J$111)\n+($I131*'fnd base rates'!J$112)\n+($J131*'fnd base rates'!J$113)\n+($K131*'fnd base rates'!J$114)\n+($M131*'fnd base rates'!J$116)\n+($N131*'fnd base rates'!J$117)\n+($O131*'fnd base rates'!J$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,10)))\n*$R131","v":1697.07888},{"$f":"(($D131*'fnd base rates'!K$107)\n+($E131*'fnd base rates'!K$108)\n+($F131*'fnd base rates'!K$109)\n+($G131*'fnd base rates'!K$110)\n+($H131*'fnd base rates'!K$111)\n+($I131*'fnd base rates'!K$112)\n+($J131*'fnd base rates'!K$113)\n+($K131*'fnd base rates'!K$114)\n+($M131*'fnd base rates'!K$116)\n+($N131*'fnd base rates'!K$117)\n+($O131*'fnd base rates'!K$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,11)))\n*$R131","v":2455.66845216},{"$f":"(($D131*'fnd base rates'!L$107)\n+($E131*'fnd base rates'!L$108)\n+($F131*'fnd base rates'!L$109)\n+($G131*'fnd base rates'!L$110)\n+($H131*'fnd base rates'!L$111)\n+($I131*'fnd base rates'!L$112)\n+($J131*'fnd base rates'!L$113)\n+($K131*'fnd base rates'!L$114)\n+($M131*'fnd base rates'!L$116)\n+($N131*'fnd base rates'!L$117)\n+($O131*'fnd base rates'!L$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,12)))","v":3866.1633600000005},{"$f":"(($D131*'fnd base rates'!M$107)\n+($E131*'fnd base rates'!M$108)\n+($F131*'fnd base rates'!M$109)\n+($G131*'fnd base rates'!M$110)\n+($H131*'fnd base rates'!M$111)\n+($I131*'fnd base rates'!M$112)\n+($J131*'fnd base rates'!M$113)\n+($K131*'fnd base rates'!M$114)\n+($M131*'fnd base rates'!M$116)\n+($N131*'fnd base rates'!M$117)\n+($O131*'fnd base rates'!M$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,13)))","v":0},32645.371200672002,null,420049616,"420","049","616",1,2,32645.371200672002,16323,0,16323,null,null,null,null,null,16323,0,16323,null,null,{"$f":"BC131-BA131","v":0}]
[428,428035016,"BROOKE",{"$f":"'fnd enro'!D132","v":0},{"$f":"'fnd enro'!E132","v":0},{"$f":"'fnd enro'!F132","v":0},{"$f":"'fnd enro'!G132","v":1},{"$f":"'fnd enro'!H132","v":1},{"$f":"'fnd enro'!I132","v":3},{"$f":"'fnd enro'!J132","v":0},{"$f":"'fnd enro'!K132","v":0.193},{"$f":"'fnd enro'!L132","v":0},{"$f":"'fnd enro'!M132","v":0},{"$f":"'fnd enro'!N132","v":0},{"$f":"'fnd enro'!O132","v":0},{"$f":"'fnd enro'!P132","v":0},{"$f":"'fnd enro'!R132","v":5},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q132)","v":8},null,{"$f":"(($D132*'fnd base rates'!C$107)\n+($E132*'fnd base rates'!C$108)\n+($F132*'fnd base rates'!C$109)\n+($G132*'fnd base rates'!C$110)\n+($H132*'fnd base rates'!C$111)\n+($I132*'fnd base rates'!C$112)\n+($J132*'fnd base rates'!C$113)\n+($K132*'fnd base rates'!C$114)\n+($M132*'fnd base rates'!C$116)\n+($N132*'fnd base rates'!C$117)\n+($O132*'fnd base rates'!C$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,3)))\n*$R132","v":2918.3497222400006},{"$f":"(($D132*'fnd base rates'!D$107)\n+($E132*'fnd base rates'!D$108)\n+($F132*'fnd base rates'!D$109)\n+($G132*'fnd base rates'!D$110)\n+($H132*'fnd base rates'!D$111)\n+($I132*'fnd base rates'!D$112)\n+($J132*'fnd base rates'!D$113)\n+($K132*'fnd base rates'!D$114)\n+($M132*'fnd base rates'!D$116)\n+($N132*'fnd base rates'!D$117)\n+($O132*'fnd base rates'!D$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,4)))\n*$R132","v":4162.0352000000012},{"$f":"(($D132*'fnd base rates'!E$107)\n+($E132*'fnd base rates'!E$108)\n+($F132*'fnd base rates'!E$109)\n+($G132*'fnd base rates'!E$110)\n+($H132*'fnd base rates'!E$111)\n+($I132*'fnd base rates'!E$112)\n+($J132*'fnd base rates'!E$113)\n+($K132*'fnd base rates'!E$114)\n+($M132*'fnd base rates'!E$116)\n+($N132*'fnd base rates'!E$117)\n+($O132*'fnd base rates'!E$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,5)))\n*$R132","v":24019.244925440005},{"$f":"(($D132*'fnd base rates'!F$107)\n+($E132*'fnd base rates'!F$108)\n+($F132*'fnd base rates'!F$109)\n+($G132*'fnd base rates'!F$110)\n+($H132*'fnd base rates'!F$111)\n+($I132*'fnd base rates'!F$112)\n+($J132*'fnd base rates'!F$113)\n+($K132*'fnd base rates'!F$114)\n+($M132*'fnd base rates'!F$116)\n+($N132*'fnd base rates'!F$117)\n+($O132*'fnd base rates'!F$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,6)))\n*$R132","v":5334.988481280001},{"$f":"(($D132*'fnd base rates'!G$107)\n+($E132*'fnd base rates'!G$108)\n+($F132*'fnd base rates'!G$109)\n+($G132*'fnd base rates'!G$110)\n+($H132*'fnd base rates'!G$111)\n+($I132*'fnd base rates'!G$112)\n+($J132*'fnd base rates'!G$113)\n+($K132*'fnd base rates'!G$114)\n+($M132*'fnd base rates'!G$116)\n+($N132*'fnd base rates'!G$117)\n+($O132*'fnd base rates'!G$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,7)))\n*$R132","v":888.78329408000013},{"$f":"(($D132*'fnd base rates'!H$107)\n+($E132*'fnd base rates'!H$108)\n+($F132*'fnd base rates'!H$109)\n+($G132*'fnd base rates'!H$110)\n+($H132*'fnd base rates'!H$111)\n+($I132*'fnd base rates'!H$112)\n+($J132*'fnd base rates'!H$113)\n+($K132*'fnd base rates'!H$114)\n+($M132*'fnd base rates'!H$116)\n+($N132*'fnd base rates'!H$117)\n+($O132*'fnd base rates'!H$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,8)))","v":3531.1146699999999},{"$f":"(($D132*'fnd base rates'!I$107)\n+($E132*'fnd base rates'!I$108)\n+($F132*'fnd base rates'!I$109)\n+($G132*'fnd base rates'!I$110)\n+($H132*'fnd base rates'!I$111)\n+($I132*'fnd base rates'!I$112)\n+($J132*'fnd base rates'!I$113)\n+($K132*'fnd base rates'!I$114)\n+($M132*'fnd base rates'!I$116)\n+($N132*'fnd base rates'!I$117)\n+($O132*'fnd base rates'!I$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,9)))\n*$R132","v":2118.1836800000001},{"$f":"(($D132*'fnd base rates'!J$107)\n+($E132*'fnd base rates'!J$108)\n+($F132*'fnd base rates'!J$109)\n+($G132*'fnd base rates'!J$110)\n+($H132*'fnd base rates'!J$111)\n+($I132*'fnd base rates'!J$112)\n+($J132*'fnd base rates'!J$113)\n+($K132*'fnd base rates'!J$114)\n+($M132*'fnd base rates'!J$116)\n+($N132*'fnd base rates'!J$117)\n+($O132*'fnd base rates'!J$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,10)))\n*$R132","v":2309.1494400000001},{"$f":"(($D132*'fnd base rates'!K$107)\n+($E132*'fnd base rates'!K$108)\n+($F132*'fnd base rates'!K$109)\n+($G132*'fnd base rates'!K$110)\n+($H132*'fnd base rates'!K$111)\n+($I132*'fnd base rates'!K$112)\n+($J132*'fnd base rates'!K$113)\n+($K132*'fnd base rates'!K$114)\n+($M132*'fnd base rates'!K$116)\n+($N132*'fnd base rates'!K$117)\n+($O132*'fnd base rates'!K$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,11)))\n*$R132","v":6237.0137472000006},{"$f":"(($D132*'fnd base rates'!L$107)\n+($E132*'fnd base rates'!L$108)\n+($F132*'fnd base rates'!L$109)\n+($G132*'fnd base rates'!L$110)\n+($H132*'fnd base rates'!L$111)\n+($I132*'fnd base rates'!L$112)\n+($J132*'fnd base rates'!L$113)\n+($K132*'fnd base rates'!L$114)\n+($M132*'fnd base rates'!L$116)\n+($N132*'fnd base rates'!L$117)\n+($O132*'fnd base rates'!L$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,12)))","v":7066.0134000000007},{"$f":"(($D132*'fnd base rates'!M$107)\n+($E132*'fnd base rates'!M$108)\n+($F132*'fnd base rates'!M$109)\n+($G132*'fnd base rates'!M$110)\n+($H132*'fnd base rates'!M$111)\n+($I132*'fnd base rates'!M$112)\n+($J132*'fnd base rates'!M$113)\n+($K132*'fnd base rates'!M$114)\n+($M132*'fnd base rates'!M$116)\n+($N132*'fnd base rates'!M$117)\n+($O132*'fnd base rates'!M$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,13)))","v":0},58584.876560240016,null,428035016,"428","035","016",1,5,58584.876560240016,11717,0,11717,null,null,null,null,null,11717,0,11717,null,null,{"$f":"BC132-BA132","v":0}]
[428,428035035,"BROOKE",{"$f":"'fnd enro'!D133","v":0},{"$f":"'fnd enro'!E133","v":0},{"$f":"'fnd enro'!F133","v":169},{"$f":"'fnd enro'!G133","v":803},{"$f":"'fnd enro'!H133","v":446},{"$f":"'fnd enro'!I133","v":374},{"$f":"'fnd enro'!J133","v":0},{"$f":"'fnd enro'!K133","v":69.171199999999999},{"$f":"'fnd enro'!L133","v":0},{"$f":"'fnd enro'!M133","v":115},{"$f":"'fnd enro'!N133","v":18},{"$f":"'fnd enro'!O133","v":8},{"$f":"'fnd enro'!P133","v":1274},{"$f":"'fnd enro'!R133","v":1792},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q133)","v":11},null,{"$f":"(($D133*'fnd base rates'!C$107)\n+($E133*'fnd base rates'!C$108)\n+($F133*'fnd base rates'!C$109)\n+($G133*'fnd base rates'!C$110)\n+($H133*'fnd base rates'!C$111)\n+($I133*'fnd base rates'!C$112)\n+($J133*'fnd base rates'!C$113)\n+($K133*'fnd base rates'!C$114)\n+($M133*'fnd base rates'!C$116)\n+($N133*'fnd base rates'!C$117)\n+($O133*'fnd base rates'!C$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,3)))\n*$R133","v":1177458.5282908161},{"$f":"(($D133*'fnd base rates'!D$107)\n+($E133*'fnd base rates'!D$108)\n+($F133*'fnd base rates'!D$109)\n+($G133*'fnd base rates'!D$110)\n+($H133*'fnd base rates'!D$111)\n+($I133*'fnd base rates'!D$112)\n+($J133*'fnd base rates'!D$113)\n+($K133*'fnd base rates'!D$114)\n+($M133*'fnd base rates'!D$116)\n+($N133*'fnd base rates'!D$117)\n+($O133*'fnd base rates'!D$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,4)))\n*$R133","v":2068148.3443200001},{"$f":"(($D133*'fnd base rates'!E$107)\n+($E133*'fnd base rates'!E$108)\n+($F133*'fnd base rates'!E$109)\n+($G133*'fnd base rates'!E$110)\n+($H133*'fnd base rates'!E$111)\n+($I133*'fnd base rates'!E$112)\n+($J133*'fnd base rates'!E$113)\n+($K133*'fnd base rates'!E$114)\n+($M133*'fnd base rates'!E$116)\n+($N133*'fnd base rates'!E$117)\n+($O133*'fnd base rates'!E$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,5)))\n*$R133","v":13333245.241245696},{"$f":"(($D133*'fnd base rates'!F$107)\n+($E133*'fnd base rates'!F$108)\n+($F133*'fnd base rates'!F$109)\n+($G133*'fnd base rates'!F$110)\n+($H133*'fnd base rates'!F$111)\n+($I133*'fnd base rates'!F$112)\n+($J133*'fnd base rates'!F$113)\n+($K133*'fnd base rates'!F$114)\n+($M133*'fnd base rates'!F$116)\n+($N133*'fnd base rates'!F$117)\n+($O133*'fnd base rates'!F$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,6)))\n*$R133","v":2190433.7020907523},{"$f":"(($D133*'fnd base rates'!G$107)\n+($E133*'fnd base rates'!G$108)\n+($F133*'fnd base rates'!G$109)\n+($G133*'fnd base rates'!G$110)\n+($H133*'fnd base rates'!G$111)\n+($I133*'fnd base rates'!G$112)\n+($J133*'fnd base rates'!G$113)\n+($K133*'fnd base rates'!G$114)\n+($M133*'fnd base rates'!G$116)\n+($N133*'fnd base rates'!G$117)\n+($O133*'fnd base rates'!G$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,7)))\n*$R133","v":582120.92114227219},{"$f":"(($D133*'fnd base rates'!H$107)\n+($E133*'fnd base rates'!H$108)\n+($F133*'fnd base rates'!H$109)\n+($G133*'fnd base rates'!H$110)\n+($H133*'fnd base rates'!H$111)\n+($I133*'fnd base rates'!H$112)\n+($J133*'fnd base rates'!H$113)\n+($K133*'fnd base rates'!H$114)\n+($M133*'fnd base rates'!H$116)\n+($N133*'fnd base rates'!H$117)\n+($O133*'fnd base rates'!H$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,8)))","v":1106515.8797279999},{"$f":"(($D133*'fnd base rates'!I$107)\n+($E133*'fnd base rates'!I$108)\n+($F133*'fnd base rates'!I$109)\n+($G133*'fnd base rates'!I$110)\n+($H133*'fnd base rates'!I$111)\n+($I133*'fnd base rates'!I$112)\n+($J133*'fnd base rates'!I$113)\n+($K133*'fnd base rates'!I$114)\n+($M133*'fnd base rates'!I$116)\n+($N133*'fnd base rates'!I$117)\n+($O133*'fnd base rates'!I$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,9)))\n*$R133","v":902080.01408000011},{"$f":"(($D133*'fnd base rates'!J$107)\n+($E133*'fnd base rates'!J$108)\n+($F133*'fnd base rates'!J$109)\n+($G133*'fnd base rates'!J$110)\n+($H133*'fnd base rates'!J$111)\n+($I133*'fnd base rates'!J$112)\n+($J133*'fnd base rates'!J$113)\n+($K133*'fnd base rates'!J$114)\n+($M133*'fnd base rates'!J$116)\n+($N133*'fnd base rates'!J$117)\n+($O133*'fnd base rates'!J$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,10)))\n*$R133","v":1637832.2675200002},{"$f":"(($D133*'fnd base rates'!K$107)\n+($E133*'fnd base rates'!K$108)\n+($F133*'fnd base rates'!K$109)\n+($G133*'fnd base rates'!K$110)\n+($H133*'fnd base rates'!K$111)\n+($I133*'fnd base rates'!K$112)\n+($J133*'fnd base rates'!K$113)\n+($K133*'fnd base rates'!K$114)\n+($M133*'fnd base rates'!K$116)\n+($N133*'fnd base rates'!K$117)\n+($O133*'fnd base rates'!K$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,11)))\n*$R133","v":2251966.7439564802},{"$f":"(($D133*'fnd base rates'!L$107)\n+($E133*'fnd base rates'!L$108)\n+($F133*'fnd base rates'!L$109)\n+($G133*'fnd base rates'!L$110)\n+($H133*'fnd base rates'!L$111)\n+($I133*'fnd base rates'!L$112)\n+($J133*'fnd base rates'!L$113)\n+($K133*'fnd base rates'!L$114)\n+($M133*'fnd base rates'!L$116)\n+($N133*'fnd base rates'!L$117)\n+($O133*'fnd base rates'!L$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,12)))","v":3428744.7105600005},{"$f":"(($D133*'fnd base rates'!M$107)\n+($E133*'fnd base rates'!M$108)\n+($F133*'fnd base rates'!M$109)\n+($G133*'fnd base rates'!M$110)\n+($H133*'fnd base rates'!M$111)\n+($I133*'fnd base rates'!M$112)\n+($J133*'fnd base rates'!M$113)\n+($K133*'fnd base rates'!M$114)\n+($M133*'fnd base rates'!M$116)\n+($N133*'fnd base rates'!M$117)\n+($O133*'fnd base rates'!M$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,13)))","v":0},28678546.352934018,null,428035035,"428","035","035",1,1792,28678546.352934018,16004,0,16004,null,null,null,null,null,16004,0,16004,null,null,{"$f":"BC133-BA133","v":0}]
[428,428035044,"BROOKE",{"$f":"'fnd enro'!D134","v":0},{"$f":"'fnd enro'!E134","v":0},{"$f":"'fnd enro'!F134","v":0},{"$f":"'fnd enro'!G134","v":10},{"$f":"'fnd enro'!H134","v":3},{"$f":"'fnd enro'!I134","v":17},{"$f":"'fnd enro'!J134","v":0},{"$f":"'fnd enro'!K134","v":1.1579999999999999},{"$f":"'fnd enro'!L134","v":0},{"$f":"'fnd enro'!M134","v":3},{"$f":"'fnd enro'!N134","v":0},{"$f":"'fnd enro'!O134","v":0},{"$f":"'fnd enro'!P134","v":20},{"$f":"'fnd enro'!R134","v":30},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q134)","v":11},null,{"$f":"(($D134*'fnd base rates'!C$107)\n+($E134*'fnd base rates'!C$108)\n+($F134*'fnd base rates'!C$109)\n+($G134*'fnd base rates'!C$110)\n+($H134*'fnd base rates'!C$111)\n+($I134*'fnd base rates'!C$112)\n+($J134*'fnd base rates'!C$113)\n+($K134*'fnd base rates'!C$114)\n+($M134*'fnd base rates'!C$116)\n+($N134*'fnd base rates'!C$117)\n+($O134*'fnd base rates'!C$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,3)))\n*$R134","v":19659.855773440006},{"$f":"(($D134*'fnd base rates'!D$107)\n+($E134*'fnd base rates'!D$108)\n+($F134*'fnd base rates'!D$109)\n+($G134*'fnd base rates'!D$110)\n+($H134*'fnd base rates'!D$111)\n+($I134*'fnd base rates'!D$112)\n+($J134*'fnd base rates'!D$113)\n+($K134*'fnd base rates'!D$114)\n+($M134*'fnd base rates'!D$116)\n+($N134*'fnd base rates'!D$117)\n+($O134*'fnd base rates'!D$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,4)))\n*$R134","v":34170.881280000009},{"$f":"(($D134*'fnd base rates'!E$107)\n+($E134*'fnd base rates'!E$108)\n+($F134*'fnd base rates'!E$109)\n+($G134*'fnd base rates'!E$110)\n+($H134*'fnd base rates'!E$111)\n+($I134*'fnd base rates'!E$112)\n+($J134*'fnd base rates'!E$113)\n+($K134*'fnd base rates'!E$114)\n+($M134*'fnd base rates'!E$116)\n+($N134*'fnd base rates'!E$117)\n+($O134*'fnd base rates'!E$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,5)))\n*$R134","v":232567.20395263997},{"$f":"(($D134*'fnd base rates'!F$107)\n+($E134*'fnd base rates'!F$108)\n+($F134*'fnd base rates'!F$109)\n+($G134*'fnd base rates'!F$110)\n+($H134*'fnd base rates'!F$111)\n+($I134*'fnd base rates'!F$112)\n+($J134*'fnd base rates'!F$113)\n+($K134*'fnd base rates'!F$114)\n+($M134*'fnd base rates'!F$116)\n+($N134*'fnd base rates'!F$117)\n+($O134*'fnd base rates'!F$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,6)))\n*$R134","v":33802.769927680005},{"$f":"(($D134*'fnd base rates'!G$107)\n+($E134*'fnd base rates'!G$108)\n+($F134*'fnd base rates'!G$109)\n+($G134*'fnd base rates'!G$110)\n+($H134*'fnd base rates'!G$111)\n+($I134*'fnd base rates'!G$112)\n+($J134*'fnd base rates'!G$113)\n+($K134*'fnd base rates'!G$114)\n+($M134*'fnd base rates'!G$116)\n+($N134*'fnd base rates'!G$117)\n+($O134*'fnd base rates'!G$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,7)))\n*$R134","v":9534.8168844800002},{"$f":"(($D134*'fnd base rates'!H$107)\n+($E134*'fnd base rates'!H$108)\n+($F134*'fnd base rates'!H$109)\n+($G134*'fnd base rates'!H$110)\n+($H134*'fnd base rates'!H$111)\n+($I134*'fnd base rates'!H$112)\n+($J134*'fnd base rates'!H$113)\n+($K134*'fnd base rates'!H$114)\n+($M134*'fnd base rates'!H$116)\n+($N134*'fnd base rates'!H$117)\n+($O134*'fnd base rates'!H$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,8)))","v":21836.538020000004},{"$f":"(($D134*'fnd base rates'!I$107)\n+($E134*'fnd base rates'!I$108)\n+($F134*'fnd base rates'!I$109)\n+($G134*'fnd base rates'!I$110)\n+($H134*'fnd base rates'!I$111)\n+($I134*'fnd base rates'!I$112)\n+($J134*'fnd base rates'!I$113)\n+($K134*'fnd base rates'!I$114)\n+($M134*'fnd base rates'!I$116)\n+($N134*'fnd base rates'!I$117)\n+($O134*'fnd base rates'!I$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,9)))\n*$R134","v":16050.535040000001},{"$f":"(($D134*'fnd base rates'!J$107)\n+($E134*'fnd base rates'!J$108)\n+($F134*'fnd base rates'!J$109)\n+($G134*'fnd base rates'!J$110)\n+($H134*'fnd base rates'!J$111)\n+($I134*'fnd base rates'!J$112)\n+($J134*'fnd base rates'!J$113)\n+($K134*'fnd base rates'!J$114)\n+($M134*'fnd base rates'!J$116)\n+($N134*'fnd base rates'!J$117)\n+($O134*'fnd base rates'!J$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,10)))\n*$R134","v":30871.651840000002},{"$f":"(($D134*'fnd base rates'!K$107)\n+($E134*'fnd base rates'!K$108)\n+($F134*'fnd base rates'!K$109)\n+($G134*'fnd base rates'!K$110)\n+($H134*'fnd base rates'!K$111)\n+($I134*'fnd base rates'!K$112)\n+($J134*'fnd base rates'!K$113)\n+($K134*'fnd base rates'!K$114)\n+($M134*'fnd base rates'!K$116)\n+($N134*'fnd base rates'!K$117)\n+($O134*'fnd base rates'!K$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,11)))\n*$R134","v":38090.821683200003},{"$f":"(($D134*'fnd base rates'!L$107)\n+($E134*'fnd base rates'!L$108)\n+($F134*'fnd base rates'!L$109)\n+($G134*'fnd base rates'!L$110)\n+($H134*'fnd base rates'!L$111)\n+($I134*'fnd base rates'!L$112)\n+($J134*'fnd base rates'!L$113)\n+($K134*'fnd base rates'!L$114)\n+($M134*'fnd base rates'!L$116)\n+($N134*'fnd base rates'!L$117)\n+($O134*'fnd base rates'!L$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,12)))","v":55620.460400000004},{"$f":"(($D134*'fnd base rates'!M$107)\n+($E134*'fnd base rates'!M$108)\n+($F134*'fnd base rates'!M$109)\n+($G134*'fnd base rates'!M$110)\n+($H134*'fnd base rates'!M$111)\n+($I134*'fnd base rates'!M$112)\n+($J134*'fnd base rates'!M$113)\n+($K134*'fnd base rates'!M$114)\n+($M134*'fnd base rates'!M$116)\n+($N134*'fnd base rates'!M$117)\n+($O134*'fnd base rates'!M$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,13)))","v":0},492205.53480144002,null,428035044,"428","035","044",1,30,492205.53480144002,16407,0,16407,null,null,null,null,null,16407,0,16407,null,null,{"$f":"BC134-BA134","v":0}]
[428,428035049,"BROOKE",{"$f":"'fnd enro'!D135","v":0},{"$f":"'fnd enro'!E135","v":0},{"$f":"'fnd enro'!F135","v":0},{"$f":"'fnd enro'!G135","v":2},{"$f":"'fnd enro'!H135","v":0},{"$f":"'fnd enro'!I135","v":0},{"$f":"'fnd enro'!J135","v":0},{"$f":"'fnd enro'!K135","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L135","v":0},{"$f":"'fnd enro'!M135","v":0},{"$f":"'fnd enro'!N135","v":0},{"$f":"'fnd enro'!O135","v":0},{"$f":"'fnd enro'!P135","v":2},{"$f":"'fnd enro'!R135","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q135)","v":8},null,{"$f":"(($D135*'fnd base rates'!C$107)\n+($E135*'fnd base rates'!C$108)\n+($F135*'fnd base rates'!C$109)\n+($G135*'fnd base rates'!C$110)\n+($H135*'fnd base rates'!C$111)\n+($I135*'fnd base rates'!C$112)\n+($J135*'fnd base rates'!C$113)\n+($K135*'fnd base rates'!C$114)\n+($M135*'fnd base rates'!C$116)\n+($N135*'fnd base rates'!C$117)\n+($O135*'fnd base rates'!C$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,3)))\n*$R135","v":1324.4470888960002},{"$f":"(($D135*'fnd base rates'!D$107)\n+($E135*'fnd base rates'!D$108)\n+($F135*'fnd base rates'!D$109)\n+($G135*'fnd base rates'!D$110)\n+($H135*'fnd base rates'!D$111)\n+($I135*'fnd base rates'!D$112)\n+($J135*'fnd base rates'!D$113)\n+($K135*'fnd base rates'!D$114)\n+($M135*'fnd base rates'!D$116)\n+($N135*'fnd base rates'!D$117)\n+($O135*'fnd base rates'!D$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,4)))\n*$R135","v":2409.1801600000003},{"$f":"(($D135*'fnd base rates'!E$107)\n+($E135*'fnd base rates'!E$108)\n+($F135*'fnd base rates'!E$109)\n+($G135*'fnd base rates'!E$110)\n+($H135*'fnd base rates'!E$111)\n+($I135*'fnd base rates'!E$112)\n+($J135*'fnd base rates'!E$113)\n+($K135*'fnd base rates'!E$114)\n+($M135*'fnd base rates'!E$116)\n+($N135*'fnd base rates'!E$117)\n+($O135*'fnd base rates'!E$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,5)))\n*$R135","v":15710.263858176004},{"$f":"(($D135*'fnd base rates'!F$107)\n+($E135*'fnd base rates'!F$108)\n+($F135*'fnd base rates'!F$109)\n+($G135*'fnd base rates'!F$110)\n+($H135*'fnd base rates'!F$111)\n+($I135*'fnd base rates'!F$112)\n+($J135*'fnd base rates'!F$113)\n+($K135*'fnd base rates'!F$114)\n+($M135*'fnd base rates'!F$116)\n+($N135*'fnd base rates'!F$117)\n+($O135*'fnd base rates'!F$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,6)))\n*$R135","v":2714.4433925120002},{"$f":"(($D135*'fnd base rates'!G$107)\n+($E135*'fnd base rates'!G$108)\n+($F135*'fnd base rates'!G$109)\n+($G135*'fnd base rates'!G$110)\n+($H135*'fnd base rates'!G$111)\n+($I135*'fnd base rates'!G$112)\n+($J135*'fnd base rates'!G$113)\n+($K135*'fnd base rates'!G$114)\n+($M135*'fnd base rates'!G$116)\n+($N135*'fnd base rates'!G$117)\n+($O135*'fnd base rates'!G$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,7)))\n*$R135","v":693.71594163199995},{"$f":"(($D135*'fnd base rates'!H$107)\n+($E135*'fnd base rates'!H$108)\n+($F135*'fnd base rates'!H$109)\n+($G135*'fnd base rates'!H$110)\n+($H135*'fnd base rates'!H$111)\n+($I135*'fnd base rates'!H$112)\n+($J135*'fnd base rates'!H$113)\n+($K135*'fnd base rates'!H$114)\n+($M135*'fnd base rates'!H$116)\n+($N135*'fnd base rates'!H$117)\n+($O135*'fnd base rates'!H$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,8)))","v":1096.5578680000001},{"$f":"(($D135*'fnd base rates'!I$107)\n+($E135*'fnd base rates'!I$108)\n+($F135*'fnd base rates'!I$109)\n+($G135*'fnd base rates'!I$110)\n+($H135*'fnd base rates'!I$111)\n+($I135*'fnd base rates'!I$112)\n+($J135*'fnd base rates'!I$113)\n+($K135*'fnd base rates'!I$114)\n+($M135*'fnd base rates'!I$116)\n+($N135*'fnd base rates'!I$117)\n+($O135*'fnd base rates'!I$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,9)))\n*$R135","v":960.85632000000021},{"$f":"(($D135*'fnd base rates'!J$107)\n+($E135*'fnd base rates'!J$108)\n+($F135*'fnd base rates'!J$109)\n+($G135*'fnd base rates'!J$110)\n+($H135*'fnd base rates'!J$111)\n+($I135*'fnd base rates'!J$112)\n+($J135*'fnd base rates'!J$113)\n+($K135*'fnd base rates'!J$114)\n+($M135*'fnd base rates'!J$116)\n+($N135*'fnd base rates'!J$117)\n+($O135*'fnd base rates'!J$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,10)))\n*$R135","v":1860.3929600000001},{"$f":"(($D135*'fnd base rates'!K$107)\n+($E135*'fnd base rates'!K$108)\n+($F135*'fnd base rates'!K$109)\n+($G135*'fnd base rates'!K$110)\n+($H135*'fnd base rates'!K$111)\n+($I135*'fnd base rates'!K$112)\n+($J135*'fnd base rates'!K$113)\n+($K135*'fnd base rates'!K$114)\n+($M135*'fnd base rates'!K$116)\n+($N135*'fnd base rates'!K$117)\n+($O135*'fnd base rates'!K$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,11)))\n*$R135","v":2394.0566988800001},{"$f":"(($D135*'fnd base rates'!L$107)\n+($E135*'fnd base rates'!L$108)\n+($F135*'fnd base rates'!L$109)\n+($G135*'fnd base rates'!L$110)\n+($H135*'fnd base rates'!L$111)\n+($I135*'fnd base rates'!L$112)\n+($J135*'fnd base rates'!L$113)\n+($K135*'fnd base rates'!L$114)\n+($M135*'fnd base rates'!L$116)\n+($N135*'fnd base rates'!L$117)\n+($O135*'fnd base rates'!L$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,12)))","v":3972.6333599999998},{"$f":"(($D135*'fnd base rates'!M$107)\n+($E135*'fnd base rates'!M$108)\n+($F135*'fnd base rates'!M$109)\n+($G135*'fnd base rates'!M$110)\n+($H135*'fnd base rates'!M$111)\n+($I135*'fnd base rates'!M$112)\n+($J135*'fnd base rates'!M$113)\n+($K135*'fnd base rates'!M$114)\n+($M135*'fnd base rates'!M$116)\n+($N135*'fnd base rates'!M$117)\n+($O135*'fnd base rates'!M$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,13)))","v":0},33136.547648096006,null,428035049,"428","035","049",1,2,33136.547648096006,16568,0,16568,null,null,null,null,null,16568,0,16568,null,null,{"$f":"BC135-BA135","v":0}]
[428,428035050,"BROOKE",{"$f":"'fnd enro'!D136","v":0},{"$f":"'fnd enro'!E136","v":0},{"$f":"'fnd enro'!F136","v":0},{"$f":"'fnd enro'!G136","v":2},{"$f":"'fnd enro'!H136","v":0},{"$f":"'fnd enro'!I136","v":1},{"$f":"'fnd enro'!J136","v":0},{"$f":"'fnd enro'!K136","v":0.1158},{"$f":"'fnd enro'!L136","v":0},{"$f":"'fnd enro'!M136","v":0},{"$f":"'fnd enro'!N136","v":0},{"$f":"'fnd enro'!O136","v":0},{"$f":"'fnd enro'!P136","v":3},{"$f":"'fnd enro'!R136","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q136)","v":4},null,{"$f":"(($D136*'fnd base rates'!C$107)\n+($E136*'fnd base rates'!C$108)\n+($F136*'fnd base rates'!C$109)\n+($G136*'fnd base rates'!C$110)\n+($H136*'fnd base rates'!C$111)\n+($I136*'fnd base rates'!C$112)\n+($J136*'fnd base rates'!C$113)\n+($K136*'fnd base rates'!C$114)\n+($M136*'fnd base rates'!C$116)\n+($N136*'fnd base rates'!C$117)\n+($O136*'fnd base rates'!C$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,3)))\n*$R136","v":1941.5947933440002},{"$f":"(($D136*'fnd base rates'!D$107)\n+($E136*'fnd base rates'!D$108)\n+($F136*'fnd base rates'!D$109)\n+($G136*'fnd base rates'!D$110)\n+($H136*'fnd base rates'!D$111)\n+($I136*'fnd base rates'!D$112)\n+($J136*'fnd base rates'!D$113)\n+($K136*'fnd base rates'!D$114)\n+($M136*'fnd base rates'!D$116)\n+($N136*'fnd base rates'!D$117)\n+($O136*'fnd base rates'!D$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,4)))\n*$R136","v":3400.1740800000007},{"$f":"(($D136*'fnd base rates'!E$107)\n+($E136*'fnd base rates'!E$108)\n+($F136*'fnd base rates'!E$109)\n+($G136*'fnd base rates'!E$110)\n+($H136*'fnd base rates'!E$111)\n+($I136*'fnd base rates'!E$112)\n+($J136*'fnd base rates'!E$113)\n+($K136*'fnd base rates'!E$114)\n+($M136*'fnd base rates'!E$116)\n+($N136*'fnd base rates'!E$117)\n+($O136*'fnd base rates'!E$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,5)))\n*$R136","v":22602.983627264002},{"$f":"(($D136*'fnd base rates'!F$107)\n+($E136*'fnd base rates'!F$108)\n+($F136*'fnd base rates'!F$109)\n+($G136*'fnd base rates'!F$110)\n+($H136*'fnd base rates'!F$111)\n+($I136*'fnd base rates'!F$112)\n+($J136*'fnd base rates'!F$113)\n+($K136*'fnd base rates'!F$114)\n+($M136*'fnd base rates'!F$116)\n+($N136*'fnd base rates'!F$117)\n+($O136*'fnd base rates'!F$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,6)))\n*$R136","v":3679.3758087680008},{"$f":"(($D136*'fnd base rates'!G$107)\n+($E136*'fnd base rates'!G$108)\n+($F136*'fnd base rates'!G$109)\n+($G136*'fnd base rates'!G$110)\n+($H136*'fnd base rates'!G$111)\n+($I136*'fnd base rates'!G$112)\n+($J136*'fnd base rates'!G$113)\n+($K136*'fnd base rates'!G$114)\n+($M136*'fnd base rates'!G$116)\n+($N136*'fnd base rates'!G$117)\n+($O136*'fnd base rates'!G$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,7)))\n*$R136","v":947.13647244800018},{"$f":"(($D136*'fnd base rates'!H$107)\n+($E136*'fnd base rates'!H$108)\n+($F136*'fnd base rates'!H$109)\n+($G136*'fnd base rates'!H$110)\n+($H136*'fnd base rates'!H$111)\n+($I136*'fnd base rates'!H$112)\n+($J136*'fnd base rates'!H$113)\n+($K136*'fnd base rates'!H$114)\n+($M136*'fnd base rates'!H$116)\n+($N136*'fnd base rates'!H$117)\n+($O136*'fnd base rates'!H$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,8)))","v":1935.1968020000002},{"$f":"(($D136*'fnd base rates'!I$107)\n+($E136*'fnd base rates'!I$108)\n+($F136*'fnd base rates'!I$109)\n+($G136*'fnd base rates'!I$110)\n+($H136*'fnd base rates'!I$111)\n+($I136*'fnd base rates'!I$112)\n+($J136*'fnd base rates'!I$113)\n+($K136*'fnd base rates'!I$114)\n+($M136*'fnd base rates'!I$116)\n+($N136*'fnd base rates'!I$117)\n+($O136*'fnd base rates'!I$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,9)))\n*$R136","v":1486.9913600000002},{"$f":"(($D136*'fnd base rates'!J$107)\n+($E136*'fnd base rates'!J$108)\n+($F136*'fnd base rates'!J$109)\n+($G136*'fnd base rates'!J$110)\n+($H136*'fnd base rates'!J$111)\n+($I136*'fnd base rates'!J$112)\n+($J136*'fnd base rates'!J$113)\n+($K136*'fnd base rates'!J$114)\n+($M136*'fnd base rates'!J$116)\n+($N136*'fnd base rates'!J$117)\n+($O136*'fnd base rates'!J$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,10)))\n*$R136","v":2810.4236800000003},{"$f":"(($D136*'fnd base rates'!K$107)\n+($E136*'fnd base rates'!K$108)\n+($F136*'fnd base rates'!K$109)\n+($G136*'fnd base rates'!K$110)\n+($H136*'fnd base rates'!K$111)\n+($I136*'fnd base rates'!K$112)\n+($J136*'fnd base rates'!K$113)\n+($K136*'fnd base rates'!K$114)\n+($M136*'fnd base rates'!K$116)\n+($N136*'fnd base rates'!K$117)\n+($O136*'fnd base rates'!K$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,11)))\n*$R136","v":3645.3218483200003},{"$f":"(($D136*'fnd base rates'!L$107)\n+($E136*'fnd base rates'!L$108)\n+($F136*'fnd base rates'!L$109)\n+($G136*'fnd base rates'!L$110)\n+($H136*'fnd base rates'!L$111)\n+($I136*'fnd base rates'!L$112)\n+($J136*'fnd base rates'!L$113)\n+($K136*'fnd base rates'!L$114)\n+($M136*'fnd base rates'!L$116)\n+($N136*'fnd base rates'!L$117)\n+($O136*'fnd base rates'!L$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,12)))","v":5571.9600399999999},{"$f":"(($D136*'fnd base rates'!M$107)\n+($E136*'fnd base rates'!M$108)\n+($F136*'fnd base rates'!M$109)\n+($G136*'fnd base rates'!M$110)\n+($H136*'fnd base rates'!M$111)\n+($I136*'fnd base rates'!M$112)\n+($J136*'fnd base rates'!M$113)\n+($K136*'fnd base rates'!M$114)\n+($M136*'fnd base rates'!M$116)\n+($N136*'fnd base rates'!M$117)\n+($O136*'fnd base rates'!M$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,13)))","v":0},48021.158512144008,null,428035050,"428","035","050",1,3,48021.158512144008,16007,0,16007,null,null,null,null,null,16007,0,16007,null,null,{"$f":"BC136-BA136","v":0}]
[428,428035057,"BROOKE",{"$f":"'fnd enro'!D137","v":0},{"$f":"'fnd enro'!E137","v":0},{"$f":"'fnd enro'!F137","v":13},{"$f":"'fnd enro'!G137","v":79},{"$f":"'fnd enro'!H137","v":36},{"$f":"'fnd enro'!I137","v":33},{"$f":"'fnd enro'!J137","v":0},{"$f":"'fnd enro'!K137","v":6.2145999999999999},{"$f":"'fnd enro'!L137","v":0},{"$f":"'fnd enro'!M137","v":25},{"$f":"'fnd enro'!N137","v":0},{"$f":"'fnd enro'!O137","v":0},{"$f":"'fnd enro'!P137","v":120},{"$f":"'fnd enro'!R137","v":161},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q137)","v":12},null,{"$f":"(($D137*'fnd base rates'!C$107)\n+($E137*'fnd base rates'!C$108)\n+($F137*'fnd base rates'!C$109)\n+($G137*'fnd base rates'!C$110)\n+($H137*'fnd base rates'!C$111)\n+($I137*'fnd base rates'!C$112)\n+($J137*'fnd base rates'!C$113)\n+($K137*'fnd base rates'!C$114)\n+($M137*'fnd base rates'!C$116)\n+($N137*'fnd base rates'!C$117)\n+($O137*'fnd base rates'!C$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,3)))\n*$R137","v":108201.248256128},{"$f":"(($D137*'fnd base rates'!D$107)\n+($E137*'fnd base rates'!D$108)\n+($F137*'fnd base rates'!D$109)\n+($G137*'fnd base rates'!D$110)\n+($H137*'fnd base rates'!D$111)\n+($I137*'fnd base rates'!D$112)\n+($J137*'fnd base rates'!D$113)\n+($K137*'fnd base rates'!D$114)\n+($M137*'fnd base rates'!D$116)\n+($N137*'fnd base rates'!D$117)\n+($O137*'fnd base rates'!D$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,4)))\n*$R137","v":193219.85664000001},{"$f":"(($D137*'fnd base rates'!E$107)\n+($E137*'fnd base rates'!E$108)\n+($F137*'fnd base rates'!E$109)\n+($G137*'fnd base rates'!E$110)\n+($H137*'fnd base rates'!E$111)\n+($I137*'fnd base rates'!E$112)\n+($J137*'fnd base rates'!E$113)\n+($K137*'fnd base rates'!E$114)\n+($M137*'fnd base rates'!E$116)\n+($N137*'fnd base rates'!E$117)\n+($O137*'fnd base rates'!E$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,5)))\n*$R137","v":1264906.4069831681},{"$f":"(($D137*'fnd base rates'!F$107)\n+($E137*'fnd base rates'!F$108)\n+($F137*'fnd base rates'!F$109)\n+($G137*'fnd base rates'!F$110)\n+($H137*'fnd base rates'!F$111)\n+($I137*'fnd base rates'!F$112)\n+($J137*'fnd base rates'!F$113)\n+($K137*'fnd base rates'!F$114)\n+($M137*'fnd base rates'!F$116)\n+($N137*'fnd base rates'!F$117)\n+($O137*'fnd base rates'!F$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,6)))\n*$R137","v":200509.01309721603},{"$f":"(($D137*'fnd base rates'!G$107)\n+($E137*'fnd base rates'!G$108)\n+($F137*'fnd base rates'!G$109)\n+($G137*'fnd base rates'!G$110)\n+($H137*'fnd base rates'!G$111)\n+($I137*'fnd base rates'!G$112)\n+($J137*'fnd base rates'!G$113)\n+($K137*'fnd base rates'!G$114)\n+($M137*'fnd base rates'!G$116)\n+($N137*'fnd base rates'!G$117)\n+($O137*'fnd base rates'!G$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,7)))\n*$R137","v":55308.52178137601},{"$f":"(($D137*'fnd base rates'!H$107)\n+($E137*'fnd base rates'!H$108)\n+($F137*'fnd base rates'!H$109)\n+($G137*'fnd base rates'!H$110)\n+($H137*'fnd base rates'!H$111)\n+($I137*'fnd base rates'!H$112)\n+($J137*'fnd base rates'!H$113)\n+($K137*'fnd base rates'!H$114)\n+($M137*'fnd base rates'!H$116)\n+($N137*'fnd base rates'!H$117)\n+($O137*'fnd base rates'!H$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,8)))","v":101116.338374},{"$f":"(($D137*'fnd base rates'!I$107)\n+($E137*'fnd base rates'!I$108)\n+($F137*'fnd base rates'!I$109)\n+($G137*'fnd base rates'!I$110)\n+($H137*'fnd base rates'!I$111)\n+($I137*'fnd base rates'!I$112)\n+($J137*'fnd base rates'!I$113)\n+($K137*'fnd base rates'!I$114)\n+($M137*'fnd base rates'!I$116)\n+($N137*'fnd base rates'!I$117)\n+($O137*'fnd base rates'!I$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,9)))\n*$R137","v":83725.908479999998},{"$f":"(($D137*'fnd base rates'!J$107)\n+($E137*'fnd base rates'!J$108)\n+($F137*'fnd base rates'!J$109)\n+($G137*'fnd base rates'!J$110)\n+($H137*'fnd base rates'!J$111)\n+($I137*'fnd base rates'!J$112)\n+($J137*'fnd base rates'!J$113)\n+($K137*'fnd base rates'!J$114)\n+($M137*'fnd base rates'!J$116)\n+($N137*'fnd base rates'!J$117)\n+($O137*'fnd base rates'!J$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,10)))\n*$R137","v":157274.50176000004},{"$f":"(($D137*'fnd base rates'!K$107)\n+($E137*'fnd base rates'!K$108)\n+($F137*'fnd base rates'!K$109)\n+($G137*'fnd base rates'!K$110)\n+($H137*'fnd base rates'!K$111)\n+($I137*'fnd base rates'!K$112)\n+($J137*'fnd base rates'!K$113)\n+($K137*'fnd base rates'!K$114)\n+($M137*'fnd base rates'!K$116)\n+($N137*'fnd base rates'!K$117)\n+($O137*'fnd base rates'!K$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,11)))\n*$R137","v":205975.03625984001},{"$f":"(($D137*'fnd base rates'!L$107)\n+($E137*'fnd base rates'!L$108)\n+($F137*'fnd base rates'!L$109)\n+($G137*'fnd base rates'!L$110)\n+($H137*'fnd base rates'!L$111)\n+($I137*'fnd base rates'!L$112)\n+($J137*'fnd base rates'!L$113)\n+($K137*'fnd base rates'!L$114)\n+($M137*'fnd base rates'!L$116)\n+($N137*'fnd base rates'!L$117)\n+($O137*'fnd base rates'!L$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,12)))","v":318564.21548000001},{"$f":"(($D137*'fnd base rates'!M$107)\n+($E137*'fnd base rates'!M$108)\n+($F137*'fnd base rates'!M$109)\n+($G137*'fnd base rates'!M$110)\n+($H137*'fnd base rates'!M$111)\n+($I137*'fnd base rates'!M$112)\n+($J137*'fnd base rates'!M$113)\n+($K137*'fnd base rates'!M$114)\n+($M137*'fnd base rates'!M$116)\n+($N137*'fnd base rates'!M$117)\n+($O137*'fnd base rates'!M$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,13)))","v":0},2688801.0471117282,null,428035057,"428","035","057",1,161,2688801.0471117282,16701,0,16701,null,null,null,null,null,16701,0,16701,null,null,{"$f":"BC137-BA137","v":0}]
[428,428035073,"BROOKE",{"$f":"'fnd enro'!D138","v":0},{"$f":"'fnd enro'!E138","v":0},{"$f":"'fnd enro'!F138","v":0},{"$f":"'fnd enro'!G138","v":9},{"$f":"'fnd enro'!H138","v":5},{"$f":"'fnd enro'!I138","v":6},{"$f":"'fnd enro'!J138","v":0},{"$f":"'fnd enro'!K138","v":0.77200000000000002},{"$f":"'fnd enro'!L138","v":0},{"$f":"'fnd enro'!M138","v":1},{"$f":"'fnd enro'!N138","v":0},{"$f":"'fnd enro'!O138","v":0},{"$f":"'fnd enro'!P138","v":10},{"$f":"'fnd enro'!R138","v":20},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q138)","v":6},null,{"$f":"(($D138*'fnd base rates'!C$107)\n+($E138*'fnd base rates'!C$108)\n+($F138*'fnd base rates'!C$109)\n+($G138*'fnd base rates'!C$110)\n+($H138*'fnd base rates'!C$111)\n+($I138*'fnd base rates'!C$112)\n+($J138*'fnd base rates'!C$113)\n+($K138*'fnd base rates'!C$114)\n+($M138*'fnd base rates'!C$116)\n+($N138*'fnd base rates'!C$117)\n+($O138*'fnd base rates'!C$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,3)))\n*$R138","v":12491.640168960001},{"$f":"(($D138*'fnd base rates'!D$107)\n+($E138*'fnd base rates'!D$108)\n+($F138*'fnd base rates'!D$109)\n+($G138*'fnd base rates'!D$110)\n+($H138*'fnd base rates'!D$111)\n+($I138*'fnd base rates'!D$112)\n+($J138*'fnd base rates'!D$113)\n+($K138*'fnd base rates'!D$114)\n+($M138*'fnd base rates'!D$116)\n+($N138*'fnd base rates'!D$117)\n+($O138*'fnd base rates'!D$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,4)))\n*$R138","v":20195.804160000003},{"$f":"(($D138*'fnd base rates'!E$107)\n+($E138*'fnd base rates'!E$108)\n+($F138*'fnd base rates'!E$109)\n+($G138*'fnd base rates'!E$110)\n+($H138*'fnd base rates'!E$111)\n+($I138*'fnd base rates'!E$112)\n+($J138*'fnd base rates'!E$113)\n+($K138*'fnd base rates'!E$114)\n+($M138*'fnd base rates'!E$116)\n+($N138*'fnd base rates'!E$117)\n+($O138*'fnd base rates'!E$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,5)))\n*$R138","v":122983.78546176001},{"$f":"(($D138*'fnd base rates'!F$107)\n+($E138*'fnd base rates'!F$108)\n+($F138*'fnd base rates'!F$109)\n+($G138*'fnd base rates'!F$110)\n+($H138*'fnd base rates'!F$111)\n+($I138*'fnd base rates'!F$112)\n+($J138*'fnd base rates'!F$113)\n+($K138*'fnd base rates'!F$114)\n+($M138*'fnd base rates'!F$116)\n+($N138*'fnd base rates'!F$117)\n+($O138*'fnd base rates'!F$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,6)))\n*$R138","v":23612.035205120003},{"$f":"(($D138*'fnd base rates'!G$107)\n+($E138*'fnd base rates'!G$108)\n+($F138*'fnd base rates'!G$109)\n+($G138*'fnd base rates'!G$110)\n+($H138*'fnd base rates'!G$111)\n+($I138*'fnd base rates'!G$112)\n+($J138*'fnd base rates'!G$113)\n+($K138*'fnd base rates'!G$114)\n+($M138*'fnd base rates'!G$116)\n+($N138*'fnd base rates'!G$117)\n+($O138*'fnd base rates'!G$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,7)))\n*$R138","v":5165.4710963200005},{"$f":"(($D138*'fnd base rates'!H$107)\n+($E138*'fnd base rates'!H$108)\n+($F138*'fnd base rates'!H$109)\n+($G138*'fnd base rates'!H$110)\n+($H138*'fnd base rates'!H$111)\n+($I138*'fnd base rates'!H$112)\n+($J138*'fnd base rates'!H$113)\n+($K138*'fnd base rates'!H$114)\n+($M138*'fnd base rates'!H$116)\n+($N138*'fnd base rates'!H$117)\n+($O138*'fnd base rates'!H$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,8)))","v":12646.948680000001},{"$f":"(($D138*'fnd base rates'!I$107)\n+($E138*'fnd base rates'!I$108)\n+($F138*'fnd base rates'!I$109)\n+($G138*'fnd base rates'!I$110)\n+($H138*'fnd base rates'!I$111)\n+($I138*'fnd base rates'!I$112)\n+($J138*'fnd base rates'!I$113)\n+($K138*'fnd base rates'!I$114)\n+($M138*'fnd base rates'!I$116)\n+($N138*'fnd base rates'!I$117)\n+($O138*'fnd base rates'!I$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,9)))\n*$R138","v":9162.0480000000007},{"$f":"(($D138*'fnd base rates'!J$107)\n+($E138*'fnd base rates'!J$108)\n+($F138*'fnd base rates'!J$109)\n+($G138*'fnd base rates'!J$110)\n+($H138*'fnd base rates'!J$111)\n+($I138*'fnd base rates'!J$112)\n+($J138*'fnd base rates'!J$113)\n+($K138*'fnd base rates'!J$114)\n+($M138*'fnd base rates'!J$116)\n+($N138*'fnd base rates'!J$117)\n+($O138*'fnd base rates'!J$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,10)))\n*$R138","v":13509.402240000001},{"$f":"(($D138*'fnd base rates'!K$107)\n+($E138*'fnd base rates'!K$108)\n+($F138*'fnd base rates'!K$109)\n+($G138*'fnd base rates'!K$110)\n+($H138*'fnd base rates'!K$111)\n+($I138*'fnd base rates'!K$112)\n+($J138*'fnd base rates'!K$113)\n+($K138*'fnd base rates'!K$114)\n+($M138*'fnd base rates'!K$116)\n+($N138*'fnd base rates'!K$117)\n+($O138*'fnd base rates'!K$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,11)))\n*$R138","v":25041.9493888},{"$f":"(($D138*'fnd base rates'!L$107)\n+($E138*'fnd base rates'!L$108)\n+($F138*'fnd base rates'!L$109)\n+($G138*'fnd base rates'!L$110)\n+($H138*'fnd base rates'!L$111)\n+($I138*'fnd base rates'!L$112)\n+($J138*'fnd base rates'!L$113)\n+($K138*'fnd base rates'!L$114)\n+($M138*'fnd base rates'!L$116)\n+($N138*'fnd base rates'!L$117)\n+($O138*'fnd base rates'!L$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,12)))","v":33940.123599999999},{"$f":"(($D138*'fnd base rates'!M$107)\n+($E138*'fnd base rates'!M$108)\n+($F138*'fnd base rates'!M$109)\n+($G138*'fnd base rates'!M$110)\n+($H138*'fnd base rates'!M$111)\n+($I138*'fnd base rates'!M$112)\n+($J138*'fnd base rates'!M$113)\n+($K138*'fnd base rates'!M$114)\n+($M138*'fnd base rates'!M$116)\n+($N138*'fnd base rates'!M$117)\n+($O138*'fnd base rates'!M$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,13)))","v":0},278749.20800096,null,428035073,"428","035","073",1,{"$f":"enro","v":20},278749.20800096,13937,{"$f":"AO138-AQ138","v":0},13937,null,null,null,null,null,13937,0,13937,null,null,{"$f":"BC138-BA138","v":0}]
[428,428035079,"BROOKE",{"$f":"'fnd enro'!D139","v":0},{"$f":"'fnd enro'!E139","v":0},{"$f":"'fnd enro'!F139","v":0},{"$f":"'fnd enro'!G139","v":0},{"$f":"'fnd enro'!H139","v":0},{"$f":"'fnd enro'!I139","v":1},{"$f":"'fnd enro'!J139","v":0},{"$f":"'fnd enro'!K139","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L139","v":0},{"$f":"'fnd enro'!M139","v":0},{"$f":"'fnd enro'!N139","v":0},{"$f":"'fnd enro'!O139","v":0},{"$f":"'fnd enro'!P139","v":1},{"$f":"'fnd enro'!R139","v":1},{"$f":"VLOOKUP(B139,charterinfo_b,6)","v":1.0880000000000001},{"$f":"VALUE('fnd enro'!Q139)","v":7},null,{"$f":"(($D139*'fnd base rates'!C$107)\n+($E139*'fnd base rates'!C$108)\n+($F139*'fnd base rates'!C$109)\n+($G139*'fnd base rates'!C$110)\n+($H139*'fnd base rates'!C$111)\n+($I139*'fnd base rates'!C$112)\n+($J139*'fnd base rates'!C$113)\n+($K139*'fnd base rates'!C$114)\n+($M139*'fnd base rates'!C$116)\n+($N139*'fnd base rates'!C$117)\n+($O139*'fnd base rates'!C$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,3)))\n*$R139","v":658.35026444800008},{"$f":"(($D139*'fnd base rates'!D$107)\n+($E139*'fnd base rates'!D$108)\n+($F139*'fnd base rates'!D$109)\n+($G139*'fnd base rates'!D$110)\n+($H139*'fnd base rates'!D$111)\n+($I139*'fnd base rates'!D$112)\n+($J139*'fnd base rates'!D$113)\n+($K139*'fnd base rates'!D$114)\n+($M139*'fnd base rates'!D$116)\n+($N139*'fnd base rates'!D$117)\n+($O139*'fnd base rates'!D$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,4)))\n*$R139","v":1186.2464000000002},{"$f":"(($D139*'fnd base rates'!E$107)\n+($E139*'fnd base rates'!E$108)\n+($F139*'fnd base rates'!E$109)\n+($G139*'fnd base rates'!E$110)\n+($H139*'fnd base rates'!E$111)\n+($I139*'fnd base rates'!E$112)\n+($J139*'fnd base rates'!E$113)\n+($K139*'fnd base rates'!E$114)\n+($M139*'fnd base rates'!E$116)\n+($N139*'fnd base rates'!E$117)\n+($O139*'fnd base rates'!E$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,5)))\n*$R139","v":8798.6890490879996},{"$f":"(($D139*'fnd base rates'!F$107)\n+($E139*'fnd base rates'!F$108)\n+($F139*'fnd base rates'!F$109)\n+($G139*'fnd base rates'!F$110)\n+($H139*'fnd base rates'!F$111)\n+($I139*'fnd base rates'!F$112)\n+($J139*'fnd base rates'!F$113)\n+($K139*'fnd base rates'!F$114)\n+($M139*'fnd base rates'!F$116)\n+($N139*'fnd base rates'!F$117)\n+($O139*'fnd base rates'!F$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,6)))\n*$R139","v":964.93241625600012},{"$f":"(($D139*'fnd base rates'!G$107)\n+($E139*'fnd base rates'!G$108)\n+($F139*'fnd base rates'!G$109)\n+($G139*'fnd base rates'!G$110)\n+($H139*'fnd base rates'!G$111)\n+($I139*'fnd base rates'!G$112)\n+($J139*'fnd base rates'!G$113)\n+($K139*'fnd base rates'!G$114)\n+($M139*'fnd base rates'!G$116)\n+($N139*'fnd base rates'!G$117)\n+($O139*'fnd base rates'!G$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,7)))\n*$R139","v":345.87877081600004},{"$f":"(($D139*'fnd base rates'!H$107)\n+($E139*'fnd base rates'!H$108)\n+($F139*'fnd base rates'!H$109)\n+($G139*'fnd base rates'!H$110)\n+($H139*'fnd base rates'!H$111)\n+($I139*'fnd base rates'!H$112)\n+($J139*'fnd base rates'!H$113)\n+($K139*'fnd base rates'!H$114)\n+($M139*'fnd base rates'!H$116)\n+($N139*'fnd base rates'!H$117)\n+($O139*'fnd base rates'!H$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,8)))","v":851.68893400000002},{"$f":"(($D139*'fnd base rates'!I$107)\n+($E139*'fnd base rates'!I$108)\n+($F139*'fnd base rates'!I$109)\n+($G139*'fnd base rates'!I$110)\n+($H139*'fnd base rates'!I$111)\n+($I139*'fnd base rates'!I$112)\n+($J139*'fnd base rates'!I$113)\n+($K139*'fnd base rates'!I$114)\n+($M139*'fnd base rates'!I$116)\n+($N139*'fnd base rates'!I$117)\n+($O139*'fnd base rates'!I$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,9)))\n*$R139","v":603.29600000000005},{"$f":"(($D139*'fnd base rates'!J$107)\n+($E139*'fnd base rates'!J$108)\n+($F139*'fnd base rates'!J$109)\n+($G139*'fnd base rates'!J$110)\n+($H139*'fnd base rates'!J$111)\n+($I139*'fnd base rates'!J$112)\n+($J139*'fnd base rates'!J$113)\n+($K139*'fnd base rates'!J$114)\n+($M139*'fnd base rates'!J$116)\n+($N139*'fnd base rates'!J$117)\n+($O139*'fnd base rates'!J$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,10)))\n*$R139","v":1351.05664},{"$f":"(($D139*'fnd base rates'!K$107)\n+($E139*'fnd base rates'!K$108)\n+($F139*'fnd base rates'!K$109)\n+($G139*'fnd base rates'!K$110)\n+($H139*'fnd base rates'!K$111)\n+($I139*'fnd base rates'!K$112)\n+($J139*'fnd base rates'!K$113)\n+($K139*'fnd base rates'!K$114)\n+($M139*'fnd base rates'!K$116)\n+($N139*'fnd base rates'!K$117)\n+($O139*'fnd base rates'!K$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,11)))\n*$R139","v":1251.2651494400002},{"$f":"(($D139*'fnd base rates'!L$107)\n+($E139*'fnd base rates'!L$108)\n+($F139*'fnd base rates'!L$109)\n+($G139*'fnd base rates'!L$110)\n+($H139*'fnd base rates'!L$111)\n+($I139*'fnd base rates'!L$112)\n+($J139*'fnd base rates'!L$113)\n+($K139*'fnd base rates'!L$114)\n+($M139*'fnd base rates'!L$116)\n+($N139*'fnd base rates'!L$117)\n+($O139*'fnd base rates'!L$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,12)))","v":1882.67668},{"$f":"(($D139*'fnd base rates'!M$107)\n+($E139*'fnd base rates'!M$108)\n+($F139*'fnd base rates'!M$109)\n+($G139*'fnd base rates'!M$110)\n+($H139*'fnd base rates'!M$111)\n+($I139*'fnd base rates'!M$112)\n+($J139*'fnd base rates'!M$113)\n+($K139*'fnd base rates'!M$114)\n+($M139*'fnd base rates'!M$116)\n+($N139*'fnd base rates'!M$117)\n+($O139*'fnd base rates'!M$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U139:AE139)","v":17894.080304047999},null,{"$f":"B139","v":428035079},{"$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($B139,8,3))","v":"079"},{"$f":"IF(VLOOKUP(VALUE(IF(AH139<499999999,MID(AH139,4,3),MID(AH139,5,3))),distinfo,4)=R139,1,0)","v":1},1,{"$f":"AF139","v":17894.080304047999},{"$f":"IF(OR(AF139=0,AM139=0),0,ROUND(AN139/AM139,0))","v":17894},0,17894,null,null,null,null,null,17894,{"$f":"AY139-AW139","v":0},17894,null,null,{"$f":"BC139-BA139","v":0}]
[428,428035093,"BROOKE",{"$f":"'fnd enro'!D140","v":0},{"$f":"'fnd enro'!E140","v":0},{"$f":"'fnd enro'!F140","v":2},{"$f":"'fnd enro'!G140","v":3},{"$f":"'fnd enro'!H140","v":2},{"$f":"'fnd enro'!I140","v":1},{"$f":"'fnd enro'!J140","v":0},{"$f":"'fnd enro'!K140","v":0.30880000000000002},{"$f":"'fnd enro'!L140","v":0},{"$f":"'fnd enro'!M140","v":2},{"$f":"'fnd enro'!N140","v":0},{"$f":"'fnd enro'!O140","v":0},{"$f":"'fnd enro'!P140","v":7},{"$f":"'fnd enro'!R140","v":8},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q140)","v":11},null,{"$f":"(($D140*'fnd base rates'!C$107)\n+($E140*'fnd base rates'!C$108)\n+($F140*'fnd base rates'!C$109)\n+($G140*'fnd base rates'!C$110)\n+($H140*'fnd base rates'!C$111)\n+($I140*'fnd base rates'!C$112)\n+($J140*'fnd base rates'!C$113)\n+($K140*'fnd base rates'!C$114)\n+($M140*'fnd base rates'!C$116)\n+($N140*'fnd base rates'!C$117)\n+($O140*'fnd base rates'!C$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,3)))\n*$R140","v":5526.3336355840011},{"$f":"(($D140*'fnd base rates'!D$107)\n+($E140*'fnd base rates'!D$108)\n+($F140*'fnd base rates'!D$109)\n+($G140*'fnd base rates'!D$110)\n+($H140*'fnd base rates'!D$111)\n+($I140*'fnd base rates'!D$112)\n+($J140*'fnd base rates'!D$113)\n+($K140*'fnd base rates'!D$114)\n+($M140*'fnd base rates'!D$116)\n+($N140*'fnd base rates'!D$117)\n+($O140*'fnd base rates'!D$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,4)))\n*$R140","v":10061.758720000002},{"$f":"(($D140*'fnd base rates'!E$107)\n+($E140*'fnd base rates'!E$108)\n+($F140*'fnd base rates'!E$109)\n+($G140*'fnd base rates'!E$110)\n+($H140*'fnd base rates'!E$111)\n+($I140*'fnd base rates'!E$112)\n+($J140*'fnd base rates'!E$113)\n+($K140*'fnd base rates'!E$114)\n+($M140*'fnd base rates'!E$116)\n+($N140*'fnd base rates'!E$117)\n+($O140*'fnd base rates'!E$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,5)))\n*$R140","v":66132.788552704005},{"$f":"(($D140*'fnd base rates'!F$107)\n+($E140*'fnd base rates'!F$108)\n+($F140*'fnd base rates'!F$109)\n+($G140*'fnd base rates'!F$110)\n+($H140*'fnd base rates'!F$111)\n+($I140*'fnd base rates'!F$112)\n+($J140*'fnd base rates'!F$113)\n+($K140*'fnd base rates'!F$114)\n+($M140*'fnd base rates'!F$116)\n+($N140*'fnd base rates'!F$117)\n+($O140*'fnd base rates'!F$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,6)))\n*$R140","v":10302.175490048001},{"$f":"(($D140*'fnd base rates'!G$107)\n+($E140*'fnd base rates'!G$108)\n+($F140*'fnd base rates'!G$109)\n+($G140*'fnd base rates'!G$110)\n+($H140*'fnd base rates'!G$111)\n+($I140*'fnd base rates'!G$112)\n+($J140*'fnd base rates'!G$113)\n+($K140*'fnd base rates'!G$114)\n+($M140*'fnd base rates'!G$116)\n+($N140*'fnd base rates'!G$117)\n+($O140*'fnd base rates'!G$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,7)))\n*$R140","v":2936.8016865280001},{"$f":"(($D140*'fnd base rates'!H$107)\n+($E140*'fnd base rates'!H$108)\n+($F140*'fnd base rates'!H$109)\n+($G140*'fnd base rates'!H$110)\n+($H140*'fnd base rates'!H$111)\n+($I140*'fnd base rates'!H$112)\n+($J140*'fnd base rates'!H$113)\n+($K140*'fnd base rates'!H$114)\n+($M140*'fnd base rates'!H$116)\n+($N140*'fnd base rates'!H$117)\n+($O140*'fnd base rates'!H$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,8)))","v":4946.3314719999998},{"$f":"(($D140*'fnd base rates'!I$107)\n+($E140*'fnd base rates'!I$108)\n+($F140*'fnd base rates'!I$109)\n+($G140*'fnd base rates'!I$110)\n+($H140*'fnd base rates'!I$111)\n+($I140*'fnd base rates'!I$112)\n+($J140*'fnd base rates'!I$113)\n+($K140*'fnd base rates'!I$114)\n+($M140*'fnd base rates'!I$116)\n+($N140*'fnd base rates'!I$117)\n+($O140*'fnd base rates'!I$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,9)))\n*$R140","v":4276.9932800000006},{"$f":"(($D140*'fnd base rates'!J$107)\n+($E140*'fnd base rates'!J$108)\n+($F140*'fnd base rates'!J$109)\n+($G140*'fnd base rates'!J$110)\n+($H140*'fnd base rates'!J$111)\n+($I140*'fnd base rates'!J$112)\n+($J140*'fnd base rates'!J$113)\n+($K140*'fnd base rates'!J$114)\n+($M140*'fnd base rates'!J$116)\n+($N140*'fnd base rates'!J$117)\n+($O140*'fnd base rates'!J$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,10)))\n*$R140","v":8136.5427199999995},{"$f":"(($D140*'fnd base rates'!K$107)\n+($E140*'fnd base rates'!K$108)\n+($F140*'fnd base rates'!K$109)\n+($G140*'fnd base rates'!K$110)\n+($H140*'fnd base rates'!K$111)\n+($I140*'fnd base rates'!K$112)\n+($J140*'fnd base rates'!K$113)\n+($K140*'fnd base rates'!K$114)\n+($M140*'fnd base rates'!K$116)\n+($N140*'fnd base rates'!K$117)\n+($O140*'fnd base rates'!K$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,11)))\n*$R140","v":10469.093995519999},{"$f":"(($D140*'fnd base rates'!L$107)\n+($E140*'fnd base rates'!L$108)\n+($F140*'fnd base rates'!L$109)\n+($G140*'fnd base rates'!L$110)\n+($H140*'fnd base rates'!L$111)\n+($I140*'fnd base rates'!L$112)\n+($J140*'fnd base rates'!L$113)\n+($K140*'fnd base rates'!L$114)\n+($M140*'fnd base rates'!L$116)\n+($N140*'fnd base rates'!L$117)\n+($O140*'fnd base rates'!L$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,12)))","v":16560.273440000001},{"$f":"(($D140*'fnd base rates'!M$107)\n+($E140*'fnd base rates'!M$108)\n+($F140*'fnd base rates'!M$109)\n+($G140*'fnd base rates'!M$110)\n+($H140*'fnd base rates'!M$111)\n+($I140*'fnd base rates'!M$112)\n+($J140*'fnd base rates'!M$113)\n+($K140*'fnd base rates'!M$114)\n+($M140*'fnd base rates'!M$116)\n+($N140*'fnd base rates'!M$117)\n+($O140*'fnd base rates'!M$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,13)))","v":0},139349.09299238399,null,428035093,"428","035","093",1,8,139349.09299238399,17419,0,17419,null,null,null,null,null,17419,0,17419,null,null,{"$f":"BC140-BA140","v":0}]
[428,428035095,"BROOKE",{"$f":"'fnd enro'!D141","v":0},{"$f":"'fnd enro'!E141","v":0},{"$f":"'fnd enro'!F141","v":0},{"$f":"'fnd enro'!G141","v":1},{"$f":"'fnd enro'!H141","v":0},{"$f":"'fnd enro'!I141","v":0},{"$f":"'fnd enro'!J141","v":0},{"$f":"'fnd enro'!K141","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L141","v":0},{"$f":"'fnd enro'!M141","v":0},{"$f":"'fnd enro'!N141","v":0},{"$f":"'fnd enro'!O141","v":0},{"$f":"'fnd enro'!P141","v":1},{"$f":"'fnd enro'!R141","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q141)","v":12},null,{"$f":"(($D141*'fnd base rates'!C$107)\n+($E141*'fnd base rates'!C$108)\n+($F141*'fnd base rates'!C$109)\n+($G141*'fnd base rates'!C$110)\n+($H141*'fnd base rates'!C$111)\n+($I141*'fnd base rates'!C$112)\n+($J141*'fnd base rates'!C$113)\n+($K141*'fnd base rates'!C$114)\n+($M141*'fnd base rates'!C$116)\n+($N141*'fnd base rates'!C$117)\n+($O141*'fnd base rates'!C$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,3)))\n*$R141","v":679.32690444800005},{"$f":"(($D141*'fnd base rates'!D$107)\n+($E141*'fnd base rates'!D$108)\n+($F141*'fnd base rates'!D$109)\n+($G141*'fnd base rates'!D$110)\n+($H141*'fnd base rates'!D$111)\n+($I141*'fnd base rates'!D$112)\n+($J141*'fnd base rates'!D$113)\n+($K141*'fnd base rates'!D$114)\n+($M141*'fnd base rates'!D$116)\n+($N141*'fnd base rates'!D$117)\n+($O141*'fnd base rates'!D$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,4)))\n*$R141","v":1285.6352000000002},{"$f":"(($D141*'fnd base rates'!E$107)\n+($E141*'fnd base rates'!E$108)\n+($F141*'fnd base rates'!E$109)\n+($G141*'fnd base rates'!E$110)\n+($H141*'fnd base rates'!E$111)\n+($I141*'fnd base rates'!E$112)\n+($J141*'fnd base rates'!E$113)\n+($K141*'fnd base rates'!E$114)\n+($M141*'fnd base rates'!E$116)\n+($N141*'fnd base rates'!E$117)\n+($O141*'fnd base rates'!E$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,5)))\n*$R141","v":8646.2276090880005},{"$f":"(($D141*'fnd base rates'!F$107)\n+($E141*'fnd base rates'!F$108)\n+($F141*'fnd base rates'!F$109)\n+($G141*'fnd base rates'!F$110)\n+($H141*'fnd base rates'!F$111)\n+($I141*'fnd base rates'!F$112)\n+($J141*'fnd base rates'!F$113)\n+($K141*'fnd base rates'!F$114)\n+($M141*'fnd base rates'!F$116)\n+($N141*'fnd base rates'!F$117)\n+($O141*'fnd base rates'!F$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,6)))\n*$R141","v":1357.2216962560001},{"$f":"(($D141*'fnd base rates'!G$107)\n+($E141*'fnd base rates'!G$108)\n+($F141*'fnd base rates'!G$109)\n+($G141*'fnd base rates'!G$110)\n+($H141*'fnd base rates'!G$111)\n+($I141*'fnd base rates'!G$112)\n+($J141*'fnd base rates'!G$113)\n+($K141*'fnd base rates'!G$114)\n+($M141*'fnd base rates'!G$116)\n+($N141*'fnd base rates'!G$117)\n+($O141*'fnd base rates'!G$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,7)))\n*$R141","v":385.23173081600004},{"$f":"(($D141*'fnd base rates'!H$107)\n+($E141*'fnd base rates'!H$108)\n+($F141*'fnd base rates'!H$109)\n+($G141*'fnd base rates'!H$110)\n+($H141*'fnd base rates'!H$111)\n+($I141*'fnd base rates'!H$112)\n+($J141*'fnd base rates'!H$113)\n+($K141*'fnd base rates'!H$114)\n+($M141*'fnd base rates'!H$116)\n+($N141*'fnd base rates'!H$117)\n+($O141*'fnd base rates'!H$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,8)))","v":553.67893400000003},{"$f":"(($D141*'fnd base rates'!I$107)\n+($E141*'fnd base rates'!I$108)\n+($F141*'fnd base rates'!I$109)\n+($G141*'fnd base rates'!I$110)\n+($H141*'fnd base rates'!I$111)\n+($I141*'fnd base rates'!I$112)\n+($J141*'fnd base rates'!I$113)\n+($K141*'fnd base rates'!I$114)\n+($M141*'fnd base rates'!I$116)\n+($N141*'fnd base rates'!I$117)\n+($O141*'fnd base rates'!I$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,9)))\n*$R141","v":512.46976000000006},{"$f":"(($D141*'fnd base rates'!J$107)\n+($E141*'fnd base rates'!J$108)\n+($F141*'fnd base rates'!J$109)\n+($G141*'fnd base rates'!J$110)\n+($H141*'fnd base rates'!J$111)\n+($I141*'fnd base rates'!J$112)\n+($J141*'fnd base rates'!J$113)\n+($K141*'fnd base rates'!J$114)\n+($M141*'fnd base rates'!J$116)\n+($N141*'fnd base rates'!J$117)\n+($O141*'fnd base rates'!J$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,10)))\n*$R141","v":1096.66048},{"$f":"(($D141*'fnd base rates'!K$107)\n+($E141*'fnd base rates'!K$108)\n+($F141*'fnd base rates'!K$109)\n+($G141*'fnd base rates'!K$110)\n+($H141*'fnd base rates'!K$111)\n+($I141*'fnd base rates'!K$112)\n+($J141*'fnd base rates'!K$113)\n+($K141*'fnd base rates'!K$114)\n+($M141*'fnd base rates'!K$116)\n+($N141*'fnd base rates'!K$117)\n+($O141*'fnd base rates'!K$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,11)))\n*$R141","v":1197.0283494400001},{"$f":"(($D141*'fnd base rates'!L$107)\n+($E141*'fnd base rates'!L$108)\n+($F141*'fnd base rates'!L$109)\n+($G141*'fnd base rates'!L$110)\n+($H141*'fnd base rates'!L$111)\n+($I141*'fnd base rates'!L$112)\n+($J141*'fnd base rates'!L$113)\n+($K141*'fnd base rates'!L$114)\n+($M141*'fnd base rates'!L$116)\n+($N141*'fnd base rates'!L$117)\n+($O141*'fnd base rates'!L$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,12)))","v":2103.9366799999998},{"$f":"(($D141*'fnd base rates'!M$107)\n+($E141*'fnd base rates'!M$108)\n+($F141*'fnd base rates'!M$109)\n+($G141*'fnd base rates'!M$110)\n+($H141*'fnd base rates'!M$111)\n+($I141*'fnd base rates'!M$112)\n+($J141*'fnd base rates'!M$113)\n+($K141*'fnd base rates'!M$114)\n+($M141*'fnd base rates'!M$116)\n+($N141*'fnd base rates'!M$117)\n+($O141*'fnd base rates'!M$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,13)))","v":0},17817.417344048001,null,428035095,"428","035","095",1,1,17817.417344048001,17817,0,17817,null,null,null,null,null,17817,0,17817,null,null,{"$f":"BC141-BA141","v":0}]
[428,428035128,"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":3.8600000000000002E-2},{"$f":"'fnd enro'!L142","v":0},{"$f":"'fnd enro'!M142","v":0},{"$f":"'fnd enro'!N142","v":0},{"$f":"'fnd enro'!O142","v":0},{"$f":"'fnd enro'!P142","v":1},{"$f":"'fnd enro'!R142","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q142)","v":10},null,{"$f":"(($D142*'fnd base rates'!C$107)\n+($E142*'fnd base rates'!C$108)\n+($F142*'fnd base rates'!C$109)\n+($G142*'fnd base rates'!C$110)\n+($H142*'fnd base rates'!C$111)\n+($I142*'fnd base rates'!C$112)\n+($J142*'fnd base rates'!C$113)\n+($K142*'fnd base rates'!C$114)\n+($M142*'fnd base rates'!C$116)\n+($N142*'fnd base rates'!C$117)\n+($O142*'fnd base rates'!C$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,3)))\n*$R142","v":669.95922444799999},{"$f":"(($D142*'fnd base rates'!D$107)\n+($E142*'fnd base rates'!D$108)\n+($F142*'fnd base rates'!D$109)\n+($G142*'fnd base rates'!D$110)\n+($H142*'fnd base rates'!D$111)\n+($I142*'fnd base rates'!D$112)\n+($J142*'fnd base rates'!D$113)\n+($K142*'fnd base rates'!D$114)\n+($M142*'fnd base rates'!D$116)\n+($N142*'fnd base rates'!D$117)\n+($O142*'fnd base rates'!D$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,4)))\n*$R142","v":1241.2774400000003},{"$f":"(($D142*'fnd base rates'!E$107)\n+($E142*'fnd base rates'!E$108)\n+($F142*'fnd base rates'!E$109)\n+($G142*'fnd base rates'!E$110)\n+($H142*'fnd base rates'!E$111)\n+($I142*'fnd base rates'!E$112)\n+($J142*'fnd base rates'!E$113)\n+($K142*'fnd base rates'!E$114)\n+($M142*'fnd base rates'!E$116)\n+($N142*'fnd base rates'!E$117)\n+($O142*'fnd base rates'!E$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,5)))\n*$R142","v":8213.1709690880016},{"$f":"(($D142*'fnd base rates'!F$107)\n+($E142*'fnd base rates'!F$108)\n+($F142*'fnd base rates'!F$109)\n+($G142*'fnd base rates'!F$110)\n+($H142*'fnd base rates'!F$111)\n+($I142*'fnd base rates'!F$112)\n+($J142*'fnd base rates'!F$113)\n+($K142*'fnd base rates'!F$114)\n+($M142*'fnd base rates'!F$116)\n+($N142*'fnd base rates'!F$117)\n+($O142*'fnd base rates'!F$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,6)))\n*$R142","v":1357.2216962560001},{"$f":"(($D142*'fnd base rates'!G$107)\n+($E142*'fnd base rates'!G$108)\n+($F142*'fnd base rates'!G$109)\n+($G142*'fnd base rates'!G$110)\n+($H142*'fnd base rates'!G$111)\n+($I142*'fnd base rates'!G$112)\n+($J142*'fnd base rates'!G$113)\n+($K142*'fnd base rates'!G$114)\n+($M142*'fnd base rates'!G$116)\n+($N142*'fnd base rates'!G$117)\n+($O142*'fnd base rates'!G$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,7)))\n*$R142","v":364.22245081600005},{"$f":"(($D142*'fnd base rates'!H$107)\n+($E142*'fnd base rates'!H$108)\n+($F142*'fnd base rates'!H$109)\n+($G142*'fnd base rates'!H$110)\n+($H142*'fnd base rates'!H$111)\n+($I142*'fnd base rates'!H$112)\n+($J142*'fnd base rates'!H$113)\n+($K142*'fnd base rates'!H$114)\n+($M142*'fnd base rates'!H$116)\n+($N142*'fnd base rates'!H$117)\n+($O142*'fnd base rates'!H$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D142*'fnd base rates'!I$107)\n+($E142*'fnd base rates'!I$108)\n+($F142*'fnd base rates'!I$109)\n+($G142*'fnd base rates'!I$110)\n+($H142*'fnd base rates'!I$111)\n+($I142*'fnd base rates'!I$112)\n+($J142*'fnd base rates'!I$113)\n+($K142*'fnd base rates'!I$114)\n+($M142*'fnd base rates'!I$116)\n+($N142*'fnd base rates'!I$117)\n+($O142*'fnd base rates'!I$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,9)))\n*$R142","v":494.93120000000005},{"$f":"(($D142*'fnd base rates'!J$107)\n+($E142*'fnd base rates'!J$108)\n+($F142*'fnd base rates'!J$109)\n+($G142*'fnd base rates'!J$110)\n+($H142*'fnd base rates'!J$111)\n+($I142*'fnd base rates'!J$112)\n+($J142*'fnd base rates'!J$113)\n+($K142*'fnd base rates'!J$114)\n+($M142*'fnd base rates'!J$116)\n+($N142*'fnd base rates'!J$117)\n+($O142*'fnd base rates'!J$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,10)))\n*$R142","v":1005.5404800000001},{"$f":"(($D142*'fnd base rates'!K$107)\n+($E142*'fnd base rates'!K$108)\n+($F142*'fnd base rates'!K$109)\n+($G142*'fnd base rates'!K$110)\n+($H142*'fnd base rates'!K$111)\n+($I142*'fnd base rates'!K$112)\n+($J142*'fnd base rates'!K$113)\n+($K142*'fnd base rates'!K$114)\n+($M142*'fnd base rates'!K$116)\n+($N142*'fnd base rates'!K$117)\n+($O142*'fnd base rates'!K$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,11)))\n*$R142","v":1197.0283494400001},{"$f":"(($D142*'fnd base rates'!L$107)\n+($E142*'fnd base rates'!L$108)\n+($F142*'fnd base rates'!L$109)\n+($G142*'fnd base rates'!L$110)\n+($H142*'fnd base rates'!L$111)\n+($I142*'fnd base rates'!L$112)\n+($J142*'fnd base rates'!L$113)\n+($K142*'fnd base rates'!L$114)\n+($M142*'fnd base rates'!L$116)\n+($N142*'fnd base rates'!L$117)\n+($O142*'fnd base rates'!L$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,12)))","v":2039.5566800000001},{"$f":"(($D142*'fnd base rates'!M$107)\n+($E142*'fnd base rates'!M$108)\n+($F142*'fnd base rates'!M$109)\n+($G142*'fnd base rates'!M$110)\n+($H142*'fnd base rates'!M$111)\n+($I142*'fnd base rates'!M$112)\n+($J142*'fnd base rates'!M$113)\n+($K142*'fnd base rates'!M$114)\n+($M142*'fnd base rates'!M$116)\n+($N142*'fnd base rates'!M$117)\n+($O142*'fnd base rates'!M$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,13)))","v":0},17133.627424048005,null,428035128,"428","035","128",1,1,17133.627424048005,17134,0,17134,null,null,null,null,null,17134,0,17134,null,null,{"$f":"BC142-BA142","v":0}]
[428,428035133,"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},{"$f":"'fnd enro'!H143","v":2},{"$f":"'fnd enro'!I143","v":1},{"$f":"'fnd enro'!J143","v":0},{"$f":"'fnd enro'!K143","v":0.1158},{"$f":"'fnd enro'!L143","v":0},{"$f":"'fnd enro'!M143","v":0},{"$f":"'fnd enro'!N143","v":0},{"$f":"'fnd enro'!O143","v":0},{"$f":"'fnd enro'!P143","v":1},{"$f":"'fnd enro'!R143","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q143)","v":9},null,{"$f":"(($D143*'fnd base rates'!C$107)\n+($E143*'fnd base rates'!C$108)\n+($F143*'fnd base rates'!C$109)\n+($G143*'fnd base rates'!C$110)\n+($H143*'fnd base rates'!C$111)\n+($I143*'fnd base rates'!C$112)\n+($J143*'fnd base rates'!C$113)\n+($K143*'fnd base rates'!C$114)\n+($M143*'fnd base rates'!C$116)\n+($N143*'fnd base rates'!C$117)\n+($O143*'fnd base rates'!C$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,3)))\n*$R143","v":1833.4367133440001},{"$f":"(($D143*'fnd base rates'!D$107)\n+($E143*'fnd base rates'!D$108)\n+($F143*'fnd base rates'!D$109)\n+($G143*'fnd base rates'!D$110)\n+($H143*'fnd base rates'!D$111)\n+($I143*'fnd base rates'!D$112)\n+($J143*'fnd base rates'!D$113)\n+($K143*'fnd base rates'!D$114)\n+($M143*'fnd base rates'!D$116)\n+($N143*'fnd base rates'!D$117)\n+($O143*'fnd base rates'!D$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,4)))\n*$R143","v":2887.7478400000005},{"$f":"(($D143*'fnd base rates'!E$107)\n+($E143*'fnd base rates'!E$108)\n+($F143*'fnd base rates'!E$109)\n+($G143*'fnd base rates'!E$110)\n+($H143*'fnd base rates'!E$111)\n+($I143*'fnd base rates'!E$112)\n+($J143*'fnd base rates'!E$113)\n+($K143*'fnd base rates'!E$114)\n+($M143*'fnd base rates'!E$116)\n+($N143*'fnd base rates'!E$117)\n+($O143*'fnd base rates'!E$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,5)))\n*$R143","v":16684.557387264002},{"$f":"(($D143*'fnd base rates'!F$107)\n+($E143*'fnd base rates'!F$108)\n+($F143*'fnd base rates'!F$109)\n+($G143*'fnd base rates'!F$110)\n+($H143*'fnd base rates'!F$111)\n+($I143*'fnd base rates'!F$112)\n+($J143*'fnd base rates'!F$113)\n+($K143*'fnd base rates'!F$114)\n+($M143*'fnd base rates'!F$116)\n+($N143*'fnd base rates'!F$117)\n+($O143*'fnd base rates'!F$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,6)))\n*$R143","v":3130.8714887680003},{"$f":"(($D143*'fnd base rates'!G$107)\n+($E143*'fnd base rates'!G$108)\n+($F143*'fnd base rates'!G$109)\n+($G143*'fnd base rates'!G$110)\n+($H143*'fnd base rates'!G$111)\n+($I143*'fnd base rates'!G$112)\n+($J143*'fnd base rates'!G$113)\n+($K143*'fnd base rates'!G$114)\n+($M143*'fnd base rates'!G$116)\n+($N143*'fnd base rates'!G$117)\n+($O143*'fnd base rates'!G$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,7)))\n*$R143","v":729.80847244799997},{"$f":"(($D143*'fnd base rates'!H$107)\n+($E143*'fnd base rates'!H$108)\n+($F143*'fnd base rates'!H$109)\n+($G143*'fnd base rates'!H$110)\n+($H143*'fnd base rates'!H$111)\n+($I143*'fnd base rates'!H$112)\n+($J143*'fnd base rates'!H$113)\n+($K143*'fnd base rates'!H$114)\n+($M143*'fnd base rates'!H$116)\n+($N143*'fnd base rates'!H$117)\n+($O143*'fnd base rates'!H$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,8)))","v":1901.0168020000001},{"$f":"(($D143*'fnd base rates'!I$107)\n+($E143*'fnd base rates'!I$108)\n+($F143*'fnd base rates'!I$109)\n+($G143*'fnd base rates'!I$110)\n+($H143*'fnd base rates'!I$111)\n+($I143*'fnd base rates'!I$112)\n+($J143*'fnd base rates'!I$113)\n+($K143*'fnd base rates'!I$114)\n+($M143*'fnd base rates'!I$116)\n+($N143*'fnd base rates'!I$117)\n+($O143*'fnd base rates'!I$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,9)))\n*$R143","v":1407.0015999999998},{"$f":"(($D143*'fnd base rates'!J$107)\n+($E143*'fnd base rates'!J$108)\n+($F143*'fnd base rates'!J$109)\n+($G143*'fnd base rates'!J$110)\n+($H143*'fnd base rates'!J$111)\n+($I143*'fnd base rates'!J$112)\n+($J143*'fnd base rates'!J$113)\n+($K143*'fnd base rates'!J$114)\n+($M143*'fnd base rates'!J$116)\n+($N143*'fnd base rates'!J$117)\n+($O143*'fnd base rates'!J$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,10)))\n*$R143","v":1967.8003200000001},{"$f":"(($D143*'fnd base rates'!K$107)\n+($E143*'fnd base rates'!K$108)\n+($F143*'fnd base rates'!K$109)\n+($G143*'fnd base rates'!K$110)\n+($H143*'fnd base rates'!K$111)\n+($I143*'fnd base rates'!K$112)\n+($J143*'fnd base rates'!K$113)\n+($K143*'fnd base rates'!K$114)\n+($M143*'fnd base rates'!K$116)\n+($N143*'fnd base rates'!K$117)\n+($O143*'fnd base rates'!K$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,11)))\n*$R143","v":3823.6450483200001},{"$f":"(($D143*'fnd base rates'!L$107)\n+($E143*'fnd base rates'!L$108)\n+($F143*'fnd base rates'!L$109)\n+($G143*'fnd base rates'!L$110)\n+($H143*'fnd base rates'!L$111)\n+($I143*'fnd base rates'!L$112)\n+($J143*'fnd base rates'!L$113)\n+($K143*'fnd base rates'!L$114)\n+($M143*'fnd base rates'!L$116)\n+($N143*'fnd base rates'!L$117)\n+($O143*'fnd base rates'!L$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,12)))","v":4960.8600400000005},{"$f":"(($D143*'fnd base rates'!M$107)\n+($E143*'fnd base rates'!M$108)\n+($F143*'fnd base rates'!M$109)\n+($G143*'fnd base rates'!M$110)\n+($H143*'fnd base rates'!M$111)\n+($I143*'fnd base rates'!M$112)\n+($J143*'fnd base rates'!M$113)\n+($K143*'fnd base rates'!M$114)\n+($M143*'fnd base rates'!M$116)\n+($N143*'fnd base rates'!M$117)\n+($O143*'fnd base rates'!M$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,13)))","v":0},39326.745712144002,null,428035133,"428","035","133",1,3,39326.745712144002,13109,0,13109,null,null,null,null,null,13109,0,13109,null,null,{"$f":"BC143-BA143","v":0}]
[428,428035163,"BROOKE",{"$f":"'fnd enro'!D144","v":0},{"$f":"'fnd enro'!E144","v":0},{"$f":"'fnd enro'!F144","v":0},{"$f":"'fnd enro'!G144","v":8},{"$f":"'fnd enro'!H144","v":4},{"$f":"'fnd enro'!I144","v":2},{"$f":"'fnd enro'!J144","v":0},{"$f":"'fnd enro'!K144","v":0.54039999999999999},{"$f":"'fnd enro'!L144","v":0},{"$f":"'fnd enro'!M144","v":0},{"$f":"'fnd enro'!N144","v":0},{"$f":"'fnd enro'!O144","v":0},{"$f":"'fnd enro'!P144","v":6},{"$f":"'fnd enro'!R144","v":14},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q144)","v":11},null,{"$f":"(($D144*'fnd base rates'!C$107)\n+($E144*'fnd base rates'!C$108)\n+($F144*'fnd base rates'!C$109)\n+($G144*'fnd base rates'!C$110)\n+($H144*'fnd base rates'!C$111)\n+($I144*'fnd base rates'!C$112)\n+($J144*'fnd base rates'!C$113)\n+($K144*'fnd base rates'!C$114)\n+($M144*'fnd base rates'!C$116)\n+($N144*'fnd base rates'!C$117)\n+($O144*'fnd base rates'!C$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,3)))\n*$R144","v":8717.2505822720013},{"$f":"(($D144*'fnd base rates'!D$107)\n+($E144*'fnd base rates'!D$108)\n+($F144*'fnd base rates'!D$109)\n+($G144*'fnd base rates'!D$110)\n+($H144*'fnd base rates'!D$111)\n+($I144*'fnd base rates'!D$112)\n+($J144*'fnd base rates'!D$113)\n+($K144*'fnd base rates'!D$114)\n+($M144*'fnd base rates'!D$116)\n+($N144*'fnd base rates'!D$117)\n+($O144*'fnd base rates'!D$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,4)))\n*$R144","v":14239.961600000002},{"$f":"(($D144*'fnd base rates'!E$107)\n+($E144*'fnd base rates'!E$108)\n+($F144*'fnd base rates'!E$109)\n+($G144*'fnd base rates'!E$110)\n+($H144*'fnd base rates'!E$111)\n+($I144*'fnd base rates'!E$112)\n+($J144*'fnd base rates'!E$113)\n+($K144*'fnd base rates'!E$114)\n+($M144*'fnd base rates'!E$116)\n+($N144*'fnd base rates'!E$117)\n+($O144*'fnd base rates'!E$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,5)))\n*$R144","v":84766.651487231997},{"$f":"(($D144*'fnd base rates'!F$107)\n+($E144*'fnd base rates'!F$108)\n+($F144*'fnd base rates'!F$109)\n+($G144*'fnd base rates'!F$110)\n+($H144*'fnd base rates'!F$111)\n+($I144*'fnd base rates'!F$112)\n+($J144*'fnd base rates'!F$113)\n+($K144*'fnd base rates'!F$114)\n+($M144*'fnd base rates'!F$116)\n+($N144*'fnd base rates'!F$117)\n+($O144*'fnd base rates'!F$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,6)))\n*$R144","v":17119.516547584},{"$f":"(($D144*'fnd base rates'!G$107)\n+($E144*'fnd base rates'!G$108)\n+($F144*'fnd base rates'!G$109)\n+($G144*'fnd base rates'!G$110)\n+($H144*'fnd base rates'!G$111)\n+($I144*'fnd base rates'!G$112)\n+($J144*'fnd base rates'!G$113)\n+($K144*'fnd base rates'!G$114)\n+($M144*'fnd base rates'!G$116)\n+($N144*'fnd base rates'!G$117)\n+($O144*'fnd base rates'!G$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,7)))\n*$R144","v":3679.2960714240003},{"$f":"(($D144*'fnd base rates'!H$107)\n+($E144*'fnd base rates'!H$108)\n+($F144*'fnd base rates'!H$109)\n+($G144*'fnd base rates'!H$110)\n+($H144*'fnd base rates'!H$111)\n+($I144*'fnd base rates'!H$112)\n+($J144*'fnd base rates'!H$113)\n+($K144*'fnd base rates'!H$114)\n+($M144*'fnd base rates'!H$116)\n+($N144*'fnd base rates'!H$117)\n+($O144*'fnd base rates'!H$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,8)))","v":8109.9850760000008},{"$f":"(($D144*'fnd base rates'!I$107)\n+($E144*'fnd base rates'!I$108)\n+($F144*'fnd base rates'!I$109)\n+($G144*'fnd base rates'!I$110)\n+($H144*'fnd base rates'!I$111)\n+($I144*'fnd base rates'!I$112)\n+($J144*'fnd base rates'!I$113)\n+($K144*'fnd base rates'!I$114)\n+($M144*'fnd base rates'!I$116)\n+($N144*'fnd base rates'!I$117)\n+($O144*'fnd base rates'!I$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,9)))\n*$R144","v":6194.0928000000013},{"$f":"(($D144*'fnd base rates'!J$107)\n+($E144*'fnd base rates'!J$108)\n+($F144*'fnd base rates'!J$109)\n+($G144*'fnd base rates'!J$110)\n+($H144*'fnd base rates'!J$111)\n+($I144*'fnd base rates'!J$112)\n+($J144*'fnd base rates'!J$113)\n+($K144*'fnd base rates'!J$114)\n+($M144*'fnd base rates'!J$116)\n+($N144*'fnd base rates'!J$117)\n+($O144*'fnd base rates'!J$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,10)))\n*$R144","v":8969.3849600000012},{"$f":"(($D144*'fnd base rates'!K$107)\n+($E144*'fnd base rates'!K$108)\n+($F144*'fnd base rates'!K$109)\n+($G144*'fnd base rates'!K$110)\n+($H144*'fnd base rates'!K$111)\n+($I144*'fnd base rates'!K$112)\n+($J144*'fnd base rates'!K$113)\n+($K144*'fnd base rates'!K$114)\n+($M144*'fnd base rates'!K$116)\n+($N144*'fnd base rates'!K$117)\n+($O144*'fnd base rates'!K$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,11)))\n*$R144","v":17223.516892160002},{"$f":"(($D144*'fnd base rates'!L$107)\n+($E144*'fnd base rates'!L$108)\n+($F144*'fnd base rates'!L$109)\n+($G144*'fnd base rates'!L$110)\n+($H144*'fnd base rates'!L$111)\n+($I144*'fnd base rates'!L$112)\n+($J144*'fnd base rates'!L$113)\n+($K144*'fnd base rates'!L$114)\n+($M144*'fnd base rates'!L$116)\n+($N144*'fnd base rates'!L$117)\n+($O144*'fnd base rates'!L$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,12)))","v":24110.953520000003},{"$f":"(($D144*'fnd base rates'!M$107)\n+($E144*'fnd base rates'!M$108)\n+($F144*'fnd base rates'!M$109)\n+($G144*'fnd base rates'!M$110)\n+($H144*'fnd base rates'!M$111)\n+($I144*'fnd base rates'!M$112)\n+($J144*'fnd base rates'!M$113)\n+($K144*'fnd base rates'!M$114)\n+($M144*'fnd base rates'!M$116)\n+($N144*'fnd base rates'!M$117)\n+($O144*'fnd base rates'!M$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,13)))","v":0},193130.60953667204,null,428035163,"428","035","163",1,14,193130.60953667204,13795,0,13795,null,null,null,null,null,13795,0,13795,null,null,{"$f":"BC144-BA144","v":0}]
[428,428035165,"BROOKE",{"$f":"'fnd enro'!D145","v":0},{"$f":"'fnd enro'!E145","v":0},{"$f":"'fnd enro'!F145","v":1},{"$f":"'fnd enro'!G145","v":3},{"$f":"'fnd enro'!H145","v":3},{"$f":"'fnd enro'!I145","v":2},{"$f":"'fnd enro'!J145","v":0},{"$f":"'fnd enro'!K145","v":0.34739999999999999},{"$f":"'fnd enro'!L145","v":0},{"$f":"'fnd enro'!M145","v":0},{"$f":"'fnd enro'!N145","v":0},{"$f":"'fnd enro'!O145","v":0},{"$f":"'fnd enro'!P145","v":9},{"$f":"'fnd enro'!R145","v":9},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q145)","v":10},null,{"$f":"(($D145*'fnd base rates'!C$107)\n+($E145*'fnd base rates'!C$108)\n+($F145*'fnd base rates'!C$109)\n+($G145*'fnd base rates'!C$110)\n+($H145*'fnd base rates'!C$111)\n+($I145*'fnd base rates'!C$112)\n+($J145*'fnd base rates'!C$113)\n+($K145*'fnd base rates'!C$114)\n+($M145*'fnd base rates'!C$116)\n+($N145*'fnd base rates'!C$117)\n+($O145*'fnd base rates'!C$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,3)))\n*$R145","v":6029.6330200319999},{"$f":"(($D145*'fnd base rates'!D$107)\n+($E145*'fnd base rates'!D$108)\n+($F145*'fnd base rates'!D$109)\n+($G145*'fnd base rates'!D$110)\n+($H145*'fnd base rates'!D$111)\n+($I145*'fnd base rates'!D$112)\n+($J145*'fnd base rates'!D$113)\n+($K145*'fnd base rates'!D$114)\n+($M145*'fnd base rates'!D$116)\n+($N145*'fnd base rates'!D$117)\n+($O145*'fnd base rates'!D$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,4)))\n*$R145","v":11171.49696},{"$f":"(($D145*'fnd base rates'!E$107)\n+($E145*'fnd base rates'!E$108)\n+($F145*'fnd base rates'!E$109)\n+($G145*'fnd base rates'!E$110)\n+($H145*'fnd base rates'!E$111)\n+($I145*'fnd base rates'!E$112)\n+($J145*'fnd base rates'!E$113)\n+($K145*'fnd base rates'!E$114)\n+($M145*'fnd base rates'!E$116)\n+($N145*'fnd base rates'!E$117)\n+($O145*'fnd base rates'!E$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,5)))\n*$R145","v":74789.743841792006},{"$f":"(($D145*'fnd base rates'!F$107)\n+($E145*'fnd base rates'!F$108)\n+($F145*'fnd base rates'!F$109)\n+($G145*'fnd base rates'!F$110)\n+($H145*'fnd base rates'!F$111)\n+($I145*'fnd base rates'!F$112)\n+($J145*'fnd base rates'!F$113)\n+($K145*'fnd base rates'!F$114)\n+($M145*'fnd base rates'!F$116)\n+($N145*'fnd base rates'!F$117)\n+($O145*'fnd base rates'!F$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,6)))\n*$R145","v":10607.660226304},{"$f":"(($D145*'fnd base rates'!G$107)\n+($E145*'fnd base rates'!G$108)\n+($F145*'fnd base rates'!G$109)\n+($G145*'fnd base rates'!G$110)\n+($H145*'fnd base rates'!G$111)\n+($I145*'fnd base rates'!G$112)\n+($J145*'fnd base rates'!G$113)\n+($K145*'fnd base rates'!G$114)\n+($M145*'fnd base rates'!G$116)\n+($N145*'fnd base rates'!G$117)\n+($O145*'fnd base rates'!G$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,7)))\n*$R145","v":3331.4663773440002},{"$f":"(($D145*'fnd base rates'!H$107)\n+($E145*'fnd base rates'!H$108)\n+($F145*'fnd base rates'!H$109)\n+($G145*'fnd base rates'!H$110)\n+($H145*'fnd base rates'!H$111)\n+($I145*'fnd base rates'!H$112)\n+($J145*'fnd base rates'!H$113)\n+($K145*'fnd base rates'!H$114)\n+($M145*'fnd base rates'!H$116)\n+($N145*'fnd base rates'!H$117)\n+($O145*'fnd base rates'!H$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,8)))","v":5565.7504060000001},{"$f":"(($D145*'fnd base rates'!I$107)\n+($E145*'fnd base rates'!I$108)\n+($F145*'fnd base rates'!I$109)\n+($G145*'fnd base rates'!I$110)\n+($H145*'fnd base rates'!I$111)\n+($I145*'fnd base rates'!I$112)\n+($J145*'fnd base rates'!I$113)\n+($K145*'fnd base rates'!I$114)\n+($M145*'fnd base rates'!I$116)\n+($N145*'fnd base rates'!I$117)\n+($O145*'fnd base rates'!I$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,9)))\n*$R145","v":4898.5024000000003},{"$f":"(($D145*'fnd base rates'!J$107)\n+($E145*'fnd base rates'!J$108)\n+($F145*'fnd base rates'!J$109)\n+($G145*'fnd base rates'!J$110)\n+($H145*'fnd base rates'!J$111)\n+($I145*'fnd base rates'!J$112)\n+($J145*'fnd base rates'!J$113)\n+($K145*'fnd base rates'!J$114)\n+($M145*'fnd base rates'!J$116)\n+($N145*'fnd base rates'!J$117)\n+($O145*'fnd base rates'!J$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,10)))\n*$R145","v":10226.61248},{"$f":"(($D145*'fnd base rates'!K$107)\n+($E145*'fnd base rates'!K$108)\n+($F145*'fnd base rates'!K$109)\n+($G145*'fnd base rates'!K$110)\n+($H145*'fnd base rates'!K$111)\n+($I145*'fnd base rates'!K$112)\n+($J145*'fnd base rates'!K$113)\n+($K145*'fnd base rates'!K$114)\n+($M145*'fnd base rates'!K$116)\n+($N145*'fnd base rates'!K$117)\n+($O145*'fnd base rates'!K$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,11)))\n*$R145","v":11149.213544960001},{"$f":"(($D145*'fnd base rates'!L$107)\n+($E145*'fnd base rates'!L$108)\n+($F145*'fnd base rates'!L$109)\n+($G145*'fnd base rates'!L$110)\n+($H145*'fnd base rates'!L$111)\n+($I145*'fnd base rates'!L$112)\n+($J145*'fnd base rates'!L$113)\n+($K145*'fnd base rates'!L$114)\n+($M145*'fnd base rates'!L$116)\n+($N145*'fnd base rates'!L$117)\n+($O145*'fnd base rates'!L$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,12)))","v":18400.880119999998},{"$f":"(($D145*'fnd base rates'!M$107)\n+($E145*'fnd base rates'!M$108)\n+($F145*'fnd base rates'!M$109)\n+($G145*'fnd base rates'!M$110)\n+($H145*'fnd base rates'!M$111)\n+($I145*'fnd base rates'!M$112)\n+($J145*'fnd base rates'!M$113)\n+($K145*'fnd base rates'!M$114)\n+($M145*'fnd base rates'!M$116)\n+($N145*'fnd base rates'!M$117)\n+($O145*'fnd base rates'!M$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,13)))","v":0},156170.95937643197,null,428035165,"428","035","165",1,9,156170.95937643197,17352,0,17352,null,null,null,null,null,17352,0,17352,null,null,{"$f":"BC145-BA145","v":0}]
[428,428035189,"BROOKE",{"$f":"'fnd enro'!D146","v":0},{"$f":"'fnd enro'!E146","v":0},{"$f":"'fnd enro'!F146","v":0},{"$f":"'fnd enro'!G146","v":0},{"$f":"'fnd enro'!H146","v":0},{"$f":"'fnd enro'!I146","v":1},{"$f":"'fnd enro'!J146","v":0},{"$f":"'fnd enro'!K146","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L146","v":0},{"$f":"'fnd enro'!M146","v":0},{"$f":"'fnd enro'!N146","v":0},{"$f":"'fnd enro'!O146","v":0},{"$f":"'fnd enro'!P146","v":0},{"$f":"'fnd enro'!R146","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q146)","v":3},null,{"$f":"(($D146*'fnd base rates'!C$107)\n+($E146*'fnd base rates'!C$108)\n+($F146*'fnd base rates'!C$109)\n+($G146*'fnd base rates'!C$110)\n+($H146*'fnd base rates'!C$111)\n+($I146*'fnd base rates'!C$112)\n+($J146*'fnd base rates'!C$113)\n+($K146*'fnd base rates'!C$114)\n+($M146*'fnd base rates'!C$116)\n+($N146*'fnd base rates'!C$117)\n+($O146*'fnd base rates'!C$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,3)))\n*$R146","v":583.66994444800014},{"$f":"(($D146*'fnd base rates'!D$107)\n+($E146*'fnd base rates'!D$108)\n+($F146*'fnd base rates'!D$109)\n+($G146*'fnd base rates'!D$110)\n+($H146*'fnd base rates'!D$111)\n+($I146*'fnd base rates'!D$112)\n+($J146*'fnd base rates'!D$113)\n+($K146*'fnd base rates'!D$114)\n+($M146*'fnd base rates'!D$116)\n+($N146*'fnd base rates'!D$117)\n+($O146*'fnd base rates'!D$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,4)))\n*$R146","v":832.40704000000005},{"$f":"(($D146*'fnd base rates'!E$107)\n+($E146*'fnd base rates'!E$108)\n+($F146*'fnd base rates'!E$109)\n+($G146*'fnd base rates'!E$110)\n+($H146*'fnd base rates'!E$111)\n+($I146*'fnd base rates'!E$112)\n+($J146*'fnd base rates'!E$113)\n+($K146*'fnd base rates'!E$114)\n+($M146*'fnd base rates'!E$116)\n+($N146*'fnd base rates'!E$117)\n+($O146*'fnd base rates'!E$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,5)))\n*$R146","v":5344.4740090880005},{"$f":"(($D146*'fnd base rates'!F$107)\n+($E146*'fnd base rates'!F$108)\n+($F146*'fnd base rates'!F$109)\n+($G146*'fnd base rates'!F$110)\n+($H146*'fnd base rates'!F$111)\n+($I146*'fnd base rates'!F$112)\n+($J146*'fnd base rates'!F$113)\n+($K146*'fnd base rates'!F$114)\n+($M146*'fnd base rates'!F$116)\n+($N146*'fnd base rates'!F$117)\n+($O146*'fnd base rates'!F$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,6)))\n*$R146","v":964.93241625600012},{"$f":"(($D146*'fnd base rates'!G$107)\n+($E146*'fnd base rates'!G$108)\n+($F146*'fnd base rates'!G$109)\n+($G146*'fnd base rates'!G$110)\n+($H146*'fnd base rates'!G$111)\n+($I146*'fnd base rates'!G$112)\n+($J146*'fnd base rates'!G$113)\n+($K146*'fnd base rates'!G$114)\n+($M146*'fnd base rates'!G$116)\n+($N146*'fnd base rates'!G$117)\n+($O146*'fnd base rates'!G$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,7)))\n*$R146","v":178.30501081599999},{"$f":"(($D146*'fnd base rates'!H$107)\n+($E146*'fnd base rates'!H$108)\n+($F146*'fnd base rates'!H$109)\n+($G146*'fnd base rates'!H$110)\n+($H146*'fnd base rates'!H$111)\n+($I146*'fnd base rates'!H$112)\n+($J146*'fnd base rates'!H$113)\n+($K146*'fnd base rates'!H$114)\n+($M146*'fnd base rates'!H$116)\n+($N146*'fnd base rates'!H$117)\n+($O146*'fnd base rates'!H$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D146*'fnd base rates'!I$107)\n+($E146*'fnd base rates'!I$108)\n+($F146*'fnd base rates'!I$109)\n+($G146*'fnd base rates'!I$110)\n+($H146*'fnd base rates'!I$111)\n+($I146*'fnd base rates'!I$112)\n+($J146*'fnd base rates'!I$113)\n+($K146*'fnd base rates'!I$114)\n+($M146*'fnd base rates'!I$116)\n+($N146*'fnd base rates'!I$117)\n+($O146*'fnd base rates'!I$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,9)))\n*$R146","v":463.42272000000003},{"$f":"(($D146*'fnd base rates'!J$107)\n+($E146*'fnd base rates'!J$108)\n+($F146*'fnd base rates'!J$109)\n+($G146*'fnd base rates'!J$110)\n+($H146*'fnd base rates'!J$111)\n+($I146*'fnd base rates'!J$112)\n+($J146*'fnd base rates'!J$113)\n+($K146*'fnd base rates'!J$114)\n+($M146*'fnd base rates'!J$116)\n+($N146*'fnd base rates'!J$117)\n+($O146*'fnd base rates'!J$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,10)))\n*$R146","v":624.24},{"$f":"(($D146*'fnd base rates'!K$107)\n+($E146*'fnd base rates'!K$108)\n+($F146*'fnd base rates'!K$109)\n+($G146*'fnd base rates'!K$110)\n+($H146*'fnd base rates'!K$111)\n+($I146*'fnd base rates'!K$112)\n+($J146*'fnd base rates'!K$113)\n+($K146*'fnd base rates'!K$114)\n+($M146*'fnd base rates'!K$116)\n+($N146*'fnd base rates'!K$117)\n+($O146*'fnd base rates'!K$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,11)))\n*$R146","v":1251.2651494400002},{"$f":"(($D146*'fnd base rates'!L$107)\n+($E146*'fnd base rates'!L$108)\n+($F146*'fnd base rates'!L$109)\n+($G146*'fnd base rates'!L$110)\n+($H146*'fnd base rates'!L$111)\n+($I146*'fnd base rates'!L$112)\n+($J146*'fnd base rates'!L$113)\n+($K146*'fnd base rates'!L$114)\n+($M146*'fnd base rates'!L$116)\n+($N146*'fnd base rates'!L$117)\n+($O146*'fnd base rates'!L$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D146*'fnd base rates'!M$107)\n+($E146*'fnd base rates'!M$108)\n+($F146*'fnd base rates'!M$109)\n+($G146*'fnd base rates'!M$110)\n+($H146*'fnd base rates'!M$111)\n+($I146*'fnd base rates'!M$112)\n+($J146*'fnd base rates'!M$113)\n+($K146*'fnd base rates'!M$114)\n+($M146*'fnd base rates'!M$116)\n+($N146*'fnd base rates'!M$117)\n+($O146*'fnd base rates'!M$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,13)))","v":0},12439.921904048,null,428035189,"428","035","189",1,1,12439.921904048,12440,0,12440,null,null,null,null,null,12440,0,12440,null,null,{"$f":"BC146-BA146","v":0}]
[428,428035220,"BROOKE",{"$f":"'fnd enro'!D147","v":0},{"$f":"'fnd enro'!E147","v":0},{"$f":"'fnd enro'!F147","v":1},{"$f":"'fnd enro'!G147","v":2},{"$f":"'fnd enro'!H147","v":2},{"$f":"'fnd enro'!I147","v":2},{"$f":"'fnd enro'!J147","v":0},{"$f":"'fnd enro'!K147","v":0.2702},{"$f":"'fnd enro'!L147","v":0},{"$f":"'fnd enro'!M147","v":0},{"$f":"'fnd enro'!N147","v":0},{"$f":"'fnd enro'!O147","v":0},{"$f":"'fnd enro'!P147","v":5},{"$f":"'fnd enro'!R147","v":7},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q147)","v":7},null,{"$f":"(($D147*'fnd base rates'!C$107)\n+($E147*'fnd base rates'!C$108)\n+($F147*'fnd base rates'!C$109)\n+($G147*'fnd base rates'!C$110)\n+($H147*'fnd base rates'!C$111)\n+($I147*'fnd base rates'!C$112)\n+($J147*'fnd base rates'!C$113)\n+($K147*'fnd base rates'!C$114)\n+($M147*'fnd base rates'!C$116)\n+($N147*'fnd base rates'!C$117)\n+($O147*'fnd base rates'!C$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,3)))\n*$R147","v":4459.0912111360003},{"$f":"(($D147*'fnd base rates'!D$107)\n+($E147*'fnd base rates'!D$108)\n+($F147*'fnd base rates'!D$109)\n+($G147*'fnd base rates'!D$110)\n+($H147*'fnd base rates'!D$111)\n+($I147*'fnd base rates'!D$112)\n+($J147*'fnd base rates'!D$113)\n+($K147*'fnd base rates'!D$114)\n+($M147*'fnd base rates'!D$116)\n+($N147*'fnd base rates'!D$117)\n+($O147*'fnd base rates'!D$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,4)))\n*$R147","v":7596.046080000001},{"$f":"(($D147*'fnd base rates'!E$107)\n+($E147*'fnd base rates'!E$108)\n+($F147*'fnd base rates'!E$109)\n+($G147*'fnd base rates'!E$110)\n+($H147*'fnd base rates'!E$111)\n+($I147*'fnd base rates'!E$112)\n+($J147*'fnd base rates'!E$113)\n+($K147*'fnd base rates'!E$114)\n+($M147*'fnd base rates'!E$116)\n+($N147*'fnd base rates'!E$117)\n+($O147*'fnd base rates'!E$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,5)))\n*$R147","v":48153.631663616005},{"$f":"(($D147*'fnd base rates'!F$107)\n+($E147*'fnd base rates'!F$108)\n+($F147*'fnd base rates'!F$109)\n+($G147*'fnd base rates'!F$110)\n+($H147*'fnd base rates'!F$111)\n+($I147*'fnd base rates'!F$112)\n+($J147*'fnd base rates'!F$113)\n+($K147*'fnd base rates'!F$114)\n+($M147*'fnd base rates'!F$116)\n+($N147*'fnd base rates'!F$117)\n+($O147*'fnd base rates'!F$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,6)))\n*$R147","v":8167.4689937920002},{"$f":"(($D147*'fnd base rates'!G$107)\n+($E147*'fnd base rates'!G$108)\n+($F147*'fnd base rates'!G$109)\n+($G147*'fnd base rates'!G$110)\n+($H147*'fnd base rates'!G$111)\n+($I147*'fnd base rates'!G$112)\n+($J147*'fnd base rates'!G$113)\n+($K147*'fnd base rates'!G$114)\n+($M147*'fnd base rates'!G$116)\n+($N147*'fnd base rates'!G$117)\n+($O147*'fnd base rates'!G$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,7)))\n*$R147","v":2072.7846757120001},{"$f":"(($D147*'fnd base rates'!H$107)\n+($E147*'fnd base rates'!H$108)\n+($F147*'fnd base rates'!H$109)\n+($G147*'fnd base rates'!H$110)\n+($H147*'fnd base rates'!H$111)\n+($I147*'fnd base rates'!H$112)\n+($J147*'fnd base rates'!H$113)\n+($K147*'fnd base rates'!H$114)\n+($M147*'fnd base rates'!H$116)\n+($N147*'fnd base rates'!H$117)\n+($O147*'fnd base rates'!H$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,8)))","v":4391.4025380000003},{"$f":"(($D147*'fnd base rates'!I$107)\n+($E147*'fnd base rates'!I$108)\n+($F147*'fnd base rates'!I$109)\n+($G147*'fnd base rates'!I$110)\n+($H147*'fnd base rates'!I$111)\n+($I147*'fnd base rates'!I$112)\n+($J147*'fnd base rates'!I$113)\n+($K147*'fnd base rates'!I$114)\n+($M147*'fnd base rates'!I$116)\n+($N147*'fnd base rates'!I$117)\n+($O147*'fnd base rates'!I$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,9)))\n*$R147","v":3415.3516799999998},{"$f":"(($D147*'fnd base rates'!J$107)\n+($E147*'fnd base rates'!J$108)\n+($F147*'fnd base rates'!J$109)\n+($G147*'fnd base rates'!J$110)\n+($H147*'fnd base rates'!J$111)\n+($I147*'fnd base rates'!J$112)\n+($J147*'fnd base rates'!J$113)\n+($K147*'fnd base rates'!J$114)\n+($M147*'fnd base rates'!J$116)\n+($N147*'fnd base rates'!J$117)\n+($O147*'fnd base rates'!J$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,10)))\n*$R147","v":5865.9193599999999},{"$f":"(($D147*'fnd base rates'!K$107)\n+($E147*'fnd base rates'!K$108)\n+($F147*'fnd base rates'!K$109)\n+($G147*'fnd base rates'!K$110)\n+($H147*'fnd base rates'!K$111)\n+($I147*'fnd base rates'!K$112)\n+($J147*'fnd base rates'!K$113)\n+($K147*'fnd base rates'!K$114)\n+($M147*'fnd base rates'!K$116)\n+($N147*'fnd base rates'!K$117)\n+($O147*'fnd base rates'!K$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,11)))\n*$R147","v":8665.9952460800014},{"$f":"(($D147*'fnd base rates'!L$107)\n+($E147*'fnd base rates'!L$108)\n+($F147*'fnd base rates'!L$109)\n+($G147*'fnd base rates'!L$110)\n+($H147*'fnd base rates'!L$111)\n+($I147*'fnd base rates'!L$112)\n+($J147*'fnd base rates'!L$113)\n+($K147*'fnd base rates'!L$114)\n+($M147*'fnd base rates'!L$116)\n+($N147*'fnd base rates'!L$117)\n+($O147*'fnd base rates'!L$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,12)))","v":12669.39676},{"$f":"(($D147*'fnd base rates'!M$107)\n+($E147*'fnd base rates'!M$108)\n+($F147*'fnd base rates'!M$109)\n+($G147*'fnd base rates'!M$110)\n+($H147*'fnd base rates'!M$111)\n+($I147*'fnd base rates'!M$112)\n+($J147*'fnd base rates'!M$113)\n+($K147*'fnd base rates'!M$114)\n+($M147*'fnd base rates'!M$116)\n+($N147*'fnd base rates'!M$117)\n+($O147*'fnd base rates'!M$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,13)))","v":0},105457.08820833599,null,428035220,"428","035","220",1,7,105457.08820833599,15065,0,15065,null,null,null,null,null,15065,0,15065,null,null,{"$f":"BC147-BA147","v":0}]
[428,428035243,"BROOKE",{"$f":"'fnd enro'!D148","v":0},{"$f":"'fnd enro'!E148","v":0},{"$f":"'fnd enro'!F148","v":0},{"$f":"'fnd enro'!G148","v":1},{"$f":"'fnd enro'!H148","v":0},{"$f":"'fnd enro'!I148","v":1},{"$f":"'fnd enro'!J148","v":0},{"$f":"'fnd enro'!K148","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L148","v":0},{"$f":"'fnd enro'!M148","v":0},{"$f":"'fnd enro'!N148","v":0},{"$f":"'fnd enro'!O148","v":0},{"$f":"'fnd enro'!P148","v":0},{"$f":"'fnd enro'!R148","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q148)","v":9},null,{"$f":"(($D148*'fnd base rates'!C$107)\n+($E148*'fnd base rates'!C$108)\n+($F148*'fnd base rates'!C$109)\n+($G148*'fnd base rates'!C$110)\n+($H148*'fnd base rates'!C$111)\n+($I148*'fnd base rates'!C$112)\n+($J148*'fnd base rates'!C$113)\n+($K148*'fnd base rates'!C$114)\n+($M148*'fnd base rates'!C$116)\n+($N148*'fnd base rates'!C$117)\n+($O148*'fnd base rates'!C$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,3)))\n*$R148","v":1167.3398888960003},{"$f":"(($D148*'fnd base rates'!D$107)\n+($E148*'fnd base rates'!D$108)\n+($F148*'fnd base rates'!D$109)\n+($G148*'fnd base rates'!D$110)\n+($H148*'fnd base rates'!D$111)\n+($I148*'fnd base rates'!D$112)\n+($J148*'fnd base rates'!D$113)\n+($K148*'fnd base rates'!D$114)\n+($M148*'fnd base rates'!D$116)\n+($N148*'fnd base rates'!D$117)\n+($O148*'fnd base rates'!D$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,4)))\n*$R148","v":1664.8140800000001},{"$f":"(($D148*'fnd base rates'!E$107)\n+($E148*'fnd base rates'!E$108)\n+($F148*'fnd base rates'!E$109)\n+($G148*'fnd base rates'!E$110)\n+($H148*'fnd base rates'!E$111)\n+($I148*'fnd base rates'!E$112)\n+($J148*'fnd base rates'!E$113)\n+($K148*'fnd base rates'!E$114)\n+($M148*'fnd base rates'!E$116)\n+($N148*'fnd base rates'!E$117)\n+($O148*'fnd base rates'!E$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,5)))\n*$R148","v":9566.3822581759996},{"$f":"(($D148*'fnd base rates'!F$107)\n+($E148*'fnd base rates'!F$108)\n+($F148*'fnd base rates'!F$109)\n+($G148*'fnd base rates'!F$110)\n+($H148*'fnd base rates'!F$111)\n+($I148*'fnd base rates'!F$112)\n+($J148*'fnd base rates'!F$113)\n+($K148*'fnd base rates'!F$114)\n+($M148*'fnd base rates'!F$116)\n+($N148*'fnd base rates'!F$117)\n+($O148*'fnd base rates'!F$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,6)))\n*$R148","v":2322.1541125120002},{"$f":"(($D148*'fnd base rates'!G$107)\n+($E148*'fnd base rates'!G$108)\n+($F148*'fnd base rates'!G$109)\n+($G148*'fnd base rates'!G$110)\n+($H148*'fnd base rates'!G$111)\n+($I148*'fnd base rates'!G$112)\n+($J148*'fnd base rates'!G$113)\n+($K148*'fnd base rates'!G$114)\n+($M148*'fnd base rates'!G$116)\n+($N148*'fnd base rates'!G$117)\n+($O148*'fnd base rates'!G$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,7)))\n*$R148","v":348.89610163200001},{"$f":"(($D148*'fnd base rates'!H$107)\n+($E148*'fnd base rates'!H$108)\n+($F148*'fnd base rates'!H$109)\n+($G148*'fnd base rates'!H$110)\n+($H148*'fnd base rates'!H$111)\n+($I148*'fnd base rates'!H$112)\n+($J148*'fnd base rates'!H$113)\n+($K148*'fnd base rates'!H$114)\n+($M148*'fnd base rates'!H$116)\n+($N148*'fnd base rates'!H$117)\n+($O148*'fnd base rates'!H$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D148*'fnd base rates'!I$107)\n+($E148*'fnd base rates'!I$108)\n+($F148*'fnd base rates'!I$109)\n+($G148*'fnd base rates'!I$110)\n+($H148*'fnd base rates'!I$111)\n+($I148*'fnd base rates'!I$112)\n+($J148*'fnd base rates'!I$113)\n+($K148*'fnd base rates'!I$114)\n+($M148*'fnd base rates'!I$116)\n+($N148*'fnd base rates'!I$117)\n+($O148*'fnd base rates'!I$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,9)))\n*$R148","v":796.73152000000005},{"$f":"(($D148*'fnd base rates'!J$107)\n+($E148*'fnd base rates'!J$108)\n+($F148*'fnd base rates'!J$109)\n+($G148*'fnd base rates'!J$110)\n+($H148*'fnd base rates'!J$111)\n+($I148*'fnd base rates'!J$112)\n+($J148*'fnd base rates'!J$113)\n+($K148*'fnd base rates'!J$114)\n+($M148*'fnd base rates'!J$116)\n+($N148*'fnd base rates'!J$117)\n+($O148*'fnd base rates'!J$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,10)))\n*$R148","v":789.96415999999999},{"$f":"(($D148*'fnd base rates'!K$107)\n+($E148*'fnd base rates'!K$108)\n+($F148*'fnd base rates'!K$109)\n+($G148*'fnd base rates'!K$110)\n+($H148*'fnd base rates'!K$111)\n+($I148*'fnd base rates'!K$112)\n+($J148*'fnd base rates'!K$113)\n+($K148*'fnd base rates'!K$114)\n+($M148*'fnd base rates'!K$116)\n+($N148*'fnd base rates'!K$117)\n+($O148*'fnd base rates'!K$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,11)))\n*$R148","v":2448.2934988800002},{"$f":"(($D148*'fnd base rates'!L$107)\n+($E148*'fnd base rates'!L$108)\n+($F148*'fnd base rates'!L$109)\n+($G148*'fnd base rates'!L$110)\n+($H148*'fnd base rates'!L$111)\n+($I148*'fnd base rates'!L$112)\n+($J148*'fnd base rates'!L$113)\n+($K148*'fnd base rates'!L$114)\n+($M148*'fnd base rates'!L$116)\n+($N148*'fnd base rates'!L$117)\n+($O148*'fnd base rates'!L$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,12)))","v":2815.2833600000004},{"$f":"(($D148*'fnd base rates'!M$107)\n+($E148*'fnd base rates'!M$108)\n+($F148*'fnd base rates'!M$109)\n+($G148*'fnd base rates'!M$110)\n+($H148*'fnd base rates'!M$111)\n+($I148*'fnd base rates'!M$112)\n+($J148*'fnd base rates'!M$113)\n+($K148*'fnd base rates'!M$114)\n+($M148*'fnd base rates'!M$116)\n+($N148*'fnd base rates'!M$117)\n+($O148*'fnd base rates'!M$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,13)))","v":0},23271.376848096003,null,428035243,"428","035","243",1,2,23271.376848096003,11636,0,11636,null,null,null,null,null,11636,0,11636,null,null,{"$f":"BC148-BA148","v":0}]
[428,428035244,"BROOKE",{"$f":"'fnd enro'!D149","v":0},{"$f":"'fnd enro'!E149","v":0},{"$f":"'fnd enro'!F149","v":0},{"$f":"'fnd enro'!G149","v":9},{"$f":"'fnd enro'!H149","v":7},{"$f":"'fnd enro'!I149","v":11},{"$f":"'fnd enro'!J149","v":0},{"$f":"'fnd enro'!K149","v":1.0422},{"$f":"'fnd enro'!L149","v":0},{"$f":"'fnd enro'!M149","v":1},{"$f":"'fnd enro'!N149","v":0},{"$f":"'fnd enro'!O149","v":0},{"$f":"'fnd enro'!P149","v":9},{"$f":"'fnd enro'!R149","v":27},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q149)","v":10},null,{"$f":"(($D149*'fnd base rates'!C$107)\n+($E149*'fnd base rates'!C$108)\n+($F149*'fnd base rates'!C$109)\n+($G149*'fnd base rates'!C$110)\n+($H149*'fnd base rates'!C$111)\n+($I149*'fnd base rates'!C$112)\n+($J149*'fnd base rates'!C$113)\n+($K149*'fnd base rates'!C$114)\n+($M149*'fnd base rates'!C$116)\n+($N149*'fnd base rates'!C$117)\n+($O149*'fnd base rates'!C$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,3)))\n*$R149","v":16645.754100096005},{"$f":"(($D149*'fnd base rates'!D$107)\n+($E149*'fnd base rates'!D$108)\n+($F149*'fnd base rates'!D$109)\n+($G149*'fnd base rates'!D$110)\n+($H149*'fnd base rates'!D$111)\n+($I149*'fnd base rates'!D$112)\n+($J149*'fnd base rates'!D$113)\n+($K149*'fnd base rates'!D$114)\n+($M149*'fnd base rates'!D$116)\n+($N149*'fnd base rates'!D$117)\n+($O149*'fnd base rates'!D$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,4)))\n*$R149","v":26347.421440000006},{"$f":"(($D149*'fnd base rates'!E$107)\n+($E149*'fnd base rates'!E$108)\n+($F149*'fnd base rates'!E$109)\n+($G149*'fnd base rates'!E$110)\n+($H149*'fnd base rates'!E$111)\n+($I149*'fnd base rates'!E$112)\n+($J149*'fnd base rates'!E$113)\n+($K149*'fnd base rates'!E$114)\n+($M149*'fnd base rates'!E$116)\n+($N149*'fnd base rates'!E$117)\n+($O149*'fnd base rates'!E$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,5)))\n*$R149","v":160403.28528537598},{"$f":"(($D149*'fnd base rates'!F$107)\n+($E149*'fnd base rates'!F$108)\n+($F149*'fnd base rates'!F$109)\n+($G149*'fnd base rates'!F$110)\n+($H149*'fnd base rates'!F$111)\n+($I149*'fnd base rates'!F$112)\n+($J149*'fnd base rates'!F$113)\n+($K149*'fnd base rates'!F$114)\n+($M149*'fnd base rates'!F$116)\n+($N149*'fnd base rates'!F$117)\n+($O149*'fnd base rates'!F$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,6)))\n*$R149","v":30602.636358912008},{"$f":"(($D149*'fnd base rates'!G$107)\n+($E149*'fnd base rates'!G$108)\n+($F149*'fnd base rates'!G$109)\n+($G149*'fnd base rates'!G$110)\n+($H149*'fnd base rates'!G$111)\n+($I149*'fnd base rates'!G$112)\n+($J149*'fnd base rates'!G$113)\n+($K149*'fnd base rates'!G$114)\n+($M149*'fnd base rates'!G$116)\n+($N149*'fnd base rates'!G$117)\n+($O149*'fnd base rates'!G$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,7)))\n*$R149","v":6577.3175320320006},{"$f":"(($D149*'fnd base rates'!H$107)\n+($E149*'fnd base rates'!H$108)\n+($F149*'fnd base rates'!H$109)\n+($G149*'fnd base rates'!H$110)\n+($H149*'fnd base rates'!H$111)\n+($I149*'fnd base rates'!H$112)\n+($J149*'fnd base rates'!H$113)\n+($K149*'fnd base rates'!H$114)\n+($M149*'fnd base rates'!H$116)\n+($N149*'fnd base rates'!H$117)\n+($O149*'fnd base rates'!H$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,8)))","v":17855.841217999998},{"$f":"(($D149*'fnd base rates'!I$107)\n+($E149*'fnd base rates'!I$108)\n+($F149*'fnd base rates'!I$109)\n+($G149*'fnd base rates'!I$110)\n+($H149*'fnd base rates'!I$111)\n+($I149*'fnd base rates'!I$112)\n+($J149*'fnd base rates'!I$113)\n+($K149*'fnd base rates'!I$114)\n+($M149*'fnd base rates'!I$116)\n+($N149*'fnd base rates'!I$117)\n+($O149*'fnd base rates'!I$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,9)))\n*$R149","v":12396.813440000002},{"$f":"(($D149*'fnd base rates'!J$107)\n+($E149*'fnd base rates'!J$108)\n+($F149*'fnd base rates'!J$109)\n+($G149*'fnd base rates'!J$110)\n+($H149*'fnd base rates'!J$111)\n+($I149*'fnd base rates'!J$112)\n+($J149*'fnd base rates'!J$113)\n+($K149*'fnd base rates'!J$114)\n+($M149*'fnd base rates'!J$116)\n+($N149*'fnd base rates'!J$117)\n+($O149*'fnd base rates'!J$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,10)))\n*$R149","v":17838.967680000002},{"$f":"(($D149*'fnd base rates'!K$107)\n+($E149*'fnd base rates'!K$108)\n+($F149*'fnd base rates'!K$109)\n+($G149*'fnd base rates'!K$110)\n+($H149*'fnd base rates'!K$111)\n+($I149*'fnd base rates'!K$112)\n+($J149*'fnd base rates'!K$113)\n+($K149*'fnd base rates'!K$114)\n+($M149*'fnd base rates'!K$116)\n+($N149*'fnd base rates'!K$117)\n+($O149*'fnd base rates'!K$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,11)))\n*$R149","v":33870.655034880001},{"$f":"(($D149*'fnd base rates'!L$107)\n+($E149*'fnd base rates'!L$108)\n+($F149*'fnd base rates'!L$109)\n+($G149*'fnd base rates'!L$110)\n+($H149*'fnd base rates'!L$111)\n+($I149*'fnd base rates'!L$112)\n+($J149*'fnd base rates'!L$113)\n+($K149*'fnd base rates'!L$114)\n+($M149*'fnd base rates'!L$116)\n+($N149*'fnd base rates'!L$117)\n+($O149*'fnd base rates'!L$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,12)))","v":44281.910360000002},{"$f":"(($D149*'fnd base rates'!M$107)\n+($E149*'fnd base rates'!M$108)\n+($F149*'fnd base rates'!M$109)\n+($G149*'fnd base rates'!M$110)\n+($H149*'fnd base rates'!M$111)\n+($I149*'fnd base rates'!M$112)\n+($J149*'fnd base rates'!M$113)\n+($K149*'fnd base rates'!M$114)\n+($M149*'fnd base rates'!M$116)\n+($N149*'fnd base rates'!M$117)\n+($O149*'fnd base rates'!M$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,13)))","v":0},366820.60244929598,null,428035244,"428","035","244",1,27,366820.60244929598,13586,0,13586,null,null,null,null,null,13586,0,13586,null,null,{"$f":"BC149-BA149","v":0}]
[428,428035248,"BROOKE",{"$f":"'fnd enro'!D150","v":0},{"$f":"'fnd enro'!E150","v":0},{"$f":"'fnd enro'!F150","v":0},{"$f":"'fnd enro'!G150","v":11},{"$f":"'fnd enro'!H150","v":13},{"$f":"'fnd enro'!I150","v":4},{"$f":"'fnd enro'!J150","v":0},{"$f":"'fnd enro'!K150","v":1.0808},{"$f":"'fnd enro'!L150","v":0},{"$f":"'fnd enro'!M150","v":3},{"$f":"'fnd enro'!N150","v":0},{"$f":"'fnd enro'!O150","v":0},{"$f":"'fnd enro'!P150","v":17},{"$f":"'fnd enro'!R150","v":28},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q150)","v":11},null,{"$f":"(($D150*'fnd base rates'!C$107)\n+($E150*'fnd base rates'!C$108)\n+($F150*'fnd base rates'!C$109)\n+($G150*'fnd base rates'!C$110)\n+($H150*'fnd base rates'!C$111)\n+($I150*'fnd base rates'!C$112)\n+($J150*'fnd base rates'!C$113)\n+($K150*'fnd base rates'!C$114)\n+($M150*'fnd base rates'!C$116)\n+($N150*'fnd base rates'!C$117)\n+($O150*'fnd base rates'!C$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,3)))\n*$R150","v":18219.580204544},{"$f":"(($D150*'fnd base rates'!D$107)\n+($E150*'fnd base rates'!D$108)\n+($F150*'fnd base rates'!D$109)\n+($G150*'fnd base rates'!D$110)\n+($H150*'fnd base rates'!D$111)\n+($I150*'fnd base rates'!D$112)\n+($J150*'fnd base rates'!D$113)\n+($K150*'fnd base rates'!D$114)\n+($M150*'fnd base rates'!D$116)\n+($N150*'fnd base rates'!D$117)\n+($O150*'fnd base rates'!D$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,4)))\n*$R150","v":31212.935680000006},{"$f":"(($D150*'fnd base rates'!E$107)\n+($E150*'fnd base rates'!E$108)\n+($F150*'fnd base rates'!E$109)\n+($G150*'fnd base rates'!E$110)\n+($H150*'fnd base rates'!E$111)\n+($I150*'fnd base rates'!E$112)\n+($J150*'fnd base rates'!E$113)\n+($K150*'fnd base rates'!E$114)\n+($M150*'fnd base rates'!E$116)\n+($N150*'fnd base rates'!E$117)\n+($O150*'fnd base rates'!E$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,5)))\n*$R150","v":192326.707134464},{"$f":"(($D150*'fnd base rates'!F$107)\n+($E150*'fnd base rates'!F$108)\n+($F150*'fnd base rates'!F$109)\n+($G150*'fnd base rates'!F$110)\n+($H150*'fnd base rates'!F$111)\n+($I150*'fnd base rates'!F$112)\n+($J150*'fnd base rates'!F$113)\n+($K150*'fnd base rates'!F$114)\n+($M150*'fnd base rates'!F$116)\n+($N150*'fnd base rates'!F$117)\n+($O150*'fnd base rates'!F$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,6)))\n*$R150","v":33445.565575168002},{"$f":"(($D150*'fnd base rates'!G$107)\n+($E150*'fnd base rates'!G$108)\n+($F150*'fnd base rates'!G$109)\n+($G150*'fnd base rates'!G$110)\n+($H150*'fnd base rates'!G$111)\n+($I150*'fnd base rates'!G$112)\n+($J150*'fnd base rates'!G$113)\n+($K150*'fnd base rates'!G$114)\n+($M150*'fnd base rates'!G$116)\n+($N150*'fnd base rates'!G$117)\n+($O150*'fnd base rates'!G$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,7)))\n*$R150","v":8607.7902228479998},{"$f":"(($D150*'fnd base rates'!H$107)\n+($E150*'fnd base rates'!H$108)\n+($F150*'fnd base rates'!H$109)\n+($G150*'fnd base rates'!H$110)\n+($H150*'fnd base rates'!H$111)\n+($I150*'fnd base rates'!H$112)\n+($J150*'fnd base rates'!H$113)\n+($K150*'fnd base rates'!H$114)\n+($M150*'fnd base rates'!H$116)\n+($N150*'fnd base rates'!H$117)\n+($O150*'fnd base rates'!H$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,8)))","v":16743.060152000002},{"$f":"(($D150*'fnd base rates'!I$107)\n+($E150*'fnd base rates'!I$108)\n+($F150*'fnd base rates'!I$109)\n+($G150*'fnd base rates'!I$110)\n+($H150*'fnd base rates'!I$111)\n+($I150*'fnd base rates'!I$112)\n+($J150*'fnd base rates'!I$113)\n+($K150*'fnd base rates'!I$114)\n+($M150*'fnd base rates'!I$116)\n+($N150*'fnd base rates'!I$117)\n+($O150*'fnd base rates'!I$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,9)))\n*$R150","v":13794.240640000002},{"$f":"(($D150*'fnd base rates'!J$107)\n+($E150*'fnd base rates'!J$108)\n+($F150*'fnd base rates'!J$109)\n+($G150*'fnd base rates'!J$110)\n+($H150*'fnd base rates'!J$111)\n+($I150*'fnd base rates'!J$112)\n+($J150*'fnd base rates'!J$113)\n+($K150*'fnd base rates'!J$114)\n+($M150*'fnd base rates'!J$116)\n+($N150*'fnd base rates'!J$117)\n+($O150*'fnd base rates'!J$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,10)))\n*$R150","v":22973.163520000002},{"$f":"(($D150*'fnd base rates'!K$107)\n+($E150*'fnd base rates'!K$108)\n+($F150*'fnd base rates'!K$109)\n+($G150*'fnd base rates'!K$110)\n+($H150*'fnd base rates'!K$111)\n+($I150*'fnd base rates'!K$112)\n+($J150*'fnd base rates'!K$113)\n+($K150*'fnd base rates'!K$114)\n+($M150*'fnd base rates'!K$116)\n+($N150*'fnd base rates'!K$117)\n+($O150*'fnd base rates'!K$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,11)))\n*$R150","v":35883.302584320001},{"$f":"(($D150*'fnd base rates'!L$107)\n+($E150*'fnd base rates'!L$108)\n+($F150*'fnd base rates'!L$109)\n+($G150*'fnd base rates'!L$110)\n+($H150*'fnd base rates'!L$111)\n+($I150*'fnd base rates'!L$112)\n+($J150*'fnd base rates'!L$113)\n+($K150*'fnd base rates'!L$114)\n+($M150*'fnd base rates'!L$116)\n+($N150*'fnd base rates'!L$117)\n+($O150*'fnd base rates'!L$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,12)))","v":52515.967040000003},{"$f":"(($D150*'fnd base rates'!M$107)\n+($E150*'fnd base rates'!M$108)\n+($F150*'fnd base rates'!M$109)\n+($G150*'fnd base rates'!M$110)\n+($H150*'fnd base rates'!M$111)\n+($I150*'fnd base rates'!M$112)\n+($J150*'fnd base rates'!M$113)\n+($K150*'fnd base rates'!M$114)\n+($M150*'fnd base rates'!M$116)\n+($N150*'fnd base rates'!M$117)\n+($O150*'fnd base rates'!M$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,13)))","v":0},425722.31275334401,null,428035248,"428","035","248",1,28,425722.31275334401,15204,0,15204,null,null,null,null,null,15204,0,15204,null,null,{"$f":"BC150-BA150","v":0}]
[428,428035251,"BROOKE",{"$f":"'fnd enro'!D151","v":0},{"$f":"'fnd enro'!E151","v":0},{"$f":"'fnd enro'!F151","v":0},{"$f":"'fnd enro'!G151","v":1},{"$f":"'fnd enro'!H151","v":1},{"$f":"'fnd enro'!I151","v":0},{"$f":"'fnd enro'!J151","v":0},{"$f":"'fnd enro'!K151","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L151","v":0},{"$f":"'fnd enro'!M151","v":0},{"$f":"'fnd enro'!N151","v":0},{"$f":"'fnd enro'!O151","v":0},{"$f":"'fnd enro'!P151","v":2},{"$f":"'fnd enro'!R151","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q151)","v":9},null,{"$f":"(($D151*'fnd base rates'!C$107)\n+($E151*'fnd base rates'!C$108)\n+($F151*'fnd base rates'!C$109)\n+($G151*'fnd base rates'!C$110)\n+($H151*'fnd base rates'!C$111)\n+($I151*'fnd base rates'!C$112)\n+($J151*'fnd base rates'!C$113)\n+($K151*'fnd base rates'!C$114)\n+($M151*'fnd base rates'!C$116)\n+($N151*'fnd base rates'!C$117)\n+($O151*'fnd base rates'!C$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,3)))\n*$R151","v":1332.1936488960002},{"$f":"(($D151*'fnd base rates'!D$107)\n+($E151*'fnd base rates'!D$108)\n+($F151*'fnd base rates'!D$109)\n+($G151*'fnd base rates'!D$110)\n+($H151*'fnd base rates'!D$111)\n+($I151*'fnd base rates'!D$112)\n+($J151*'fnd base rates'!D$113)\n+($K151*'fnd base rates'!D$114)\n+($M151*'fnd base rates'!D$116)\n+($N151*'fnd base rates'!D$117)\n+($O151*'fnd base rates'!D$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,4)))\n*$R151","v":2445.8675200000002},{"$f":"(($D151*'fnd base rates'!E$107)\n+($E151*'fnd base rates'!E$108)\n+($F151*'fnd base rates'!E$109)\n+($G151*'fnd base rates'!E$110)\n+($H151*'fnd base rates'!E$111)\n+($I151*'fnd base rates'!E$112)\n+($J151*'fnd base rates'!E$113)\n+($K151*'fnd base rates'!E$114)\n+($M151*'fnd base rates'!E$116)\n+($N151*'fnd base rates'!E$117)\n+($O151*'fnd base rates'!E$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,5)))\n*$R151","v":15610.331058176},{"$f":"(($D151*'fnd base rates'!F$107)\n+($E151*'fnd base rates'!F$108)\n+($F151*'fnd base rates'!F$109)\n+($G151*'fnd base rates'!F$110)\n+($H151*'fnd base rates'!F$111)\n+($I151*'fnd base rates'!F$112)\n+($J151*'fnd base rates'!F$113)\n+($K151*'fnd base rates'!F$114)\n+($M151*'fnd base rates'!F$116)\n+($N151*'fnd base rates'!F$117)\n+($O151*'fnd base rates'!F$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,6)))\n*$R151","v":2440.1912325120002},{"$f":"(($D151*'fnd base rates'!G$107)\n+($E151*'fnd base rates'!G$108)\n+($F151*'fnd base rates'!G$109)\n+($G151*'fnd base rates'!G$110)\n+($H151*'fnd base rates'!G$111)\n+($I151*'fnd base rates'!G$112)\n+($J151*'fnd base rates'!G$113)\n+($K151*'fnd base rates'!G$114)\n+($M151*'fnd base rates'!G$116)\n+($N151*'fnd base rates'!G$117)\n+($O151*'fnd base rates'!G$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,7)))\n*$R151","v":723.76650163200009},{"$f":"(($D151*'fnd base rates'!H$107)\n+($E151*'fnd base rates'!H$108)\n+($F151*'fnd base rates'!H$109)\n+($G151*'fnd base rates'!H$110)\n+($H151*'fnd base rates'!H$111)\n+($I151*'fnd base rates'!H$112)\n+($J151*'fnd base rates'!H$113)\n+($K151*'fnd base rates'!H$114)\n+($M151*'fnd base rates'!H$116)\n+($N151*'fnd base rates'!H$117)\n+($O151*'fnd base rates'!H$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,8)))","v":1098.9978679999999},{"$f":"(($D151*'fnd base rates'!I$107)\n+($E151*'fnd base rates'!I$108)\n+($F151*'fnd base rates'!I$109)\n+($G151*'fnd base rates'!I$110)\n+($H151*'fnd base rates'!I$111)\n+($I151*'fnd base rates'!I$112)\n+($J151*'fnd base rates'!I$113)\n+($K151*'fnd base rates'!I$114)\n+($M151*'fnd base rates'!I$116)\n+($N151*'fnd base rates'!I$117)\n+($O151*'fnd base rates'!I$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,9)))\n*$R151","v":1036.6464000000001},{"$f":"(($D151*'fnd base rates'!J$107)\n+($E151*'fnd base rates'!J$108)\n+($F151*'fnd base rates'!J$109)\n+($G151*'fnd base rates'!J$110)\n+($H151*'fnd base rates'!J$111)\n+($I151*'fnd base rates'!J$112)\n+($J151*'fnd base rates'!J$113)\n+($K151*'fnd base rates'!J$114)\n+($M151*'fnd base rates'!J$116)\n+($N151*'fnd base rates'!J$117)\n+($O151*'fnd base rates'!J$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,10)))\n*$R151","v":2040.7289600000001},{"$f":"(($D151*'fnd base rates'!K$107)\n+($E151*'fnd base rates'!K$108)\n+($F151*'fnd base rates'!K$109)\n+($G151*'fnd base rates'!K$110)\n+($H151*'fnd base rates'!K$111)\n+($I151*'fnd base rates'!K$112)\n+($J151*'fnd base rates'!K$113)\n+($K151*'fnd base rates'!K$114)\n+($M151*'fnd base rates'!K$116)\n+($N151*'fnd base rates'!K$117)\n+($O151*'fnd base rates'!K$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,11)))\n*$R151","v":2483.21829888},{"$f":"(($D151*'fnd base rates'!L$107)\n+($E151*'fnd base rates'!L$108)\n+($F151*'fnd base rates'!L$109)\n+($G151*'fnd base rates'!L$110)\n+($H151*'fnd base rates'!L$111)\n+($I151*'fnd base rates'!L$112)\n+($J151*'fnd base rates'!L$113)\n+($K151*'fnd base rates'!L$114)\n+($M151*'fnd base rates'!L$116)\n+($N151*'fnd base rates'!L$117)\n+($O151*'fnd base rates'!L$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,12)))","v":4092.1933599999998},{"$f":"(($D151*'fnd base rates'!M$107)\n+($E151*'fnd base rates'!M$108)\n+($F151*'fnd base rates'!M$109)\n+($G151*'fnd base rates'!M$110)\n+($H151*'fnd base rates'!M$111)\n+($I151*'fnd base rates'!M$112)\n+($J151*'fnd base rates'!M$113)\n+($K151*'fnd base rates'!M$114)\n+($M151*'fnd base rates'!M$116)\n+($N151*'fnd base rates'!M$117)\n+($O151*'fnd base rates'!M$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,13)))","v":0},33304.134848096,null,428035251,"428","035","251",1,2,33304.134848096,16652,0,16652,null,null,null,null,null,16652,0,16652,null,null,{"$f":"BC151-BA151","v":0}]
[428,428035262,"BROOKE",{"$f":"'fnd enro'!D152","v":0},{"$f":"'fnd enro'!E152","v":0},{"$f":"'fnd enro'!F152","v":0},{"$f":"'fnd enro'!G152","v":2},{"$f":"'fnd enro'!H152","v":1},{"$f":"'fnd enro'!I152","v":0},{"$f":"'fnd enro'!J152","v":0},{"$f":"'fnd enro'!K152","v":0.1158},{"$f":"'fnd enro'!L152","v":0},{"$f":"'fnd enro'!M152","v":0},{"$f":"'fnd enro'!N152","v":0},{"$f":"'fnd enro'!O152","v":0},{"$f":"'fnd enro'!P152","v":3},{"$f":"'fnd enro'!R152","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q152)","v":9},null,{"$f":"(($D152*'fnd base rates'!C$107)\n+($E152*'fnd base rates'!C$108)\n+($F152*'fnd base rates'!C$109)\n+($G152*'fnd base rates'!C$110)\n+($H152*'fnd base rates'!C$111)\n+($I152*'fnd base rates'!C$112)\n+($J152*'fnd base rates'!C$113)\n+($K152*'fnd base rates'!C$114)\n+($M152*'fnd base rates'!C$116)\n+($N152*'fnd base rates'!C$117)\n+($O152*'fnd base rates'!C$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,3)))\n*$R152","v":1998.290473344},{"$f":"(($D152*'fnd base rates'!D$107)\n+($E152*'fnd base rates'!D$108)\n+($F152*'fnd base rates'!D$109)\n+($G152*'fnd base rates'!D$110)\n+($H152*'fnd base rates'!D$111)\n+($I152*'fnd base rates'!D$112)\n+($J152*'fnd base rates'!D$113)\n+($K152*'fnd base rates'!D$114)\n+($M152*'fnd base rates'!D$116)\n+($N152*'fnd base rates'!D$117)\n+($O152*'fnd base rates'!D$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,4)))\n*$R152","v":3668.8012800000006},{"$f":"(($D152*'fnd base rates'!E$107)\n+($E152*'fnd base rates'!E$108)\n+($F152*'fnd base rates'!E$109)\n+($G152*'fnd base rates'!E$110)\n+($H152*'fnd base rates'!E$111)\n+($I152*'fnd base rates'!E$112)\n+($J152*'fnd base rates'!E$113)\n+($K152*'fnd base rates'!E$114)\n+($M152*'fnd base rates'!E$116)\n+($N152*'fnd base rates'!E$117)\n+($O152*'fnd base rates'!E$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,5)))\n*$R152","v":23644.493387263999},{"$f":"(($D152*'fnd base rates'!F$107)\n+($E152*'fnd base rates'!F$108)\n+($F152*'fnd base rates'!F$109)\n+($G152*'fnd base rates'!F$110)\n+($H152*'fnd base rates'!F$111)\n+($I152*'fnd base rates'!F$112)\n+($J152*'fnd base rates'!F$113)\n+($K152*'fnd base rates'!F$114)\n+($M152*'fnd base rates'!F$116)\n+($N152*'fnd base rates'!F$117)\n+($O152*'fnd base rates'!F$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,6)))\n*$R152","v":3797.4129287680003},{"$f":"(($D152*'fnd base rates'!G$107)\n+($E152*'fnd base rates'!G$108)\n+($F152*'fnd base rates'!G$109)\n+($G152*'fnd base rates'!G$110)\n+($H152*'fnd base rates'!G$111)\n+($I152*'fnd base rates'!G$112)\n+($J152*'fnd base rates'!G$113)\n+($K152*'fnd base rates'!G$114)\n+($M152*'fnd base rates'!G$116)\n+($N152*'fnd base rates'!G$117)\n+($O152*'fnd base rates'!G$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,7)))\n*$R152","v":1079.3067124480001},{"$f":"(($D152*'fnd base rates'!H$107)\n+($E152*'fnd base rates'!H$108)\n+($F152*'fnd base rates'!H$109)\n+($G152*'fnd base rates'!H$110)\n+($H152*'fnd base rates'!H$111)\n+($I152*'fnd base rates'!H$112)\n+($J152*'fnd base rates'!H$113)\n+($K152*'fnd base rates'!H$114)\n+($M152*'fnd base rates'!H$116)\n+($N152*'fnd base rates'!H$117)\n+($O152*'fnd base rates'!H$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,8)))","v":1648.4968020000001},{"$f":"(($D152*'fnd base rates'!I$107)\n+($E152*'fnd base rates'!I$108)\n+($F152*'fnd base rates'!I$109)\n+($G152*'fnd base rates'!I$110)\n+($H152*'fnd base rates'!I$111)\n+($I152*'fnd base rates'!I$112)\n+($J152*'fnd base rates'!I$113)\n+($K152*'fnd base rates'!I$114)\n+($M152*'fnd base rates'!I$116)\n+($N152*'fnd base rates'!I$117)\n+($O152*'fnd base rates'!I$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,9)))\n*$R152","v":1524.3206400000004},{"$f":"(($D152*'fnd base rates'!J$107)\n+($E152*'fnd base rates'!J$108)\n+($F152*'fnd base rates'!J$109)\n+($G152*'fnd base rates'!J$110)\n+($H152*'fnd base rates'!J$111)\n+($I152*'fnd base rates'!J$112)\n+($J152*'fnd base rates'!J$113)\n+($K152*'fnd base rates'!J$114)\n+($M152*'fnd base rates'!J$116)\n+($N152*'fnd base rates'!J$117)\n+($O152*'fnd base rates'!J$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,10)))\n*$R152","v":3008.6028800000004},{"$f":"(($D152*'fnd base rates'!K$107)\n+($E152*'fnd base rates'!K$108)\n+($F152*'fnd base rates'!K$109)\n+($G152*'fnd base rates'!K$110)\n+($H152*'fnd base rates'!K$111)\n+($I152*'fnd base rates'!K$112)\n+($J152*'fnd base rates'!K$113)\n+($K152*'fnd base rates'!K$114)\n+($M152*'fnd base rates'!K$116)\n+($N152*'fnd base rates'!K$117)\n+($O152*'fnd base rates'!K$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,11)))\n*$R152","v":3680.2466483199996},{"$f":"(($D152*'fnd base rates'!L$107)\n+($E152*'fnd base rates'!L$108)\n+($F152*'fnd base rates'!L$109)\n+($G152*'fnd base rates'!L$110)\n+($H152*'fnd base rates'!L$111)\n+($I152*'fnd base rates'!L$112)\n+($J152*'fnd base rates'!L$113)\n+($K152*'fnd base rates'!L$114)\n+($M152*'fnd base rates'!L$116)\n+($N152*'fnd base rates'!L$117)\n+($O152*'fnd base rates'!L$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,12)))","v":6105.1300400000009},{"$f":"(($D152*'fnd base rates'!M$107)\n+($E152*'fnd base rates'!M$108)\n+($F152*'fnd base rates'!M$109)\n+($G152*'fnd base rates'!M$110)\n+($H152*'fnd base rates'!M$111)\n+($I152*'fnd base rates'!M$112)\n+($J152*'fnd base rates'!M$113)\n+($K152*'fnd base rates'!M$114)\n+($M152*'fnd base rates'!M$116)\n+($N152*'fnd base rates'!M$117)\n+($O152*'fnd base rates'!M$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,13)))","v":0},50155.101792144,null,428035262,"428","035","262",1,3,50155.101792144,16718,0,16718,null,null,null,null,null,16718,0,16718,null,null,{"$f":"BC152-BA152","v":0}]
[428,428035285,"BROOKE",{"$f":"'fnd enro'!D153","v":0},{"$f":"'fnd enro'!E153","v":0},{"$f":"'fnd enro'!F153","v":0},{"$f":"'fnd enro'!G153","v":0},{"$f":"'fnd enro'!H153","v":0},{"$f":"'fnd enro'!I153","v":1},{"$f":"'fnd enro'!J153","v":0},{"$f":"'fnd enro'!K153","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L153","v":0},{"$f":"'fnd enro'!M153","v":0},{"$f":"'fnd enro'!N153","v":0},{"$f":"'fnd enro'!O153","v":0},{"$f":"'fnd enro'!P153","v":0},{"$f":"'fnd enro'!R153","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q153)","v":8},null,{"$f":"(($D153*'fnd base rates'!C$107)\n+($E153*'fnd base rates'!C$108)\n+($F153*'fnd base rates'!C$109)\n+($G153*'fnd base rates'!C$110)\n+($H153*'fnd base rates'!C$111)\n+($I153*'fnd base rates'!C$112)\n+($J153*'fnd base rates'!C$113)\n+($K153*'fnd base rates'!C$114)\n+($M153*'fnd base rates'!C$116)\n+($N153*'fnd base rates'!C$117)\n+($O153*'fnd base rates'!C$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,3)))\n*$R153","v":583.66994444800014},{"$f":"(($D153*'fnd base rates'!D$107)\n+($E153*'fnd base rates'!D$108)\n+($F153*'fnd base rates'!D$109)\n+($G153*'fnd base rates'!D$110)\n+($H153*'fnd base rates'!D$111)\n+($I153*'fnd base rates'!D$112)\n+($J153*'fnd base rates'!D$113)\n+($K153*'fnd base rates'!D$114)\n+($M153*'fnd base rates'!D$116)\n+($N153*'fnd base rates'!D$117)\n+($O153*'fnd base rates'!D$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,4)))\n*$R153","v":832.40704000000005},{"$f":"(($D153*'fnd base rates'!E$107)\n+($E153*'fnd base rates'!E$108)\n+($F153*'fnd base rates'!E$109)\n+($G153*'fnd base rates'!E$110)\n+($H153*'fnd base rates'!E$111)\n+($I153*'fnd base rates'!E$112)\n+($J153*'fnd base rates'!E$113)\n+($K153*'fnd base rates'!E$114)\n+($M153*'fnd base rates'!E$116)\n+($N153*'fnd base rates'!E$117)\n+($O153*'fnd base rates'!E$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,5)))\n*$R153","v":5344.4740090880005},{"$f":"(($D153*'fnd base rates'!F$107)\n+($E153*'fnd base rates'!F$108)\n+($F153*'fnd base rates'!F$109)\n+($G153*'fnd base rates'!F$110)\n+($H153*'fnd base rates'!F$111)\n+($I153*'fnd base rates'!F$112)\n+($J153*'fnd base rates'!F$113)\n+($K153*'fnd base rates'!F$114)\n+($M153*'fnd base rates'!F$116)\n+($N153*'fnd base rates'!F$117)\n+($O153*'fnd base rates'!F$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,6)))\n*$R153","v":964.93241625600012},{"$f":"(($D153*'fnd base rates'!G$107)\n+($E153*'fnd base rates'!G$108)\n+($F153*'fnd base rates'!G$109)\n+($G153*'fnd base rates'!G$110)\n+($H153*'fnd base rates'!G$111)\n+($I153*'fnd base rates'!G$112)\n+($J153*'fnd base rates'!G$113)\n+($K153*'fnd base rates'!G$114)\n+($M153*'fnd base rates'!G$116)\n+($N153*'fnd base rates'!G$117)\n+($O153*'fnd base rates'!G$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,7)))\n*$R153","v":178.30501081599999},{"$f":"(($D153*'fnd base rates'!H$107)\n+($E153*'fnd base rates'!H$108)\n+($F153*'fnd base rates'!H$109)\n+($G153*'fnd base rates'!H$110)\n+($H153*'fnd base rates'!H$111)\n+($I153*'fnd base rates'!H$112)\n+($J153*'fnd base rates'!H$113)\n+($K153*'fnd base rates'!H$114)\n+($M153*'fnd base rates'!H$116)\n+($N153*'fnd base rates'!H$117)\n+($O153*'fnd base rates'!H$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D153*'fnd base rates'!I$107)\n+($E153*'fnd base rates'!I$108)\n+($F153*'fnd base rates'!I$109)\n+($G153*'fnd base rates'!I$110)\n+($H153*'fnd base rates'!I$111)\n+($I153*'fnd base rates'!I$112)\n+($J153*'fnd base rates'!I$113)\n+($K153*'fnd base rates'!I$114)\n+($M153*'fnd base rates'!I$116)\n+($N153*'fnd base rates'!I$117)\n+($O153*'fnd base rates'!I$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,9)))\n*$R153","v":463.42272000000003},{"$f":"(($D153*'fnd base rates'!J$107)\n+($E153*'fnd base rates'!J$108)\n+($F153*'fnd base rates'!J$109)\n+($G153*'fnd base rates'!J$110)\n+($H153*'fnd base rates'!J$111)\n+($I153*'fnd base rates'!J$112)\n+($J153*'fnd base rates'!J$113)\n+($K153*'fnd base rates'!J$114)\n+($M153*'fnd base rates'!J$116)\n+($N153*'fnd base rates'!J$117)\n+($O153*'fnd base rates'!J$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,10)))\n*$R153","v":624.24},{"$f":"(($D153*'fnd base rates'!K$107)\n+($E153*'fnd base rates'!K$108)\n+($F153*'fnd base rates'!K$109)\n+($G153*'fnd base rates'!K$110)\n+($H153*'fnd base rates'!K$111)\n+($I153*'fnd base rates'!K$112)\n+($J153*'fnd base rates'!K$113)\n+($K153*'fnd base rates'!K$114)\n+($M153*'fnd base rates'!K$116)\n+($N153*'fnd base rates'!K$117)\n+($O153*'fnd base rates'!K$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,11)))\n*$R153","v":1251.2651494400002},{"$f":"(($D153*'fnd base rates'!L$107)\n+($E153*'fnd base rates'!L$108)\n+($F153*'fnd base rates'!L$109)\n+($G153*'fnd base rates'!L$110)\n+($H153*'fnd base rates'!L$111)\n+($I153*'fnd base rates'!L$112)\n+($J153*'fnd base rates'!L$113)\n+($K153*'fnd base rates'!L$114)\n+($M153*'fnd base rates'!L$116)\n+($N153*'fnd base rates'!L$117)\n+($O153*'fnd base rates'!L$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D153*'fnd base rates'!M$107)\n+($E153*'fnd base rates'!M$108)\n+($F153*'fnd base rates'!M$109)\n+($G153*'fnd base rates'!M$110)\n+($H153*'fnd base rates'!M$111)\n+($I153*'fnd base rates'!M$112)\n+($J153*'fnd base rates'!M$113)\n+($K153*'fnd base rates'!M$114)\n+($M153*'fnd base rates'!M$116)\n+($N153*'fnd base rates'!M$117)\n+($O153*'fnd base rates'!M$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,13)))","v":0},12439.921904048,null,428035285,"428","035","285",1,1,12439.921904048,12440,0,12440,null,null,null,null,null,12440,0,12440,null,null,{"$f":"BC153-BA153","v":0}]
[428,428035293,"BROOKE",{"$f":"'fnd enro'!D154","v":0},{"$f":"'fnd enro'!E154","v":0},{"$f":"'fnd enro'!F154","v":0},{"$f":"'fnd enro'!G154","v":2},{"$f":"'fnd enro'!H154","v":1},{"$f":"'fnd enro'!I154","v":1},{"$f":"'fnd enro'!J154","v":0},{"$f":"'fnd enro'!K154","v":0.15440000000000001},{"$f":"'fnd enro'!L154","v":0},{"$f":"'fnd enro'!M154","v":0},{"$f":"'fnd enro'!N154","v":0},{"$f":"'fnd enro'!O154","v":0},{"$f":"'fnd enro'!P154","v":4},{"$f":"'fnd enro'!R154","v":4},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q154)","v":10},null,{"$f":"(($D154*'fnd base rates'!C$107)\n+($E154*'fnd base rates'!C$108)\n+($F154*'fnd base rates'!C$109)\n+($G154*'fnd base rates'!C$110)\n+($H154*'fnd base rates'!C$111)\n+($I154*'fnd base rates'!C$112)\n+($J154*'fnd base rates'!C$113)\n+($K154*'fnd base rates'!C$114)\n+($M154*'fnd base rates'!C$116)\n+($N154*'fnd base rates'!C$117)\n+($O154*'fnd base rates'!C$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,3)))\n*$R154","v":2679.8368977919999},{"$f":"(($D154*'fnd base rates'!D$107)\n+($E154*'fnd base rates'!D$108)\n+($F154*'fnd base rates'!D$109)\n+($G154*'fnd base rates'!D$110)\n+($H154*'fnd base rates'!D$111)\n+($I154*'fnd base rates'!D$112)\n+($J154*'fnd base rates'!D$113)\n+($K154*'fnd base rates'!D$114)\n+($M154*'fnd base rates'!D$116)\n+($N154*'fnd base rates'!D$117)\n+($O154*'fnd base rates'!D$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,4)))\n*$R154","v":4965.1097600000012},{"$f":"(($D154*'fnd base rates'!E$107)\n+($E154*'fnd base rates'!E$108)\n+($F154*'fnd base rates'!E$109)\n+($G154*'fnd base rates'!E$110)\n+($H154*'fnd base rates'!E$111)\n+($I154*'fnd base rates'!E$112)\n+($J154*'fnd base rates'!E$113)\n+($K154*'fnd base rates'!E$114)\n+($M154*'fnd base rates'!E$116)\n+($N154*'fnd base rates'!E$117)\n+($O154*'fnd base rates'!E$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,5)))\n*$R154","v":33517.256036352002},{"$f":"(($D154*'fnd base rates'!F$107)\n+($E154*'fnd base rates'!F$108)\n+($F154*'fnd base rates'!F$109)\n+($G154*'fnd base rates'!F$110)\n+($H154*'fnd base rates'!F$111)\n+($I154*'fnd base rates'!F$112)\n+($J154*'fnd base rates'!F$113)\n+($K154*'fnd base rates'!F$114)\n+($M154*'fnd base rates'!F$116)\n+($N154*'fnd base rates'!F$117)\n+($O154*'fnd base rates'!F$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,6)))\n*$R154","v":4762.3453450240004},{"$f":"(($D154*'fnd base rates'!G$107)\n+($E154*'fnd base rates'!G$108)\n+($F154*'fnd base rates'!G$109)\n+($G154*'fnd base rates'!G$110)\n+($H154*'fnd base rates'!G$111)\n+($I154*'fnd base rates'!G$112)\n+($J154*'fnd base rates'!G$113)\n+($K154*'fnd base rates'!G$114)\n+($M154*'fnd base rates'!G$116)\n+($N154*'fnd base rates'!G$117)\n+($O154*'fnd base rates'!G$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,7)))\n*$R154","v":1477.2898032640001},{"$f":"(($D154*'fnd base rates'!H$107)\n+($E154*'fnd base rates'!H$108)\n+($F154*'fnd base rates'!H$109)\n+($G154*'fnd base rates'!H$110)\n+($H154*'fnd base rates'!H$111)\n+($I154*'fnd base rates'!H$112)\n+($J154*'fnd base rates'!H$113)\n+($K154*'fnd base rates'!H$114)\n+($M154*'fnd base rates'!H$116)\n+($N154*'fnd base rates'!H$117)\n+($O154*'fnd base rates'!H$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,8)))","v":2507.5157359999998},{"$f":"(($D154*'fnd base rates'!I$107)\n+($E154*'fnd base rates'!I$108)\n+($F154*'fnd base rates'!I$109)\n+($G154*'fnd base rates'!I$110)\n+($H154*'fnd base rates'!I$111)\n+($I154*'fnd base rates'!I$112)\n+($J154*'fnd base rates'!I$113)\n+($K154*'fnd base rates'!I$114)\n+($M154*'fnd base rates'!I$116)\n+($N154*'fnd base rates'!I$117)\n+($O154*'fnd base rates'!I$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,9)))\n*$R154","v":2171.1366400000002},{"$f":"(($D154*'fnd base rates'!J$107)\n+($E154*'fnd base rates'!J$108)\n+($F154*'fnd base rates'!J$109)\n+($G154*'fnd base rates'!J$110)\n+($H154*'fnd base rates'!J$111)\n+($I154*'fnd base rates'!J$112)\n+($J154*'fnd base rates'!J$113)\n+($K154*'fnd base rates'!J$114)\n+($M154*'fnd base rates'!J$116)\n+($N154*'fnd base rates'!J$117)\n+($O154*'fnd base rates'!J$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,10)))\n*$R154","v":4585.6588800000009},{"$f":"(($D154*'fnd base rates'!K$107)\n+($E154*'fnd base rates'!K$108)\n+($F154*'fnd base rates'!K$109)\n+($G154*'fnd base rates'!K$110)\n+($H154*'fnd base rates'!K$111)\n+($I154*'fnd base rates'!K$112)\n+($J154*'fnd base rates'!K$113)\n+($K154*'fnd base rates'!K$114)\n+($M154*'fnd base rates'!K$116)\n+($N154*'fnd base rates'!K$117)\n+($O154*'fnd base rates'!K$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,11)))\n*$R154","v":4931.5117977600003},{"$f":"(($D154*'fnd base rates'!L$107)\n+($E154*'fnd base rates'!L$108)\n+($F154*'fnd base rates'!L$109)\n+($G154*'fnd base rates'!L$110)\n+($H154*'fnd base rates'!L$111)\n+($I154*'fnd base rates'!L$112)\n+($J154*'fnd base rates'!L$113)\n+($K154*'fnd base rates'!L$114)\n+($M154*'fnd base rates'!L$116)\n+($N154*'fnd base rates'!L$117)\n+($O154*'fnd base rates'!L$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,12)))","v":8147.5167199999996},{"$f":"(($D154*'fnd base rates'!M$107)\n+($E154*'fnd base rates'!M$108)\n+($F154*'fnd base rates'!M$109)\n+($G154*'fnd base rates'!M$110)\n+($H154*'fnd base rates'!M$111)\n+($I154*'fnd base rates'!M$112)\n+($J154*'fnd base rates'!M$113)\n+($K154*'fnd base rates'!M$114)\n+($M154*'fnd base rates'!M$116)\n+($N154*'fnd base rates'!M$117)\n+($O154*'fnd base rates'!M$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,13)))","v":0},69745.177616191999,null,428035293,"428","035","293",1,4,69745.177616191999,17436,0,17436,null,null,null,null,null,17436,0,17436,null,null,{"$f":"BC154-BA154","v":0}]
[428,428035307,"BROOKE",{"$f":"'fnd enro'!D155","v":0},{"$f":"'fnd enro'!E155","v":0},{"$f":"'fnd enro'!F155","v":0},{"$f":"'fnd enro'!G155","v":1},{"$f":"'fnd enro'!H155","v":2},{"$f":"'fnd enro'!I155","v":0},{"$f":"'fnd enro'!J155","v":0},{"$f":"'fnd enro'!K155","v":0.1158},{"$f":"'fnd enro'!L155","v":0},{"$f":"'fnd enro'!M155","v":0},{"$f":"'fnd enro'!N155","v":0},{"$f":"'fnd enro'!O155","v":0},{"$f":"'fnd enro'!P155","v":3},{"$f":"'fnd enro'!R155","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q155)","v":4},null,{"$f":"(($D155*'fnd base rates'!C$107)\n+($E155*'fnd base rates'!C$108)\n+($F155*'fnd base rates'!C$109)\n+($G155*'fnd base rates'!C$110)\n+($H155*'fnd base rates'!C$111)\n+($I155*'fnd base rates'!C$112)\n+($J155*'fnd base rates'!C$113)\n+($K155*'fnd base rates'!C$114)\n+($M155*'fnd base rates'!C$116)\n+($N155*'fnd base rates'!C$117)\n+($O155*'fnd base rates'!C$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,3)))\n*$R155","v":1941.5947933440002},{"$f":"(($D155*'fnd base rates'!D$107)\n+($E155*'fnd base rates'!D$108)\n+($F155*'fnd base rates'!D$109)\n+($G155*'fnd base rates'!D$110)\n+($H155*'fnd base rates'!D$111)\n+($I155*'fnd base rates'!D$112)\n+($J155*'fnd base rates'!D$113)\n+($K155*'fnd base rates'!D$114)\n+($M155*'fnd base rates'!D$116)\n+($N155*'fnd base rates'!D$117)\n+($O155*'fnd base rates'!D$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,4)))\n*$R155","v":3400.1740800000007},{"$f":"(($D155*'fnd base rates'!E$107)\n+($E155*'fnd base rates'!E$108)\n+($F155*'fnd base rates'!E$109)\n+($G155*'fnd base rates'!E$110)\n+($H155*'fnd base rates'!E$111)\n+($I155*'fnd base rates'!E$112)\n+($J155*'fnd base rates'!E$113)\n+($K155*'fnd base rates'!E$114)\n+($M155*'fnd base rates'!E$116)\n+($N155*'fnd base rates'!E$117)\n+($O155*'fnd base rates'!E$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,5)))\n*$R155","v":20564.430667264001},{"$f":"(($D155*'fnd base rates'!F$107)\n+($E155*'fnd base rates'!F$108)\n+($F155*'fnd base rates'!F$109)\n+($G155*'fnd base rates'!F$110)\n+($H155*'fnd base rates'!F$111)\n+($I155*'fnd base rates'!F$112)\n+($J155*'fnd base rates'!F$113)\n+($K155*'fnd base rates'!F$114)\n+($M155*'fnd base rates'!F$116)\n+($N155*'fnd base rates'!F$117)\n+($O155*'fnd base rates'!F$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,6)))\n*$R155","v":3523.1607687680007},{"$f":"(($D155*'fnd base rates'!G$107)\n+($E155*'fnd base rates'!G$108)\n+($F155*'fnd base rates'!G$109)\n+($G155*'fnd base rates'!G$110)\n+($H155*'fnd base rates'!G$111)\n+($I155*'fnd base rates'!G$112)\n+($J155*'fnd base rates'!G$113)\n+($K155*'fnd base rates'!G$114)\n+($M155*'fnd base rates'!G$116)\n+($N155*'fnd base rates'!G$117)\n+($O155*'fnd base rates'!G$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,7)))\n*$R155","v":964.79471244800027},{"$f":"(($D155*'fnd base rates'!H$107)\n+($E155*'fnd base rates'!H$108)\n+($F155*'fnd base rates'!H$109)\n+($G155*'fnd base rates'!H$110)\n+($H155*'fnd base rates'!H$111)\n+($I155*'fnd base rates'!H$112)\n+($J155*'fnd base rates'!H$113)\n+($K155*'fnd base rates'!H$114)\n+($M155*'fnd base rates'!H$116)\n+($N155*'fnd base rates'!H$117)\n+($O155*'fnd base rates'!H$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,8)))","v":1630.5568020000001},{"$f":"(($D155*'fnd base rates'!I$107)\n+($E155*'fnd base rates'!I$108)\n+($F155*'fnd base rates'!I$109)\n+($G155*'fnd base rates'!I$110)\n+($H155*'fnd base rates'!I$111)\n+($I155*'fnd base rates'!I$112)\n+($J155*'fnd base rates'!I$113)\n+($K155*'fnd base rates'!I$114)\n+($M155*'fnd base rates'!I$116)\n+($N155*'fnd base rates'!I$117)\n+($O155*'fnd base rates'!I$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,9)))\n*$R155","v":1479.4732800000002},{"$f":"(($D155*'fnd base rates'!J$107)\n+($E155*'fnd base rates'!J$108)\n+($F155*'fnd base rates'!J$109)\n+($G155*'fnd base rates'!J$110)\n+($H155*'fnd base rates'!J$111)\n+($I155*'fnd base rates'!J$112)\n+($J155*'fnd base rates'!J$113)\n+($K155*'fnd base rates'!J$114)\n+($M155*'fnd base rates'!J$116)\n+($N155*'fnd base rates'!J$117)\n+($O155*'fnd base rates'!J$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,10)))\n*$R155","v":2561.8700800000001},{"$f":"(($D155*'fnd base rates'!K$107)\n+($E155*'fnd base rates'!K$108)\n+($F155*'fnd base rates'!K$109)\n+($G155*'fnd base rates'!K$110)\n+($H155*'fnd base rates'!K$111)\n+($I155*'fnd base rates'!K$112)\n+($J155*'fnd base rates'!K$113)\n+($K155*'fnd base rates'!K$114)\n+($M155*'fnd base rates'!K$116)\n+($N155*'fnd base rates'!K$117)\n+($O155*'fnd base rates'!K$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,11)))\n*$R155","v":3769.40824832},{"$f":"(($D155*'fnd base rates'!L$107)\n+($E155*'fnd base rates'!L$108)\n+($F155*'fnd base rates'!L$109)\n+($G155*'fnd base rates'!L$110)\n+($H155*'fnd base rates'!L$111)\n+($I155*'fnd base rates'!L$112)\n+($J155*'fnd base rates'!L$113)\n+($K155*'fnd base rates'!L$114)\n+($M155*'fnd base rates'!L$116)\n+($N155*'fnd base rates'!L$117)\n+($O155*'fnd base rates'!L$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,12)))","v":5781.63004},{"$f":"(($D155*'fnd base rates'!M$107)\n+($E155*'fnd base rates'!M$108)\n+($F155*'fnd base rates'!M$109)\n+($G155*'fnd base rates'!M$110)\n+($H155*'fnd base rates'!M$111)\n+($I155*'fnd base rates'!M$112)\n+($J155*'fnd base rates'!M$113)\n+($K155*'fnd base rates'!M$114)\n+($M155*'fnd base rates'!M$116)\n+($N155*'fnd base rates'!M$117)\n+($O155*'fnd base rates'!M$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,13)))","v":0},45617.093472144014,null,428035307,"428","035","307",1,3,45617.093472144014,15206,0,15206,null,null,null,null,null,15206,0,15206,null,null,{"$f":"BC155-BA155","v":0}]
[428,428035308,"BROOKE",{"$f":"'fnd enro'!D156","v":0},{"$f":"'fnd enro'!E156","v":0},{"$f":"'fnd enro'!F156","v":0},{"$f":"'fnd enro'!G156","v":0},{"$f":"'fnd enro'!H156","v":1},{"$f":"'fnd enro'!I156","v":0},{"$f":"'fnd enro'!J156","v":0},{"$f":"'fnd enro'!K156","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L156","v":0},{"$f":"'fnd enro'!M156","v":0},{"$f":"'fnd enro'!N156","v":0},{"$f":"'fnd enro'!O156","v":0},{"$f":"'fnd enro'!P156","v":1},{"$f":"'fnd enro'!R156","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q156)","v":9},null,{"$f":"(($D156*'fnd base rates'!C$107)\n+($E156*'fnd base rates'!C$108)\n+($F156*'fnd base rates'!C$109)\n+($G156*'fnd base rates'!C$110)\n+($H156*'fnd base rates'!C$111)\n+($I156*'fnd base rates'!C$112)\n+($J156*'fnd base rates'!C$113)\n+($K156*'fnd base rates'!C$114)\n+($M156*'fnd base rates'!C$116)\n+($N156*'fnd base rates'!C$117)\n+($O156*'fnd base rates'!C$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,3)))\n*$R156","v":666.09682444800012},{"$f":"(($D156*'fnd base rates'!D$107)\n+($E156*'fnd base rates'!D$108)\n+($F156*'fnd base rates'!D$109)\n+($G156*'fnd base rates'!D$110)\n+($H156*'fnd base rates'!D$111)\n+($I156*'fnd base rates'!D$112)\n+($J156*'fnd base rates'!D$113)\n+($K156*'fnd base rates'!D$114)\n+($M156*'fnd base rates'!D$116)\n+($N156*'fnd base rates'!D$117)\n+($O156*'fnd base rates'!D$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,4)))\n*$R156","v":1222.9337600000001},{"$f":"(($D156*'fnd base rates'!E$107)\n+($E156*'fnd base rates'!E$108)\n+($F156*'fnd base rates'!E$109)\n+($G156*'fnd base rates'!E$110)\n+($H156*'fnd base rates'!E$111)\n+($I156*'fnd base rates'!E$112)\n+($J156*'fnd base rates'!E$113)\n+($K156*'fnd base rates'!E$114)\n+($M156*'fnd base rates'!E$116)\n+($N156*'fnd base rates'!E$117)\n+($O156*'fnd base rates'!E$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,5)))\n*$R156","v":7576.168729088},{"$f":"(($D156*'fnd base rates'!F$107)\n+($E156*'fnd base rates'!F$108)\n+($F156*'fnd base rates'!F$109)\n+($G156*'fnd base rates'!F$110)\n+($H156*'fnd base rates'!F$111)\n+($I156*'fnd base rates'!F$112)\n+($J156*'fnd base rates'!F$113)\n+($K156*'fnd base rates'!F$114)\n+($M156*'fnd base rates'!F$116)\n+($N156*'fnd base rates'!F$117)\n+($O156*'fnd base rates'!F$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,6)))\n*$R156","v":1082.9695362560001},{"$f":"(($D156*'fnd base rates'!G$107)\n+($E156*'fnd base rates'!G$108)\n+($F156*'fnd base rates'!G$109)\n+($G156*'fnd base rates'!G$110)\n+($H156*'fnd base rates'!G$111)\n+($I156*'fnd base rates'!G$112)\n+($J156*'fnd base rates'!G$113)\n+($K156*'fnd base rates'!G$114)\n+($M156*'fnd base rates'!G$116)\n+($N156*'fnd base rates'!G$117)\n+($O156*'fnd base rates'!G$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,7)))\n*$R156","v":368.22629081600002},{"$f":"(($D156*'fnd base rates'!H$107)\n+($E156*'fnd base rates'!H$108)\n+($F156*'fnd base rates'!H$109)\n+($G156*'fnd base rates'!H$110)\n+($H156*'fnd base rates'!H$111)\n+($I156*'fnd base rates'!H$112)\n+($J156*'fnd base rates'!H$113)\n+($K156*'fnd base rates'!H$114)\n+($M156*'fnd base rates'!H$116)\n+($N156*'fnd base rates'!H$117)\n+($O156*'fnd base rates'!H$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,8)))","v":549.49893399999996},{"$f":"(($D156*'fnd base rates'!I$107)\n+($E156*'fnd base rates'!I$108)\n+($F156*'fnd base rates'!I$109)\n+($G156*'fnd base rates'!I$110)\n+($H156*'fnd base rates'!I$111)\n+($I156*'fnd base rates'!I$112)\n+($J156*'fnd base rates'!I$113)\n+($K156*'fnd base rates'!I$114)\n+($M156*'fnd base rates'!I$116)\n+($N156*'fnd base rates'!I$117)\n+($O156*'fnd base rates'!I$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,9)))\n*$R156","v":548.97216000000003},{"$f":"(($D156*'fnd base rates'!J$107)\n+($E156*'fnd base rates'!J$108)\n+($F156*'fnd base rates'!J$109)\n+($G156*'fnd base rates'!J$110)\n+($H156*'fnd base rates'!J$111)\n+($I156*'fnd base rates'!J$112)\n+($J156*'fnd base rates'!J$113)\n+($K156*'fnd base rates'!J$114)\n+($M156*'fnd base rates'!J$116)\n+($N156*'fnd base rates'!J$117)\n+($O156*'fnd base rates'!J$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,10)))\n*$R156","v":1072.8550399999999},{"$f":"(($D156*'fnd base rates'!K$107)\n+($E156*'fnd base rates'!K$108)\n+($F156*'fnd base rates'!K$109)\n+($G156*'fnd base rates'!K$110)\n+($H156*'fnd base rates'!K$111)\n+($I156*'fnd base rates'!K$112)\n+($J156*'fnd base rates'!K$113)\n+($K156*'fnd base rates'!K$114)\n+($M156*'fnd base rates'!K$116)\n+($N156*'fnd base rates'!K$117)\n+($O156*'fnd base rates'!K$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,11)))\n*$R156","v":1286.18994944},{"$f":"(($D156*'fnd base rates'!L$107)\n+($E156*'fnd base rates'!L$108)\n+($F156*'fnd base rates'!L$109)\n+($G156*'fnd base rates'!L$110)\n+($H156*'fnd base rates'!L$111)\n+($I156*'fnd base rates'!L$112)\n+($J156*'fnd base rates'!L$113)\n+($K156*'fnd base rates'!L$114)\n+($M156*'fnd base rates'!L$116)\n+($N156*'fnd base rates'!L$117)\n+($O156*'fnd base rates'!L$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,12)))","v":2079.25668},{"$f":"(($D156*'fnd base rates'!M$107)\n+($E156*'fnd base rates'!M$108)\n+($F156*'fnd base rates'!M$109)\n+($G156*'fnd base rates'!M$110)\n+($H156*'fnd base rates'!M$111)\n+($I156*'fnd base rates'!M$112)\n+($J156*'fnd base rates'!M$113)\n+($K156*'fnd base rates'!M$114)\n+($M156*'fnd base rates'!M$116)\n+($N156*'fnd base rates'!M$117)\n+($O156*'fnd base rates'!M$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,13)))","v":0},16453.167904047998,null,428035308,"428","035","308",1,1,16453.167904047998,16453,0,16453,null,null,null,null,null,16453,0,16453,null,null,{"$f":"BC156-BA156","v":0}]
[428,428035314,"BROOKE",{"$f":"'fnd enro'!D157","v":0},{"$f":"'fnd enro'!E157","v":0},{"$f":"'fnd enro'!F157","v":1},{"$f":"'fnd enro'!G157","v":1},{"$f":"'fnd enro'!H157","v":1},{"$f":"'fnd enro'!I157","v":1},{"$f":"'fnd enro'!J157","v":0},{"$f":"'fnd enro'!K157","v":0.15440000000000001},{"$f":"'fnd enro'!L157","v":0},{"$f":"'fnd enro'!M157","v":0},{"$f":"'fnd enro'!N157","v":0},{"$f":"'fnd enro'!O157","v":0},{"$f":"'fnd enro'!P157","v":2},{"$f":"'fnd enro'!R157","v":4},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q157)","v":7},null,{"$f":"(($D157*'fnd base rates'!C$107)\n+($E157*'fnd base rates'!C$108)\n+($F157*'fnd base rates'!C$109)\n+($G157*'fnd base rates'!C$110)\n+($H157*'fnd base rates'!C$111)\n+($I157*'fnd base rates'!C$112)\n+($J157*'fnd base rates'!C$113)\n+($K157*'fnd base rates'!C$114)\n+($M157*'fnd base rates'!C$116)\n+($N157*'fnd base rates'!C$117)\n+($O157*'fnd base rates'!C$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,3)))\n*$R157","v":2484.0404177920004},{"$f":"(($D157*'fnd base rates'!D$107)\n+($E157*'fnd base rates'!D$108)\n+($F157*'fnd base rates'!D$109)\n+($G157*'fnd base rates'!D$110)\n+($H157*'fnd base rates'!D$111)\n+($I157*'fnd base rates'!D$112)\n+($J157*'fnd base rates'!D$113)\n+($K157*'fnd base rates'!D$114)\n+($M157*'fnd base rates'!D$116)\n+($N157*'fnd base rates'!D$117)\n+($O157*'fnd base rates'!D$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,4)))\n*$R157","v":4037.3068800000005},{"$f":"(($D157*'fnd base rates'!E$107)\n+($E157*'fnd base rates'!E$108)\n+($F157*'fnd base rates'!E$109)\n+($G157*'fnd base rates'!E$110)\n+($H157*'fnd base rates'!E$111)\n+($I157*'fnd base rates'!E$112)\n+($J157*'fnd base rates'!E$113)\n+($K157*'fnd base rates'!E$114)\n+($M157*'fnd base rates'!E$116)\n+($N157*'fnd base rates'!E$117)\n+($O157*'fnd base rates'!E$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,5)))\n*$R157","v":24460.689636352003},{"$f":"(($D157*'fnd base rates'!F$107)\n+($E157*'fnd base rates'!F$108)\n+($F157*'fnd base rates'!F$109)\n+($G157*'fnd base rates'!F$110)\n+($H157*'fnd base rates'!F$111)\n+($I157*'fnd base rates'!F$112)\n+($J157*'fnd base rates'!F$113)\n+($K157*'fnd base rates'!F$114)\n+($M157*'fnd base rates'!F$116)\n+($N157*'fnd base rates'!F$117)\n+($O157*'fnd base rates'!F$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,6)))\n*$R157","v":4762.3453450240004},{"$f":"(($D157*'fnd base rates'!G$107)\n+($E157*'fnd base rates'!G$108)\n+($F157*'fnd base rates'!G$109)\n+($G157*'fnd base rates'!G$110)\n+($H157*'fnd base rates'!G$111)\n+($I157*'fnd base rates'!G$112)\n+($J157*'fnd base rates'!G$113)\n+($K157*'fnd base rates'!G$114)\n+($M157*'fnd base rates'!G$116)\n+($N157*'fnd base rates'!G$117)\n+($O157*'fnd base rates'!G$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,7)))\n*$R157","v":1037.8901232639998},{"$f":"(($D157*'fnd base rates'!H$107)\n+($E157*'fnd base rates'!H$108)\n+($F157*'fnd base rates'!H$109)\n+($G157*'fnd base rates'!H$110)\n+($H157*'fnd base rates'!H$111)\n+($I157*'fnd base rates'!H$112)\n+($J157*'fnd base rates'!H$113)\n+($K157*'fnd base rates'!H$114)\n+($M157*'fnd base rates'!H$116)\n+($N157*'fnd base rates'!H$117)\n+($O157*'fnd base rates'!H$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,8)))","v":2445.6157359999997},{"$f":"(($D157*'fnd base rates'!I$107)\n+($E157*'fnd base rates'!I$108)\n+($F157*'fnd base rates'!I$109)\n+($G157*'fnd base rates'!I$110)\n+($H157*'fnd base rates'!I$111)\n+($I157*'fnd base rates'!I$112)\n+($J157*'fnd base rates'!I$113)\n+($K157*'fnd base rates'!I$114)\n+($M157*'fnd base rates'!I$116)\n+($N157*'fnd base rates'!I$117)\n+($O157*'fnd base rates'!I$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,9)))\n*$R157","v":1804.3936000000003},{"$f":"(($D157*'fnd base rates'!J$107)\n+($E157*'fnd base rates'!J$108)\n+($F157*'fnd base rates'!J$109)\n+($G157*'fnd base rates'!J$110)\n+($H157*'fnd base rates'!J$111)\n+($I157*'fnd base rates'!J$112)\n+($J157*'fnd base rates'!J$113)\n+($K157*'fnd base rates'!J$114)\n+($M157*'fnd base rates'!J$116)\n+($N157*'fnd base rates'!J$117)\n+($O157*'fnd base rates'!J$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,10)))\n*$R157","v":2624.8},{"$f":"(($D157*'fnd base rates'!K$107)\n+($E157*'fnd base rates'!K$108)\n+($F157*'fnd base rates'!K$109)\n+($G157*'fnd base rates'!K$110)\n+($H157*'fnd base rates'!K$111)\n+($I157*'fnd base rates'!K$112)\n+($J157*'fnd base rates'!K$113)\n+($K157*'fnd base rates'!K$114)\n+($M157*'fnd base rates'!K$116)\n+($N157*'fnd base rates'!K$117)\n+($O157*'fnd base rates'!K$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,11)))\n*$R157","v":4931.5117977600003},{"$f":"(($D157*'fnd base rates'!L$107)\n+($E157*'fnd base rates'!L$108)\n+($F157*'fnd base rates'!L$109)\n+($G157*'fnd base rates'!L$110)\n+($H157*'fnd base rates'!L$111)\n+($I157*'fnd base rates'!L$112)\n+($J157*'fnd base rates'!L$113)\n+($K157*'fnd base rates'!L$114)\n+($M157*'fnd base rates'!L$116)\n+($N157*'fnd base rates'!L$117)\n+($O157*'fnd base rates'!L$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,12)))","v":6800.9867200000008},{"$f":"(($D157*'fnd base rates'!M$107)\n+($E157*'fnd base rates'!M$108)\n+($F157*'fnd base rates'!M$109)\n+($G157*'fnd base rates'!M$110)\n+($H157*'fnd base rates'!M$111)\n+($I157*'fnd base rates'!M$112)\n+($J157*'fnd base rates'!M$113)\n+($K157*'fnd base rates'!M$114)\n+($M157*'fnd base rates'!M$116)\n+($N157*'fnd base rates'!M$117)\n+($O157*'fnd base rates'!M$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,13)))","v":0},55389.580256192006,null,428035314,"428","035","314",1,4,55389.580256192006,13847,0,13847,null,null,null,null,null,13847,0,13847,null,null,{"$f":"BC157-BA157","v":0}]
[428,428035336,"BROOKE",{"$f":"'fnd enro'!D158","v":0},{"$f":"'fnd enro'!E158","v":0},{"$f":"'fnd enro'!F158","v":0},{"$f":"'fnd enro'!G158","v":2},{"$f":"'fnd enro'!H158","v":1},{"$f":"'fnd enro'!I158","v":0},{"$f":"'fnd enro'!J158","v":0},{"$f":"'fnd enro'!K158","v":0.1158},{"$f":"'fnd enro'!L158","v":0},{"$f":"'fnd enro'!M158","v":0},{"$f":"'fnd enro'!N158","v":0},{"$f":"'fnd enro'!O158","v":0},{"$f":"'fnd enro'!P158","v":0},{"$f":"'fnd enro'!R158","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q158)","v":8},null,{"$f":"(($D158*'fnd base rates'!C$107)\n+($E158*'fnd base rates'!C$108)\n+($F158*'fnd base rates'!C$109)\n+($G158*'fnd base rates'!C$110)\n+($H158*'fnd base rates'!C$111)\n+($I158*'fnd base rates'!C$112)\n+($J158*'fnd base rates'!C$113)\n+($K158*'fnd base rates'!C$114)\n+($M158*'fnd base rates'!C$116)\n+($N158*'fnd base rates'!C$117)\n+($O158*'fnd base rates'!C$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,3)))\n*$R158","v":1751.0098333440001},{"$f":"(($D158*'fnd base rates'!D$107)\n+($E158*'fnd base rates'!D$108)\n+($F158*'fnd base rates'!D$109)\n+($G158*'fnd base rates'!D$110)\n+($H158*'fnd base rates'!D$111)\n+($I158*'fnd base rates'!D$112)\n+($J158*'fnd base rates'!D$113)\n+($K158*'fnd base rates'!D$114)\n+($M158*'fnd base rates'!D$116)\n+($N158*'fnd base rates'!D$117)\n+($O158*'fnd base rates'!D$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,4)))\n*$R158","v":2497.2211200000006},{"$f":"(($D158*'fnd base rates'!E$107)\n+($E158*'fnd base rates'!E$108)\n+($F158*'fnd base rates'!E$109)\n+($G158*'fnd base rates'!E$110)\n+($H158*'fnd base rates'!E$111)\n+($I158*'fnd base rates'!E$112)\n+($J158*'fnd base rates'!E$113)\n+($K158*'fnd base rates'!E$114)\n+($M158*'fnd base rates'!E$116)\n+($N158*'fnd base rates'!E$117)\n+($O158*'fnd base rates'!E$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,5)))\n*$R158","v":12207.731147264001},{"$f":"(($D158*'fnd base rates'!F$107)\n+($E158*'fnd base rates'!F$108)\n+($F158*'fnd base rates'!F$109)\n+($G158*'fnd base rates'!F$110)\n+($H158*'fnd base rates'!F$111)\n+($I158*'fnd base rates'!F$112)\n+($J158*'fnd base rates'!F$113)\n+($K158*'fnd base rates'!F$114)\n+($M158*'fnd base rates'!F$116)\n+($N158*'fnd base rates'!F$117)\n+($O158*'fnd base rates'!F$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,6)))\n*$R158","v":3797.4129287680003},{"$f":"(($D158*'fnd base rates'!G$107)\n+($E158*'fnd base rates'!G$108)\n+($F158*'fnd base rates'!G$109)\n+($G158*'fnd base rates'!G$110)\n+($H158*'fnd base rates'!G$111)\n+($I158*'fnd base rates'!G$112)\n+($J158*'fnd base rates'!G$113)\n+($K158*'fnd base rates'!G$114)\n+($M158*'fnd base rates'!G$116)\n+($N158*'fnd base rates'!G$117)\n+($O158*'fnd base rates'!G$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,7)))\n*$R158","v":524.459352448},{"$f":"(($D158*'fnd base rates'!H$107)\n+($E158*'fnd base rates'!H$108)\n+($F158*'fnd base rates'!H$109)\n+($G158*'fnd base rates'!H$110)\n+($H158*'fnd base rates'!H$111)\n+($I158*'fnd base rates'!H$112)\n+($J158*'fnd base rates'!H$113)\n+($K158*'fnd base rates'!H$114)\n+($M158*'fnd base rates'!H$116)\n+($N158*'fnd base rates'!H$117)\n+($O158*'fnd base rates'!H$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,8)))","v":1570.3168020000001},{"$f":"(($D158*'fnd base rates'!I$107)\n+($E158*'fnd base rates'!I$108)\n+($F158*'fnd base rates'!I$109)\n+($G158*'fnd base rates'!I$110)\n+($H158*'fnd base rates'!I$111)\n+($I158*'fnd base rates'!I$112)\n+($J158*'fnd base rates'!I$113)\n+($K158*'fnd base rates'!I$114)\n+($M158*'fnd base rates'!I$116)\n+($N158*'fnd base rates'!I$117)\n+($O158*'fnd base rates'!I$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,9)))\n*$R158","v":1061.2243200000003},{"$f":"(($D158*'fnd base rates'!J$107)\n+($E158*'fnd base rates'!J$108)\n+($F158*'fnd base rates'!J$109)\n+($G158*'fnd base rates'!J$110)\n+($H158*'fnd base rates'!J$111)\n+($I158*'fnd base rates'!J$112)\n+($J158*'fnd base rates'!J$113)\n+($K158*'fnd base rates'!J$114)\n+($M158*'fnd base rates'!J$116)\n+($N158*'fnd base rates'!J$117)\n+($O158*'fnd base rates'!J$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,10)))\n*$R158","v":602.1536000000001},{"$f":"(($D158*'fnd base rates'!K$107)\n+($E158*'fnd base rates'!K$108)\n+($F158*'fnd base rates'!K$109)\n+($G158*'fnd base rates'!K$110)\n+($H158*'fnd base rates'!K$111)\n+($I158*'fnd base rates'!K$112)\n+($J158*'fnd base rates'!K$113)\n+($K158*'fnd base rates'!K$114)\n+($M158*'fnd base rates'!K$116)\n+($N158*'fnd base rates'!K$117)\n+($O158*'fnd base rates'!K$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,11)))\n*$R158","v":3680.2466483199996},{"$f":"(($D158*'fnd base rates'!L$107)\n+($E158*'fnd base rates'!L$108)\n+($F158*'fnd base rates'!L$109)\n+($G158*'fnd base rates'!L$110)\n+($H158*'fnd base rates'!L$111)\n+($I158*'fnd base rates'!L$112)\n+($J158*'fnd base rates'!L$113)\n+($K158*'fnd base rates'!L$114)\n+($M158*'fnd base rates'!L$116)\n+($N158*'fnd base rates'!L$117)\n+($O158*'fnd base rates'!L$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,12)))","v":4404.7900400000008},{"$f":"(($D158*'fnd base rates'!M$107)\n+($E158*'fnd base rates'!M$108)\n+($F158*'fnd base rates'!M$109)\n+($G158*'fnd base rates'!M$110)\n+($H158*'fnd base rates'!M$111)\n+($I158*'fnd base rates'!M$112)\n+($J158*'fnd base rates'!M$113)\n+($K158*'fnd base rates'!M$114)\n+($M158*'fnd base rates'!M$116)\n+($N158*'fnd base rates'!M$117)\n+($O158*'fnd base rates'!M$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,13)))","v":0},32096.565792144007,null,428035336,"428","035","336",1,3,32096.565792144007,10699,0,10699,null,null,null,null,null,10699,0,10699,null,null,{"$f":"BC158-BA158","v":0}]
[428,428035346,"BROOKE",{"$f":"'fnd enro'!D159","v":0},{"$f":"'fnd enro'!E159","v":0},{"$f":"'fnd enro'!F159","v":1},{"$f":"'fnd enro'!G159","v":4},{"$f":"'fnd enro'!H159","v":2},{"$f":"'fnd enro'!I159","v":1},{"$f":"'fnd enro'!J159","v":0},{"$f":"'fnd enro'!K159","v":0.30880000000000002},{"$f":"'fnd enro'!L159","v":0},{"$f":"'fnd enro'!M159","v":2},{"$f":"'fnd enro'!N159","v":0},{"$f":"'fnd enro'!O159","v":0},{"$f":"'fnd enro'!P159","v":4},{"$f":"'fnd enro'!R159","v":8},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q159)","v":8},null,{"$f":"(($D159*'fnd base rates'!C$107)\n+($E159*'fnd base rates'!C$108)\n+($F159*'fnd base rates'!C$109)\n+($G159*'fnd base rates'!C$110)\n+($H159*'fnd base rates'!C$111)\n+($I159*'fnd base rates'!C$112)\n+($J159*'fnd base rates'!C$113)\n+($K159*'fnd base rates'!C$114)\n+($M159*'fnd base rates'!C$116)\n+($N159*'fnd base rates'!C$117)\n+($O159*'fnd base rates'!C$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,3)))\n*$R159","v":5203.6981155840003},{"$f":"(($D159*'fnd base rates'!D$107)\n+($E159*'fnd base rates'!D$108)\n+($F159*'fnd base rates'!D$109)\n+($G159*'fnd base rates'!D$110)\n+($H159*'fnd base rates'!D$111)\n+($I159*'fnd base rates'!D$112)\n+($J159*'fnd base rates'!D$113)\n+($K159*'fnd base rates'!D$114)\n+($M159*'fnd base rates'!D$116)\n+($N159*'fnd base rates'!D$117)\n+($O159*'fnd base rates'!D$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,4)))\n*$R159","v":8533.1840000000011},{"$f":"(($D159*'fnd base rates'!E$107)\n+($E159*'fnd base rates'!E$108)\n+($F159*'fnd base rates'!E$109)\n+($G159*'fnd base rates'!E$110)\n+($H159*'fnd base rates'!E$111)\n+($I159*'fnd base rates'!E$112)\n+($J159*'fnd base rates'!E$113)\n+($K159*'fnd base rates'!E$114)\n+($M159*'fnd base rates'!E$116)\n+($N159*'fnd base rates'!E$117)\n+($O159*'fnd base rates'!E$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,5)))\n*$R159","v":51211.053512704006},{"$f":"(($D159*'fnd base rates'!F$107)\n+($E159*'fnd base rates'!F$108)\n+($F159*'fnd base rates'!F$109)\n+($G159*'fnd base rates'!F$110)\n+($H159*'fnd base rates'!F$111)\n+($I159*'fnd base rates'!F$112)\n+($J159*'fnd base rates'!F$113)\n+($K159*'fnd base rates'!F$114)\n+($M159*'fnd base rates'!F$116)\n+($N159*'fnd base rates'!F$117)\n+($O159*'fnd base rates'!F$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,6)))\n*$R159","v":10302.175490048003},{"$f":"(($D159*'fnd base rates'!G$107)\n+($E159*'fnd base rates'!G$108)\n+($F159*'fnd base rates'!G$109)\n+($G159*'fnd base rates'!G$110)\n+($H159*'fnd base rates'!G$111)\n+($I159*'fnd base rates'!G$112)\n+($J159*'fnd base rates'!G$113)\n+($K159*'fnd base rates'!G$114)\n+($M159*'fnd base rates'!G$116)\n+($N159*'fnd base rates'!G$117)\n+($O159*'fnd base rates'!G$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,7)))\n*$R159","v":2212.9008865280002},{"$f":"(($D159*'fnd base rates'!H$107)\n+($E159*'fnd base rates'!H$108)\n+($F159*'fnd base rates'!H$109)\n+($G159*'fnd base rates'!H$110)\n+($H159*'fnd base rates'!H$111)\n+($I159*'fnd base rates'!H$112)\n+($J159*'fnd base rates'!H$113)\n+($K159*'fnd base rates'!H$114)\n+($M159*'fnd base rates'!H$116)\n+($N159*'fnd base rates'!H$117)\n+($O159*'fnd base rates'!H$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,8)))","v":4844.3714719999998},{"$f":"(($D159*'fnd base rates'!I$107)\n+($E159*'fnd base rates'!I$108)\n+($F159*'fnd base rates'!I$109)\n+($G159*'fnd base rates'!I$110)\n+($H159*'fnd base rates'!I$111)\n+($I159*'fnd base rates'!I$112)\n+($J159*'fnd base rates'!I$113)\n+($K159*'fnd base rates'!I$114)\n+($M159*'fnd base rates'!I$116)\n+($N159*'fnd base rates'!I$117)\n+($O159*'fnd base rates'!I$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,9)))\n*$R159","v":3672.7289600000004},{"$f":"(($D159*'fnd base rates'!J$107)\n+($E159*'fnd base rates'!J$108)\n+($F159*'fnd base rates'!J$109)\n+($G159*'fnd base rates'!J$110)\n+($H159*'fnd base rates'!J$111)\n+($I159*'fnd base rates'!J$112)\n+($J159*'fnd base rates'!J$113)\n+($K159*'fnd base rates'!J$114)\n+($M159*'fnd base rates'!J$116)\n+($N159*'fnd base rates'!J$117)\n+($O159*'fnd base rates'!J$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,10)))\n*$R159","v":5051.9865600000003},{"$f":"(($D159*'fnd base rates'!K$107)\n+($E159*'fnd base rates'!K$108)\n+($F159*'fnd base rates'!K$109)\n+($G159*'fnd base rates'!K$110)\n+($H159*'fnd base rates'!K$111)\n+($I159*'fnd base rates'!K$112)\n+($J159*'fnd base rates'!K$113)\n+($K159*'fnd base rates'!K$114)\n+($M159*'fnd base rates'!K$116)\n+($N159*'fnd base rates'!K$117)\n+($O159*'fnd base rates'!K$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,11)))\n*$R159","v":10469.093995519999},{"$f":"(($D159*'fnd base rates'!L$107)\n+($E159*'fnd base rates'!L$108)\n+($F159*'fnd base rates'!L$109)\n+($G159*'fnd base rates'!L$110)\n+($H159*'fnd base rates'!L$111)\n+($I159*'fnd base rates'!L$112)\n+($J159*'fnd base rates'!L$113)\n+($K159*'fnd base rates'!L$114)\n+($M159*'fnd base rates'!L$116)\n+($N159*'fnd base rates'!L$117)\n+($O159*'fnd base rates'!L$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,12)))","v":14341.81344},{"$f":"(($D159*'fnd base rates'!M$107)\n+($E159*'fnd base rates'!M$108)\n+($F159*'fnd base rates'!M$109)\n+($G159*'fnd base rates'!M$110)\n+($H159*'fnd base rates'!M$111)\n+($I159*'fnd base rates'!M$112)\n+($J159*'fnd base rates'!M$113)\n+($K159*'fnd base rates'!M$114)\n+($M159*'fnd base rates'!M$116)\n+($N159*'fnd base rates'!M$117)\n+($O159*'fnd base rates'!M$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,13)))","v":0},115843.00643238401,null,428035346,"428","035","346",1,8,115843.00643238401,14480,0,14480,null,null,null,null,null,14480,0,14480,null,null,{"$f":"BC159-BA159","v":0}]
[428,428035350,"BROOKE",{"$f":"'fnd enro'!D160","v":0},{"$f":"'fnd enro'!E160","v":0},{"$f":"'fnd enro'!F160","v":0},{"$f":"'fnd enro'!G160","v":1},{"$f":"'fnd enro'!H160","v":0},{"$f":"'fnd enro'!I160","v":0},{"$f":"'fnd enro'!J160","v":0},{"$f":"'fnd enro'!K160","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L160","v":0},{"$f":"'fnd enro'!M160","v":0},{"$f":"'fnd enro'!N160","v":0},{"$f":"'fnd enro'!O160","v":0},{"$f":"'fnd enro'!P160","v":1},{"$f":"'fnd enro'!R160","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q160)","v":3},null,{"$f":"(($D160*'fnd base rates'!C$107)\n+($E160*'fnd base rates'!C$108)\n+($F160*'fnd base rates'!C$109)\n+($G160*'fnd base rates'!C$110)\n+($H160*'fnd base rates'!C$111)\n+($I160*'fnd base rates'!C$112)\n+($J160*'fnd base rates'!C$113)\n+($K160*'fnd base rates'!C$114)\n+($M160*'fnd base rates'!C$116)\n+($N160*'fnd base rates'!C$117)\n+($O160*'fnd base rates'!C$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,3)))\n*$R160","v":645.57714444800013},{"$f":"(($D160*'fnd base rates'!D$107)\n+($E160*'fnd base rates'!D$108)\n+($F160*'fnd base rates'!D$109)\n+($G160*'fnd base rates'!D$110)\n+($H160*'fnd base rates'!D$111)\n+($I160*'fnd base rates'!D$112)\n+($J160*'fnd base rates'!D$113)\n+($K160*'fnd base rates'!D$114)\n+($M160*'fnd base rates'!D$116)\n+($N160*'fnd base rates'!D$117)\n+($O160*'fnd base rates'!D$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,4)))\n*$R160","v":1125.76448},{"$f":"(($D160*'fnd base rates'!E$107)\n+($E160*'fnd base rates'!E$108)\n+($F160*'fnd base rates'!E$109)\n+($G160*'fnd base rates'!E$110)\n+($H160*'fnd base rates'!E$111)\n+($I160*'fnd base rates'!E$112)\n+($J160*'fnd base rates'!E$113)\n+($K160*'fnd base rates'!E$114)\n+($M160*'fnd base rates'!E$116)\n+($N160*'fnd base rates'!E$117)\n+($O160*'fnd base rates'!E$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,5)))\n*$R160","v":7085.5786490880009},{"$f":"(($D160*'fnd base rates'!F$107)\n+($E160*'fnd base rates'!F$108)\n+($F160*'fnd base rates'!F$109)\n+($G160*'fnd base rates'!F$110)\n+($H160*'fnd base rates'!F$111)\n+($I160*'fnd base rates'!F$112)\n+($J160*'fnd base rates'!F$113)\n+($K160*'fnd base rates'!F$114)\n+($M160*'fnd base rates'!F$116)\n+($N160*'fnd base rates'!F$117)\n+($O160*'fnd base rates'!F$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,6)))\n*$R160","v":1357.2216962560001},{"$f":"(($D160*'fnd base rates'!G$107)\n+($E160*'fnd base rates'!G$108)\n+($F160*'fnd base rates'!G$109)\n+($G160*'fnd base rates'!G$110)\n+($H160*'fnd base rates'!G$111)\n+($I160*'fnd base rates'!G$112)\n+($J160*'fnd base rates'!G$113)\n+($K160*'fnd base rates'!G$114)\n+($M160*'fnd base rates'!G$116)\n+($N160*'fnd base rates'!G$117)\n+($O160*'fnd base rates'!G$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,7)))\n*$R160","v":309.52869081600005},{"$f":"(($D160*'fnd base rates'!H$107)\n+($E160*'fnd base rates'!H$108)\n+($F160*'fnd base rates'!H$109)\n+($G160*'fnd base rates'!H$110)\n+($H160*'fnd base rates'!H$111)\n+($I160*'fnd base rates'!H$112)\n+($J160*'fnd base rates'!H$113)\n+($K160*'fnd base rates'!H$114)\n+($M160*'fnd base rates'!H$116)\n+($N160*'fnd base rates'!H$117)\n+($O160*'fnd base rates'!H$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,8)))","v":543.01893400000006},{"$f":"(($D160*'fnd base rates'!I$107)\n+($E160*'fnd base rates'!I$108)\n+($F160*'fnd base rates'!I$109)\n+($G160*'fnd base rates'!I$110)\n+($H160*'fnd base rates'!I$111)\n+($I160*'fnd base rates'!I$112)\n+($J160*'fnd base rates'!I$113)\n+($K160*'fnd base rates'!I$114)\n+($M160*'fnd base rates'!I$116)\n+($N160*'fnd base rates'!I$117)\n+($O160*'fnd base rates'!I$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,9)))\n*$R160","v":449.26784000000004},{"$f":"(($D160*'fnd base rates'!J$107)\n+($E160*'fnd base rates'!J$108)\n+($F160*'fnd base rates'!J$109)\n+($G160*'fnd base rates'!J$110)\n+($H160*'fnd base rates'!J$111)\n+($I160*'fnd base rates'!J$112)\n+($J160*'fnd base rates'!J$113)\n+($K160*'fnd base rates'!J$114)\n+($M160*'fnd base rates'!J$116)\n+($N160*'fnd base rates'!J$117)\n+($O160*'fnd base rates'!J$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,10)))\n*$R160","v":768.28032000000019},{"$f":"(($D160*'fnd base rates'!K$107)\n+($E160*'fnd base rates'!K$108)\n+($F160*'fnd base rates'!K$109)\n+($G160*'fnd base rates'!K$110)\n+($H160*'fnd base rates'!K$111)\n+($I160*'fnd base rates'!K$112)\n+($J160*'fnd base rates'!K$113)\n+($K160*'fnd base rates'!K$114)\n+($M160*'fnd base rates'!K$116)\n+($N160*'fnd base rates'!K$117)\n+($O160*'fnd base rates'!K$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,11)))\n*$R160","v":1197.0283494400001},{"$f":"(($D160*'fnd base rates'!L$107)\n+($E160*'fnd base rates'!L$108)\n+($F160*'fnd base rates'!L$109)\n+($G160*'fnd base rates'!L$110)\n+($H160*'fnd base rates'!L$111)\n+($I160*'fnd base rates'!L$112)\n+($J160*'fnd base rates'!L$113)\n+($K160*'fnd base rates'!L$114)\n+($M160*'fnd base rates'!L$116)\n+($N160*'fnd base rates'!L$117)\n+($O160*'fnd base rates'!L$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,12)))","v":1871.91668},{"$f":"(($D160*'fnd base rates'!M$107)\n+($E160*'fnd base rates'!M$108)\n+($F160*'fnd base rates'!M$109)\n+($G160*'fnd base rates'!M$110)\n+($H160*'fnd base rates'!M$111)\n+($I160*'fnd base rates'!M$112)\n+($J160*'fnd base rates'!M$113)\n+($K160*'fnd base rates'!M$114)\n+($M160*'fnd base rates'!M$116)\n+($N160*'fnd base rates'!M$117)\n+($O160*'fnd base rates'!M$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,13)))","v":0},15353.182784048002,null,428035350,"428","035","350",1,1,15353.182784048002,15353,0,15353,null,null,null,null,null,15353,0,15353,null,null,{"$f":"BC160-BA160","v":0}]
[429,429163030,"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":0},{"$f":"'fnd enro'!H161","v":0},{"$f":"'fnd enro'!I161","v":2},{"$f":"'fnd enro'!J161","v":0},{"$f":"'fnd enro'!K161","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L161","v":0},{"$f":"'fnd enro'!M161","v":0},{"$f":"'fnd enro'!N161","v":0},{"$f":"'fnd enro'!O161","v":0},{"$f":"'fnd enro'!P161","v":2},{"$f":"'fnd enro'!R161","v":2},1,{"$f":"VALUE('fnd enro'!Q161)","v":7},null,{"$f":"(($D161*'fnd base rates'!C$107)\n+($E161*'fnd base rates'!C$108)\n+($F161*'fnd base rates'!C$109)\n+($G161*'fnd base rates'!C$110)\n+($H161*'fnd base rates'!C$111)\n+($I161*'fnd base rates'!C$112)\n+($J161*'fnd base rates'!C$113)\n+($K161*'fnd base rates'!C$114)\n+($M161*'fnd base rates'!C$116)\n+($N161*'fnd base rates'!C$117)\n+($O161*'fnd base rates'!C$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,3)))\n*$R161","v":1210.2026920000001},{"$f":"(($D161*'fnd base rates'!D$107)\n+($E161*'fnd base rates'!D$108)\n+($F161*'fnd base rates'!D$109)\n+($G161*'fnd base rates'!D$110)\n+($H161*'fnd base rates'!D$111)\n+($I161*'fnd base rates'!D$112)\n+($J161*'fnd base rates'!D$113)\n+($K161*'fnd base rates'!D$114)\n+($M161*'fnd base rates'!D$116)\n+($N161*'fnd base rates'!D$117)\n+($O161*'fnd base rates'!D$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,4)))\n*$R161","v":2180.6000000000004},{"$f":"(($D161*'fnd base rates'!E$107)\n+($E161*'fnd base rates'!E$108)\n+($F161*'fnd base rates'!E$109)\n+($G161*'fnd base rates'!E$110)\n+($H161*'fnd base rates'!E$111)\n+($I161*'fnd base rates'!E$112)\n+($J161*'fnd base rates'!E$113)\n+($K161*'fnd base rates'!E$114)\n+($M161*'fnd base rates'!E$116)\n+($N161*'fnd base rates'!E$117)\n+($O161*'fnd base rates'!E$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,5)))\n*$R161","v":16174.060751999999},{"$f":"(($D161*'fnd base rates'!F$107)\n+($E161*'fnd base rates'!F$108)\n+($F161*'fnd base rates'!F$109)\n+($G161*'fnd base rates'!F$110)\n+($H161*'fnd base rates'!F$111)\n+($I161*'fnd base rates'!F$112)\n+($J161*'fnd base rates'!F$113)\n+($K161*'fnd base rates'!F$114)\n+($M161*'fnd base rates'!F$116)\n+($N161*'fnd base rates'!F$117)\n+($O161*'fnd base rates'!F$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,6)))\n*$R161","v":1773.7728240000001},{"$f":"(($D161*'fnd base rates'!G$107)\n+($E161*'fnd base rates'!G$108)\n+($F161*'fnd base rates'!G$109)\n+($G161*'fnd base rates'!G$110)\n+($H161*'fnd base rates'!G$111)\n+($I161*'fnd base rates'!G$112)\n+($J161*'fnd base rates'!G$113)\n+($K161*'fnd base rates'!G$114)\n+($M161*'fnd base rates'!G$116)\n+($N161*'fnd base rates'!G$117)\n+($O161*'fnd base rates'!G$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,7)))\n*$R161","v":635.80656399999998},{"$f":"(($D161*'fnd base rates'!H$107)\n+($E161*'fnd base rates'!H$108)\n+($F161*'fnd base rates'!H$109)\n+($G161*'fnd base rates'!H$110)\n+($H161*'fnd base rates'!H$111)\n+($I161*'fnd base rates'!H$112)\n+($J161*'fnd base rates'!H$113)\n+($K161*'fnd base rates'!H$114)\n+($M161*'fnd base rates'!H$116)\n+($N161*'fnd base rates'!H$117)\n+($O161*'fnd base rates'!H$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,8)))","v":1703.377868},{"$f":"(($D161*'fnd base rates'!I$107)\n+($E161*'fnd base rates'!I$108)\n+($F161*'fnd base rates'!I$109)\n+($G161*'fnd base rates'!I$110)\n+($H161*'fnd base rates'!I$111)\n+($I161*'fnd base rates'!I$112)\n+($J161*'fnd base rates'!I$113)\n+($K161*'fnd base rates'!I$114)\n+($M161*'fnd base rates'!I$116)\n+($N161*'fnd base rates'!I$117)\n+($O161*'fnd base rates'!I$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,9)))\n*$R161","v":1109},{"$f":"(($D161*'fnd base rates'!J$107)\n+($E161*'fnd base rates'!J$108)\n+($F161*'fnd base rates'!J$109)\n+($G161*'fnd base rates'!J$110)\n+($H161*'fnd base rates'!J$111)\n+($I161*'fnd base rates'!J$112)\n+($J161*'fnd base rates'!J$113)\n+($K161*'fnd base rates'!J$114)\n+($M161*'fnd base rates'!J$116)\n+($N161*'fnd base rates'!J$117)\n+($O161*'fnd base rates'!J$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,10)))\n*$R161","v":2483.56},{"$f":"(($D161*'fnd base rates'!K$107)\n+($E161*'fnd base rates'!K$108)\n+($F161*'fnd base rates'!K$109)\n+($G161*'fnd base rates'!K$110)\n+($H161*'fnd base rates'!K$111)\n+($I161*'fnd base rates'!K$112)\n+($J161*'fnd base rates'!K$113)\n+($K161*'fnd base rates'!K$114)\n+($M161*'fnd base rates'!K$116)\n+($N161*'fnd base rates'!K$117)\n+($O161*'fnd base rates'!K$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,11)))\n*$R161","v":2300.11976},{"$f":"(($D161*'fnd base rates'!L$107)\n+($E161*'fnd base rates'!L$108)\n+($F161*'fnd base rates'!L$109)\n+($G161*'fnd base rates'!L$110)\n+($H161*'fnd base rates'!L$111)\n+($I161*'fnd base rates'!L$112)\n+($J161*'fnd base rates'!L$113)\n+($K161*'fnd base rates'!L$114)\n+($M161*'fnd base rates'!L$116)\n+($N161*'fnd base rates'!L$117)\n+($O161*'fnd base rates'!L$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,12)))","v":3765.3533600000001},{"$f":"(($D161*'fnd base rates'!M$107)\n+($E161*'fnd base rates'!M$108)\n+($F161*'fnd base rates'!M$109)\n+($G161*'fnd base rates'!M$110)\n+($H161*'fnd base rates'!M$111)\n+($I161*'fnd base rates'!M$112)\n+($J161*'fnd base rates'!M$113)\n+($K161*'fnd base rates'!M$114)\n+($M161*'fnd base rates'!M$116)\n+($N161*'fnd base rates'!M$117)\n+($O161*'fnd base rates'!M$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,13)))","v":0},33335.853819999997,null,429163030,"429","163","030",1,2,33335.853819999997,16668,0,16668,null,null,null,null,null,16668,0,16668,null,null,{"$f":"BC161-BA161","v":0}]
[429,429163035,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D162","v":0},{"$f":"'fnd enro'!E162","v":0},{"$f":"'fnd enro'!F162","v":0},{"$f":"'fnd enro'!G162","v":0},{"$f":"'fnd enro'!H162","v":1},{"$f":"'fnd enro'!I162","v":1},{"$f":"'fnd enro'!J162","v":0},{"$f":"'fnd enro'!K162","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L162","v":0},{"$f":"'fnd enro'!M162","v":0},{"$f":"'fnd enro'!N162","v":0},{"$f":"'fnd enro'!O162","v":0},{"$f":"'fnd enro'!P162","v":0},{"$f":"'fnd enro'!R162","v":2},1,{"$f":"VALUE('fnd enro'!Q162)","v":11},null,{"$f":"(($D162*'fnd base rates'!C$107)\n+($E162*'fnd base rates'!C$108)\n+($F162*'fnd base rates'!C$109)\n+($G162*'fnd base rates'!C$110)\n+($H162*'fnd base rates'!C$111)\n+($I162*'fnd base rates'!C$112)\n+($J162*'fnd base rates'!C$113)\n+($K162*'fnd base rates'!C$114)\n+($M162*'fnd base rates'!C$116)\n+($N162*'fnd base rates'!C$117)\n+($O162*'fnd base rates'!C$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,3)))\n*$R162","v":1072.9226920000001},{"$f":"(($D162*'fnd base rates'!D$107)\n+($E162*'fnd base rates'!D$108)\n+($F162*'fnd base rates'!D$109)\n+($G162*'fnd base rates'!D$110)\n+($H162*'fnd base rates'!D$111)\n+($I162*'fnd base rates'!D$112)\n+($J162*'fnd base rates'!D$113)\n+($K162*'fnd base rates'!D$114)\n+($M162*'fnd base rates'!D$116)\n+($N162*'fnd base rates'!D$117)\n+($O162*'fnd base rates'!D$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,4)))\n*$R162","v":1530.16},{"$f":"(($D162*'fnd base rates'!E$107)\n+($E162*'fnd base rates'!E$108)\n+($F162*'fnd base rates'!E$109)\n+($G162*'fnd base rates'!E$110)\n+($H162*'fnd base rates'!E$111)\n+($I162*'fnd base rates'!E$112)\n+($J162*'fnd base rates'!E$113)\n+($K162*'fnd base rates'!E$114)\n+($M162*'fnd base rates'!E$116)\n+($N162*'fnd base rates'!E$117)\n+($O162*'fnd base rates'!E$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,5)))\n*$R162","v":8371.6807520000002},{"$f":"(($D162*'fnd base rates'!F$107)\n+($E162*'fnd base rates'!F$108)\n+($F162*'fnd base rates'!F$109)\n+($G162*'fnd base rates'!F$110)\n+($H162*'fnd base rates'!F$111)\n+($I162*'fnd base rates'!F$112)\n+($J162*'fnd base rates'!F$113)\n+($K162*'fnd base rates'!F$114)\n+($M162*'fnd base rates'!F$116)\n+($N162*'fnd base rates'!F$117)\n+($O162*'fnd base rates'!F$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,6)))\n*$R162","v":1882.2628240000001},{"$f":"(($D162*'fnd base rates'!G$107)\n+($E162*'fnd base rates'!G$108)\n+($F162*'fnd base rates'!G$109)\n+($G162*'fnd base rates'!G$110)\n+($H162*'fnd base rates'!G$111)\n+($I162*'fnd base rates'!G$112)\n+($J162*'fnd base rates'!G$113)\n+($K162*'fnd base rates'!G$114)\n+($M162*'fnd base rates'!G$116)\n+($N162*'fnd base rates'!G$117)\n+($O162*'fnd base rates'!G$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,7)))\n*$R162","v":332.33656399999995},{"$f":"(($D162*'fnd base rates'!H$107)\n+($E162*'fnd base rates'!H$108)\n+($F162*'fnd base rates'!H$109)\n+($G162*'fnd base rates'!H$110)\n+($H162*'fnd base rates'!H$111)\n+($I162*'fnd base rates'!H$112)\n+($J162*'fnd base rates'!H$113)\n+($K162*'fnd base rates'!H$114)\n+($M162*'fnd base rates'!H$116)\n+($N162*'fnd base rates'!H$117)\n+($O162*'fnd base rates'!H$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D162*'fnd base rates'!I$107)\n+($E162*'fnd base rates'!I$108)\n+($F162*'fnd base rates'!I$109)\n+($G162*'fnd base rates'!I$110)\n+($H162*'fnd base rates'!I$111)\n+($I162*'fnd base rates'!I$112)\n+($J162*'fnd base rates'!I$113)\n+($K162*'fnd base rates'!I$114)\n+($M162*'fnd base rates'!I$116)\n+($N162*'fnd base rates'!I$117)\n+($O162*'fnd base rates'!I$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,9)))\n*$R162","v":788.63},{"$f":"(($D162*'fnd base rates'!J$107)\n+($E162*'fnd base rates'!J$108)\n+($F162*'fnd base rates'!J$109)\n+($G162*'fnd base rates'!J$110)\n+($H162*'fnd base rates'!J$111)\n+($I162*'fnd base rates'!J$112)\n+($J162*'fnd base rates'!J$113)\n+($K162*'fnd base rates'!J$114)\n+($M162*'fnd base rates'!J$116)\n+($N162*'fnd base rates'!J$117)\n+($O162*'fnd base rates'!J$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,10)))\n*$R162","v":822.56},{"$f":"(($D162*'fnd base rates'!K$107)\n+($E162*'fnd base rates'!K$108)\n+($F162*'fnd base rates'!K$109)\n+($G162*'fnd base rates'!K$110)\n+($H162*'fnd base rates'!K$111)\n+($I162*'fnd base rates'!K$112)\n+($J162*'fnd base rates'!K$113)\n+($K162*'fnd base rates'!K$114)\n+($M162*'fnd base rates'!K$116)\n+($N162*'fnd base rates'!K$117)\n+($O162*'fnd base rates'!K$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,11)))\n*$R162","v":2332.21976},{"$f":"(($D162*'fnd base rates'!L$107)\n+($E162*'fnd base rates'!L$108)\n+($F162*'fnd base rates'!L$109)\n+($G162*'fnd base rates'!L$110)\n+($H162*'fnd base rates'!L$111)\n+($I162*'fnd base rates'!L$112)\n+($J162*'fnd base rates'!L$113)\n+($K162*'fnd base rates'!L$114)\n+($M162*'fnd base rates'!L$116)\n+($N162*'fnd base rates'!L$117)\n+($O162*'fnd base rates'!L$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D162*'fnd base rates'!M$107)\n+($E162*'fnd base rates'!M$108)\n+($F162*'fnd base rates'!M$109)\n+($G162*'fnd base rates'!M$110)\n+($H162*'fnd base rates'!M$111)\n+($I162*'fnd base rates'!M$112)\n+($J162*'fnd base rates'!M$113)\n+($K162*'fnd base rates'!M$114)\n+($M162*'fnd base rates'!M$116)\n+($N162*'fnd base rates'!M$117)\n+($O162*'fnd base rates'!M$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,13)))","v":0},21365.893819999998,null,429163035,"429","163","035",1,2,21365.893819999998,10683,0,10683,null,null,null,null,null,10683,0,10683,null,null,{"$f":"BC162-BA162","v":0}]
[429,429163049,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D163","v":0},{"$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":1},{"$f":"'fnd enro'!J163","v":0},{"$f":"'fnd enro'!K163","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L163","v":0},{"$f":"'fnd enro'!M163","v":0},{"$f":"'fnd enro'!N163","v":0},{"$f":"'fnd enro'!O163","v":0},{"$f":"'fnd enro'!P163","v":1},{"$f":"'fnd enro'!R163","v":1},1,{"$f":"VALUE('fnd enro'!Q163)","v":8},null,{"$f":"(($D163*'fnd base rates'!C$107)\n+($E163*'fnd base rates'!C$108)\n+($F163*'fnd base rates'!C$109)\n+($G163*'fnd base rates'!C$110)\n+($H163*'fnd base rates'!C$111)\n+($I163*'fnd base rates'!C$112)\n+($J163*'fnd base rates'!C$113)\n+($K163*'fnd base rates'!C$114)\n+($M163*'fnd base rates'!C$116)\n+($N163*'fnd base rates'!C$117)\n+($O163*'fnd base rates'!C$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,3)))\n*$R163","v":608.66134600000009},{"$f":"(($D163*'fnd base rates'!D$107)\n+($E163*'fnd base rates'!D$108)\n+($F163*'fnd base rates'!D$109)\n+($G163*'fnd base rates'!D$110)\n+($H163*'fnd base rates'!D$111)\n+($I163*'fnd base rates'!D$112)\n+($J163*'fnd base rates'!D$113)\n+($K163*'fnd base rates'!D$114)\n+($M163*'fnd base rates'!D$116)\n+($N163*'fnd base rates'!D$117)\n+($O163*'fnd base rates'!D$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,4)))\n*$R163","v":1107.1600000000001},{"$f":"(($D163*'fnd base rates'!E$107)\n+($E163*'fnd base rates'!E$108)\n+($F163*'fnd base rates'!E$109)\n+($G163*'fnd base rates'!E$110)\n+($H163*'fnd base rates'!E$111)\n+($I163*'fnd base rates'!E$112)\n+($J163*'fnd base rates'!E$113)\n+($K163*'fnd base rates'!E$114)\n+($M163*'fnd base rates'!E$116)\n+($N163*'fnd base rates'!E$117)\n+($O163*'fnd base rates'!E$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,5)))\n*$R163","v":8251.5603759999995},{"$f":"(($D163*'fnd base rates'!F$107)\n+($E163*'fnd base rates'!F$108)\n+($F163*'fnd base rates'!F$109)\n+($G163*'fnd base rates'!F$110)\n+($H163*'fnd base rates'!F$111)\n+($I163*'fnd base rates'!F$112)\n+($J163*'fnd base rates'!F$113)\n+($K163*'fnd base rates'!F$114)\n+($M163*'fnd base rates'!F$116)\n+($N163*'fnd base rates'!F$117)\n+($O163*'fnd base rates'!F$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,6)))\n*$R163","v":886.88641200000006},{"$f":"(($D163*'fnd base rates'!G$107)\n+($E163*'fnd base rates'!G$108)\n+($F163*'fnd base rates'!G$109)\n+($G163*'fnd base rates'!G$110)\n+($H163*'fnd base rates'!G$111)\n+($I163*'fnd base rates'!G$112)\n+($J163*'fnd base rates'!G$113)\n+($K163*'fnd base rates'!G$114)\n+($M163*'fnd base rates'!G$116)\n+($N163*'fnd base rates'!G$117)\n+($O163*'fnd base rates'!G$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,7)))\n*$R163","v":325.893282},{"$f":"(($D163*'fnd base rates'!H$107)\n+($E163*'fnd base rates'!H$108)\n+($F163*'fnd base rates'!H$109)\n+($G163*'fnd base rates'!H$110)\n+($H163*'fnd base rates'!H$111)\n+($I163*'fnd base rates'!H$112)\n+($J163*'fnd base rates'!H$113)\n+($K163*'fnd base rates'!H$114)\n+($M163*'fnd base rates'!H$116)\n+($N163*'fnd base rates'!H$117)\n+($O163*'fnd base rates'!H$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,8)))","v":852.91893400000004},{"$f":"(($D163*'fnd base rates'!I$107)\n+($E163*'fnd base rates'!I$108)\n+($F163*'fnd base rates'!I$109)\n+($G163*'fnd base rates'!I$110)\n+($H163*'fnd base rates'!I$111)\n+($I163*'fnd base rates'!I$112)\n+($J163*'fnd base rates'!I$113)\n+($K163*'fnd base rates'!I$114)\n+($M163*'fnd base rates'!I$116)\n+($N163*'fnd base rates'!I$117)\n+($O163*'fnd base rates'!I$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,9)))\n*$R163","v":561.16},{"$f":"(($D163*'fnd base rates'!J$107)\n+($E163*'fnd base rates'!J$108)\n+($F163*'fnd base rates'!J$109)\n+($G163*'fnd base rates'!J$110)\n+($H163*'fnd base rates'!J$111)\n+($I163*'fnd base rates'!J$112)\n+($J163*'fnd base rates'!J$113)\n+($K163*'fnd base rates'!J$114)\n+($M163*'fnd base rates'!J$116)\n+($N163*'fnd base rates'!J$117)\n+($O163*'fnd base rates'!J$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,10)))\n*$R163","v":1276.3899999999999},{"$f":"(($D163*'fnd base rates'!K$107)\n+($E163*'fnd base rates'!K$108)\n+($F163*'fnd base rates'!K$109)\n+($G163*'fnd base rates'!K$110)\n+($H163*'fnd base rates'!K$111)\n+($I163*'fnd base rates'!K$112)\n+($J163*'fnd base rates'!K$113)\n+($K163*'fnd base rates'!K$114)\n+($M163*'fnd base rates'!K$116)\n+($N163*'fnd base rates'!K$117)\n+($O163*'fnd base rates'!K$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,11)))\n*$R163","v":1150.05988},{"$f":"(($D163*'fnd base rates'!L$107)\n+($E163*'fnd base rates'!L$108)\n+($F163*'fnd base rates'!L$109)\n+($G163*'fnd base rates'!L$110)\n+($H163*'fnd base rates'!L$111)\n+($I163*'fnd base rates'!L$112)\n+($J163*'fnd base rates'!L$113)\n+($K163*'fnd base rates'!L$114)\n+($M163*'fnd base rates'!L$116)\n+($N163*'fnd base rates'!L$117)\n+($O163*'fnd base rates'!L$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,12)))","v":1909.2866800000002},{"$f":"(($D163*'fnd base rates'!M$107)\n+($E163*'fnd base rates'!M$108)\n+($F163*'fnd base rates'!M$109)\n+($G163*'fnd base rates'!M$110)\n+($H163*'fnd base rates'!M$111)\n+($I163*'fnd base rates'!M$112)\n+($J163*'fnd base rates'!M$113)\n+($K163*'fnd base rates'!M$114)\n+($M163*'fnd base rates'!M$116)\n+($N163*'fnd base rates'!M$117)\n+($O163*'fnd base rates'!M$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,13)))","v":0},16929.976909999998,null,429163049,"429","163","049",1,1,16929.976909999998,16930,0,16930,null,null,null,null,null,16930,0,16930,null,null,{"$f":"BC163-BA163","v":0}]
[429,429163057,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D164","v":0},{"$f":"'fnd enro'!E164","v":0},{"$f":"'fnd enro'!F164","v":0},{"$f":"'fnd enro'!G164","v":0},{"$f":"'fnd enro'!H164","v":0},{"$f":"'fnd enro'!I164","v":2},{"$f":"'fnd enro'!J164","v":0},{"$f":"'fnd enro'!K164","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L164","v":0},{"$f":"'fnd enro'!M164","v":0},{"$f":"'fnd enro'!N164","v":0},{"$f":"'fnd enro'!O164","v":1},{"$f":"'fnd enro'!P164","v":2},{"$f":"'fnd enro'!R164","v":2},1,{"$f":"VALUE('fnd enro'!Q164)","v":12},null,{"$f":"(($D164*'fnd base rates'!C$107)\n+($E164*'fnd base rates'!C$108)\n+($F164*'fnd base rates'!C$109)\n+($G164*'fnd base rates'!C$110)\n+($H164*'fnd base rates'!C$111)\n+($I164*'fnd base rates'!C$112)\n+($J164*'fnd base rates'!C$113)\n+($K164*'fnd base rates'!C$114)\n+($M164*'fnd base rates'!C$116)\n+($N164*'fnd base rates'!C$117)\n+($O164*'fnd base rates'!C$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,3)))\n*$R164","v":1348.3926920000001},{"$f":"(($D164*'fnd base rates'!D$107)\n+($E164*'fnd base rates'!D$108)\n+($F164*'fnd base rates'!D$109)\n+($G164*'fnd base rates'!D$110)\n+($H164*'fnd base rates'!D$111)\n+($I164*'fnd base rates'!D$112)\n+($J164*'fnd base rates'!D$113)\n+($K164*'fnd base rates'!D$114)\n+($M164*'fnd base rates'!D$116)\n+($N164*'fnd base rates'!D$117)\n+($O164*'fnd base rates'!D$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,4)))\n*$R164","v":2537.64},{"$f":"(($D164*'fnd base rates'!E$107)\n+($E164*'fnd base rates'!E$108)\n+($F164*'fnd base rates'!E$109)\n+($G164*'fnd base rates'!E$110)\n+($H164*'fnd base rates'!E$111)\n+($I164*'fnd base rates'!E$112)\n+($J164*'fnd base rates'!E$113)\n+($K164*'fnd base rates'!E$114)\n+($M164*'fnd base rates'!E$116)\n+($N164*'fnd base rates'!E$117)\n+($O164*'fnd base rates'!E$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,5)))\n*$R164","v":19177.700752000001},{"$f":"(($D164*'fnd base rates'!F$107)\n+($E164*'fnd base rates'!F$108)\n+($F164*'fnd base rates'!F$109)\n+($G164*'fnd base rates'!F$110)\n+($H164*'fnd base rates'!F$111)\n+($I164*'fnd base rates'!F$112)\n+($J164*'fnd base rates'!F$113)\n+($K164*'fnd base rates'!F$114)\n+($M164*'fnd base rates'!F$116)\n+($N164*'fnd base rates'!F$117)\n+($O164*'fnd base rates'!F$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,6)))\n*$R164","v":1948.112824},{"$f":"(($D164*'fnd base rates'!G$107)\n+($E164*'fnd base rates'!G$108)\n+($F164*'fnd base rates'!G$109)\n+($G164*'fnd base rates'!G$110)\n+($H164*'fnd base rates'!G$111)\n+($I164*'fnd base rates'!G$112)\n+($J164*'fnd base rates'!G$113)\n+($K164*'fnd base rates'!G$114)\n+($M164*'fnd base rates'!G$116)\n+($N164*'fnd base rates'!G$117)\n+($O164*'fnd base rates'!G$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,7)))\n*$R164","v":772.12656399999992},{"$f":"(($D164*'fnd base rates'!H$107)\n+($E164*'fnd base rates'!H$108)\n+($F164*'fnd base rates'!H$109)\n+($G164*'fnd base rates'!H$110)\n+($H164*'fnd base rates'!H$111)\n+($I164*'fnd base rates'!H$112)\n+($J164*'fnd base rates'!H$113)\n+($K164*'fnd base rates'!H$114)\n+($M164*'fnd base rates'!H$116)\n+($N164*'fnd base rates'!H$117)\n+($O164*'fnd base rates'!H$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,8)))","v":1841.157868},{"$f":"(($D164*'fnd base rates'!I$107)\n+($E164*'fnd base rates'!I$108)\n+($F164*'fnd base rates'!I$109)\n+($G164*'fnd base rates'!I$110)\n+($H164*'fnd base rates'!I$111)\n+($I164*'fnd base rates'!I$112)\n+($J164*'fnd base rates'!I$113)\n+($K164*'fnd base rates'!I$114)\n+($M164*'fnd base rates'!I$116)\n+($N164*'fnd base rates'!I$117)\n+($O164*'fnd base rates'!I$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,9)))\n*$R164","v":1255.93},{"$f":"(($D164*'fnd base rates'!J$107)\n+($E164*'fnd base rates'!J$108)\n+($F164*'fnd base rates'!J$109)\n+($G164*'fnd base rates'!J$110)\n+($H164*'fnd base rates'!J$111)\n+($I164*'fnd base rates'!J$112)\n+($J164*'fnd base rates'!J$113)\n+($K164*'fnd base rates'!J$114)\n+($M164*'fnd base rates'!J$116)\n+($N164*'fnd base rates'!J$117)\n+($O164*'fnd base rates'!J$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,10)))\n*$R164","v":2883.69},{"$f":"(($D164*'fnd base rates'!K$107)\n+($E164*'fnd base rates'!K$108)\n+($F164*'fnd base rates'!K$109)\n+($G164*'fnd base rates'!K$110)\n+($H164*'fnd base rates'!K$111)\n+($I164*'fnd base rates'!K$112)\n+($J164*'fnd base rates'!K$113)\n+($K164*'fnd base rates'!K$114)\n+($M164*'fnd base rates'!K$116)\n+($N164*'fnd base rates'!K$117)\n+($O164*'fnd base rates'!K$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,11)))\n*$R164","v":2598.9797600000002},{"$f":"(($D164*'fnd base rates'!L$107)\n+($E164*'fnd base rates'!L$108)\n+($F164*'fnd base rates'!L$109)\n+($G164*'fnd base rates'!L$110)\n+($H164*'fnd base rates'!L$111)\n+($I164*'fnd base rates'!L$112)\n+($J164*'fnd base rates'!L$113)\n+($K164*'fnd base rates'!L$114)\n+($M164*'fnd base rates'!L$116)\n+($N164*'fnd base rates'!L$117)\n+($O164*'fnd base rates'!L$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,12)))","v":4327.7733600000001},{"$f":"(($D164*'fnd base rates'!M$107)\n+($E164*'fnd base rates'!M$108)\n+($F164*'fnd base rates'!M$109)\n+($G164*'fnd base rates'!M$110)\n+($H164*'fnd base rates'!M$111)\n+($I164*'fnd base rates'!M$112)\n+($J164*'fnd base rates'!M$113)\n+($K164*'fnd base rates'!M$114)\n+($M164*'fnd base rates'!M$116)\n+($N164*'fnd base rates'!M$117)\n+($O164*'fnd base rates'!M$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,13)))","v":0},38691.503819999998,null,429163057,"429","163","057",1,2,38691.503819999998,19346,0,19346,null,null,null,null,null,19346,0,19346,null,null,{"$f":"BC164-BA164","v":0}]
[429,429163071,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D165","v":0},{"$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":2},{"$f":"'fnd enro'!J165","v":0},{"$f":"'fnd enro'!K165","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L165","v":0},{"$f":"'fnd enro'!M165","v":0},{"$f":"'fnd enro'!N165","v":0},{"$f":"'fnd enro'!O165","v":0},{"$f":"'fnd enro'!P165","v":2},{"$f":"'fnd enro'!R165","v":2},1,{"$f":"VALUE('fnd enro'!Q165)","v":5},null,{"$f":"(($D165*'fnd base rates'!C$107)\n+($E165*'fnd base rates'!C$108)\n+($F165*'fnd base rates'!C$109)\n+($G165*'fnd base rates'!C$110)\n+($H165*'fnd base rates'!C$111)\n+($I165*'fnd base rates'!C$112)\n+($J165*'fnd base rates'!C$113)\n+($K165*'fnd base rates'!C$114)\n+($M165*'fnd base rates'!C$116)\n+($N165*'fnd base rates'!C$117)\n+($O165*'fnd base rates'!C$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,3)))\n*$R165","v":1192.6626920000001},{"$f":"(($D165*'fnd base rates'!D$107)\n+($E165*'fnd base rates'!D$108)\n+($F165*'fnd base rates'!D$109)\n+($G165*'fnd base rates'!D$110)\n+($H165*'fnd base rates'!D$111)\n+($I165*'fnd base rates'!D$112)\n+($J165*'fnd base rates'!D$113)\n+($K165*'fnd base rates'!D$114)\n+($M165*'fnd base rates'!D$116)\n+($N165*'fnd base rates'!D$117)\n+($O165*'fnd base rates'!D$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,4)))\n*$R165","v":2097.48},{"$f":"(($D165*'fnd base rates'!E$107)\n+($E165*'fnd base rates'!E$108)\n+($F165*'fnd base rates'!E$109)\n+($G165*'fnd base rates'!E$110)\n+($H165*'fnd base rates'!E$111)\n+($I165*'fnd base rates'!E$112)\n+($J165*'fnd base rates'!E$113)\n+($K165*'fnd base rates'!E$114)\n+($M165*'fnd base rates'!E$116)\n+($N165*'fnd base rates'!E$117)\n+($O165*'fnd base rates'!E$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,5)))\n*$R165","v":15362.620751999999},{"$f":"(($D165*'fnd base rates'!F$107)\n+($E165*'fnd base rates'!F$108)\n+($F165*'fnd base rates'!F$109)\n+($G165*'fnd base rates'!F$110)\n+($H165*'fnd base rates'!F$111)\n+($I165*'fnd base rates'!F$112)\n+($J165*'fnd base rates'!F$113)\n+($K165*'fnd base rates'!F$114)\n+($M165*'fnd base rates'!F$116)\n+($N165*'fnd base rates'!F$117)\n+($O165*'fnd base rates'!F$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,6)))\n*$R165","v":1773.7728240000001},{"$f":"(($D165*'fnd base rates'!G$107)\n+($E165*'fnd base rates'!G$108)\n+($F165*'fnd base rates'!G$109)\n+($G165*'fnd base rates'!G$110)\n+($H165*'fnd base rates'!G$111)\n+($I165*'fnd base rates'!G$112)\n+($J165*'fnd base rates'!G$113)\n+($K165*'fnd base rates'!G$114)\n+($M165*'fnd base rates'!G$116)\n+($N165*'fnd base rates'!G$117)\n+($O165*'fnd base rates'!G$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,7)))\n*$R165","v":596.46656399999995},{"$f":"(($D165*'fnd base rates'!H$107)\n+($E165*'fnd base rates'!H$108)\n+($F165*'fnd base rates'!H$109)\n+($G165*'fnd base rates'!H$110)\n+($H165*'fnd base rates'!H$111)\n+($I165*'fnd base rates'!H$112)\n+($J165*'fnd base rates'!H$113)\n+($K165*'fnd base rates'!H$114)\n+($M165*'fnd base rates'!H$116)\n+($N165*'fnd base rates'!H$117)\n+($O165*'fnd base rates'!H$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,8)))","v":1697.3378680000001},{"$f":"(($D165*'fnd base rates'!I$107)\n+($E165*'fnd base rates'!I$108)\n+($F165*'fnd base rates'!I$109)\n+($G165*'fnd base rates'!I$110)\n+($H165*'fnd base rates'!I$111)\n+($I165*'fnd base rates'!I$112)\n+($J165*'fnd base rates'!I$113)\n+($K165*'fnd base rates'!I$114)\n+($M165*'fnd base rates'!I$116)\n+($N165*'fnd base rates'!I$117)\n+($O165*'fnd base rates'!I$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,9)))\n*$R165","v":1076.1399999999999},{"$f":"(($D165*'fnd base rates'!J$107)\n+($E165*'fnd base rates'!J$108)\n+($F165*'fnd base rates'!J$109)\n+($G165*'fnd base rates'!J$110)\n+($H165*'fnd base rates'!J$111)\n+($I165*'fnd base rates'!J$112)\n+($J165*'fnd base rates'!J$113)\n+($K165*'fnd base rates'!J$114)\n+($M165*'fnd base rates'!J$116)\n+($N165*'fnd base rates'!J$117)\n+($O165*'fnd base rates'!J$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,10)))\n*$R165","v":2312.8199999999997},{"$f":"(($D165*'fnd base rates'!K$107)\n+($E165*'fnd base rates'!K$108)\n+($F165*'fnd base rates'!K$109)\n+($G165*'fnd base rates'!K$110)\n+($H165*'fnd base rates'!K$111)\n+($I165*'fnd base rates'!K$112)\n+($J165*'fnd base rates'!K$113)\n+($K165*'fnd base rates'!K$114)\n+($M165*'fnd base rates'!K$116)\n+($N165*'fnd base rates'!K$117)\n+($O165*'fnd base rates'!K$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,11)))\n*$R165","v":2300.11976},{"$f":"(($D165*'fnd base rates'!L$107)\n+($E165*'fnd base rates'!L$108)\n+($F165*'fnd base rates'!L$109)\n+($G165*'fnd base rates'!L$110)\n+($H165*'fnd base rates'!L$111)\n+($I165*'fnd base rates'!L$112)\n+($J165*'fnd base rates'!L$113)\n+($K165*'fnd base rates'!L$114)\n+($M165*'fnd base rates'!L$116)\n+($N165*'fnd base rates'!L$117)\n+($O165*'fnd base rates'!L$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,12)))","v":3634.1133600000003},{"$f":"(($D165*'fnd base rates'!M$107)\n+($E165*'fnd base rates'!M$108)\n+($F165*'fnd base rates'!M$109)\n+($G165*'fnd base rates'!M$110)\n+($H165*'fnd base rates'!M$111)\n+($I165*'fnd base rates'!M$112)\n+($J165*'fnd base rates'!M$113)\n+($K165*'fnd base rates'!M$114)\n+($M165*'fnd base rates'!M$116)\n+($N165*'fnd base rates'!M$117)\n+($O165*'fnd base rates'!M$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,13)))","v":0},32043.533819999997,null,429163071,"429","163","071",1,2,32043.533819999997,16022,0,16022,null,null,null,null,null,16022,0,16022,null,null,{"$f":"BC165-BA165","v":0}]
[429,429163128,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D166","v":0},{"$f":"'fnd enro'!E166","v":0},{"$f":"'fnd enro'!F166","v":0},{"$f":"'fnd enro'!G166","v":1},{"$f":"'fnd enro'!H166","v":1},{"$f":"'fnd enro'!I166","v":0},{"$f":"'fnd enro'!J166","v":0},{"$f":"'fnd enro'!K166","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L166","v":0},{"$f":"'fnd enro'!M166","v":1},{"$f":"'fnd enro'!N166","v":0},{"$f":"'fnd enro'!O166","v":0},{"$f":"'fnd enro'!P166","v":2},{"$f":"'fnd enro'!R166","v":2},1,{"$f":"VALUE('fnd enro'!Q166)","v":10},null,{"$f":"(($D166*'fnd base rates'!C$107)\n+($E166*'fnd base rates'!C$108)\n+($F166*'fnd base rates'!C$109)\n+($G166*'fnd base rates'!C$110)\n+($H166*'fnd base rates'!C$111)\n+($I166*'fnd base rates'!C$112)\n+($J166*'fnd base rates'!C$113)\n+($K166*'fnd base rates'!C$114)\n+($M166*'fnd base rates'!C$116)\n+($N166*'fnd base rates'!C$117)\n+($O166*'fnd base rates'!C$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,3)))\n*$R166","v":1332.7026920000003},{"$f":"(($D166*'fnd base rates'!D$107)\n+($E166*'fnd base rates'!D$108)\n+($F166*'fnd base rates'!D$109)\n+($G166*'fnd base rates'!D$110)\n+($H166*'fnd base rates'!D$111)\n+($I166*'fnd base rates'!D$112)\n+($J166*'fnd base rates'!D$113)\n+($K166*'fnd base rates'!D$114)\n+($M166*'fnd base rates'!D$116)\n+($N166*'fnd base rates'!D$117)\n+($O166*'fnd base rates'!D$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,4)))\n*$R166","v":2458.7800000000002},{"$f":"(($D166*'fnd base rates'!E$107)\n+($E166*'fnd base rates'!E$108)\n+($F166*'fnd base rates'!E$109)\n+($G166*'fnd base rates'!E$110)\n+($H166*'fnd base rates'!E$111)\n+($I166*'fnd base rates'!E$112)\n+($J166*'fnd base rates'!E$113)\n+($K166*'fnd base rates'!E$114)\n+($M166*'fnd base rates'!E$116)\n+($N166*'fnd base rates'!E$117)\n+($O166*'fnd base rates'!E$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,5)))\n*$R166","v":15915.880752000001},{"$f":"(($D166*'fnd base rates'!F$107)\n+($E166*'fnd base rates'!F$108)\n+($F166*'fnd base rates'!F$109)\n+($G166*'fnd base rates'!F$110)\n+($H166*'fnd base rates'!F$111)\n+($I166*'fnd base rates'!F$112)\n+($J166*'fnd base rates'!F$113)\n+($K166*'fnd base rates'!F$114)\n+($M166*'fnd base rates'!F$116)\n+($N166*'fnd base rates'!F$117)\n+($O166*'fnd base rates'!F$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,6)))\n*$R166","v":2419.8428239999998},{"$f":"(($D166*'fnd base rates'!G$107)\n+($E166*'fnd base rates'!G$108)\n+($F166*'fnd base rates'!G$109)\n+($G166*'fnd base rates'!G$110)\n+($H166*'fnd base rates'!G$111)\n+($I166*'fnd base rates'!G$112)\n+($J166*'fnd base rates'!G$113)\n+($K166*'fnd base rates'!G$114)\n+($M166*'fnd base rates'!G$116)\n+($N166*'fnd base rates'!G$117)\n+($O166*'fnd base rates'!G$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,7)))\n*$R166","v":731.75656400000003},{"$f":"(($D166*'fnd base rates'!H$107)\n+($E166*'fnd base rates'!H$108)\n+($F166*'fnd base rates'!H$109)\n+($G166*'fnd base rates'!H$110)\n+($H166*'fnd base rates'!H$111)\n+($I166*'fnd base rates'!H$112)\n+($J166*'fnd base rates'!H$113)\n+($K166*'fnd base rates'!H$114)\n+($M166*'fnd base rates'!H$116)\n+($N166*'fnd base rates'!H$117)\n+($O166*'fnd base rates'!H$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,8)))","v":1227.867868},{"$f":"(($D166*'fnd base rates'!I$107)\n+($E166*'fnd base rates'!I$108)\n+($F166*'fnd base rates'!I$109)\n+($G166*'fnd base rates'!I$110)\n+($H166*'fnd base rates'!I$111)\n+($I166*'fnd base rates'!I$112)\n+($J166*'fnd base rates'!I$113)\n+($K166*'fnd base rates'!I$114)\n+($M166*'fnd base rates'!I$116)\n+($N166*'fnd base rates'!I$117)\n+($O166*'fnd base rates'!I$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,9)))\n*$R166","v":1042},{"$f":"(($D166*'fnd base rates'!J$107)\n+($E166*'fnd base rates'!J$108)\n+($F166*'fnd base rates'!J$109)\n+($G166*'fnd base rates'!J$110)\n+($H166*'fnd base rates'!J$111)\n+($I166*'fnd base rates'!J$112)\n+($J166*'fnd base rates'!J$113)\n+($K166*'fnd base rates'!J$114)\n+($M166*'fnd base rates'!J$116)\n+($N166*'fnd base rates'!J$117)\n+($O166*'fnd base rates'!J$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,10)))\n*$R166","v":1970.21},{"$f":"(($D166*'fnd base rates'!K$107)\n+($E166*'fnd base rates'!K$108)\n+($F166*'fnd base rates'!K$109)\n+($G166*'fnd base rates'!K$110)\n+($H166*'fnd base rates'!K$111)\n+($I166*'fnd base rates'!K$112)\n+($J166*'fnd base rates'!K$113)\n+($K166*'fnd base rates'!K$114)\n+($M166*'fnd base rates'!K$116)\n+($N166*'fnd base rates'!K$117)\n+($O166*'fnd base rates'!K$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,11)))\n*$R166","v":2585.8197599999999},{"$f":"(($D166*'fnd base rates'!L$107)\n+($E166*'fnd base rates'!L$108)\n+($F166*'fnd base rates'!L$109)\n+($G166*'fnd base rates'!L$110)\n+($H166*'fnd base rates'!L$111)\n+($I166*'fnd base rates'!L$112)\n+($J166*'fnd base rates'!L$113)\n+($K166*'fnd base rates'!L$114)\n+($M166*'fnd base rates'!L$116)\n+($N166*'fnd base rates'!L$117)\n+($O166*'fnd base rates'!L$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,12)))","v":4423.6033600000001},{"$f":"(($D166*'fnd base rates'!M$107)\n+($E166*'fnd base rates'!M$108)\n+($F166*'fnd base rates'!M$109)\n+($G166*'fnd base rates'!M$110)\n+($H166*'fnd base rates'!M$111)\n+($I166*'fnd base rates'!M$112)\n+($J166*'fnd base rates'!M$113)\n+($K166*'fnd base rates'!M$114)\n+($M166*'fnd base rates'!M$116)\n+($N166*'fnd base rates'!M$117)\n+($O166*'fnd base rates'!M$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,13)))","v":0},34108.463819999997,null,429163128,"429","163","128",1,2,34108.463819999997,17054,0,17054,null,null,null,null,null,17054,0,17054,null,null,{"$f":"BC166-BA166","v":0}]
[429,429163163,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D167","v":0},{"$f":"'fnd enro'!E167","v":0},{"$f":"'fnd enro'!F167","v":126},{"$f":"'fnd enro'!G167","v":599},{"$f":"'fnd enro'!H167","v":368},{"$f":"'fnd enro'!I167","v":456},{"$f":"'fnd enro'!J167","v":0},{"$f":"'fnd enro'!K167","v":59.791400000000003},{"$f":"'fnd enro'!L167","v":0},{"$f":"'fnd enro'!M167","v":161},{"$f":"'fnd enro'!N167","v":24},{"$f":"'fnd enro'!O167","v":25},{"$f":"'fnd enro'!P167","v":1168},{"$f":"'fnd enro'!R167","v":1549},1,{"$f":"VALUE('fnd enro'!Q167)","v":11},null,{"$f":"(($D167*'fnd base rates'!C$107)\n+($E167*'fnd base rates'!C$108)\n+($F167*'fnd base rates'!C$109)\n+($G167*'fnd base rates'!C$110)\n+($H167*'fnd base rates'!C$111)\n+($I167*'fnd base rates'!C$112)\n+($J167*'fnd base rates'!C$113)\n+($K167*'fnd base rates'!C$114)\n+($M167*'fnd base rates'!C$116)\n+($N167*'fnd base rates'!C$117)\n+($O167*'fnd base rates'!C$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,3)))\n*$R167","v":949986.77495400002},{"$f":"(($D167*'fnd base rates'!D$107)\n+($E167*'fnd base rates'!D$108)\n+($F167*'fnd base rates'!D$109)\n+($G167*'fnd base rates'!D$110)\n+($H167*'fnd base rates'!D$111)\n+($I167*'fnd base rates'!D$112)\n+($J167*'fnd base rates'!D$113)\n+($K167*'fnd base rates'!D$114)\n+($M167*'fnd base rates'!D$116)\n+($N167*'fnd base rates'!D$117)\n+($O167*'fnd base rates'!D$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,4)))\n*$R167","v":1685189.7999999998},{"$f":"(($D167*'fnd base rates'!E$107)\n+($E167*'fnd base rates'!E$108)\n+($F167*'fnd base rates'!E$109)\n+($G167*'fnd base rates'!E$110)\n+($H167*'fnd base rates'!E$111)\n+($I167*'fnd base rates'!E$112)\n+($J167*'fnd base rates'!E$113)\n+($K167*'fnd base rates'!E$114)\n+($M167*'fnd base rates'!E$116)\n+($N167*'fnd base rates'!E$117)\n+($O167*'fnd base rates'!E$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,5)))\n*$R167","v":11104953.922424},{"$f":"(($D167*'fnd base rates'!F$107)\n+($E167*'fnd base rates'!F$108)\n+($F167*'fnd base rates'!F$109)\n+($G167*'fnd base rates'!F$110)\n+($H167*'fnd base rates'!F$111)\n+($I167*'fnd base rates'!F$112)\n+($J167*'fnd base rates'!F$113)\n+($K167*'fnd base rates'!F$114)\n+($M167*'fnd base rates'!F$116)\n+($N167*'fnd base rates'!F$117)\n+($O167*'fnd base rates'!F$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,6)))\n*$R167","v":1712460.0121879999},{"$f":"(($D167*'fnd base rates'!G$107)\n+($E167*'fnd base rates'!G$108)\n+($F167*'fnd base rates'!G$109)\n+($G167*'fnd base rates'!G$110)\n+($H167*'fnd base rates'!G$111)\n+($I167*'fnd base rates'!G$112)\n+($J167*'fnd base rates'!G$113)\n+($K167*'fnd base rates'!G$114)\n+($M167*'fnd base rates'!G$116)\n+($N167*'fnd base rates'!G$117)\n+($O167*'fnd base rates'!G$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,7)))\n*$R167","v":480213.92381800001},{"$f":"(($D167*'fnd base rates'!H$107)\n+($E167*'fnd base rates'!H$108)\n+($F167*'fnd base rates'!H$109)\n+($G167*'fnd base rates'!H$110)\n+($H167*'fnd base rates'!H$111)\n+($I167*'fnd base rates'!H$112)\n+($J167*'fnd base rates'!H$113)\n+($K167*'fnd base rates'!H$114)\n+($M167*'fnd base rates'!H$116)\n+($N167*'fnd base rates'!H$117)\n+($O167*'fnd base rates'!H$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,8)))","v":1009985.4587659999},{"$f":"(($D167*'fnd base rates'!I$107)\n+($E167*'fnd base rates'!I$108)\n+($F167*'fnd base rates'!I$109)\n+($G167*'fnd base rates'!I$110)\n+($H167*'fnd base rates'!I$111)\n+($I167*'fnd base rates'!I$112)\n+($J167*'fnd base rates'!I$113)\n+($K167*'fnd base rates'!I$114)\n+($M167*'fnd base rates'!I$116)\n+($N167*'fnd base rates'!I$117)\n+($O167*'fnd base rates'!I$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,9)))\n*$R167","v":748725.92},{"$f":"(($D167*'fnd base rates'!J$107)\n+($E167*'fnd base rates'!J$108)\n+($F167*'fnd base rates'!J$109)\n+($G167*'fnd base rates'!J$110)\n+($H167*'fnd base rates'!J$111)\n+($I167*'fnd base rates'!J$112)\n+($J167*'fnd base rates'!J$113)\n+($K167*'fnd base rates'!J$114)\n+($M167*'fnd base rates'!J$116)\n+($N167*'fnd base rates'!J$117)\n+($O167*'fnd base rates'!J$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,10)))\n*$R167","v":1413048.29},{"$f":"(($D167*'fnd base rates'!K$107)\n+($E167*'fnd base rates'!K$108)\n+($F167*'fnd base rates'!K$109)\n+($G167*'fnd base rates'!K$110)\n+($H167*'fnd base rates'!K$111)\n+($I167*'fnd base rates'!K$112)\n+($J167*'fnd base rates'!K$113)\n+($K167*'fnd base rates'!K$114)\n+($M167*'fnd base rates'!K$116)\n+($N167*'fnd base rates'!K$117)\n+($O167*'fnd base rates'!K$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,11)))\n*$R167","v":1821127.9741199999},{"$f":"(($D167*'fnd base rates'!L$107)\n+($E167*'fnd base rates'!L$108)\n+($F167*'fnd base rates'!L$109)\n+($G167*'fnd base rates'!L$110)\n+($H167*'fnd base rates'!L$111)\n+($I167*'fnd base rates'!L$112)\n+($J167*'fnd base rates'!L$113)\n+($K167*'fnd base rates'!L$114)\n+($M167*'fnd base rates'!L$116)\n+($N167*'fnd base rates'!L$117)\n+($O167*'fnd base rates'!L$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,12)))","v":3018742.6473200009},{"$f":"(($D167*'fnd base rates'!M$107)\n+($E167*'fnd base rates'!M$108)\n+($F167*'fnd base rates'!M$109)\n+($G167*'fnd base rates'!M$110)\n+($H167*'fnd base rates'!M$111)\n+($I167*'fnd base rates'!M$112)\n+($J167*'fnd base rates'!M$113)\n+($K167*'fnd base rates'!M$114)\n+($M167*'fnd base rates'!M$116)\n+($N167*'fnd base rates'!M$117)\n+($O167*'fnd base rates'!M$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,13)))","v":0},23944434.723590001,null,429163163,"429","163","163",1,1549,23944434.723590001,15458,0,15458,null,null,null,null,null,15458,0,15458,null,null,{"$f":"BC167-BA167","v":0}]
[429,429163165,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D168","v":0},{"$f":"'fnd enro'!E168","v":0},{"$f":"'fnd enro'!F168","v":0},{"$f":"'fnd enro'!G168","v":1},{"$f":"'fnd enro'!H168","v":0},{"$f":"'fnd enro'!I168","v":0},{"$f":"'fnd enro'!J168","v":0},{"$f":"'fnd enro'!K168","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L168","v":0},{"$f":"'fnd enro'!M168","v":0},{"$f":"'fnd enro'!N168","v":0},{"$f":"'fnd enro'!O168","v":0},{"$f":"'fnd enro'!P168","v":1},{"$f":"'fnd enro'!R168","v":1},1,{"$f":"VALUE('fnd enro'!Q168)","v":10},null,{"$f":"(($D168*'fnd base rates'!C$107)\n+($E168*'fnd base rates'!C$108)\n+($F168*'fnd base rates'!C$109)\n+($G168*'fnd base rates'!C$110)\n+($H168*'fnd base rates'!C$111)\n+($I168*'fnd base rates'!C$112)\n+($J168*'fnd base rates'!C$113)\n+($K168*'fnd base rates'!C$114)\n+($M168*'fnd base rates'!C$116)\n+($N168*'fnd base rates'!C$117)\n+($O168*'fnd base rates'!C$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,3)))\n*$R168","v":615.77134599999999},{"$f":"(($D168*'fnd base rates'!D$107)\n+($E168*'fnd base rates'!D$108)\n+($F168*'fnd base rates'!D$109)\n+($G168*'fnd base rates'!D$110)\n+($H168*'fnd base rates'!D$111)\n+($I168*'fnd base rates'!D$112)\n+($J168*'fnd base rates'!D$113)\n+($K168*'fnd base rates'!D$114)\n+($M168*'fnd base rates'!D$116)\n+($N168*'fnd base rates'!D$117)\n+($O168*'fnd base rates'!D$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,4)))\n*$R168","v":1140.8800000000001},{"$f":"(($D168*'fnd base rates'!E$107)\n+($E168*'fnd base rates'!E$108)\n+($F168*'fnd base rates'!E$109)\n+($G168*'fnd base rates'!E$110)\n+($H168*'fnd base rates'!E$111)\n+($I168*'fnd base rates'!E$112)\n+($J168*'fnd base rates'!E$113)\n+($K168*'fnd base rates'!E$114)\n+($M168*'fnd base rates'!E$116)\n+($N168*'fnd base rates'!E$117)\n+($O168*'fnd base rates'!E$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,5)))\n*$R168","v":7548.8703760000008},{"$f":"(($D168*'fnd base rates'!F$107)\n+($E168*'fnd base rates'!F$108)\n+($F168*'fnd base rates'!F$109)\n+($G168*'fnd base rates'!F$110)\n+($H168*'fnd base rates'!F$111)\n+($I168*'fnd base rates'!F$112)\n+($J168*'fnd base rates'!F$113)\n+($K168*'fnd base rates'!F$114)\n+($M168*'fnd base rates'!F$116)\n+($N168*'fnd base rates'!F$117)\n+($O168*'fnd base rates'!F$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,6)))\n*$R168","v":1247.446412},{"$f":"(($D168*'fnd base rates'!G$107)\n+($E168*'fnd base rates'!G$108)\n+($F168*'fnd base rates'!G$109)\n+($G168*'fnd base rates'!G$110)\n+($H168*'fnd base rates'!G$111)\n+($I168*'fnd base rates'!G$112)\n+($J168*'fnd base rates'!G$113)\n+($K168*'fnd base rates'!G$114)\n+($M168*'fnd base rates'!G$116)\n+($N168*'fnd base rates'!G$117)\n+($O168*'fnd base rates'!G$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,7)))\n*$R168","v":334.763282},{"$f":"(($D168*'fnd base rates'!H$107)\n+($E168*'fnd base rates'!H$108)\n+($F168*'fnd base rates'!H$109)\n+($G168*'fnd base rates'!H$110)\n+($H168*'fnd base rates'!H$111)\n+($I168*'fnd base rates'!H$112)\n+($J168*'fnd base rates'!H$113)\n+($K168*'fnd base rates'!H$114)\n+($M168*'fnd base rates'!H$116)\n+($N168*'fnd base rates'!H$117)\n+($O168*'fnd base rates'!H$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D168*'fnd base rates'!I$107)\n+($E168*'fnd base rates'!I$108)\n+($F168*'fnd base rates'!I$109)\n+($G168*'fnd base rates'!I$110)\n+($H168*'fnd base rates'!I$111)\n+($I168*'fnd base rates'!I$112)\n+($J168*'fnd base rates'!I$113)\n+($K168*'fnd base rates'!I$114)\n+($M168*'fnd base rates'!I$116)\n+($N168*'fnd base rates'!I$117)\n+($O168*'fnd base rates'!I$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,9)))\n*$R168","v":454.90000000000003},{"$f":"(($D168*'fnd base rates'!J$107)\n+($E168*'fnd base rates'!J$108)\n+($F168*'fnd base rates'!J$109)\n+($G168*'fnd base rates'!J$110)\n+($H168*'fnd base rates'!J$111)\n+($I168*'fnd base rates'!J$112)\n+($J168*'fnd base rates'!J$113)\n+($K168*'fnd base rates'!J$114)\n+($M168*'fnd base rates'!J$116)\n+($N168*'fnd base rates'!J$117)\n+($O168*'fnd base rates'!J$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,10)))\n*$R168","v":924.21},{"$f":"(($D168*'fnd base rates'!K$107)\n+($E168*'fnd base rates'!K$108)\n+($F168*'fnd base rates'!K$109)\n+($G168*'fnd base rates'!K$110)\n+($H168*'fnd base rates'!K$111)\n+($I168*'fnd base rates'!K$112)\n+($J168*'fnd base rates'!K$113)\n+($K168*'fnd base rates'!K$114)\n+($M168*'fnd base rates'!K$116)\n+($N168*'fnd base rates'!K$117)\n+($O168*'fnd base rates'!K$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,11)))\n*$R168","v":1100.2098799999999},{"$f":"(($D168*'fnd base rates'!L$107)\n+($E168*'fnd base rates'!L$108)\n+($F168*'fnd base rates'!L$109)\n+($G168*'fnd base rates'!L$110)\n+($H168*'fnd base rates'!L$111)\n+($I168*'fnd base rates'!L$112)\n+($J168*'fnd base rates'!L$113)\n+($K168*'fnd base rates'!L$114)\n+($M168*'fnd base rates'!L$116)\n+($N168*'fnd base rates'!L$117)\n+($O168*'fnd base rates'!L$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,12)))","v":2039.5566800000001},{"$f":"(($D168*'fnd base rates'!M$107)\n+($E168*'fnd base rates'!M$108)\n+($F168*'fnd base rates'!M$109)\n+($G168*'fnd base rates'!M$110)\n+($H168*'fnd base rates'!M$111)\n+($I168*'fnd base rates'!M$112)\n+($J168*'fnd base rates'!M$113)\n+($K168*'fnd base rates'!M$114)\n+($M168*'fnd base rates'!M$116)\n+($N168*'fnd base rates'!M$117)\n+($O168*'fnd base rates'!M$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,13)))","v":0},15957.32691,null,429163165,"429","163","165",1,1,15957.32691,15957,0,15957,null,null,null,null,null,15957,0,15957,null,null,{"$f":"BC168-BA168","v":0}]
[429,429163168,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D169","v":0},{"$f":"'fnd enro'!E169","v":0},{"$f":"'fnd enro'!F169","v":0},{"$f":"'fnd enro'!G169","v":1},{"$f":"'fnd enro'!H169","v":0},{"$f":"'fnd enro'!I169","v":1},{"$f":"'fnd enro'!J169","v":0},{"$f":"'fnd enro'!K169","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L169","v":0},{"$f":"'fnd enro'!M169","v":0},{"$f":"'fnd enro'!N169","v":0},{"$f":"'fnd enro'!O169","v":0},{"$f":"'fnd enro'!P169","v":1},{"$f":"'fnd enro'!R169","v":2},1,{"$f":"VALUE('fnd enro'!Q169)","v":3},null,{"$f":"(($D169*'fnd base rates'!C$107)\n+($E169*'fnd base rates'!C$108)\n+($F169*'fnd base rates'!C$109)\n+($G169*'fnd base rates'!C$110)\n+($H169*'fnd base rates'!C$111)\n+($I169*'fnd base rates'!C$112)\n+($J169*'fnd base rates'!C$113)\n+($K169*'fnd base rates'!C$114)\n+($M169*'fnd base rates'!C$116)\n+($N169*'fnd base rates'!C$117)\n+($O169*'fnd base rates'!C$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,3)))\n*$R169","v":1129.8226920000002},{"$f":"(($D169*'fnd base rates'!D$107)\n+($E169*'fnd base rates'!D$108)\n+($F169*'fnd base rates'!D$109)\n+($G169*'fnd base rates'!D$110)\n+($H169*'fnd base rates'!D$111)\n+($I169*'fnd base rates'!D$112)\n+($J169*'fnd base rates'!D$113)\n+($K169*'fnd base rates'!D$114)\n+($M169*'fnd base rates'!D$116)\n+($N169*'fnd base rates'!D$117)\n+($O169*'fnd base rates'!D$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,4)))\n*$R169","v":1799.79},{"$f":"(($D169*'fnd base rates'!E$107)\n+($E169*'fnd base rates'!E$108)\n+($F169*'fnd base rates'!E$109)\n+($G169*'fnd base rates'!E$110)\n+($H169*'fnd base rates'!E$111)\n+($I169*'fnd base rates'!E$112)\n+($J169*'fnd base rates'!E$113)\n+($K169*'fnd base rates'!E$114)\n+($M169*'fnd base rates'!E$116)\n+($N169*'fnd base rates'!E$117)\n+($O169*'fnd base rates'!E$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,5)))\n*$R169","v":11424.680752},{"$f":"(($D169*'fnd base rates'!F$107)\n+($E169*'fnd base rates'!F$108)\n+($F169*'fnd base rates'!F$109)\n+($G169*'fnd base rates'!F$110)\n+($H169*'fnd base rates'!F$111)\n+($I169*'fnd base rates'!F$112)\n+($J169*'fnd base rates'!F$113)\n+($K169*'fnd base rates'!F$114)\n+($M169*'fnd base rates'!F$116)\n+($N169*'fnd base rates'!F$117)\n+($O169*'fnd base rates'!F$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,6)))\n*$R169","v":2134.3328240000001},{"$f":"(($D169*'fnd base rates'!G$107)\n+($E169*'fnd base rates'!G$108)\n+($F169*'fnd base rates'!G$109)\n+($G169*'fnd base rates'!G$110)\n+($H169*'fnd base rates'!G$111)\n+($I169*'fnd base rates'!G$112)\n+($J169*'fnd base rates'!G$113)\n+($K169*'fnd base rates'!G$114)\n+($M169*'fnd base rates'!G$116)\n+($N169*'fnd base rates'!G$117)\n+($O169*'fnd base rates'!G$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,7)))\n*$R169","v":448.37656399999997},{"$f":"(($D169*'fnd base rates'!H$107)\n+($E169*'fnd base rates'!H$108)\n+($F169*'fnd base rates'!H$109)\n+($G169*'fnd base rates'!H$110)\n+($H169*'fnd base rates'!H$111)\n+($I169*'fnd base rates'!H$112)\n+($J169*'fnd base rates'!H$113)\n+($K169*'fnd base rates'!H$114)\n+($M169*'fnd base rates'!H$116)\n+($N169*'fnd base rates'!H$117)\n+($O169*'fnd base rates'!H$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,8)))","v":1371.0978679999998},{"$f":"(($D169*'fnd base rates'!I$107)\n+($E169*'fnd base rates'!I$108)\n+($F169*'fnd base rates'!I$109)\n+($G169*'fnd base rates'!I$110)\n+($H169*'fnd base rates'!I$111)\n+($I169*'fnd base rates'!I$112)\n+($J169*'fnd base rates'!I$113)\n+($K169*'fnd base rates'!I$114)\n+($M169*'fnd base rates'!I$116)\n+($N169*'fnd base rates'!I$117)\n+($O169*'fnd base rates'!I$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,9)))\n*$R169","v":838.87},{"$f":"(($D169*'fnd base rates'!J$107)\n+($E169*'fnd base rates'!J$108)\n+($F169*'fnd base rates'!J$109)\n+($G169*'fnd base rates'!J$110)\n+($H169*'fnd base rates'!J$111)\n+($I169*'fnd base rates'!J$112)\n+($J169*'fnd base rates'!J$113)\n+($K169*'fnd base rates'!J$114)\n+($M169*'fnd base rates'!J$116)\n+($N169*'fnd base rates'!J$117)\n+($O169*'fnd base rates'!J$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,10)))\n*$R169","v":1279.8899999999999},{"$f":"(($D169*'fnd base rates'!K$107)\n+($E169*'fnd base rates'!K$108)\n+($F169*'fnd base rates'!K$109)\n+($G169*'fnd base rates'!K$110)\n+($H169*'fnd base rates'!K$111)\n+($I169*'fnd base rates'!K$112)\n+($J169*'fnd base rates'!K$113)\n+($K169*'fnd base rates'!K$114)\n+($M169*'fnd base rates'!K$116)\n+($N169*'fnd base rates'!K$117)\n+($O169*'fnd base rates'!K$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,11)))\n*$R169","v":2250.2697600000001},{"$f":"(($D169*'fnd base rates'!L$107)\n+($E169*'fnd base rates'!L$108)\n+($F169*'fnd base rates'!L$109)\n+($G169*'fnd base rates'!L$110)\n+($H169*'fnd base rates'!L$111)\n+($I169*'fnd base rates'!L$112)\n+($J169*'fnd base rates'!L$113)\n+($K169*'fnd base rates'!L$114)\n+($M169*'fnd base rates'!L$116)\n+($N169*'fnd base rates'!L$117)\n+($O169*'fnd base rates'!L$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,12)))","v":3241.0433600000006},{"$f":"(($D169*'fnd base rates'!M$107)\n+($E169*'fnd base rates'!M$108)\n+($F169*'fnd base rates'!M$109)\n+($G169*'fnd base rates'!M$110)\n+($H169*'fnd base rates'!M$111)\n+($I169*'fnd base rates'!M$112)\n+($J169*'fnd base rates'!M$113)\n+($K169*'fnd base rates'!M$114)\n+($M169*'fnd base rates'!M$116)\n+($N169*'fnd base rates'!M$117)\n+($O169*'fnd base rates'!M$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,13)))","v":0},25918.173819999996,null,429163168,"429","163","168",1,2,25918.173819999996,12959,0,12959,null,null,null,null,null,12959,0,12959,null,null,{"$f":"BC169-BA169","v":0}]
[429,429163229,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D170","v":0},{"$f":"'fnd enro'!E170","v":0},{"$f":"'fnd enro'!F170","v":1},{"$f":"'fnd enro'!G170","v":6},{"$f":"'fnd enro'!H170","v":2},{"$f":"'fnd enro'!I170","v":3},{"$f":"'fnd enro'!J170","v":0},{"$f":"'fnd enro'!K170","v":0.4632},{"$f":"'fnd enro'!L170","v":0},{"$f":"'fnd enro'!M170","v":0},{"$f":"'fnd enro'!N170","v":0},{"$f":"'fnd enro'!O170","v":0},{"$f":"'fnd enro'!P170","v":11},{"$f":"'fnd enro'!R170","v":12},1,{"$f":"VALUE('fnd enro'!Q170)","v":9},null,{"$f":"(($D170*'fnd base rates'!C$107)\n+($E170*'fnd base rates'!C$108)\n+($F170*'fnd base rates'!C$109)\n+($G170*'fnd base rates'!C$110)\n+($H170*'fnd base rates'!C$111)\n+($I170*'fnd base rates'!C$112)\n+($J170*'fnd base rates'!C$113)\n+($K170*'fnd base rates'!C$114)\n+($M170*'fnd base rates'!C$116)\n+($N170*'fnd base rates'!C$117)\n+($O170*'fnd base rates'!C$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,3)))\n*$R170","v":7270.8961519999993},{"$f":"(($D170*'fnd base rates'!D$107)\n+($E170*'fnd base rates'!D$108)\n+($F170*'fnd base rates'!D$109)\n+($G170*'fnd base rates'!D$110)\n+($H170*'fnd base rates'!D$111)\n+($I170*'fnd base rates'!D$112)\n+($J170*'fnd base rates'!D$113)\n+($K170*'fnd base rates'!D$114)\n+($M170*'fnd base rates'!D$116)\n+($N170*'fnd base rates'!D$117)\n+($O170*'fnd base rates'!D$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,4)))\n*$R170","v":13129.300000000001},{"$f":"(($D170*'fnd base rates'!E$107)\n+($E170*'fnd base rates'!E$108)\n+($F170*'fnd base rates'!E$109)\n+($G170*'fnd base rates'!E$110)\n+($H170*'fnd base rates'!E$111)\n+($I170*'fnd base rates'!E$112)\n+($J170*'fnd base rates'!E$113)\n+($K170*'fnd base rates'!E$114)\n+($M170*'fnd base rates'!E$116)\n+($N170*'fnd base rates'!E$117)\n+($O170*'fnd base rates'!E$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,5)))\n*$R170","v":87361.63451199999},{"$f":"(($D170*'fnd base rates'!F$107)\n+($E170*'fnd base rates'!F$108)\n+($F170*'fnd base rates'!F$109)\n+($G170*'fnd base rates'!F$110)\n+($H170*'fnd base rates'!F$111)\n+($I170*'fnd base rates'!F$112)\n+($J170*'fnd base rates'!F$113)\n+($K170*'fnd base rates'!F$114)\n+($M170*'fnd base rates'!F$116)\n+($N170*'fnd base rates'!F$117)\n+($O170*'fnd base rates'!F$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,6)))\n*$R170","v":13383.536943999999},{"$f":"(($D170*'fnd base rates'!G$107)\n+($E170*'fnd base rates'!G$108)\n+($F170*'fnd base rates'!G$109)\n+($G170*'fnd base rates'!G$110)\n+($H170*'fnd base rates'!G$111)\n+($I170*'fnd base rates'!G$112)\n+($J170*'fnd base rates'!G$113)\n+($K170*'fnd base rates'!G$114)\n+($M170*'fnd base rates'!G$116)\n+($N170*'fnd base rates'!G$117)\n+($O170*'fnd base rates'!G$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,7)))\n*$R170","v":3795.9793840000002},{"$f":"(($D170*'fnd base rates'!H$107)\n+($E170*'fnd base rates'!H$108)\n+($F170*'fnd base rates'!H$109)\n+($G170*'fnd base rates'!H$110)\n+($H170*'fnd base rates'!H$111)\n+($I170*'fnd base rates'!H$112)\n+($J170*'fnd base rates'!H$113)\n+($K170*'fnd base rates'!H$114)\n+($M170*'fnd base rates'!H$116)\n+($N170*'fnd base rates'!H$117)\n+($O170*'fnd base rates'!H$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,8)))","v":7481.8472080000001},{"$f":"(($D170*'fnd base rates'!I$107)\n+($E170*'fnd base rates'!I$108)\n+($F170*'fnd base rates'!I$109)\n+($G170*'fnd base rates'!I$110)\n+($H170*'fnd base rates'!I$111)\n+($I170*'fnd base rates'!I$112)\n+($J170*'fnd base rates'!I$113)\n+($K170*'fnd base rates'!I$114)\n+($M170*'fnd base rates'!I$116)\n+($N170*'fnd base rates'!I$117)\n+($O170*'fnd base rates'!I$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,9)))\n*$R170","v":5708.33},{"$f":"(($D170*'fnd base rates'!J$107)\n+($E170*'fnd base rates'!J$108)\n+($F170*'fnd base rates'!J$109)\n+($G170*'fnd base rates'!J$110)\n+($H170*'fnd base rates'!J$111)\n+($I170*'fnd base rates'!J$112)\n+($J170*'fnd base rates'!J$113)\n+($K170*'fnd base rates'!J$114)\n+($M170*'fnd base rates'!J$116)\n+($N170*'fnd base rates'!J$117)\n+($O170*'fnd base rates'!J$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,10)))\n*$R170","v":11344.32},{"$f":"(($D170*'fnd base rates'!K$107)\n+($E170*'fnd base rates'!K$108)\n+($F170*'fnd base rates'!K$109)\n+($G170*'fnd base rates'!K$110)\n+($H170*'fnd base rates'!K$111)\n+($I170*'fnd base rates'!K$112)\n+($J170*'fnd base rates'!K$113)\n+($K170*'fnd base rates'!K$114)\n+($M170*'fnd base rates'!K$116)\n+($N170*'fnd base rates'!K$117)\n+($O170*'fnd base rates'!K$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,11)))\n*$R170","v":13515.968559999999},{"$f":"(($D170*'fnd base rates'!L$107)\n+($E170*'fnd base rates'!L$108)\n+($F170*'fnd base rates'!L$109)\n+($G170*'fnd base rates'!L$110)\n+($H170*'fnd base rates'!L$111)\n+($I170*'fnd base rates'!L$112)\n+($J170*'fnd base rates'!L$113)\n+($K170*'fnd base rates'!L$114)\n+($M170*'fnd base rates'!L$116)\n+($N170*'fnd base rates'!L$117)\n+($O170*'fnd base rates'!L$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,12)))","v":23489.980160000006},{"$f":"(($D170*'fnd base rates'!M$107)\n+($E170*'fnd base rates'!M$108)\n+($F170*'fnd base rates'!M$109)\n+($G170*'fnd base rates'!M$110)\n+($H170*'fnd base rates'!M$111)\n+($I170*'fnd base rates'!M$112)\n+($J170*'fnd base rates'!M$113)\n+($K170*'fnd base rates'!M$114)\n+($M170*'fnd base rates'!M$116)\n+($N170*'fnd base rates'!M$117)\n+($O170*'fnd base rates'!M$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,13)))","v":0},186481.79292000001,null,429163229,"429","163","229",1,12,186481.79292000001,15540,0,15540,null,null,null,null,null,15540,0,15540,null,null,{"$f":"BC170-BA170","v":0}]
[429,429163246,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D171","v":0},{"$f":"'fnd enro'!E171","v":0},{"$f":"'fnd enro'!F171","v":0},{"$f":"'fnd enro'!G171","v":0},{"$f":"'fnd enro'!H171","v":0},{"$f":"'fnd enro'!I171","v":1},{"$f":"'fnd enro'!J171","v":0},{"$f":"'fnd enro'!K171","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L171","v":0},{"$f":"'fnd enro'!M171","v":0},{"$f":"'fnd enro'!N171","v":0},{"$f":"'fnd enro'!O171","v":0},{"$f":"'fnd enro'!P171","v":0},{"$f":"'fnd enro'!R171","v":1},1,{"$f":"VALUE('fnd enro'!Q171)","v":2},null,{"$f":"(($D171*'fnd base rates'!C$107)\n+($E171*'fnd base rates'!C$108)\n+($F171*'fnd base rates'!C$109)\n+($G171*'fnd base rates'!C$110)\n+($H171*'fnd base rates'!C$111)\n+($I171*'fnd base rates'!C$112)\n+($J171*'fnd base rates'!C$113)\n+($K171*'fnd base rates'!C$114)\n+($M171*'fnd base rates'!C$116)\n+($N171*'fnd base rates'!C$117)\n+($O171*'fnd base rates'!C$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,3)))\n*$R171","v":536.46134600000005},{"$f":"(($D171*'fnd base rates'!D$107)\n+($E171*'fnd base rates'!D$108)\n+($F171*'fnd base rates'!D$109)\n+($G171*'fnd base rates'!D$110)\n+($H171*'fnd base rates'!D$111)\n+($I171*'fnd base rates'!D$112)\n+($J171*'fnd base rates'!D$113)\n+($K171*'fnd base rates'!D$114)\n+($M171*'fnd base rates'!D$116)\n+($N171*'fnd base rates'!D$117)\n+($O171*'fnd base rates'!D$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,4)))\n*$R171","v":765.08},{"$f":"(($D171*'fnd base rates'!E$107)\n+($E171*'fnd base rates'!E$108)\n+($F171*'fnd base rates'!E$109)\n+($G171*'fnd base rates'!E$110)\n+($H171*'fnd base rates'!E$111)\n+($I171*'fnd base rates'!E$112)\n+($J171*'fnd base rates'!E$113)\n+($K171*'fnd base rates'!E$114)\n+($M171*'fnd base rates'!E$116)\n+($N171*'fnd base rates'!E$117)\n+($O171*'fnd base rates'!E$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,5)))\n*$R171","v":4912.2003759999998},{"$f":"(($D171*'fnd base rates'!F$107)\n+($E171*'fnd base rates'!F$108)\n+($F171*'fnd base rates'!F$109)\n+($G171*'fnd base rates'!F$110)\n+($H171*'fnd base rates'!F$111)\n+($I171*'fnd base rates'!F$112)\n+($J171*'fnd base rates'!F$113)\n+($K171*'fnd base rates'!F$114)\n+($M171*'fnd base rates'!F$116)\n+($N171*'fnd base rates'!F$117)\n+($O171*'fnd base rates'!F$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,6)))\n*$R171","v":886.88641200000006},{"$f":"(($D171*'fnd base rates'!G$107)\n+($E171*'fnd base rates'!G$108)\n+($F171*'fnd base rates'!G$109)\n+($G171*'fnd base rates'!G$110)\n+($H171*'fnd base rates'!G$111)\n+($I171*'fnd base rates'!G$112)\n+($J171*'fnd base rates'!G$113)\n+($K171*'fnd base rates'!G$114)\n+($M171*'fnd base rates'!G$116)\n+($N171*'fnd base rates'!G$117)\n+($O171*'fnd base rates'!G$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,7)))\n*$R171","v":163.88328199999998},{"$f":"(($D171*'fnd base rates'!H$107)\n+($E171*'fnd base rates'!H$108)\n+($F171*'fnd base rates'!H$109)\n+($G171*'fnd base rates'!H$110)\n+($H171*'fnd base rates'!H$111)\n+($I171*'fnd base rates'!H$112)\n+($J171*'fnd base rates'!H$113)\n+($K171*'fnd base rates'!H$114)\n+($M171*'fnd base rates'!H$116)\n+($N171*'fnd base rates'!H$117)\n+($O171*'fnd base rates'!H$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D171*'fnd base rates'!I$107)\n+($E171*'fnd base rates'!I$108)\n+($F171*'fnd base rates'!I$109)\n+($G171*'fnd base rates'!I$110)\n+($H171*'fnd base rates'!I$111)\n+($I171*'fnd base rates'!I$112)\n+($J171*'fnd base rates'!I$113)\n+($K171*'fnd base rates'!I$114)\n+($M171*'fnd base rates'!I$116)\n+($N171*'fnd base rates'!I$117)\n+($O171*'fnd base rates'!I$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,9)))\n*$R171","v":425.94},{"$f":"(($D171*'fnd base rates'!J$107)\n+($E171*'fnd base rates'!J$108)\n+($F171*'fnd base rates'!J$109)\n+($G171*'fnd base rates'!J$110)\n+($H171*'fnd base rates'!J$111)\n+($I171*'fnd base rates'!J$112)\n+($J171*'fnd base rates'!J$113)\n+($K171*'fnd base rates'!J$114)\n+($M171*'fnd base rates'!J$116)\n+($N171*'fnd base rates'!J$117)\n+($O171*'fnd base rates'!J$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,10)))\n*$R171","v":573.75},{"$f":"(($D171*'fnd base rates'!K$107)\n+($E171*'fnd base rates'!K$108)\n+($F171*'fnd base rates'!K$109)\n+($G171*'fnd base rates'!K$110)\n+($H171*'fnd base rates'!K$111)\n+($I171*'fnd base rates'!K$112)\n+($J171*'fnd base rates'!K$113)\n+($K171*'fnd base rates'!K$114)\n+($M171*'fnd base rates'!K$116)\n+($N171*'fnd base rates'!K$117)\n+($O171*'fnd base rates'!K$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,11)))\n*$R171","v":1150.05988},{"$f":"(($D171*'fnd base rates'!L$107)\n+($E171*'fnd base rates'!L$108)\n+($F171*'fnd base rates'!L$109)\n+($G171*'fnd base rates'!L$110)\n+($H171*'fnd base rates'!L$111)\n+($I171*'fnd base rates'!L$112)\n+($J171*'fnd base rates'!L$113)\n+($K171*'fnd base rates'!L$114)\n+($M171*'fnd base rates'!L$116)\n+($N171*'fnd base rates'!L$117)\n+($O171*'fnd base rates'!L$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D171*'fnd base rates'!M$107)\n+($E171*'fnd base rates'!M$108)\n+($F171*'fnd base rates'!M$109)\n+($G171*'fnd base rates'!M$110)\n+($H171*'fnd base rates'!M$111)\n+($I171*'fnd base rates'!M$112)\n+($J171*'fnd base rates'!M$113)\n+($K171*'fnd base rates'!M$114)\n+($M171*'fnd base rates'!M$116)\n+($N171*'fnd base rates'!M$117)\n+($O171*'fnd base rates'!M$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,13)))","v":0},11611.466909999999,null,429163246,"429","163","246",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC171-BA171","v":0}]
[429,429163248,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D172","v":0},{"$f":"'fnd enro'!E172","v":0},{"$f":"'fnd enro'!F172","v":0},{"$f":"'fnd enro'!G172","v":1},{"$f":"'fnd enro'!H172","v":0},{"$f":"'fnd enro'!I172","v":2},{"$f":"'fnd enro'!J172","v":0},{"$f":"'fnd enro'!K172","v":0.1158},{"$f":"'fnd enro'!L172","v":0},{"$f":"'fnd enro'!M172","v":0},{"$f":"'fnd enro'!N172","v":0},{"$f":"'fnd enro'!O172","v":0},{"$f":"'fnd enro'!P172","v":3},{"$f":"'fnd enro'!R172","v":3},1,{"$f":"VALUE('fnd enro'!Q172)","v":11},null,{"$f":"(($D172*'fnd base rates'!C$107)\n+($E172*'fnd base rates'!C$108)\n+($F172*'fnd base rates'!C$109)\n+($G172*'fnd base rates'!C$110)\n+($H172*'fnd base rates'!C$111)\n+($I172*'fnd base rates'!C$112)\n+($J172*'fnd base rates'!C$113)\n+($K172*'fnd base rates'!C$114)\n+($M172*'fnd base rates'!C$116)\n+($N172*'fnd base rates'!C$117)\n+($O172*'fnd base rates'!C$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,3)))\n*$R172","v":1860.2440379999998},{"$f":"(($D172*'fnd base rates'!D$107)\n+($E172*'fnd base rates'!D$108)\n+($F172*'fnd base rates'!D$109)\n+($G172*'fnd base rates'!D$110)\n+($H172*'fnd base rates'!D$111)\n+($I172*'fnd base rates'!D$112)\n+($J172*'fnd base rates'!D$113)\n+($K172*'fnd base rates'!D$114)\n+($M172*'fnd base rates'!D$116)\n+($N172*'fnd base rates'!D$117)\n+($O172*'fnd base rates'!D$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,4)))\n*$R172","v":3483.78},{"$f":"(($D172*'fnd base rates'!E$107)\n+($E172*'fnd base rates'!E$108)\n+($F172*'fnd base rates'!E$109)\n+($G172*'fnd base rates'!E$110)\n+($H172*'fnd base rates'!E$111)\n+($I172*'fnd base rates'!E$112)\n+($J172*'fnd base rates'!E$113)\n+($K172*'fnd base rates'!E$114)\n+($M172*'fnd base rates'!E$116)\n+($N172*'fnd base rates'!E$117)\n+($O172*'fnd base rates'!E$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,5)))\n*$R172","v":25307.211127999999},{"$f":"(($D172*'fnd base rates'!F$107)\n+($E172*'fnd base rates'!F$108)\n+($F172*'fnd base rates'!F$109)\n+($G172*'fnd base rates'!F$110)\n+($H172*'fnd base rates'!F$111)\n+($I172*'fnd base rates'!F$112)\n+($J172*'fnd base rates'!F$113)\n+($K172*'fnd base rates'!F$114)\n+($M172*'fnd base rates'!F$116)\n+($N172*'fnd base rates'!F$117)\n+($O172*'fnd base rates'!F$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,6)))\n*$R172","v":3021.2192359999999},{"$f":"(($D172*'fnd base rates'!G$107)\n+($E172*'fnd base rates'!G$108)\n+($F172*'fnd base rates'!G$109)\n+($G172*'fnd base rates'!G$110)\n+($H172*'fnd base rates'!G$111)\n+($I172*'fnd base rates'!G$112)\n+($J172*'fnd base rates'!G$113)\n+($K172*'fnd base rates'!G$114)\n+($M172*'fnd base rates'!G$116)\n+($N172*'fnd base rates'!G$117)\n+($O172*'fnd base rates'!G$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,7)))\n*$R172","v":1047.449846},{"$f":"(($D172*'fnd base rates'!H$107)\n+($E172*'fnd base rates'!H$108)\n+($F172*'fnd base rates'!H$109)\n+($G172*'fnd base rates'!H$110)\n+($H172*'fnd base rates'!H$111)\n+($I172*'fnd base rates'!H$112)\n+($J172*'fnd base rates'!H$113)\n+($K172*'fnd base rates'!H$114)\n+($M172*'fnd base rates'!H$116)\n+($N172*'fnd base rates'!H$117)\n+($O172*'fnd base rates'!H$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,8)))","v":2265.8768020000002},{"$f":"(($D172*'fnd base rates'!I$107)\n+($E172*'fnd base rates'!I$108)\n+($F172*'fnd base rates'!I$109)\n+($G172*'fnd base rates'!I$110)\n+($H172*'fnd base rates'!I$111)\n+($I172*'fnd base rates'!I$112)\n+($J172*'fnd base rates'!I$113)\n+($K172*'fnd base rates'!I$114)\n+($M172*'fnd base rates'!I$116)\n+($N172*'fnd base rates'!I$117)\n+($O172*'fnd base rates'!I$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,9)))\n*$R172","v":1628.06},{"$f":"(($D172*'fnd base rates'!J$107)\n+($E172*'fnd base rates'!J$108)\n+($F172*'fnd base rates'!J$109)\n+($G172*'fnd base rates'!J$110)\n+($H172*'fnd base rates'!J$111)\n+($I172*'fnd base rates'!J$112)\n+($J172*'fnd base rates'!J$113)\n+($K172*'fnd base rates'!J$114)\n+($M172*'fnd base rates'!J$116)\n+($N172*'fnd base rates'!J$117)\n+($O172*'fnd base rates'!J$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,10)))\n*$R172","v":3741.13},{"$f":"(($D172*'fnd base rates'!K$107)\n+($E172*'fnd base rates'!K$108)\n+($F172*'fnd base rates'!K$109)\n+($G172*'fnd base rates'!K$110)\n+($H172*'fnd base rates'!K$111)\n+($I172*'fnd base rates'!K$112)\n+($J172*'fnd base rates'!K$113)\n+($K172*'fnd base rates'!K$114)\n+($M172*'fnd base rates'!K$116)\n+($N172*'fnd base rates'!K$117)\n+($O172*'fnd base rates'!K$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,11)))\n*$R172","v":3400.3296399999999},{"$f":"(($D172*'fnd base rates'!L$107)\n+($E172*'fnd base rates'!L$108)\n+($F172*'fnd base rates'!L$109)\n+($G172*'fnd base rates'!L$110)\n+($H172*'fnd base rates'!L$111)\n+($I172*'fnd base rates'!L$112)\n+($J172*'fnd base rates'!L$113)\n+($K172*'fnd base rates'!L$114)\n+($M172*'fnd base rates'!L$116)\n+($N172*'fnd base rates'!L$117)\n+($O172*'fnd base rates'!L$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,12)))","v":6061.1800400000011},{"$f":"(($D172*'fnd base rates'!M$107)\n+($E172*'fnd base rates'!M$108)\n+($F172*'fnd base rates'!M$109)\n+($G172*'fnd base rates'!M$110)\n+($H172*'fnd base rates'!M$111)\n+($I172*'fnd base rates'!M$112)\n+($J172*'fnd base rates'!M$113)\n+($K172*'fnd base rates'!M$114)\n+($M172*'fnd base rates'!M$116)\n+($N172*'fnd base rates'!M$117)\n+($O172*'fnd base rates'!M$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,13)))","v":0},51816.480729999988,null,429163248,"429","163","248",1,3,51816.480729999988,17272,0,17272,null,null,null,null,null,17272,0,17272,null,null,{"$f":"BC172-BA172","v":0}]
[429,429163258,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D173","v":0},{"$f":"'fnd enro'!E173","v":0},{"$f":"'fnd enro'!F173","v":0},{"$f":"'fnd enro'!G173","v":13},{"$f":"'fnd enro'!H173","v":1},{"$f":"'fnd enro'!I173","v":7},{"$f":"'fnd enro'!J173","v":0},{"$f":"'fnd enro'!K173","v":0.81059999999999999},{"$f":"'fnd enro'!L173","v":0},{"$f":"'fnd enro'!M173","v":2},{"$f":"'fnd enro'!N173","v":0},{"$f":"'fnd enro'!O173","v":0},{"$f":"'fnd enro'!P173","v":13},{"$f":"'fnd enro'!R173","v":21},1,{"$f":"VALUE('fnd enro'!Q173)","v":10},null,{"$f":"(($D173*'fnd base rates'!C$107)\n+($E173*'fnd base rates'!C$108)\n+($F173*'fnd base rates'!C$109)\n+($G173*'fnd base rates'!C$110)\n+($H173*'fnd base rates'!C$111)\n+($I173*'fnd base rates'!C$112)\n+($J173*'fnd base rates'!C$113)\n+($K173*'fnd base rates'!C$114)\n+($M173*'fnd base rates'!C$116)\n+($N173*'fnd base rates'!C$117)\n+($O173*'fnd base rates'!C$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,3)))\n*$R173","v":12499.038266},{"$f":"(($D173*'fnd base rates'!D$107)\n+($E173*'fnd base rates'!D$108)\n+($F173*'fnd base rates'!D$109)\n+($G173*'fnd base rates'!D$110)\n+($H173*'fnd base rates'!D$111)\n+($I173*'fnd base rates'!D$112)\n+($J173*'fnd base rates'!D$113)\n+($K173*'fnd base rates'!D$114)\n+($M173*'fnd base rates'!D$116)\n+($N173*'fnd base rates'!D$117)\n+($O173*'fnd base rates'!D$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,4)))\n*$R173","v":21306.120000000003},{"$f":"(($D173*'fnd base rates'!E$107)\n+($E173*'fnd base rates'!E$108)\n+($F173*'fnd base rates'!E$109)\n+($G173*'fnd base rates'!E$110)\n+($H173*'fnd base rates'!E$111)\n+($I173*'fnd base rates'!E$112)\n+($J173*'fnd base rates'!E$113)\n+($K173*'fnd base rates'!E$114)\n+($M173*'fnd base rates'!E$116)\n+($N173*'fnd base rates'!E$117)\n+($O173*'fnd base rates'!E$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,5)))\n*$R173","v":138458.37789599999},{"$f":"(($D173*'fnd base rates'!F$107)\n+($E173*'fnd base rates'!F$108)\n+($F173*'fnd base rates'!F$109)\n+($G173*'fnd base rates'!F$110)\n+($H173*'fnd base rates'!F$111)\n+($I173*'fnd base rates'!F$112)\n+($J173*'fnd base rates'!F$113)\n+($K173*'fnd base rates'!F$114)\n+($M173*'fnd base rates'!F$116)\n+($N173*'fnd base rates'!F$117)\n+($O173*'fnd base rates'!F$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,6)))\n*$R173","v":23774.424652000002},{"$f":"(($D173*'fnd base rates'!G$107)\n+($E173*'fnd base rates'!G$108)\n+($F173*'fnd base rates'!G$109)\n+($G173*'fnd base rates'!G$110)\n+($H173*'fnd base rates'!G$111)\n+($I173*'fnd base rates'!G$112)\n+($J173*'fnd base rates'!G$113)\n+($K173*'fnd base rates'!G$114)\n+($M173*'fnd base rates'!G$116)\n+($N173*'fnd base rates'!G$117)\n+($O173*'fnd base rates'!G$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,7)))\n*$R173","v":5768.6989220000005},{"$f":"(($D173*'fnd base rates'!H$107)\n+($E173*'fnd base rates'!H$108)\n+($F173*'fnd base rates'!H$109)\n+($G173*'fnd base rates'!H$110)\n+($H173*'fnd base rates'!H$111)\n+($I173*'fnd base rates'!H$112)\n+($J173*'fnd base rates'!H$113)\n+($K173*'fnd base rates'!H$114)\n+($M173*'fnd base rates'!H$116)\n+($N173*'fnd base rates'!H$117)\n+($O173*'fnd base rates'!H$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,8)))","v":13732.197614000001},{"$f":"(($D173*'fnd base rates'!I$107)\n+($E173*'fnd base rates'!I$108)\n+($F173*'fnd base rates'!I$109)\n+($G173*'fnd base rates'!I$110)\n+($H173*'fnd base rates'!I$111)\n+($I173*'fnd base rates'!I$112)\n+($J173*'fnd base rates'!I$113)\n+($K173*'fnd base rates'!I$114)\n+($M173*'fnd base rates'!I$116)\n+($N173*'fnd base rates'!I$117)\n+($O173*'fnd base rates'!I$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,9)))\n*$R173","v":9409.69},{"$f":"(($D173*'fnd base rates'!J$107)\n+($E173*'fnd base rates'!J$108)\n+($F173*'fnd base rates'!J$109)\n+($G173*'fnd base rates'!J$110)\n+($H173*'fnd base rates'!J$111)\n+($I173*'fnd base rates'!J$112)\n+($J173*'fnd base rates'!J$113)\n+($K173*'fnd base rates'!J$114)\n+($M173*'fnd base rates'!J$116)\n+($N173*'fnd base rates'!J$117)\n+($O173*'fnd base rates'!J$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,10)))\n*$R173","v":16330.39},{"$f":"(($D173*'fnd base rates'!K$107)\n+($E173*'fnd base rates'!K$108)\n+($F173*'fnd base rates'!K$109)\n+($G173*'fnd base rates'!K$110)\n+($H173*'fnd base rates'!K$111)\n+($I173*'fnd base rates'!K$112)\n+($J173*'fnd base rates'!K$113)\n+($K173*'fnd base rates'!K$114)\n+($M173*'fnd base rates'!K$116)\n+($N173*'fnd base rates'!K$117)\n+($O173*'fnd base rates'!K$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,11)))\n*$R173","v":24142.207480000001},{"$f":"(($D173*'fnd base rates'!L$107)\n+($E173*'fnd base rates'!L$108)\n+($F173*'fnd base rates'!L$109)\n+($G173*'fnd base rates'!L$110)\n+($H173*'fnd base rates'!L$111)\n+($I173*'fnd base rates'!L$112)\n+($J173*'fnd base rates'!L$113)\n+($K173*'fnd base rates'!L$114)\n+($M173*'fnd base rates'!L$116)\n+($N173*'fnd base rates'!L$117)\n+($O173*'fnd base rates'!L$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,12)))","v":38166.940279999995},{"$f":"(($D173*'fnd base rates'!M$107)\n+($E173*'fnd base rates'!M$108)\n+($F173*'fnd base rates'!M$109)\n+($G173*'fnd base rates'!M$110)\n+($H173*'fnd base rates'!M$111)\n+($I173*'fnd base rates'!M$112)\n+($J173*'fnd base rates'!M$113)\n+($K173*'fnd base rates'!M$114)\n+($M173*'fnd base rates'!M$116)\n+($N173*'fnd base rates'!M$117)\n+($O173*'fnd base rates'!M$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,13)))","v":0},303588.08510999999,null,429163258,"429","163","258",1,21,303588.08510999999,14457,0,14457,null,null,null,null,null,14457,0,14457,null,null,{"$f":"BC173-BA173","v":0}]
[429,429163262,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D174","v":0},{"$f":"'fnd enro'!E174","v":0},{"$f":"'fnd enro'!F174","v":1},{"$f":"'fnd enro'!G174","v":1},{"$f":"'fnd enro'!H174","v":2},{"$f":"'fnd enro'!I174","v":3},{"$f":"'fnd enro'!J174","v":0},{"$f":"'fnd enro'!K174","v":0.2702},{"$f":"'fnd enro'!L174","v":0},{"$f":"'fnd enro'!M174","v":0},{"$f":"'fnd enro'!N174","v":0},{"$f":"'fnd enro'!O174","v":0},{"$f":"'fnd enro'!P174","v":7},{"$f":"'fnd enro'!R174","v":7},1,{"$f":"VALUE('fnd enro'!Q174)","v":9},null,{"$f":"(($D174*'fnd base rates'!C$107)\n+($E174*'fnd base rates'!C$108)\n+($F174*'fnd base rates'!C$109)\n+($G174*'fnd base rates'!C$110)\n+($H174*'fnd base rates'!C$111)\n+($I174*'fnd base rates'!C$112)\n+($J174*'fnd base rates'!C$113)\n+($K174*'fnd base rates'!C$114)\n+($M174*'fnd base rates'!C$116)\n+($N174*'fnd base rates'!C$117)\n+($O174*'fnd base rates'!C$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,3)))\n*$R174","v":4285.549422},{"$f":"(($D174*'fnd base rates'!D$107)\n+($E174*'fnd base rates'!D$108)\n+($F174*'fnd base rates'!D$109)\n+($G174*'fnd base rates'!D$110)\n+($H174*'fnd base rates'!D$111)\n+($I174*'fnd base rates'!D$112)\n+($J174*'fnd base rates'!D$113)\n+($K174*'fnd base rates'!D$114)\n+($M174*'fnd base rates'!D$116)\n+($N174*'fnd base rates'!D$117)\n+($O174*'fnd base rates'!D$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,4)))\n*$R174","v":7868.14},{"$f":"(($D174*'fnd base rates'!E$107)\n+($E174*'fnd base rates'!E$108)\n+($F174*'fnd base rates'!E$109)\n+($G174*'fnd base rates'!E$110)\n+($H174*'fnd base rates'!E$111)\n+($I174*'fnd base rates'!E$112)\n+($J174*'fnd base rates'!E$113)\n+($K174*'fnd base rates'!E$114)\n+($M174*'fnd base rates'!E$116)\n+($N174*'fnd base rates'!E$117)\n+($O174*'fnd base rates'!E$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,5)))\n*$R174","v":53943.842632},{"$f":"(($D174*'fnd base rates'!F$107)\n+($E174*'fnd base rates'!F$108)\n+($F174*'fnd base rates'!F$109)\n+($G174*'fnd base rates'!F$110)\n+($H174*'fnd base rates'!F$111)\n+($I174*'fnd base rates'!F$112)\n+($J174*'fnd base rates'!F$113)\n+($K174*'fnd base rates'!F$114)\n+($M174*'fnd base rates'!F$116)\n+($N174*'fnd base rates'!F$117)\n+($O174*'fnd base rates'!F$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,6)))\n*$R174","v":7146.3048840000001},{"$f":"(($D174*'fnd base rates'!G$107)\n+($E174*'fnd base rates'!G$108)\n+($F174*'fnd base rates'!G$109)\n+($G174*'fnd base rates'!G$110)\n+($H174*'fnd base rates'!G$111)\n+($I174*'fnd base rates'!G$112)\n+($J174*'fnd base rates'!G$113)\n+($K174*'fnd base rates'!G$114)\n+($M174*'fnd base rates'!G$116)\n+($N174*'fnd base rates'!G$117)\n+($O174*'fnd base rates'!G$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,7)))\n*$R174","v":2332.0529740000002},{"$f":"(($D174*'fnd base rates'!H$107)\n+($E174*'fnd base rates'!H$108)\n+($F174*'fnd base rates'!H$109)\n+($G174*'fnd base rates'!H$110)\n+($H174*'fnd base rates'!H$111)\n+($I174*'fnd base rates'!H$112)\n+($J174*'fnd base rates'!H$113)\n+($K174*'fnd base rates'!H$114)\n+($M174*'fnd base rates'!H$116)\n+($N174*'fnd base rates'!H$117)\n+($O174*'fnd base rates'!H$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,8)))","v":4760.4125379999996},{"$f":"(($D174*'fnd base rates'!I$107)\n+($E174*'fnd base rates'!I$108)\n+($F174*'fnd base rates'!I$109)\n+($G174*'fnd base rates'!I$110)\n+($H174*'fnd base rates'!I$111)\n+($I174*'fnd base rates'!I$112)\n+($J174*'fnd base rates'!I$113)\n+($K174*'fnd base rates'!I$114)\n+($M174*'fnd base rates'!I$116)\n+($N174*'fnd base rates'!I$117)\n+($O174*'fnd base rates'!I$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,9)))\n*$R174","v":3609.0599999999995},{"$f":"(($D174*'fnd base rates'!J$107)\n+($E174*'fnd base rates'!J$108)\n+($F174*'fnd base rates'!J$109)\n+($G174*'fnd base rates'!J$110)\n+($H174*'fnd base rates'!J$111)\n+($I174*'fnd base rates'!J$112)\n+($J174*'fnd base rates'!J$113)\n+($K174*'fnd base rates'!J$114)\n+($M174*'fnd base rates'!J$116)\n+($N174*'fnd base rates'!J$117)\n+($O174*'fnd base rates'!J$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,10)))\n*$R174","v":7633.6399999999994},{"$f":"(($D174*'fnd base rates'!K$107)\n+($E174*'fnd base rates'!K$108)\n+($F174*'fnd base rates'!K$109)\n+($G174*'fnd base rates'!K$110)\n+($H174*'fnd base rates'!K$111)\n+($I174*'fnd base rates'!K$112)\n+($J174*'fnd base rates'!K$113)\n+($K174*'fnd base rates'!K$114)\n+($M174*'fnd base rates'!K$116)\n+($N174*'fnd base rates'!K$117)\n+($O174*'fnd base rates'!K$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,11)))\n*$R174","v":8014.9191600000004},{"$f":"(($D174*'fnd base rates'!L$107)\n+($E174*'fnd base rates'!L$108)\n+($F174*'fnd base rates'!L$109)\n+($G174*'fnd base rates'!L$110)\n+($H174*'fnd base rates'!L$111)\n+($I174*'fnd base rates'!L$112)\n+($J174*'fnd base rates'!L$113)\n+($K174*'fnd base rates'!L$114)\n+($M174*'fnd base rates'!L$116)\n+($N174*'fnd base rates'!L$117)\n+($O174*'fnd base rates'!L$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,12)))","v":13992.076760000004},{"$f":"(($D174*'fnd base rates'!M$107)\n+($E174*'fnd base rates'!M$108)\n+($F174*'fnd base rates'!M$109)\n+($G174*'fnd base rates'!M$110)\n+($H174*'fnd base rates'!M$111)\n+($I174*'fnd base rates'!M$112)\n+($J174*'fnd base rates'!M$113)\n+($K174*'fnd base rates'!M$114)\n+($M174*'fnd base rates'!M$116)\n+($N174*'fnd base rates'!M$117)\n+($O174*'fnd base rates'!M$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,13)))","v":0},113585.99837000002,null,429163262,"429","163","262",1,7,113585.99837000002,16227,0,16227,null,null,null,null,null,16227,0,16227,null,null,{"$f":"BC174-BA174","v":0}]
[429,429163291,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D175","v":0},{"$f":"'fnd enro'!E175","v":0},{"$f":"'fnd enro'!F175","v":0},{"$f":"'fnd enro'!G175","v":2},{"$f":"'fnd enro'!H175","v":0},{"$f":"'fnd enro'!I175","v":2},{"$f":"'fnd enro'!J175","v":0},{"$f":"'fnd enro'!K175","v":0.15440000000000001},{"$f":"'fnd enro'!L175","v":0},{"$f":"'fnd enro'!M175","v":1},{"$f":"'fnd enro'!N175","v":0},{"$f":"'fnd enro'!O175","v":0},{"$f":"'fnd enro'!P175","v":3},{"$f":"'fnd enro'!R175","v":4},1,{"$f":"VALUE('fnd enro'!Q175)","v":5},null,{"$f":"(($D175*'fnd base rates'!C$107)\n+($E175*'fnd base rates'!C$108)\n+($F175*'fnd base rates'!C$109)\n+($G175*'fnd base rates'!C$110)\n+($H175*'fnd base rates'!C$111)\n+($I175*'fnd base rates'!C$112)\n+($J175*'fnd base rates'!C$113)\n+($K175*'fnd base rates'!C$114)\n+($M175*'fnd base rates'!C$116)\n+($N175*'fnd base rates'!C$117)\n+($O175*'fnd base rates'!C$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,3)))\n*$R175","v":2426.6153840000002},{"$f":"(($D175*'fnd base rates'!D$107)\n+($E175*'fnd base rates'!D$108)\n+($F175*'fnd base rates'!D$109)\n+($G175*'fnd base rates'!D$110)\n+($H175*'fnd base rates'!D$111)\n+($I175*'fnd base rates'!D$112)\n+($J175*'fnd base rates'!D$113)\n+($K175*'fnd base rates'!D$114)\n+($M175*'fnd base rates'!D$116)\n+($N175*'fnd base rates'!D$117)\n+($O175*'fnd base rates'!D$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,4)))\n*$R175","v":4088.32},{"$f":"(($D175*'fnd base rates'!E$107)\n+($E175*'fnd base rates'!E$108)\n+($F175*'fnd base rates'!E$109)\n+($G175*'fnd base rates'!E$110)\n+($H175*'fnd base rates'!E$111)\n+($I175*'fnd base rates'!E$112)\n+($J175*'fnd base rates'!E$113)\n+($K175*'fnd base rates'!E$114)\n+($M175*'fnd base rates'!E$116)\n+($N175*'fnd base rates'!E$117)\n+($O175*'fnd base rates'!E$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,5)))\n*$R175","v":27131.681504},{"$f":"(($D175*'fnd base rates'!F$107)\n+($E175*'fnd base rates'!F$108)\n+($F175*'fnd base rates'!F$109)\n+($G175*'fnd base rates'!F$110)\n+($H175*'fnd base rates'!F$111)\n+($I175*'fnd base rates'!F$112)\n+($J175*'fnd base rates'!F$113)\n+($K175*'fnd base rates'!F$114)\n+($M175*'fnd base rates'!F$116)\n+($N175*'fnd base rates'!F$117)\n+($O175*'fnd base rates'!F$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,6)))\n*$R175","v":4445.6856480000006},{"$f":"(($D175*'fnd base rates'!G$107)\n+($E175*'fnd base rates'!G$108)\n+($F175*'fnd base rates'!G$109)\n+($G175*'fnd base rates'!G$110)\n+($H175*'fnd base rates'!G$111)\n+($I175*'fnd base rates'!G$112)\n+($J175*'fnd base rates'!G$113)\n+($K175*'fnd base rates'!G$114)\n+($M175*'fnd base rates'!G$116)\n+($N175*'fnd base rates'!G$117)\n+($O175*'fnd base rates'!G$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,7)))\n*$R175","v":1094.9731280000001},{"$f":"(($D175*'fnd base rates'!H$107)\n+($E175*'fnd base rates'!H$108)\n+($F175*'fnd base rates'!H$109)\n+($G175*'fnd base rates'!H$110)\n+($H175*'fnd base rates'!H$111)\n+($I175*'fnd base rates'!H$112)\n+($J175*'fnd base rates'!H$113)\n+($K175*'fnd base rates'!H$114)\n+($M175*'fnd base rates'!H$116)\n+($N175*'fnd base rates'!H$117)\n+($O175*'fnd base rates'!H$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,8)))","v":2891.2357359999996},{"$f":"(($D175*'fnd base rates'!I$107)\n+($E175*'fnd base rates'!I$108)\n+($F175*'fnd base rates'!I$109)\n+($G175*'fnd base rates'!I$110)\n+($H175*'fnd base rates'!I$111)\n+($I175*'fnd base rates'!I$112)\n+($J175*'fnd base rates'!I$113)\n+($K175*'fnd base rates'!I$114)\n+($M175*'fnd base rates'!I$116)\n+($N175*'fnd base rates'!I$117)\n+($O175*'fnd base rates'!I$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,9)))\n*$R175","v":1876.83},{"$f":"(($D175*'fnd base rates'!J$107)\n+($E175*'fnd base rates'!J$108)\n+($F175*'fnd base rates'!J$109)\n+($G175*'fnd base rates'!J$110)\n+($H175*'fnd base rates'!J$111)\n+($I175*'fnd base rates'!J$112)\n+($J175*'fnd base rates'!J$113)\n+($K175*'fnd base rates'!J$114)\n+($M175*'fnd base rates'!J$116)\n+($N175*'fnd base rates'!J$117)\n+($O175*'fnd base rates'!J$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,10)))\n*$R175","v":3225.42},{"$f":"(($D175*'fnd base rates'!K$107)\n+($E175*'fnd base rates'!K$108)\n+($F175*'fnd base rates'!K$109)\n+($G175*'fnd base rates'!K$110)\n+($H175*'fnd base rates'!K$111)\n+($I175*'fnd base rates'!K$112)\n+($J175*'fnd base rates'!K$113)\n+($K175*'fnd base rates'!K$114)\n+($M175*'fnd base rates'!K$116)\n+($N175*'fnd base rates'!K$117)\n+($O175*'fnd base rates'!K$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,11)))\n*$R175","v":4803.9895200000001},{"$f":"(($D175*'fnd base rates'!L$107)\n+($E175*'fnd base rates'!L$108)\n+($F175*'fnd base rates'!L$109)\n+($G175*'fnd base rates'!L$110)\n+($H175*'fnd base rates'!L$111)\n+($I175*'fnd base rates'!L$112)\n+($J175*'fnd base rates'!L$113)\n+($K175*'fnd base rates'!L$114)\n+($M175*'fnd base rates'!L$116)\n+($N175*'fnd base rates'!L$117)\n+($O175*'fnd base rates'!L$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,12)))","v":7252.5267200000008},{"$f":"(($D175*'fnd base rates'!M$107)\n+($E175*'fnd base rates'!M$108)\n+($F175*'fnd base rates'!M$109)\n+($G175*'fnd base rates'!M$110)\n+($H175*'fnd base rates'!M$111)\n+($I175*'fnd base rates'!M$112)\n+($J175*'fnd base rates'!M$113)\n+($K175*'fnd base rates'!M$114)\n+($M175*'fnd base rates'!M$116)\n+($N175*'fnd base rates'!M$117)\n+($O175*'fnd base rates'!M$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,13)))","v":0},59237.277640000008,null,429163291,"429","163","291",1,4,59237.277640000008,14809,0,14809,null,null,null,null,null,14809,0,14809,null,null,{"$f":"BC175-BA175","v":0}]
[429,429163347,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D176","v":0},{"$f":"'fnd enro'!E176","v":0},{"$f":"'fnd enro'!F176","v":0},{"$f":"'fnd enro'!G176","v":0},{"$f":"'fnd enro'!H176","v":1},{"$f":"'fnd enro'!I176","v":1},{"$f":"'fnd enro'!J176","v":0},{"$f":"'fnd enro'!K176","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L176","v":0},{"$f":"'fnd enro'!M176","v":0},{"$f":"'fnd enro'!N176","v":0},{"$f":"'fnd enro'!O176","v":0},{"$f":"'fnd enro'!P176","v":0},{"$f":"'fnd enro'!R176","v":2},1,{"$f":"VALUE('fnd enro'!Q176)","v":8},null,{"$f":"(($D176*'fnd base rates'!C$107)\n+($E176*'fnd base rates'!C$108)\n+($F176*'fnd base rates'!C$109)\n+($G176*'fnd base rates'!C$110)\n+($H176*'fnd base rates'!C$111)\n+($I176*'fnd base rates'!C$112)\n+($J176*'fnd base rates'!C$113)\n+($K176*'fnd base rates'!C$114)\n+($M176*'fnd base rates'!C$116)\n+($N176*'fnd base rates'!C$117)\n+($O176*'fnd base rates'!C$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,3)))\n*$R176","v":1072.9226920000001},{"$f":"(($D176*'fnd base rates'!D$107)\n+($E176*'fnd base rates'!D$108)\n+($F176*'fnd base rates'!D$109)\n+($G176*'fnd base rates'!D$110)\n+($H176*'fnd base rates'!D$111)\n+($I176*'fnd base rates'!D$112)\n+($J176*'fnd base rates'!D$113)\n+($K176*'fnd base rates'!D$114)\n+($M176*'fnd base rates'!D$116)\n+($N176*'fnd base rates'!D$117)\n+($O176*'fnd base rates'!D$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,4)))\n*$R176","v":1530.16},{"$f":"(($D176*'fnd base rates'!E$107)\n+($E176*'fnd base rates'!E$108)\n+($F176*'fnd base rates'!E$109)\n+($G176*'fnd base rates'!E$110)\n+($H176*'fnd base rates'!E$111)\n+($I176*'fnd base rates'!E$112)\n+($J176*'fnd base rates'!E$113)\n+($K176*'fnd base rates'!E$114)\n+($M176*'fnd base rates'!E$116)\n+($N176*'fnd base rates'!E$117)\n+($O176*'fnd base rates'!E$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,5)))\n*$R176","v":8371.6807520000002},{"$f":"(($D176*'fnd base rates'!F$107)\n+($E176*'fnd base rates'!F$108)\n+($F176*'fnd base rates'!F$109)\n+($G176*'fnd base rates'!F$110)\n+($H176*'fnd base rates'!F$111)\n+($I176*'fnd base rates'!F$112)\n+($J176*'fnd base rates'!F$113)\n+($K176*'fnd base rates'!F$114)\n+($M176*'fnd base rates'!F$116)\n+($N176*'fnd base rates'!F$117)\n+($O176*'fnd base rates'!F$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,6)))\n*$R176","v":1882.2628240000001},{"$f":"(($D176*'fnd base rates'!G$107)\n+($E176*'fnd base rates'!G$108)\n+($F176*'fnd base rates'!G$109)\n+($G176*'fnd base rates'!G$110)\n+($H176*'fnd base rates'!G$111)\n+($I176*'fnd base rates'!G$112)\n+($J176*'fnd base rates'!G$113)\n+($K176*'fnd base rates'!G$114)\n+($M176*'fnd base rates'!G$116)\n+($N176*'fnd base rates'!G$117)\n+($O176*'fnd base rates'!G$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,7)))\n*$R176","v":332.33656399999995},{"$f":"(($D176*'fnd base rates'!H$107)\n+($E176*'fnd base rates'!H$108)\n+($F176*'fnd base rates'!H$109)\n+($G176*'fnd base rates'!H$110)\n+($H176*'fnd base rates'!H$111)\n+($I176*'fnd base rates'!H$112)\n+($J176*'fnd base rates'!H$113)\n+($K176*'fnd base rates'!H$114)\n+($M176*'fnd base rates'!H$116)\n+($N176*'fnd base rates'!H$117)\n+($O176*'fnd base rates'!H$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D176*'fnd base rates'!I$107)\n+($E176*'fnd base rates'!I$108)\n+($F176*'fnd base rates'!I$109)\n+($G176*'fnd base rates'!I$110)\n+($H176*'fnd base rates'!I$111)\n+($I176*'fnd base rates'!I$112)\n+($J176*'fnd base rates'!I$113)\n+($K176*'fnd base rates'!I$114)\n+($M176*'fnd base rates'!I$116)\n+($N176*'fnd base rates'!I$117)\n+($O176*'fnd base rates'!I$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,9)))\n*$R176","v":788.63},{"$f":"(($D176*'fnd base rates'!J$107)\n+($E176*'fnd base rates'!J$108)\n+($F176*'fnd base rates'!J$109)\n+($G176*'fnd base rates'!J$110)\n+($H176*'fnd base rates'!J$111)\n+($I176*'fnd base rates'!J$112)\n+($J176*'fnd base rates'!J$113)\n+($K176*'fnd base rates'!J$114)\n+($M176*'fnd base rates'!J$116)\n+($N176*'fnd base rates'!J$117)\n+($O176*'fnd base rates'!J$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,10)))\n*$R176","v":822.56},{"$f":"(($D176*'fnd base rates'!K$107)\n+($E176*'fnd base rates'!K$108)\n+($F176*'fnd base rates'!K$109)\n+($G176*'fnd base rates'!K$110)\n+($H176*'fnd base rates'!K$111)\n+($I176*'fnd base rates'!K$112)\n+($J176*'fnd base rates'!K$113)\n+($K176*'fnd base rates'!K$114)\n+($M176*'fnd base rates'!K$116)\n+($N176*'fnd base rates'!K$117)\n+($O176*'fnd base rates'!K$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,11)))\n*$R176","v":2332.21976},{"$f":"(($D176*'fnd base rates'!L$107)\n+($E176*'fnd base rates'!L$108)\n+($F176*'fnd base rates'!L$109)\n+($G176*'fnd base rates'!L$110)\n+($H176*'fnd base rates'!L$111)\n+($I176*'fnd base rates'!L$112)\n+($J176*'fnd base rates'!L$113)\n+($K176*'fnd base rates'!L$114)\n+($M176*'fnd base rates'!L$116)\n+($N176*'fnd base rates'!L$117)\n+($O176*'fnd base rates'!L$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D176*'fnd base rates'!M$107)\n+($E176*'fnd base rates'!M$108)\n+($F176*'fnd base rates'!M$109)\n+($G176*'fnd base rates'!M$110)\n+($H176*'fnd base rates'!M$111)\n+($I176*'fnd base rates'!M$112)\n+($J176*'fnd base rates'!M$113)\n+($K176*'fnd base rates'!M$114)\n+($M176*'fnd base rates'!M$116)\n+($N176*'fnd base rates'!M$117)\n+($O176*'fnd base rates'!M$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,13)))","v":0},21365.893819999998,null,429163347,"429","163","347",1,2,21365.893819999998,10683,0,10683,null,null,null,null,null,10683,0,10683,null,null,{"$f":"BC176-BA176","v":0}]
[429,429163773,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D177","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L177","v":0},{"$f":"'fnd enro'!M177","v":0},{"$f":"'fnd enro'!N177","v":0},{"$f":"'fnd enro'!O177","v":0},{"$f":"'fnd enro'!P177","v":0},{"$f":"'fnd enro'!R177","v":1},1,{"$f":"VALUE('fnd enro'!Q177)","v":6},null,{"$f":"(($D177*'fnd base rates'!C$107)\n+($E177*'fnd base rates'!C$108)\n+($F177*'fnd base rates'!C$109)\n+($G177*'fnd base rates'!C$110)\n+($H177*'fnd base rates'!C$111)\n+($I177*'fnd base rates'!C$112)\n+($J177*'fnd base rates'!C$113)\n+($K177*'fnd base rates'!C$114)\n+($M177*'fnd base rates'!C$116)\n+($N177*'fnd base rates'!C$117)\n+($O177*'fnd base rates'!C$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,3)))\n*$R177","v":536.46134600000005},{"$f":"(($D177*'fnd base rates'!D$107)\n+($E177*'fnd base rates'!D$108)\n+($F177*'fnd base rates'!D$109)\n+($G177*'fnd base rates'!D$110)\n+($H177*'fnd base rates'!D$111)\n+($I177*'fnd base rates'!D$112)\n+($J177*'fnd base rates'!D$113)\n+($K177*'fnd base rates'!D$114)\n+($M177*'fnd base rates'!D$116)\n+($N177*'fnd base rates'!D$117)\n+($O177*'fnd base rates'!D$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,4)))\n*$R177","v":765.08},{"$f":"(($D177*'fnd base rates'!E$107)\n+($E177*'fnd base rates'!E$108)\n+($F177*'fnd base rates'!E$109)\n+($G177*'fnd base rates'!E$110)\n+($H177*'fnd base rates'!E$111)\n+($I177*'fnd base rates'!E$112)\n+($J177*'fnd base rates'!E$113)\n+($K177*'fnd base rates'!E$114)\n+($M177*'fnd base rates'!E$116)\n+($N177*'fnd base rates'!E$117)\n+($O177*'fnd base rates'!E$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,5)))\n*$R177","v":4912.2003759999998},{"$f":"(($D177*'fnd base rates'!F$107)\n+($E177*'fnd base rates'!F$108)\n+($F177*'fnd base rates'!F$109)\n+($G177*'fnd base rates'!F$110)\n+($H177*'fnd base rates'!F$111)\n+($I177*'fnd base rates'!F$112)\n+($J177*'fnd base rates'!F$113)\n+($K177*'fnd base rates'!F$114)\n+($M177*'fnd base rates'!F$116)\n+($N177*'fnd base rates'!F$117)\n+($O177*'fnd base rates'!F$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,6)))\n*$R177","v":886.88641200000006},{"$f":"(($D177*'fnd base rates'!G$107)\n+($E177*'fnd base rates'!G$108)\n+($F177*'fnd base rates'!G$109)\n+($G177*'fnd base rates'!G$110)\n+($H177*'fnd base rates'!G$111)\n+($I177*'fnd base rates'!G$112)\n+($J177*'fnd base rates'!G$113)\n+($K177*'fnd base rates'!G$114)\n+($M177*'fnd base rates'!G$116)\n+($N177*'fnd base rates'!G$117)\n+($O177*'fnd base rates'!G$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,7)))\n*$R177","v":163.88328199999998},{"$f":"(($D177*'fnd base rates'!H$107)\n+($E177*'fnd base rates'!H$108)\n+($F177*'fnd base rates'!H$109)\n+($G177*'fnd base rates'!H$110)\n+($H177*'fnd base rates'!H$111)\n+($I177*'fnd base rates'!H$112)\n+($J177*'fnd base rates'!H$113)\n+($K177*'fnd base rates'!H$114)\n+($M177*'fnd base rates'!H$116)\n+($N177*'fnd base rates'!H$117)\n+($O177*'fnd base rates'!H$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D177*'fnd base rates'!I$107)\n+($E177*'fnd base rates'!I$108)\n+($F177*'fnd base rates'!I$109)\n+($G177*'fnd base rates'!I$110)\n+($H177*'fnd base rates'!I$111)\n+($I177*'fnd base rates'!I$112)\n+($J177*'fnd base rates'!I$113)\n+($K177*'fnd base rates'!I$114)\n+($M177*'fnd base rates'!I$116)\n+($N177*'fnd base rates'!I$117)\n+($O177*'fnd base rates'!I$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,9)))\n*$R177","v":425.94},{"$f":"(($D177*'fnd base rates'!J$107)\n+($E177*'fnd base rates'!J$108)\n+($F177*'fnd base rates'!J$109)\n+($G177*'fnd base rates'!J$110)\n+($H177*'fnd base rates'!J$111)\n+($I177*'fnd base rates'!J$112)\n+($J177*'fnd base rates'!J$113)\n+($K177*'fnd base rates'!J$114)\n+($M177*'fnd base rates'!J$116)\n+($N177*'fnd base rates'!J$117)\n+($O177*'fnd base rates'!J$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,10)))\n*$R177","v":573.75},{"$f":"(($D177*'fnd base rates'!K$107)\n+($E177*'fnd base rates'!K$108)\n+($F177*'fnd base rates'!K$109)\n+($G177*'fnd base rates'!K$110)\n+($H177*'fnd base rates'!K$111)\n+($I177*'fnd base rates'!K$112)\n+($J177*'fnd base rates'!K$113)\n+($K177*'fnd base rates'!K$114)\n+($M177*'fnd base rates'!K$116)\n+($N177*'fnd base rates'!K$117)\n+($O177*'fnd base rates'!K$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,11)))\n*$R177","v":1150.05988},{"$f":"(($D177*'fnd base rates'!L$107)\n+($E177*'fnd base rates'!L$108)\n+($F177*'fnd base rates'!L$109)\n+($G177*'fnd base rates'!L$110)\n+($H177*'fnd base rates'!L$111)\n+($I177*'fnd base rates'!L$112)\n+($J177*'fnd base rates'!L$113)\n+($K177*'fnd base rates'!L$114)\n+($M177*'fnd base rates'!L$116)\n+($N177*'fnd base rates'!L$117)\n+($O177*'fnd base rates'!L$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D177*'fnd base rates'!M$107)\n+($E177*'fnd base rates'!M$108)\n+($F177*'fnd base rates'!M$109)\n+($G177*'fnd base rates'!M$110)\n+($H177*'fnd base rates'!M$111)\n+($I177*'fnd base rates'!M$112)\n+($J177*'fnd base rates'!M$113)\n+($K177*'fnd base rates'!M$114)\n+($M177*'fnd base rates'!M$116)\n+($N177*'fnd base rates'!M$117)\n+($O177*'fnd base rates'!M$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,13)))","v":0},11611.466909999999,null,429163773,"429","163","773",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC177-BA177","v":0}]
[430,430170025,"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":3},{"$f":"'fnd enro'!J178","v":0},{"$f":"'fnd enro'!K178","v":0.15440000000000001},{"$f":"'fnd enro'!L178","v":0},{"$f":"'fnd enro'!M178","v":0},{"$f":"'fnd enro'!N178","v":0},{"$f":"'fnd enro'!O178","v":0},{"$f":"'fnd enro'!P178","v":0},{"$f":"'fnd enro'!R178","v":4},1.024,{"$f":"VALUE('fnd enro'!Q178)","v":6},null,{"$f":"(($D178*'fnd base rates'!C$107)\n+($E178*'fnd base rates'!C$108)\n+($F178*'fnd base rates'!C$109)\n+($G178*'fnd base rates'!C$110)\n+($H178*'fnd base rates'!C$111)\n+($I178*'fnd base rates'!C$112)\n+($J178*'fnd base rates'!C$113)\n+($K178*'fnd base rates'!C$114)\n+($M178*'fnd base rates'!C$116)\n+($N178*'fnd base rates'!C$117)\n+($O178*'fnd base rates'!C$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,3)))\n*$R178","v":2197.3456732160003},{"$f":"(($D178*'fnd base rates'!D$107)\n+($E178*'fnd base rates'!D$108)\n+($F178*'fnd base rates'!D$109)\n+($G178*'fnd base rates'!D$110)\n+($H178*'fnd base rates'!D$111)\n+($I178*'fnd base rates'!D$112)\n+($J178*'fnd base rates'!D$113)\n+($K178*'fnd base rates'!D$114)\n+($M178*'fnd base rates'!D$116)\n+($N178*'fnd base rates'!D$117)\n+($O178*'fnd base rates'!D$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,4)))\n*$R178","v":3133.7676800000004},{"$f":"(($D178*'fnd base rates'!E$107)\n+($E178*'fnd base rates'!E$108)\n+($F178*'fnd base rates'!E$109)\n+($G178*'fnd base rates'!E$110)\n+($H178*'fnd base rates'!E$111)\n+($I178*'fnd base rates'!E$112)\n+($J178*'fnd base rates'!E$113)\n+($K178*'fnd base rates'!E$114)\n+($M178*'fnd base rates'!E$116)\n+($N178*'fnd base rates'!E$117)\n+($O178*'fnd base rates'!E$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,5)))\n*$R178","v":18632.787460095999},{"$f":"(($D178*'fnd base rates'!F$107)\n+($E178*'fnd base rates'!F$108)\n+($F178*'fnd base rates'!F$109)\n+($G178*'fnd base rates'!F$110)\n+($H178*'fnd base rates'!F$111)\n+($I178*'fnd base rates'!F$112)\n+($J178*'fnd base rates'!F$113)\n+($K178*'fnd base rates'!F$114)\n+($M178*'fnd base rates'!F$116)\n+($N178*'fnd base rates'!F$117)\n+($O178*'fnd base rates'!F$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,6)))\n*$R178","v":3743.780503552},{"$f":"(($D178*'fnd base rates'!G$107)\n+($E178*'fnd base rates'!G$108)\n+($F178*'fnd base rates'!G$109)\n+($G178*'fnd base rates'!G$110)\n+($H178*'fnd base rates'!G$111)\n+($I178*'fnd base rates'!G$112)\n+($J178*'fnd base rates'!G$113)\n+($K178*'fnd base rates'!G$114)\n+($M178*'fnd base rates'!G$116)\n+($N178*'fnd base rates'!G$117)\n+($O178*'fnd base rates'!G$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,7)))\n*$R178","v":675.94560307200004},{"$f":"(($D178*'fnd base rates'!H$107)\n+($E178*'fnd base rates'!H$108)\n+($F178*'fnd base rates'!H$109)\n+($G178*'fnd base rates'!H$110)\n+($H178*'fnd base rates'!H$111)\n+($I178*'fnd base rates'!H$112)\n+($J178*'fnd base rates'!H$113)\n+($K178*'fnd base rates'!H$114)\n+($M178*'fnd base rates'!H$116)\n+($N178*'fnd base rates'!H$117)\n+($O178*'fnd base rates'!H$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,8)))","v":3007.6757360000001},{"$f":"(($D178*'fnd base rates'!I$107)\n+($E178*'fnd base rates'!I$108)\n+($F178*'fnd base rates'!I$109)\n+($G178*'fnd base rates'!I$110)\n+($H178*'fnd base rates'!I$111)\n+($I178*'fnd base rates'!I$112)\n+($J178*'fnd base rates'!I$113)\n+($K178*'fnd base rates'!I$114)\n+($M178*'fnd base rates'!I$116)\n+($N178*'fnd base rates'!I$117)\n+($O178*'fnd base rates'!I$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,9)))\n*$R178","v":1679.8822400000001},{"$f":"(($D178*'fnd base rates'!J$107)\n+($E178*'fnd base rates'!J$108)\n+($F178*'fnd base rates'!J$109)\n+($G178*'fnd base rates'!J$110)\n+($H178*'fnd base rates'!J$111)\n+($I178*'fnd base rates'!J$112)\n+($J178*'fnd base rates'!J$113)\n+($K178*'fnd base rates'!J$114)\n+($M178*'fnd base rates'!J$116)\n+($N178*'fnd base rates'!J$117)\n+($O178*'fnd base rates'!J$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,10)))\n*$R178","v":2017.3414399999999},{"$f":"(($D178*'fnd base rates'!K$107)\n+($E178*'fnd base rates'!K$108)\n+($F178*'fnd base rates'!K$109)\n+($G178*'fnd base rates'!K$110)\n+($H178*'fnd base rates'!K$111)\n+($I178*'fnd base rates'!K$112)\n+($J178*'fnd base rates'!K$113)\n+($K178*'fnd base rates'!K$114)\n+($M178*'fnd base rates'!K$116)\n+($N178*'fnd base rates'!K$117)\n+($O178*'fnd base rates'!K$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,11)))\n*$R178","v":4743.5156684800004},{"$f":"(($D178*'fnd base rates'!L$107)\n+($E178*'fnd base rates'!L$108)\n+($F178*'fnd base rates'!L$109)\n+($G178*'fnd base rates'!L$110)\n+($H178*'fnd base rates'!L$111)\n+($I178*'fnd base rates'!L$112)\n+($J178*'fnd base rates'!L$113)\n+($K178*'fnd base rates'!L$114)\n+($M178*'fnd base rates'!L$116)\n+($N178*'fnd base rates'!L$117)\n+($O178*'fnd base rates'!L$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,12)))","v":5619.8567200000007},{"$f":"(($D178*'fnd base rates'!M$107)\n+($E178*'fnd base rates'!M$108)\n+($F178*'fnd base rates'!M$109)\n+($G178*'fnd base rates'!M$110)\n+($H178*'fnd base rates'!M$111)\n+($I178*'fnd base rates'!M$112)\n+($J178*'fnd base rates'!M$113)\n+($K178*'fnd base rates'!M$114)\n+($M178*'fnd base rates'!M$116)\n+($N178*'fnd base rates'!M$117)\n+($O178*'fnd base rates'!M$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,13)))","v":0},45451.898724416002,null,430170025,"430","170","025",1,4,45451.898724416002,11363,0,11363,null,null,null,null,null,11363,0,11363,null,null,{"$f":"BC178-BA178","v":0}]
[430,430170064,"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},{"$f":"'fnd enro'!H179","v":41},{"$f":"'fnd enro'!I179","v":46},{"$f":"'fnd enro'!J179","v":0},{"$f":"'fnd enro'!K179","v":3.3582000000000001},{"$f":"'fnd enro'!L179","v":0},{"$f":"'fnd enro'!M179","v":0},{"$f":"'fnd enro'!N179","v":2},{"$f":"'fnd enro'!O179","v":2},{"$f":"'fnd enro'!P179","v":24},{"$f":"'fnd enro'!R179","v":87},1.024,{"$f":"VALUE('fnd enro'!Q179)","v":10},null,{"$f":"(($D179*'fnd base rates'!C$107)\n+($E179*'fnd base rates'!C$108)\n+($F179*'fnd base rates'!C$109)\n+($G179*'fnd base rates'!C$110)\n+($H179*'fnd base rates'!C$111)\n+($I179*'fnd base rates'!C$112)\n+($J179*'fnd base rates'!C$113)\n+($K179*'fnd base rates'!C$114)\n+($M179*'fnd base rates'!C$116)\n+($N179*'fnd base rates'!C$117)\n+($O179*'fnd base rates'!C$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,3)))\n*$R179","v":50164.098152448016},{"$f":"(($D179*'fnd base rates'!D$107)\n+($E179*'fnd base rates'!D$108)\n+($F179*'fnd base rates'!D$109)\n+($G179*'fnd base rates'!D$110)\n+($H179*'fnd base rates'!D$111)\n+($I179*'fnd base rates'!D$112)\n+($J179*'fnd base rates'!D$113)\n+($K179*'fnd base rates'!D$114)\n+($M179*'fnd base rates'!D$116)\n+($N179*'fnd base rates'!D$117)\n+($O179*'fnd base rates'!D$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,4)))\n*$R179","v":78134.784},{"$f":"(($D179*'fnd base rates'!E$107)\n+($E179*'fnd base rates'!E$108)\n+($F179*'fnd base rates'!E$109)\n+($G179*'fnd base rates'!E$110)\n+($H179*'fnd base rates'!E$111)\n+($I179*'fnd base rates'!E$112)\n+($J179*'fnd base rates'!E$113)\n+($K179*'fnd base rates'!E$114)\n+($M179*'fnd base rates'!E$116)\n+($N179*'fnd base rates'!E$117)\n+($O179*'fnd base rates'!E$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,5)))\n*$R179","v":471960.40469708794},{"$f":"(($D179*'fnd base rates'!F$107)\n+($E179*'fnd base rates'!F$108)\n+($F179*'fnd base rates'!F$109)\n+($G179*'fnd base rates'!F$110)\n+($H179*'fnd base rates'!F$111)\n+($I179*'fnd base rates'!F$112)\n+($J179*'fnd base rates'!F$113)\n+($K179*'fnd base rates'!F$114)\n+($M179*'fnd base rates'!F$116)\n+($N179*'fnd base rates'!F$117)\n+($O179*'fnd base rates'!F$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,6)))\n*$R179","v":84305.456992256004},{"$f":"(($D179*'fnd base rates'!G$107)\n+($E179*'fnd base rates'!G$108)\n+($F179*'fnd base rates'!G$109)\n+($G179*'fnd base rates'!G$110)\n+($H179*'fnd base rates'!G$111)\n+($I179*'fnd base rates'!G$112)\n+($J179*'fnd base rates'!G$113)\n+($K179*'fnd base rates'!G$114)\n+($M179*'fnd base rates'!G$116)\n+($N179*'fnd base rates'!G$117)\n+($O179*'fnd base rates'!G$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,7)))\n*$R179","v":19377.004066816},{"$f":"(($D179*'fnd base rates'!H$107)\n+($E179*'fnd base rates'!H$108)\n+($F179*'fnd base rates'!H$109)\n+($G179*'fnd base rates'!H$110)\n+($H179*'fnd base rates'!H$111)\n+($I179*'fnd base rates'!H$112)\n+($J179*'fnd base rates'!H$113)\n+($K179*'fnd base rates'!H$114)\n+($M179*'fnd base rates'!H$116)\n+($N179*'fnd base rates'!H$117)\n+($O179*'fnd base rates'!H$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,8)))","v":60723.287258000004},{"$f":"(($D179*'fnd base rates'!I$107)\n+($E179*'fnd base rates'!I$108)\n+($F179*'fnd base rates'!I$109)\n+($G179*'fnd base rates'!I$110)\n+($H179*'fnd base rates'!I$111)\n+($I179*'fnd base rates'!I$112)\n+($J179*'fnd base rates'!I$113)\n+($K179*'fnd base rates'!I$114)\n+($M179*'fnd base rates'!I$116)\n+($N179*'fnd base rates'!I$117)\n+($O179*'fnd base rates'!I$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,9)))\n*$R179","v":39258.42944},{"$f":"(($D179*'fnd base rates'!J$107)\n+($E179*'fnd base rates'!J$108)\n+($F179*'fnd base rates'!J$109)\n+($G179*'fnd base rates'!J$110)\n+($H179*'fnd base rates'!J$111)\n+($I179*'fnd base rates'!J$112)\n+($J179*'fnd base rates'!J$113)\n+($K179*'fnd base rates'!J$114)\n+($M179*'fnd base rates'!J$116)\n+($N179*'fnd base rates'!J$117)\n+($O179*'fnd base rates'!J$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,10)))\n*$R179","v":56547.604479999995},{"$f":"(($D179*'fnd base rates'!K$107)\n+($E179*'fnd base rates'!K$108)\n+($F179*'fnd base rates'!K$109)\n+($G179*'fnd base rates'!K$110)\n+($H179*'fnd base rates'!K$111)\n+($I179*'fnd base rates'!K$112)\n+($J179*'fnd base rates'!K$113)\n+($K179*'fnd base rates'!K$114)\n+($M179*'fnd base rates'!K$116)\n+($N179*'fnd base rates'!K$117)\n+($O179*'fnd base rates'!K$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,11)))\n*$R179","v":105072.21970944},{"$f":"(($D179*'fnd base rates'!L$107)\n+($E179*'fnd base rates'!L$108)\n+($F179*'fnd base rates'!L$109)\n+($G179*'fnd base rates'!L$110)\n+($H179*'fnd base rates'!L$111)\n+($I179*'fnd base rates'!L$112)\n+($J179*'fnd base rates'!L$113)\n+($K179*'fnd base rates'!L$114)\n+($M179*'fnd base rates'!L$116)\n+($N179*'fnd base rates'!L$117)\n+($O179*'fnd base rates'!L$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,12)))","v":140368.07115999999},{"$f":"(($D179*'fnd base rates'!M$107)\n+($E179*'fnd base rates'!M$108)\n+($F179*'fnd base rates'!M$109)\n+($G179*'fnd base rates'!M$110)\n+($H179*'fnd base rates'!M$111)\n+($I179*'fnd base rates'!M$112)\n+($J179*'fnd base rates'!M$113)\n+($K179*'fnd base rates'!M$114)\n+($M179*'fnd base rates'!M$116)\n+($N179*'fnd base rates'!M$117)\n+($O179*'fnd base rates'!M$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,13)))","v":0},1105911.359956048,null,430170064,"430","170","064",1,87,1105911.359956048,12712,0,12712,null,null,null,null,null,12712,0,12712,null,null,{"$f":"BC179-BA179","v":0}]
[430,430170096,"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},{"$f":"'fnd enro'!H180","v":0},{"$f":"'fnd enro'!I180","v":1},{"$f":"'fnd enro'!J180","v":0},{"$f":"'fnd enro'!K180","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L180","v":0},{"$f":"'fnd enro'!M180","v":0},{"$f":"'fnd enro'!N180","v":0},{"$f":"'fnd enro'!O180","v":0},{"$f":"'fnd enro'!P180","v":0},{"$f":"'fnd enro'!R180","v":1},1.024,{"$f":"VALUE('fnd enro'!Q180)","v":8},null,{"$f":"(($D180*'fnd base rates'!C$107)\n+($E180*'fnd base rates'!C$108)\n+($F180*'fnd base rates'!C$109)\n+($G180*'fnd base rates'!C$110)\n+($H180*'fnd base rates'!C$111)\n+($I180*'fnd base rates'!C$112)\n+($J180*'fnd base rates'!C$113)\n+($K180*'fnd base rates'!C$114)\n+($M180*'fnd base rates'!C$116)\n+($N180*'fnd base rates'!C$117)\n+($O180*'fnd base rates'!C$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,3)))\n*$R180","v":549.33641830400006},{"$f":"(($D180*'fnd base rates'!D$107)\n+($E180*'fnd base rates'!D$108)\n+($F180*'fnd base rates'!D$109)\n+($G180*'fnd base rates'!D$110)\n+($H180*'fnd base rates'!D$111)\n+($I180*'fnd base rates'!D$112)\n+($J180*'fnd base rates'!D$113)\n+($K180*'fnd base rates'!D$114)\n+($M180*'fnd base rates'!D$116)\n+($N180*'fnd base rates'!D$117)\n+($O180*'fnd base rates'!D$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,4)))\n*$R180","v":783.4419200000001},{"$f":"(($D180*'fnd base rates'!E$107)\n+($E180*'fnd base rates'!E$108)\n+($F180*'fnd base rates'!E$109)\n+($G180*'fnd base rates'!E$110)\n+($H180*'fnd base rates'!E$111)\n+($I180*'fnd base rates'!E$112)\n+($J180*'fnd base rates'!E$113)\n+($K180*'fnd base rates'!E$114)\n+($M180*'fnd base rates'!E$116)\n+($N180*'fnd base rates'!E$117)\n+($O180*'fnd base rates'!E$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,5)))\n*$R180","v":5030.0931850239995},{"$f":"(($D180*'fnd base rates'!F$107)\n+($E180*'fnd base rates'!F$108)\n+($F180*'fnd base rates'!F$109)\n+($G180*'fnd base rates'!F$110)\n+($H180*'fnd base rates'!F$111)\n+($I180*'fnd base rates'!F$112)\n+($J180*'fnd base rates'!F$113)\n+($K180*'fnd base rates'!F$114)\n+($M180*'fnd base rates'!F$116)\n+($N180*'fnd base rates'!F$117)\n+($O180*'fnd base rates'!F$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,6)))\n*$R180","v":908.17168588800007},{"$f":"(($D180*'fnd base rates'!G$107)\n+($E180*'fnd base rates'!G$108)\n+($F180*'fnd base rates'!G$109)\n+($G180*'fnd base rates'!G$110)\n+($H180*'fnd base rates'!G$111)\n+($I180*'fnd base rates'!G$112)\n+($J180*'fnd base rates'!G$113)\n+($K180*'fnd base rates'!G$114)\n+($M180*'fnd base rates'!G$116)\n+($N180*'fnd base rates'!G$117)\n+($O180*'fnd base rates'!G$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,7)))\n*$R180","v":167.81648076799999},{"$f":"(($D180*'fnd base rates'!H$107)\n+($E180*'fnd base rates'!H$108)\n+($F180*'fnd base rates'!H$109)\n+($G180*'fnd base rates'!H$110)\n+($H180*'fnd base rates'!H$111)\n+($I180*'fnd base rates'!H$112)\n+($J180*'fnd base rates'!H$113)\n+($K180*'fnd base rates'!H$114)\n+($M180*'fnd base rates'!H$116)\n+($N180*'fnd base rates'!H$117)\n+($O180*'fnd base rates'!H$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D180*'fnd base rates'!I$107)\n+($E180*'fnd base rates'!I$108)\n+($F180*'fnd base rates'!I$109)\n+($G180*'fnd base rates'!I$110)\n+($H180*'fnd base rates'!I$111)\n+($I180*'fnd base rates'!I$112)\n+($J180*'fnd base rates'!I$113)\n+($K180*'fnd base rates'!I$114)\n+($M180*'fnd base rates'!I$116)\n+($N180*'fnd base rates'!I$117)\n+($O180*'fnd base rates'!I$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,9)))\n*$R180","v":436.16255999999998},{"$f":"(($D180*'fnd base rates'!J$107)\n+($E180*'fnd base rates'!J$108)\n+($F180*'fnd base rates'!J$109)\n+($G180*'fnd base rates'!J$110)\n+($H180*'fnd base rates'!J$111)\n+($I180*'fnd base rates'!J$112)\n+($J180*'fnd base rates'!J$113)\n+($K180*'fnd base rates'!J$114)\n+($M180*'fnd base rates'!J$116)\n+($N180*'fnd base rates'!J$117)\n+($O180*'fnd base rates'!J$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,10)))\n*$R180","v":587.52},{"$f":"(($D180*'fnd base rates'!K$107)\n+($E180*'fnd base rates'!K$108)\n+($F180*'fnd base rates'!K$109)\n+($G180*'fnd base rates'!K$110)\n+($H180*'fnd base rates'!K$111)\n+($I180*'fnd base rates'!K$112)\n+($J180*'fnd base rates'!K$113)\n+($K180*'fnd base rates'!K$114)\n+($M180*'fnd base rates'!K$116)\n+($N180*'fnd base rates'!K$117)\n+($O180*'fnd base rates'!K$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,11)))\n*$R180","v":1177.6613171200001},{"$f":"(($D180*'fnd base rates'!L$107)\n+($E180*'fnd base rates'!L$108)\n+($F180*'fnd base rates'!L$109)\n+($G180*'fnd base rates'!L$110)\n+($H180*'fnd base rates'!L$111)\n+($I180*'fnd base rates'!L$112)\n+($J180*'fnd base rates'!L$113)\n+($K180*'fnd base rates'!L$114)\n+($M180*'fnd base rates'!L$116)\n+($N180*'fnd base rates'!L$117)\n+($O180*'fnd base rates'!L$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D180*'fnd base rates'!M$107)\n+($E180*'fnd base rates'!M$108)\n+($F180*'fnd base rates'!M$109)\n+($G180*'fnd base rates'!M$110)\n+($H180*'fnd base rates'!M$111)\n+($I180*'fnd base rates'!M$112)\n+($J180*'fnd base rates'!M$113)\n+($K180*'fnd base rates'!M$114)\n+($M180*'fnd base rates'!M$116)\n+($N180*'fnd base rates'!M$117)\n+($O180*'fnd base rates'!M$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,13)))","v":0},11837.409181104,null,430170096,"430","170","096",1,1,11837.409181104,11837,0,11837,null,null,null,null,null,11837,0,11837,null,null,{"$f":"BC180-BA180","v":0}]
[430,430170100,"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":6},{"$f":"'fnd enro'!J181","v":0},{"$f":"'fnd enro'!K181","v":0.34739999999999999},{"$f":"'fnd enro'!L181","v":0},{"$f":"'fnd enro'!M181","v":0},{"$f":"'fnd enro'!N181","v":0},{"$f":"'fnd enro'!O181","v":0},{"$f":"'fnd enro'!P181","v":0},{"$f":"'fnd enro'!R181","v":9},1.024,{"$f":"VALUE('fnd enro'!Q181)","v":10},null,{"$f":"(($D181*'fnd base rates'!C$107)\n+($E181*'fnd base rates'!C$108)\n+($F181*'fnd base rates'!C$109)\n+($G181*'fnd base rates'!C$110)\n+($H181*'fnd base rates'!C$111)\n+($I181*'fnd base rates'!C$112)\n+($J181*'fnd base rates'!C$113)\n+($K181*'fnd base rates'!C$114)\n+($M181*'fnd base rates'!C$116)\n+($N181*'fnd base rates'!C$117)\n+($O181*'fnd base rates'!C$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,3)))\n*$R181","v":4944.0277647359999},{"$f":"(($D181*'fnd base rates'!D$107)\n+($E181*'fnd base rates'!D$108)\n+($F181*'fnd base rates'!D$109)\n+($G181*'fnd base rates'!D$110)\n+($H181*'fnd base rates'!D$111)\n+($I181*'fnd base rates'!D$112)\n+($J181*'fnd base rates'!D$113)\n+($K181*'fnd base rates'!D$114)\n+($M181*'fnd base rates'!D$116)\n+($N181*'fnd base rates'!D$117)\n+($O181*'fnd base rates'!D$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,4)))\n*$R181","v":7050.977280000001},{"$f":"(($D181*'fnd base rates'!E$107)\n+($E181*'fnd base rates'!E$108)\n+($F181*'fnd base rates'!E$109)\n+($G181*'fnd base rates'!E$110)\n+($H181*'fnd base rates'!E$111)\n+($I181*'fnd base rates'!E$112)\n+($J181*'fnd base rates'!E$113)\n+($K181*'fnd base rates'!E$114)\n+($M181*'fnd base rates'!E$116)\n+($N181*'fnd base rates'!E$117)\n+($O181*'fnd base rates'!E$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,5)))\n*$R181","v":40808.082825216006},{"$f":"(($D181*'fnd base rates'!F$107)\n+($E181*'fnd base rates'!F$108)\n+($F181*'fnd base rates'!F$109)\n+($G181*'fnd base rates'!F$110)\n+($H181*'fnd base rates'!F$111)\n+($I181*'fnd base rates'!F$112)\n+($J181*'fnd base rates'!F$113)\n+($K181*'fnd base rates'!F$114)\n+($M181*'fnd base rates'!F$116)\n+($N181*'fnd base rates'!F$117)\n+($O181*'fnd base rates'!F$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,6)))\n*$R181","v":8506.8264529919998},{"$f":"(($D181*'fnd base rates'!G$107)\n+($E181*'fnd base rates'!G$108)\n+($F181*'fnd base rates'!G$109)\n+($G181*'fnd base rates'!G$110)\n+($H181*'fnd base rates'!G$111)\n+($I181*'fnd base rates'!G$112)\n+($J181*'fnd base rates'!G$113)\n+($K181*'fnd base rates'!G$114)\n+($M181*'fnd base rates'!G$116)\n+($N181*'fnd base rates'!G$117)\n+($O181*'fnd base rates'!G$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,7)))\n*$R181","v":1524.3873669119998},{"$f":"(($D181*'fnd base rates'!H$107)\n+($E181*'fnd base rates'!H$108)\n+($F181*'fnd base rates'!H$109)\n+($G181*'fnd base rates'!H$110)\n+($H181*'fnd base rates'!H$111)\n+($I181*'fnd base rates'!H$112)\n+($J181*'fnd base rates'!H$113)\n+($K181*'fnd base rates'!H$114)\n+($M181*'fnd base rates'!H$116)\n+($N181*'fnd base rates'!H$117)\n+($O181*'fnd base rates'!H$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,8)))","v":6538.7904059999992},{"$f":"(($D181*'fnd base rates'!I$107)\n+($E181*'fnd base rates'!I$108)\n+($F181*'fnd base rates'!I$109)\n+($G181*'fnd base rates'!I$110)\n+($H181*'fnd base rates'!I$111)\n+($I181*'fnd base rates'!I$112)\n+($J181*'fnd base rates'!I$113)\n+($K181*'fnd base rates'!I$114)\n+($M181*'fnd base rates'!I$116)\n+($N181*'fnd base rates'!I$117)\n+($O181*'fnd base rates'!I$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,9)))\n*$R181","v":3731.15904},{"$f":"(($D181*'fnd base rates'!J$107)\n+($E181*'fnd base rates'!J$108)\n+($F181*'fnd base rates'!J$109)\n+($G181*'fnd base rates'!J$110)\n+($H181*'fnd base rates'!J$111)\n+($I181*'fnd base rates'!J$112)\n+($J181*'fnd base rates'!J$113)\n+($K181*'fnd base rates'!J$114)\n+($M181*'fnd base rates'!J$116)\n+($N181*'fnd base rates'!J$117)\n+($O181*'fnd base rates'!J$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,10)))\n*$R181","v":4289.46432},{"$f":"(($D181*'fnd base rates'!K$107)\n+($E181*'fnd base rates'!K$108)\n+($F181*'fnd base rates'!K$109)\n+($G181*'fnd base rates'!K$110)\n+($H181*'fnd base rates'!K$111)\n+($I181*'fnd base rates'!K$112)\n+($J181*'fnd base rates'!K$113)\n+($K181*'fnd base rates'!K$114)\n+($M181*'fnd base rates'!K$116)\n+($N181*'fnd base rates'!K$117)\n+($O181*'fnd base rates'!K$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,11)))\n*$R181","v":10697.563054079999},{"$f":"(($D181*'fnd base rates'!L$107)\n+($E181*'fnd base rates'!L$108)\n+($F181*'fnd base rates'!L$109)\n+($G181*'fnd base rates'!L$110)\n+($H181*'fnd base rates'!L$111)\n+($I181*'fnd base rates'!L$112)\n+($J181*'fnd base rates'!L$113)\n+($K181*'fnd base rates'!L$114)\n+($M181*'fnd base rates'!L$116)\n+($N181*'fnd base rates'!L$117)\n+($O181*'fnd base rates'!L$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,12)))","v":12752.190120000001},{"$f":"(($D181*'fnd base rates'!M$107)\n+($E181*'fnd base rates'!M$108)\n+($F181*'fnd base rates'!M$109)\n+($G181*'fnd base rates'!M$110)\n+($H181*'fnd base rates'!M$111)\n+($I181*'fnd base rates'!M$112)\n+($J181*'fnd base rates'!M$113)\n+($K181*'fnd base rates'!M$114)\n+($M181*'fnd base rates'!M$116)\n+($N181*'fnd base rates'!M$117)\n+($O181*'fnd base rates'!M$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,13)))","v":0},100843.468629936,null,430170100,"430","170","100",1,9,100843.468629936,11205,0,11205,null,null,null,null,null,11205,0,11205,null,null,{"$f":"BC181-BA181","v":0}]
[430,430170101,"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":1},{"$f":"'fnd enro'!J182","v":0},{"$f":"'fnd enro'!K182","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L182","v":0},{"$f":"'fnd enro'!M182","v":0},{"$f":"'fnd enro'!N182","v":0},{"$f":"'fnd enro'!O182","v":0},{"$f":"'fnd enro'!P182","v":0},{"$f":"'fnd enro'!R182","v":2},1.024,{"$f":"VALUE('fnd enro'!Q182)","v":3},null,{"$f":"(($D182*'fnd base rates'!C$107)\n+($E182*'fnd base rates'!C$108)\n+($F182*'fnd base rates'!C$109)\n+($G182*'fnd base rates'!C$110)\n+($H182*'fnd base rates'!C$111)\n+($I182*'fnd base rates'!C$112)\n+($J182*'fnd base rates'!C$113)\n+($K182*'fnd base rates'!C$114)\n+($M182*'fnd base rates'!C$116)\n+($N182*'fnd base rates'!C$117)\n+($O182*'fnd base rates'!C$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,3)))\n*$R182","v":1098.6728366080001},{"$f":"(($D182*'fnd base rates'!D$107)\n+($E182*'fnd base rates'!D$108)\n+($F182*'fnd base rates'!D$109)\n+($G182*'fnd base rates'!D$110)\n+($H182*'fnd base rates'!D$111)\n+($I182*'fnd base rates'!D$112)\n+($J182*'fnd base rates'!D$113)\n+($K182*'fnd base rates'!D$114)\n+($M182*'fnd base rates'!D$116)\n+($N182*'fnd base rates'!D$117)\n+($O182*'fnd base rates'!D$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,4)))\n*$R182","v":1566.8838400000002},{"$f":"(($D182*'fnd base rates'!E$107)\n+($E182*'fnd base rates'!E$108)\n+($F182*'fnd base rates'!E$109)\n+($G182*'fnd base rates'!E$110)\n+($H182*'fnd base rates'!E$111)\n+($I182*'fnd base rates'!E$112)\n+($J182*'fnd base rates'!E$113)\n+($K182*'fnd base rates'!E$114)\n+($M182*'fnd base rates'!E$116)\n+($N182*'fnd base rates'!E$117)\n+($O182*'fnd base rates'!E$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,5)))\n*$R182","v":8572.6010900479996},{"$f":"(($D182*'fnd base rates'!F$107)\n+($E182*'fnd base rates'!F$108)\n+($F182*'fnd base rates'!F$109)\n+($G182*'fnd base rates'!F$110)\n+($H182*'fnd base rates'!F$111)\n+($I182*'fnd base rates'!F$112)\n+($J182*'fnd base rates'!F$113)\n+($K182*'fnd base rates'!F$114)\n+($M182*'fnd base rates'!F$116)\n+($N182*'fnd base rates'!F$117)\n+($O182*'fnd base rates'!F$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,6)))\n*$R182","v":1927.4371317760001},{"$f":"(($D182*'fnd base rates'!G$107)\n+($E182*'fnd base rates'!G$108)\n+($F182*'fnd base rates'!G$109)\n+($G182*'fnd base rates'!G$110)\n+($H182*'fnd base rates'!G$111)\n+($I182*'fnd base rates'!G$112)\n+($J182*'fnd base rates'!G$113)\n+($K182*'fnd base rates'!G$114)\n+($M182*'fnd base rates'!G$116)\n+($N182*'fnd base rates'!G$117)\n+($O182*'fnd base rates'!G$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,7)))\n*$R182","v":340.31264153599994},{"$f":"(($D182*'fnd base rates'!H$107)\n+($E182*'fnd base rates'!H$108)\n+($F182*'fnd base rates'!H$109)\n+($G182*'fnd base rates'!H$110)\n+($H182*'fnd base rates'!H$111)\n+($I182*'fnd base rates'!H$112)\n+($J182*'fnd base rates'!H$113)\n+($K182*'fnd base rates'!H$114)\n+($M182*'fnd base rates'!H$116)\n+($N182*'fnd base rates'!H$117)\n+($O182*'fnd base rates'!H$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D182*'fnd base rates'!I$107)\n+($E182*'fnd base rates'!I$108)\n+($F182*'fnd base rates'!I$109)\n+($G182*'fnd base rates'!I$110)\n+($H182*'fnd base rates'!I$111)\n+($I182*'fnd base rates'!I$112)\n+($J182*'fnd base rates'!I$113)\n+($K182*'fnd base rates'!I$114)\n+($M182*'fnd base rates'!I$116)\n+($N182*'fnd base rates'!I$117)\n+($O182*'fnd base rates'!I$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,9)))\n*$R182","v":807.55712000000005},{"$f":"(($D182*'fnd base rates'!J$107)\n+($E182*'fnd base rates'!J$108)\n+($F182*'fnd base rates'!J$109)\n+($G182*'fnd base rates'!J$110)\n+($H182*'fnd base rates'!J$111)\n+($I182*'fnd base rates'!J$112)\n+($J182*'fnd base rates'!J$113)\n+($K182*'fnd base rates'!J$114)\n+($M182*'fnd base rates'!J$116)\n+($N182*'fnd base rates'!J$117)\n+($O182*'fnd base rates'!J$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,10)))\n*$R182","v":842.30143999999996},{"$f":"(($D182*'fnd base rates'!K$107)\n+($E182*'fnd base rates'!K$108)\n+($F182*'fnd base rates'!K$109)\n+($G182*'fnd base rates'!K$110)\n+($H182*'fnd base rates'!K$111)\n+($I182*'fnd base rates'!K$112)\n+($J182*'fnd base rates'!K$113)\n+($K182*'fnd base rates'!K$114)\n+($M182*'fnd base rates'!K$116)\n+($N182*'fnd base rates'!K$117)\n+($O182*'fnd base rates'!K$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,11)))\n*$R182","v":2388.1930342400001},{"$f":"(($D182*'fnd base rates'!L$107)\n+($E182*'fnd base rates'!L$108)\n+($F182*'fnd base rates'!L$109)\n+($G182*'fnd base rates'!L$110)\n+($H182*'fnd base rates'!L$111)\n+($I182*'fnd base rates'!L$112)\n+($J182*'fnd base rates'!L$113)\n+($K182*'fnd base rates'!L$114)\n+($M182*'fnd base rates'!L$116)\n+($N182*'fnd base rates'!L$117)\n+($O182*'fnd base rates'!L$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D182*'fnd base rates'!M$107)\n+($E182*'fnd base rates'!M$108)\n+($F182*'fnd base rates'!M$109)\n+($G182*'fnd base rates'!M$110)\n+($H182*'fnd base rates'!M$111)\n+($I182*'fnd base rates'!M$112)\n+($J182*'fnd base rates'!M$113)\n+($K182*'fnd base rates'!M$114)\n+($M182*'fnd base rates'!M$116)\n+($N182*'fnd base rates'!M$117)\n+($O182*'fnd base rates'!M$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,13)))","v":0},21777.080362208002,null,430170101,"430","170","101",1,2,21777.080362208002,10889,0,10889,null,null,null,null,null,10889,0,10889,null,null,{"$f":"BC182-BA182","v":0}]
[430,430170110,"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},{"$f":"'fnd enro'!H183","v":3},{"$f":"'fnd enro'!I183","v":15},{"$f":"'fnd enro'!J183","v":0},{"$f":"'fnd enro'!K183","v":0.69479999999999997},{"$f":"'fnd enro'!L183","v":0},{"$f":"'fnd enro'!M183","v":0},{"$f":"'fnd enro'!N183","v":1},{"$f":"'fnd enro'!O183","v":0},{"$f":"'fnd enro'!P183","v":1},{"$f":"'fnd enro'!R183","v":18},1.024,{"$f":"VALUE('fnd enro'!Q183)","v":4},null,{"$f":"(($D183*'fnd base rates'!C$107)\n+($E183*'fnd base rates'!C$108)\n+($F183*'fnd base rates'!C$109)\n+($G183*'fnd base rates'!C$110)\n+($H183*'fnd base rates'!C$111)\n+($I183*'fnd base rates'!C$112)\n+($J183*'fnd base rates'!C$113)\n+($K183*'fnd base rates'!C$114)\n+($M183*'fnd base rates'!C$116)\n+($N183*'fnd base rates'!C$117)\n+($O183*'fnd base rates'!C$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,3)))\n*$R183","v":10057.179369472002},{"$f":"(($D183*'fnd base rates'!D$107)\n+($E183*'fnd base rates'!D$108)\n+($F183*'fnd base rates'!D$109)\n+($G183*'fnd base rates'!D$110)\n+($H183*'fnd base rates'!D$111)\n+($I183*'fnd base rates'!D$112)\n+($J183*'fnd base rates'!D$113)\n+($K183*'fnd base rates'!D$114)\n+($M183*'fnd base rates'!D$116)\n+($N183*'fnd base rates'!D$117)\n+($O183*'fnd base rates'!D$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,4)))\n*$R183","v":14576.547839999999},{"$f":"(($D183*'fnd base rates'!E$107)\n+($E183*'fnd base rates'!E$108)\n+($F183*'fnd base rates'!E$109)\n+($G183*'fnd base rates'!E$110)\n+($H183*'fnd base rates'!E$111)\n+($I183*'fnd base rates'!E$112)\n+($J183*'fnd base rates'!E$113)\n+($K183*'fnd base rates'!E$114)\n+($M183*'fnd base rates'!E$116)\n+($N183*'fnd base rates'!E$117)\n+($O183*'fnd base rates'!E$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,5)))\n*$R183","v":90183.523090432005},{"$f":"(($D183*'fnd base rates'!F$107)\n+($E183*'fnd base rates'!F$108)\n+($F183*'fnd base rates'!F$109)\n+($G183*'fnd base rates'!F$110)\n+($H183*'fnd base rates'!F$111)\n+($I183*'fnd base rates'!F$112)\n+($J183*'fnd base rates'!F$113)\n+($K183*'fnd base rates'!F$114)\n+($M183*'fnd base rates'!F$116)\n+($N183*'fnd base rates'!F$117)\n+($O183*'fnd base rates'!F$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,6)))\n*$R183","v":16871.685545984004},{"$f":"(($D183*'fnd base rates'!G$107)\n+($E183*'fnd base rates'!G$108)\n+($F183*'fnd base rates'!G$109)\n+($G183*'fnd base rates'!G$110)\n+($H183*'fnd base rates'!G$111)\n+($I183*'fnd base rates'!G$112)\n+($J183*'fnd base rates'!G$113)\n+($K183*'fnd base rates'!G$114)\n+($M183*'fnd base rates'!G$116)\n+($N183*'fnd base rates'!G$117)\n+($O183*'fnd base rates'!G$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,7)))\n*$R183","v":3223.5612938239997},{"$f":"(($D183*'fnd base rates'!H$107)\n+($E183*'fnd base rates'!H$108)\n+($F183*'fnd base rates'!H$109)\n+($G183*'fnd base rates'!H$110)\n+($H183*'fnd base rates'!H$111)\n+($I183*'fnd base rates'!H$112)\n+($J183*'fnd base rates'!H$113)\n+($K183*'fnd base rates'!H$114)\n+($M183*'fnd base rates'!H$116)\n+($N183*'fnd base rates'!H$117)\n+($O183*'fnd base rates'!H$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,8)))","v":14145.030812000001},{"$f":"(($D183*'fnd base rates'!I$107)\n+($E183*'fnd base rates'!I$108)\n+($F183*'fnd base rates'!I$109)\n+($G183*'fnd base rates'!I$110)\n+($H183*'fnd base rates'!I$111)\n+($I183*'fnd base rates'!I$112)\n+($J183*'fnd base rates'!I$113)\n+($K183*'fnd base rates'!I$114)\n+($M183*'fnd base rates'!I$116)\n+($N183*'fnd base rates'!I$117)\n+($O183*'fnd base rates'!I$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,9)))\n*$R183","v":7850.6086399999995},{"$f":"(($D183*'fnd base rates'!J$107)\n+($E183*'fnd base rates'!J$108)\n+($F183*'fnd base rates'!J$109)\n+($G183*'fnd base rates'!J$110)\n+($H183*'fnd base rates'!J$111)\n+($I183*'fnd base rates'!J$112)\n+($J183*'fnd base rates'!J$113)\n+($K183*'fnd base rates'!J$114)\n+($M183*'fnd base rates'!J$116)\n+($N183*'fnd base rates'!J$117)\n+($O183*'fnd base rates'!J$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,10)))\n*$R183","v":10186.352640000001},{"$f":"(($D183*'fnd base rates'!K$107)\n+($E183*'fnd base rates'!K$108)\n+($F183*'fnd base rates'!K$109)\n+($G183*'fnd base rates'!K$110)\n+($H183*'fnd base rates'!K$111)\n+($I183*'fnd base rates'!K$112)\n+($J183*'fnd base rates'!K$113)\n+($K183*'fnd base rates'!K$114)\n+($M183*'fnd base rates'!K$116)\n+($N183*'fnd base rates'!K$117)\n+($O183*'fnd base rates'!K$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,11)))\n*$R183","v":21624.48162816},{"$f":"(($D183*'fnd base rates'!L$107)\n+($E183*'fnd base rates'!L$108)\n+($F183*'fnd base rates'!L$109)\n+($G183*'fnd base rates'!L$110)\n+($H183*'fnd base rates'!L$111)\n+($I183*'fnd base rates'!L$112)\n+($J183*'fnd base rates'!L$113)\n+($K183*'fnd base rates'!L$114)\n+($M183*'fnd base rates'!L$116)\n+($N183*'fnd base rates'!L$117)\n+($O183*'fnd base rates'!L$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,12)))","v":25804.76024},{"$f":"(($D183*'fnd base rates'!M$107)\n+($E183*'fnd base rates'!M$108)\n+($F183*'fnd base rates'!M$109)\n+($G183*'fnd base rates'!M$110)\n+($H183*'fnd base rates'!M$111)\n+($I183*'fnd base rates'!M$112)\n+($J183*'fnd base rates'!M$113)\n+($K183*'fnd base rates'!M$114)\n+($M183*'fnd base rates'!M$116)\n+($N183*'fnd base rates'!M$117)\n+($O183*'fnd base rates'!M$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,13)))","v":0},214523.73109987201,null,430170110,"430","170","110",1,18,214523.73109987201,11918,0,11918,null,null,null,null,null,11918,0,11918,null,null,{"$f":"BC183-BA183","v":0}]
[430,430170136,"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},{"$f":"'fnd enro'!H184","v":2},{"$f":"'fnd enro'!I184","v":0},{"$f":"'fnd enro'!J184","v":0},{"$f":"'fnd enro'!K184","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L184","v":0},{"$f":"'fnd enro'!M184","v":0},{"$f":"'fnd enro'!N184","v":0},{"$f":"'fnd enro'!O184","v":0},{"$f":"'fnd enro'!P184","v":0},{"$f":"'fnd enro'!R184","v":2},1.024,{"$f":"VALUE('fnd enro'!Q184)","v":3},null,{"$f":"(($D184*'fnd base rates'!C$107)\n+($E184*'fnd base rates'!C$108)\n+($F184*'fnd base rates'!C$109)\n+($G184*'fnd base rates'!C$110)\n+($H184*'fnd base rates'!C$111)\n+($I184*'fnd base rates'!C$112)\n+($J184*'fnd base rates'!C$113)\n+($K184*'fnd base rates'!C$114)\n+($M184*'fnd base rates'!C$116)\n+($N184*'fnd base rates'!C$117)\n+($O184*'fnd base rates'!C$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,3)))\n*$R184","v":1098.6728366080001},{"$f":"(($D184*'fnd base rates'!D$107)\n+($E184*'fnd base rates'!D$108)\n+($F184*'fnd base rates'!D$109)\n+($G184*'fnd base rates'!D$110)\n+($H184*'fnd base rates'!D$111)\n+($I184*'fnd base rates'!D$112)\n+($J184*'fnd base rates'!D$113)\n+($K184*'fnd base rates'!D$114)\n+($M184*'fnd base rates'!D$116)\n+($N184*'fnd base rates'!D$117)\n+($O184*'fnd base rates'!D$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,4)))\n*$R184","v":1566.8838400000002},{"$f":"(($D184*'fnd base rates'!E$107)\n+($E184*'fnd base rates'!E$108)\n+($F184*'fnd base rates'!E$109)\n+($G184*'fnd base rates'!E$110)\n+($H184*'fnd base rates'!E$111)\n+($I184*'fnd base rates'!E$112)\n+($J184*'fnd base rates'!E$113)\n+($K184*'fnd base rates'!E$114)\n+($M184*'fnd base rates'!E$116)\n+($N184*'fnd base rates'!E$117)\n+($O184*'fnd base rates'!E$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,5)))\n*$R184","v":7085.0158100480003},{"$f":"(($D184*'fnd base rates'!F$107)\n+($E184*'fnd base rates'!F$108)\n+($F184*'fnd base rates'!F$109)\n+($G184*'fnd base rates'!F$110)\n+($H184*'fnd base rates'!F$111)\n+($I184*'fnd base rates'!F$112)\n+($J184*'fnd base rates'!F$113)\n+($K184*'fnd base rates'!F$114)\n+($M184*'fnd base rates'!F$116)\n+($N184*'fnd base rates'!F$117)\n+($O184*'fnd base rates'!F$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,6)))\n*$R184","v":2038.5308917760001},{"$f":"(($D184*'fnd base rates'!G$107)\n+($E184*'fnd base rates'!G$108)\n+($F184*'fnd base rates'!G$109)\n+($G184*'fnd base rates'!G$110)\n+($H184*'fnd base rates'!G$111)\n+($I184*'fnd base rates'!G$112)\n+($J184*'fnd base rates'!G$113)\n+($K184*'fnd base rates'!G$114)\n+($M184*'fnd base rates'!G$116)\n+($N184*'fnd base rates'!G$117)\n+($O184*'fnd base rates'!G$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,7)))\n*$R184","v":344.99232153600002},{"$f":"(($D184*'fnd base rates'!H$107)\n+($E184*'fnd base rates'!H$108)\n+($F184*'fnd base rates'!H$109)\n+($G184*'fnd base rates'!H$110)\n+($H184*'fnd base rates'!H$111)\n+($I184*'fnd base rates'!H$112)\n+($J184*'fnd base rates'!H$113)\n+($K184*'fnd base rates'!H$114)\n+($M184*'fnd base rates'!H$116)\n+($N184*'fnd base rates'!H$117)\n+($O184*'fnd base rates'!H$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D184*'fnd base rates'!I$107)\n+($E184*'fnd base rates'!I$108)\n+($F184*'fnd base rates'!I$109)\n+($G184*'fnd base rates'!I$110)\n+($H184*'fnd base rates'!I$111)\n+($I184*'fnd base rates'!I$112)\n+($J184*'fnd base rates'!I$113)\n+($K184*'fnd base rates'!I$114)\n+($M184*'fnd base rates'!I$116)\n+($N184*'fnd base rates'!I$117)\n+($O184*'fnd base rates'!I$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,9)))\n*$R184","v":742.78912000000003},{"$f":"(($D184*'fnd base rates'!J$107)\n+($E184*'fnd base rates'!J$108)\n+($F184*'fnd base rates'!J$109)\n+($G184*'fnd base rates'!J$110)\n+($H184*'fnd base rates'!J$111)\n+($I184*'fnd base rates'!J$112)\n+($J184*'fnd base rates'!J$113)\n+($K184*'fnd base rates'!J$114)\n+($M184*'fnd base rates'!J$116)\n+($N184*'fnd base rates'!J$117)\n+($O184*'fnd base rates'!J$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,10)))\n*$R184","v":509.56288000000001},{"$f":"(($D184*'fnd base rates'!K$107)\n+($E184*'fnd base rates'!K$108)\n+($F184*'fnd base rates'!K$109)\n+($G184*'fnd base rates'!K$110)\n+($H184*'fnd base rates'!K$111)\n+($I184*'fnd base rates'!K$112)\n+($J184*'fnd base rates'!K$113)\n+($K184*'fnd base rates'!K$114)\n+($M184*'fnd base rates'!K$116)\n+($N184*'fnd base rates'!K$117)\n+($O184*'fnd base rates'!K$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,11)))\n*$R184","v":2421.0634342399999},{"$f":"(($D184*'fnd base rates'!L$107)\n+($E184*'fnd base rates'!L$108)\n+($F184*'fnd base rates'!L$109)\n+($G184*'fnd base rates'!L$110)\n+($H184*'fnd base rates'!L$111)\n+($I184*'fnd base rates'!L$112)\n+($J184*'fnd base rates'!L$113)\n+($K184*'fnd base rates'!L$114)\n+($M184*'fnd base rates'!L$116)\n+($N184*'fnd base rates'!L$117)\n+($O184*'fnd base rates'!L$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,12)))","v":3024.95336},{"$f":"(($D184*'fnd base rates'!M$107)\n+($E184*'fnd base rates'!M$108)\n+($F184*'fnd base rates'!M$109)\n+($G184*'fnd base rates'!M$110)\n+($H184*'fnd base rates'!M$111)\n+($I184*'fnd base rates'!M$112)\n+($J184*'fnd base rates'!M$113)\n+($K184*'fnd base rates'!M$114)\n+($M184*'fnd base rates'!M$116)\n+($N184*'fnd base rates'!M$117)\n+($O184*'fnd base rates'!M$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,13)))","v":0},19879.342362207997,null,430170136,"430","170","136",1,2,19879.342362207997,9940,0,9940,null,null,null,null,null,9940,0,9940,null,null,{"$f":"BC184-BA184","v":0}]
[430,430170139,"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":4},{"$f":"'fnd enro'!J185","v":0},{"$f":"'fnd enro'!K185","v":0.2316},{"$f":"'fnd enro'!L185","v":0},{"$f":"'fnd enro'!M185","v":0},{"$f":"'fnd enro'!N185","v":0},{"$f":"'fnd enro'!O185","v":0},{"$f":"'fnd enro'!P185","v":0},{"$f":"'fnd enro'!R185","v":6},1.024,{"$f":"VALUE('fnd enro'!Q185)","v":2},null,{"$f":"(($D185*'fnd base rates'!C$107)\n+($E185*'fnd base rates'!C$108)\n+($F185*'fnd base rates'!C$109)\n+($G185*'fnd base rates'!C$110)\n+($H185*'fnd base rates'!C$111)\n+($I185*'fnd base rates'!C$112)\n+($J185*'fnd base rates'!C$113)\n+($K185*'fnd base rates'!C$114)\n+($M185*'fnd base rates'!C$116)\n+($N185*'fnd base rates'!C$117)\n+($O185*'fnd base rates'!C$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,3)))\n*$R185","v":3296.0185098239999},{"$f":"(($D185*'fnd base rates'!D$107)\n+($E185*'fnd base rates'!D$108)\n+($F185*'fnd base rates'!D$109)\n+($G185*'fnd base rates'!D$110)\n+($H185*'fnd base rates'!D$111)\n+($I185*'fnd base rates'!D$112)\n+($J185*'fnd base rates'!D$113)\n+($K185*'fnd base rates'!D$114)\n+($M185*'fnd base rates'!D$116)\n+($N185*'fnd base rates'!D$117)\n+($O185*'fnd base rates'!D$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,4)))\n*$R185","v":4700.6515200000003},{"$f":"(($D185*'fnd base rates'!E$107)\n+($E185*'fnd base rates'!E$108)\n+($F185*'fnd base rates'!E$109)\n+($G185*'fnd base rates'!E$110)\n+($H185*'fnd base rates'!E$111)\n+($I185*'fnd base rates'!E$112)\n+($J185*'fnd base rates'!E$113)\n+($K185*'fnd base rates'!E$114)\n+($M185*'fnd base rates'!E$116)\n+($N185*'fnd base rates'!E$117)\n+($O185*'fnd base rates'!E$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,5)))\n*$R185","v":27205.388550143998},{"$f":"(($D185*'fnd base rates'!F$107)\n+($E185*'fnd base rates'!F$108)\n+($F185*'fnd base rates'!F$109)\n+($G185*'fnd base rates'!F$110)\n+($H185*'fnd base rates'!F$111)\n+($I185*'fnd base rates'!F$112)\n+($J185*'fnd base rates'!F$113)\n+($K185*'fnd base rates'!F$114)\n+($M185*'fnd base rates'!F$116)\n+($N185*'fnd base rates'!F$117)\n+($O185*'fnd base rates'!F$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,6)))\n*$R185","v":5671.2176353280001},{"$f":"(($D185*'fnd base rates'!G$107)\n+($E185*'fnd base rates'!G$108)\n+($F185*'fnd base rates'!G$109)\n+($G185*'fnd base rates'!G$110)\n+($H185*'fnd base rates'!G$111)\n+($I185*'fnd base rates'!G$112)\n+($J185*'fnd base rates'!G$113)\n+($K185*'fnd base rates'!G$114)\n+($M185*'fnd base rates'!G$116)\n+($N185*'fnd base rates'!G$117)\n+($O185*'fnd base rates'!G$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,7)))\n*$R185","v":1016.2582446079999},{"$f":"(($D185*'fnd base rates'!H$107)\n+($E185*'fnd base rates'!H$108)\n+($F185*'fnd base rates'!H$109)\n+($G185*'fnd base rates'!H$110)\n+($H185*'fnd base rates'!H$111)\n+($I185*'fnd base rates'!H$112)\n+($J185*'fnd base rates'!H$113)\n+($K185*'fnd base rates'!H$114)\n+($M185*'fnd base rates'!H$116)\n+($N185*'fnd base rates'!H$117)\n+($O185*'fnd base rates'!H$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,8)))","v":4359.1936040000001},{"$f":"(($D185*'fnd base rates'!I$107)\n+($E185*'fnd base rates'!I$108)\n+($F185*'fnd base rates'!I$109)\n+($G185*'fnd base rates'!I$110)\n+($H185*'fnd base rates'!I$111)\n+($I185*'fnd base rates'!I$112)\n+($J185*'fnd base rates'!I$113)\n+($K185*'fnd base rates'!I$114)\n+($M185*'fnd base rates'!I$116)\n+($N185*'fnd base rates'!I$117)\n+($O185*'fnd base rates'!I$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,9)))\n*$R185","v":2487.4393599999999},{"$f":"(($D185*'fnd base rates'!J$107)\n+($E185*'fnd base rates'!J$108)\n+($F185*'fnd base rates'!J$109)\n+($G185*'fnd base rates'!J$110)\n+($H185*'fnd base rates'!J$111)\n+($I185*'fnd base rates'!J$112)\n+($J185*'fnd base rates'!J$113)\n+($K185*'fnd base rates'!J$114)\n+($M185*'fnd base rates'!J$116)\n+($N185*'fnd base rates'!J$117)\n+($O185*'fnd base rates'!J$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,10)))\n*$R185","v":2859.6428799999999},{"$f":"(($D185*'fnd base rates'!K$107)\n+($E185*'fnd base rates'!K$108)\n+($F185*'fnd base rates'!K$109)\n+($G185*'fnd base rates'!K$110)\n+($H185*'fnd base rates'!K$111)\n+($I185*'fnd base rates'!K$112)\n+($J185*'fnd base rates'!K$113)\n+($K185*'fnd base rates'!K$114)\n+($M185*'fnd base rates'!K$116)\n+($N185*'fnd base rates'!K$117)\n+($O185*'fnd base rates'!K$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,11)))\n*$R185","v":7131.7087027199996},{"$f":"(($D185*'fnd base rates'!L$107)\n+($E185*'fnd base rates'!L$108)\n+($F185*'fnd base rates'!L$109)\n+($G185*'fnd base rates'!L$110)\n+($H185*'fnd base rates'!L$111)\n+($I185*'fnd base rates'!L$112)\n+($J185*'fnd base rates'!L$113)\n+($K185*'fnd base rates'!L$114)\n+($M185*'fnd base rates'!L$116)\n+($N185*'fnd base rates'!L$117)\n+($O185*'fnd base rates'!L$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,12)))","v":8501.4600800000007},{"$f":"(($D185*'fnd base rates'!M$107)\n+($E185*'fnd base rates'!M$108)\n+($F185*'fnd base rates'!M$109)\n+($G185*'fnd base rates'!M$110)\n+($H185*'fnd base rates'!M$111)\n+($I185*'fnd base rates'!M$112)\n+($J185*'fnd base rates'!M$113)\n+($K185*'fnd base rates'!M$114)\n+($M185*'fnd base rates'!M$116)\n+($N185*'fnd base rates'!M$117)\n+($O185*'fnd base rates'!M$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,13)))","v":0},67228.979086623993,null,430170139,"430","170","139",1,6,67228.979086623993,11205,0,11205,null,null,null,null,null,11205,0,11205,null,null,{"$f":"BC185-BA185","v":0}]
[430,430170141,"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},{"$f":"'fnd enro'!H186","v":100},{"$f":"'fnd enro'!I186","v":92},{"$f":"'fnd enro'!J186","v":0},{"$f":"'fnd enro'!K186","v":7.4112},{"$f":"'fnd enro'!L186","v":0},{"$f":"'fnd enro'!M186","v":0},{"$f":"'fnd enro'!N186","v":2},{"$f":"'fnd enro'!O186","v":0},{"$f":"'fnd enro'!P186","v":30},{"$f":"'fnd enro'!R186","v":192},1.024,{"$f":"VALUE('fnd enro'!Q186)","v":7},null,{"$f":"(($D186*'fnd base rates'!C$107)\n+($E186*'fnd base rates'!C$108)\n+($F186*'fnd base rates'!C$109)\n+($G186*'fnd base rates'!C$110)\n+($H186*'fnd base rates'!C$111)\n+($I186*'fnd base rates'!C$112)\n+($J186*'fnd base rates'!C$113)\n+($K186*'fnd base rates'!C$114)\n+($M186*'fnd base rates'!C$116)\n+($N186*'fnd base rates'!C$117)\n+($O186*'fnd base rates'!C$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,3)))\n*$R186","v":107799.87807436798},{"$f":"(($D186*'fnd base rates'!D$107)\n+($E186*'fnd base rates'!D$108)\n+($F186*'fnd base rates'!D$109)\n+($G186*'fnd base rates'!D$110)\n+($H186*'fnd base rates'!D$111)\n+($I186*'fnd base rates'!D$112)\n+($J186*'fnd base rates'!D$113)\n+($K186*'fnd base rates'!D$114)\n+($M186*'fnd base rates'!D$116)\n+($N186*'fnd base rates'!D$117)\n+($O186*'fnd base rates'!D$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,4)))\n*$R186","v":160794.23488},{"$f":"(($D186*'fnd base rates'!E$107)\n+($E186*'fnd base rates'!E$108)\n+($F186*'fnd base rates'!E$109)\n+($G186*'fnd base rates'!E$110)\n+($H186*'fnd base rates'!E$111)\n+($I186*'fnd base rates'!E$112)\n+($J186*'fnd base rates'!E$113)\n+($K186*'fnd base rates'!E$114)\n+($M186*'fnd base rates'!E$116)\n+($N186*'fnd base rates'!E$117)\n+($O186*'fnd base rates'!E$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,5)))\n*$R186","v":917228.55648460798},{"$f":"(($D186*'fnd base rates'!F$107)\n+($E186*'fnd base rates'!F$108)\n+($F186*'fnd base rates'!F$109)\n+($G186*'fnd base rates'!F$110)\n+($H186*'fnd base rates'!F$111)\n+($I186*'fnd base rates'!F$112)\n+($J186*'fnd base rates'!F$113)\n+($K186*'fnd base rates'!F$114)\n+($M186*'fnd base rates'!F$116)\n+($N186*'fnd base rates'!F$117)\n+($O186*'fnd base rates'!F$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,6)))\n*$R186","v":185860.96753049604},{"$f":"(($D186*'fnd base rates'!G$107)\n+($E186*'fnd base rates'!G$108)\n+($F186*'fnd base rates'!G$109)\n+($G186*'fnd base rates'!G$110)\n+($H186*'fnd base rates'!G$111)\n+($I186*'fnd base rates'!G$112)\n+($J186*'fnd base rates'!G$113)\n+($K186*'fnd base rates'!G$114)\n+($M186*'fnd base rates'!G$116)\n+($N186*'fnd base rates'!G$117)\n+($O186*'fnd base rates'!G$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,7)))\n*$R186","v":37529.548947455994},{"$f":"(($D186*'fnd base rates'!H$107)\n+($E186*'fnd base rates'!H$108)\n+($F186*'fnd base rates'!H$109)\n+($G186*'fnd base rates'!H$110)\n+($H186*'fnd base rates'!H$111)\n+($I186*'fnd base rates'!H$112)\n+($J186*'fnd base rates'!H$113)\n+($K186*'fnd base rates'!H$114)\n+($M186*'fnd base rates'!H$116)\n+($N186*'fnd base rates'!H$117)\n+($O186*'fnd base rates'!H$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,8)))","v":129502.35532800001},{"$f":"(($D186*'fnd base rates'!I$107)\n+($E186*'fnd base rates'!I$108)\n+($F186*'fnd base rates'!I$109)\n+($G186*'fnd base rates'!I$110)\n+($H186*'fnd base rates'!I$111)\n+($I186*'fnd base rates'!I$112)\n+($J186*'fnd base rates'!I$113)\n+($K186*'fnd base rates'!I$114)\n+($M186*'fnd base rates'!I$116)\n+($N186*'fnd base rates'!I$117)\n+($O186*'fnd base rates'!I$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,9)))\n*$R186","v":81379.778560000021},{"$f":"(($D186*'fnd base rates'!J$107)\n+($E186*'fnd base rates'!J$108)\n+($F186*'fnd base rates'!J$109)\n+($G186*'fnd base rates'!J$110)\n+($H186*'fnd base rates'!J$111)\n+($I186*'fnd base rates'!J$112)\n+($J186*'fnd base rates'!J$113)\n+($K186*'fnd base rates'!J$114)\n+($M186*'fnd base rates'!J$116)\n+($N186*'fnd base rates'!J$117)\n+($O186*'fnd base rates'!J$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,10)))\n*$R186","v":100106.52671999999},{"$f":"(($D186*'fnd base rates'!K$107)\n+($E186*'fnd base rates'!K$108)\n+($F186*'fnd base rates'!K$109)\n+($G186*'fnd base rates'!K$110)\n+($H186*'fnd base rates'!K$111)\n+($I186*'fnd base rates'!K$112)\n+($J186*'fnd base rates'!K$113)\n+($K186*'fnd base rates'!K$114)\n+($M186*'fnd base rates'!K$116)\n+($N186*'fnd base rates'!K$117)\n+($O186*'fnd base rates'!K$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,11)))\n*$R186","v":230053.94632704},{"$f":"(($D186*'fnd base rates'!L$107)\n+($E186*'fnd base rates'!L$108)\n+($F186*'fnd base rates'!L$109)\n+($G186*'fnd base rates'!L$110)\n+($H186*'fnd base rates'!L$111)\n+($I186*'fnd base rates'!L$112)\n+($J186*'fnd base rates'!L$113)\n+($K186*'fnd base rates'!L$114)\n+($M186*'fnd base rates'!L$116)\n+($N186*'fnd base rates'!L$117)\n+($O186*'fnd base rates'!L$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,12)))","v":293201.00255999999},{"$f":"(($D186*'fnd base rates'!M$107)\n+($E186*'fnd base rates'!M$108)\n+($F186*'fnd base rates'!M$109)\n+($G186*'fnd base rates'!M$110)\n+($H186*'fnd base rates'!M$111)\n+($I186*'fnd base rates'!M$112)\n+($J186*'fnd base rates'!M$113)\n+($K186*'fnd base rates'!M$114)\n+($M186*'fnd base rates'!M$116)\n+($N186*'fnd base rates'!M$117)\n+($O186*'fnd base rates'!M$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,13)))","v":0},2243456.7954119677,null,430170141,"430","170","141",1,192,2243456.7954119677,11685,0,11685,null,null,null,null,null,11685,0,11685,null,null,{"$f":"BC186-BA186","v":0}]
[430,430170153,"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":0},{"$f":"'fnd enro'!J187","v":0},{"$f":"'fnd enro'!K187","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L187","v":0},{"$f":"'fnd enro'!M187","v":0},{"$f":"'fnd enro'!N187","v":0},{"$f":"'fnd enro'!O187","v":0},{"$f":"'fnd enro'!P187","v":0},{"$f":"'fnd enro'!R187","v":1},1.024,{"$f":"VALUE('fnd enro'!Q187)","v":10},null,{"$f":"(($D187*'fnd base rates'!C$107)\n+($E187*'fnd base rates'!C$108)\n+($F187*'fnd base rates'!C$109)\n+($G187*'fnd base rates'!C$110)\n+($H187*'fnd base rates'!C$111)\n+($I187*'fnd base rates'!C$112)\n+($J187*'fnd base rates'!C$113)\n+($K187*'fnd base rates'!C$114)\n+($M187*'fnd base rates'!C$116)\n+($N187*'fnd base rates'!C$117)\n+($O187*'fnd base rates'!C$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,3)))\n*$R187","v":549.33641830400006},{"$f":"(($D187*'fnd base rates'!D$107)\n+($E187*'fnd base rates'!D$108)\n+($F187*'fnd base rates'!D$109)\n+($G187*'fnd base rates'!D$110)\n+($H187*'fnd base rates'!D$111)\n+($I187*'fnd base rates'!D$112)\n+($J187*'fnd base rates'!D$113)\n+($K187*'fnd base rates'!D$114)\n+($M187*'fnd base rates'!D$116)\n+($N187*'fnd base rates'!D$117)\n+($O187*'fnd base rates'!D$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,4)))\n*$R187","v":783.4419200000001},{"$f":"(($D187*'fnd base rates'!E$107)\n+($E187*'fnd base rates'!E$108)\n+($F187*'fnd base rates'!E$109)\n+($G187*'fnd base rates'!E$110)\n+($H187*'fnd base rates'!E$111)\n+($I187*'fnd base rates'!E$112)\n+($J187*'fnd base rates'!E$113)\n+($K187*'fnd base rates'!E$114)\n+($M187*'fnd base rates'!E$116)\n+($N187*'fnd base rates'!E$117)\n+($O187*'fnd base rates'!E$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,5)))\n*$R187","v":3542.5079050240001},{"$f":"(($D187*'fnd base rates'!F$107)\n+($E187*'fnd base rates'!F$108)\n+($F187*'fnd base rates'!F$109)\n+($G187*'fnd base rates'!F$110)\n+($H187*'fnd base rates'!F$111)\n+($I187*'fnd base rates'!F$112)\n+($J187*'fnd base rates'!F$113)\n+($K187*'fnd base rates'!F$114)\n+($M187*'fnd base rates'!F$116)\n+($N187*'fnd base rates'!F$117)\n+($O187*'fnd base rates'!F$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,6)))\n*$R187","v":1019.265445888},{"$f":"(($D187*'fnd base rates'!G$107)\n+($E187*'fnd base rates'!G$108)\n+($F187*'fnd base rates'!G$109)\n+($G187*'fnd base rates'!G$110)\n+($H187*'fnd base rates'!G$111)\n+($I187*'fnd base rates'!G$112)\n+($J187*'fnd base rates'!G$113)\n+($K187*'fnd base rates'!G$114)\n+($M187*'fnd base rates'!G$116)\n+($N187*'fnd base rates'!G$117)\n+($O187*'fnd base rates'!G$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,7)))\n*$R187","v":172.49616076800001},{"$f":"(($D187*'fnd base rates'!H$107)\n+($E187*'fnd base rates'!H$108)\n+($F187*'fnd base rates'!H$109)\n+($G187*'fnd base rates'!H$110)\n+($H187*'fnd base rates'!H$111)\n+($I187*'fnd base rates'!H$112)\n+($J187*'fnd base rates'!H$113)\n+($K187*'fnd base rates'!H$114)\n+($M187*'fnd base rates'!H$116)\n+($N187*'fnd base rates'!H$117)\n+($O187*'fnd base rates'!H$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D187*'fnd base rates'!I$107)\n+($E187*'fnd base rates'!I$108)\n+($F187*'fnd base rates'!I$109)\n+($G187*'fnd base rates'!I$110)\n+($H187*'fnd base rates'!I$111)\n+($I187*'fnd base rates'!I$112)\n+($J187*'fnd base rates'!I$113)\n+($K187*'fnd base rates'!I$114)\n+($M187*'fnd base rates'!I$116)\n+($N187*'fnd base rates'!I$117)\n+($O187*'fnd base rates'!I$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,9)))\n*$R187","v":371.39456000000001},{"$f":"(($D187*'fnd base rates'!J$107)\n+($E187*'fnd base rates'!J$108)\n+($F187*'fnd base rates'!J$109)\n+($G187*'fnd base rates'!J$110)\n+($H187*'fnd base rates'!J$111)\n+($I187*'fnd base rates'!J$112)\n+($J187*'fnd base rates'!J$113)\n+($K187*'fnd base rates'!J$114)\n+($M187*'fnd base rates'!J$116)\n+($N187*'fnd base rates'!J$117)\n+($O187*'fnd base rates'!J$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,10)))\n*$R187","v":254.78144},{"$f":"(($D187*'fnd base rates'!K$107)\n+($E187*'fnd base rates'!K$108)\n+($F187*'fnd base rates'!K$109)\n+($G187*'fnd base rates'!K$110)\n+($H187*'fnd base rates'!K$111)\n+($I187*'fnd base rates'!K$112)\n+($J187*'fnd base rates'!K$113)\n+($K187*'fnd base rates'!K$114)\n+($M187*'fnd base rates'!K$116)\n+($N187*'fnd base rates'!K$117)\n+($O187*'fnd base rates'!K$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,11)))\n*$R187","v":1210.5317171199999},{"$f":"(($D187*'fnd base rates'!L$107)\n+($E187*'fnd base rates'!L$108)\n+($F187*'fnd base rates'!L$109)\n+($G187*'fnd base rates'!L$110)\n+($H187*'fnd base rates'!L$111)\n+($I187*'fnd base rates'!L$112)\n+($J187*'fnd base rates'!L$113)\n+($K187*'fnd base rates'!L$114)\n+($M187*'fnd base rates'!L$116)\n+($N187*'fnd base rates'!L$117)\n+($O187*'fnd base rates'!L$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D187*'fnd base rates'!M$107)\n+($E187*'fnd base rates'!M$108)\n+($F187*'fnd base rates'!M$109)\n+($G187*'fnd base rates'!M$110)\n+($H187*'fnd base rates'!M$111)\n+($I187*'fnd base rates'!M$112)\n+($J187*'fnd base rates'!M$113)\n+($K187*'fnd base rates'!M$114)\n+($M187*'fnd base rates'!M$116)\n+($N187*'fnd base rates'!M$117)\n+($O187*'fnd base rates'!M$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,13)))","v":0},9939.6711811039986,null,430170153,"430","170","153",1,1,9939.6711811039986,9940,0,9940,null,null,null,null,null,9940,0,9940,null,null,{"$f":"BC187-BA187","v":0}]
[430,430170158,"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":3.8600000000000002E-2},{"$f":"'fnd enro'!L188","v":0},{"$f":"'fnd enro'!M188","v":0},{"$f":"'fnd enro'!N188","v":0},{"$f":"'fnd enro'!O188","v":0},{"$f":"'fnd enro'!P188","v":0},{"$f":"'fnd enro'!R188","v":1},1.024,{"$f":"VALUE('fnd enro'!Q188)","v":3},null,{"$f":"(($D188*'fnd base rates'!C$107)\n+($E188*'fnd base rates'!C$108)\n+($F188*'fnd base rates'!C$109)\n+($G188*'fnd base rates'!C$110)\n+($H188*'fnd base rates'!C$111)\n+($I188*'fnd base rates'!C$112)\n+($J188*'fnd base rates'!C$113)\n+($K188*'fnd base rates'!C$114)\n+($M188*'fnd base rates'!C$116)\n+($N188*'fnd base rates'!C$117)\n+($O188*'fnd base rates'!C$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,3)))\n*$R188","v":549.33641830400006},{"$f":"(($D188*'fnd base rates'!D$107)\n+($E188*'fnd base rates'!D$108)\n+($F188*'fnd base rates'!D$109)\n+($G188*'fnd base rates'!D$110)\n+($H188*'fnd base rates'!D$111)\n+($I188*'fnd base rates'!D$112)\n+($J188*'fnd base rates'!D$113)\n+($K188*'fnd base rates'!D$114)\n+($M188*'fnd base rates'!D$116)\n+($N188*'fnd base rates'!D$117)\n+($O188*'fnd base rates'!D$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,4)))\n*$R188","v":783.4419200000001},{"$f":"(($D188*'fnd base rates'!E$107)\n+($E188*'fnd base rates'!E$108)\n+($F188*'fnd base rates'!E$109)\n+($G188*'fnd base rates'!E$110)\n+($H188*'fnd base rates'!E$111)\n+($I188*'fnd base rates'!E$112)\n+($J188*'fnd base rates'!E$113)\n+($K188*'fnd base rates'!E$114)\n+($M188*'fnd base rates'!E$116)\n+($N188*'fnd base rates'!E$117)\n+($O188*'fnd base rates'!E$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,5)))\n*$R188","v":5030.0931850239995},{"$f":"(($D188*'fnd base rates'!F$107)\n+($E188*'fnd base rates'!F$108)\n+($F188*'fnd base rates'!F$109)\n+($G188*'fnd base rates'!F$110)\n+($H188*'fnd base rates'!F$111)\n+($I188*'fnd base rates'!F$112)\n+($J188*'fnd base rates'!F$113)\n+($K188*'fnd base rates'!F$114)\n+($M188*'fnd base rates'!F$116)\n+($N188*'fnd base rates'!F$117)\n+($O188*'fnd base rates'!F$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,6)))\n*$R188","v":908.17168588800007},{"$f":"(($D188*'fnd base rates'!G$107)\n+($E188*'fnd base rates'!G$108)\n+($F188*'fnd base rates'!G$109)\n+($G188*'fnd base rates'!G$110)\n+($H188*'fnd base rates'!G$111)\n+($I188*'fnd base rates'!G$112)\n+($J188*'fnd base rates'!G$113)\n+($K188*'fnd base rates'!G$114)\n+($M188*'fnd base rates'!G$116)\n+($N188*'fnd base rates'!G$117)\n+($O188*'fnd base rates'!G$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,7)))\n*$R188","v":167.81648076799999},{"$f":"(($D188*'fnd base rates'!H$107)\n+($E188*'fnd base rates'!H$108)\n+($F188*'fnd base rates'!H$109)\n+($G188*'fnd base rates'!H$110)\n+($H188*'fnd base rates'!H$111)\n+($I188*'fnd base rates'!H$112)\n+($J188*'fnd base rates'!H$113)\n+($K188*'fnd base rates'!H$114)\n+($M188*'fnd base rates'!H$116)\n+($N188*'fnd base rates'!H$117)\n+($O188*'fnd base rates'!H$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D188*'fnd base rates'!I$107)\n+($E188*'fnd base rates'!I$108)\n+($F188*'fnd base rates'!I$109)\n+($G188*'fnd base rates'!I$110)\n+($H188*'fnd base rates'!I$111)\n+($I188*'fnd base rates'!I$112)\n+($J188*'fnd base rates'!I$113)\n+($K188*'fnd base rates'!I$114)\n+($M188*'fnd base rates'!I$116)\n+($N188*'fnd base rates'!I$117)\n+($O188*'fnd base rates'!I$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,9)))\n*$R188","v":436.16255999999998},{"$f":"(($D188*'fnd base rates'!J$107)\n+($E188*'fnd base rates'!J$108)\n+($F188*'fnd base rates'!J$109)\n+($G188*'fnd base rates'!J$110)\n+($H188*'fnd base rates'!J$111)\n+($I188*'fnd base rates'!J$112)\n+($J188*'fnd base rates'!J$113)\n+($K188*'fnd base rates'!J$114)\n+($M188*'fnd base rates'!J$116)\n+($N188*'fnd base rates'!J$117)\n+($O188*'fnd base rates'!J$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,10)))\n*$R188","v":587.52},{"$f":"(($D188*'fnd base rates'!K$107)\n+($E188*'fnd base rates'!K$108)\n+($F188*'fnd base rates'!K$109)\n+($G188*'fnd base rates'!K$110)\n+($H188*'fnd base rates'!K$111)\n+($I188*'fnd base rates'!K$112)\n+($J188*'fnd base rates'!K$113)\n+($K188*'fnd base rates'!K$114)\n+($M188*'fnd base rates'!K$116)\n+($N188*'fnd base rates'!K$117)\n+($O188*'fnd base rates'!K$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,11)))\n*$R188","v":1177.6613171200001},{"$f":"(($D188*'fnd base rates'!L$107)\n+($E188*'fnd base rates'!L$108)\n+($F188*'fnd base rates'!L$109)\n+($G188*'fnd base rates'!L$110)\n+($H188*'fnd base rates'!L$111)\n+($I188*'fnd base rates'!L$112)\n+($J188*'fnd base rates'!L$113)\n+($K188*'fnd base rates'!L$114)\n+($M188*'fnd base rates'!L$116)\n+($N188*'fnd base rates'!L$117)\n+($O188*'fnd base rates'!L$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D188*'fnd base rates'!M$107)\n+($E188*'fnd base rates'!M$108)\n+($F188*'fnd base rates'!M$109)\n+($G188*'fnd base rates'!M$110)\n+($H188*'fnd base rates'!M$111)\n+($I188*'fnd base rates'!M$112)\n+($J188*'fnd base rates'!M$113)\n+($K188*'fnd base rates'!M$114)\n+($M188*'fnd base rates'!M$116)\n+($N188*'fnd base rates'!M$117)\n+($O188*'fnd base rates'!M$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,13)))","v":0},11837.409181104,null,430170158,"430","170","158",1,1,11837.409181104,11837,0,11837,null,null,null,null,null,11837,0,11837,null,null,{"$f":"BC188-BA188","v":0}]
[430,430170162,"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},{"$f":"'fnd enro'!H189","v":0},{"$f":"'fnd enro'!I189","v":1},{"$f":"'fnd enro'!J189","v":0},{"$f":"'fnd enro'!K189","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L189","v":0},{"$f":"'fnd enro'!M189","v":0},{"$f":"'fnd enro'!N189","v":0},{"$f":"'fnd enro'!O189","v":0},{"$f":"'fnd enro'!P189","v":0},{"$f":"'fnd enro'!R189","v":1},1.024,{"$f":"VALUE('fnd enro'!Q189)","v":5},null,{"$f":"(($D189*'fnd base rates'!C$107)\n+($E189*'fnd base rates'!C$108)\n+($F189*'fnd base rates'!C$109)\n+($G189*'fnd base rates'!C$110)\n+($H189*'fnd base rates'!C$111)\n+($I189*'fnd base rates'!C$112)\n+($J189*'fnd base rates'!C$113)\n+($K189*'fnd base rates'!C$114)\n+($M189*'fnd base rates'!C$116)\n+($N189*'fnd base rates'!C$117)\n+($O189*'fnd base rates'!C$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,3)))\n*$R189","v":549.33641830400006},{"$f":"(($D189*'fnd base rates'!D$107)\n+($E189*'fnd base rates'!D$108)\n+($F189*'fnd base rates'!D$109)\n+($G189*'fnd base rates'!D$110)\n+($H189*'fnd base rates'!D$111)\n+($I189*'fnd base rates'!D$112)\n+($J189*'fnd base rates'!D$113)\n+($K189*'fnd base rates'!D$114)\n+($M189*'fnd base rates'!D$116)\n+($N189*'fnd base rates'!D$117)\n+($O189*'fnd base rates'!D$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,4)))\n*$R189","v":783.4419200000001},{"$f":"(($D189*'fnd base rates'!E$107)\n+($E189*'fnd base rates'!E$108)\n+($F189*'fnd base rates'!E$109)\n+($G189*'fnd base rates'!E$110)\n+($H189*'fnd base rates'!E$111)\n+($I189*'fnd base rates'!E$112)\n+($J189*'fnd base rates'!E$113)\n+($K189*'fnd base rates'!E$114)\n+($M189*'fnd base rates'!E$116)\n+($N189*'fnd base rates'!E$117)\n+($O189*'fnd base rates'!E$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,5)))\n*$R189","v":5030.0931850239995},{"$f":"(($D189*'fnd base rates'!F$107)\n+($E189*'fnd base rates'!F$108)\n+($F189*'fnd base rates'!F$109)\n+($G189*'fnd base rates'!F$110)\n+($H189*'fnd base rates'!F$111)\n+($I189*'fnd base rates'!F$112)\n+($J189*'fnd base rates'!F$113)\n+($K189*'fnd base rates'!F$114)\n+($M189*'fnd base rates'!F$116)\n+($N189*'fnd base rates'!F$117)\n+($O189*'fnd base rates'!F$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,6)))\n*$R189","v":908.17168588800007},{"$f":"(($D189*'fnd base rates'!G$107)\n+($E189*'fnd base rates'!G$108)\n+($F189*'fnd base rates'!G$109)\n+($G189*'fnd base rates'!G$110)\n+($H189*'fnd base rates'!G$111)\n+($I189*'fnd base rates'!G$112)\n+($J189*'fnd base rates'!G$113)\n+($K189*'fnd base rates'!G$114)\n+($M189*'fnd base rates'!G$116)\n+($N189*'fnd base rates'!G$117)\n+($O189*'fnd base rates'!G$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,7)))\n*$R189","v":167.81648076799999},{"$f":"(($D189*'fnd base rates'!H$107)\n+($E189*'fnd base rates'!H$108)\n+($F189*'fnd base rates'!H$109)\n+($G189*'fnd base rates'!H$110)\n+($H189*'fnd base rates'!H$111)\n+($I189*'fnd base rates'!H$112)\n+($J189*'fnd base rates'!H$113)\n+($K189*'fnd base rates'!H$114)\n+($M189*'fnd base rates'!H$116)\n+($N189*'fnd base rates'!H$117)\n+($O189*'fnd base rates'!H$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D189*'fnd base rates'!I$107)\n+($E189*'fnd base rates'!I$108)\n+($F189*'fnd base rates'!I$109)\n+($G189*'fnd base rates'!I$110)\n+($H189*'fnd base rates'!I$111)\n+($I189*'fnd base rates'!I$112)\n+($J189*'fnd base rates'!I$113)\n+($K189*'fnd base rates'!I$114)\n+($M189*'fnd base rates'!I$116)\n+($N189*'fnd base rates'!I$117)\n+($O189*'fnd base rates'!I$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,9)))\n*$R189","v":436.16255999999998},{"$f":"(($D189*'fnd base rates'!J$107)\n+($E189*'fnd base rates'!J$108)\n+($F189*'fnd base rates'!J$109)\n+($G189*'fnd base rates'!J$110)\n+($H189*'fnd base rates'!J$111)\n+($I189*'fnd base rates'!J$112)\n+($J189*'fnd base rates'!J$113)\n+($K189*'fnd base rates'!J$114)\n+($M189*'fnd base rates'!J$116)\n+($N189*'fnd base rates'!J$117)\n+($O189*'fnd base rates'!J$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,10)))\n*$R189","v":587.52},{"$f":"(($D189*'fnd base rates'!K$107)\n+($E189*'fnd base rates'!K$108)\n+($F189*'fnd base rates'!K$109)\n+($G189*'fnd base rates'!K$110)\n+($H189*'fnd base rates'!K$111)\n+($I189*'fnd base rates'!K$112)\n+($J189*'fnd base rates'!K$113)\n+($K189*'fnd base rates'!K$114)\n+($M189*'fnd base rates'!K$116)\n+($N189*'fnd base rates'!K$117)\n+($O189*'fnd base rates'!K$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,11)))\n*$R189","v":1177.6613171200001},{"$f":"(($D189*'fnd base rates'!L$107)\n+($E189*'fnd base rates'!L$108)\n+($F189*'fnd base rates'!L$109)\n+($G189*'fnd base rates'!L$110)\n+($H189*'fnd base rates'!L$111)\n+($I189*'fnd base rates'!L$112)\n+($J189*'fnd base rates'!L$113)\n+($K189*'fnd base rates'!L$114)\n+($M189*'fnd base rates'!L$116)\n+($N189*'fnd base rates'!L$117)\n+($O189*'fnd base rates'!L$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D189*'fnd base rates'!M$107)\n+($E189*'fnd base rates'!M$108)\n+($F189*'fnd base rates'!M$109)\n+($G189*'fnd base rates'!M$110)\n+($H189*'fnd base rates'!M$111)\n+($I189*'fnd base rates'!M$112)\n+($J189*'fnd base rates'!M$113)\n+($K189*'fnd base rates'!M$114)\n+($M189*'fnd base rates'!M$116)\n+($N189*'fnd base rates'!M$117)\n+($O189*'fnd base rates'!M$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,13)))","v":0},11837.409181104,null,430170162,"430","170","162",1,1,11837.409181104,11837,0,11837,null,null,null,null,null,11837,0,11837,null,null,{"$f":"BC189-BA189","v":0}]
[430,430170170,"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},{"$f":"'fnd enro'!H190","v":184},{"$f":"'fnd enro'!I190","v":306},{"$f":"'fnd enro'!J190","v":0},{"$f":"'fnd enro'!K190","v":18.914000000000001},{"$f":"'fnd enro'!L190","v":0},{"$f":"'fnd enro'!M190","v":0},{"$f":"'fnd enro'!N190","v":17},{"$f":"'fnd enro'!O190","v":2},{"$f":"'fnd enro'!P190","v":88},{"$f":"'fnd enro'!R190","v":490},1.024,{"$f":"VALUE('fnd enro'!Q190)","v":10},null,{"$f":"(($D190*'fnd base rates'!C$107)\n+($E190*'fnd base rates'!C$108)\n+($F190*'fnd base rates'!C$109)\n+($G190*'fnd base rates'!C$110)\n+($H190*'fnd base rates'!C$111)\n+($I190*'fnd base rates'!C$112)\n+($J190*'fnd base rates'!C$113)\n+($K190*'fnd base rates'!C$114)\n+($M190*'fnd base rates'!C$116)\n+($N190*'fnd base rates'!C$117)\n+($O190*'fnd base rates'!C$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,3)))\n*$R190","v":278384.32208896009},{"$f":"(($D190*'fnd base rates'!D$107)\n+($E190*'fnd base rates'!D$108)\n+($F190*'fnd base rates'!D$109)\n+($G190*'fnd base rates'!D$110)\n+($H190*'fnd base rates'!D$111)\n+($I190*'fnd base rates'!D$112)\n+($J190*'fnd base rates'!D$113)\n+($K190*'fnd base rates'!D$114)\n+($M190*'fnd base rates'!D$116)\n+($N190*'fnd base rates'!D$117)\n+($O190*'fnd base rates'!D$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,4)))\n*$R190","v":421360.01536000002},{"$f":"(($D190*'fnd base rates'!E$107)\n+($E190*'fnd base rates'!E$108)\n+($F190*'fnd base rates'!E$109)\n+($G190*'fnd base rates'!E$110)\n+($H190*'fnd base rates'!E$111)\n+($I190*'fnd base rates'!E$112)\n+($J190*'fnd base rates'!E$113)\n+($K190*'fnd base rates'!E$114)\n+($M190*'fnd base rates'!E$116)\n+($N190*'fnd base rates'!E$117)\n+($O190*'fnd base rates'!E$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,5)))\n*$R190","v":2546866.2622617604},{"$f":"(($D190*'fnd base rates'!F$107)\n+($E190*'fnd base rates'!F$108)\n+($F190*'fnd base rates'!F$109)\n+($G190*'fnd base rates'!F$110)\n+($H190*'fnd base rates'!F$111)\n+($I190*'fnd base rates'!F$112)\n+($J190*'fnd base rates'!F$113)\n+($K190*'fnd base rates'!F$114)\n+($M190*'fnd base rates'!F$116)\n+($N190*'fnd base rates'!F$117)\n+($O190*'fnd base rates'!F$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,6)))\n*$R190","v":469054.76288512006},{"$f":"(($D190*'fnd base rates'!G$107)\n+($E190*'fnd base rates'!G$108)\n+($F190*'fnd base rates'!G$109)\n+($G190*'fnd base rates'!G$110)\n+($H190*'fnd base rates'!G$111)\n+($I190*'fnd base rates'!G$112)\n+($J190*'fnd base rates'!G$113)\n+($K190*'fnd base rates'!G$114)\n+($M190*'fnd base rates'!G$116)\n+($N190*'fnd base rates'!G$117)\n+($O190*'fnd base rates'!G$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,7)))\n*$R190","v":100159.59877632001},{"$f":"(($D190*'fnd base rates'!H$107)\n+($E190*'fnd base rates'!H$108)\n+($F190*'fnd base rates'!H$109)\n+($G190*'fnd base rates'!H$110)\n+($H190*'fnd base rates'!H$111)\n+($I190*'fnd base rates'!H$112)\n+($J190*'fnd base rates'!H$113)\n+($K190*'fnd base rates'!H$114)\n+($M190*'fnd base rates'!H$116)\n+($N190*'fnd base rates'!H$117)\n+($O190*'fnd base rates'!H$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,8)))","v":354623.24765999999},{"$f":"(($D190*'fnd base rates'!I$107)\n+($E190*'fnd base rates'!I$108)\n+($F190*'fnd base rates'!I$109)\n+($G190*'fnd base rates'!I$110)\n+($H190*'fnd base rates'!I$111)\n+($I190*'fnd base rates'!I$112)\n+($J190*'fnd base rates'!I$113)\n+($K190*'fnd base rates'!I$114)\n+($M190*'fnd base rates'!I$116)\n+($N190*'fnd base rates'!I$117)\n+($O190*'fnd base rates'!I$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,9)))\n*$R190","v":216735.51871999999},{"$f":"(($D190*'fnd base rates'!J$107)\n+($E190*'fnd base rates'!J$108)\n+($F190*'fnd base rates'!J$109)\n+($G190*'fnd base rates'!J$110)\n+($H190*'fnd base rates'!J$111)\n+($I190*'fnd base rates'!J$112)\n+($J190*'fnd base rates'!J$113)\n+($K190*'fnd base rates'!J$114)\n+($M190*'fnd base rates'!J$116)\n+($N190*'fnd base rates'!J$117)\n+($O190*'fnd base rates'!J$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,10)))\n*$R190","v":296733.09184000007},{"$f":"(($D190*'fnd base rates'!K$107)\n+($E190*'fnd base rates'!K$108)\n+($F190*'fnd base rates'!K$109)\n+($G190*'fnd base rates'!K$110)\n+($H190*'fnd base rates'!K$111)\n+($I190*'fnd base rates'!K$112)\n+($J190*'fnd base rates'!K$113)\n+($K190*'fnd base rates'!K$114)\n+($M190*'fnd base rates'!K$116)\n+($N190*'fnd base rates'!K$117)\n+($O190*'fnd base rates'!K$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,11)))\n*$R190","v":589289.69850880001},{"$f":"(($D190*'fnd base rates'!L$107)\n+($E190*'fnd base rates'!L$108)\n+($F190*'fnd base rates'!L$109)\n+($G190*'fnd base rates'!L$110)\n+($H190*'fnd base rates'!L$111)\n+($I190*'fnd base rates'!L$112)\n+($J190*'fnd base rates'!L$113)\n+($K190*'fnd base rates'!L$114)\n+($M190*'fnd base rates'!L$116)\n+($N190*'fnd base rates'!L$117)\n+($O190*'fnd base rates'!L$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,12)))","v":755006.62320000003},{"$f":"(($D190*'fnd base rates'!M$107)\n+($E190*'fnd base rates'!M$108)\n+($F190*'fnd base rates'!M$109)\n+($G190*'fnd base rates'!M$110)\n+($H190*'fnd base rates'!M$111)\n+($I190*'fnd base rates'!M$112)\n+($J190*'fnd base rates'!M$113)\n+($K190*'fnd base rates'!M$114)\n+($M190*'fnd base rates'!M$116)\n+($N190*'fnd base rates'!M$117)\n+($O190*'fnd base rates'!M$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,13)))","v":0},6028213.1413009604,null,430170170,"430","170","170",1,490,6028213.1413009604,12302,0,12302,null,null,null,null,null,12302,0,12302,null,null,{"$f":"BC190-BA190","v":0}]
[430,430170174,"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},{"$f":"'fnd enro'!H191","v":33},{"$f":"'fnd enro'!I191","v":30},{"$f":"'fnd enro'!J191","v":0},{"$f":"'fnd enro'!K191","v":2.4318},{"$f":"'fnd enro'!L191","v":0},{"$f":"'fnd enro'!M191","v":0},{"$f":"'fnd enro'!N191","v":0},{"$f":"'fnd enro'!O191","v":0},{"$f":"'fnd enro'!P191","v":4},{"$f":"'fnd enro'!R191","v":63},1.024,{"$f":"VALUE('fnd enro'!Q191)","v":5},null,{"$f":"(($D191*'fnd base rates'!C$107)\n+($E191*'fnd base rates'!C$108)\n+($F191*'fnd base rates'!C$109)\n+($G191*'fnd base rates'!C$110)\n+($H191*'fnd base rates'!C$111)\n+($I191*'fnd base rates'!C$112)\n+($J191*'fnd base rates'!C$113)\n+($K191*'fnd base rates'!C$114)\n+($M191*'fnd base rates'!C$116)\n+($N191*'fnd base rates'!C$117)\n+($O191*'fnd base rates'!C$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,3)))\n*$R191","v":34853.421873152001},{"$f":"(($D191*'fnd base rates'!D$107)\n+($E191*'fnd base rates'!D$108)\n+($F191*'fnd base rates'!D$109)\n+($G191*'fnd base rates'!D$110)\n+($H191*'fnd base rates'!D$111)\n+($I191*'fnd base rates'!D$112)\n+($J191*'fnd base rates'!D$113)\n+($K191*'fnd base rates'!D$114)\n+($M191*'fnd base rates'!D$116)\n+($N191*'fnd base rates'!D$117)\n+($O191*'fnd base rates'!D$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,4)))\n*$R191","v":50518.712320000006},{"$f":"(($D191*'fnd base rates'!E$107)\n+($E191*'fnd base rates'!E$108)\n+($F191*'fnd base rates'!E$109)\n+($G191*'fnd base rates'!E$110)\n+($H191*'fnd base rates'!E$111)\n+($I191*'fnd base rates'!E$112)\n+($J191*'fnd base rates'!E$113)\n+($K191*'fnd base rates'!E$114)\n+($M191*'fnd base rates'!E$116)\n+($N191*'fnd base rates'!E$117)\n+($O191*'fnd base rates'!E$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,5)))\n*$R191","v":279147.83097651193},{"$f":"(($D191*'fnd base rates'!F$107)\n+($E191*'fnd base rates'!F$108)\n+($F191*'fnd base rates'!F$109)\n+($G191*'fnd base rates'!F$110)\n+($H191*'fnd base rates'!F$111)\n+($I191*'fnd base rates'!F$112)\n+($J191*'fnd base rates'!F$113)\n+($K191*'fnd base rates'!F$114)\n+($M191*'fnd base rates'!F$116)\n+($N191*'fnd base rates'!F$117)\n+($O191*'fnd base rates'!F$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,6)))\n*$R191","v":60880.910290944004},{"$f":"(($D191*'fnd base rates'!G$107)\n+($E191*'fnd base rates'!G$108)\n+($F191*'fnd base rates'!G$109)\n+($G191*'fnd base rates'!G$110)\n+($H191*'fnd base rates'!G$111)\n+($I191*'fnd base rates'!G$112)\n+($J191*'fnd base rates'!G$113)\n+($K191*'fnd base rates'!G$114)\n+($M191*'fnd base rates'!G$116)\n+($N191*'fnd base rates'!G$117)\n+($O191*'fnd base rates'!G$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,7)))\n*$R191","v":11277.165328384001},{"$f":"(($D191*'fnd base rates'!H$107)\n+($E191*'fnd base rates'!H$108)\n+($F191*'fnd base rates'!H$109)\n+($G191*'fnd base rates'!H$110)\n+($H191*'fnd base rates'!H$111)\n+($I191*'fnd base rates'!H$112)\n+($J191*'fnd base rates'!H$113)\n+($K191*'fnd base rates'!H$114)\n+($M191*'fnd base rates'!H$116)\n+($N191*'fnd base rates'!H$117)\n+($O191*'fnd base rates'!H$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,8)))","v":42198.212842000001},{"$f":"(($D191*'fnd base rates'!I$107)\n+($E191*'fnd base rates'!I$108)\n+($F191*'fnd base rates'!I$109)\n+($G191*'fnd base rates'!I$110)\n+($H191*'fnd base rates'!I$111)\n+($I191*'fnd base rates'!I$112)\n+($J191*'fnd base rates'!I$113)\n+($K191*'fnd base rates'!I$114)\n+($M191*'fnd base rates'!I$116)\n+($N191*'fnd base rates'!I$117)\n+($O191*'fnd base rates'!I$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,9)))\n*$R191","v":25800.181760000003},{"$f":"(($D191*'fnd base rates'!J$107)\n+($E191*'fnd base rates'!J$108)\n+($F191*'fnd base rates'!J$109)\n+($G191*'fnd base rates'!J$110)\n+($H191*'fnd base rates'!J$111)\n+($I191*'fnd base rates'!J$112)\n+($J191*'fnd base rates'!J$113)\n+($K191*'fnd base rates'!J$114)\n+($M191*'fnd base rates'!J$116)\n+($N191*'fnd base rates'!J$117)\n+($O191*'fnd base rates'!J$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,10)))\n*$R191","v":28419.962879999999},{"$f":"(($D191*'fnd base rates'!K$107)\n+($E191*'fnd base rates'!K$108)\n+($F191*'fnd base rates'!K$109)\n+($G191*'fnd base rates'!K$110)\n+($H191*'fnd base rates'!K$111)\n+($I191*'fnd base rates'!K$112)\n+($J191*'fnd base rates'!K$113)\n+($K191*'fnd base rates'!K$114)\n+($M191*'fnd base rates'!K$116)\n+($N191*'fnd base rates'!K$117)\n+($O191*'fnd base rates'!K$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,11)))\n*$R191","v":75277.386178559987},{"$f":"(($D191*'fnd base rates'!L$107)\n+($E191*'fnd base rates'!L$108)\n+($F191*'fnd base rates'!L$109)\n+($G191*'fnd base rates'!L$110)\n+($H191*'fnd base rates'!L$111)\n+($I191*'fnd base rates'!L$112)\n+($J191*'fnd base rates'!L$113)\n+($K191*'fnd base rates'!L$114)\n+($M191*'fnd base rates'!L$116)\n+($N191*'fnd base rates'!L$117)\n+($O191*'fnd base rates'!L$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,12)))","v":92777.250840000008},{"$f":"(($D191*'fnd base rates'!M$107)\n+($E191*'fnd base rates'!M$108)\n+($F191*'fnd base rates'!M$109)\n+($G191*'fnd base rates'!M$110)\n+($H191*'fnd base rates'!M$111)\n+($I191*'fnd base rates'!M$112)\n+($J191*'fnd base rates'!M$113)\n+($K191*'fnd base rates'!M$114)\n+($M191*'fnd base rates'!M$116)\n+($N191*'fnd base rates'!M$117)\n+($O191*'fnd base rates'!M$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,13)))","v":0},701151.03528955195,null,430170174,"430","170","174",1,63,701151.03528955195,11129,0,11129,null,null,null,null,null,11129,0,11129,null,null,{"$f":"BC191-BA191","v":0}]
[430,430170198,"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},{"$f":"'fnd enro'!H192","v":2},{"$f":"'fnd enro'!I192","v":2},{"$f":"'fnd enro'!J192","v":0},{"$f":"'fnd enro'!K192","v":0.15440000000000001},{"$f":"'fnd enro'!L192","v":0},{"$f":"'fnd enro'!M192","v":0},{"$f":"'fnd enro'!N192","v":0},{"$f":"'fnd enro'!O192","v":0},{"$f":"'fnd enro'!P192","v":0},{"$f":"'fnd enro'!R192","v":4},1.024,{"$f":"VALUE('fnd enro'!Q192)","v":3},null,{"$f":"(($D192*'fnd base rates'!C$107)\n+($E192*'fnd base rates'!C$108)\n+($F192*'fnd base rates'!C$109)\n+($G192*'fnd base rates'!C$110)\n+($H192*'fnd base rates'!C$111)\n+($I192*'fnd base rates'!C$112)\n+($J192*'fnd base rates'!C$113)\n+($K192*'fnd base rates'!C$114)\n+($M192*'fnd base rates'!C$116)\n+($N192*'fnd base rates'!C$117)\n+($O192*'fnd base rates'!C$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,3)))\n*$R192","v":2197.3456732160003},{"$f":"(($D192*'fnd base rates'!D$107)\n+($E192*'fnd base rates'!D$108)\n+($F192*'fnd base rates'!D$109)\n+($G192*'fnd base rates'!D$110)\n+($H192*'fnd base rates'!D$111)\n+($I192*'fnd base rates'!D$112)\n+($J192*'fnd base rates'!D$113)\n+($K192*'fnd base rates'!D$114)\n+($M192*'fnd base rates'!D$116)\n+($N192*'fnd base rates'!D$117)\n+($O192*'fnd base rates'!D$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,4)))\n*$R192","v":3133.7676800000004},{"$f":"(($D192*'fnd base rates'!E$107)\n+($E192*'fnd base rates'!E$108)\n+($F192*'fnd base rates'!E$109)\n+($G192*'fnd base rates'!E$110)\n+($H192*'fnd base rates'!E$111)\n+($I192*'fnd base rates'!E$112)\n+($J192*'fnd base rates'!E$113)\n+($K192*'fnd base rates'!E$114)\n+($M192*'fnd base rates'!E$116)\n+($N192*'fnd base rates'!E$117)\n+($O192*'fnd base rates'!E$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,5)))\n*$R192","v":17145.202180095999},{"$f":"(($D192*'fnd base rates'!F$107)\n+($E192*'fnd base rates'!F$108)\n+($F192*'fnd base rates'!F$109)\n+($G192*'fnd base rates'!F$110)\n+($H192*'fnd base rates'!F$111)\n+($I192*'fnd base rates'!F$112)\n+($J192*'fnd base rates'!F$113)\n+($K192*'fnd base rates'!F$114)\n+($M192*'fnd base rates'!F$116)\n+($N192*'fnd base rates'!F$117)\n+($O192*'fnd base rates'!F$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,6)))\n*$R192","v":3854.8742635520002},{"$f":"(($D192*'fnd base rates'!G$107)\n+($E192*'fnd base rates'!G$108)\n+($F192*'fnd base rates'!G$109)\n+($G192*'fnd base rates'!G$110)\n+($H192*'fnd base rates'!G$111)\n+($I192*'fnd base rates'!G$112)\n+($J192*'fnd base rates'!G$113)\n+($K192*'fnd base rates'!G$114)\n+($M192*'fnd base rates'!G$116)\n+($N192*'fnd base rates'!G$117)\n+($O192*'fnd base rates'!G$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,7)))\n*$R192","v":680.62528307199989},{"$f":"(($D192*'fnd base rates'!H$107)\n+($E192*'fnd base rates'!H$108)\n+($F192*'fnd base rates'!H$109)\n+($G192*'fnd base rates'!H$110)\n+($H192*'fnd base rates'!H$111)\n+($I192*'fnd base rates'!H$112)\n+($J192*'fnd base rates'!H$113)\n+($K192*'fnd base rates'!H$114)\n+($M192*'fnd base rates'!H$116)\n+($N192*'fnd base rates'!H$117)\n+($O192*'fnd base rates'!H$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,8)))","v":2703.0357359999998},{"$f":"(($D192*'fnd base rates'!I$107)\n+($E192*'fnd base rates'!I$108)\n+($F192*'fnd base rates'!I$109)\n+($G192*'fnd base rates'!I$110)\n+($H192*'fnd base rates'!I$111)\n+($I192*'fnd base rates'!I$112)\n+($J192*'fnd base rates'!I$113)\n+($K192*'fnd base rates'!I$114)\n+($M192*'fnd base rates'!I$116)\n+($N192*'fnd base rates'!I$117)\n+($O192*'fnd base rates'!I$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,9)))\n*$R192","v":1615.1142400000001},{"$f":"(($D192*'fnd base rates'!J$107)\n+($E192*'fnd base rates'!J$108)\n+($F192*'fnd base rates'!J$109)\n+($G192*'fnd base rates'!J$110)\n+($H192*'fnd base rates'!J$111)\n+($I192*'fnd base rates'!J$112)\n+($J192*'fnd base rates'!J$113)\n+($K192*'fnd base rates'!J$114)\n+($M192*'fnd base rates'!J$116)\n+($N192*'fnd base rates'!J$117)\n+($O192*'fnd base rates'!J$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,10)))\n*$R192","v":1684.6028799999999},{"$f":"(($D192*'fnd base rates'!K$107)\n+($E192*'fnd base rates'!K$108)\n+($F192*'fnd base rates'!K$109)\n+($G192*'fnd base rates'!K$110)\n+($H192*'fnd base rates'!K$111)\n+($I192*'fnd base rates'!K$112)\n+($J192*'fnd base rates'!K$113)\n+($K192*'fnd base rates'!K$114)\n+($M192*'fnd base rates'!K$116)\n+($N192*'fnd base rates'!K$117)\n+($O192*'fnd base rates'!K$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,11)))\n*$R192","v":4776.3860684800002},{"$f":"(($D192*'fnd base rates'!L$107)\n+($E192*'fnd base rates'!L$108)\n+($F192*'fnd base rates'!L$109)\n+($G192*'fnd base rates'!L$110)\n+($H192*'fnd base rates'!L$111)\n+($I192*'fnd base rates'!L$112)\n+($J192*'fnd base rates'!L$113)\n+($K192*'fnd base rates'!L$114)\n+($M192*'fnd base rates'!L$116)\n+($N192*'fnd base rates'!L$117)\n+($O192*'fnd base rates'!L$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,12)))","v":5763.2067200000001},{"$f":"(($D192*'fnd base rates'!M$107)\n+($E192*'fnd base rates'!M$108)\n+($F192*'fnd base rates'!M$109)\n+($G192*'fnd base rates'!M$110)\n+($H192*'fnd base rates'!M$111)\n+($I192*'fnd base rates'!M$112)\n+($J192*'fnd base rates'!M$113)\n+($K192*'fnd base rates'!M$114)\n+($M192*'fnd base rates'!M$116)\n+($N192*'fnd base rates'!M$117)\n+($O192*'fnd base rates'!M$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,13)))","v":0},43554.160724416004,null,430170198,"430","170","198",1,4,43554.160724416004,10889,0,10889,null,null,null,null,null,10889,0,10889,null,null,{"$f":"BC192-BA192","v":0}]
[430,430170213,"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},{"$f":"'fnd enro'!H193","v":1},{"$f":"'fnd enro'!I193","v":0},{"$f":"'fnd enro'!J193","v":0},{"$f":"'fnd enro'!K193","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L193","v":0},{"$f":"'fnd enro'!M193","v":0},{"$f":"'fnd enro'!N193","v":0},{"$f":"'fnd enro'!O193","v":0},{"$f":"'fnd enro'!P193","v":0},{"$f":"'fnd enro'!R193","v":1},1.024,{"$f":"VALUE('fnd enro'!Q193)","v":4},null,{"$f":"(($D193*'fnd base rates'!C$107)\n+($E193*'fnd base rates'!C$108)\n+($F193*'fnd base rates'!C$109)\n+($G193*'fnd base rates'!C$110)\n+($H193*'fnd base rates'!C$111)\n+($I193*'fnd base rates'!C$112)\n+($J193*'fnd base rates'!C$113)\n+($K193*'fnd base rates'!C$114)\n+($M193*'fnd base rates'!C$116)\n+($N193*'fnd base rates'!C$117)\n+($O193*'fnd base rates'!C$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,3)))\n*$R193","v":549.33641830400006},{"$f":"(($D193*'fnd base rates'!D$107)\n+($E193*'fnd base rates'!D$108)\n+($F193*'fnd base rates'!D$109)\n+($G193*'fnd base rates'!D$110)\n+($H193*'fnd base rates'!D$111)\n+($I193*'fnd base rates'!D$112)\n+($J193*'fnd base rates'!D$113)\n+($K193*'fnd base rates'!D$114)\n+($M193*'fnd base rates'!D$116)\n+($N193*'fnd base rates'!D$117)\n+($O193*'fnd base rates'!D$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,4)))\n*$R193","v":783.4419200000001},{"$f":"(($D193*'fnd base rates'!E$107)\n+($E193*'fnd base rates'!E$108)\n+($F193*'fnd base rates'!E$109)\n+($G193*'fnd base rates'!E$110)\n+($H193*'fnd base rates'!E$111)\n+($I193*'fnd base rates'!E$112)\n+($J193*'fnd base rates'!E$113)\n+($K193*'fnd base rates'!E$114)\n+($M193*'fnd base rates'!E$116)\n+($N193*'fnd base rates'!E$117)\n+($O193*'fnd base rates'!E$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,5)))\n*$R193","v":3542.5079050240001},{"$f":"(($D193*'fnd base rates'!F$107)\n+($E193*'fnd base rates'!F$108)\n+($F193*'fnd base rates'!F$109)\n+($G193*'fnd base rates'!F$110)\n+($H193*'fnd base rates'!F$111)\n+($I193*'fnd base rates'!F$112)\n+($J193*'fnd base rates'!F$113)\n+($K193*'fnd base rates'!F$114)\n+($M193*'fnd base rates'!F$116)\n+($N193*'fnd base rates'!F$117)\n+($O193*'fnd base rates'!F$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,6)))\n*$R193","v":1019.265445888},{"$f":"(($D193*'fnd base rates'!G$107)\n+($E193*'fnd base rates'!G$108)\n+($F193*'fnd base rates'!G$109)\n+($G193*'fnd base rates'!G$110)\n+($H193*'fnd base rates'!G$111)\n+($I193*'fnd base rates'!G$112)\n+($J193*'fnd base rates'!G$113)\n+($K193*'fnd base rates'!G$114)\n+($M193*'fnd base rates'!G$116)\n+($N193*'fnd base rates'!G$117)\n+($O193*'fnd base rates'!G$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,7)))\n*$R193","v":172.49616076800001},{"$f":"(($D193*'fnd base rates'!H$107)\n+($E193*'fnd base rates'!H$108)\n+($F193*'fnd base rates'!H$109)\n+($G193*'fnd base rates'!H$110)\n+($H193*'fnd base rates'!H$111)\n+($I193*'fnd base rates'!H$112)\n+($J193*'fnd base rates'!H$113)\n+($K193*'fnd base rates'!H$114)\n+($M193*'fnd base rates'!H$116)\n+($N193*'fnd base rates'!H$117)\n+($O193*'fnd base rates'!H$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D193*'fnd base rates'!I$107)\n+($E193*'fnd base rates'!I$108)\n+($F193*'fnd base rates'!I$109)\n+($G193*'fnd base rates'!I$110)\n+($H193*'fnd base rates'!I$111)\n+($I193*'fnd base rates'!I$112)\n+($J193*'fnd base rates'!I$113)\n+($K193*'fnd base rates'!I$114)\n+($M193*'fnd base rates'!I$116)\n+($N193*'fnd base rates'!I$117)\n+($O193*'fnd base rates'!I$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,9)))\n*$R193","v":371.39456000000001},{"$f":"(($D193*'fnd base rates'!J$107)\n+($E193*'fnd base rates'!J$108)\n+($F193*'fnd base rates'!J$109)\n+($G193*'fnd base rates'!J$110)\n+($H193*'fnd base rates'!J$111)\n+($I193*'fnd base rates'!J$112)\n+($J193*'fnd base rates'!J$113)\n+($K193*'fnd base rates'!J$114)\n+($M193*'fnd base rates'!J$116)\n+($N193*'fnd base rates'!J$117)\n+($O193*'fnd base rates'!J$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,10)))\n*$R193","v":254.78144},{"$f":"(($D193*'fnd base rates'!K$107)\n+($E193*'fnd base rates'!K$108)\n+($F193*'fnd base rates'!K$109)\n+($G193*'fnd base rates'!K$110)\n+($H193*'fnd base rates'!K$111)\n+($I193*'fnd base rates'!K$112)\n+($J193*'fnd base rates'!K$113)\n+($K193*'fnd base rates'!K$114)\n+($M193*'fnd base rates'!K$116)\n+($N193*'fnd base rates'!K$117)\n+($O193*'fnd base rates'!K$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,11)))\n*$R193","v":1210.5317171199999},{"$f":"(($D193*'fnd base rates'!L$107)\n+($E193*'fnd base rates'!L$108)\n+($F193*'fnd base rates'!L$109)\n+($G193*'fnd base rates'!L$110)\n+($H193*'fnd base rates'!L$111)\n+($I193*'fnd base rates'!L$112)\n+($J193*'fnd base rates'!L$113)\n+($K193*'fnd base rates'!L$114)\n+($M193*'fnd base rates'!L$116)\n+($N193*'fnd base rates'!L$117)\n+($O193*'fnd base rates'!L$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D193*'fnd base rates'!M$107)\n+($E193*'fnd base rates'!M$108)\n+($F193*'fnd base rates'!M$109)\n+($G193*'fnd base rates'!M$110)\n+($H193*'fnd base rates'!M$111)\n+($I193*'fnd base rates'!M$112)\n+($J193*'fnd base rates'!M$113)\n+($K193*'fnd base rates'!M$114)\n+($M193*'fnd base rates'!M$116)\n+($N193*'fnd base rates'!M$117)\n+($O193*'fnd base rates'!M$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,13)))","v":0},9939.6711811039986,null,430170213,"430","170","213",1,1,9939.6711811039986,9940,0,9940,null,null,null,null,null,9940,0,9940,null,null,{"$f":"BC193-BA193","v":0}]
[430,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D194","v":0},{"$f":"'fnd enro'!E194","v":0},{"$f":"'fnd enro'!F194","v":0},{"$f":"'fnd enro'!G194","v":0},{"$f":"'fnd enro'!H194","v":10},{"$f":"'fnd enro'!I194","v":13},{"$f":"'fnd enro'!J194","v":0},{"$f":"'fnd enro'!K194","v":0.88780000000000003},{"$f":"'fnd enro'!L194","v":0},{"$f":"'fnd enro'!M194","v":0},{"$f":"'fnd enro'!N194","v":0},{"$f":"'fnd enro'!O194","v":0},{"$f":"'fnd enro'!P194","v":0},{"$f":"'fnd enro'!R194","v":23},1.024,{"$f":"VALUE('fnd enro'!Q194)","v":4},null,{"$f":"(($D194*'fnd base rates'!C$107)\n+($E194*'fnd base rates'!C$108)\n+($F194*'fnd base rates'!C$109)\n+($G194*'fnd base rates'!C$110)\n+($H194*'fnd base rates'!C$111)\n+($I194*'fnd base rates'!C$112)\n+($J194*'fnd base rates'!C$113)\n+($K194*'fnd base rates'!C$114)\n+($M194*'fnd base rates'!C$116)\n+($N194*'fnd base rates'!C$117)\n+($O194*'fnd base rates'!C$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,3)))\n*$R194","v":12634.737620992002},{"$f":"(($D194*'fnd base rates'!D$107)\n+($E194*'fnd base rates'!D$108)\n+($F194*'fnd base rates'!D$109)\n+($G194*'fnd base rates'!D$110)\n+($H194*'fnd base rates'!D$111)\n+($I194*'fnd base rates'!D$112)\n+($J194*'fnd base rates'!D$113)\n+($K194*'fnd base rates'!D$114)\n+($M194*'fnd base rates'!D$116)\n+($N194*'fnd base rates'!D$117)\n+($O194*'fnd base rates'!D$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,4)))\n*$R194","v":18019.16416},{"$f":"(($D194*'fnd base rates'!E$107)\n+($E194*'fnd base rates'!E$108)\n+($F194*'fnd base rates'!E$109)\n+($G194*'fnd base rates'!E$110)\n+($H194*'fnd base rates'!E$111)\n+($I194*'fnd base rates'!E$112)\n+($J194*'fnd base rates'!E$113)\n+($K194*'fnd base rates'!E$114)\n+($M194*'fnd base rates'!E$116)\n+($N194*'fnd base rates'!E$117)\n+($O194*'fnd base rates'!E$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,5)))\n*$R194","v":100816.29045555201},{"$f":"(($D194*'fnd base rates'!F$107)\n+($E194*'fnd base rates'!F$108)\n+($F194*'fnd base rates'!F$109)\n+($G194*'fnd base rates'!F$110)\n+($H194*'fnd base rates'!F$111)\n+($I194*'fnd base rates'!F$112)\n+($J194*'fnd base rates'!F$113)\n+($K194*'fnd base rates'!F$114)\n+($M194*'fnd base rates'!F$116)\n+($N194*'fnd base rates'!F$117)\n+($O194*'fnd base rates'!F$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,6)))\n*$R194","v":21998.886375424001},{"$f":"(($D194*'fnd base rates'!G$107)\n+($E194*'fnd base rates'!G$108)\n+($F194*'fnd base rates'!G$109)\n+($G194*'fnd base rates'!G$110)\n+($H194*'fnd base rates'!G$111)\n+($I194*'fnd base rates'!G$112)\n+($J194*'fnd base rates'!G$113)\n+($K194*'fnd base rates'!G$114)\n+($M194*'fnd base rates'!G$116)\n+($N194*'fnd base rates'!G$117)\n+($O194*'fnd base rates'!G$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,7)))\n*$R194","v":3906.5758576640001},{"$f":"(($D194*'fnd base rates'!H$107)\n+($E194*'fnd base rates'!H$108)\n+($F194*'fnd base rates'!H$109)\n+($G194*'fnd base rates'!H$110)\n+($H194*'fnd base rates'!H$111)\n+($I194*'fnd base rates'!H$112)\n+($J194*'fnd base rates'!H$113)\n+($K194*'fnd base rates'!H$114)\n+($M194*'fnd base rates'!H$116)\n+($N194*'fnd base rates'!H$117)\n+($O194*'fnd base rates'!H$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,8)))","v":15999.415481999999},{"$f":"(($D194*'fnd base rates'!I$107)\n+($E194*'fnd base rates'!I$108)\n+($F194*'fnd base rates'!I$109)\n+($G194*'fnd base rates'!I$110)\n+($H194*'fnd base rates'!I$111)\n+($I194*'fnd base rates'!I$112)\n+($J194*'fnd base rates'!I$113)\n+($K194*'fnd base rates'!I$114)\n+($M194*'fnd base rates'!I$116)\n+($N194*'fnd base rates'!I$117)\n+($O194*'fnd base rates'!I$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,9)))\n*$R194","v":9384.0588800000005},{"$f":"(($D194*'fnd base rates'!J$107)\n+($E194*'fnd base rates'!J$108)\n+($F194*'fnd base rates'!J$109)\n+($G194*'fnd base rates'!J$110)\n+($H194*'fnd base rates'!J$111)\n+($I194*'fnd base rates'!J$112)\n+($J194*'fnd base rates'!J$113)\n+($K194*'fnd base rates'!J$114)\n+($M194*'fnd base rates'!J$116)\n+($N194*'fnd base rates'!J$117)\n+($O194*'fnd base rates'!J$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,10)))\n*$R194","v":10185.574400000001},{"$f":"(($D194*'fnd base rates'!K$107)\n+($E194*'fnd base rates'!K$108)\n+($F194*'fnd base rates'!K$109)\n+($G194*'fnd base rates'!K$110)\n+($H194*'fnd base rates'!K$111)\n+($I194*'fnd base rates'!K$112)\n+($J194*'fnd base rates'!K$113)\n+($K194*'fnd base rates'!K$114)\n+($M194*'fnd base rates'!K$116)\n+($N194*'fnd base rates'!K$117)\n+($O194*'fnd base rates'!K$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,11)))\n*$R194","v":27414.914293760001},{"$f":"(($D194*'fnd base rates'!L$107)\n+($E194*'fnd base rates'!L$108)\n+($F194*'fnd base rates'!L$109)\n+($G194*'fnd base rates'!L$110)\n+($H194*'fnd base rates'!L$111)\n+($I194*'fnd base rates'!L$112)\n+($J194*'fnd base rates'!L$113)\n+($K194*'fnd base rates'!L$114)\n+($M194*'fnd base rates'!L$116)\n+($N194*'fnd base rates'!L$117)\n+($O194*'fnd base rates'!L$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,12)))","v":32923.413639999999},{"$f":"(($D194*'fnd base rates'!M$107)\n+($E194*'fnd base rates'!M$108)\n+($F194*'fnd base rates'!M$109)\n+($G194*'fnd base rates'!M$110)\n+($H194*'fnd base rates'!M$111)\n+($I194*'fnd base rates'!M$112)\n+($J194*'fnd base rates'!M$113)\n+($K194*'fnd base rates'!M$114)\n+($M194*'fnd base rates'!M$116)\n+($N194*'fnd base rates'!M$117)\n+($O194*'fnd base rates'!M$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,13)))","v":0},253283.03116539202,null,430170271,"430","170","271",1,23,253283.03116539202,11012,0,11012,null,null,null,null,null,11012,0,11012,null,null,{"$f":"BC194-BA194","v":0}]
[430,430170288,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D195","v":0},{"$f":"'fnd enro'!E195","v":0},{"$f":"'fnd enro'!F195","v":0},{"$f":"'fnd enro'!G195","v":0},{"$f":"'fnd enro'!H195","v":1},{"$f":"'fnd enro'!I195","v":0},{"$f":"'fnd enro'!J195","v":0},{"$f":"'fnd enro'!K195","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L195","v":0},{"$f":"'fnd enro'!M195","v":0},{"$f":"'fnd enro'!N195","v":0},{"$f":"'fnd enro'!O195","v":0},{"$f":"'fnd enro'!P195","v":0},{"$f":"'fnd enro'!R195","v":1},1.024,{"$f":"VALUE('fnd enro'!Q195)","v":2},null,{"$f":"(($D195*'fnd base rates'!C$107)\n+($E195*'fnd base rates'!C$108)\n+($F195*'fnd base rates'!C$109)\n+($G195*'fnd base rates'!C$110)\n+($H195*'fnd base rates'!C$111)\n+($I195*'fnd base rates'!C$112)\n+($J195*'fnd base rates'!C$113)\n+($K195*'fnd base rates'!C$114)\n+($M195*'fnd base rates'!C$116)\n+($N195*'fnd base rates'!C$117)\n+($O195*'fnd base rates'!C$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,3)))\n*$R195","v":549.33641830400006},{"$f":"(($D195*'fnd base rates'!D$107)\n+($E195*'fnd base rates'!D$108)\n+($F195*'fnd base rates'!D$109)\n+($G195*'fnd base rates'!D$110)\n+($H195*'fnd base rates'!D$111)\n+($I195*'fnd base rates'!D$112)\n+($J195*'fnd base rates'!D$113)\n+($K195*'fnd base rates'!D$114)\n+($M195*'fnd base rates'!D$116)\n+($N195*'fnd base rates'!D$117)\n+($O195*'fnd base rates'!D$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,4)))\n*$R195","v":783.4419200000001},{"$f":"(($D195*'fnd base rates'!E$107)\n+($E195*'fnd base rates'!E$108)\n+($F195*'fnd base rates'!E$109)\n+($G195*'fnd base rates'!E$110)\n+($H195*'fnd base rates'!E$111)\n+($I195*'fnd base rates'!E$112)\n+($J195*'fnd base rates'!E$113)\n+($K195*'fnd base rates'!E$114)\n+($M195*'fnd base rates'!E$116)\n+($N195*'fnd base rates'!E$117)\n+($O195*'fnd base rates'!E$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,5)))\n*$R195","v":3542.5079050240001},{"$f":"(($D195*'fnd base rates'!F$107)\n+($E195*'fnd base rates'!F$108)\n+($F195*'fnd base rates'!F$109)\n+($G195*'fnd base rates'!F$110)\n+($H195*'fnd base rates'!F$111)\n+($I195*'fnd base rates'!F$112)\n+($J195*'fnd base rates'!F$113)\n+($K195*'fnd base rates'!F$114)\n+($M195*'fnd base rates'!F$116)\n+($N195*'fnd base rates'!F$117)\n+($O195*'fnd base rates'!F$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,6)))\n*$R195","v":1019.265445888},{"$f":"(($D195*'fnd base rates'!G$107)\n+($E195*'fnd base rates'!G$108)\n+($F195*'fnd base rates'!G$109)\n+($G195*'fnd base rates'!G$110)\n+($H195*'fnd base rates'!G$111)\n+($I195*'fnd base rates'!G$112)\n+($J195*'fnd base rates'!G$113)\n+($K195*'fnd base rates'!G$114)\n+($M195*'fnd base rates'!G$116)\n+($N195*'fnd base rates'!G$117)\n+($O195*'fnd base rates'!G$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,7)))\n*$R195","v":172.49616076800001},{"$f":"(($D195*'fnd base rates'!H$107)\n+($E195*'fnd base rates'!H$108)\n+($F195*'fnd base rates'!H$109)\n+($G195*'fnd base rates'!H$110)\n+($H195*'fnd base rates'!H$111)\n+($I195*'fnd base rates'!H$112)\n+($J195*'fnd base rates'!H$113)\n+($K195*'fnd base rates'!H$114)\n+($M195*'fnd base rates'!H$116)\n+($N195*'fnd base rates'!H$117)\n+($O195*'fnd base rates'!H$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D195*'fnd base rates'!I$107)\n+($E195*'fnd base rates'!I$108)\n+($F195*'fnd base rates'!I$109)\n+($G195*'fnd base rates'!I$110)\n+($H195*'fnd base rates'!I$111)\n+($I195*'fnd base rates'!I$112)\n+($J195*'fnd base rates'!I$113)\n+($K195*'fnd base rates'!I$114)\n+($M195*'fnd base rates'!I$116)\n+($N195*'fnd base rates'!I$117)\n+($O195*'fnd base rates'!I$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,9)))\n*$R195","v":371.39456000000001},{"$f":"(($D195*'fnd base rates'!J$107)\n+($E195*'fnd base rates'!J$108)\n+($F195*'fnd base rates'!J$109)\n+($G195*'fnd base rates'!J$110)\n+($H195*'fnd base rates'!J$111)\n+($I195*'fnd base rates'!J$112)\n+($J195*'fnd base rates'!J$113)\n+($K195*'fnd base rates'!J$114)\n+($M195*'fnd base rates'!J$116)\n+($N195*'fnd base rates'!J$117)\n+($O195*'fnd base rates'!J$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,10)))\n*$R195","v":254.78144},{"$f":"(($D195*'fnd base rates'!K$107)\n+($E195*'fnd base rates'!K$108)\n+($F195*'fnd base rates'!K$109)\n+($G195*'fnd base rates'!K$110)\n+($H195*'fnd base rates'!K$111)\n+($I195*'fnd base rates'!K$112)\n+($J195*'fnd base rates'!K$113)\n+($K195*'fnd base rates'!K$114)\n+($M195*'fnd base rates'!K$116)\n+($N195*'fnd base rates'!K$117)\n+($O195*'fnd base rates'!K$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,11)))\n*$R195","v":1210.5317171199999},{"$f":"(($D195*'fnd base rates'!L$107)\n+($E195*'fnd base rates'!L$108)\n+($F195*'fnd base rates'!L$109)\n+($G195*'fnd base rates'!L$110)\n+($H195*'fnd base rates'!L$111)\n+($I195*'fnd base rates'!L$112)\n+($J195*'fnd base rates'!L$113)\n+($K195*'fnd base rates'!L$114)\n+($M195*'fnd base rates'!L$116)\n+($N195*'fnd base rates'!L$117)\n+($O195*'fnd base rates'!L$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D195*'fnd base rates'!M$107)\n+($E195*'fnd base rates'!M$108)\n+($F195*'fnd base rates'!M$109)\n+($G195*'fnd base rates'!M$110)\n+($H195*'fnd base rates'!M$111)\n+($I195*'fnd base rates'!M$112)\n+($J195*'fnd base rates'!M$113)\n+($K195*'fnd base rates'!M$114)\n+($M195*'fnd base rates'!M$116)\n+($N195*'fnd base rates'!M$117)\n+($O195*'fnd base rates'!M$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,13)))","v":0},9939.6711811039986,null,430170288,"430","170","288",1,1,9939.6711811039986,9940,0,9940,null,null,null,null,null,9940,0,9940,null,null,{"$f":"BC195-BA195","v":0}]
[430,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D196","v":0},{"$f":"'fnd enro'!E196","v":0},{"$f":"'fnd enro'!F196","v":0},{"$f":"'fnd enro'!G196","v":0},{"$f":"'fnd enro'!H196","v":2},{"$f":"'fnd enro'!I196","v":5},{"$f":"'fnd enro'!J196","v":0},{"$f":"'fnd enro'!K196","v":0.2702},{"$f":"'fnd enro'!L196","v":0},{"$f":"'fnd enro'!M196","v":0},{"$f":"'fnd enro'!N196","v":0},{"$f":"'fnd enro'!O196","v":0},{"$f":"'fnd enro'!P196","v":3},{"$f":"'fnd enro'!R196","v":7},1.024,{"$f":"VALUE('fnd enro'!Q196)","v":3},null,{"$f":"(($D196*'fnd base rates'!C$107)\n+($E196*'fnd base rates'!C$108)\n+($F196*'fnd base rates'!C$109)\n+($G196*'fnd base rates'!C$110)\n+($H196*'fnd base rates'!C$111)\n+($I196*'fnd base rates'!C$112)\n+($J196*'fnd base rates'!C$113)\n+($K196*'fnd base rates'!C$114)\n+($M196*'fnd base rates'!C$116)\n+($N196*'fnd base rates'!C$117)\n+($O196*'fnd base rates'!C$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,3)))\n*$R196","v":4020.1517281280003},{"$f":"(($D196*'fnd base rates'!D$107)\n+($E196*'fnd base rates'!D$108)\n+($F196*'fnd base rates'!D$109)\n+($G196*'fnd base rates'!D$110)\n+($H196*'fnd base rates'!D$111)\n+($I196*'fnd base rates'!D$112)\n+($J196*'fnd base rates'!D$113)\n+($K196*'fnd base rates'!D$114)\n+($M196*'fnd base rates'!D$116)\n+($N196*'fnd base rates'!D$117)\n+($O196*'fnd base rates'!D$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,4)))\n*$R196","v":6312.3968000000004},{"$f":"(($D196*'fnd base rates'!E$107)\n+($E196*'fnd base rates'!E$108)\n+($F196*'fnd base rates'!E$109)\n+($G196*'fnd base rates'!E$110)\n+($H196*'fnd base rates'!E$111)\n+($I196*'fnd base rates'!E$112)\n+($J196*'fnd base rates'!E$113)\n+($K196*'fnd base rates'!E$114)\n+($M196*'fnd base rates'!E$116)\n+($N196*'fnd base rates'!E$117)\n+($O196*'fnd base rates'!E$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,5)))\n*$R196","v":40321.139335167994},{"$f":"(($D196*'fnd base rates'!F$107)\n+($E196*'fnd base rates'!F$108)\n+($F196*'fnd base rates'!F$109)\n+($G196*'fnd base rates'!F$110)\n+($H196*'fnd base rates'!F$111)\n+($I196*'fnd base rates'!F$112)\n+($J196*'fnd base rates'!F$113)\n+($K196*'fnd base rates'!F$114)\n+($M196*'fnd base rates'!F$116)\n+($N196*'fnd base rates'!F$117)\n+($O196*'fnd base rates'!F$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,6)))\n*$R196","v":6579.3893212160001},{"$f":"(($D196*'fnd base rates'!G$107)\n+($E196*'fnd base rates'!G$108)\n+($F196*'fnd base rates'!G$109)\n+($G196*'fnd base rates'!G$110)\n+($H196*'fnd base rates'!G$111)\n+($I196*'fnd base rates'!G$112)\n+($J196*'fnd base rates'!G$113)\n+($K196*'fnd base rates'!G$114)\n+($M196*'fnd base rates'!G$116)\n+($N196*'fnd base rates'!G$117)\n+($O196*'fnd base rates'!G$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,7)))\n*$R196","v":1576.3691253760001},{"$f":"(($D196*'fnd base rates'!H$107)\n+($E196*'fnd base rates'!H$108)\n+($F196*'fnd base rates'!H$109)\n+($G196*'fnd base rates'!H$110)\n+($H196*'fnd base rates'!H$111)\n+($I196*'fnd base rates'!H$112)\n+($J196*'fnd base rates'!H$113)\n+($K196*'fnd base rates'!H$114)\n+($M196*'fnd base rates'!H$116)\n+($N196*'fnd base rates'!H$117)\n+($O196*'fnd base rates'!H$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,8)))","v":5246.0125379999999},{"$f":"(($D196*'fnd base rates'!I$107)\n+($E196*'fnd base rates'!I$108)\n+($F196*'fnd base rates'!I$109)\n+($G196*'fnd base rates'!I$110)\n+($H196*'fnd base rates'!I$111)\n+($I196*'fnd base rates'!I$112)\n+($J196*'fnd base rates'!I$113)\n+($K196*'fnd base rates'!I$114)\n+($M196*'fnd base rates'!I$116)\n+($N196*'fnd base rates'!I$117)\n+($O196*'fnd base rates'!I$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,9)))\n*$R196","v":3251.01568},{"$f":"(($D196*'fnd base rates'!J$107)\n+($E196*'fnd base rates'!J$108)\n+($F196*'fnd base rates'!J$109)\n+($G196*'fnd base rates'!J$110)\n+($H196*'fnd base rates'!J$111)\n+($I196*'fnd base rates'!J$112)\n+($J196*'fnd base rates'!J$113)\n+($K196*'fnd base rates'!J$114)\n+($M196*'fnd base rates'!J$116)\n+($N196*'fnd base rates'!J$117)\n+($O196*'fnd base rates'!J$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,10)))\n*$R196","v":5148.4979199999998},{"$f":"(($D196*'fnd base rates'!K$107)\n+($E196*'fnd base rates'!K$108)\n+($F196*'fnd base rates'!K$109)\n+($G196*'fnd base rates'!K$110)\n+($H196*'fnd base rates'!K$111)\n+($I196*'fnd base rates'!K$112)\n+($J196*'fnd base rates'!K$113)\n+($K196*'fnd base rates'!K$114)\n+($M196*'fnd base rates'!K$116)\n+($N196*'fnd base rates'!K$117)\n+($O196*'fnd base rates'!K$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,11)))\n*$R196","v":8309.3700198400002},{"$f":"(($D196*'fnd base rates'!L$107)\n+($E196*'fnd base rates'!L$108)\n+($F196*'fnd base rates'!L$109)\n+($G196*'fnd base rates'!L$110)\n+($H196*'fnd base rates'!L$111)\n+($I196*'fnd base rates'!L$112)\n+($J196*'fnd base rates'!L$113)\n+($K196*'fnd base rates'!L$114)\n+($M196*'fnd base rates'!L$116)\n+($N196*'fnd base rates'!L$117)\n+($O196*'fnd base rates'!L$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,12)))","v":11147.866760000001},{"$f":"(($D196*'fnd base rates'!M$107)\n+($E196*'fnd base rates'!M$108)\n+($F196*'fnd base rates'!M$109)\n+($G196*'fnd base rates'!M$110)\n+($H196*'fnd base rates'!M$111)\n+($I196*'fnd base rates'!M$112)\n+($J196*'fnd base rates'!M$113)\n+($K196*'fnd base rates'!M$114)\n+($M196*'fnd base rates'!M$116)\n+($N196*'fnd base rates'!M$117)\n+($O196*'fnd base rates'!M$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,13)))","v":0},91912.209227728003,null,430170321,"430","170","321",1,7,91912.209227728003,13130,0,13130,null,null,null,null,null,13130,0,13130,null,null,{"$f":"BC196-BA196","v":0}]
[430,430170322,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D197","v":0},{"$f":"'fnd enro'!E197","v":0},{"$f":"'fnd enro'!F197","v":0},{"$f":"'fnd enro'!G197","v":0},{"$f":"'fnd enro'!H197","v":0},{"$f":"'fnd enro'!I197","v":1},{"$f":"'fnd enro'!J197","v":0},{"$f":"'fnd enro'!K197","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L197","v":0},{"$f":"'fnd enro'!M197","v":0},{"$f":"'fnd enro'!N197","v":0},{"$f":"'fnd enro'!O197","v":0},{"$f":"'fnd enro'!P197","v":1},{"$f":"'fnd enro'!R197","v":1},1.024,{"$f":"VALUE('fnd enro'!Q197)","v":6},null,{"$f":"(($D197*'fnd base rates'!C$107)\n+($E197*'fnd base rates'!C$108)\n+($F197*'fnd base rates'!C$109)\n+($G197*'fnd base rates'!C$110)\n+($H197*'fnd base rates'!C$111)\n+($I197*'fnd base rates'!C$112)\n+($J197*'fnd base rates'!C$113)\n+($K197*'fnd base rates'!C$114)\n+($M197*'fnd base rates'!C$116)\n+($N197*'fnd base rates'!C$117)\n+($O197*'fnd base rates'!C$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,3)))\n*$R197","v":615.98857830400004},{"$f":"(($D197*'fnd base rates'!D$107)\n+($E197*'fnd base rates'!D$108)\n+($F197*'fnd base rates'!D$109)\n+($G197*'fnd base rates'!D$110)\n+($H197*'fnd base rates'!D$111)\n+($I197*'fnd base rates'!D$112)\n+($J197*'fnd base rates'!D$113)\n+($K197*'fnd base rates'!D$114)\n+($M197*'fnd base rates'!D$116)\n+($N197*'fnd base rates'!D$117)\n+($O197*'fnd base rates'!D$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,4)))\n*$R197","v":1099.2128},{"$f":"(($D197*'fnd base rates'!E$107)\n+($E197*'fnd base rates'!E$108)\n+($F197*'fnd base rates'!E$109)\n+($G197*'fnd base rates'!E$110)\n+($H197*'fnd base rates'!E$111)\n+($I197*'fnd base rates'!E$112)\n+($J197*'fnd base rates'!E$113)\n+($K197*'fnd base rates'!E$114)\n+($M197*'fnd base rates'!E$116)\n+($N197*'fnd base rates'!E$117)\n+($O197*'fnd base rates'!E$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,5)))\n*$R197","v":8112.6403850240004},{"$f":"(($D197*'fnd base rates'!F$107)\n+($E197*'fnd base rates'!F$108)\n+($F197*'fnd base rates'!F$109)\n+($G197*'fnd base rates'!F$110)\n+($H197*'fnd base rates'!F$111)\n+($I197*'fnd base rates'!F$112)\n+($J197*'fnd base rates'!F$113)\n+($K197*'fnd base rates'!F$114)\n+($M197*'fnd base rates'!F$116)\n+($N197*'fnd base rates'!F$117)\n+($O197*'fnd base rates'!F$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,6)))\n*$R197","v":908.17168588800007},{"$f":"(($D197*'fnd base rates'!G$107)\n+($E197*'fnd base rates'!G$108)\n+($F197*'fnd base rates'!G$109)\n+($G197*'fnd base rates'!G$110)\n+($H197*'fnd base rates'!G$111)\n+($I197*'fnd base rates'!G$112)\n+($J197*'fnd base rates'!G$113)\n+($K197*'fnd base rates'!G$114)\n+($M197*'fnd base rates'!G$116)\n+($N197*'fnd base rates'!G$117)\n+($O197*'fnd base rates'!G$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,7)))\n*$R197","v":317.36144076799997},{"$f":"(($D197*'fnd base rates'!H$107)\n+($E197*'fnd base rates'!H$108)\n+($F197*'fnd base rates'!H$109)\n+($G197*'fnd base rates'!H$110)\n+($H197*'fnd base rates'!H$111)\n+($I197*'fnd base rates'!H$112)\n+($J197*'fnd base rates'!H$113)\n+($K197*'fnd base rates'!H$114)\n+($M197*'fnd base rates'!H$116)\n+($N197*'fnd base rates'!H$117)\n+($O197*'fnd base rates'!H$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,8)))","v":850.46893399999999},{"$f":"(($D197*'fnd base rates'!I$107)\n+($E197*'fnd base rates'!I$108)\n+($F197*'fnd base rates'!I$109)\n+($G197*'fnd base rates'!I$110)\n+($H197*'fnd base rates'!I$111)\n+($I197*'fnd base rates'!I$112)\n+($J197*'fnd base rates'!I$113)\n+($K197*'fnd base rates'!I$114)\n+($M197*'fnd base rates'!I$116)\n+($N197*'fnd base rates'!I$117)\n+($O197*'fnd base rates'!I$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,9)))\n*$R197","v":560.97792000000004},{"$f":"(($D197*'fnd base rates'!J$107)\n+($E197*'fnd base rates'!J$108)\n+($F197*'fnd base rates'!J$109)\n+($G197*'fnd base rates'!J$110)\n+($H197*'fnd base rates'!J$111)\n+($I197*'fnd base rates'!J$112)\n+($J197*'fnd base rates'!J$113)\n+($K197*'fnd base rates'!J$114)\n+($M197*'fnd base rates'!J$116)\n+($N197*'fnd base rates'!J$117)\n+($O197*'fnd base rates'!J$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,10)))\n*$R197","v":1236.1216000000002},{"$f":"(($D197*'fnd base rates'!K$107)\n+($E197*'fnd base rates'!K$108)\n+($F197*'fnd base rates'!K$109)\n+($G197*'fnd base rates'!K$110)\n+($H197*'fnd base rates'!K$111)\n+($I197*'fnd base rates'!K$112)\n+($J197*'fnd base rates'!K$113)\n+($K197*'fnd base rates'!K$114)\n+($M197*'fnd base rates'!K$116)\n+($N197*'fnd base rates'!K$117)\n+($O197*'fnd base rates'!K$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,11)))\n*$R197","v":1177.6613171200001},{"$f":"(($D197*'fnd base rates'!L$107)\n+($E197*'fnd base rates'!L$108)\n+($F197*'fnd base rates'!L$109)\n+($G197*'fnd base rates'!L$110)\n+($H197*'fnd base rates'!L$111)\n+($I197*'fnd base rates'!L$112)\n+($J197*'fnd base rates'!L$113)\n+($K197*'fnd base rates'!L$114)\n+($M197*'fnd base rates'!L$116)\n+($N197*'fnd base rates'!L$117)\n+($O197*'fnd base rates'!L$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,12)))","v":1856.0666800000001},{"$f":"(($D197*'fnd base rates'!M$107)\n+($E197*'fnd base rates'!M$108)\n+($F197*'fnd base rates'!M$109)\n+($G197*'fnd base rates'!M$110)\n+($H197*'fnd base rates'!M$111)\n+($I197*'fnd base rates'!M$112)\n+($J197*'fnd base rates'!M$113)\n+($K197*'fnd base rates'!M$114)\n+($M197*'fnd base rates'!M$116)\n+($N197*'fnd base rates'!M$117)\n+($O197*'fnd base rates'!M$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,13)))","v":0},16734.671341104004,null,430170322,"430","170","322",1,1,16734.671341104004,16735,0,16735,null,null,null,null,null,16735,0,16735,null,null,{"$f":"BC197-BA197","v":0}]
[430,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D198","v":0},{"$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":6},{"$f":"'fnd enro'!J198","v":0},{"$f":"'fnd enro'!K198","v":0.2702},{"$f":"'fnd enro'!L198","v":0},{"$f":"'fnd enro'!M198","v":0},{"$f":"'fnd enro'!N198","v":0},{"$f":"'fnd enro'!O198","v":0},{"$f":"'fnd enro'!P198","v":2},{"$f":"'fnd enro'!R198","v":7},1.024,{"$f":"VALUE('fnd enro'!Q198)","v":11},null,{"$f":"(($D198*'fnd base rates'!C$107)\n+($E198*'fnd base rates'!C$108)\n+($F198*'fnd base rates'!C$109)\n+($G198*'fnd base rates'!C$110)\n+($H198*'fnd base rates'!C$111)\n+($I198*'fnd base rates'!C$112)\n+($J198*'fnd base rates'!C$113)\n+($K198*'fnd base rates'!C$114)\n+($M198*'fnd base rates'!C$116)\n+($N198*'fnd base rates'!C$117)\n+($O198*'fnd base rates'!C$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,3)))\n*$R198","v":4016.6086881280003},{"$f":"(($D198*'fnd base rates'!D$107)\n+($E198*'fnd base rates'!D$108)\n+($F198*'fnd base rates'!D$109)\n+($G198*'fnd base rates'!D$110)\n+($H198*'fnd base rates'!D$111)\n+($I198*'fnd base rates'!D$112)\n+($J198*'fnd base rates'!D$113)\n+($K198*'fnd base rates'!D$114)\n+($M198*'fnd base rates'!D$116)\n+($N198*'fnd base rates'!D$117)\n+($O198*'fnd base rates'!D$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,4)))\n*$R198","v":6295.4700800000001},{"$f":"(($D198*'fnd base rates'!E$107)\n+($E198*'fnd base rates'!E$108)\n+($F198*'fnd base rates'!E$109)\n+($G198*'fnd base rates'!E$110)\n+($H198*'fnd base rates'!E$111)\n+($I198*'fnd base rates'!E$112)\n+($J198*'fnd base rates'!E$113)\n+($K198*'fnd base rates'!E$114)\n+($M198*'fnd base rates'!E$116)\n+($N198*'fnd base rates'!E$117)\n+($O198*'fnd base rates'!E$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,5)))\n*$R198","v":41643.625095167998},{"$f":"(($D198*'fnd base rates'!F$107)\n+($E198*'fnd base rates'!F$108)\n+($F198*'fnd base rates'!F$109)\n+($G198*'fnd base rates'!F$110)\n+($H198*'fnd base rates'!F$111)\n+($I198*'fnd base rates'!F$112)\n+($J198*'fnd base rates'!F$113)\n+($K198*'fnd base rates'!F$114)\n+($M198*'fnd base rates'!F$116)\n+($N198*'fnd base rates'!F$117)\n+($O198*'fnd base rates'!F$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,6)))\n*$R198","v":6468.2955612160004},{"$f":"(($D198*'fnd base rates'!G$107)\n+($E198*'fnd base rates'!G$108)\n+($F198*'fnd base rates'!G$109)\n+($G198*'fnd base rates'!G$110)\n+($H198*'fnd base rates'!G$111)\n+($I198*'fnd base rates'!G$112)\n+($J198*'fnd base rates'!G$113)\n+($K198*'fnd base rates'!G$114)\n+($M198*'fnd base rates'!G$116)\n+($N198*'fnd base rates'!G$117)\n+($O198*'fnd base rates'!G$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,7)))\n*$R198","v":1563.661285376},{"$f":"(($D198*'fnd base rates'!H$107)\n+($E198*'fnd base rates'!H$108)\n+($F198*'fnd base rates'!H$109)\n+($G198*'fnd base rates'!H$110)\n+($H198*'fnd base rates'!H$111)\n+($I198*'fnd base rates'!H$112)\n+($J198*'fnd base rates'!H$113)\n+($K198*'fnd base rates'!H$114)\n+($M198*'fnd base rates'!H$116)\n+($N198*'fnd base rates'!H$117)\n+($O198*'fnd base rates'!H$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,8)))","v":5549.432538},{"$f":"(($D198*'fnd base rates'!I$107)\n+($E198*'fnd base rates'!I$108)\n+($F198*'fnd base rates'!I$109)\n+($G198*'fnd base rates'!I$110)\n+($H198*'fnd base rates'!I$111)\n+($I198*'fnd base rates'!I$112)\n+($J198*'fnd base rates'!I$113)\n+($K198*'fnd base rates'!I$114)\n+($M198*'fnd base rates'!I$116)\n+($N198*'fnd base rates'!I$117)\n+($O198*'fnd base rates'!I$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,9)))\n*$R198","v":3309.1072000000004},{"$f":"(($D198*'fnd base rates'!J$107)\n+($E198*'fnd base rates'!J$108)\n+($F198*'fnd base rates'!J$109)\n+($G198*'fnd base rates'!J$110)\n+($H198*'fnd base rates'!J$111)\n+($I198*'fnd base rates'!J$112)\n+($J198*'fnd base rates'!J$113)\n+($K198*'fnd base rates'!J$114)\n+($M198*'fnd base rates'!J$116)\n+($N198*'fnd base rates'!J$117)\n+($O198*'fnd base rates'!J$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,10)))\n*$R198","v":5446.5024000000003},{"$f":"(($D198*'fnd base rates'!K$107)\n+($E198*'fnd base rates'!K$108)\n+($F198*'fnd base rates'!K$109)\n+($G198*'fnd base rates'!K$110)\n+($H198*'fnd base rates'!K$111)\n+($I198*'fnd base rates'!K$112)\n+($J198*'fnd base rates'!K$113)\n+($K198*'fnd base rates'!K$114)\n+($M198*'fnd base rates'!K$116)\n+($N198*'fnd base rates'!K$117)\n+($O198*'fnd base rates'!K$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,11)))\n*$R198","v":8276.4996198400004},{"$f":"(($D198*'fnd base rates'!L$107)\n+($E198*'fnd base rates'!L$108)\n+($F198*'fnd base rates'!L$109)\n+($G198*'fnd base rates'!L$110)\n+($H198*'fnd base rates'!L$111)\n+($I198*'fnd base rates'!L$112)\n+($J198*'fnd base rates'!L$113)\n+($K198*'fnd base rates'!L$114)\n+($M198*'fnd base rates'!L$116)\n+($N198*'fnd base rates'!L$117)\n+($O198*'fnd base rates'!L$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,12)))","v":10978.416760000002},{"$f":"(($D198*'fnd base rates'!M$107)\n+($E198*'fnd base rates'!M$108)\n+($F198*'fnd base rates'!M$109)\n+($G198*'fnd base rates'!M$110)\n+($H198*'fnd base rates'!M$111)\n+($I198*'fnd base rates'!M$112)\n+($J198*'fnd base rates'!M$113)\n+($K198*'fnd base rates'!M$114)\n+($M198*'fnd base rates'!M$116)\n+($N198*'fnd base rates'!M$117)\n+($O198*'fnd base rates'!M$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,13)))","v":0},93547.619227728006,null,430170348,"430","170","348",1,7,93547.619227728006,13364,0,13364,null,null,null,null,null,13364,0,13364,null,null,{"$f":"BC198-BA198","v":0}]
[430,430170600,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D199","v":0},{"$f":"'fnd enro'!E199","v":0},{"$f":"'fnd enro'!F199","v":0},{"$f":"'fnd enro'!G199","v":0},{"$f":"'fnd enro'!H199","v":1},{"$f":"'fnd enro'!I199","v":0},{"$f":"'fnd enro'!J199","v":0},{"$f":"'fnd enro'!K199","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L199","v":0},{"$f":"'fnd enro'!M199","v":0},{"$f":"'fnd enro'!N199","v":0},{"$f":"'fnd enro'!O199","v":0},{"$f":"'fnd enro'!P199","v":1},{"$f":"'fnd enro'!R199","v":1},1.024,{"$f":"VALUE('fnd enro'!Q199)","v":2},null,{"$f":"(($D199*'fnd base rates'!C$107)\n+($E199*'fnd base rates'!C$108)\n+($F199*'fnd base rates'!C$109)\n+($G199*'fnd base rates'!C$110)\n+($H199*'fnd base rates'!C$111)\n+($I199*'fnd base rates'!C$112)\n+($J199*'fnd base rates'!C$113)\n+($K199*'fnd base rates'!C$114)\n+($M199*'fnd base rates'!C$116)\n+($N199*'fnd base rates'!C$117)\n+($O199*'fnd base rates'!C$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,3)))\n*$R199","v":606.09673830400004},{"$f":"(($D199*'fnd base rates'!D$107)\n+($E199*'fnd base rates'!D$108)\n+($F199*'fnd base rates'!D$109)\n+($G199*'fnd base rates'!D$110)\n+($H199*'fnd base rates'!D$111)\n+($I199*'fnd base rates'!D$112)\n+($J199*'fnd base rates'!D$113)\n+($K199*'fnd base rates'!D$114)\n+($M199*'fnd base rates'!D$116)\n+($N199*'fnd base rates'!D$117)\n+($O199*'fnd base rates'!D$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,4)))\n*$R199","v":1052.3443200000002},{"$f":"(($D199*'fnd base rates'!E$107)\n+($E199*'fnd base rates'!E$108)\n+($F199*'fnd base rates'!E$109)\n+($G199*'fnd base rates'!E$110)\n+($H199*'fnd base rates'!E$111)\n+($I199*'fnd base rates'!E$112)\n+($J199*'fnd base rates'!E$113)\n+($K199*'fnd base rates'!E$114)\n+($M199*'fnd base rates'!E$116)\n+($N199*'fnd base rates'!E$117)\n+($O199*'fnd base rates'!E$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,5)))\n*$R199","v":6167.5626250240002},{"$f":"(($D199*'fnd base rates'!F$107)\n+($E199*'fnd base rates'!F$108)\n+($F199*'fnd base rates'!F$109)\n+($G199*'fnd base rates'!F$110)\n+($H199*'fnd base rates'!F$111)\n+($I199*'fnd base rates'!F$112)\n+($J199*'fnd base rates'!F$113)\n+($K199*'fnd base rates'!F$114)\n+($M199*'fnd base rates'!F$116)\n+($N199*'fnd base rates'!F$117)\n+($O199*'fnd base rates'!F$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,6)))\n*$R199","v":1019.265445888},{"$f":"(($D199*'fnd base rates'!G$107)\n+($E199*'fnd base rates'!G$108)\n+($F199*'fnd base rates'!G$109)\n+($G199*'fnd base rates'!G$110)\n+($H199*'fnd base rates'!G$111)\n+($I199*'fnd base rates'!G$112)\n+($J199*'fnd base rates'!G$113)\n+($K199*'fnd base rates'!G$114)\n+($M199*'fnd base rates'!G$116)\n+($N199*'fnd base rates'!G$117)\n+($O199*'fnd base rates'!G$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,7)))\n*$R199","v":299.85104076800002},{"$f":"(($D199*'fnd base rates'!H$107)\n+($E199*'fnd base rates'!H$108)\n+($F199*'fnd base rates'!H$109)\n+($G199*'fnd base rates'!H$110)\n+($H199*'fnd base rates'!H$111)\n+($I199*'fnd base rates'!H$112)\n+($J199*'fnd base rates'!H$113)\n+($K199*'fnd base rates'!H$114)\n+($M199*'fnd base rates'!H$116)\n+($N199*'fnd base rates'!H$117)\n+($O199*'fnd base rates'!H$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,8)))","v":542.49893399999996},{"$f":"(($D199*'fnd base rates'!I$107)\n+($E199*'fnd base rates'!I$108)\n+($F199*'fnd base rates'!I$109)\n+($G199*'fnd base rates'!I$110)\n+($H199*'fnd base rates'!I$111)\n+($I199*'fnd base rates'!I$112)\n+($J199*'fnd base rates'!I$113)\n+($K199*'fnd base rates'!I$114)\n+($M199*'fnd base rates'!I$116)\n+($N199*'fnd base rates'!I$117)\n+($O199*'fnd base rates'!I$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,9)))\n*$R199","v":477.68576000000002},{"$f":"(($D199*'fnd base rates'!J$107)\n+($E199*'fnd base rates'!J$108)\n+($F199*'fnd base rates'!J$109)\n+($G199*'fnd base rates'!J$110)\n+($H199*'fnd base rates'!J$111)\n+($I199*'fnd base rates'!J$112)\n+($J199*'fnd base rates'!J$113)\n+($K199*'fnd base rates'!J$114)\n+($M199*'fnd base rates'!J$116)\n+($N199*'fnd base rates'!J$117)\n+($O199*'fnd base rates'!J$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,10)))\n*$R199","v":807.12704000000008},{"$f":"(($D199*'fnd base rates'!K$107)\n+($E199*'fnd base rates'!K$108)\n+($F199*'fnd base rates'!K$109)\n+($G199*'fnd base rates'!K$110)\n+($H199*'fnd base rates'!K$111)\n+($I199*'fnd base rates'!K$112)\n+($J199*'fnd base rates'!K$113)\n+($K199*'fnd base rates'!K$114)\n+($M199*'fnd base rates'!K$116)\n+($N199*'fnd base rates'!K$117)\n+($O199*'fnd base rates'!K$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,11)))\n*$R199","v":1210.5317171199999},{"$f":"(($D199*'fnd base rates'!L$107)\n+($E199*'fnd base rates'!L$108)\n+($F199*'fnd base rates'!L$109)\n+($G199*'fnd base rates'!L$110)\n+($H199*'fnd base rates'!L$111)\n+($I199*'fnd base rates'!L$112)\n+($J199*'fnd base rates'!L$113)\n+($K199*'fnd base rates'!L$114)\n+($M199*'fnd base rates'!L$116)\n+($N199*'fnd base rates'!L$117)\n+($O199*'fnd base rates'!L$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,12)))","v":1927.1466800000001},{"$f":"(($D199*'fnd base rates'!M$107)\n+($E199*'fnd base rates'!M$108)\n+($F199*'fnd base rates'!M$109)\n+($G199*'fnd base rates'!M$110)\n+($H199*'fnd base rates'!M$111)\n+($I199*'fnd base rates'!M$112)\n+($J199*'fnd base rates'!M$113)\n+($K199*'fnd base rates'!M$114)\n+($M199*'fnd base rates'!M$116)\n+($N199*'fnd base rates'!M$117)\n+($O199*'fnd base rates'!M$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,13)))","v":0},14110.110301104001,null,430170600,"430","170","600",1,1,14110.110301104001,14110,0,14110,null,null,null,null,null,14110,0,14110,null,null,{"$f":"BC199-BA199","v":0}]
[430,430170616,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D200","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L200","v":0},{"$f":"'fnd enro'!M200","v":0},{"$f":"'fnd enro'!N200","v":0},{"$f":"'fnd enro'!O200","v":0},{"$f":"'fnd enro'!P200","v":0},{"$f":"'fnd enro'!R200","v":1},1.024,{"$f":"VALUE('fnd enro'!Q200)","v":6},null,{"$f":"(($D200*'fnd base rates'!C$107)\n+($E200*'fnd base rates'!C$108)\n+($F200*'fnd base rates'!C$109)\n+($G200*'fnd base rates'!C$110)\n+($H200*'fnd base rates'!C$111)\n+($I200*'fnd base rates'!C$112)\n+($J200*'fnd base rates'!C$113)\n+($K200*'fnd base rates'!C$114)\n+($M200*'fnd base rates'!C$116)\n+($N200*'fnd base rates'!C$117)\n+($O200*'fnd base rates'!C$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,3)))\n*$R200","v":549.33641830400006},{"$f":"(($D200*'fnd base rates'!D$107)\n+($E200*'fnd base rates'!D$108)\n+($F200*'fnd base rates'!D$109)\n+($G200*'fnd base rates'!D$110)\n+($H200*'fnd base rates'!D$111)\n+($I200*'fnd base rates'!D$112)\n+($J200*'fnd base rates'!D$113)\n+($K200*'fnd base rates'!D$114)\n+($M200*'fnd base rates'!D$116)\n+($N200*'fnd base rates'!D$117)\n+($O200*'fnd base rates'!D$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,4)))\n*$R200","v":783.4419200000001},{"$f":"(($D200*'fnd base rates'!E$107)\n+($E200*'fnd base rates'!E$108)\n+($F200*'fnd base rates'!E$109)\n+($G200*'fnd base rates'!E$110)\n+($H200*'fnd base rates'!E$111)\n+($I200*'fnd base rates'!E$112)\n+($J200*'fnd base rates'!E$113)\n+($K200*'fnd base rates'!E$114)\n+($M200*'fnd base rates'!E$116)\n+($N200*'fnd base rates'!E$117)\n+($O200*'fnd base rates'!E$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,5)))\n*$R200","v":3542.5079050240001},{"$f":"(($D200*'fnd base rates'!F$107)\n+($E200*'fnd base rates'!F$108)\n+($F200*'fnd base rates'!F$109)\n+($G200*'fnd base rates'!F$110)\n+($H200*'fnd base rates'!F$111)\n+($I200*'fnd base rates'!F$112)\n+($J200*'fnd base rates'!F$113)\n+($K200*'fnd base rates'!F$114)\n+($M200*'fnd base rates'!F$116)\n+($N200*'fnd base rates'!F$117)\n+($O200*'fnd base rates'!F$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,6)))\n*$R200","v":1019.265445888},{"$f":"(($D200*'fnd base rates'!G$107)\n+($E200*'fnd base rates'!G$108)\n+($F200*'fnd base rates'!G$109)\n+($G200*'fnd base rates'!G$110)\n+($H200*'fnd base rates'!G$111)\n+($I200*'fnd base rates'!G$112)\n+($J200*'fnd base rates'!G$113)\n+($K200*'fnd base rates'!G$114)\n+($M200*'fnd base rates'!G$116)\n+($N200*'fnd base rates'!G$117)\n+($O200*'fnd base rates'!G$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,7)))\n*$R200","v":172.49616076800001},{"$f":"(($D200*'fnd base rates'!H$107)\n+($E200*'fnd base rates'!H$108)\n+($F200*'fnd base rates'!H$109)\n+($G200*'fnd base rates'!H$110)\n+($H200*'fnd base rates'!H$111)\n+($I200*'fnd base rates'!H$112)\n+($J200*'fnd base rates'!H$113)\n+($K200*'fnd base rates'!H$114)\n+($M200*'fnd base rates'!H$116)\n+($N200*'fnd base rates'!H$117)\n+($O200*'fnd base rates'!H$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D200*'fnd base rates'!I$107)\n+($E200*'fnd base rates'!I$108)\n+($F200*'fnd base rates'!I$109)\n+($G200*'fnd base rates'!I$110)\n+($H200*'fnd base rates'!I$111)\n+($I200*'fnd base rates'!I$112)\n+($J200*'fnd base rates'!I$113)\n+($K200*'fnd base rates'!I$114)\n+($M200*'fnd base rates'!I$116)\n+($N200*'fnd base rates'!I$117)\n+($O200*'fnd base rates'!I$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,9)))\n*$R200","v":371.39456000000001},{"$f":"(($D200*'fnd base rates'!J$107)\n+($E200*'fnd base rates'!J$108)\n+($F200*'fnd base rates'!J$109)\n+($G200*'fnd base rates'!J$110)\n+($H200*'fnd base rates'!J$111)\n+($I200*'fnd base rates'!J$112)\n+($J200*'fnd base rates'!J$113)\n+($K200*'fnd base rates'!J$114)\n+($M200*'fnd base rates'!J$116)\n+($N200*'fnd base rates'!J$117)\n+($O200*'fnd base rates'!J$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,10)))\n*$R200","v":254.78144},{"$f":"(($D200*'fnd base rates'!K$107)\n+($E200*'fnd base rates'!K$108)\n+($F200*'fnd base rates'!K$109)\n+($G200*'fnd base rates'!K$110)\n+($H200*'fnd base rates'!K$111)\n+($I200*'fnd base rates'!K$112)\n+($J200*'fnd base rates'!K$113)\n+($K200*'fnd base rates'!K$114)\n+($M200*'fnd base rates'!K$116)\n+($N200*'fnd base rates'!K$117)\n+($O200*'fnd base rates'!K$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,11)))\n*$R200","v":1210.5317171199999},{"$f":"(($D200*'fnd base rates'!L$107)\n+($E200*'fnd base rates'!L$108)\n+($F200*'fnd base rates'!L$109)\n+($G200*'fnd base rates'!L$110)\n+($H200*'fnd base rates'!L$111)\n+($I200*'fnd base rates'!L$112)\n+($J200*'fnd base rates'!L$113)\n+($K200*'fnd base rates'!L$114)\n+($M200*'fnd base rates'!L$116)\n+($N200*'fnd base rates'!L$117)\n+($O200*'fnd base rates'!L$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D200*'fnd base rates'!M$107)\n+($E200*'fnd base rates'!M$108)\n+($F200*'fnd base rates'!M$109)\n+($G200*'fnd base rates'!M$110)\n+($H200*'fnd base rates'!M$111)\n+($I200*'fnd base rates'!M$112)\n+($J200*'fnd base rates'!M$113)\n+($K200*'fnd base rates'!M$114)\n+($M200*'fnd base rates'!M$116)\n+($N200*'fnd base rates'!M$117)\n+($O200*'fnd base rates'!M$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,13)))","v":0},9939.6711811039986,null,430170616,"430","170","616",1,1,9939.6711811039986,9940,0,9940,null,null,null,null,null,9940,0,9940,null,null,{"$f":"BC200-BA200","v":0}]
[430,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D201","v":0},{"$f":"'fnd enro'!E201","v":0},{"$f":"'fnd enro'!F201","v":0},{"$f":"'fnd enro'!G201","v":0},{"$f":"'fnd enro'!H201","v":2},{"$f":"'fnd enro'!I201","v":8},{"$f":"'fnd enro'!J201","v":0},{"$f":"'fnd enro'!K201","v":0.38600000000000001},{"$f":"'fnd enro'!L201","v":0},{"$f":"'fnd enro'!M201","v":0},{"$f":"'fnd enro'!N201","v":0},{"$f":"'fnd enro'!O201","v":0},{"$f":"'fnd enro'!P201","v":2},{"$f":"'fnd enro'!R201","v":10},1.024,{"$f":"VALUE('fnd enro'!Q201)","v":4},null,{"$f":"(($D201*'fnd base rates'!C$107)\n+($E201*'fnd base rates'!C$108)\n+($F201*'fnd base rates'!C$109)\n+($G201*'fnd base rates'!C$110)\n+($H201*'fnd base rates'!C$111)\n+($I201*'fnd base rates'!C$112)\n+($J201*'fnd base rates'!C$113)\n+($K201*'fnd base rates'!C$114)\n+($M201*'fnd base rates'!C$116)\n+($N201*'fnd base rates'!C$117)\n+($O201*'fnd base rates'!C$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,3)))\n*$R201","v":5612.9469030400005},{"$f":"(($D201*'fnd base rates'!D$107)\n+($E201*'fnd base rates'!D$108)\n+($F201*'fnd base rates'!D$109)\n+($G201*'fnd base rates'!D$110)\n+($H201*'fnd base rates'!D$111)\n+($I201*'fnd base rates'!D$112)\n+($J201*'fnd base rates'!D$113)\n+($K201*'fnd base rates'!D$114)\n+($M201*'fnd base rates'!D$116)\n+($N201*'fnd base rates'!D$117)\n+($O201*'fnd base rates'!D$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,4)))\n*$R201","v":8400.9779199999994},{"$f":"(($D201*'fnd base rates'!E$107)\n+($E201*'fnd base rates'!E$108)\n+($F201*'fnd base rates'!E$109)\n+($G201*'fnd base rates'!E$110)\n+($H201*'fnd base rates'!E$111)\n+($I201*'fnd base rates'!E$112)\n+($J201*'fnd base rates'!E$113)\n+($K201*'fnd base rates'!E$114)\n+($M201*'fnd base rates'!E$116)\n+($N201*'fnd base rates'!E$117)\n+($O201*'fnd base rates'!E$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,5)))\n*$R201","v":52856.549130239997},{"$f":"(($D201*'fnd base rates'!F$107)\n+($E201*'fnd base rates'!F$108)\n+($F201*'fnd base rates'!F$109)\n+($G201*'fnd base rates'!F$110)\n+($H201*'fnd base rates'!F$111)\n+($I201*'fnd base rates'!F$112)\n+($J201*'fnd base rates'!F$113)\n+($K201*'fnd base rates'!F$114)\n+($M201*'fnd base rates'!F$116)\n+($N201*'fnd base rates'!F$117)\n+($O201*'fnd base rates'!F$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,6)))\n*$R201","v":9303.9043788800027},{"$f":"(($D201*'fnd base rates'!G$107)\n+($E201*'fnd base rates'!G$108)\n+($F201*'fnd base rates'!G$109)\n+($G201*'fnd base rates'!G$110)\n+($H201*'fnd base rates'!G$111)\n+($I201*'fnd base rates'!G$112)\n+($J201*'fnd base rates'!G$113)\n+($K201*'fnd base rates'!G$114)\n+($M201*'fnd base rates'!G$116)\n+($N201*'fnd base rates'!G$117)\n+($O201*'fnd base rates'!G$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,7)))\n*$R201","v":1955.8531276799999},{"$f":"(($D201*'fnd base rates'!H$107)\n+($E201*'fnd base rates'!H$108)\n+($F201*'fnd base rates'!H$109)\n+($G201*'fnd base rates'!H$110)\n+($H201*'fnd base rates'!H$111)\n+($I201*'fnd base rates'!H$112)\n+($J201*'fnd base rates'!H$113)\n+($K201*'fnd base rates'!H$114)\n+($M201*'fnd base rates'!H$116)\n+($N201*'fnd base rates'!H$117)\n+($O201*'fnd base rates'!H$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,8)))","v":7711.6693399999995},{"$f":"(($D201*'fnd base rates'!I$107)\n+($E201*'fnd base rates'!I$108)\n+($F201*'fnd base rates'!I$109)\n+($G201*'fnd base rates'!I$110)\n+($H201*'fnd base rates'!I$111)\n+($I201*'fnd base rates'!I$112)\n+($J201*'fnd base rates'!I$113)\n+($K201*'fnd base rates'!I$114)\n+($M201*'fnd base rates'!I$116)\n+($N201*'fnd base rates'!I$117)\n+($O201*'fnd base rates'!I$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,9)))\n*$R201","v":4456.0588799999996},{"$f":"(($D201*'fnd base rates'!J$107)\n+($E201*'fnd base rates'!J$108)\n+($F201*'fnd base rates'!J$109)\n+($G201*'fnd base rates'!J$110)\n+($H201*'fnd base rates'!J$111)\n+($I201*'fnd base rates'!J$112)\n+($J201*'fnd base rates'!J$113)\n+($K201*'fnd base rates'!J$114)\n+($M201*'fnd base rates'!J$116)\n+($N201*'fnd base rates'!J$117)\n+($O201*'fnd base rates'!J$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,10)))\n*$R201","v":6373.4784000000009},{"$f":"(($D201*'fnd base rates'!K$107)\n+($E201*'fnd base rates'!K$108)\n+($F201*'fnd base rates'!K$109)\n+($G201*'fnd base rates'!K$110)\n+($H201*'fnd base rates'!K$111)\n+($I201*'fnd base rates'!K$112)\n+($J201*'fnd base rates'!K$113)\n+($K201*'fnd base rates'!K$114)\n+($M201*'fnd base rates'!K$116)\n+($N201*'fnd base rates'!K$117)\n+($O201*'fnd base rates'!K$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,11)))\n*$R201","v":11842.3539712},{"$f":"(($D201*'fnd base rates'!L$107)\n+($E201*'fnd base rates'!L$108)\n+($F201*'fnd base rates'!L$109)\n+($G201*'fnd base rates'!L$110)\n+($H201*'fnd base rates'!L$111)\n+($I201*'fnd base rates'!L$112)\n+($J201*'fnd base rates'!L$113)\n+($K201*'fnd base rates'!L$114)\n+($M201*'fnd base rates'!L$116)\n+($N201*'fnd base rates'!L$117)\n+($O201*'fnd base rates'!L$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,12)))","v":14851.646800000002},{"$f":"(($D201*'fnd base rates'!M$107)\n+($E201*'fnd base rates'!M$108)\n+($F201*'fnd base rates'!M$109)\n+($G201*'fnd base rates'!M$110)\n+($H201*'fnd base rates'!M$111)\n+($I201*'fnd base rates'!M$112)\n+($J201*'fnd base rates'!M$113)\n+($K201*'fnd base rates'!M$114)\n+($M201*'fnd base rates'!M$116)\n+($N201*'fnd base rates'!M$117)\n+($O201*'fnd base rates'!M$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,13)))","v":0},123365.43885104002,null,430170620,"430","170","620",1,10,123365.43885104002,12337,0,12337,null,null,null,null,null,12337,0,12337,null,null,{"$f":"BC201-BA201","v":0}]
[430,430170673,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D202","v":0},{"$f":"'fnd enro'!E202","v":0},{"$f":"'fnd enro'!F202","v":0},{"$f":"'fnd enro'!G202","v":0},{"$f":"'fnd enro'!H202","v":1},{"$f":"'fnd enro'!I202","v":0},{"$f":"'fnd enro'!J202","v":0},{"$f":"'fnd enro'!K202","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L202","v":0},{"$f":"'fnd enro'!M202","v":0},{"$f":"'fnd enro'!N202","v":0},{"$f":"'fnd enro'!O202","v":0},{"$f":"'fnd enro'!P202","v":0},{"$f":"'fnd enro'!R202","v":1},1.024,{"$f":"VALUE('fnd enro'!Q202)","v":3},null,{"$f":"(($D202*'fnd base rates'!C$107)\n+($E202*'fnd base rates'!C$108)\n+($F202*'fnd base rates'!C$109)\n+($G202*'fnd base rates'!C$110)\n+($H202*'fnd base rates'!C$111)\n+($I202*'fnd base rates'!C$112)\n+($J202*'fnd base rates'!C$113)\n+($K202*'fnd base rates'!C$114)\n+($M202*'fnd base rates'!C$116)\n+($N202*'fnd base rates'!C$117)\n+($O202*'fnd base rates'!C$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,3)))\n*$R202","v":549.33641830400006},{"$f":"(($D202*'fnd base rates'!D$107)\n+($E202*'fnd base rates'!D$108)\n+($F202*'fnd base rates'!D$109)\n+($G202*'fnd base rates'!D$110)\n+($H202*'fnd base rates'!D$111)\n+($I202*'fnd base rates'!D$112)\n+($J202*'fnd base rates'!D$113)\n+($K202*'fnd base rates'!D$114)\n+($M202*'fnd base rates'!D$116)\n+($N202*'fnd base rates'!D$117)\n+($O202*'fnd base rates'!D$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,4)))\n*$R202","v":783.4419200000001},{"$f":"(($D202*'fnd base rates'!E$107)\n+($E202*'fnd base rates'!E$108)\n+($F202*'fnd base rates'!E$109)\n+($G202*'fnd base rates'!E$110)\n+($H202*'fnd base rates'!E$111)\n+($I202*'fnd base rates'!E$112)\n+($J202*'fnd base rates'!E$113)\n+($K202*'fnd base rates'!E$114)\n+($M202*'fnd base rates'!E$116)\n+($N202*'fnd base rates'!E$117)\n+($O202*'fnd base rates'!E$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,5)))\n*$R202","v":3542.5079050240001},{"$f":"(($D202*'fnd base rates'!F$107)\n+($E202*'fnd base rates'!F$108)\n+($F202*'fnd base rates'!F$109)\n+($G202*'fnd base rates'!F$110)\n+($H202*'fnd base rates'!F$111)\n+($I202*'fnd base rates'!F$112)\n+($J202*'fnd base rates'!F$113)\n+($K202*'fnd base rates'!F$114)\n+($M202*'fnd base rates'!F$116)\n+($N202*'fnd base rates'!F$117)\n+($O202*'fnd base rates'!F$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,6)))\n*$R202","v":1019.265445888},{"$f":"(($D202*'fnd base rates'!G$107)\n+($E202*'fnd base rates'!G$108)\n+($F202*'fnd base rates'!G$109)\n+($G202*'fnd base rates'!G$110)\n+($H202*'fnd base rates'!G$111)\n+($I202*'fnd base rates'!G$112)\n+($J202*'fnd base rates'!G$113)\n+($K202*'fnd base rates'!G$114)\n+($M202*'fnd base rates'!G$116)\n+($N202*'fnd base rates'!G$117)\n+($O202*'fnd base rates'!G$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,7)))\n*$R202","v":172.49616076800001},{"$f":"(($D202*'fnd base rates'!H$107)\n+($E202*'fnd base rates'!H$108)\n+($F202*'fnd base rates'!H$109)\n+($G202*'fnd base rates'!H$110)\n+($H202*'fnd base rates'!H$111)\n+($I202*'fnd base rates'!H$112)\n+($J202*'fnd base rates'!H$113)\n+($K202*'fnd base rates'!H$114)\n+($M202*'fnd base rates'!H$116)\n+($N202*'fnd base rates'!H$117)\n+($O202*'fnd base rates'!H$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D202*'fnd base rates'!I$107)\n+($E202*'fnd base rates'!I$108)\n+($F202*'fnd base rates'!I$109)\n+($G202*'fnd base rates'!I$110)\n+($H202*'fnd base rates'!I$111)\n+($I202*'fnd base rates'!I$112)\n+($J202*'fnd base rates'!I$113)\n+($K202*'fnd base rates'!I$114)\n+($M202*'fnd base rates'!I$116)\n+($N202*'fnd base rates'!I$117)\n+($O202*'fnd base rates'!I$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,9)))\n*$R202","v":371.39456000000001},{"$f":"(($D202*'fnd base rates'!J$107)\n+($E202*'fnd base rates'!J$108)\n+($F202*'fnd base rates'!J$109)\n+($G202*'fnd base rates'!J$110)\n+($H202*'fnd base rates'!J$111)\n+($I202*'fnd base rates'!J$112)\n+($J202*'fnd base rates'!J$113)\n+($K202*'fnd base rates'!J$114)\n+($M202*'fnd base rates'!J$116)\n+($N202*'fnd base rates'!J$117)\n+($O202*'fnd base rates'!J$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,10)))\n*$R202","v":254.78144},{"$f":"(($D202*'fnd base rates'!K$107)\n+($E202*'fnd base rates'!K$108)\n+($F202*'fnd base rates'!K$109)\n+($G202*'fnd base rates'!K$110)\n+($H202*'fnd base rates'!K$111)\n+($I202*'fnd base rates'!K$112)\n+($J202*'fnd base rates'!K$113)\n+($K202*'fnd base rates'!K$114)\n+($M202*'fnd base rates'!K$116)\n+($N202*'fnd base rates'!K$117)\n+($O202*'fnd base rates'!K$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,11)))\n*$R202","v":1210.5317171199999},{"$f":"(($D202*'fnd base rates'!L$107)\n+($E202*'fnd base rates'!L$108)\n+($F202*'fnd base rates'!L$109)\n+($G202*'fnd base rates'!L$110)\n+($H202*'fnd base rates'!L$111)\n+($I202*'fnd base rates'!L$112)\n+($J202*'fnd base rates'!L$113)\n+($K202*'fnd base rates'!L$114)\n+($M202*'fnd base rates'!L$116)\n+($N202*'fnd base rates'!L$117)\n+($O202*'fnd base rates'!L$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D202*'fnd base rates'!M$107)\n+($E202*'fnd base rates'!M$108)\n+($F202*'fnd base rates'!M$109)\n+($G202*'fnd base rates'!M$110)\n+($H202*'fnd base rates'!M$111)\n+($I202*'fnd base rates'!M$112)\n+($J202*'fnd base rates'!M$113)\n+($K202*'fnd base rates'!M$114)\n+($M202*'fnd base rates'!M$116)\n+($N202*'fnd base rates'!M$117)\n+($O202*'fnd base rates'!M$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,13)))","v":0},9939.6711811039986,null,430170673,"430","170","673",1,{"$f":"enro","v":1},9939.6711811039986,9940,{"$f":"AO202-AQ202","v":0},9940,null,null,null,null,null,9940,0,9940,null,null,{"$f":"BC202-BA202","v":0}]
[430,430170690,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D203","v":0},{"$f":"'fnd enro'!E203","v":0},{"$f":"'fnd enro'!F203","v":0},{"$f":"'fnd enro'!G203","v":0},{"$f":"'fnd enro'!H203","v":0},{"$f":"'fnd enro'!I203","v":1},{"$f":"'fnd enro'!J203","v":0},{"$f":"'fnd enro'!K203","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L203","v":0},{"$f":"'fnd enro'!M203","v":0},{"$f":"'fnd enro'!N203","v":0},{"$f":"'fnd enro'!O203","v":0},{"$f":"'fnd enro'!P203","v":0},{"$f":"'fnd enro'!R203","v":1},{"$f":"VLOOKUP(B203,charterinfo_b,6)","v":1.024},{"$f":"VALUE('fnd enro'!Q203)","v":3},null,{"$f":"(($D203*'fnd base rates'!C$107)\n+($E203*'fnd base rates'!C$108)\n+($F203*'fnd base rates'!C$109)\n+($G203*'fnd base rates'!C$110)\n+($H203*'fnd base rates'!C$111)\n+($I203*'fnd base rates'!C$112)\n+($J203*'fnd base rates'!C$113)\n+($K203*'fnd base rates'!C$114)\n+($M203*'fnd base rates'!C$116)\n+($N203*'fnd base rates'!C$117)\n+($O203*'fnd base rates'!C$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,3)))\n*$R203","v":549.33641830400006},{"$f":"(($D203*'fnd base rates'!D$107)\n+($E203*'fnd base rates'!D$108)\n+($F203*'fnd base rates'!D$109)\n+($G203*'fnd base rates'!D$110)\n+($H203*'fnd base rates'!D$111)\n+($I203*'fnd base rates'!D$112)\n+($J203*'fnd base rates'!D$113)\n+($K203*'fnd base rates'!D$114)\n+($M203*'fnd base rates'!D$116)\n+($N203*'fnd base rates'!D$117)\n+($O203*'fnd base rates'!D$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,4)))\n*$R203","v":783.4419200000001},{"$f":"(($D203*'fnd base rates'!E$107)\n+($E203*'fnd base rates'!E$108)\n+($F203*'fnd base rates'!E$109)\n+($G203*'fnd base rates'!E$110)\n+($H203*'fnd base rates'!E$111)\n+($I203*'fnd base rates'!E$112)\n+($J203*'fnd base rates'!E$113)\n+($K203*'fnd base rates'!E$114)\n+($M203*'fnd base rates'!E$116)\n+($N203*'fnd base rates'!E$117)\n+($O203*'fnd base rates'!E$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,5)))\n*$R203","v":5030.0931850239995},{"$f":"(($D203*'fnd base rates'!F$107)\n+($E203*'fnd base rates'!F$108)\n+($F203*'fnd base rates'!F$109)\n+($G203*'fnd base rates'!F$110)\n+($H203*'fnd base rates'!F$111)\n+($I203*'fnd base rates'!F$112)\n+($J203*'fnd base rates'!F$113)\n+($K203*'fnd base rates'!F$114)\n+($M203*'fnd base rates'!F$116)\n+($N203*'fnd base rates'!F$117)\n+($O203*'fnd base rates'!F$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,6)))\n*$R203","v":908.17168588800007},{"$f":"(($D203*'fnd base rates'!G$107)\n+($E203*'fnd base rates'!G$108)\n+($F203*'fnd base rates'!G$109)\n+($G203*'fnd base rates'!G$110)\n+($H203*'fnd base rates'!G$111)\n+($I203*'fnd base rates'!G$112)\n+($J203*'fnd base rates'!G$113)\n+($K203*'fnd base rates'!G$114)\n+($M203*'fnd base rates'!G$116)\n+($N203*'fnd base rates'!G$117)\n+($O203*'fnd base rates'!G$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,7)))\n*$R203","v":167.81648076799999},{"$f":"(($D203*'fnd base rates'!H$107)\n+($E203*'fnd base rates'!H$108)\n+($F203*'fnd base rates'!H$109)\n+($G203*'fnd base rates'!H$110)\n+($H203*'fnd base rates'!H$111)\n+($I203*'fnd base rates'!H$112)\n+($J203*'fnd base rates'!H$113)\n+($K203*'fnd base rates'!H$114)\n+($M203*'fnd base rates'!H$116)\n+($N203*'fnd base rates'!H$117)\n+($O203*'fnd base rates'!H$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D203*'fnd base rates'!I$107)\n+($E203*'fnd base rates'!I$108)\n+($F203*'fnd base rates'!I$109)\n+($G203*'fnd base rates'!I$110)\n+($H203*'fnd base rates'!I$111)\n+($I203*'fnd base rates'!I$112)\n+($J203*'fnd base rates'!I$113)\n+($K203*'fnd base rates'!I$114)\n+($M203*'fnd base rates'!I$116)\n+($N203*'fnd base rates'!I$117)\n+($O203*'fnd base rates'!I$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,9)))\n*$R203","v":436.16255999999998},{"$f":"(($D203*'fnd base rates'!J$107)\n+($E203*'fnd base rates'!J$108)\n+($F203*'fnd base rates'!J$109)\n+($G203*'fnd base rates'!J$110)\n+($H203*'fnd base rates'!J$111)\n+($I203*'fnd base rates'!J$112)\n+($J203*'fnd base rates'!J$113)\n+($K203*'fnd base rates'!J$114)\n+($M203*'fnd base rates'!J$116)\n+($N203*'fnd base rates'!J$117)\n+($O203*'fnd base rates'!J$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,10)))\n*$R203","v":587.52},{"$f":"(($D203*'fnd base rates'!K$107)\n+($E203*'fnd base rates'!K$108)\n+($F203*'fnd base rates'!K$109)\n+($G203*'fnd base rates'!K$110)\n+($H203*'fnd base rates'!K$111)\n+($I203*'fnd base rates'!K$112)\n+($J203*'fnd base rates'!K$113)\n+($K203*'fnd base rates'!K$114)\n+($M203*'fnd base rates'!K$116)\n+($N203*'fnd base rates'!K$117)\n+($O203*'fnd base rates'!K$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,11)))\n*$R203","v":1177.6613171200001},{"$f":"(($D203*'fnd base rates'!L$107)\n+($E203*'fnd base rates'!L$108)\n+($F203*'fnd base rates'!L$109)\n+($G203*'fnd base rates'!L$110)\n+($H203*'fnd base rates'!L$111)\n+($I203*'fnd base rates'!L$112)\n+($J203*'fnd base rates'!L$113)\n+($K203*'fnd base rates'!L$114)\n+($M203*'fnd base rates'!L$116)\n+($N203*'fnd base rates'!L$117)\n+($O203*'fnd base rates'!L$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D203*'fnd base rates'!M$107)\n+($E203*'fnd base rates'!M$108)\n+($F203*'fnd base rates'!M$109)\n+($G203*'fnd base rates'!M$110)\n+($H203*'fnd base rates'!M$111)\n+($I203*'fnd base rates'!M$112)\n+($J203*'fnd base rates'!M$113)\n+($K203*'fnd base rates'!M$114)\n+($M203*'fnd base rates'!M$116)\n+($N203*'fnd base rates'!M$117)\n+($O203*'fnd base rates'!M$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U203:AE203)","v":11837.409181104},null,{"$f":"B203","v":430170690},{"$f":"IF($B203<499999999,MID($B203,1,3),MID($B203,1,4))","v":"430"},{"$f":"IF($B203<499999999,MID($B203,4,3),MID($B203,5,3))","v":"170"},{"$f":"IF($B203<499999999,MID($B203,7,3),MID($B203,8,3))","v":"690"},{"$f":"IF(VLOOKUP(VALUE(IF(AH203<499999999,MID(AH203,4,3),MID(AH203,5,3))),distinfo,4)=R203,1,0)","v":1},1,{"$f":"AF203","v":11837.409181104},{"$f":"IF(OR(AF203=0,AM203=0),0,ROUND(AN203/AM203,0))","v":11837},0,11837,null,null,null,null,null,11837,{"$f":"AY203-AW203","v":0},11837,null,null,{"$f":"BC203-BA203","v":0}]
[430,430170695,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D204","v":0},{"$f":"'fnd enro'!E204","v":0},{"$f":"'fnd enro'!F204","v":0},{"$f":"'fnd enro'!G204","v":0},{"$f":"'fnd enro'!H204","v":0},{"$f":"'fnd enro'!I204","v":1},{"$f":"'fnd enro'!J204","v":0},{"$f":"'fnd enro'!K204","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L204","v":0},{"$f":"'fnd enro'!M204","v":0},{"$f":"'fnd enro'!N204","v":0},{"$f":"'fnd enro'!O204","v":0},{"$f":"'fnd enro'!P204","v":0},{"$f":"'fnd enro'!R204","v":1},1.024,{"$f":"VALUE('fnd enro'!Q204)","v":2},null,{"$f":"(($D204*'fnd base rates'!C$107)\n+($E204*'fnd base rates'!C$108)\n+($F204*'fnd base rates'!C$109)\n+($G204*'fnd base rates'!C$110)\n+($H204*'fnd base rates'!C$111)\n+($I204*'fnd base rates'!C$112)\n+($J204*'fnd base rates'!C$113)\n+($K204*'fnd base rates'!C$114)\n+($M204*'fnd base rates'!C$116)\n+($N204*'fnd base rates'!C$117)\n+($O204*'fnd base rates'!C$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,3)))\n*$R204","v":549.33641830400006},{"$f":"(($D204*'fnd base rates'!D$107)\n+($E204*'fnd base rates'!D$108)\n+($F204*'fnd base rates'!D$109)\n+($G204*'fnd base rates'!D$110)\n+($H204*'fnd base rates'!D$111)\n+($I204*'fnd base rates'!D$112)\n+($J204*'fnd base rates'!D$113)\n+($K204*'fnd base rates'!D$114)\n+($M204*'fnd base rates'!D$116)\n+($N204*'fnd base rates'!D$117)\n+($O204*'fnd base rates'!D$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,4)))\n*$R204","v":783.4419200000001},{"$f":"(($D204*'fnd base rates'!E$107)\n+($E204*'fnd base rates'!E$108)\n+($F204*'fnd base rates'!E$109)\n+($G204*'fnd base rates'!E$110)\n+($H204*'fnd base rates'!E$111)\n+($I204*'fnd base rates'!E$112)\n+($J204*'fnd base rates'!E$113)\n+($K204*'fnd base rates'!E$114)\n+($M204*'fnd base rates'!E$116)\n+($N204*'fnd base rates'!E$117)\n+($O204*'fnd base rates'!E$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,5)))\n*$R204","v":5030.0931850239995},{"$f":"(($D204*'fnd base rates'!F$107)\n+($E204*'fnd base rates'!F$108)\n+($F204*'fnd base rates'!F$109)\n+($G204*'fnd base rates'!F$110)\n+($H204*'fnd base rates'!F$111)\n+($I204*'fnd base rates'!F$112)\n+($J204*'fnd base rates'!F$113)\n+($K204*'fnd base rates'!F$114)\n+($M204*'fnd base rates'!F$116)\n+($N204*'fnd base rates'!F$117)\n+($O204*'fnd base rates'!F$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,6)))\n*$R204","v":908.17168588800007},{"$f":"(($D204*'fnd base rates'!G$107)\n+($E204*'fnd base rates'!G$108)\n+($F204*'fnd base rates'!G$109)\n+($G204*'fnd base rates'!G$110)\n+($H204*'fnd base rates'!G$111)\n+($I204*'fnd base rates'!G$112)\n+($J204*'fnd base rates'!G$113)\n+($K204*'fnd base rates'!G$114)\n+($M204*'fnd base rates'!G$116)\n+($N204*'fnd base rates'!G$117)\n+($O204*'fnd base rates'!G$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,7)))\n*$R204","v":167.81648076799999},{"$f":"(($D204*'fnd base rates'!H$107)\n+($E204*'fnd base rates'!H$108)\n+($F204*'fnd base rates'!H$109)\n+($G204*'fnd base rates'!H$110)\n+($H204*'fnd base rates'!H$111)\n+($I204*'fnd base rates'!H$112)\n+($J204*'fnd base rates'!H$113)\n+($K204*'fnd base rates'!H$114)\n+($M204*'fnd base rates'!H$116)\n+($N204*'fnd base rates'!H$117)\n+($O204*'fnd base rates'!H$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D204*'fnd base rates'!I$107)\n+($E204*'fnd base rates'!I$108)\n+($F204*'fnd base rates'!I$109)\n+($G204*'fnd base rates'!I$110)\n+($H204*'fnd base rates'!I$111)\n+($I204*'fnd base rates'!I$112)\n+($J204*'fnd base rates'!I$113)\n+($K204*'fnd base rates'!I$114)\n+($M204*'fnd base rates'!I$116)\n+($N204*'fnd base rates'!I$117)\n+($O204*'fnd base rates'!I$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,9)))\n*$R204","v":436.16255999999998},{"$f":"(($D204*'fnd base rates'!J$107)\n+($E204*'fnd base rates'!J$108)\n+($F204*'fnd base rates'!J$109)\n+($G204*'fnd base rates'!J$110)\n+($H204*'fnd base rates'!J$111)\n+($I204*'fnd base rates'!J$112)\n+($J204*'fnd base rates'!J$113)\n+($K204*'fnd base rates'!J$114)\n+($M204*'fnd base rates'!J$116)\n+($N204*'fnd base rates'!J$117)\n+($O204*'fnd base rates'!J$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,10)))\n*$R204","v":587.52},{"$f":"(($D204*'fnd base rates'!K$107)\n+($E204*'fnd base rates'!K$108)\n+($F204*'fnd base rates'!K$109)\n+($G204*'fnd base rates'!K$110)\n+($H204*'fnd base rates'!K$111)\n+($I204*'fnd base rates'!K$112)\n+($J204*'fnd base rates'!K$113)\n+($K204*'fnd base rates'!K$114)\n+($M204*'fnd base rates'!K$116)\n+($N204*'fnd base rates'!K$117)\n+($O204*'fnd base rates'!K$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,11)))\n*$R204","v":1177.6613171200001},{"$f":"(($D204*'fnd base rates'!L$107)\n+($E204*'fnd base rates'!L$108)\n+($F204*'fnd base rates'!L$109)\n+($G204*'fnd base rates'!L$110)\n+($H204*'fnd base rates'!L$111)\n+($I204*'fnd base rates'!L$112)\n+($J204*'fnd base rates'!L$113)\n+($K204*'fnd base rates'!L$114)\n+($M204*'fnd base rates'!L$116)\n+($N204*'fnd base rates'!L$117)\n+($O204*'fnd base rates'!L$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D204*'fnd base rates'!M$107)\n+($E204*'fnd base rates'!M$108)\n+($F204*'fnd base rates'!M$109)\n+($G204*'fnd base rates'!M$110)\n+($H204*'fnd base rates'!M$111)\n+($I204*'fnd base rates'!M$112)\n+($J204*'fnd base rates'!M$113)\n+($K204*'fnd base rates'!M$114)\n+($M204*'fnd base rates'!M$116)\n+($N204*'fnd base rates'!M$117)\n+($O204*'fnd base rates'!M$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,13)))","v":0},11837.409181104,null,430170695,"430","170","695",1,1,11837.409181104,11837,0,11837,null,null,null,null,null,11837,0,11837,null,null,{"$f":"BC204-BA204","v":0}]
[430,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D205","v":0},{"$f":"'fnd enro'!E205","v":0},{"$f":"'fnd enro'!F205","v":0},{"$f":"'fnd enro'!G205","v":0},{"$f":"'fnd enro'!H205","v":1},{"$f":"'fnd enro'!I205","v":3},{"$f":"'fnd enro'!J205","v":0},{"$f":"'fnd enro'!K205","v":0.15440000000000001},{"$f":"'fnd enro'!L205","v":0},{"$f":"'fnd enro'!M205","v":0},{"$f":"'fnd enro'!N205","v":0},{"$f":"'fnd enro'!O205","v":0},{"$f":"'fnd enro'!P205","v":0},{"$f":"'fnd enro'!R205","v":4},1.024,{"$f":"VALUE('fnd enro'!Q205)","v":3},null,{"$f":"(($D205*'fnd base rates'!C$107)\n+($E205*'fnd base rates'!C$108)\n+($F205*'fnd base rates'!C$109)\n+($G205*'fnd base rates'!C$110)\n+($H205*'fnd base rates'!C$111)\n+($I205*'fnd base rates'!C$112)\n+($J205*'fnd base rates'!C$113)\n+($K205*'fnd base rates'!C$114)\n+($M205*'fnd base rates'!C$116)\n+($N205*'fnd base rates'!C$117)\n+($O205*'fnd base rates'!C$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,3)))\n*$R205","v":2197.3456732160003},{"$f":"(($D205*'fnd base rates'!D$107)\n+($E205*'fnd base rates'!D$108)\n+($F205*'fnd base rates'!D$109)\n+($G205*'fnd base rates'!D$110)\n+($H205*'fnd base rates'!D$111)\n+($I205*'fnd base rates'!D$112)\n+($J205*'fnd base rates'!D$113)\n+($K205*'fnd base rates'!D$114)\n+($M205*'fnd base rates'!D$116)\n+($N205*'fnd base rates'!D$117)\n+($O205*'fnd base rates'!D$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,4)))\n*$R205","v":3133.7676800000004},{"$f":"(($D205*'fnd base rates'!E$107)\n+($E205*'fnd base rates'!E$108)\n+($F205*'fnd base rates'!E$109)\n+($G205*'fnd base rates'!E$110)\n+($H205*'fnd base rates'!E$111)\n+($I205*'fnd base rates'!E$112)\n+($J205*'fnd base rates'!E$113)\n+($K205*'fnd base rates'!E$114)\n+($M205*'fnd base rates'!E$116)\n+($N205*'fnd base rates'!E$117)\n+($O205*'fnd base rates'!E$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,5)))\n*$R205","v":18632.787460095999},{"$f":"(($D205*'fnd base rates'!F$107)\n+($E205*'fnd base rates'!F$108)\n+($F205*'fnd base rates'!F$109)\n+($G205*'fnd base rates'!F$110)\n+($H205*'fnd base rates'!F$111)\n+($I205*'fnd base rates'!F$112)\n+($J205*'fnd base rates'!F$113)\n+($K205*'fnd base rates'!F$114)\n+($M205*'fnd base rates'!F$116)\n+($N205*'fnd base rates'!F$117)\n+($O205*'fnd base rates'!F$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,6)))\n*$R205","v":3743.780503552},{"$f":"(($D205*'fnd base rates'!G$107)\n+($E205*'fnd base rates'!G$108)\n+($F205*'fnd base rates'!G$109)\n+($G205*'fnd base rates'!G$110)\n+($H205*'fnd base rates'!G$111)\n+($I205*'fnd base rates'!G$112)\n+($J205*'fnd base rates'!G$113)\n+($K205*'fnd base rates'!G$114)\n+($M205*'fnd base rates'!G$116)\n+($N205*'fnd base rates'!G$117)\n+($O205*'fnd base rates'!G$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,7)))\n*$R205","v":675.94560307200004},{"$f":"(($D205*'fnd base rates'!H$107)\n+($E205*'fnd base rates'!H$108)\n+($F205*'fnd base rates'!H$109)\n+($G205*'fnd base rates'!H$110)\n+($H205*'fnd base rates'!H$111)\n+($I205*'fnd base rates'!H$112)\n+($J205*'fnd base rates'!H$113)\n+($K205*'fnd base rates'!H$114)\n+($M205*'fnd base rates'!H$116)\n+($N205*'fnd base rates'!H$117)\n+($O205*'fnd base rates'!H$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,8)))","v":3007.6757360000001},{"$f":"(($D205*'fnd base rates'!I$107)\n+($E205*'fnd base rates'!I$108)\n+($F205*'fnd base rates'!I$109)\n+($G205*'fnd base rates'!I$110)\n+($H205*'fnd base rates'!I$111)\n+($I205*'fnd base rates'!I$112)\n+($J205*'fnd base rates'!I$113)\n+($K205*'fnd base rates'!I$114)\n+($M205*'fnd base rates'!I$116)\n+($N205*'fnd base rates'!I$117)\n+($O205*'fnd base rates'!I$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,9)))\n*$R205","v":1679.8822400000001},{"$f":"(($D205*'fnd base rates'!J$107)\n+($E205*'fnd base rates'!J$108)\n+($F205*'fnd base rates'!J$109)\n+($G205*'fnd base rates'!J$110)\n+($H205*'fnd base rates'!J$111)\n+($I205*'fnd base rates'!J$112)\n+($J205*'fnd base rates'!J$113)\n+($K205*'fnd base rates'!J$114)\n+($M205*'fnd base rates'!J$116)\n+($N205*'fnd base rates'!J$117)\n+($O205*'fnd base rates'!J$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,10)))\n*$R205","v":2017.3414399999999},{"$f":"(($D205*'fnd base rates'!K$107)\n+($E205*'fnd base rates'!K$108)\n+($F205*'fnd base rates'!K$109)\n+($G205*'fnd base rates'!K$110)\n+($H205*'fnd base rates'!K$111)\n+($I205*'fnd base rates'!K$112)\n+($J205*'fnd base rates'!K$113)\n+($K205*'fnd base rates'!K$114)\n+($M205*'fnd base rates'!K$116)\n+($N205*'fnd base rates'!K$117)\n+($O205*'fnd base rates'!K$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,11)))\n*$R205","v":4743.5156684800004},{"$f":"(($D205*'fnd base rates'!L$107)\n+($E205*'fnd base rates'!L$108)\n+($F205*'fnd base rates'!L$109)\n+($G205*'fnd base rates'!L$110)\n+($H205*'fnd base rates'!L$111)\n+($I205*'fnd base rates'!L$112)\n+($J205*'fnd base rates'!L$113)\n+($K205*'fnd base rates'!L$114)\n+($M205*'fnd base rates'!L$116)\n+($N205*'fnd base rates'!L$117)\n+($O205*'fnd base rates'!L$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,12)))","v":5619.8567200000007},{"$f":"(($D205*'fnd base rates'!M$107)\n+($E205*'fnd base rates'!M$108)\n+($F205*'fnd base rates'!M$109)\n+($G205*'fnd base rates'!M$110)\n+($H205*'fnd base rates'!M$111)\n+($I205*'fnd base rates'!M$112)\n+($J205*'fnd base rates'!M$113)\n+($K205*'fnd base rates'!M$114)\n+($M205*'fnd base rates'!M$116)\n+($N205*'fnd base rates'!M$117)\n+($O205*'fnd base rates'!M$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,13)))","v":0},45451.898724416002,null,430170710,"430","170","710",1,4,45451.898724416002,11363,0,11363,null,null,null,null,null,11363,0,11363,null,null,{"$f":"BC205-BA205","v":0}]
[430,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D206","v":0},{"$f":"'fnd enro'!E206","v":0},{"$f":"'fnd enro'!F206","v":0},{"$f":"'fnd enro'!G206","v":0},{"$f":"'fnd enro'!H206","v":6},{"$f":"'fnd enro'!I206","v":9},{"$f":"'fnd enro'!J206","v":0},{"$f":"'fnd enro'!K206","v":0.57899999999999996},{"$f":"'fnd enro'!L206","v":0},{"$f":"'fnd enro'!M206","v":0},{"$f":"'fnd enro'!N206","v":0},{"$f":"'fnd enro'!O206","v":0},{"$f":"'fnd enro'!P206","v":1},{"$f":"'fnd enro'!R206","v":15},1.024,{"$f":"VALUE('fnd enro'!Q206)","v":3},null,{"$f":"(($D206*'fnd base rates'!C$107)\n+($E206*'fnd base rates'!C$108)\n+($F206*'fnd base rates'!C$109)\n+($G206*'fnd base rates'!C$110)\n+($H206*'fnd base rates'!C$111)\n+($I206*'fnd base rates'!C$112)\n+($J206*'fnd base rates'!C$113)\n+($K206*'fnd base rates'!C$114)\n+($M206*'fnd base rates'!C$116)\n+($N206*'fnd base rates'!C$117)\n+($O206*'fnd base rates'!C$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,3)))\n*$R206","v":8298.3118745600004},{"$f":"(($D206*'fnd base rates'!D$107)\n+($E206*'fnd base rates'!D$108)\n+($F206*'fnd base rates'!D$109)\n+($G206*'fnd base rates'!D$110)\n+($H206*'fnd base rates'!D$111)\n+($I206*'fnd base rates'!D$112)\n+($J206*'fnd base rates'!D$113)\n+($K206*'fnd base rates'!D$114)\n+($M206*'fnd base rates'!D$116)\n+($N206*'fnd base rates'!D$117)\n+($O206*'fnd base rates'!D$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,4)))\n*$R206","v":12027.72992},{"$f":"(($D206*'fnd base rates'!E$107)\n+($E206*'fnd base rates'!E$108)\n+($F206*'fnd base rates'!E$109)\n+($G206*'fnd base rates'!E$110)\n+($H206*'fnd base rates'!E$111)\n+($I206*'fnd base rates'!E$112)\n+($J206*'fnd base rates'!E$113)\n+($K206*'fnd base rates'!E$114)\n+($M206*'fnd base rates'!E$116)\n+($N206*'fnd base rates'!E$117)\n+($O206*'fnd base rates'!E$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,5)))\n*$R206","v":69221.105295360001},{"$f":"(($D206*'fnd base rates'!F$107)\n+($E206*'fnd base rates'!F$108)\n+($F206*'fnd base rates'!F$109)\n+($G206*'fnd base rates'!F$110)\n+($H206*'fnd base rates'!F$111)\n+($I206*'fnd base rates'!F$112)\n+($J206*'fnd base rates'!F$113)\n+($K206*'fnd base rates'!F$114)\n+($M206*'fnd base rates'!F$116)\n+($N206*'fnd base rates'!F$117)\n+($O206*'fnd base rates'!F$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,6)))\n*$R206","v":14289.137848320001},{"$f":"(($D206*'fnd base rates'!G$107)\n+($E206*'fnd base rates'!G$108)\n+($F206*'fnd base rates'!G$109)\n+($G206*'fnd base rates'!G$110)\n+($H206*'fnd base rates'!G$111)\n+($I206*'fnd base rates'!G$112)\n+($J206*'fnd base rates'!G$113)\n+($K206*'fnd base rates'!G$114)\n+($M206*'fnd base rates'!G$116)\n+($N206*'fnd base rates'!G$117)\n+($O206*'fnd base rates'!G$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,7)))\n*$R206","v":2676.0900915200004},{"$f":"(($D206*'fnd base rates'!H$107)\n+($E206*'fnd base rates'!H$108)\n+($F206*'fnd base rates'!H$109)\n+($G206*'fnd base rates'!H$110)\n+($H206*'fnd base rates'!H$111)\n+($I206*'fnd base rates'!H$112)\n+($J206*'fnd base rates'!H$113)\n+($K206*'fnd base rates'!H$114)\n+($M206*'fnd base rates'!H$116)\n+($N206*'fnd base rates'!H$117)\n+($O206*'fnd base rates'!H$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,8)))","v":10612.924010000001},{"$f":"(($D206*'fnd base rates'!I$107)\n+($E206*'fnd base rates'!I$108)\n+($F206*'fnd base rates'!I$109)\n+($G206*'fnd base rates'!I$110)\n+($H206*'fnd base rates'!I$111)\n+($I206*'fnd base rates'!I$112)\n+($J206*'fnd base rates'!I$113)\n+($K206*'fnd base rates'!I$114)\n+($M206*'fnd base rates'!I$116)\n+($N206*'fnd base rates'!I$117)\n+($O206*'fnd base rates'!I$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,9)))\n*$R206","v":6262.9683200000009},{"$f":"(($D206*'fnd base rates'!J$107)\n+($E206*'fnd base rates'!J$108)\n+($F206*'fnd base rates'!J$109)\n+($G206*'fnd base rates'!J$110)\n+($H206*'fnd base rates'!J$111)\n+($I206*'fnd base rates'!J$112)\n+($J206*'fnd base rates'!J$113)\n+($K206*'fnd base rates'!J$114)\n+($M206*'fnd base rates'!J$116)\n+($N206*'fnd base rates'!J$117)\n+($O206*'fnd base rates'!J$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,10)))\n*$R206","v":7383.4803200000006},{"$f":"(($D206*'fnd base rates'!K$107)\n+($E206*'fnd base rates'!K$108)\n+($F206*'fnd base rates'!K$109)\n+($G206*'fnd base rates'!K$110)\n+($H206*'fnd base rates'!K$111)\n+($I206*'fnd base rates'!K$112)\n+($J206*'fnd base rates'!K$113)\n+($K206*'fnd base rates'!K$114)\n+($M206*'fnd base rates'!K$116)\n+($N206*'fnd base rates'!K$117)\n+($O206*'fnd base rates'!K$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,11)))\n*$R206","v":17862.142156799997},{"$f":"(($D206*'fnd base rates'!L$107)\n+($E206*'fnd base rates'!L$108)\n+($F206*'fnd base rates'!L$109)\n+($G206*'fnd base rates'!L$110)\n+($H206*'fnd base rates'!L$111)\n+($I206*'fnd base rates'!L$112)\n+($J206*'fnd base rates'!L$113)\n+($K206*'fnd base rates'!L$114)\n+($M206*'fnd base rates'!L$116)\n+($N206*'fnd base rates'!L$117)\n+($O206*'fnd base rates'!L$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,12)))","v":21822.760199999997},{"$f":"(($D206*'fnd base rates'!M$107)\n+($E206*'fnd base rates'!M$108)\n+($F206*'fnd base rates'!M$109)\n+($G206*'fnd base rates'!M$110)\n+($H206*'fnd base rates'!M$111)\n+($I206*'fnd base rates'!M$112)\n+($J206*'fnd base rates'!M$113)\n+($K206*'fnd base rates'!M$114)\n+($M206*'fnd base rates'!M$116)\n+($N206*'fnd base rates'!M$117)\n+($O206*'fnd base rates'!M$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,13)))","v":0},170456.65003655999,null,430170725,"430","170","725",1,15,170456.65003655999,11364,0,11364,null,null,null,null,null,11364,0,11364,null,null,{"$f":"BC206-BA206","v":0}]
[430,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D207","v":0},{"$f":"'fnd enro'!E207","v":0},{"$f":"'fnd enro'!F207","v":0},{"$f":"'fnd enro'!G207","v":0},{"$f":"'fnd enro'!H207","v":0},{"$f":"'fnd enro'!I207","v":6},{"$f":"'fnd enro'!J207","v":0},{"$f":"'fnd enro'!K207","v":0.2316},{"$f":"'fnd enro'!L207","v":0},{"$f":"'fnd enro'!M207","v":0},{"$f":"'fnd enro'!N207","v":0},{"$f":"'fnd enro'!O207","v":0},{"$f":"'fnd enro'!P207","v":1},{"$f":"'fnd enro'!R207","v":6},1.024,{"$f":"VALUE('fnd enro'!Q207)","v":3},null,{"$f":"(($D207*'fnd base rates'!C$107)\n+($E207*'fnd base rates'!C$108)\n+($F207*'fnd base rates'!C$109)\n+($G207*'fnd base rates'!C$110)\n+($H207*'fnd base rates'!C$111)\n+($I207*'fnd base rates'!C$112)\n+($J207*'fnd base rates'!C$113)\n+($K207*'fnd base rates'!C$114)\n+($M207*'fnd base rates'!C$116)\n+($N207*'fnd base rates'!C$117)\n+($O207*'fnd base rates'!C$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,3)))\n*$R207","v":3354.2841098240001},{"$f":"(($D207*'fnd base rates'!D$107)\n+($E207*'fnd base rates'!D$108)\n+($F207*'fnd base rates'!D$109)\n+($G207*'fnd base rates'!D$110)\n+($H207*'fnd base rates'!D$111)\n+($I207*'fnd base rates'!D$112)\n+($J207*'fnd base rates'!D$113)\n+($K207*'fnd base rates'!D$114)\n+($M207*'fnd base rates'!D$116)\n+($N207*'fnd base rates'!D$117)\n+($O207*'fnd base rates'!D$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,4)))\n*$R207","v":4976.7526400000006},{"$f":"(($D207*'fnd base rates'!E$107)\n+($E207*'fnd base rates'!E$108)\n+($F207*'fnd base rates'!E$109)\n+($G207*'fnd base rates'!E$110)\n+($H207*'fnd base rates'!E$111)\n+($I207*'fnd base rates'!E$112)\n+($J207*'fnd base rates'!E$113)\n+($K207*'fnd base rates'!E$114)\n+($M207*'fnd base rates'!E$116)\n+($N207*'fnd base rates'!E$117)\n+($O207*'fnd base rates'!E$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,5)))\n*$R207","v":32875.778310144},{"$f":"(($D207*'fnd base rates'!F$107)\n+($E207*'fnd base rates'!F$108)\n+($F207*'fnd base rates'!F$109)\n+($G207*'fnd base rates'!F$110)\n+($H207*'fnd base rates'!F$111)\n+($I207*'fnd base rates'!F$112)\n+($J207*'fnd base rates'!F$113)\n+($K207*'fnd base rates'!F$114)\n+($M207*'fnd base rates'!F$116)\n+($N207*'fnd base rates'!F$117)\n+($O207*'fnd base rates'!F$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,6)))\n*$R207","v":5449.0301153280006},{"$f":"(($D207*'fnd base rates'!G$107)\n+($E207*'fnd base rates'!G$108)\n+($F207*'fnd base rates'!G$109)\n+($G207*'fnd base rates'!G$110)\n+($H207*'fnd base rates'!G$111)\n+($I207*'fnd base rates'!G$112)\n+($J207*'fnd base rates'!G$113)\n+($K207*'fnd base rates'!G$114)\n+($M207*'fnd base rates'!G$116)\n+($N207*'fnd base rates'!G$117)\n+($O207*'fnd base rates'!G$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,7)))\n*$R207","v":1137.6636846079998},{"$f":"(($D207*'fnd base rates'!H$107)\n+($E207*'fnd base rates'!H$108)\n+($F207*'fnd base rates'!H$109)\n+($G207*'fnd base rates'!H$110)\n+($H207*'fnd base rates'!H$111)\n+($I207*'fnd base rates'!H$112)\n+($J207*'fnd base rates'!H$113)\n+($K207*'fnd base rates'!H$114)\n+($M207*'fnd base rates'!H$116)\n+($N207*'fnd base rates'!H$117)\n+($O207*'fnd base rates'!H$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,8)))","v":4988.0536039999997},{"$f":"(($D207*'fnd base rates'!I$107)\n+($E207*'fnd base rates'!I$108)\n+($F207*'fnd base rates'!I$109)\n+($G207*'fnd base rates'!I$110)\n+($H207*'fnd base rates'!I$111)\n+($I207*'fnd base rates'!I$112)\n+($J207*'fnd base rates'!I$113)\n+($K207*'fnd base rates'!I$114)\n+($M207*'fnd base rates'!I$116)\n+($N207*'fnd base rates'!I$117)\n+($O207*'fnd base rates'!I$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,9)))\n*$R207","v":2726.11328},{"$f":"(($D207*'fnd base rates'!J$107)\n+($E207*'fnd base rates'!J$108)\n+($F207*'fnd base rates'!J$109)\n+($G207*'fnd base rates'!J$110)\n+($H207*'fnd base rates'!J$111)\n+($I207*'fnd base rates'!J$112)\n+($J207*'fnd base rates'!J$113)\n+($K207*'fnd base rates'!J$114)\n+($M207*'fnd base rates'!J$116)\n+($N207*'fnd base rates'!J$117)\n+($O207*'fnd base rates'!J$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,10)))\n*$R207","v":4092.2316800000003},{"$f":"(($D207*'fnd base rates'!K$107)\n+($E207*'fnd base rates'!K$108)\n+($F207*'fnd base rates'!K$109)\n+($G207*'fnd base rates'!K$110)\n+($H207*'fnd base rates'!K$111)\n+($I207*'fnd base rates'!K$112)\n+($J207*'fnd base rates'!K$113)\n+($K207*'fnd base rates'!K$114)\n+($M207*'fnd base rates'!K$116)\n+($N207*'fnd base rates'!K$117)\n+($O207*'fnd base rates'!K$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,11)))\n*$R207","v":7065.96790272},{"$f":"(($D207*'fnd base rates'!L$107)\n+($E207*'fnd base rates'!L$108)\n+($F207*'fnd base rates'!L$109)\n+($G207*'fnd base rates'!L$110)\n+($H207*'fnd base rates'!L$111)\n+($I207*'fnd base rates'!L$112)\n+($J207*'fnd base rates'!L$113)\n+($K207*'fnd base rates'!L$114)\n+($M207*'fnd base rates'!L$116)\n+($N207*'fnd base rates'!L$117)\n+($O207*'fnd base rates'!L$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,12)))","v":8640.5200800000021},{"$f":"(($D207*'fnd base rates'!M$107)\n+($E207*'fnd base rates'!M$108)\n+($F207*'fnd base rates'!M$109)\n+($G207*'fnd base rates'!M$110)\n+($H207*'fnd base rates'!M$111)\n+($I207*'fnd base rates'!M$112)\n+($J207*'fnd base rates'!M$113)\n+($K207*'fnd base rates'!M$114)\n+($M207*'fnd base rates'!M$116)\n+($N207*'fnd base rates'!M$117)\n+($O207*'fnd base rates'!M$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,13)))","v":0},75306.395406623997,null,430170730,"430","170","730",1,6,75306.395406623997,12551,0,12551,null,null,null,null,null,12551,0,12551,null,null,{"$f":"BC207-BA207","v":0}]
[430,430170735,"ADVANCED MATH AND SCIENCE 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},{"$f":"'fnd enro'!H208","v":1},{"$f":"'fnd enro'!I208","v":1},{"$f":"'fnd enro'!J208","v":0},{"$f":"'fnd enro'!K208","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L208","v":0},{"$f":"'fnd enro'!M208","v":0},{"$f":"'fnd enro'!N208","v":0},{"$f":"'fnd enro'!O208","v":0},{"$f":"'fnd enro'!P208","v":0},{"$f":"'fnd enro'!R208","v":2},1.024,{"$f":"VALUE('fnd enro'!Q208)","v":6},null,{"$f":"(($D208*'fnd base rates'!C$107)\n+($E208*'fnd base rates'!C$108)\n+($F208*'fnd base rates'!C$109)\n+($G208*'fnd base rates'!C$110)\n+($H208*'fnd base rates'!C$111)\n+($I208*'fnd base rates'!C$112)\n+($J208*'fnd base rates'!C$113)\n+($K208*'fnd base rates'!C$114)\n+($M208*'fnd base rates'!C$116)\n+($N208*'fnd base rates'!C$117)\n+($O208*'fnd base rates'!C$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,3)))\n*$R208","v":1098.6728366080001},{"$f":"(($D208*'fnd base rates'!D$107)\n+($E208*'fnd base rates'!D$108)\n+($F208*'fnd base rates'!D$109)\n+($G208*'fnd base rates'!D$110)\n+($H208*'fnd base rates'!D$111)\n+($I208*'fnd base rates'!D$112)\n+($J208*'fnd base rates'!D$113)\n+($K208*'fnd base rates'!D$114)\n+($M208*'fnd base rates'!D$116)\n+($N208*'fnd base rates'!D$117)\n+($O208*'fnd base rates'!D$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,4)))\n*$R208","v":1566.8838400000002},{"$f":"(($D208*'fnd base rates'!E$107)\n+($E208*'fnd base rates'!E$108)\n+($F208*'fnd base rates'!E$109)\n+($G208*'fnd base rates'!E$110)\n+($H208*'fnd base rates'!E$111)\n+($I208*'fnd base rates'!E$112)\n+($J208*'fnd base rates'!E$113)\n+($K208*'fnd base rates'!E$114)\n+($M208*'fnd base rates'!E$116)\n+($N208*'fnd base rates'!E$117)\n+($O208*'fnd base rates'!E$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,5)))\n*$R208","v":8572.6010900479996},{"$f":"(($D208*'fnd base rates'!F$107)\n+($E208*'fnd base rates'!F$108)\n+($F208*'fnd base rates'!F$109)\n+($G208*'fnd base rates'!F$110)\n+($H208*'fnd base rates'!F$111)\n+($I208*'fnd base rates'!F$112)\n+($J208*'fnd base rates'!F$113)\n+($K208*'fnd base rates'!F$114)\n+($M208*'fnd base rates'!F$116)\n+($N208*'fnd base rates'!F$117)\n+($O208*'fnd base rates'!F$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,6)))\n*$R208","v":1927.4371317760001},{"$f":"(($D208*'fnd base rates'!G$107)\n+($E208*'fnd base rates'!G$108)\n+($F208*'fnd base rates'!G$109)\n+($G208*'fnd base rates'!G$110)\n+($H208*'fnd base rates'!G$111)\n+($I208*'fnd base rates'!G$112)\n+($J208*'fnd base rates'!G$113)\n+($K208*'fnd base rates'!G$114)\n+($M208*'fnd base rates'!G$116)\n+($N208*'fnd base rates'!G$117)\n+($O208*'fnd base rates'!G$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,7)))\n*$R208","v":340.31264153599994},{"$f":"(($D208*'fnd base rates'!H$107)\n+($E208*'fnd base rates'!H$108)\n+($F208*'fnd base rates'!H$109)\n+($G208*'fnd base rates'!H$110)\n+($H208*'fnd base rates'!H$111)\n+($I208*'fnd base rates'!H$112)\n+($J208*'fnd base rates'!H$113)\n+($K208*'fnd base rates'!H$114)\n+($M208*'fnd base rates'!H$116)\n+($N208*'fnd base rates'!H$117)\n+($O208*'fnd base rates'!H$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D208*'fnd base rates'!I$107)\n+($E208*'fnd base rates'!I$108)\n+($F208*'fnd base rates'!I$109)\n+($G208*'fnd base rates'!I$110)\n+($H208*'fnd base rates'!I$111)\n+($I208*'fnd base rates'!I$112)\n+($J208*'fnd base rates'!I$113)\n+($K208*'fnd base rates'!I$114)\n+($M208*'fnd base rates'!I$116)\n+($N208*'fnd base rates'!I$117)\n+($O208*'fnd base rates'!I$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,9)))\n*$R208","v":807.55712000000005},{"$f":"(($D208*'fnd base rates'!J$107)\n+($E208*'fnd base rates'!J$108)\n+($F208*'fnd base rates'!J$109)\n+($G208*'fnd base rates'!J$110)\n+($H208*'fnd base rates'!J$111)\n+($I208*'fnd base rates'!J$112)\n+($J208*'fnd base rates'!J$113)\n+($K208*'fnd base rates'!J$114)\n+($M208*'fnd base rates'!J$116)\n+($N208*'fnd base rates'!J$117)\n+($O208*'fnd base rates'!J$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,10)))\n*$R208","v":842.30143999999996},{"$f":"(($D208*'fnd base rates'!K$107)\n+($E208*'fnd base rates'!K$108)\n+($F208*'fnd base rates'!K$109)\n+($G208*'fnd base rates'!K$110)\n+($H208*'fnd base rates'!K$111)\n+($I208*'fnd base rates'!K$112)\n+($J208*'fnd base rates'!K$113)\n+($K208*'fnd base rates'!K$114)\n+($M208*'fnd base rates'!K$116)\n+($N208*'fnd base rates'!K$117)\n+($O208*'fnd base rates'!K$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,11)))\n*$R208","v":2388.1930342400001},{"$f":"(($D208*'fnd base rates'!L$107)\n+($E208*'fnd base rates'!L$108)\n+($F208*'fnd base rates'!L$109)\n+($G208*'fnd base rates'!L$110)\n+($H208*'fnd base rates'!L$111)\n+($I208*'fnd base rates'!L$112)\n+($J208*'fnd base rates'!L$113)\n+($K208*'fnd base rates'!L$114)\n+($M208*'fnd base rates'!L$116)\n+($N208*'fnd base rates'!L$117)\n+($O208*'fnd base rates'!L$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D208*'fnd base rates'!M$107)\n+($E208*'fnd base rates'!M$108)\n+($F208*'fnd base rates'!M$109)\n+($G208*'fnd base rates'!M$110)\n+($H208*'fnd base rates'!M$111)\n+($I208*'fnd base rates'!M$112)\n+($J208*'fnd base rates'!M$113)\n+($K208*'fnd base rates'!M$114)\n+($M208*'fnd base rates'!M$116)\n+($N208*'fnd base rates'!M$117)\n+($O208*'fnd base rates'!M$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,13)))","v":0},21777.080362208002,null,430170735,"430","170","735",1,2,21777.080362208002,10889,0,10889,null,null,null,null,null,10889,0,10889,null,null,{"$f":"BC208-BA208","v":0}]
[430,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D209","v":0},{"$f":"'fnd enro'!E209","v":0},{"$f":"'fnd enro'!F209","v":0},{"$f":"'fnd enro'!G209","v":0},{"$f":"'fnd enro'!H209","v":1},{"$f":"'fnd enro'!I209","v":1},{"$f":"'fnd enro'!J209","v":0},{"$f":"'fnd enro'!K209","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L209","v":0},{"$f":"'fnd enro'!M209","v":0},{"$f":"'fnd enro'!N209","v":0},{"$f":"'fnd enro'!O209","v":0},{"$f":"'fnd enro'!P209","v":1},{"$f":"'fnd enro'!R209","v":2},1.024,{"$f":"VALUE('fnd enro'!Q209)","v":4},null,{"$f":"(($D209*'fnd base rates'!C$107)\n+($E209*'fnd base rates'!C$108)\n+($F209*'fnd base rates'!C$109)\n+($G209*'fnd base rates'!C$110)\n+($H209*'fnd base rates'!C$111)\n+($I209*'fnd base rates'!C$112)\n+($J209*'fnd base rates'!C$113)\n+($K209*'fnd base rates'!C$114)\n+($M209*'fnd base rates'!C$116)\n+($N209*'fnd base rates'!C$117)\n+($O209*'fnd base rates'!C$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,3)))\n*$R209","v":1158.4641966080003},{"$f":"(($D209*'fnd base rates'!D$107)\n+($E209*'fnd base rates'!D$108)\n+($F209*'fnd base rates'!D$109)\n+($G209*'fnd base rates'!D$110)\n+($H209*'fnd base rates'!D$111)\n+($I209*'fnd base rates'!D$112)\n+($J209*'fnd base rates'!D$113)\n+($K209*'fnd base rates'!D$114)\n+($M209*'fnd base rates'!D$116)\n+($N209*'fnd base rates'!D$117)\n+($O209*'fnd base rates'!D$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,4)))\n*$R209","v":1850.1632000000002},{"$f":"(($D209*'fnd base rates'!E$107)\n+($E209*'fnd base rates'!E$108)\n+($F209*'fnd base rates'!E$109)\n+($G209*'fnd base rates'!E$110)\n+($H209*'fnd base rates'!E$111)\n+($I209*'fnd base rates'!E$112)\n+($J209*'fnd base rates'!E$113)\n+($K209*'fnd base rates'!E$114)\n+($M209*'fnd base rates'!E$116)\n+($N209*'fnd base rates'!E$117)\n+($O209*'fnd base rates'!E$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,5)))\n*$R209","v":11337.995010048},{"$f":"(($D209*'fnd base rates'!F$107)\n+($E209*'fnd base rates'!F$108)\n+($F209*'fnd base rates'!F$109)\n+($G209*'fnd base rates'!F$110)\n+($H209*'fnd base rates'!F$111)\n+($I209*'fnd base rates'!F$112)\n+($J209*'fnd base rates'!F$113)\n+($K209*'fnd base rates'!F$114)\n+($M209*'fnd base rates'!F$116)\n+($N209*'fnd base rates'!F$117)\n+($O209*'fnd base rates'!F$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,6)))\n*$R209","v":1927.4371317760001},{"$f":"(($D209*'fnd base rates'!G$107)\n+($E209*'fnd base rates'!G$108)\n+($F209*'fnd base rates'!G$109)\n+($G209*'fnd base rates'!G$110)\n+($H209*'fnd base rates'!G$111)\n+($I209*'fnd base rates'!G$112)\n+($J209*'fnd base rates'!G$113)\n+($K209*'fnd base rates'!G$114)\n+($M209*'fnd base rates'!G$116)\n+($N209*'fnd base rates'!G$117)\n+($O209*'fnd base rates'!G$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,7)))\n*$R209","v":474.47712153599997},{"$f":"(($D209*'fnd base rates'!H$107)\n+($E209*'fnd base rates'!H$108)\n+($F209*'fnd base rates'!H$109)\n+($G209*'fnd base rates'!H$110)\n+($H209*'fnd base rates'!H$111)\n+($I209*'fnd base rates'!H$112)\n+($J209*'fnd base rates'!H$113)\n+($K209*'fnd base rates'!H$114)\n+($M209*'fnd base rates'!H$116)\n+($N209*'fnd base rates'!H$117)\n+($O209*'fnd base rates'!H$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,8)))","v":1371.5978679999998},{"$f":"(($D209*'fnd base rates'!I$107)\n+($E209*'fnd base rates'!I$108)\n+($F209*'fnd base rates'!I$109)\n+($G209*'fnd base rates'!I$110)\n+($H209*'fnd base rates'!I$111)\n+($I209*'fnd base rates'!I$112)\n+($J209*'fnd base rates'!I$113)\n+($K209*'fnd base rates'!I$114)\n+($M209*'fnd base rates'!I$116)\n+($N209*'fnd base rates'!I$117)\n+($O209*'fnd base rates'!I$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,9)))\n*$R209","v":919.54176000000007},{"$f":"(($D209*'fnd base rates'!J$107)\n+($E209*'fnd base rates'!J$108)\n+($F209*'fnd base rates'!J$109)\n+($G209*'fnd base rates'!J$110)\n+($H209*'fnd base rates'!J$111)\n+($I209*'fnd base rates'!J$112)\n+($J209*'fnd base rates'!J$113)\n+($K209*'fnd base rates'!J$114)\n+($M209*'fnd base rates'!J$116)\n+($N209*'fnd base rates'!J$117)\n+($O209*'fnd base rates'!J$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,10)))\n*$R209","v":1424.1792},{"$f":"(($D209*'fnd base rates'!K$107)\n+($E209*'fnd base rates'!K$108)\n+($F209*'fnd base rates'!K$109)\n+($G209*'fnd base rates'!K$110)\n+($H209*'fnd base rates'!K$111)\n+($I209*'fnd base rates'!K$112)\n+($J209*'fnd base rates'!K$113)\n+($K209*'fnd base rates'!K$114)\n+($M209*'fnd base rates'!K$116)\n+($N209*'fnd base rates'!K$117)\n+($O209*'fnd base rates'!K$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,11)))\n*$R209","v":2388.1930342400001},{"$f":"(($D209*'fnd base rates'!L$107)\n+($E209*'fnd base rates'!L$108)\n+($F209*'fnd base rates'!L$109)\n+($G209*'fnd base rates'!L$110)\n+($H209*'fnd base rates'!L$111)\n+($I209*'fnd base rates'!L$112)\n+($J209*'fnd base rates'!L$113)\n+($K209*'fnd base rates'!L$114)\n+($M209*'fnd base rates'!L$116)\n+($N209*'fnd base rates'!L$117)\n+($O209*'fnd base rates'!L$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,12)))","v":3318.4433600000002},{"$f":"(($D209*'fnd base rates'!M$107)\n+($E209*'fnd base rates'!M$108)\n+($F209*'fnd base rates'!M$109)\n+($G209*'fnd base rates'!M$110)\n+($H209*'fnd base rates'!M$111)\n+($I209*'fnd base rates'!M$112)\n+($J209*'fnd base rates'!M$113)\n+($K209*'fnd base rates'!M$114)\n+($M209*'fnd base rates'!M$116)\n+($N209*'fnd base rates'!M$117)\n+($O209*'fnd base rates'!M$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,13)))","v":0},26170.491882208004,null,430170775,"430","170","775",1,2,26170.491882208004,13085,0,13085,null,null,null,null,null,13085,0,13085,null,null,{"$f":"BC209-BA209","v":0}]
[432,432712020,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D210","v":0},{"$f":"'fnd enro'!E210","v":0},{"$f":"'fnd enro'!F210","v":0},{"$f":"'fnd enro'!G210","v":0},{"$f":"'fnd enro'!H210","v":82},{"$f":"'fnd enro'!I210","v":0},{"$f":"'fnd enro'!J210","v":0},{"$f":"'fnd enro'!K210","v":3.1652},{"$f":"'fnd enro'!L210","v":0},{"$f":"'fnd enro'!M210","v":0},{"$f":"'fnd enro'!N210","v":1},{"$f":"'fnd enro'!O210","v":0},{"$f":"'fnd enro'!P210","v":14},{"$f":"'fnd enro'!R210","v":82},1,{"$f":"VALUE('fnd enro'!Q210)","v":10},null,{"$f":"(($D210*'fnd base rates'!C$107)\n+($E210*'fnd base rates'!C$108)\n+($F210*'fnd base rates'!C$109)\n+($G210*'fnd base rates'!C$110)\n+($H210*'fnd base rates'!C$111)\n+($I210*'fnd base rates'!C$112)\n+($J210*'fnd base rates'!C$113)\n+($K210*'fnd base rates'!C$114)\n+($M210*'fnd base rates'!C$116)\n+($N210*'fnd base rates'!C$117)\n+($O210*'fnd base rates'!C$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,3)))\n*$R210","v":45206.940371999997},{"$f":"(($D210*'fnd base rates'!D$107)\n+($E210*'fnd base rates'!D$108)\n+($F210*'fnd base rates'!D$109)\n+($G210*'fnd base rates'!D$110)\n+($H210*'fnd base rates'!D$111)\n+($I210*'fnd base rates'!D$112)\n+($J210*'fnd base rates'!D$113)\n+($K210*'fnd base rates'!D$114)\n+($M210*'fnd base rates'!D$116)\n+($N210*'fnd base rates'!D$117)\n+($O210*'fnd base rates'!D$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,4)))\n*$R210","v":68184.590000000011},{"$f":"(($D210*'fnd base rates'!E$107)\n+($E210*'fnd base rates'!E$108)\n+($F210*'fnd base rates'!E$109)\n+($G210*'fnd base rates'!E$110)\n+($H210*'fnd base rates'!E$111)\n+($I210*'fnd base rates'!E$112)\n+($J210*'fnd base rates'!E$113)\n+($K210*'fnd base rates'!E$114)\n+($M210*'fnd base rates'!E$116)\n+($N210*'fnd base rates'!E$117)\n+($O210*'fnd base rates'!E$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,5)))\n*$R210","v":336343.37083200004},{"$f":"(($D210*'fnd base rates'!F$107)\n+($E210*'fnd base rates'!F$108)\n+($F210*'fnd base rates'!F$109)\n+($G210*'fnd base rates'!F$110)\n+($H210*'fnd base rates'!F$111)\n+($I210*'fnd base rates'!F$112)\n+($J210*'fnd base rates'!F$113)\n+($K210*'fnd base rates'!F$114)\n+($M210*'fnd base rates'!F$116)\n+($N210*'fnd base rates'!F$117)\n+($O210*'fnd base rates'!F$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,6)))\n*$R210","v":81807.695783999996},{"$f":"(($D210*'fnd base rates'!G$107)\n+($E210*'fnd base rates'!G$108)\n+($F210*'fnd base rates'!G$109)\n+($G210*'fnd base rates'!G$110)\n+($H210*'fnd base rates'!G$111)\n+($I210*'fnd base rates'!G$112)\n+($J210*'fnd base rates'!G$113)\n+($K210*'fnd base rates'!G$114)\n+($M210*'fnd base rates'!G$116)\n+($N210*'fnd base rates'!G$117)\n+($O210*'fnd base rates'!G$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,7)))\n*$R210","v":16358.129123999999},{"$f":"(($D210*'fnd base rates'!H$107)\n+($E210*'fnd base rates'!H$108)\n+($F210*'fnd base rates'!H$109)\n+($G210*'fnd base rates'!H$110)\n+($H210*'fnd base rates'!H$111)\n+($I210*'fnd base rates'!H$112)\n+($J210*'fnd base rates'!H$113)\n+($K210*'fnd base rates'!H$114)\n+($M210*'fnd base rates'!H$116)\n+($N210*'fnd base rates'!H$117)\n+($O210*'fnd base rates'!H$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,8)))","v":43437.362587999996},{"$f":"(($D210*'fnd base rates'!I$107)\n+($E210*'fnd base rates'!I$108)\n+($F210*'fnd base rates'!I$109)\n+($G210*'fnd base rates'!I$110)\n+($H210*'fnd base rates'!I$111)\n+($I210*'fnd base rates'!I$112)\n+($J210*'fnd base rates'!I$113)\n+($K210*'fnd base rates'!I$114)\n+($M210*'fnd base rates'!I$116)\n+($N210*'fnd base rates'!I$117)\n+($O210*'fnd base rates'!I$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,9)))\n*$R210","v":31900.36},{"$f":"(($D210*'fnd base rates'!J$107)\n+($E210*'fnd base rates'!J$108)\n+($F210*'fnd base rates'!J$109)\n+($G210*'fnd base rates'!J$110)\n+($H210*'fnd base rates'!J$111)\n+($I210*'fnd base rates'!J$112)\n+($J210*'fnd base rates'!J$113)\n+($K210*'fnd base rates'!J$114)\n+($M210*'fnd base rates'!J$116)\n+($N210*'fnd base rates'!J$117)\n+($O210*'fnd base rates'!J$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,10)))\n*$R210","v":31235.57},{"$f":"(($D210*'fnd base rates'!K$107)\n+($E210*'fnd base rates'!K$108)\n+($F210*'fnd base rates'!K$109)\n+($G210*'fnd base rates'!K$110)\n+($H210*'fnd base rates'!K$111)\n+($I210*'fnd base rates'!K$112)\n+($J210*'fnd base rates'!K$113)\n+($K210*'fnd base rates'!K$114)\n+($M210*'fnd base rates'!K$116)\n+($N210*'fnd base rates'!K$117)\n+($O210*'fnd base rates'!K$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,11)))\n*$R210","v":97257.390159999995},{"$f":"(($D210*'fnd base rates'!L$107)\n+($E210*'fnd base rates'!L$108)\n+($F210*'fnd base rates'!L$109)\n+($G210*'fnd base rates'!L$110)\n+($H210*'fnd base rates'!L$111)\n+($I210*'fnd base rates'!L$112)\n+($J210*'fnd base rates'!L$113)\n+($K210*'fnd base rates'!L$114)\n+($M210*'fnd base rates'!L$116)\n+($N210*'fnd base rates'!L$117)\n+($O210*'fnd base rates'!L$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,12)))","v":132624.27776},{"$f":"(($D210*'fnd base rates'!M$107)\n+($E210*'fnd base rates'!M$108)\n+($F210*'fnd base rates'!M$109)\n+($G210*'fnd base rates'!M$110)\n+($H210*'fnd base rates'!M$111)\n+($I210*'fnd base rates'!M$112)\n+($J210*'fnd base rates'!M$113)\n+($K210*'fnd base rates'!M$114)\n+($M210*'fnd base rates'!M$116)\n+($N210*'fnd base rates'!M$117)\n+($O210*'fnd base rates'!M$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,13)))","v":0},884355.68661999993,null,432712020,"432","712","020",1,82,884355.68661999993,10785,0,10785,null,null,null,null,null,10785,0,10785,null,null,{"$f":"BC210-BA210","v":0}]
[432,432712096,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D211","v":0},{"$f":"'fnd enro'!E211","v":0},{"$f":"'fnd enro'!F211","v":0},{"$f":"'fnd enro'!G211","v":0},{"$f":"'fnd enro'!H211","v":1},{"$f":"'fnd enro'!I211","v":0},{"$f":"'fnd enro'!J211","v":0},{"$f":"'fnd enro'!K211","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L211","v":0},{"$f":"'fnd enro'!M211","v":0},{"$f":"'fnd enro'!N211","v":0},{"$f":"'fnd enro'!O211","v":0},{"$f":"'fnd enro'!P211","v":0},{"$f":"'fnd enro'!R211","v":1},1,{"$f":"VALUE('fnd enro'!Q211)","v":8},null,{"$f":"(($D211*'fnd base rates'!C$107)\n+($E211*'fnd base rates'!C$108)\n+($F211*'fnd base rates'!C$109)\n+($G211*'fnd base rates'!C$110)\n+($H211*'fnd base rates'!C$111)\n+($I211*'fnd base rates'!C$112)\n+($J211*'fnd base rates'!C$113)\n+($K211*'fnd base rates'!C$114)\n+($M211*'fnd base rates'!C$116)\n+($N211*'fnd base rates'!C$117)\n+($O211*'fnd base rates'!C$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,3)))\n*$R211","v":536.46134600000005},{"$f":"(($D211*'fnd base rates'!D$107)\n+($E211*'fnd base rates'!D$108)\n+($F211*'fnd base rates'!D$109)\n+($G211*'fnd base rates'!D$110)\n+($H211*'fnd base rates'!D$111)\n+($I211*'fnd base rates'!D$112)\n+($J211*'fnd base rates'!D$113)\n+($K211*'fnd base rates'!D$114)\n+($M211*'fnd base rates'!D$116)\n+($N211*'fnd base rates'!D$117)\n+($O211*'fnd base rates'!D$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,4)))\n*$R211","v":765.08},{"$f":"(($D211*'fnd base rates'!E$107)\n+($E211*'fnd base rates'!E$108)\n+($F211*'fnd base rates'!E$109)\n+($G211*'fnd base rates'!E$110)\n+($H211*'fnd base rates'!E$111)\n+($I211*'fnd base rates'!E$112)\n+($J211*'fnd base rates'!E$113)\n+($K211*'fnd base rates'!E$114)\n+($M211*'fnd base rates'!E$116)\n+($N211*'fnd base rates'!E$117)\n+($O211*'fnd base rates'!E$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,5)))\n*$R211","v":3459.480376},{"$f":"(($D211*'fnd base rates'!F$107)\n+($E211*'fnd base rates'!F$108)\n+($F211*'fnd base rates'!F$109)\n+($G211*'fnd base rates'!F$110)\n+($H211*'fnd base rates'!F$111)\n+($I211*'fnd base rates'!F$112)\n+($J211*'fnd base rates'!F$113)\n+($K211*'fnd base rates'!F$114)\n+($M211*'fnd base rates'!F$116)\n+($N211*'fnd base rates'!F$117)\n+($O211*'fnd base rates'!F$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,6)))\n*$R211","v":995.37641200000007},{"$f":"(($D211*'fnd base rates'!G$107)\n+($E211*'fnd base rates'!G$108)\n+($F211*'fnd base rates'!G$109)\n+($G211*'fnd base rates'!G$110)\n+($H211*'fnd base rates'!G$111)\n+($I211*'fnd base rates'!G$112)\n+($J211*'fnd base rates'!G$113)\n+($K211*'fnd base rates'!G$114)\n+($M211*'fnd base rates'!G$116)\n+($N211*'fnd base rates'!G$117)\n+($O211*'fnd base rates'!G$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,7)))\n*$R211","v":168.453282},{"$f":"(($D211*'fnd base rates'!H$107)\n+($E211*'fnd base rates'!H$108)\n+($F211*'fnd base rates'!H$109)\n+($G211*'fnd base rates'!H$110)\n+($H211*'fnd base rates'!H$111)\n+($I211*'fnd base rates'!H$112)\n+($J211*'fnd base rates'!H$113)\n+($K211*'fnd base rates'!H$114)\n+($M211*'fnd base rates'!H$116)\n+($N211*'fnd base rates'!H$117)\n+($O211*'fnd base rates'!H$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D211*'fnd base rates'!I$107)\n+($E211*'fnd base rates'!I$108)\n+($F211*'fnd base rates'!I$109)\n+($G211*'fnd base rates'!I$110)\n+($H211*'fnd base rates'!I$111)\n+($I211*'fnd base rates'!I$112)\n+($J211*'fnd base rates'!I$113)\n+($K211*'fnd base rates'!I$114)\n+($M211*'fnd base rates'!I$116)\n+($N211*'fnd base rates'!I$117)\n+($O211*'fnd base rates'!I$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,9)))\n*$R211","v":362.69},{"$f":"(($D211*'fnd base rates'!J$107)\n+($E211*'fnd base rates'!J$108)\n+($F211*'fnd base rates'!J$109)\n+($G211*'fnd base rates'!J$110)\n+($H211*'fnd base rates'!J$111)\n+($I211*'fnd base rates'!J$112)\n+($J211*'fnd base rates'!J$113)\n+($K211*'fnd base rates'!J$114)\n+($M211*'fnd base rates'!J$116)\n+($N211*'fnd base rates'!J$117)\n+($O211*'fnd base rates'!J$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,10)))\n*$R211","v":248.81},{"$f":"(($D211*'fnd base rates'!K$107)\n+($E211*'fnd base rates'!K$108)\n+($F211*'fnd base rates'!K$109)\n+($G211*'fnd base rates'!K$110)\n+($H211*'fnd base rates'!K$111)\n+($I211*'fnd base rates'!K$112)\n+($J211*'fnd base rates'!K$113)\n+($K211*'fnd base rates'!K$114)\n+($M211*'fnd base rates'!K$116)\n+($N211*'fnd base rates'!K$117)\n+($O211*'fnd base rates'!K$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,11)))\n*$R211","v":1182.1598799999999},{"$f":"(($D211*'fnd base rates'!L$107)\n+($E211*'fnd base rates'!L$108)\n+($F211*'fnd base rates'!L$109)\n+($G211*'fnd base rates'!L$110)\n+($H211*'fnd base rates'!L$111)\n+($I211*'fnd base rates'!L$112)\n+($J211*'fnd base rates'!L$113)\n+($K211*'fnd base rates'!L$114)\n+($M211*'fnd base rates'!L$116)\n+($N211*'fnd base rates'!L$117)\n+($O211*'fnd base rates'!L$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D211*'fnd base rates'!M$107)\n+($E211*'fnd base rates'!M$108)\n+($F211*'fnd base rates'!M$109)\n+($G211*'fnd base rates'!M$110)\n+($H211*'fnd base rates'!M$111)\n+($I211*'fnd base rates'!M$112)\n+($J211*'fnd base rates'!M$113)\n+($K211*'fnd base rates'!M$114)\n+($M211*'fnd base rates'!M$116)\n+($N211*'fnd base rates'!M$117)\n+($O211*'fnd base rates'!M$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,432712096,"432","712","096",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC211-BA211","v":0}]
[432,432712172,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D212","v":0},{"$f":"'fnd enro'!E212","v":0},{"$f":"'fnd enro'!F212","v":0},{"$f":"'fnd enro'!G212","v":0},{"$f":"'fnd enro'!H212","v":1},{"$f":"'fnd enro'!I212","v":0},{"$f":"'fnd enro'!J212","v":0},{"$f":"'fnd enro'!K212","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L212","v":0},{"$f":"'fnd enro'!M212","v":0},{"$f":"'fnd enro'!N212","v":0},{"$f":"'fnd enro'!O212","v":0},{"$f":"'fnd enro'!P212","v":0},{"$f":"'fnd enro'!R212","v":1},1,{"$f":"VALUE('fnd enro'!Q212)","v":8},null,{"$f":"(($D212*'fnd base rates'!C$107)\n+($E212*'fnd base rates'!C$108)\n+($F212*'fnd base rates'!C$109)\n+($G212*'fnd base rates'!C$110)\n+($H212*'fnd base rates'!C$111)\n+($I212*'fnd base rates'!C$112)\n+($J212*'fnd base rates'!C$113)\n+($K212*'fnd base rates'!C$114)\n+($M212*'fnd base rates'!C$116)\n+($N212*'fnd base rates'!C$117)\n+($O212*'fnd base rates'!C$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,3)))\n*$R212","v":536.46134600000005},{"$f":"(($D212*'fnd base rates'!D$107)\n+($E212*'fnd base rates'!D$108)\n+($F212*'fnd base rates'!D$109)\n+($G212*'fnd base rates'!D$110)\n+($H212*'fnd base rates'!D$111)\n+($I212*'fnd base rates'!D$112)\n+($J212*'fnd base rates'!D$113)\n+($K212*'fnd base rates'!D$114)\n+($M212*'fnd base rates'!D$116)\n+($N212*'fnd base rates'!D$117)\n+($O212*'fnd base rates'!D$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,4)))\n*$R212","v":765.08},{"$f":"(($D212*'fnd base rates'!E$107)\n+($E212*'fnd base rates'!E$108)\n+($F212*'fnd base rates'!E$109)\n+($G212*'fnd base rates'!E$110)\n+($H212*'fnd base rates'!E$111)\n+($I212*'fnd base rates'!E$112)\n+($J212*'fnd base rates'!E$113)\n+($K212*'fnd base rates'!E$114)\n+($M212*'fnd base rates'!E$116)\n+($N212*'fnd base rates'!E$117)\n+($O212*'fnd base rates'!E$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,5)))\n*$R212","v":3459.480376},{"$f":"(($D212*'fnd base rates'!F$107)\n+($E212*'fnd base rates'!F$108)\n+($F212*'fnd base rates'!F$109)\n+($G212*'fnd base rates'!F$110)\n+($H212*'fnd base rates'!F$111)\n+($I212*'fnd base rates'!F$112)\n+($J212*'fnd base rates'!F$113)\n+($K212*'fnd base rates'!F$114)\n+($M212*'fnd base rates'!F$116)\n+($N212*'fnd base rates'!F$117)\n+($O212*'fnd base rates'!F$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,6)))\n*$R212","v":995.37641200000007},{"$f":"(($D212*'fnd base rates'!G$107)\n+($E212*'fnd base rates'!G$108)\n+($F212*'fnd base rates'!G$109)\n+($G212*'fnd base rates'!G$110)\n+($H212*'fnd base rates'!G$111)\n+($I212*'fnd base rates'!G$112)\n+($J212*'fnd base rates'!G$113)\n+($K212*'fnd base rates'!G$114)\n+($M212*'fnd base rates'!G$116)\n+($N212*'fnd base rates'!G$117)\n+($O212*'fnd base rates'!G$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,7)))\n*$R212","v":168.453282},{"$f":"(($D212*'fnd base rates'!H$107)\n+($E212*'fnd base rates'!H$108)\n+($F212*'fnd base rates'!H$109)\n+($G212*'fnd base rates'!H$110)\n+($H212*'fnd base rates'!H$111)\n+($I212*'fnd base rates'!H$112)\n+($J212*'fnd base rates'!H$113)\n+($K212*'fnd base rates'!H$114)\n+($M212*'fnd base rates'!H$116)\n+($N212*'fnd base rates'!H$117)\n+($O212*'fnd base rates'!H$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D212*'fnd base rates'!I$107)\n+($E212*'fnd base rates'!I$108)\n+($F212*'fnd base rates'!I$109)\n+($G212*'fnd base rates'!I$110)\n+($H212*'fnd base rates'!I$111)\n+($I212*'fnd base rates'!I$112)\n+($J212*'fnd base rates'!I$113)\n+($K212*'fnd base rates'!I$114)\n+($M212*'fnd base rates'!I$116)\n+($N212*'fnd base rates'!I$117)\n+($O212*'fnd base rates'!I$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,9)))\n*$R212","v":362.69},{"$f":"(($D212*'fnd base rates'!J$107)\n+($E212*'fnd base rates'!J$108)\n+($F212*'fnd base rates'!J$109)\n+($G212*'fnd base rates'!J$110)\n+($H212*'fnd base rates'!J$111)\n+($I212*'fnd base rates'!J$112)\n+($J212*'fnd base rates'!J$113)\n+($K212*'fnd base rates'!J$114)\n+($M212*'fnd base rates'!J$116)\n+($N212*'fnd base rates'!J$117)\n+($O212*'fnd base rates'!J$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,10)))\n*$R212","v":248.81},{"$f":"(($D212*'fnd base rates'!K$107)\n+($E212*'fnd base rates'!K$108)\n+($F212*'fnd base rates'!K$109)\n+($G212*'fnd base rates'!K$110)\n+($H212*'fnd base rates'!K$111)\n+($I212*'fnd base rates'!K$112)\n+($J212*'fnd base rates'!K$113)\n+($K212*'fnd base rates'!K$114)\n+($M212*'fnd base rates'!K$116)\n+($N212*'fnd base rates'!K$117)\n+($O212*'fnd base rates'!K$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,11)))\n*$R212","v":1182.1598799999999},{"$f":"(($D212*'fnd base rates'!L$107)\n+($E212*'fnd base rates'!L$108)\n+($F212*'fnd base rates'!L$109)\n+($G212*'fnd base rates'!L$110)\n+($H212*'fnd base rates'!L$111)\n+($I212*'fnd base rates'!L$112)\n+($J212*'fnd base rates'!L$113)\n+($K212*'fnd base rates'!L$114)\n+($M212*'fnd base rates'!L$116)\n+($N212*'fnd base rates'!L$117)\n+($O212*'fnd base rates'!L$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D212*'fnd base rates'!M$107)\n+($E212*'fnd base rates'!M$108)\n+($F212*'fnd base rates'!M$109)\n+($G212*'fnd base rates'!M$110)\n+($H212*'fnd base rates'!M$111)\n+($I212*'fnd base rates'!M$112)\n+($J212*'fnd base rates'!M$113)\n+($K212*'fnd base rates'!M$114)\n+($M212*'fnd base rates'!M$116)\n+($N212*'fnd base rates'!M$117)\n+($O212*'fnd base rates'!M$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,432712172,"432","712","172",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC212-BA212","v":0}]
[432,432712261,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D213","v":0},{"$f":"'fnd enro'!E213","v":0},{"$f":"'fnd enro'!F213","v":0},{"$f":"'fnd enro'!G213","v":0},{"$f":"'fnd enro'!H213","v":20},{"$f":"'fnd enro'!I213","v":0},{"$f":"'fnd enro'!J213","v":0},{"$f":"'fnd enro'!K213","v":0.77200000000000002},{"$f":"'fnd enro'!L213","v":0},{"$f":"'fnd enro'!M213","v":0},{"$f":"'fnd enro'!N213","v":0},{"$f":"'fnd enro'!O213","v":0},{"$f":"'fnd enro'!P213","v":2},{"$f":"'fnd enro'!R213","v":20},1,{"$f":"VALUE('fnd enro'!Q213)","v":5},null,{"$f":"(($D213*'fnd base rates'!C$107)\n+($E213*'fnd base rates'!C$108)\n+($F213*'fnd base rates'!C$109)\n+($G213*'fnd base rates'!C$110)\n+($H213*'fnd base rates'!C$111)\n+($I213*'fnd base rates'!C$112)\n+($J213*'fnd base rates'!C$113)\n+($K213*'fnd base rates'!C$114)\n+($M213*'fnd base rates'!C$116)\n+($N213*'fnd base rates'!C$117)\n+($O213*'fnd base rates'!C$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,3)))\n*$R213","v":10848.966920000001},{"$f":"(($D213*'fnd base rates'!D$107)\n+($E213*'fnd base rates'!D$108)\n+($F213*'fnd base rates'!D$109)\n+($G213*'fnd base rates'!D$110)\n+($H213*'fnd base rates'!D$111)\n+($I213*'fnd base rates'!D$112)\n+($J213*'fnd base rates'!D$113)\n+($K213*'fnd base rates'!D$114)\n+($M213*'fnd base rates'!D$116)\n+($N213*'fnd base rates'!D$117)\n+($O213*'fnd base rates'!D$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,4)))\n*$R213","v":15868.92},{"$f":"(($D213*'fnd base rates'!E$107)\n+($E213*'fnd base rates'!E$108)\n+($F213*'fnd base rates'!E$109)\n+($G213*'fnd base rates'!E$110)\n+($H213*'fnd base rates'!E$111)\n+($I213*'fnd base rates'!E$112)\n+($J213*'fnd base rates'!E$113)\n+($K213*'fnd base rates'!E$114)\n+($M213*'fnd base rates'!E$116)\n+($N213*'fnd base rates'!E$117)\n+($O213*'fnd base rates'!E$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,5)))\n*$R213","v":74727.827520000006},{"$f":"(($D213*'fnd base rates'!F$107)\n+($E213*'fnd base rates'!F$108)\n+($F213*'fnd base rates'!F$109)\n+($G213*'fnd base rates'!F$110)\n+($H213*'fnd base rates'!F$111)\n+($I213*'fnd base rates'!F$112)\n+($J213*'fnd base rates'!F$113)\n+($K213*'fnd base rates'!F$114)\n+($M213*'fnd base rates'!F$116)\n+($N213*'fnd base rates'!F$117)\n+($O213*'fnd base rates'!F$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,6)))\n*$R213","v":19907.52824},{"$f":"(($D213*'fnd base rates'!G$107)\n+($E213*'fnd base rates'!G$108)\n+($F213*'fnd base rates'!G$109)\n+($G213*'fnd base rates'!G$110)\n+($H213*'fnd base rates'!G$111)\n+($I213*'fnd base rates'!G$112)\n+($J213*'fnd base rates'!G$113)\n+($K213*'fnd base rates'!G$114)\n+($M213*'fnd base rates'!G$116)\n+($N213*'fnd base rates'!G$117)\n+($O213*'fnd base rates'!G$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,7)))\n*$R213","v":3637.7656400000001},{"$f":"(($D213*'fnd base rates'!H$107)\n+($E213*'fnd base rates'!H$108)\n+($F213*'fnd base rates'!H$109)\n+($G213*'fnd base rates'!H$110)\n+($H213*'fnd base rates'!H$111)\n+($I213*'fnd base rates'!H$112)\n+($J213*'fnd base rates'!H$113)\n+($K213*'fnd base rates'!H$114)\n+($M213*'fnd base rates'!H$116)\n+($N213*'fnd base rates'!H$117)\n+($O213*'fnd base rates'!H$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,8)))","v":10509.958680000002},{"$f":"(($D213*'fnd base rates'!I$107)\n+($E213*'fnd base rates'!I$108)\n+($F213*'fnd base rates'!I$109)\n+($G213*'fnd base rates'!I$110)\n+($H213*'fnd base rates'!I$111)\n+($I213*'fnd base rates'!I$112)\n+($J213*'fnd base rates'!I$113)\n+($K213*'fnd base rates'!I$114)\n+($M213*'fnd base rates'!I$116)\n+($N213*'fnd base rates'!I$117)\n+($O213*'fnd base rates'!I$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,9)))\n*$R213","v":7478.06},{"$f":"(($D213*'fnd base rates'!J$107)\n+($E213*'fnd base rates'!J$108)\n+($F213*'fnd base rates'!J$109)\n+($G213*'fnd base rates'!J$110)\n+($H213*'fnd base rates'!J$111)\n+($I213*'fnd base rates'!J$112)\n+($J213*'fnd base rates'!J$113)\n+($K213*'fnd base rates'!J$114)\n+($M213*'fnd base rates'!J$116)\n+($N213*'fnd base rates'!J$117)\n+($O213*'fnd base rates'!J$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,10)))\n*$R213","v":6141.5199999999995},{"$f":"(($D213*'fnd base rates'!K$107)\n+($E213*'fnd base rates'!K$108)\n+($F213*'fnd base rates'!K$109)\n+($G213*'fnd base rates'!K$110)\n+($H213*'fnd base rates'!K$111)\n+($I213*'fnd base rates'!K$112)\n+($J213*'fnd base rates'!K$113)\n+($K213*'fnd base rates'!K$114)\n+($M213*'fnd base rates'!K$116)\n+($N213*'fnd base rates'!K$117)\n+($O213*'fnd base rates'!K$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,11)))\n*$R213","v":23643.1976},{"$f":"(($D213*'fnd base rates'!L$107)\n+($E213*'fnd base rates'!L$108)\n+($F213*'fnd base rates'!L$109)\n+($G213*'fnd base rates'!L$110)\n+($H213*'fnd base rates'!L$111)\n+($I213*'fnd base rates'!L$112)\n+($J213*'fnd base rates'!L$113)\n+($K213*'fnd base rates'!L$114)\n+($M213*'fnd base rates'!L$116)\n+($N213*'fnd base rates'!L$117)\n+($O213*'fnd base rates'!L$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,12)))","v":31145.393600000003},{"$f":"(($D213*'fnd base rates'!M$107)\n+($E213*'fnd base rates'!M$108)\n+($F213*'fnd base rates'!M$109)\n+($G213*'fnd base rates'!M$110)\n+($H213*'fnd base rates'!M$111)\n+($I213*'fnd base rates'!M$112)\n+($J213*'fnd base rates'!M$113)\n+($K213*'fnd base rates'!M$114)\n+($M213*'fnd base rates'!M$116)\n+($N213*'fnd base rates'!M$117)\n+($O213*'fnd base rates'!M$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,13)))","v":0},203909.13819999999,null,432712261,"432","712","261",1,20,203909.13819999999,10195,0,10195,null,null,null,null,null,10195,0,10195,null,null,{"$f":"BC213-BA213","v":0}]
[432,432712300,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D214","v":0},{"$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":0},{"$f":"'fnd enro'!J214","v":0},{"$f":"'fnd enro'!K214","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L214","v":0},{"$f":"'fnd enro'!M214","v":0},{"$f":"'fnd enro'!N214","v":0},{"$f":"'fnd enro'!O214","v":0},{"$f":"'fnd enro'!P214","v":0},{"$f":"'fnd enro'!R214","v":1},1,{"$f":"VALUE('fnd enro'!Q214)","v":9},null,{"$f":"(($D214*'fnd base rates'!C$107)\n+($E214*'fnd base rates'!C$108)\n+($F214*'fnd base rates'!C$109)\n+($G214*'fnd base rates'!C$110)\n+($H214*'fnd base rates'!C$111)\n+($I214*'fnd base rates'!C$112)\n+($J214*'fnd base rates'!C$113)\n+($K214*'fnd base rates'!C$114)\n+($M214*'fnd base rates'!C$116)\n+($N214*'fnd base rates'!C$117)\n+($O214*'fnd base rates'!C$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,3)))\n*$R214","v":536.46134600000005},{"$f":"(($D214*'fnd base rates'!D$107)\n+($E214*'fnd base rates'!D$108)\n+($F214*'fnd base rates'!D$109)\n+($G214*'fnd base rates'!D$110)\n+($H214*'fnd base rates'!D$111)\n+($I214*'fnd base rates'!D$112)\n+($J214*'fnd base rates'!D$113)\n+($K214*'fnd base rates'!D$114)\n+($M214*'fnd base rates'!D$116)\n+($N214*'fnd base rates'!D$117)\n+($O214*'fnd base rates'!D$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,4)))\n*$R214","v":765.08},{"$f":"(($D214*'fnd base rates'!E$107)\n+($E214*'fnd base rates'!E$108)\n+($F214*'fnd base rates'!E$109)\n+($G214*'fnd base rates'!E$110)\n+($H214*'fnd base rates'!E$111)\n+($I214*'fnd base rates'!E$112)\n+($J214*'fnd base rates'!E$113)\n+($K214*'fnd base rates'!E$114)\n+($M214*'fnd base rates'!E$116)\n+($N214*'fnd base rates'!E$117)\n+($O214*'fnd base rates'!E$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,5)))\n*$R214","v":3459.480376},{"$f":"(($D214*'fnd base rates'!F$107)\n+($E214*'fnd base rates'!F$108)\n+($F214*'fnd base rates'!F$109)\n+($G214*'fnd base rates'!F$110)\n+($H214*'fnd base rates'!F$111)\n+($I214*'fnd base rates'!F$112)\n+($J214*'fnd base rates'!F$113)\n+($K214*'fnd base rates'!F$114)\n+($M214*'fnd base rates'!F$116)\n+($N214*'fnd base rates'!F$117)\n+($O214*'fnd base rates'!F$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,6)))\n*$R214","v":995.37641200000007},{"$f":"(($D214*'fnd base rates'!G$107)\n+($E214*'fnd base rates'!G$108)\n+($F214*'fnd base rates'!G$109)\n+($G214*'fnd base rates'!G$110)\n+($H214*'fnd base rates'!G$111)\n+($I214*'fnd base rates'!G$112)\n+($J214*'fnd base rates'!G$113)\n+($K214*'fnd base rates'!G$114)\n+($M214*'fnd base rates'!G$116)\n+($N214*'fnd base rates'!G$117)\n+($O214*'fnd base rates'!G$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,7)))\n*$R214","v":168.453282},{"$f":"(($D214*'fnd base rates'!H$107)\n+($E214*'fnd base rates'!H$108)\n+($F214*'fnd base rates'!H$109)\n+($G214*'fnd base rates'!H$110)\n+($H214*'fnd base rates'!H$111)\n+($I214*'fnd base rates'!H$112)\n+($J214*'fnd base rates'!H$113)\n+($K214*'fnd base rates'!H$114)\n+($M214*'fnd base rates'!H$116)\n+($N214*'fnd base rates'!H$117)\n+($O214*'fnd base rates'!H$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D214*'fnd base rates'!I$107)\n+($E214*'fnd base rates'!I$108)\n+($F214*'fnd base rates'!I$109)\n+($G214*'fnd base rates'!I$110)\n+($H214*'fnd base rates'!I$111)\n+($I214*'fnd base rates'!I$112)\n+($J214*'fnd base rates'!I$113)\n+($K214*'fnd base rates'!I$114)\n+($M214*'fnd base rates'!I$116)\n+($N214*'fnd base rates'!I$117)\n+($O214*'fnd base rates'!I$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,9)))\n*$R214","v":362.69},{"$f":"(($D214*'fnd base rates'!J$107)\n+($E214*'fnd base rates'!J$108)\n+($F214*'fnd base rates'!J$109)\n+($G214*'fnd base rates'!J$110)\n+($H214*'fnd base rates'!J$111)\n+($I214*'fnd base rates'!J$112)\n+($J214*'fnd base rates'!J$113)\n+($K214*'fnd base rates'!J$114)\n+($M214*'fnd base rates'!J$116)\n+($N214*'fnd base rates'!J$117)\n+($O214*'fnd base rates'!J$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,10)))\n*$R214","v":248.81},{"$f":"(($D214*'fnd base rates'!K$107)\n+($E214*'fnd base rates'!K$108)\n+($F214*'fnd base rates'!K$109)\n+($G214*'fnd base rates'!K$110)\n+($H214*'fnd base rates'!K$111)\n+($I214*'fnd base rates'!K$112)\n+($J214*'fnd base rates'!K$113)\n+($K214*'fnd base rates'!K$114)\n+($M214*'fnd base rates'!K$116)\n+($N214*'fnd base rates'!K$117)\n+($O214*'fnd base rates'!K$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,11)))\n*$R214","v":1182.1598799999999},{"$f":"(($D214*'fnd base rates'!L$107)\n+($E214*'fnd base rates'!L$108)\n+($F214*'fnd base rates'!L$109)\n+($G214*'fnd base rates'!L$110)\n+($H214*'fnd base rates'!L$111)\n+($I214*'fnd base rates'!L$112)\n+($J214*'fnd base rates'!L$113)\n+($K214*'fnd base rates'!L$114)\n+($M214*'fnd base rates'!L$116)\n+($N214*'fnd base rates'!L$117)\n+($O214*'fnd base rates'!L$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D214*'fnd base rates'!M$107)\n+($E214*'fnd base rates'!M$108)\n+($F214*'fnd base rates'!M$109)\n+($G214*'fnd base rates'!M$110)\n+($H214*'fnd base rates'!M$111)\n+($I214*'fnd base rates'!M$112)\n+($J214*'fnd base rates'!M$113)\n+($K214*'fnd base rates'!M$114)\n+($M214*'fnd base rates'!M$116)\n+($N214*'fnd base rates'!M$117)\n+($O214*'fnd base rates'!M$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,432712300,"432","712","300",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC214-BA214","v":0}]
[432,432712645,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D215","v":0},{"$f":"'fnd enro'!E215","v":0},{"$f":"'fnd enro'!F215","v":0},{"$f":"'fnd enro'!G215","v":0},{"$f":"'fnd enro'!H215","v":51},{"$f":"'fnd enro'!I215","v":0},{"$f":"'fnd enro'!J215","v":0},{"$f":"'fnd enro'!K215","v":1.9685999999999999},{"$f":"'fnd enro'!L215","v":0},{"$f":"'fnd enro'!M215","v":0},{"$f":"'fnd enro'!N215","v":0},{"$f":"'fnd enro'!O215","v":0},{"$f":"'fnd enro'!P215","v":17},{"$f":"'fnd enro'!R215","v":51},1,{"$f":"VALUE('fnd enro'!Q215)","v":10},null,{"$f":"(($D215*'fnd base rates'!C$107)\n+($E215*'fnd base rates'!C$108)\n+($F215*'fnd base rates'!C$109)\n+($G215*'fnd base rates'!C$110)\n+($H215*'fnd base rates'!C$111)\n+($I215*'fnd base rates'!C$112)\n+($J215*'fnd base rates'!C$113)\n+($K215*'fnd base rates'!C$114)\n+($M215*'fnd base rates'!C$116)\n+($N215*'fnd base rates'!C$117)\n+($O215*'fnd base rates'!C$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,3)))\n*$R215","v":28707.798645999999},{"$f":"(($D215*'fnd base rates'!D$107)\n+($E215*'fnd base rates'!D$108)\n+($F215*'fnd base rates'!D$109)\n+($G215*'fnd base rates'!D$110)\n+($H215*'fnd base rates'!D$111)\n+($I215*'fnd base rates'!D$112)\n+($J215*'fnd base rates'!D$113)\n+($K215*'fnd base rates'!D$114)\n+($M215*'fnd base rates'!D$116)\n+($N215*'fnd base rates'!D$117)\n+($O215*'fnd base rates'!D$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,4)))\n*$R215","v":45407.68},{"$f":"(($D215*'fnd base rates'!E$107)\n+($E215*'fnd base rates'!E$108)\n+($F215*'fnd base rates'!E$109)\n+($G215*'fnd base rates'!E$110)\n+($H215*'fnd base rates'!E$111)\n+($I215*'fnd base rates'!E$112)\n+($J215*'fnd base rates'!E$113)\n+($K215*'fnd base rates'!E$114)\n+($M215*'fnd base rates'!E$116)\n+($N215*'fnd base rates'!E$117)\n+($O215*'fnd base rates'!E$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,5)))\n*$R215","v":238796.97917600002},{"$f":"(($D215*'fnd base rates'!F$107)\n+($E215*'fnd base rates'!F$108)\n+($F215*'fnd base rates'!F$109)\n+($G215*'fnd base rates'!F$110)\n+($H215*'fnd base rates'!F$111)\n+($I215*'fnd base rates'!F$112)\n+($J215*'fnd base rates'!F$113)\n+($K215*'fnd base rates'!F$114)\n+($M215*'fnd base rates'!F$116)\n+($N215*'fnd base rates'!F$117)\n+($O215*'fnd base rates'!F$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,6)))\n*$R215","v":50764.197012000004},{"$f":"(($D215*'fnd base rates'!G$107)\n+($E215*'fnd base rates'!G$108)\n+($F215*'fnd base rates'!G$109)\n+($G215*'fnd base rates'!G$110)\n+($H215*'fnd base rates'!G$111)\n+($I215*'fnd base rates'!G$112)\n+($J215*'fnd base rates'!G$113)\n+($K215*'fnd base rates'!G$114)\n+($M215*'fnd base rates'!G$116)\n+($N215*'fnd base rates'!G$117)\n+($O215*'fnd base rates'!G$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,7)))\n*$R215","v":11616.607382},{"$f":"(($D215*'fnd base rates'!H$107)\n+($E215*'fnd base rates'!H$108)\n+($F215*'fnd base rates'!H$109)\n+($G215*'fnd base rates'!H$110)\n+($H215*'fnd base rates'!H$111)\n+($I215*'fnd base rates'!H$112)\n+($J215*'fnd base rates'!H$113)\n+($K215*'fnd base rates'!H$114)\n+($M215*'fnd base rates'!H$116)\n+($N215*'fnd base rates'!H$117)\n+($O215*'fnd base rates'!H$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,8)))","v":27159.145633999997},{"$f":"(($D215*'fnd base rates'!I$107)\n+($E215*'fnd base rates'!I$108)\n+($F215*'fnd base rates'!I$109)\n+($G215*'fnd base rates'!I$110)\n+($H215*'fnd base rates'!I$111)\n+($I215*'fnd base rates'!I$112)\n+($J215*'fnd base rates'!I$113)\n+($K215*'fnd base rates'!I$114)\n+($M215*'fnd base rates'!I$116)\n+($N215*'fnd base rates'!I$117)\n+($O215*'fnd base rates'!I$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,9)))\n*$R215","v":21022.54},{"$f":"(($D215*'fnd base rates'!J$107)\n+($E215*'fnd base rates'!J$108)\n+($F215*'fnd base rates'!J$109)\n+($G215*'fnd base rates'!J$110)\n+($H215*'fnd base rates'!J$111)\n+($I215*'fnd base rates'!J$112)\n+($J215*'fnd base rates'!J$113)\n+($K215*'fnd base rates'!J$114)\n+($M215*'fnd base rates'!J$116)\n+($N215*'fnd base rates'!J$117)\n+($O215*'fnd base rates'!J$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,10)))\n*$R215","v":25811.439999999999},{"$f":"(($D215*'fnd base rates'!K$107)\n+($E215*'fnd base rates'!K$108)\n+($F215*'fnd base rates'!K$109)\n+($G215*'fnd base rates'!K$110)\n+($H215*'fnd base rates'!K$111)\n+($I215*'fnd base rates'!K$112)\n+($J215*'fnd base rates'!K$113)\n+($K215*'fnd base rates'!K$114)\n+($M215*'fnd base rates'!K$116)\n+($N215*'fnd base rates'!K$117)\n+($O215*'fnd base rates'!K$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,11)))\n*$R215","v":60290.153879999998},{"$f":"(($D215*'fnd base rates'!L$107)\n+($E215*'fnd base rates'!L$108)\n+($F215*'fnd base rates'!L$109)\n+($G215*'fnd base rates'!L$110)\n+($H215*'fnd base rates'!L$111)\n+($I215*'fnd base rates'!L$112)\n+($J215*'fnd base rates'!L$113)\n+($K215*'fnd base rates'!L$114)\n+($M215*'fnd base rates'!L$116)\n+($N215*'fnd base rates'!L$117)\n+($O215*'fnd base rates'!L$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,12)))","v":87224.110679999998},{"$f":"(($D215*'fnd base rates'!M$107)\n+($E215*'fnd base rates'!M$108)\n+($F215*'fnd base rates'!M$109)\n+($G215*'fnd base rates'!M$110)\n+($H215*'fnd base rates'!M$111)\n+($I215*'fnd base rates'!M$112)\n+($J215*'fnd base rates'!M$113)\n+($K215*'fnd base rates'!M$114)\n+($M215*'fnd base rates'!M$116)\n+($N215*'fnd base rates'!M$117)\n+($O215*'fnd base rates'!M$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,13)))","v":0},596800.6524100001,null,432712645,"432","712","645",1,51,596800.6524100001,11702,0,11702,null,null,null,null,null,11702,0,11702,null,null,{"$f":"BC215-BA215","v":0}]
[432,432712660,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D216","v":0},{"$f":"'fnd enro'!E216","v":0},{"$f":"'fnd enro'!F216","v":0},{"$f":"'fnd enro'!G216","v":0},{"$f":"'fnd enro'!H216","v":78},{"$f":"'fnd enro'!I216","v":0},{"$f":"'fnd enro'!J216","v":0},{"$f":"'fnd enro'!K216","v":3.0108000000000001},{"$f":"'fnd enro'!L216","v":0},{"$f":"'fnd enro'!M216","v":0},{"$f":"'fnd enro'!N216","v":0},{"$f":"'fnd enro'!O216","v":0},{"$f":"'fnd enro'!P216","v":26},{"$f":"'fnd enro'!R216","v":78},1,{"$f":"VALUE('fnd enro'!Q216)","v":7},null,{"$f":"(($D216*'fnd base rates'!C$107)\n+($E216*'fnd base rates'!C$108)\n+($F216*'fnd base rates'!C$109)\n+($G216*'fnd base rates'!C$110)\n+($H216*'fnd base rates'!C$111)\n+($I216*'fnd base rates'!C$112)\n+($J216*'fnd base rates'!C$113)\n+($K216*'fnd base rates'!C$114)\n+($M216*'fnd base rates'!C$116)\n+($N216*'fnd base rates'!C$117)\n+($O216*'fnd base rates'!C$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,3)))\n*$R216","v":43628.624988000003},{"$f":"(($D216*'fnd base rates'!D$107)\n+($E216*'fnd base rates'!D$108)\n+($F216*'fnd base rates'!D$109)\n+($G216*'fnd base rates'!D$110)\n+($H216*'fnd base rates'!D$111)\n+($I216*'fnd base rates'!D$112)\n+($J216*'fnd base rates'!D$113)\n+($K216*'fnd base rates'!D$114)\n+($M216*'fnd base rates'!D$116)\n+($N216*'fnd base rates'!D$117)\n+($O216*'fnd base rates'!D$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,4)))\n*$R216","v":68131.960000000006},{"$f":"(($D216*'fnd base rates'!E$107)\n+($E216*'fnd base rates'!E$108)\n+($F216*'fnd base rates'!E$109)\n+($G216*'fnd base rates'!E$110)\n+($H216*'fnd base rates'!E$111)\n+($I216*'fnd base rates'!E$112)\n+($J216*'fnd base rates'!E$113)\n+($K216*'fnd base rates'!E$114)\n+($M216*'fnd base rates'!E$116)\n+($N216*'fnd base rates'!E$117)\n+($O216*'fnd base rates'!E$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,5)))\n*$R216","v":352385.04932799999},{"$f":"(($D216*'fnd base rates'!F$107)\n+($E216*'fnd base rates'!F$108)\n+($F216*'fnd base rates'!F$109)\n+($G216*'fnd base rates'!F$110)\n+($H216*'fnd base rates'!F$111)\n+($I216*'fnd base rates'!F$112)\n+($J216*'fnd base rates'!F$113)\n+($K216*'fnd base rates'!F$114)\n+($M216*'fnd base rates'!F$116)\n+($N216*'fnd base rates'!F$117)\n+($O216*'fnd base rates'!F$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,6)))\n*$R216","v":77639.360136000003},{"$f":"(($D216*'fnd base rates'!G$107)\n+($E216*'fnd base rates'!G$108)\n+($F216*'fnd base rates'!G$109)\n+($G216*'fnd base rates'!G$110)\n+($H216*'fnd base rates'!G$111)\n+($I216*'fnd base rates'!G$112)\n+($J216*'fnd base rates'!G$113)\n+($K216*'fnd base rates'!G$114)\n+($M216*'fnd base rates'!G$116)\n+($N216*'fnd base rates'!G$117)\n+($O216*'fnd base rates'!G$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,7)))\n*$R216","v":17143.875996000002},{"$f":"(($D216*'fnd base rates'!H$107)\n+($E216*'fnd base rates'!H$108)\n+($F216*'fnd base rates'!H$109)\n+($G216*'fnd base rates'!H$110)\n+($H216*'fnd base rates'!H$111)\n+($I216*'fnd base rates'!H$112)\n+($J216*'fnd base rates'!H$113)\n+($K216*'fnd base rates'!H$114)\n+($M216*'fnd base rates'!H$116)\n+($N216*'fnd base rates'!H$117)\n+($O216*'fnd base rates'!H$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,8)))","v":41442.096852000002},{"$f":"(($D216*'fnd base rates'!I$107)\n+($E216*'fnd base rates'!I$108)\n+($F216*'fnd base rates'!I$109)\n+($G216*'fnd base rates'!I$110)\n+($H216*'fnd base rates'!I$111)\n+($I216*'fnd base rates'!I$112)\n+($J216*'fnd base rates'!I$113)\n+($K216*'fnd base rates'!I$114)\n+($M216*'fnd base rates'!I$116)\n+($N216*'fnd base rates'!I$117)\n+($O216*'fnd base rates'!I$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,9)))\n*$R216","v":31632.38},{"$f":"(($D216*'fnd base rates'!J$107)\n+($E216*'fnd base rates'!J$108)\n+($F216*'fnd base rates'!J$109)\n+($G216*'fnd base rates'!J$110)\n+($H216*'fnd base rates'!J$111)\n+($I216*'fnd base rates'!J$112)\n+($J216*'fnd base rates'!J$113)\n+($K216*'fnd base rates'!J$114)\n+($M216*'fnd base rates'!J$116)\n+($N216*'fnd base rates'!J$117)\n+($O216*'fnd base rates'!J$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,10)))\n*$R216","v":36775.96},{"$f":"(($D216*'fnd base rates'!K$107)\n+($E216*'fnd base rates'!K$108)\n+($F216*'fnd base rates'!K$109)\n+($G216*'fnd base rates'!K$110)\n+($H216*'fnd base rates'!K$111)\n+($I216*'fnd base rates'!K$112)\n+($J216*'fnd base rates'!K$113)\n+($K216*'fnd base rates'!K$114)\n+($M216*'fnd base rates'!K$116)\n+($N216*'fnd base rates'!K$117)\n+($O216*'fnd base rates'!K$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,11)))\n*$R216","v":92208.470639999985},{"$f":"(($D216*'fnd base rates'!L$107)\n+($E216*'fnd base rates'!L$108)\n+($F216*'fnd base rates'!L$109)\n+($G216*'fnd base rates'!L$110)\n+($H216*'fnd base rates'!L$111)\n+($I216*'fnd base rates'!L$112)\n+($J216*'fnd base rates'!L$113)\n+($K216*'fnd base rates'!L$114)\n+($M216*'fnd base rates'!L$116)\n+($N216*'fnd base rates'!L$117)\n+($O216*'fnd base rates'!L$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,12)))","v":131325.48103999998},{"$f":"(($D216*'fnd base rates'!M$107)\n+($E216*'fnd base rates'!M$108)\n+($F216*'fnd base rates'!M$109)\n+($G216*'fnd base rates'!M$110)\n+($H216*'fnd base rates'!M$111)\n+($I216*'fnd base rates'!M$112)\n+($J216*'fnd base rates'!M$113)\n+($K216*'fnd base rates'!M$114)\n+($M216*'fnd base rates'!M$116)\n+($N216*'fnd base rates'!M$117)\n+($O216*'fnd base rates'!M$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,13)))","v":0},892313.25897999993,null,432712660,"432","712","660",1,78,892313.25897999993,11440,0,11440,null,null,null,null,null,11440,0,11440,null,null,{"$f":"BC216-BA216","v":0}]
[432,432712712,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D217","v":0},{"$f":"'fnd enro'!E217","v":0},{"$f":"'fnd enro'!F217","v":0},{"$f":"'fnd enro'!G217","v":0},{"$f":"'fnd enro'!H217","v":16},{"$f":"'fnd enro'!I217","v":0},{"$f":"'fnd enro'!J217","v":0},{"$f":"'fnd enro'!K217","v":0.61760000000000004},{"$f":"'fnd enro'!L217","v":0},{"$f":"'fnd enro'!M217","v":0},{"$f":"'fnd enro'!N217","v":0},{"$f":"'fnd enro'!O217","v":0},{"$f":"'fnd enro'!P217","v":6},{"$f":"'fnd enro'!R217","v":16},1,{"$f":"VALUE('fnd enro'!Q217)","v":7},null,{"$f":"(($D217*'fnd base rates'!C$107)\n+($E217*'fnd base rates'!C$108)\n+($F217*'fnd base rates'!C$109)\n+($G217*'fnd base rates'!C$110)\n+($H217*'fnd base rates'!C$111)\n+($I217*'fnd base rates'!C$112)\n+($J217*'fnd base rates'!C$113)\n+($K217*'fnd base rates'!C$114)\n+($M217*'fnd base rates'!C$116)\n+($N217*'fnd base rates'!C$117)\n+($O217*'fnd base rates'!C$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,3)))\n*$R217","v":8995.2215360000009},{"$f":"(($D217*'fnd base rates'!D$107)\n+($E217*'fnd base rates'!D$108)\n+($F217*'fnd base rates'!D$109)\n+($G217*'fnd base rates'!D$110)\n+($H217*'fnd base rates'!D$111)\n+($I217*'fnd base rates'!D$112)\n+($J217*'fnd base rates'!D$113)\n+($K217*'fnd base rates'!D$114)\n+($M217*'fnd base rates'!D$116)\n+($N217*'fnd base rates'!D$117)\n+($O217*'fnd base rates'!D$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,4)))\n*$R217","v":14192.6},{"$f":"(($D217*'fnd base rates'!E$107)\n+($E217*'fnd base rates'!E$108)\n+($F217*'fnd base rates'!E$109)\n+($G217*'fnd base rates'!E$110)\n+($H217*'fnd base rates'!E$111)\n+($I217*'fnd base rates'!E$112)\n+($J217*'fnd base rates'!E$113)\n+($K217*'fnd base rates'!E$114)\n+($M217*'fnd base rates'!E$116)\n+($N217*'fnd base rates'!E$117)\n+($O217*'fnd base rates'!E$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,5)))\n*$R217","v":74400.666016000003},{"$f":"(($D217*'fnd base rates'!F$107)\n+($E217*'fnd base rates'!F$108)\n+($F217*'fnd base rates'!F$109)\n+($G217*'fnd base rates'!F$110)\n+($H217*'fnd base rates'!F$111)\n+($I217*'fnd base rates'!F$112)\n+($J217*'fnd base rates'!F$113)\n+($K217*'fnd base rates'!F$114)\n+($M217*'fnd base rates'!F$116)\n+($N217*'fnd base rates'!F$117)\n+($O217*'fnd base rates'!F$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,6)))\n*$R217","v":15926.022592000001},{"$f":"(($D217*'fnd base rates'!G$107)\n+($E217*'fnd base rates'!G$108)\n+($F217*'fnd base rates'!G$109)\n+($G217*'fnd base rates'!G$110)\n+($H217*'fnd base rates'!G$111)\n+($I217*'fnd base rates'!G$112)\n+($J217*'fnd base rates'!G$113)\n+($K217*'fnd base rates'!G$114)\n+($M217*'fnd base rates'!G$116)\n+($N217*'fnd base rates'!G$117)\n+($O217*'fnd base rates'!G$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,7)))\n*$R217","v":3619.3725119999999},{"$f":"(($D217*'fnd base rates'!H$107)\n+($E217*'fnd base rates'!H$108)\n+($F217*'fnd base rates'!H$109)\n+($G217*'fnd base rates'!H$110)\n+($H217*'fnd base rates'!H$111)\n+($I217*'fnd base rates'!H$112)\n+($J217*'fnd base rates'!H$113)\n+($K217*'fnd base rates'!H$114)\n+($M217*'fnd base rates'!H$116)\n+($N217*'fnd base rates'!H$117)\n+($O217*'fnd base rates'!H$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,8)))","v":8516.6829440000001},{"$f":"(($D217*'fnd base rates'!I$107)\n+($E217*'fnd base rates'!I$108)\n+($F217*'fnd base rates'!I$109)\n+($G217*'fnd base rates'!I$110)\n+($H217*'fnd base rates'!I$111)\n+($I217*'fnd base rates'!I$112)\n+($J217*'fnd base rates'!I$113)\n+($K217*'fnd base rates'!I$114)\n+($M217*'fnd base rates'!I$116)\n+($N217*'fnd base rates'!I$117)\n+($O217*'fnd base rates'!I$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,9)))\n*$R217","v":6574.4},{"$f":"(($D217*'fnd base rates'!J$107)\n+($E217*'fnd base rates'!J$108)\n+($F217*'fnd base rates'!J$109)\n+($G217*'fnd base rates'!J$110)\n+($H217*'fnd base rates'!J$111)\n+($I217*'fnd base rates'!J$112)\n+($J217*'fnd base rates'!J$113)\n+($K217*'fnd base rates'!J$114)\n+($M217*'fnd base rates'!J$116)\n+($N217*'fnd base rates'!J$117)\n+($O217*'fnd base rates'!J$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,10)))\n*$R217","v":7989.1399999999994},{"$f":"(($D217*'fnd base rates'!K$107)\n+($E217*'fnd base rates'!K$108)\n+($F217*'fnd base rates'!K$109)\n+($G217*'fnd base rates'!K$110)\n+($H217*'fnd base rates'!K$111)\n+($I217*'fnd base rates'!K$112)\n+($J217*'fnd base rates'!K$113)\n+($K217*'fnd base rates'!K$114)\n+($M217*'fnd base rates'!K$116)\n+($N217*'fnd base rates'!K$117)\n+($O217*'fnd base rates'!K$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,11)))\n*$R217","v":18914.558079999999},{"$f":"(($D217*'fnd base rates'!L$107)\n+($E217*'fnd base rates'!L$108)\n+($F217*'fnd base rates'!L$109)\n+($G217*'fnd base rates'!L$110)\n+($H217*'fnd base rates'!L$111)\n+($I217*'fnd base rates'!L$112)\n+($J217*'fnd base rates'!L$113)\n+($K217*'fnd base rates'!L$114)\n+($M217*'fnd base rates'!L$116)\n+($N217*'fnd base rates'!L$117)\n+($O217*'fnd base rates'!L$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,12)))","v":27280.926879999999},{"$f":"(($D217*'fnd base rates'!M$107)\n+($E217*'fnd base rates'!M$108)\n+($F217*'fnd base rates'!M$109)\n+($G217*'fnd base rates'!M$110)\n+($H217*'fnd base rates'!M$111)\n+($I217*'fnd base rates'!M$112)\n+($J217*'fnd base rates'!M$113)\n+($K217*'fnd base rates'!M$114)\n+($M217*'fnd base rates'!M$116)\n+($N217*'fnd base rates'!M$117)\n+($O217*'fnd base rates'!M$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,13)))","v":0},186409.59055999998,null,432712712,"432","712","712",1,16,186409.59055999998,11651,0,11651,null,null,null,null,null,11651,0,11651,null,null,{"$f":"BC217-BA217","v":0}]
[435,435301009,"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":0},{"$f":"'fnd enro'!H218","v":0},{"$f":"'fnd enro'!I218","v":2},{"$f":"'fnd enro'!J218","v":0},{"$f":"'fnd enro'!K218","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L218","v":0},{"$f":"'fnd enro'!M218","v":0},{"$f":"'fnd enro'!N218","v":0},{"$f":"'fnd enro'!O218","v":0},{"$f":"'fnd enro'!P218","v":0},{"$f":"'fnd enro'!R218","v":2},1,{"$f":"VALUE('fnd enro'!Q218)","v":3},null,{"$f":"(($D218*'fnd base rates'!C$107)\n+($E218*'fnd base rates'!C$108)\n+($F218*'fnd base rates'!C$109)\n+($G218*'fnd base rates'!C$110)\n+($H218*'fnd base rates'!C$111)\n+($I218*'fnd base rates'!C$112)\n+($J218*'fnd base rates'!C$113)\n+($K218*'fnd base rates'!C$114)\n+($M218*'fnd base rates'!C$116)\n+($N218*'fnd base rates'!C$117)\n+($O218*'fnd base rates'!C$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,3)))\n*$R218","v":1072.9226920000001},{"$f":"(($D218*'fnd base rates'!D$107)\n+($E218*'fnd base rates'!D$108)\n+($F218*'fnd base rates'!D$109)\n+($G218*'fnd base rates'!D$110)\n+($H218*'fnd base rates'!D$111)\n+($I218*'fnd base rates'!D$112)\n+($J218*'fnd base rates'!D$113)\n+($K218*'fnd base rates'!D$114)\n+($M218*'fnd base rates'!D$116)\n+($N218*'fnd base rates'!D$117)\n+($O218*'fnd base rates'!D$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,4)))\n*$R218","v":1530.16},{"$f":"(($D218*'fnd base rates'!E$107)\n+($E218*'fnd base rates'!E$108)\n+($F218*'fnd base rates'!E$109)\n+($G218*'fnd base rates'!E$110)\n+($H218*'fnd base rates'!E$111)\n+($I218*'fnd base rates'!E$112)\n+($J218*'fnd base rates'!E$113)\n+($K218*'fnd base rates'!E$114)\n+($M218*'fnd base rates'!E$116)\n+($N218*'fnd base rates'!E$117)\n+($O218*'fnd base rates'!E$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,5)))\n*$R218","v":9824.4007519999996},{"$f":"(($D218*'fnd base rates'!F$107)\n+($E218*'fnd base rates'!F$108)\n+($F218*'fnd base rates'!F$109)\n+($G218*'fnd base rates'!F$110)\n+($H218*'fnd base rates'!F$111)\n+($I218*'fnd base rates'!F$112)\n+($J218*'fnd base rates'!F$113)\n+($K218*'fnd base rates'!F$114)\n+($M218*'fnd base rates'!F$116)\n+($N218*'fnd base rates'!F$117)\n+($O218*'fnd base rates'!F$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,6)))\n*$R218","v":1773.7728240000001},{"$f":"(($D218*'fnd base rates'!G$107)\n+($E218*'fnd base rates'!G$108)\n+($F218*'fnd base rates'!G$109)\n+($G218*'fnd base rates'!G$110)\n+($H218*'fnd base rates'!G$111)\n+($I218*'fnd base rates'!G$112)\n+($J218*'fnd base rates'!G$113)\n+($K218*'fnd base rates'!G$114)\n+($M218*'fnd base rates'!G$116)\n+($N218*'fnd base rates'!G$117)\n+($O218*'fnd base rates'!G$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,7)))\n*$R218","v":327.76656399999996},{"$f":"(($D218*'fnd base rates'!H$107)\n+($E218*'fnd base rates'!H$108)\n+($F218*'fnd base rates'!H$109)\n+($G218*'fnd base rates'!H$110)\n+($H218*'fnd base rates'!H$111)\n+($I218*'fnd base rates'!H$112)\n+($J218*'fnd base rates'!H$113)\n+($K218*'fnd base rates'!H$114)\n+($M218*'fnd base rates'!H$116)\n+($N218*'fnd base rates'!H$117)\n+($O218*'fnd base rates'!H$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D218*'fnd base rates'!I$107)\n+($E218*'fnd base rates'!I$108)\n+($F218*'fnd base rates'!I$109)\n+($G218*'fnd base rates'!I$110)\n+($H218*'fnd base rates'!I$111)\n+($I218*'fnd base rates'!I$112)\n+($J218*'fnd base rates'!I$113)\n+($K218*'fnd base rates'!I$114)\n+($M218*'fnd base rates'!I$116)\n+($N218*'fnd base rates'!I$117)\n+($O218*'fnd base rates'!I$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,9)))\n*$R218","v":851.88},{"$f":"(($D218*'fnd base rates'!J$107)\n+($E218*'fnd base rates'!J$108)\n+($F218*'fnd base rates'!J$109)\n+($G218*'fnd base rates'!J$110)\n+($H218*'fnd base rates'!J$111)\n+($I218*'fnd base rates'!J$112)\n+($J218*'fnd base rates'!J$113)\n+($K218*'fnd base rates'!J$114)\n+($M218*'fnd base rates'!J$116)\n+($N218*'fnd base rates'!J$117)\n+($O218*'fnd base rates'!J$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,10)))\n*$R218","v":1147.5},{"$f":"(($D218*'fnd base rates'!K$107)\n+($E218*'fnd base rates'!K$108)\n+($F218*'fnd base rates'!K$109)\n+($G218*'fnd base rates'!K$110)\n+($H218*'fnd base rates'!K$111)\n+($I218*'fnd base rates'!K$112)\n+($J218*'fnd base rates'!K$113)\n+($K218*'fnd base rates'!K$114)\n+($M218*'fnd base rates'!K$116)\n+($N218*'fnd base rates'!K$117)\n+($O218*'fnd base rates'!K$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,11)))\n*$R218","v":2300.11976},{"$f":"(($D218*'fnd base rates'!L$107)\n+($E218*'fnd base rates'!L$108)\n+($F218*'fnd base rates'!L$109)\n+($G218*'fnd base rates'!L$110)\n+($H218*'fnd base rates'!L$111)\n+($I218*'fnd base rates'!L$112)\n+($J218*'fnd base rates'!L$113)\n+($K218*'fnd base rates'!L$114)\n+($M218*'fnd base rates'!L$116)\n+($N218*'fnd base rates'!L$117)\n+($O218*'fnd base rates'!L$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D218*'fnd base rates'!M$107)\n+($E218*'fnd base rates'!M$108)\n+($F218*'fnd base rates'!M$109)\n+($G218*'fnd base rates'!M$110)\n+($H218*'fnd base rates'!M$111)\n+($I218*'fnd base rates'!M$112)\n+($J218*'fnd base rates'!M$113)\n+($K218*'fnd base rates'!M$114)\n+($M218*'fnd base rates'!M$116)\n+($N218*'fnd base rates'!M$117)\n+($O218*'fnd base rates'!M$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,13)))","v":0},23222.933819999998,null,435301009,"435","301","009",1,2,23222.933819999998,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC218-BA218","v":0}]
[435,435301031,"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":7},{"$f":"'fnd enro'!H219","v":21},{"$f":"'fnd enro'!I219","v":30},{"$f":"'fnd enro'!J219","v":0},{"$f":"'fnd enro'!K219","v":2.2387999999999999},{"$f":"'fnd enro'!L219","v":0},{"$f":"'fnd enro'!M219","v":0},{"$f":"'fnd enro'!N219","v":1},{"$f":"'fnd enro'!O219","v":0},{"$f":"'fnd enro'!P219","v":12},{"$f":"'fnd enro'!R219","v":58},1,{"$f":"VALUE('fnd enro'!Q219)","v":5},null,{"$f":"(($D219*'fnd base rates'!C$107)\n+($E219*'fnd base rates'!C$108)\n+($F219*'fnd base rates'!C$109)\n+($G219*'fnd base rates'!C$110)\n+($H219*'fnd base rates'!C$111)\n+($I219*'fnd base rates'!C$112)\n+($J219*'fnd base rates'!C$113)\n+($K219*'fnd base rates'!C$114)\n+($M219*'fnd base rates'!C$116)\n+($N219*'fnd base rates'!C$117)\n+($O219*'fnd base rates'!C$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,3)))\n*$R219","v":31939.968068000002},{"$f":"(($D219*'fnd base rates'!D$107)\n+($E219*'fnd base rates'!D$108)\n+($F219*'fnd base rates'!D$109)\n+($G219*'fnd base rates'!D$110)\n+($H219*'fnd base rates'!D$111)\n+($I219*'fnd base rates'!D$112)\n+($J219*'fnd base rates'!D$113)\n+($K219*'fnd base rates'!D$114)\n+($M219*'fnd base rates'!D$116)\n+($N219*'fnd base rates'!D$117)\n+($O219*'fnd base rates'!D$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,4)))\n*$R219","v":47965.39},{"$f":"(($D219*'fnd base rates'!E$107)\n+($E219*'fnd base rates'!E$108)\n+($F219*'fnd base rates'!E$109)\n+($G219*'fnd base rates'!E$110)\n+($H219*'fnd base rates'!E$111)\n+($I219*'fnd base rates'!E$112)\n+($J219*'fnd base rates'!E$113)\n+($K219*'fnd base rates'!E$114)\n+($M219*'fnd base rates'!E$116)\n+($N219*'fnd base rates'!E$117)\n+($O219*'fnd base rates'!E$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,5)))\n*$R219","v":281715.25180799997},{"$f":"(($D219*'fnd base rates'!F$107)\n+($E219*'fnd base rates'!F$108)\n+($F219*'fnd base rates'!F$109)\n+($G219*'fnd base rates'!F$110)\n+($H219*'fnd base rates'!F$111)\n+($I219*'fnd base rates'!F$112)\n+($J219*'fnd base rates'!F$113)\n+($K219*'fnd base rates'!F$114)\n+($M219*'fnd base rates'!F$116)\n+($N219*'fnd base rates'!F$117)\n+($O219*'fnd base rates'!F$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,6)))\n*$R219","v":56428.451896000006},{"$f":"(($D219*'fnd base rates'!G$107)\n+($E219*'fnd base rates'!G$108)\n+($F219*'fnd base rates'!G$109)\n+($G219*'fnd base rates'!G$110)\n+($H219*'fnd base rates'!G$111)\n+($I219*'fnd base rates'!G$112)\n+($J219*'fnd base rates'!G$113)\n+($K219*'fnd base rates'!G$114)\n+($M219*'fnd base rates'!G$116)\n+($N219*'fnd base rates'!G$117)\n+($O219*'fnd base rates'!G$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,7)))\n*$R219","v":11217.150355999998},{"$f":"(($D219*'fnd base rates'!H$107)\n+($E219*'fnd base rates'!H$108)\n+($F219*'fnd base rates'!H$109)\n+($G219*'fnd base rates'!H$110)\n+($H219*'fnd base rates'!H$111)\n+($I219*'fnd base rates'!H$112)\n+($J219*'fnd base rates'!H$113)\n+($K219*'fnd base rates'!H$114)\n+($M219*'fnd base rates'!H$116)\n+($N219*'fnd base rates'!H$117)\n+($O219*'fnd base rates'!H$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,8)))","v":39879.188171999995},{"$f":"(($D219*'fnd base rates'!I$107)\n+($E219*'fnd base rates'!I$108)\n+($F219*'fnd base rates'!I$109)\n+($G219*'fnd base rates'!I$110)\n+($H219*'fnd base rates'!I$111)\n+($I219*'fnd base rates'!I$112)\n+($J219*'fnd base rates'!I$113)\n+($K219*'fnd base rates'!I$114)\n+($M219*'fnd base rates'!I$116)\n+($N219*'fnd base rates'!I$117)\n+($O219*'fnd base rates'!I$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,9)))\n*$R219","v":23964.780000000002},{"$f":"(($D219*'fnd base rates'!J$107)\n+($E219*'fnd base rates'!J$108)\n+($F219*'fnd base rates'!J$109)\n+($G219*'fnd base rates'!J$110)\n+($H219*'fnd base rates'!J$111)\n+($I219*'fnd base rates'!J$112)\n+($J219*'fnd base rates'!J$113)\n+($K219*'fnd base rates'!J$114)\n+($M219*'fnd base rates'!J$116)\n+($N219*'fnd base rates'!J$117)\n+($O219*'fnd base rates'!J$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,10)))\n*$R219","v":30522.36},{"$f":"(($D219*'fnd base rates'!K$107)\n+($E219*'fnd base rates'!K$108)\n+($F219*'fnd base rates'!K$109)\n+($G219*'fnd base rates'!K$110)\n+($H219*'fnd base rates'!K$111)\n+($I219*'fnd base rates'!K$112)\n+($J219*'fnd base rates'!K$113)\n+($K219*'fnd base rates'!K$114)\n+($M219*'fnd base rates'!K$116)\n+($N219*'fnd base rates'!K$117)\n+($O219*'fnd base rates'!K$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,11)))\n*$R219","v":67348.90303999999},{"$f":"(($D219*'fnd base rates'!L$107)\n+($E219*'fnd base rates'!L$108)\n+($F219*'fnd base rates'!L$109)\n+($G219*'fnd base rates'!L$110)\n+($H219*'fnd base rates'!L$111)\n+($I219*'fnd base rates'!L$112)\n+($J219*'fnd base rates'!L$113)\n+($K219*'fnd base rates'!L$114)\n+($M219*'fnd base rates'!L$116)\n+($N219*'fnd base rates'!L$117)\n+($O219*'fnd base rates'!L$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,12)))","v":88627.657439999995},{"$f":"(($D219*'fnd base rates'!M$107)\n+($E219*'fnd base rates'!M$108)\n+($F219*'fnd base rates'!M$109)\n+($G219*'fnd base rates'!M$110)\n+($H219*'fnd base rates'!M$111)\n+($I219*'fnd base rates'!M$112)\n+($J219*'fnd base rates'!M$113)\n+($K219*'fnd base rates'!M$114)\n+($M219*'fnd base rates'!M$116)\n+($N219*'fnd base rates'!M$117)\n+($O219*'fnd base rates'!M$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,13)))","v":0},679609.10077999998,null,435301031,"435","301","031",1,58,679609.10077999998,11717,0,11717,null,null,null,null,null,11717,0,11717,null,null,{"$f":"BC219-BA219","v":0}]
[435,435301048,"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":7.7200000000000005E-2},{"$f":"'fnd enro'!L220","v":0},{"$f":"'fnd enro'!M220","v":0},{"$f":"'fnd enro'!N220","v":0},{"$f":"'fnd enro'!O220","v":0},{"$f":"'fnd enro'!P220","v":0},{"$f":"'fnd enro'!R220","v":2},1,{"$f":"VALUE('fnd enro'!Q220)","v":4},null,{"$f":"(($D220*'fnd base rates'!C$107)\n+($E220*'fnd base rates'!C$108)\n+($F220*'fnd base rates'!C$109)\n+($G220*'fnd base rates'!C$110)\n+($H220*'fnd base rates'!C$111)\n+($I220*'fnd base rates'!C$112)\n+($J220*'fnd base rates'!C$113)\n+($K220*'fnd base rates'!C$114)\n+($M220*'fnd base rates'!C$116)\n+($N220*'fnd base rates'!C$117)\n+($O220*'fnd base rates'!C$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,3)))\n*$R220","v":1072.9226920000001},{"$f":"(($D220*'fnd base rates'!D$107)\n+($E220*'fnd base rates'!D$108)\n+($F220*'fnd base rates'!D$109)\n+($G220*'fnd base rates'!D$110)\n+($H220*'fnd base rates'!D$111)\n+($I220*'fnd base rates'!D$112)\n+($J220*'fnd base rates'!D$113)\n+($K220*'fnd base rates'!D$114)\n+($M220*'fnd base rates'!D$116)\n+($N220*'fnd base rates'!D$117)\n+($O220*'fnd base rates'!D$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,4)))\n*$R220","v":1530.16},{"$f":"(($D220*'fnd base rates'!E$107)\n+($E220*'fnd base rates'!E$108)\n+($F220*'fnd base rates'!E$109)\n+($G220*'fnd base rates'!E$110)\n+($H220*'fnd base rates'!E$111)\n+($I220*'fnd base rates'!E$112)\n+($J220*'fnd base rates'!E$113)\n+($K220*'fnd base rates'!E$114)\n+($M220*'fnd base rates'!E$116)\n+($N220*'fnd base rates'!E$117)\n+($O220*'fnd base rates'!E$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,5)))\n*$R220","v":9824.4007519999996},{"$f":"(($D220*'fnd base rates'!F$107)\n+($E220*'fnd base rates'!F$108)\n+($F220*'fnd base rates'!F$109)\n+($G220*'fnd base rates'!F$110)\n+($H220*'fnd base rates'!F$111)\n+($I220*'fnd base rates'!F$112)\n+($J220*'fnd base rates'!F$113)\n+($K220*'fnd base rates'!F$114)\n+($M220*'fnd base rates'!F$116)\n+($N220*'fnd base rates'!F$117)\n+($O220*'fnd base rates'!F$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,6)))\n*$R220","v":1773.7728240000001},{"$f":"(($D220*'fnd base rates'!G$107)\n+($E220*'fnd base rates'!G$108)\n+($F220*'fnd base rates'!G$109)\n+($G220*'fnd base rates'!G$110)\n+($H220*'fnd base rates'!G$111)\n+($I220*'fnd base rates'!G$112)\n+($J220*'fnd base rates'!G$113)\n+($K220*'fnd base rates'!G$114)\n+($M220*'fnd base rates'!G$116)\n+($N220*'fnd base rates'!G$117)\n+($O220*'fnd base rates'!G$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,7)))\n*$R220","v":327.76656399999996},{"$f":"(($D220*'fnd base rates'!H$107)\n+($E220*'fnd base rates'!H$108)\n+($F220*'fnd base rates'!H$109)\n+($G220*'fnd base rates'!H$110)\n+($H220*'fnd base rates'!H$111)\n+($I220*'fnd base rates'!H$112)\n+($J220*'fnd base rates'!H$113)\n+($K220*'fnd base rates'!H$114)\n+($M220*'fnd base rates'!H$116)\n+($N220*'fnd base rates'!H$117)\n+($O220*'fnd base rates'!H$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D220*'fnd base rates'!I$107)\n+($E220*'fnd base rates'!I$108)\n+($F220*'fnd base rates'!I$109)\n+($G220*'fnd base rates'!I$110)\n+($H220*'fnd base rates'!I$111)\n+($I220*'fnd base rates'!I$112)\n+($J220*'fnd base rates'!I$113)\n+($K220*'fnd base rates'!I$114)\n+($M220*'fnd base rates'!I$116)\n+($N220*'fnd base rates'!I$117)\n+($O220*'fnd base rates'!I$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,9)))\n*$R220","v":851.88},{"$f":"(($D220*'fnd base rates'!J$107)\n+($E220*'fnd base rates'!J$108)\n+($F220*'fnd base rates'!J$109)\n+($G220*'fnd base rates'!J$110)\n+($H220*'fnd base rates'!J$111)\n+($I220*'fnd base rates'!J$112)\n+($J220*'fnd base rates'!J$113)\n+($K220*'fnd base rates'!J$114)\n+($M220*'fnd base rates'!J$116)\n+($N220*'fnd base rates'!J$117)\n+($O220*'fnd base rates'!J$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,10)))\n*$R220","v":1147.5},{"$f":"(($D220*'fnd base rates'!K$107)\n+($E220*'fnd base rates'!K$108)\n+($F220*'fnd base rates'!K$109)\n+($G220*'fnd base rates'!K$110)\n+($H220*'fnd base rates'!K$111)\n+($I220*'fnd base rates'!K$112)\n+($J220*'fnd base rates'!K$113)\n+($K220*'fnd base rates'!K$114)\n+($M220*'fnd base rates'!K$116)\n+($N220*'fnd base rates'!K$117)\n+($O220*'fnd base rates'!K$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,11)))\n*$R220","v":2300.11976},{"$f":"(($D220*'fnd base rates'!L$107)\n+($E220*'fnd base rates'!L$108)\n+($F220*'fnd base rates'!L$109)\n+($G220*'fnd base rates'!L$110)\n+($H220*'fnd base rates'!L$111)\n+($I220*'fnd base rates'!L$112)\n+($J220*'fnd base rates'!L$113)\n+($K220*'fnd base rates'!L$114)\n+($M220*'fnd base rates'!L$116)\n+($N220*'fnd base rates'!L$117)\n+($O220*'fnd base rates'!L$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D220*'fnd base rates'!M$107)\n+($E220*'fnd base rates'!M$108)\n+($F220*'fnd base rates'!M$109)\n+($G220*'fnd base rates'!M$110)\n+($H220*'fnd base rates'!M$111)\n+($I220*'fnd base rates'!M$112)\n+($J220*'fnd base rates'!M$113)\n+($K220*'fnd base rates'!M$114)\n+($M220*'fnd base rates'!M$116)\n+($N220*'fnd base rates'!M$117)\n+($O220*'fnd base rates'!M$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,13)))","v":0},23222.933819999998,null,435301048,"435","301","048",1,2,23222.933819999998,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC220-BA220","v":0}]
[435,435301056,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D221","v":0},{"$f":"'fnd enro'!E221","v":0},{"$f":"'fnd enro'!F221","v":0},{"$f":"'fnd enro'!G221","v":14},{"$f":"'fnd enro'!H221","v":31},{"$f":"'fnd enro'!I221","v":46},{"$f":"'fnd enro'!J221","v":0},{"$f":"'fnd enro'!K221","v":3.5125999999999999},{"$f":"'fnd enro'!L221","v":0},{"$f":"'fnd enro'!M221","v":0},{"$f":"'fnd enro'!N221","v":0},{"$f":"'fnd enro'!O221","v":0},{"$f":"'fnd enro'!P221","v":12},{"$f":"'fnd enro'!R221","v":91},1,{"$f":"VALUE('fnd enro'!Q221)","v":4},null,{"$f":"(($D221*'fnd base rates'!C$107)\n+($E221*'fnd base rates'!C$108)\n+($F221*'fnd base rates'!C$109)\n+($G221*'fnd base rates'!C$110)\n+($H221*'fnd base rates'!C$111)\n+($I221*'fnd base rates'!C$112)\n+($J221*'fnd base rates'!C$113)\n+($K221*'fnd base rates'!C$114)\n+($M221*'fnd base rates'!C$116)\n+($N221*'fnd base rates'!C$117)\n+($O221*'fnd base rates'!C$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,3)))\n*$R221","v":49518.662486000001},{"$f":"(($D221*'fnd base rates'!D$107)\n+($E221*'fnd base rates'!D$108)\n+($F221*'fnd base rates'!D$109)\n+($G221*'fnd base rates'!D$110)\n+($H221*'fnd base rates'!D$111)\n+($I221*'fnd base rates'!D$112)\n+($J221*'fnd base rates'!D$113)\n+($K221*'fnd base rates'!D$114)\n+($M221*'fnd base rates'!D$116)\n+($N221*'fnd base rates'!D$117)\n+($O221*'fnd base rates'!D$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,4)))\n*$R221","v":72941.959999999992},{"$f":"(($D221*'fnd base rates'!E$107)\n+($E221*'fnd base rates'!E$108)\n+($F221*'fnd base rates'!E$109)\n+($G221*'fnd base rates'!E$110)\n+($H221*'fnd base rates'!E$111)\n+($I221*'fnd base rates'!E$112)\n+($J221*'fnd base rates'!E$113)\n+($K221*'fnd base rates'!E$114)\n+($M221*'fnd base rates'!E$116)\n+($N221*'fnd base rates'!E$117)\n+($O221*'fnd base rates'!E$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,5)))\n*$R221","v":419938.094216},{"$f":"(($D221*'fnd base rates'!F$107)\n+($E221*'fnd base rates'!F$108)\n+($F221*'fnd base rates'!F$109)\n+($G221*'fnd base rates'!F$110)\n+($H221*'fnd base rates'!F$111)\n+($I221*'fnd base rates'!F$112)\n+($J221*'fnd base rates'!F$113)\n+($K221*'fnd base rates'!F$114)\n+($M221*'fnd base rates'!F$116)\n+($N221*'fnd base rates'!F$117)\n+($O221*'fnd base rates'!F$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,6)))\n*$R221","v":89117.693492000006},{"$f":"(($D221*'fnd base rates'!G$107)\n+($E221*'fnd base rates'!G$108)\n+($F221*'fnd base rates'!G$109)\n+($G221*'fnd base rates'!G$110)\n+($H221*'fnd base rates'!G$111)\n+($I221*'fnd base rates'!G$112)\n+($J221*'fnd base rates'!G$113)\n+($K221*'fnd base rates'!G$114)\n+($M221*'fnd base rates'!G$116)\n+($N221*'fnd base rates'!G$117)\n+($O221*'fnd base rates'!G$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,7)))\n*$R221","v":16528.028662000001},{"$f":"(($D221*'fnd base rates'!H$107)\n+($E221*'fnd base rates'!H$108)\n+($F221*'fnd base rates'!H$109)\n+($G221*'fnd base rates'!H$110)\n+($H221*'fnd base rates'!H$111)\n+($I221*'fnd base rates'!H$112)\n+($J221*'fnd base rates'!H$113)\n+($K221*'fnd base rates'!H$114)\n+($M221*'fnd base rates'!H$116)\n+($N221*'fnd base rates'!H$117)\n+($O221*'fnd base rates'!H$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,8)))","v":61887.342993999999},{"$f":"(($D221*'fnd base rates'!I$107)\n+($E221*'fnd base rates'!I$108)\n+($F221*'fnd base rates'!I$109)\n+($G221*'fnd base rates'!I$110)\n+($H221*'fnd base rates'!I$111)\n+($I221*'fnd base rates'!I$112)\n+($J221*'fnd base rates'!I$113)\n+($K221*'fnd base rates'!I$114)\n+($M221*'fnd base rates'!I$116)\n+($N221*'fnd base rates'!I$117)\n+($O221*'fnd base rates'!I$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,9)))\n*$R221","v":36437.85},{"$f":"(($D221*'fnd base rates'!J$107)\n+($E221*'fnd base rates'!J$108)\n+($F221*'fnd base rates'!J$109)\n+($G221*'fnd base rates'!J$110)\n+($H221*'fnd base rates'!J$111)\n+($I221*'fnd base rates'!J$112)\n+($J221*'fnd base rates'!J$113)\n+($K221*'fnd base rates'!J$114)\n+($M221*'fnd base rates'!J$116)\n+($N221*'fnd base rates'!J$117)\n+($O221*'fnd base rates'!J$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,10)))\n*$R221","v":43056.969999999994},{"$f":"(($D221*'fnd base rates'!K$107)\n+($E221*'fnd base rates'!K$108)\n+($F221*'fnd base rates'!K$109)\n+($G221*'fnd base rates'!K$110)\n+($H221*'fnd base rates'!K$111)\n+($I221*'fnd base rates'!K$112)\n+($J221*'fnd base rates'!K$113)\n+($K221*'fnd base rates'!K$114)\n+($M221*'fnd base rates'!K$116)\n+($N221*'fnd base rates'!K$117)\n+($O221*'fnd base rates'!K$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,11)))\n*$R221","v":104952.64908},{"$f":"(($D221*'fnd base rates'!L$107)\n+($E221*'fnd base rates'!L$108)\n+($F221*'fnd base rates'!L$109)\n+($G221*'fnd base rates'!L$110)\n+($H221*'fnd base rates'!L$111)\n+($I221*'fnd base rates'!L$112)\n+($J221*'fnd base rates'!L$113)\n+($K221*'fnd base rates'!L$114)\n+($M221*'fnd base rates'!L$116)\n+($N221*'fnd base rates'!L$117)\n+($O221*'fnd base rates'!L$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,12)))","v":135354.87787999999},{"$f":"(($D221*'fnd base rates'!M$107)\n+($E221*'fnd base rates'!M$108)\n+($F221*'fnd base rates'!M$109)\n+($G221*'fnd base rates'!M$110)\n+($H221*'fnd base rates'!M$111)\n+($I221*'fnd base rates'!M$112)\n+($J221*'fnd base rates'!M$113)\n+($K221*'fnd base rates'!M$114)\n+($M221*'fnd base rates'!M$116)\n+($N221*'fnd base rates'!M$117)\n+($O221*'fnd base rates'!M$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,13)))","v":0},1029734.1288099999,null,435301056,"435","301","056",1,91,1029734.1288099999,11316,0,11316,null,null,null,null,null,11316,0,11316,null,null,{"$f":"BC221-BA221","v":0}]
[435,435301079,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D222","v":0},{"$f":"'fnd enro'!E222","v":0},{"$f":"'fnd enro'!F222","v":0},{"$f":"'fnd enro'!G222","v":17},{"$f":"'fnd enro'!H222","v":73},{"$f":"'fnd enro'!I222","v":68},{"$f":"'fnd enro'!J222","v":0},{"$f":"'fnd enro'!K222","v":6.0987999999999998},{"$f":"'fnd enro'!L222","v":0},{"$f":"'fnd enro'!M222","v":2},{"$f":"'fnd enro'!N222","v":0},{"$f":"'fnd enro'!O222","v":3},{"$f":"'fnd enro'!P222","v":44},{"$f":"'fnd enro'!R222","v":158},1,{"$f":"VALUE('fnd enro'!Q222)","v":7},null,{"$f":"(($D222*'fnd base rates'!C$107)\n+($E222*'fnd base rates'!C$108)\n+($F222*'fnd base rates'!C$109)\n+($G222*'fnd base rates'!C$110)\n+($H222*'fnd base rates'!C$111)\n+($I222*'fnd base rates'!C$112)\n+($J222*'fnd base rates'!C$113)\n+($K222*'fnd base rates'!C$114)\n+($M222*'fnd base rates'!C$116)\n+($N222*'fnd base rates'!C$117)\n+($O222*'fnd base rates'!C$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,3)))\n*$R222","v":88282.26266800001},{"$f":"(($D222*'fnd base rates'!D$107)\n+($E222*'fnd base rates'!D$108)\n+($F222*'fnd base rates'!D$109)\n+($G222*'fnd base rates'!D$110)\n+($H222*'fnd base rates'!D$111)\n+($I222*'fnd base rates'!D$112)\n+($J222*'fnd base rates'!D$113)\n+($K222*'fnd base rates'!D$114)\n+($M222*'fnd base rates'!D$116)\n+($N222*'fnd base rates'!D$117)\n+($O222*'fnd base rates'!D$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,4)))\n*$R222","v":136069.38},{"$f":"(($D222*'fnd base rates'!E$107)\n+($E222*'fnd base rates'!E$108)\n+($F222*'fnd base rates'!E$109)\n+($G222*'fnd base rates'!E$110)\n+($H222*'fnd base rates'!E$111)\n+($I222*'fnd base rates'!E$112)\n+($J222*'fnd base rates'!E$113)\n+($K222*'fnd base rates'!E$114)\n+($M222*'fnd base rates'!E$116)\n+($N222*'fnd base rates'!E$117)\n+($O222*'fnd base rates'!E$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,5)))\n*$R222","v":798370.78940800007},{"$f":"(($D222*'fnd base rates'!F$107)\n+($E222*'fnd base rates'!F$108)\n+($F222*'fnd base rates'!F$109)\n+($G222*'fnd base rates'!F$110)\n+($H222*'fnd base rates'!F$111)\n+($I222*'fnd base rates'!F$112)\n+($J222*'fnd base rates'!F$113)\n+($K222*'fnd base rates'!F$114)\n+($M222*'fnd base rates'!F$116)\n+($N222*'fnd base rates'!F$117)\n+($O222*'fnd base rates'!F$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,6)))\n*$R222","v":155054.40309600002},{"$f":"(($D222*'fnd base rates'!G$107)\n+($E222*'fnd base rates'!G$108)\n+($F222*'fnd base rates'!G$109)\n+($G222*'fnd base rates'!G$110)\n+($H222*'fnd base rates'!G$111)\n+($I222*'fnd base rates'!G$112)\n+($J222*'fnd base rates'!G$113)\n+($K222*'fnd base rates'!G$114)\n+($M222*'fnd base rates'!G$116)\n+($N222*'fnd base rates'!G$117)\n+($O222*'fnd base rates'!G$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,7)))\n*$R222","v":33134.058556000004},{"$f":"(($D222*'fnd base rates'!H$107)\n+($E222*'fnd base rates'!H$108)\n+($F222*'fnd base rates'!H$109)\n+($G222*'fnd base rates'!H$110)\n+($H222*'fnd base rates'!H$111)\n+($I222*'fnd base rates'!H$112)\n+($J222*'fnd base rates'!H$113)\n+($K222*'fnd base rates'!H$114)\n+($M222*'fnd base rates'!H$116)\n+($N222*'fnd base rates'!H$117)\n+($O222*'fnd base rates'!H$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,8)))","v":105084.13157199998},{"$f":"(($D222*'fnd base rates'!I$107)\n+($E222*'fnd base rates'!I$108)\n+($F222*'fnd base rates'!I$109)\n+($G222*'fnd base rates'!I$110)\n+($H222*'fnd base rates'!I$111)\n+($I222*'fnd base rates'!I$112)\n+($J222*'fnd base rates'!I$113)\n+($K222*'fnd base rates'!I$114)\n+($M222*'fnd base rates'!I$116)\n+($N222*'fnd base rates'!I$117)\n+($O222*'fnd base rates'!I$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,9)))\n*$R222","v":66680.73},{"$f":"(($D222*'fnd base rates'!J$107)\n+($E222*'fnd base rates'!J$108)\n+($F222*'fnd base rates'!J$109)\n+($G222*'fnd base rates'!J$110)\n+($H222*'fnd base rates'!J$111)\n+($I222*'fnd base rates'!J$112)\n+($J222*'fnd base rates'!J$113)\n+($K222*'fnd base rates'!J$114)\n+($M222*'fnd base rates'!J$116)\n+($N222*'fnd base rates'!J$117)\n+($O222*'fnd base rates'!J$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,10)))\n*$R222","v":89286.22},{"$f":"(($D222*'fnd base rates'!K$107)\n+($E222*'fnd base rates'!K$108)\n+($F222*'fnd base rates'!K$109)\n+($G222*'fnd base rates'!K$110)\n+($H222*'fnd base rates'!K$111)\n+($I222*'fnd base rates'!K$112)\n+($J222*'fnd base rates'!K$113)\n+($K222*'fnd base rates'!K$114)\n+($M222*'fnd base rates'!K$116)\n+($N222*'fnd base rates'!K$117)\n+($O222*'fnd base rates'!K$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,11)))\n*$R222","v":184708.79103999995},{"$f":"(($D222*'fnd base rates'!L$107)\n+($E222*'fnd base rates'!L$108)\n+($F222*'fnd base rates'!L$109)\n+($G222*'fnd base rates'!L$110)\n+($H222*'fnd base rates'!L$111)\n+($I222*'fnd base rates'!L$112)\n+($J222*'fnd base rates'!L$113)\n+($K222*'fnd base rates'!L$114)\n+($M222*'fnd base rates'!L$116)\n+($N222*'fnd base rates'!L$117)\n+($O222*'fnd base rates'!L$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,12)))","v":252070.49543999997},{"$f":"(($D222*'fnd base rates'!M$107)\n+($E222*'fnd base rates'!M$108)\n+($F222*'fnd base rates'!M$109)\n+($G222*'fnd base rates'!M$110)\n+($H222*'fnd base rates'!M$111)\n+($I222*'fnd base rates'!M$112)\n+($J222*'fnd base rates'!M$113)\n+($K222*'fnd base rates'!M$114)\n+($M222*'fnd base rates'!M$116)\n+($N222*'fnd base rates'!M$117)\n+($O222*'fnd base rates'!M$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,13)))","v":0},1908741.2617800001,null,435301079,"435","301","079",1,158,1908741.2617800001,12081,0,12081,null,null,null,null,null,12081,0,12081,null,null,{"$f":"BC222-BA222","v":0}]
[435,435301128,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D223","v":0},{"$f":"'fnd enro'!E223","v":0},{"$f":"'fnd enro'!F223","v":0},{"$f":"'fnd enro'!G223","v":0},{"$f":"'fnd enro'!H223","v":0},{"$f":"'fnd enro'!I223","v":1},{"$f":"'fnd enro'!J223","v":0},{"$f":"'fnd enro'!K223","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L223","v":0},{"$f":"'fnd enro'!M223","v":0},{"$f":"'fnd enro'!N223","v":0},{"$f":"'fnd enro'!O223","v":0},{"$f":"'fnd enro'!P223","v":0},{"$f":"'fnd enro'!R223","v":1},1,{"$f":"VALUE('fnd enro'!Q223)","v":10},null,{"$f":"(($D223*'fnd base rates'!C$107)\n+($E223*'fnd base rates'!C$108)\n+($F223*'fnd base rates'!C$109)\n+($G223*'fnd base rates'!C$110)\n+($H223*'fnd base rates'!C$111)\n+($I223*'fnd base rates'!C$112)\n+($J223*'fnd base rates'!C$113)\n+($K223*'fnd base rates'!C$114)\n+($M223*'fnd base rates'!C$116)\n+($N223*'fnd base rates'!C$117)\n+($O223*'fnd base rates'!C$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,3)))\n*$R223","v":536.46134600000005},{"$f":"(($D223*'fnd base rates'!D$107)\n+($E223*'fnd base rates'!D$108)\n+($F223*'fnd base rates'!D$109)\n+($G223*'fnd base rates'!D$110)\n+($H223*'fnd base rates'!D$111)\n+($I223*'fnd base rates'!D$112)\n+($J223*'fnd base rates'!D$113)\n+($K223*'fnd base rates'!D$114)\n+($M223*'fnd base rates'!D$116)\n+($N223*'fnd base rates'!D$117)\n+($O223*'fnd base rates'!D$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,4)))\n*$R223","v":765.08},{"$f":"(($D223*'fnd base rates'!E$107)\n+($E223*'fnd base rates'!E$108)\n+($F223*'fnd base rates'!E$109)\n+($G223*'fnd base rates'!E$110)\n+($H223*'fnd base rates'!E$111)\n+($I223*'fnd base rates'!E$112)\n+($J223*'fnd base rates'!E$113)\n+($K223*'fnd base rates'!E$114)\n+($M223*'fnd base rates'!E$116)\n+($N223*'fnd base rates'!E$117)\n+($O223*'fnd base rates'!E$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,5)))\n*$R223","v":4912.2003759999998},{"$f":"(($D223*'fnd base rates'!F$107)\n+($E223*'fnd base rates'!F$108)\n+($F223*'fnd base rates'!F$109)\n+($G223*'fnd base rates'!F$110)\n+($H223*'fnd base rates'!F$111)\n+($I223*'fnd base rates'!F$112)\n+($J223*'fnd base rates'!F$113)\n+($K223*'fnd base rates'!F$114)\n+($M223*'fnd base rates'!F$116)\n+($N223*'fnd base rates'!F$117)\n+($O223*'fnd base rates'!F$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,6)))\n*$R223","v":886.88641200000006},{"$f":"(($D223*'fnd base rates'!G$107)\n+($E223*'fnd base rates'!G$108)\n+($F223*'fnd base rates'!G$109)\n+($G223*'fnd base rates'!G$110)\n+($H223*'fnd base rates'!G$111)\n+($I223*'fnd base rates'!G$112)\n+($J223*'fnd base rates'!G$113)\n+($K223*'fnd base rates'!G$114)\n+($M223*'fnd base rates'!G$116)\n+($N223*'fnd base rates'!G$117)\n+($O223*'fnd base rates'!G$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,7)))\n*$R223","v":163.88328199999998},{"$f":"(($D223*'fnd base rates'!H$107)\n+($E223*'fnd base rates'!H$108)\n+($F223*'fnd base rates'!H$109)\n+($G223*'fnd base rates'!H$110)\n+($H223*'fnd base rates'!H$111)\n+($I223*'fnd base rates'!H$112)\n+($J223*'fnd base rates'!H$113)\n+($K223*'fnd base rates'!H$114)\n+($M223*'fnd base rates'!H$116)\n+($N223*'fnd base rates'!H$117)\n+($O223*'fnd base rates'!H$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D223*'fnd base rates'!I$107)\n+($E223*'fnd base rates'!I$108)\n+($F223*'fnd base rates'!I$109)\n+($G223*'fnd base rates'!I$110)\n+($H223*'fnd base rates'!I$111)\n+($I223*'fnd base rates'!I$112)\n+($J223*'fnd base rates'!I$113)\n+($K223*'fnd base rates'!I$114)\n+($M223*'fnd base rates'!I$116)\n+($N223*'fnd base rates'!I$117)\n+($O223*'fnd base rates'!I$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,9)))\n*$R223","v":425.94},{"$f":"(($D223*'fnd base rates'!J$107)\n+($E223*'fnd base rates'!J$108)\n+($F223*'fnd base rates'!J$109)\n+($G223*'fnd base rates'!J$110)\n+($H223*'fnd base rates'!J$111)\n+($I223*'fnd base rates'!J$112)\n+($J223*'fnd base rates'!J$113)\n+($K223*'fnd base rates'!J$114)\n+($M223*'fnd base rates'!J$116)\n+($N223*'fnd base rates'!J$117)\n+($O223*'fnd base rates'!J$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,10)))\n*$R223","v":573.75},{"$f":"(($D223*'fnd base rates'!K$107)\n+($E223*'fnd base rates'!K$108)\n+($F223*'fnd base rates'!K$109)\n+($G223*'fnd base rates'!K$110)\n+($H223*'fnd base rates'!K$111)\n+($I223*'fnd base rates'!K$112)\n+($J223*'fnd base rates'!K$113)\n+($K223*'fnd base rates'!K$114)\n+($M223*'fnd base rates'!K$116)\n+($N223*'fnd base rates'!K$117)\n+($O223*'fnd base rates'!K$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,11)))\n*$R223","v":1150.05988},{"$f":"(($D223*'fnd base rates'!L$107)\n+($E223*'fnd base rates'!L$108)\n+($F223*'fnd base rates'!L$109)\n+($G223*'fnd base rates'!L$110)\n+($H223*'fnd base rates'!L$111)\n+($I223*'fnd base rates'!L$112)\n+($J223*'fnd base rates'!L$113)\n+($K223*'fnd base rates'!L$114)\n+($M223*'fnd base rates'!L$116)\n+($N223*'fnd base rates'!L$117)\n+($O223*'fnd base rates'!L$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D223*'fnd base rates'!M$107)\n+($E223*'fnd base rates'!M$108)\n+($F223*'fnd base rates'!M$109)\n+($G223*'fnd base rates'!M$110)\n+($H223*'fnd base rates'!M$111)\n+($I223*'fnd base rates'!M$112)\n+($J223*'fnd base rates'!M$113)\n+($K223*'fnd base rates'!M$114)\n+($M223*'fnd base rates'!M$116)\n+($N223*'fnd base rates'!M$117)\n+($O223*'fnd base rates'!M$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,13)))","v":0},11611.466909999999,null,435301128,"435","301","128",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC223-BA223","v":0}]
[435,435301149,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D224","v":0},{"$f":"'fnd enro'!E224","v":0},{"$f":"'fnd enro'!F224","v":0},{"$f":"'fnd enro'!G224","v":0},{"$f":"'fnd enro'!H224","v":0},{"$f":"'fnd enro'!I224","v":2},{"$f":"'fnd enro'!J224","v":0},{"$f":"'fnd enro'!K224","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L224","v":0},{"$f":"'fnd enro'!M224","v":0},{"$f":"'fnd enro'!N224","v":0},{"$f":"'fnd enro'!O224","v":0},{"$f":"'fnd enro'!P224","v":2},{"$f":"'fnd enro'!R224","v":2},1,{"$f":"VALUE('fnd enro'!Q224)","v":12},null,{"$f":"(($D224*'fnd base rates'!C$107)\n+($E224*'fnd base rates'!C$108)\n+($F224*'fnd base rates'!C$109)\n+($G224*'fnd base rates'!C$110)\n+($H224*'fnd base rates'!C$111)\n+($I224*'fnd base rates'!C$112)\n+($J224*'fnd base rates'!C$113)\n+($K224*'fnd base rates'!C$114)\n+($M224*'fnd base rates'!C$116)\n+($N224*'fnd base rates'!C$117)\n+($O224*'fnd base rates'!C$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,3)))\n*$R224","v":1248.762692},{"$f":"(($D224*'fnd base rates'!D$107)\n+($E224*'fnd base rates'!D$108)\n+($F224*'fnd base rates'!D$109)\n+($G224*'fnd base rates'!D$110)\n+($H224*'fnd base rates'!D$111)\n+($I224*'fnd base rates'!D$112)\n+($J224*'fnd base rates'!D$113)\n+($K224*'fnd base rates'!D$114)\n+($M224*'fnd base rates'!D$116)\n+($N224*'fnd base rates'!D$117)\n+($O224*'fnd base rates'!D$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,4)))\n*$R224","v":2363.3000000000002},{"$f":"(($D224*'fnd base rates'!E$107)\n+($E224*'fnd base rates'!E$108)\n+($F224*'fnd base rates'!E$109)\n+($G224*'fnd base rates'!E$110)\n+($H224*'fnd base rates'!E$111)\n+($I224*'fnd base rates'!E$112)\n+($J224*'fnd base rates'!E$113)\n+($K224*'fnd base rates'!E$114)\n+($M224*'fnd base rates'!E$116)\n+($N224*'fnd base rates'!E$117)\n+($O224*'fnd base rates'!E$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,5)))\n*$R224","v":17957.340752},{"$f":"(($D224*'fnd base rates'!F$107)\n+($E224*'fnd base rates'!F$108)\n+($F224*'fnd base rates'!F$109)\n+($G224*'fnd base rates'!F$110)\n+($H224*'fnd base rates'!F$111)\n+($I224*'fnd base rates'!F$112)\n+($J224*'fnd base rates'!F$113)\n+($K224*'fnd base rates'!F$114)\n+($M224*'fnd base rates'!F$116)\n+($N224*'fnd base rates'!F$117)\n+($O224*'fnd base rates'!F$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,6)))\n*$R224","v":1773.7728240000001},{"$f":"(($D224*'fnd base rates'!G$107)\n+($E224*'fnd base rates'!G$108)\n+($F224*'fnd base rates'!G$109)\n+($G224*'fnd base rates'!G$110)\n+($H224*'fnd base rates'!G$111)\n+($I224*'fnd base rates'!G$112)\n+($J224*'fnd base rates'!G$113)\n+($K224*'fnd base rates'!G$114)\n+($M224*'fnd base rates'!G$116)\n+($N224*'fnd base rates'!G$117)\n+($O224*'fnd base rates'!G$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,7)))\n*$R224","v":722.32656399999996},{"$f":"(($D224*'fnd base rates'!H$107)\n+($E224*'fnd base rates'!H$108)\n+($F224*'fnd base rates'!H$109)\n+($G224*'fnd base rates'!H$110)\n+($H224*'fnd base rates'!H$111)\n+($I224*'fnd base rates'!H$112)\n+($J224*'fnd base rates'!H$113)\n+($K224*'fnd base rates'!H$114)\n+($M224*'fnd base rates'!H$116)\n+($N224*'fnd base rates'!H$117)\n+($O224*'fnd base rates'!H$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,8)))","v":1716.637868},{"$f":"(($D224*'fnd base rates'!I$107)\n+($E224*'fnd base rates'!I$108)\n+($F224*'fnd base rates'!I$109)\n+($G224*'fnd base rates'!I$110)\n+($H224*'fnd base rates'!I$111)\n+($I224*'fnd base rates'!I$112)\n+($J224*'fnd base rates'!I$113)\n+($K224*'fnd base rates'!I$114)\n+($M224*'fnd base rates'!I$116)\n+($N224*'fnd base rates'!I$117)\n+($O224*'fnd base rates'!I$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,9)))\n*$R224","v":1181.22},{"$f":"(($D224*'fnd base rates'!J$107)\n+($E224*'fnd base rates'!J$108)\n+($F224*'fnd base rates'!J$109)\n+($G224*'fnd base rates'!J$110)\n+($H224*'fnd base rates'!J$111)\n+($I224*'fnd base rates'!J$112)\n+($J224*'fnd base rates'!J$113)\n+($K224*'fnd base rates'!J$114)\n+($M224*'fnd base rates'!J$116)\n+($N224*'fnd base rates'!J$117)\n+($O224*'fnd base rates'!J$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,10)))\n*$R224","v":2858.7799999999997},{"$f":"(($D224*'fnd base rates'!K$107)\n+($E224*'fnd base rates'!K$108)\n+($F224*'fnd base rates'!K$109)\n+($G224*'fnd base rates'!K$110)\n+($H224*'fnd base rates'!K$111)\n+($I224*'fnd base rates'!K$112)\n+($J224*'fnd base rates'!K$113)\n+($K224*'fnd base rates'!K$114)\n+($M224*'fnd base rates'!K$116)\n+($N224*'fnd base rates'!K$117)\n+($O224*'fnd base rates'!K$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,11)))\n*$R224","v":2300.11976},{"$f":"(($D224*'fnd base rates'!L$107)\n+($E224*'fnd base rates'!L$108)\n+($F224*'fnd base rates'!L$109)\n+($G224*'fnd base rates'!L$110)\n+($H224*'fnd base rates'!L$111)\n+($I224*'fnd base rates'!L$112)\n+($J224*'fnd base rates'!L$113)\n+($K224*'fnd base rates'!L$114)\n+($M224*'fnd base rates'!L$116)\n+($N224*'fnd base rates'!L$117)\n+($O224*'fnd base rates'!L$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,12)))","v":4053.8133600000001},{"$f":"(($D224*'fnd base rates'!M$107)\n+($E224*'fnd base rates'!M$108)\n+($F224*'fnd base rates'!M$109)\n+($G224*'fnd base rates'!M$110)\n+($H224*'fnd base rates'!M$111)\n+($I224*'fnd base rates'!M$112)\n+($J224*'fnd base rates'!M$113)\n+($K224*'fnd base rates'!M$114)\n+($M224*'fnd base rates'!M$116)\n+($N224*'fnd base rates'!M$117)\n+($O224*'fnd base rates'!M$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,13)))","v":0},36176.073820000005,null,435301149,"435","301","149",1,2,36176.073820000005,18088,0,18088,null,null,null,null,null,18088,0,18088,null,null,{"$f":"BC224-BA224","v":0}]
[435,435301160,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D225","v":0},{"$f":"'fnd enro'!E225","v":0},{"$f":"'fnd enro'!F225","v":0},{"$f":"'fnd enro'!G225","v":43},{"$f":"'fnd enro'!H225","v":110},{"$f":"'fnd enro'!I225","v":153},{"$f":"'fnd enro'!J225","v":0},{"$f":"'fnd enro'!K225","v":11.8116},{"$f":"'fnd enro'!L225","v":0},{"$f":"'fnd enro'!M225","v":2},{"$f":"'fnd enro'!N225","v":3},{"$f":"'fnd enro'!O225","v":7},{"$f":"'fnd enro'!P225","v":114},{"$f":"'fnd enro'!R225","v":306},1,{"$f":"VALUE('fnd enro'!Q225)","v":11},null,{"$f":"(($D225*'fnd base rates'!C$107)\n+($E225*'fnd base rates'!C$108)\n+($F225*'fnd base rates'!C$109)\n+($G225*'fnd base rates'!C$110)\n+($H225*'fnd base rates'!C$111)\n+($I225*'fnd base rates'!C$112)\n+($J225*'fnd base rates'!C$113)\n+($K225*'fnd base rates'!C$114)\n+($M225*'fnd base rates'!C$116)\n+($N225*'fnd base rates'!C$117)\n+($O225*'fnd base rates'!C$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,3)))\n*$R225","v":174909.89187600001},{"$f":"(($D225*'fnd base rates'!D$107)\n+($E225*'fnd base rates'!D$108)\n+($F225*'fnd base rates'!D$109)\n+($G225*'fnd base rates'!D$110)\n+($H225*'fnd base rates'!D$111)\n+($I225*'fnd base rates'!D$112)\n+($J225*'fnd base rates'!D$113)\n+($K225*'fnd base rates'!D$114)\n+($M225*'fnd base rates'!D$116)\n+($N225*'fnd base rates'!D$117)\n+($O225*'fnd base rates'!D$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,4)))\n*$R225","v":281413.91000000003},{"$f":"(($D225*'fnd base rates'!E$107)\n+($E225*'fnd base rates'!E$108)\n+($F225*'fnd base rates'!E$109)\n+($G225*'fnd base rates'!E$110)\n+($H225*'fnd base rates'!E$111)\n+($I225*'fnd base rates'!E$112)\n+($J225*'fnd base rates'!E$113)\n+($K225*'fnd base rates'!E$114)\n+($M225*'fnd base rates'!E$116)\n+($N225*'fnd base rates'!E$117)\n+($O225*'fnd base rates'!E$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,5)))\n*$R225","v":1754802.6050559997},{"$f":"(($D225*'fnd base rates'!F$107)\n+($E225*'fnd base rates'!F$108)\n+($F225*'fnd base rates'!F$109)\n+($G225*'fnd base rates'!F$110)\n+($H225*'fnd base rates'!F$111)\n+($I225*'fnd base rates'!F$112)\n+($J225*'fnd base rates'!F$113)\n+($K225*'fnd base rates'!F$114)\n+($M225*'fnd base rates'!F$116)\n+($N225*'fnd base rates'!F$117)\n+($O225*'fnd base rates'!F$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,6)))\n*$R225","v":300960.13207200001},{"$f":"(($D225*'fnd base rates'!G$107)\n+($E225*'fnd base rates'!G$108)\n+($F225*'fnd base rates'!G$109)\n+($G225*'fnd base rates'!G$110)\n+($H225*'fnd base rates'!G$111)\n+($I225*'fnd base rates'!G$112)\n+($J225*'fnd base rates'!G$113)\n+($K225*'fnd base rates'!G$114)\n+($M225*'fnd base rates'!G$116)\n+($N225*'fnd base rates'!G$117)\n+($O225*'fnd base rates'!G$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,7)))\n*$R225","v":72345.814291999995},{"$f":"(($D225*'fnd base rates'!H$107)\n+($E225*'fnd base rates'!H$108)\n+($F225*'fnd base rates'!H$109)\n+($G225*'fnd base rates'!H$110)\n+($H225*'fnd base rates'!H$111)\n+($I225*'fnd base rates'!H$112)\n+($J225*'fnd base rates'!H$113)\n+($K225*'fnd base rates'!H$114)\n+($M225*'fnd base rates'!H$116)\n+($N225*'fnd base rates'!H$117)\n+($O225*'fnd base rates'!H$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,8)))","v":211585.72380400001},{"$f":"(($D225*'fnd base rates'!I$107)\n+($E225*'fnd base rates'!I$108)\n+($F225*'fnd base rates'!I$109)\n+($G225*'fnd base rates'!I$110)\n+($H225*'fnd base rates'!I$111)\n+($I225*'fnd base rates'!I$112)\n+($J225*'fnd base rates'!I$113)\n+($K225*'fnd base rates'!I$114)\n+($M225*'fnd base rates'!I$116)\n+($N225*'fnd base rates'!I$117)\n+($O225*'fnd base rates'!I$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,9)))\n*$R225","v":137006.24000000002},{"$f":"(($D225*'fnd base rates'!J$107)\n+($E225*'fnd base rates'!J$108)\n+($F225*'fnd base rates'!J$109)\n+($G225*'fnd base rates'!J$110)\n+($H225*'fnd base rates'!J$111)\n+($I225*'fnd base rates'!J$112)\n+($J225*'fnd base rates'!J$113)\n+($K225*'fnd base rates'!J$114)\n+($M225*'fnd base rates'!J$116)\n+($N225*'fnd base rates'!J$117)\n+($O225*'fnd base rates'!J$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,10)))\n*$R225","v":214777.43},{"$f":"(($D225*'fnd base rates'!K$107)\n+($E225*'fnd base rates'!K$108)\n+($F225*'fnd base rates'!K$109)\n+($G225*'fnd base rates'!K$110)\n+($H225*'fnd base rates'!K$111)\n+($I225*'fnd base rates'!K$112)\n+($J225*'fnd base rates'!K$113)\n+($K225*'fnd base rates'!K$114)\n+($M225*'fnd base rates'!K$116)\n+($N225*'fnd base rates'!K$117)\n+($O225*'fnd base rates'!K$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,11)))\n*$R225","v":356965.53328000003},{"$f":"(($D225*'fnd base rates'!L$107)\n+($E225*'fnd base rates'!L$108)\n+($F225*'fnd base rates'!L$109)\n+($G225*'fnd base rates'!L$110)\n+($H225*'fnd base rates'!L$111)\n+($I225*'fnd base rates'!L$112)\n+($J225*'fnd base rates'!L$113)\n+($K225*'fnd base rates'!L$114)\n+($M225*'fnd base rates'!L$116)\n+($N225*'fnd base rates'!L$117)\n+($O225*'fnd base rates'!L$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,12)))","v":512705.64408000006},{"$f":"(($D225*'fnd base rates'!M$107)\n+($E225*'fnd base rates'!M$108)\n+($F225*'fnd base rates'!M$109)\n+($G225*'fnd base rates'!M$110)\n+($H225*'fnd base rates'!M$111)\n+($I225*'fnd base rates'!M$112)\n+($J225*'fnd base rates'!M$113)\n+($K225*'fnd base rates'!M$114)\n+($M225*'fnd base rates'!M$116)\n+($N225*'fnd base rates'!M$117)\n+($O225*'fnd base rates'!M$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,13)))","v":0},4017472.9244599999,null,435301160,"435","301","160",1,306,4017472.9244599999,13129,0,13129,null,null,null,null,null,13129,0,13129,null,null,{"$f":"BC225-BA225","v":0}]
[435,435301162,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D226","v":0},{"$f":"'fnd enro'!E226","v":0},{"$f":"'fnd enro'!F226","v":0},{"$f":"'fnd enro'!G226","v":0},{"$f":"'fnd enro'!H226","v":0},{"$f":"'fnd enro'!I226","v":1},{"$f":"'fnd enro'!J226","v":0},{"$f":"'fnd enro'!K226","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L226","v":0},{"$f":"'fnd enro'!M226","v":0},{"$f":"'fnd enro'!N226","v":0},{"$f":"'fnd enro'!O226","v":0},{"$f":"'fnd enro'!P226","v":0},{"$f":"'fnd enro'!R226","v":1},1,{"$f":"VALUE('fnd enro'!Q226)","v":5},null,{"$f":"(($D226*'fnd base rates'!C$107)\n+($E226*'fnd base rates'!C$108)\n+($F226*'fnd base rates'!C$109)\n+($G226*'fnd base rates'!C$110)\n+($H226*'fnd base rates'!C$111)\n+($I226*'fnd base rates'!C$112)\n+($J226*'fnd base rates'!C$113)\n+($K226*'fnd base rates'!C$114)\n+($M226*'fnd base rates'!C$116)\n+($N226*'fnd base rates'!C$117)\n+($O226*'fnd base rates'!C$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,3)))\n*$R226","v":536.46134600000005},{"$f":"(($D226*'fnd base rates'!D$107)\n+($E226*'fnd base rates'!D$108)\n+($F226*'fnd base rates'!D$109)\n+($G226*'fnd base rates'!D$110)\n+($H226*'fnd base rates'!D$111)\n+($I226*'fnd base rates'!D$112)\n+($J226*'fnd base rates'!D$113)\n+($K226*'fnd base rates'!D$114)\n+($M226*'fnd base rates'!D$116)\n+($N226*'fnd base rates'!D$117)\n+($O226*'fnd base rates'!D$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,4)))\n*$R226","v":765.08},{"$f":"(($D226*'fnd base rates'!E$107)\n+($E226*'fnd base rates'!E$108)\n+($F226*'fnd base rates'!E$109)\n+($G226*'fnd base rates'!E$110)\n+($H226*'fnd base rates'!E$111)\n+($I226*'fnd base rates'!E$112)\n+($J226*'fnd base rates'!E$113)\n+($K226*'fnd base rates'!E$114)\n+($M226*'fnd base rates'!E$116)\n+($N226*'fnd base rates'!E$117)\n+($O226*'fnd base rates'!E$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,5)))\n*$R226","v":4912.2003759999998},{"$f":"(($D226*'fnd base rates'!F$107)\n+($E226*'fnd base rates'!F$108)\n+($F226*'fnd base rates'!F$109)\n+($G226*'fnd base rates'!F$110)\n+($H226*'fnd base rates'!F$111)\n+($I226*'fnd base rates'!F$112)\n+($J226*'fnd base rates'!F$113)\n+($K226*'fnd base rates'!F$114)\n+($M226*'fnd base rates'!F$116)\n+($N226*'fnd base rates'!F$117)\n+($O226*'fnd base rates'!F$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,6)))\n*$R226","v":886.88641200000006},{"$f":"(($D226*'fnd base rates'!G$107)\n+($E226*'fnd base rates'!G$108)\n+($F226*'fnd base rates'!G$109)\n+($G226*'fnd base rates'!G$110)\n+($H226*'fnd base rates'!G$111)\n+($I226*'fnd base rates'!G$112)\n+($J226*'fnd base rates'!G$113)\n+($K226*'fnd base rates'!G$114)\n+($M226*'fnd base rates'!G$116)\n+($N226*'fnd base rates'!G$117)\n+($O226*'fnd base rates'!G$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,7)))\n*$R226","v":163.88328199999998},{"$f":"(($D226*'fnd base rates'!H$107)\n+($E226*'fnd base rates'!H$108)\n+($F226*'fnd base rates'!H$109)\n+($G226*'fnd base rates'!H$110)\n+($H226*'fnd base rates'!H$111)\n+($I226*'fnd base rates'!H$112)\n+($J226*'fnd base rates'!H$113)\n+($K226*'fnd base rates'!H$114)\n+($M226*'fnd base rates'!H$116)\n+($N226*'fnd base rates'!H$117)\n+($O226*'fnd base rates'!H$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D226*'fnd base rates'!I$107)\n+($E226*'fnd base rates'!I$108)\n+($F226*'fnd base rates'!I$109)\n+($G226*'fnd base rates'!I$110)\n+($H226*'fnd base rates'!I$111)\n+($I226*'fnd base rates'!I$112)\n+($J226*'fnd base rates'!I$113)\n+($K226*'fnd base rates'!I$114)\n+($M226*'fnd base rates'!I$116)\n+($N226*'fnd base rates'!I$117)\n+($O226*'fnd base rates'!I$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,9)))\n*$R226","v":425.94},{"$f":"(($D226*'fnd base rates'!J$107)\n+($E226*'fnd base rates'!J$108)\n+($F226*'fnd base rates'!J$109)\n+($G226*'fnd base rates'!J$110)\n+($H226*'fnd base rates'!J$111)\n+($I226*'fnd base rates'!J$112)\n+($J226*'fnd base rates'!J$113)\n+($K226*'fnd base rates'!J$114)\n+($M226*'fnd base rates'!J$116)\n+($N226*'fnd base rates'!J$117)\n+($O226*'fnd base rates'!J$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,10)))\n*$R226","v":573.75},{"$f":"(($D226*'fnd base rates'!K$107)\n+($E226*'fnd base rates'!K$108)\n+($F226*'fnd base rates'!K$109)\n+($G226*'fnd base rates'!K$110)\n+($H226*'fnd base rates'!K$111)\n+($I226*'fnd base rates'!K$112)\n+($J226*'fnd base rates'!K$113)\n+($K226*'fnd base rates'!K$114)\n+($M226*'fnd base rates'!K$116)\n+($N226*'fnd base rates'!K$117)\n+($O226*'fnd base rates'!K$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,11)))\n*$R226","v":1150.05988},{"$f":"(($D226*'fnd base rates'!L$107)\n+($E226*'fnd base rates'!L$108)\n+($F226*'fnd base rates'!L$109)\n+($G226*'fnd base rates'!L$110)\n+($H226*'fnd base rates'!L$111)\n+($I226*'fnd base rates'!L$112)\n+($J226*'fnd base rates'!L$113)\n+($K226*'fnd base rates'!L$114)\n+($M226*'fnd base rates'!L$116)\n+($N226*'fnd base rates'!L$117)\n+($O226*'fnd base rates'!L$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D226*'fnd base rates'!M$107)\n+($E226*'fnd base rates'!M$108)\n+($F226*'fnd base rates'!M$109)\n+($G226*'fnd base rates'!M$110)\n+($H226*'fnd base rates'!M$111)\n+($I226*'fnd base rates'!M$112)\n+($J226*'fnd base rates'!M$113)\n+($K226*'fnd base rates'!M$114)\n+($M226*'fnd base rates'!M$116)\n+($N226*'fnd base rates'!M$117)\n+($O226*'fnd base rates'!M$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,13)))","v":0},11611.466909999999,null,435301162,"435","301","162",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC226-BA226","v":0}]
[435,435301211,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D227","v":0},{"$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":1},{"$f":"'fnd enro'!J227","v":0},{"$f":"'fnd enro'!K227","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L227","v":0},{"$f":"'fnd enro'!M227","v":0},{"$f":"'fnd enro'!N227","v":0},{"$f":"'fnd enro'!O227","v":0},{"$f":"'fnd enro'!P227","v":0},{"$f":"'fnd enro'!R227","v":1},1,{"$f":"VALUE('fnd enro'!Q227)","v":5},null,{"$f":"(($D227*'fnd base rates'!C$107)\n+($E227*'fnd base rates'!C$108)\n+($F227*'fnd base rates'!C$109)\n+($G227*'fnd base rates'!C$110)\n+($H227*'fnd base rates'!C$111)\n+($I227*'fnd base rates'!C$112)\n+($J227*'fnd base rates'!C$113)\n+($K227*'fnd base rates'!C$114)\n+($M227*'fnd base rates'!C$116)\n+($N227*'fnd base rates'!C$117)\n+($O227*'fnd base rates'!C$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,3)))\n*$R227","v":536.46134600000005},{"$f":"(($D227*'fnd base rates'!D$107)\n+($E227*'fnd base rates'!D$108)\n+($F227*'fnd base rates'!D$109)\n+($G227*'fnd base rates'!D$110)\n+($H227*'fnd base rates'!D$111)\n+($I227*'fnd base rates'!D$112)\n+($J227*'fnd base rates'!D$113)\n+($K227*'fnd base rates'!D$114)\n+($M227*'fnd base rates'!D$116)\n+($N227*'fnd base rates'!D$117)\n+($O227*'fnd base rates'!D$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,4)))\n*$R227","v":765.08},{"$f":"(($D227*'fnd base rates'!E$107)\n+($E227*'fnd base rates'!E$108)\n+($F227*'fnd base rates'!E$109)\n+($G227*'fnd base rates'!E$110)\n+($H227*'fnd base rates'!E$111)\n+($I227*'fnd base rates'!E$112)\n+($J227*'fnd base rates'!E$113)\n+($K227*'fnd base rates'!E$114)\n+($M227*'fnd base rates'!E$116)\n+($N227*'fnd base rates'!E$117)\n+($O227*'fnd base rates'!E$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,5)))\n*$R227","v":4912.2003759999998},{"$f":"(($D227*'fnd base rates'!F$107)\n+($E227*'fnd base rates'!F$108)\n+($F227*'fnd base rates'!F$109)\n+($G227*'fnd base rates'!F$110)\n+($H227*'fnd base rates'!F$111)\n+($I227*'fnd base rates'!F$112)\n+($J227*'fnd base rates'!F$113)\n+($K227*'fnd base rates'!F$114)\n+($M227*'fnd base rates'!F$116)\n+($N227*'fnd base rates'!F$117)\n+($O227*'fnd base rates'!F$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,6)))\n*$R227","v":886.88641200000006},{"$f":"(($D227*'fnd base rates'!G$107)\n+($E227*'fnd base rates'!G$108)\n+($F227*'fnd base rates'!G$109)\n+($G227*'fnd base rates'!G$110)\n+($H227*'fnd base rates'!G$111)\n+($I227*'fnd base rates'!G$112)\n+($J227*'fnd base rates'!G$113)\n+($K227*'fnd base rates'!G$114)\n+($M227*'fnd base rates'!G$116)\n+($N227*'fnd base rates'!G$117)\n+($O227*'fnd base rates'!G$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,7)))\n*$R227","v":163.88328199999998},{"$f":"(($D227*'fnd base rates'!H$107)\n+($E227*'fnd base rates'!H$108)\n+($F227*'fnd base rates'!H$109)\n+($G227*'fnd base rates'!H$110)\n+($H227*'fnd base rates'!H$111)\n+($I227*'fnd base rates'!H$112)\n+($J227*'fnd base rates'!H$113)\n+($K227*'fnd base rates'!H$114)\n+($M227*'fnd base rates'!H$116)\n+($N227*'fnd base rates'!H$117)\n+($O227*'fnd base rates'!H$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D227*'fnd base rates'!I$107)\n+($E227*'fnd base rates'!I$108)\n+($F227*'fnd base rates'!I$109)\n+($G227*'fnd base rates'!I$110)\n+($H227*'fnd base rates'!I$111)\n+($I227*'fnd base rates'!I$112)\n+($J227*'fnd base rates'!I$113)\n+($K227*'fnd base rates'!I$114)\n+($M227*'fnd base rates'!I$116)\n+($N227*'fnd base rates'!I$117)\n+($O227*'fnd base rates'!I$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,9)))\n*$R227","v":425.94},{"$f":"(($D227*'fnd base rates'!J$107)\n+($E227*'fnd base rates'!J$108)\n+($F227*'fnd base rates'!J$109)\n+($G227*'fnd base rates'!J$110)\n+($H227*'fnd base rates'!J$111)\n+($I227*'fnd base rates'!J$112)\n+($J227*'fnd base rates'!J$113)\n+($K227*'fnd base rates'!J$114)\n+($M227*'fnd base rates'!J$116)\n+($N227*'fnd base rates'!J$117)\n+($O227*'fnd base rates'!J$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,10)))\n*$R227","v":573.75},{"$f":"(($D227*'fnd base rates'!K$107)\n+($E227*'fnd base rates'!K$108)\n+($F227*'fnd base rates'!K$109)\n+($G227*'fnd base rates'!K$110)\n+($H227*'fnd base rates'!K$111)\n+($I227*'fnd base rates'!K$112)\n+($J227*'fnd base rates'!K$113)\n+($K227*'fnd base rates'!K$114)\n+($M227*'fnd base rates'!K$116)\n+($N227*'fnd base rates'!K$117)\n+($O227*'fnd base rates'!K$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,11)))\n*$R227","v":1150.05988},{"$f":"(($D227*'fnd base rates'!L$107)\n+($E227*'fnd base rates'!L$108)\n+($F227*'fnd base rates'!L$109)\n+($G227*'fnd base rates'!L$110)\n+($H227*'fnd base rates'!L$111)\n+($I227*'fnd base rates'!L$112)\n+($J227*'fnd base rates'!L$113)\n+($K227*'fnd base rates'!L$114)\n+($M227*'fnd base rates'!L$116)\n+($N227*'fnd base rates'!L$117)\n+($O227*'fnd base rates'!L$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D227*'fnd base rates'!M$107)\n+($E227*'fnd base rates'!M$108)\n+($F227*'fnd base rates'!M$109)\n+($G227*'fnd base rates'!M$110)\n+($H227*'fnd base rates'!M$111)\n+($I227*'fnd base rates'!M$112)\n+($J227*'fnd base rates'!M$113)\n+($K227*'fnd base rates'!M$114)\n+($M227*'fnd base rates'!M$116)\n+($N227*'fnd base rates'!M$117)\n+($O227*'fnd base rates'!M$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,13)))","v":0},11611.466909999999,null,435301211,"435","301","211",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC227-BA227","v":0}]
[435,435301295,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D228","v":0},{"$f":"'fnd enro'!E228","v":0},{"$f":"'fnd enro'!F228","v":0},{"$f":"'fnd enro'!G228","v":8},{"$f":"'fnd enro'!H228","v":22},{"$f":"'fnd enro'!I228","v":18},{"$f":"'fnd enro'!J228","v":0},{"$f":"'fnd enro'!K228","v":1.8528},{"$f":"'fnd enro'!L228","v":0},{"$f":"'fnd enro'!M228","v":0},{"$f":"'fnd enro'!N228","v":0},{"$f":"'fnd enro'!O228","v":0},{"$f":"'fnd enro'!P228","v":7},{"$f":"'fnd enro'!R228","v":48},1,{"$f":"VALUE('fnd enro'!Q228)","v":5},null,{"$f":"(($D228*'fnd base rates'!C$107)\n+($E228*'fnd base rates'!C$108)\n+($F228*'fnd base rates'!C$109)\n+($G228*'fnd base rates'!C$110)\n+($H228*'fnd base rates'!C$111)\n+($I228*'fnd base rates'!C$112)\n+($J228*'fnd base rates'!C$113)\n+($K228*'fnd base rates'!C$114)\n+($M228*'fnd base rates'!C$116)\n+($N228*'fnd base rates'!C$117)\n+($O228*'fnd base rates'!C$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,3)))\n*$R228","v":26169.234607999999},{"$f":"(($D228*'fnd base rates'!D$107)\n+($E228*'fnd base rates'!D$108)\n+($F228*'fnd base rates'!D$109)\n+($G228*'fnd base rates'!D$110)\n+($H228*'fnd base rates'!D$111)\n+($I228*'fnd base rates'!D$112)\n+($J228*'fnd base rates'!D$113)\n+($K228*'fnd base rates'!D$114)\n+($M228*'fnd base rates'!D$116)\n+($N228*'fnd base rates'!D$117)\n+($O228*'fnd base rates'!D$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,4)))\n*$R228","v":38709.460000000006},{"$f":"(($D228*'fnd base rates'!E$107)\n+($E228*'fnd base rates'!E$108)\n+($F228*'fnd base rates'!E$109)\n+($G228*'fnd base rates'!E$110)\n+($H228*'fnd base rates'!E$111)\n+($I228*'fnd base rates'!E$112)\n+($J228*'fnd base rates'!E$113)\n+($K228*'fnd base rates'!E$114)\n+($M228*'fnd base rates'!E$116)\n+($N228*'fnd base rates'!E$117)\n+($O228*'fnd base rates'!E$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,5)))\n*$R228","v":214955.38804799996},{"$f":"(($D228*'fnd base rates'!F$107)\n+($E228*'fnd base rates'!F$108)\n+($F228*'fnd base rates'!F$109)\n+($G228*'fnd base rates'!F$110)\n+($H228*'fnd base rates'!F$111)\n+($I228*'fnd base rates'!F$112)\n+($J228*'fnd base rates'!F$113)\n+($K228*'fnd base rates'!F$114)\n+($M228*'fnd base rates'!F$116)\n+($N228*'fnd base rates'!F$117)\n+($O228*'fnd base rates'!F$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,6)))\n*$R228","v":47841.807776000001},{"$f":"(($D228*'fnd base rates'!G$107)\n+($E228*'fnd base rates'!G$108)\n+($F228*'fnd base rates'!G$109)\n+($G228*'fnd base rates'!G$110)\n+($H228*'fnd base rates'!G$111)\n+($I228*'fnd base rates'!G$112)\n+($J228*'fnd base rates'!G$113)\n+($K228*'fnd base rates'!G$114)\n+($M228*'fnd base rates'!G$116)\n+($N228*'fnd base rates'!G$117)\n+($O228*'fnd base rates'!G$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,7)))\n*$R228","v":8850.667535999999},{"$f":"(($D228*'fnd base rates'!H$107)\n+($E228*'fnd base rates'!H$108)\n+($F228*'fnd base rates'!H$109)\n+($G228*'fnd base rates'!H$110)\n+($H228*'fnd base rates'!H$111)\n+($I228*'fnd base rates'!H$112)\n+($J228*'fnd base rates'!H$113)\n+($K228*'fnd base rates'!H$114)\n+($M228*'fnd base rates'!H$116)\n+($N228*'fnd base rates'!H$117)\n+($O228*'fnd base rates'!H$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,8)))","v":30752.718832000002},{"$f":"(($D228*'fnd base rates'!I$107)\n+($E228*'fnd base rates'!I$108)\n+($F228*'fnd base rates'!I$109)\n+($G228*'fnd base rates'!I$110)\n+($H228*'fnd base rates'!I$111)\n+($I228*'fnd base rates'!I$112)\n+($J228*'fnd base rates'!I$113)\n+($K228*'fnd base rates'!I$114)\n+($M228*'fnd base rates'!I$116)\n+($N228*'fnd base rates'!I$117)\n+($O228*'fnd base rates'!I$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,9)))\n*$R228","v":18881.810000000001},{"$f":"(($D228*'fnd base rates'!J$107)\n+($E228*'fnd base rates'!J$108)\n+($F228*'fnd base rates'!J$109)\n+($G228*'fnd base rates'!J$110)\n+($H228*'fnd base rates'!J$111)\n+($I228*'fnd base rates'!J$112)\n+($J228*'fnd base rates'!J$113)\n+($K228*'fnd base rates'!J$114)\n+($M228*'fnd base rates'!J$116)\n+($N228*'fnd base rates'!J$117)\n+($O228*'fnd base rates'!J$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,10)))\n*$R228","v":21098.499999999996},{"$f":"(($D228*'fnd base rates'!K$107)\n+($E228*'fnd base rates'!K$108)\n+($F228*'fnd base rates'!K$109)\n+($G228*'fnd base rates'!K$110)\n+($H228*'fnd base rates'!K$111)\n+($I228*'fnd base rates'!K$112)\n+($J228*'fnd base rates'!K$113)\n+($K228*'fnd base rates'!K$114)\n+($M228*'fnd base rates'!K$116)\n+($N228*'fnd base rates'!K$117)\n+($O228*'fnd base rates'!K$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,11)))\n*$R228","v":55510.274239999992},{"$f":"(($D228*'fnd base rates'!L$107)\n+($E228*'fnd base rates'!L$108)\n+($F228*'fnd base rates'!L$109)\n+($G228*'fnd base rates'!L$110)\n+($H228*'fnd base rates'!L$111)\n+($I228*'fnd base rates'!L$112)\n+($J228*'fnd base rates'!L$113)\n+($K228*'fnd base rates'!L$114)\n+($M228*'fnd base rates'!L$116)\n+($N228*'fnd base rates'!L$117)\n+($O228*'fnd base rates'!L$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,12)))","v":72623.530640000012},{"$f":"(($D228*'fnd base rates'!M$107)\n+($E228*'fnd base rates'!M$108)\n+($F228*'fnd base rates'!M$109)\n+($G228*'fnd base rates'!M$110)\n+($H228*'fnd base rates'!M$111)\n+($I228*'fnd base rates'!M$112)\n+($J228*'fnd base rates'!M$113)\n+($K228*'fnd base rates'!M$114)\n+($M228*'fnd base rates'!M$116)\n+($N228*'fnd base rates'!M$117)\n+($O228*'fnd base rates'!M$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,13)))","v":0},535393.39168,null,435301295,"435","301","295",1,48,535393.39168,11154,0,11154,null,null,null,null,null,11154,0,11154,null,null,{"$f":"BC228-BA228","v":0}]
[435,435301301,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D229","v":0},{"$f":"'fnd enro'!E229","v":0},{"$f":"'fnd enro'!F229","v":0},{"$f":"'fnd enro'!G229","v":7},{"$f":"'fnd enro'!H229","v":33},{"$f":"'fnd enro'!I229","v":39},{"$f":"'fnd enro'!J229","v":0},{"$f":"'fnd enro'!K229","v":3.0493999999999999},{"$f":"'fnd enro'!L229","v":0},{"$f":"'fnd enro'!M229","v":3},{"$f":"'fnd enro'!N229","v":2},{"$f":"'fnd enro'!O229","v":0},{"$f":"'fnd enro'!P229","v":30},{"$f":"'fnd enro'!R229","v":79},1,{"$f":"VALUE('fnd enro'!Q229)","v":5},null,{"$f":"(($D229*'fnd base rates'!C$107)\n+($E229*'fnd base rates'!C$108)\n+($F229*'fnd base rates'!C$109)\n+($G229*'fnd base rates'!C$110)\n+($H229*'fnd base rates'!C$111)\n+($I229*'fnd base rates'!C$112)\n+($J229*'fnd base rates'!C$113)\n+($K229*'fnd base rates'!C$114)\n+($M229*'fnd base rates'!C$116)\n+($N229*'fnd base rates'!C$117)\n+($O229*'fnd base rates'!C$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,3)))\n*$R229","v":44693.566334000003},{"$f":"(($D229*'fnd base rates'!D$107)\n+($E229*'fnd base rates'!D$108)\n+($F229*'fnd base rates'!D$109)\n+($G229*'fnd base rates'!D$110)\n+($H229*'fnd base rates'!D$111)\n+($I229*'fnd base rates'!D$112)\n+($J229*'fnd base rates'!D$113)\n+($K229*'fnd base rates'!D$114)\n+($M229*'fnd base rates'!D$116)\n+($N229*'fnd base rates'!D$117)\n+($O229*'fnd base rates'!D$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,4)))\n*$R229","v":69855.840000000011},{"$f":"(($D229*'fnd base rates'!E$107)\n+($E229*'fnd base rates'!E$108)\n+($F229*'fnd base rates'!E$109)\n+($G229*'fnd base rates'!E$110)\n+($H229*'fnd base rates'!E$111)\n+($I229*'fnd base rates'!E$112)\n+($J229*'fnd base rates'!E$113)\n+($K229*'fnd base rates'!E$114)\n+($M229*'fnd base rates'!E$116)\n+($N229*'fnd base rates'!E$117)\n+($O229*'fnd base rates'!E$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,5)))\n*$R229","v":422307.88970400003},{"$f":"(($D229*'fnd base rates'!F$107)\n+($E229*'fnd base rates'!F$108)\n+($F229*'fnd base rates'!F$109)\n+($G229*'fnd base rates'!F$110)\n+($H229*'fnd base rates'!F$111)\n+($I229*'fnd base rates'!F$112)\n+($J229*'fnd base rates'!F$113)\n+($K229*'fnd base rates'!F$114)\n+($M229*'fnd base rates'!F$116)\n+($N229*'fnd base rates'!F$117)\n+($O229*'fnd base rates'!F$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,6)))\n*$R229","v":77072.836547999992},{"$f":"(($D229*'fnd base rates'!G$107)\n+($E229*'fnd base rates'!G$108)\n+($F229*'fnd base rates'!G$109)\n+($G229*'fnd base rates'!G$110)\n+($H229*'fnd base rates'!G$111)\n+($I229*'fnd base rates'!G$112)\n+($J229*'fnd base rates'!G$113)\n+($K229*'fnd base rates'!G$114)\n+($M229*'fnd base rates'!G$116)\n+($N229*'fnd base rates'!G$117)\n+($O229*'fnd base rates'!G$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,7)))\n*$R229","v":17336.929278},{"$f":"(($D229*'fnd base rates'!H$107)\n+($E229*'fnd base rates'!H$108)\n+($F229*'fnd base rates'!H$109)\n+($G229*'fnd base rates'!H$110)\n+($H229*'fnd base rates'!H$111)\n+($I229*'fnd base rates'!H$112)\n+($J229*'fnd base rates'!H$113)\n+($K229*'fnd base rates'!H$114)\n+($M229*'fnd base rates'!H$116)\n+($N229*'fnd base rates'!H$117)\n+($O229*'fnd base rates'!H$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,8)))","v":54496.525785999998},{"$f":"(($D229*'fnd base rates'!I$107)\n+($E229*'fnd base rates'!I$108)\n+($F229*'fnd base rates'!I$109)\n+($G229*'fnd base rates'!I$110)\n+($H229*'fnd base rates'!I$111)\n+($I229*'fnd base rates'!I$112)\n+($J229*'fnd base rates'!I$113)\n+($K229*'fnd base rates'!I$114)\n+($M229*'fnd base rates'!I$116)\n+($N229*'fnd base rates'!I$117)\n+($O229*'fnd base rates'!I$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,9)))\n*$R229","v":34476.520000000004},{"$f":"(($D229*'fnd base rates'!J$107)\n+($E229*'fnd base rates'!J$108)\n+($F229*'fnd base rates'!J$109)\n+($G229*'fnd base rates'!J$110)\n+($H229*'fnd base rates'!J$111)\n+($I229*'fnd base rates'!J$112)\n+($J229*'fnd base rates'!J$113)\n+($K229*'fnd base rates'!J$114)\n+($M229*'fnd base rates'!J$116)\n+($N229*'fnd base rates'!J$117)\n+($O229*'fnd base rates'!J$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,10)))\n*$R229","v":49262.3},{"$f":"(($D229*'fnd base rates'!K$107)\n+($E229*'fnd base rates'!K$108)\n+($F229*'fnd base rates'!K$109)\n+($G229*'fnd base rates'!K$110)\n+($H229*'fnd base rates'!K$111)\n+($I229*'fnd base rates'!K$112)\n+($J229*'fnd base rates'!K$113)\n+($K229*'fnd base rates'!K$114)\n+($M229*'fnd base rates'!K$116)\n+($N229*'fnd base rates'!K$117)\n+($O229*'fnd base rates'!K$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,11)))\n*$R229","v":93115.990520000007},{"$f":"(($D229*'fnd base rates'!L$107)\n+($E229*'fnd base rates'!L$108)\n+($F229*'fnd base rates'!L$109)\n+($G229*'fnd base rates'!L$110)\n+($H229*'fnd base rates'!L$111)\n+($I229*'fnd base rates'!L$112)\n+($J229*'fnd base rates'!L$113)\n+($K229*'fnd base rates'!L$114)\n+($M229*'fnd base rates'!L$116)\n+($N229*'fnd base rates'!L$117)\n+($O229*'fnd base rates'!L$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,12)))","v":128290.35771999999},{"$f":"(($D229*'fnd base rates'!M$107)\n+($E229*'fnd base rates'!M$108)\n+($F229*'fnd base rates'!M$109)\n+($G229*'fnd base rates'!M$110)\n+($H229*'fnd base rates'!M$111)\n+($I229*'fnd base rates'!M$112)\n+($J229*'fnd base rates'!M$113)\n+($K229*'fnd base rates'!M$114)\n+($M229*'fnd base rates'!M$116)\n+($N229*'fnd base rates'!M$117)\n+($O229*'fnd base rates'!M$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,13)))","v":0},990908.75589000003,null,435301301,"435","301","301",1,79,990908.75589000003,12543,0,12543,null,null,null,null,null,12543,0,12543,null,null,{"$f":"BC229-BA229","v":0}]
[435,435301326,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D230","v":0},{"$f":"'fnd enro'!E230","v":0},{"$f":"'fnd enro'!F230","v":0},{"$f":"'fnd enro'!G230","v":0},{"$f":"'fnd enro'!H230","v":2},{"$f":"'fnd enro'!I230","v":3},{"$f":"'fnd enro'!J230","v":0},{"$f":"'fnd enro'!K230","v":0.193},{"$f":"'fnd enro'!L230","v":0},{"$f":"'fnd enro'!M230","v":0},{"$f":"'fnd enro'!N230","v":0},{"$f":"'fnd enro'!O230","v":0},{"$f":"'fnd enro'!P230","v":0},{"$f":"'fnd enro'!R230","v":5},1,{"$f":"VALUE('fnd enro'!Q230)","v":2},null,{"$f":"(($D230*'fnd base rates'!C$107)\n+($E230*'fnd base rates'!C$108)\n+($F230*'fnd base rates'!C$109)\n+($G230*'fnd base rates'!C$110)\n+($H230*'fnd base rates'!C$111)\n+($I230*'fnd base rates'!C$112)\n+($J230*'fnd base rates'!C$113)\n+($K230*'fnd base rates'!C$114)\n+($M230*'fnd base rates'!C$116)\n+($N230*'fnd base rates'!C$117)\n+($O230*'fnd base rates'!C$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,3)))\n*$R230","v":2682.3067300000002},{"$f":"(($D230*'fnd base rates'!D$107)\n+($E230*'fnd base rates'!D$108)\n+($F230*'fnd base rates'!D$109)\n+($G230*'fnd base rates'!D$110)\n+($H230*'fnd base rates'!D$111)\n+($I230*'fnd base rates'!D$112)\n+($J230*'fnd base rates'!D$113)\n+($K230*'fnd base rates'!D$114)\n+($M230*'fnd base rates'!D$116)\n+($N230*'fnd base rates'!D$117)\n+($O230*'fnd base rates'!D$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,4)))\n*$R230","v":3825.4000000000005},{"$f":"(($D230*'fnd base rates'!E$107)\n+($E230*'fnd base rates'!E$108)\n+($F230*'fnd base rates'!E$109)\n+($G230*'fnd base rates'!E$110)\n+($H230*'fnd base rates'!E$111)\n+($I230*'fnd base rates'!E$112)\n+($J230*'fnd base rates'!E$113)\n+($K230*'fnd base rates'!E$114)\n+($M230*'fnd base rates'!E$116)\n+($N230*'fnd base rates'!E$117)\n+($O230*'fnd base rates'!E$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,5)))\n*$R230","v":21655.561880000001},{"$f":"(($D230*'fnd base rates'!F$107)\n+($E230*'fnd base rates'!F$108)\n+($F230*'fnd base rates'!F$109)\n+($G230*'fnd base rates'!F$110)\n+($H230*'fnd base rates'!F$111)\n+($I230*'fnd base rates'!F$112)\n+($J230*'fnd base rates'!F$113)\n+($K230*'fnd base rates'!F$114)\n+($M230*'fnd base rates'!F$116)\n+($N230*'fnd base rates'!F$117)\n+($O230*'fnd base rates'!F$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,6)))\n*$R230","v":4651.4120600000006},{"$f":"(($D230*'fnd base rates'!G$107)\n+($E230*'fnd base rates'!G$108)\n+($F230*'fnd base rates'!G$109)\n+($G230*'fnd base rates'!G$110)\n+($H230*'fnd base rates'!G$111)\n+($I230*'fnd base rates'!G$112)\n+($J230*'fnd base rates'!G$113)\n+($K230*'fnd base rates'!G$114)\n+($M230*'fnd base rates'!G$116)\n+($N230*'fnd base rates'!G$117)\n+($O230*'fnd base rates'!G$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,7)))\n*$R230","v":828.55641000000003},{"$f":"(($D230*'fnd base rates'!H$107)\n+($E230*'fnd base rates'!H$108)\n+($F230*'fnd base rates'!H$109)\n+($G230*'fnd base rates'!H$110)\n+($H230*'fnd base rates'!H$111)\n+($I230*'fnd base rates'!H$112)\n+($J230*'fnd base rates'!H$113)\n+($K230*'fnd base rates'!H$114)\n+($M230*'fnd base rates'!H$116)\n+($N230*'fnd base rates'!H$117)\n+($O230*'fnd base rates'!H$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,8)))","v":3531.1146699999999},{"$f":"(($D230*'fnd base rates'!I$107)\n+($E230*'fnd base rates'!I$108)\n+($F230*'fnd base rates'!I$109)\n+($G230*'fnd base rates'!I$110)\n+($H230*'fnd base rates'!I$111)\n+($I230*'fnd base rates'!I$112)\n+($J230*'fnd base rates'!I$113)\n+($K230*'fnd base rates'!I$114)\n+($M230*'fnd base rates'!I$116)\n+($N230*'fnd base rates'!I$117)\n+($O230*'fnd base rates'!I$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,9)))\n*$R230","v":2003.1999999999998},{"$f":"(($D230*'fnd base rates'!J$107)\n+($E230*'fnd base rates'!J$108)\n+($F230*'fnd base rates'!J$109)\n+($G230*'fnd base rates'!J$110)\n+($H230*'fnd base rates'!J$111)\n+($I230*'fnd base rates'!J$112)\n+($J230*'fnd base rates'!J$113)\n+($K230*'fnd base rates'!J$114)\n+($M230*'fnd base rates'!J$116)\n+($N230*'fnd base rates'!J$117)\n+($O230*'fnd base rates'!J$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,10)))\n*$R230","v":2218.87},{"$f":"(($D230*'fnd base rates'!K$107)\n+($E230*'fnd base rates'!K$108)\n+($F230*'fnd base rates'!K$109)\n+($G230*'fnd base rates'!K$110)\n+($H230*'fnd base rates'!K$111)\n+($I230*'fnd base rates'!K$112)\n+($J230*'fnd base rates'!K$113)\n+($K230*'fnd base rates'!K$114)\n+($M230*'fnd base rates'!K$116)\n+($N230*'fnd base rates'!K$117)\n+($O230*'fnd base rates'!K$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,11)))\n*$R230","v":5814.4993999999997},{"$f":"(($D230*'fnd base rates'!L$107)\n+($E230*'fnd base rates'!L$108)\n+($F230*'fnd base rates'!L$109)\n+($G230*'fnd base rates'!L$110)\n+($H230*'fnd base rates'!L$111)\n+($I230*'fnd base rates'!L$112)\n+($J230*'fnd base rates'!L$113)\n+($K230*'fnd base rates'!L$114)\n+($M230*'fnd base rates'!L$116)\n+($N230*'fnd base rates'!L$117)\n+($O230*'fnd base rates'!L$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,12)))","v":7132.3334000000004},{"$f":"(($D230*'fnd base rates'!M$107)\n+($E230*'fnd base rates'!M$108)\n+($F230*'fnd base rates'!M$109)\n+($G230*'fnd base rates'!M$110)\n+($H230*'fnd base rates'!M$111)\n+($I230*'fnd base rates'!M$112)\n+($J230*'fnd base rates'!M$113)\n+($K230*'fnd base rates'!M$114)\n+($M230*'fnd base rates'!M$116)\n+($N230*'fnd base rates'!M$117)\n+($O230*'fnd base rates'!M$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,13)))","v":0},54343.254550000005,null,435301326,"435","301","326",1,5,54343.254550000005,10869,0,10869,null,null,null,null,null,10869,0,10869,null,null,{"$f":"BC230-BA230","v":0}]
[435,435301673,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D231","v":0},{"$f":"'fnd enro'!E231","v":0},{"$f":"'fnd enro'!F231","v":0},{"$f":"'fnd enro'!G231","v":3},{"$f":"'fnd enro'!H231","v":5},{"$f":"'fnd enro'!I231","v":8},{"$f":"'fnd enro'!J231","v":0},{"$f":"'fnd enro'!K231","v":0.61760000000000004},{"$f":"'fnd enro'!L231","v":0},{"$f":"'fnd enro'!M231","v":0},{"$f":"'fnd enro'!N231","v":0},{"$f":"'fnd enro'!O231","v":0},{"$f":"'fnd enro'!P231","v":4},{"$f":"'fnd enro'!R231","v":16},1,{"$f":"VALUE('fnd enro'!Q231)","v":3},null,{"$f":"(($D231*'fnd base rates'!C$107)\n+($E231*'fnd base rates'!C$108)\n+($F231*'fnd base rates'!C$109)\n+($G231*'fnd base rates'!C$110)\n+($H231*'fnd base rates'!C$111)\n+($I231*'fnd base rates'!C$112)\n+($J231*'fnd base rates'!C$113)\n+($K231*'fnd base rates'!C$114)\n+($M231*'fnd base rates'!C$116)\n+($N231*'fnd base rates'!C$117)\n+($O231*'fnd base rates'!C$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,3)))\n*$R231","v":8810.9815360000011},{"$f":"(($D231*'fnd base rates'!D$107)\n+($E231*'fnd base rates'!D$108)\n+($F231*'fnd base rates'!D$109)\n+($G231*'fnd base rates'!D$110)\n+($H231*'fnd base rates'!D$111)\n+($I231*'fnd base rates'!D$112)\n+($J231*'fnd base rates'!D$113)\n+($K231*'fnd base rates'!D$114)\n+($M231*'fnd base rates'!D$116)\n+($N231*'fnd base rates'!D$117)\n+($O231*'fnd base rates'!D$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,4)))\n*$R231","v":13319.800000000001},{"$f":"(($D231*'fnd base rates'!E$107)\n+($E231*'fnd base rates'!E$108)\n+($F231*'fnd base rates'!E$109)\n+($G231*'fnd base rates'!E$110)\n+($H231*'fnd base rates'!E$111)\n+($I231*'fnd base rates'!E$112)\n+($J231*'fnd base rates'!E$113)\n+($K231*'fnd base rates'!E$114)\n+($M231*'fnd base rates'!E$116)\n+($N231*'fnd base rates'!E$117)\n+($O231*'fnd base rates'!E$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,5)))\n*$R231","v":78764.49601599999},{"$f":"(($D231*'fnd base rates'!F$107)\n+($E231*'fnd base rates'!F$108)\n+($F231*'fnd base rates'!F$109)\n+($G231*'fnd base rates'!F$110)\n+($H231*'fnd base rates'!F$111)\n+($I231*'fnd base rates'!F$112)\n+($J231*'fnd base rates'!F$113)\n+($K231*'fnd base rates'!F$114)\n+($M231*'fnd base rates'!F$116)\n+($N231*'fnd base rates'!F$117)\n+($O231*'fnd base rates'!F$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,6)))\n*$R231","v":15814.312592},{"$f":"(($D231*'fnd base rates'!G$107)\n+($E231*'fnd base rates'!G$108)\n+($F231*'fnd base rates'!G$109)\n+($G231*'fnd base rates'!G$110)\n+($H231*'fnd base rates'!G$111)\n+($I231*'fnd base rates'!G$112)\n+($J231*'fnd base rates'!G$113)\n+($K231*'fnd base rates'!G$114)\n+($M231*'fnd base rates'!G$116)\n+($N231*'fnd base rates'!G$117)\n+($O231*'fnd base rates'!G$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,7)))\n*$R231","v":3134.5125120000002},{"$f":"(($D231*'fnd base rates'!H$107)\n+($E231*'fnd base rates'!H$108)\n+($F231*'fnd base rates'!H$109)\n+($G231*'fnd base rates'!H$110)\n+($H231*'fnd base rates'!H$111)\n+($I231*'fnd base rates'!H$112)\n+($J231*'fnd base rates'!H$113)\n+($K231*'fnd base rates'!H$114)\n+($M231*'fnd base rates'!H$116)\n+($N231*'fnd base rates'!H$117)\n+($O231*'fnd base rates'!H$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,8)))","v":10890.462943999999},{"$f":"(($D231*'fnd base rates'!I$107)\n+($E231*'fnd base rates'!I$108)\n+($F231*'fnd base rates'!I$109)\n+($G231*'fnd base rates'!I$110)\n+($H231*'fnd base rates'!I$111)\n+($I231*'fnd base rates'!I$112)\n+($J231*'fnd base rates'!I$113)\n+($K231*'fnd base rates'!I$114)\n+($M231*'fnd base rates'!I$116)\n+($N231*'fnd base rates'!I$117)\n+($O231*'fnd base rates'!I$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,9)))\n*$R231","v":6566.34},{"$f":"(($D231*'fnd base rates'!J$107)\n+($E231*'fnd base rates'!J$108)\n+($F231*'fnd base rates'!J$109)\n+($G231*'fnd base rates'!J$110)\n+($H231*'fnd base rates'!J$111)\n+($I231*'fnd base rates'!J$112)\n+($J231*'fnd base rates'!J$113)\n+($K231*'fnd base rates'!J$114)\n+($M231*'fnd base rates'!J$116)\n+($N231*'fnd base rates'!J$117)\n+($O231*'fnd base rates'!J$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,10)))\n*$R231","v":8506.2900000000009},{"$f":"(($D231*'fnd base rates'!K$107)\n+($E231*'fnd base rates'!K$108)\n+($F231*'fnd base rates'!K$109)\n+($G231*'fnd base rates'!K$110)\n+($H231*'fnd base rates'!K$111)\n+($I231*'fnd base rates'!K$112)\n+($J231*'fnd base rates'!K$113)\n+($K231*'fnd base rates'!K$114)\n+($M231*'fnd base rates'!K$116)\n+($N231*'fnd base rates'!K$117)\n+($O231*'fnd base rates'!K$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,11)))\n*$R231","v":18411.908080000001},{"$f":"(($D231*'fnd base rates'!L$107)\n+($E231*'fnd base rates'!L$108)\n+($F231*'fnd base rates'!L$109)\n+($G231*'fnd base rates'!L$110)\n+($H231*'fnd base rates'!L$111)\n+($I231*'fnd base rates'!L$112)\n+($J231*'fnd base rates'!L$113)\n+($K231*'fnd base rates'!L$114)\n+($M231*'fnd base rates'!L$116)\n+($N231*'fnd base rates'!L$117)\n+($O231*'fnd base rates'!L$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,12)))","v":24556.906880000002},{"$f":"(($D231*'fnd base rates'!M$107)\n+($E231*'fnd base rates'!M$108)\n+($F231*'fnd base rates'!M$109)\n+($G231*'fnd base rates'!M$110)\n+($H231*'fnd base rates'!M$111)\n+($I231*'fnd base rates'!M$112)\n+($J231*'fnd base rates'!M$113)\n+($K231*'fnd base rates'!M$114)\n+($M231*'fnd base rates'!M$116)\n+($N231*'fnd base rates'!M$117)\n+($O231*'fnd base rates'!M$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,13)))","v":0},188776.01056,null,435301673,"435","301","673",1,16,188776.01056,11799,0,11799,null,null,null,null,null,11799,0,11799,null,null,{"$f":"BC231-BA231","v":0}]
[435,435301725,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D232","v":0},{"$f":"'fnd enro'!E232","v":0},{"$f":"'fnd enro'!F232","v":0},{"$f":"'fnd enro'!G232","v":0},{"$f":"'fnd enro'!H232","v":0},{"$f":"'fnd enro'!I232","v":1},{"$f":"'fnd enro'!J232","v":0},{"$f":"'fnd enro'!K232","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L232","v":0},{"$f":"'fnd enro'!M232","v":0},{"$f":"'fnd enro'!N232","v":0},{"$f":"'fnd enro'!O232","v":0},{"$f":"'fnd enro'!P232","v":0},{"$f":"'fnd enro'!R232","v":1},1,{"$f":"VALUE('fnd enro'!Q232)","v":3},null,{"$f":"(($D232*'fnd base rates'!C$107)\n+($E232*'fnd base rates'!C$108)\n+($F232*'fnd base rates'!C$109)\n+($G232*'fnd base rates'!C$110)\n+($H232*'fnd base rates'!C$111)\n+($I232*'fnd base rates'!C$112)\n+($J232*'fnd base rates'!C$113)\n+($K232*'fnd base rates'!C$114)\n+($M232*'fnd base rates'!C$116)\n+($N232*'fnd base rates'!C$117)\n+($O232*'fnd base rates'!C$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,3)))\n*$R232","v":536.46134600000005},{"$f":"(($D232*'fnd base rates'!D$107)\n+($E232*'fnd base rates'!D$108)\n+($F232*'fnd base rates'!D$109)\n+($G232*'fnd base rates'!D$110)\n+($H232*'fnd base rates'!D$111)\n+($I232*'fnd base rates'!D$112)\n+($J232*'fnd base rates'!D$113)\n+($K232*'fnd base rates'!D$114)\n+($M232*'fnd base rates'!D$116)\n+($N232*'fnd base rates'!D$117)\n+($O232*'fnd base rates'!D$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,4)))\n*$R232","v":765.08},{"$f":"(($D232*'fnd base rates'!E$107)\n+($E232*'fnd base rates'!E$108)\n+($F232*'fnd base rates'!E$109)\n+($G232*'fnd base rates'!E$110)\n+($H232*'fnd base rates'!E$111)\n+($I232*'fnd base rates'!E$112)\n+($J232*'fnd base rates'!E$113)\n+($K232*'fnd base rates'!E$114)\n+($M232*'fnd base rates'!E$116)\n+($N232*'fnd base rates'!E$117)\n+($O232*'fnd base rates'!E$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,5)))\n*$R232","v":4912.2003759999998},{"$f":"(($D232*'fnd base rates'!F$107)\n+($E232*'fnd base rates'!F$108)\n+($F232*'fnd base rates'!F$109)\n+($G232*'fnd base rates'!F$110)\n+($H232*'fnd base rates'!F$111)\n+($I232*'fnd base rates'!F$112)\n+($J232*'fnd base rates'!F$113)\n+($K232*'fnd base rates'!F$114)\n+($M232*'fnd base rates'!F$116)\n+($N232*'fnd base rates'!F$117)\n+($O232*'fnd base rates'!F$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,6)))\n*$R232","v":886.88641200000006},{"$f":"(($D232*'fnd base rates'!G$107)\n+($E232*'fnd base rates'!G$108)\n+($F232*'fnd base rates'!G$109)\n+($G232*'fnd base rates'!G$110)\n+($H232*'fnd base rates'!G$111)\n+($I232*'fnd base rates'!G$112)\n+($J232*'fnd base rates'!G$113)\n+($K232*'fnd base rates'!G$114)\n+($M232*'fnd base rates'!G$116)\n+($N232*'fnd base rates'!G$117)\n+($O232*'fnd base rates'!G$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,7)))\n*$R232","v":163.88328199999998},{"$f":"(($D232*'fnd base rates'!H$107)\n+($E232*'fnd base rates'!H$108)\n+($F232*'fnd base rates'!H$109)\n+($G232*'fnd base rates'!H$110)\n+($H232*'fnd base rates'!H$111)\n+($I232*'fnd base rates'!H$112)\n+($J232*'fnd base rates'!H$113)\n+($K232*'fnd base rates'!H$114)\n+($M232*'fnd base rates'!H$116)\n+($N232*'fnd base rates'!H$117)\n+($O232*'fnd base rates'!H$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D232*'fnd base rates'!I$107)\n+($E232*'fnd base rates'!I$108)\n+($F232*'fnd base rates'!I$109)\n+($G232*'fnd base rates'!I$110)\n+($H232*'fnd base rates'!I$111)\n+($I232*'fnd base rates'!I$112)\n+($J232*'fnd base rates'!I$113)\n+($K232*'fnd base rates'!I$114)\n+($M232*'fnd base rates'!I$116)\n+($N232*'fnd base rates'!I$117)\n+($O232*'fnd base rates'!I$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,9)))\n*$R232","v":425.94},{"$f":"(($D232*'fnd base rates'!J$107)\n+($E232*'fnd base rates'!J$108)\n+($F232*'fnd base rates'!J$109)\n+($G232*'fnd base rates'!J$110)\n+($H232*'fnd base rates'!J$111)\n+($I232*'fnd base rates'!J$112)\n+($J232*'fnd base rates'!J$113)\n+($K232*'fnd base rates'!J$114)\n+($M232*'fnd base rates'!J$116)\n+($N232*'fnd base rates'!J$117)\n+($O232*'fnd base rates'!J$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,10)))\n*$R232","v":573.75},{"$f":"(($D232*'fnd base rates'!K$107)\n+($E232*'fnd base rates'!K$108)\n+($F232*'fnd base rates'!K$109)\n+($G232*'fnd base rates'!K$110)\n+($H232*'fnd base rates'!K$111)\n+($I232*'fnd base rates'!K$112)\n+($J232*'fnd base rates'!K$113)\n+($K232*'fnd base rates'!K$114)\n+($M232*'fnd base rates'!K$116)\n+($N232*'fnd base rates'!K$117)\n+($O232*'fnd base rates'!K$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,11)))\n*$R232","v":1150.05988},{"$f":"(($D232*'fnd base rates'!L$107)\n+($E232*'fnd base rates'!L$108)\n+($F232*'fnd base rates'!L$109)\n+($G232*'fnd base rates'!L$110)\n+($H232*'fnd base rates'!L$111)\n+($I232*'fnd base rates'!L$112)\n+($J232*'fnd base rates'!L$113)\n+($K232*'fnd base rates'!L$114)\n+($M232*'fnd base rates'!L$116)\n+($N232*'fnd base rates'!L$117)\n+($O232*'fnd base rates'!L$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D232*'fnd base rates'!M$107)\n+($E232*'fnd base rates'!M$108)\n+($F232*'fnd base rates'!M$109)\n+($G232*'fnd base rates'!M$110)\n+($H232*'fnd base rates'!M$111)\n+($I232*'fnd base rates'!M$112)\n+($J232*'fnd base rates'!M$113)\n+($K232*'fnd base rates'!M$114)\n+($M232*'fnd base rates'!M$116)\n+($N232*'fnd base rates'!M$117)\n+($O232*'fnd base rates'!M$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,13)))","v":0},11611.466909999999,null,435301725,"435","301","725",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC232-BA232","v":0}]
[435,435301735,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D233","v":0},{"$f":"'fnd enro'!E233","v":0},{"$f":"'fnd enro'!F233","v":0},{"$f":"'fnd enro'!G233","v":1},{"$f":"'fnd enro'!H233","v":3},{"$f":"'fnd enro'!I233","v":1},{"$f":"'fnd enro'!J233","v":0},{"$f":"'fnd enro'!K233","v":0.193},{"$f":"'fnd enro'!L233","v":0},{"$f":"'fnd enro'!M233","v":0},{"$f":"'fnd enro'!N233","v":0},{"$f":"'fnd enro'!O233","v":0},{"$f":"'fnd enro'!P233","v":2},{"$f":"'fnd enro'!R233","v":5},1,{"$f":"VALUE('fnd enro'!Q233)","v":6},null,{"$f":"(($D233*'fnd base rates'!C$107)\n+($E233*'fnd base rates'!C$108)\n+($F233*'fnd base rates'!C$109)\n+($G233*'fnd base rates'!C$110)\n+($H233*'fnd base rates'!C$111)\n+($I233*'fnd base rates'!C$112)\n+($J233*'fnd base rates'!C$113)\n+($K233*'fnd base rates'!C$114)\n+($M233*'fnd base rates'!C$116)\n+($N233*'fnd base rates'!C$117)\n+($O233*'fnd base rates'!C$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,3)))\n*$R233","v":2812.4867300000001},{"$f":"(($D233*'fnd base rates'!D$107)\n+($E233*'fnd base rates'!D$108)\n+($F233*'fnd base rates'!D$109)\n+($G233*'fnd base rates'!D$110)\n+($H233*'fnd base rates'!D$111)\n+($I233*'fnd base rates'!D$112)\n+($J233*'fnd base rates'!D$113)\n+($K233*'fnd base rates'!D$114)\n+($M233*'fnd base rates'!D$116)\n+($N233*'fnd base rates'!D$117)\n+($O233*'fnd base rates'!D$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,4)))\n*$R233","v":4442.1400000000003},{"$f":"(($D233*'fnd base rates'!E$107)\n+($E233*'fnd base rates'!E$108)\n+($F233*'fnd base rates'!E$109)\n+($G233*'fnd base rates'!E$110)\n+($H233*'fnd base rates'!E$111)\n+($I233*'fnd base rates'!E$112)\n+($J233*'fnd base rates'!E$113)\n+($K233*'fnd base rates'!E$114)\n+($M233*'fnd base rates'!E$116)\n+($N233*'fnd base rates'!E$117)\n+($O233*'fnd base rates'!E$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,5)))\n*$R233","v":25191.671880000002},{"$f":"(($D233*'fnd base rates'!F$107)\n+($E233*'fnd base rates'!F$108)\n+($F233*'fnd base rates'!F$109)\n+($G233*'fnd base rates'!F$110)\n+($H233*'fnd base rates'!F$111)\n+($I233*'fnd base rates'!F$112)\n+($J233*'fnd base rates'!F$113)\n+($K233*'fnd base rates'!F$114)\n+($M233*'fnd base rates'!F$116)\n+($N233*'fnd base rates'!F$117)\n+($O233*'fnd base rates'!F$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,6)))\n*$R233","v":5120.4620599999998},{"$f":"(($D233*'fnd base rates'!G$107)\n+($E233*'fnd base rates'!G$108)\n+($F233*'fnd base rates'!G$109)\n+($G233*'fnd base rates'!G$110)\n+($H233*'fnd base rates'!G$111)\n+($I233*'fnd base rates'!G$112)\n+($J233*'fnd base rates'!G$113)\n+($K233*'fnd base rates'!G$114)\n+($M233*'fnd base rates'!G$116)\n+($N233*'fnd base rates'!G$117)\n+($O233*'fnd base rates'!G$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,7)))\n*$R233","v":1118.1164100000001},{"$f":"(($D233*'fnd base rates'!H$107)\n+($E233*'fnd base rates'!H$108)\n+($F233*'fnd base rates'!H$109)\n+($G233*'fnd base rates'!H$110)\n+($H233*'fnd base rates'!H$111)\n+($I233*'fnd base rates'!H$112)\n+($J233*'fnd base rates'!H$113)\n+($K233*'fnd base rates'!H$114)\n+($M233*'fnd base rates'!H$116)\n+($N233*'fnd base rates'!H$117)\n+($O233*'fnd base rates'!H$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,8)))","v":2966.6146700000004},{"$f":"(($D233*'fnd base rates'!I$107)\n+($E233*'fnd base rates'!I$108)\n+($F233*'fnd base rates'!I$109)\n+($G233*'fnd base rates'!I$110)\n+($H233*'fnd base rates'!I$111)\n+($I233*'fnd base rates'!I$112)\n+($J233*'fnd base rates'!I$113)\n+($K233*'fnd base rates'!I$114)\n+($M233*'fnd base rates'!I$116)\n+($N233*'fnd base rates'!I$117)\n+($O233*'fnd base rates'!I$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,9)))\n*$R233","v":2064.1400000000003},{"$f":"(($D233*'fnd base rates'!J$107)\n+($E233*'fnd base rates'!J$108)\n+($F233*'fnd base rates'!J$109)\n+($G233*'fnd base rates'!J$110)\n+($H233*'fnd base rates'!J$111)\n+($I233*'fnd base rates'!J$112)\n+($J233*'fnd base rates'!J$113)\n+($K233*'fnd base rates'!J$114)\n+($M233*'fnd base rates'!J$116)\n+($N233*'fnd base rates'!J$117)\n+($O233*'fnd base rates'!J$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,10)))\n*$R233","v":2739.3},{"$f":"(($D233*'fnd base rates'!K$107)\n+($E233*'fnd base rates'!K$108)\n+($F233*'fnd base rates'!K$109)\n+($G233*'fnd base rates'!K$110)\n+($H233*'fnd base rates'!K$111)\n+($I233*'fnd base rates'!K$112)\n+($J233*'fnd base rates'!K$113)\n+($K233*'fnd base rates'!K$114)\n+($M233*'fnd base rates'!K$116)\n+($N233*'fnd base rates'!K$117)\n+($O233*'fnd base rates'!K$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,11)))\n*$R233","v":5796.7493999999997},{"$f":"(($D233*'fnd base rates'!L$107)\n+($E233*'fnd base rates'!L$108)\n+($F233*'fnd base rates'!L$109)\n+($G233*'fnd base rates'!L$110)\n+($H233*'fnd base rates'!L$111)\n+($I233*'fnd base rates'!L$112)\n+($J233*'fnd base rates'!L$113)\n+($K233*'fnd base rates'!L$114)\n+($M233*'fnd base rates'!L$116)\n+($N233*'fnd base rates'!L$117)\n+($O233*'fnd base rates'!L$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,12)))","v":8326.5933999999997},{"$f":"(($D233*'fnd base rates'!M$107)\n+($E233*'fnd base rates'!M$108)\n+($F233*'fnd base rates'!M$109)\n+($G233*'fnd base rates'!M$110)\n+($H233*'fnd base rates'!M$111)\n+($I233*'fnd base rates'!M$112)\n+($J233*'fnd base rates'!M$113)\n+($K233*'fnd base rates'!M$114)\n+($M233*'fnd base rates'!M$116)\n+($N233*'fnd base rates'!M$117)\n+($O233*'fnd base rates'!M$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,13)))","v":0},60578.274550000009,null,435301735,"435","301","735",1,5,60578.274550000009,12116,0,12116,null,null,null,null,null,12116,0,12116,null,null,{"$f":"BC233-BA233","v":0}]
[436,436049001,"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},{"$f":"'fnd enro'!H234","v":0},{"$f":"'fnd enro'!I234","v":1},{"$f":"'fnd enro'!J234","v":0},{"$f":"'fnd enro'!K234","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L234","v":0},{"$f":"'fnd enro'!M234","v":0},{"$f":"'fnd enro'!N234","v":0},{"$f":"'fnd enro'!O234","v":0},{"$f":"'fnd enro'!P234","v":0},{"$f":"'fnd enro'!R234","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q234)","v":7},null,{"$f":"(($D234*'fnd base rates'!C$107)\n+($E234*'fnd base rates'!C$108)\n+($F234*'fnd base rates'!C$109)\n+($G234*'fnd base rates'!C$110)\n+($H234*'fnd base rates'!C$111)\n+($I234*'fnd base rates'!C$112)\n+($J234*'fnd base rates'!C$113)\n+($K234*'fnd base rates'!C$114)\n+($M234*'fnd base rates'!C$116)\n+($N234*'fnd base rates'!C$117)\n+($O234*'fnd base rates'!C$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,3)))\n*$R234","v":598.69086213600008},{"$f":"(($D234*'fnd base rates'!D$107)\n+($E234*'fnd base rates'!D$108)\n+($F234*'fnd base rates'!D$109)\n+($G234*'fnd base rates'!D$110)\n+($H234*'fnd base rates'!D$111)\n+($I234*'fnd base rates'!D$112)\n+($J234*'fnd base rates'!D$113)\n+($K234*'fnd base rates'!D$114)\n+($M234*'fnd base rates'!D$116)\n+($N234*'fnd base rates'!D$117)\n+($O234*'fnd base rates'!D$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,4)))\n*$R234","v":853.82928000000015},{"$f":"(($D234*'fnd base rates'!E$107)\n+($E234*'fnd base rates'!E$108)\n+($F234*'fnd base rates'!E$109)\n+($G234*'fnd base rates'!E$110)\n+($H234*'fnd base rates'!E$111)\n+($I234*'fnd base rates'!E$112)\n+($J234*'fnd base rates'!E$113)\n+($K234*'fnd base rates'!E$114)\n+($M234*'fnd base rates'!E$116)\n+($N234*'fnd base rates'!E$117)\n+($O234*'fnd base rates'!E$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,5)))\n*$R234","v":5482.0156196160005},{"$f":"(($D234*'fnd base rates'!F$107)\n+($E234*'fnd base rates'!F$108)\n+($F234*'fnd base rates'!F$109)\n+($G234*'fnd base rates'!F$110)\n+($H234*'fnd base rates'!F$111)\n+($I234*'fnd base rates'!F$112)\n+($J234*'fnd base rates'!F$113)\n+($K234*'fnd base rates'!F$114)\n+($M234*'fnd base rates'!F$116)\n+($N234*'fnd base rates'!F$117)\n+($O234*'fnd base rates'!F$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,6)))\n*$R234","v":989.76523579200011},{"$f":"(($D234*'fnd base rates'!G$107)\n+($E234*'fnd base rates'!G$108)\n+($F234*'fnd base rates'!G$109)\n+($G234*'fnd base rates'!G$110)\n+($H234*'fnd base rates'!G$111)\n+($I234*'fnd base rates'!G$112)\n+($J234*'fnd base rates'!G$113)\n+($K234*'fnd base rates'!G$114)\n+($M234*'fnd base rates'!G$116)\n+($N234*'fnd base rates'!G$117)\n+($O234*'fnd base rates'!G$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,7)))\n*$R234","v":182.89374271200001},{"$f":"(($D234*'fnd base rates'!H$107)\n+($E234*'fnd base rates'!H$108)\n+($F234*'fnd base rates'!H$109)\n+($G234*'fnd base rates'!H$110)\n+($H234*'fnd base rates'!H$111)\n+($I234*'fnd base rates'!H$112)\n+($J234*'fnd base rates'!H$113)\n+($K234*'fnd base rates'!H$114)\n+($M234*'fnd base rates'!H$116)\n+($N234*'fnd base rates'!H$117)\n+($O234*'fnd base rates'!H$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D234*'fnd base rates'!I$107)\n+($E234*'fnd base rates'!I$108)\n+($F234*'fnd base rates'!I$109)\n+($G234*'fnd base rates'!I$110)\n+($H234*'fnd base rates'!I$111)\n+($I234*'fnd base rates'!I$112)\n+($J234*'fnd base rates'!I$113)\n+($K234*'fnd base rates'!I$114)\n+($M234*'fnd base rates'!I$116)\n+($N234*'fnd base rates'!I$117)\n+($O234*'fnd base rates'!I$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,9)))\n*$R234","v":475.34904000000006},{"$f":"(($D234*'fnd base rates'!J$107)\n+($E234*'fnd base rates'!J$108)\n+($F234*'fnd base rates'!J$109)\n+($G234*'fnd base rates'!J$110)\n+($H234*'fnd base rates'!J$111)\n+($I234*'fnd base rates'!J$112)\n+($J234*'fnd base rates'!J$113)\n+($K234*'fnd base rates'!J$114)\n+($M234*'fnd base rates'!J$116)\n+($N234*'fnd base rates'!J$117)\n+($O234*'fnd base rates'!J$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,10)))\n*$R234","v":640.30500000000006},{"$f":"(($D234*'fnd base rates'!K$107)\n+($E234*'fnd base rates'!K$108)\n+($F234*'fnd base rates'!K$109)\n+($G234*'fnd base rates'!K$110)\n+($H234*'fnd base rates'!K$111)\n+($I234*'fnd base rates'!K$112)\n+($J234*'fnd base rates'!K$113)\n+($K234*'fnd base rates'!K$114)\n+($M234*'fnd base rates'!K$116)\n+($N234*'fnd base rates'!K$117)\n+($O234*'fnd base rates'!K$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,11)))\n*$R234","v":1283.4668260800001},{"$f":"(($D234*'fnd base rates'!L$107)\n+($E234*'fnd base rates'!L$108)\n+($F234*'fnd base rates'!L$109)\n+($G234*'fnd base rates'!L$110)\n+($H234*'fnd base rates'!L$111)\n+($I234*'fnd base rates'!L$112)\n+($J234*'fnd base rates'!L$113)\n+($K234*'fnd base rates'!L$114)\n+($M234*'fnd base rates'!L$116)\n+($N234*'fnd base rates'!L$117)\n+($O234*'fnd base rates'!L$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D234*'fnd base rates'!M$107)\n+($E234*'fnd base rates'!M$108)\n+($F234*'fnd base rates'!M$109)\n+($G234*'fnd base rates'!M$110)\n+($H234*'fnd base rates'!M$111)\n+($I234*'fnd base rates'!M$112)\n+($J234*'fnd base rates'!M$113)\n+($K234*'fnd base rates'!M$114)\n+($M234*'fnd base rates'!M$116)\n+($N234*'fnd base rates'!M$117)\n+($O234*'fnd base rates'!M$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,13)))","v":0},12703.521220335999,null,436049001,"436","049","001",1,1,12703.521220335999,12704,0,12704,null,null,null,null,null,12704,0,12704,null,null,{"$f":"BC234-BA234","v":0}]
[436,436049010,"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},{"$f":"'fnd enro'!H235","v":0},{"$f":"'fnd enro'!I235","v":1},{"$f":"'fnd enro'!J235","v":0},{"$f":"'fnd enro'!K235","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L235","v":0},{"$f":"'fnd enro'!M235","v":0},{"$f":"'fnd enro'!N235","v":0},{"$f":"'fnd enro'!O235","v":0},{"$f":"'fnd enro'!P235","v":1},{"$f":"'fnd enro'!R235","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q235)","v":3},null,{"$f":"(($D235*'fnd base rates'!C$107)\n+($E235*'fnd base rates'!C$108)\n+($F235*'fnd base rates'!C$109)\n+($G235*'fnd base rates'!C$110)\n+($H235*'fnd base rates'!C$111)\n+($I235*'fnd base rates'!C$112)\n+($J235*'fnd base rates'!C$113)\n+($K235*'fnd base rates'!C$114)\n+($M235*'fnd base rates'!C$116)\n+($N235*'fnd base rates'!C$117)\n+($O235*'fnd base rates'!C$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,3)))\n*$R235","v":662.19126213600009},{"$f":"(($D235*'fnd base rates'!D$107)\n+($E235*'fnd base rates'!D$108)\n+($F235*'fnd base rates'!D$109)\n+($G235*'fnd base rates'!D$110)\n+($H235*'fnd base rates'!D$111)\n+($I235*'fnd base rates'!D$112)\n+($J235*'fnd base rates'!D$113)\n+($K235*'fnd base rates'!D$114)\n+($M235*'fnd base rates'!D$116)\n+($N235*'fnd base rates'!D$117)\n+($O235*'fnd base rates'!D$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,4)))\n*$R235","v":1154.7363600000001},{"$f":"(($D235*'fnd base rates'!E$107)\n+($E235*'fnd base rates'!E$108)\n+($F235*'fnd base rates'!E$109)\n+($G235*'fnd base rates'!E$110)\n+($H235*'fnd base rates'!E$111)\n+($I235*'fnd base rates'!E$112)\n+($J235*'fnd base rates'!E$113)\n+($K235*'fnd base rates'!E$114)\n+($M235*'fnd base rates'!E$116)\n+($N235*'fnd base rates'!E$117)\n+($O235*'fnd base rates'!E$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,5)))\n*$R235","v":8419.3834196160005},{"$f":"(($D235*'fnd base rates'!F$107)\n+($E235*'fnd base rates'!F$108)\n+($F235*'fnd base rates'!F$109)\n+($G235*'fnd base rates'!F$110)\n+($H235*'fnd base rates'!F$111)\n+($I235*'fnd base rates'!F$112)\n+($J235*'fnd base rates'!F$113)\n+($K235*'fnd base rates'!F$114)\n+($M235*'fnd base rates'!F$116)\n+($N235*'fnd base rates'!F$117)\n+($O235*'fnd base rates'!F$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,6)))\n*$R235","v":989.76523579200011},{"$f":"(($D235*'fnd base rates'!G$107)\n+($E235*'fnd base rates'!G$108)\n+($F235*'fnd base rates'!G$109)\n+($G235*'fnd base rates'!G$110)\n+($H235*'fnd base rates'!G$111)\n+($I235*'fnd base rates'!G$112)\n+($J235*'fnd base rates'!G$113)\n+($K235*'fnd base rates'!G$114)\n+($M235*'fnd base rates'!G$116)\n+($N235*'fnd base rates'!G$117)\n+($O235*'fnd base rates'!G$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,7)))\n*$R235","v":325.40694271200005},{"$f":"(($D235*'fnd base rates'!H$107)\n+($E235*'fnd base rates'!H$108)\n+($F235*'fnd base rates'!H$109)\n+($G235*'fnd base rates'!H$110)\n+($H235*'fnd base rates'!H$111)\n+($I235*'fnd base rates'!H$112)\n+($J235*'fnd base rates'!H$113)\n+($K235*'fnd base rates'!H$114)\n+($M235*'fnd base rates'!H$116)\n+($N235*'fnd base rates'!H$117)\n+($O235*'fnd base rates'!H$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,8)))","v":847.65893400000004},{"$f":"(($D235*'fnd base rates'!I$107)\n+($E235*'fnd base rates'!I$108)\n+($F235*'fnd base rates'!I$109)\n+($G235*'fnd base rates'!I$110)\n+($H235*'fnd base rates'!I$111)\n+($I235*'fnd base rates'!I$112)\n+($J235*'fnd base rates'!I$113)\n+($K235*'fnd base rates'!I$114)\n+($M235*'fnd base rates'!I$116)\n+($N235*'fnd base rates'!I$117)\n+($O235*'fnd base rates'!I$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,9)))\n*$R235","v":594.29232000000002},{"$f":"(($D235*'fnd base rates'!J$107)\n+($E235*'fnd base rates'!J$108)\n+($F235*'fnd base rates'!J$109)\n+($G235*'fnd base rates'!J$110)\n+($H235*'fnd base rates'!J$111)\n+($I235*'fnd base rates'!J$112)\n+($J235*'fnd base rates'!J$113)\n+($K235*'fnd base rates'!J$114)\n+($M235*'fnd base rates'!J$116)\n+($N235*'fnd base rates'!J$117)\n+($O235*'fnd base rates'!J$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,10)))\n*$R235","v":1258.3681200000003},{"$f":"(($D235*'fnd base rates'!K$107)\n+($E235*'fnd base rates'!K$108)\n+($F235*'fnd base rates'!K$109)\n+($G235*'fnd base rates'!K$110)\n+($H235*'fnd base rates'!K$111)\n+($I235*'fnd base rates'!K$112)\n+($J235*'fnd base rates'!K$113)\n+($K235*'fnd base rates'!K$114)\n+($M235*'fnd base rates'!K$116)\n+($N235*'fnd base rates'!K$117)\n+($O235*'fnd base rates'!K$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,11)))\n*$R235","v":1283.4668260800001},{"$f":"(($D235*'fnd base rates'!L$107)\n+($E235*'fnd base rates'!L$108)\n+($F235*'fnd base rates'!L$109)\n+($G235*'fnd base rates'!L$110)\n+($H235*'fnd base rates'!L$111)\n+($I235*'fnd base rates'!L$112)\n+($J235*'fnd base rates'!L$113)\n+($K235*'fnd base rates'!L$114)\n+($M235*'fnd base rates'!L$116)\n+($N235*'fnd base rates'!L$117)\n+($O235*'fnd base rates'!L$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,12)))","v":1794.8866800000001},{"$f":"(($D235*'fnd base rates'!M$107)\n+($E235*'fnd base rates'!M$108)\n+($F235*'fnd base rates'!M$109)\n+($G235*'fnd base rates'!M$110)\n+($H235*'fnd base rates'!M$111)\n+($I235*'fnd base rates'!M$112)\n+($J235*'fnd base rates'!M$113)\n+($K235*'fnd base rates'!M$114)\n+($M235*'fnd base rates'!M$116)\n+($N235*'fnd base rates'!M$117)\n+($O235*'fnd base rates'!M$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,13)))","v":0},17330.156100336,null,436049010,"436","049","010",1,1,17330.156100336,17330,0,17330,null,null,null,null,null,17330,0,17330,null,null,{"$f":"BC235-BA235","v":0}]
[436,436049031,"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},{"$f":"'fnd enro'!H236","v":0},{"$f":"'fnd enro'!I236","v":2},{"$f":"'fnd enro'!J236","v":0},{"$f":"'fnd enro'!K236","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L236","v":0},{"$f":"'fnd enro'!M236","v":0},{"$f":"'fnd enro'!N236","v":0},{"$f":"'fnd enro'!O236","v":0},{"$f":"'fnd enro'!P236","v":2},{"$f":"'fnd enro'!R236","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q236)","v":5},null,{"$f":"(($D236*'fnd base rates'!C$107)\n+($E236*'fnd base rates'!C$108)\n+($F236*'fnd base rates'!C$109)\n+($G236*'fnd base rates'!C$110)\n+($H236*'fnd base rates'!C$111)\n+($I236*'fnd base rates'!C$112)\n+($J236*'fnd base rates'!C$113)\n+($K236*'fnd base rates'!C$114)\n+($M236*'fnd base rates'!C$116)\n+($N236*'fnd base rates'!C$117)\n+($O236*'fnd base rates'!C$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,3)))\n*$R236","v":1331.0115642720002},{"$f":"(($D236*'fnd base rates'!D$107)\n+($E236*'fnd base rates'!D$108)\n+($F236*'fnd base rates'!D$109)\n+($G236*'fnd base rates'!D$110)\n+($H236*'fnd base rates'!D$111)\n+($I236*'fnd base rates'!D$112)\n+($J236*'fnd base rates'!D$113)\n+($K236*'fnd base rates'!D$114)\n+($M236*'fnd base rates'!D$116)\n+($N236*'fnd base rates'!D$117)\n+($O236*'fnd base rates'!D$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,4)))\n*$R236","v":2340.7876800000004},{"$f":"(($D236*'fnd base rates'!E$107)\n+($E236*'fnd base rates'!E$108)\n+($F236*'fnd base rates'!E$109)\n+($G236*'fnd base rates'!E$110)\n+($H236*'fnd base rates'!E$111)\n+($I236*'fnd base rates'!E$112)\n+($J236*'fnd base rates'!E$113)\n+($K236*'fnd base rates'!E$114)\n+($M236*'fnd base rates'!E$116)\n+($N236*'fnd base rates'!E$117)\n+($O236*'fnd base rates'!E$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,5)))\n*$R236","v":17144.684759232001},{"$f":"(($D236*'fnd base rates'!F$107)\n+($E236*'fnd base rates'!F$108)\n+($F236*'fnd base rates'!F$109)\n+($G236*'fnd base rates'!F$110)\n+($H236*'fnd base rates'!F$111)\n+($I236*'fnd base rates'!F$112)\n+($J236*'fnd base rates'!F$113)\n+($K236*'fnd base rates'!F$114)\n+($M236*'fnd base rates'!F$116)\n+($N236*'fnd base rates'!F$117)\n+($O236*'fnd base rates'!F$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,6)))\n*$R236","v":1979.5304715840002},{"$f":"(($D236*'fnd base rates'!G$107)\n+($E236*'fnd base rates'!G$108)\n+($F236*'fnd base rates'!G$109)\n+($G236*'fnd base rates'!G$110)\n+($H236*'fnd base rates'!G$111)\n+($I236*'fnd base rates'!G$112)\n+($J236*'fnd base rates'!G$113)\n+($K236*'fnd base rates'!G$114)\n+($M236*'fnd base rates'!G$116)\n+($N236*'fnd base rates'!G$117)\n+($O236*'fnd base rates'!G$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,7)))\n*$R236","v":665.65668542399999},{"$f":"(($D236*'fnd base rates'!H$107)\n+($E236*'fnd base rates'!H$108)\n+($F236*'fnd base rates'!H$109)\n+($G236*'fnd base rates'!H$110)\n+($H236*'fnd base rates'!H$111)\n+($I236*'fnd base rates'!H$112)\n+($J236*'fnd base rates'!H$113)\n+($K236*'fnd base rates'!H$114)\n+($M236*'fnd base rates'!H$116)\n+($N236*'fnd base rates'!H$117)\n+($O236*'fnd base rates'!H$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,8)))","v":1697.3378680000001},{"$f":"(($D236*'fnd base rates'!I$107)\n+($E236*'fnd base rates'!I$108)\n+($F236*'fnd base rates'!I$109)\n+($G236*'fnd base rates'!I$110)\n+($H236*'fnd base rates'!I$111)\n+($I236*'fnd base rates'!I$112)\n+($J236*'fnd base rates'!I$113)\n+($K236*'fnd base rates'!I$114)\n+($M236*'fnd base rates'!I$116)\n+($N236*'fnd base rates'!I$117)\n+($O236*'fnd base rates'!I$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,9)))\n*$R236","v":1200.9722400000001},{"$f":"(($D236*'fnd base rates'!J$107)\n+($E236*'fnd base rates'!J$108)\n+($F236*'fnd base rates'!J$109)\n+($G236*'fnd base rates'!J$110)\n+($H236*'fnd base rates'!J$111)\n+($I236*'fnd base rates'!J$112)\n+($J236*'fnd base rates'!J$113)\n+($K236*'fnd base rates'!J$114)\n+($M236*'fnd base rates'!J$116)\n+($N236*'fnd base rates'!J$117)\n+($O236*'fnd base rates'!J$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,10)))\n*$R236","v":2581.1071200000001},{"$f":"(($D236*'fnd base rates'!K$107)\n+($E236*'fnd base rates'!K$108)\n+($F236*'fnd base rates'!K$109)\n+($G236*'fnd base rates'!K$110)\n+($H236*'fnd base rates'!K$111)\n+($I236*'fnd base rates'!K$112)\n+($J236*'fnd base rates'!K$113)\n+($K236*'fnd base rates'!K$114)\n+($M236*'fnd base rates'!K$116)\n+($N236*'fnd base rates'!K$117)\n+($O236*'fnd base rates'!K$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,11)))\n*$R236","v":2566.9336521600003},{"$f":"(($D236*'fnd base rates'!L$107)\n+($E236*'fnd base rates'!L$108)\n+($F236*'fnd base rates'!L$109)\n+($G236*'fnd base rates'!L$110)\n+($H236*'fnd base rates'!L$111)\n+($I236*'fnd base rates'!L$112)\n+($J236*'fnd base rates'!L$113)\n+($K236*'fnd base rates'!L$114)\n+($M236*'fnd base rates'!L$116)\n+($N236*'fnd base rates'!L$117)\n+($O236*'fnd base rates'!L$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,12)))","v":3634.1133600000003},{"$f":"(($D236*'fnd base rates'!M$107)\n+($E236*'fnd base rates'!M$108)\n+($F236*'fnd base rates'!M$109)\n+($G236*'fnd base rates'!M$110)\n+($H236*'fnd base rates'!M$111)\n+($I236*'fnd base rates'!M$112)\n+($J236*'fnd base rates'!M$113)\n+($K236*'fnd base rates'!M$114)\n+($M236*'fnd base rates'!M$116)\n+($N236*'fnd base rates'!M$117)\n+($O236*'fnd base rates'!M$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,13)))","v":0},35142.135400672007,null,436049031,"436","049","031",1,2,35142.135400672007,17571,0,17571,null,null,null,null,null,17571,0,17571,null,null,{"$f":"BC236-BA236","v":0}]
[436,436049035,"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},{"$f":"'fnd enro'!H237","v":3},{"$f":"'fnd enro'!I237","v":18},{"$f":"'fnd enro'!J237","v":0},{"$f":"'fnd enro'!K237","v":0.81059999999999999},{"$f":"'fnd enro'!L237","v":0},{"$f":"'fnd enro'!M237","v":0},{"$f":"'fnd enro'!N237","v":1},{"$f":"'fnd enro'!O237","v":1},{"$f":"'fnd enro'!P237","v":10},{"$f":"'fnd enro'!R237","v":21},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q237)","v":11},null,{"$f":"(($D237*'fnd base rates'!C$107)\n+($E237*'fnd base rates'!C$108)\n+($F237*'fnd base rates'!C$109)\n+($G237*'fnd base rates'!C$110)\n+($H237*'fnd base rates'!C$111)\n+($I237*'fnd base rates'!C$112)\n+($J237*'fnd base rates'!C$113)\n+($K237*'fnd base rates'!C$114)\n+($M237*'fnd base rates'!C$116)\n+($N237*'fnd base rates'!C$117)\n+($O237*'fnd base rates'!C$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,3)))\n*$R237","v":13736.049704856003},{"$f":"(($D237*'fnd base rates'!D$107)\n+($E237*'fnd base rates'!D$108)\n+($F237*'fnd base rates'!D$109)\n+($G237*'fnd base rates'!D$110)\n+($H237*'fnd base rates'!D$111)\n+($I237*'fnd base rates'!D$112)\n+($J237*'fnd base rates'!D$113)\n+($K237*'fnd base rates'!D$114)\n+($M237*'fnd base rates'!D$116)\n+($N237*'fnd base rates'!D$117)\n+($O237*'fnd base rates'!D$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,4)))\n*$R237","v":22754.849399999999},{"$f":"(($D237*'fnd base rates'!E$107)\n+($E237*'fnd base rates'!E$108)\n+($F237*'fnd base rates'!E$109)\n+($G237*'fnd base rates'!E$110)\n+($H237*'fnd base rates'!E$111)\n+($I237*'fnd base rates'!E$112)\n+($J237*'fnd base rates'!E$113)\n+($K237*'fnd base rates'!E$114)\n+($M237*'fnd base rates'!E$116)\n+($N237*'fnd base rates'!E$117)\n+($O237*'fnd base rates'!E$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,5)))\n*$R237","v":156240.92393193601},{"$f":"(($D237*'fnd base rates'!F$107)\n+($E237*'fnd base rates'!F$108)\n+($F237*'fnd base rates'!F$109)\n+($G237*'fnd base rates'!F$110)\n+($H237*'fnd base rates'!F$111)\n+($I237*'fnd base rates'!F$112)\n+($J237*'fnd base rates'!F$113)\n+($K237*'fnd base rates'!F$114)\n+($M237*'fnd base rates'!F$116)\n+($N237*'fnd base rates'!F$117)\n+($O237*'fnd base rates'!F$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,6)))\n*$R237","v":21551.360191632004},{"$f":"(($D237*'fnd base rates'!G$107)\n+($E237*'fnd base rates'!G$108)\n+($F237*'fnd base rates'!G$109)\n+($G237*'fnd base rates'!G$110)\n+($H237*'fnd base rates'!G$111)\n+($I237*'fnd base rates'!G$112)\n+($J237*'fnd base rates'!G$113)\n+($K237*'fnd base rates'!G$114)\n+($M237*'fnd base rates'!G$116)\n+($N237*'fnd base rates'!G$117)\n+($O237*'fnd base rates'!G$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,7)))\n*$R237","v":6065.1686369520012},{"$f":"(($D237*'fnd base rates'!H$107)\n+($E237*'fnd base rates'!H$108)\n+($F237*'fnd base rates'!H$109)\n+($G237*'fnd base rates'!H$110)\n+($H237*'fnd base rates'!H$111)\n+($I237*'fnd base rates'!H$112)\n+($J237*'fnd base rates'!H$113)\n+($K237*'fnd base rates'!H$114)\n+($M237*'fnd base rates'!H$116)\n+($N237*'fnd base rates'!H$117)\n+($O237*'fnd base rates'!H$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,8)))","v":17021.307613999998},{"$f":"(($D237*'fnd base rates'!I$107)\n+($E237*'fnd base rates'!I$108)\n+($F237*'fnd base rates'!I$109)\n+($G237*'fnd base rates'!I$110)\n+($H237*'fnd base rates'!I$111)\n+($I237*'fnd base rates'!I$112)\n+($J237*'fnd base rates'!I$113)\n+($K237*'fnd base rates'!I$114)\n+($M237*'fnd base rates'!I$116)\n+($N237*'fnd base rates'!I$117)\n+($O237*'fnd base rates'!I$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,9)))\n*$R237","v":11691.08208},{"$f":"(($D237*'fnd base rates'!J$107)\n+($E237*'fnd base rates'!J$108)\n+($F237*'fnd base rates'!J$109)\n+($G237*'fnd base rates'!J$110)\n+($H237*'fnd base rates'!J$111)\n+($I237*'fnd base rates'!J$112)\n+($J237*'fnd base rates'!J$113)\n+($K237*'fnd base rates'!J$114)\n+($M237*'fnd base rates'!J$116)\n+($N237*'fnd base rates'!J$117)\n+($O237*'fnd base rates'!J$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,10)))\n*$R237","v":21497.76468},{"$f":"(($D237*'fnd base rates'!K$107)\n+($E237*'fnd base rates'!K$108)\n+($F237*'fnd base rates'!K$109)\n+($G237*'fnd base rates'!K$110)\n+($H237*'fnd base rates'!K$111)\n+($I237*'fnd base rates'!K$112)\n+($J237*'fnd base rates'!K$113)\n+($K237*'fnd base rates'!K$114)\n+($M237*'fnd base rates'!K$116)\n+($N237*'fnd base rates'!K$117)\n+($O237*'fnd base rates'!K$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,11)))\n*$R237","v":27751.234387680001},{"$f":"(($D237*'fnd base rates'!L$107)\n+($E237*'fnd base rates'!L$108)\n+($F237*'fnd base rates'!L$109)\n+($G237*'fnd base rates'!L$110)\n+($H237*'fnd base rates'!L$111)\n+($I237*'fnd base rates'!L$112)\n+($J237*'fnd base rates'!L$113)\n+($K237*'fnd base rates'!L$114)\n+($M237*'fnd base rates'!L$116)\n+($N237*'fnd base rates'!L$117)\n+($O237*'fnd base rates'!L$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,12)))","v":36005.160279999996},{"$f":"(($D237*'fnd base rates'!M$107)\n+($E237*'fnd base rates'!M$108)\n+($F237*'fnd base rates'!M$109)\n+($G237*'fnd base rates'!M$110)\n+($H237*'fnd base rates'!M$111)\n+($I237*'fnd base rates'!M$112)\n+($J237*'fnd base rates'!M$113)\n+($K237*'fnd base rates'!M$114)\n+($M237*'fnd base rates'!M$116)\n+($N237*'fnd base rates'!M$117)\n+($O237*'fnd base rates'!M$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,13)))","v":0},334314.900907056,null,436049035,"436","049","035",1,21,334314.900907056,15920,0,15920,null,null,null,null,null,15920,0,15920,null,null,{"$f":"BC237-BA237","v":0}]
[436,436049044,"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},{"$f":"'fnd enro'!H238","v":0},{"$f":"'fnd enro'!I238","v":1},{"$f":"'fnd enro'!J238","v":0},{"$f":"'fnd enro'!K238","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L238","v":0},{"$f":"'fnd enro'!M238","v":0},{"$f":"'fnd enro'!N238","v":0},{"$f":"'fnd enro'!O238","v":0},{"$f":"'fnd enro'!P238","v":1},{"$f":"'fnd enro'!R238","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q238)","v":11},null,{"$f":"(($D238*'fnd base rates'!C$107)\n+($E238*'fnd base rates'!C$108)\n+($F238*'fnd base rates'!C$109)\n+($G238*'fnd base rates'!C$110)\n+($H238*'fnd base rates'!C$111)\n+($I238*'fnd base rates'!C$112)\n+($J238*'fnd base rates'!C$113)\n+($K238*'fnd base rates'!C$114)\n+($M238*'fnd base rates'!C$116)\n+($N238*'fnd base rates'!C$117)\n+($O238*'fnd base rates'!C$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,3)))\n*$R238","v":692.0107821360001},{"$f":"(($D238*'fnd base rates'!D$107)\n+($E238*'fnd base rates'!D$108)\n+($F238*'fnd base rates'!D$109)\n+($G238*'fnd base rates'!D$110)\n+($H238*'fnd base rates'!D$111)\n+($I238*'fnd base rates'!D$112)\n+($J238*'fnd base rates'!D$113)\n+($K238*'fnd base rates'!D$114)\n+($M238*'fnd base rates'!D$116)\n+($N238*'fnd base rates'!D$117)\n+($O238*'fnd base rates'!D$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,4)))\n*$R238","v":1295.9661600000002},{"$f":"(($D238*'fnd base rates'!E$107)\n+($E238*'fnd base rates'!E$108)\n+($F238*'fnd base rates'!E$109)\n+($G238*'fnd base rates'!E$110)\n+($H238*'fnd base rates'!E$111)\n+($I238*'fnd base rates'!E$112)\n+($J238*'fnd base rates'!E$113)\n+($K238*'fnd base rates'!E$114)\n+($M238*'fnd base rates'!E$116)\n+($N238*'fnd base rates'!E$117)\n+($O238*'fnd base rates'!E$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,5)))\n*$R238","v":9798.1009796160015},{"$f":"(($D238*'fnd base rates'!F$107)\n+($E238*'fnd base rates'!F$108)\n+($F238*'fnd base rates'!F$109)\n+($G238*'fnd base rates'!F$110)\n+($H238*'fnd base rates'!F$111)\n+($I238*'fnd base rates'!F$112)\n+($J238*'fnd base rates'!F$113)\n+($K238*'fnd base rates'!F$114)\n+($M238*'fnd base rates'!F$116)\n+($N238*'fnd base rates'!F$117)\n+($O238*'fnd base rates'!F$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,6)))\n*$R238","v":989.76523579200011},{"$f":"(($D238*'fnd base rates'!G$107)\n+($E238*'fnd base rates'!G$108)\n+($F238*'fnd base rates'!G$109)\n+($G238*'fnd base rates'!G$110)\n+($H238*'fnd base rates'!G$111)\n+($I238*'fnd base rates'!G$112)\n+($J238*'fnd base rates'!G$113)\n+($K238*'fnd base rates'!G$114)\n+($M238*'fnd base rates'!G$116)\n+($N238*'fnd base rates'!G$117)\n+($O238*'fnd base rates'!G$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,7)))\n*$R238","v":392.28882271200001},{"$f":"(($D238*'fnd base rates'!H$107)\n+($E238*'fnd base rates'!H$108)\n+($F238*'fnd base rates'!H$109)\n+($G238*'fnd base rates'!H$110)\n+($H238*'fnd base rates'!H$111)\n+($I238*'fnd base rates'!H$112)\n+($J238*'fnd base rates'!H$113)\n+($K238*'fnd base rates'!H$114)\n+($M238*'fnd base rates'!H$116)\n+($N238*'fnd base rates'!H$117)\n+($O238*'fnd base rates'!H$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,8)))","v":856.83893399999999},{"$f":"(($D238*'fnd base rates'!I$107)\n+($E238*'fnd base rates'!I$108)\n+($F238*'fnd base rates'!I$109)\n+($G238*'fnd base rates'!I$110)\n+($H238*'fnd base rates'!I$111)\n+($I238*'fnd base rates'!I$112)\n+($J238*'fnd base rates'!I$113)\n+($K238*'fnd base rates'!I$114)\n+($M238*'fnd base rates'!I$116)\n+($N238*'fnd base rates'!I$117)\n+($O238*'fnd base rates'!I$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,9)))\n*$R238","v":650.12580000000003},{"$f":"(($D238*'fnd base rates'!J$107)\n+($E238*'fnd base rates'!J$108)\n+($F238*'fnd base rates'!J$109)\n+($G238*'fnd base rates'!J$110)\n+($H238*'fnd base rates'!J$111)\n+($I238*'fnd base rates'!J$112)\n+($J238*'fnd base rates'!J$113)\n+($K238*'fnd base rates'!J$114)\n+($M238*'fnd base rates'!J$116)\n+($N238*'fnd base rates'!J$117)\n+($O238*'fnd base rates'!J$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,10)))\n*$R238","v":1548.4723200000001},{"$f":"(($D238*'fnd base rates'!K$107)\n+($E238*'fnd base rates'!K$108)\n+($F238*'fnd base rates'!K$109)\n+($G238*'fnd base rates'!K$110)\n+($H238*'fnd base rates'!K$111)\n+($I238*'fnd base rates'!K$112)\n+($J238*'fnd base rates'!K$113)\n+($K238*'fnd base rates'!K$114)\n+($M238*'fnd base rates'!K$116)\n+($N238*'fnd base rates'!K$117)\n+($O238*'fnd base rates'!K$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,11)))\n*$R238","v":1283.4668260800001},{"$f":"(($D238*'fnd base rates'!L$107)\n+($E238*'fnd base rates'!L$108)\n+($F238*'fnd base rates'!L$109)\n+($G238*'fnd base rates'!L$110)\n+($H238*'fnd base rates'!L$111)\n+($I238*'fnd base rates'!L$112)\n+($J238*'fnd base rates'!L$113)\n+($K238*'fnd base rates'!L$114)\n+($M238*'fnd base rates'!L$116)\n+($N238*'fnd base rates'!L$117)\n+($O238*'fnd base rates'!L$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,12)))","v":1994.71668},{"$f":"(($D238*'fnd base rates'!M$107)\n+($E238*'fnd base rates'!M$108)\n+($F238*'fnd base rates'!M$109)\n+($G238*'fnd base rates'!M$110)\n+($H238*'fnd base rates'!M$111)\n+($I238*'fnd base rates'!M$112)\n+($J238*'fnd base rates'!M$113)\n+($K238*'fnd base rates'!M$114)\n+($M238*'fnd base rates'!M$116)\n+($N238*'fnd base rates'!M$117)\n+($O238*'fnd base rates'!M$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,13)))","v":0},19501.752540336001,null,436049044,"436","049","044",1,1,19501.752540336001,19502,0,19502,null,null,null,null,null,19502,0,19502,null,null,{"$f":"BC238-BA238","v":0}]
[436,436049049,"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},{"$f":"'fnd enro'!H239","v":91},{"$f":"'fnd enro'!I239","v":108},{"$f":"'fnd enro'!J239","v":0},{"$f":"'fnd enro'!K239","v":7.6814},{"$f":"'fnd enro'!L239","v":0},{"$f":"'fnd enro'!M239","v":0},{"$f":"'fnd enro'!N239","v":14},{"$f":"'fnd enro'!O239","v":8},{"$f":"'fnd enro'!P239","v":139},{"$f":"'fnd enro'!R239","v":199},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q239)","v":8},null,{"$f":"(($D239*'fnd base rates'!C$107)\n+($E239*'fnd base rates'!C$108)\n+($F239*'fnd base rates'!C$109)\n+($G239*'fnd base rates'!C$110)\n+($H239*'fnd base rates'!C$111)\n+($I239*'fnd base rates'!C$112)\n+($J239*'fnd base rates'!C$113)\n+($K239*'fnd base rates'!C$114)\n+($M239*'fnd base rates'!C$116)\n+($N239*'fnd base rates'!C$117)\n+($O239*'fnd base rates'!C$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,3)))\n*$R239","v":132897.10548506404},{"$f":"(($D239*'fnd base rates'!D$107)\n+($E239*'fnd base rates'!D$108)\n+($F239*'fnd base rates'!D$109)\n+($G239*'fnd base rates'!D$110)\n+($H239*'fnd base rates'!D$111)\n+($I239*'fnd base rates'!D$112)\n+($J239*'fnd base rates'!D$113)\n+($K239*'fnd base rates'!D$114)\n+($M239*'fnd base rates'!D$116)\n+($N239*'fnd base rates'!D$117)\n+($O239*'fnd base rates'!D$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,4)))\n*$R239","v":227452.38407999999},{"$f":"(($D239*'fnd base rates'!E$107)\n+($E239*'fnd base rates'!E$108)\n+($F239*'fnd base rates'!E$109)\n+($G239*'fnd base rates'!E$110)\n+($H239*'fnd base rates'!E$111)\n+($I239*'fnd base rates'!E$112)\n+($J239*'fnd base rates'!E$113)\n+($K239*'fnd base rates'!E$114)\n+($M239*'fnd base rates'!E$116)\n+($N239*'fnd base rates'!E$117)\n+($O239*'fnd base rates'!E$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,5)))\n*$R239","v":1492732.3103835841},{"$f":"(($D239*'fnd base rates'!F$107)\n+($E239*'fnd base rates'!F$108)\n+($F239*'fnd base rates'!F$109)\n+($G239*'fnd base rates'!F$110)\n+($H239*'fnd base rates'!F$111)\n+($I239*'fnd base rates'!F$112)\n+($J239*'fnd base rates'!F$113)\n+($K239*'fnd base rates'!F$114)\n+($M239*'fnd base rates'!F$116)\n+($N239*'fnd base rates'!F$117)\n+($O239*'fnd base rates'!F$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,6)))\n*$R239","v":212456.63180260803},{"$f":"(($D239*'fnd base rates'!G$107)\n+($E239*'fnd base rates'!G$108)\n+($F239*'fnd base rates'!G$109)\n+($G239*'fnd base rates'!G$110)\n+($H239*'fnd base rates'!G$111)\n+($I239*'fnd base rates'!G$112)\n+($J239*'fnd base rates'!G$113)\n+($K239*'fnd base rates'!G$114)\n+($M239*'fnd base rates'!G$116)\n+($N239*'fnd base rates'!G$117)\n+($O239*'fnd base rates'!G$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,7)))\n*$R239","v":63270.228479688005},{"$f":"(($D239*'fnd base rates'!H$107)\n+($E239*'fnd base rates'!H$108)\n+($F239*'fnd base rates'!H$109)\n+($G239*'fnd base rates'!H$110)\n+($H239*'fnd base rates'!H$111)\n+($I239*'fnd base rates'!H$112)\n+($J239*'fnd base rates'!H$113)\n+($K239*'fnd base rates'!H$114)\n+($M239*'fnd base rates'!H$116)\n+($N239*'fnd base rates'!H$117)\n+($O239*'fnd base rates'!H$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,8)))","v":143382.68786599999},{"$f":"(($D239*'fnd base rates'!I$107)\n+($E239*'fnd base rates'!I$108)\n+($F239*'fnd base rates'!I$109)\n+($G239*'fnd base rates'!I$110)\n+($H239*'fnd base rates'!I$111)\n+($I239*'fnd base rates'!I$112)\n+($J239*'fnd base rates'!I$113)\n+($K239*'fnd base rates'!I$114)\n+($M239*'fnd base rates'!I$116)\n+($N239*'fnd base rates'!I$117)\n+($O239*'fnd base rates'!I$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,9)))\n*$R239","v":111065.09004},{"$f":"(($D239*'fnd base rates'!J$107)\n+($E239*'fnd base rates'!J$108)\n+($F239*'fnd base rates'!J$109)\n+($G239*'fnd base rates'!J$110)\n+($H239*'fnd base rates'!J$111)\n+($I239*'fnd base rates'!J$112)\n+($J239*'fnd base rates'!J$113)\n+($K239*'fnd base rates'!J$114)\n+($M239*'fnd base rates'!J$116)\n+($N239*'fnd base rates'!J$117)\n+($O239*'fnd base rates'!J$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,10)))\n*$R239","v":204056.81676000002},{"$f":"(($D239*'fnd base rates'!K$107)\n+($E239*'fnd base rates'!K$108)\n+($F239*'fnd base rates'!K$109)\n+($G239*'fnd base rates'!K$110)\n+($H239*'fnd base rates'!K$111)\n+($I239*'fnd base rates'!K$112)\n+($J239*'fnd base rates'!K$113)\n+($K239*'fnd base rates'!K$114)\n+($M239*'fnd base rates'!K$116)\n+($N239*'fnd base rates'!K$117)\n+($O239*'fnd base rates'!K$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,11)))\n*$R239","v":266342.12278992002},{"$f":"(($D239*'fnd base rates'!L$107)\n+($E239*'fnd base rates'!L$108)\n+($F239*'fnd base rates'!L$109)\n+($G239*'fnd base rates'!L$110)\n+($H239*'fnd base rates'!L$111)\n+($I239*'fnd base rates'!L$112)\n+($J239*'fnd base rates'!L$113)\n+($K239*'fnd base rates'!L$114)\n+($M239*'fnd base rates'!L$116)\n+($N239*'fnd base rates'!L$117)\n+($O239*'fnd base rates'!L$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,12)))","v":366885.23931999999},{"$f":"(($D239*'fnd base rates'!M$107)\n+($E239*'fnd base rates'!M$108)\n+($F239*'fnd base rates'!M$109)\n+($G239*'fnd base rates'!M$110)\n+($H239*'fnd base rates'!M$111)\n+($I239*'fnd base rates'!M$112)\n+($J239*'fnd base rates'!M$113)\n+($K239*'fnd base rates'!M$114)\n+($M239*'fnd base rates'!M$116)\n+($N239*'fnd base rates'!M$117)\n+($O239*'fnd base rates'!M$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,13)))","v":0},3220540.6170068639,null,436049049,"436","049","049",1,199,3220540.6170068639,16184,0,16184,null,null,null,null,null,16184,0,16184,null,null,{"$f":"BC239-BA239","v":0}]
[436,436049057,"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":4},{"$f":"'fnd enro'!J240","v":0},{"$f":"'fnd enro'!K240","v":0.193},{"$f":"'fnd enro'!L240","v":0},{"$f":"'fnd enro'!M240","v":0},{"$f":"'fnd enro'!N240","v":0},{"$f":"'fnd enro'!O240","v":0},{"$f":"'fnd enro'!P240","v":4},{"$f":"'fnd enro'!R240","v":5},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q240)","v":12},null,{"$f":"(($D240*'fnd base rates'!C$107)\n+($E240*'fnd base rates'!C$108)\n+($F240*'fnd base rates'!C$109)\n+($G240*'fnd base rates'!C$110)\n+($H240*'fnd base rates'!C$111)\n+($I240*'fnd base rates'!C$112)\n+($J240*'fnd base rates'!C$113)\n+($K240*'fnd base rates'!C$114)\n+($M240*'fnd base rates'!C$116)\n+($N240*'fnd base rates'!C$117)\n+($O240*'fnd base rates'!C$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,3)))\n*$R240","v":3385.9291906800004},{"$f":"(($D240*'fnd base rates'!D$107)\n+($E240*'fnd base rates'!D$108)\n+($F240*'fnd base rates'!D$109)\n+($G240*'fnd base rates'!D$110)\n+($H240*'fnd base rates'!D$111)\n+($I240*'fnd base rates'!D$112)\n+($J240*'fnd base rates'!D$113)\n+($K240*'fnd base rates'!D$114)\n+($M240*'fnd base rates'!D$116)\n+($N240*'fnd base rates'!D$117)\n+($O240*'fnd base rates'!D$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,4)))\n*$R240","v":6128.7148800000004},{"$f":"(($D240*'fnd base rates'!E$107)\n+($E240*'fnd base rates'!E$108)\n+($F240*'fnd base rates'!E$109)\n+($G240*'fnd base rates'!E$110)\n+($H240*'fnd base rates'!E$111)\n+($I240*'fnd base rates'!E$112)\n+($J240*'fnd base rates'!E$113)\n+($K240*'fnd base rates'!E$114)\n+($M240*'fnd base rates'!E$116)\n+($N240*'fnd base rates'!E$117)\n+($O240*'fnd base rates'!E$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,5)))\n*$R240","v":43941.564658080002},{"$f":"(($D240*'fnd base rates'!F$107)\n+($E240*'fnd base rates'!F$108)\n+($F240*'fnd base rates'!F$109)\n+($G240*'fnd base rates'!F$110)\n+($H240*'fnd base rates'!F$111)\n+($I240*'fnd base rates'!F$112)\n+($J240*'fnd base rates'!F$113)\n+($K240*'fnd base rates'!F$114)\n+($M240*'fnd base rates'!F$116)\n+($N240*'fnd base rates'!F$117)\n+($O240*'fnd base rates'!F$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,6)))\n*$R240","v":5069.9010189600012},{"$f":"(($D240*'fnd base rates'!G$107)\n+($E240*'fnd base rates'!G$108)\n+($F240*'fnd base rates'!G$109)\n+($G240*'fnd base rates'!G$110)\n+($H240*'fnd base rates'!G$111)\n+($I240*'fnd base rates'!G$112)\n+($J240*'fnd base rates'!G$113)\n+($K240*'fnd base rates'!G$114)\n+($M240*'fnd base rates'!G$116)\n+($N240*'fnd base rates'!G$117)\n+($O240*'fnd base rates'!G$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,7)))\n*$R240","v":1800.2267535599999},{"$f":"(($D240*'fnd base rates'!H$107)\n+($E240*'fnd base rates'!H$108)\n+($F240*'fnd base rates'!H$109)\n+($G240*'fnd base rates'!H$110)\n+($H240*'fnd base rates'!H$111)\n+($I240*'fnd base rates'!H$112)\n+($J240*'fnd base rates'!H$113)\n+($K240*'fnd base rates'!H$114)\n+($M240*'fnd base rates'!H$116)\n+($N240*'fnd base rates'!H$117)\n+($O240*'fnd base rates'!H$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,8)))","v":3956.7146699999998},{"$f":"(($D240*'fnd base rates'!I$107)\n+($E240*'fnd base rates'!I$108)\n+($F240*'fnd base rates'!I$109)\n+($G240*'fnd base rates'!I$110)\n+($H240*'fnd base rates'!I$111)\n+($I240*'fnd base rates'!I$112)\n+($J240*'fnd base rates'!I$113)\n+($K240*'fnd base rates'!I$114)\n+($M240*'fnd base rates'!I$116)\n+($N240*'fnd base rates'!I$117)\n+($O240*'fnd base rates'!I$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,9)))\n*$R240","v":3041.2450799999997},{"$f":"(($D240*'fnd base rates'!J$107)\n+($E240*'fnd base rates'!J$108)\n+($F240*'fnd base rates'!J$109)\n+($G240*'fnd base rates'!J$110)\n+($H240*'fnd base rates'!J$111)\n+($I240*'fnd base rates'!J$112)\n+($J240*'fnd base rates'!J$113)\n+($K240*'fnd base rates'!J$114)\n+($M240*'fnd base rates'!J$116)\n+($N240*'fnd base rates'!J$117)\n+($O240*'fnd base rates'!J$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,10)))\n*$R240","v":6658.4689200000003},{"$f":"(($D240*'fnd base rates'!K$107)\n+($E240*'fnd base rates'!K$108)\n+($F240*'fnd base rates'!K$109)\n+($G240*'fnd base rates'!K$110)\n+($H240*'fnd base rates'!K$111)\n+($I240*'fnd base rates'!K$112)\n+($J240*'fnd base rates'!K$113)\n+($K240*'fnd base rates'!K$114)\n+($M240*'fnd base rates'!K$116)\n+($N240*'fnd base rates'!K$117)\n+($O240*'fnd base rates'!K$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,11)))\n*$R240","v":6453.1577304000011},{"$f":"(($D240*'fnd base rates'!L$107)\n+($E240*'fnd base rates'!L$108)\n+($F240*'fnd base rates'!L$109)\n+($G240*'fnd base rates'!L$110)\n+($H240*'fnd base rates'!L$111)\n+($I240*'fnd base rates'!L$112)\n+($J240*'fnd base rates'!L$113)\n+($K240*'fnd base rates'!L$114)\n+($M240*'fnd base rates'!L$116)\n+($N240*'fnd base rates'!L$117)\n+($O240*'fnd base rates'!L$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,12)))","v":9620.1034},{"$f":"(($D240*'fnd base rates'!M$107)\n+($E240*'fnd base rates'!M$108)\n+($F240*'fnd base rates'!M$109)\n+($G240*'fnd base rates'!M$110)\n+($H240*'fnd base rates'!M$111)\n+($I240*'fnd base rates'!M$112)\n+($J240*'fnd base rates'!M$113)\n+($K240*'fnd base rates'!M$114)\n+($M240*'fnd base rates'!M$116)\n+($N240*'fnd base rates'!M$117)\n+($O240*'fnd base rates'!M$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,13)))","v":0},90056.026301679987,null,436049057,"436","049","057",1,5,90056.026301679987,18011,0,18011,null,null,null,null,null,18011,0,18011,null,null,{"$f":"BC240-BA240","v":0}]
[436,436049093,"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":5},{"$f":"'fnd enro'!J241","v":0},{"$f":"'fnd enro'!K241","v":0.2316},{"$f":"'fnd enro'!L241","v":0},{"$f":"'fnd enro'!M241","v":0},{"$f":"'fnd enro'!N241","v":0},{"$f":"'fnd enro'!O241","v":0},{"$f":"'fnd enro'!P241","v":4},{"$f":"'fnd enro'!R241","v":6},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q241)","v":11},null,{"$f":"(($D241*'fnd base rates'!C$107)\n+($E241*'fnd base rates'!C$108)\n+($F241*'fnd base rates'!C$109)\n+($G241*'fnd base rates'!C$110)\n+($H241*'fnd base rates'!C$111)\n+($I241*'fnd base rates'!C$112)\n+($J241*'fnd base rates'!C$113)\n+($K241*'fnd base rates'!C$114)\n+($M241*'fnd base rates'!C$116)\n+($N241*'fnd base rates'!C$117)\n+($O241*'fnd base rates'!C$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,3)))\n*$R241","v":3965.4248528160006},{"$f":"(($D241*'fnd base rates'!D$107)\n+($E241*'fnd base rates'!D$108)\n+($F241*'fnd base rates'!D$109)\n+($G241*'fnd base rates'!D$110)\n+($H241*'fnd base rates'!D$111)\n+($I241*'fnd base rates'!D$112)\n+($J241*'fnd base rates'!D$113)\n+($K241*'fnd base rates'!D$114)\n+($M241*'fnd base rates'!D$116)\n+($N241*'fnd base rates'!D$117)\n+($O241*'fnd base rates'!D$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,4)))\n*$R241","v":6891.5232000000015},{"$f":"(($D241*'fnd base rates'!E$107)\n+($E241*'fnd base rates'!E$108)\n+($F241*'fnd base rates'!E$109)\n+($G241*'fnd base rates'!E$110)\n+($H241*'fnd base rates'!E$111)\n+($I241*'fnd base rates'!E$112)\n+($J241*'fnd base rates'!E$113)\n+($K241*'fnd base rates'!E$114)\n+($M241*'fnd base rates'!E$116)\n+($N241*'fnd base rates'!E$117)\n+($O241*'fnd base rates'!E$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,5)))\n*$R241","v":48535.199637696001},{"$f":"(($D241*'fnd base rates'!F$107)\n+($E241*'fnd base rates'!F$108)\n+($F241*'fnd base rates'!F$109)\n+($G241*'fnd base rates'!F$110)\n+($H241*'fnd base rates'!F$111)\n+($I241*'fnd base rates'!F$112)\n+($J241*'fnd base rates'!F$113)\n+($K241*'fnd base rates'!F$114)\n+($M241*'fnd base rates'!F$116)\n+($N241*'fnd base rates'!F$117)\n+($O241*'fnd base rates'!F$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,6)))\n*$R241","v":6059.6662547520009},{"$f":"(($D241*'fnd base rates'!G$107)\n+($E241*'fnd base rates'!G$108)\n+($F241*'fnd base rates'!G$109)\n+($G241*'fnd base rates'!G$110)\n+($H241*'fnd base rates'!G$111)\n+($I241*'fnd base rates'!G$112)\n+($J241*'fnd base rates'!G$113)\n+($K241*'fnd base rates'!G$114)\n+($M241*'fnd base rates'!G$116)\n+($N241*'fnd base rates'!G$117)\n+($O241*'fnd base rates'!G$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,7)))\n*$R241","v":1940.0428962719998},{"$f":"(($D241*'fnd base rates'!H$107)\n+($E241*'fnd base rates'!H$108)\n+($F241*'fnd base rates'!H$109)\n+($G241*'fnd base rates'!H$110)\n+($H241*'fnd base rates'!H$111)\n+($I241*'fnd base rates'!H$112)\n+($J241*'fnd base rates'!H$113)\n+($K241*'fnd base rates'!H$114)\n+($M241*'fnd base rates'!H$116)\n+($N241*'fnd base rates'!H$117)\n+($O241*'fnd base rates'!H$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,8)))","v":4778.8736040000003},{"$f":"(($D241*'fnd base rates'!I$107)\n+($E241*'fnd base rates'!I$108)\n+($F241*'fnd base rates'!I$109)\n+($G241*'fnd base rates'!I$110)\n+($H241*'fnd base rates'!I$111)\n+($I241*'fnd base rates'!I$112)\n+($J241*'fnd base rates'!I$113)\n+($K241*'fnd base rates'!I$114)\n+($M241*'fnd base rates'!I$116)\n+($N241*'fnd base rates'!I$117)\n+($O241*'fnd base rates'!I$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,9)))\n*$R241","v":3480.6142800000002},{"$f":"(($D241*'fnd base rates'!J$107)\n+($E241*'fnd base rates'!J$108)\n+($F241*'fnd base rates'!J$109)\n+($G241*'fnd base rates'!J$110)\n+($H241*'fnd base rates'!J$111)\n+($I241*'fnd base rates'!J$112)\n+($J241*'fnd base rates'!J$113)\n+($K241*'fnd base rates'!J$114)\n+($M241*'fnd base rates'!J$116)\n+($N241*'fnd base rates'!J$117)\n+($O241*'fnd base rates'!J$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,10)))\n*$R241","v":7111.8662400000003},{"$f":"(($D241*'fnd base rates'!K$107)\n+($E241*'fnd base rates'!K$108)\n+($F241*'fnd base rates'!K$109)\n+($G241*'fnd base rates'!K$110)\n+($H241*'fnd base rates'!K$111)\n+($I241*'fnd base rates'!K$112)\n+($J241*'fnd base rates'!K$113)\n+($K241*'fnd base rates'!K$114)\n+($M241*'fnd base rates'!K$116)\n+($N241*'fnd base rates'!K$117)\n+($O241*'fnd base rates'!K$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,11)))\n*$R241","v":7736.624556480001},{"$f":"(($D241*'fnd base rates'!L$107)\n+($E241*'fnd base rates'!L$108)\n+($F241*'fnd base rates'!L$109)\n+($G241*'fnd base rates'!L$110)\n+($H241*'fnd base rates'!L$111)\n+($I241*'fnd base rates'!L$112)\n+($J241*'fnd base rates'!L$113)\n+($K241*'fnd base rates'!L$114)\n+($M241*'fnd base rates'!L$116)\n+($N241*'fnd base rates'!L$117)\n+($O241*'fnd base rates'!L$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,12)))","v":10860.470080000001},{"$f":"(($D241*'fnd base rates'!M$107)\n+($E241*'fnd base rates'!M$108)\n+($F241*'fnd base rates'!M$109)\n+($G241*'fnd base rates'!M$110)\n+($H241*'fnd base rates'!M$111)\n+($I241*'fnd base rates'!M$112)\n+($J241*'fnd base rates'!M$113)\n+($K241*'fnd base rates'!M$114)\n+($M241*'fnd base rates'!M$116)\n+($N241*'fnd base rates'!M$117)\n+($O241*'fnd base rates'!M$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,13)))","v":0},101360.305602016,null,436049093,"436","049","093",1,6,101360.305602016,16893,0,16893,null,null,null,null,null,16893,0,16893,null,null,{"$f":"BC241-BA241","v":0}]
[436,436049133,"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":3.8600000000000002E-2},{"$f":"'fnd enro'!L242","v":0},{"$f":"'fnd enro'!M242","v":0},{"$f":"'fnd enro'!N242","v":0},{"$f":"'fnd enro'!O242","v":0},{"$f":"'fnd enro'!P242","v":0},{"$f":"'fnd enro'!R242","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q242)","v":9},null,{"$f":"(($D242*'fnd base rates'!C$107)\n+($E242*'fnd base rates'!C$108)\n+($F242*'fnd base rates'!C$109)\n+($G242*'fnd base rates'!C$110)\n+($H242*'fnd base rates'!C$111)\n+($I242*'fnd base rates'!C$112)\n+($J242*'fnd base rates'!C$113)\n+($K242*'fnd base rates'!C$114)\n+($M242*'fnd base rates'!C$116)\n+($N242*'fnd base rates'!C$117)\n+($O242*'fnd base rates'!C$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,3)))\n*$R242","v":598.69086213600008},{"$f":"(($D242*'fnd base rates'!D$107)\n+($E242*'fnd base rates'!D$108)\n+($F242*'fnd base rates'!D$109)\n+($G242*'fnd base rates'!D$110)\n+($H242*'fnd base rates'!D$111)\n+($I242*'fnd base rates'!D$112)\n+($J242*'fnd base rates'!D$113)\n+($K242*'fnd base rates'!D$114)\n+($M242*'fnd base rates'!D$116)\n+($N242*'fnd base rates'!D$117)\n+($O242*'fnd base rates'!D$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,4)))\n*$R242","v":853.82928000000015},{"$f":"(($D242*'fnd base rates'!E$107)\n+($E242*'fnd base rates'!E$108)\n+($F242*'fnd base rates'!E$109)\n+($G242*'fnd base rates'!E$110)\n+($H242*'fnd base rates'!E$111)\n+($I242*'fnd base rates'!E$112)\n+($J242*'fnd base rates'!E$113)\n+($K242*'fnd base rates'!E$114)\n+($M242*'fnd base rates'!E$116)\n+($N242*'fnd base rates'!E$117)\n+($O242*'fnd base rates'!E$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,5)))\n*$R242","v":5482.0156196160005},{"$f":"(($D242*'fnd base rates'!F$107)\n+($E242*'fnd base rates'!F$108)\n+($F242*'fnd base rates'!F$109)\n+($G242*'fnd base rates'!F$110)\n+($H242*'fnd base rates'!F$111)\n+($I242*'fnd base rates'!F$112)\n+($J242*'fnd base rates'!F$113)\n+($K242*'fnd base rates'!F$114)\n+($M242*'fnd base rates'!F$116)\n+($N242*'fnd base rates'!F$117)\n+($O242*'fnd base rates'!F$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,6)))\n*$R242","v":989.76523579200011},{"$f":"(($D242*'fnd base rates'!G$107)\n+($E242*'fnd base rates'!G$108)\n+($F242*'fnd base rates'!G$109)\n+($G242*'fnd base rates'!G$110)\n+($H242*'fnd base rates'!G$111)\n+($I242*'fnd base rates'!G$112)\n+($J242*'fnd base rates'!G$113)\n+($K242*'fnd base rates'!G$114)\n+($M242*'fnd base rates'!G$116)\n+($N242*'fnd base rates'!G$117)\n+($O242*'fnd base rates'!G$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,7)))\n*$R242","v":182.89374271200001},{"$f":"(($D242*'fnd base rates'!H$107)\n+($E242*'fnd base rates'!H$108)\n+($F242*'fnd base rates'!H$109)\n+($G242*'fnd base rates'!H$110)\n+($H242*'fnd base rates'!H$111)\n+($I242*'fnd base rates'!H$112)\n+($J242*'fnd base rates'!H$113)\n+($K242*'fnd base rates'!H$114)\n+($M242*'fnd base rates'!H$116)\n+($N242*'fnd base rates'!H$117)\n+($O242*'fnd base rates'!H$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D242*'fnd base rates'!I$107)\n+($E242*'fnd base rates'!I$108)\n+($F242*'fnd base rates'!I$109)\n+($G242*'fnd base rates'!I$110)\n+($H242*'fnd base rates'!I$111)\n+($I242*'fnd base rates'!I$112)\n+($J242*'fnd base rates'!I$113)\n+($K242*'fnd base rates'!I$114)\n+($M242*'fnd base rates'!I$116)\n+($N242*'fnd base rates'!I$117)\n+($O242*'fnd base rates'!I$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,9)))\n*$R242","v":475.34904000000006},{"$f":"(($D242*'fnd base rates'!J$107)\n+($E242*'fnd base rates'!J$108)\n+($F242*'fnd base rates'!J$109)\n+($G242*'fnd base rates'!J$110)\n+($H242*'fnd base rates'!J$111)\n+($I242*'fnd base rates'!J$112)\n+($J242*'fnd base rates'!J$113)\n+($K242*'fnd base rates'!J$114)\n+($M242*'fnd base rates'!J$116)\n+($N242*'fnd base rates'!J$117)\n+($O242*'fnd base rates'!J$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,10)))\n*$R242","v":640.30500000000006},{"$f":"(($D242*'fnd base rates'!K$107)\n+($E242*'fnd base rates'!K$108)\n+($F242*'fnd base rates'!K$109)\n+($G242*'fnd base rates'!K$110)\n+($H242*'fnd base rates'!K$111)\n+($I242*'fnd base rates'!K$112)\n+($J242*'fnd base rates'!K$113)\n+($K242*'fnd base rates'!K$114)\n+($M242*'fnd base rates'!K$116)\n+($N242*'fnd base rates'!K$117)\n+($O242*'fnd base rates'!K$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,11)))\n*$R242","v":1283.4668260800001},{"$f":"(($D242*'fnd base rates'!L$107)\n+($E242*'fnd base rates'!L$108)\n+($F242*'fnd base rates'!L$109)\n+($G242*'fnd base rates'!L$110)\n+($H242*'fnd base rates'!L$111)\n+($I242*'fnd base rates'!L$112)\n+($J242*'fnd base rates'!L$113)\n+($K242*'fnd base rates'!L$114)\n+($M242*'fnd base rates'!L$116)\n+($N242*'fnd base rates'!L$117)\n+($O242*'fnd base rates'!L$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D242*'fnd base rates'!M$107)\n+($E242*'fnd base rates'!M$108)\n+($F242*'fnd base rates'!M$109)\n+($G242*'fnd base rates'!M$110)\n+($H242*'fnd base rates'!M$111)\n+($I242*'fnd base rates'!M$112)\n+($J242*'fnd base rates'!M$113)\n+($K242*'fnd base rates'!M$114)\n+($M242*'fnd base rates'!M$116)\n+($N242*'fnd base rates'!M$117)\n+($O242*'fnd base rates'!M$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,13)))","v":0},12703.521220335999,null,436049133,"436","049","133",1,1,12703.521220335999,12704,0,12704,null,null,null,null,null,12704,0,12704,null,null,{"$f":"BC242-BA242","v":0}]
[436,436049149,"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},{"$f":"'fnd enro'!H243","v":0},{"$f":"'fnd enro'!I243","v":1},{"$f":"'fnd enro'!J243","v":0},{"$f":"'fnd enro'!K243","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L243","v":0},{"$f":"'fnd enro'!M243","v":0},{"$f":"'fnd enro'!N243","v":0},{"$f":"'fnd enro'!O243","v":0},{"$f":"'fnd enro'!P243","v":0},{"$f":"'fnd enro'!R243","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q243)","v":12},null,{"$f":"(($D243*'fnd base rates'!C$107)\n+($E243*'fnd base rates'!C$108)\n+($F243*'fnd base rates'!C$109)\n+($G243*'fnd base rates'!C$110)\n+($H243*'fnd base rates'!C$111)\n+($I243*'fnd base rates'!C$112)\n+($J243*'fnd base rates'!C$113)\n+($K243*'fnd base rates'!C$114)\n+($M243*'fnd base rates'!C$116)\n+($N243*'fnd base rates'!C$117)\n+($O243*'fnd base rates'!C$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,3)))\n*$R243","v":598.69086213600008},{"$f":"(($D243*'fnd base rates'!D$107)\n+($E243*'fnd base rates'!D$108)\n+($F243*'fnd base rates'!D$109)\n+($G243*'fnd base rates'!D$110)\n+($H243*'fnd base rates'!D$111)\n+($I243*'fnd base rates'!D$112)\n+($J243*'fnd base rates'!D$113)\n+($K243*'fnd base rates'!D$114)\n+($M243*'fnd base rates'!D$116)\n+($N243*'fnd base rates'!D$117)\n+($O243*'fnd base rates'!D$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,4)))\n*$R243","v":853.82928000000015},{"$f":"(($D243*'fnd base rates'!E$107)\n+($E243*'fnd base rates'!E$108)\n+($F243*'fnd base rates'!E$109)\n+($G243*'fnd base rates'!E$110)\n+($H243*'fnd base rates'!E$111)\n+($I243*'fnd base rates'!E$112)\n+($J243*'fnd base rates'!E$113)\n+($K243*'fnd base rates'!E$114)\n+($M243*'fnd base rates'!E$116)\n+($N243*'fnd base rates'!E$117)\n+($O243*'fnd base rates'!E$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,5)))\n*$R243","v":5482.0156196160005},{"$f":"(($D243*'fnd base rates'!F$107)\n+($E243*'fnd base rates'!F$108)\n+($F243*'fnd base rates'!F$109)\n+($G243*'fnd base rates'!F$110)\n+($H243*'fnd base rates'!F$111)\n+($I243*'fnd base rates'!F$112)\n+($J243*'fnd base rates'!F$113)\n+($K243*'fnd base rates'!F$114)\n+($M243*'fnd base rates'!F$116)\n+($N243*'fnd base rates'!F$117)\n+($O243*'fnd base rates'!F$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,6)))\n*$R243","v":989.76523579200011},{"$f":"(($D243*'fnd base rates'!G$107)\n+($E243*'fnd base rates'!G$108)\n+($F243*'fnd base rates'!G$109)\n+($G243*'fnd base rates'!G$110)\n+($H243*'fnd base rates'!G$111)\n+($I243*'fnd base rates'!G$112)\n+($J243*'fnd base rates'!G$113)\n+($K243*'fnd base rates'!G$114)\n+($M243*'fnd base rates'!G$116)\n+($N243*'fnd base rates'!G$117)\n+($O243*'fnd base rates'!G$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,7)))\n*$R243","v":182.89374271200001},{"$f":"(($D243*'fnd base rates'!H$107)\n+($E243*'fnd base rates'!H$108)\n+($F243*'fnd base rates'!H$109)\n+($G243*'fnd base rates'!H$110)\n+($H243*'fnd base rates'!H$111)\n+($I243*'fnd base rates'!H$112)\n+($J243*'fnd base rates'!H$113)\n+($K243*'fnd base rates'!H$114)\n+($M243*'fnd base rates'!H$116)\n+($N243*'fnd base rates'!H$117)\n+($O243*'fnd base rates'!H$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D243*'fnd base rates'!I$107)\n+($E243*'fnd base rates'!I$108)\n+($F243*'fnd base rates'!I$109)\n+($G243*'fnd base rates'!I$110)\n+($H243*'fnd base rates'!I$111)\n+($I243*'fnd base rates'!I$112)\n+($J243*'fnd base rates'!I$113)\n+($K243*'fnd base rates'!I$114)\n+($M243*'fnd base rates'!I$116)\n+($N243*'fnd base rates'!I$117)\n+($O243*'fnd base rates'!I$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,9)))\n*$R243","v":475.34904000000006},{"$f":"(($D243*'fnd base rates'!J$107)\n+($E243*'fnd base rates'!J$108)\n+($F243*'fnd base rates'!J$109)\n+($G243*'fnd base rates'!J$110)\n+($H243*'fnd base rates'!J$111)\n+($I243*'fnd base rates'!J$112)\n+($J243*'fnd base rates'!J$113)\n+($K243*'fnd base rates'!J$114)\n+($M243*'fnd base rates'!J$116)\n+($N243*'fnd base rates'!J$117)\n+($O243*'fnd base rates'!J$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,10)))\n*$R243","v":640.30500000000006},{"$f":"(($D243*'fnd base rates'!K$107)\n+($E243*'fnd base rates'!K$108)\n+($F243*'fnd base rates'!K$109)\n+($G243*'fnd base rates'!K$110)\n+($H243*'fnd base rates'!K$111)\n+($I243*'fnd base rates'!K$112)\n+($J243*'fnd base rates'!K$113)\n+($K243*'fnd base rates'!K$114)\n+($M243*'fnd base rates'!K$116)\n+($N243*'fnd base rates'!K$117)\n+($O243*'fnd base rates'!K$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,11)))\n*$R243","v":1283.4668260800001},{"$f":"(($D243*'fnd base rates'!L$107)\n+($E243*'fnd base rates'!L$108)\n+($F243*'fnd base rates'!L$109)\n+($G243*'fnd base rates'!L$110)\n+($H243*'fnd base rates'!L$111)\n+($I243*'fnd base rates'!L$112)\n+($J243*'fnd base rates'!L$113)\n+($K243*'fnd base rates'!L$114)\n+($M243*'fnd base rates'!L$116)\n+($N243*'fnd base rates'!L$117)\n+($O243*'fnd base rates'!L$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D243*'fnd base rates'!M$107)\n+($E243*'fnd base rates'!M$108)\n+($F243*'fnd base rates'!M$109)\n+($G243*'fnd base rates'!M$110)\n+($H243*'fnd base rates'!M$111)\n+($I243*'fnd base rates'!M$112)\n+($J243*'fnd base rates'!M$113)\n+($K243*'fnd base rates'!M$114)\n+($M243*'fnd base rates'!M$116)\n+($N243*'fnd base rates'!M$117)\n+($O243*'fnd base rates'!M$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,13)))","v":0},12703.521220335999,null,436049149,"436","049","149",1,1,12703.521220335999,12704,0,12704,null,null,null,null,null,12704,0,12704,null,null,{"$f":"BC243-BA243","v":0}]
[436,436049155,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D244","v":0},{"$f":"'fnd enro'!E244","v":0},{"$f":"'fnd enro'!F244","v":0},{"$f":"'fnd enro'!G244","v":0},{"$f":"'fnd enro'!H244","v":1},{"$f":"'fnd enro'!I244","v":1},{"$f":"'fnd enro'!J244","v":0},{"$f":"'fnd enro'!K244","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L244","v":0},{"$f":"'fnd enro'!M244","v":0},{"$f":"'fnd enro'!N244","v":0},{"$f":"'fnd enro'!O244","v":0},{"$f":"'fnd enro'!P244","v":0},{"$f":"'fnd enro'!R244","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q244)","v":2},null,{"$f":"(($D244*'fnd base rates'!C$107)\n+($E244*'fnd base rates'!C$108)\n+($F244*'fnd base rates'!C$109)\n+($G244*'fnd base rates'!C$110)\n+($H244*'fnd base rates'!C$111)\n+($I244*'fnd base rates'!C$112)\n+($J244*'fnd base rates'!C$113)\n+($K244*'fnd base rates'!C$114)\n+($M244*'fnd base rates'!C$116)\n+($N244*'fnd base rates'!C$117)\n+($O244*'fnd base rates'!C$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,3)))\n*$R244","v":1197.3817242720002},{"$f":"(($D244*'fnd base rates'!D$107)\n+($E244*'fnd base rates'!D$108)\n+($F244*'fnd base rates'!D$109)\n+($G244*'fnd base rates'!D$110)\n+($H244*'fnd base rates'!D$111)\n+($I244*'fnd base rates'!D$112)\n+($J244*'fnd base rates'!D$113)\n+($K244*'fnd base rates'!D$114)\n+($M244*'fnd base rates'!D$116)\n+($N244*'fnd base rates'!D$117)\n+($O244*'fnd base rates'!D$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,4)))\n*$R244","v":1707.6585600000003},{"$f":"(($D244*'fnd base rates'!E$107)\n+($E244*'fnd base rates'!E$108)\n+($F244*'fnd base rates'!E$109)\n+($G244*'fnd base rates'!E$110)\n+($H244*'fnd base rates'!E$111)\n+($I244*'fnd base rates'!E$112)\n+($J244*'fnd base rates'!E$113)\n+($K244*'fnd base rates'!E$114)\n+($M244*'fnd base rates'!E$116)\n+($N244*'fnd base rates'!E$117)\n+($O244*'fnd base rates'!E$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,5)))\n*$R244","v":9342.7957192320009},{"$f":"(($D244*'fnd base rates'!F$107)\n+($E244*'fnd base rates'!F$108)\n+($F244*'fnd base rates'!F$109)\n+($G244*'fnd base rates'!F$110)\n+($H244*'fnd base rates'!F$111)\n+($I244*'fnd base rates'!F$112)\n+($J244*'fnd base rates'!F$113)\n+($K244*'fnd base rates'!F$114)\n+($M244*'fnd base rates'!F$116)\n+($N244*'fnd base rates'!F$117)\n+($O244*'fnd base rates'!F$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,6)))\n*$R244","v":2100.6053115840004},{"$f":"(($D244*'fnd base rates'!G$107)\n+($E244*'fnd base rates'!G$108)\n+($F244*'fnd base rates'!G$109)\n+($G244*'fnd base rates'!G$110)\n+($H244*'fnd base rates'!G$111)\n+($I244*'fnd base rates'!G$112)\n+($J244*'fnd base rates'!G$113)\n+($K244*'fnd base rates'!G$114)\n+($M244*'fnd base rates'!G$116)\n+($N244*'fnd base rates'!G$117)\n+($O244*'fnd base rates'!G$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,7)))\n*$R244","v":370.88760542399996},{"$f":"(($D244*'fnd base rates'!H$107)\n+($E244*'fnd base rates'!H$108)\n+($F244*'fnd base rates'!H$109)\n+($G244*'fnd base rates'!H$110)\n+($H244*'fnd base rates'!H$111)\n+($I244*'fnd base rates'!H$112)\n+($J244*'fnd base rates'!H$113)\n+($K244*'fnd base rates'!H$114)\n+($M244*'fnd base rates'!H$116)\n+($N244*'fnd base rates'!H$117)\n+($O244*'fnd base rates'!H$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D244*'fnd base rates'!I$107)\n+($E244*'fnd base rates'!I$108)\n+($F244*'fnd base rates'!I$109)\n+($G244*'fnd base rates'!I$110)\n+($H244*'fnd base rates'!I$111)\n+($I244*'fnd base rates'!I$112)\n+($J244*'fnd base rates'!I$113)\n+($K244*'fnd base rates'!I$114)\n+($M244*'fnd base rates'!I$116)\n+($N244*'fnd base rates'!I$117)\n+($O244*'fnd base rates'!I$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,9)))\n*$R244","v":880.11108000000013},{"$f":"(($D244*'fnd base rates'!J$107)\n+($E244*'fnd base rates'!J$108)\n+($F244*'fnd base rates'!J$109)\n+($G244*'fnd base rates'!J$110)\n+($H244*'fnd base rates'!J$111)\n+($I244*'fnd base rates'!J$112)\n+($J244*'fnd base rates'!J$113)\n+($K244*'fnd base rates'!J$114)\n+($M244*'fnd base rates'!J$116)\n+($N244*'fnd base rates'!J$117)\n+($O244*'fnd base rates'!J$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,10)))\n*$R244","v":917.97696000000008},{"$f":"(($D244*'fnd base rates'!K$107)\n+($E244*'fnd base rates'!K$108)\n+($F244*'fnd base rates'!K$109)\n+($G244*'fnd base rates'!K$110)\n+($H244*'fnd base rates'!K$111)\n+($I244*'fnd base rates'!K$112)\n+($J244*'fnd base rates'!K$113)\n+($K244*'fnd base rates'!K$114)\n+($M244*'fnd base rates'!K$116)\n+($N244*'fnd base rates'!K$117)\n+($O244*'fnd base rates'!K$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,11)))\n*$R244","v":2602.75725216},{"$f":"(($D244*'fnd base rates'!L$107)\n+($E244*'fnd base rates'!L$108)\n+($F244*'fnd base rates'!L$109)\n+($G244*'fnd base rates'!L$110)\n+($H244*'fnd base rates'!L$111)\n+($I244*'fnd base rates'!L$112)\n+($J244*'fnd base rates'!L$113)\n+($K244*'fnd base rates'!L$114)\n+($M244*'fnd base rates'!L$116)\n+($N244*'fnd base rates'!L$117)\n+($O244*'fnd base rates'!L$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D244*'fnd base rates'!M$107)\n+($E244*'fnd base rates'!M$108)\n+($F244*'fnd base rates'!M$109)\n+($G244*'fnd base rates'!M$110)\n+($H244*'fnd base rates'!M$111)\n+($I244*'fnd base rates'!M$112)\n+($J244*'fnd base rates'!M$113)\n+($K244*'fnd base rates'!M$114)\n+($M244*'fnd base rates'!M$116)\n+($N244*'fnd base rates'!M$117)\n+($O244*'fnd base rates'!M$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,13)))","v":0},23353.295440672002,null,436049155,"436","049","155",1,2,23353.295440672002,11677,0,11677,null,null,null,null,null,11677,0,11677,null,null,{"$f":"BC244-BA244","v":0}]
[436,436049163,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D245","v":0},{"$f":"'fnd enro'!E245","v":0},{"$f":"'fnd enro'!F245","v":0},{"$f":"'fnd enro'!G245","v":0},{"$f":"'fnd enro'!H245","v":3},{"$f":"'fnd enro'!I245","v":1},{"$f":"'fnd enro'!J245","v":0},{"$f":"'fnd enro'!K245","v":0.15440000000000001},{"$f":"'fnd enro'!L245","v":0},{"$f":"'fnd enro'!M245","v":0},{"$f":"'fnd enro'!N245","v":0},{"$f":"'fnd enro'!O245","v":0},{"$f":"'fnd enro'!P245","v":1},{"$f":"'fnd enro'!R245","v":4},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q245)","v":11},null,{"$f":"(($D245*'fnd base rates'!C$107)\n+($E245*'fnd base rates'!C$108)\n+($F245*'fnd base rates'!C$109)\n+($G245*'fnd base rates'!C$110)\n+($H245*'fnd base rates'!C$111)\n+($I245*'fnd base rates'!C$112)\n+($J245*'fnd base rates'!C$113)\n+($K245*'fnd base rates'!C$114)\n+($M245*'fnd base rates'!C$116)\n+($N245*'fnd base rates'!C$117)\n+($O245*'fnd base rates'!C$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,3)))\n*$R245","v":2488.0833685440002},{"$f":"(($D245*'fnd base rates'!D$107)\n+($E245*'fnd base rates'!D$108)\n+($F245*'fnd base rates'!D$109)\n+($G245*'fnd base rates'!D$110)\n+($H245*'fnd base rates'!D$111)\n+($I245*'fnd base rates'!D$112)\n+($J245*'fnd base rates'!D$113)\n+($K245*'fnd base rates'!D$114)\n+($M245*'fnd base rates'!D$116)\n+($N245*'fnd base rates'!D$117)\n+($O245*'fnd base rates'!D$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,4)))\n*$R245","v":3857.4540000000002},{"$f":"(($D245*'fnd base rates'!E$107)\n+($E245*'fnd base rates'!E$108)\n+($F245*'fnd base rates'!E$109)\n+($G245*'fnd base rates'!E$110)\n+($H245*'fnd base rates'!E$111)\n+($I245*'fnd base rates'!E$112)\n+($J245*'fnd base rates'!E$113)\n+($K245*'fnd base rates'!E$114)\n+($M245*'fnd base rates'!E$116)\n+($N245*'fnd base rates'!E$117)\n+($O245*'fnd base rates'!E$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,5)))\n*$R245","v":21380.441278464001},{"$f":"(($D245*'fnd base rates'!F$107)\n+($E245*'fnd base rates'!F$108)\n+($F245*'fnd base rates'!F$109)\n+($G245*'fnd base rates'!F$110)\n+($H245*'fnd base rates'!F$111)\n+($I245*'fnd base rates'!F$112)\n+($J245*'fnd base rates'!F$113)\n+($K245*'fnd base rates'!F$114)\n+($M245*'fnd base rates'!F$116)\n+($N245*'fnd base rates'!F$117)\n+($O245*'fnd base rates'!F$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,6)))\n*$R245","v":4322.2854631680011},{"$f":"(($D245*'fnd base rates'!G$107)\n+($E245*'fnd base rates'!G$108)\n+($F245*'fnd base rates'!G$109)\n+($G245*'fnd base rates'!G$110)\n+($H245*'fnd base rates'!G$111)\n+($I245*'fnd base rates'!G$112)\n+($J245*'fnd base rates'!G$113)\n+($K245*'fnd base rates'!G$114)\n+($M245*'fnd base rates'!G$116)\n+($N245*'fnd base rates'!G$117)\n+($O245*'fnd base rates'!G$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,7)))\n*$R245","v":956.27041084799998},{"$f":"(($D245*'fnd base rates'!H$107)\n+($E245*'fnd base rates'!H$108)\n+($F245*'fnd base rates'!H$109)\n+($G245*'fnd base rates'!H$110)\n+($H245*'fnd base rates'!H$111)\n+($I245*'fnd base rates'!H$112)\n+($J245*'fnd base rates'!H$113)\n+($K245*'fnd base rates'!H$114)\n+($M245*'fnd base rates'!H$116)\n+($N245*'fnd base rates'!H$117)\n+($O245*'fnd base rates'!H$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,8)))","v":2427.1557360000002},{"$f":"(($D245*'fnd base rates'!I$107)\n+($E245*'fnd base rates'!I$108)\n+($F245*'fnd base rates'!I$109)\n+($G245*'fnd base rates'!I$110)\n+($H245*'fnd base rates'!I$111)\n+($I245*'fnd base rates'!I$112)\n+($J245*'fnd base rates'!I$113)\n+($K245*'fnd base rates'!I$114)\n+($M245*'fnd base rates'!I$116)\n+($N245*'fnd base rates'!I$117)\n+($O245*'fnd base rates'!I$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,9)))\n*$R245","v":1864.41192},{"$f":"(($D245*'fnd base rates'!J$107)\n+($E245*'fnd base rates'!J$108)\n+($F245*'fnd base rates'!J$109)\n+($G245*'fnd base rates'!J$110)\n+($H245*'fnd base rates'!J$111)\n+($I245*'fnd base rates'!J$112)\n+($J245*'fnd base rates'!J$113)\n+($K245*'fnd base rates'!J$114)\n+($M245*'fnd base rates'!J$116)\n+($N245*'fnd base rates'!J$117)\n+($O245*'fnd base rates'!J$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,10)))\n*$R245","v":2381.4882000000002},{"$f":"(($D245*'fnd base rates'!K$107)\n+($E245*'fnd base rates'!K$108)\n+($F245*'fnd base rates'!K$109)\n+($G245*'fnd base rates'!K$110)\n+($H245*'fnd base rates'!K$111)\n+($I245*'fnd base rates'!K$112)\n+($J245*'fnd base rates'!K$113)\n+($K245*'fnd base rates'!K$114)\n+($M245*'fnd base rates'!K$116)\n+($N245*'fnd base rates'!K$117)\n+($O245*'fnd base rates'!K$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,11)))\n*$R245","v":5241.3381043199997},{"$f":"(($D245*'fnd base rates'!L$107)\n+($E245*'fnd base rates'!L$108)\n+($F245*'fnd base rates'!L$109)\n+($G245*'fnd base rates'!L$110)\n+($H245*'fnd base rates'!L$111)\n+($I245*'fnd base rates'!L$112)\n+($J245*'fnd base rates'!L$113)\n+($K245*'fnd base rates'!L$114)\n+($M245*'fnd base rates'!L$116)\n+($N245*'fnd base rates'!L$117)\n+($O245*'fnd base rates'!L$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,12)))","v":6532.1467199999997},{"$f":"(($D245*'fnd base rates'!M$107)\n+($E245*'fnd base rates'!M$108)\n+($F245*'fnd base rates'!M$109)\n+($G245*'fnd base rates'!M$110)\n+($H245*'fnd base rates'!M$111)\n+($I245*'fnd base rates'!M$112)\n+($J245*'fnd base rates'!M$113)\n+($K245*'fnd base rates'!M$114)\n+($M245*'fnd base rates'!M$116)\n+($N245*'fnd base rates'!M$117)\n+($O245*'fnd base rates'!M$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,13)))","v":0},51451.075201344,null,436049163,"436","049","163",1,4,51451.075201344,12863,0,12863,null,null,null,null,null,12863,0,12863,null,null,{"$f":"BC245-BA245","v":0}]
[436,436049165,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D246","v":0},{"$f":"'fnd enro'!E246","v":0},{"$f":"'fnd enro'!F246","v":0},{"$f":"'fnd enro'!G246","v":0},{"$f":"'fnd enro'!H246","v":1},{"$f":"'fnd enro'!I246","v":15},{"$f":"'fnd enro'!J246","v":0},{"$f":"'fnd enro'!K246","v":0.61760000000000004},{"$f":"'fnd enro'!L246","v":0},{"$f":"'fnd enro'!M246","v":0},{"$f":"'fnd enro'!N246","v":0},{"$f":"'fnd enro'!O246","v":2},{"$f":"'fnd enro'!P246","v":7},{"$f":"'fnd enro'!R246","v":16},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q246)","v":10},null,{"$f":"(($D246*'fnd base rates'!C$107)\n+($E246*'fnd base rates'!C$108)\n+($F246*'fnd base rates'!C$109)\n+($G246*'fnd base rates'!C$110)\n+($H246*'fnd base rates'!C$111)\n+($I246*'fnd base rates'!C$112)\n+($J246*'fnd base rates'!C$113)\n+($K246*'fnd base rates'!C$114)\n+($M246*'fnd base rates'!C$116)\n+($N246*'fnd base rates'!C$117)\n+($O246*'fnd base rates'!C$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,3)))\n*$R246","v":10420.997674176002},{"$f":"(($D246*'fnd base rates'!D$107)\n+($E246*'fnd base rates'!D$108)\n+($F246*'fnd base rates'!D$109)\n+($G246*'fnd base rates'!D$110)\n+($H246*'fnd base rates'!D$111)\n+($I246*'fnd base rates'!D$112)\n+($J246*'fnd base rates'!D$113)\n+($K246*'fnd base rates'!D$114)\n+($M246*'fnd base rates'!D$116)\n+($N246*'fnd base rates'!D$117)\n+($O246*'fnd base rates'!D$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,4)))\n*$R246","v":16986.144960000001},{"$f":"(($D246*'fnd base rates'!E$107)\n+($E246*'fnd base rates'!E$108)\n+($F246*'fnd base rates'!E$109)\n+($G246*'fnd base rates'!E$110)\n+($H246*'fnd base rates'!E$111)\n+($I246*'fnd base rates'!E$112)\n+($J246*'fnd base rates'!E$113)\n+($K246*'fnd base rates'!E$114)\n+($M246*'fnd base rates'!E$116)\n+($N246*'fnd base rates'!E$117)\n+($O246*'fnd base rates'!E$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,5)))\n*$R246","v":117472.71119385601},{"$f":"(($D246*'fnd base rates'!F$107)\n+($E246*'fnd base rates'!F$108)\n+($F246*'fnd base rates'!F$109)\n+($G246*'fnd base rates'!F$110)\n+($H246*'fnd base rates'!F$111)\n+($I246*'fnd base rates'!F$112)\n+($J246*'fnd base rates'!F$113)\n+($K246*'fnd base rates'!F$114)\n+($M246*'fnd base rates'!F$116)\n+($N246*'fnd base rates'!F$117)\n+($O246*'fnd base rates'!F$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,6)))\n*$R246","v":16346.445492672003},{"$f":"(($D246*'fnd base rates'!G$107)\n+($E246*'fnd base rates'!G$108)\n+($F246*'fnd base rates'!G$109)\n+($G246*'fnd base rates'!G$110)\n+($H246*'fnd base rates'!G$111)\n+($I246*'fnd base rates'!G$112)\n+($J246*'fnd base rates'!G$113)\n+($K246*'fnd base rates'!G$114)\n+($M246*'fnd base rates'!G$116)\n+($N246*'fnd base rates'!G$117)\n+($O246*'fnd base rates'!G$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,7)))\n*$R246","v":4432.8552433920004},{"$f":"(($D246*'fnd base rates'!H$107)\n+($E246*'fnd base rates'!H$108)\n+($F246*'fnd base rates'!H$109)\n+($G246*'fnd base rates'!H$110)\n+($H246*'fnd base rates'!H$111)\n+($I246*'fnd base rates'!H$112)\n+($J246*'fnd base rates'!H$113)\n+($K246*'fnd base rates'!H$114)\n+($M246*'fnd base rates'!H$116)\n+($N246*'fnd base rates'!H$117)\n+($O246*'fnd base rates'!H$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,8)))","v":13384.622944000001},{"$f":"(($D246*'fnd base rates'!I$107)\n+($E246*'fnd base rates'!I$108)\n+($F246*'fnd base rates'!I$109)\n+($G246*'fnd base rates'!I$110)\n+($H246*'fnd base rates'!I$111)\n+($I246*'fnd base rates'!I$112)\n+($J246*'fnd base rates'!I$113)\n+($K246*'fnd base rates'!I$114)\n+($M246*'fnd base rates'!I$116)\n+($N246*'fnd base rates'!I$117)\n+($O246*'fnd base rates'!I$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,9)))\n*$R246","v":8862.222960000001},{"$f":"(($D246*'fnd base rates'!J$107)\n+($E246*'fnd base rates'!J$108)\n+($F246*'fnd base rates'!J$109)\n+($G246*'fnd base rates'!J$110)\n+($H246*'fnd base rates'!J$111)\n+($I246*'fnd base rates'!J$112)\n+($J246*'fnd base rates'!J$113)\n+($K246*'fnd base rates'!J$114)\n+($M246*'fnd base rates'!J$116)\n+($N246*'fnd base rates'!J$117)\n+($O246*'fnd base rates'!J$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,10)))\n*$R246","v":15967.850759999999},{"$f":"(($D246*'fnd base rates'!K$107)\n+($E246*'fnd base rates'!K$108)\n+($F246*'fnd base rates'!K$109)\n+($G246*'fnd base rates'!K$110)\n+($H246*'fnd base rates'!K$111)\n+($I246*'fnd base rates'!K$112)\n+($J246*'fnd base rates'!K$113)\n+($K246*'fnd base rates'!K$114)\n+($M246*'fnd base rates'!K$116)\n+($N246*'fnd base rates'!K$117)\n+($O246*'fnd base rates'!K$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,11)))\n*$R246","v":21238.348337280004},{"$f":"(($D246*'fnd base rates'!L$107)\n+($E246*'fnd base rates'!L$108)\n+($F246*'fnd base rates'!L$109)\n+($G246*'fnd base rates'!L$110)\n+($H246*'fnd base rates'!L$111)\n+($I246*'fnd base rates'!L$112)\n+($J246*'fnd base rates'!L$113)\n+($K246*'fnd base rates'!L$114)\n+($M246*'fnd base rates'!L$116)\n+($N246*'fnd base rates'!L$117)\n+($O246*'fnd base rates'!L$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,12)))","v":26751.096879999997},{"$f":"(($D246*'fnd base rates'!M$107)\n+($E246*'fnd base rates'!M$108)\n+($F246*'fnd base rates'!M$109)\n+($G246*'fnd base rates'!M$110)\n+($H246*'fnd base rates'!M$111)\n+($I246*'fnd base rates'!M$112)\n+($J246*'fnd base rates'!M$113)\n+($K246*'fnd base rates'!M$114)\n+($M246*'fnd base rates'!M$116)\n+($N246*'fnd base rates'!M$117)\n+($O246*'fnd base rates'!M$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,13)))","v":0},251863.29644537604,null,436049165,"436","049","165",1,16,251863.29644537604,15741,0,15741,null,null,null,null,null,15741,0,15741,null,null,{"$f":"BC246-BA246","v":0}]
[436,436049176,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D247","v":0},{"$f":"'fnd enro'!E247","v":0},{"$f":"'fnd enro'!F247","v":0},{"$f":"'fnd enro'!G247","v":0},{"$f":"'fnd enro'!H247","v":4},{"$f":"'fnd enro'!I247","v":10},{"$f":"'fnd enro'!J247","v":0},{"$f":"'fnd enro'!K247","v":0.54039999999999999},{"$f":"'fnd enro'!L247","v":0},{"$f":"'fnd enro'!M247","v":0},{"$f":"'fnd enro'!N247","v":1},{"$f":"'fnd enro'!O247","v":1},{"$f":"'fnd enro'!P247","v":2},{"$f":"'fnd enro'!R247","v":14},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q247)","v":8},null,{"$f":"(($D247*'fnd base rates'!C$107)\n+($E247*'fnd base rates'!C$108)\n+($F247*'fnd base rates'!C$109)\n+($G247*'fnd base rates'!C$110)\n+($H247*'fnd base rates'!C$111)\n+($I247*'fnd base rates'!C$112)\n+($J247*'fnd base rates'!C$113)\n+($K247*'fnd base rates'!C$114)\n+($M247*'fnd base rates'!C$116)\n+($N247*'fnd base rates'!C$117)\n+($O247*'fnd base rates'!C$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,3)))\n*$R247","v":8773.1648699040015},{"$f":"(($D247*'fnd base rates'!D$107)\n+($E247*'fnd base rates'!D$108)\n+($F247*'fnd base rates'!D$109)\n+($G247*'fnd base rates'!D$110)\n+($H247*'fnd base rates'!D$111)\n+($I247*'fnd base rates'!D$112)\n+($J247*'fnd base rates'!D$113)\n+($K247*'fnd base rates'!D$114)\n+($M247*'fnd base rates'!D$116)\n+($N247*'fnd base rates'!D$117)\n+($O247*'fnd base rates'!D$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,4)))\n*$R247","v":13120.198200000003},{"$f":"(($D247*'fnd base rates'!E$107)\n+($E247*'fnd base rates'!E$108)\n+($F247*'fnd base rates'!E$109)\n+($G247*'fnd base rates'!E$110)\n+($H247*'fnd base rates'!E$111)\n+($I247*'fnd base rates'!E$112)\n+($J247*'fnd base rates'!E$113)\n+($K247*'fnd base rates'!E$114)\n+($M247*'fnd base rates'!E$116)\n+($N247*'fnd base rates'!E$117)\n+($O247*'fnd base rates'!E$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,5)))\n*$R247","v":80538.176994624009},{"$f":"(($D247*'fnd base rates'!F$107)\n+($E247*'fnd base rates'!F$108)\n+($F247*'fnd base rates'!F$109)\n+($G247*'fnd base rates'!F$110)\n+($H247*'fnd base rates'!F$111)\n+($I247*'fnd base rates'!F$112)\n+($J247*'fnd base rates'!F$113)\n+($K247*'fnd base rates'!F$114)\n+($M247*'fnd base rates'!F$116)\n+($N247*'fnd base rates'!F$117)\n+($O247*'fnd base rates'!F$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,6)))\n*$R247","v":14744.078381088002},{"$f":"(($D247*'fnd base rates'!G$107)\n+($E247*'fnd base rates'!G$108)\n+($F247*'fnd base rates'!G$109)\n+($G247*'fnd base rates'!G$110)\n+($H247*'fnd base rates'!G$111)\n+($I247*'fnd base rates'!G$112)\n+($J247*'fnd base rates'!G$113)\n+($K247*'fnd base rates'!G$114)\n+($M247*'fnd base rates'!G$116)\n+($N247*'fnd base rates'!G$117)\n+($O247*'fnd base rates'!G$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,7)))\n*$R247","v":3057.6680779680005},{"$f":"(($D247*'fnd base rates'!H$107)\n+($E247*'fnd base rates'!H$108)\n+($F247*'fnd base rates'!H$109)\n+($G247*'fnd base rates'!H$110)\n+($H247*'fnd base rates'!H$111)\n+($I247*'fnd base rates'!H$112)\n+($J247*'fnd base rates'!H$113)\n+($K247*'fnd base rates'!H$114)\n+($M247*'fnd base rates'!H$116)\n+($N247*'fnd base rates'!H$117)\n+($O247*'fnd base rates'!H$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,8)))","v":10682.195076000002},{"$f":"(($D247*'fnd base rates'!I$107)\n+($E247*'fnd base rates'!I$108)\n+($F247*'fnd base rates'!I$109)\n+($G247*'fnd base rates'!I$110)\n+($H247*'fnd base rates'!I$111)\n+($I247*'fnd base rates'!I$112)\n+($J247*'fnd base rates'!I$113)\n+($K247*'fnd base rates'!I$114)\n+($M247*'fnd base rates'!I$116)\n+($N247*'fnd base rates'!I$117)\n+($O247*'fnd base rates'!I$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,9)))\n*$R247","v":6847.0952399999996},{"$f":"(($D247*'fnd base rates'!J$107)\n+($E247*'fnd base rates'!J$108)\n+($F247*'fnd base rates'!J$109)\n+($G247*'fnd base rates'!J$110)\n+($H247*'fnd base rates'!J$111)\n+($I247*'fnd base rates'!J$112)\n+($J247*'fnd base rates'!J$113)\n+($K247*'fnd base rates'!J$114)\n+($M247*'fnd base rates'!J$116)\n+($N247*'fnd base rates'!J$117)\n+($O247*'fnd base rates'!J$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,10)))\n*$R247","v":9139.6159200000002},{"$f":"(($D247*'fnd base rates'!K$107)\n+($E247*'fnd base rates'!K$108)\n+($F247*'fnd base rates'!K$109)\n+($G247*'fnd base rates'!K$110)\n+($H247*'fnd base rates'!K$111)\n+($I247*'fnd base rates'!K$112)\n+($J247*'fnd base rates'!K$113)\n+($K247*'fnd base rates'!K$114)\n+($M247*'fnd base rates'!K$116)\n+($N247*'fnd base rates'!K$117)\n+($O247*'fnd base rates'!K$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,11)))\n*$R247","v":18802.79020512},{"$f":"(($D247*'fnd base rates'!L$107)\n+($E247*'fnd base rates'!L$108)\n+($F247*'fnd base rates'!L$109)\n+($G247*'fnd base rates'!L$110)\n+($H247*'fnd base rates'!L$111)\n+($I247*'fnd base rates'!L$112)\n+($J247*'fnd base rates'!L$113)\n+($K247*'fnd base rates'!L$114)\n+($M247*'fnd base rates'!L$116)\n+($N247*'fnd base rates'!L$117)\n+($O247*'fnd base rates'!L$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,12)))","v":21389.043519999999},{"$f":"(($D247*'fnd base rates'!M$107)\n+($E247*'fnd base rates'!M$108)\n+($F247*'fnd base rates'!M$109)\n+($G247*'fnd base rates'!M$110)\n+($H247*'fnd base rates'!M$111)\n+($I247*'fnd base rates'!M$112)\n+($J247*'fnd base rates'!M$113)\n+($K247*'fnd base rates'!M$114)\n+($M247*'fnd base rates'!M$116)\n+($N247*'fnd base rates'!M$117)\n+($O247*'fnd base rates'!M$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,13)))","v":0},187094.02648470402,null,436049176,"436","049","176",1,14,187094.02648470402,13364,0,13364,null,null,null,null,null,13364,0,13364,null,null,{"$f":"BC247-BA247","v":0}]
[436,436049199,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D248","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L248","v":0},{"$f":"'fnd enro'!M248","v":0},{"$f":"'fnd enro'!N248","v":0},{"$f":"'fnd enro'!O248","v":0},{"$f":"'fnd enro'!P248","v":1},{"$f":"'fnd enro'!R248","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q248)","v":2},null,{"$f":"(($D248*'fnd base rates'!C$107)\n+($E248*'fnd base rates'!C$108)\n+($F248*'fnd base rates'!C$109)\n+($G248*'fnd base rates'!C$110)\n+($H248*'fnd base rates'!C$111)\n+($I248*'fnd base rates'!C$112)\n+($J248*'fnd base rates'!C$113)\n+($K248*'fnd base rates'!C$114)\n+($M248*'fnd base rates'!C$116)\n+($N248*'fnd base rates'!C$117)\n+($O248*'fnd base rates'!C$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,3)))\n*$R248","v":660.55074213600005},{"$f":"(($D248*'fnd base rates'!D$107)\n+($E248*'fnd base rates'!D$108)\n+($F248*'fnd base rates'!D$109)\n+($G248*'fnd base rates'!D$110)\n+($H248*'fnd base rates'!D$111)\n+($I248*'fnd base rates'!D$112)\n+($J248*'fnd base rates'!D$113)\n+($K248*'fnd base rates'!D$114)\n+($M248*'fnd base rates'!D$116)\n+($N248*'fnd base rates'!D$117)\n+($O248*'fnd base rates'!D$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,4)))\n*$R248","v":1146.8908800000002},{"$f":"(($D248*'fnd base rates'!E$107)\n+($E248*'fnd base rates'!E$108)\n+($F248*'fnd base rates'!E$109)\n+($G248*'fnd base rates'!E$110)\n+($H248*'fnd base rates'!E$111)\n+($I248*'fnd base rates'!E$112)\n+($J248*'fnd base rates'!E$113)\n+($K248*'fnd base rates'!E$114)\n+($M248*'fnd base rates'!E$116)\n+($N248*'fnd base rates'!E$117)\n+($O248*'fnd base rates'!E$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,5)))\n*$R248","v":8342.9150996160006},{"$f":"(($D248*'fnd base rates'!F$107)\n+($E248*'fnd base rates'!F$108)\n+($F248*'fnd base rates'!F$109)\n+($G248*'fnd base rates'!F$110)\n+($H248*'fnd base rates'!F$111)\n+($I248*'fnd base rates'!F$112)\n+($J248*'fnd base rates'!F$113)\n+($K248*'fnd base rates'!F$114)\n+($M248*'fnd base rates'!F$116)\n+($N248*'fnd base rates'!F$117)\n+($O248*'fnd base rates'!F$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,6)))\n*$R248","v":989.76523579200011},{"$f":"(($D248*'fnd base rates'!G$107)\n+($E248*'fnd base rates'!G$108)\n+($F248*'fnd base rates'!G$109)\n+($G248*'fnd base rates'!G$110)\n+($H248*'fnd base rates'!G$111)\n+($I248*'fnd base rates'!G$112)\n+($J248*'fnd base rates'!G$113)\n+($K248*'fnd base rates'!G$114)\n+($M248*'fnd base rates'!G$116)\n+($N248*'fnd base rates'!G$117)\n+($O248*'fnd base rates'!G$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,7)))\n*$R248","v":321.69066271200006},{"$f":"(($D248*'fnd base rates'!H$107)\n+($E248*'fnd base rates'!H$108)\n+($F248*'fnd base rates'!H$109)\n+($G248*'fnd base rates'!H$110)\n+($H248*'fnd base rates'!H$111)\n+($I248*'fnd base rates'!H$112)\n+($J248*'fnd base rates'!H$113)\n+($K248*'fnd base rates'!H$114)\n+($M248*'fnd base rates'!H$116)\n+($N248*'fnd base rates'!H$117)\n+($O248*'fnd base rates'!H$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,8)))","v":847.13893399999995},{"$f":"(($D248*'fnd base rates'!I$107)\n+($E248*'fnd base rates'!I$108)\n+($F248*'fnd base rates'!I$109)\n+($G248*'fnd base rates'!I$110)\n+($H248*'fnd base rates'!I$111)\n+($I248*'fnd base rates'!I$112)\n+($J248*'fnd base rates'!I$113)\n+($K248*'fnd base rates'!I$114)\n+($M248*'fnd base rates'!I$116)\n+($N248*'fnd base rates'!I$117)\n+($O248*'fnd base rates'!I$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,9)))\n*$R248","v":591.18984000000012},{"$f":"(($D248*'fnd base rates'!J$107)\n+($E248*'fnd base rates'!J$108)\n+($F248*'fnd base rates'!J$109)\n+($G248*'fnd base rates'!J$110)\n+($H248*'fnd base rates'!J$111)\n+($I248*'fnd base rates'!J$112)\n+($J248*'fnd base rates'!J$113)\n+($K248*'fnd base rates'!J$114)\n+($M248*'fnd base rates'!J$116)\n+($N248*'fnd base rates'!J$117)\n+($O248*'fnd base rates'!J$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,10)))\n*$R248","v":1242.2754000000002},{"$f":"(($D248*'fnd base rates'!K$107)\n+($E248*'fnd base rates'!K$108)\n+($F248*'fnd base rates'!K$109)\n+($G248*'fnd base rates'!K$110)\n+($H248*'fnd base rates'!K$111)\n+($I248*'fnd base rates'!K$112)\n+($J248*'fnd base rates'!K$113)\n+($K248*'fnd base rates'!K$114)\n+($M248*'fnd base rates'!K$116)\n+($N248*'fnd base rates'!K$117)\n+($O248*'fnd base rates'!K$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,11)))\n*$R248","v":1283.4668260800001},{"$f":"(($D248*'fnd base rates'!L$107)\n+($E248*'fnd base rates'!L$108)\n+($F248*'fnd base rates'!L$109)\n+($G248*'fnd base rates'!L$110)\n+($H248*'fnd base rates'!L$111)\n+($I248*'fnd base rates'!L$112)\n+($J248*'fnd base rates'!L$113)\n+($K248*'fnd base rates'!L$114)\n+($M248*'fnd base rates'!L$116)\n+($N248*'fnd base rates'!L$117)\n+($O248*'fnd base rates'!L$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,12)))","v":1783.7966800000002},{"$f":"(($D248*'fnd base rates'!M$107)\n+($E248*'fnd base rates'!M$108)\n+($F248*'fnd base rates'!M$109)\n+($G248*'fnd base rates'!M$110)\n+($H248*'fnd base rates'!M$111)\n+($I248*'fnd base rates'!M$112)\n+($J248*'fnd base rates'!M$113)\n+($K248*'fnd base rates'!M$114)\n+($M248*'fnd base rates'!M$116)\n+($N248*'fnd base rates'!M$117)\n+($O248*'fnd base rates'!M$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,13)))","v":0},17209.680300336004,null,436049199,"436","049","199",1,1,17209.680300336004,17210,0,17210,null,null,null,null,null,17210,0,17210,null,null,{"$f":"BC248-BA248","v":0}]
[436,436049244,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D249","v":0},{"$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":2},{"$f":"'fnd enro'!J249","v":0},{"$f":"'fnd enro'!K249","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L249","v":0},{"$f":"'fnd enro'!M249","v":0},{"$f":"'fnd enro'!N249","v":0},{"$f":"'fnd enro'!O249","v":0},{"$f":"'fnd enro'!P249","v":0},{"$f":"'fnd enro'!R249","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q249)","v":10},null,{"$f":"(($D249*'fnd base rates'!C$107)\n+($E249*'fnd base rates'!C$108)\n+($F249*'fnd base rates'!C$109)\n+($G249*'fnd base rates'!C$110)\n+($H249*'fnd base rates'!C$111)\n+($I249*'fnd base rates'!C$112)\n+($J249*'fnd base rates'!C$113)\n+($K249*'fnd base rates'!C$114)\n+($M249*'fnd base rates'!C$116)\n+($N249*'fnd base rates'!C$117)\n+($O249*'fnd base rates'!C$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,3)))\n*$R249","v":1197.3817242720002},{"$f":"(($D249*'fnd base rates'!D$107)\n+($E249*'fnd base rates'!D$108)\n+($F249*'fnd base rates'!D$109)\n+($G249*'fnd base rates'!D$110)\n+($H249*'fnd base rates'!D$111)\n+($I249*'fnd base rates'!D$112)\n+($J249*'fnd base rates'!D$113)\n+($K249*'fnd base rates'!D$114)\n+($M249*'fnd base rates'!D$116)\n+($N249*'fnd base rates'!D$117)\n+($O249*'fnd base rates'!D$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,4)))\n*$R249","v":1707.6585600000003},{"$f":"(($D249*'fnd base rates'!E$107)\n+($E249*'fnd base rates'!E$108)\n+($F249*'fnd base rates'!E$109)\n+($G249*'fnd base rates'!E$110)\n+($H249*'fnd base rates'!E$111)\n+($I249*'fnd base rates'!E$112)\n+($J249*'fnd base rates'!E$113)\n+($K249*'fnd base rates'!E$114)\n+($M249*'fnd base rates'!E$116)\n+($N249*'fnd base rates'!E$117)\n+($O249*'fnd base rates'!E$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,5)))\n*$R249","v":10964.031239232001},{"$f":"(($D249*'fnd base rates'!F$107)\n+($E249*'fnd base rates'!F$108)\n+($F249*'fnd base rates'!F$109)\n+($G249*'fnd base rates'!F$110)\n+($H249*'fnd base rates'!F$111)\n+($I249*'fnd base rates'!F$112)\n+($J249*'fnd base rates'!F$113)\n+($K249*'fnd base rates'!F$114)\n+($M249*'fnd base rates'!F$116)\n+($N249*'fnd base rates'!F$117)\n+($O249*'fnd base rates'!F$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,6)))\n*$R249","v":1979.5304715840002},{"$f":"(($D249*'fnd base rates'!G$107)\n+($E249*'fnd base rates'!G$108)\n+($F249*'fnd base rates'!G$109)\n+($G249*'fnd base rates'!G$110)\n+($H249*'fnd base rates'!G$111)\n+($I249*'fnd base rates'!G$112)\n+($J249*'fnd base rates'!G$113)\n+($K249*'fnd base rates'!G$114)\n+($M249*'fnd base rates'!G$116)\n+($N249*'fnd base rates'!G$117)\n+($O249*'fnd base rates'!G$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,7)))\n*$R249","v":365.78748542400001},{"$f":"(($D249*'fnd base rates'!H$107)\n+($E249*'fnd base rates'!H$108)\n+($F249*'fnd base rates'!H$109)\n+($G249*'fnd base rates'!H$110)\n+($H249*'fnd base rates'!H$111)\n+($I249*'fnd base rates'!H$112)\n+($J249*'fnd base rates'!H$113)\n+($K249*'fnd base rates'!H$114)\n+($M249*'fnd base rates'!H$116)\n+($N249*'fnd base rates'!H$117)\n+($O249*'fnd base rates'!H$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D249*'fnd base rates'!I$107)\n+($E249*'fnd base rates'!I$108)\n+($F249*'fnd base rates'!I$109)\n+($G249*'fnd base rates'!I$110)\n+($H249*'fnd base rates'!I$111)\n+($I249*'fnd base rates'!I$112)\n+($J249*'fnd base rates'!I$113)\n+($K249*'fnd base rates'!I$114)\n+($M249*'fnd base rates'!I$116)\n+($N249*'fnd base rates'!I$117)\n+($O249*'fnd base rates'!I$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,9)))\n*$R249","v":950.69808000000012},{"$f":"(($D249*'fnd base rates'!J$107)\n+($E249*'fnd base rates'!J$108)\n+($F249*'fnd base rates'!J$109)\n+($G249*'fnd base rates'!J$110)\n+($H249*'fnd base rates'!J$111)\n+($I249*'fnd base rates'!J$112)\n+($J249*'fnd base rates'!J$113)\n+($K249*'fnd base rates'!J$114)\n+($M249*'fnd base rates'!J$116)\n+($N249*'fnd base rates'!J$117)\n+($O249*'fnd base rates'!J$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,10)))\n*$R249","v":1280.6100000000001},{"$f":"(($D249*'fnd base rates'!K$107)\n+($E249*'fnd base rates'!K$108)\n+($F249*'fnd base rates'!K$109)\n+($G249*'fnd base rates'!K$110)\n+($H249*'fnd base rates'!K$111)\n+($I249*'fnd base rates'!K$112)\n+($J249*'fnd base rates'!K$113)\n+($K249*'fnd base rates'!K$114)\n+($M249*'fnd base rates'!K$116)\n+($N249*'fnd base rates'!K$117)\n+($O249*'fnd base rates'!K$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,11)))\n*$R249","v":2566.9336521600003},{"$f":"(($D249*'fnd base rates'!L$107)\n+($E249*'fnd base rates'!L$108)\n+($F249*'fnd base rates'!L$109)\n+($G249*'fnd base rates'!L$110)\n+($H249*'fnd base rates'!L$111)\n+($I249*'fnd base rates'!L$112)\n+($J249*'fnd base rates'!L$113)\n+($K249*'fnd base rates'!L$114)\n+($M249*'fnd base rates'!L$116)\n+($N249*'fnd base rates'!L$117)\n+($O249*'fnd base rates'!L$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D249*'fnd base rates'!M$107)\n+($E249*'fnd base rates'!M$108)\n+($F249*'fnd base rates'!M$109)\n+($G249*'fnd base rates'!M$110)\n+($H249*'fnd base rates'!M$111)\n+($I249*'fnd base rates'!M$112)\n+($J249*'fnd base rates'!M$113)\n+($K249*'fnd base rates'!M$114)\n+($M249*'fnd base rates'!M$116)\n+($N249*'fnd base rates'!M$117)\n+($O249*'fnd base rates'!M$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,13)))","v":0},25407.042440671998,null,436049244,"436","049","244",1,2,25407.042440671998,12704,0,12704,null,null,null,null,null,12704,0,12704,null,null,{"$f":"BC249-BA249","v":0}]
[436,436049248,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D250","v":0},{"$f":"'fnd enro'!E250","v":0},{"$f":"'fnd enro'!F250","v":0},{"$f":"'fnd enro'!G250","v":0},{"$f":"'fnd enro'!H250","v":1},{"$f":"'fnd enro'!I250","v":3},{"$f":"'fnd enro'!J250","v":0},{"$f":"'fnd enro'!K250","v":0.15440000000000001},{"$f":"'fnd enro'!L250","v":0},{"$f":"'fnd enro'!M250","v":0},{"$f":"'fnd enro'!N250","v":0},{"$f":"'fnd enro'!O250","v":0},{"$f":"'fnd enro'!P250","v":3},{"$f":"'fnd enro'!R250","v":4},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q250)","v":11},null,{"$f":"(($D250*'fnd base rates'!C$107)\n+($E250*'fnd base rates'!C$108)\n+($F250*'fnd base rates'!C$109)\n+($G250*'fnd base rates'!C$110)\n+($H250*'fnd base rates'!C$111)\n+($I250*'fnd base rates'!C$112)\n+($J250*'fnd base rates'!C$113)\n+($K250*'fnd base rates'!C$114)\n+($M250*'fnd base rates'!C$116)\n+($N250*'fnd base rates'!C$117)\n+($O250*'fnd base rates'!C$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,3)))\n*$R250","v":2674.7232085440005},{"$f":"(($D250*'fnd base rates'!D$107)\n+($E250*'fnd base rates'!D$108)\n+($F250*'fnd base rates'!D$109)\n+($G250*'fnd base rates'!D$110)\n+($H250*'fnd base rates'!D$111)\n+($I250*'fnd base rates'!D$112)\n+($J250*'fnd base rates'!D$113)\n+($K250*'fnd base rates'!D$114)\n+($M250*'fnd base rates'!D$116)\n+($N250*'fnd base rates'!D$117)\n+($O250*'fnd base rates'!D$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,4)))\n*$R250","v":4741.7277600000007},{"$f":"(($D250*'fnd base rates'!E$107)\n+($E250*'fnd base rates'!E$108)\n+($F250*'fnd base rates'!E$109)\n+($G250*'fnd base rates'!E$110)\n+($H250*'fnd base rates'!E$111)\n+($I250*'fnd base rates'!E$112)\n+($J250*'fnd base rates'!E$113)\n+($K250*'fnd base rates'!E$114)\n+($M250*'fnd base rates'!E$116)\n+($N250*'fnd base rates'!E$117)\n+($O250*'fnd base rates'!E$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,5)))\n*$R250","v":33255.083038463999},{"$f":"(($D250*'fnd base rates'!F$107)\n+($E250*'fnd base rates'!F$108)\n+($F250*'fnd base rates'!F$109)\n+($G250*'fnd base rates'!F$110)\n+($H250*'fnd base rates'!F$111)\n+($I250*'fnd base rates'!F$112)\n+($J250*'fnd base rates'!F$113)\n+($K250*'fnd base rates'!F$114)\n+($M250*'fnd base rates'!F$116)\n+($N250*'fnd base rates'!F$117)\n+($O250*'fnd base rates'!F$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,6)))\n*$R250","v":4080.1357831680002},{"$f":"(($D250*'fnd base rates'!G$107)\n+($E250*'fnd base rates'!G$108)\n+($F250*'fnd base rates'!G$109)\n+($G250*'fnd base rates'!G$110)\n+($H250*'fnd base rates'!G$111)\n+($I250*'fnd base rates'!G$112)\n+($J250*'fnd base rates'!G$113)\n+($K250*'fnd base rates'!G$114)\n+($M250*'fnd base rates'!G$116)\n+($N250*'fnd base rates'!G$117)\n+($O250*'fnd base rates'!G$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,7)))\n*$R250","v":1364.8603308480001},{"$f":"(($D250*'fnd base rates'!H$107)\n+($E250*'fnd base rates'!H$108)\n+($F250*'fnd base rates'!H$109)\n+($G250*'fnd base rates'!H$110)\n+($H250*'fnd base rates'!H$111)\n+($I250*'fnd base rates'!H$112)\n+($J250*'fnd base rates'!H$113)\n+($K250*'fnd base rates'!H$114)\n+($M250*'fnd base rates'!H$116)\n+($N250*'fnd base rates'!H$117)\n+($O250*'fnd base rates'!H$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,8)))","v":3093.9557360000003},{"$f":"(($D250*'fnd base rates'!I$107)\n+($E250*'fnd base rates'!I$108)\n+($F250*'fnd base rates'!I$109)\n+($G250*'fnd base rates'!I$110)\n+($H250*'fnd base rates'!I$111)\n+($I250*'fnd base rates'!I$112)\n+($J250*'fnd base rates'!I$113)\n+($K250*'fnd base rates'!I$114)\n+($M250*'fnd base rates'!I$116)\n+($N250*'fnd base rates'!I$117)\n+($O250*'fnd base rates'!I$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,9)))\n*$R250","v":2355.1394400000004},{"$f":"(($D250*'fnd base rates'!J$107)\n+($E250*'fnd base rates'!J$108)\n+($F250*'fnd base rates'!J$109)\n+($G250*'fnd base rates'!J$110)\n+($H250*'fnd base rates'!J$111)\n+($I250*'fnd base rates'!J$112)\n+($J250*'fnd base rates'!J$113)\n+($K250*'fnd base rates'!J$114)\n+($M250*'fnd base rates'!J$116)\n+($N250*'fnd base rates'!J$117)\n+($O250*'fnd base rates'!J$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,10)))\n*$R250","v":4923.0889200000001},{"$f":"(($D250*'fnd base rates'!K$107)\n+($E250*'fnd base rates'!K$108)\n+($F250*'fnd base rates'!K$109)\n+($G250*'fnd base rates'!K$110)\n+($H250*'fnd base rates'!K$111)\n+($I250*'fnd base rates'!K$112)\n+($J250*'fnd base rates'!K$113)\n+($K250*'fnd base rates'!K$114)\n+($M250*'fnd base rates'!K$116)\n+($N250*'fnd base rates'!K$117)\n+($O250*'fnd base rates'!K$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,11)))\n*$R250","v":5169.6909043200012},{"$f":"(($D250*'fnd base rates'!L$107)\n+($E250*'fnd base rates'!L$108)\n+($F250*'fnd base rates'!L$109)\n+($G250*'fnd base rates'!L$110)\n+($H250*'fnd base rates'!L$111)\n+($I250*'fnd base rates'!L$112)\n+($J250*'fnd base rates'!L$113)\n+($K250*'fnd base rates'!L$114)\n+($M250*'fnd base rates'!L$116)\n+($N250*'fnd base rates'!L$117)\n+($O250*'fnd base rates'!L$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,12)))","v":7496.6267200000002},{"$f":"(($D250*'fnd base rates'!M$107)\n+($E250*'fnd base rates'!M$108)\n+($F250*'fnd base rates'!M$109)\n+($G250*'fnd base rates'!M$110)\n+($H250*'fnd base rates'!M$111)\n+($I250*'fnd base rates'!M$112)\n+($J250*'fnd base rates'!M$113)\n+($K250*'fnd base rates'!M$114)\n+($M250*'fnd base rates'!M$116)\n+($N250*'fnd base rates'!M$117)\n+($O250*'fnd base rates'!M$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,13)))","v":0},69155.031841343996,null,436049248,"436","049","248",1,4,69155.031841343996,17289,0,17289,null,null,null,null,null,17289,0,17289,null,null,{"$f":"BC250-BA250","v":0}]
[436,436049274,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D251","v":0},{"$f":"'fnd enro'!E251","v":0},{"$f":"'fnd enro'!F251","v":0},{"$f":"'fnd enro'!G251","v":0},{"$f":"'fnd enro'!H251","v":0},{"$f":"'fnd enro'!I251","v":4},{"$f":"'fnd enro'!J251","v":0},{"$f":"'fnd enro'!K251","v":0.15440000000000001},{"$f":"'fnd enro'!L251","v":0},{"$f":"'fnd enro'!M251","v":0},{"$f":"'fnd enro'!N251","v":0},{"$f":"'fnd enro'!O251","v":1},{"$f":"'fnd enro'!P251","v":4},{"$f":"'fnd enro'!R251","v":4},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q251)","v":10},null,{"$f":"(($D251*'fnd base rates'!C$107)\n+($E251*'fnd base rates'!C$108)\n+($F251*'fnd base rates'!C$109)\n+($G251*'fnd base rates'!C$110)\n+($H251*'fnd base rates'!C$111)\n+($I251*'fnd base rates'!C$112)\n+($J251*'fnd base rates'!C$113)\n+($K251*'fnd base rates'!C$114)\n+($M251*'fnd base rates'!C$116)\n+($N251*'fnd base rates'!C$117)\n+($O251*'fnd base rates'!C$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,3)))\n*$R251","v":2859.9903685440004},{"$f":"(($D251*'fnd base rates'!D$107)\n+($E251*'fnd base rates'!D$108)\n+($F251*'fnd base rates'!D$109)\n+($G251*'fnd base rates'!D$110)\n+($H251*'fnd base rates'!D$111)\n+($I251*'fnd base rates'!D$112)\n+($J251*'fnd base rates'!D$113)\n+($K251*'fnd base rates'!D$114)\n+($M251*'fnd base rates'!D$116)\n+($N251*'fnd base rates'!D$117)\n+($O251*'fnd base rates'!D$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,4)))\n*$R251","v":5287.4517600000008},{"$f":"(($D251*'fnd base rates'!E$107)\n+($E251*'fnd base rates'!E$108)\n+($F251*'fnd base rates'!E$109)\n+($G251*'fnd base rates'!E$110)\n+($H251*'fnd base rates'!E$111)\n+($I251*'fnd base rates'!E$112)\n+($J251*'fnd base rates'!E$113)\n+($K251*'fnd base rates'!E$114)\n+($M251*'fnd base rates'!E$116)\n+($N251*'fnd base rates'!E$117)\n+($O251*'fnd base rates'!E$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,5)))\n*$R251","v":39665.900398464},{"$f":"(($D251*'fnd base rates'!F$107)\n+($E251*'fnd base rates'!F$108)\n+($F251*'fnd base rates'!F$109)\n+($G251*'fnd base rates'!F$110)\n+($H251*'fnd base rates'!F$111)\n+($I251*'fnd base rates'!F$112)\n+($J251*'fnd base rates'!F$113)\n+($K251*'fnd base rates'!F$114)\n+($M251*'fnd base rates'!F$116)\n+($N251*'fnd base rates'!F$117)\n+($O251*'fnd base rates'!F$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,6)))\n*$R251","v":4153.6243831680013},{"$f":"(($D251*'fnd base rates'!G$107)\n+($E251*'fnd base rates'!G$108)\n+($F251*'fnd base rates'!G$109)\n+($G251*'fnd base rates'!G$110)\n+($H251*'fnd base rates'!G$111)\n+($I251*'fnd base rates'!G$112)\n+($J251*'fnd base rates'!G$113)\n+($K251*'fnd base rates'!G$114)\n+($M251*'fnd base rates'!G$116)\n+($N251*'fnd base rates'!G$117)\n+($O251*'fnd base rates'!G$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,7)))\n*$R251","v":1581.609850848},{"$f":"(($D251*'fnd base rates'!H$107)\n+($E251*'fnd base rates'!H$108)\n+($F251*'fnd base rates'!H$109)\n+($G251*'fnd base rates'!H$110)\n+($H251*'fnd base rates'!H$111)\n+($I251*'fnd base rates'!H$112)\n+($J251*'fnd base rates'!H$113)\n+($K251*'fnd base rates'!H$114)\n+($M251*'fnd base rates'!H$116)\n+($N251*'fnd base rates'!H$117)\n+($O251*'fnd base rates'!H$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,8)))","v":3545.9557359999999},{"$f":"(($D251*'fnd base rates'!I$107)\n+($E251*'fnd base rates'!I$108)\n+($F251*'fnd base rates'!I$109)\n+($G251*'fnd base rates'!I$110)\n+($H251*'fnd base rates'!I$111)\n+($I251*'fnd base rates'!I$112)\n+($J251*'fnd base rates'!I$113)\n+($K251*'fnd base rates'!I$114)\n+($M251*'fnd base rates'!I$116)\n+($N251*'fnd base rates'!I$117)\n+($O251*'fnd base rates'!I$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,9)))\n*$R251","v":2647.8997200000003},{"$f":"(($D251*'fnd base rates'!J$107)\n+($E251*'fnd base rates'!J$108)\n+($F251*'fnd base rates'!J$109)\n+($G251*'fnd base rates'!J$110)\n+($H251*'fnd base rates'!J$111)\n+($I251*'fnd base rates'!J$112)\n+($J251*'fnd base rates'!J$113)\n+($K251*'fnd base rates'!J$114)\n+($M251*'fnd base rates'!J$116)\n+($N251*'fnd base rates'!J$117)\n+($O251*'fnd base rates'!J$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,10)))\n*$R251","v":6034.7365199999995},{"$f":"(($D251*'fnd base rates'!K$107)\n+($E251*'fnd base rates'!K$108)\n+($F251*'fnd base rates'!K$109)\n+($G251*'fnd base rates'!K$110)\n+($H251*'fnd base rates'!K$111)\n+($I251*'fnd base rates'!K$112)\n+($J251*'fnd base rates'!K$113)\n+($K251*'fnd base rates'!K$114)\n+($M251*'fnd base rates'!K$116)\n+($N251*'fnd base rates'!K$117)\n+($O251*'fnd base rates'!K$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,11)))\n*$R251","v":5467.3950643200005},{"$f":"(($D251*'fnd base rates'!L$107)\n+($E251*'fnd base rates'!L$108)\n+($F251*'fnd base rates'!L$109)\n+($G251*'fnd base rates'!L$110)\n+($H251*'fnd base rates'!L$111)\n+($I251*'fnd base rates'!L$112)\n+($J251*'fnd base rates'!L$113)\n+($K251*'fnd base rates'!L$114)\n+($M251*'fnd base rates'!L$116)\n+($N251*'fnd base rates'!L$117)\n+($O251*'fnd base rates'!L$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,12)))","v":8124.0667200000007},{"$f":"(($D251*'fnd base rates'!M$107)\n+($E251*'fnd base rates'!M$108)\n+($F251*'fnd base rates'!M$109)\n+($G251*'fnd base rates'!M$110)\n+($H251*'fnd base rates'!M$111)\n+($I251*'fnd base rates'!M$112)\n+($J251*'fnd base rates'!M$113)\n+($K251*'fnd base rates'!M$114)\n+($M251*'fnd base rates'!M$116)\n+($N251*'fnd base rates'!M$117)\n+($O251*'fnd base rates'!M$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,13)))","v":0},79368.630521344021,null,436049274,"436","049","274",1,4,79368.630521344021,19842,0,19842,null,null,null,null,null,19842,0,19842,null,null,{"$f":"BC251-BA251","v":0}]
[436,436049308,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D252","v":0},{"$f":"'fnd enro'!E252","v":0},{"$f":"'fnd enro'!F252","v":0},{"$f":"'fnd enro'!G252","v":0},{"$f":"'fnd enro'!H252","v":0},{"$f":"'fnd enro'!I252","v":2},{"$f":"'fnd enro'!J252","v":0},{"$f":"'fnd enro'!K252","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L252","v":0},{"$f":"'fnd enro'!M252","v":0},{"$f":"'fnd enro'!N252","v":0},{"$f":"'fnd enro'!O252","v":0},{"$f":"'fnd enro'!P252","v":1},{"$f":"'fnd enro'!R252","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q252)","v":9},null,{"$f":"(($D252*'fnd base rates'!C$107)\n+($E252*'fnd base rates'!C$108)\n+($F252*'fnd base rates'!C$109)\n+($G252*'fnd base rates'!C$110)\n+($H252*'fnd base rates'!C$111)\n+($I252*'fnd base rates'!C$112)\n+($J252*'fnd base rates'!C$113)\n+($K252*'fnd base rates'!C$114)\n+($M252*'fnd base rates'!C$116)\n+($N252*'fnd base rates'!C$117)\n+($O252*'fnd base rates'!C$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,3)))\n*$R252","v":1281.9298842720002},{"$f":"(($D252*'fnd base rates'!D$107)\n+($E252*'fnd base rates'!D$108)\n+($F252*'fnd base rates'!D$109)\n+($G252*'fnd base rates'!D$110)\n+($H252*'fnd base rates'!D$111)\n+($I252*'fnd base rates'!D$112)\n+($J252*'fnd base rates'!D$113)\n+($K252*'fnd base rates'!D$114)\n+($M252*'fnd base rates'!D$116)\n+($N252*'fnd base rates'!D$117)\n+($O252*'fnd base rates'!D$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,4)))\n*$R252","v":2108.2356000000004},{"$f":"(($D252*'fnd base rates'!E$107)\n+($E252*'fnd base rates'!E$108)\n+($F252*'fnd base rates'!E$109)\n+($G252*'fnd base rates'!E$110)\n+($H252*'fnd base rates'!E$111)\n+($I252*'fnd base rates'!E$112)\n+($J252*'fnd base rates'!E$113)\n+($K252*'fnd base rates'!E$114)\n+($M252*'fnd base rates'!E$116)\n+($N252*'fnd base rates'!E$117)\n+($O252*'fnd base rates'!E$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,5)))\n*$R252","v":14874.394799232001},{"$f":"(($D252*'fnd base rates'!F$107)\n+($E252*'fnd base rates'!F$108)\n+($F252*'fnd base rates'!F$109)\n+($G252*'fnd base rates'!F$110)\n+($H252*'fnd base rates'!F$111)\n+($I252*'fnd base rates'!F$112)\n+($J252*'fnd base rates'!F$113)\n+($K252*'fnd base rates'!F$114)\n+($M252*'fnd base rates'!F$116)\n+($N252*'fnd base rates'!F$117)\n+($O252*'fnd base rates'!F$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,6)))\n*$R252","v":1979.5304715840002},{"$f":"(($D252*'fnd base rates'!G$107)\n+($E252*'fnd base rates'!G$108)\n+($F252*'fnd base rates'!G$109)\n+($G252*'fnd base rates'!G$110)\n+($H252*'fnd base rates'!G$111)\n+($I252*'fnd base rates'!G$112)\n+($J252*'fnd base rates'!G$113)\n+($K252*'fnd base rates'!G$114)\n+($M252*'fnd base rates'!G$116)\n+($N252*'fnd base rates'!G$117)\n+($O252*'fnd base rates'!G$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,7)))\n*$R252","v":555.49632542400002},{"$f":"(($D252*'fnd base rates'!H$107)\n+($E252*'fnd base rates'!H$108)\n+($F252*'fnd base rates'!H$109)\n+($G252*'fnd base rates'!H$110)\n+($H252*'fnd base rates'!H$111)\n+($I252*'fnd base rates'!H$112)\n+($J252*'fnd base rates'!H$113)\n+($K252*'fnd base rates'!H$114)\n+($M252*'fnd base rates'!H$116)\n+($N252*'fnd base rates'!H$117)\n+($O252*'fnd base rates'!H$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,8)))","v":1682.217868},{"$f":"(($D252*'fnd base rates'!I$107)\n+($E252*'fnd base rates'!I$108)\n+($F252*'fnd base rates'!I$109)\n+($G252*'fnd base rates'!I$110)\n+($H252*'fnd base rates'!I$111)\n+($I252*'fnd base rates'!I$112)\n+($J252*'fnd base rates'!I$113)\n+($K252*'fnd base rates'!I$114)\n+($M252*'fnd base rates'!I$116)\n+($N252*'fnd base rates'!I$117)\n+($O252*'fnd base rates'!I$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,9)))\n*$R252","v":1109.0361600000001},{"$f":"(($D252*'fnd base rates'!J$107)\n+($E252*'fnd base rates'!J$108)\n+($F252*'fnd base rates'!J$109)\n+($G252*'fnd base rates'!J$110)\n+($H252*'fnd base rates'!J$111)\n+($I252*'fnd base rates'!J$112)\n+($J252*'fnd base rates'!J$113)\n+($K252*'fnd base rates'!J$114)\n+($M252*'fnd base rates'!J$116)\n+($N252*'fnd base rates'!J$117)\n+($O252*'fnd base rates'!J$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,10)))\n*$R252","v":2103.4033200000003},{"$f":"(($D252*'fnd base rates'!K$107)\n+($E252*'fnd base rates'!K$108)\n+($F252*'fnd base rates'!K$109)\n+($G252*'fnd base rates'!K$110)\n+($H252*'fnd base rates'!K$111)\n+($I252*'fnd base rates'!K$112)\n+($J252*'fnd base rates'!K$113)\n+($K252*'fnd base rates'!K$114)\n+($M252*'fnd base rates'!K$116)\n+($N252*'fnd base rates'!K$117)\n+($O252*'fnd base rates'!K$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,11)))\n*$R252","v":2566.9336521600003},{"$f":"(($D252*'fnd base rates'!L$107)\n+($E252*'fnd base rates'!L$108)\n+($F252*'fnd base rates'!L$109)\n+($G252*'fnd base rates'!L$110)\n+($H252*'fnd base rates'!L$111)\n+($I252*'fnd base rates'!L$112)\n+($J252*'fnd base rates'!L$113)\n+($K252*'fnd base rates'!L$114)\n+($M252*'fnd base rates'!L$116)\n+($N252*'fnd base rates'!L$117)\n+($O252*'fnd base rates'!L$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,12)))","v":3305.0333600000004},{"$f":"(($D252*'fnd base rates'!M$107)\n+($E252*'fnd base rates'!M$108)\n+($F252*'fnd base rates'!M$109)\n+($G252*'fnd base rates'!M$110)\n+($H252*'fnd base rates'!M$111)\n+($I252*'fnd base rates'!M$112)\n+($J252*'fnd base rates'!M$113)\n+($K252*'fnd base rates'!M$114)\n+($M252*'fnd base rates'!M$116)\n+($N252*'fnd base rates'!M$117)\n+($O252*'fnd base rates'!M$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,13)))","v":0},31566.211440672003,null,436049308,"436","049","308",1,2,31566.211440672003,15783,0,15783,null,null,null,null,null,15783,0,15783,null,null,{"$f":"BC252-BA252","v":0}]
[436,436049336,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D253","v":0},{"$f":"'fnd enro'!E253","v":0},{"$f":"'fnd enro'!F253","v":0},{"$f":"'fnd enro'!G253","v":0},{"$f":"'fnd enro'!H253","v":0},{"$f":"'fnd enro'!I253","v":1},{"$f":"'fnd enro'!J253","v":0},{"$f":"'fnd enro'!K253","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L253","v":0},{"$f":"'fnd enro'!M253","v":0},{"$f":"'fnd enro'!N253","v":0},{"$f":"'fnd enro'!O253","v":0},{"$f":"'fnd enro'!P253","v":0},{"$f":"'fnd enro'!R253","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q253)","v":8},null,{"$f":"(($D253*'fnd base rates'!C$107)\n+($E253*'fnd base rates'!C$108)\n+($F253*'fnd base rates'!C$109)\n+($G253*'fnd base rates'!C$110)\n+($H253*'fnd base rates'!C$111)\n+($I253*'fnd base rates'!C$112)\n+($J253*'fnd base rates'!C$113)\n+($K253*'fnd base rates'!C$114)\n+($M253*'fnd base rates'!C$116)\n+($N253*'fnd base rates'!C$117)\n+($O253*'fnd base rates'!C$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,3)))\n*$R253","v":598.69086213600008},{"$f":"(($D253*'fnd base rates'!D$107)\n+($E253*'fnd base rates'!D$108)\n+($F253*'fnd base rates'!D$109)\n+($G253*'fnd base rates'!D$110)\n+($H253*'fnd base rates'!D$111)\n+($I253*'fnd base rates'!D$112)\n+($J253*'fnd base rates'!D$113)\n+($K253*'fnd base rates'!D$114)\n+($M253*'fnd base rates'!D$116)\n+($N253*'fnd base rates'!D$117)\n+($O253*'fnd base rates'!D$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,4)))\n*$R253","v":853.82928000000015},{"$f":"(($D253*'fnd base rates'!E$107)\n+($E253*'fnd base rates'!E$108)\n+($F253*'fnd base rates'!E$109)\n+($G253*'fnd base rates'!E$110)\n+($H253*'fnd base rates'!E$111)\n+($I253*'fnd base rates'!E$112)\n+($J253*'fnd base rates'!E$113)\n+($K253*'fnd base rates'!E$114)\n+($M253*'fnd base rates'!E$116)\n+($N253*'fnd base rates'!E$117)\n+($O253*'fnd base rates'!E$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,5)))\n*$R253","v":5482.0156196160005},{"$f":"(($D253*'fnd base rates'!F$107)\n+($E253*'fnd base rates'!F$108)\n+($F253*'fnd base rates'!F$109)\n+($G253*'fnd base rates'!F$110)\n+($H253*'fnd base rates'!F$111)\n+($I253*'fnd base rates'!F$112)\n+($J253*'fnd base rates'!F$113)\n+($K253*'fnd base rates'!F$114)\n+($M253*'fnd base rates'!F$116)\n+($N253*'fnd base rates'!F$117)\n+($O253*'fnd base rates'!F$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,6)))\n*$R253","v":989.76523579200011},{"$f":"(($D253*'fnd base rates'!G$107)\n+($E253*'fnd base rates'!G$108)\n+($F253*'fnd base rates'!G$109)\n+($G253*'fnd base rates'!G$110)\n+($H253*'fnd base rates'!G$111)\n+($I253*'fnd base rates'!G$112)\n+($J253*'fnd base rates'!G$113)\n+($K253*'fnd base rates'!G$114)\n+($M253*'fnd base rates'!G$116)\n+($N253*'fnd base rates'!G$117)\n+($O253*'fnd base rates'!G$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,7)))\n*$R253","v":182.89374271200001},{"$f":"(($D253*'fnd base rates'!H$107)\n+($E253*'fnd base rates'!H$108)\n+($F253*'fnd base rates'!H$109)\n+($G253*'fnd base rates'!H$110)\n+($H253*'fnd base rates'!H$111)\n+($I253*'fnd base rates'!H$112)\n+($J253*'fnd base rates'!H$113)\n+($K253*'fnd base rates'!H$114)\n+($M253*'fnd base rates'!H$116)\n+($N253*'fnd base rates'!H$117)\n+($O253*'fnd base rates'!H$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D253*'fnd base rates'!I$107)\n+($E253*'fnd base rates'!I$108)\n+($F253*'fnd base rates'!I$109)\n+($G253*'fnd base rates'!I$110)\n+($H253*'fnd base rates'!I$111)\n+($I253*'fnd base rates'!I$112)\n+($J253*'fnd base rates'!I$113)\n+($K253*'fnd base rates'!I$114)\n+($M253*'fnd base rates'!I$116)\n+($N253*'fnd base rates'!I$117)\n+($O253*'fnd base rates'!I$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,9)))\n*$R253","v":475.34904000000006},{"$f":"(($D253*'fnd base rates'!J$107)\n+($E253*'fnd base rates'!J$108)\n+($F253*'fnd base rates'!J$109)\n+($G253*'fnd base rates'!J$110)\n+($H253*'fnd base rates'!J$111)\n+($I253*'fnd base rates'!J$112)\n+($J253*'fnd base rates'!J$113)\n+($K253*'fnd base rates'!J$114)\n+($M253*'fnd base rates'!J$116)\n+($N253*'fnd base rates'!J$117)\n+($O253*'fnd base rates'!J$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,10)))\n*$R253","v":640.30500000000006},{"$f":"(($D253*'fnd base rates'!K$107)\n+($E253*'fnd base rates'!K$108)\n+($F253*'fnd base rates'!K$109)\n+($G253*'fnd base rates'!K$110)\n+($H253*'fnd base rates'!K$111)\n+($I253*'fnd base rates'!K$112)\n+($J253*'fnd base rates'!K$113)\n+($K253*'fnd base rates'!K$114)\n+($M253*'fnd base rates'!K$116)\n+($N253*'fnd base rates'!K$117)\n+($O253*'fnd base rates'!K$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,11)))\n*$R253","v":1283.4668260800001},{"$f":"(($D253*'fnd base rates'!L$107)\n+($E253*'fnd base rates'!L$108)\n+($F253*'fnd base rates'!L$109)\n+($G253*'fnd base rates'!L$110)\n+($H253*'fnd base rates'!L$111)\n+($I253*'fnd base rates'!L$112)\n+($J253*'fnd base rates'!L$113)\n+($K253*'fnd base rates'!L$114)\n+($M253*'fnd base rates'!L$116)\n+($N253*'fnd base rates'!L$117)\n+($O253*'fnd base rates'!L$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D253*'fnd base rates'!M$107)\n+($E253*'fnd base rates'!M$108)\n+($F253*'fnd base rates'!M$109)\n+($G253*'fnd base rates'!M$110)\n+($H253*'fnd base rates'!M$111)\n+($I253*'fnd base rates'!M$112)\n+($J253*'fnd base rates'!M$113)\n+($K253*'fnd base rates'!M$114)\n+($M253*'fnd base rates'!M$116)\n+($N253*'fnd base rates'!M$117)\n+($O253*'fnd base rates'!M$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,13)))","v":0},12703.521220335999,null,436049336,"436","049","336",1,1,12703.521220335999,12704,0,12704,null,null,null,null,null,12704,0,12704,null,null,{"$f":"BC253-BA253","v":0}]
[437,437035035,"CITY ON A HILL",{"$f":"'fnd enro'!D254","v":0},{"$f":"'fnd enro'!E254","v":0},{"$f":"'fnd enro'!F254","v":0},{"$f":"'fnd enro'!G254","v":0},{"$f":"'fnd enro'!H254","v":0},{"$f":"'fnd enro'!I254","v":223},{"$f":"'fnd enro'!J254","v":0},{"$f":"'fnd enro'!K254","v":8.6077999999999992},{"$f":"'fnd enro'!L254","v":0},{"$f":"'fnd enro'!M254","v":0},{"$f":"'fnd enro'!N254","v":0},{"$f":"'fnd enro'!O254","v":55},{"$f":"'fnd enro'!P254","v":181},{"$f":"'fnd enro'!R254","v":223},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q254)","v":11},null,{"$f":"(($D254*'fnd base rates'!C$107)\n+($E254*'fnd base rates'!C$108)\n+($F254*'fnd base rates'!C$109)\n+($G254*'fnd base rates'!C$110)\n+($H254*'fnd base rates'!C$111)\n+($I254*'fnd base rates'!C$112)\n+($J254*'fnd base rates'!C$113)\n+($K254*'fnd base rates'!C$114)\n+($M254*'fnd base rates'!C$116)\n+($N254*'fnd base rates'!C$117)\n+($O254*'fnd base rates'!C$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,3)))\n*$R254","v":152587.37617190398},{"$f":"(($D254*'fnd base rates'!D$107)\n+($E254*'fnd base rates'!D$108)\n+($F254*'fnd base rates'!D$109)\n+($G254*'fnd base rates'!D$110)\n+($H254*'fnd base rates'!D$111)\n+($I254*'fnd base rates'!D$112)\n+($J254*'fnd base rates'!D$113)\n+($K254*'fnd base rates'!D$114)\n+($M254*'fnd base rates'!D$116)\n+($N254*'fnd base rates'!D$117)\n+($O254*'fnd base rates'!D$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,4)))\n*$R254","v":274078.21056000004},{"$f":"(($D254*'fnd base rates'!E$107)\n+($E254*'fnd base rates'!E$108)\n+($F254*'fnd base rates'!E$109)\n+($G254*'fnd base rates'!E$110)\n+($H254*'fnd base rates'!E$111)\n+($I254*'fnd base rates'!E$112)\n+($J254*'fnd base rates'!E$113)\n+($K254*'fnd base rates'!E$114)\n+($M254*'fnd base rates'!E$116)\n+($N254*'fnd base rates'!E$117)\n+($O254*'fnd base rates'!E$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,5)))\n*$R254","v":2026455.209306624},{"$f":"(($D254*'fnd base rates'!F$107)\n+($E254*'fnd base rates'!F$108)\n+($F254*'fnd base rates'!F$109)\n+($G254*'fnd base rates'!F$110)\n+($H254*'fnd base rates'!F$111)\n+($I254*'fnd base rates'!F$112)\n+($J254*'fnd base rates'!F$113)\n+($K254*'fnd base rates'!F$114)\n+($M254*'fnd base rates'!F$116)\n+($N254*'fnd base rates'!F$117)\n+($O254*'fnd base rates'!F$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,6)))\n*$R254","v":225612.43442508802},{"$f":"(($D254*'fnd base rates'!G$107)\n+($E254*'fnd base rates'!G$108)\n+($F254*'fnd base rates'!G$109)\n+($G254*'fnd base rates'!G$110)\n+($H254*'fnd base rates'!G$111)\n+($I254*'fnd base rates'!G$112)\n+($J254*'fnd base rates'!G$113)\n+($K254*'fnd base rates'!G$114)\n+($M254*'fnd base rates'!G$116)\n+($N254*'fnd base rates'!G$117)\n+($O254*'fnd base rates'!G$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,7)))\n*$R254","v":79691.650051967998},{"$f":"(($D254*'fnd base rates'!H$107)\n+($E254*'fnd base rates'!H$108)\n+($F254*'fnd base rates'!H$109)\n+($G254*'fnd base rates'!H$110)\n+($H254*'fnd base rates'!H$111)\n+($I254*'fnd base rates'!H$112)\n+($J254*'fnd base rates'!H$113)\n+($K254*'fnd base rates'!H$114)\n+($M254*'fnd base rates'!H$116)\n+($N254*'fnd base rates'!H$117)\n+($O254*'fnd base rates'!H$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,8)))","v":196715.76228199998},{"$f":"(($D254*'fnd base rates'!I$107)\n+($E254*'fnd base rates'!I$108)\n+($F254*'fnd base rates'!I$109)\n+($G254*'fnd base rates'!I$110)\n+($H254*'fnd base rates'!I$111)\n+($I254*'fnd base rates'!I$112)\n+($J254*'fnd base rates'!I$113)\n+($K254*'fnd base rates'!I$114)\n+($M254*'fnd base rates'!I$116)\n+($N254*'fnd base rates'!I$117)\n+($O254*'fnd base rates'!I$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,9)))\n*$R254","v":138654.80704000001},{"$f":"(($D254*'fnd base rates'!J$107)\n+($E254*'fnd base rates'!J$108)\n+($F254*'fnd base rates'!J$109)\n+($G254*'fnd base rates'!J$110)\n+($H254*'fnd base rates'!J$111)\n+($I254*'fnd base rates'!J$112)\n+($J254*'fnd base rates'!J$113)\n+($K254*'fnd base rates'!J$114)\n+($M254*'fnd base rates'!J$116)\n+($N254*'fnd base rates'!J$117)\n+($O254*'fnd base rates'!J$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,10)))\n*$R254","v":300950.23295999999},{"$f":"(($D254*'fnd base rates'!K$107)\n+($E254*'fnd base rates'!K$108)\n+($F254*'fnd base rates'!K$109)\n+($G254*'fnd base rates'!K$110)\n+($H254*'fnd base rates'!K$111)\n+($I254*'fnd base rates'!K$112)\n+($J254*'fnd base rates'!K$113)\n+($K254*'fnd base rates'!K$114)\n+($M254*'fnd base rates'!K$116)\n+($N254*'fnd base rates'!K$117)\n+($O254*'fnd base rates'!K$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,11)))\n*$R254","v":296915.91072512005},{"$f":"(($D254*'fnd base rates'!L$107)\n+($E254*'fnd base rates'!L$108)\n+($F254*'fnd base rates'!L$109)\n+($G254*'fnd base rates'!L$110)\n+($H254*'fnd base rates'!L$111)\n+($I254*'fnd base rates'!L$112)\n+($J254*'fnd base rates'!L$113)\n+($K254*'fnd base rates'!L$114)\n+($M254*'fnd base rates'!L$116)\n+($N254*'fnd base rates'!L$117)\n+($O254*'fnd base rates'!L$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,12)))","v":433614.83964000002},{"$f":"(($D254*'fnd base rates'!M$107)\n+($E254*'fnd base rates'!M$108)\n+($F254*'fnd base rates'!M$109)\n+($G254*'fnd base rates'!M$110)\n+($H254*'fnd base rates'!M$111)\n+($I254*'fnd base rates'!M$112)\n+($J254*'fnd base rates'!M$113)\n+($K254*'fnd base rates'!M$114)\n+($M254*'fnd base rates'!M$116)\n+($N254*'fnd base rates'!M$117)\n+($O254*'fnd base rates'!M$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,13)))","v":0},4125276.4331627041,null,437035035,"437","035","035",1,223,4125276.4331627041,18499,0,18499,null,null,null,null,null,18499,0,18499,null,null,{"$f":"BC254-BA254","v":0}]
[437,437035044,"CITY ON A HILL",{"$f":"'fnd enro'!D255","v":0},{"$f":"'fnd enro'!E255","v":0},{"$f":"'fnd enro'!F255","v":0},{"$f":"'fnd enro'!G255","v":0},{"$f":"'fnd enro'!H255","v":0},{"$f":"'fnd enro'!I255","v":1},{"$f":"'fnd enro'!J255","v":0},{"$f":"'fnd enro'!K255","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L255","v":0},{"$f":"'fnd enro'!M255","v":0},{"$f":"'fnd enro'!N255","v":0},{"$f":"'fnd enro'!O255","v":0},{"$f":"'fnd enro'!P255","v":0},{"$f":"'fnd enro'!R255","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q255)","v":11},null,{"$f":"(($D255*'fnd base rates'!C$107)\n+($E255*'fnd base rates'!C$108)\n+($F255*'fnd base rates'!C$109)\n+($G255*'fnd base rates'!C$110)\n+($H255*'fnd base rates'!C$111)\n+($I255*'fnd base rates'!C$112)\n+($J255*'fnd base rates'!C$113)\n+($K255*'fnd base rates'!C$114)\n+($M255*'fnd base rates'!C$116)\n+($N255*'fnd base rates'!C$117)\n+($O255*'fnd base rates'!C$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,3)))\n*$R255","v":583.66994444800014},{"$f":"(($D255*'fnd base rates'!D$107)\n+($E255*'fnd base rates'!D$108)\n+($F255*'fnd base rates'!D$109)\n+($G255*'fnd base rates'!D$110)\n+($H255*'fnd base rates'!D$111)\n+($I255*'fnd base rates'!D$112)\n+($J255*'fnd base rates'!D$113)\n+($K255*'fnd base rates'!D$114)\n+($M255*'fnd base rates'!D$116)\n+($N255*'fnd base rates'!D$117)\n+($O255*'fnd base rates'!D$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,4)))\n*$R255","v":832.40704000000005},{"$f":"(($D255*'fnd base rates'!E$107)\n+($E255*'fnd base rates'!E$108)\n+($F255*'fnd base rates'!E$109)\n+($G255*'fnd base rates'!E$110)\n+($H255*'fnd base rates'!E$111)\n+($I255*'fnd base rates'!E$112)\n+($J255*'fnd base rates'!E$113)\n+($K255*'fnd base rates'!E$114)\n+($M255*'fnd base rates'!E$116)\n+($N255*'fnd base rates'!E$117)\n+($O255*'fnd base rates'!E$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,5)))\n*$R255","v":5344.4740090880005},{"$f":"(($D255*'fnd base rates'!F$107)\n+($E255*'fnd base rates'!F$108)\n+($F255*'fnd base rates'!F$109)\n+($G255*'fnd base rates'!F$110)\n+($H255*'fnd base rates'!F$111)\n+($I255*'fnd base rates'!F$112)\n+($J255*'fnd base rates'!F$113)\n+($K255*'fnd base rates'!F$114)\n+($M255*'fnd base rates'!F$116)\n+($N255*'fnd base rates'!F$117)\n+($O255*'fnd base rates'!F$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,6)))\n*$R255","v":964.93241625600012},{"$f":"(($D255*'fnd base rates'!G$107)\n+($E255*'fnd base rates'!G$108)\n+($F255*'fnd base rates'!G$109)\n+($G255*'fnd base rates'!G$110)\n+($H255*'fnd base rates'!G$111)\n+($I255*'fnd base rates'!G$112)\n+($J255*'fnd base rates'!G$113)\n+($K255*'fnd base rates'!G$114)\n+($M255*'fnd base rates'!G$116)\n+($N255*'fnd base rates'!G$117)\n+($O255*'fnd base rates'!G$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,7)))\n*$R255","v":178.30501081599999},{"$f":"(($D255*'fnd base rates'!H$107)\n+($E255*'fnd base rates'!H$108)\n+($F255*'fnd base rates'!H$109)\n+($G255*'fnd base rates'!H$110)\n+($H255*'fnd base rates'!H$111)\n+($I255*'fnd base rates'!H$112)\n+($J255*'fnd base rates'!H$113)\n+($K255*'fnd base rates'!H$114)\n+($M255*'fnd base rates'!H$116)\n+($N255*'fnd base rates'!H$117)\n+($O255*'fnd base rates'!H$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D255*'fnd base rates'!I$107)\n+($E255*'fnd base rates'!I$108)\n+($F255*'fnd base rates'!I$109)\n+($G255*'fnd base rates'!I$110)\n+($H255*'fnd base rates'!I$111)\n+($I255*'fnd base rates'!I$112)\n+($J255*'fnd base rates'!I$113)\n+($K255*'fnd base rates'!I$114)\n+($M255*'fnd base rates'!I$116)\n+($N255*'fnd base rates'!I$117)\n+($O255*'fnd base rates'!I$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,9)))\n*$R255","v":463.42272000000003},{"$f":"(($D255*'fnd base rates'!J$107)\n+($E255*'fnd base rates'!J$108)\n+($F255*'fnd base rates'!J$109)\n+($G255*'fnd base rates'!J$110)\n+($H255*'fnd base rates'!J$111)\n+($I255*'fnd base rates'!J$112)\n+($J255*'fnd base rates'!J$113)\n+($K255*'fnd base rates'!J$114)\n+($M255*'fnd base rates'!J$116)\n+($N255*'fnd base rates'!J$117)\n+($O255*'fnd base rates'!J$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,10)))\n*$R255","v":624.24},{"$f":"(($D255*'fnd base rates'!K$107)\n+($E255*'fnd base rates'!K$108)\n+($F255*'fnd base rates'!K$109)\n+($G255*'fnd base rates'!K$110)\n+($H255*'fnd base rates'!K$111)\n+($I255*'fnd base rates'!K$112)\n+($J255*'fnd base rates'!K$113)\n+($K255*'fnd base rates'!K$114)\n+($M255*'fnd base rates'!K$116)\n+($N255*'fnd base rates'!K$117)\n+($O255*'fnd base rates'!K$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,11)))\n*$R255","v":1251.2651494400002},{"$f":"(($D255*'fnd base rates'!L$107)\n+($E255*'fnd base rates'!L$108)\n+($F255*'fnd base rates'!L$109)\n+($G255*'fnd base rates'!L$110)\n+($H255*'fnd base rates'!L$111)\n+($I255*'fnd base rates'!L$112)\n+($J255*'fnd base rates'!L$113)\n+($K255*'fnd base rates'!L$114)\n+($M255*'fnd base rates'!L$116)\n+($N255*'fnd base rates'!L$117)\n+($O255*'fnd base rates'!L$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D255*'fnd base rates'!M$107)\n+($E255*'fnd base rates'!M$108)\n+($F255*'fnd base rates'!M$109)\n+($G255*'fnd base rates'!M$110)\n+($H255*'fnd base rates'!M$111)\n+($I255*'fnd base rates'!M$112)\n+($J255*'fnd base rates'!M$113)\n+($K255*'fnd base rates'!M$114)\n+($M255*'fnd base rates'!M$116)\n+($N255*'fnd base rates'!M$117)\n+($O255*'fnd base rates'!M$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,13)))","v":0},12439.921904048,null,437035044,"437","035","044",1,1,12439.921904048,12440,0,12440,null,null,null,null,null,12440,0,12440,null,null,{"$f":"BC255-BA255","v":0}]
[437,437035050,"CITY ON A HILL",{"$f":"'fnd enro'!D256","v":0},{"$f":"'fnd enro'!E256","v":0},{"$f":"'fnd enro'!F256","v":0},{"$f":"'fnd enro'!G256","v":0},{"$f":"'fnd enro'!H256","v":0},{"$f":"'fnd enro'!I256","v":1},{"$f":"'fnd enro'!J256","v":0},{"$f":"'fnd enro'!K256","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L256","v":0},{"$f":"'fnd enro'!M256","v":0},{"$f":"'fnd enro'!N256","v":0},{"$f":"'fnd enro'!O256","v":0},{"$f":"'fnd enro'!P256","v":1},{"$f":"'fnd enro'!R256","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q256)","v":4},null,{"$f":"(($D256*'fnd base rates'!C$107)\n+($E256*'fnd base rates'!C$108)\n+($F256*'fnd base rates'!C$109)\n+($G256*'fnd base rates'!C$110)\n+($H256*'fnd base rates'!C$111)\n+($I256*'fnd base rates'!C$112)\n+($J256*'fnd base rates'!C$113)\n+($K256*'fnd base rates'!C$114)\n+($M256*'fnd base rates'!C$116)\n+($N256*'fnd base rates'!C$117)\n+($O256*'fnd base rates'!C$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,3)))\n*$R256","v":647.19826444800003},{"$f":"(($D256*'fnd base rates'!D$107)\n+($E256*'fnd base rates'!D$108)\n+($F256*'fnd base rates'!D$109)\n+($G256*'fnd base rates'!D$110)\n+($H256*'fnd base rates'!D$111)\n+($I256*'fnd base rates'!D$112)\n+($J256*'fnd base rates'!D$113)\n+($K256*'fnd base rates'!D$114)\n+($M256*'fnd base rates'!D$116)\n+($N256*'fnd base rates'!D$117)\n+($O256*'fnd base rates'!D$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,4)))\n*$R256","v":1133.3913600000001},{"$f":"(($D256*'fnd base rates'!E$107)\n+($E256*'fnd base rates'!E$108)\n+($F256*'fnd base rates'!E$109)\n+($G256*'fnd base rates'!E$110)\n+($H256*'fnd base rates'!E$111)\n+($I256*'fnd base rates'!E$112)\n+($J256*'fnd base rates'!E$113)\n+($K256*'fnd base rates'!E$114)\n+($M256*'fnd base rates'!E$116)\n+($N256*'fnd base rates'!E$117)\n+($O256*'fnd base rates'!E$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,5)))\n*$R256","v":8282.705049088001},{"$f":"(($D256*'fnd base rates'!F$107)\n+($E256*'fnd base rates'!F$108)\n+($F256*'fnd base rates'!F$109)\n+($G256*'fnd base rates'!F$110)\n+($H256*'fnd base rates'!F$111)\n+($I256*'fnd base rates'!F$112)\n+($J256*'fnd base rates'!F$113)\n+($K256*'fnd base rates'!F$114)\n+($M256*'fnd base rates'!F$116)\n+($N256*'fnd base rates'!F$117)\n+($O256*'fnd base rates'!F$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,6)))\n*$R256","v":964.93241625600012},{"$f":"(($D256*'fnd base rates'!G$107)\n+($E256*'fnd base rates'!G$108)\n+($F256*'fnd base rates'!G$109)\n+($G256*'fnd base rates'!G$110)\n+($H256*'fnd base rates'!G$111)\n+($I256*'fnd base rates'!G$112)\n+($J256*'fnd base rates'!G$113)\n+($K256*'fnd base rates'!G$114)\n+($M256*'fnd base rates'!G$116)\n+($N256*'fnd base rates'!G$117)\n+($O256*'fnd base rates'!G$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,7)))\n*$R256","v":320.85477081599998},{"$f":"(($D256*'fnd base rates'!H$107)\n+($E256*'fnd base rates'!H$108)\n+($F256*'fnd base rates'!H$109)\n+($G256*'fnd base rates'!H$110)\n+($H256*'fnd base rates'!H$111)\n+($I256*'fnd base rates'!H$112)\n+($J256*'fnd base rates'!H$113)\n+($K256*'fnd base rates'!H$114)\n+($M256*'fnd base rates'!H$116)\n+($N256*'fnd base rates'!H$117)\n+($O256*'fnd base rates'!H$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,8)))","v":848.15893400000004},{"$f":"(($D256*'fnd base rates'!I$107)\n+($E256*'fnd base rates'!I$108)\n+($F256*'fnd base rates'!I$109)\n+($G256*'fnd base rates'!I$110)\n+($H256*'fnd base rates'!I$111)\n+($I256*'fnd base rates'!I$112)\n+($J256*'fnd base rates'!I$113)\n+($K256*'fnd base rates'!I$114)\n+($M256*'fnd base rates'!I$116)\n+($N256*'fnd base rates'!I$117)\n+($O256*'fnd base rates'!I$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,9)))\n*$R256","v":582.40639999999996},{"$f":"(($D256*'fnd base rates'!J$107)\n+($E256*'fnd base rates'!J$108)\n+($F256*'fnd base rates'!J$109)\n+($G256*'fnd base rates'!J$110)\n+($H256*'fnd base rates'!J$111)\n+($I256*'fnd base rates'!J$112)\n+($J256*'fnd base rates'!J$113)\n+($K256*'fnd base rates'!J$114)\n+($M256*'fnd base rates'!J$116)\n+($N256*'fnd base rates'!J$117)\n+($O256*'fnd base rates'!J$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,10)))\n*$R256","v":1242.4851200000001},{"$f":"(($D256*'fnd base rates'!K$107)\n+($E256*'fnd base rates'!K$108)\n+($F256*'fnd base rates'!K$109)\n+($G256*'fnd base rates'!K$110)\n+($H256*'fnd base rates'!K$111)\n+($I256*'fnd base rates'!K$112)\n+($J256*'fnd base rates'!K$113)\n+($K256*'fnd base rates'!K$114)\n+($M256*'fnd base rates'!K$116)\n+($N256*'fnd base rates'!K$117)\n+($O256*'fnd base rates'!K$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,11)))\n*$R256","v":1251.2651494400002},{"$f":"(($D256*'fnd base rates'!L$107)\n+($E256*'fnd base rates'!L$108)\n+($F256*'fnd base rates'!L$109)\n+($G256*'fnd base rates'!L$110)\n+($H256*'fnd base rates'!L$111)\n+($I256*'fnd base rates'!L$112)\n+($J256*'fnd base rates'!L$113)\n+($K256*'fnd base rates'!L$114)\n+($M256*'fnd base rates'!L$116)\n+($N256*'fnd base rates'!L$117)\n+($O256*'fnd base rates'!L$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,12)))","v":1805.96668},{"$f":"(($D256*'fnd base rates'!M$107)\n+($E256*'fnd base rates'!M$108)\n+($F256*'fnd base rates'!M$109)\n+($G256*'fnd base rates'!M$110)\n+($H256*'fnd base rates'!M$111)\n+($I256*'fnd base rates'!M$112)\n+($J256*'fnd base rates'!M$113)\n+($K256*'fnd base rates'!M$114)\n+($M256*'fnd base rates'!M$116)\n+($N256*'fnd base rates'!M$117)\n+($O256*'fnd base rates'!M$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,13)))","v":0},17079.364144048002,null,437035050,"437","035","050",1,1,17079.364144048002,17079,0,17079,null,null,null,null,null,17079,0,17079,null,null,{"$f":"BC256-BA256","v":0}]
[437,437035189,"CITY ON A HILL",{"$f":"'fnd enro'!D257","v":0},{"$f":"'fnd enro'!E257","v":0},{"$f":"'fnd enro'!F257","v":0},{"$f":"'fnd enro'!G257","v":0},{"$f":"'fnd enro'!H257","v":0},{"$f":"'fnd enro'!I257","v":1},{"$f":"'fnd enro'!J257","v":0},{"$f":"'fnd enro'!K257","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L257","v":0},{"$f":"'fnd enro'!M257","v":0},{"$f":"'fnd enro'!N257","v":0},{"$f":"'fnd enro'!O257","v":0},{"$f":"'fnd enro'!P257","v":1},{"$f":"'fnd enro'!R257","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q257)","v":3},null,{"$f":"(($D257*'fnd base rates'!C$107)\n+($E257*'fnd base rates'!C$108)\n+($F257*'fnd base rates'!C$109)\n+($G257*'fnd base rates'!C$110)\n+($H257*'fnd base rates'!C$111)\n+($I257*'fnd base rates'!C$112)\n+($J257*'fnd base rates'!C$113)\n+($K257*'fnd base rates'!C$114)\n+($M257*'fnd base rates'!C$116)\n+($N257*'fnd base rates'!C$117)\n+($O257*'fnd base rates'!C$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,3)))\n*$R257","v":645.57714444800013},{"$f":"(($D257*'fnd base rates'!D$107)\n+($E257*'fnd base rates'!D$108)\n+($F257*'fnd base rates'!D$109)\n+($G257*'fnd base rates'!D$110)\n+($H257*'fnd base rates'!D$111)\n+($I257*'fnd base rates'!D$112)\n+($J257*'fnd base rates'!D$113)\n+($K257*'fnd base rates'!D$114)\n+($M257*'fnd base rates'!D$116)\n+($N257*'fnd base rates'!D$117)\n+($O257*'fnd base rates'!D$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,4)))\n*$R257","v":1125.76448},{"$f":"(($D257*'fnd base rates'!E$107)\n+($E257*'fnd base rates'!E$108)\n+($F257*'fnd base rates'!E$109)\n+($G257*'fnd base rates'!E$110)\n+($H257*'fnd base rates'!E$111)\n+($I257*'fnd base rates'!E$112)\n+($J257*'fnd base rates'!E$113)\n+($K257*'fnd base rates'!E$114)\n+($M257*'fnd base rates'!E$116)\n+($N257*'fnd base rates'!E$117)\n+($O257*'fnd base rates'!E$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,5)))\n*$R257","v":8208.1444090880013},{"$f":"(($D257*'fnd base rates'!F$107)\n+($E257*'fnd base rates'!F$108)\n+($F257*'fnd base rates'!F$109)\n+($G257*'fnd base rates'!F$110)\n+($H257*'fnd base rates'!F$111)\n+($I257*'fnd base rates'!F$112)\n+($J257*'fnd base rates'!F$113)\n+($K257*'fnd base rates'!F$114)\n+($M257*'fnd base rates'!F$116)\n+($N257*'fnd base rates'!F$117)\n+($O257*'fnd base rates'!F$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,6)))\n*$R257","v":964.93241625600012},{"$f":"(($D257*'fnd base rates'!G$107)\n+($E257*'fnd base rates'!G$108)\n+($F257*'fnd base rates'!G$109)\n+($G257*'fnd base rates'!G$110)\n+($H257*'fnd base rates'!G$111)\n+($I257*'fnd base rates'!G$112)\n+($J257*'fnd base rates'!G$113)\n+($K257*'fnd base rates'!G$114)\n+($M257*'fnd base rates'!G$116)\n+($N257*'fnd base rates'!G$117)\n+($O257*'fnd base rates'!G$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,7)))\n*$R257","v":317.24261081600002},{"$f":"(($D257*'fnd base rates'!H$107)\n+($E257*'fnd base rates'!H$108)\n+($F257*'fnd base rates'!H$109)\n+($G257*'fnd base rates'!H$110)\n+($H257*'fnd base rates'!H$111)\n+($I257*'fnd base rates'!H$112)\n+($J257*'fnd base rates'!H$113)\n+($K257*'fnd base rates'!H$114)\n+($M257*'fnd base rates'!H$116)\n+($N257*'fnd base rates'!H$117)\n+($O257*'fnd base rates'!H$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,8)))","v":847.65893400000004},{"$f":"(($D257*'fnd base rates'!I$107)\n+($E257*'fnd base rates'!I$108)\n+($F257*'fnd base rates'!I$109)\n+($G257*'fnd base rates'!I$110)\n+($H257*'fnd base rates'!I$111)\n+($I257*'fnd base rates'!I$112)\n+($J257*'fnd base rates'!I$113)\n+($K257*'fnd base rates'!I$114)\n+($M257*'fnd base rates'!I$116)\n+($N257*'fnd base rates'!I$117)\n+($O257*'fnd base rates'!I$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,9)))\n*$R257","v":579.38175999999999},{"$f":"(($D257*'fnd base rates'!J$107)\n+($E257*'fnd base rates'!J$108)\n+($F257*'fnd base rates'!J$109)\n+($G257*'fnd base rates'!J$110)\n+($H257*'fnd base rates'!J$111)\n+($I257*'fnd base rates'!J$112)\n+($J257*'fnd base rates'!J$113)\n+($K257*'fnd base rates'!J$114)\n+($M257*'fnd base rates'!J$116)\n+($N257*'fnd base rates'!J$117)\n+($O257*'fnd base rates'!J$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,10)))\n*$R257","v":1226.7961600000003},{"$f":"(($D257*'fnd base rates'!K$107)\n+($E257*'fnd base rates'!K$108)\n+($F257*'fnd base rates'!K$109)\n+($G257*'fnd base rates'!K$110)\n+($H257*'fnd base rates'!K$111)\n+($I257*'fnd base rates'!K$112)\n+($J257*'fnd base rates'!K$113)\n+($K257*'fnd base rates'!K$114)\n+($M257*'fnd base rates'!K$116)\n+($N257*'fnd base rates'!K$117)\n+($O257*'fnd base rates'!K$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,11)))\n*$R257","v":1251.2651494400002},{"$f":"(($D257*'fnd base rates'!L$107)\n+($E257*'fnd base rates'!L$108)\n+($F257*'fnd base rates'!L$109)\n+($G257*'fnd base rates'!L$110)\n+($H257*'fnd base rates'!L$111)\n+($I257*'fnd base rates'!L$112)\n+($J257*'fnd base rates'!L$113)\n+($K257*'fnd base rates'!L$114)\n+($M257*'fnd base rates'!L$116)\n+($N257*'fnd base rates'!L$117)\n+($O257*'fnd base rates'!L$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,12)))","v":1794.8866800000001},{"$f":"(($D257*'fnd base rates'!M$107)\n+($E257*'fnd base rates'!M$108)\n+($F257*'fnd base rates'!M$109)\n+($G257*'fnd base rates'!M$110)\n+($H257*'fnd base rates'!M$111)\n+($I257*'fnd base rates'!M$112)\n+($J257*'fnd base rates'!M$113)\n+($K257*'fnd base rates'!M$114)\n+($M257*'fnd base rates'!M$116)\n+($N257*'fnd base rates'!M$117)\n+($O257*'fnd base rates'!M$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,13)))","v":0},16961.649744048002,null,437035189,"437","035","189",1,1,16961.649744048002,16962,0,16962,null,null,null,null,null,16962,0,16962,null,null,{"$f":"BC257-BA257","v":0}]
[437,437035244,"CITY ON A HILL",{"$f":"'fnd enro'!D258","v":0},{"$f":"'fnd enro'!E258","v":0},{"$f":"'fnd enro'!F258","v":0},{"$f":"'fnd enro'!G258","v":0},{"$f":"'fnd enro'!H258","v":0},{"$f":"'fnd enro'!I258","v":3},{"$f":"'fnd enro'!J258","v":0},{"$f":"'fnd enro'!K258","v":0.1158},{"$f":"'fnd enro'!L258","v":0},{"$f":"'fnd enro'!M258","v":0},{"$f":"'fnd enro'!N258","v":0},{"$f":"'fnd enro'!O258","v":1},{"$f":"'fnd enro'!P258","v":1},{"$f":"'fnd enro'!R258","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q258)","v":10},null,{"$f":"(($D258*'fnd base rates'!C$107)\n+($E258*'fnd base rates'!C$108)\n+($F258*'fnd base rates'!C$109)\n+($G258*'fnd base rates'!C$110)\n+($H258*'fnd base rates'!C$111)\n+($I258*'fnd base rates'!C$112)\n+($J258*'fnd base rates'!C$113)\n+($K258*'fnd base rates'!C$114)\n+($M258*'fnd base rates'!C$116)\n+($N258*'fnd base rates'!C$117)\n+($O258*'fnd base rates'!C$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,3)))\n*$R258","v":1945.6965533439998},{"$f":"(($D258*'fnd base rates'!D$107)\n+($E258*'fnd base rates'!D$108)\n+($F258*'fnd base rates'!D$109)\n+($G258*'fnd base rates'!D$110)\n+($H258*'fnd base rates'!D$111)\n+($I258*'fnd base rates'!D$112)\n+($J258*'fnd base rates'!D$113)\n+($K258*'fnd base rates'!D$114)\n+($M258*'fnd base rates'!D$116)\n+($N258*'fnd base rates'!D$117)\n+($O258*'fnd base rates'!D$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,4)))\n*$R258","v":3095.7734400000008},{"$f":"(($D258*'fnd base rates'!E$107)\n+($E258*'fnd base rates'!E$108)\n+($F258*'fnd base rates'!E$109)\n+($G258*'fnd base rates'!E$110)\n+($H258*'fnd base rates'!E$111)\n+($I258*'fnd base rates'!E$112)\n+($J258*'fnd base rates'!E$113)\n+($K258*'fnd base rates'!E$114)\n+($M258*'fnd base rates'!E$116)\n+($N258*'fnd base rates'!E$117)\n+($O258*'fnd base rates'!E$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,5)))\n*$R258","v":21352.436427263998},{"$f":"(($D258*'fnd base rates'!F$107)\n+($E258*'fnd base rates'!F$108)\n+($F258*'fnd base rates'!F$109)\n+($G258*'fnd base rates'!F$110)\n+($H258*'fnd base rates'!F$111)\n+($I258*'fnd base rates'!F$112)\n+($J258*'fnd base rates'!F$113)\n+($K258*'fnd base rates'!F$114)\n+($M258*'fnd base rates'!F$116)\n+($N258*'fnd base rates'!F$117)\n+($O258*'fnd base rates'!F$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,6)))\n*$R258","v":3084.4791687680008},{"$f":"(($D258*'fnd base rates'!G$107)\n+($E258*'fnd base rates'!G$108)\n+($F258*'fnd base rates'!G$109)\n+($G258*'fnd base rates'!G$110)\n+($H258*'fnd base rates'!G$111)\n+($I258*'fnd base rates'!G$112)\n+($J258*'fnd base rates'!G$113)\n+($K258*'fnd base rates'!G$114)\n+($M258*'fnd base rates'!G$116)\n+($N258*'fnd base rates'!G$117)\n+($O258*'fnd base rates'!G$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,7)))\n*$R258","v":782.72879244800004},{"$f":"(($D258*'fnd base rates'!H$107)\n+($E258*'fnd base rates'!H$108)\n+($F258*'fnd base rates'!H$109)\n+($G258*'fnd base rates'!H$110)\n+($H258*'fnd base rates'!H$111)\n+($I258*'fnd base rates'!H$112)\n+($J258*'fnd base rates'!H$113)\n+($K258*'fnd base rates'!H$114)\n+($M258*'fnd base rates'!H$116)\n+($N258*'fnd base rates'!H$117)\n+($O258*'fnd base rates'!H$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,8)))","v":2636.0368020000001},{"$f":"(($D258*'fnd base rates'!I$107)\n+($E258*'fnd base rates'!I$108)\n+($F258*'fnd base rates'!I$109)\n+($G258*'fnd base rates'!I$110)\n+($H258*'fnd base rates'!I$111)\n+($I258*'fnd base rates'!I$112)\n+($J258*'fnd base rates'!I$113)\n+($K258*'fnd base rates'!I$114)\n+($M258*'fnd base rates'!I$116)\n+($N258*'fnd base rates'!I$117)\n+($O258*'fnd base rates'!I$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,9)))\n*$R258","v":1633.1750400000001},{"$f":"(($D258*'fnd base rates'!J$107)\n+($E258*'fnd base rates'!J$108)\n+($F258*'fnd base rates'!J$109)\n+($G258*'fnd base rates'!J$110)\n+($H258*'fnd base rates'!J$111)\n+($I258*'fnd base rates'!J$112)\n+($J258*'fnd base rates'!J$113)\n+($K258*'fnd base rates'!J$114)\n+($M258*'fnd base rates'!J$116)\n+($N258*'fnd base rates'!J$117)\n+($O258*'fnd base rates'!J$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,10)))\n*$R258","v":2739.6384000000003},{"$f":"(($D258*'fnd base rates'!K$107)\n+($E258*'fnd base rates'!K$108)\n+($F258*'fnd base rates'!K$109)\n+($G258*'fnd base rates'!K$110)\n+($H258*'fnd base rates'!K$111)\n+($I258*'fnd base rates'!K$112)\n+($J258*'fnd base rates'!K$113)\n+($K258*'fnd base rates'!K$114)\n+($M258*'fnd base rates'!K$116)\n+($N258*'fnd base rates'!K$117)\n+($O258*'fnd base rates'!K$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,11)))\n*$R258","v":4078.9551283200003},{"$f":"(($D258*'fnd base rates'!L$107)\n+($E258*'fnd base rates'!L$108)\n+($F258*'fnd base rates'!L$109)\n+($G258*'fnd base rates'!L$110)\n+($H258*'fnd base rates'!L$111)\n+($I258*'fnd base rates'!L$112)\n+($J258*'fnd base rates'!L$113)\n+($K258*'fnd base rates'!L$114)\n+($M258*'fnd base rates'!L$116)\n+($N258*'fnd base rates'!L$117)\n+($O258*'fnd base rates'!L$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,12)))","v":4974.7400400000006},{"$f":"(($D258*'fnd base rates'!M$107)\n+($E258*'fnd base rates'!M$108)\n+($F258*'fnd base rates'!M$109)\n+($G258*'fnd base rates'!M$110)\n+($H258*'fnd base rates'!M$111)\n+($I258*'fnd base rates'!M$112)\n+($J258*'fnd base rates'!M$113)\n+($K258*'fnd base rates'!M$114)\n+($M258*'fnd base rates'!M$116)\n+($N258*'fnd base rates'!M$117)\n+($O258*'fnd base rates'!M$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,13)))","v":0},46323.659792144012,null,437035244,"437","035","244",1,3,46323.659792144012,15441,0,15441,null,null,null,null,null,15441,0,15441,null,null,{"$f":"BC258-BA258","v":0}]
[438,438035035,"CODMAN ACADEMY",{"$f":"'fnd enro'!D259","v":20},{"$f":"'fnd enro'!E259","v":0},{"$f":"'fnd enro'!F259","v":16},{"$f":"'fnd enro'!G259","v":95},{"$f":"'fnd enro'!H259","v":59},{"$f":"'fnd enro'!I259","v":140},{"$f":"'fnd enro'!J259","v":0},{"$f":"'fnd enro'!K259","v":11.965999999999999},{"$f":"'fnd enro'!L259","v":0},{"$f":"'fnd enro'!M259","v":22},{"$f":"'fnd enro'!N259","v":5},{"$f":"'fnd enro'!O259","v":11},{"$f":"'fnd enro'!P259","v":277},{"$f":"'fnd enro'!R259","v":320},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q259)","v":11},null,{"$f":"(($D259*'fnd base rates'!C$107)\n+($E259*'fnd base rates'!C$108)\n+($F259*'fnd base rates'!C$109)\n+($G259*'fnd base rates'!C$110)\n+($H259*'fnd base rates'!C$111)\n+($I259*'fnd base rates'!C$112)\n+($J259*'fnd base rates'!C$113)\n+($K259*'fnd base rates'!C$114)\n+($M259*'fnd base rates'!C$116)\n+($N259*'fnd base rates'!C$117)\n+($O259*'fnd base rates'!C$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,3)))\n*$R259","v":214942.29589887999},{"$f":"(($D259*'fnd base rates'!D$107)\n+($E259*'fnd base rates'!D$108)\n+($F259*'fnd base rates'!D$109)\n+($G259*'fnd base rates'!D$110)\n+($H259*'fnd base rates'!D$111)\n+($I259*'fnd base rates'!D$112)\n+($J259*'fnd base rates'!D$113)\n+($K259*'fnd base rates'!D$114)\n+($M259*'fnd base rates'!D$116)\n+($N259*'fnd base rates'!D$117)\n+($O259*'fnd base rates'!D$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,4)))\n*$R259","v":393109.18592000008},{"$f":"(($D259*'fnd base rates'!E$107)\n+($E259*'fnd base rates'!E$108)\n+($F259*'fnd base rates'!E$109)\n+($G259*'fnd base rates'!E$110)\n+($H259*'fnd base rates'!E$111)\n+($I259*'fnd base rates'!E$112)\n+($J259*'fnd base rates'!E$113)\n+($K259*'fnd base rates'!E$114)\n+($M259*'fnd base rates'!E$116)\n+($N259*'fnd base rates'!E$117)\n+($O259*'fnd base rates'!E$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,5)))\n*$R259","v":2694036.4320972799},{"$f":"(($D259*'fnd base rates'!F$107)\n+($E259*'fnd base rates'!F$108)\n+($F259*'fnd base rates'!F$109)\n+($G259*'fnd base rates'!F$110)\n+($H259*'fnd base rates'!F$111)\n+($I259*'fnd base rates'!F$112)\n+($J259*'fnd base rates'!F$113)\n+($K259*'fnd base rates'!F$114)\n+($M259*'fnd base rates'!F$116)\n+($N259*'fnd base rates'!F$117)\n+($O259*'fnd base rates'!F$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,6)))\n*$R259","v":366766.30983936007},{"$f":"(($D259*'fnd base rates'!G$107)\n+($E259*'fnd base rates'!G$108)\n+($F259*'fnd base rates'!G$109)\n+($G259*'fnd base rates'!G$110)\n+($H259*'fnd base rates'!G$111)\n+($I259*'fnd base rates'!G$112)\n+($J259*'fnd base rates'!G$113)\n+($K259*'fnd base rates'!G$114)\n+($M259*'fnd base rates'!G$116)\n+($N259*'fnd base rates'!G$117)\n+($O259*'fnd base rates'!G$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,7)))\n*$R259","v":114864.82471296002},{"$f":"(($D259*'fnd base rates'!H$107)\n+($E259*'fnd base rates'!H$108)\n+($F259*'fnd base rates'!H$109)\n+($G259*'fnd base rates'!H$110)\n+($H259*'fnd base rates'!H$111)\n+($I259*'fnd base rates'!H$112)\n+($J259*'fnd base rates'!H$113)\n+($K259*'fnd base rates'!H$114)\n+($M259*'fnd base rates'!H$116)\n+($N259*'fnd base rates'!H$117)\n+($O259*'fnd base rates'!H$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,8)))","v":222778.01953999995},{"$f":"(($D259*'fnd base rates'!I$107)\n+($E259*'fnd base rates'!I$108)\n+($F259*'fnd base rates'!I$109)\n+($G259*'fnd base rates'!I$110)\n+($H259*'fnd base rates'!I$111)\n+($I259*'fnd base rates'!I$112)\n+($J259*'fnd base rates'!I$113)\n+($K259*'fnd base rates'!I$114)\n+($M259*'fnd base rates'!I$116)\n+($N259*'fnd base rates'!I$117)\n+($O259*'fnd base rates'!I$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,9)))\n*$R259","v":178835.06048000001},{"$f":"(($D259*'fnd base rates'!J$107)\n+($E259*'fnd base rates'!J$108)\n+($F259*'fnd base rates'!J$109)\n+($G259*'fnd base rates'!J$110)\n+($H259*'fnd base rates'!J$111)\n+($I259*'fnd base rates'!J$112)\n+($J259*'fnd base rates'!J$113)\n+($K259*'fnd base rates'!J$114)\n+($M259*'fnd base rates'!J$116)\n+($N259*'fnd base rates'!J$117)\n+($O259*'fnd base rates'!J$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,10)))\n*$R259","v":368281.14560000005},{"$f":"(($D259*'fnd base rates'!K$107)\n+($E259*'fnd base rates'!K$108)\n+($F259*'fnd base rates'!K$109)\n+($G259*'fnd base rates'!K$110)\n+($H259*'fnd base rates'!K$111)\n+($I259*'fnd base rates'!K$112)\n+($J259*'fnd base rates'!K$113)\n+($K259*'fnd base rates'!K$114)\n+($M259*'fnd base rates'!K$116)\n+($N259*'fnd base rates'!K$117)\n+($O259*'fnd base rates'!K$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,11)))\n*$R259","v":407113.79440640012},{"$f":"(($D259*'fnd base rates'!L$107)\n+($E259*'fnd base rates'!L$108)\n+($F259*'fnd base rates'!L$109)\n+($G259*'fnd base rates'!L$110)\n+($H259*'fnd base rates'!L$111)\n+($I259*'fnd base rates'!L$112)\n+($J259*'fnd base rates'!L$113)\n+($K259*'fnd base rates'!L$114)\n+($M259*'fnd base rates'!L$116)\n+($N259*'fnd base rates'!L$117)\n+($O259*'fnd base rates'!L$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,12)))","v":638358.25080000004},{"$f":"(($D259*'fnd base rates'!M$107)\n+($E259*'fnd base rates'!M$108)\n+($F259*'fnd base rates'!M$109)\n+($G259*'fnd base rates'!M$110)\n+($H259*'fnd base rates'!M$111)\n+($I259*'fnd base rates'!M$112)\n+($J259*'fnd base rates'!M$113)\n+($K259*'fnd base rates'!M$114)\n+($M259*'fnd base rates'!M$116)\n+($N259*'fnd base rates'!M$117)\n+($O259*'fnd base rates'!M$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,13)))","v":0},5599085.3192948792,null,438035035,"438","035","035",1,320,5599085.3192948792,17497,0,17497,null,null,null,null,null,17497,0,17497,null,null,{"$f":"BC259-BA259","v":0}]
[438,438035040,"CODMAN ACADEMY",{"$f":"'fnd enro'!D260","v":0},{"$f":"'fnd enro'!E260","v":0},{"$f":"'fnd enro'!F260","v":0},{"$f":"'fnd enro'!G260","v":0},{"$f":"'fnd enro'!H260","v":0},{"$f":"'fnd enro'!I260","v":1},{"$f":"'fnd enro'!J260","v":0},{"$f":"'fnd enro'!K260","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L260","v":0},{"$f":"'fnd enro'!M260","v":0},{"$f":"'fnd enro'!N260","v":0},{"$f":"'fnd enro'!O260","v":0},{"$f":"'fnd enro'!P260","v":1},{"$f":"'fnd enro'!R260","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q260)","v":6},null,{"$f":"(($D260*'fnd base rates'!C$107)\n+($E260*'fnd base rates'!C$108)\n+($F260*'fnd base rates'!C$109)\n+($G260*'fnd base rates'!C$110)\n+($H260*'fnd base rates'!C$111)\n+($I260*'fnd base rates'!C$112)\n+($J260*'fnd base rates'!C$113)\n+($K260*'fnd base rates'!C$114)\n+($M260*'fnd base rates'!C$116)\n+($N260*'fnd base rates'!C$117)\n+($O260*'fnd base rates'!C$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,3)))\n*$R260","v":654.4878644480001},{"$f":"(($D260*'fnd base rates'!D$107)\n+($E260*'fnd base rates'!D$108)\n+($F260*'fnd base rates'!D$109)\n+($G260*'fnd base rates'!D$110)\n+($H260*'fnd base rates'!D$111)\n+($I260*'fnd base rates'!D$112)\n+($J260*'fnd base rates'!D$113)\n+($K260*'fnd base rates'!D$114)\n+($M260*'fnd base rates'!D$116)\n+($N260*'fnd base rates'!D$117)\n+($O260*'fnd base rates'!D$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,4)))\n*$R260","v":1167.9136000000001},{"$f":"(($D260*'fnd base rates'!E$107)\n+($E260*'fnd base rates'!E$108)\n+($F260*'fnd base rates'!E$109)\n+($G260*'fnd base rates'!E$110)\n+($H260*'fnd base rates'!E$111)\n+($I260*'fnd base rates'!E$112)\n+($J260*'fnd base rates'!E$113)\n+($K260*'fnd base rates'!E$114)\n+($M260*'fnd base rates'!E$116)\n+($N260*'fnd base rates'!E$117)\n+($O260*'fnd base rates'!E$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,5)))\n*$R260","v":8619.6804090880014},{"$f":"(($D260*'fnd base rates'!F$107)\n+($E260*'fnd base rates'!F$108)\n+($F260*'fnd base rates'!F$109)\n+($G260*'fnd base rates'!F$110)\n+($H260*'fnd base rates'!F$111)\n+($I260*'fnd base rates'!F$112)\n+($J260*'fnd base rates'!F$113)\n+($K260*'fnd base rates'!F$114)\n+($M260*'fnd base rates'!F$116)\n+($N260*'fnd base rates'!F$117)\n+($O260*'fnd base rates'!F$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,6)))\n*$R260","v":964.93241625600012},{"$f":"(($D260*'fnd base rates'!G$107)\n+($E260*'fnd base rates'!G$108)\n+($F260*'fnd base rates'!G$109)\n+($G260*'fnd base rates'!G$110)\n+($H260*'fnd base rates'!G$111)\n+($I260*'fnd base rates'!G$112)\n+($J260*'fnd base rates'!G$113)\n+($K260*'fnd base rates'!G$114)\n+($M260*'fnd base rates'!G$116)\n+($N260*'fnd base rates'!G$117)\n+($O260*'fnd base rates'!G$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,7)))\n*$R260","v":337.19653081600001},{"$f":"(($D260*'fnd base rates'!H$107)\n+($E260*'fnd base rates'!H$108)\n+($F260*'fnd base rates'!H$109)\n+($G260*'fnd base rates'!H$110)\n+($H260*'fnd base rates'!H$111)\n+($I260*'fnd base rates'!H$112)\n+($J260*'fnd base rates'!H$113)\n+($K260*'fnd base rates'!H$114)\n+($M260*'fnd base rates'!H$116)\n+($N260*'fnd base rates'!H$117)\n+($O260*'fnd base rates'!H$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,8)))","v":850.46893399999999},{"$f":"(($D260*'fnd base rates'!I$107)\n+($E260*'fnd base rates'!I$108)\n+($F260*'fnd base rates'!I$109)\n+($G260*'fnd base rates'!I$110)\n+($H260*'fnd base rates'!I$111)\n+($I260*'fnd base rates'!I$112)\n+($J260*'fnd base rates'!I$113)\n+($K260*'fnd base rates'!I$114)\n+($M260*'fnd base rates'!I$116)\n+($N260*'fnd base rates'!I$117)\n+($O260*'fnd base rates'!I$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,9)))\n*$R260","v":596.03904000000011},{"$f":"(($D260*'fnd base rates'!J$107)\n+($E260*'fnd base rates'!J$108)\n+($F260*'fnd base rates'!J$109)\n+($G260*'fnd base rates'!J$110)\n+($H260*'fnd base rates'!J$111)\n+($I260*'fnd base rates'!J$112)\n+($J260*'fnd base rates'!J$113)\n+($K260*'fnd base rates'!J$114)\n+($M260*'fnd base rates'!J$116)\n+($N260*'fnd base rates'!J$117)\n+($O260*'fnd base rates'!J$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,10)))\n*$R260","v":1313.3792000000001},{"$f":"(($D260*'fnd base rates'!K$107)\n+($E260*'fnd base rates'!K$108)\n+($F260*'fnd base rates'!K$109)\n+($G260*'fnd base rates'!K$110)\n+($H260*'fnd base rates'!K$111)\n+($I260*'fnd base rates'!K$112)\n+($J260*'fnd base rates'!K$113)\n+($K260*'fnd base rates'!K$114)\n+($M260*'fnd base rates'!K$116)\n+($N260*'fnd base rates'!K$117)\n+($O260*'fnd base rates'!K$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,11)))\n*$R260","v":1251.2651494400002},{"$f":"(($D260*'fnd base rates'!L$107)\n+($E260*'fnd base rates'!L$108)\n+($F260*'fnd base rates'!L$109)\n+($G260*'fnd base rates'!L$110)\n+($H260*'fnd base rates'!L$111)\n+($I260*'fnd base rates'!L$112)\n+($J260*'fnd base rates'!L$113)\n+($K260*'fnd base rates'!L$114)\n+($M260*'fnd base rates'!L$116)\n+($N260*'fnd base rates'!L$117)\n+($O260*'fnd base rates'!L$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,12)))","v":1856.0666800000001},{"$f":"(($D260*'fnd base rates'!M$107)\n+($E260*'fnd base rates'!M$108)\n+($F260*'fnd base rates'!M$109)\n+($G260*'fnd base rates'!M$110)\n+($H260*'fnd base rates'!M$111)\n+($I260*'fnd base rates'!M$112)\n+($J260*'fnd base rates'!M$113)\n+($K260*'fnd base rates'!M$114)\n+($M260*'fnd base rates'!M$116)\n+($N260*'fnd base rates'!M$117)\n+($O260*'fnd base rates'!M$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,13)))","v":0},17611.429824048002,null,438035040,"438","035","040",1,1,17611.429824048002,17611,0,17611,null,null,null,null,null,17611,0,17611,null,null,{"$f":"BC260-BA260","v":0}]
[438,438035044,"CODMAN ACADEMY",{"$f":"'fnd enro'!D261","v":0},{"$f":"'fnd enro'!E261","v":0},{"$f":"'fnd enro'!F261","v":2},{"$f":"'fnd enro'!G261","v":2},{"$f":"'fnd enro'!H261","v":1},{"$f":"'fnd enro'!I261","v":1},{"$f":"'fnd enro'!J261","v":0},{"$f":"'fnd enro'!K261","v":0.2316},{"$f":"'fnd enro'!L261","v":0},{"$f":"'fnd enro'!M261","v":0},{"$f":"'fnd enro'!N261","v":0},{"$f":"'fnd enro'!O261","v":1},{"$f":"'fnd enro'!P261","v":6},{"$f":"'fnd enro'!R261","v":6},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q261)","v":11},null,{"$f":"(($D261*'fnd base rates'!C$107)\n+($E261*'fnd base rates'!C$108)\n+($F261*'fnd base rates'!C$109)\n+($G261*'fnd base rates'!C$110)\n+($H261*'fnd base rates'!C$111)\n+($I261*'fnd base rates'!C$112)\n+($J261*'fnd base rates'!C$113)\n+($K261*'fnd base rates'!C$114)\n+($M261*'fnd base rates'!C$116)\n+($N261*'fnd base rates'!C$117)\n+($O261*'fnd base rates'!C$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,3)))\n*$R261","v":4156.2884666880009},{"$f":"(($D261*'fnd base rates'!D$107)\n+($E261*'fnd base rates'!D$108)\n+($F261*'fnd base rates'!D$109)\n+($G261*'fnd base rates'!D$110)\n+($H261*'fnd base rates'!D$111)\n+($I261*'fnd base rates'!D$112)\n+($J261*'fnd base rates'!D$113)\n+($K261*'fnd base rates'!D$114)\n+($M261*'fnd base rates'!D$116)\n+($N261*'fnd base rates'!D$117)\n+($O261*'fnd base rates'!D$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,4)))\n*$R261","v":7770.387200000001},{"$f":"(($D261*'fnd base rates'!E$107)\n+($E261*'fnd base rates'!E$108)\n+($F261*'fnd base rates'!E$109)\n+($G261*'fnd base rates'!E$110)\n+($H261*'fnd base rates'!E$111)\n+($I261*'fnd base rates'!E$112)\n+($J261*'fnd base rates'!E$113)\n+($K261*'fnd base rates'!E$114)\n+($M261*'fnd base rates'!E$116)\n+($N261*'fnd base rates'!E$117)\n+($O261*'fnd base rates'!E$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,5)))\n*$R261","v":52570.661014528006},{"$f":"(($D261*'fnd base rates'!F$107)\n+($E261*'fnd base rates'!F$108)\n+($F261*'fnd base rates'!F$109)\n+($G261*'fnd base rates'!F$110)\n+($H261*'fnd base rates'!F$111)\n+($I261*'fnd base rates'!F$112)\n+($J261*'fnd base rates'!F$113)\n+($K261*'fnd base rates'!F$114)\n+($M261*'fnd base rates'!F$116)\n+($N261*'fnd base rates'!F$117)\n+($O261*'fnd base rates'!F$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,6)))\n*$R261","v":7666.4706575360005},{"$f":"(($D261*'fnd base rates'!G$107)\n+($E261*'fnd base rates'!G$108)\n+($F261*'fnd base rates'!G$109)\n+($G261*'fnd base rates'!G$110)\n+($H261*'fnd base rates'!G$111)\n+($I261*'fnd base rates'!G$112)\n+($J261*'fnd base rates'!G$113)\n+($K261*'fnd base rates'!G$114)\n+($M261*'fnd base rates'!G$116)\n+($N261*'fnd base rates'!G$117)\n+($O261*'fnd base rates'!G$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,7)))\n*$R261","v":2322.9340648959997},{"$f":"(($D261*'fnd base rates'!H$107)\n+($E261*'fnd base rates'!H$108)\n+($F261*'fnd base rates'!H$109)\n+($G261*'fnd base rates'!H$110)\n+($H261*'fnd base rates'!H$111)\n+($I261*'fnd base rates'!H$112)\n+($J261*'fnd base rates'!H$113)\n+($K261*'fnd base rates'!H$114)\n+($M261*'fnd base rates'!H$116)\n+($N261*'fnd base rates'!H$117)\n+($O261*'fnd base rates'!H$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,8)))","v":3742.3536040000004},{"$f":"(($D261*'fnd base rates'!I$107)\n+($E261*'fnd base rates'!I$108)\n+($F261*'fnd base rates'!I$109)\n+($G261*'fnd base rates'!I$110)\n+($H261*'fnd base rates'!I$111)\n+($I261*'fnd base rates'!I$112)\n+($J261*'fnd base rates'!I$113)\n+($K261*'fnd base rates'!I$114)\n+($M261*'fnd base rates'!I$116)\n+($N261*'fnd base rates'!I$117)\n+($O261*'fnd base rates'!I$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,9)))\n*$R261","v":3294.8992000000007},{"$f":"(($D261*'fnd base rates'!J$107)\n+($E261*'fnd base rates'!J$108)\n+($F261*'fnd base rates'!J$109)\n+($G261*'fnd base rates'!J$110)\n+($H261*'fnd base rates'!J$111)\n+($I261*'fnd base rates'!J$112)\n+($J261*'fnd base rates'!J$113)\n+($K261*'fnd base rates'!J$114)\n+($M261*'fnd base rates'!J$116)\n+($N261*'fnd base rates'!J$117)\n+($O261*'fnd base rates'!J$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,10)))\n*$R261","v":6786.7808000000005},{"$f":"(($D261*'fnd base rates'!K$107)\n+($E261*'fnd base rates'!K$108)\n+($F261*'fnd base rates'!K$109)\n+($G261*'fnd base rates'!K$110)\n+($H261*'fnd base rates'!K$111)\n+($I261*'fnd base rates'!K$112)\n+($J261*'fnd base rates'!K$113)\n+($K261*'fnd base rates'!K$114)\n+($M261*'fnd base rates'!K$116)\n+($N261*'fnd base rates'!K$117)\n+($O261*'fnd base rates'!K$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,11)))\n*$R261","v":7650.7281766399992},{"$f":"(($D261*'fnd base rates'!L$107)\n+($E261*'fnd base rates'!L$108)\n+($F261*'fnd base rates'!L$109)\n+($G261*'fnd base rates'!L$110)\n+($H261*'fnd base rates'!L$111)\n+($I261*'fnd base rates'!L$112)\n+($J261*'fnd base rates'!L$113)\n+($K261*'fnd base rates'!L$114)\n+($M261*'fnd base rates'!L$116)\n+($N261*'fnd base rates'!L$117)\n+($O261*'fnd base rates'!L$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,12)))","v":12693.67008},{"$f":"(($D261*'fnd base rates'!M$107)\n+($E261*'fnd base rates'!M$108)\n+($F261*'fnd base rates'!M$109)\n+($G261*'fnd base rates'!M$110)\n+($H261*'fnd base rates'!M$111)\n+($I261*'fnd base rates'!M$112)\n+($J261*'fnd base rates'!M$113)\n+($K261*'fnd base rates'!M$114)\n+($M261*'fnd base rates'!M$116)\n+($N261*'fnd base rates'!M$117)\n+($O261*'fnd base rates'!M$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,13)))","v":0},108655.17326428801,null,438035044,"438","035","044",1,6,108655.17326428801,18109,0,18109,null,null,null,null,null,18109,0,18109,null,null,{"$f":"BC261-BA261","v":0}]
[438,438035050,"CODMAN ACADEMY",{"$f":"'fnd enro'!D262","v":0},{"$f":"'fnd enro'!E262","v":0},{"$f":"'fnd enro'!F262","v":0},{"$f":"'fnd enro'!G262","v":0},{"$f":"'fnd enro'!H262","v":0},{"$f":"'fnd enro'!I262","v":1},{"$f":"'fnd enro'!J262","v":0},{"$f":"'fnd enro'!K262","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L262","v":0},{"$f":"'fnd enro'!M262","v":0},{"$f":"'fnd enro'!N262","v":0},{"$f":"'fnd enro'!O262","v":0},{"$f":"'fnd enro'!P262","v":1},{"$f":"'fnd enro'!R262","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q262)","v":4},null,{"$f":"(($D262*'fnd base rates'!C$107)\n+($E262*'fnd base rates'!C$108)\n+($F262*'fnd base rates'!C$109)\n+($G262*'fnd base rates'!C$110)\n+($H262*'fnd base rates'!C$111)\n+($I262*'fnd base rates'!C$112)\n+($J262*'fnd base rates'!C$113)\n+($K262*'fnd base rates'!C$114)\n+($M262*'fnd base rates'!C$116)\n+($N262*'fnd base rates'!C$117)\n+($O262*'fnd base rates'!C$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,3)))\n*$R262","v":647.19826444800003},{"$f":"(($D262*'fnd base rates'!D$107)\n+($E262*'fnd base rates'!D$108)\n+($F262*'fnd base rates'!D$109)\n+($G262*'fnd base rates'!D$110)\n+($H262*'fnd base rates'!D$111)\n+($I262*'fnd base rates'!D$112)\n+($J262*'fnd base rates'!D$113)\n+($K262*'fnd base rates'!D$114)\n+($M262*'fnd base rates'!D$116)\n+($N262*'fnd base rates'!D$117)\n+($O262*'fnd base rates'!D$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,4)))\n*$R262","v":1133.3913600000001},{"$f":"(($D262*'fnd base rates'!E$107)\n+($E262*'fnd base rates'!E$108)\n+($F262*'fnd base rates'!E$109)\n+($G262*'fnd base rates'!E$110)\n+($H262*'fnd base rates'!E$111)\n+($I262*'fnd base rates'!E$112)\n+($J262*'fnd base rates'!E$113)\n+($K262*'fnd base rates'!E$114)\n+($M262*'fnd base rates'!E$116)\n+($N262*'fnd base rates'!E$117)\n+($O262*'fnd base rates'!E$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,5)))\n*$R262","v":8282.705049088001},{"$f":"(($D262*'fnd base rates'!F$107)\n+($E262*'fnd base rates'!F$108)\n+($F262*'fnd base rates'!F$109)\n+($G262*'fnd base rates'!F$110)\n+($H262*'fnd base rates'!F$111)\n+($I262*'fnd base rates'!F$112)\n+($J262*'fnd base rates'!F$113)\n+($K262*'fnd base rates'!F$114)\n+($M262*'fnd base rates'!F$116)\n+($N262*'fnd base rates'!F$117)\n+($O262*'fnd base rates'!F$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,6)))\n*$R262","v":964.93241625600012},{"$f":"(($D262*'fnd base rates'!G$107)\n+($E262*'fnd base rates'!G$108)\n+($F262*'fnd base rates'!G$109)\n+($G262*'fnd base rates'!G$110)\n+($H262*'fnd base rates'!G$111)\n+($I262*'fnd base rates'!G$112)\n+($J262*'fnd base rates'!G$113)\n+($K262*'fnd base rates'!G$114)\n+($M262*'fnd base rates'!G$116)\n+($N262*'fnd base rates'!G$117)\n+($O262*'fnd base rates'!G$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,7)))\n*$R262","v":320.85477081599998},{"$f":"(($D262*'fnd base rates'!H$107)\n+($E262*'fnd base rates'!H$108)\n+($F262*'fnd base rates'!H$109)\n+($G262*'fnd base rates'!H$110)\n+($H262*'fnd base rates'!H$111)\n+($I262*'fnd base rates'!H$112)\n+($J262*'fnd base rates'!H$113)\n+($K262*'fnd base rates'!H$114)\n+($M262*'fnd base rates'!H$116)\n+($N262*'fnd base rates'!H$117)\n+($O262*'fnd base rates'!H$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,8)))","v":848.15893400000004},{"$f":"(($D262*'fnd base rates'!I$107)\n+($E262*'fnd base rates'!I$108)\n+($F262*'fnd base rates'!I$109)\n+($G262*'fnd base rates'!I$110)\n+($H262*'fnd base rates'!I$111)\n+($I262*'fnd base rates'!I$112)\n+($J262*'fnd base rates'!I$113)\n+($K262*'fnd base rates'!I$114)\n+($M262*'fnd base rates'!I$116)\n+($N262*'fnd base rates'!I$117)\n+($O262*'fnd base rates'!I$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,9)))\n*$R262","v":582.40639999999996},{"$f":"(($D262*'fnd base rates'!J$107)\n+($E262*'fnd base rates'!J$108)\n+($F262*'fnd base rates'!J$109)\n+($G262*'fnd base rates'!J$110)\n+($H262*'fnd base rates'!J$111)\n+($I262*'fnd base rates'!J$112)\n+($J262*'fnd base rates'!J$113)\n+($K262*'fnd base rates'!J$114)\n+($M262*'fnd base rates'!J$116)\n+($N262*'fnd base rates'!J$117)\n+($O262*'fnd base rates'!J$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,10)))\n*$R262","v":1242.4851200000001},{"$f":"(($D262*'fnd base rates'!K$107)\n+($E262*'fnd base rates'!K$108)\n+($F262*'fnd base rates'!K$109)\n+($G262*'fnd base rates'!K$110)\n+($H262*'fnd base rates'!K$111)\n+($I262*'fnd base rates'!K$112)\n+($J262*'fnd base rates'!K$113)\n+($K262*'fnd base rates'!K$114)\n+($M262*'fnd base rates'!K$116)\n+($N262*'fnd base rates'!K$117)\n+($O262*'fnd base rates'!K$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,11)))\n*$R262","v":1251.2651494400002},{"$f":"(($D262*'fnd base rates'!L$107)\n+($E262*'fnd base rates'!L$108)\n+($F262*'fnd base rates'!L$109)\n+($G262*'fnd base rates'!L$110)\n+($H262*'fnd base rates'!L$111)\n+($I262*'fnd base rates'!L$112)\n+($J262*'fnd base rates'!L$113)\n+($K262*'fnd base rates'!L$114)\n+($M262*'fnd base rates'!L$116)\n+($N262*'fnd base rates'!L$117)\n+($O262*'fnd base rates'!L$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,12)))","v":1805.96668},{"$f":"(($D262*'fnd base rates'!M$107)\n+($E262*'fnd base rates'!M$108)\n+($F262*'fnd base rates'!M$109)\n+($G262*'fnd base rates'!M$110)\n+($H262*'fnd base rates'!M$111)\n+($I262*'fnd base rates'!M$112)\n+($J262*'fnd base rates'!M$113)\n+($K262*'fnd base rates'!M$114)\n+($M262*'fnd base rates'!M$116)\n+($N262*'fnd base rates'!M$117)\n+($O262*'fnd base rates'!M$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,13)))","v":0},17079.364144048002,null,438035050,"438","035","050",1,1,17079.364144048002,17079,0,17079,null,null,null,null,null,17079,0,17079,null,null,{"$f":"BC262-BA262","v":0}]
[438,438035244,"CODMAN ACADEMY",{"$f":"'fnd enro'!D263","v":0},{"$f":"'fnd enro'!E263","v":0},{"$f":"'fnd enro'!F263","v":0},{"$f":"'fnd enro'!G263","v":2},{"$f":"'fnd enro'!H263","v":1},{"$f":"'fnd enro'!I263","v":1},{"$f":"'fnd enro'!J263","v":0},{"$f":"'fnd enro'!K263","v":0.15440000000000001},{"$f":"'fnd enro'!L263","v":0},{"$f":"'fnd enro'!M263","v":0},{"$f":"'fnd enro'!N263","v":1},{"$f":"'fnd enro'!O263","v":0},{"$f":"'fnd enro'!P263","v":4},{"$f":"'fnd enro'!R263","v":4},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q263)","v":10},null,{"$f":"(($D263*'fnd base rates'!C$107)\n+($E263*'fnd base rates'!C$108)\n+($F263*'fnd base rates'!C$109)\n+($G263*'fnd base rates'!C$110)\n+($H263*'fnd base rates'!C$111)\n+($I263*'fnd base rates'!C$112)\n+($J263*'fnd base rates'!C$113)\n+($K263*'fnd base rates'!C$114)\n+($M263*'fnd base rates'!C$116)\n+($N263*'fnd base rates'!C$117)\n+($O263*'fnd base rates'!C$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,3)))\n*$R263","v":2796.0026577920007},{"$f":"(($D263*'fnd base rates'!D$107)\n+($E263*'fnd base rates'!D$108)\n+($F263*'fnd base rates'!D$109)\n+($G263*'fnd base rates'!D$110)\n+($H263*'fnd base rates'!D$111)\n+($I263*'fnd base rates'!D$112)\n+($J263*'fnd base rates'!D$113)\n+($K263*'fnd base rates'!D$114)\n+($M263*'fnd base rates'!D$116)\n+($N263*'fnd base rates'!D$117)\n+($O263*'fnd base rates'!D$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,4)))\n*$R263","v":5168.3808000000008},{"$f":"(($D263*'fnd base rates'!E$107)\n+($E263*'fnd base rates'!E$108)\n+($F263*'fnd base rates'!E$109)\n+($G263*'fnd base rates'!E$110)\n+($H263*'fnd base rates'!E$111)\n+($I263*'fnd base rates'!E$112)\n+($J263*'fnd base rates'!E$113)\n+($K263*'fnd base rates'!E$114)\n+($M263*'fnd base rates'!E$116)\n+($N263*'fnd base rates'!E$117)\n+($O263*'fnd base rates'!E$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,5)))\n*$R263","v":34940.164196352009},{"$f":"(($D263*'fnd base rates'!F$107)\n+($E263*'fnd base rates'!F$108)\n+($F263*'fnd base rates'!F$109)\n+($G263*'fnd base rates'!F$110)\n+($H263*'fnd base rates'!F$111)\n+($I263*'fnd base rates'!F$112)\n+($J263*'fnd base rates'!F$113)\n+($K263*'fnd base rates'!F$114)\n+($M263*'fnd base rates'!F$116)\n+($N263*'fnd base rates'!F$117)\n+($O263*'fnd base rates'!F$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,6)))\n*$R263","v":4965.616385024},{"$f":"(($D263*'fnd base rates'!G$107)\n+($E263*'fnd base rates'!G$108)\n+($F263*'fnd base rates'!G$109)\n+($G263*'fnd base rates'!G$110)\n+($H263*'fnd base rates'!G$111)\n+($I263*'fnd base rates'!G$112)\n+($J263*'fnd base rates'!G$113)\n+($K263*'fnd base rates'!G$114)\n+($M263*'fnd base rates'!G$116)\n+($N263*'fnd base rates'!G$117)\n+($O263*'fnd base rates'!G$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,7)))\n*$R263","v":1535.3672432640003},{"$f":"(($D263*'fnd base rates'!H$107)\n+($E263*'fnd base rates'!H$108)\n+($F263*'fnd base rates'!H$109)\n+($G263*'fnd base rates'!H$110)\n+($H263*'fnd base rates'!H$111)\n+($I263*'fnd base rates'!H$112)\n+($J263*'fnd base rates'!H$113)\n+($K263*'fnd base rates'!H$114)\n+($M263*'fnd base rates'!H$116)\n+($N263*'fnd base rates'!H$117)\n+($O263*'fnd base rates'!H$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,8)))","v":2640.9657359999997},{"$f":"(($D263*'fnd base rates'!I$107)\n+($E263*'fnd base rates'!I$108)\n+($F263*'fnd base rates'!I$109)\n+($G263*'fnd base rates'!I$110)\n+($H263*'fnd base rates'!I$111)\n+($I263*'fnd base rates'!I$112)\n+($J263*'fnd base rates'!I$113)\n+($K263*'fnd base rates'!I$114)\n+($M263*'fnd base rates'!I$116)\n+($N263*'fnd base rates'!I$117)\n+($O263*'fnd base rates'!I$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,9)))\n*$R263","v":2258.2636800000005},{"$f":"(($D263*'fnd base rates'!J$107)\n+($E263*'fnd base rates'!J$108)\n+($F263*'fnd base rates'!J$109)\n+($G263*'fnd base rates'!J$110)\n+($H263*'fnd base rates'!J$111)\n+($I263*'fnd base rates'!J$112)\n+($J263*'fnd base rates'!J$113)\n+($K263*'fnd base rates'!J$114)\n+($M263*'fnd base rates'!J$116)\n+($N263*'fnd base rates'!J$117)\n+($O263*'fnd base rates'!J$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,10)))\n*$R263","v":4614.6976000000004},{"$f":"(($D263*'fnd base rates'!K$107)\n+($E263*'fnd base rates'!K$108)\n+($F263*'fnd base rates'!K$109)\n+($G263*'fnd base rates'!K$110)\n+($H263*'fnd base rates'!K$111)\n+($I263*'fnd base rates'!K$112)\n+($J263*'fnd base rates'!K$113)\n+($K263*'fnd base rates'!K$114)\n+($M263*'fnd base rates'!K$116)\n+($N263*'fnd base rates'!K$117)\n+($O263*'fnd base rates'!K$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,11)))\n*$R263","v":5279.9764377599995},{"$f":"(($D263*'fnd base rates'!L$107)\n+($E263*'fnd base rates'!L$108)\n+($F263*'fnd base rates'!L$109)\n+($G263*'fnd base rates'!L$110)\n+($H263*'fnd base rates'!L$111)\n+($I263*'fnd base rates'!L$112)\n+($J263*'fnd base rates'!L$113)\n+($K263*'fnd base rates'!L$114)\n+($M263*'fnd base rates'!L$116)\n+($N263*'fnd base rates'!L$117)\n+($O263*'fnd base rates'!L$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,12)))","v":8441.1067199999998},{"$f":"(($D263*'fnd base rates'!M$107)\n+($E263*'fnd base rates'!M$108)\n+($F263*'fnd base rates'!M$109)\n+($G263*'fnd base rates'!M$110)\n+($H263*'fnd base rates'!M$111)\n+($I263*'fnd base rates'!M$112)\n+($J263*'fnd base rates'!M$113)\n+($K263*'fnd base rates'!M$114)\n+($M263*'fnd base rates'!M$116)\n+($N263*'fnd base rates'!M$117)\n+($O263*'fnd base rates'!M$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,13)))","v":0},72640.541456192004,null,438035244,"438","035","244",1,4,72640.541456192004,18160,0,18160,null,null,null,null,null,18160,0,18160,null,null,{"$f":"BC263-BA263","v":0}]
[438,438035346,"CODMAN ACADEMY",{"$f":"'fnd enro'!D264","v":0},{"$f":"'fnd enro'!E264","v":0},{"$f":"'fnd enro'!F264","v":0},{"$f":"'fnd enro'!G264","v":0},{"$f":"'fnd enro'!H264","v":0},{"$f":"'fnd enro'!I264","v":1},{"$f":"'fnd enro'!J264","v":0},{"$f":"'fnd enro'!K264","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L264","v":0},{"$f":"'fnd enro'!M264","v":0},{"$f":"'fnd enro'!N264","v":0},{"$f":"'fnd enro'!O264","v":0},{"$f":"'fnd enro'!P264","v":1},{"$f":"'fnd enro'!R264","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q264)","v":8},null,{"$f":"(($D264*'fnd base rates'!C$107)\n+($E264*'fnd base rates'!C$108)\n+($F264*'fnd base rates'!C$109)\n+($G264*'fnd base rates'!C$110)\n+($H264*'fnd base rates'!C$111)\n+($I264*'fnd base rates'!C$112)\n+($J264*'fnd base rates'!C$113)\n+($K264*'fnd base rates'!C$114)\n+($M264*'fnd base rates'!C$116)\n+($N264*'fnd base rates'!C$117)\n+($O264*'fnd base rates'!C$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,3)))\n*$R264","v":662.2235444480001},{"$f":"(($D264*'fnd base rates'!D$107)\n+($E264*'fnd base rates'!D$108)\n+($F264*'fnd base rates'!D$109)\n+($G264*'fnd base rates'!D$110)\n+($H264*'fnd base rates'!D$111)\n+($I264*'fnd base rates'!D$112)\n+($J264*'fnd base rates'!D$113)\n+($K264*'fnd base rates'!D$114)\n+($M264*'fnd base rates'!D$116)\n+($N264*'fnd base rates'!D$117)\n+($O264*'fnd base rates'!D$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,4)))\n*$R264","v":1204.5900800000002},{"$f":"(($D264*'fnd base rates'!E$107)\n+($E264*'fnd base rates'!E$108)\n+($F264*'fnd base rates'!E$109)\n+($G264*'fnd base rates'!E$110)\n+($H264*'fnd base rates'!E$111)\n+($I264*'fnd base rates'!E$112)\n+($J264*'fnd base rates'!E$113)\n+($K264*'fnd base rates'!E$114)\n+($M264*'fnd base rates'!E$116)\n+($N264*'fnd base rates'!E$117)\n+($O264*'fnd base rates'!E$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,5)))\n*$R264","v":8977.6976890879996},{"$f":"(($D264*'fnd base rates'!F$107)\n+($E264*'fnd base rates'!F$108)\n+($F264*'fnd base rates'!F$109)\n+($G264*'fnd base rates'!F$110)\n+($H264*'fnd base rates'!F$111)\n+($I264*'fnd base rates'!F$112)\n+($J264*'fnd base rates'!F$113)\n+($K264*'fnd base rates'!F$114)\n+($M264*'fnd base rates'!F$116)\n+($N264*'fnd base rates'!F$117)\n+($O264*'fnd base rates'!F$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,6)))\n*$R264","v":964.93241625600012},{"$f":"(($D264*'fnd base rates'!G$107)\n+($E264*'fnd base rates'!G$108)\n+($F264*'fnd base rates'!G$109)\n+($G264*'fnd base rates'!G$110)\n+($H264*'fnd base rates'!G$111)\n+($I264*'fnd base rates'!G$112)\n+($J264*'fnd base rates'!G$113)\n+($K264*'fnd base rates'!G$114)\n+($M264*'fnd base rates'!G$116)\n+($N264*'fnd base rates'!G$117)\n+($O264*'fnd base rates'!G$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,7)))\n*$R264","v":354.57189081600001},{"$f":"(($D264*'fnd base rates'!H$107)\n+($E264*'fnd base rates'!H$108)\n+($F264*'fnd base rates'!H$109)\n+($G264*'fnd base rates'!H$110)\n+($H264*'fnd base rates'!H$111)\n+($I264*'fnd base rates'!H$112)\n+($J264*'fnd base rates'!H$113)\n+($K264*'fnd base rates'!H$114)\n+($M264*'fnd base rates'!H$116)\n+($N264*'fnd base rates'!H$117)\n+($O264*'fnd base rates'!H$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,8)))","v":852.91893400000004},{"$f":"(($D264*'fnd base rates'!I$107)\n+($E264*'fnd base rates'!I$108)\n+($F264*'fnd base rates'!I$109)\n+($G264*'fnd base rates'!I$110)\n+($H264*'fnd base rates'!I$111)\n+($I264*'fnd base rates'!I$112)\n+($J264*'fnd base rates'!I$113)\n+($K264*'fnd base rates'!I$114)\n+($M264*'fnd base rates'!I$116)\n+($N264*'fnd base rates'!I$117)\n+($O264*'fnd base rates'!I$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,9)))\n*$R264","v":610.54208000000006},{"$f":"(($D264*'fnd base rates'!J$107)\n+($E264*'fnd base rates'!J$108)\n+($F264*'fnd base rates'!J$109)\n+($G264*'fnd base rates'!J$110)\n+($H264*'fnd base rates'!J$111)\n+($I264*'fnd base rates'!J$112)\n+($J264*'fnd base rates'!J$113)\n+($K264*'fnd base rates'!J$114)\n+($M264*'fnd base rates'!J$116)\n+($N264*'fnd base rates'!J$117)\n+($O264*'fnd base rates'!J$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,10)))\n*$R264","v":1388.7123199999999},{"$f":"(($D264*'fnd base rates'!K$107)\n+($E264*'fnd base rates'!K$108)\n+($F264*'fnd base rates'!K$109)\n+($G264*'fnd base rates'!K$110)\n+($H264*'fnd base rates'!K$111)\n+($I264*'fnd base rates'!K$112)\n+($J264*'fnd base rates'!K$113)\n+($K264*'fnd base rates'!K$114)\n+($M264*'fnd base rates'!K$116)\n+($N264*'fnd base rates'!K$117)\n+($O264*'fnd base rates'!K$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,11)))\n*$R264","v":1251.2651494400002},{"$f":"(($D264*'fnd base rates'!L$107)\n+($E264*'fnd base rates'!L$108)\n+($F264*'fnd base rates'!L$109)\n+($G264*'fnd base rates'!L$110)\n+($H264*'fnd base rates'!L$111)\n+($I264*'fnd base rates'!L$112)\n+($J264*'fnd base rates'!L$113)\n+($K264*'fnd base rates'!L$114)\n+($M264*'fnd base rates'!L$116)\n+($N264*'fnd base rates'!L$117)\n+($O264*'fnd base rates'!L$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,12)))","v":1909.2866800000002},{"$f":"(($D264*'fnd base rates'!M$107)\n+($E264*'fnd base rates'!M$108)\n+($F264*'fnd base rates'!M$109)\n+($G264*'fnd base rates'!M$110)\n+($H264*'fnd base rates'!M$111)\n+($I264*'fnd base rates'!M$112)\n+($J264*'fnd base rates'!M$113)\n+($K264*'fnd base rates'!M$114)\n+($M264*'fnd base rates'!M$116)\n+($N264*'fnd base rates'!M$117)\n+($O264*'fnd base rates'!M$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,13)))","v":0},18176.740784048001,null,438035346,"438","035","346",1,1,18176.740784048001,18177,0,18177,null,null,null,null,null,18177,0,18177,null,null,{"$f":"BC264-BA264","v":0}]
[439,439035035,"CONSERVATORY LAB",{"$f":"'fnd enro'!D265","v":48},{"$f":"'fnd enro'!E265","v":0},{"$f":"'fnd enro'!F265","v":46},{"$f":"'fnd enro'!G265","v":250},{"$f":"'fnd enro'!H265","v":84},{"$f":"'fnd enro'!I265","v":0},{"$f":"'fnd enro'!J265","v":0},{"$f":"'fnd enro'!K265","v":14.667999999999999},{"$f":"'fnd enro'!L265","v":0},{"$f":"'fnd enro'!M265","v":51},{"$f":"'fnd enro'!N265","v":23},{"$f":"'fnd enro'!O265","v":0},{"$f":"'fnd enro'!P265","v":298},{"$f":"'fnd enro'!R265","v":404},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q265)","v":11},null,{"$f":"(($D265*'fnd base rates'!C$107)\n+($E265*'fnd base rates'!C$108)\n+($F265*'fnd base rates'!C$109)\n+($G265*'fnd base rates'!C$110)\n+($H265*'fnd base rates'!C$111)\n+($I265*'fnd base rates'!C$112)\n+($J265*'fnd base rates'!C$113)\n+($K265*'fnd base rates'!C$114)\n+($M265*'fnd base rates'!C$116)\n+($N265*'fnd base rates'!C$117)\n+($O265*'fnd base rates'!C$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,3)))\n*$R265","v":268252.73377023998},{"$f":"(($D265*'fnd base rates'!D$107)\n+($E265*'fnd base rates'!D$108)\n+($F265*'fnd base rates'!D$109)\n+($G265*'fnd base rates'!D$110)\n+($H265*'fnd base rates'!D$111)\n+($I265*'fnd base rates'!D$112)\n+($J265*'fnd base rates'!D$113)\n+($K265*'fnd base rates'!D$114)\n+($M265*'fnd base rates'!D$116)\n+($N265*'fnd base rates'!D$117)\n+($O265*'fnd base rates'!D$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,4)))\n*$R265","v":479240.70592000004},{"$f":"(($D265*'fnd base rates'!E$107)\n+($E265*'fnd base rates'!E$108)\n+($F265*'fnd base rates'!E$109)\n+($G265*'fnd base rates'!E$110)\n+($H265*'fnd base rates'!E$111)\n+($I265*'fnd base rates'!E$112)\n+($J265*'fnd base rates'!E$113)\n+($K265*'fnd base rates'!E$114)\n+($M265*'fnd base rates'!E$116)\n+($N265*'fnd base rates'!E$117)\n+($O265*'fnd base rates'!E$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,5)))\n*$R265","v":3012864.5464934404},{"$f":"(($D265*'fnd base rates'!F$107)\n+($E265*'fnd base rates'!F$108)\n+($F265*'fnd base rates'!F$109)\n+($G265*'fnd base rates'!F$110)\n+($H265*'fnd base rates'!F$111)\n+($I265*'fnd base rates'!F$112)\n+($J265*'fnd base rates'!F$113)\n+($K265*'fnd base rates'!F$114)\n+($M265*'fnd base rates'!F$116)\n+($N265*'fnd base rates'!F$117)\n+($O265*'fnd base rates'!F$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,6)))\n*$R265","v":530698.27145728015},{"$f":"(($D265*'fnd base rates'!G$107)\n+($E265*'fnd base rates'!G$108)\n+($F265*'fnd base rates'!G$109)\n+($G265*'fnd base rates'!G$110)\n+($H265*'fnd base rates'!G$111)\n+($I265*'fnd base rates'!G$112)\n+($J265*'fnd base rates'!G$113)\n+($K265*'fnd base rates'!G$114)\n+($M265*'fnd base rates'!G$116)\n+($N265*'fnd base rates'!G$117)\n+($O265*'fnd base rates'!G$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,7)))\n*$R265","v":134487.98155008003},{"$f":"(($D265*'fnd base rates'!H$107)\n+($E265*'fnd base rates'!H$108)\n+($F265*'fnd base rates'!H$109)\n+($G265*'fnd base rates'!H$110)\n+($H265*'fnd base rates'!H$111)\n+($I265*'fnd base rates'!H$112)\n+($J265*'fnd base rates'!H$113)\n+($K265*'fnd base rates'!H$114)\n+($M265*'fnd base rates'!H$116)\n+($N265*'fnd base rates'!H$117)\n+($O265*'fnd base rates'!H$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,8)))","v":229180.31492},{"$f":"(($D265*'fnd base rates'!I$107)\n+($E265*'fnd base rates'!I$108)\n+($F265*'fnd base rates'!I$109)\n+($G265*'fnd base rates'!I$110)\n+($H265*'fnd base rates'!I$111)\n+($I265*'fnd base rates'!I$112)\n+($J265*'fnd base rates'!I$113)\n+($K265*'fnd base rates'!I$114)\n+($M265*'fnd base rates'!I$116)\n+($N265*'fnd base rates'!I$117)\n+($O265*'fnd base rates'!I$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,9)))\n*$R265","v":196794.95935999998},{"$f":"(($D265*'fnd base rates'!J$107)\n+($E265*'fnd base rates'!J$108)\n+($F265*'fnd base rates'!J$109)\n+($G265*'fnd base rates'!J$110)\n+($H265*'fnd base rates'!J$111)\n+($I265*'fnd base rates'!J$112)\n+($J265*'fnd base rates'!J$113)\n+($K265*'fnd base rates'!J$114)\n+($M265*'fnd base rates'!J$116)\n+($N265*'fnd base rates'!J$117)\n+($O265*'fnd base rates'!J$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,10)))\n*$R265","v":337819.55008000002},{"$f":"(($D265*'fnd base rates'!K$107)\n+($E265*'fnd base rates'!K$108)\n+($F265*'fnd base rates'!K$109)\n+($G265*'fnd base rates'!K$110)\n+($H265*'fnd base rates'!K$111)\n+($I265*'fnd base rates'!K$112)\n+($J265*'fnd base rates'!K$113)\n+($K265*'fnd base rates'!K$114)\n+($M265*'fnd base rates'!K$116)\n+($N265*'fnd base rates'!K$117)\n+($O265*'fnd base rates'!K$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,11)))\n*$R265","v":512650.13342720002},{"$f":"(($D265*'fnd base rates'!L$107)\n+($E265*'fnd base rates'!L$108)\n+($F265*'fnd base rates'!L$109)\n+($G265*'fnd base rates'!L$110)\n+($H265*'fnd base rates'!L$111)\n+($I265*'fnd base rates'!L$112)\n+($J265*'fnd base rates'!L$113)\n+($K265*'fnd base rates'!L$114)\n+($M265*'fnd base rates'!L$116)\n+($N265*'fnd base rates'!L$117)\n+($O265*'fnd base rates'!L$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,12)))","v":793750.41840000008},{"$f":"(($D265*'fnd base rates'!M$107)\n+($E265*'fnd base rates'!M$108)\n+($F265*'fnd base rates'!M$109)\n+($G265*'fnd base rates'!M$110)\n+($H265*'fnd base rates'!M$111)\n+($I265*'fnd base rates'!M$112)\n+($J265*'fnd base rates'!M$113)\n+($K265*'fnd base rates'!M$114)\n+($M265*'fnd base rates'!M$116)\n+($N265*'fnd base rates'!M$117)\n+($O265*'fnd base rates'!M$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,13)))","v":0},6495739.6153782401,null,439035035,"439","035","035",1,404,6495739.6153782401,16079,0,16079,null,null,null,null,null,16079,0,16079,null,null,{"$f":"BC265-BA265","v":0}]
[439,439035044,"CONSERVATORY LAB",{"$f":"'fnd enro'!D266","v":0},{"$f":"'fnd enro'!E266","v":0},{"$f":"'fnd enro'!F266","v":0},{"$f":"'fnd enro'!G266","v":1},{"$f":"'fnd enro'!H266","v":2},{"$f":"'fnd enro'!I266","v":0},{"$f":"'fnd enro'!J266","v":0},{"$f":"'fnd enro'!K266","v":0.1158},{"$f":"'fnd enro'!L266","v":0},{"$f":"'fnd enro'!M266","v":0},{"$f":"'fnd enro'!N266","v":1},{"$f":"'fnd enro'!O266","v":0},{"$f":"'fnd enro'!P266","v":2},{"$f":"'fnd enro'!R266","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q266)","v":11},null,{"$f":"(($D266*'fnd base rates'!C$107)\n+($E266*'fnd base rates'!C$108)\n+($F266*'fnd base rates'!C$109)\n+($G266*'fnd base rates'!C$110)\n+($H266*'fnd base rates'!C$111)\n+($I266*'fnd base rates'!C$112)\n+($J266*'fnd base rates'!C$113)\n+($K266*'fnd base rates'!C$114)\n+($M266*'fnd base rates'!C$116)\n+($N266*'fnd base rates'!C$117)\n+($O266*'fnd base rates'!C$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,3)))\n*$R266","v":2049.132713344},{"$f":"(($D266*'fnd base rates'!D$107)\n+($E266*'fnd base rates'!D$108)\n+($F266*'fnd base rates'!D$109)\n+($G266*'fnd base rates'!D$110)\n+($H266*'fnd base rates'!D$111)\n+($I266*'fnd base rates'!D$112)\n+($J266*'fnd base rates'!D$113)\n+($K266*'fnd base rates'!D$114)\n+($M266*'fnd base rates'!D$116)\n+($N266*'fnd base rates'!D$117)\n+($O266*'fnd base rates'!D$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,4)))\n*$R266","v":3562.5798400000008},{"$f":"(($D266*'fnd base rates'!E$107)\n+($E266*'fnd base rates'!E$108)\n+($F266*'fnd base rates'!E$109)\n+($G266*'fnd base rates'!E$110)\n+($H266*'fnd base rates'!E$111)\n+($I266*'fnd base rates'!E$112)\n+($J266*'fnd base rates'!E$113)\n+($K266*'fnd base rates'!E$114)\n+($M266*'fnd base rates'!E$116)\n+($N266*'fnd base rates'!E$117)\n+($O266*'fnd base rates'!E$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,5)))\n*$R266","v":21588.238667264002},{"$f":"(($D266*'fnd base rates'!F$107)\n+($E266*'fnd base rates'!F$108)\n+($F266*'fnd base rates'!F$109)\n+($G266*'fnd base rates'!F$110)\n+($H266*'fnd base rates'!F$111)\n+($I266*'fnd base rates'!F$112)\n+($J266*'fnd base rates'!F$113)\n+($K266*'fnd base rates'!F$114)\n+($M266*'fnd base rates'!F$116)\n+($N266*'fnd base rates'!F$117)\n+($O266*'fnd base rates'!F$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,6)))\n*$R266","v":3726.4318087680008},{"$f":"(($D266*'fnd base rates'!G$107)\n+($E266*'fnd base rates'!G$108)\n+($F266*'fnd base rates'!G$109)\n+($G266*'fnd base rates'!G$110)\n+($H266*'fnd base rates'!G$111)\n+($I266*'fnd base rates'!G$112)\n+($J266*'fnd base rates'!G$113)\n+($K266*'fnd base rates'!G$114)\n+($M266*'fnd base rates'!G$116)\n+($N266*'fnd base rates'!G$117)\n+($O266*'fnd base rates'!G$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,7)))\n*$R266","v":1003.5057524480002},{"$f":"(($D266*'fnd base rates'!H$107)\n+($E266*'fnd base rates'!H$108)\n+($F266*'fnd base rates'!H$109)\n+($G266*'fnd base rates'!H$110)\n+($H266*'fnd base rates'!H$111)\n+($I266*'fnd base rates'!H$112)\n+($J266*'fnd base rates'!H$113)\n+($K266*'fnd base rates'!H$114)\n+($M266*'fnd base rates'!H$116)\n+($N266*'fnd base rates'!H$117)\n+($O266*'fnd base rates'!H$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,8)))","v":1761.2868020000001},{"$f":"(($D266*'fnd base rates'!I$107)\n+($E266*'fnd base rates'!I$108)\n+($F266*'fnd base rates'!I$109)\n+($G266*'fnd base rates'!I$110)\n+($H266*'fnd base rates'!I$111)\n+($I266*'fnd base rates'!I$112)\n+($J266*'fnd base rates'!I$113)\n+($K266*'fnd base rates'!I$114)\n+($M266*'fnd base rates'!I$116)\n+($N266*'fnd base rates'!I$117)\n+($O266*'fnd base rates'!I$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,9)))\n*$R266","v":1550.43264},{"$f":"(($D266*'fnd base rates'!J$107)\n+($E266*'fnd base rates'!J$108)\n+($F266*'fnd base rates'!J$109)\n+($G266*'fnd base rates'!J$110)\n+($H266*'fnd base rates'!J$111)\n+($I266*'fnd base rates'!J$112)\n+($J266*'fnd base rates'!J$113)\n+($K266*'fnd base rates'!J$114)\n+($M266*'fnd base rates'!J$116)\n+($N266*'fnd base rates'!J$117)\n+($O266*'fnd base rates'!J$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,10)))\n*$R266","v":2506.9369600000005},{"$f":"(($D266*'fnd base rates'!K$107)\n+($E266*'fnd base rates'!K$108)\n+($F266*'fnd base rates'!K$109)\n+($G266*'fnd base rates'!K$110)\n+($H266*'fnd base rates'!K$111)\n+($I266*'fnd base rates'!K$112)\n+($J266*'fnd base rates'!K$113)\n+($K266*'fnd base rates'!K$114)\n+($M266*'fnd base rates'!K$116)\n+($N266*'fnd base rates'!K$117)\n+($O266*'fnd base rates'!K$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,11)))\n*$R266","v":4117.8728883200001},{"$f":"(($D266*'fnd base rates'!L$107)\n+($E266*'fnd base rates'!L$108)\n+($F266*'fnd base rates'!L$109)\n+($G266*'fnd base rates'!L$110)\n+($H266*'fnd base rates'!L$111)\n+($I266*'fnd base rates'!L$112)\n+($J266*'fnd base rates'!L$113)\n+($K266*'fnd base rates'!L$114)\n+($M266*'fnd base rates'!L$116)\n+($N266*'fnd base rates'!L$117)\n+($O266*'fnd base rates'!L$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,12)))","v":6015.8800400000009},{"$f":"(($D266*'fnd base rates'!M$107)\n+($E266*'fnd base rates'!M$108)\n+($F266*'fnd base rates'!M$109)\n+($G266*'fnd base rates'!M$110)\n+($H266*'fnd base rates'!M$111)\n+($I266*'fnd base rates'!M$112)\n+($J266*'fnd base rates'!M$113)\n+($K266*'fnd base rates'!M$114)\n+($M266*'fnd base rates'!M$116)\n+($N266*'fnd base rates'!M$117)\n+($O266*'fnd base rates'!M$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,13)))","v":0},47882.29811214401,null,439035044,"439","035","044",1,{"$f":"enro","v":3},47882.29811214401,15961,{"$f":"AO266-AQ266","v":0},15961,null,null,null,null,null,15961,0,15961,null,null,{"$f":"BC266-BA266","v":0}]
[439,439035050,"CONSERVATORY LAB",{"$f":"'fnd enro'!D267","v":0},{"$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":0},{"$f":"'fnd enro'!J267","v":0},{"$f":"'fnd enro'!K267","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L267","v":0},{"$f":"'fnd enro'!M267","v":0},{"$f":"'fnd enro'!N267","v":0},{"$f":"'fnd enro'!O267","v":0},{"$f":"'fnd enro'!P267","v":0},{"$f":"'fnd enro'!R267","v":1},{"$f":"VLOOKUP(B267,charterinfo_b,6)","v":1.0880000000000001},{"$f":"VALUE('fnd enro'!Q267)","v":4},null,{"$f":"(($D267*'fnd base rates'!C$107)\n+($E267*'fnd base rates'!C$108)\n+($F267*'fnd base rates'!C$109)\n+($G267*'fnd base rates'!C$110)\n+($H267*'fnd base rates'!C$111)\n+($I267*'fnd base rates'!C$112)\n+($J267*'fnd base rates'!C$113)\n+($K267*'fnd base rates'!C$114)\n+($M267*'fnd base rates'!C$116)\n+($N267*'fnd base rates'!C$117)\n+($O267*'fnd base rates'!C$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,3)))\n*$R267","v":583.66994444800014},{"$f":"(($D267*'fnd base rates'!D$107)\n+($E267*'fnd base rates'!D$108)\n+($F267*'fnd base rates'!D$109)\n+($G267*'fnd base rates'!D$110)\n+($H267*'fnd base rates'!D$111)\n+($I267*'fnd base rates'!D$112)\n+($J267*'fnd base rates'!D$113)\n+($K267*'fnd base rates'!D$114)\n+($M267*'fnd base rates'!D$116)\n+($N267*'fnd base rates'!D$117)\n+($O267*'fnd base rates'!D$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,4)))\n*$R267","v":832.40704000000005},{"$f":"(($D267*'fnd base rates'!E$107)\n+($E267*'fnd base rates'!E$108)\n+($F267*'fnd base rates'!E$109)\n+($G267*'fnd base rates'!E$110)\n+($H267*'fnd base rates'!E$111)\n+($I267*'fnd base rates'!E$112)\n+($J267*'fnd base rates'!E$113)\n+($K267*'fnd base rates'!E$114)\n+($M267*'fnd base rates'!E$116)\n+($N267*'fnd base rates'!E$117)\n+($O267*'fnd base rates'!E$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,5)))\n*$R267","v":3763.9146490880003},{"$f":"(($D267*'fnd base rates'!F$107)\n+($E267*'fnd base rates'!F$108)\n+($F267*'fnd base rates'!F$109)\n+($G267*'fnd base rates'!F$110)\n+($H267*'fnd base rates'!F$111)\n+($I267*'fnd base rates'!F$112)\n+($J267*'fnd base rates'!F$113)\n+($K267*'fnd base rates'!F$114)\n+($M267*'fnd base rates'!F$116)\n+($N267*'fnd base rates'!F$117)\n+($O267*'fnd base rates'!F$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,6)))\n*$R267","v":1082.9695362560001},{"$f":"(($D267*'fnd base rates'!G$107)\n+($E267*'fnd base rates'!G$108)\n+($F267*'fnd base rates'!G$109)\n+($G267*'fnd base rates'!G$110)\n+($H267*'fnd base rates'!G$111)\n+($I267*'fnd base rates'!G$112)\n+($J267*'fnd base rates'!G$113)\n+($K267*'fnd base rates'!G$114)\n+($M267*'fnd base rates'!G$116)\n+($N267*'fnd base rates'!G$117)\n+($O267*'fnd base rates'!G$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,7)))\n*$R267","v":183.27717081600002},{"$f":"(($D267*'fnd base rates'!H$107)\n+($E267*'fnd base rates'!H$108)\n+($F267*'fnd base rates'!H$109)\n+($G267*'fnd base rates'!H$110)\n+($H267*'fnd base rates'!H$111)\n+($I267*'fnd base rates'!H$112)\n+($J267*'fnd base rates'!H$113)\n+($K267*'fnd base rates'!H$114)\n+($M267*'fnd base rates'!H$116)\n+($N267*'fnd base rates'!H$117)\n+($O267*'fnd base rates'!H$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D267*'fnd base rates'!I$107)\n+($E267*'fnd base rates'!I$108)\n+($F267*'fnd base rates'!I$109)\n+($G267*'fnd base rates'!I$110)\n+($H267*'fnd base rates'!I$111)\n+($I267*'fnd base rates'!I$112)\n+($J267*'fnd base rates'!I$113)\n+($K267*'fnd base rates'!I$114)\n+($M267*'fnd base rates'!I$116)\n+($N267*'fnd base rates'!I$117)\n+($O267*'fnd base rates'!I$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,9)))\n*$R267","v":394.60672000000005},{"$f":"(($D267*'fnd base rates'!J$107)\n+($E267*'fnd base rates'!J$108)\n+($F267*'fnd base rates'!J$109)\n+($G267*'fnd base rates'!J$110)\n+($H267*'fnd base rates'!J$111)\n+($I267*'fnd base rates'!J$112)\n+($J267*'fnd base rates'!J$113)\n+($K267*'fnd base rates'!J$114)\n+($M267*'fnd base rates'!J$116)\n+($N267*'fnd base rates'!J$117)\n+($O267*'fnd base rates'!J$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,10)))\n*$R267","v":270.70528000000002},{"$f":"(($D267*'fnd base rates'!K$107)\n+($E267*'fnd base rates'!K$108)\n+($F267*'fnd base rates'!K$109)\n+($G267*'fnd base rates'!K$110)\n+($H267*'fnd base rates'!K$111)\n+($I267*'fnd base rates'!K$112)\n+($J267*'fnd base rates'!K$113)\n+($K267*'fnd base rates'!K$114)\n+($M267*'fnd base rates'!K$116)\n+($N267*'fnd base rates'!K$117)\n+($O267*'fnd base rates'!K$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,11)))\n*$R267","v":1286.18994944},{"$f":"(($D267*'fnd base rates'!L$107)\n+($E267*'fnd base rates'!L$108)\n+($F267*'fnd base rates'!L$109)\n+($G267*'fnd base rates'!L$110)\n+($H267*'fnd base rates'!L$111)\n+($I267*'fnd base rates'!L$112)\n+($J267*'fnd base rates'!L$113)\n+($K267*'fnd base rates'!L$114)\n+($M267*'fnd base rates'!L$116)\n+($N267*'fnd base rates'!L$117)\n+($O267*'fnd base rates'!L$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D267*'fnd base rates'!M$107)\n+($E267*'fnd base rates'!M$108)\n+($F267*'fnd base rates'!M$109)\n+($G267*'fnd base rates'!M$110)\n+($H267*'fnd base rates'!M$111)\n+($I267*'fnd base rates'!M$112)\n+($J267*'fnd base rates'!M$113)\n+($K267*'fnd base rates'!M$114)\n+($M267*'fnd base rates'!M$116)\n+($N267*'fnd base rates'!M$117)\n+($O267*'fnd base rates'!M$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U267:AE267)","v":10433.655904048001},null,{"$f":"B267","v":439035050},{"$f":"IF($B267<499999999,MID($B267,1,3),MID($B267,1,4))","v":"439"},{"$f":"IF($B267<499999999,MID($B267,4,3),MID($B267,5,3))","v":"035"},{"$f":"IF($B267<499999999,MID($B267,7,3),MID($B267,8,3))","v":"050"},{"$f":"IF(VLOOKUP(VALUE(IF(AH267<499999999,MID(AH267,4,3),MID(AH267,5,3))),distinfo,4)=R267,1,0)","v":1},1,{"$f":"AF267","v":10433.655904048001},{"$f":"IF(OR(AF267=0,AM267=0),0,ROUND(AN267/AM267,0))","v":10434},0,10434,null,null,null,null,null,10434,{"$f":"AY267-AW267","v":0},10434,null,null,{"$f":"BC267-BA267","v":0}]
[439,439035073,"CONSERVATORY LAB",{"$f":"'fnd enro'!D268","v":0},{"$f":"'fnd enro'!E268","v":0},{"$f":"'fnd enro'!F268","v":1},{"$f":"'fnd enro'!G268","v":3},{"$f":"'fnd enro'!H268","v":1},{"$f":"'fnd enro'!I268","v":0},{"$f":"'fnd enro'!J268","v":0},{"$f":"'fnd enro'!K268","v":0.193},{"$f":"'fnd enro'!L268","v":0},{"$f":"'fnd enro'!M268","v":0},{"$f":"'fnd enro'!N268","v":1},{"$f":"'fnd enro'!O268","v":0},{"$f":"'fnd enro'!P268","v":2},{"$f":"'fnd enro'!R268","v":5},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q268)","v":6},null,{"$f":"(($D268*'fnd base rates'!C$107)\n+($E268*'fnd base rates'!C$108)\n+($F268*'fnd base rates'!C$109)\n+($G268*'fnd base rates'!C$110)\n+($H268*'fnd base rates'!C$111)\n+($I268*'fnd base rates'!C$112)\n+($J268*'fnd base rates'!C$113)\n+($K268*'fnd base rates'!C$114)\n+($M268*'fnd base rates'!C$116)\n+($N268*'fnd base rates'!C$117)\n+($O268*'fnd base rates'!C$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,3)))\n*$R268","v":3176.1513222400004},{"$f":"(($D268*'fnd base rates'!D$107)\n+($E268*'fnd base rates'!D$108)\n+($F268*'fnd base rates'!D$109)\n+($G268*'fnd base rates'!D$110)\n+($H268*'fnd base rates'!D$111)\n+($I268*'fnd base rates'!D$112)\n+($J268*'fnd base rates'!D$113)\n+($K268*'fnd base rates'!D$114)\n+($M268*'fnd base rates'!D$116)\n+($N268*'fnd base rates'!D$117)\n+($O268*'fnd base rates'!D$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,4)))\n*$R268","v":5036.3193600000004},{"$f":"(($D268*'fnd base rates'!E$107)\n+($E268*'fnd base rates'!E$108)\n+($F268*'fnd base rates'!E$109)\n+($G268*'fnd base rates'!E$110)\n+($H268*'fnd base rates'!E$111)\n+($I268*'fnd base rates'!E$112)\n+($J268*'fnd base rates'!E$113)\n+($K268*'fnd base rates'!E$114)\n+($M268*'fnd base rates'!E$116)\n+($N268*'fnd base rates'!E$117)\n+($O268*'fnd base rates'!E$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,5)))\n*$R268","v":28624.923005440003},{"$f":"(($D268*'fnd base rates'!F$107)\n+($E268*'fnd base rates'!F$108)\n+($F268*'fnd base rates'!F$109)\n+($G268*'fnd base rates'!F$110)\n+($H268*'fnd base rates'!F$111)\n+($I268*'fnd base rates'!F$112)\n+($J268*'fnd base rates'!F$113)\n+($K268*'fnd base rates'!F$114)\n+($M268*'fnd base rates'!F$116)\n+($N268*'fnd base rates'!F$117)\n+($O268*'fnd base rates'!F$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,6)))\n*$R268","v":6715.1273612799996},{"$f":"(($D268*'fnd base rates'!G$107)\n+($E268*'fnd base rates'!G$108)\n+($F268*'fnd base rates'!G$109)\n+($G268*'fnd base rates'!G$110)\n+($H268*'fnd base rates'!G$111)\n+($I268*'fnd base rates'!G$112)\n+($J268*'fnd base rates'!G$113)\n+($K268*'fnd base rates'!G$114)\n+($M268*'fnd base rates'!G$116)\n+($N268*'fnd base rates'!G$117)\n+($O268*'fnd base rates'!G$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,7)))\n*$R268","v":1241.4802540799999},{"$f":"(($D268*'fnd base rates'!H$107)\n+($E268*'fnd base rates'!H$108)\n+($F268*'fnd base rates'!H$109)\n+($G268*'fnd base rates'!H$110)\n+($H268*'fnd base rates'!H$111)\n+($I268*'fnd base rates'!H$112)\n+($J268*'fnd base rates'!H$113)\n+($K268*'fnd base rates'!H$114)\n+($M268*'fnd base rates'!H$116)\n+($N268*'fnd base rates'!H$117)\n+($O268*'fnd base rates'!H$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,8)))","v":2795.4246700000003},{"$f":"(($D268*'fnd base rates'!I$107)\n+($E268*'fnd base rates'!I$108)\n+($F268*'fnd base rates'!I$109)\n+($G268*'fnd base rates'!I$110)\n+($H268*'fnd base rates'!I$111)\n+($I268*'fnd base rates'!I$112)\n+($J268*'fnd base rates'!I$113)\n+($K268*'fnd base rates'!I$114)\n+($M268*'fnd base rates'!I$116)\n+($N268*'fnd base rates'!I$117)\n+($O268*'fnd base rates'!I$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,9)))\n*$R268","v":2080.2016000000003},{"$f":"(($D268*'fnd base rates'!J$107)\n+($E268*'fnd base rates'!J$108)\n+($F268*'fnd base rates'!J$109)\n+($G268*'fnd base rates'!J$110)\n+($H268*'fnd base rates'!J$111)\n+($I268*'fnd base rates'!J$112)\n+($J268*'fnd base rates'!J$113)\n+($K268*'fnd base rates'!J$114)\n+($M268*'fnd base rates'!J$116)\n+($N268*'fnd base rates'!J$117)\n+($O268*'fnd base rates'!J$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,10)))\n*$R268","v":2285.6921600000001},{"$f":"(($D268*'fnd base rates'!K$107)\n+($E268*'fnd base rates'!K$108)\n+($F268*'fnd base rates'!K$109)\n+($G268*'fnd base rates'!K$110)\n+($H268*'fnd base rates'!K$111)\n+($I268*'fnd base rates'!K$112)\n+($J268*'fnd base rates'!K$113)\n+($K268*'fnd base rates'!K$114)\n+($M268*'fnd base rates'!K$116)\n+($N268*'fnd base rates'!K$117)\n+($O268*'fnd base rates'!K$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,11)))\n*$R268","v":6422.7679871999999},{"$f":"(($D268*'fnd base rates'!L$107)\n+($E268*'fnd base rates'!L$108)\n+($F268*'fnd base rates'!L$109)\n+($G268*'fnd base rates'!L$110)\n+($H268*'fnd base rates'!L$111)\n+($I268*'fnd base rates'!L$112)\n+($J268*'fnd base rates'!L$113)\n+($K268*'fnd base rates'!L$114)\n+($M268*'fnd base rates'!L$116)\n+($N268*'fnd base rates'!L$117)\n+($O268*'fnd base rates'!L$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,12)))","v":8564.5434000000005},{"$f":"(($D268*'fnd base rates'!M$107)\n+($E268*'fnd base rates'!M$108)\n+($F268*'fnd base rates'!M$109)\n+($G268*'fnd base rates'!M$110)\n+($H268*'fnd base rates'!M$111)\n+($I268*'fnd base rates'!M$112)\n+($J268*'fnd base rates'!M$113)\n+($K268*'fnd base rates'!M$114)\n+($M268*'fnd base rates'!M$116)\n+($N268*'fnd base rates'!M$117)\n+($O268*'fnd base rates'!M$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,13)))","v":0},66942.631120239996,null,439035073,"439","035","073",1,5,66942.631120239996,13389,0,13389,null,null,null,null,null,13389,0,13389,null,null,{"$f":"BC268-BA268","v":0}]
[439,439035088,"CONSERVATORY LAB",{"$f":"'fnd enro'!D269","v":0},{"$f":"'fnd enro'!E269","v":0},{"$f":"'fnd enro'!F269","v":0},{"$f":"'fnd enro'!G269","v":1},{"$f":"'fnd enro'!H269","v":0},{"$f":"'fnd enro'!I269","v":0},{"$f":"'fnd enro'!J269","v":0},{"$f":"'fnd enro'!K269","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L269","v":0},{"$f":"'fnd enro'!M269","v":0},{"$f":"'fnd enro'!N269","v":0},{"$f":"'fnd enro'!O269","v":0},{"$f":"'fnd enro'!P269","v":1},{"$f":"'fnd enro'!R269","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q269)","v":4},null,{"$f":"(($D269*'fnd base rates'!C$107)\n+($E269*'fnd base rates'!C$108)\n+($F269*'fnd base rates'!C$109)\n+($G269*'fnd base rates'!C$110)\n+($H269*'fnd base rates'!C$111)\n+($I269*'fnd base rates'!C$112)\n+($J269*'fnd base rates'!C$113)\n+($K269*'fnd base rates'!C$114)\n+($M269*'fnd base rates'!C$116)\n+($N269*'fnd base rates'!C$117)\n+($O269*'fnd base rates'!C$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,3)))\n*$R269","v":647.19826444800003},{"$f":"(($D269*'fnd base rates'!D$107)\n+($E269*'fnd base rates'!D$108)\n+($F269*'fnd base rates'!D$109)\n+($G269*'fnd base rates'!D$110)\n+($H269*'fnd base rates'!D$111)\n+($I269*'fnd base rates'!D$112)\n+($J269*'fnd base rates'!D$113)\n+($K269*'fnd base rates'!D$114)\n+($M269*'fnd base rates'!D$116)\n+($N269*'fnd base rates'!D$117)\n+($O269*'fnd base rates'!D$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,4)))\n*$R269","v":1133.3913600000001},{"$f":"(($D269*'fnd base rates'!E$107)\n+($E269*'fnd base rates'!E$108)\n+($F269*'fnd base rates'!E$109)\n+($G269*'fnd base rates'!E$110)\n+($H269*'fnd base rates'!E$111)\n+($I269*'fnd base rates'!E$112)\n+($J269*'fnd base rates'!E$113)\n+($K269*'fnd base rates'!E$114)\n+($M269*'fnd base rates'!E$116)\n+($N269*'fnd base rates'!E$117)\n+($O269*'fnd base rates'!E$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,5)))\n*$R269","v":7160.1392890880006},{"$f":"(($D269*'fnd base rates'!F$107)\n+($E269*'fnd base rates'!F$108)\n+($F269*'fnd base rates'!F$109)\n+($G269*'fnd base rates'!F$110)\n+($H269*'fnd base rates'!F$111)\n+($I269*'fnd base rates'!F$112)\n+($J269*'fnd base rates'!F$113)\n+($K269*'fnd base rates'!F$114)\n+($M269*'fnd base rates'!F$116)\n+($N269*'fnd base rates'!F$117)\n+($O269*'fnd base rates'!F$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,6)))\n*$R269","v":1357.2216962560001},{"$f":"(($D269*'fnd base rates'!G$107)\n+($E269*'fnd base rates'!G$108)\n+($F269*'fnd base rates'!G$109)\n+($G269*'fnd base rates'!G$110)\n+($H269*'fnd base rates'!G$111)\n+($I269*'fnd base rates'!G$112)\n+($J269*'fnd base rates'!G$113)\n+($K269*'fnd base rates'!G$114)\n+($M269*'fnd base rates'!G$116)\n+($N269*'fnd base rates'!G$117)\n+($O269*'fnd base rates'!G$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,7)))\n*$R269","v":313.14085081600001},{"$f":"(($D269*'fnd base rates'!H$107)\n+($E269*'fnd base rates'!H$108)\n+($F269*'fnd base rates'!H$109)\n+($G269*'fnd base rates'!H$110)\n+($H269*'fnd base rates'!H$111)\n+($I269*'fnd base rates'!H$112)\n+($J269*'fnd base rates'!H$113)\n+($K269*'fnd base rates'!H$114)\n+($M269*'fnd base rates'!H$116)\n+($N269*'fnd base rates'!H$117)\n+($O269*'fnd base rates'!H$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,8)))","v":543.51893400000006},{"$f":"(($D269*'fnd base rates'!I$107)\n+($E269*'fnd base rates'!I$108)\n+($F269*'fnd base rates'!I$109)\n+($G269*'fnd base rates'!I$110)\n+($H269*'fnd base rates'!I$111)\n+($I269*'fnd base rates'!I$112)\n+($J269*'fnd base rates'!I$113)\n+($K269*'fnd base rates'!I$114)\n+($M269*'fnd base rates'!I$116)\n+($N269*'fnd base rates'!I$117)\n+($O269*'fnd base rates'!I$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,9)))\n*$R269","v":452.29248000000007},{"$f":"(($D269*'fnd base rates'!J$107)\n+($E269*'fnd base rates'!J$108)\n+($F269*'fnd base rates'!J$109)\n+($G269*'fnd base rates'!J$110)\n+($H269*'fnd base rates'!J$111)\n+($I269*'fnd base rates'!J$112)\n+($J269*'fnd base rates'!J$113)\n+($K269*'fnd base rates'!J$114)\n+($M269*'fnd base rates'!J$116)\n+($N269*'fnd base rates'!J$117)\n+($O269*'fnd base rates'!J$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,10)))\n*$R269","v":783.96928000000003},{"$f":"(($D269*'fnd base rates'!K$107)\n+($E269*'fnd base rates'!K$108)\n+($F269*'fnd base rates'!K$109)\n+($G269*'fnd base rates'!K$110)\n+($H269*'fnd base rates'!K$111)\n+($I269*'fnd base rates'!K$112)\n+($J269*'fnd base rates'!K$113)\n+($K269*'fnd base rates'!K$114)\n+($M269*'fnd base rates'!K$116)\n+($N269*'fnd base rates'!K$117)\n+($O269*'fnd base rates'!K$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,11)))\n*$R269","v":1197.0283494400001},{"$f":"(($D269*'fnd base rates'!L$107)\n+($E269*'fnd base rates'!L$108)\n+($F269*'fnd base rates'!L$109)\n+($G269*'fnd base rates'!L$110)\n+($H269*'fnd base rates'!L$111)\n+($I269*'fnd base rates'!L$112)\n+($J269*'fnd base rates'!L$113)\n+($K269*'fnd base rates'!L$114)\n+($M269*'fnd base rates'!L$116)\n+($N269*'fnd base rates'!L$117)\n+($O269*'fnd base rates'!L$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,12)))","v":1882.99668},{"$f":"(($D269*'fnd base rates'!M$107)\n+($E269*'fnd base rates'!M$108)\n+($F269*'fnd base rates'!M$109)\n+($G269*'fnd base rates'!M$110)\n+($H269*'fnd base rates'!M$111)\n+($I269*'fnd base rates'!M$112)\n+($J269*'fnd base rates'!M$113)\n+($K269*'fnd base rates'!M$114)\n+($M269*'fnd base rates'!M$116)\n+($N269*'fnd base rates'!M$117)\n+($O269*'fnd base rates'!M$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,13)))","v":0},15470.897184048001,null,439035088,"439","035","088",1,1,15470.897184048001,15471,0,15471,null,null,null,null,null,15471,0,15471,null,null,{"$f":"BC269-BA269","v":0}]
[439,439035244,"CONSERVATORY LAB",{"$f":"'fnd enro'!D270","v":0},{"$f":"'fnd enro'!E270","v":0},{"$f":"'fnd enro'!F270","v":0},{"$f":"'fnd enro'!G270","v":3},{"$f":"'fnd enro'!H270","v":0},{"$f":"'fnd enro'!I270","v":0},{"$f":"'fnd enro'!J270","v":0},{"$f":"'fnd enro'!K270","v":0.1158},{"$f":"'fnd enro'!L270","v":0},{"$f":"'fnd enro'!M270","v":1},{"$f":"'fnd enro'!N270","v":0},{"$f":"'fnd enro'!O270","v":0},{"$f":"'fnd enro'!P270","v":1},{"$f":"'fnd enro'!R270","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q270)","v":10},null,{"$f":"(($D270*'fnd base rates'!C$107)\n+($E270*'fnd base rates'!C$108)\n+($F270*'fnd base rates'!C$109)\n+($G270*'fnd base rates'!C$110)\n+($H270*'fnd base rates'!C$111)\n+($I270*'fnd base rates'!C$112)\n+($J270*'fnd base rates'!C$113)\n+($K270*'fnd base rates'!C$114)\n+($M270*'fnd base rates'!C$116)\n+($N270*'fnd base rates'!C$117)\n+($O270*'fnd base rates'!C$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,3)))\n*$R270","v":1947.3611933440002},{"$f":"(($D270*'fnd base rates'!D$107)\n+($E270*'fnd base rates'!D$108)\n+($F270*'fnd base rates'!D$109)\n+($G270*'fnd base rates'!D$110)\n+($H270*'fnd base rates'!D$111)\n+($I270*'fnd base rates'!D$112)\n+($J270*'fnd base rates'!D$113)\n+($K270*'fnd base rates'!D$114)\n+($M270*'fnd base rates'!D$116)\n+($N270*'fnd base rates'!D$117)\n+($O270*'fnd base rates'!D$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,4)))\n*$R270","v":3098.6892800000005},{"$f":"(($D270*'fnd base rates'!E$107)\n+($E270*'fnd base rates'!E$108)\n+($F270*'fnd base rates'!E$109)\n+($G270*'fnd base rates'!E$110)\n+($H270*'fnd base rates'!E$111)\n+($I270*'fnd base rates'!E$112)\n+($J270*'fnd base rates'!E$113)\n+($K270*'fnd base rates'!E$114)\n+($M270*'fnd base rates'!E$116)\n+($N270*'fnd base rates'!E$117)\n+($O270*'fnd base rates'!E$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,5)))\n*$R270","v":18005.117387263999},{"$f":"(($D270*'fnd base rates'!F$107)\n+($E270*'fnd base rates'!F$108)\n+($F270*'fnd base rates'!F$109)\n+($G270*'fnd base rates'!F$110)\n+($H270*'fnd base rates'!F$111)\n+($I270*'fnd base rates'!F$112)\n+($J270*'fnd base rates'!F$113)\n+($K270*'fnd base rates'!F$114)\n+($M270*'fnd base rates'!F$116)\n+($N270*'fnd base rates'!F$117)\n+($O270*'fnd base rates'!F$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,6)))\n*$R270","v":4264.2628487680004},{"$f":"(($D270*'fnd base rates'!G$107)\n+($E270*'fnd base rates'!G$108)\n+($F270*'fnd base rates'!G$109)\n+($G270*'fnd base rates'!G$110)\n+($H270*'fnd base rates'!G$111)\n+($I270*'fnd base rates'!G$112)\n+($J270*'fnd base rates'!G$113)\n+($K270*'fnd base rates'!G$114)\n+($M270*'fnd base rates'!G$116)\n+($N270*'fnd base rates'!G$117)\n+($O270*'fnd base rates'!G$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,7)))\n*$R270","v":760.42479244800006},{"$f":"(($D270*'fnd base rates'!H$107)\n+($E270*'fnd base rates'!H$108)\n+($F270*'fnd base rates'!H$109)\n+($G270*'fnd base rates'!H$110)\n+($H270*'fnd base rates'!H$111)\n+($I270*'fnd base rates'!H$112)\n+($J270*'fnd base rates'!H$113)\n+($K270*'fnd base rates'!H$114)\n+($M270*'fnd base rates'!H$116)\n+($N270*'fnd base rates'!H$117)\n+($O270*'fnd base rates'!H$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,8)))","v":1724.0268020000001},{"$f":"(($D270*'fnd base rates'!I$107)\n+($E270*'fnd base rates'!I$108)\n+($F270*'fnd base rates'!I$109)\n+($G270*'fnd base rates'!I$110)\n+($H270*'fnd base rates'!I$111)\n+($I270*'fnd base rates'!I$112)\n+($J270*'fnd base rates'!I$113)\n+($K270*'fnd base rates'!I$114)\n+($M270*'fnd base rates'!I$116)\n+($N270*'fnd base rates'!I$117)\n+($O270*'fnd base rates'!I$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,9)))\n*$R270","v":1244.0844800000002},{"$f":"(($D270*'fnd base rates'!J$107)\n+($E270*'fnd base rates'!J$108)\n+($F270*'fnd base rates'!J$109)\n+($G270*'fnd base rates'!J$110)\n+($H270*'fnd base rates'!J$111)\n+($I270*'fnd base rates'!J$112)\n+($J270*'fnd base rates'!J$113)\n+($K270*'fnd base rates'!J$114)\n+($M270*'fnd base rates'!J$116)\n+($N270*'fnd base rates'!J$117)\n+($O270*'fnd base rates'!J$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,10)))\n*$R270","v":1364.5152000000003},{"$f":"(($D270*'fnd base rates'!K$107)\n+($E270*'fnd base rates'!K$108)\n+($F270*'fnd base rates'!K$109)\n+($G270*'fnd base rates'!K$110)\n+($H270*'fnd base rates'!K$111)\n+($I270*'fnd base rates'!K$112)\n+($J270*'fnd base rates'!K$113)\n+($K270*'fnd base rates'!K$114)\n+($M270*'fnd base rates'!K$116)\n+($N270*'fnd base rates'!K$117)\n+($O270*'fnd base rates'!K$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,11)))\n*$R270","v":3921.2386483199998},{"$f":"(($D270*'fnd base rates'!L$107)\n+($E270*'fnd base rates'!L$108)\n+($F270*'fnd base rates'!L$109)\n+($G270*'fnd base rates'!L$110)\n+($H270*'fnd base rates'!L$111)\n+($I270*'fnd base rates'!L$112)\n+($J270*'fnd base rates'!L$113)\n+($K270*'fnd base rates'!L$114)\n+($M270*'fnd base rates'!L$116)\n+($N270*'fnd base rates'!L$117)\n+($O270*'fnd base rates'!L$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,12)))","v":5210.0400399999999},{"$f":"(($D270*'fnd base rates'!M$107)\n+($E270*'fnd base rates'!M$108)\n+($F270*'fnd base rates'!M$109)\n+($G270*'fnd base rates'!M$110)\n+($H270*'fnd base rates'!M$111)\n+($I270*'fnd base rates'!M$112)\n+($J270*'fnd base rates'!M$113)\n+($K270*'fnd base rates'!M$114)\n+($M270*'fnd base rates'!M$116)\n+($N270*'fnd base rates'!M$117)\n+($O270*'fnd base rates'!M$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,13)))","v":0},41539.76067214401,null,439035244,"439","035","244",1,3,41539.76067214401,13847,0,13847,null,null,null,null,null,13847,0,13847,null,null,{"$f":"BC270-BA270","v":0}]
[439,439035284,"CONSERVATORY LAB",{"$f":"'fnd enro'!D271","v":0},{"$f":"'fnd enro'!E271","v":0},{"$f":"'fnd enro'!F271","v":0},{"$f":"'fnd enro'!G271","v":1},{"$f":"'fnd enro'!H271","v":1},{"$f":"'fnd enro'!I271","v":0},{"$f":"'fnd enro'!J271","v":0},{"$f":"'fnd enro'!K271","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L271","v":0},{"$f":"'fnd enro'!M271","v":0},{"$f":"'fnd enro'!N271","v":0},{"$f":"'fnd enro'!O271","v":0},{"$f":"'fnd enro'!P271","v":2},{"$f":"'fnd enro'!R271","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q271)","v":5},null,{"$f":"(($D271*'fnd base rates'!C$107)\n+($E271*'fnd base rates'!C$108)\n+($F271*'fnd base rates'!C$109)\n+($G271*'fnd base rates'!C$110)\n+($H271*'fnd base rates'!C$111)\n+($I271*'fnd base rates'!C$112)\n+($J271*'fnd base rates'!C$113)\n+($K271*'fnd base rates'!C$114)\n+($M271*'fnd base rates'!C$116)\n+($N271*'fnd base rates'!C$117)\n+($O271*'fnd base rates'!C$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,3)))\n*$R271","v":1297.6170088960002},{"$f":"(($D271*'fnd base rates'!D$107)\n+($E271*'fnd base rates'!D$108)\n+($F271*'fnd base rates'!D$109)\n+($G271*'fnd base rates'!D$110)\n+($H271*'fnd base rates'!D$111)\n+($I271*'fnd base rates'!D$112)\n+($J271*'fnd base rates'!D$113)\n+($K271*'fnd base rates'!D$114)\n+($M271*'fnd base rates'!D$116)\n+($N271*'fnd base rates'!D$117)\n+($O271*'fnd base rates'!D$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,4)))\n*$R271","v":2282.0582400000003},{"$f":"(($D271*'fnd base rates'!E$107)\n+($E271*'fnd base rates'!E$108)\n+($F271*'fnd base rates'!E$109)\n+($G271*'fnd base rates'!E$110)\n+($H271*'fnd base rates'!E$111)\n+($I271*'fnd base rates'!E$112)\n+($J271*'fnd base rates'!E$113)\n+($K271*'fnd base rates'!E$114)\n+($M271*'fnd base rates'!E$116)\n+($N271*'fnd base rates'!E$117)\n+($O271*'fnd base rates'!E$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,5)))\n*$R271","v":14011.406258176003},{"$f":"(($D271*'fnd base rates'!F$107)\n+($E271*'fnd base rates'!F$108)\n+($F271*'fnd base rates'!F$109)\n+($G271*'fnd base rates'!F$110)\n+($H271*'fnd base rates'!F$111)\n+($I271*'fnd base rates'!F$112)\n+($J271*'fnd base rates'!F$113)\n+($K271*'fnd base rates'!F$114)\n+($M271*'fnd base rates'!F$116)\n+($N271*'fnd base rates'!F$117)\n+($O271*'fnd base rates'!F$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,6)))\n*$R271","v":2440.1912325120002},{"$f":"(($D271*'fnd base rates'!G$107)\n+($E271*'fnd base rates'!G$108)\n+($F271*'fnd base rates'!G$109)\n+($G271*'fnd base rates'!G$110)\n+($H271*'fnd base rates'!G$111)\n+($I271*'fnd base rates'!G$112)\n+($J271*'fnd base rates'!G$113)\n+($K271*'fnd base rates'!G$114)\n+($M271*'fnd base rates'!G$116)\n+($N271*'fnd base rates'!G$117)\n+($O271*'fnd base rates'!G$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,7)))\n*$R271","v":646.21386163200009},{"$f":"(($D271*'fnd base rates'!H$107)\n+($E271*'fnd base rates'!H$108)\n+($F271*'fnd base rates'!H$109)\n+($G271*'fnd base rates'!H$110)\n+($H271*'fnd base rates'!H$111)\n+($I271*'fnd base rates'!H$112)\n+($J271*'fnd base rates'!H$113)\n+($K271*'fnd base rates'!H$114)\n+($M271*'fnd base rates'!H$116)\n+($N271*'fnd base rates'!H$117)\n+($O271*'fnd base rates'!H$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,8)))","v":1088.0578680000001},{"$f":"(($D271*'fnd base rates'!I$107)\n+($E271*'fnd base rates'!I$108)\n+($F271*'fnd base rates'!I$109)\n+($G271*'fnd base rates'!I$110)\n+($H271*'fnd base rates'!I$111)\n+($I271*'fnd base rates'!I$112)\n+($J271*'fnd base rates'!I$113)\n+($K271*'fnd base rates'!I$114)\n+($M271*'fnd base rates'!I$116)\n+($N271*'fnd base rates'!I$117)\n+($O271*'fnd base rates'!I$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,9)))\n*$R271","v":971.91039999999998},{"$f":"(($D271*'fnd base rates'!J$107)\n+($E271*'fnd base rates'!J$108)\n+($F271*'fnd base rates'!J$109)\n+($G271*'fnd base rates'!J$110)\n+($H271*'fnd base rates'!J$111)\n+($I271*'fnd base rates'!J$112)\n+($J271*'fnd base rates'!J$113)\n+($K271*'fnd base rates'!J$114)\n+($M271*'fnd base rates'!J$116)\n+($N271*'fnd base rates'!J$117)\n+($O271*'fnd base rates'!J$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,10)))\n*$R271","v":1704.2975999999999},{"$f":"(($D271*'fnd base rates'!K$107)\n+($E271*'fnd base rates'!K$108)\n+($F271*'fnd base rates'!K$109)\n+($G271*'fnd base rates'!K$110)\n+($H271*'fnd base rates'!K$111)\n+($I271*'fnd base rates'!K$112)\n+($J271*'fnd base rates'!K$113)\n+($K271*'fnd base rates'!K$114)\n+($M271*'fnd base rates'!K$116)\n+($N271*'fnd base rates'!K$117)\n+($O271*'fnd base rates'!K$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,11)))\n*$R271","v":2483.21829888},{"$f":"(($D271*'fnd base rates'!L$107)\n+($E271*'fnd base rates'!L$108)\n+($F271*'fnd base rates'!L$109)\n+($G271*'fnd base rates'!L$110)\n+($H271*'fnd base rates'!L$111)\n+($I271*'fnd base rates'!L$112)\n+($J271*'fnd base rates'!L$113)\n+($K271*'fnd base rates'!L$114)\n+($M271*'fnd base rates'!L$116)\n+($N271*'fnd base rates'!L$117)\n+($O271*'fnd base rates'!L$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,12)))","v":3854.4933599999999},{"$f":"(($D271*'fnd base rates'!M$107)\n+($E271*'fnd base rates'!M$108)\n+($F271*'fnd base rates'!M$109)\n+($G271*'fnd base rates'!M$110)\n+($H271*'fnd base rates'!M$111)\n+($I271*'fnd base rates'!M$112)\n+($J271*'fnd base rates'!M$113)\n+($K271*'fnd base rates'!M$114)\n+($M271*'fnd base rates'!M$116)\n+($N271*'fnd base rates'!M$117)\n+($O271*'fnd base rates'!M$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,13)))","v":0},30779.464128096002,null,439035284,"439","035","284",1,2,30779.464128096002,15390,0,15390,null,null,null,null,null,15390,0,15390,null,null,{"$f":"BC271-BA271","v":0}]
[439,439035285,"CONSERVATORY LAB",{"$f":"'fnd enro'!D272","v":0},{"$f":"'fnd enro'!E272","v":0},{"$f":"'fnd enro'!F272","v":1},{"$f":"'fnd enro'!G272","v":1},{"$f":"'fnd enro'!H272","v":0},{"$f":"'fnd enro'!I272","v":0},{"$f":"'fnd enro'!J272","v":0},{"$f":"'fnd enro'!K272","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L272","v":0},{"$f":"'fnd enro'!M272","v":0},{"$f":"'fnd enro'!N272","v":0},{"$f":"'fnd enro'!O272","v":0},{"$f":"'fnd enro'!P272","v":1},{"$f":"'fnd enro'!R272","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q272)","v":8},null,{"$f":"(($D272*'fnd base rates'!C$107)\n+($E272*'fnd base rates'!C$108)\n+($F272*'fnd base rates'!C$109)\n+($G272*'fnd base rates'!C$110)\n+($H272*'fnd base rates'!C$111)\n+($I272*'fnd base rates'!C$112)\n+($J272*'fnd base rates'!C$113)\n+($K272*'fnd base rates'!C$114)\n+($M272*'fnd base rates'!C$116)\n+($N272*'fnd base rates'!C$117)\n+($O272*'fnd base rates'!C$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,3)))\n*$R272","v":1245.8934888960002},{"$f":"(($D272*'fnd base rates'!D$107)\n+($E272*'fnd base rates'!D$108)\n+($F272*'fnd base rates'!D$109)\n+($G272*'fnd base rates'!D$110)\n+($H272*'fnd base rates'!D$111)\n+($I272*'fnd base rates'!D$112)\n+($J272*'fnd base rates'!D$113)\n+($K272*'fnd base rates'!D$114)\n+($M272*'fnd base rates'!D$116)\n+($N272*'fnd base rates'!D$117)\n+($O272*'fnd base rates'!D$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,4)))\n*$R272","v":2036.9971200000002},{"$f":"(($D272*'fnd base rates'!E$107)\n+($E272*'fnd base rates'!E$108)\n+($F272*'fnd base rates'!E$109)\n+($G272*'fnd base rates'!E$110)\n+($H272*'fnd base rates'!E$111)\n+($I272*'fnd base rates'!E$112)\n+($J272*'fnd base rates'!E$113)\n+($K272*'fnd base rates'!E$114)\n+($M272*'fnd base rates'!E$116)\n+($N272*'fnd base rates'!E$117)\n+($O272*'fnd base rates'!E$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,5)))\n*$R272","v":12077.094578176002},{"$f":"(($D272*'fnd base rates'!F$107)\n+($E272*'fnd base rates'!F$108)\n+($F272*'fnd base rates'!F$109)\n+($G272*'fnd base rates'!F$110)\n+($H272*'fnd base rates'!F$111)\n+($I272*'fnd base rates'!F$112)\n+($J272*'fnd base rates'!F$113)\n+($K272*'fnd base rates'!F$114)\n+($M272*'fnd base rates'!F$116)\n+($N272*'fnd base rates'!F$117)\n+($O272*'fnd base rates'!F$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,6)))\n*$R272","v":2714.4433925120002},{"$f":"(($D272*'fnd base rates'!G$107)\n+($E272*'fnd base rates'!G$108)\n+($F272*'fnd base rates'!G$109)\n+($G272*'fnd base rates'!G$110)\n+($H272*'fnd base rates'!G$111)\n+($I272*'fnd base rates'!G$112)\n+($J272*'fnd base rates'!G$113)\n+($K272*'fnd base rates'!G$114)\n+($M272*'fnd base rates'!G$116)\n+($N272*'fnd base rates'!G$117)\n+($O272*'fnd base rates'!G$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,7)))\n*$R272","v":517.42730163199997},{"$f":"(($D272*'fnd base rates'!H$107)\n+($E272*'fnd base rates'!H$108)\n+($F272*'fnd base rates'!H$109)\n+($G272*'fnd base rates'!H$110)\n+($H272*'fnd base rates'!H$111)\n+($I272*'fnd base rates'!H$112)\n+($J272*'fnd base rates'!H$113)\n+($K272*'fnd base rates'!H$114)\n+($M272*'fnd base rates'!H$116)\n+($N272*'fnd base rates'!H$117)\n+($O272*'fnd base rates'!H$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,8)))","v":1071.717868},{"$f":"(($D272*'fnd base rates'!I$107)\n+($E272*'fnd base rates'!I$108)\n+($F272*'fnd base rates'!I$109)\n+($G272*'fnd base rates'!I$110)\n+($H272*'fnd base rates'!I$111)\n+($I272*'fnd base rates'!I$112)\n+($J272*'fnd base rates'!I$113)\n+($K272*'fnd base rates'!I$114)\n+($M272*'fnd base rates'!I$116)\n+($N272*'fnd base rates'!I$117)\n+($O272*'fnd base rates'!I$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,9)))\n*$R272","v":813.73696000000018},{"$f":"(($D272*'fnd base rates'!J$107)\n+($E272*'fnd base rates'!J$108)\n+($F272*'fnd base rates'!J$109)\n+($G272*'fnd base rates'!J$110)\n+($H272*'fnd base rates'!J$111)\n+($I272*'fnd base rates'!J$112)\n+($J272*'fnd base rates'!J$113)\n+($K272*'fnd base rates'!J$114)\n+($M272*'fnd base rates'!J$116)\n+($N272*'fnd base rates'!J$117)\n+($O272*'fnd base rates'!J$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,10)))\n*$R272","v":1040.6937600000001},{"$f":"(($D272*'fnd base rates'!K$107)\n+($E272*'fnd base rates'!K$108)\n+($F272*'fnd base rates'!K$109)\n+($G272*'fnd base rates'!K$110)\n+($H272*'fnd base rates'!K$111)\n+($I272*'fnd base rates'!K$112)\n+($J272*'fnd base rates'!K$113)\n+($K272*'fnd base rates'!K$114)\n+($M272*'fnd base rates'!K$116)\n+($N272*'fnd base rates'!K$117)\n+($O272*'fnd base rates'!K$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,11)))\n*$R272","v":2394.0566988800001},{"$f":"(($D272*'fnd base rates'!L$107)\n+($E272*'fnd base rates'!L$108)\n+($F272*'fnd base rates'!L$109)\n+($G272*'fnd base rates'!L$110)\n+($H272*'fnd base rates'!L$111)\n+($I272*'fnd base rates'!L$112)\n+($J272*'fnd base rates'!L$113)\n+($K272*'fnd base rates'!L$114)\n+($M272*'fnd base rates'!L$116)\n+($N272*'fnd base rates'!L$117)\n+($O272*'fnd base rates'!L$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,12)))","v":3432.4433600000002},{"$f":"(($D272*'fnd base rates'!M$107)\n+($E272*'fnd base rates'!M$108)\n+($F272*'fnd base rates'!M$109)\n+($G272*'fnd base rates'!M$110)\n+($H272*'fnd base rates'!M$111)\n+($I272*'fnd base rates'!M$112)\n+($J272*'fnd base rates'!M$113)\n+($K272*'fnd base rates'!M$114)\n+($M272*'fnd base rates'!M$116)\n+($N272*'fnd base rates'!M$117)\n+($O272*'fnd base rates'!M$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,13)))","v":0},27344.504528096,null,439035285,"439","035","285",1,2,27344.504528096,13672,0,13672,null,null,null,null,null,13672,0,13672,null,null,{"$f":"BC272-BA272","v":0}]
[439,439035347,"CONSERVATORY LAB",{"$f":"'fnd enro'!D273","v":0},{"$f":"'fnd enro'!E273","v":0},{"$f":"'fnd enro'!F273","v":0},{"$f":"'fnd enro'!G273","v":2},{"$f":"'fnd enro'!H273","v":0},{"$f":"'fnd enro'!I273","v":0},{"$f":"'fnd enro'!J273","v":0},{"$f":"'fnd enro'!K273","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L273","v":0},{"$f":"'fnd enro'!M273","v":1},{"$f":"'fnd enro'!N273","v":0},{"$f":"'fnd enro'!O273","v":0},{"$f":"'fnd enro'!P273","v":2},{"$f":"'fnd enro'!R273","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q273)","v":8},null,{"$f":"(($D273*'fnd base rates'!C$107)\n+($E273*'fnd base rates'!C$108)\n+($F273*'fnd base rates'!C$109)\n+($G273*'fnd base rates'!C$110)\n+($H273*'fnd base rates'!C$111)\n+($I273*'fnd base rates'!C$112)\n+($J273*'fnd base rates'!C$113)\n+($K273*'fnd base rates'!C$114)\n+($M273*'fnd base rates'!C$116)\n+($N273*'fnd base rates'!C$117)\n+($O273*'fnd base rates'!C$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,3)))\n*$R273","v":1434.5091688960003},{"$f":"(($D273*'fnd base rates'!D$107)\n+($E273*'fnd base rates'!D$108)\n+($F273*'fnd base rates'!D$109)\n+($G273*'fnd base rates'!D$110)\n+($H273*'fnd base rates'!D$111)\n+($I273*'fnd base rates'!D$112)\n+($J273*'fnd base rates'!D$113)\n+($K273*'fnd base rates'!D$114)\n+($M273*'fnd base rates'!D$116)\n+($N273*'fnd base rates'!D$117)\n+($O273*'fnd base rates'!D$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,4)))\n*$R273","v":2601.7779200000004},{"$f":"(($D273*'fnd base rates'!E$107)\n+($E273*'fnd base rates'!E$108)\n+($F273*'fnd base rates'!E$109)\n+($G273*'fnd base rates'!E$110)\n+($H273*'fnd base rates'!E$111)\n+($I273*'fnd base rates'!E$112)\n+($J273*'fnd base rates'!E$113)\n+($K273*'fnd base rates'!E$114)\n+($M273*'fnd base rates'!E$116)\n+($N273*'fnd base rates'!E$117)\n+($O273*'fnd base rates'!E$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,5)))\n*$R273","v":17058.393778176003},{"$f":"(($D273*'fnd base rates'!F$107)\n+($E273*'fnd base rates'!F$108)\n+($F273*'fnd base rates'!F$109)\n+($G273*'fnd base rates'!F$110)\n+($H273*'fnd base rates'!F$111)\n+($I273*'fnd base rates'!F$112)\n+($J273*'fnd base rates'!F$113)\n+($K273*'fnd base rates'!F$114)\n+($M273*'fnd base rates'!F$116)\n+($N273*'fnd base rates'!F$117)\n+($O273*'fnd base rates'!F$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,6)))\n*$R273","v":2907.0411525120003},{"$f":"(($D273*'fnd base rates'!G$107)\n+($E273*'fnd base rates'!G$108)\n+($F273*'fnd base rates'!G$109)\n+($G273*'fnd base rates'!G$110)\n+($H273*'fnd base rates'!G$111)\n+($I273*'fnd base rates'!G$112)\n+($J273*'fnd base rates'!G$113)\n+($K273*'fnd base rates'!G$114)\n+($M273*'fnd base rates'!G$116)\n+($N273*'fnd base rates'!G$117)\n+($O273*'fnd base rates'!G$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,7)))\n*$R273","v":748.73610163199999},{"$f":"(($D273*'fnd base rates'!H$107)\n+($E273*'fnd base rates'!H$108)\n+($F273*'fnd base rates'!H$109)\n+($G273*'fnd base rates'!H$110)\n+($H273*'fnd base rates'!H$111)\n+($I273*'fnd base rates'!H$112)\n+($J273*'fnd base rates'!H$113)\n+($K273*'fnd base rates'!H$114)\n+($M273*'fnd base rates'!H$116)\n+($N273*'fnd base rates'!H$117)\n+($O273*'fnd base rates'!H$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,8)))","v":1222.9878680000002},{"$f":"(($D273*'fnd base rates'!I$107)\n+($E273*'fnd base rates'!I$108)\n+($F273*'fnd base rates'!I$109)\n+($G273*'fnd base rates'!I$110)\n+($H273*'fnd base rates'!I$111)\n+($I273*'fnd base rates'!I$112)\n+($J273*'fnd base rates'!I$113)\n+($K273*'fnd base rates'!I$114)\n+($M273*'fnd base rates'!I$116)\n+($N273*'fnd base rates'!I$117)\n+($O273*'fnd base rates'!I$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,9)))\n*$R273","v":1043.3920000000001},{"$f":"(($D273*'fnd base rates'!J$107)\n+($E273*'fnd base rates'!J$108)\n+($F273*'fnd base rates'!J$109)\n+($G273*'fnd base rates'!J$110)\n+($H273*'fnd base rates'!J$111)\n+($I273*'fnd base rates'!J$112)\n+($J273*'fnd base rates'!J$113)\n+($K273*'fnd base rates'!J$114)\n+($M273*'fnd base rates'!J$116)\n+($N273*'fnd base rates'!J$117)\n+($O273*'fnd base rates'!J$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,10)))\n*$R273","v":1887.9193600000001},{"$f":"(($D273*'fnd base rates'!K$107)\n+($E273*'fnd base rates'!K$108)\n+($F273*'fnd base rates'!K$109)\n+($G273*'fnd base rates'!K$110)\n+($H273*'fnd base rates'!K$111)\n+($I273*'fnd base rates'!K$112)\n+($J273*'fnd base rates'!K$113)\n+($K273*'fnd base rates'!K$114)\n+($M273*'fnd base rates'!K$116)\n+($N273*'fnd base rates'!K$117)\n+($O273*'fnd base rates'!K$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,11)))\n*$R273","v":2724.2102988799998},{"$f":"(($D273*'fnd base rates'!L$107)\n+($E273*'fnd base rates'!L$108)\n+($F273*'fnd base rates'!L$109)\n+($G273*'fnd base rates'!L$110)\n+($H273*'fnd base rates'!L$111)\n+($I273*'fnd base rates'!L$112)\n+($J273*'fnd base rates'!L$113)\n+($K273*'fnd base rates'!L$114)\n+($M273*'fnd base rates'!L$116)\n+($N273*'fnd base rates'!L$117)\n+($O273*'fnd base rates'!L$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,12)))","v":4250.8033599999999},{"$f":"(($D273*'fnd base rates'!M$107)\n+($E273*'fnd base rates'!M$108)\n+($F273*'fnd base rates'!M$109)\n+($G273*'fnd base rates'!M$110)\n+($H273*'fnd base rates'!M$111)\n+($I273*'fnd base rates'!M$112)\n+($J273*'fnd base rates'!M$113)\n+($K273*'fnd base rates'!M$114)\n+($M273*'fnd base rates'!M$116)\n+($N273*'fnd base rates'!M$117)\n+($O273*'fnd base rates'!M$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,13)))","v":0},35879.771008096002,null,439035347,"439","035","347",1,2,35879.771008096002,17940,0,17940,null,null,null,null,null,17940,0,17940,null,null,{"$f":"BC273-BA273","v":0}]
[440,440149009,"COMMUNITY DAY",{"$f":"'fnd enro'!D274","v":1},{"$f":"'fnd enro'!E274","v":0},{"$f":"'fnd enro'!F274","v":0},{"$f":"'fnd enro'!G274","v":1},{"$f":"'fnd enro'!H274","v":0},{"$f":"'fnd enro'!I274","v":0},{"$f":"'fnd enro'!J274","v":0},{"$f":"'fnd enro'!K274","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L274","v":0},{"$f":"'fnd enro'!M274","v":0},{"$f":"'fnd enro'!N274","v":0},{"$f":"'fnd enro'!O274","v":0},{"$f":"'fnd enro'!P274","v":2},{"$f":"'fnd enro'!R274","v":2},1,{"$f":"VALUE('fnd enro'!Q274)","v":3},null,{"$f":"(($D274*'fnd base rates'!C$107)\n+($E274*'fnd base rates'!C$108)\n+($F274*'fnd base rates'!C$109)\n+($G274*'fnd base rates'!C$110)\n+($H274*'fnd base rates'!C$111)\n+($I274*'fnd base rates'!C$112)\n+($J274*'fnd base rates'!C$113)\n+($K274*'fnd base rates'!C$114)\n+($M274*'fnd base rates'!C$116)\n+($N274*'fnd base rates'!C$117)\n+($O274*'fnd base rates'!C$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,3)))\n*$R274","v":862.07134600000006},{"$f":"(($D274*'fnd base rates'!D$107)\n+($E274*'fnd base rates'!D$108)\n+($F274*'fnd base rates'!D$109)\n+($G274*'fnd base rates'!D$110)\n+($H274*'fnd base rates'!D$111)\n+($I274*'fnd base rates'!D$112)\n+($J274*'fnd base rates'!D$113)\n+($K274*'fnd base rates'!D$114)\n+($M274*'fnd base rates'!D$116)\n+($N274*'fnd base rates'!D$117)\n+($O274*'fnd base rates'!D$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,4)))\n*$R274","v":1686.8700000000001},{"$f":"(($D274*'fnd base rates'!E$107)\n+($E274*'fnd base rates'!E$108)\n+($F274*'fnd base rates'!E$109)\n+($G274*'fnd base rates'!E$110)\n+($H274*'fnd base rates'!E$111)\n+($I274*'fnd base rates'!E$112)\n+($J274*'fnd base rates'!E$113)\n+($K274*'fnd base rates'!E$114)\n+($M274*'fnd base rates'!E$116)\n+($N274*'fnd base rates'!E$117)\n+($O274*'fnd base rates'!E$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,5)))\n*$R274","v":10898.580376000002},{"$f":"(($D274*'fnd base rates'!F$107)\n+($E274*'fnd base rates'!F$108)\n+($F274*'fnd base rates'!F$109)\n+($G274*'fnd base rates'!F$110)\n+($H274*'fnd base rates'!F$111)\n+($I274*'fnd base rates'!F$112)\n+($J274*'fnd base rates'!F$113)\n+($K274*'fnd base rates'!F$114)\n+($M274*'fnd base rates'!F$116)\n+($N274*'fnd base rates'!F$117)\n+($O274*'fnd base rates'!F$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,6)))\n*$R274","v":1697.3064119999999},{"$f":"(($D274*'fnd base rates'!G$107)\n+($E274*'fnd base rates'!G$108)\n+($F274*'fnd base rates'!G$109)\n+($G274*'fnd base rates'!G$110)\n+($H274*'fnd base rates'!G$111)\n+($I274*'fnd base rates'!G$112)\n+($J274*'fnd base rates'!G$113)\n+($K274*'fnd base rates'!G$114)\n+($M274*'fnd base rates'!G$116)\n+($N274*'fnd base rates'!G$117)\n+($O274*'fnd base rates'!G$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,7)))\n*$R274","v":481.56328200000002},{"$f":"(($D274*'fnd base rates'!H$107)\n+($E274*'fnd base rates'!H$108)\n+($F274*'fnd base rates'!H$109)\n+($G274*'fnd base rates'!H$110)\n+($H274*'fnd base rates'!H$111)\n+($I274*'fnd base rates'!H$112)\n+($J274*'fnd base rates'!H$113)\n+($K274*'fnd base rates'!H$114)\n+($M274*'fnd base rates'!H$116)\n+($N274*'fnd base rates'!H$117)\n+($O274*'fnd base rates'!H$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,8)))","v":816.46893399999999},{"$f":"(($D274*'fnd base rates'!I$107)\n+($E274*'fnd base rates'!I$108)\n+($F274*'fnd base rates'!I$109)\n+($G274*'fnd base rates'!I$110)\n+($H274*'fnd base rates'!I$111)\n+($I274*'fnd base rates'!I$112)\n+($J274*'fnd base rates'!I$113)\n+($K274*'fnd base rates'!I$114)\n+($M274*'fnd base rates'!I$116)\n+($N274*'fnd base rates'!I$117)\n+($O274*'fnd base rates'!I$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,9)))\n*$R274","v":672.67},{"$f":"(($D274*'fnd base rates'!J$107)\n+($E274*'fnd base rates'!J$108)\n+($F274*'fnd base rates'!J$109)\n+($G274*'fnd base rates'!J$110)\n+($H274*'fnd base rates'!J$111)\n+($I274*'fnd base rates'!J$112)\n+($J274*'fnd base rates'!J$113)\n+($K274*'fnd base rates'!J$114)\n+($M274*'fnd base rates'!J$116)\n+($N274*'fnd base rates'!J$117)\n+($O274*'fnd base rates'!J$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,10)))\n*$R274","v":1310.72},{"$f":"(($D274*'fnd base rates'!K$107)\n+($E274*'fnd base rates'!K$108)\n+($F274*'fnd base rates'!K$109)\n+($G274*'fnd base rates'!K$110)\n+($H274*'fnd base rates'!K$111)\n+($I274*'fnd base rates'!K$112)\n+($J274*'fnd base rates'!K$113)\n+($K274*'fnd base rates'!K$114)\n+($M274*'fnd base rates'!K$116)\n+($N274*'fnd base rates'!K$117)\n+($O274*'fnd base rates'!K$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,11)))\n*$R274","v":1587.28988},{"$f":"(($D274*'fnd base rates'!L$107)\n+($E274*'fnd base rates'!L$108)\n+($F274*'fnd base rates'!L$109)\n+($G274*'fnd base rates'!L$110)\n+($H274*'fnd base rates'!L$111)\n+($I274*'fnd base rates'!L$112)\n+($J274*'fnd base rates'!L$113)\n+($K274*'fnd base rates'!L$114)\n+($M274*'fnd base rates'!L$116)\n+($N274*'fnd base rates'!L$117)\n+($O274*'fnd base rates'!L$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,12)))","v":2949.2666800000002},{"$f":"(($D274*'fnd base rates'!M$107)\n+($E274*'fnd base rates'!M$108)\n+($F274*'fnd base rates'!M$109)\n+($G274*'fnd base rates'!M$110)\n+($H274*'fnd base rates'!M$111)\n+($I274*'fnd base rates'!M$112)\n+($J274*'fnd base rates'!M$113)\n+($K274*'fnd base rates'!M$114)\n+($M274*'fnd base rates'!M$116)\n+($N274*'fnd base rates'!M$117)\n+($O274*'fnd base rates'!M$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,13)))","v":0},22962.806909999999,null,440149009,"440","149","009",1,2,22962.806909999999,11481,0,11481,null,null,null,null,null,0,11481,11481,null,null,{"$f":"BC274-BA274","v":0}]
[440,440149031,"COMMUNITY DAY",{"$f":"'fnd enro'!D275","v":0},{"$f":"'fnd enro'!E275","v":0},{"$f":"'fnd enro'!F275","v":0},{"$f":"'fnd enro'!G275","v":0},{"$f":"'fnd enro'!H275","v":1},{"$f":"'fnd enro'!I275","v":0},{"$f":"'fnd enro'!J275","v":0},{"$f":"'fnd enro'!K275","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L275","v":0},{"$f":"'fnd enro'!M275","v":0},{"$f":"'fnd enro'!N275","v":0},{"$f":"'fnd enro'!O275","v":0},{"$f":"'fnd enro'!P275","v":0},{"$f":"'fnd enro'!R275","v":1},1,{"$f":"VALUE('fnd enro'!Q275)","v":5},null,{"$f":"(($D275*'fnd base rates'!C$107)\n+($E275*'fnd base rates'!C$108)\n+($F275*'fnd base rates'!C$109)\n+($G275*'fnd base rates'!C$110)\n+($H275*'fnd base rates'!C$111)\n+($I275*'fnd base rates'!C$112)\n+($J275*'fnd base rates'!C$113)\n+($K275*'fnd base rates'!C$114)\n+($M275*'fnd base rates'!C$116)\n+($N275*'fnd base rates'!C$117)\n+($O275*'fnd base rates'!C$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,3)))\n*$R275","v":536.46134600000005},{"$f":"(($D275*'fnd base rates'!D$107)\n+($E275*'fnd base rates'!D$108)\n+($F275*'fnd base rates'!D$109)\n+($G275*'fnd base rates'!D$110)\n+($H275*'fnd base rates'!D$111)\n+($I275*'fnd base rates'!D$112)\n+($J275*'fnd base rates'!D$113)\n+($K275*'fnd base rates'!D$114)\n+($M275*'fnd base rates'!D$116)\n+($N275*'fnd base rates'!D$117)\n+($O275*'fnd base rates'!D$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,4)))\n*$R275","v":765.08},{"$f":"(($D275*'fnd base rates'!E$107)\n+($E275*'fnd base rates'!E$108)\n+($F275*'fnd base rates'!E$109)\n+($G275*'fnd base rates'!E$110)\n+($H275*'fnd base rates'!E$111)\n+($I275*'fnd base rates'!E$112)\n+($J275*'fnd base rates'!E$113)\n+($K275*'fnd base rates'!E$114)\n+($M275*'fnd base rates'!E$116)\n+($N275*'fnd base rates'!E$117)\n+($O275*'fnd base rates'!E$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,5)))\n*$R275","v":3459.480376},{"$f":"(($D275*'fnd base rates'!F$107)\n+($E275*'fnd base rates'!F$108)\n+($F275*'fnd base rates'!F$109)\n+($G275*'fnd base rates'!F$110)\n+($H275*'fnd base rates'!F$111)\n+($I275*'fnd base rates'!F$112)\n+($J275*'fnd base rates'!F$113)\n+($K275*'fnd base rates'!F$114)\n+($M275*'fnd base rates'!F$116)\n+($N275*'fnd base rates'!F$117)\n+($O275*'fnd base rates'!F$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,6)))\n*$R275","v":995.37641200000007},{"$f":"(($D275*'fnd base rates'!G$107)\n+($E275*'fnd base rates'!G$108)\n+($F275*'fnd base rates'!G$109)\n+($G275*'fnd base rates'!G$110)\n+($H275*'fnd base rates'!G$111)\n+($I275*'fnd base rates'!G$112)\n+($J275*'fnd base rates'!G$113)\n+($K275*'fnd base rates'!G$114)\n+($M275*'fnd base rates'!G$116)\n+($N275*'fnd base rates'!G$117)\n+($O275*'fnd base rates'!G$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,7)))\n*$R275","v":168.453282},{"$f":"(($D275*'fnd base rates'!H$107)\n+($E275*'fnd base rates'!H$108)\n+($F275*'fnd base rates'!H$109)\n+($G275*'fnd base rates'!H$110)\n+($H275*'fnd base rates'!H$111)\n+($I275*'fnd base rates'!H$112)\n+($J275*'fnd base rates'!H$113)\n+($K275*'fnd base rates'!H$114)\n+($M275*'fnd base rates'!H$116)\n+($N275*'fnd base rates'!H$117)\n+($O275*'fnd base rates'!H$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D275*'fnd base rates'!I$107)\n+($E275*'fnd base rates'!I$108)\n+($F275*'fnd base rates'!I$109)\n+($G275*'fnd base rates'!I$110)\n+($H275*'fnd base rates'!I$111)\n+($I275*'fnd base rates'!I$112)\n+($J275*'fnd base rates'!I$113)\n+($K275*'fnd base rates'!I$114)\n+($M275*'fnd base rates'!I$116)\n+($N275*'fnd base rates'!I$117)\n+($O275*'fnd base rates'!I$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,9)))\n*$R275","v":362.69},{"$f":"(($D275*'fnd base rates'!J$107)\n+($E275*'fnd base rates'!J$108)\n+($F275*'fnd base rates'!J$109)\n+($G275*'fnd base rates'!J$110)\n+($H275*'fnd base rates'!J$111)\n+($I275*'fnd base rates'!J$112)\n+($J275*'fnd base rates'!J$113)\n+($K275*'fnd base rates'!J$114)\n+($M275*'fnd base rates'!J$116)\n+($N275*'fnd base rates'!J$117)\n+($O275*'fnd base rates'!J$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,10)))\n*$R275","v":248.81},{"$f":"(($D275*'fnd base rates'!K$107)\n+($E275*'fnd base rates'!K$108)\n+($F275*'fnd base rates'!K$109)\n+($G275*'fnd base rates'!K$110)\n+($H275*'fnd base rates'!K$111)\n+($I275*'fnd base rates'!K$112)\n+($J275*'fnd base rates'!K$113)\n+($K275*'fnd base rates'!K$114)\n+($M275*'fnd base rates'!K$116)\n+($N275*'fnd base rates'!K$117)\n+($O275*'fnd base rates'!K$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,11)))\n*$R275","v":1182.1598799999999},{"$f":"(($D275*'fnd base rates'!L$107)\n+($E275*'fnd base rates'!L$108)\n+($F275*'fnd base rates'!L$109)\n+($G275*'fnd base rates'!L$110)\n+($H275*'fnd base rates'!L$111)\n+($I275*'fnd base rates'!L$112)\n+($J275*'fnd base rates'!L$113)\n+($K275*'fnd base rates'!L$114)\n+($M275*'fnd base rates'!L$116)\n+($N275*'fnd base rates'!L$117)\n+($O275*'fnd base rates'!L$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D275*'fnd base rates'!M$107)\n+($E275*'fnd base rates'!M$108)\n+($F275*'fnd base rates'!M$109)\n+($G275*'fnd base rates'!M$110)\n+($H275*'fnd base rates'!M$111)\n+($I275*'fnd base rates'!M$112)\n+($J275*'fnd base rates'!M$113)\n+($K275*'fnd base rates'!M$114)\n+($M275*'fnd base rates'!M$116)\n+($N275*'fnd base rates'!M$117)\n+($O275*'fnd base rates'!M$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,440149031,"440","149","031",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,0,9754,9754,null,null,{"$f":"BC275-BA275","v":0}]
[440,440149079,"COMMUNITY DAY",{"$f":"'fnd enro'!D276","v":0},{"$f":"'fnd enro'!E276","v":0},{"$f":"'fnd enro'!F276","v":0},{"$f":"'fnd enro'!G276","v":1},{"$f":"'fnd enro'!H276","v":0},{"$f":"'fnd enro'!I276","v":0},{"$f":"'fnd enro'!J276","v":0},{"$f":"'fnd enro'!K276","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L276","v":0},{"$f":"'fnd enro'!M276","v":1},{"$f":"'fnd enro'!N276","v":0},{"$f":"'fnd enro'!O276","v":0},{"$f":"'fnd enro'!P276","v":1},{"$f":"'fnd enro'!R276","v":1},1,{"$f":"VALUE('fnd enro'!Q276)","v":7},null,{"$f":"(($D276*'fnd base rates'!C$107)\n+($E276*'fnd base rates'!C$108)\n+($F276*'fnd base rates'!C$109)\n+($G276*'fnd base rates'!C$110)\n+($H276*'fnd base rates'!C$111)\n+($I276*'fnd base rates'!C$112)\n+($J276*'fnd base rates'!C$113)\n+($K276*'fnd base rates'!C$114)\n+($M276*'fnd base rates'!C$116)\n+($N276*'fnd base rates'!C$117)\n+($O276*'fnd base rates'!C$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,3)))\n*$R276","v":706.261346},{"$f":"(($D276*'fnd base rates'!D$107)\n+($E276*'fnd base rates'!D$108)\n+($F276*'fnd base rates'!D$109)\n+($G276*'fnd base rates'!D$110)\n+($H276*'fnd base rates'!D$111)\n+($I276*'fnd base rates'!D$112)\n+($J276*'fnd base rates'!D$113)\n+($K276*'fnd base rates'!D$114)\n+($M276*'fnd base rates'!D$116)\n+($N276*'fnd base rates'!D$117)\n+($O276*'fnd base rates'!D$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,4)))\n*$R276","v":1267.3200000000002},{"$f":"(($D276*'fnd base rates'!E$107)\n+($E276*'fnd base rates'!E$108)\n+($F276*'fnd base rates'!E$109)\n+($G276*'fnd base rates'!E$110)\n+($H276*'fnd base rates'!E$111)\n+($I276*'fnd base rates'!E$112)\n+($J276*'fnd base rates'!E$113)\n+($K276*'fnd base rates'!E$114)\n+($M276*'fnd base rates'!E$116)\n+($N276*'fnd base rates'!E$117)\n+($O276*'fnd base rates'!E$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,5)))\n*$R276","v":8294.3503760000003},{"$f":"(($D276*'fnd base rates'!F$107)\n+($E276*'fnd base rates'!F$108)\n+($F276*'fnd base rates'!F$109)\n+($G276*'fnd base rates'!F$110)\n+($H276*'fnd base rates'!F$111)\n+($I276*'fnd base rates'!F$112)\n+($J276*'fnd base rates'!F$113)\n+($K276*'fnd base rates'!F$114)\n+($M276*'fnd base rates'!F$116)\n+($N276*'fnd base rates'!F$117)\n+($O276*'fnd base rates'!F$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,6)))\n*$R276","v":1424.466412},{"$f":"(($D276*'fnd base rates'!G$107)\n+($E276*'fnd base rates'!G$108)\n+($F276*'fnd base rates'!G$109)\n+($G276*'fnd base rates'!G$110)\n+($H276*'fnd base rates'!G$111)\n+($I276*'fnd base rates'!G$112)\n+($J276*'fnd base rates'!G$113)\n+($K276*'fnd base rates'!G$114)\n+($M276*'fnd base rates'!G$116)\n+($N276*'fnd base rates'!G$117)\n+($O276*'fnd base rates'!G$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,7)))\n*$R276","v":361.38328200000001},{"$f":"(($D276*'fnd base rates'!H$107)\n+($E276*'fnd base rates'!H$108)\n+($F276*'fnd base rates'!H$109)\n+($G276*'fnd base rates'!H$110)\n+($H276*'fnd base rates'!H$111)\n+($I276*'fnd base rates'!H$112)\n+($J276*'fnd base rates'!H$113)\n+($K276*'fnd base rates'!H$114)\n+($M276*'fnd base rates'!H$116)\n+($N276*'fnd base rates'!H$117)\n+($O276*'fnd base rates'!H$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,8)))","v":673.47893400000009},{"$f":"(($D276*'fnd base rates'!I$107)\n+($E276*'fnd base rates'!I$108)\n+($F276*'fnd base rates'!I$109)\n+($G276*'fnd base rates'!I$110)\n+($H276*'fnd base rates'!I$111)\n+($I276*'fnd base rates'!I$112)\n+($J276*'fnd base rates'!I$113)\n+($K276*'fnd base rates'!I$114)\n+($M276*'fnd base rates'!I$116)\n+($N276*'fnd base rates'!I$117)\n+($O276*'fnd base rates'!I$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,9)))\n*$R276","v":510.77000000000004},{"$f":"(($D276*'fnd base rates'!J$107)\n+($E276*'fnd base rates'!J$108)\n+($F276*'fnd base rates'!J$109)\n+($G276*'fnd base rates'!J$110)\n+($H276*'fnd base rates'!J$111)\n+($I276*'fnd base rates'!J$112)\n+($J276*'fnd base rates'!J$113)\n+($K276*'fnd base rates'!J$114)\n+($M276*'fnd base rates'!J$116)\n+($N276*'fnd base rates'!J$117)\n+($O276*'fnd base rates'!J$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,10)))\n*$R276","v":845.65},{"$f":"(($D276*'fnd base rates'!K$107)\n+($E276*'fnd base rates'!K$108)\n+($F276*'fnd base rates'!K$109)\n+($G276*'fnd base rates'!K$110)\n+($H276*'fnd base rates'!K$111)\n+($I276*'fnd base rates'!K$112)\n+($J276*'fnd base rates'!K$113)\n+($K276*'fnd base rates'!K$114)\n+($M276*'fnd base rates'!K$116)\n+($N276*'fnd base rates'!K$117)\n+($O276*'fnd base rates'!K$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,11)))\n*$R276","v":1403.6598799999999},{"$f":"(($D276*'fnd base rates'!L$107)\n+($E276*'fnd base rates'!L$108)\n+($F276*'fnd base rates'!L$109)\n+($G276*'fnd base rates'!L$110)\n+($H276*'fnd base rates'!L$111)\n+($I276*'fnd base rates'!L$112)\n+($J276*'fnd base rates'!L$113)\n+($K276*'fnd base rates'!L$114)\n+($M276*'fnd base rates'!L$116)\n+($N276*'fnd base rates'!L$117)\n+($O276*'fnd base rates'!L$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,12)))","v":2237.8766800000003},{"$f":"(($D276*'fnd base rates'!M$107)\n+($E276*'fnd base rates'!M$108)\n+($F276*'fnd base rates'!M$109)\n+($G276*'fnd base rates'!M$110)\n+($H276*'fnd base rates'!M$111)\n+($I276*'fnd base rates'!M$112)\n+($J276*'fnd base rates'!M$113)\n+($K276*'fnd base rates'!M$114)\n+($M276*'fnd base rates'!M$116)\n+($N276*'fnd base rates'!M$117)\n+($O276*'fnd base rates'!M$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,13)))","v":0},17725.216910000003,null,440149079,"440","149","079",1,1,17725.216910000003,17725,0,17725,null,null,null,null,null,0,17725,17725,null,null,{"$f":"BC276-BA276","v":0}]
[440,440149128,"COMMUNITY DAY",{"$f":"'fnd enro'!D277","v":2},{"$f":"'fnd enro'!E277","v":0},{"$f":"'fnd enro'!F277","v":6},{"$f":"'fnd enro'!G277","v":17},{"$f":"'fnd enro'!H277","v":16},{"$f":"'fnd enro'!I277","v":0},{"$f":"'fnd enro'!J277","v":0},{"$f":"'fnd enro'!K277","v":1.5054000000000001},{"$f":"'fnd enro'!L277","v":0},{"$f":"'fnd enro'!M277","v":3},{"$f":"'fnd enro'!N277","v":0},{"$f":"'fnd enro'!O277","v":0},{"$f":"'fnd enro'!P277","v":29},{"$f":"'fnd enro'!R277","v":40},1,{"$f":"VALUE('fnd enro'!Q277)","v":10},null,{"$f":"(($D277*'fnd base rates'!C$107)\n+($E277*'fnd base rates'!C$108)\n+($F277*'fnd base rates'!C$109)\n+($G277*'fnd base rates'!C$110)\n+($H277*'fnd base rates'!C$111)\n+($I277*'fnd base rates'!C$112)\n+($J277*'fnd base rates'!C$113)\n+($K277*'fnd base rates'!C$114)\n+($M277*'fnd base rates'!C$116)\n+($N277*'fnd base rates'!C$117)\n+($O277*'fnd base rates'!C$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,3)))\n*$R277","v":23949.082494000002},{"$f":"(($D277*'fnd base rates'!D$107)\n+($E277*'fnd base rates'!D$108)\n+($F277*'fnd base rates'!D$109)\n+($G277*'fnd base rates'!D$110)\n+($H277*'fnd base rates'!D$111)\n+($I277*'fnd base rates'!D$112)\n+($J277*'fnd base rates'!D$113)\n+($K277*'fnd base rates'!D$114)\n+($M277*'fnd base rates'!D$116)\n+($N277*'fnd base rates'!D$117)\n+($O277*'fnd base rates'!D$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,4)))\n*$R277","v":42032.44},{"$f":"(($D277*'fnd base rates'!E$107)\n+($E277*'fnd base rates'!E$108)\n+($F277*'fnd base rates'!E$109)\n+($G277*'fnd base rates'!E$110)\n+($H277*'fnd base rates'!E$111)\n+($I277*'fnd base rates'!E$112)\n+($J277*'fnd base rates'!E$113)\n+($K277*'fnd base rates'!E$114)\n+($M277*'fnd base rates'!E$116)\n+($N277*'fnd base rates'!E$117)\n+($O277*'fnd base rates'!E$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,5)))\n*$R277","v":258212.01466399996},{"$f":"(($D277*'fnd base rates'!F$107)\n+($E277*'fnd base rates'!F$108)\n+($F277*'fnd base rates'!F$109)\n+($G277*'fnd base rates'!F$110)\n+($H277*'fnd base rates'!F$111)\n+($I277*'fnd base rates'!F$112)\n+($J277*'fnd base rates'!F$113)\n+($K277*'fnd base rates'!F$114)\n+($M277*'fnd base rates'!F$116)\n+($N277*'fnd base rates'!F$117)\n+($O277*'fnd base rates'!F$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,6)))\n*$R277","v":46048.070068000001},{"$f":"(($D277*'fnd base rates'!G$107)\n+($E277*'fnd base rates'!G$108)\n+($F277*'fnd base rates'!G$109)\n+($G277*'fnd base rates'!G$110)\n+($H277*'fnd base rates'!G$111)\n+($I277*'fnd base rates'!G$112)\n+($J277*'fnd base rates'!G$113)\n+($K277*'fnd base rates'!G$114)\n+($M277*'fnd base rates'!G$116)\n+($N277*'fnd base rates'!G$117)\n+($O277*'fnd base rates'!G$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,7)))\n*$R277","v":11752.957998},{"$f":"(($D277*'fnd base rates'!H$107)\n+($E277*'fnd base rates'!H$108)\n+($F277*'fnd base rates'!H$109)\n+($G277*'fnd base rates'!H$110)\n+($H277*'fnd base rates'!H$111)\n+($I277*'fnd base rates'!H$112)\n+($J277*'fnd base rates'!H$113)\n+($K277*'fnd base rates'!H$114)\n+($M277*'fnd base rates'!H$116)\n+($N277*'fnd base rates'!H$117)\n+($O277*'fnd base rates'!H$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,8)))","v":22092.268426000002},{"$f":"(($D277*'fnd base rates'!I$107)\n+($E277*'fnd base rates'!I$108)\n+($F277*'fnd base rates'!I$109)\n+($G277*'fnd base rates'!I$110)\n+($H277*'fnd base rates'!I$111)\n+($I277*'fnd base rates'!I$112)\n+($J277*'fnd base rates'!I$113)\n+($K277*'fnd base rates'!I$114)\n+($M277*'fnd base rates'!I$116)\n+($N277*'fnd base rates'!I$117)\n+($O277*'fnd base rates'!I$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,9)))\n*$R277","v":17690.940000000002},{"$f":"(($D277*'fnd base rates'!J$107)\n+($E277*'fnd base rates'!J$108)\n+($F277*'fnd base rates'!J$109)\n+($G277*'fnd base rates'!J$110)\n+($H277*'fnd base rates'!J$111)\n+($I277*'fnd base rates'!J$112)\n+($J277*'fnd base rates'!J$113)\n+($K277*'fnd base rates'!J$114)\n+($M277*'fnd base rates'!J$116)\n+($N277*'fnd base rates'!J$117)\n+($O277*'fnd base rates'!J$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,10)))\n*$R277","v":29741.99},{"$f":"(($D277*'fnd base rates'!K$107)\n+($E277*'fnd base rates'!K$108)\n+($F277*'fnd base rates'!K$109)\n+($G277*'fnd base rates'!K$110)\n+($H277*'fnd base rates'!K$111)\n+($I277*'fnd base rates'!K$112)\n+($J277*'fnd base rates'!K$113)\n+($K277*'fnd base rates'!K$114)\n+($M277*'fnd base rates'!K$116)\n+($N277*'fnd base rates'!K$117)\n+($O277*'fnd base rates'!K$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,11)))\n*$R277","v":46103.895319999996},{"$f":"(($D277*'fnd base rates'!L$107)\n+($E277*'fnd base rates'!L$108)\n+($F277*'fnd base rates'!L$109)\n+($G277*'fnd base rates'!L$110)\n+($H277*'fnd base rates'!L$111)\n+($I277*'fnd base rates'!L$112)\n+($J277*'fnd base rates'!L$113)\n+($K277*'fnd base rates'!L$114)\n+($M277*'fnd base rates'!L$116)\n+($N277*'fnd base rates'!L$117)\n+($O277*'fnd base rates'!L$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,12)))","v":76807.340519999998},{"$f":"(($D277*'fnd base rates'!M$107)\n+($E277*'fnd base rates'!M$108)\n+($F277*'fnd base rates'!M$109)\n+($G277*'fnd base rates'!M$110)\n+($H277*'fnd base rates'!M$111)\n+($I277*'fnd base rates'!M$112)\n+($J277*'fnd base rates'!M$113)\n+($K277*'fnd base rates'!M$114)\n+($M277*'fnd base rates'!M$116)\n+($N277*'fnd base rates'!M$117)\n+($O277*'fnd base rates'!M$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,13)))","v":0},574430.99948999996,null,440149128,"440","149","128",1,40,574430.99948999996,14361,0,14361,null,null,null,null,null,13394,967,14361,null,null,{"$f":"BC277-BA277","v":0}]
[440,440149149,"COMMUNITY DAY",{"$f":"'fnd enro'!D278","v":111},{"$f":"'fnd enro'!E278","v":0},{"$f":"'fnd enro'!F278","v":98},{"$f":"'fnd enro'!G278","v":572},{"$f":"'fnd enro'!H278","v":310},{"$f":"'fnd enro'!I278","v":0},{"$f":"'fnd enro'!J278","v":0},{"$f":"'fnd enro'!K278","v":37.828000000000003},{"$f":"'fnd enro'!L278","v":0},{"$f":"'fnd enro'!M278","v":228},{"$f":"'fnd enro'!N278","v":22},{"$f":"'fnd enro'!O278","v":0},{"$f":"'fnd enro'!P278","v":841},{"$f":"'fnd enro'!R278","v":1036},1,{"$f":"VALUE('fnd enro'!Q278)","v":12},null,{"$f":"(($D278*'fnd base rates'!C$107)\n+($E278*'fnd base rates'!C$108)\n+($F278*'fnd base rates'!C$109)\n+($G278*'fnd base rates'!C$110)\n+($H278*'fnd base rates'!C$111)\n+($I278*'fnd base rates'!C$112)\n+($J278*'fnd base rates'!C$113)\n+($K278*'fnd base rates'!C$114)\n+($M278*'fnd base rates'!C$116)\n+($N278*'fnd base rates'!C$117)\n+($O278*'fnd base rates'!C$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,3)))\n*$R278","v":648597.16907999991},{"$f":"(($D278*'fnd base rates'!D$107)\n+($E278*'fnd base rates'!D$108)\n+($F278*'fnd base rates'!D$109)\n+($G278*'fnd base rates'!D$110)\n+($H278*'fnd base rates'!D$111)\n+($I278*'fnd base rates'!D$112)\n+($J278*'fnd base rates'!D$113)\n+($K278*'fnd base rates'!D$114)\n+($M278*'fnd base rates'!D$116)\n+($N278*'fnd base rates'!D$117)\n+($O278*'fnd base rates'!D$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,4)))\n*$R278","v":1187045.4200000002},{"$f":"(($D278*'fnd base rates'!E$107)\n+($E278*'fnd base rates'!E$108)\n+($F278*'fnd base rates'!E$109)\n+($G278*'fnd base rates'!E$110)\n+($H278*'fnd base rates'!E$111)\n+($I278*'fnd base rates'!E$112)\n+($J278*'fnd base rates'!E$113)\n+($K278*'fnd base rates'!E$114)\n+($M278*'fnd base rates'!E$116)\n+($N278*'fnd base rates'!E$117)\n+($O278*'fnd base rates'!E$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,5)))\n*$R278","v":7598217.5484800003},{"$f":"(($D278*'fnd base rates'!F$107)\n+($E278*'fnd base rates'!F$108)\n+($F278*'fnd base rates'!F$109)\n+($G278*'fnd base rates'!F$110)\n+($H278*'fnd base rates'!F$111)\n+($I278*'fnd base rates'!F$112)\n+($J278*'fnd base rates'!F$113)\n+($K278*'fnd base rates'!F$114)\n+($M278*'fnd base rates'!F$116)\n+($N278*'fnd base rates'!F$117)\n+($O278*'fnd base rates'!F$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,6)))\n*$R278","v":1238761.06376},{"$f":"(($D278*'fnd base rates'!G$107)\n+($E278*'fnd base rates'!G$108)\n+($F278*'fnd base rates'!G$109)\n+($G278*'fnd base rates'!G$110)\n+($H278*'fnd base rates'!G$111)\n+($I278*'fnd base rates'!G$112)\n+($J278*'fnd base rates'!G$113)\n+($K278*'fnd base rates'!G$114)\n+($M278*'fnd base rates'!G$116)\n+($N278*'fnd base rates'!G$117)\n+($O278*'fnd base rates'!G$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,7)))\n*$R278","v":343586.92636000004},{"$f":"(($D278*'fnd base rates'!H$107)\n+($E278*'fnd base rates'!H$108)\n+($F278*'fnd base rates'!H$109)\n+($G278*'fnd base rates'!H$110)\n+($H278*'fnd base rates'!H$111)\n+($I278*'fnd base rates'!H$112)\n+($J278*'fnd base rates'!H$113)\n+($K278*'fnd base rates'!H$114)\n+($M278*'fnd base rates'!H$116)\n+($N278*'fnd base rates'!H$117)\n+($O278*'fnd base rates'!H$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,8)))","v":598343.50532},{"$f":"(($D278*'fnd base rates'!I$107)\n+($E278*'fnd base rates'!I$108)\n+($F278*'fnd base rates'!I$109)\n+($G278*'fnd base rates'!I$110)\n+($H278*'fnd base rates'!I$111)\n+($I278*'fnd base rates'!I$112)\n+($J278*'fnd base rates'!I$113)\n+($K278*'fnd base rates'!I$114)\n+($M278*'fnd base rates'!I$116)\n+($N278*'fnd base rates'!I$117)\n+($O278*'fnd base rates'!I$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,9)))\n*$R278","v":492234.47000000009},{"$f":"(($D278*'fnd base rates'!J$107)\n+($E278*'fnd base rates'!J$108)\n+($F278*'fnd base rates'!J$109)\n+($G278*'fnd base rates'!J$110)\n+($H278*'fnd base rates'!J$111)\n+($I278*'fnd base rates'!J$112)\n+($J278*'fnd base rates'!J$113)\n+($K278*'fnd base rates'!J$114)\n+($M278*'fnd base rates'!J$116)\n+($N278*'fnd base rates'!J$117)\n+($O278*'fnd base rates'!J$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,10)))\n*$R278","v":905794.2},{"$f":"(($D278*'fnd base rates'!K$107)\n+($E278*'fnd base rates'!K$108)\n+($F278*'fnd base rates'!K$109)\n+($G278*'fnd base rates'!K$110)\n+($H278*'fnd base rates'!K$111)\n+($I278*'fnd base rates'!K$112)\n+($J278*'fnd base rates'!K$113)\n+($K278*'fnd base rates'!K$114)\n+($M278*'fnd base rates'!K$116)\n+($N278*'fnd base rates'!K$117)\n+($O278*'fnd base rates'!K$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,11)))\n*$R278","v":1233908.8223999999},{"$f":"(($D278*'fnd base rates'!L$107)\n+($E278*'fnd base rates'!L$108)\n+($F278*'fnd base rates'!L$109)\n+($G278*'fnd base rates'!L$110)\n+($H278*'fnd base rates'!L$111)\n+($I278*'fnd base rates'!L$112)\n+($J278*'fnd base rates'!L$113)\n+($K278*'fnd base rates'!L$114)\n+($M278*'fnd base rates'!L$116)\n+($N278*'fnd base rates'!L$117)\n+($O278*'fnd base rates'!L$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,12)))","v":2133191.0164000001},{"$f":"(($D278*'fnd base rates'!M$107)\n+($E278*'fnd base rates'!M$108)\n+($F278*'fnd base rates'!M$109)\n+($G278*'fnd base rates'!M$110)\n+($H278*'fnd base rates'!M$111)\n+($I278*'fnd base rates'!M$112)\n+($J278*'fnd base rates'!M$113)\n+($K278*'fnd base rates'!M$114)\n+($M278*'fnd base rates'!M$116)\n+($N278*'fnd base rates'!M$117)\n+($O278*'fnd base rates'!M$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,13)))","v":0},16379680.141799999,null,440149149,"440","149","149",1,1036,16379680.141799999,15811,0,15811,null,null,null,null,null,15916,-105,15811,null,null,{"$f":"BC278-BA278","v":0}]
[440,440149160,"COMMUNITY DAY",{"$f":"'fnd enro'!D279","v":0},{"$f":"'fnd enro'!E279","v":0},{"$f":"'fnd enro'!F279","v":0},{"$f":"'fnd enro'!G279","v":4},{"$f":"'fnd enro'!H279","v":1},{"$f":"'fnd enro'!I279","v":0},{"$f":"'fnd enro'!J279","v":0},{"$f":"'fnd enro'!K279","v":0.193},{"$f":"'fnd enro'!L279","v":0},{"$f":"'fnd enro'!M279","v":1},{"$f":"'fnd enro'!N279","v":0},{"$f":"'fnd enro'!O279","v":0},{"$f":"'fnd enro'!P279","v":3},{"$f":"'fnd enro'!R279","v":5},1,{"$f":"VALUE('fnd enro'!Q279)","v":11},null,{"$f":"(($D279*'fnd base rates'!C$107)\n+($E279*'fnd base rates'!C$108)\n+($F279*'fnd base rates'!C$109)\n+($G279*'fnd base rates'!C$110)\n+($H279*'fnd base rates'!C$111)\n+($I279*'fnd base rates'!C$112)\n+($J279*'fnd base rates'!C$113)\n+($K279*'fnd base rates'!C$114)\n+($M279*'fnd base rates'!C$116)\n+($N279*'fnd base rates'!C$117)\n+($O279*'fnd base rates'!C$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,3)))\n*$R279","v":3034.3267300000002},{"$f":"(($D279*'fnd base rates'!D$107)\n+($E279*'fnd base rates'!D$108)\n+($F279*'fnd base rates'!D$109)\n+($G279*'fnd base rates'!D$110)\n+($H279*'fnd base rates'!D$111)\n+($I279*'fnd base rates'!D$112)\n+($J279*'fnd base rates'!D$113)\n+($K279*'fnd base rates'!D$114)\n+($M279*'fnd base rates'!D$116)\n+($N279*'fnd base rates'!D$117)\n+($O279*'fnd base rates'!D$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,4)))\n*$R279","v":5190.96},{"$f":"(($D279*'fnd base rates'!E$107)\n+($E279*'fnd base rates'!E$108)\n+($F279*'fnd base rates'!E$109)\n+($G279*'fnd base rates'!E$110)\n+($H279*'fnd base rates'!E$111)\n+($I279*'fnd base rates'!E$112)\n+($J279*'fnd base rates'!E$113)\n+($K279*'fnd base rates'!E$114)\n+($M279*'fnd base rates'!E$116)\n+($N279*'fnd base rates'!E$117)\n+($O279*'fnd base rates'!E$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,5)))\n*$R279","v":31822.671880000002},{"$f":"(($D279*'fnd base rates'!F$107)\n+($E279*'fnd base rates'!F$108)\n+($F279*'fnd base rates'!F$109)\n+($G279*'fnd base rates'!F$110)\n+($H279*'fnd base rates'!F$111)\n+($I279*'fnd base rates'!F$112)\n+($J279*'fnd base rates'!F$113)\n+($K279*'fnd base rates'!F$114)\n+($M279*'fnd base rates'!F$116)\n+($N279*'fnd base rates'!F$117)\n+($O279*'fnd base rates'!F$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,6)))\n*$R279","v":6162.1820600000001},{"$f":"(($D279*'fnd base rates'!G$107)\n+($E279*'fnd base rates'!G$108)\n+($F279*'fnd base rates'!G$109)\n+($G279*'fnd base rates'!G$110)\n+($H279*'fnd base rates'!G$111)\n+($I279*'fnd base rates'!G$112)\n+($J279*'fnd base rates'!G$113)\n+($K279*'fnd base rates'!G$114)\n+($M279*'fnd base rates'!G$116)\n+($N279*'fnd base rates'!G$117)\n+($O279*'fnd base rates'!G$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,7)))\n*$R279","v":1409.0864100000001},{"$f":"(($D279*'fnd base rates'!H$107)\n+($E279*'fnd base rates'!H$108)\n+($F279*'fnd base rates'!H$109)\n+($G279*'fnd base rates'!H$110)\n+($H279*'fnd base rates'!H$111)\n+($I279*'fnd base rates'!H$112)\n+($J279*'fnd base rates'!H$113)\n+($K279*'fnd base rates'!H$114)\n+($M279*'fnd base rates'!H$116)\n+($N279*'fnd base rates'!H$117)\n+($O279*'fnd base rates'!H$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,8)))","v":2829.9046700000004},{"$f":"(($D279*'fnd base rates'!I$107)\n+($E279*'fnd base rates'!I$108)\n+($F279*'fnd base rates'!I$109)\n+($G279*'fnd base rates'!I$110)\n+($H279*'fnd base rates'!I$111)\n+($I279*'fnd base rates'!I$112)\n+($J279*'fnd base rates'!I$113)\n+($K279*'fnd base rates'!I$114)\n+($M279*'fnd base rates'!I$116)\n+($N279*'fnd base rates'!I$117)\n+($O279*'fnd base rates'!I$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,9)))\n*$R279","v":2133.7800000000002},{"$f":"(($D279*'fnd base rates'!J$107)\n+($E279*'fnd base rates'!J$108)\n+($F279*'fnd base rates'!J$109)\n+($G279*'fnd base rates'!J$110)\n+($H279*'fnd base rates'!J$111)\n+($I279*'fnd base rates'!J$112)\n+($J279*'fnd base rates'!J$113)\n+($K279*'fnd base rates'!J$114)\n+($M279*'fnd base rates'!J$116)\n+($N279*'fnd base rates'!J$117)\n+($O279*'fnd base rates'!J$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,10)))\n*$R279","v":3324.7},{"$f":"(($D279*'fnd base rates'!K$107)\n+($E279*'fnd base rates'!K$108)\n+($F279*'fnd base rates'!K$109)\n+($G279*'fnd base rates'!K$110)\n+($H279*'fnd base rates'!K$111)\n+($I279*'fnd base rates'!K$112)\n+($J279*'fnd base rates'!K$113)\n+($K279*'fnd base rates'!K$114)\n+($M279*'fnd base rates'!K$116)\n+($N279*'fnd base rates'!K$117)\n+($O279*'fnd base rates'!K$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,11)))\n*$R279","v":5886.4493999999995},{"$f":"(($D279*'fnd base rates'!L$107)\n+($E279*'fnd base rates'!L$108)\n+($F279*'fnd base rates'!L$109)\n+($G279*'fnd base rates'!L$110)\n+($H279*'fnd base rates'!L$111)\n+($I279*'fnd base rates'!L$112)\n+($J279*'fnd base rates'!L$113)\n+($K279*'fnd base rates'!L$114)\n+($M279*'fnd base rates'!L$116)\n+($N279*'fnd base rates'!L$117)\n+($O279*'fnd base rates'!L$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,12)))","v":9452.0434000000005},{"$f":"(($D279*'fnd base rates'!M$107)\n+($E279*'fnd base rates'!M$108)\n+($F279*'fnd base rates'!M$109)\n+($G279*'fnd base rates'!M$110)\n+($H279*'fnd base rates'!M$111)\n+($I279*'fnd base rates'!M$112)\n+($J279*'fnd base rates'!M$113)\n+($K279*'fnd base rates'!M$114)\n+($M279*'fnd base rates'!M$116)\n+($N279*'fnd base rates'!M$117)\n+($O279*'fnd base rates'!M$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,13)))","v":0},71246.104550000004,null,440149160,"440","149","160",1,5,71246.104550000004,14249,0,14249,null,null,null,null,null,0,14249,14249,null,null,{"$f":"BC279-BA279","v":0}]
[440,440149181,"COMMUNITY DAY",{"$f":"'fnd enro'!D280","v":4},{"$f":"'fnd enro'!E280","v":0},{"$f":"'fnd enro'!F280","v":2},{"$f":"'fnd enro'!G280","v":20},{"$f":"'fnd enro'!H280","v":22},{"$f":"'fnd enro'!I280","v":0},{"$f":"'fnd enro'!J280","v":0},{"$f":"'fnd enro'!K280","v":1.6983999999999999},{"$f":"'fnd enro'!L280","v":0},{"$f":"'fnd enro'!M280","v":3},{"$f":"'fnd enro'!N280","v":0},{"$f":"'fnd enro'!O280","v":0},{"$f":"'fnd enro'!P280","v":27},{"$f":"'fnd enro'!R280","v":46},1,{"$f":"VALUE('fnd enro'!Q280)","v":10},null,{"$f":"(($D280*'fnd base rates'!C$107)\n+($E280*'fnd base rates'!C$108)\n+($F280*'fnd base rates'!C$109)\n+($G280*'fnd base rates'!C$110)\n+($H280*'fnd base rates'!C$111)\n+($I280*'fnd base rates'!C$112)\n+($J280*'fnd base rates'!C$113)\n+($K280*'fnd base rates'!C$114)\n+($M280*'fnd base rates'!C$116)\n+($N280*'fnd base rates'!C$117)\n+($O280*'fnd base rates'!C$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,3)))\n*$R280","v":26896.389223999999},{"$f":"(($D280*'fnd base rates'!D$107)\n+($E280*'fnd base rates'!D$108)\n+($F280*'fnd base rates'!D$109)\n+($G280*'fnd base rates'!D$110)\n+($H280*'fnd base rates'!D$111)\n+($I280*'fnd base rates'!D$112)\n+($J280*'fnd base rates'!D$113)\n+($K280*'fnd base rates'!D$114)\n+($M280*'fnd base rates'!D$116)\n+($N280*'fnd base rates'!D$117)\n+($O280*'fnd base rates'!D$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,4)))\n*$R280","v":45871.299999999996},{"$f":"(($D280*'fnd base rates'!E$107)\n+($E280*'fnd base rates'!E$108)\n+($F280*'fnd base rates'!E$109)\n+($G280*'fnd base rates'!E$110)\n+($H280*'fnd base rates'!E$111)\n+($I280*'fnd base rates'!E$112)\n+($J280*'fnd base rates'!E$113)\n+($K280*'fnd base rates'!E$114)\n+($M280*'fnd base rates'!E$116)\n+($N280*'fnd base rates'!E$117)\n+($O280*'fnd base rates'!E$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,5)))\n*$R280","v":271259.48654399998},{"$f":"(($D280*'fnd base rates'!F$107)\n+($E280*'fnd base rates'!F$108)\n+($F280*'fnd base rates'!F$109)\n+($G280*'fnd base rates'!F$110)\n+($H280*'fnd base rates'!F$111)\n+($I280*'fnd base rates'!F$112)\n+($J280*'fnd base rates'!F$113)\n+($K280*'fnd base rates'!F$114)\n+($M280*'fnd base rates'!F$116)\n+($N280*'fnd base rates'!F$117)\n+($O280*'fnd base rates'!F$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,6)))\n*$R280","v":51672.602127999991},{"$f":"(($D280*'fnd base rates'!G$107)\n+($E280*'fnd base rates'!G$108)\n+($F280*'fnd base rates'!G$109)\n+($G280*'fnd base rates'!G$110)\n+($H280*'fnd base rates'!G$111)\n+($I280*'fnd base rates'!G$112)\n+($J280*'fnd base rates'!G$113)\n+($K280*'fnd base rates'!G$114)\n+($M280*'fnd base rates'!G$116)\n+($N280*'fnd base rates'!G$117)\n+($O280*'fnd base rates'!G$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,7)))\n*$R280","v":12389.764407999999},{"$f":"(($D280*'fnd base rates'!H$107)\n+($E280*'fnd base rates'!H$108)\n+($F280*'fnd base rates'!H$109)\n+($G280*'fnd base rates'!H$110)\n+($H280*'fnd base rates'!H$111)\n+($I280*'fnd base rates'!H$112)\n+($J280*'fnd base rates'!H$113)\n+($K280*'fnd base rates'!H$114)\n+($M280*'fnd base rates'!H$116)\n+($N280*'fnd base rates'!H$117)\n+($O280*'fnd base rates'!H$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,8)))","v":25162.643096},{"$f":"(($D280*'fnd base rates'!I$107)\n+($E280*'fnd base rates'!I$108)\n+($F280*'fnd base rates'!I$109)\n+($G280*'fnd base rates'!I$110)\n+($H280*'fnd base rates'!I$111)\n+($I280*'fnd base rates'!I$112)\n+($J280*'fnd base rates'!I$113)\n+($K280*'fnd base rates'!I$114)\n+($M280*'fnd base rates'!I$116)\n+($N280*'fnd base rates'!I$117)\n+($O280*'fnd base rates'!I$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,9)))\n*$R280","v":19569.95},{"$f":"(($D280*'fnd base rates'!J$107)\n+($E280*'fnd base rates'!J$108)\n+($F280*'fnd base rates'!J$109)\n+($G280*'fnd base rates'!J$110)\n+($H280*'fnd base rates'!J$111)\n+($I280*'fnd base rates'!J$112)\n+($J280*'fnd base rates'!J$113)\n+($K280*'fnd base rates'!J$114)\n+($M280*'fnd base rates'!J$116)\n+($N280*'fnd base rates'!J$117)\n+($O280*'fnd base rates'!J$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,10)))\n*$R280","v":29843.309999999998},{"$f":"(($D280*'fnd base rates'!K$107)\n+($E280*'fnd base rates'!K$108)\n+($F280*'fnd base rates'!K$109)\n+($G280*'fnd base rates'!K$110)\n+($H280*'fnd base rates'!K$111)\n+($I280*'fnd base rates'!K$112)\n+($J280*'fnd base rates'!K$113)\n+($K280*'fnd base rates'!K$114)\n+($M280*'fnd base rates'!K$116)\n+($N280*'fnd base rates'!K$117)\n+($O280*'fnd base rates'!K$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,11)))\n*$R280","v":53070.804719999993},{"$f":"(($D280*'fnd base rates'!L$107)\n+($E280*'fnd base rates'!L$108)\n+($F280*'fnd base rates'!L$109)\n+($G280*'fnd base rates'!L$110)\n+($H280*'fnd base rates'!L$111)\n+($I280*'fnd base rates'!L$112)\n+($J280*'fnd base rates'!L$113)\n+($K280*'fnd base rates'!L$114)\n+($M280*'fnd base rates'!L$116)\n+($N280*'fnd base rates'!L$117)\n+($O280*'fnd base rates'!L$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,12)))","v":84552.543919999996},{"$f":"(($D280*'fnd base rates'!M$107)\n+($E280*'fnd base rates'!M$108)\n+($F280*'fnd base rates'!M$109)\n+($G280*'fnd base rates'!M$110)\n+($H280*'fnd base rates'!M$111)\n+($I280*'fnd base rates'!M$112)\n+($J280*'fnd base rates'!M$113)\n+($K280*'fnd base rates'!M$114)\n+($M280*'fnd base rates'!M$116)\n+($N280*'fnd base rates'!M$117)\n+($O280*'fnd base rates'!M$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,13)))","v":0},620288.79403999995,null,440149181,"440","149","181",1,46,620288.79403999995,13485,0,13485,null,null,null,null,null,13052,433,13485,null,null,{"$f":"BC280-BA280","v":0}]
[440,440149211,"COMMUNITY DAY",{"$f":"'fnd enro'!D281","v":0},{"$f":"'fnd enro'!E281","v":0},{"$f":"'fnd enro'!F281","v":0},{"$f":"'fnd enro'!G281","v":3},{"$f":"'fnd enro'!H281","v":2},{"$f":"'fnd enro'!I281","v":0},{"$f":"'fnd enro'!J281","v":0},{"$f":"'fnd enro'!K281","v":0.193},{"$f":"'fnd enro'!L281","v":0},{"$f":"'fnd enro'!M281","v":0},{"$f":"'fnd enro'!N281","v":0},{"$f":"'fnd enro'!O281","v":0},{"$f":"'fnd enro'!P281","v":3},{"$f":"'fnd enro'!R281","v":5},1,{"$f":"VALUE('fnd enro'!Q281)","v":5},null,{"$f":"(($D281*'fnd base rates'!C$107)\n+($E281*'fnd base rates'!C$108)\n+($F281*'fnd base rates'!C$109)\n+($G281*'fnd base rates'!C$110)\n+($H281*'fnd base rates'!C$111)\n+($I281*'fnd base rates'!C$112)\n+($J281*'fnd base rates'!C$113)\n+($K281*'fnd base rates'!C$114)\n+($M281*'fnd base rates'!C$116)\n+($N281*'fnd base rates'!C$117)\n+($O281*'fnd base rates'!C$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,3)))\n*$R281","v":2861.9167300000004},{"$f":"(($D281*'fnd base rates'!D$107)\n+($E281*'fnd base rates'!D$108)\n+($F281*'fnd base rates'!D$109)\n+($G281*'fnd base rates'!D$110)\n+($H281*'fnd base rates'!D$111)\n+($I281*'fnd base rates'!D$112)\n+($J281*'fnd base rates'!D$113)\n+($K281*'fnd base rates'!D$114)\n+($M281*'fnd base rates'!D$116)\n+($N281*'fnd base rates'!D$117)\n+($O281*'fnd base rates'!D$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,4)))\n*$R281","v":4676.380000000001},{"$f":"(($D281*'fnd base rates'!E$107)\n+($E281*'fnd base rates'!E$108)\n+($F281*'fnd base rates'!E$109)\n+($G281*'fnd base rates'!E$110)\n+($H281*'fnd base rates'!E$111)\n+($I281*'fnd base rates'!E$112)\n+($J281*'fnd base rates'!E$113)\n+($K281*'fnd base rates'!E$114)\n+($M281*'fnd base rates'!E$116)\n+($N281*'fnd base rates'!E$117)\n+($O281*'fnd base rates'!E$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,5)))\n*$R281","v":26867.581880000005},{"$f":"(($D281*'fnd base rates'!F$107)\n+($E281*'fnd base rates'!F$108)\n+($F281*'fnd base rates'!F$109)\n+($G281*'fnd base rates'!F$110)\n+($H281*'fnd base rates'!F$111)\n+($I281*'fnd base rates'!F$112)\n+($J281*'fnd base rates'!F$113)\n+($K281*'fnd base rates'!F$114)\n+($M281*'fnd base rates'!F$116)\n+($N281*'fnd base rates'!F$117)\n+($O281*'fnd base rates'!F$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,6)))\n*$R281","v":5733.0920599999999},{"$f":"(($D281*'fnd base rates'!G$107)\n+($E281*'fnd base rates'!G$108)\n+($F281*'fnd base rates'!G$109)\n+($G281*'fnd base rates'!G$110)\n+($H281*'fnd base rates'!G$111)\n+($I281*'fnd base rates'!G$112)\n+($J281*'fnd base rates'!G$113)\n+($K281*'fnd base rates'!G$114)\n+($M281*'fnd base rates'!G$116)\n+($N281*'fnd base rates'!G$117)\n+($O281*'fnd base rates'!G$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,7)))\n*$R281","v":1210.3364099999999},{"$f":"(($D281*'fnd base rates'!H$107)\n+($E281*'fnd base rates'!H$108)\n+($F281*'fnd base rates'!H$109)\n+($G281*'fnd base rates'!H$110)\n+($H281*'fnd base rates'!H$111)\n+($I281*'fnd base rates'!H$112)\n+($J281*'fnd base rates'!H$113)\n+($K281*'fnd base rates'!H$114)\n+($M281*'fnd base rates'!H$116)\n+($N281*'fnd base rates'!H$117)\n+($O281*'fnd base rates'!H$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,8)))","v":2678.9646700000003},{"$f":"(($D281*'fnd base rates'!I$107)\n+($E281*'fnd base rates'!I$108)\n+($F281*'fnd base rates'!I$109)\n+($G281*'fnd base rates'!I$110)\n+($H281*'fnd base rates'!I$111)\n+($I281*'fnd base rates'!I$112)\n+($J281*'fnd base rates'!I$113)\n+($K281*'fnd base rates'!I$114)\n+($M281*'fnd base rates'!I$116)\n+($N281*'fnd base rates'!I$117)\n+($O281*'fnd base rates'!I$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,9)))\n*$R281","v":1980.8200000000002},{"$f":"(($D281*'fnd base rates'!J$107)\n+($E281*'fnd base rates'!J$108)\n+($F281*'fnd base rates'!J$109)\n+($G281*'fnd base rates'!J$110)\n+($H281*'fnd base rates'!J$111)\n+($I281*'fnd base rates'!J$112)\n+($J281*'fnd base rates'!J$113)\n+($K281*'fnd base rates'!J$114)\n+($M281*'fnd base rates'!J$116)\n+($N281*'fnd base rates'!J$117)\n+($O281*'fnd base rates'!J$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,10)))\n*$R281","v":2702.56},{"$f":"(($D281*'fnd base rates'!K$107)\n+($E281*'fnd base rates'!K$108)\n+($F281*'fnd base rates'!K$109)\n+($G281*'fnd base rates'!K$110)\n+($H281*'fnd base rates'!K$111)\n+($I281*'fnd base rates'!K$112)\n+($J281*'fnd base rates'!K$113)\n+($K281*'fnd base rates'!K$114)\n+($M281*'fnd base rates'!K$116)\n+($N281*'fnd base rates'!K$117)\n+($O281*'fnd base rates'!K$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,11)))\n*$R281","v":5664.9493999999995},{"$f":"(($D281*'fnd base rates'!L$107)\n+($E281*'fnd base rates'!L$108)\n+($F281*'fnd base rates'!L$109)\n+($G281*'fnd base rates'!L$110)\n+($H281*'fnd base rates'!L$111)\n+($I281*'fnd base rates'!L$112)\n+($J281*'fnd base rates'!L$113)\n+($K281*'fnd base rates'!L$114)\n+($M281*'fnd base rates'!L$116)\n+($N281*'fnd base rates'!L$117)\n+($O281*'fnd base rates'!L$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,12)))","v":8707.2134000000005},{"$f":"(($D281*'fnd base rates'!M$107)\n+($E281*'fnd base rates'!M$108)\n+($F281*'fnd base rates'!M$109)\n+($G281*'fnd base rates'!M$110)\n+($H281*'fnd base rates'!M$111)\n+($I281*'fnd base rates'!M$112)\n+($J281*'fnd base rates'!M$113)\n+($K281*'fnd base rates'!M$114)\n+($M281*'fnd base rates'!M$116)\n+($N281*'fnd base rates'!M$117)\n+($O281*'fnd base rates'!M$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,13)))","v":0},63083.81455000001,null,440149211,"440","149","211",1,5,63083.81455000001,12617,0,12617,null,null,null,null,null,9935,2682,12617,null,null,{"$f":"BC281-BA281","v":0}]
[440,440149745,"COMMUNITY DAY",{"$f":"'fnd enro'!D282","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L282","v":0},{"$f":"'fnd enro'!M282","v":0},{"$f":"'fnd enro'!N282","v":0},{"$f":"'fnd enro'!O282","v":0},{"$f":"'fnd enro'!P282","v":0},{"$f":"'fnd enro'!R282","v":1},1,{"$f":"VALUE('fnd enro'!Q282)","v":3},null,{"$f":"(($D282*'fnd base rates'!C$107)\n+($E282*'fnd base rates'!C$108)\n+($F282*'fnd base rates'!C$109)\n+($G282*'fnd base rates'!C$110)\n+($H282*'fnd base rates'!C$111)\n+($I282*'fnd base rates'!C$112)\n+($J282*'fnd base rates'!C$113)\n+($K282*'fnd base rates'!C$114)\n+($M282*'fnd base rates'!C$116)\n+($N282*'fnd base rates'!C$117)\n+($O282*'fnd base rates'!C$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,3)))\n*$R282","v":536.46134600000005},{"$f":"(($D282*'fnd base rates'!D$107)\n+($E282*'fnd base rates'!D$108)\n+($F282*'fnd base rates'!D$109)\n+($G282*'fnd base rates'!D$110)\n+($H282*'fnd base rates'!D$111)\n+($I282*'fnd base rates'!D$112)\n+($J282*'fnd base rates'!D$113)\n+($K282*'fnd base rates'!D$114)\n+($M282*'fnd base rates'!D$116)\n+($N282*'fnd base rates'!D$117)\n+($O282*'fnd base rates'!D$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,4)))\n*$R282","v":765.08},{"$f":"(($D282*'fnd base rates'!E$107)\n+($E282*'fnd base rates'!E$108)\n+($F282*'fnd base rates'!E$109)\n+($G282*'fnd base rates'!E$110)\n+($H282*'fnd base rates'!E$111)\n+($I282*'fnd base rates'!E$112)\n+($J282*'fnd base rates'!E$113)\n+($K282*'fnd base rates'!E$114)\n+($M282*'fnd base rates'!E$116)\n+($N282*'fnd base rates'!E$117)\n+($O282*'fnd base rates'!E$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,5)))\n*$R282","v":3880.4303760000003},{"$f":"(($D282*'fnd base rates'!F$107)\n+($E282*'fnd base rates'!F$108)\n+($F282*'fnd base rates'!F$109)\n+($G282*'fnd base rates'!F$110)\n+($H282*'fnd base rates'!F$111)\n+($I282*'fnd base rates'!F$112)\n+($J282*'fnd base rates'!F$113)\n+($K282*'fnd base rates'!F$114)\n+($M282*'fnd base rates'!F$116)\n+($N282*'fnd base rates'!F$117)\n+($O282*'fnd base rates'!F$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,6)))\n*$R282","v":1247.446412},{"$f":"(($D282*'fnd base rates'!G$107)\n+($E282*'fnd base rates'!G$108)\n+($F282*'fnd base rates'!G$109)\n+($G282*'fnd base rates'!G$110)\n+($H282*'fnd base rates'!G$111)\n+($I282*'fnd base rates'!G$112)\n+($J282*'fnd base rates'!G$113)\n+($K282*'fnd base rates'!G$114)\n+($M282*'fnd base rates'!G$116)\n+($N282*'fnd base rates'!G$117)\n+($O282*'fnd base rates'!G$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,7)))\n*$R282","v":156.793282},{"$f":"(($D282*'fnd base rates'!H$107)\n+($E282*'fnd base rates'!H$108)\n+($F282*'fnd base rates'!H$109)\n+($G282*'fnd base rates'!H$110)\n+($H282*'fnd base rates'!H$111)\n+($I282*'fnd base rates'!H$112)\n+($J282*'fnd base rates'!H$113)\n+($K282*'fnd base rates'!H$114)\n+($M282*'fnd base rates'!H$116)\n+($N282*'fnd base rates'!H$117)\n+($O282*'fnd base rates'!H$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D282*'fnd base rates'!I$107)\n+($E282*'fnd base rates'!I$108)\n+($F282*'fnd base rates'!I$109)\n+($G282*'fnd base rates'!I$110)\n+($H282*'fnd base rates'!I$111)\n+($I282*'fnd base rates'!I$112)\n+($J282*'fnd base rates'!I$113)\n+($K282*'fnd base rates'!I$114)\n+($M282*'fnd base rates'!I$116)\n+($N282*'fnd base rates'!I$117)\n+($O282*'fnd base rates'!I$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,9)))\n*$R282","v":306.35000000000002},{"$f":"(($D282*'fnd base rates'!J$107)\n+($E282*'fnd base rates'!J$108)\n+($F282*'fnd base rates'!J$109)\n+($G282*'fnd base rates'!J$110)\n+($H282*'fnd base rates'!J$111)\n+($I282*'fnd base rates'!J$112)\n+($J282*'fnd base rates'!J$113)\n+($K282*'fnd base rates'!J$114)\n+($M282*'fnd base rates'!J$116)\n+($N282*'fnd base rates'!J$117)\n+($O282*'fnd base rates'!J$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,10)))\n*$R282","v":152.32},{"$f":"(($D282*'fnd base rates'!K$107)\n+($E282*'fnd base rates'!K$108)\n+($F282*'fnd base rates'!K$109)\n+($G282*'fnd base rates'!K$110)\n+($H282*'fnd base rates'!K$111)\n+($I282*'fnd base rates'!K$112)\n+($J282*'fnd base rates'!K$113)\n+($K282*'fnd base rates'!K$114)\n+($M282*'fnd base rates'!K$116)\n+($N282*'fnd base rates'!K$117)\n+($O282*'fnd base rates'!K$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,11)))\n*$R282","v":1100.2098799999999},{"$f":"(($D282*'fnd base rates'!L$107)\n+($E282*'fnd base rates'!L$108)\n+($F282*'fnd base rates'!L$109)\n+($G282*'fnd base rates'!L$110)\n+($H282*'fnd base rates'!L$111)\n+($I282*'fnd base rates'!L$112)\n+($J282*'fnd base rates'!L$113)\n+($K282*'fnd base rates'!L$114)\n+($M282*'fnd base rates'!L$116)\n+($N282*'fnd base rates'!L$117)\n+($O282*'fnd base rates'!L$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D282*'fnd base rates'!M$107)\n+($E282*'fnd base rates'!M$108)\n+($F282*'fnd base rates'!M$109)\n+($G282*'fnd base rates'!M$110)\n+($H282*'fnd base rates'!M$111)\n+($I282*'fnd base rates'!M$112)\n+($J282*'fnd base rates'!M$113)\n+($K282*'fnd base rates'!M$114)\n+($M282*'fnd base rates'!M$116)\n+($N282*'fnd base rates'!M$117)\n+($O282*'fnd base rates'!M$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,13)))","v":0},10114.68691,null,440149745,"440","149","745",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC282-BA282","v":0}]
[441,441281005,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D283","v":0},{"$f":"'fnd enro'!E283","v":0},{"$f":"'fnd enro'!F283","v":0},{"$f":"'fnd enro'!G283","v":1},{"$f":"'fnd enro'!H283","v":0},{"$f":"'fnd enro'!I283","v":0},{"$f":"'fnd enro'!J283","v":0},{"$f":"'fnd enro'!K283","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L283","v":0},{"$f":"'fnd enro'!M283","v":0},{"$f":"'fnd enro'!N283","v":0},{"$f":"'fnd enro'!O283","v":0},{"$f":"'fnd enro'!P283","v":1},{"$f":"'fnd enro'!R283","v":1},1,{"$f":"VALUE('fnd enro'!Q283)","v":8},null,{"$f":"(($D283*'fnd base rates'!C$107)\n+($E283*'fnd base rates'!C$108)\n+($F283*'fnd base rates'!C$109)\n+($G283*'fnd base rates'!C$110)\n+($H283*'fnd base rates'!C$111)\n+($I283*'fnd base rates'!C$112)\n+($J283*'fnd base rates'!C$113)\n+($K283*'fnd base rates'!C$114)\n+($M283*'fnd base rates'!C$116)\n+($N283*'fnd base rates'!C$117)\n+($O283*'fnd base rates'!C$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,3)))\n*$R283","v":608.66134600000009},{"$f":"(($D283*'fnd base rates'!D$107)\n+($E283*'fnd base rates'!D$108)\n+($F283*'fnd base rates'!D$109)\n+($G283*'fnd base rates'!D$110)\n+($H283*'fnd base rates'!D$111)\n+($I283*'fnd base rates'!D$112)\n+($J283*'fnd base rates'!D$113)\n+($K283*'fnd base rates'!D$114)\n+($M283*'fnd base rates'!D$116)\n+($N283*'fnd base rates'!D$117)\n+($O283*'fnd base rates'!D$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,4)))\n*$R283","v":1107.1600000000001},{"$f":"(($D283*'fnd base rates'!E$107)\n+($E283*'fnd base rates'!E$108)\n+($F283*'fnd base rates'!E$109)\n+($G283*'fnd base rates'!E$110)\n+($H283*'fnd base rates'!E$111)\n+($I283*'fnd base rates'!E$112)\n+($J283*'fnd base rates'!E$113)\n+($K283*'fnd base rates'!E$114)\n+($M283*'fnd base rates'!E$116)\n+($N283*'fnd base rates'!E$117)\n+($O283*'fnd base rates'!E$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,5)))\n*$R283","v":7219.7903760000008},{"$f":"(($D283*'fnd base rates'!F$107)\n+($E283*'fnd base rates'!F$108)\n+($F283*'fnd base rates'!F$109)\n+($G283*'fnd base rates'!F$110)\n+($H283*'fnd base rates'!F$111)\n+($I283*'fnd base rates'!F$112)\n+($J283*'fnd base rates'!F$113)\n+($K283*'fnd base rates'!F$114)\n+($M283*'fnd base rates'!F$116)\n+($N283*'fnd base rates'!F$117)\n+($O283*'fnd base rates'!F$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,6)))\n*$R283","v":1247.446412},{"$f":"(($D283*'fnd base rates'!G$107)\n+($E283*'fnd base rates'!G$108)\n+($F283*'fnd base rates'!G$109)\n+($G283*'fnd base rates'!G$110)\n+($H283*'fnd base rates'!G$111)\n+($I283*'fnd base rates'!G$112)\n+($J283*'fnd base rates'!G$113)\n+($K283*'fnd base rates'!G$114)\n+($M283*'fnd base rates'!G$116)\n+($N283*'fnd base rates'!G$117)\n+($O283*'fnd base rates'!G$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,7)))\n*$R283","v":318.80328199999997},{"$f":"(($D283*'fnd base rates'!H$107)\n+($E283*'fnd base rates'!H$108)\n+($F283*'fnd base rates'!H$109)\n+($G283*'fnd base rates'!H$110)\n+($H283*'fnd base rates'!H$111)\n+($I283*'fnd base rates'!H$112)\n+($J283*'fnd base rates'!H$113)\n+($K283*'fnd base rates'!H$114)\n+($M283*'fnd base rates'!H$116)\n+($N283*'fnd base rates'!H$117)\n+($O283*'fnd base rates'!H$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D283*'fnd base rates'!I$107)\n+($E283*'fnd base rates'!I$108)\n+($F283*'fnd base rates'!I$109)\n+($G283*'fnd base rates'!I$110)\n+($H283*'fnd base rates'!I$111)\n+($I283*'fnd base rates'!I$112)\n+($J283*'fnd base rates'!I$113)\n+($K283*'fnd base rates'!I$114)\n+($M283*'fnd base rates'!I$116)\n+($N283*'fnd base rates'!I$117)\n+($O283*'fnd base rates'!I$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,9)))\n*$R283","v":441.57000000000005},{"$f":"(($D283*'fnd base rates'!J$107)\n+($E283*'fnd base rates'!J$108)\n+($F283*'fnd base rates'!J$109)\n+($G283*'fnd base rates'!J$110)\n+($H283*'fnd base rates'!J$111)\n+($I283*'fnd base rates'!J$112)\n+($J283*'fnd base rates'!J$113)\n+($K283*'fnd base rates'!J$114)\n+($M283*'fnd base rates'!J$116)\n+($N283*'fnd base rates'!J$117)\n+($O283*'fnd base rates'!J$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,10)))\n*$R283","v":854.96},{"$f":"(($D283*'fnd base rates'!K$107)\n+($E283*'fnd base rates'!K$108)\n+($F283*'fnd base rates'!K$109)\n+($G283*'fnd base rates'!K$110)\n+($H283*'fnd base rates'!K$111)\n+($I283*'fnd base rates'!K$112)\n+($J283*'fnd base rates'!K$113)\n+($K283*'fnd base rates'!K$114)\n+($M283*'fnd base rates'!K$116)\n+($N283*'fnd base rates'!K$117)\n+($O283*'fnd base rates'!K$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,11)))\n*$R283","v":1100.2098799999999},{"$f":"(($D283*'fnd base rates'!L$107)\n+($E283*'fnd base rates'!L$108)\n+($F283*'fnd base rates'!L$109)\n+($G283*'fnd base rates'!L$110)\n+($H283*'fnd base rates'!L$111)\n+($I283*'fnd base rates'!L$112)\n+($J283*'fnd base rates'!L$113)\n+($K283*'fnd base rates'!L$114)\n+($M283*'fnd base rates'!L$116)\n+($N283*'fnd base rates'!L$117)\n+($O283*'fnd base rates'!L$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,12)))","v":1986.3166799999999},{"$f":"(($D283*'fnd base rates'!M$107)\n+($E283*'fnd base rates'!M$108)\n+($F283*'fnd base rates'!M$109)\n+($G283*'fnd base rates'!M$110)\n+($H283*'fnd base rates'!M$111)\n+($I283*'fnd base rates'!M$112)\n+($J283*'fnd base rates'!M$113)\n+($K283*'fnd base rates'!M$114)\n+($M283*'fnd base rates'!M$116)\n+($N283*'fnd base rates'!M$117)\n+($O283*'fnd base rates'!M$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,13)))","v":0},15433.196910000001,null,441281005,"441","281","005",1,1,15433.196910000001,15433,0,15433,null,null,null,null,null,15433,0,15433,null,null,{"$f":"BC283-BA283","v":0}]
[441,441281061,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D284","v":0},{"$f":"'fnd enro'!E284","v":0},{"$f":"'fnd enro'!F284","v":0},{"$f":"'fnd enro'!G284","v":2},{"$f":"'fnd enro'!H284","v":1},{"$f":"'fnd enro'!I284","v":0},{"$f":"'fnd enro'!J284","v":0},{"$f":"'fnd enro'!K284","v":0.1158},{"$f":"'fnd enro'!L284","v":0},{"$f":"'fnd enro'!M284","v":0},{"$f":"'fnd enro'!N284","v":0},{"$f":"'fnd enro'!O284","v":0},{"$f":"'fnd enro'!P284","v":3},{"$f":"'fnd enro'!R284","v":3},1,{"$f":"VALUE('fnd enro'!Q284)","v":11},null,{"$f":"(($D284*'fnd base rates'!C$107)\n+($E284*'fnd base rates'!C$108)\n+($F284*'fnd base rates'!C$109)\n+($G284*'fnd base rates'!C$110)\n+($H284*'fnd base rates'!C$111)\n+($I284*'fnd base rates'!C$112)\n+($J284*'fnd base rates'!C$113)\n+($K284*'fnd base rates'!C$114)\n+($M284*'fnd base rates'!C$116)\n+($N284*'fnd base rates'!C$117)\n+($O284*'fnd base rates'!C$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,3)))\n*$R284","v":1860.2440379999998},{"$f":"(($D284*'fnd base rates'!D$107)\n+($E284*'fnd base rates'!D$108)\n+($F284*'fnd base rates'!D$109)\n+($G284*'fnd base rates'!D$110)\n+($H284*'fnd base rates'!D$111)\n+($I284*'fnd base rates'!D$112)\n+($J284*'fnd base rates'!D$113)\n+($K284*'fnd base rates'!D$114)\n+($M284*'fnd base rates'!D$116)\n+($N284*'fnd base rates'!D$117)\n+($O284*'fnd base rates'!D$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,4)))\n*$R284","v":3483.78},{"$f":"(($D284*'fnd base rates'!E$107)\n+($E284*'fnd base rates'!E$108)\n+($F284*'fnd base rates'!E$109)\n+($G284*'fnd base rates'!E$110)\n+($H284*'fnd base rates'!E$111)\n+($I284*'fnd base rates'!E$112)\n+($J284*'fnd base rates'!E$113)\n+($K284*'fnd base rates'!E$114)\n+($M284*'fnd base rates'!E$116)\n+($N284*'fnd base rates'!E$117)\n+($O284*'fnd base rates'!E$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,5)))\n*$R284","v":22822.721128000001},{"$f":"(($D284*'fnd base rates'!F$107)\n+($E284*'fnd base rates'!F$108)\n+($F284*'fnd base rates'!F$109)\n+($G284*'fnd base rates'!F$110)\n+($H284*'fnd base rates'!F$111)\n+($I284*'fnd base rates'!F$112)\n+($J284*'fnd base rates'!F$113)\n+($K284*'fnd base rates'!F$114)\n+($M284*'fnd base rates'!F$116)\n+($N284*'fnd base rates'!F$117)\n+($O284*'fnd base rates'!F$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,6)))\n*$R284","v":3490.2692360000001},{"$f":"(($D284*'fnd base rates'!G$107)\n+($E284*'fnd base rates'!G$108)\n+($F284*'fnd base rates'!G$109)\n+($G284*'fnd base rates'!G$110)\n+($H284*'fnd base rates'!G$111)\n+($I284*'fnd base rates'!G$112)\n+($J284*'fnd base rates'!G$113)\n+($K284*'fnd base rates'!G$114)\n+($M284*'fnd base rates'!G$116)\n+($N284*'fnd base rates'!G$117)\n+($O284*'fnd base rates'!G$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,7)))\n*$R284","v":1044.929846},{"$f":"(($D284*'fnd base rates'!H$107)\n+($E284*'fnd base rates'!H$108)\n+($F284*'fnd base rates'!H$109)\n+($G284*'fnd base rates'!H$110)\n+($H284*'fnd base rates'!H$111)\n+($I284*'fnd base rates'!H$112)\n+($J284*'fnd base rates'!H$113)\n+($K284*'fnd base rates'!H$114)\n+($M284*'fnd base rates'!H$116)\n+($N284*'fnd base rates'!H$117)\n+($O284*'fnd base rates'!H$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,8)))","v":1656.596802},{"$f":"(($D284*'fnd base rates'!I$107)\n+($E284*'fnd base rates'!I$108)\n+($F284*'fnd base rates'!I$109)\n+($G284*'fnd base rates'!I$110)\n+($H284*'fnd base rates'!I$111)\n+($I284*'fnd base rates'!I$112)\n+($J284*'fnd base rates'!I$113)\n+($K284*'fnd base rates'!I$114)\n+($M284*'fnd base rates'!I$116)\n+($N284*'fnd base rates'!I$117)\n+($O284*'fnd base rates'!I$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,9)))\n*$R284","v":1445.2200000000003},{"$f":"(($D284*'fnd base rates'!J$107)\n+($E284*'fnd base rates'!J$108)\n+($F284*'fnd base rates'!J$109)\n+($G284*'fnd base rates'!J$110)\n+($H284*'fnd base rates'!J$111)\n+($I284*'fnd base rates'!J$112)\n+($J284*'fnd base rates'!J$113)\n+($K284*'fnd base rates'!J$114)\n+($M284*'fnd base rates'!J$116)\n+($N284*'fnd base rates'!J$117)\n+($O284*'fnd base rates'!J$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,10)))\n*$R284","v":2994.76},{"$f":"(($D284*'fnd base rates'!K$107)\n+($E284*'fnd base rates'!K$108)\n+($F284*'fnd base rates'!K$109)\n+($G284*'fnd base rates'!K$110)\n+($H284*'fnd base rates'!K$111)\n+($I284*'fnd base rates'!K$112)\n+($J284*'fnd base rates'!K$113)\n+($K284*'fnd base rates'!K$114)\n+($M284*'fnd base rates'!K$116)\n+($N284*'fnd base rates'!K$117)\n+($O284*'fnd base rates'!K$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,11)))\n*$R284","v":3382.5796399999995},{"$f":"(($D284*'fnd base rates'!L$107)\n+($E284*'fnd base rates'!L$108)\n+($F284*'fnd base rates'!L$109)\n+($G284*'fnd base rates'!L$110)\n+($H284*'fnd base rates'!L$111)\n+($I284*'fnd base rates'!L$112)\n+($J284*'fnd base rates'!L$113)\n+($K284*'fnd base rates'!L$114)\n+($M284*'fnd base rates'!L$116)\n+($N284*'fnd base rates'!L$117)\n+($O284*'fnd base rates'!L$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,12)))","v":6281.5600400000003},{"$f":"(($D284*'fnd base rates'!M$107)\n+($E284*'fnd base rates'!M$108)\n+($F284*'fnd base rates'!M$109)\n+($G284*'fnd base rates'!M$110)\n+($H284*'fnd base rates'!M$111)\n+($I284*'fnd base rates'!M$112)\n+($J284*'fnd base rates'!M$113)\n+($K284*'fnd base rates'!M$114)\n+($M284*'fnd base rates'!M$116)\n+($N284*'fnd base rates'!M$117)\n+($O284*'fnd base rates'!M$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,13)))","v":0},48462.660730000003,null,441281061,"441","281","061",1,3,48462.660730000003,16154,0,16154,null,null,null,null,null,16154,0,16154,null,null,{"$f":"BC284-BA284","v":0}]
[441,441281087,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D285","v":0},{"$f":"'fnd enro'!E285","v":0},{"$f":"'fnd enro'!F285","v":0},{"$f":"'fnd enro'!G285","v":1},{"$f":"'fnd enro'!H285","v":1},{"$f":"'fnd enro'!I285","v":1},{"$f":"'fnd enro'!J285","v":0},{"$f":"'fnd enro'!K285","v":0.1158},{"$f":"'fnd enro'!L285","v":0},{"$f":"'fnd enro'!M285","v":0},{"$f":"'fnd enro'!N285","v":0},{"$f":"'fnd enro'!O285","v":0},{"$f":"'fnd enro'!P285","v":3},{"$f":"'fnd enro'!R285","v":3},1,{"$f":"VALUE('fnd enro'!Q285)","v":5},null,{"$f":"(($D285*'fnd base rates'!C$107)\n+($E285*'fnd base rates'!C$108)\n+($F285*'fnd base rates'!C$109)\n+($G285*'fnd base rates'!C$110)\n+($H285*'fnd base rates'!C$111)\n+($I285*'fnd base rates'!C$112)\n+($J285*'fnd base rates'!C$113)\n+($K285*'fnd base rates'!C$114)\n+($M285*'fnd base rates'!C$116)\n+($N285*'fnd base rates'!C$117)\n+($O285*'fnd base rates'!C$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,3)))\n*$R285","v":1788.9940379999998},{"$f":"(($D285*'fnd base rates'!D$107)\n+($E285*'fnd base rates'!D$108)\n+($F285*'fnd base rates'!D$109)\n+($G285*'fnd base rates'!D$110)\n+($H285*'fnd base rates'!D$111)\n+($I285*'fnd base rates'!D$112)\n+($J285*'fnd base rates'!D$113)\n+($K285*'fnd base rates'!D$114)\n+($M285*'fnd base rates'!D$116)\n+($N285*'fnd base rates'!D$117)\n+($O285*'fnd base rates'!D$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,4)))\n*$R285","v":3146.2200000000003},{"$f":"(($D285*'fnd base rates'!E$107)\n+($E285*'fnd base rates'!E$108)\n+($F285*'fnd base rates'!E$109)\n+($G285*'fnd base rates'!E$110)\n+($H285*'fnd base rates'!E$111)\n+($I285*'fnd base rates'!E$112)\n+($J285*'fnd base rates'!E$113)\n+($K285*'fnd base rates'!E$114)\n+($M285*'fnd base rates'!E$116)\n+($N285*'fnd base rates'!E$117)\n+($O285*'fnd base rates'!E$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,5)))\n*$R285","v":20559.441127999999},{"$f":"(($D285*'fnd base rates'!F$107)\n+($E285*'fnd base rates'!F$108)\n+($F285*'fnd base rates'!F$109)\n+($G285*'fnd base rates'!F$110)\n+($H285*'fnd base rates'!F$111)\n+($I285*'fnd base rates'!F$112)\n+($J285*'fnd base rates'!F$113)\n+($K285*'fnd base rates'!F$114)\n+($M285*'fnd base rates'!F$116)\n+($N285*'fnd base rates'!F$117)\n+($O285*'fnd base rates'!F$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,6)))\n*$R285","v":3129.7092360000001},{"$f":"(($D285*'fnd base rates'!G$107)\n+($E285*'fnd base rates'!G$108)\n+($F285*'fnd base rates'!G$109)\n+($G285*'fnd base rates'!G$110)\n+($H285*'fnd base rates'!G$111)\n+($I285*'fnd base rates'!G$112)\n+($J285*'fnd base rates'!G$113)\n+($K285*'fnd base rates'!G$114)\n+($M285*'fnd base rates'!G$116)\n+($N285*'fnd base rates'!G$117)\n+($O285*'fnd base rates'!G$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,7)))\n*$R285","v":892.179846},{"$f":"(($D285*'fnd base rates'!H$107)\n+($E285*'fnd base rates'!H$108)\n+($F285*'fnd base rates'!H$109)\n+($G285*'fnd base rates'!H$110)\n+($H285*'fnd base rates'!H$111)\n+($I285*'fnd base rates'!H$112)\n+($J285*'fnd base rates'!H$113)\n+($K285*'fnd base rates'!H$114)\n+($M285*'fnd base rates'!H$116)\n+($N285*'fnd base rates'!H$117)\n+($O285*'fnd base rates'!H$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,8)))","v":1936.7268020000001},{"$f":"(($D285*'fnd base rates'!I$107)\n+($E285*'fnd base rates'!I$108)\n+($F285*'fnd base rates'!I$109)\n+($G285*'fnd base rates'!I$110)\n+($H285*'fnd base rates'!I$111)\n+($I285*'fnd base rates'!I$112)\n+($J285*'fnd base rates'!I$113)\n+($K285*'fnd base rates'!I$114)\n+($M285*'fnd base rates'!I$116)\n+($N285*'fnd base rates'!I$117)\n+($O285*'fnd base rates'!I$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,9)))\n*$R285","v":1431.37},{"$f":"(($D285*'fnd base rates'!J$107)\n+($E285*'fnd base rates'!J$108)\n+($F285*'fnd base rates'!J$109)\n+($G285*'fnd base rates'!J$110)\n+($H285*'fnd base rates'!J$111)\n+($I285*'fnd base rates'!J$112)\n+($J285*'fnd base rates'!J$113)\n+($K285*'fnd base rates'!J$114)\n+($M285*'fnd base rates'!J$116)\n+($N285*'fnd base rates'!J$117)\n+($O285*'fnd base rates'!J$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,10)))\n*$R285","v":2722.86},{"$f":"(($D285*'fnd base rates'!K$107)\n+($E285*'fnd base rates'!K$108)\n+($F285*'fnd base rates'!K$109)\n+($G285*'fnd base rates'!K$110)\n+($H285*'fnd base rates'!K$111)\n+($I285*'fnd base rates'!K$112)\n+($J285*'fnd base rates'!K$113)\n+($K285*'fnd base rates'!K$114)\n+($M285*'fnd base rates'!K$116)\n+($N285*'fnd base rates'!K$117)\n+($O285*'fnd base rates'!K$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,11)))\n*$R285","v":3432.4296399999998},{"$f":"(($D285*'fnd base rates'!L$107)\n+($E285*'fnd base rates'!L$108)\n+($F285*'fnd base rates'!L$109)\n+($G285*'fnd base rates'!L$110)\n+($H285*'fnd base rates'!L$111)\n+($I285*'fnd base rates'!L$112)\n+($J285*'fnd base rates'!L$113)\n+($K285*'fnd base rates'!L$114)\n+($M285*'fnd base rates'!L$116)\n+($N285*'fnd base rates'!L$117)\n+($O285*'fnd base rates'!L$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,12)))","v":5671.5500400000001},{"$f":"(($D285*'fnd base rates'!M$107)\n+($E285*'fnd base rates'!M$108)\n+($F285*'fnd base rates'!M$109)\n+($G285*'fnd base rates'!M$110)\n+($H285*'fnd base rates'!M$111)\n+($I285*'fnd base rates'!M$112)\n+($J285*'fnd base rates'!M$113)\n+($K285*'fnd base rates'!M$114)\n+($M285*'fnd base rates'!M$116)\n+($N285*'fnd base rates'!M$117)\n+($O285*'fnd base rates'!M$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,13)))","v":0},44711.480730000003,null,441281087,"441","281","087",1,3,44711.480730000003,14904,0,14904,null,null,null,null,null,14904,0,14904,null,null,{"$f":"BC285-BA285","v":0}]
[441,441281137,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D286","v":0},{"$f":"'fnd enro'!E286","v":0},{"$f":"'fnd enro'!F286","v":0},{"$f":"'fnd enro'!G286","v":1},{"$f":"'fnd enro'!H286","v":2},{"$f":"'fnd enro'!I286","v":0},{"$f":"'fnd enro'!J286","v":0},{"$f":"'fnd enro'!K286","v":0.1158},{"$f":"'fnd enro'!L286","v":0},{"$f":"'fnd enro'!M286","v":0},{"$f":"'fnd enro'!N286","v":2},{"$f":"'fnd enro'!O286","v":0},{"$f":"'fnd enro'!P286","v":3},{"$f":"'fnd enro'!R286","v":3},1,{"$f":"VALUE('fnd enro'!Q286)","v":12},null,{"$f":"(($D286*'fnd base rates'!C$107)\n+($E286*'fnd base rates'!C$108)\n+($F286*'fnd base rates'!C$109)\n+($G286*'fnd base rates'!C$110)\n+($H286*'fnd base rates'!C$111)\n+($I286*'fnd base rates'!C$112)\n+($J286*'fnd base rates'!C$113)\n+($K286*'fnd base rates'!C$114)\n+($M286*'fnd base rates'!C$116)\n+($N286*'fnd base rates'!C$117)\n+($O286*'fnd base rates'!C$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,3)))\n*$R286","v":2086.6840379999999},{"$f":"(($D286*'fnd base rates'!D$107)\n+($E286*'fnd base rates'!D$108)\n+($F286*'fnd base rates'!D$109)\n+($G286*'fnd base rates'!D$110)\n+($H286*'fnd base rates'!D$111)\n+($I286*'fnd base rates'!D$112)\n+($J286*'fnd base rates'!D$113)\n+($K286*'fnd base rates'!D$114)\n+($M286*'fnd base rates'!D$116)\n+($N286*'fnd base rates'!D$117)\n+($O286*'fnd base rates'!D$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,4)))\n*$R286","v":3918.61},{"$f":"(($D286*'fnd base rates'!E$107)\n+($E286*'fnd base rates'!E$108)\n+($F286*'fnd base rates'!E$109)\n+($G286*'fnd base rates'!E$110)\n+($H286*'fnd base rates'!E$111)\n+($I286*'fnd base rates'!E$112)\n+($J286*'fnd base rates'!E$113)\n+($K286*'fnd base rates'!E$114)\n+($M286*'fnd base rates'!E$116)\n+($N286*'fnd base rates'!E$117)\n+($O286*'fnd base rates'!E$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,5)))\n*$R286","v":25614.441127999999},{"$f":"(($D286*'fnd base rates'!F$107)\n+($E286*'fnd base rates'!F$108)\n+($F286*'fnd base rates'!F$109)\n+($G286*'fnd base rates'!F$110)\n+($H286*'fnd base rates'!F$111)\n+($I286*'fnd base rates'!F$112)\n+($J286*'fnd base rates'!F$113)\n+($K286*'fnd base rates'!F$114)\n+($M286*'fnd base rates'!F$116)\n+($N286*'fnd base rates'!F$117)\n+($O286*'fnd base rates'!F$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,6)))\n*$R286","v":3611.8592360000002},{"$f":"(($D286*'fnd base rates'!G$107)\n+($E286*'fnd base rates'!G$108)\n+($F286*'fnd base rates'!G$109)\n+($G286*'fnd base rates'!G$110)\n+($H286*'fnd base rates'!G$111)\n+($I286*'fnd base rates'!G$112)\n+($J286*'fnd base rates'!G$113)\n+($K286*'fnd base rates'!G$114)\n+($M286*'fnd base rates'!G$116)\n+($N286*'fnd base rates'!G$117)\n+($O286*'fnd base rates'!G$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,7)))\n*$R286","v":1192.2998460000001},{"$f":"(($D286*'fnd base rates'!H$107)\n+($E286*'fnd base rates'!H$108)\n+($F286*'fnd base rates'!H$109)\n+($G286*'fnd base rates'!H$110)\n+($H286*'fnd base rates'!H$111)\n+($I286*'fnd base rates'!H$112)\n+($J286*'fnd base rates'!H$113)\n+($K286*'fnd base rates'!H$114)\n+($M286*'fnd base rates'!H$116)\n+($N286*'fnd base rates'!H$117)\n+($O286*'fnd base rates'!H$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,8)))","v":1927.9368019999999},{"$f":"(($D286*'fnd base rates'!I$107)\n+($E286*'fnd base rates'!I$108)\n+($F286*'fnd base rates'!I$109)\n+($G286*'fnd base rates'!I$110)\n+($H286*'fnd base rates'!I$111)\n+($I286*'fnd base rates'!I$112)\n+($J286*'fnd base rates'!I$113)\n+($K286*'fnd base rates'!I$114)\n+($M286*'fnd base rates'!I$116)\n+($N286*'fnd base rates'!I$117)\n+($O286*'fnd base rates'!I$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,9)))\n*$R286","v":1685.9},{"$f":"(($D286*'fnd base rates'!J$107)\n+($E286*'fnd base rates'!J$108)\n+($F286*'fnd base rates'!J$109)\n+($G286*'fnd base rates'!J$110)\n+($H286*'fnd base rates'!J$111)\n+($I286*'fnd base rates'!J$112)\n+($J286*'fnd base rates'!J$113)\n+($K286*'fnd base rates'!J$114)\n+($M286*'fnd base rates'!J$116)\n+($N286*'fnd base rates'!J$117)\n+($O286*'fnd base rates'!J$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,10)))\n*$R286","v":3270.2400000000002},{"$f":"(($D286*'fnd base rates'!K$107)\n+($E286*'fnd base rates'!K$108)\n+($F286*'fnd base rates'!K$109)\n+($G286*'fnd base rates'!K$110)\n+($H286*'fnd base rates'!K$111)\n+($I286*'fnd base rates'!K$112)\n+($J286*'fnd base rates'!K$113)\n+($K286*'fnd base rates'!K$114)\n+($M286*'fnd base rates'!K$116)\n+($N286*'fnd base rates'!K$117)\n+($O286*'fnd base rates'!K$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,11)))\n*$R286","v":4105.0896400000001},{"$f":"(($D286*'fnd base rates'!L$107)\n+($E286*'fnd base rates'!L$108)\n+($F286*'fnd base rates'!L$109)\n+($G286*'fnd base rates'!L$110)\n+($H286*'fnd base rates'!L$111)\n+($I286*'fnd base rates'!L$112)\n+($J286*'fnd base rates'!L$113)\n+($K286*'fnd base rates'!L$114)\n+($M286*'fnd base rates'!L$116)\n+($N286*'fnd base rates'!L$117)\n+($O286*'fnd base rates'!L$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,12)))","v":7031.6300400000009},{"$f":"(($D286*'fnd base rates'!M$107)\n+($E286*'fnd base rates'!M$108)\n+($F286*'fnd base rates'!M$109)\n+($G286*'fnd base rates'!M$110)\n+($H286*'fnd base rates'!M$111)\n+($I286*'fnd base rates'!M$112)\n+($J286*'fnd base rates'!M$113)\n+($K286*'fnd base rates'!M$114)\n+($M286*'fnd base rates'!M$116)\n+($N286*'fnd base rates'!M$117)\n+($O286*'fnd base rates'!M$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,13)))","v":0},54444.690730000002,null,441281137,"441","281","137",1,3,54444.690730000002,18148,0,18148,null,null,null,null,null,18148,0,18148,null,null,{"$f":"BC286-BA286","v":0}]
[441,441281159,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D287","v":0},{"$f":"'fnd enro'!E287","v":0},{"$f":"'fnd enro'!F287","v":0},{"$f":"'fnd enro'!G287","v":0},{"$f":"'fnd enro'!H287","v":1},{"$f":"'fnd enro'!I287","v":1},{"$f":"'fnd enro'!J287","v":0},{"$f":"'fnd enro'!K287","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L287","v":0},{"$f":"'fnd enro'!M287","v":0},{"$f":"'fnd enro'!N287","v":1},{"$f":"'fnd enro'!O287","v":0},{"$f":"'fnd enro'!P287","v":2},{"$f":"'fnd enro'!R287","v":2},1,{"$f":"VALUE('fnd enro'!Q287)","v":3},null,{"$f":"(($D287*'fnd base rates'!C$107)\n+($E287*'fnd base rates'!C$108)\n+($F287*'fnd base rates'!C$109)\n+($G287*'fnd base rates'!C$110)\n+($H287*'fnd base rates'!C$111)\n+($I287*'fnd base rates'!C$112)\n+($J287*'fnd base rates'!C$113)\n+($K287*'fnd base rates'!C$114)\n+($M287*'fnd base rates'!C$116)\n+($N287*'fnd base rates'!C$117)\n+($O287*'fnd base rates'!C$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,3)))\n*$R287","v":1293.492692},{"$f":"(($D287*'fnd base rates'!D$107)\n+($E287*'fnd base rates'!D$108)\n+($F287*'fnd base rates'!D$109)\n+($G287*'fnd base rates'!D$110)\n+($H287*'fnd base rates'!D$111)\n+($I287*'fnd base rates'!D$112)\n+($J287*'fnd base rates'!D$113)\n+($K287*'fnd base rates'!D$114)\n+($M287*'fnd base rates'!D$116)\n+($N287*'fnd base rates'!D$117)\n+($O287*'fnd base rates'!D$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,4)))\n*$R287","v":2256.25},{"$f":"(($D287*'fnd base rates'!E$107)\n+($E287*'fnd base rates'!E$108)\n+($F287*'fnd base rates'!E$109)\n+($G287*'fnd base rates'!E$110)\n+($H287*'fnd base rates'!E$111)\n+($I287*'fnd base rates'!E$112)\n+($J287*'fnd base rates'!E$113)\n+($K287*'fnd base rates'!E$114)\n+($M287*'fnd base rates'!E$116)\n+($N287*'fnd base rates'!E$117)\n+($O287*'fnd base rates'!E$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,5)))\n*$R287","v":14943.600752},{"$f":"(($D287*'fnd base rates'!F$107)\n+($E287*'fnd base rates'!F$108)\n+($F287*'fnd base rates'!F$109)\n+($G287*'fnd base rates'!F$110)\n+($H287*'fnd base rates'!F$111)\n+($I287*'fnd base rates'!F$112)\n+($J287*'fnd base rates'!F$113)\n+($K287*'fnd base rates'!F$114)\n+($M287*'fnd base rates'!F$116)\n+($N287*'fnd base rates'!F$117)\n+($O287*'fnd base rates'!F$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,6)))\n*$R287","v":2069.0928240000003},{"$f":"(($D287*'fnd base rates'!G$107)\n+($E287*'fnd base rates'!G$108)\n+($F287*'fnd base rates'!G$109)\n+($G287*'fnd base rates'!G$110)\n+($H287*'fnd base rates'!G$111)\n+($I287*'fnd base rates'!G$112)\n+($J287*'fnd base rates'!G$113)\n+($K287*'fnd base rates'!G$114)\n+($M287*'fnd base rates'!G$116)\n+($N287*'fnd base rates'!G$117)\n+($O287*'fnd base rates'!G$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,7)))\n*$R287","v":641.11656399999993},{"$f":"(($D287*'fnd base rates'!H$107)\n+($E287*'fnd base rates'!H$108)\n+($F287*'fnd base rates'!H$109)\n+($G287*'fnd base rates'!H$110)\n+($H287*'fnd base rates'!H$111)\n+($I287*'fnd base rates'!H$112)\n+($J287*'fnd base rates'!H$113)\n+($K287*'fnd base rates'!H$114)\n+($M287*'fnd base rates'!H$116)\n+($N287*'fnd base rates'!H$117)\n+($O287*'fnd base rates'!H$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,8)))","v":1524.127868},{"$f":"(($D287*'fnd base rates'!I$107)\n+($E287*'fnd base rates'!I$108)\n+($F287*'fnd base rates'!I$109)\n+($G287*'fnd base rates'!I$110)\n+($H287*'fnd base rates'!I$111)\n+($I287*'fnd base rates'!I$112)\n+($J287*'fnd base rates'!I$113)\n+($K287*'fnd base rates'!I$114)\n+($M287*'fnd base rates'!I$116)\n+($N287*'fnd base rates'!I$117)\n+($O287*'fnd base rates'!I$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,9)))\n*$R287","v":1081.8700000000001},{"$f":"(($D287*'fnd base rates'!J$107)\n+($E287*'fnd base rates'!J$108)\n+($F287*'fnd base rates'!J$109)\n+($G287*'fnd base rates'!J$110)\n+($H287*'fnd base rates'!J$111)\n+($I287*'fnd base rates'!J$112)\n+($J287*'fnd base rates'!J$113)\n+($K287*'fnd base rates'!J$114)\n+($M287*'fnd base rates'!J$116)\n+($N287*'fnd base rates'!J$117)\n+($O287*'fnd base rates'!J$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,10)))\n*$R287","v":1956.89},{"$f":"(($D287*'fnd base rates'!K$107)\n+($E287*'fnd base rates'!K$108)\n+($F287*'fnd base rates'!K$109)\n+($G287*'fnd base rates'!K$110)\n+($H287*'fnd base rates'!K$111)\n+($I287*'fnd base rates'!K$112)\n+($J287*'fnd base rates'!K$113)\n+($K287*'fnd base rates'!K$114)\n+($M287*'fnd base rates'!K$116)\n+($N287*'fnd base rates'!K$117)\n+($O287*'fnd base rates'!K$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,11)))\n*$R287","v":2652.4997599999997},{"$f":"(($D287*'fnd base rates'!L$107)\n+($E287*'fnd base rates'!L$108)\n+($F287*'fnd base rates'!L$109)\n+($G287*'fnd base rates'!L$110)\n+($H287*'fnd base rates'!L$111)\n+($I287*'fnd base rates'!L$112)\n+($J287*'fnd base rates'!L$113)\n+($K287*'fnd base rates'!L$114)\n+($M287*'fnd base rates'!L$116)\n+($N287*'fnd base rates'!L$117)\n+($O287*'fnd base rates'!L$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,12)))","v":4026.7133600000002},{"$f":"(($D287*'fnd base rates'!M$107)\n+($E287*'fnd base rates'!M$108)\n+($F287*'fnd base rates'!M$109)\n+($G287*'fnd base rates'!M$110)\n+($H287*'fnd base rates'!M$111)\n+($I287*'fnd base rates'!M$112)\n+($J287*'fnd base rates'!M$113)\n+($K287*'fnd base rates'!M$114)\n+($M287*'fnd base rates'!M$116)\n+($N287*'fnd base rates'!M$117)\n+($O287*'fnd base rates'!M$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,13)))","v":0},32445.653819999996,null,441281159,"441","281","159",1,2,32445.653819999996,16223,0,16223,null,null,null,null,null,16223,0,16223,null,null,{"$f":"BC287-BA287","v":0}]
[441,441281161,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D288","v":0},{"$f":"'fnd enro'!E288","v":0},{"$f":"'fnd enro'!F288","v":0},{"$f":"'fnd enro'!G288","v":0},{"$f":"'fnd enro'!H288","v":1},{"$f":"'fnd enro'!I288","v":1},{"$f":"'fnd enro'!J288","v":0},{"$f":"'fnd enro'!K288","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L288","v":0},{"$f":"'fnd enro'!M288","v":0},{"$f":"'fnd enro'!N288","v":0},{"$f":"'fnd enro'!O288","v":0},{"$f":"'fnd enro'!P288","v":1},{"$f":"'fnd enro'!R288","v":2},1,{"$f":"VALUE('fnd enro'!Q288)","v":7},null,{"$f":"(($D288*'fnd base rates'!C$107)\n+($E288*'fnd base rates'!C$108)\n+($F288*'fnd base rates'!C$109)\n+($G288*'fnd base rates'!C$110)\n+($H288*'fnd base rates'!C$111)\n+($I288*'fnd base rates'!C$112)\n+($J288*'fnd base rates'!C$113)\n+($K288*'fnd base rates'!C$114)\n+($M288*'fnd base rates'!C$116)\n+($N288*'fnd base rates'!C$117)\n+($O288*'fnd base rates'!C$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,3)))\n*$R288","v":1141.5626920000002},{"$f":"(($D288*'fnd base rates'!D$107)\n+($E288*'fnd base rates'!D$108)\n+($F288*'fnd base rates'!D$109)\n+($G288*'fnd base rates'!D$110)\n+($H288*'fnd base rates'!D$111)\n+($I288*'fnd base rates'!D$112)\n+($J288*'fnd base rates'!D$113)\n+($K288*'fnd base rates'!D$114)\n+($M288*'fnd base rates'!D$116)\n+($N288*'fnd base rates'!D$117)\n+($O288*'fnd base rates'!D$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,4)))\n*$R288","v":1855.38},{"$f":"(($D288*'fnd base rates'!E$107)\n+($E288*'fnd base rates'!E$108)\n+($F288*'fnd base rates'!E$109)\n+($G288*'fnd base rates'!E$110)\n+($H288*'fnd base rates'!E$111)\n+($I288*'fnd base rates'!E$112)\n+($J288*'fnd base rates'!E$113)\n+($K288*'fnd base rates'!E$114)\n+($M288*'fnd base rates'!E$116)\n+($N288*'fnd base rates'!E$117)\n+($O288*'fnd base rates'!E$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,5)))\n*$R288","v":11546.510752},{"$f":"(($D288*'fnd base rates'!F$107)\n+($E288*'fnd base rates'!F$108)\n+($F288*'fnd base rates'!F$109)\n+($G288*'fnd base rates'!F$110)\n+($H288*'fnd base rates'!F$111)\n+($I288*'fnd base rates'!F$112)\n+($J288*'fnd base rates'!F$113)\n+($K288*'fnd base rates'!F$114)\n+($M288*'fnd base rates'!F$116)\n+($N288*'fnd base rates'!F$117)\n+($O288*'fnd base rates'!F$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,6)))\n*$R288","v":1882.2628240000001},{"$f":"(($D288*'fnd base rates'!G$107)\n+($E288*'fnd base rates'!G$108)\n+($F288*'fnd base rates'!G$109)\n+($G288*'fnd base rates'!G$110)\n+($H288*'fnd base rates'!G$111)\n+($I288*'fnd base rates'!G$112)\n+($J288*'fnd base rates'!G$113)\n+($K288*'fnd base rates'!G$114)\n+($M288*'fnd base rates'!G$116)\n+($N288*'fnd base rates'!G$117)\n+($O288*'fnd base rates'!G$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,7)))\n*$R288","v":486.35656399999993},{"$f":"(($D288*'fnd base rates'!H$107)\n+($E288*'fnd base rates'!H$108)\n+($F288*'fnd base rates'!H$109)\n+($G288*'fnd base rates'!H$110)\n+($H288*'fnd base rates'!H$111)\n+($I288*'fnd base rates'!H$112)\n+($J288*'fnd base rates'!H$113)\n+($K288*'fnd base rates'!H$114)\n+($M288*'fnd base rates'!H$116)\n+($N288*'fnd base rates'!H$117)\n+($O288*'fnd base rates'!H$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,8)))","v":1375.1278679999998},{"$f":"(($D288*'fnd base rates'!I$107)\n+($E288*'fnd base rates'!I$108)\n+($F288*'fnd base rates'!I$109)\n+($G288*'fnd base rates'!I$110)\n+($H288*'fnd base rates'!I$111)\n+($I288*'fnd base rates'!I$112)\n+($J288*'fnd base rates'!I$113)\n+($K288*'fnd base rates'!I$114)\n+($M288*'fnd base rates'!I$116)\n+($N288*'fnd base rates'!I$117)\n+($O288*'fnd base rates'!I$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,9)))\n*$R288","v":917.19},{"$f":"(($D288*'fnd base rates'!J$107)\n+($E288*'fnd base rates'!J$108)\n+($F288*'fnd base rates'!J$109)\n+($G288*'fnd base rates'!J$110)\n+($H288*'fnd base rates'!J$111)\n+($I288*'fnd base rates'!J$112)\n+($J288*'fnd base rates'!J$113)\n+($K288*'fnd base rates'!J$114)\n+($M288*'fnd base rates'!J$116)\n+($N288*'fnd base rates'!J$117)\n+($O288*'fnd base rates'!J$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,10)))\n*$R288","v":1490.59},{"$f":"(($D288*'fnd base rates'!K$107)\n+($E288*'fnd base rates'!K$108)\n+($F288*'fnd base rates'!K$109)\n+($G288*'fnd base rates'!K$110)\n+($H288*'fnd base rates'!K$111)\n+($I288*'fnd base rates'!K$112)\n+($J288*'fnd base rates'!K$113)\n+($K288*'fnd base rates'!K$114)\n+($M288*'fnd base rates'!K$116)\n+($N288*'fnd base rates'!K$117)\n+($O288*'fnd base rates'!K$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,11)))\n*$R288","v":2332.21976},{"$f":"(($D288*'fnd base rates'!L$107)\n+($E288*'fnd base rates'!L$108)\n+($F288*'fnd base rates'!L$109)\n+($G288*'fnd base rates'!L$110)\n+($H288*'fnd base rates'!L$111)\n+($I288*'fnd base rates'!L$112)\n+($J288*'fnd base rates'!L$113)\n+($K288*'fnd base rates'!L$114)\n+($M288*'fnd base rates'!L$116)\n+($N288*'fnd base rates'!L$117)\n+($O288*'fnd base rates'!L$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,12)))","v":3395.1533600000002},{"$f":"(($D288*'fnd base rates'!M$107)\n+($E288*'fnd base rates'!M$108)\n+($F288*'fnd base rates'!M$109)\n+($G288*'fnd base rates'!M$110)\n+($H288*'fnd base rates'!M$111)\n+($I288*'fnd base rates'!M$112)\n+($J288*'fnd base rates'!M$113)\n+($K288*'fnd base rates'!M$114)\n+($M288*'fnd base rates'!M$116)\n+($N288*'fnd base rates'!M$117)\n+($O288*'fnd base rates'!M$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,13)))","v":0},26422.35382,null,441281161,"441","281","161",1,2,26422.35382,13211,0,13211,null,null,null,null,null,13211,0,13211,null,null,{"$f":"BC288-BA288","v":0}]
[441,441281191,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D289","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L289","v":0},{"$f":"'fnd enro'!M289","v":0},{"$f":"'fnd enro'!N289","v":0},{"$f":"'fnd enro'!O289","v":0},{"$f":"'fnd enro'!P289","v":0},{"$f":"'fnd enro'!R289","v":1},1,{"$f":"VALUE('fnd enro'!Q289)","v":8},null,{"$f":"(($D289*'fnd base rates'!C$107)\n+($E289*'fnd base rates'!C$108)\n+($F289*'fnd base rates'!C$109)\n+($G289*'fnd base rates'!C$110)\n+($H289*'fnd base rates'!C$111)\n+($I289*'fnd base rates'!C$112)\n+($J289*'fnd base rates'!C$113)\n+($K289*'fnd base rates'!C$114)\n+($M289*'fnd base rates'!C$116)\n+($N289*'fnd base rates'!C$117)\n+($O289*'fnd base rates'!C$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,3)))\n*$R289","v":536.46134600000005},{"$f":"(($D289*'fnd base rates'!D$107)\n+($E289*'fnd base rates'!D$108)\n+($F289*'fnd base rates'!D$109)\n+($G289*'fnd base rates'!D$110)\n+($H289*'fnd base rates'!D$111)\n+($I289*'fnd base rates'!D$112)\n+($J289*'fnd base rates'!D$113)\n+($K289*'fnd base rates'!D$114)\n+($M289*'fnd base rates'!D$116)\n+($N289*'fnd base rates'!D$117)\n+($O289*'fnd base rates'!D$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,4)))\n*$R289","v":765.08},{"$f":"(($D289*'fnd base rates'!E$107)\n+($E289*'fnd base rates'!E$108)\n+($F289*'fnd base rates'!E$109)\n+($G289*'fnd base rates'!E$110)\n+($H289*'fnd base rates'!E$111)\n+($I289*'fnd base rates'!E$112)\n+($J289*'fnd base rates'!E$113)\n+($K289*'fnd base rates'!E$114)\n+($M289*'fnd base rates'!E$116)\n+($N289*'fnd base rates'!E$117)\n+($O289*'fnd base rates'!E$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,5)))\n*$R289","v":3880.4303760000003},{"$f":"(($D289*'fnd base rates'!F$107)\n+($E289*'fnd base rates'!F$108)\n+($F289*'fnd base rates'!F$109)\n+($G289*'fnd base rates'!F$110)\n+($H289*'fnd base rates'!F$111)\n+($I289*'fnd base rates'!F$112)\n+($J289*'fnd base rates'!F$113)\n+($K289*'fnd base rates'!F$114)\n+($M289*'fnd base rates'!F$116)\n+($N289*'fnd base rates'!F$117)\n+($O289*'fnd base rates'!F$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,6)))\n*$R289","v":1247.446412},{"$f":"(($D289*'fnd base rates'!G$107)\n+($E289*'fnd base rates'!G$108)\n+($F289*'fnd base rates'!G$109)\n+($G289*'fnd base rates'!G$110)\n+($H289*'fnd base rates'!G$111)\n+($I289*'fnd base rates'!G$112)\n+($J289*'fnd base rates'!G$113)\n+($K289*'fnd base rates'!G$114)\n+($M289*'fnd base rates'!G$116)\n+($N289*'fnd base rates'!G$117)\n+($O289*'fnd base rates'!G$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,7)))\n*$R289","v":156.793282},{"$f":"(($D289*'fnd base rates'!H$107)\n+($E289*'fnd base rates'!H$108)\n+($F289*'fnd base rates'!H$109)\n+($G289*'fnd base rates'!H$110)\n+($H289*'fnd base rates'!H$111)\n+($I289*'fnd base rates'!H$112)\n+($J289*'fnd base rates'!H$113)\n+($K289*'fnd base rates'!H$114)\n+($M289*'fnd base rates'!H$116)\n+($N289*'fnd base rates'!H$117)\n+($O289*'fnd base rates'!H$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D289*'fnd base rates'!I$107)\n+($E289*'fnd base rates'!I$108)\n+($F289*'fnd base rates'!I$109)\n+($G289*'fnd base rates'!I$110)\n+($H289*'fnd base rates'!I$111)\n+($I289*'fnd base rates'!I$112)\n+($J289*'fnd base rates'!I$113)\n+($K289*'fnd base rates'!I$114)\n+($M289*'fnd base rates'!I$116)\n+($N289*'fnd base rates'!I$117)\n+($O289*'fnd base rates'!I$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,9)))\n*$R289","v":306.35000000000002},{"$f":"(($D289*'fnd base rates'!J$107)\n+($E289*'fnd base rates'!J$108)\n+($F289*'fnd base rates'!J$109)\n+($G289*'fnd base rates'!J$110)\n+($H289*'fnd base rates'!J$111)\n+($I289*'fnd base rates'!J$112)\n+($J289*'fnd base rates'!J$113)\n+($K289*'fnd base rates'!J$114)\n+($M289*'fnd base rates'!J$116)\n+($N289*'fnd base rates'!J$117)\n+($O289*'fnd base rates'!J$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,10)))\n*$R289","v":152.32},{"$f":"(($D289*'fnd base rates'!K$107)\n+($E289*'fnd base rates'!K$108)\n+($F289*'fnd base rates'!K$109)\n+($G289*'fnd base rates'!K$110)\n+($H289*'fnd base rates'!K$111)\n+($I289*'fnd base rates'!K$112)\n+($J289*'fnd base rates'!K$113)\n+($K289*'fnd base rates'!K$114)\n+($M289*'fnd base rates'!K$116)\n+($N289*'fnd base rates'!K$117)\n+($O289*'fnd base rates'!K$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,11)))\n*$R289","v":1100.2098799999999},{"$f":"(($D289*'fnd base rates'!L$107)\n+($E289*'fnd base rates'!L$108)\n+($F289*'fnd base rates'!L$109)\n+($G289*'fnd base rates'!L$110)\n+($H289*'fnd base rates'!L$111)\n+($I289*'fnd base rates'!L$112)\n+($J289*'fnd base rates'!L$113)\n+($K289*'fnd base rates'!L$114)\n+($M289*'fnd base rates'!L$116)\n+($N289*'fnd base rates'!L$117)\n+($O289*'fnd base rates'!L$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D289*'fnd base rates'!M$107)\n+($E289*'fnd base rates'!M$108)\n+($F289*'fnd base rates'!M$109)\n+($G289*'fnd base rates'!M$110)\n+($H289*'fnd base rates'!M$111)\n+($I289*'fnd base rates'!M$112)\n+($J289*'fnd base rates'!M$113)\n+($K289*'fnd base rates'!M$114)\n+($M289*'fnd base rates'!M$116)\n+($N289*'fnd base rates'!M$117)\n+($O289*'fnd base rates'!M$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,13)))","v":0},10114.68691,null,441281191,"441","281","191",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC289-BA289","v":0}]
[441,441281281,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D290","v":0},{"$f":"'fnd enro'!E290","v":0},{"$f":"'fnd enro'!F290","v":103},{"$f":"'fnd enro'!G290","v":627},{"$f":"'fnd enro'!H290","v":394},{"$f":"'fnd enro'!I290","v":375},{"$f":"'fnd enro'!J290","v":0},{"$f":"'fnd enro'!K290","v":57.861400000000003},{"$f":"'fnd enro'!L290","v":0},{"$f":"'fnd enro'!M290","v":125},{"$f":"'fnd enro'!N290","v":25},{"$f":"'fnd enro'!O290","v":14},{"$f":"'fnd enro'!P290","v":938},{"$f":"'fnd enro'!R290","v":1499},1,{"$f":"VALUE('fnd enro'!Q290)","v":12},null,{"$f":"(($D290*'fnd base rates'!C$107)\n+($E290*'fnd base rates'!C$108)\n+($F290*'fnd base rates'!C$109)\n+($G290*'fnd base rates'!C$110)\n+($H290*'fnd base rates'!C$111)\n+($I290*'fnd base rates'!C$112)\n+($J290*'fnd base rates'!C$113)\n+($K290*'fnd base rates'!C$114)\n+($M290*'fnd base rates'!C$116)\n+($N290*'fnd base rates'!C$117)\n+($O290*'fnd base rates'!C$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,3)))\n*$R290","v":903333.58765399992},{"$f":"(($D290*'fnd base rates'!D$107)\n+($E290*'fnd base rates'!D$108)\n+($F290*'fnd base rates'!D$109)\n+($G290*'fnd base rates'!D$110)\n+($H290*'fnd base rates'!D$111)\n+($I290*'fnd base rates'!D$112)\n+($J290*'fnd base rates'!D$113)\n+($K290*'fnd base rates'!D$114)\n+($M290*'fnd base rates'!D$116)\n+($N290*'fnd base rates'!D$117)\n+($O290*'fnd base rates'!D$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,4)))\n*$R290","v":1566836.5899999999},{"$f":"(($D290*'fnd base rates'!E$107)\n+($E290*'fnd base rates'!E$108)\n+($F290*'fnd base rates'!E$109)\n+($G290*'fnd base rates'!E$110)\n+($H290*'fnd base rates'!E$111)\n+($I290*'fnd base rates'!E$112)\n+($J290*'fnd base rates'!E$113)\n+($K290*'fnd base rates'!E$114)\n+($M290*'fnd base rates'!E$116)\n+($N290*'fnd base rates'!E$117)\n+($O290*'fnd base rates'!E$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,5)))\n*$R290","v":10056845.383624},{"$f":"(($D290*'fnd base rates'!F$107)\n+($E290*'fnd base rates'!F$108)\n+($F290*'fnd base rates'!F$109)\n+($G290*'fnd base rates'!F$110)\n+($H290*'fnd base rates'!F$111)\n+($I290*'fnd base rates'!F$112)\n+($J290*'fnd base rates'!F$113)\n+($K290*'fnd base rates'!F$114)\n+($M290*'fnd base rates'!F$116)\n+($N290*'fnd base rates'!F$117)\n+($O290*'fnd base rates'!F$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,6)))\n*$R290","v":1664635.6015880003},{"$f":"(($D290*'fnd base rates'!G$107)\n+($E290*'fnd base rates'!G$108)\n+($F290*'fnd base rates'!G$109)\n+($G290*'fnd base rates'!G$110)\n+($H290*'fnd base rates'!G$111)\n+($I290*'fnd base rates'!G$112)\n+($J290*'fnd base rates'!G$113)\n+($K290*'fnd base rates'!G$114)\n+($M290*'fnd base rates'!G$116)\n+($N290*'fnd base rates'!G$117)\n+($O290*'fnd base rates'!G$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,7)))\n*$R290","v":435685.44971800002},{"$f":"(($D290*'fnd base rates'!H$107)\n+($E290*'fnd base rates'!H$108)\n+($F290*'fnd base rates'!H$109)\n+($G290*'fnd base rates'!H$110)\n+($H290*'fnd base rates'!H$111)\n+($I290*'fnd base rates'!H$112)\n+($J290*'fnd base rates'!H$113)\n+($K290*'fnd base rates'!H$114)\n+($M290*'fnd base rates'!H$116)\n+($N290*'fnd base rates'!H$117)\n+($O290*'fnd base rates'!H$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,8)))","v":948123.362066},{"$f":"(($D290*'fnd base rates'!I$107)\n+($E290*'fnd base rates'!I$108)\n+($F290*'fnd base rates'!I$109)\n+($G290*'fnd base rates'!I$110)\n+($H290*'fnd base rates'!I$111)\n+($I290*'fnd base rates'!I$112)\n+($J290*'fnd base rates'!I$113)\n+($K290*'fnd base rates'!I$114)\n+($M290*'fnd base rates'!I$116)\n+($N290*'fnd base rates'!I$117)\n+($O290*'fnd base rates'!I$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,9)))\n*$R290","v":693253.75999999989},{"$f":"(($D290*'fnd base rates'!J$107)\n+($E290*'fnd base rates'!J$108)\n+($F290*'fnd base rates'!J$109)\n+($G290*'fnd base rates'!J$110)\n+($H290*'fnd base rates'!J$111)\n+($I290*'fnd base rates'!J$112)\n+($J290*'fnd base rates'!J$113)\n+($K290*'fnd base rates'!J$114)\n+($M290*'fnd base rates'!J$116)\n+($N290*'fnd base rates'!J$117)\n+($O290*'fnd base rates'!J$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,10)))\n*$R290","v":1225921.52},{"$f":"(($D290*'fnd base rates'!K$107)\n+($E290*'fnd base rates'!K$108)\n+($F290*'fnd base rates'!K$109)\n+($G290*'fnd base rates'!K$110)\n+($H290*'fnd base rates'!K$111)\n+($I290*'fnd base rates'!K$112)\n+($J290*'fnd base rates'!K$113)\n+($K290*'fnd base rates'!K$114)\n+($M290*'fnd base rates'!K$116)\n+($N290*'fnd base rates'!K$117)\n+($O290*'fnd base rates'!K$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,11)))\n*$R290","v":1750318.9501199999},{"$f":"(($D290*'fnd base rates'!L$107)\n+($E290*'fnd base rates'!L$108)\n+($F290*'fnd base rates'!L$109)\n+($G290*'fnd base rates'!L$110)\n+($H290*'fnd base rates'!L$111)\n+($I290*'fnd base rates'!L$112)\n+($J290*'fnd base rates'!L$113)\n+($K290*'fnd base rates'!L$114)\n+($M290*'fnd base rates'!L$116)\n+($N290*'fnd base rates'!L$117)\n+($O290*'fnd base rates'!L$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,12)))","v":2827973.6833199998},{"$f":"(($D290*'fnd base rates'!M$107)\n+($E290*'fnd base rates'!M$108)\n+($F290*'fnd base rates'!M$109)\n+($G290*'fnd base rates'!M$110)\n+($H290*'fnd base rates'!M$111)\n+($I290*'fnd base rates'!M$112)\n+($J290*'fnd base rates'!M$113)\n+($K290*'fnd base rates'!M$114)\n+($M290*'fnd base rates'!M$116)\n+($N290*'fnd base rates'!M$117)\n+($O290*'fnd base rates'!M$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,13)))","v":0},22072927.88809,null,441281281,"441","281","281",1,1499,22072927.88809,14725,0,14725,null,null,null,null,null,14725,0,14725,null,null,{"$f":"BC290-BA290","v":0}]
[441,441281325,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D291","v":0},{"$f":"'fnd enro'!E291","v":0},{"$f":"'fnd enro'!F291","v":0},{"$f":"'fnd enro'!G291","v":1},{"$f":"'fnd enro'!H291","v":0},{"$f":"'fnd enro'!I291","v":0},{"$f":"'fnd enro'!J291","v":0},{"$f":"'fnd enro'!K291","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L291","v":0},{"$f":"'fnd enro'!M291","v":0},{"$f":"'fnd enro'!N291","v":0},{"$f":"'fnd enro'!O291","v":0},{"$f":"'fnd enro'!P291","v":1},{"$f":"'fnd enro'!R291","v":1},1,{"$f":"VALUE('fnd enro'!Q291)","v":9},null,{"$f":"(($D291*'fnd base rates'!C$107)\n+($E291*'fnd base rates'!C$108)\n+($F291*'fnd base rates'!C$109)\n+($G291*'fnd base rates'!C$110)\n+($H291*'fnd base rates'!C$111)\n+($I291*'fnd base rates'!C$112)\n+($J291*'fnd base rates'!C$113)\n+($K291*'fnd base rates'!C$114)\n+($M291*'fnd base rates'!C$116)\n+($N291*'fnd base rates'!C$117)\n+($O291*'fnd base rates'!C$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,3)))\n*$R291","v":612.22134600000004},{"$f":"(($D291*'fnd base rates'!D$107)\n+($E291*'fnd base rates'!D$108)\n+($F291*'fnd base rates'!D$109)\n+($G291*'fnd base rates'!D$110)\n+($H291*'fnd base rates'!D$111)\n+($I291*'fnd base rates'!D$112)\n+($J291*'fnd base rates'!D$113)\n+($K291*'fnd base rates'!D$114)\n+($M291*'fnd base rates'!D$116)\n+($N291*'fnd base rates'!D$117)\n+($O291*'fnd base rates'!D$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,4)))\n*$R291","v":1124.02},{"$f":"(($D291*'fnd base rates'!E$107)\n+($E291*'fnd base rates'!E$108)\n+($F291*'fnd base rates'!E$109)\n+($G291*'fnd base rates'!E$110)\n+($H291*'fnd base rates'!E$111)\n+($I291*'fnd base rates'!E$112)\n+($J291*'fnd base rates'!E$113)\n+($K291*'fnd base rates'!E$114)\n+($M291*'fnd base rates'!E$116)\n+($N291*'fnd base rates'!E$117)\n+($O291*'fnd base rates'!E$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,5)))\n*$R291","v":7384.3403760000001},{"$f":"(($D291*'fnd base rates'!F$107)\n+($E291*'fnd base rates'!F$108)\n+($F291*'fnd base rates'!F$109)\n+($G291*'fnd base rates'!F$110)\n+($H291*'fnd base rates'!F$111)\n+($I291*'fnd base rates'!F$112)\n+($J291*'fnd base rates'!F$113)\n+($K291*'fnd base rates'!F$114)\n+($M291*'fnd base rates'!F$116)\n+($N291*'fnd base rates'!F$117)\n+($O291*'fnd base rates'!F$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,6)))\n*$R291","v":1247.446412},{"$f":"(($D291*'fnd base rates'!G$107)\n+($E291*'fnd base rates'!G$108)\n+($F291*'fnd base rates'!G$109)\n+($G291*'fnd base rates'!G$110)\n+($H291*'fnd base rates'!G$111)\n+($I291*'fnd base rates'!G$112)\n+($J291*'fnd base rates'!G$113)\n+($K291*'fnd base rates'!G$114)\n+($M291*'fnd base rates'!G$116)\n+($N291*'fnd base rates'!G$117)\n+($O291*'fnd base rates'!G$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,7)))\n*$R291","v":326.78328199999999},{"$f":"(($D291*'fnd base rates'!H$107)\n+($E291*'fnd base rates'!H$108)\n+($F291*'fnd base rates'!H$109)\n+($G291*'fnd base rates'!H$110)\n+($H291*'fnd base rates'!H$111)\n+($I291*'fnd base rates'!H$112)\n+($J291*'fnd base rates'!H$113)\n+($K291*'fnd base rates'!H$114)\n+($M291*'fnd base rates'!H$116)\n+($N291*'fnd base rates'!H$117)\n+($O291*'fnd base rates'!H$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,8)))","v":549.49893399999996},{"$f":"(($D291*'fnd base rates'!I$107)\n+($E291*'fnd base rates'!I$108)\n+($F291*'fnd base rates'!I$109)\n+($G291*'fnd base rates'!I$110)\n+($H291*'fnd base rates'!I$111)\n+($I291*'fnd base rates'!I$112)\n+($J291*'fnd base rates'!I$113)\n+($K291*'fnd base rates'!I$114)\n+($M291*'fnd base rates'!I$116)\n+($N291*'fnd base rates'!I$117)\n+($O291*'fnd base rates'!I$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,9)))\n*$R291","v":448.23},{"$f":"(($D291*'fnd base rates'!J$107)\n+($E291*'fnd base rates'!J$108)\n+($F291*'fnd base rates'!J$109)\n+($G291*'fnd base rates'!J$110)\n+($H291*'fnd base rates'!J$111)\n+($I291*'fnd base rates'!J$112)\n+($J291*'fnd base rates'!J$113)\n+($K291*'fnd base rates'!J$114)\n+($M291*'fnd base rates'!J$116)\n+($N291*'fnd base rates'!J$117)\n+($O291*'fnd base rates'!J$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,10)))\n*$R291","v":889.58999999999992},{"$f":"(($D291*'fnd base rates'!K$107)\n+($E291*'fnd base rates'!K$108)\n+($F291*'fnd base rates'!K$109)\n+($G291*'fnd base rates'!K$110)\n+($H291*'fnd base rates'!K$111)\n+($I291*'fnd base rates'!K$112)\n+($J291*'fnd base rates'!K$113)\n+($K291*'fnd base rates'!K$114)\n+($M291*'fnd base rates'!K$116)\n+($N291*'fnd base rates'!K$117)\n+($O291*'fnd base rates'!K$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,11)))\n*$R291","v":1100.2098799999999},{"$f":"(($D291*'fnd base rates'!L$107)\n+($E291*'fnd base rates'!L$108)\n+($F291*'fnd base rates'!L$109)\n+($G291*'fnd base rates'!L$110)\n+($H291*'fnd base rates'!L$111)\n+($I291*'fnd base rates'!L$112)\n+($J291*'fnd base rates'!L$113)\n+($K291*'fnd base rates'!L$114)\n+($M291*'fnd base rates'!L$116)\n+($N291*'fnd base rates'!L$117)\n+($O291*'fnd base rates'!L$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,12)))","v":2012.93668},{"$f":"(($D291*'fnd base rates'!M$107)\n+($E291*'fnd base rates'!M$108)\n+($F291*'fnd base rates'!M$109)\n+($G291*'fnd base rates'!M$110)\n+($H291*'fnd base rates'!M$111)\n+($I291*'fnd base rates'!M$112)\n+($J291*'fnd base rates'!M$113)\n+($K291*'fnd base rates'!M$114)\n+($M291*'fnd base rates'!M$116)\n+($N291*'fnd base rates'!M$117)\n+($O291*'fnd base rates'!M$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,13)))","v":0},15695.27691,null,441281325,"441","281","325",1,1,15695.27691,15695,0,15695,null,null,null,null,null,15695,0,15695,null,null,{"$f":"BC291-BA291","v":0}]
[441,441281332,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D292","v":0},{"$f":"'fnd enro'!E292","v":0},{"$f":"'fnd enro'!F292","v":0},{"$f":"'fnd enro'!G292","v":0},{"$f":"'fnd enro'!H292","v":0},{"$f":"'fnd enro'!I292","v":2},{"$f":"'fnd enro'!J292","v":0},{"$f":"'fnd enro'!K292","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L292","v":0},{"$f":"'fnd enro'!M292","v":0},{"$f":"'fnd enro'!N292","v":0},{"$f":"'fnd enro'!O292","v":0},{"$f":"'fnd enro'!P292","v":1},{"$f":"'fnd enro'!R292","v":2},1,{"$f":"VALUE('fnd enro'!Q292)","v":10},null,{"$f":"(($D292*'fnd base rates'!C$107)\n+($E292*'fnd base rates'!C$108)\n+($F292*'fnd base rates'!C$109)\n+($G292*'fnd base rates'!C$110)\n+($H292*'fnd base rates'!C$111)\n+($I292*'fnd base rates'!C$112)\n+($J292*'fnd base rates'!C$113)\n+($K292*'fnd base rates'!C$114)\n+($M292*'fnd base rates'!C$116)\n+($N292*'fnd base rates'!C$117)\n+($O292*'fnd base rates'!C$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,3)))\n*$R292","v":1152.232692},{"$f":"(($D292*'fnd base rates'!D$107)\n+($E292*'fnd base rates'!D$108)\n+($F292*'fnd base rates'!D$109)\n+($G292*'fnd base rates'!D$110)\n+($H292*'fnd base rates'!D$111)\n+($I292*'fnd base rates'!D$112)\n+($J292*'fnd base rates'!D$113)\n+($K292*'fnd base rates'!D$114)\n+($M292*'fnd base rates'!D$116)\n+($N292*'fnd base rates'!D$117)\n+($O292*'fnd base rates'!D$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,4)))\n*$R292","v":1905.96},{"$f":"(($D292*'fnd base rates'!E$107)\n+($E292*'fnd base rates'!E$108)\n+($F292*'fnd base rates'!E$109)\n+($G292*'fnd base rates'!E$110)\n+($H292*'fnd base rates'!E$111)\n+($I292*'fnd base rates'!E$112)\n+($J292*'fnd base rates'!E$113)\n+($K292*'fnd base rates'!E$114)\n+($M292*'fnd base rates'!E$116)\n+($N292*'fnd base rates'!E$117)\n+($O292*'fnd base rates'!E$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,5)))\n*$R292","v":13492.840752},{"$f":"(($D292*'fnd base rates'!F$107)\n+($E292*'fnd base rates'!F$108)\n+($F292*'fnd base rates'!F$109)\n+($G292*'fnd base rates'!F$110)\n+($H292*'fnd base rates'!F$111)\n+($I292*'fnd base rates'!F$112)\n+($J292*'fnd base rates'!F$113)\n+($K292*'fnd base rates'!F$114)\n+($M292*'fnd base rates'!F$116)\n+($N292*'fnd base rates'!F$117)\n+($O292*'fnd base rates'!F$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,6)))\n*$R292","v":1773.7728240000001},{"$f":"(($D292*'fnd base rates'!G$107)\n+($E292*'fnd base rates'!G$108)\n+($F292*'fnd base rates'!G$109)\n+($G292*'fnd base rates'!G$110)\n+($H292*'fnd base rates'!G$111)\n+($I292*'fnd base rates'!G$112)\n+($J292*'fnd base rates'!G$113)\n+($K292*'fnd base rates'!G$114)\n+($M292*'fnd base rates'!G$116)\n+($N292*'fnd base rates'!G$117)\n+($O292*'fnd base rates'!G$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,7)))\n*$R292","v":505.73656399999993},{"$f":"(($D292*'fnd base rates'!H$107)\n+($E292*'fnd base rates'!H$108)\n+($F292*'fnd base rates'!H$109)\n+($G292*'fnd base rates'!H$110)\n+($H292*'fnd base rates'!H$111)\n+($I292*'fnd base rates'!H$112)\n+($J292*'fnd base rates'!H$113)\n+($K292*'fnd base rates'!H$114)\n+($M292*'fnd base rates'!H$116)\n+($N292*'fnd base rates'!H$117)\n+($O292*'fnd base rates'!H$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,8)))","v":1683.437868},{"$f":"(($D292*'fnd base rates'!I$107)\n+($E292*'fnd base rates'!I$108)\n+($F292*'fnd base rates'!I$109)\n+($G292*'fnd base rates'!I$110)\n+($H292*'fnd base rates'!I$111)\n+($I292*'fnd base rates'!I$112)\n+($J292*'fnd base rates'!I$113)\n+($K292*'fnd base rates'!I$114)\n+($M292*'fnd base rates'!I$116)\n+($N292*'fnd base rates'!I$117)\n+($O292*'fnd base rates'!I$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,9)))\n*$R292","v":1000.4300000000001},{"$f":"(($D292*'fnd base rates'!J$107)\n+($E292*'fnd base rates'!J$108)\n+($F292*'fnd base rates'!J$109)\n+($G292*'fnd base rates'!J$110)\n+($H292*'fnd base rates'!J$111)\n+($I292*'fnd base rates'!J$112)\n+($J292*'fnd base rates'!J$113)\n+($K292*'fnd base rates'!J$114)\n+($M292*'fnd base rates'!J$116)\n+($N292*'fnd base rates'!J$117)\n+($O292*'fnd base rates'!J$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,10)))\n*$R292","v":1919.3899999999999},{"$f":"(($D292*'fnd base rates'!K$107)\n+($E292*'fnd base rates'!K$108)\n+($F292*'fnd base rates'!K$109)\n+($G292*'fnd base rates'!K$110)\n+($H292*'fnd base rates'!K$111)\n+($I292*'fnd base rates'!K$112)\n+($J292*'fnd base rates'!K$113)\n+($K292*'fnd base rates'!K$114)\n+($M292*'fnd base rates'!K$116)\n+($N292*'fnd base rates'!K$117)\n+($O292*'fnd base rates'!K$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,11)))\n*$R292","v":2300.11976},{"$f":"(($D292*'fnd base rates'!L$107)\n+($E292*'fnd base rates'!L$108)\n+($F292*'fnd base rates'!L$109)\n+($G292*'fnd base rates'!L$110)\n+($H292*'fnd base rates'!L$111)\n+($I292*'fnd base rates'!L$112)\n+($J292*'fnd base rates'!L$113)\n+($K292*'fnd base rates'!L$114)\n+($M292*'fnd base rates'!L$116)\n+($N292*'fnd base rates'!L$117)\n+($O292*'fnd base rates'!L$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,12)))","v":3331.6533600000002},{"$f":"(($D292*'fnd base rates'!M$107)\n+($E292*'fnd base rates'!M$108)\n+($F292*'fnd base rates'!M$109)\n+($G292*'fnd base rates'!M$110)\n+($H292*'fnd base rates'!M$111)\n+($I292*'fnd base rates'!M$112)\n+($J292*'fnd base rates'!M$113)\n+($K292*'fnd base rates'!M$114)\n+($M292*'fnd base rates'!M$116)\n+($N292*'fnd base rates'!M$117)\n+($O292*'fnd base rates'!M$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,13)))","v":0},29065.573820000001,null,441281332,"441","281","332",1,2,29065.573820000001,14533,0,14533,null,null,null,null,null,14533,0,14533,null,null,{"$f":"BC292-BA292","v":0}]
[441,441281680,"SPRINGFIELD INTERNATIONAL",{"$f":"'fnd enro'!D293","v":0},{"$f":"'fnd enro'!E293","v":0},{"$f":"'fnd enro'!F293","v":0},{"$f":"'fnd enro'!G293","v":0},{"$f":"'fnd enro'!H293","v":2},{"$f":"'fnd enro'!I293","v":0},{"$f":"'fnd enro'!J293","v":0},{"$f":"'fnd enro'!K293","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L293","v":0},{"$f":"'fnd enro'!M293","v":0},{"$f":"'fnd enro'!N293","v":0},{"$f":"'fnd enro'!O293","v":0},{"$f":"'fnd enro'!P293","v":1},{"$f":"'fnd enro'!R293","v":2},1,{"$f":"VALUE('fnd enro'!Q293)","v":5},null,{"$f":"(($D293*'fnd base rates'!C$107)\n+($E293*'fnd base rates'!C$108)\n+($F293*'fnd base rates'!C$109)\n+($G293*'fnd base rates'!C$110)\n+($H293*'fnd base rates'!C$111)\n+($I293*'fnd base rates'!C$112)\n+($J293*'fnd base rates'!C$113)\n+($K293*'fnd base rates'!C$114)\n+($M293*'fnd base rates'!C$116)\n+($N293*'fnd base rates'!C$117)\n+($O293*'fnd base rates'!C$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,3)))\n*$R293","v":1132.792692},{"$f":"(($D293*'fnd base rates'!D$107)\n+($E293*'fnd base rates'!D$108)\n+($F293*'fnd base rates'!D$109)\n+($G293*'fnd base rates'!D$110)\n+($H293*'fnd base rates'!D$111)\n+($I293*'fnd base rates'!D$112)\n+($J293*'fnd base rates'!D$113)\n+($K293*'fnd base rates'!D$114)\n+($M293*'fnd base rates'!D$116)\n+($N293*'fnd base rates'!D$117)\n+($O293*'fnd base rates'!D$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,4)))\n*$R293","v":1813.8200000000002},{"$f":"(($D293*'fnd base rates'!E$107)\n+($E293*'fnd base rates'!E$108)\n+($F293*'fnd base rates'!E$109)\n+($G293*'fnd base rates'!E$110)\n+($H293*'fnd base rates'!E$111)\n+($I293*'fnd base rates'!E$112)\n+($J293*'fnd base rates'!E$113)\n+($K293*'fnd base rates'!E$114)\n+($M293*'fnd base rates'!E$116)\n+($N293*'fnd base rates'!E$117)\n+($O293*'fnd base rates'!E$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,5)))\n*$R293","v":9688.0707519999996},{"$f":"(($D293*'fnd base rates'!F$107)\n+($E293*'fnd base rates'!F$108)\n+($F293*'fnd base rates'!F$109)\n+($G293*'fnd base rates'!F$110)\n+($H293*'fnd base rates'!F$111)\n+($I293*'fnd base rates'!F$112)\n+($J293*'fnd base rates'!F$113)\n+($K293*'fnd base rates'!F$114)\n+($M293*'fnd base rates'!F$116)\n+($N293*'fnd base rates'!F$117)\n+($O293*'fnd base rates'!F$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,6)))\n*$R293","v":1990.7528240000001},{"$f":"(($D293*'fnd base rates'!G$107)\n+($E293*'fnd base rates'!G$108)\n+($F293*'fnd base rates'!G$109)\n+($G293*'fnd base rates'!G$110)\n+($H293*'fnd base rates'!G$111)\n+($I293*'fnd base rates'!G$112)\n+($J293*'fnd base rates'!G$113)\n+($K293*'fnd base rates'!G$114)\n+($M293*'fnd base rates'!G$116)\n+($N293*'fnd base rates'!G$117)\n+($O293*'fnd base rates'!G$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,7)))\n*$R293","v":471.25656400000003},{"$f":"(($D293*'fnd base rates'!H$107)\n+($E293*'fnd base rates'!H$108)\n+($F293*'fnd base rates'!H$109)\n+($G293*'fnd base rates'!H$110)\n+($H293*'fnd base rates'!H$111)\n+($I293*'fnd base rates'!H$112)\n+($J293*'fnd base rates'!H$113)\n+($K293*'fnd base rates'!H$114)\n+($M293*'fnd base rates'!H$116)\n+($N293*'fnd base rates'!H$117)\n+($O293*'fnd base rates'!H$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,8)))","v":1067.467868},{"$f":"(($D293*'fnd base rates'!I$107)\n+($E293*'fnd base rates'!I$108)\n+($F293*'fnd base rates'!I$109)\n+($G293*'fnd base rates'!I$110)\n+($H293*'fnd base rates'!I$111)\n+($I293*'fnd base rates'!I$112)\n+($J293*'fnd base rates'!I$113)\n+($K293*'fnd base rates'!I$114)\n+($M293*'fnd base rates'!I$116)\n+($N293*'fnd base rates'!I$117)\n+($O293*'fnd base rates'!I$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,9)))\n*$R293","v":837.51},{"$f":"(($D293*'fnd base rates'!J$107)\n+($E293*'fnd base rates'!J$108)\n+($F293*'fnd base rates'!J$109)\n+($G293*'fnd base rates'!J$110)\n+($H293*'fnd base rates'!J$111)\n+($I293*'fnd base rates'!J$112)\n+($J293*'fnd base rates'!J$113)\n+($K293*'fnd base rates'!J$114)\n+($M293*'fnd base rates'!J$116)\n+($N293*'fnd base rates'!J$117)\n+($O293*'fnd base rates'!J$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,10)))\n*$R293","v":1080.28},{"$f":"(($D293*'fnd base rates'!K$107)\n+($E293*'fnd base rates'!K$108)\n+($F293*'fnd base rates'!K$109)\n+($G293*'fnd base rates'!K$110)\n+($H293*'fnd base rates'!K$111)\n+($I293*'fnd base rates'!K$112)\n+($J293*'fnd base rates'!K$113)\n+($K293*'fnd base rates'!K$114)\n+($M293*'fnd base rates'!K$116)\n+($N293*'fnd base rates'!K$117)\n+($O293*'fnd base rates'!K$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,11)))\n*$R293","v":2364.3197599999999},{"$f":"(($D293*'fnd base rates'!L$107)\n+($E293*'fnd base rates'!L$108)\n+($F293*'fnd base rates'!L$109)\n+($G293*'fnd base rates'!L$110)\n+($H293*'fnd base rates'!L$111)\n+($I293*'fnd base rates'!L$112)\n+($J293*'fnd base rates'!L$113)\n+($K293*'fnd base rates'!L$114)\n+($M293*'fnd base rates'!L$116)\n+($N293*'fnd base rates'!L$117)\n+($O293*'fnd base rates'!L$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,12)))","v":3472.8833599999998},{"$f":"(($D293*'fnd base rates'!M$107)\n+($E293*'fnd base rates'!M$108)\n+($F293*'fnd base rates'!M$109)\n+($G293*'fnd base rates'!M$110)\n+($H293*'fnd base rates'!M$111)\n+($I293*'fnd base rates'!M$112)\n+($J293*'fnd base rates'!M$113)\n+($K293*'fnd base rates'!M$114)\n+($M293*'fnd base rates'!M$116)\n+($N293*'fnd base rates'!M$117)\n+($O293*'fnd base rates'!M$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,13)))","v":0},23919.153819999996,null,441281680,"441","281","680",1,2,23919.153819999996,11960,0,11960,null,null,null,null,null,11960,0,11960,null,null,{"$f":"BC293-BA293","v":0}]
[444,444035035,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D294","v":34},{"$f":"'fnd enro'!E294","v":0},{"$f":"'fnd enro'!F294","v":37},{"$f":"'fnd enro'!G294","v":201},{"$f":"'fnd enro'!H294","v":182},{"$f":"'fnd enro'!I294","v":267},{"$f":"'fnd enro'!J294","v":0},{"$f":"'fnd enro'!K294","v":26.5182},{"$f":"'fnd enro'!L294","v":0},{"$f":"'fnd enro'!M294","v":33},{"$f":"'fnd enro'!N294","v":10},{"$f":"'fnd enro'!O294","v":22},{"$f":"'fnd enro'!P294","v":466},{"$f":"'fnd enro'!R294","v":704},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q294)","v":11},null,{"$f":"(($D294*'fnd base rates'!C$107)\n+($E294*'fnd base rates'!C$108)\n+($F294*'fnd base rates'!C$109)\n+($G294*'fnd base rates'!C$110)\n+($H294*'fnd base rates'!C$111)\n+($I294*'fnd base rates'!C$112)\n+($J294*'fnd base rates'!C$113)\n+($K294*'fnd base rates'!C$114)\n+($M294*'fnd base rates'!C$116)\n+($N294*'fnd base rates'!C$117)\n+($O294*'fnd base rates'!C$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,3)))\n*$R294","v":458390.98623577604},{"$f":"(($D294*'fnd base rates'!D$107)\n+($E294*'fnd base rates'!D$108)\n+($F294*'fnd base rates'!D$109)\n+($G294*'fnd base rates'!D$110)\n+($H294*'fnd base rates'!D$111)\n+($I294*'fnd base rates'!D$112)\n+($J294*'fnd base rates'!D$113)\n+($K294*'fnd base rates'!D$114)\n+($M294*'fnd base rates'!D$116)\n+($N294*'fnd base rates'!D$117)\n+($O294*'fnd base rates'!D$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,4)))\n*$R294","v":799442.05440000014},{"$f":"(($D294*'fnd base rates'!E$107)\n+($E294*'fnd base rates'!E$108)\n+($F294*'fnd base rates'!E$109)\n+($G294*'fnd base rates'!E$110)\n+($H294*'fnd base rates'!E$111)\n+($I294*'fnd base rates'!E$112)\n+($J294*'fnd base rates'!E$113)\n+($K294*'fnd base rates'!E$114)\n+($M294*'fnd base rates'!E$116)\n+($N294*'fnd base rates'!E$117)\n+($O294*'fnd base rates'!E$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,5)))\n*$R294","v":5230470.0858434569},{"$f":"(($D294*'fnd base rates'!F$107)\n+($E294*'fnd base rates'!F$108)\n+($F294*'fnd base rates'!F$109)\n+($G294*'fnd base rates'!F$110)\n+($H294*'fnd base rates'!F$111)\n+($I294*'fnd base rates'!F$112)\n+($J294*'fnd base rates'!F$113)\n+($K294*'fnd base rates'!F$114)\n+($M294*'fnd base rates'!F$116)\n+($N294*'fnd base rates'!F$117)\n+($O294*'fnd base rates'!F$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,6)))\n*$R294","v":806958.83428787219},{"$f":"(($D294*'fnd base rates'!G$107)\n+($E294*'fnd base rates'!G$108)\n+($F294*'fnd base rates'!G$109)\n+($G294*'fnd base rates'!G$110)\n+($H294*'fnd base rates'!G$111)\n+($I294*'fnd base rates'!G$112)\n+($J294*'fnd base rates'!G$113)\n+($K294*'fnd base rates'!G$114)\n+($M294*'fnd base rates'!G$116)\n+($N294*'fnd base rates'!G$117)\n+($O294*'fnd base rates'!G$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,7)))\n*$R294","v":222848.25603059205},{"$f":"(($D294*'fnd base rates'!H$107)\n+($E294*'fnd base rates'!H$108)\n+($F294*'fnd base rates'!H$109)\n+($G294*'fnd base rates'!H$110)\n+($H294*'fnd base rates'!H$111)\n+($I294*'fnd base rates'!H$112)\n+($J294*'fnd base rates'!H$113)\n+($K294*'fnd base rates'!H$114)\n+($M294*'fnd base rates'!H$116)\n+($N294*'fnd base rates'!H$117)\n+($O294*'fnd base rates'!H$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,8)))","v":471221.29765799997},{"$f":"(($D294*'fnd base rates'!I$107)\n+($E294*'fnd base rates'!I$108)\n+($F294*'fnd base rates'!I$109)\n+($G294*'fnd base rates'!I$110)\n+($H294*'fnd base rates'!I$111)\n+($I294*'fnd base rates'!I$112)\n+($J294*'fnd base rates'!I$113)\n+($K294*'fnd base rates'!I$114)\n+($M294*'fnd base rates'!I$116)\n+($N294*'fnd base rates'!I$117)\n+($O294*'fnd base rates'!I$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,9)))\n*$R294","v":365331.20767999999},{"$f":"(($D294*'fnd base rates'!J$107)\n+($E294*'fnd base rates'!J$108)\n+($F294*'fnd base rates'!J$109)\n+($G294*'fnd base rates'!J$110)\n+($H294*'fnd base rates'!J$111)\n+($I294*'fnd base rates'!J$112)\n+($J294*'fnd base rates'!J$113)\n+($K294*'fnd base rates'!J$114)\n+($M294*'fnd base rates'!J$116)\n+($N294*'fnd base rates'!J$117)\n+($O294*'fnd base rates'!J$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,10)))\n*$R294","v":669600.01471999998},{"$f":"(($D294*'fnd base rates'!K$107)\n+($E294*'fnd base rates'!K$108)\n+($F294*'fnd base rates'!K$109)\n+($G294*'fnd base rates'!K$110)\n+($H294*'fnd base rates'!K$111)\n+($I294*'fnd base rates'!K$112)\n+($J294*'fnd base rates'!K$113)\n+($K294*'fnd base rates'!K$114)\n+($M294*'fnd base rates'!K$116)\n+($N294*'fnd base rates'!K$117)\n+($O294*'fnd base rates'!K$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,11)))\n*$R294","v":892618.40438528021},{"$f":"(($D294*'fnd base rates'!L$107)\n+($E294*'fnd base rates'!L$108)\n+($F294*'fnd base rates'!L$109)\n+($G294*'fnd base rates'!L$110)\n+($H294*'fnd base rates'!L$111)\n+($I294*'fnd base rates'!L$112)\n+($J294*'fnd base rates'!L$113)\n+($K294*'fnd base rates'!L$114)\n+($M294*'fnd base rates'!L$116)\n+($N294*'fnd base rates'!L$117)\n+($O294*'fnd base rates'!L$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,12)))","v":1316833.38916},{"$f":"(($D294*'fnd base rates'!M$107)\n+($E294*'fnd base rates'!M$108)\n+($F294*'fnd base rates'!M$109)\n+($G294*'fnd base rates'!M$110)\n+($H294*'fnd base rates'!M$111)\n+($I294*'fnd base rates'!M$112)\n+($J294*'fnd base rates'!M$113)\n+($K294*'fnd base rates'!M$114)\n+($M294*'fnd base rates'!M$116)\n+($N294*'fnd base rates'!M$117)\n+($O294*'fnd base rates'!M$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,13)))","v":0},11233714.530400977,null,444035035,"444","035","035",1,704,11233714.530400977,15957,0,15957,null,null,null,null,null,15957,0,15957,null,null,{"$f":"BC294-BA294","v":0}]
[444,444035044,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D295","v":0},{"$f":"'fnd enro'!E295","v":0},{"$f":"'fnd enro'!F295","v":1},{"$f":"'fnd enro'!G295","v":5},{"$f":"'fnd enro'!H295","v":1},{"$f":"'fnd enro'!I295","v":2},{"$f":"'fnd enro'!J295","v":0},{"$f":"'fnd enro'!K295","v":0.34739999999999999},{"$f":"'fnd enro'!L295","v":0},{"$f":"'fnd enro'!M295","v":0},{"$f":"'fnd enro'!N295","v":0},{"$f":"'fnd enro'!O295","v":0},{"$f":"'fnd enro'!P295","v":4},{"$f":"'fnd enro'!R295","v":9},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q295)","v":11},null,{"$f":"(($D295*'fnd base rates'!C$107)\n+($E295*'fnd base rates'!C$108)\n+($F295*'fnd base rates'!C$109)\n+($G295*'fnd base rates'!C$110)\n+($H295*'fnd base rates'!C$111)\n+($I295*'fnd base rates'!C$112)\n+($J295*'fnd base rates'!C$113)\n+($K295*'fnd base rates'!C$114)\n+($M295*'fnd base rates'!C$116)\n+($N295*'fnd base rates'!C$117)\n+($O295*'fnd base rates'!C$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,3)))\n*$R295","v":5616.9437400320003},{"$f":"(($D295*'fnd base rates'!D$107)\n+($E295*'fnd base rates'!D$108)\n+($F295*'fnd base rates'!D$109)\n+($G295*'fnd base rates'!D$110)\n+($H295*'fnd base rates'!D$111)\n+($I295*'fnd base rates'!D$112)\n+($J295*'fnd base rates'!D$113)\n+($K295*'fnd base rates'!D$114)\n+($M295*'fnd base rates'!D$116)\n+($N295*'fnd base rates'!D$117)\n+($O295*'fnd base rates'!D$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,4)))\n*$R295","v":9215.8387200000016},{"$f":"(($D295*'fnd base rates'!E$107)\n+($E295*'fnd base rates'!E$108)\n+($F295*'fnd base rates'!E$109)\n+($G295*'fnd base rates'!E$110)\n+($H295*'fnd base rates'!E$111)\n+($I295*'fnd base rates'!E$112)\n+($J295*'fnd base rates'!E$113)\n+($K295*'fnd base rates'!E$114)\n+($M295*'fnd base rates'!E$116)\n+($N295*'fnd base rates'!E$117)\n+($O295*'fnd base rates'!E$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,5)))\n*$R295","v":56615.552481792009},{"$f":"(($D295*'fnd base rates'!F$107)\n+($E295*'fnd base rates'!F$108)\n+($F295*'fnd base rates'!F$109)\n+($G295*'fnd base rates'!F$110)\n+($H295*'fnd base rates'!F$111)\n+($I295*'fnd base rates'!F$112)\n+($J295*'fnd base rates'!F$113)\n+($K295*'fnd base rates'!F$114)\n+($M295*'fnd base rates'!F$116)\n+($N295*'fnd base rates'!F$117)\n+($O295*'fnd base rates'!F$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,6)))\n*$R295","v":11156.164546304},{"$f":"(($D295*'fnd base rates'!G$107)\n+($E295*'fnd base rates'!G$108)\n+($F295*'fnd base rates'!G$109)\n+($G295*'fnd base rates'!G$110)\n+($H295*'fnd base rates'!G$111)\n+($I295*'fnd base rates'!G$112)\n+($J295*'fnd base rates'!G$113)\n+($K295*'fnd base rates'!G$114)\n+($M295*'fnd base rates'!G$116)\n+($N295*'fnd base rates'!G$117)\n+($O295*'fnd base rates'!G$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,7)))\n*$R295","v":2379.9777373440002},{"$f":"(($D295*'fnd base rates'!H$107)\n+($E295*'fnd base rates'!H$108)\n+($F295*'fnd base rates'!H$109)\n+($G295*'fnd base rates'!H$110)\n+($H295*'fnd base rates'!H$111)\n+($I295*'fnd base rates'!H$112)\n+($J295*'fnd base rates'!H$113)\n+($K295*'fnd base rates'!H$114)\n+($M295*'fnd base rates'!H$116)\n+($N295*'fnd base rates'!H$117)\n+($O295*'fnd base rates'!H$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,8)))","v":5435.2704060000005},{"$f":"(($D295*'fnd base rates'!I$107)\n+($E295*'fnd base rates'!I$108)\n+($F295*'fnd base rates'!I$109)\n+($G295*'fnd base rates'!I$110)\n+($H295*'fnd base rates'!I$111)\n+($I295*'fnd base rates'!I$112)\n+($J295*'fnd base rates'!I$113)\n+($K295*'fnd base rates'!I$114)\n+($M295*'fnd base rates'!I$116)\n+($N295*'fnd base rates'!I$117)\n+($O295*'fnd base rates'!I$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,9)))\n*$R295","v":4002.8716800000007},{"$f":"(($D295*'fnd base rates'!J$107)\n+($E295*'fnd base rates'!J$108)\n+($F295*'fnd base rates'!J$109)\n+($G295*'fnd base rates'!J$110)\n+($H295*'fnd base rates'!J$111)\n+($I295*'fnd base rates'!J$112)\n+($J295*'fnd base rates'!J$113)\n+($K295*'fnd base rates'!J$114)\n+($M295*'fnd base rates'!J$116)\n+($N295*'fnd base rates'!J$117)\n+($O295*'fnd base rates'!J$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,10)))\n*$R295","v":5999.8303999999998},{"$f":"(($D295*'fnd base rates'!K$107)\n+($E295*'fnd base rates'!K$108)\n+($F295*'fnd base rates'!K$109)\n+($G295*'fnd base rates'!K$110)\n+($H295*'fnd base rates'!K$111)\n+($I295*'fnd base rates'!K$112)\n+($J295*'fnd base rates'!K$113)\n+($K295*'fnd base rates'!K$114)\n+($M295*'fnd base rates'!K$116)\n+($N295*'fnd base rates'!K$117)\n+($O295*'fnd base rates'!K$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,11)))\n*$R295","v":10970.89034496},{"$f":"(($D295*'fnd base rates'!L$107)\n+($E295*'fnd base rates'!L$108)\n+($F295*'fnd base rates'!L$109)\n+($G295*'fnd base rates'!L$110)\n+($H295*'fnd base rates'!L$111)\n+($I295*'fnd base rates'!L$112)\n+($J295*'fnd base rates'!L$113)\n+($K295*'fnd base rates'!L$114)\n+($M295*'fnd base rates'!L$116)\n+($N295*'fnd base rates'!L$117)\n+($O295*'fnd base rates'!L$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,12)))","v":15430.000120000001},{"$f":"(($D295*'fnd base rates'!M$107)\n+($E295*'fnd base rates'!M$108)\n+($F295*'fnd base rates'!M$109)\n+($G295*'fnd base rates'!M$110)\n+($H295*'fnd base rates'!M$111)\n+($I295*'fnd base rates'!M$112)\n+($J295*'fnd base rates'!M$113)\n+($K295*'fnd base rates'!M$114)\n+($M295*'fnd base rates'!M$116)\n+($N295*'fnd base rates'!M$117)\n+($O295*'fnd base rates'!M$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,13)))","v":0},126823.34017643202,null,444035044,"444","035","044",1,9,126823.34017643202,14091,0,14091,null,null,null,null,null,14091,0,14091,null,null,{"$f":"BC295-BA295","v":0}]
[444,444035049,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D296","v":0},{"$f":"'fnd enro'!E296","v":0},{"$f":"'fnd enro'!F296","v":0},{"$f":"'fnd enro'!G296","v":2},{"$f":"'fnd enro'!H296","v":0},{"$f":"'fnd enro'!I296","v":0},{"$f":"'fnd enro'!J296","v":0},{"$f":"'fnd enro'!K296","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L296","v":0},{"$f":"'fnd enro'!M296","v":0},{"$f":"'fnd enro'!N296","v":0},{"$f":"'fnd enro'!O296","v":0},{"$f":"'fnd enro'!P296","v":2},{"$f":"'fnd enro'!R296","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q296)","v":8},null,{"$f":"(($D296*'fnd base rates'!C$107)\n+($E296*'fnd base rates'!C$108)\n+($F296*'fnd base rates'!C$109)\n+($G296*'fnd base rates'!C$110)\n+($H296*'fnd base rates'!C$111)\n+($I296*'fnd base rates'!C$112)\n+($J296*'fnd base rates'!C$113)\n+($K296*'fnd base rates'!C$114)\n+($M296*'fnd base rates'!C$116)\n+($N296*'fnd base rates'!C$117)\n+($O296*'fnd base rates'!C$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,3)))\n*$R296","v":1324.4470888960002},{"$f":"(($D296*'fnd base rates'!D$107)\n+($E296*'fnd base rates'!D$108)\n+($F296*'fnd base rates'!D$109)\n+($G296*'fnd base rates'!D$110)\n+($H296*'fnd base rates'!D$111)\n+($I296*'fnd base rates'!D$112)\n+($J296*'fnd base rates'!D$113)\n+($K296*'fnd base rates'!D$114)\n+($M296*'fnd base rates'!D$116)\n+($N296*'fnd base rates'!D$117)\n+($O296*'fnd base rates'!D$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,4)))\n*$R296","v":2409.1801600000003},{"$f":"(($D296*'fnd base rates'!E$107)\n+($E296*'fnd base rates'!E$108)\n+($F296*'fnd base rates'!E$109)\n+($G296*'fnd base rates'!E$110)\n+($H296*'fnd base rates'!E$111)\n+($I296*'fnd base rates'!E$112)\n+($J296*'fnd base rates'!E$113)\n+($K296*'fnd base rates'!E$114)\n+($M296*'fnd base rates'!E$116)\n+($N296*'fnd base rates'!E$117)\n+($O296*'fnd base rates'!E$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,5)))\n*$R296","v":15710.263858176004},{"$f":"(($D296*'fnd base rates'!F$107)\n+($E296*'fnd base rates'!F$108)\n+($F296*'fnd base rates'!F$109)\n+($G296*'fnd base rates'!F$110)\n+($H296*'fnd base rates'!F$111)\n+($I296*'fnd base rates'!F$112)\n+($J296*'fnd base rates'!F$113)\n+($K296*'fnd base rates'!F$114)\n+($M296*'fnd base rates'!F$116)\n+($N296*'fnd base rates'!F$117)\n+($O296*'fnd base rates'!F$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,6)))\n*$R296","v":2714.4433925120002},{"$f":"(($D296*'fnd base rates'!G$107)\n+($E296*'fnd base rates'!G$108)\n+($F296*'fnd base rates'!G$109)\n+($G296*'fnd base rates'!G$110)\n+($H296*'fnd base rates'!G$111)\n+($I296*'fnd base rates'!G$112)\n+($J296*'fnd base rates'!G$113)\n+($K296*'fnd base rates'!G$114)\n+($M296*'fnd base rates'!G$116)\n+($N296*'fnd base rates'!G$117)\n+($O296*'fnd base rates'!G$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,7)))\n*$R296","v":693.71594163199995},{"$f":"(($D296*'fnd base rates'!H$107)\n+($E296*'fnd base rates'!H$108)\n+($F296*'fnd base rates'!H$109)\n+($G296*'fnd base rates'!H$110)\n+($H296*'fnd base rates'!H$111)\n+($I296*'fnd base rates'!H$112)\n+($J296*'fnd base rates'!H$113)\n+($K296*'fnd base rates'!H$114)\n+($M296*'fnd base rates'!H$116)\n+($N296*'fnd base rates'!H$117)\n+($O296*'fnd base rates'!H$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,8)))","v":1096.5578680000001},{"$f":"(($D296*'fnd base rates'!I$107)\n+($E296*'fnd base rates'!I$108)\n+($F296*'fnd base rates'!I$109)\n+($G296*'fnd base rates'!I$110)\n+($H296*'fnd base rates'!I$111)\n+($I296*'fnd base rates'!I$112)\n+($J296*'fnd base rates'!I$113)\n+($K296*'fnd base rates'!I$114)\n+($M296*'fnd base rates'!I$116)\n+($N296*'fnd base rates'!I$117)\n+($O296*'fnd base rates'!I$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,9)))\n*$R296","v":960.85632000000021},{"$f":"(($D296*'fnd base rates'!J$107)\n+($E296*'fnd base rates'!J$108)\n+($F296*'fnd base rates'!J$109)\n+($G296*'fnd base rates'!J$110)\n+($H296*'fnd base rates'!J$111)\n+($I296*'fnd base rates'!J$112)\n+($J296*'fnd base rates'!J$113)\n+($K296*'fnd base rates'!J$114)\n+($M296*'fnd base rates'!J$116)\n+($N296*'fnd base rates'!J$117)\n+($O296*'fnd base rates'!J$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,10)))\n*$R296","v":1860.3929600000001},{"$f":"(($D296*'fnd base rates'!K$107)\n+($E296*'fnd base rates'!K$108)\n+($F296*'fnd base rates'!K$109)\n+($G296*'fnd base rates'!K$110)\n+($H296*'fnd base rates'!K$111)\n+($I296*'fnd base rates'!K$112)\n+($J296*'fnd base rates'!K$113)\n+($K296*'fnd base rates'!K$114)\n+($M296*'fnd base rates'!K$116)\n+($N296*'fnd base rates'!K$117)\n+($O296*'fnd base rates'!K$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,11)))\n*$R296","v":2394.0566988800001},{"$f":"(($D296*'fnd base rates'!L$107)\n+($E296*'fnd base rates'!L$108)\n+($F296*'fnd base rates'!L$109)\n+($G296*'fnd base rates'!L$110)\n+($H296*'fnd base rates'!L$111)\n+($I296*'fnd base rates'!L$112)\n+($J296*'fnd base rates'!L$113)\n+($K296*'fnd base rates'!L$114)\n+($M296*'fnd base rates'!L$116)\n+($N296*'fnd base rates'!L$117)\n+($O296*'fnd base rates'!L$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,12)))","v":3972.6333599999998},{"$f":"(($D296*'fnd base rates'!M$107)\n+($E296*'fnd base rates'!M$108)\n+($F296*'fnd base rates'!M$109)\n+($G296*'fnd base rates'!M$110)\n+($H296*'fnd base rates'!M$111)\n+($I296*'fnd base rates'!M$112)\n+($J296*'fnd base rates'!M$113)\n+($K296*'fnd base rates'!M$114)\n+($M296*'fnd base rates'!M$116)\n+($N296*'fnd base rates'!M$117)\n+($O296*'fnd base rates'!M$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,13)))","v":0},33136.547648096006,null,444035049,"444","035","049",1,2,33136.547648096006,16568,0,16568,null,null,null,null,null,16568,0,16568,null,null,{"$f":"BC296-BA296","v":0}]
[444,444035057,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D297","v":0},{"$f":"'fnd enro'!E297","v":0},{"$f":"'fnd enro'!F297","v":0},{"$f":"'fnd enro'!G297","v":0},{"$f":"'fnd enro'!H297","v":0},{"$f":"'fnd enro'!I297","v":1},{"$f":"'fnd enro'!J297","v":0},{"$f":"'fnd enro'!K297","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L297","v":0},{"$f":"'fnd enro'!M297","v":0},{"$f":"'fnd enro'!N297","v":0},{"$f":"'fnd enro'!O297","v":0},{"$f":"'fnd enro'!P297","v":1},{"$f":"'fnd enro'!R297","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q297)","v":12},null,{"$f":"(($D297*'fnd base rates'!C$107)\n+($E297*'fnd base rates'!C$108)\n+($F297*'fnd base rates'!C$109)\n+($G297*'fnd base rates'!C$110)\n+($H297*'fnd base rates'!C$111)\n+($I297*'fnd base rates'!C$112)\n+($J297*'fnd base rates'!C$113)\n+($K297*'fnd base rates'!C$114)\n+($M297*'fnd base rates'!C$116)\n+($N297*'fnd base rates'!C$117)\n+($O297*'fnd base rates'!C$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,3)))\n*$R297","v":679.32690444800005},{"$f":"(($D297*'fnd base rates'!D$107)\n+($E297*'fnd base rates'!D$108)\n+($F297*'fnd base rates'!D$109)\n+($G297*'fnd base rates'!D$110)\n+($H297*'fnd base rates'!D$111)\n+($I297*'fnd base rates'!D$112)\n+($J297*'fnd base rates'!D$113)\n+($K297*'fnd base rates'!D$114)\n+($M297*'fnd base rates'!D$116)\n+($N297*'fnd base rates'!D$117)\n+($O297*'fnd base rates'!D$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,4)))\n*$R297","v":1285.6352000000002},{"$f":"(($D297*'fnd base rates'!E$107)\n+($E297*'fnd base rates'!E$108)\n+($F297*'fnd base rates'!E$109)\n+($G297*'fnd base rates'!E$110)\n+($H297*'fnd base rates'!E$111)\n+($I297*'fnd base rates'!E$112)\n+($J297*'fnd base rates'!E$113)\n+($K297*'fnd base rates'!E$114)\n+($M297*'fnd base rates'!E$116)\n+($N297*'fnd base rates'!E$117)\n+($O297*'fnd base rates'!E$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,5)))\n*$R297","v":9768.793369088},{"$f":"(($D297*'fnd base rates'!F$107)\n+($E297*'fnd base rates'!F$108)\n+($F297*'fnd base rates'!F$109)\n+($G297*'fnd base rates'!F$110)\n+($H297*'fnd base rates'!F$111)\n+($I297*'fnd base rates'!F$112)\n+($J297*'fnd base rates'!F$113)\n+($K297*'fnd base rates'!F$114)\n+($M297*'fnd base rates'!F$116)\n+($N297*'fnd base rates'!F$117)\n+($O297*'fnd base rates'!F$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,6)))\n*$R297","v":964.93241625600012},{"$f":"(($D297*'fnd base rates'!G$107)\n+($E297*'fnd base rates'!G$108)\n+($F297*'fnd base rates'!G$109)\n+($G297*'fnd base rates'!G$110)\n+($H297*'fnd base rates'!G$111)\n+($I297*'fnd base rates'!G$112)\n+($J297*'fnd base rates'!G$113)\n+($K297*'fnd base rates'!G$114)\n+($M297*'fnd base rates'!G$116)\n+($N297*'fnd base rates'!G$117)\n+($O297*'fnd base rates'!G$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,7)))\n*$R297","v":392.94565081600001},{"$f":"(($D297*'fnd base rates'!H$107)\n+($E297*'fnd base rates'!H$108)\n+($F297*'fnd base rates'!H$109)\n+($G297*'fnd base rates'!H$110)\n+($H297*'fnd base rates'!H$111)\n+($I297*'fnd base rates'!H$112)\n+($J297*'fnd base rates'!H$113)\n+($K297*'fnd base rates'!H$114)\n+($M297*'fnd base rates'!H$116)\n+($N297*'fnd base rates'!H$117)\n+($O297*'fnd base rates'!H$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,8)))","v":858.31893400000001},{"$f":"(($D297*'fnd base rates'!I$107)\n+($E297*'fnd base rates'!I$108)\n+($F297*'fnd base rates'!I$109)\n+($G297*'fnd base rates'!I$110)\n+($H297*'fnd base rates'!I$111)\n+($I297*'fnd base rates'!I$112)\n+($J297*'fnd base rates'!I$113)\n+($K297*'fnd base rates'!I$114)\n+($M297*'fnd base rates'!I$116)\n+($N297*'fnd base rates'!I$117)\n+($O297*'fnd base rates'!I$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,9)))\n*$R297","v":642.58368000000007},{"$f":"(($D297*'fnd base rates'!J$107)\n+($E297*'fnd base rates'!J$108)\n+($F297*'fnd base rates'!J$109)\n+($G297*'fnd base rates'!J$110)\n+($H297*'fnd base rates'!J$111)\n+($I297*'fnd base rates'!J$112)\n+($J297*'fnd base rates'!J$113)\n+($K297*'fnd base rates'!J$114)\n+($M297*'fnd base rates'!J$116)\n+($N297*'fnd base rates'!J$117)\n+($O297*'fnd base rates'!J$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,10)))\n*$R297","v":1555.17632},{"$f":"(($D297*'fnd base rates'!K$107)\n+($E297*'fnd base rates'!K$108)\n+($F297*'fnd base rates'!K$109)\n+($G297*'fnd base rates'!K$110)\n+($H297*'fnd base rates'!K$111)\n+($I297*'fnd base rates'!K$112)\n+($J297*'fnd base rates'!K$113)\n+($K297*'fnd base rates'!K$114)\n+($M297*'fnd base rates'!K$116)\n+($N297*'fnd base rates'!K$117)\n+($O297*'fnd base rates'!K$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,11)))\n*$R297","v":1251.2651494400002},{"$f":"(($D297*'fnd base rates'!L$107)\n+($E297*'fnd base rates'!L$108)\n+($F297*'fnd base rates'!L$109)\n+($G297*'fnd base rates'!L$110)\n+($H297*'fnd base rates'!L$111)\n+($I297*'fnd base rates'!L$112)\n+($J297*'fnd base rates'!L$113)\n+($K297*'fnd base rates'!L$114)\n+($M297*'fnd base rates'!L$116)\n+($N297*'fnd base rates'!L$117)\n+($O297*'fnd base rates'!L$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,12)))","v":2026.9066800000001},{"$f":"(($D297*'fnd base rates'!M$107)\n+($E297*'fnd base rates'!M$108)\n+($F297*'fnd base rates'!M$109)\n+($G297*'fnd base rates'!M$110)\n+($H297*'fnd base rates'!M$111)\n+($I297*'fnd base rates'!M$112)\n+($J297*'fnd base rates'!M$113)\n+($K297*'fnd base rates'!M$114)\n+($M297*'fnd base rates'!M$116)\n+($N297*'fnd base rates'!M$117)\n+($O297*'fnd base rates'!M$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,13)))","v":0},19425.884304048002,null,444035057,"444","035","057",1,1,19425.884304048002,19426,0,19426,null,null,null,null,null,19426,0,19426,null,null,{"$f":"BC297-BA297","v":0}]
[444,444035073,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D298","v":0},{"$f":"'fnd enro'!E298","v":0},{"$f":"'fnd enro'!F298","v":0},{"$f":"'fnd enro'!G298","v":2},{"$f":"'fnd enro'!H298","v":0},{"$f":"'fnd enro'!I298","v":0},{"$f":"'fnd enro'!J298","v":0},{"$f":"'fnd enro'!K298","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L298","v":0},{"$f":"'fnd enro'!M298","v":0},{"$f":"'fnd enro'!N298","v":0},{"$f":"'fnd enro'!O298","v":0},{"$f":"'fnd enro'!P298","v":0},{"$f":"'fnd enro'!R298","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q298)","v":6},null,{"$f":"(($D298*'fnd base rates'!C$107)\n+($E298*'fnd base rates'!C$108)\n+($F298*'fnd base rates'!C$109)\n+($G298*'fnd base rates'!C$110)\n+($H298*'fnd base rates'!C$111)\n+($I298*'fnd base rates'!C$112)\n+($J298*'fnd base rates'!C$113)\n+($K298*'fnd base rates'!C$114)\n+($M298*'fnd base rates'!C$116)\n+($N298*'fnd base rates'!C$117)\n+($O298*'fnd base rates'!C$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,3)))\n*$R298","v":1167.3398888960003},{"$f":"(($D298*'fnd base rates'!D$107)\n+($E298*'fnd base rates'!D$108)\n+($F298*'fnd base rates'!D$109)\n+($G298*'fnd base rates'!D$110)\n+($H298*'fnd base rates'!D$111)\n+($I298*'fnd base rates'!D$112)\n+($J298*'fnd base rates'!D$113)\n+($K298*'fnd base rates'!D$114)\n+($M298*'fnd base rates'!D$116)\n+($N298*'fnd base rates'!D$117)\n+($O298*'fnd base rates'!D$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,4)))\n*$R298","v":1664.8140800000001},{"$f":"(($D298*'fnd base rates'!E$107)\n+($E298*'fnd base rates'!E$108)\n+($F298*'fnd base rates'!E$109)\n+($G298*'fnd base rates'!E$110)\n+($H298*'fnd base rates'!E$111)\n+($I298*'fnd base rates'!E$112)\n+($J298*'fnd base rates'!E$113)\n+($K298*'fnd base rates'!E$114)\n+($M298*'fnd base rates'!E$116)\n+($N298*'fnd base rates'!E$117)\n+($O298*'fnd base rates'!E$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,5)))\n*$R298","v":8443.8164981760019},{"$f":"(($D298*'fnd base rates'!F$107)\n+($E298*'fnd base rates'!F$108)\n+($F298*'fnd base rates'!F$109)\n+($G298*'fnd base rates'!F$110)\n+($H298*'fnd base rates'!F$111)\n+($I298*'fnd base rates'!F$112)\n+($J298*'fnd base rates'!F$113)\n+($K298*'fnd base rates'!F$114)\n+($M298*'fnd base rates'!F$116)\n+($N298*'fnd base rates'!F$117)\n+($O298*'fnd base rates'!F$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,6)))\n*$R298","v":2714.4433925120002},{"$f":"(($D298*'fnd base rates'!G$107)\n+($E298*'fnd base rates'!G$108)\n+($F298*'fnd base rates'!G$109)\n+($G298*'fnd base rates'!G$110)\n+($H298*'fnd base rates'!G$111)\n+($I298*'fnd base rates'!G$112)\n+($J298*'fnd base rates'!G$113)\n+($K298*'fnd base rates'!G$114)\n+($M298*'fnd base rates'!G$116)\n+($N298*'fnd base rates'!G$117)\n+($O298*'fnd base rates'!G$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,7)))\n*$R298","v":341.18218163200004},{"$f":"(($D298*'fnd base rates'!H$107)\n+($E298*'fnd base rates'!H$108)\n+($F298*'fnd base rates'!H$109)\n+($G298*'fnd base rates'!H$110)\n+($H298*'fnd base rates'!H$111)\n+($I298*'fnd base rates'!H$112)\n+($J298*'fnd base rates'!H$113)\n+($K298*'fnd base rates'!H$114)\n+($M298*'fnd base rates'!H$116)\n+($N298*'fnd base rates'!H$117)\n+($O298*'fnd base rates'!H$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D298*'fnd base rates'!I$107)\n+($E298*'fnd base rates'!I$108)\n+($F298*'fnd base rates'!I$109)\n+($G298*'fnd base rates'!I$110)\n+($H298*'fnd base rates'!I$111)\n+($I298*'fnd base rates'!I$112)\n+($J298*'fnd base rates'!I$113)\n+($K298*'fnd base rates'!I$114)\n+($M298*'fnd base rates'!I$116)\n+($N298*'fnd base rates'!I$117)\n+($O298*'fnd base rates'!I$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,9)))\n*$R298","v":666.61760000000015},{"$f":"(($D298*'fnd base rates'!J$107)\n+($E298*'fnd base rates'!J$108)\n+($F298*'fnd base rates'!J$109)\n+($G298*'fnd base rates'!J$110)\n+($H298*'fnd base rates'!J$111)\n+($I298*'fnd base rates'!J$112)\n+($J298*'fnd base rates'!J$113)\n+($K298*'fnd base rates'!J$114)\n+($M298*'fnd base rates'!J$116)\n+($N298*'fnd base rates'!J$117)\n+($O298*'fnd base rates'!J$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,10)))\n*$R298","v":331.44832000000002},{"$f":"(($D298*'fnd base rates'!K$107)\n+($E298*'fnd base rates'!K$108)\n+($F298*'fnd base rates'!K$109)\n+($G298*'fnd base rates'!K$110)\n+($H298*'fnd base rates'!K$111)\n+($I298*'fnd base rates'!K$112)\n+($J298*'fnd base rates'!K$113)\n+($K298*'fnd base rates'!K$114)\n+($M298*'fnd base rates'!K$116)\n+($N298*'fnd base rates'!K$117)\n+($O298*'fnd base rates'!K$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,11)))\n*$R298","v":2394.0566988800001},{"$f":"(($D298*'fnd base rates'!L$107)\n+($E298*'fnd base rates'!L$108)\n+($F298*'fnd base rates'!L$109)\n+($G298*'fnd base rates'!L$110)\n+($H298*'fnd base rates'!L$111)\n+($I298*'fnd base rates'!L$112)\n+($J298*'fnd base rates'!L$113)\n+($K298*'fnd base rates'!L$114)\n+($M298*'fnd base rates'!L$116)\n+($N298*'fnd base rates'!L$117)\n+($O298*'fnd base rates'!L$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,12)))","v":2892.3133600000001},{"$f":"(($D298*'fnd base rates'!M$107)\n+($E298*'fnd base rates'!M$108)\n+($F298*'fnd base rates'!M$109)\n+($G298*'fnd base rates'!M$110)\n+($H298*'fnd base rates'!M$111)\n+($I298*'fnd base rates'!M$112)\n+($J298*'fnd base rates'!M$113)\n+($K298*'fnd base rates'!M$114)\n+($M298*'fnd base rates'!M$116)\n+($N298*'fnd base rates'!M$117)\n+($O298*'fnd base rates'!M$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,13)))","v":0},21662.909888096001,null,444035073,"444","035","073",1,2,21662.909888096001,10831,0,10831,null,null,null,null,null,10831,0,10831,null,null,{"$f":"BC298-BA298","v":0}]
[444,444035133,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D299","v":0},{"$f":"'fnd enro'!E299","v":0},{"$f":"'fnd enro'!F299","v":0},{"$f":"'fnd enro'!G299","v":2},{"$f":"'fnd enro'!H299","v":1},{"$f":"'fnd enro'!I299","v":1},{"$f":"'fnd enro'!J299","v":0},{"$f":"'fnd enro'!K299","v":0.15440000000000001},{"$f":"'fnd enro'!L299","v":0},{"$f":"'fnd enro'!M299","v":1},{"$f":"'fnd enro'!N299","v":0},{"$f":"'fnd enro'!O299","v":0},{"$f":"'fnd enro'!P299","v":4},{"$f":"'fnd enro'!R299","v":4},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q299)","v":9},null,{"$f":"(($D299*'fnd base rates'!C$107)\n+($E299*'fnd base rates'!C$108)\n+($F299*'fnd base rates'!C$109)\n+($G299*'fnd base rates'!C$110)\n+($H299*'fnd base rates'!C$111)\n+($I299*'fnd base rates'!C$112)\n+($J299*'fnd base rates'!C$113)\n+($K299*'fnd base rates'!C$114)\n+($M299*'fnd base rates'!C$116)\n+($N299*'fnd base rates'!C$117)\n+($O299*'fnd base rates'!C$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,3)))\n*$R299","v":2774.4493777920002},{"$f":"(($D299*'fnd base rates'!D$107)\n+($E299*'fnd base rates'!D$108)\n+($F299*'fnd base rates'!D$109)\n+($G299*'fnd base rates'!D$110)\n+($H299*'fnd base rates'!D$111)\n+($I299*'fnd base rates'!D$112)\n+($J299*'fnd base rates'!D$113)\n+($K299*'fnd base rates'!D$114)\n+($M299*'fnd base rates'!D$116)\n+($N299*'fnd base rates'!D$117)\n+($O299*'fnd base rates'!D$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,4)))\n*$R299","v":5084.332800000001},{"$f":"(($D299*'fnd base rates'!E$107)\n+($E299*'fnd base rates'!E$108)\n+($F299*'fnd base rates'!E$109)\n+($G299*'fnd base rates'!E$110)\n+($H299*'fnd base rates'!E$111)\n+($I299*'fnd base rates'!E$112)\n+($J299*'fnd base rates'!E$113)\n+($K299*'fnd base rates'!E$114)\n+($M299*'fnd base rates'!E$116)\n+($N299*'fnd base rates'!E$117)\n+($O299*'fnd base rates'!E$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,5)))\n*$R299","v":34149.351396352002},{"$f":"(($D299*'fnd base rates'!F$107)\n+($E299*'fnd base rates'!F$108)\n+($F299*'fnd base rates'!F$109)\n+($G299*'fnd base rates'!F$110)\n+($H299*'fnd base rates'!F$111)\n+($I299*'fnd base rates'!F$112)\n+($J299*'fnd base rates'!F$113)\n+($K299*'fnd base rates'!F$114)\n+($M299*'fnd base rates'!F$116)\n+($N299*'fnd base rates'!F$117)\n+($O299*'fnd base rates'!F$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,6)))\n*$R299","v":4954.9431050240009},{"$f":"(($D299*'fnd base rates'!G$107)\n+($E299*'fnd base rates'!G$108)\n+($F299*'fnd base rates'!G$109)\n+($G299*'fnd base rates'!G$110)\n+($H299*'fnd base rates'!G$111)\n+($I299*'fnd base rates'!G$112)\n+($J299*'fnd base rates'!G$113)\n+($K299*'fnd base rates'!G$114)\n+($M299*'fnd base rates'!G$116)\n+($N299*'fnd base rates'!G$117)\n+($O299*'fnd base rates'!G$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,7)))\n*$R299","v":1497.5810032640002},{"$f":"(($D299*'fnd base rates'!H$107)\n+($E299*'fnd base rates'!H$108)\n+($F299*'fnd base rates'!H$109)\n+($G299*'fnd base rates'!H$110)\n+($H299*'fnd base rates'!H$111)\n+($I299*'fnd base rates'!H$112)\n+($J299*'fnd base rates'!H$113)\n+($K299*'fnd base rates'!H$114)\n+($M299*'fnd base rates'!H$116)\n+($N299*'fnd base rates'!H$117)\n+($O299*'fnd base rates'!H$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,8)))","v":2629.0657359999996},{"$f":"(($D299*'fnd base rates'!I$107)\n+($E299*'fnd base rates'!I$108)\n+($F299*'fnd base rates'!I$109)\n+($G299*'fnd base rates'!I$110)\n+($H299*'fnd base rates'!I$111)\n+($I299*'fnd base rates'!I$112)\n+($J299*'fnd base rates'!I$113)\n+($K299*'fnd base rates'!I$114)\n+($M299*'fnd base rates'!I$116)\n+($N299*'fnd base rates'!I$117)\n+($O299*'fnd base rates'!I$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,9)))\n*$R299","v":2224.6444800000004},{"$f":"(($D299*'fnd base rates'!J$107)\n+($E299*'fnd base rates'!J$108)\n+($F299*'fnd base rates'!J$109)\n+($G299*'fnd base rates'!J$110)\n+($H299*'fnd base rates'!J$111)\n+($I299*'fnd base rates'!J$112)\n+($J299*'fnd base rates'!J$113)\n+($K299*'fnd base rates'!J$114)\n+($M299*'fnd base rates'!J$116)\n+($N299*'fnd base rates'!J$117)\n+($O299*'fnd base rates'!J$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,10)))\n*$R299","v":4462.5190400000001},{"$f":"(($D299*'fnd base rates'!K$107)\n+($E299*'fnd base rates'!K$108)\n+($F299*'fnd base rates'!K$109)\n+($G299*'fnd base rates'!K$110)\n+($H299*'fnd base rates'!K$111)\n+($I299*'fnd base rates'!K$112)\n+($J299*'fnd base rates'!K$113)\n+($K299*'fnd base rates'!K$114)\n+($M299*'fnd base rates'!K$116)\n+($N299*'fnd base rates'!K$117)\n+($O299*'fnd base rates'!K$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,11)))\n*$R299","v":5261.6653977599999},{"$f":"(($D299*'fnd base rates'!L$107)\n+($E299*'fnd base rates'!L$108)\n+($F299*'fnd base rates'!L$109)\n+($G299*'fnd base rates'!L$110)\n+($H299*'fnd base rates'!L$111)\n+($I299*'fnd base rates'!L$112)\n+($J299*'fnd base rates'!L$113)\n+($K299*'fnd base rates'!L$114)\n+($M299*'fnd base rates'!L$116)\n+($N299*'fnd base rates'!L$117)\n+($O299*'fnd base rates'!L$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,12)))","v":8319.2067200000001},{"$f":"(($D299*'fnd base rates'!M$107)\n+($E299*'fnd base rates'!M$108)\n+($F299*'fnd base rates'!M$109)\n+($G299*'fnd base rates'!M$110)\n+($H299*'fnd base rates'!M$111)\n+($I299*'fnd base rates'!M$112)\n+($J299*'fnd base rates'!M$113)\n+($K299*'fnd base rates'!M$114)\n+($M299*'fnd base rates'!M$116)\n+($N299*'fnd base rates'!M$117)\n+($O299*'fnd base rates'!M$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,13)))","v":0},71357.759056192008,null,444035133,"444","035","133",1,4,71357.759056192008,17839,0,17839,null,null,null,null,null,17839,0,17839,null,null,{"$f":"BC299-BA299","v":0}]
[444,444035163,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D300","v":0},{"$f":"'fnd enro'!E300","v":0},{"$f":"'fnd enro'!F300","v":0},{"$f":"'fnd enro'!G300","v":0},{"$f":"'fnd enro'!H300","v":0},{"$f":"'fnd enro'!I300","v":1},{"$f":"'fnd enro'!J300","v":0},{"$f":"'fnd enro'!K300","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L300","v":0},{"$f":"'fnd enro'!M300","v":0},{"$f":"'fnd enro'!N300","v":0},{"$f":"'fnd enro'!O300","v":0},{"$f":"'fnd enro'!P300","v":0},{"$f":"'fnd enro'!R300","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q300)","v":11},null,{"$f":"(($D300*'fnd base rates'!C$107)\n+($E300*'fnd base rates'!C$108)\n+($F300*'fnd base rates'!C$109)\n+($G300*'fnd base rates'!C$110)\n+($H300*'fnd base rates'!C$111)\n+($I300*'fnd base rates'!C$112)\n+($J300*'fnd base rates'!C$113)\n+($K300*'fnd base rates'!C$114)\n+($M300*'fnd base rates'!C$116)\n+($N300*'fnd base rates'!C$117)\n+($O300*'fnd base rates'!C$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,3)))\n*$R300","v":583.66994444800014},{"$f":"(($D300*'fnd base rates'!D$107)\n+($E300*'fnd base rates'!D$108)\n+($F300*'fnd base rates'!D$109)\n+($G300*'fnd base rates'!D$110)\n+($H300*'fnd base rates'!D$111)\n+($I300*'fnd base rates'!D$112)\n+($J300*'fnd base rates'!D$113)\n+($K300*'fnd base rates'!D$114)\n+($M300*'fnd base rates'!D$116)\n+($N300*'fnd base rates'!D$117)\n+($O300*'fnd base rates'!D$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,4)))\n*$R300","v":832.40704000000005},{"$f":"(($D300*'fnd base rates'!E$107)\n+($E300*'fnd base rates'!E$108)\n+($F300*'fnd base rates'!E$109)\n+($G300*'fnd base rates'!E$110)\n+($H300*'fnd base rates'!E$111)\n+($I300*'fnd base rates'!E$112)\n+($J300*'fnd base rates'!E$113)\n+($K300*'fnd base rates'!E$114)\n+($M300*'fnd base rates'!E$116)\n+($N300*'fnd base rates'!E$117)\n+($O300*'fnd base rates'!E$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,5)))\n*$R300","v":5344.4740090880005},{"$f":"(($D300*'fnd base rates'!F$107)\n+($E300*'fnd base rates'!F$108)\n+($F300*'fnd base rates'!F$109)\n+($G300*'fnd base rates'!F$110)\n+($H300*'fnd base rates'!F$111)\n+($I300*'fnd base rates'!F$112)\n+($J300*'fnd base rates'!F$113)\n+($K300*'fnd base rates'!F$114)\n+($M300*'fnd base rates'!F$116)\n+($N300*'fnd base rates'!F$117)\n+($O300*'fnd base rates'!F$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,6)))\n*$R300","v":964.93241625600012},{"$f":"(($D300*'fnd base rates'!G$107)\n+($E300*'fnd base rates'!G$108)\n+($F300*'fnd base rates'!G$109)\n+($G300*'fnd base rates'!G$110)\n+($H300*'fnd base rates'!G$111)\n+($I300*'fnd base rates'!G$112)\n+($J300*'fnd base rates'!G$113)\n+($K300*'fnd base rates'!G$114)\n+($M300*'fnd base rates'!G$116)\n+($N300*'fnd base rates'!G$117)\n+($O300*'fnd base rates'!G$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,7)))\n*$R300","v":178.30501081599999},{"$f":"(($D300*'fnd base rates'!H$107)\n+($E300*'fnd base rates'!H$108)\n+($F300*'fnd base rates'!H$109)\n+($G300*'fnd base rates'!H$110)\n+($H300*'fnd base rates'!H$111)\n+($I300*'fnd base rates'!H$112)\n+($J300*'fnd base rates'!H$113)\n+($K300*'fnd base rates'!H$114)\n+($M300*'fnd base rates'!H$116)\n+($N300*'fnd base rates'!H$117)\n+($O300*'fnd base rates'!H$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D300*'fnd base rates'!I$107)\n+($E300*'fnd base rates'!I$108)\n+($F300*'fnd base rates'!I$109)\n+($G300*'fnd base rates'!I$110)\n+($H300*'fnd base rates'!I$111)\n+($I300*'fnd base rates'!I$112)\n+($J300*'fnd base rates'!I$113)\n+($K300*'fnd base rates'!I$114)\n+($M300*'fnd base rates'!I$116)\n+($N300*'fnd base rates'!I$117)\n+($O300*'fnd base rates'!I$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,9)))\n*$R300","v":463.42272000000003},{"$f":"(($D300*'fnd base rates'!J$107)\n+($E300*'fnd base rates'!J$108)\n+($F300*'fnd base rates'!J$109)\n+($G300*'fnd base rates'!J$110)\n+($H300*'fnd base rates'!J$111)\n+($I300*'fnd base rates'!J$112)\n+($J300*'fnd base rates'!J$113)\n+($K300*'fnd base rates'!J$114)\n+($M300*'fnd base rates'!J$116)\n+($N300*'fnd base rates'!J$117)\n+($O300*'fnd base rates'!J$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,10)))\n*$R300","v":624.24},{"$f":"(($D300*'fnd base rates'!K$107)\n+($E300*'fnd base rates'!K$108)\n+($F300*'fnd base rates'!K$109)\n+($G300*'fnd base rates'!K$110)\n+($H300*'fnd base rates'!K$111)\n+($I300*'fnd base rates'!K$112)\n+($J300*'fnd base rates'!K$113)\n+($K300*'fnd base rates'!K$114)\n+($M300*'fnd base rates'!K$116)\n+($N300*'fnd base rates'!K$117)\n+($O300*'fnd base rates'!K$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,11)))\n*$R300","v":1251.2651494400002},{"$f":"(($D300*'fnd base rates'!L$107)\n+($E300*'fnd base rates'!L$108)\n+($F300*'fnd base rates'!L$109)\n+($G300*'fnd base rates'!L$110)\n+($H300*'fnd base rates'!L$111)\n+($I300*'fnd base rates'!L$112)\n+($J300*'fnd base rates'!L$113)\n+($K300*'fnd base rates'!L$114)\n+($M300*'fnd base rates'!L$116)\n+($N300*'fnd base rates'!L$117)\n+($O300*'fnd base rates'!L$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D300*'fnd base rates'!M$107)\n+($E300*'fnd base rates'!M$108)\n+($F300*'fnd base rates'!M$109)\n+($G300*'fnd base rates'!M$110)\n+($H300*'fnd base rates'!M$111)\n+($I300*'fnd base rates'!M$112)\n+($J300*'fnd base rates'!M$113)\n+($K300*'fnd base rates'!M$114)\n+($M300*'fnd base rates'!M$116)\n+($N300*'fnd base rates'!M$117)\n+($O300*'fnd base rates'!M$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,13)))","v":0},12439.921904048,null,444035163,"444","035","163",1,1,12439.921904048,12440,0,12440,null,null,null,null,null,12440,0,12440,null,null,{"$f":"BC300-BA300","v":0}]
[444,444035212,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D301","v":0},{"$f":"'fnd enro'!E301","v":0},{"$f":"'fnd enro'!F301","v":0},{"$f":"'fnd enro'!G301","v":0},{"$f":"'fnd enro'!H301","v":0},{"$f":"'fnd enro'!I301","v":1},{"$f":"'fnd enro'!J301","v":0},{"$f":"'fnd enro'!K301","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L301","v":0},{"$f":"'fnd enro'!M301","v":0},{"$f":"'fnd enro'!N301","v":0},{"$f":"'fnd enro'!O301","v":0},{"$f":"'fnd enro'!P301","v":1},{"$f":"'fnd enro'!R301","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q301)","v":5},null,{"$f":"(($D301*'fnd base rates'!C$107)\n+($E301*'fnd base rates'!C$108)\n+($F301*'fnd base rates'!C$109)\n+($G301*'fnd base rates'!C$110)\n+($H301*'fnd base rates'!C$111)\n+($I301*'fnd base rates'!C$112)\n+($J301*'fnd base rates'!C$113)\n+($K301*'fnd base rates'!C$114)\n+($M301*'fnd base rates'!C$116)\n+($N301*'fnd base rates'!C$117)\n+($O301*'fnd base rates'!C$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,3)))\n*$R301","v":648.80850444800012},{"$f":"(($D301*'fnd base rates'!D$107)\n+($E301*'fnd base rates'!D$108)\n+($F301*'fnd base rates'!D$109)\n+($G301*'fnd base rates'!D$110)\n+($H301*'fnd base rates'!D$111)\n+($I301*'fnd base rates'!D$112)\n+($J301*'fnd base rates'!D$113)\n+($K301*'fnd base rates'!D$114)\n+($M301*'fnd base rates'!D$116)\n+($N301*'fnd base rates'!D$117)\n+($O301*'fnd base rates'!D$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,4)))\n*$R301","v":1141.0291200000001},{"$f":"(($D301*'fnd base rates'!E$107)\n+($E301*'fnd base rates'!E$108)\n+($F301*'fnd base rates'!E$109)\n+($G301*'fnd base rates'!E$110)\n+($H301*'fnd base rates'!E$111)\n+($I301*'fnd base rates'!E$112)\n+($J301*'fnd base rates'!E$113)\n+($K301*'fnd base rates'!E$114)\n+($M301*'fnd base rates'!E$116)\n+($N301*'fnd base rates'!E$117)\n+($O301*'fnd base rates'!E$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,5)))\n*$R301","v":8357.2656890880007},{"$f":"(($D301*'fnd base rates'!F$107)\n+($E301*'fnd base rates'!F$108)\n+($F301*'fnd base rates'!F$109)\n+($G301*'fnd base rates'!F$110)\n+($H301*'fnd base rates'!F$111)\n+($I301*'fnd base rates'!F$112)\n+($J301*'fnd base rates'!F$113)\n+($K301*'fnd base rates'!F$114)\n+($M301*'fnd base rates'!F$116)\n+($N301*'fnd base rates'!F$117)\n+($O301*'fnd base rates'!F$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,6)))\n*$R301","v":964.93241625600012},{"$f":"(($D301*'fnd base rates'!G$107)\n+($E301*'fnd base rates'!G$108)\n+($F301*'fnd base rates'!G$109)\n+($G301*'fnd base rates'!G$110)\n+($H301*'fnd base rates'!G$111)\n+($I301*'fnd base rates'!G$112)\n+($J301*'fnd base rates'!G$113)\n+($K301*'fnd base rates'!G$114)\n+($M301*'fnd base rates'!G$116)\n+($N301*'fnd base rates'!G$117)\n+($O301*'fnd base rates'!G$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,7)))\n*$R301","v":324.47781081599999},{"$f":"(($D301*'fnd base rates'!H$107)\n+($E301*'fnd base rates'!H$108)\n+($F301*'fnd base rates'!H$109)\n+($G301*'fnd base rates'!H$110)\n+($H301*'fnd base rates'!H$111)\n+($I301*'fnd base rates'!H$112)\n+($J301*'fnd base rates'!H$113)\n+($K301*'fnd base rates'!H$114)\n+($M301*'fnd base rates'!H$116)\n+($N301*'fnd base rates'!H$117)\n+($O301*'fnd base rates'!H$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,8)))","v":848.66893400000004},{"$f":"(($D301*'fnd base rates'!I$107)\n+($E301*'fnd base rates'!I$108)\n+($F301*'fnd base rates'!I$109)\n+($G301*'fnd base rates'!I$110)\n+($H301*'fnd base rates'!I$111)\n+($I301*'fnd base rates'!I$112)\n+($J301*'fnd base rates'!I$113)\n+($K301*'fnd base rates'!I$114)\n+($M301*'fnd base rates'!I$116)\n+($N301*'fnd base rates'!I$117)\n+($O301*'fnd base rates'!I$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,9)))\n*$R301","v":585.42016000000001},{"$f":"(($D301*'fnd base rates'!J$107)\n+($E301*'fnd base rates'!J$108)\n+($F301*'fnd base rates'!J$109)\n+($G301*'fnd base rates'!J$110)\n+($H301*'fnd base rates'!J$111)\n+($I301*'fnd base rates'!J$112)\n+($J301*'fnd base rates'!J$113)\n+($K301*'fnd base rates'!J$114)\n+($M301*'fnd base rates'!J$116)\n+($N301*'fnd base rates'!J$117)\n+($O301*'fnd base rates'!J$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,10)))\n*$R301","v":1258.17408},{"$f":"(($D301*'fnd base rates'!K$107)\n+($E301*'fnd base rates'!K$108)\n+($F301*'fnd base rates'!K$109)\n+($G301*'fnd base rates'!K$110)\n+($H301*'fnd base rates'!K$111)\n+($I301*'fnd base rates'!K$112)\n+($J301*'fnd base rates'!K$113)\n+($K301*'fnd base rates'!K$114)\n+($M301*'fnd base rates'!K$116)\n+($N301*'fnd base rates'!K$117)\n+($O301*'fnd base rates'!K$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,11)))\n*$R301","v":1251.2651494400002},{"$f":"(($D301*'fnd base rates'!L$107)\n+($E301*'fnd base rates'!L$108)\n+($F301*'fnd base rates'!L$109)\n+($G301*'fnd base rates'!L$110)\n+($H301*'fnd base rates'!L$111)\n+($I301*'fnd base rates'!L$112)\n+($J301*'fnd base rates'!L$113)\n+($K301*'fnd base rates'!L$114)\n+($M301*'fnd base rates'!L$116)\n+($N301*'fnd base rates'!L$117)\n+($O301*'fnd base rates'!L$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,12)))","v":1817.0566800000001},{"$f":"(($D301*'fnd base rates'!M$107)\n+($E301*'fnd base rates'!M$108)\n+($F301*'fnd base rates'!M$109)\n+($G301*'fnd base rates'!M$110)\n+($H301*'fnd base rates'!M$111)\n+($I301*'fnd base rates'!M$112)\n+($J301*'fnd base rates'!M$113)\n+($K301*'fnd base rates'!M$114)\n+($M301*'fnd base rates'!M$116)\n+($N301*'fnd base rates'!M$117)\n+($O301*'fnd base rates'!M$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,13)))","v":0},17197.098544048004,null,444035212,"444","035","212",1,1,17197.098544048004,17197,0,17197,null,null,null,null,null,17197,0,17197,null,null,{"$f":"BC301-BA301","v":0}]
[444,444035220,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D302","v":0},{"$f":"'fnd enro'!E302","v":0},{"$f":"'fnd enro'!F302","v":0},{"$f":"'fnd enro'!G302","v":1},{"$f":"'fnd enro'!H302","v":0},{"$f":"'fnd enro'!I302","v":0},{"$f":"'fnd enro'!J302","v":0},{"$f":"'fnd enro'!K302","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L302","v":0},{"$f":"'fnd enro'!M302","v":0},{"$f":"'fnd enro'!N302","v":0},{"$f":"'fnd enro'!O302","v":0},{"$f":"'fnd enro'!P302","v":0},{"$f":"'fnd enro'!R302","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q302)","v":7},null,{"$f":"(($D302*'fnd base rates'!C$107)\n+($E302*'fnd base rates'!C$108)\n+($F302*'fnd base rates'!C$109)\n+($G302*'fnd base rates'!C$110)\n+($H302*'fnd base rates'!C$111)\n+($I302*'fnd base rates'!C$112)\n+($J302*'fnd base rates'!C$113)\n+($K302*'fnd base rates'!C$114)\n+($M302*'fnd base rates'!C$116)\n+($N302*'fnd base rates'!C$117)\n+($O302*'fnd base rates'!C$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,3)))\n*$R302","v":583.66994444800014},{"$f":"(($D302*'fnd base rates'!D$107)\n+($E302*'fnd base rates'!D$108)\n+($F302*'fnd base rates'!D$109)\n+($G302*'fnd base rates'!D$110)\n+($H302*'fnd base rates'!D$111)\n+($I302*'fnd base rates'!D$112)\n+($J302*'fnd base rates'!D$113)\n+($K302*'fnd base rates'!D$114)\n+($M302*'fnd base rates'!D$116)\n+($N302*'fnd base rates'!D$117)\n+($O302*'fnd base rates'!D$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,4)))\n*$R302","v":832.40704000000005},{"$f":"(($D302*'fnd base rates'!E$107)\n+($E302*'fnd base rates'!E$108)\n+($F302*'fnd base rates'!E$109)\n+($G302*'fnd base rates'!E$110)\n+($H302*'fnd base rates'!E$111)\n+($I302*'fnd base rates'!E$112)\n+($J302*'fnd base rates'!E$113)\n+($K302*'fnd base rates'!E$114)\n+($M302*'fnd base rates'!E$116)\n+($N302*'fnd base rates'!E$117)\n+($O302*'fnd base rates'!E$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,5)))\n*$R302","v":4221.908249088001},{"$f":"(($D302*'fnd base rates'!F$107)\n+($E302*'fnd base rates'!F$108)\n+($F302*'fnd base rates'!F$109)\n+($G302*'fnd base rates'!F$110)\n+($H302*'fnd base rates'!F$111)\n+($I302*'fnd base rates'!F$112)\n+($J302*'fnd base rates'!F$113)\n+($K302*'fnd base rates'!F$114)\n+($M302*'fnd base rates'!F$116)\n+($N302*'fnd base rates'!F$117)\n+($O302*'fnd base rates'!F$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,6)))\n*$R302","v":1357.2216962560001},{"$f":"(($D302*'fnd base rates'!G$107)\n+($E302*'fnd base rates'!G$108)\n+($F302*'fnd base rates'!G$109)\n+($G302*'fnd base rates'!G$110)\n+($H302*'fnd base rates'!G$111)\n+($I302*'fnd base rates'!G$112)\n+($J302*'fnd base rates'!G$113)\n+($K302*'fnd base rates'!G$114)\n+($M302*'fnd base rates'!G$116)\n+($N302*'fnd base rates'!G$117)\n+($O302*'fnd base rates'!G$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,7)))\n*$R302","v":170.59109081600002},{"$f":"(($D302*'fnd base rates'!H$107)\n+($E302*'fnd base rates'!H$108)\n+($F302*'fnd base rates'!H$109)\n+($G302*'fnd base rates'!H$110)\n+($H302*'fnd base rates'!H$111)\n+($I302*'fnd base rates'!H$112)\n+($J302*'fnd base rates'!H$113)\n+($K302*'fnd base rates'!H$114)\n+($M302*'fnd base rates'!H$116)\n+($N302*'fnd base rates'!H$117)\n+($O302*'fnd base rates'!H$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D302*'fnd base rates'!I$107)\n+($E302*'fnd base rates'!I$108)\n+($F302*'fnd base rates'!I$109)\n+($G302*'fnd base rates'!I$110)\n+($H302*'fnd base rates'!I$111)\n+($I302*'fnd base rates'!I$112)\n+($J302*'fnd base rates'!I$113)\n+($K302*'fnd base rates'!I$114)\n+($M302*'fnd base rates'!I$116)\n+($N302*'fnd base rates'!I$117)\n+($O302*'fnd base rates'!I$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,9)))\n*$R302","v":333.30880000000008},{"$f":"(($D302*'fnd base rates'!J$107)\n+($E302*'fnd base rates'!J$108)\n+($F302*'fnd base rates'!J$109)\n+($G302*'fnd base rates'!J$110)\n+($H302*'fnd base rates'!J$111)\n+($I302*'fnd base rates'!J$112)\n+($J302*'fnd base rates'!J$113)\n+($K302*'fnd base rates'!J$114)\n+($M302*'fnd base rates'!J$116)\n+($N302*'fnd base rates'!J$117)\n+($O302*'fnd base rates'!J$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,10)))\n*$R302","v":165.72416000000001},{"$f":"(($D302*'fnd base rates'!K$107)\n+($E302*'fnd base rates'!K$108)\n+($F302*'fnd base rates'!K$109)\n+($G302*'fnd base rates'!K$110)\n+($H302*'fnd base rates'!K$111)\n+($I302*'fnd base rates'!K$112)\n+($J302*'fnd base rates'!K$113)\n+($K302*'fnd base rates'!K$114)\n+($M302*'fnd base rates'!K$116)\n+($N302*'fnd base rates'!K$117)\n+($O302*'fnd base rates'!K$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,11)))\n*$R302","v":1197.0283494400001},{"$f":"(($D302*'fnd base rates'!L$107)\n+($E302*'fnd base rates'!L$108)\n+($F302*'fnd base rates'!L$109)\n+($G302*'fnd base rates'!L$110)\n+($H302*'fnd base rates'!L$111)\n+($I302*'fnd base rates'!L$112)\n+($J302*'fnd base rates'!L$113)\n+($K302*'fnd base rates'!L$114)\n+($M302*'fnd base rates'!L$116)\n+($N302*'fnd base rates'!L$117)\n+($O302*'fnd base rates'!L$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D302*'fnd base rates'!M$107)\n+($E302*'fnd base rates'!M$108)\n+($F302*'fnd base rates'!M$109)\n+($G302*'fnd base rates'!M$110)\n+($H302*'fnd base rates'!M$111)\n+($I302*'fnd base rates'!M$112)\n+($J302*'fnd base rates'!M$113)\n+($K302*'fnd base rates'!M$114)\n+($M302*'fnd base rates'!M$116)\n+($N302*'fnd base rates'!M$117)\n+($O302*'fnd base rates'!M$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,13)))","v":0},10831.454944048,null,444035220,"444","035","220",1,1,10831.454944048,10831,0,10831,null,null,null,null,null,10831,0,10831,null,null,{"$f":"BC302-BA302","v":0}]
[444,444035243,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D303","v":0},{"$f":"'fnd enro'!E303","v":0},{"$f":"'fnd enro'!F303","v":0},{"$f":"'fnd enro'!G303","v":0},{"$f":"'fnd enro'!H303","v":0},{"$f":"'fnd enro'!I303","v":1},{"$f":"'fnd enro'!J303","v":0},{"$f":"'fnd enro'!K303","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L303","v":0},{"$f":"'fnd enro'!M303","v":0},{"$f":"'fnd enro'!N303","v":0},{"$f":"'fnd enro'!O303","v":0},{"$f":"'fnd enro'!P303","v":1},{"$f":"'fnd enro'!R303","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q303)","v":9},null,{"$f":"(($D303*'fnd base rates'!C$107)\n+($E303*'fnd base rates'!C$108)\n+($F303*'fnd base rates'!C$109)\n+($G303*'fnd base rates'!C$110)\n+($H303*'fnd base rates'!C$111)\n+($I303*'fnd base rates'!C$112)\n+($J303*'fnd base rates'!C$113)\n+($K303*'fnd base rates'!C$114)\n+($M303*'fnd base rates'!C$116)\n+($N303*'fnd base rates'!C$117)\n+($O303*'fnd base rates'!C$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,3)))\n*$R303","v":666.09682444800012},{"$f":"(($D303*'fnd base rates'!D$107)\n+($E303*'fnd base rates'!D$108)\n+($F303*'fnd base rates'!D$109)\n+($G303*'fnd base rates'!D$110)\n+($H303*'fnd base rates'!D$111)\n+($I303*'fnd base rates'!D$112)\n+($J303*'fnd base rates'!D$113)\n+($K303*'fnd base rates'!D$114)\n+($M303*'fnd base rates'!D$116)\n+($N303*'fnd base rates'!D$117)\n+($O303*'fnd base rates'!D$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,4)))\n*$R303","v":1222.9337600000001},{"$f":"(($D303*'fnd base rates'!E$107)\n+($E303*'fnd base rates'!E$108)\n+($F303*'fnd base rates'!E$109)\n+($G303*'fnd base rates'!E$110)\n+($H303*'fnd base rates'!E$111)\n+($I303*'fnd base rates'!E$112)\n+($J303*'fnd base rates'!E$113)\n+($K303*'fnd base rates'!E$114)\n+($M303*'fnd base rates'!E$116)\n+($N303*'fnd base rates'!E$117)\n+($O303*'fnd base rates'!E$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,5)))\n*$R303","v":9156.7280890880011},{"$f":"(($D303*'fnd base rates'!F$107)\n+($E303*'fnd base rates'!F$108)\n+($F303*'fnd base rates'!F$109)\n+($G303*'fnd base rates'!F$110)\n+($H303*'fnd base rates'!F$111)\n+($I303*'fnd base rates'!F$112)\n+($J303*'fnd base rates'!F$113)\n+($K303*'fnd base rates'!F$114)\n+($M303*'fnd base rates'!F$116)\n+($N303*'fnd base rates'!F$117)\n+($O303*'fnd base rates'!F$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,6)))\n*$R303","v":964.93241625600012},{"$f":"(($D303*'fnd base rates'!G$107)\n+($E303*'fnd base rates'!G$108)\n+($F303*'fnd base rates'!G$109)\n+($G303*'fnd base rates'!G$110)\n+($H303*'fnd base rates'!G$111)\n+($I303*'fnd base rates'!G$112)\n+($J303*'fnd base rates'!G$113)\n+($K303*'fnd base rates'!G$114)\n+($M303*'fnd base rates'!G$116)\n+($N303*'fnd base rates'!G$117)\n+($O303*'fnd base rates'!G$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,7)))\n*$R303","v":363.25413081600004},{"$f":"(($D303*'fnd base rates'!H$107)\n+($E303*'fnd base rates'!H$108)\n+($F303*'fnd base rates'!H$109)\n+($G303*'fnd base rates'!H$110)\n+($H303*'fnd base rates'!H$111)\n+($I303*'fnd base rates'!H$112)\n+($J303*'fnd base rates'!H$113)\n+($K303*'fnd base rates'!H$114)\n+($M303*'fnd base rates'!H$116)\n+($N303*'fnd base rates'!H$117)\n+($O303*'fnd base rates'!H$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,8)))","v":854.13893399999995},{"$f":"(($D303*'fnd base rates'!I$107)\n+($E303*'fnd base rates'!I$108)\n+($F303*'fnd base rates'!I$109)\n+($G303*'fnd base rates'!I$110)\n+($H303*'fnd base rates'!I$111)\n+($I303*'fnd base rates'!I$112)\n+($J303*'fnd base rates'!I$113)\n+($K303*'fnd base rates'!I$114)\n+($M303*'fnd base rates'!I$116)\n+($N303*'fnd base rates'!I$117)\n+($O303*'fnd base rates'!I$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,9)))\n*$R303","v":617.78815999999995},{"$f":"(($D303*'fnd base rates'!J$107)\n+($E303*'fnd base rates'!J$108)\n+($F303*'fnd base rates'!J$109)\n+($G303*'fnd base rates'!J$110)\n+($H303*'fnd base rates'!J$111)\n+($I303*'fnd base rates'!J$112)\n+($J303*'fnd base rates'!J$113)\n+($K303*'fnd base rates'!J$114)\n+($M303*'fnd base rates'!J$116)\n+($N303*'fnd base rates'!J$117)\n+($O303*'fnd base rates'!J$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,10)))\n*$R303","v":1426.38976},{"$f":"(($D303*'fnd base rates'!K$107)\n+($E303*'fnd base rates'!K$108)\n+($F303*'fnd base rates'!K$109)\n+($G303*'fnd base rates'!K$110)\n+($H303*'fnd base rates'!K$111)\n+($I303*'fnd base rates'!K$112)\n+($J303*'fnd base rates'!K$113)\n+($K303*'fnd base rates'!K$114)\n+($M303*'fnd base rates'!K$116)\n+($N303*'fnd base rates'!K$117)\n+($O303*'fnd base rates'!K$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,11)))\n*$R303","v":1251.2651494400002},{"$f":"(($D303*'fnd base rates'!L$107)\n+($E303*'fnd base rates'!L$108)\n+($F303*'fnd base rates'!L$109)\n+($G303*'fnd base rates'!L$110)\n+($H303*'fnd base rates'!L$111)\n+($I303*'fnd base rates'!L$112)\n+($J303*'fnd base rates'!L$113)\n+($K303*'fnd base rates'!L$114)\n+($M303*'fnd base rates'!L$116)\n+($N303*'fnd base rates'!L$117)\n+($O303*'fnd base rates'!L$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,12)))","v":1935.9066800000001},{"$f":"(($D303*'fnd base rates'!M$107)\n+($E303*'fnd base rates'!M$108)\n+($F303*'fnd base rates'!M$109)\n+($G303*'fnd base rates'!M$110)\n+($H303*'fnd base rates'!M$111)\n+($I303*'fnd base rates'!M$112)\n+($J303*'fnd base rates'!M$113)\n+($K303*'fnd base rates'!M$114)\n+($M303*'fnd base rates'!M$116)\n+($N303*'fnd base rates'!M$117)\n+($O303*'fnd base rates'!M$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,13)))","v":0},18459.433904048004,null,444035243,"444","035","243",1,1,18459.433904048004,18459,0,18459,null,null,null,null,null,18459,0,18459,null,null,{"$f":"BC303-BA303","v":0}]
[444,444035244,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D304","v":0},{"$f":"'fnd enro'!E304","v":0},{"$f":"'fnd enro'!F304","v":0},{"$f":"'fnd enro'!G304","v":2},{"$f":"'fnd enro'!H304","v":2},{"$f":"'fnd enro'!I304","v":5},{"$f":"'fnd enro'!J304","v":0},{"$f":"'fnd enro'!K304","v":0.34739999999999999},{"$f":"'fnd enro'!L304","v":0},{"$f":"'fnd enro'!M304","v":0},{"$f":"'fnd enro'!N304","v":1},{"$f":"'fnd enro'!O304","v":1},{"$f":"'fnd enro'!P304","v":7},{"$f":"'fnd enro'!R304","v":9},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q304)","v":10},null,{"$f":"(($D304*'fnd base rates'!C$107)\n+($E304*'fnd base rates'!C$108)\n+($F304*'fnd base rates'!C$109)\n+($G304*'fnd base rates'!C$110)\n+($H304*'fnd base rates'!C$111)\n+($I304*'fnd base rates'!C$112)\n+($J304*'fnd base rates'!C$113)\n+($K304*'fnd base rates'!C$114)\n+($M304*'fnd base rates'!C$116)\n+($N304*'fnd base rates'!C$117)\n+($O304*'fnd base rates'!C$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,3)))\n*$R304","v":6081.6176600320014},{"$f":"(($D304*'fnd base rates'!D$107)\n+($E304*'fnd base rates'!D$108)\n+($F304*'fnd base rates'!D$109)\n+($G304*'fnd base rates'!D$110)\n+($H304*'fnd base rates'!D$111)\n+($I304*'fnd base rates'!D$112)\n+($J304*'fnd base rates'!D$113)\n+($K304*'fnd base rates'!D$114)\n+($M304*'fnd base rates'!D$116)\n+($N304*'fnd base rates'!D$117)\n+($O304*'fnd base rates'!D$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,4)))\n*$R304","v":10746.709120000001},{"$f":"(($D304*'fnd base rates'!E$107)\n+($E304*'fnd base rates'!E$108)\n+($F304*'fnd base rates'!E$109)\n+($G304*'fnd base rates'!E$110)\n+($H304*'fnd base rates'!E$111)\n+($I304*'fnd base rates'!E$112)\n+($J304*'fnd base rates'!E$113)\n+($K304*'fnd base rates'!E$114)\n+($M304*'fnd base rates'!E$116)\n+($N304*'fnd base rates'!E$117)\n+($O304*'fnd base rates'!E$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,5)))\n*$R304","v":73383.514721792002},{"$f":"(($D304*'fnd base rates'!F$107)\n+($E304*'fnd base rates'!F$108)\n+($F304*'fnd base rates'!F$109)\n+($G304*'fnd base rates'!F$110)\n+($H304*'fnd base rates'!F$111)\n+($I304*'fnd base rates'!F$112)\n+($J304*'fnd base rates'!F$113)\n+($K304*'fnd base rates'!F$114)\n+($M304*'fnd base rates'!F$116)\n+($N304*'fnd base rates'!F$117)\n+($O304*'fnd base rates'!F$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,6)))\n*$R304","v":10097.997506304},{"$f":"(($D304*'fnd base rates'!G$107)\n+($E304*'fnd base rates'!G$108)\n+($F304*'fnd base rates'!G$109)\n+($G304*'fnd base rates'!G$110)\n+($H304*'fnd base rates'!G$111)\n+($I304*'fnd base rates'!G$112)\n+($J304*'fnd base rates'!G$113)\n+($K304*'fnd base rates'!G$114)\n+($M304*'fnd base rates'!G$116)\n+($N304*'fnd base rates'!G$117)\n+($O304*'fnd base rates'!G$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,7)))\n*$R304","v":3066.9409373440003},{"$f":"(($D304*'fnd base rates'!H$107)\n+($E304*'fnd base rates'!H$108)\n+($F304*'fnd base rates'!H$109)\n+($G304*'fnd base rates'!H$110)\n+($H304*'fnd base rates'!H$111)\n+($I304*'fnd base rates'!H$112)\n+($J304*'fnd base rates'!H$113)\n+($K304*'fnd base rates'!H$114)\n+($M304*'fnd base rates'!H$116)\n+($N304*'fnd base rates'!H$117)\n+($O304*'fnd base rates'!H$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,8)))","v":6683.080406},{"$f":"(($D304*'fnd base rates'!I$107)\n+($E304*'fnd base rates'!I$108)\n+($F304*'fnd base rates'!I$109)\n+($G304*'fnd base rates'!I$110)\n+($H304*'fnd base rates'!I$111)\n+($I304*'fnd base rates'!I$112)\n+($J304*'fnd base rates'!I$113)\n+($K304*'fnd base rates'!I$114)\n+($M304*'fnd base rates'!I$116)\n+($N304*'fnd base rates'!I$117)\n+($O304*'fnd base rates'!I$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,9)))\n*$R304","v":5072.7129600000007},{"$f":"(($D304*'fnd base rates'!J$107)\n+($E304*'fnd base rates'!J$108)\n+($F304*'fnd base rates'!J$109)\n+($G304*'fnd base rates'!J$110)\n+($H304*'fnd base rates'!J$111)\n+($I304*'fnd base rates'!J$112)\n+($J304*'fnd base rates'!J$113)\n+($K304*'fnd base rates'!J$114)\n+($M304*'fnd base rates'!J$116)\n+($N304*'fnd base rates'!J$117)\n+($O304*'fnd base rates'!J$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,10)))\n*$R304","v":9928.9139200000009},{"$f":"(($D304*'fnd base rates'!K$107)\n+($E304*'fnd base rates'!K$108)\n+($F304*'fnd base rates'!K$109)\n+($G304*'fnd base rates'!K$110)\n+($H304*'fnd base rates'!K$111)\n+($I304*'fnd base rates'!K$112)\n+($J304*'fnd base rates'!K$113)\n+($K304*'fnd base rates'!K$114)\n+($M304*'fnd base rates'!K$116)\n+($N304*'fnd base rates'!K$117)\n+($O304*'fnd base rates'!K$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,11)))\n*$R304","v":11896.38666496},{"$f":"(($D304*'fnd base rates'!L$107)\n+($E304*'fnd base rates'!L$108)\n+($F304*'fnd base rates'!L$109)\n+($G304*'fnd base rates'!L$110)\n+($H304*'fnd base rates'!L$111)\n+($I304*'fnd base rates'!L$112)\n+($J304*'fnd base rates'!L$113)\n+($K304*'fnd base rates'!L$114)\n+($M304*'fnd base rates'!L$116)\n+($N304*'fnd base rates'!L$117)\n+($O304*'fnd base rates'!L$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,12)))","v":17484.250120000001},{"$f":"(($D304*'fnd base rates'!M$107)\n+($E304*'fnd base rates'!M$108)\n+($F304*'fnd base rates'!M$109)\n+($G304*'fnd base rates'!M$110)\n+($H304*'fnd base rates'!M$111)\n+($I304*'fnd base rates'!M$112)\n+($J304*'fnd base rates'!M$113)\n+($K304*'fnd base rates'!M$114)\n+($M304*'fnd base rates'!M$116)\n+($N304*'fnd base rates'!M$117)\n+($O304*'fnd base rates'!M$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,13)))","v":0},154442.12401643203,null,444035244,"444","035","244",1,9,154442.12401643203,17160,0,17160,null,null,null,null,null,17160,0,17160,null,null,{"$f":"BC304-BA304","v":0}]
[444,444035284,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D305","v":0},{"$f":"'fnd enro'!E305","v":0},{"$f":"'fnd enro'!F305","v":0},{"$f":"'fnd enro'!G305","v":0},{"$f":"'fnd enro'!H305","v":1},{"$f":"'fnd enro'!I305","v":0},{"$f":"'fnd enro'!J305","v":0},{"$f":"'fnd enro'!K305","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L305","v":0},{"$f":"'fnd enro'!M305","v":0},{"$f":"'fnd enro'!N305","v":0},{"$f":"'fnd enro'!O305","v":0},{"$f":"'fnd enro'!P305","v":1},{"$f":"'fnd enro'!R305","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q305)","v":5},null,{"$f":"(($D305*'fnd base rates'!C$107)\n+($E305*'fnd base rates'!C$108)\n+($F305*'fnd base rates'!C$109)\n+($G305*'fnd base rates'!C$110)\n+($H305*'fnd base rates'!C$111)\n+($I305*'fnd base rates'!C$112)\n+($J305*'fnd base rates'!C$113)\n+($K305*'fnd base rates'!C$114)\n+($M305*'fnd base rates'!C$116)\n+($N305*'fnd base rates'!C$117)\n+($O305*'fnd base rates'!C$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,3)))\n*$R305","v":648.80850444800012},{"$f":"(($D305*'fnd base rates'!D$107)\n+($E305*'fnd base rates'!D$108)\n+($F305*'fnd base rates'!D$109)\n+($G305*'fnd base rates'!D$110)\n+($H305*'fnd base rates'!D$111)\n+($I305*'fnd base rates'!D$112)\n+($J305*'fnd base rates'!D$113)\n+($K305*'fnd base rates'!D$114)\n+($M305*'fnd base rates'!D$116)\n+($N305*'fnd base rates'!D$117)\n+($O305*'fnd base rates'!D$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,4)))\n*$R305","v":1141.0291200000001},{"$f":"(($D305*'fnd base rates'!E$107)\n+($E305*'fnd base rates'!E$108)\n+($F305*'fnd base rates'!E$109)\n+($G305*'fnd base rates'!E$110)\n+($H305*'fnd base rates'!E$111)\n+($I305*'fnd base rates'!E$112)\n+($J305*'fnd base rates'!E$113)\n+($K305*'fnd base rates'!E$114)\n+($M305*'fnd base rates'!E$116)\n+($N305*'fnd base rates'!E$117)\n+($O305*'fnd base rates'!E$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,5)))\n*$R305","v":6776.7063290880005},{"$f":"(($D305*'fnd base rates'!F$107)\n+($E305*'fnd base rates'!F$108)\n+($F305*'fnd base rates'!F$109)\n+($G305*'fnd base rates'!F$110)\n+($H305*'fnd base rates'!F$111)\n+($I305*'fnd base rates'!F$112)\n+($J305*'fnd base rates'!F$113)\n+($K305*'fnd base rates'!F$114)\n+($M305*'fnd base rates'!F$116)\n+($N305*'fnd base rates'!F$117)\n+($O305*'fnd base rates'!F$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,6)))\n*$R305","v":1082.9695362560001},{"$f":"(($D305*'fnd base rates'!G$107)\n+($E305*'fnd base rates'!G$108)\n+($F305*'fnd base rates'!G$109)\n+($G305*'fnd base rates'!G$110)\n+($H305*'fnd base rates'!G$111)\n+($I305*'fnd base rates'!G$112)\n+($J305*'fnd base rates'!G$113)\n+($K305*'fnd base rates'!G$114)\n+($M305*'fnd base rates'!G$116)\n+($N305*'fnd base rates'!G$117)\n+($O305*'fnd base rates'!G$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,7)))\n*$R305","v":329.44997081599996},{"$f":"(($D305*'fnd base rates'!H$107)\n+($E305*'fnd base rates'!H$108)\n+($F305*'fnd base rates'!H$109)\n+($G305*'fnd base rates'!H$110)\n+($H305*'fnd base rates'!H$111)\n+($I305*'fnd base rates'!H$112)\n+($J305*'fnd base rates'!H$113)\n+($K305*'fnd base rates'!H$114)\n+($M305*'fnd base rates'!H$116)\n+($N305*'fnd base rates'!H$117)\n+($O305*'fnd base rates'!H$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,8)))","v":544.02893400000005},{"$f":"(($D305*'fnd base rates'!I$107)\n+($E305*'fnd base rates'!I$108)\n+($F305*'fnd base rates'!I$109)\n+($G305*'fnd base rates'!I$110)\n+($H305*'fnd base rates'!I$111)\n+($I305*'fnd base rates'!I$112)\n+($J305*'fnd base rates'!I$113)\n+($K305*'fnd base rates'!I$114)\n+($M305*'fnd base rates'!I$116)\n+($N305*'fnd base rates'!I$117)\n+($O305*'fnd base rates'!I$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,9)))\n*$R305","v":516.60415999999998},{"$f":"(($D305*'fnd base rates'!J$107)\n+($E305*'fnd base rates'!J$108)\n+($F305*'fnd base rates'!J$109)\n+($G305*'fnd base rates'!J$110)\n+($H305*'fnd base rates'!J$111)\n+($I305*'fnd base rates'!J$112)\n+($J305*'fnd base rates'!J$113)\n+($K305*'fnd base rates'!J$114)\n+($M305*'fnd base rates'!J$116)\n+($N305*'fnd base rates'!J$117)\n+($O305*'fnd base rates'!J$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,10)))\n*$R305","v":904.63936000000012},{"$f":"(($D305*'fnd base rates'!K$107)\n+($E305*'fnd base rates'!K$108)\n+($F305*'fnd base rates'!K$109)\n+($G305*'fnd base rates'!K$110)\n+($H305*'fnd base rates'!K$111)\n+($I305*'fnd base rates'!K$112)\n+($J305*'fnd base rates'!K$113)\n+($K305*'fnd base rates'!K$114)\n+($M305*'fnd base rates'!K$116)\n+($N305*'fnd base rates'!K$117)\n+($O305*'fnd base rates'!K$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,11)))\n*$R305","v":1286.18994944},{"$f":"(($D305*'fnd base rates'!L$107)\n+($E305*'fnd base rates'!L$108)\n+($F305*'fnd base rates'!L$109)\n+($G305*'fnd base rates'!L$110)\n+($H305*'fnd base rates'!L$111)\n+($I305*'fnd base rates'!L$112)\n+($J305*'fnd base rates'!L$113)\n+($K305*'fnd base rates'!L$114)\n+($M305*'fnd base rates'!L$116)\n+($N305*'fnd base rates'!L$117)\n+($O305*'fnd base rates'!L$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,12)))","v":1960.4066800000001},{"$f":"(($D305*'fnd base rates'!M$107)\n+($E305*'fnd base rates'!M$108)\n+($F305*'fnd base rates'!M$109)\n+($G305*'fnd base rates'!M$110)\n+($H305*'fnd base rates'!M$111)\n+($I305*'fnd base rates'!M$112)\n+($J305*'fnd base rates'!M$113)\n+($K305*'fnd base rates'!M$114)\n+($M305*'fnd base rates'!M$116)\n+($N305*'fnd base rates'!M$117)\n+($O305*'fnd base rates'!M$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,13)))","v":0},15190.832544048002,null,444035284,"444","035","284",1,1,15190.832544048002,15191,0,15191,null,null,null,null,null,15191,0,15191,null,null,{"$f":"BC305-BA305","v":0}]
[444,444035293,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D306","v":0},{"$f":"'fnd enro'!E306","v":0},{"$f":"'fnd enro'!F306","v":1},{"$f":"'fnd enro'!G306","v":0},{"$f":"'fnd enro'!H306","v":0},{"$f":"'fnd enro'!I306","v":0},{"$f":"'fnd enro'!J306","v":0},{"$f":"'fnd enro'!K306","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L306","v":0},{"$f":"'fnd enro'!M306","v":1},{"$f":"'fnd enro'!N306","v":0},{"$f":"'fnd enro'!O306","v":0},{"$f":"'fnd enro'!P306","v":1},{"$f":"'fnd enro'!R306","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q306)","v":10},null,{"$f":"(($D306*'fnd base rates'!C$107)\n+($E306*'fnd base rates'!C$108)\n+($F306*'fnd base rates'!C$109)\n+($G306*'fnd base rates'!C$110)\n+($H306*'fnd base rates'!C$111)\n+($I306*'fnd base rates'!C$112)\n+($J306*'fnd base rates'!C$113)\n+($K306*'fnd base rates'!C$114)\n+($M306*'fnd base rates'!C$116)\n+($N306*'fnd base rates'!C$117)\n+($O306*'fnd base rates'!C$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,3)))\n*$R306","v":780.02130444800014},{"$f":"(($D306*'fnd base rates'!D$107)\n+($E306*'fnd base rates'!D$108)\n+($F306*'fnd base rates'!D$109)\n+($G306*'fnd base rates'!D$110)\n+($H306*'fnd base rates'!D$111)\n+($I306*'fnd base rates'!D$112)\n+($J306*'fnd base rates'!D$113)\n+($K306*'fnd base rates'!D$114)\n+($M306*'fnd base rates'!D$116)\n+($N306*'fnd base rates'!D$117)\n+($O306*'fnd base rates'!D$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,4)))\n*$R306","v":1433.8752000000002},{"$f":"(($D306*'fnd base rates'!E$107)\n+($E306*'fnd base rates'!E$108)\n+($F306*'fnd base rates'!E$109)\n+($G306*'fnd base rates'!E$110)\n+($H306*'fnd base rates'!E$111)\n+($I306*'fnd base rates'!E$112)\n+($J306*'fnd base rates'!E$113)\n+($K306*'fnd base rates'!E$114)\n+($M306*'fnd base rates'!E$116)\n+($N306*'fnd base rates'!E$117)\n+($O306*'fnd base rates'!E$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,5)))\n*$R306","v":9561.3552890880001},{"$f":"(($D306*'fnd base rates'!F$107)\n+($E306*'fnd base rates'!F$108)\n+($F306*'fnd base rates'!F$109)\n+($G306*'fnd base rates'!F$110)\n+($H306*'fnd base rates'!F$111)\n+($I306*'fnd base rates'!F$112)\n+($J306*'fnd base rates'!F$113)\n+($K306*'fnd base rates'!F$114)\n+($M306*'fnd base rates'!F$116)\n+($N306*'fnd base rates'!F$117)\n+($O306*'fnd base rates'!F$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,6)))\n*$R306","v":1549.8194562560002},{"$f":"(($D306*'fnd base rates'!G$107)\n+($E306*'fnd base rates'!G$108)\n+($F306*'fnd base rates'!G$109)\n+($G306*'fnd base rates'!G$110)\n+($H306*'fnd base rates'!G$111)\n+($I306*'fnd base rates'!G$112)\n+($J306*'fnd base rates'!G$113)\n+($K306*'fnd base rates'!G$114)\n+($M306*'fnd base rates'!G$116)\n+($N306*'fnd base rates'!G$117)\n+($O306*'fnd base rates'!G$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,7)))\n*$R306","v":419.220850816},{"$f":"(($D306*'fnd base rates'!H$107)\n+($E306*'fnd base rates'!H$108)\n+($F306*'fnd base rates'!H$109)\n+($G306*'fnd base rates'!H$110)\n+($H306*'fnd base rates'!H$111)\n+($I306*'fnd base rates'!H$112)\n+($J306*'fnd base rates'!H$113)\n+($K306*'fnd base rates'!H$114)\n+($M306*'fnd base rates'!H$116)\n+($N306*'fnd base rates'!H$117)\n+($O306*'fnd base rates'!H$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,8)))","v":677.14893400000005},{"$f":"(($D306*'fnd base rates'!I$107)\n+($E306*'fnd base rates'!I$108)\n+($F306*'fnd base rates'!I$109)\n+($G306*'fnd base rates'!I$110)\n+($H306*'fnd base rates'!I$111)\n+($I306*'fnd base rates'!I$112)\n+($J306*'fnd base rates'!I$113)\n+($K306*'fnd base rates'!I$114)\n+($M306*'fnd base rates'!I$116)\n+($N306*'fnd base rates'!I$117)\n+($O306*'fnd base rates'!I$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,9)))\n*$R306","v":577.46688000000006},{"$f":"(($D306*'fnd base rates'!J$107)\n+($E306*'fnd base rates'!J$108)\n+($F306*'fnd base rates'!J$109)\n+($G306*'fnd base rates'!J$110)\n+($H306*'fnd base rates'!J$111)\n+($I306*'fnd base rates'!J$112)\n+($J306*'fnd base rates'!J$113)\n+($K306*'fnd base rates'!J$114)\n+($M306*'fnd base rates'!J$116)\n+($N306*'fnd base rates'!J$117)\n+($O306*'fnd base rates'!J$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,10)))\n*$R306","v":977.84},{"$f":"(($D306*'fnd base rates'!K$107)\n+($E306*'fnd base rates'!K$108)\n+($F306*'fnd base rates'!K$109)\n+($G306*'fnd base rates'!K$110)\n+($H306*'fnd base rates'!K$111)\n+($I306*'fnd base rates'!K$112)\n+($J306*'fnd base rates'!K$113)\n+($K306*'fnd base rates'!K$114)\n+($M306*'fnd base rates'!K$116)\n+($N306*'fnd base rates'!K$117)\n+($O306*'fnd base rates'!K$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,11)))\n*$R306","v":1527.1819494399999},{"$f":"(($D306*'fnd base rates'!L$107)\n+($E306*'fnd base rates'!L$108)\n+($F306*'fnd base rates'!L$109)\n+($G306*'fnd base rates'!L$110)\n+($H306*'fnd base rates'!L$111)\n+($I306*'fnd base rates'!L$112)\n+($J306*'fnd base rates'!L$113)\n+($K306*'fnd base rates'!L$114)\n+($M306*'fnd base rates'!L$116)\n+($N306*'fnd base rates'!L$117)\n+($O306*'fnd base rates'!L$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,12)))","v":2317.69668},{"$f":"(($D306*'fnd base rates'!M$107)\n+($E306*'fnd base rates'!M$108)\n+($F306*'fnd base rates'!M$109)\n+($G306*'fnd base rates'!M$110)\n+($H306*'fnd base rates'!M$111)\n+($I306*'fnd base rates'!M$112)\n+($J306*'fnd base rates'!M$113)\n+($K306*'fnd base rates'!M$114)\n+($M306*'fnd base rates'!M$116)\n+($N306*'fnd base rates'!M$117)\n+($O306*'fnd base rates'!M$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,13)))","v":0},19821.626544048002,null,444035293,"444","035","293",1,1,19821.626544048002,19822,0,19822,null,null,null,null,null,19822,0,19822,null,null,{"$f":"BC306-BA306","v":0}]
[444,444035336,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D307","v":1},{"$f":"'fnd enro'!E307","v":0},{"$f":"'fnd enro'!F307","v":0},{"$f":"'fnd enro'!G307","v":4},{"$f":"'fnd enro'!H307","v":2},{"$f":"'fnd enro'!I307","v":0},{"$f":"'fnd enro'!J307","v":0},{"$f":"'fnd enro'!K307","v":0.2316},{"$f":"'fnd enro'!L307","v":0},{"$f":"'fnd enro'!M307","v":0},{"$f":"'fnd enro'!N307","v":0},{"$f":"'fnd enro'!O307","v":0},{"$f":"'fnd enro'!P307","v":3},{"$f":"'fnd enro'!R307","v":7},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q307)","v":8},null,{"$f":"(($D307*'fnd base rates'!C$107)\n+($E307*'fnd base rates'!C$108)\n+($F307*'fnd base rates'!C$109)\n+($G307*'fnd base rates'!C$110)\n+($H307*'fnd base rates'!C$111)\n+($I307*'fnd base rates'!C$112)\n+($J307*'fnd base rates'!C$113)\n+($K307*'fnd base rates'!C$114)\n+($M307*'fnd base rates'!C$116)\n+($N307*'fnd base rates'!C$117)\n+($O307*'fnd base rates'!C$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,3)))\n*$R307","v":3968.1297466880005},{"$f":"(($D307*'fnd base rates'!D$107)\n+($E307*'fnd base rates'!D$108)\n+($F307*'fnd base rates'!D$109)\n+($G307*'fnd base rates'!D$110)\n+($H307*'fnd base rates'!D$111)\n+($I307*'fnd base rates'!D$112)\n+($J307*'fnd base rates'!D$113)\n+($K307*'fnd base rates'!D$114)\n+($M307*'fnd base rates'!D$116)\n+($N307*'fnd base rates'!D$117)\n+($O307*'fnd base rates'!D$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,4)))\n*$R307","v":6527.1840000000002},{"$f":"(($D307*'fnd base rates'!E$107)\n+($E307*'fnd base rates'!E$108)\n+($F307*'fnd base rates'!E$109)\n+($G307*'fnd base rates'!E$110)\n+($H307*'fnd base rates'!E$111)\n+($I307*'fnd base rates'!E$112)\n+($J307*'fnd base rates'!E$113)\n+($K307*'fnd base rates'!E$114)\n+($M307*'fnd base rates'!E$116)\n+($N307*'fnd base rates'!E$117)\n+($O307*'fnd base rates'!E$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,5)))\n*$R307","v":37223.539734528},{"$f":"(($D307*'fnd base rates'!F$107)\n+($E307*'fnd base rates'!F$108)\n+($F307*'fnd base rates'!F$109)\n+($G307*'fnd base rates'!F$110)\n+($H307*'fnd base rates'!F$111)\n+($I307*'fnd base rates'!F$112)\n+($J307*'fnd base rates'!F$113)\n+($K307*'fnd base rates'!F$114)\n+($M307*'fnd base rates'!F$116)\n+($N307*'fnd base rates'!F$117)\n+($O307*'fnd base rates'!F$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,6)))\n*$R307","v":8084.2735375360016},{"$f":"(($D307*'fnd base rates'!G$107)\n+($E307*'fnd base rates'!G$108)\n+($F307*'fnd base rates'!G$109)\n+($G307*'fnd base rates'!G$110)\n+($H307*'fnd base rates'!G$111)\n+($I307*'fnd base rates'!G$112)\n+($J307*'fnd base rates'!G$113)\n+($K307*'fnd base rates'!G$114)\n+($M307*'fnd base rates'!G$116)\n+($N307*'fnd base rates'!G$117)\n+($O307*'fnd base rates'!G$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,7)))\n*$R307","v":1653.1939048960003},{"$f":"(($D307*'fnd base rates'!H$107)\n+($E307*'fnd base rates'!H$108)\n+($F307*'fnd base rates'!H$109)\n+($G307*'fnd base rates'!H$110)\n+($H307*'fnd base rates'!H$111)\n+($I307*'fnd base rates'!H$112)\n+($J307*'fnd base rates'!H$113)\n+($K307*'fnd base rates'!H$114)\n+($M307*'fnd base rates'!H$116)\n+($N307*'fnd base rates'!H$117)\n+($O307*'fnd base rates'!H$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,8)))","v":3469.023604},{"$f":"(($D307*'fnd base rates'!I$107)\n+($E307*'fnd base rates'!I$108)\n+($F307*'fnd base rates'!I$109)\n+($G307*'fnd base rates'!I$110)\n+($H307*'fnd base rates'!I$111)\n+($I307*'fnd base rates'!I$112)\n+($J307*'fnd base rates'!I$113)\n+($K307*'fnd base rates'!I$114)\n+($M307*'fnd base rates'!I$116)\n+($N307*'fnd base rates'!I$117)\n+($O307*'fnd base rates'!I$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,9)))\n*$R307","v":2730.4448000000002},{"$f":"(($D307*'fnd base rates'!J$107)\n+($E307*'fnd base rates'!J$108)\n+($F307*'fnd base rates'!J$109)\n+($G307*'fnd base rates'!J$110)\n+($H307*'fnd base rates'!J$111)\n+($I307*'fnd base rates'!J$112)\n+($J307*'fnd base rates'!J$113)\n+($K307*'fnd base rates'!J$114)\n+($M307*'fnd base rates'!J$116)\n+($N307*'fnd base rates'!J$117)\n+($O307*'fnd base rates'!J$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,10)))\n*$R307","v":3552.9510400000004},{"$f":"(($D307*'fnd base rates'!K$107)\n+($E307*'fnd base rates'!K$108)\n+($F307*'fnd base rates'!K$109)\n+($G307*'fnd base rates'!K$110)\n+($H307*'fnd base rates'!K$111)\n+($I307*'fnd base rates'!K$112)\n+($J307*'fnd base rates'!K$113)\n+($K307*'fnd base rates'!K$114)\n+($M307*'fnd base rates'!K$116)\n+($N307*'fnd base rates'!K$117)\n+($O307*'fnd base rates'!K$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,11)))\n*$R307","v":7890.4363366400003},{"$f":"(($D307*'fnd base rates'!L$107)\n+($E307*'fnd base rates'!L$108)\n+($F307*'fnd base rates'!L$109)\n+($G307*'fnd base rates'!L$110)\n+($H307*'fnd base rates'!L$111)\n+($I307*'fnd base rates'!L$112)\n+($J307*'fnd base rates'!L$113)\n+($K307*'fnd base rates'!L$114)\n+($M307*'fnd base rates'!L$116)\n+($N307*'fnd base rates'!L$117)\n+($O307*'fnd base rates'!L$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,12)))","v":11081.650080000001},{"$f":"(($D307*'fnd base rates'!M$107)\n+($E307*'fnd base rates'!M$108)\n+($F307*'fnd base rates'!M$109)\n+($G307*'fnd base rates'!M$110)\n+($H307*'fnd base rates'!M$111)\n+($I307*'fnd base rates'!M$112)\n+($J307*'fnd base rates'!M$113)\n+($K307*'fnd base rates'!M$114)\n+($M307*'fnd base rates'!M$116)\n+($N307*'fnd base rates'!M$117)\n+($O307*'fnd base rates'!M$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,13)))","v":0},86180.826784288016,null,444035336,"444","035","336",1,7,86180.826784288016,12312,0,12312,null,null,null,null,null,12312,0,12312,null,null,{"$f":"BC307-BA307","v":0}]
[444,444035625,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D308","v":0},{"$f":"'fnd enro'!E308","v":0},{"$f":"'fnd enro'!F308","v":0},{"$f":"'fnd enro'!G308","v":1},{"$f":"'fnd enro'!H308","v":0},{"$f":"'fnd enro'!I308","v":2},{"$f":"'fnd enro'!J308","v":0},{"$f":"'fnd enro'!K308","v":0.1158},{"$f":"'fnd enro'!L308","v":0},{"$f":"'fnd enro'!M308","v":1},{"$f":"'fnd enro'!N308","v":0},{"$f":"'fnd enro'!O308","v":1},{"$f":"'fnd enro'!P308","v":3},{"$f":"'fnd enro'!R308","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q308)","v":6},null,{"$f":"(($D308*'fnd base rates'!C$107)\n+($E308*'fnd base rates'!C$108)\n+($F308*'fnd base rates'!C$109)\n+($G308*'fnd base rates'!C$110)\n+($H308*'fnd base rates'!C$111)\n+($I308*'fnd base rates'!C$112)\n+($J308*'fnd base rates'!C$113)\n+($K308*'fnd base rates'!C$114)\n+($M308*'fnd base rates'!C$116)\n+($N308*'fnd base rates'!C$117)\n+($O308*'fnd base rates'!C$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,3)))\n*$R308","v":2181.9231133440003},{"$f":"(($D308*'fnd base rates'!D$107)\n+($E308*'fnd base rates'!D$108)\n+($F308*'fnd base rates'!D$109)\n+($G308*'fnd base rates'!D$110)\n+($H308*'fnd base rates'!D$111)\n+($I308*'fnd base rates'!D$112)\n+($J308*'fnd base rates'!D$113)\n+($K308*'fnd base rates'!D$114)\n+($M308*'fnd base rates'!D$116)\n+($N308*'fnd base rates'!D$117)\n+($O308*'fnd base rates'!D$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,4)))\n*$R308","v":3886.0204800000006},{"$f":"(($D308*'fnd base rates'!E$107)\n+($E308*'fnd base rates'!E$108)\n+($F308*'fnd base rates'!E$109)\n+($G308*'fnd base rates'!E$110)\n+($H308*'fnd base rates'!E$111)\n+($I308*'fnd base rates'!E$112)\n+($J308*'fnd base rates'!E$113)\n+($K308*'fnd base rates'!E$114)\n+($M308*'fnd base rates'!E$116)\n+($N308*'fnd base rates'!E$117)\n+($O308*'fnd base rates'!E$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,5)))\n*$R308","v":27412.357067264002},{"$f":"(($D308*'fnd base rates'!F$107)\n+($E308*'fnd base rates'!F$108)\n+($F308*'fnd base rates'!F$109)\n+($G308*'fnd base rates'!F$110)\n+($H308*'fnd base rates'!F$111)\n+($I308*'fnd base rates'!F$112)\n+($J308*'fnd base rates'!F$113)\n+($K308*'fnd base rates'!F$114)\n+($M308*'fnd base rates'!F$116)\n+($N308*'fnd base rates'!F$117)\n+($O308*'fnd base rates'!F$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,6)))\n*$R308","v":3669.3662087680004},{"$f":"(($D308*'fnd base rates'!G$107)\n+($E308*'fnd base rates'!G$108)\n+($F308*'fnd base rates'!G$109)\n+($G308*'fnd base rates'!G$110)\n+($H308*'fnd base rates'!G$111)\n+($I308*'fnd base rates'!G$112)\n+($J308*'fnd base rates'!G$113)\n+($K308*'fnd base rates'!G$114)\n+($M308*'fnd base rates'!G$116)\n+($N308*'fnd base rates'!G$117)\n+($O308*'fnd base rates'!G$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,7)))\n*$R308","v":1113.0782324479999},{"$f":"(($D308*'fnd base rates'!H$107)\n+($E308*'fnd base rates'!H$108)\n+($F308*'fnd base rates'!H$109)\n+($G308*'fnd base rates'!H$110)\n+($H308*'fnd base rates'!H$111)\n+($I308*'fnd base rates'!H$112)\n+($J308*'fnd base rates'!H$113)\n+($K308*'fnd base rates'!H$114)\n+($M308*'fnd base rates'!H$116)\n+($N308*'fnd base rates'!H$117)\n+($O308*'fnd base rates'!H$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,8)))","v":2497.7168019999999},{"$f":"(($D308*'fnd base rates'!I$107)\n+($E308*'fnd base rates'!I$108)\n+($F308*'fnd base rates'!I$109)\n+($G308*'fnd base rates'!I$110)\n+($H308*'fnd base rates'!I$111)\n+($I308*'fnd base rates'!I$112)\n+($J308*'fnd base rates'!I$113)\n+($K308*'fnd base rates'!I$114)\n+($M308*'fnd base rates'!I$116)\n+($N308*'fnd base rates'!I$117)\n+($O308*'fnd base rates'!I$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,9)))\n*$R308","v":1821.8233600000001},{"$f":"(($D308*'fnd base rates'!J$107)\n+($E308*'fnd base rates'!J$108)\n+($F308*'fnd base rates'!J$109)\n+($G308*'fnd base rates'!J$110)\n+($H308*'fnd base rates'!J$111)\n+($I308*'fnd base rates'!J$112)\n+($J308*'fnd base rates'!J$113)\n+($K308*'fnd base rates'!J$114)\n+($M308*'fnd base rates'!J$116)\n+($N308*'fnd base rates'!J$117)\n+($O308*'fnd base rates'!J$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,10)))\n*$R308","v":3536.2502399999998},{"$f":"(($D308*'fnd base rates'!K$107)\n+($E308*'fnd base rates'!K$108)\n+($F308*'fnd base rates'!K$109)\n+($G308*'fnd base rates'!K$110)\n+($H308*'fnd base rates'!K$111)\n+($I308*'fnd base rates'!K$112)\n+($J308*'fnd base rates'!K$113)\n+($K308*'fnd base rates'!K$114)\n+($M308*'fnd base rates'!K$116)\n+($N308*'fnd base rates'!K$117)\n+($O308*'fnd base rates'!K$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,11)))\n*$R308","v":4354.8719283199998},{"$f":"(($D308*'fnd base rates'!L$107)\n+($E308*'fnd base rates'!L$108)\n+($F308*'fnd base rates'!L$109)\n+($G308*'fnd base rates'!L$110)\n+($H308*'fnd base rates'!L$111)\n+($I308*'fnd base rates'!L$112)\n+($J308*'fnd base rates'!L$113)\n+($K308*'fnd base rates'!L$114)\n+($M308*'fnd base rates'!L$116)\n+($N308*'fnd base rates'!L$117)\n+($O308*'fnd base rates'!L$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,12)))","v":6197.3600400000005},{"$f":"(($D308*'fnd base rates'!M$107)\n+($E308*'fnd base rates'!M$108)\n+($F308*'fnd base rates'!M$109)\n+($G308*'fnd base rates'!M$110)\n+($H308*'fnd base rates'!M$111)\n+($I308*'fnd base rates'!M$112)\n+($J308*'fnd base rates'!M$113)\n+($K308*'fnd base rates'!M$114)\n+($M308*'fnd base rates'!M$116)\n+($N308*'fnd base rates'!M$117)\n+($O308*'fnd base rates'!M$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,13)))","v":0},56670.767472144005,null,444035625,"444","035","625",1,3,56670.767472144005,18890,0,18890,null,null,null,null,null,18890,0,18890,null,null,{"$f":"BC308-BA308","v":0}]
[445,445348017,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D309","v":0},{"$f":"'fnd enro'!E309","v":0},{"$f":"'fnd enro'!F309","v":1},{"$f":"'fnd enro'!G309","v":1},{"$f":"'fnd enro'!H309","v":1},{"$f":"'fnd enro'!I309","v":1},{"$f":"'fnd enro'!J309","v":0},{"$f":"'fnd enro'!K309","v":0.15440000000000001},{"$f":"'fnd enro'!L309","v":0},{"$f":"'fnd enro'!M309","v":2},{"$f":"'fnd enro'!N309","v":0},{"$f":"'fnd enro'!O309","v":0},{"$f":"'fnd enro'!P309","v":4},{"$f":"'fnd enro'!R309","v":4},1,{"$f":"VALUE('fnd enro'!Q309)","v":6},null,{"$f":"(($D309*'fnd base rates'!C$107)\n+($E309*'fnd base rates'!C$108)\n+($F309*'fnd base rates'!C$109)\n+($G309*'fnd base rates'!C$110)\n+($H309*'fnd base rates'!C$111)\n+($I309*'fnd base rates'!C$112)\n+($J309*'fnd base rates'!C$113)\n+($K309*'fnd base rates'!C$114)\n+($M309*'fnd base rates'!C$116)\n+($N309*'fnd base rates'!C$117)\n+($O309*'fnd base rates'!C$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,3)))\n*$R309","v":2608.5253840000005},{"$f":"(($D309*'fnd base rates'!D$107)\n+($E309*'fnd base rates'!D$108)\n+($F309*'fnd base rates'!D$109)\n+($G309*'fnd base rates'!D$110)\n+($H309*'fnd base rates'!D$111)\n+($I309*'fnd base rates'!D$112)\n+($J309*'fnd base rates'!D$113)\n+($K309*'fnd base rates'!D$114)\n+($M309*'fnd base rates'!D$116)\n+($N309*'fnd base rates'!D$117)\n+($O309*'fnd base rates'!D$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,4)))\n*$R309","v":4647.84},{"$f":"(($D309*'fnd base rates'!E$107)\n+($E309*'fnd base rates'!E$108)\n+($F309*'fnd base rates'!E$109)\n+($G309*'fnd base rates'!E$110)\n+($H309*'fnd base rates'!E$111)\n+($I309*'fnd base rates'!E$112)\n+($J309*'fnd base rates'!E$113)\n+($K309*'fnd base rates'!E$114)\n+($M309*'fnd base rates'!E$116)\n+($N309*'fnd base rates'!E$117)\n+($O309*'fnd base rates'!E$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,5)))\n*$R309","v":30651.971504000001},{"$f":"(($D309*'fnd base rates'!F$107)\n+($E309*'fnd base rates'!F$108)\n+($F309*'fnd base rates'!F$109)\n+($G309*'fnd base rates'!F$110)\n+($H309*'fnd base rates'!F$111)\n+($I309*'fnd base rates'!F$112)\n+($J309*'fnd base rates'!F$113)\n+($K309*'fnd base rates'!F$114)\n+($M309*'fnd base rates'!F$116)\n+($N309*'fnd base rates'!F$117)\n+($O309*'fnd base rates'!F$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,6)))\n*$R309","v":4731.1956479999999},{"$f":"(($D309*'fnd base rates'!G$107)\n+($E309*'fnd base rates'!G$108)\n+($F309*'fnd base rates'!G$109)\n+($G309*'fnd base rates'!G$110)\n+($H309*'fnd base rates'!G$111)\n+($I309*'fnd base rates'!G$112)\n+($J309*'fnd base rates'!G$113)\n+($K309*'fnd base rates'!G$114)\n+($M309*'fnd base rates'!G$116)\n+($N309*'fnd base rates'!G$117)\n+($O309*'fnd base rates'!G$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,7)))\n*$R309","v":1331.2031279999999},{"$f":"(($D309*'fnd base rates'!H$107)\n+($E309*'fnd base rates'!H$108)\n+($F309*'fnd base rates'!H$109)\n+($G309*'fnd base rates'!H$110)\n+($H309*'fnd base rates'!H$111)\n+($I309*'fnd base rates'!H$112)\n+($J309*'fnd base rates'!H$113)\n+($K309*'fnd base rates'!H$114)\n+($M309*'fnd base rates'!H$116)\n+($N309*'fnd base rates'!H$117)\n+($O309*'fnd base rates'!H$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,8)))","v":2740.815736},{"$f":"(($D309*'fnd base rates'!I$107)\n+($E309*'fnd base rates'!I$108)\n+($F309*'fnd base rates'!I$109)\n+($G309*'fnd base rates'!I$110)\n+($H309*'fnd base rates'!I$111)\n+($I309*'fnd base rates'!I$112)\n+($J309*'fnd base rates'!I$113)\n+($K309*'fnd base rates'!I$114)\n+($M309*'fnd base rates'!I$116)\n+($N309*'fnd base rates'!I$117)\n+($O309*'fnd base rates'!I$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,9)))\n*$R309","v":2040.6100000000001},{"$f":"(($D309*'fnd base rates'!J$107)\n+($E309*'fnd base rates'!J$108)\n+($F309*'fnd base rates'!J$109)\n+($G309*'fnd base rates'!J$110)\n+($H309*'fnd base rates'!J$111)\n+($I309*'fnd base rates'!J$112)\n+($J309*'fnd base rates'!J$113)\n+($K309*'fnd base rates'!J$114)\n+($M309*'fnd base rates'!J$116)\n+($N309*'fnd base rates'!J$117)\n+($O309*'fnd base rates'!J$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,10)))\n*$R309","v":3660.64},{"$f":"(($D309*'fnd base rates'!K$107)\n+($E309*'fnd base rates'!K$108)\n+($F309*'fnd base rates'!K$109)\n+($G309*'fnd base rates'!K$110)\n+($H309*'fnd base rates'!K$111)\n+($I309*'fnd base rates'!K$112)\n+($J309*'fnd base rates'!K$113)\n+($K309*'fnd base rates'!K$114)\n+($M309*'fnd base rates'!K$116)\n+($N309*'fnd base rates'!K$117)\n+($O309*'fnd base rates'!K$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,11)))\n*$R309","v":5139.5395199999994},{"$f":"(($D309*'fnd base rates'!L$107)\n+($E309*'fnd base rates'!L$108)\n+($F309*'fnd base rates'!L$109)\n+($G309*'fnd base rates'!L$110)\n+($H309*'fnd base rates'!L$111)\n+($I309*'fnd base rates'!L$112)\n+($J309*'fnd base rates'!L$113)\n+($K309*'fnd base rates'!L$114)\n+($M309*'fnd base rates'!L$116)\n+($N309*'fnd base rates'!L$117)\n+($O309*'fnd base rates'!L$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,12)))","v":8277.9867200000008},{"$f":"(($D309*'fnd base rates'!M$107)\n+($E309*'fnd base rates'!M$108)\n+($F309*'fnd base rates'!M$109)\n+($G309*'fnd base rates'!M$110)\n+($H309*'fnd base rates'!M$111)\n+($I309*'fnd base rates'!M$112)\n+($J309*'fnd base rates'!M$113)\n+($K309*'fnd base rates'!M$114)\n+($M309*'fnd base rates'!M$116)\n+($N309*'fnd base rates'!M$117)\n+($O309*'fnd base rates'!M$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,13)))","v":0},65830.327640000003,null,445348017,"445","348","017",1,4,65830.327640000003,16458,0,16458,null,null,null,null,null,16458,0,16458,null,null,{"$f":"BC309-BA309","v":0}]
[445,445348064,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D310","v":0},{"$f":"'fnd enro'!E310","v":0},{"$f":"'fnd enro'!F310","v":0},{"$f":"'fnd enro'!G310","v":0},{"$f":"'fnd enro'!H310","v":0},{"$f":"'fnd enro'!I310","v":1},{"$f":"'fnd enro'!J310","v":0},{"$f":"'fnd enro'!K310","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L310","v":0},{"$f":"'fnd enro'!M310","v":0},{"$f":"'fnd enro'!N310","v":0},{"$f":"'fnd enro'!O310","v":0},{"$f":"'fnd enro'!P310","v":0},{"$f":"'fnd enro'!R310","v":1},1,{"$f":"VALUE('fnd enro'!Q310)","v":10},null,{"$f":"(($D310*'fnd base rates'!C$107)\n+($E310*'fnd base rates'!C$108)\n+($F310*'fnd base rates'!C$109)\n+($G310*'fnd base rates'!C$110)\n+($H310*'fnd base rates'!C$111)\n+($I310*'fnd base rates'!C$112)\n+($J310*'fnd base rates'!C$113)\n+($K310*'fnd base rates'!C$114)\n+($M310*'fnd base rates'!C$116)\n+($N310*'fnd base rates'!C$117)\n+($O310*'fnd base rates'!C$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,3)))\n*$R310","v":536.46134600000005},{"$f":"(($D310*'fnd base rates'!D$107)\n+($E310*'fnd base rates'!D$108)\n+($F310*'fnd base rates'!D$109)\n+($G310*'fnd base rates'!D$110)\n+($H310*'fnd base rates'!D$111)\n+($I310*'fnd base rates'!D$112)\n+($J310*'fnd base rates'!D$113)\n+($K310*'fnd base rates'!D$114)\n+($M310*'fnd base rates'!D$116)\n+($N310*'fnd base rates'!D$117)\n+($O310*'fnd base rates'!D$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,4)))\n*$R310","v":765.08},{"$f":"(($D310*'fnd base rates'!E$107)\n+($E310*'fnd base rates'!E$108)\n+($F310*'fnd base rates'!E$109)\n+($G310*'fnd base rates'!E$110)\n+($H310*'fnd base rates'!E$111)\n+($I310*'fnd base rates'!E$112)\n+($J310*'fnd base rates'!E$113)\n+($K310*'fnd base rates'!E$114)\n+($M310*'fnd base rates'!E$116)\n+($N310*'fnd base rates'!E$117)\n+($O310*'fnd base rates'!E$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,5)))\n*$R310","v":4912.2003759999998},{"$f":"(($D310*'fnd base rates'!F$107)\n+($E310*'fnd base rates'!F$108)\n+($F310*'fnd base rates'!F$109)\n+($G310*'fnd base rates'!F$110)\n+($H310*'fnd base rates'!F$111)\n+($I310*'fnd base rates'!F$112)\n+($J310*'fnd base rates'!F$113)\n+($K310*'fnd base rates'!F$114)\n+($M310*'fnd base rates'!F$116)\n+($N310*'fnd base rates'!F$117)\n+($O310*'fnd base rates'!F$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,6)))\n*$R310","v":886.88641200000006},{"$f":"(($D310*'fnd base rates'!G$107)\n+($E310*'fnd base rates'!G$108)\n+($F310*'fnd base rates'!G$109)\n+($G310*'fnd base rates'!G$110)\n+($H310*'fnd base rates'!G$111)\n+($I310*'fnd base rates'!G$112)\n+($J310*'fnd base rates'!G$113)\n+($K310*'fnd base rates'!G$114)\n+($M310*'fnd base rates'!G$116)\n+($N310*'fnd base rates'!G$117)\n+($O310*'fnd base rates'!G$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,7)))\n*$R310","v":163.88328199999998},{"$f":"(($D310*'fnd base rates'!H$107)\n+($E310*'fnd base rates'!H$108)\n+($F310*'fnd base rates'!H$109)\n+($G310*'fnd base rates'!H$110)\n+($H310*'fnd base rates'!H$111)\n+($I310*'fnd base rates'!H$112)\n+($J310*'fnd base rates'!H$113)\n+($K310*'fnd base rates'!H$114)\n+($M310*'fnd base rates'!H$116)\n+($N310*'fnd base rates'!H$117)\n+($O310*'fnd base rates'!H$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D310*'fnd base rates'!I$107)\n+($E310*'fnd base rates'!I$108)\n+($F310*'fnd base rates'!I$109)\n+($G310*'fnd base rates'!I$110)\n+($H310*'fnd base rates'!I$111)\n+($I310*'fnd base rates'!I$112)\n+($J310*'fnd base rates'!I$113)\n+($K310*'fnd base rates'!I$114)\n+($M310*'fnd base rates'!I$116)\n+($N310*'fnd base rates'!I$117)\n+($O310*'fnd base rates'!I$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,9)))\n*$R310","v":425.94},{"$f":"(($D310*'fnd base rates'!J$107)\n+($E310*'fnd base rates'!J$108)\n+($F310*'fnd base rates'!J$109)\n+($G310*'fnd base rates'!J$110)\n+($H310*'fnd base rates'!J$111)\n+($I310*'fnd base rates'!J$112)\n+($J310*'fnd base rates'!J$113)\n+($K310*'fnd base rates'!J$114)\n+($M310*'fnd base rates'!J$116)\n+($N310*'fnd base rates'!J$117)\n+($O310*'fnd base rates'!J$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,10)))\n*$R310","v":573.75},{"$f":"(($D310*'fnd base rates'!K$107)\n+($E310*'fnd base rates'!K$108)\n+($F310*'fnd base rates'!K$109)\n+($G310*'fnd base rates'!K$110)\n+($H310*'fnd base rates'!K$111)\n+($I310*'fnd base rates'!K$112)\n+($J310*'fnd base rates'!K$113)\n+($K310*'fnd base rates'!K$114)\n+($M310*'fnd base rates'!K$116)\n+($N310*'fnd base rates'!K$117)\n+($O310*'fnd base rates'!K$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,11)))\n*$R310","v":1150.05988},{"$f":"(($D310*'fnd base rates'!L$107)\n+($E310*'fnd base rates'!L$108)\n+($F310*'fnd base rates'!L$109)\n+($G310*'fnd base rates'!L$110)\n+($H310*'fnd base rates'!L$111)\n+($I310*'fnd base rates'!L$112)\n+($J310*'fnd base rates'!L$113)\n+($K310*'fnd base rates'!L$114)\n+($M310*'fnd base rates'!L$116)\n+($N310*'fnd base rates'!L$117)\n+($O310*'fnd base rates'!L$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D310*'fnd base rates'!M$107)\n+($E310*'fnd base rates'!M$108)\n+($F310*'fnd base rates'!M$109)\n+($G310*'fnd base rates'!M$110)\n+($H310*'fnd base rates'!M$111)\n+($I310*'fnd base rates'!M$112)\n+($J310*'fnd base rates'!M$113)\n+($K310*'fnd base rates'!M$114)\n+($M310*'fnd base rates'!M$116)\n+($N310*'fnd base rates'!M$117)\n+($O310*'fnd base rates'!M$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,13)))","v":0},11611.466909999999,null,445348064,"445","348","064",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC310-BA310","v":0}]
[445,445348097,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D311","v":0},{"$f":"'fnd enro'!E311","v":0},{"$f":"'fnd enro'!F311","v":0},{"$f":"'fnd enro'!G311","v":1},{"$f":"'fnd enro'!H311","v":0},{"$f":"'fnd enro'!I311","v":0},{"$f":"'fnd enro'!J311","v":0},{"$f":"'fnd enro'!K311","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L311","v":0},{"$f":"'fnd enro'!M311","v":1},{"$f":"'fnd enro'!N311","v":0},{"$f":"'fnd enro'!O311","v":0},{"$f":"'fnd enro'!P311","v":1},{"$f":"'fnd enro'!R311","v":1},1,{"$f":"VALUE('fnd enro'!Q311)","v":11},null,{"$f":"(($D311*'fnd base rates'!C$107)\n+($E311*'fnd base rates'!C$108)\n+($F311*'fnd base rates'!C$109)\n+($G311*'fnd base rates'!C$110)\n+($H311*'fnd base rates'!C$111)\n+($I311*'fnd base rates'!C$112)\n+($J311*'fnd base rates'!C$113)\n+($K311*'fnd base rates'!C$114)\n+($M311*'fnd base rates'!C$116)\n+($N311*'fnd base rates'!C$117)\n+($O311*'fnd base rates'!C$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,3)))\n*$R311","v":721.24134600000002},{"$f":"(($D311*'fnd base rates'!D$107)\n+($E311*'fnd base rates'!D$108)\n+($F311*'fnd base rates'!D$109)\n+($G311*'fnd base rates'!D$110)\n+($H311*'fnd base rates'!D$111)\n+($I311*'fnd base rates'!D$112)\n+($J311*'fnd base rates'!D$113)\n+($K311*'fnd base rates'!D$114)\n+($M311*'fnd base rates'!D$116)\n+($N311*'fnd base rates'!D$117)\n+($O311*'fnd base rates'!D$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,4)))\n*$R311","v":1338.28},{"$f":"(($D311*'fnd base rates'!E$107)\n+($E311*'fnd base rates'!E$108)\n+($F311*'fnd base rates'!E$109)\n+($G311*'fnd base rates'!E$110)\n+($H311*'fnd base rates'!E$111)\n+($I311*'fnd base rates'!E$112)\n+($J311*'fnd base rates'!E$113)\n+($K311*'fnd base rates'!E$114)\n+($M311*'fnd base rates'!E$116)\n+($N311*'fnd base rates'!E$117)\n+($O311*'fnd base rates'!E$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,5)))\n*$R311","v":8986.9803759999995},{"$f":"(($D311*'fnd base rates'!F$107)\n+($E311*'fnd base rates'!F$108)\n+($F311*'fnd base rates'!F$109)\n+($G311*'fnd base rates'!F$110)\n+($H311*'fnd base rates'!F$111)\n+($I311*'fnd base rates'!F$112)\n+($J311*'fnd base rates'!F$113)\n+($K311*'fnd base rates'!F$114)\n+($M311*'fnd base rates'!F$116)\n+($N311*'fnd base rates'!F$117)\n+($O311*'fnd base rates'!F$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,6)))\n*$R311","v":1424.466412},{"$f":"(($D311*'fnd base rates'!G$107)\n+($E311*'fnd base rates'!G$108)\n+($F311*'fnd base rates'!G$109)\n+($G311*'fnd base rates'!G$110)\n+($H311*'fnd base rates'!G$111)\n+($I311*'fnd base rates'!G$112)\n+($J311*'fnd base rates'!G$113)\n+($K311*'fnd base rates'!G$114)\n+($M311*'fnd base rates'!G$116)\n+($N311*'fnd base rates'!G$117)\n+($O311*'fnd base rates'!G$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,7)))\n*$R311","v":394.99328200000002},{"$f":"(($D311*'fnd base rates'!H$107)\n+($E311*'fnd base rates'!H$108)\n+($F311*'fnd base rates'!H$109)\n+($G311*'fnd base rates'!H$110)\n+($H311*'fnd base rates'!H$111)\n+($I311*'fnd base rates'!H$112)\n+($J311*'fnd base rates'!H$113)\n+($K311*'fnd base rates'!H$114)\n+($M311*'fnd base rates'!H$116)\n+($N311*'fnd base rates'!H$117)\n+($O311*'fnd base rates'!H$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,8)))","v":678.62893400000007},{"$f":"(($D311*'fnd base rates'!I$107)\n+($E311*'fnd base rates'!I$108)\n+($F311*'fnd base rates'!I$109)\n+($G311*'fnd base rates'!I$110)\n+($H311*'fnd base rates'!I$111)\n+($I311*'fnd base rates'!I$112)\n+($J311*'fnd base rates'!I$113)\n+($K311*'fnd base rates'!I$114)\n+($M311*'fnd base rates'!I$116)\n+($N311*'fnd base rates'!I$117)\n+($O311*'fnd base rates'!I$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,9)))\n*$R311","v":538.82000000000005},{"$f":"(($D311*'fnd base rates'!J$107)\n+($E311*'fnd base rates'!J$108)\n+($F311*'fnd base rates'!J$109)\n+($G311*'fnd base rates'!J$110)\n+($H311*'fnd base rates'!J$111)\n+($I311*'fnd base rates'!J$112)\n+($J311*'fnd base rates'!J$113)\n+($K311*'fnd base rates'!J$114)\n+($M311*'fnd base rates'!J$116)\n+($N311*'fnd base rates'!J$117)\n+($O311*'fnd base rates'!J$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,10)))\n*$R311","v":991.39},{"$f":"(($D311*'fnd base rates'!K$107)\n+($E311*'fnd base rates'!K$108)\n+($F311*'fnd base rates'!K$109)\n+($G311*'fnd base rates'!K$110)\n+($H311*'fnd base rates'!K$111)\n+($I311*'fnd base rates'!K$112)\n+($J311*'fnd base rates'!K$113)\n+($K311*'fnd base rates'!K$114)\n+($M311*'fnd base rates'!K$116)\n+($N311*'fnd base rates'!K$117)\n+($O311*'fnd base rates'!K$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,11)))\n*$R311","v":1403.6598799999999},{"$f":"(($D311*'fnd base rates'!L$107)\n+($E311*'fnd base rates'!L$108)\n+($F311*'fnd base rates'!L$109)\n+($G311*'fnd base rates'!L$110)\n+($H311*'fnd base rates'!L$111)\n+($I311*'fnd base rates'!L$112)\n+($J311*'fnd base rates'!L$113)\n+($K311*'fnd base rates'!L$114)\n+($M311*'fnd base rates'!L$116)\n+($N311*'fnd base rates'!L$117)\n+($O311*'fnd base rates'!L$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,12)))","v":2349.9166800000003},{"$f":"(($D311*'fnd base rates'!M$107)\n+($E311*'fnd base rates'!M$108)\n+($F311*'fnd base rates'!M$109)\n+($G311*'fnd base rates'!M$110)\n+($H311*'fnd base rates'!M$111)\n+($I311*'fnd base rates'!M$112)\n+($J311*'fnd base rates'!M$113)\n+($K311*'fnd base rates'!M$114)\n+($M311*'fnd base rates'!M$116)\n+($N311*'fnd base rates'!M$117)\n+($O311*'fnd base rates'!M$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,13)))","v":0},18828.376909999999,null,445348097,"445","348","097",1,1,18828.376909999999,18828,0,18828,null,null,null,null,null,18828,0,18828,null,null,{"$f":"BC311-BA311","v":0}]
[445,445348110,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D312","v":0},{"$f":"'fnd enro'!E312","v":0},{"$f":"'fnd enro'!F312","v":0},{"$f":"'fnd enro'!G312","v":0},{"$f":"'fnd enro'!H312","v":1},{"$f":"'fnd enro'!I312","v":1},{"$f":"'fnd enro'!J312","v":0},{"$f":"'fnd enro'!K312","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L312","v":0},{"$f":"'fnd enro'!M312","v":0},{"$f":"'fnd enro'!N312","v":0},{"$f":"'fnd enro'!O312","v":0},{"$f":"'fnd enro'!P312","v":2},{"$f":"'fnd enro'!R312","v":2},1,{"$f":"VALUE('fnd enro'!Q312)","v":4},null,{"$f":"(($D312*'fnd base rates'!C$107)\n+($E312*'fnd base rates'!C$108)\n+($F312*'fnd base rates'!C$109)\n+($G312*'fnd base rates'!C$110)\n+($H312*'fnd base rates'!C$111)\n+($I312*'fnd base rates'!C$112)\n+($J312*'fnd base rates'!C$113)\n+($K312*'fnd base rates'!C$114)\n+($M312*'fnd base rates'!C$116)\n+($N312*'fnd base rates'!C$117)\n+($O312*'fnd base rates'!C$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,3)))\n*$R312","v":1189.7026920000001},{"$f":"(($D312*'fnd base rates'!D$107)\n+($E312*'fnd base rates'!D$108)\n+($F312*'fnd base rates'!D$109)\n+($G312*'fnd base rates'!D$110)\n+($H312*'fnd base rates'!D$111)\n+($I312*'fnd base rates'!D$112)\n+($J312*'fnd base rates'!D$113)\n+($K312*'fnd base rates'!D$114)\n+($M312*'fnd base rates'!D$116)\n+($N312*'fnd base rates'!D$117)\n+($O312*'fnd base rates'!D$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,4)))\n*$R312","v":2083.44},{"$f":"(($D312*'fnd base rates'!E$107)\n+($E312*'fnd base rates'!E$108)\n+($F312*'fnd base rates'!E$109)\n+($G312*'fnd base rates'!E$110)\n+($H312*'fnd base rates'!E$111)\n+($I312*'fnd base rates'!E$112)\n+($J312*'fnd base rates'!E$113)\n+($K312*'fnd base rates'!E$114)\n+($M312*'fnd base rates'!E$116)\n+($N312*'fnd base rates'!E$117)\n+($O312*'fnd base rates'!E$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,5)))\n*$R312","v":13772.840752},{"$f":"(($D312*'fnd base rates'!F$107)\n+($E312*'fnd base rates'!F$108)\n+($F312*'fnd base rates'!F$109)\n+($G312*'fnd base rates'!F$110)\n+($H312*'fnd base rates'!F$111)\n+($I312*'fnd base rates'!F$112)\n+($J312*'fnd base rates'!F$113)\n+($K312*'fnd base rates'!F$114)\n+($M312*'fnd base rates'!F$116)\n+($N312*'fnd base rates'!F$117)\n+($O312*'fnd base rates'!F$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,6)))\n*$R312","v":1882.2628240000001},{"$f":"(($D312*'fnd base rates'!G$107)\n+($E312*'fnd base rates'!G$108)\n+($F312*'fnd base rates'!G$109)\n+($G312*'fnd base rates'!G$110)\n+($H312*'fnd base rates'!G$111)\n+($I312*'fnd base rates'!G$112)\n+($J312*'fnd base rates'!G$113)\n+($K312*'fnd base rates'!G$114)\n+($M312*'fnd base rates'!G$116)\n+($N312*'fnd base rates'!G$117)\n+($O312*'fnd base rates'!G$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,7)))\n*$R312","v":594.37656399999992},{"$f":"(($D312*'fnd base rates'!H$107)\n+($E312*'fnd base rates'!H$108)\n+($F312*'fnd base rates'!H$109)\n+($G312*'fnd base rates'!H$110)\n+($H312*'fnd base rates'!H$111)\n+($I312*'fnd base rates'!H$112)\n+($J312*'fnd base rates'!H$113)\n+($K312*'fnd base rates'!H$114)\n+($M312*'fnd base rates'!H$116)\n+($N312*'fnd base rates'!H$117)\n+($O312*'fnd base rates'!H$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,8)))","v":1391.677868},{"$f":"(($D312*'fnd base rates'!I$107)\n+($E312*'fnd base rates'!I$108)\n+($F312*'fnd base rates'!I$109)\n+($G312*'fnd base rates'!I$110)\n+($H312*'fnd base rates'!I$111)\n+($I312*'fnd base rates'!I$112)\n+($J312*'fnd base rates'!I$113)\n+($K312*'fnd base rates'!I$114)\n+($M312*'fnd base rates'!I$116)\n+($N312*'fnd base rates'!I$117)\n+($O312*'fnd base rates'!I$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,9)))\n*$R312","v":1007.35},{"$f":"(($D312*'fnd base rates'!J$107)\n+($E312*'fnd base rates'!J$108)\n+($F312*'fnd base rates'!J$109)\n+($G312*'fnd base rates'!J$110)\n+($H312*'fnd base rates'!J$111)\n+($I312*'fnd base rates'!J$112)\n+($J312*'fnd base rates'!J$113)\n+($K312*'fnd base rates'!J$114)\n+($M312*'fnd base rates'!J$116)\n+($N312*'fnd base rates'!J$117)\n+($O312*'fnd base rates'!J$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,10)))\n*$R312","v":1959.04},{"$f":"(($D312*'fnd base rates'!K$107)\n+($E312*'fnd base rates'!K$108)\n+($F312*'fnd base rates'!K$109)\n+($G312*'fnd base rates'!K$110)\n+($H312*'fnd base rates'!K$111)\n+($I312*'fnd base rates'!K$112)\n+($J312*'fnd base rates'!K$113)\n+($K312*'fnd base rates'!K$114)\n+($M312*'fnd base rates'!K$116)\n+($N312*'fnd base rates'!K$117)\n+($O312*'fnd base rates'!K$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,11)))\n*$R312","v":2332.21976},{"$f":"(($D312*'fnd base rates'!L$107)\n+($E312*'fnd base rates'!L$108)\n+($F312*'fnd base rates'!L$109)\n+($G312*'fnd base rates'!L$110)\n+($H312*'fnd base rates'!L$111)\n+($I312*'fnd base rates'!L$112)\n+($J312*'fnd base rates'!L$113)\n+($K312*'fnd base rates'!L$114)\n+($M312*'fnd base rates'!L$116)\n+($N312*'fnd base rates'!L$117)\n+($O312*'fnd base rates'!L$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,12)))","v":3755.2833599999999},{"$f":"(($D312*'fnd base rates'!M$107)\n+($E312*'fnd base rates'!M$108)\n+($F312*'fnd base rates'!M$109)\n+($G312*'fnd base rates'!M$110)\n+($H312*'fnd base rates'!M$111)\n+($I312*'fnd base rates'!M$112)\n+($J312*'fnd base rates'!M$113)\n+($K312*'fnd base rates'!M$114)\n+($M312*'fnd base rates'!M$116)\n+($N312*'fnd base rates'!M$117)\n+($O312*'fnd base rates'!M$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,13)))","v":0},29968.19382,null,445348110,"445","348","110",1,2,29968.19382,14984,0,14984,null,null,null,null,null,14984,0,14984,null,null,{"$f":"BC312-BA312","v":0}]
[445,445348151,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D313","v":0},{"$f":"'fnd enro'!E313","v":0},{"$f":"'fnd enro'!F313","v":0},{"$f":"'fnd enro'!G313","v":12},{"$f":"'fnd enro'!H313","v":4},{"$f":"'fnd enro'!I313","v":3},{"$f":"'fnd enro'!J313","v":0},{"$f":"'fnd enro'!K313","v":0.73340000000000005},{"$f":"'fnd enro'!L313","v":0},{"$f":"'fnd enro'!M313","v":2},{"$f":"'fnd enro'!N313","v":0},{"$f":"'fnd enro'!O313","v":0},{"$f":"'fnd enro'!P313","v":15},{"$f":"'fnd enro'!R313","v":19},1,{"$f":"VALUE('fnd enro'!Q313)","v":7},null,{"$f":"(($D313*'fnd base rates'!C$107)\n+($E313*'fnd base rates'!C$108)\n+($F313*'fnd base rates'!C$109)\n+($G313*'fnd base rates'!C$110)\n+($H313*'fnd base rates'!C$111)\n+($I313*'fnd base rates'!C$112)\n+($J313*'fnd base rates'!C$113)\n+($K313*'fnd base rates'!C$114)\n+($M313*'fnd base rates'!C$116)\n+($N313*'fnd base rates'!C$117)\n+($O313*'fnd base rates'!C$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,3)))\n*$R313","v":11424.685574000001},{"$f":"(($D313*'fnd base rates'!D$107)\n+($E313*'fnd base rates'!D$108)\n+($F313*'fnd base rates'!D$109)\n+($G313*'fnd base rates'!D$110)\n+($H313*'fnd base rates'!D$111)\n+($I313*'fnd base rates'!D$112)\n+($J313*'fnd base rates'!D$113)\n+($K313*'fnd base rates'!D$114)\n+($M313*'fnd base rates'!D$116)\n+($N313*'fnd base rates'!D$117)\n+($O313*'fnd base rates'!D$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,4)))\n*$R313","v":19768.86},{"$f":"(($D313*'fnd base rates'!E$107)\n+($E313*'fnd base rates'!E$108)\n+($F313*'fnd base rates'!E$109)\n+($G313*'fnd base rates'!E$110)\n+($H313*'fnd base rates'!E$111)\n+($I313*'fnd base rates'!E$112)\n+($J313*'fnd base rates'!E$113)\n+($K313*'fnd base rates'!E$114)\n+($M313*'fnd base rates'!E$116)\n+($N313*'fnd base rates'!E$117)\n+($O313*'fnd base rates'!E$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,5)))\n*$R313","v":125240.317144},{"$f":"(($D313*'fnd base rates'!F$107)\n+($E313*'fnd base rates'!F$108)\n+($F313*'fnd base rates'!F$109)\n+($G313*'fnd base rates'!F$110)\n+($H313*'fnd base rates'!F$111)\n+($I313*'fnd base rates'!F$112)\n+($J313*'fnd base rates'!F$113)\n+($K313*'fnd base rates'!F$114)\n+($M313*'fnd base rates'!F$116)\n+($N313*'fnd base rates'!F$117)\n+($O313*'fnd base rates'!F$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,6)))\n*$R313","v":21965.561828000002},{"$f":"(($D313*'fnd base rates'!G$107)\n+($E313*'fnd base rates'!G$108)\n+($F313*'fnd base rates'!G$109)\n+($G313*'fnd base rates'!G$110)\n+($H313*'fnd base rates'!G$111)\n+($I313*'fnd base rates'!G$112)\n+($J313*'fnd base rates'!G$113)\n+($K313*'fnd base rates'!G$114)\n+($M313*'fnd base rates'!G$116)\n+($N313*'fnd base rates'!G$117)\n+($O313*'fnd base rates'!G$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,7)))\n*$R313","v":5458.4223579999998},{"$f":"(($D313*'fnd base rates'!H$107)\n+($E313*'fnd base rates'!H$108)\n+($F313*'fnd base rates'!H$109)\n+($G313*'fnd base rates'!H$110)\n+($H313*'fnd base rates'!H$111)\n+($I313*'fnd base rates'!H$112)\n+($J313*'fnd base rates'!H$113)\n+($K313*'fnd base rates'!H$114)\n+($M313*'fnd base rates'!H$116)\n+($N313*'fnd base rates'!H$117)\n+($O313*'fnd base rates'!H$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,8)))","v":11466.269746},{"$f":"(($D313*'fnd base rates'!I$107)\n+($E313*'fnd base rates'!I$108)\n+($F313*'fnd base rates'!I$109)\n+($G313*'fnd base rates'!I$110)\n+($H313*'fnd base rates'!I$111)\n+($I313*'fnd base rates'!I$112)\n+($J313*'fnd base rates'!I$113)\n+($K313*'fnd base rates'!I$114)\n+($M313*'fnd base rates'!I$116)\n+($N313*'fnd base rates'!I$117)\n+($O313*'fnd base rates'!I$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,9)))\n*$R313","v":8484.9},{"$f":"(($D313*'fnd base rates'!J$107)\n+($E313*'fnd base rates'!J$108)\n+($F313*'fnd base rates'!J$109)\n+($G313*'fnd base rates'!J$110)\n+($H313*'fnd base rates'!J$111)\n+($I313*'fnd base rates'!J$112)\n+($J313*'fnd base rates'!J$113)\n+($K313*'fnd base rates'!J$114)\n+($M313*'fnd base rates'!J$116)\n+($N313*'fnd base rates'!J$117)\n+($O313*'fnd base rates'!J$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,10)))\n*$R313","v":14615.38},{"$f":"(($D313*'fnd base rates'!K$107)\n+($E313*'fnd base rates'!K$108)\n+($F313*'fnd base rates'!K$109)\n+($G313*'fnd base rates'!K$110)\n+($H313*'fnd base rates'!K$111)\n+($I313*'fnd base rates'!K$112)\n+($J313*'fnd base rates'!K$113)\n+($K313*'fnd base rates'!K$114)\n+($M313*'fnd base rates'!K$116)\n+($N313*'fnd base rates'!K$117)\n+($O313*'fnd base rates'!K$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,11)))\n*$R313","v":21988.237719999997},{"$f":"(($D313*'fnd base rates'!L$107)\n+($E313*'fnd base rates'!L$108)\n+($F313*'fnd base rates'!L$109)\n+($G313*'fnd base rates'!L$110)\n+($H313*'fnd base rates'!L$111)\n+($I313*'fnd base rates'!L$112)\n+($J313*'fnd base rates'!L$113)\n+($K313*'fnd base rates'!L$114)\n+($M313*'fnd base rates'!L$116)\n+($N313*'fnd base rates'!L$117)\n+($O313*'fnd base rates'!L$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,12)))","v":35770.75692},{"$f":"(($D313*'fnd base rates'!M$107)\n+($E313*'fnd base rates'!M$108)\n+($F313*'fnd base rates'!M$109)\n+($G313*'fnd base rates'!M$110)\n+($H313*'fnd base rates'!M$111)\n+($I313*'fnd base rates'!M$112)\n+($J313*'fnd base rates'!M$113)\n+($K313*'fnd base rates'!M$114)\n+($M313*'fnd base rates'!M$116)\n+($N313*'fnd base rates'!M$117)\n+($O313*'fnd base rates'!M$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,13)))","v":0},276183.39129000006,null,445348151,"445","348","151",1,19,276183.39129000006,14536,0,14536,null,null,null,null,null,14536,0,14536,null,null,{"$f":"BC313-BA313","v":0}]
[445,445348153,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D314","v":0},{"$f":"'fnd enro'!E314","v":0},{"$f":"'fnd enro'!F314","v":0},{"$f":"'fnd enro'!G314","v":1},{"$f":"'fnd enro'!H314","v":1},{"$f":"'fnd enro'!I314","v":0},{"$f":"'fnd enro'!J314","v":0},{"$f":"'fnd enro'!K314","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L314","v":0},{"$f":"'fnd enro'!M314","v":0},{"$f":"'fnd enro'!N314","v":0},{"$f":"'fnd enro'!O314","v":0},{"$f":"'fnd enro'!P314","v":2},{"$f":"'fnd enro'!R314","v":2},1,{"$f":"VALUE('fnd enro'!Q314)","v":10},null,{"$f":"(($D314*'fnd base rates'!C$107)\n+($E314*'fnd base rates'!C$108)\n+($F314*'fnd base rates'!C$109)\n+($G314*'fnd base rates'!C$110)\n+($H314*'fnd base rates'!C$111)\n+($I314*'fnd base rates'!C$112)\n+($J314*'fnd base rates'!C$113)\n+($K314*'fnd base rates'!C$114)\n+($M314*'fnd base rates'!C$116)\n+($N314*'fnd base rates'!C$117)\n+($O314*'fnd base rates'!C$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,3)))\n*$R314","v":1231.542692},{"$f":"(($D314*'fnd base rates'!D$107)\n+($E314*'fnd base rates'!D$108)\n+($F314*'fnd base rates'!D$109)\n+($G314*'fnd base rates'!D$110)\n+($H314*'fnd base rates'!D$111)\n+($I314*'fnd base rates'!D$112)\n+($J314*'fnd base rates'!D$113)\n+($K314*'fnd base rates'!D$114)\n+($M314*'fnd base rates'!D$116)\n+($N314*'fnd base rates'!D$117)\n+($O314*'fnd base rates'!D$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,4)))\n*$R314","v":2281.7600000000002},{"$f":"(($D314*'fnd base rates'!E$107)\n+($E314*'fnd base rates'!E$108)\n+($F314*'fnd base rates'!E$109)\n+($G314*'fnd base rates'!E$110)\n+($H314*'fnd base rates'!E$111)\n+($I314*'fnd base rates'!E$112)\n+($J314*'fnd base rates'!E$113)\n+($K314*'fnd base rates'!E$114)\n+($M314*'fnd base rates'!E$116)\n+($N314*'fnd base rates'!E$117)\n+($O314*'fnd base rates'!E$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,5)))\n*$R314","v":14676.790752000001},{"$f":"(($D314*'fnd base rates'!F$107)\n+($E314*'fnd base rates'!F$108)\n+($F314*'fnd base rates'!F$109)\n+($G314*'fnd base rates'!F$110)\n+($H314*'fnd base rates'!F$111)\n+($I314*'fnd base rates'!F$112)\n+($J314*'fnd base rates'!F$113)\n+($K314*'fnd base rates'!F$114)\n+($M314*'fnd base rates'!F$116)\n+($N314*'fnd base rates'!F$117)\n+($O314*'fnd base rates'!F$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,6)))\n*$R314","v":2242.8228239999999},{"$f":"(($D314*'fnd base rates'!G$107)\n+($E314*'fnd base rates'!G$108)\n+($F314*'fnd base rates'!G$109)\n+($G314*'fnd base rates'!G$110)\n+($H314*'fnd base rates'!G$111)\n+($I314*'fnd base rates'!G$112)\n+($J314*'fnd base rates'!G$113)\n+($K314*'fnd base rates'!G$114)\n+($M314*'fnd base rates'!G$116)\n+($N314*'fnd base rates'!G$117)\n+($O314*'fnd base rates'!G$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,7)))\n*$R314","v":681.18656400000009},{"$f":"(($D314*'fnd base rates'!H$107)\n+($E314*'fnd base rates'!H$108)\n+($F314*'fnd base rates'!H$109)\n+($G314*'fnd base rates'!H$110)\n+($H314*'fnd base rates'!H$111)\n+($I314*'fnd base rates'!H$112)\n+($J314*'fnd base rates'!H$113)\n+($K314*'fnd base rates'!H$114)\n+($M314*'fnd base rates'!H$116)\n+($N314*'fnd base rates'!H$117)\n+($O314*'fnd base rates'!H$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,8)))","v":1101.437868},{"$f":"(($D314*'fnd base rates'!I$107)\n+($E314*'fnd base rates'!I$108)\n+($F314*'fnd base rates'!I$109)\n+($G314*'fnd base rates'!I$110)\n+($H314*'fnd base rates'!I$111)\n+($I314*'fnd base rates'!I$112)\n+($J314*'fnd base rates'!I$113)\n+($K314*'fnd base rates'!I$114)\n+($M314*'fnd base rates'!I$116)\n+($N314*'fnd base rates'!I$117)\n+($O314*'fnd base rates'!I$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,9)))\n*$R314","v":966.14},{"$f":"(($D314*'fnd base rates'!J$107)\n+($E314*'fnd base rates'!J$108)\n+($F314*'fnd base rates'!J$109)\n+($G314*'fnd base rates'!J$110)\n+($H314*'fnd base rates'!J$111)\n+($I314*'fnd base rates'!J$112)\n+($J314*'fnd base rates'!J$113)\n+($K314*'fnd base rates'!J$114)\n+($M314*'fnd base rates'!J$116)\n+($N314*'fnd base rates'!J$117)\n+($O314*'fnd base rates'!J$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,10)))\n*$R314","v":1944.9099999999999},{"$f":"(($D314*'fnd base rates'!K$107)\n+($E314*'fnd base rates'!K$108)\n+($F314*'fnd base rates'!K$109)\n+($G314*'fnd base rates'!K$110)\n+($H314*'fnd base rates'!K$111)\n+($I314*'fnd base rates'!K$112)\n+($J314*'fnd base rates'!K$113)\n+($K314*'fnd base rates'!K$114)\n+($M314*'fnd base rates'!K$116)\n+($N314*'fnd base rates'!K$117)\n+($O314*'fnd base rates'!K$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,11)))\n*$R314","v":2282.36976},{"$f":"(($D314*'fnd base rates'!L$107)\n+($E314*'fnd base rates'!L$108)\n+($F314*'fnd base rates'!L$109)\n+($G314*'fnd base rates'!L$110)\n+($H314*'fnd base rates'!L$111)\n+($I314*'fnd base rates'!L$112)\n+($J314*'fnd base rates'!L$113)\n+($K314*'fnd base rates'!L$114)\n+($M314*'fnd base rates'!L$116)\n+($N314*'fnd base rates'!L$117)\n+($O314*'fnd base rates'!L$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,12)))","v":4145.43336},{"$f":"(($D314*'fnd base rates'!M$107)\n+($E314*'fnd base rates'!M$108)\n+($F314*'fnd base rates'!M$109)\n+($G314*'fnd base rates'!M$110)\n+($H314*'fnd base rates'!M$111)\n+($I314*'fnd base rates'!M$112)\n+($J314*'fnd base rates'!M$113)\n+($K314*'fnd base rates'!M$114)\n+($M314*'fnd base rates'!M$116)\n+($N314*'fnd base rates'!M$117)\n+($O314*'fnd base rates'!M$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,13)))","v":0},31554.393820000001,null,445348153,"445","348","153",1,2,31554.393820000001,15777,0,15777,null,null,null,null,null,15777,0,15777,null,null,{"$f":"BC314-BA314","v":0}]
[445,445348170,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D315","v":0},{"$f":"'fnd enro'!E315","v":0},{"$f":"'fnd enro'!F315","v":0},{"$f":"'fnd enro'!G315","v":1},{"$f":"'fnd enro'!H315","v":0},{"$f":"'fnd enro'!I315","v":0},{"$f":"'fnd enro'!J315","v":0},{"$f":"'fnd enro'!K315","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L315","v":0},{"$f":"'fnd enro'!M315","v":0},{"$f":"'fnd enro'!N315","v":0},{"$f":"'fnd enro'!O315","v":0},{"$f":"'fnd enro'!P315","v":0},{"$f":"'fnd enro'!R315","v":1},1,{"$f":"VALUE('fnd enro'!Q315)","v":10},null,{"$f":"(($D315*'fnd base rates'!C$107)\n+($E315*'fnd base rates'!C$108)\n+($F315*'fnd base rates'!C$109)\n+($G315*'fnd base rates'!C$110)\n+($H315*'fnd base rates'!C$111)\n+($I315*'fnd base rates'!C$112)\n+($J315*'fnd base rates'!C$113)\n+($K315*'fnd base rates'!C$114)\n+($M315*'fnd base rates'!C$116)\n+($N315*'fnd base rates'!C$117)\n+($O315*'fnd base rates'!C$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,3)))\n*$R315","v":536.46134600000005},{"$f":"(($D315*'fnd base rates'!D$107)\n+($E315*'fnd base rates'!D$108)\n+($F315*'fnd base rates'!D$109)\n+($G315*'fnd base rates'!D$110)\n+($H315*'fnd base rates'!D$111)\n+($I315*'fnd base rates'!D$112)\n+($J315*'fnd base rates'!D$113)\n+($K315*'fnd base rates'!D$114)\n+($M315*'fnd base rates'!D$116)\n+($N315*'fnd base rates'!D$117)\n+($O315*'fnd base rates'!D$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,4)))\n*$R315","v":765.08},{"$f":"(($D315*'fnd base rates'!E$107)\n+($E315*'fnd base rates'!E$108)\n+($F315*'fnd base rates'!E$109)\n+($G315*'fnd base rates'!E$110)\n+($H315*'fnd base rates'!E$111)\n+($I315*'fnd base rates'!E$112)\n+($J315*'fnd base rates'!E$113)\n+($K315*'fnd base rates'!E$114)\n+($M315*'fnd base rates'!E$116)\n+($N315*'fnd base rates'!E$117)\n+($O315*'fnd base rates'!E$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,5)))\n*$R315","v":3880.4303760000003},{"$f":"(($D315*'fnd base rates'!F$107)\n+($E315*'fnd base rates'!F$108)\n+($F315*'fnd base rates'!F$109)\n+($G315*'fnd base rates'!F$110)\n+($H315*'fnd base rates'!F$111)\n+($I315*'fnd base rates'!F$112)\n+($J315*'fnd base rates'!F$113)\n+($K315*'fnd base rates'!F$114)\n+($M315*'fnd base rates'!F$116)\n+($N315*'fnd base rates'!F$117)\n+($O315*'fnd base rates'!F$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,6)))\n*$R315","v":1247.446412},{"$f":"(($D315*'fnd base rates'!G$107)\n+($E315*'fnd base rates'!G$108)\n+($F315*'fnd base rates'!G$109)\n+($G315*'fnd base rates'!G$110)\n+($H315*'fnd base rates'!G$111)\n+($I315*'fnd base rates'!G$112)\n+($J315*'fnd base rates'!G$113)\n+($K315*'fnd base rates'!G$114)\n+($M315*'fnd base rates'!G$116)\n+($N315*'fnd base rates'!G$117)\n+($O315*'fnd base rates'!G$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,7)))\n*$R315","v":156.793282},{"$f":"(($D315*'fnd base rates'!H$107)\n+($E315*'fnd base rates'!H$108)\n+($F315*'fnd base rates'!H$109)\n+($G315*'fnd base rates'!H$110)\n+($H315*'fnd base rates'!H$111)\n+($I315*'fnd base rates'!H$112)\n+($J315*'fnd base rates'!H$113)\n+($K315*'fnd base rates'!H$114)\n+($M315*'fnd base rates'!H$116)\n+($N315*'fnd base rates'!H$117)\n+($O315*'fnd base rates'!H$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D315*'fnd base rates'!I$107)\n+($E315*'fnd base rates'!I$108)\n+($F315*'fnd base rates'!I$109)\n+($G315*'fnd base rates'!I$110)\n+($H315*'fnd base rates'!I$111)\n+($I315*'fnd base rates'!I$112)\n+($J315*'fnd base rates'!I$113)\n+($K315*'fnd base rates'!I$114)\n+($M315*'fnd base rates'!I$116)\n+($N315*'fnd base rates'!I$117)\n+($O315*'fnd base rates'!I$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,9)))\n*$R315","v":306.35000000000002},{"$f":"(($D315*'fnd base rates'!J$107)\n+($E315*'fnd base rates'!J$108)\n+($F315*'fnd base rates'!J$109)\n+($G315*'fnd base rates'!J$110)\n+($H315*'fnd base rates'!J$111)\n+($I315*'fnd base rates'!J$112)\n+($J315*'fnd base rates'!J$113)\n+($K315*'fnd base rates'!J$114)\n+($M315*'fnd base rates'!J$116)\n+($N315*'fnd base rates'!J$117)\n+($O315*'fnd base rates'!J$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,10)))\n*$R315","v":152.32},{"$f":"(($D315*'fnd base rates'!K$107)\n+($E315*'fnd base rates'!K$108)\n+($F315*'fnd base rates'!K$109)\n+($G315*'fnd base rates'!K$110)\n+($H315*'fnd base rates'!K$111)\n+($I315*'fnd base rates'!K$112)\n+($J315*'fnd base rates'!K$113)\n+($K315*'fnd base rates'!K$114)\n+($M315*'fnd base rates'!K$116)\n+($N315*'fnd base rates'!K$117)\n+($O315*'fnd base rates'!K$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,11)))\n*$R315","v":1100.2098799999999},{"$f":"(($D315*'fnd base rates'!L$107)\n+($E315*'fnd base rates'!L$108)\n+($F315*'fnd base rates'!L$109)\n+($G315*'fnd base rates'!L$110)\n+($H315*'fnd base rates'!L$111)\n+($I315*'fnd base rates'!L$112)\n+($J315*'fnd base rates'!L$113)\n+($K315*'fnd base rates'!L$114)\n+($M315*'fnd base rates'!L$116)\n+($N315*'fnd base rates'!L$117)\n+($O315*'fnd base rates'!L$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D315*'fnd base rates'!M$107)\n+($E315*'fnd base rates'!M$108)\n+($F315*'fnd base rates'!M$109)\n+($G315*'fnd base rates'!M$110)\n+($H315*'fnd base rates'!M$111)\n+($I315*'fnd base rates'!M$112)\n+($J315*'fnd base rates'!M$113)\n+($K315*'fnd base rates'!M$114)\n+($M315*'fnd base rates'!M$116)\n+($N315*'fnd base rates'!M$117)\n+($O315*'fnd base rates'!M$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,13)))","v":0},10114.68691,null,445348170,"445","348","170",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC315-BA315","v":0}]
[445,445348186,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D316","v":0},{"$f":"'fnd enro'!E316","v":0},{"$f":"'fnd enro'!F316","v":0},{"$f":"'fnd enro'!G316","v":6},{"$f":"'fnd enro'!H316","v":1},{"$f":"'fnd enro'!I316","v":1},{"$f":"'fnd enro'!J316","v":0},{"$f":"'fnd enro'!K316","v":0.30880000000000002},{"$f":"'fnd enro'!L316","v":0},{"$f":"'fnd enro'!M316","v":1},{"$f":"'fnd enro'!N316","v":0},{"$f":"'fnd enro'!O316","v":0},{"$f":"'fnd enro'!P316","v":6},{"$f":"'fnd enro'!R316","v":8},1,{"$f":"VALUE('fnd enro'!Q316)","v":7},null,{"$f":"(($D316*'fnd base rates'!C$107)\n+($E316*'fnd base rates'!C$108)\n+($F316*'fnd base rates'!C$109)\n+($G316*'fnd base rates'!C$110)\n+($H316*'fnd base rates'!C$111)\n+($I316*'fnd base rates'!C$112)\n+($J316*'fnd base rates'!C$113)\n+($K316*'fnd base rates'!C$114)\n+($M316*'fnd base rates'!C$116)\n+($N316*'fnd base rates'!C$117)\n+($O316*'fnd base rates'!C$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,3)))\n*$R316","v":4804.6907680000004},{"$f":"(($D316*'fnd base rates'!D$107)\n+($E316*'fnd base rates'!D$108)\n+($F316*'fnd base rates'!D$109)\n+($G316*'fnd base rates'!D$110)\n+($H316*'fnd base rates'!D$111)\n+($I316*'fnd base rates'!D$112)\n+($J316*'fnd base rates'!D$113)\n+($K316*'fnd base rates'!D$114)\n+($M316*'fnd base rates'!D$116)\n+($N316*'fnd base rates'!D$117)\n+($O316*'fnd base rates'!D$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,4)))\n*$R316","v":8248.9800000000014},{"$f":"(($D316*'fnd base rates'!E$107)\n+($E316*'fnd base rates'!E$108)\n+($F316*'fnd base rates'!E$109)\n+($G316*'fnd base rates'!E$110)\n+($H316*'fnd base rates'!E$111)\n+($I316*'fnd base rates'!E$112)\n+($J316*'fnd base rates'!E$113)\n+($K316*'fnd base rates'!E$114)\n+($M316*'fnd base rates'!E$116)\n+($N316*'fnd base rates'!E$117)\n+($O316*'fnd base rates'!E$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,5)))\n*$R316","v":51942.333008000001},{"$f":"(($D316*'fnd base rates'!F$107)\n+($E316*'fnd base rates'!F$108)\n+($F316*'fnd base rates'!F$109)\n+($G316*'fnd base rates'!F$110)\n+($H316*'fnd base rates'!F$111)\n+($I316*'fnd base rates'!F$112)\n+($J316*'fnd base rates'!F$113)\n+($K316*'fnd base rates'!F$114)\n+($M316*'fnd base rates'!F$116)\n+($N316*'fnd base rates'!F$117)\n+($O316*'fnd base rates'!F$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,6)))\n*$R316","v":9543.9612960000013},{"$f":"(($D316*'fnd base rates'!G$107)\n+($E316*'fnd base rates'!G$108)\n+($F316*'fnd base rates'!G$109)\n+($G316*'fnd base rates'!G$110)\n+($H316*'fnd base rates'!G$111)\n+($I316*'fnd base rates'!G$112)\n+($J316*'fnd base rates'!G$113)\n+($K316*'fnd base rates'!G$114)\n+($M316*'fnd base rates'!G$116)\n+($N316*'fnd base rates'!G$117)\n+($O316*'fnd base rates'!G$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,7)))\n*$R316","v":2247.7862560000003},{"$f":"(($D316*'fnd base rates'!H$107)\n+($E316*'fnd base rates'!H$108)\n+($F316*'fnd base rates'!H$109)\n+($G316*'fnd base rates'!H$110)\n+($H316*'fnd base rates'!H$111)\n+($I316*'fnd base rates'!H$112)\n+($J316*'fnd base rates'!H$113)\n+($K316*'fnd base rates'!H$114)\n+($M316*'fnd base rates'!H$116)\n+($N316*'fnd base rates'!H$117)\n+($O316*'fnd base rates'!H$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,8)))","v":4760.2414719999997},{"$f":"(($D316*'fnd base rates'!I$107)\n+($E316*'fnd base rates'!I$108)\n+($F316*'fnd base rates'!I$109)\n+($G316*'fnd base rates'!I$110)\n+($H316*'fnd base rates'!I$111)\n+($I316*'fnd base rates'!I$112)\n+($J316*'fnd base rates'!I$113)\n+($K316*'fnd base rates'!I$114)\n+($M316*'fnd base rates'!I$116)\n+($N316*'fnd base rates'!I$117)\n+($O316*'fnd base rates'!I$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,9)))\n*$R316","v":3473.9500000000003},{"$f":"(($D316*'fnd base rates'!J$107)\n+($E316*'fnd base rates'!J$108)\n+($F316*'fnd base rates'!J$109)\n+($G316*'fnd base rates'!J$110)\n+($H316*'fnd base rates'!J$111)\n+($I316*'fnd base rates'!J$112)\n+($J316*'fnd base rates'!J$113)\n+($K316*'fnd base rates'!J$114)\n+($M316*'fnd base rates'!J$116)\n+($N316*'fnd base rates'!J$117)\n+($O316*'fnd base rates'!J$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,10)))\n*$R316","v":5769.96},{"$f":"(($D316*'fnd base rates'!K$107)\n+($E316*'fnd base rates'!K$108)\n+($F316*'fnd base rates'!K$109)\n+($G316*'fnd base rates'!K$110)\n+($H316*'fnd base rates'!K$111)\n+($I316*'fnd base rates'!K$112)\n+($J316*'fnd base rates'!K$113)\n+($K316*'fnd base rates'!K$114)\n+($M316*'fnd base rates'!K$116)\n+($N316*'fnd base rates'!K$117)\n+($O316*'fnd base rates'!K$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,11)))\n*$R316","v":9236.9290400000009},{"$f":"(($D316*'fnd base rates'!L$107)\n+($E316*'fnd base rates'!L$108)\n+($F316*'fnd base rates'!L$109)\n+($G316*'fnd base rates'!L$110)\n+($H316*'fnd base rates'!L$111)\n+($I316*'fnd base rates'!L$112)\n+($J316*'fnd base rates'!L$113)\n+($K316*'fnd base rates'!L$114)\n+($M316*'fnd base rates'!L$116)\n+($N316*'fnd base rates'!L$117)\n+($O316*'fnd base rates'!L$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,12)))","v":14918.013439999999},{"$f":"(($D316*'fnd base rates'!M$107)\n+($E316*'fnd base rates'!M$108)\n+($F316*'fnd base rates'!M$109)\n+($G316*'fnd base rates'!M$110)\n+($H316*'fnd base rates'!M$111)\n+($I316*'fnd base rates'!M$112)\n+($J316*'fnd base rates'!M$113)\n+($K316*'fnd base rates'!M$114)\n+($M316*'fnd base rates'!M$116)\n+($N316*'fnd base rates'!M$117)\n+($O316*'fnd base rates'!M$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,13)))","v":0},114946.84528000001,null,445348186,"445","348","186",1,8,114946.84528000001,14368,0,14368,null,null,null,null,null,14368,0,14368,null,null,{"$f":"BC316-BA316","v":0}]
[445,445348214,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D317","v":0},{"$f":"'fnd enro'!E317","v":0},{"$f":"'fnd enro'!F317","v":0},{"$f":"'fnd enro'!G317","v":0},{"$f":"'fnd enro'!H317","v":2},{"$f":"'fnd enro'!I317","v":0},{"$f":"'fnd enro'!J317","v":0},{"$f":"'fnd enro'!K317","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L317","v":0},{"$f":"'fnd enro'!M317","v":0},{"$f":"'fnd enro'!N317","v":0},{"$f":"'fnd enro'!O317","v":0},{"$f":"'fnd enro'!P317","v":2},{"$f":"'fnd enro'!R317","v":2},1,{"$f":"VALUE('fnd enro'!Q317)","v":8},null,{"$f":"(($D317*'fnd base rates'!C$107)\n+($E317*'fnd base rates'!C$108)\n+($F317*'fnd base rates'!C$109)\n+($G317*'fnd base rates'!C$110)\n+($H317*'fnd base rates'!C$111)\n+($I317*'fnd base rates'!C$112)\n+($J317*'fnd base rates'!C$113)\n+($K317*'fnd base rates'!C$114)\n+($M317*'fnd base rates'!C$116)\n+($N317*'fnd base rates'!C$117)\n+($O317*'fnd base rates'!C$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,3)))\n*$R317","v":1217.3226920000002},{"$f":"(($D317*'fnd base rates'!D$107)\n+($E317*'fnd base rates'!D$108)\n+($F317*'fnd base rates'!D$109)\n+($G317*'fnd base rates'!D$110)\n+($H317*'fnd base rates'!D$111)\n+($I317*'fnd base rates'!D$112)\n+($J317*'fnd base rates'!D$113)\n+($K317*'fnd base rates'!D$114)\n+($M317*'fnd base rates'!D$116)\n+($N317*'fnd base rates'!D$117)\n+($O317*'fnd base rates'!D$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,4)))\n*$R317","v":2214.3200000000002},{"$f":"(($D317*'fnd base rates'!E$107)\n+($E317*'fnd base rates'!E$108)\n+($F317*'fnd base rates'!E$109)\n+($G317*'fnd base rates'!E$110)\n+($H317*'fnd base rates'!E$111)\n+($I317*'fnd base rates'!E$112)\n+($J317*'fnd base rates'!E$113)\n+($K317*'fnd base rates'!E$114)\n+($M317*'fnd base rates'!E$116)\n+($N317*'fnd base rates'!E$117)\n+($O317*'fnd base rates'!E$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,5)))\n*$R317","v":13597.680752},{"$f":"(($D317*'fnd base rates'!F$107)\n+($E317*'fnd base rates'!F$108)\n+($F317*'fnd base rates'!F$109)\n+($G317*'fnd base rates'!F$110)\n+($H317*'fnd base rates'!F$111)\n+($I317*'fnd base rates'!F$112)\n+($J317*'fnd base rates'!F$113)\n+($K317*'fnd base rates'!F$114)\n+($M317*'fnd base rates'!F$116)\n+($N317*'fnd base rates'!F$117)\n+($O317*'fnd base rates'!F$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,6)))\n*$R317","v":1990.7528240000001},{"$f":"(($D317*'fnd base rates'!G$107)\n+($E317*'fnd base rates'!G$108)\n+($F317*'fnd base rates'!G$109)\n+($G317*'fnd base rates'!G$110)\n+($H317*'fnd base rates'!G$111)\n+($I317*'fnd base rates'!G$112)\n+($J317*'fnd base rates'!G$113)\n+($K317*'fnd base rates'!G$114)\n+($M317*'fnd base rates'!G$116)\n+($N317*'fnd base rates'!G$117)\n+($O317*'fnd base rates'!G$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,7)))\n*$R317","v":660.92656399999998},{"$f":"(($D317*'fnd base rates'!H$107)\n+($E317*'fnd base rates'!H$108)\n+($F317*'fnd base rates'!H$109)\n+($G317*'fnd base rates'!H$110)\n+($H317*'fnd base rates'!H$111)\n+($I317*'fnd base rates'!H$112)\n+($J317*'fnd base rates'!H$113)\n+($K317*'fnd base rates'!H$114)\n+($M317*'fnd base rates'!H$116)\n+($N317*'fnd base rates'!H$117)\n+($O317*'fnd base rates'!H$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,8)))","v":1096.5578680000001},{"$f":"(($D317*'fnd base rates'!I$107)\n+($E317*'fnd base rates'!I$108)\n+($F317*'fnd base rates'!I$109)\n+($G317*'fnd base rates'!I$110)\n+($H317*'fnd base rates'!I$111)\n+($I317*'fnd base rates'!I$112)\n+($J317*'fnd base rates'!I$113)\n+($K317*'fnd base rates'!I$114)\n+($M317*'fnd base rates'!I$116)\n+($N317*'fnd base rates'!I$117)\n+($O317*'fnd base rates'!I$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,9)))\n*$R317","v":995.81999999999994},{"$f":"(($D317*'fnd base rates'!J$107)\n+($E317*'fnd base rates'!J$108)\n+($F317*'fnd base rates'!J$109)\n+($G317*'fnd base rates'!J$110)\n+($H317*'fnd base rates'!J$111)\n+($I317*'fnd base rates'!J$112)\n+($J317*'fnd base rates'!J$113)\n+($K317*'fnd base rates'!J$114)\n+($M317*'fnd base rates'!J$116)\n+($N317*'fnd base rates'!J$117)\n+($O317*'fnd base rates'!J$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,10)))\n*$R317","v":1902.9},{"$f":"(($D317*'fnd base rates'!K$107)\n+($E317*'fnd base rates'!K$108)\n+($F317*'fnd base rates'!K$109)\n+($G317*'fnd base rates'!K$110)\n+($H317*'fnd base rates'!K$111)\n+($I317*'fnd base rates'!K$112)\n+($J317*'fnd base rates'!K$113)\n+($K317*'fnd base rates'!K$114)\n+($M317*'fnd base rates'!K$116)\n+($N317*'fnd base rates'!K$117)\n+($O317*'fnd base rates'!K$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,11)))\n*$R317","v":2364.3197599999999},{"$f":"(($D317*'fnd base rates'!L$107)\n+($E317*'fnd base rates'!L$108)\n+($F317*'fnd base rates'!L$109)\n+($G317*'fnd base rates'!L$110)\n+($H317*'fnd base rates'!L$111)\n+($I317*'fnd base rates'!L$112)\n+($J317*'fnd base rates'!L$113)\n+($K317*'fnd base rates'!L$114)\n+($M317*'fnd base rates'!L$116)\n+($N317*'fnd base rates'!L$117)\n+($O317*'fnd base rates'!L$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,12)))","v":4105.2733600000001},{"$f":"(($D317*'fnd base rates'!M$107)\n+($E317*'fnd base rates'!M$108)\n+($F317*'fnd base rates'!M$109)\n+($G317*'fnd base rates'!M$110)\n+($H317*'fnd base rates'!M$111)\n+($I317*'fnd base rates'!M$112)\n+($J317*'fnd base rates'!M$113)\n+($K317*'fnd base rates'!M$114)\n+($M317*'fnd base rates'!M$116)\n+($N317*'fnd base rates'!M$117)\n+($O317*'fnd base rates'!M$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,13)))","v":0},30145.873820000001,null,445348214,"445","348","214",1,2,30145.873820000001,15073,0,15073,null,null,null,null,null,15073,0,15073,null,null,{"$f":"BC317-BA317","v":0}]
[445,445348226,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D318","v":0},{"$f":"'fnd enro'!E318","v":0},{"$f":"'fnd enro'!F318","v":2},{"$f":"'fnd enro'!G318","v":13},{"$f":"'fnd enro'!H318","v":8},{"$f":"'fnd enro'!I318","v":4},{"$f":"'fnd enro'!J318","v":0},{"$f":"'fnd enro'!K318","v":1.0422},{"$f":"'fnd enro'!L318","v":0},{"$f":"'fnd enro'!M318","v":3},{"$f":"'fnd enro'!N318","v":1},{"$f":"'fnd enro'!O318","v":0},{"$f":"'fnd enro'!P318","v":12},{"$f":"'fnd enro'!R318","v":27},1,{"$f":"VALUE('fnd enro'!Q318)","v":9},null,{"$f":"(($D318*'fnd base rates'!C$107)\n+($E318*'fnd base rates'!C$108)\n+($F318*'fnd base rates'!C$109)\n+($G318*'fnd base rates'!C$110)\n+($H318*'fnd base rates'!C$111)\n+($I318*'fnd base rates'!C$112)\n+($J318*'fnd base rates'!C$113)\n+($K318*'fnd base rates'!C$114)\n+($M318*'fnd base rates'!C$116)\n+($N318*'fnd base rates'!C$117)\n+($O318*'fnd base rates'!C$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,3)))\n*$R318","v":15803.826342000002},{"$f":"(($D318*'fnd base rates'!D$107)\n+($E318*'fnd base rates'!D$108)\n+($F318*'fnd base rates'!D$109)\n+($G318*'fnd base rates'!D$110)\n+($H318*'fnd base rates'!D$111)\n+($I318*'fnd base rates'!D$112)\n+($J318*'fnd base rates'!D$113)\n+($K318*'fnd base rates'!D$114)\n+($M318*'fnd base rates'!D$116)\n+($N318*'fnd base rates'!D$117)\n+($O318*'fnd base rates'!D$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,4)))\n*$R318","v":25682.33},{"$f":"(($D318*'fnd base rates'!E$107)\n+($E318*'fnd base rates'!E$108)\n+($F318*'fnd base rates'!E$109)\n+($G318*'fnd base rates'!E$110)\n+($H318*'fnd base rates'!E$111)\n+($I318*'fnd base rates'!E$112)\n+($J318*'fnd base rates'!E$113)\n+($K318*'fnd base rates'!E$114)\n+($M318*'fnd base rates'!E$116)\n+($N318*'fnd base rates'!E$117)\n+($O318*'fnd base rates'!E$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,5)))\n*$R318","v":152603.21015200001},{"$f":"(($D318*'fnd base rates'!F$107)\n+($E318*'fnd base rates'!F$108)\n+($F318*'fnd base rates'!F$109)\n+($G318*'fnd base rates'!F$110)\n+($H318*'fnd base rates'!F$111)\n+($I318*'fnd base rates'!F$112)\n+($J318*'fnd base rates'!F$113)\n+($K318*'fnd base rates'!F$114)\n+($M318*'fnd base rates'!F$116)\n+($N318*'fnd base rates'!F$117)\n+($O318*'fnd base rates'!F$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,6)))\n*$R318","v":30940.143123999998},{"$f":"(($D318*'fnd base rates'!G$107)\n+($E318*'fnd base rates'!G$108)\n+($F318*'fnd base rates'!G$109)\n+($G318*'fnd base rates'!G$110)\n+($H318*'fnd base rates'!G$111)\n+($I318*'fnd base rates'!G$112)\n+($J318*'fnd base rates'!G$113)\n+($K318*'fnd base rates'!G$114)\n+($M318*'fnd base rates'!G$116)\n+($N318*'fnd base rates'!G$117)\n+($O318*'fnd base rates'!G$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,7)))\n*$R318","v":6599.9886140000008},{"$f":"(($D318*'fnd base rates'!H$107)\n+($E318*'fnd base rates'!H$108)\n+($F318*'fnd base rates'!H$109)\n+($G318*'fnd base rates'!H$110)\n+($H318*'fnd base rates'!H$111)\n+($I318*'fnd base rates'!H$112)\n+($J318*'fnd base rates'!H$113)\n+($K318*'fnd base rates'!H$114)\n+($M318*'fnd base rates'!H$116)\n+($N318*'fnd base rates'!H$117)\n+($O318*'fnd base rates'!H$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,8)))","v":16176.871218},{"$f":"(($D318*'fnd base rates'!I$107)\n+($E318*'fnd base rates'!I$108)\n+($F318*'fnd base rates'!I$109)\n+($G318*'fnd base rates'!I$110)\n+($H318*'fnd base rates'!I$111)\n+($I318*'fnd base rates'!I$112)\n+($J318*'fnd base rates'!I$113)\n+($K318*'fnd base rates'!I$114)\n+($M318*'fnd base rates'!I$116)\n+($N318*'fnd base rates'!I$117)\n+($O318*'fnd base rates'!I$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,9)))\n*$R318","v":11210.75},{"$f":"(($D318*'fnd base rates'!J$107)\n+($E318*'fnd base rates'!J$108)\n+($F318*'fnd base rates'!J$109)\n+($G318*'fnd base rates'!J$110)\n+($H318*'fnd base rates'!J$111)\n+($I318*'fnd base rates'!J$112)\n+($J318*'fnd base rates'!J$113)\n+($K318*'fnd base rates'!J$114)\n+($M318*'fnd base rates'!J$116)\n+($N318*'fnd base rates'!J$117)\n+($O318*'fnd base rates'!J$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,10)))\n*$R318","v":15418.59},{"$f":"(($D318*'fnd base rates'!K$107)\n+($E318*'fnd base rates'!K$108)\n+($F318*'fnd base rates'!K$109)\n+($G318*'fnd base rates'!K$110)\n+($H318*'fnd base rates'!K$111)\n+($I318*'fnd base rates'!K$112)\n+($J318*'fnd base rates'!K$113)\n+($K318*'fnd base rates'!K$114)\n+($M318*'fnd base rates'!K$116)\n+($N318*'fnd base rates'!K$117)\n+($O318*'fnd base rates'!K$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,11)))\n*$R318","v":31791.296759999994},{"$f":"(($D318*'fnd base rates'!L$107)\n+($E318*'fnd base rates'!L$108)\n+($F318*'fnd base rates'!L$109)\n+($G318*'fnd base rates'!L$110)\n+($H318*'fnd base rates'!L$111)\n+($I318*'fnd base rates'!L$112)\n+($J318*'fnd base rates'!L$113)\n+($K318*'fnd base rates'!L$114)\n+($M318*'fnd base rates'!L$116)\n+($N318*'fnd base rates'!L$117)\n+($O318*'fnd base rates'!L$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,12)))","v":47198.070360000005},{"$f":"(($D318*'fnd base rates'!M$107)\n+($E318*'fnd base rates'!M$108)\n+($F318*'fnd base rates'!M$109)\n+($G318*'fnd base rates'!M$110)\n+($H318*'fnd base rates'!M$111)\n+($I318*'fnd base rates'!M$112)\n+($J318*'fnd base rates'!M$113)\n+($K318*'fnd base rates'!M$114)\n+($M318*'fnd base rates'!M$116)\n+($N318*'fnd base rates'!M$117)\n+($O318*'fnd base rates'!M$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,13)))","v":0},353425.07657000003,null,445348226,"445","348","226",1,27,353425.07657000003,13090,0,13090,null,null,null,null,null,13090,0,13090,null,null,{"$f":"BC318-BA318","v":0}]
[445,445348271,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D319","v":0},{"$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":7.7200000000000005E-2},{"$f":"'fnd enro'!L319","v":0},{"$f":"'fnd enro'!M319","v":1},{"$f":"'fnd enro'!N319","v":0},{"$f":"'fnd enro'!O319","v":0},{"$f":"'fnd enro'!P319","v":1},{"$f":"'fnd enro'!R319","v":2},1,{"$f":"VALUE('fnd enro'!Q319)","v":4},null,{"$f":"(($D319*'fnd base rates'!C$107)\n+($E319*'fnd base rates'!C$108)\n+($F319*'fnd base rates'!C$109)\n+($G319*'fnd base rates'!C$110)\n+($H319*'fnd base rates'!C$111)\n+($I319*'fnd base rates'!C$112)\n+($J319*'fnd base rates'!C$113)\n+($K319*'fnd base rates'!C$114)\n+($M319*'fnd base rates'!C$116)\n+($N319*'fnd base rates'!C$117)\n+($O319*'fnd base rates'!C$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,3)))\n*$R319","v":1232.4726920000003},{"$f":"(($D319*'fnd base rates'!D$107)\n+($E319*'fnd base rates'!D$108)\n+($F319*'fnd base rates'!D$109)\n+($G319*'fnd base rates'!D$110)\n+($H319*'fnd base rates'!D$111)\n+($I319*'fnd base rates'!D$112)\n+($J319*'fnd base rates'!D$113)\n+($K319*'fnd base rates'!D$114)\n+($M319*'fnd base rates'!D$116)\n+($N319*'fnd base rates'!D$117)\n+($O319*'fnd base rates'!D$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,4)))\n*$R319","v":1983.8200000000002},{"$f":"(($D319*'fnd base rates'!E$107)\n+($E319*'fnd base rates'!E$108)\n+($F319*'fnd base rates'!E$109)\n+($G319*'fnd base rates'!E$110)\n+($H319*'fnd base rates'!E$111)\n+($I319*'fnd base rates'!E$112)\n+($J319*'fnd base rates'!E$113)\n+($K319*'fnd base rates'!E$114)\n+($M319*'fnd base rates'!E$116)\n+($N319*'fnd base rates'!E$117)\n+($O319*'fnd base rates'!E$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,5)))\n*$R319","v":11279.580752},{"$f":"(($D319*'fnd base rates'!F$107)\n+($E319*'fnd base rates'!F$108)\n+($F319*'fnd base rates'!F$109)\n+($G319*'fnd base rates'!F$110)\n+($H319*'fnd base rates'!F$111)\n+($I319*'fnd base rates'!F$112)\n+($J319*'fnd base rates'!F$113)\n+($K319*'fnd base rates'!F$114)\n+($M319*'fnd base rates'!F$116)\n+($N319*'fnd base rates'!F$117)\n+($O319*'fnd base rates'!F$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,6)))\n*$R319","v":2419.8428239999998},{"$f":"(($D319*'fnd base rates'!G$107)\n+($E319*'fnd base rates'!G$108)\n+($F319*'fnd base rates'!G$109)\n+($G319*'fnd base rates'!G$110)\n+($H319*'fnd base rates'!G$111)\n+($I319*'fnd base rates'!G$112)\n+($J319*'fnd base rates'!G$113)\n+($K319*'fnd base rates'!G$114)\n+($M319*'fnd base rates'!G$116)\n+($N319*'fnd base rates'!G$117)\n+($O319*'fnd base rates'!G$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,7)))\n*$R319","v":506.83656400000007},{"$f":"(($D319*'fnd base rates'!H$107)\n+($E319*'fnd base rates'!H$108)\n+($F319*'fnd base rates'!H$109)\n+($G319*'fnd base rates'!H$110)\n+($H319*'fnd base rates'!H$111)\n+($I319*'fnd base rates'!H$112)\n+($J319*'fnd base rates'!H$113)\n+($K319*'fnd base rates'!H$114)\n+($M319*'fnd base rates'!H$116)\n+($N319*'fnd base rates'!H$117)\n+($O319*'fnd base rates'!H$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,8)))","v":1193.387868},{"$f":"(($D319*'fnd base rates'!I$107)\n+($E319*'fnd base rates'!I$108)\n+($F319*'fnd base rates'!I$109)\n+($G319*'fnd base rates'!I$110)\n+($H319*'fnd base rates'!I$111)\n+($I319*'fnd base rates'!I$112)\n+($J319*'fnd base rates'!I$113)\n+($K319*'fnd base rates'!I$114)\n+($M319*'fnd base rates'!I$116)\n+($N319*'fnd base rates'!I$117)\n+($O319*'fnd base rates'!I$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,9)))\n*$R319","v":854.26},{"$f":"(($D319*'fnd base rates'!J$107)\n+($E319*'fnd base rates'!J$108)\n+($F319*'fnd base rates'!J$109)\n+($G319*'fnd base rates'!J$110)\n+($H319*'fnd base rates'!J$111)\n+($I319*'fnd base rates'!J$112)\n+($J319*'fnd base rates'!J$113)\n+($K319*'fnd base rates'!J$114)\n+($M319*'fnd base rates'!J$116)\n+($N319*'fnd base rates'!J$117)\n+($O319*'fnd base rates'!J$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,10)))\n*$R319","v":994.67000000000007},{"$f":"(($D319*'fnd base rates'!K$107)\n+($E319*'fnd base rates'!K$108)\n+($F319*'fnd base rates'!K$109)\n+($G319*'fnd base rates'!K$110)\n+($H319*'fnd base rates'!K$111)\n+($I319*'fnd base rates'!K$112)\n+($J319*'fnd base rates'!K$113)\n+($K319*'fnd base rates'!K$114)\n+($M319*'fnd base rates'!K$116)\n+($N319*'fnd base rates'!K$117)\n+($O319*'fnd base rates'!K$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,11)))\n*$R319","v":2585.8197599999999},{"$f":"(($D319*'fnd base rates'!L$107)\n+($E319*'fnd base rates'!L$108)\n+($F319*'fnd base rates'!L$109)\n+($G319*'fnd base rates'!L$110)\n+($H319*'fnd base rates'!L$111)\n+($I319*'fnd base rates'!L$112)\n+($J319*'fnd base rates'!L$113)\n+($K319*'fnd base rates'!L$114)\n+($M319*'fnd base rates'!L$116)\n+($N319*'fnd base rates'!L$117)\n+($O319*'fnd base rates'!L$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,12)))","v":3673.64336},{"$f":"(($D319*'fnd base rates'!M$107)\n+($E319*'fnd base rates'!M$108)\n+($F319*'fnd base rates'!M$109)\n+($G319*'fnd base rates'!M$110)\n+($H319*'fnd base rates'!M$111)\n+($I319*'fnd base rates'!M$112)\n+($J319*'fnd base rates'!M$113)\n+($K319*'fnd base rates'!M$114)\n+($M319*'fnd base rates'!M$116)\n+($N319*'fnd base rates'!M$117)\n+($O319*'fnd base rates'!M$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,13)))","v":0},26724.33382,null,445348271,"445","348","271",1,2,26724.33382,13362,0,13362,null,null,null,null,null,13362,0,13362,null,null,{"$f":"BC319-BA319","v":0}]
[445,445348277,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D320","v":0},{"$f":"'fnd enro'!E320","v":0},{"$f":"'fnd enro'!F320","v":0},{"$f":"'fnd enro'!G320","v":1},{"$f":"'fnd enro'!H320","v":0},{"$f":"'fnd enro'!I320","v":0},{"$f":"'fnd enro'!J320","v":0},{"$f":"'fnd enro'!K320","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L320","v":0},{"$f":"'fnd enro'!M320","v":0},{"$f":"'fnd enro'!N320","v":0},{"$f":"'fnd enro'!O320","v":0},{"$f":"'fnd enro'!P320","v":1},{"$f":"'fnd enro'!R320","v":1},1,{"$f":"VALUE('fnd enro'!Q320)","v":12},null,{"$f":"(($D320*'fnd base rates'!C$107)\n+($E320*'fnd base rates'!C$108)\n+($F320*'fnd base rates'!C$109)\n+($G320*'fnd base rates'!C$110)\n+($H320*'fnd base rates'!C$111)\n+($I320*'fnd base rates'!C$112)\n+($J320*'fnd base rates'!C$113)\n+($K320*'fnd base rates'!C$114)\n+($M320*'fnd base rates'!C$116)\n+($N320*'fnd base rates'!C$117)\n+($O320*'fnd base rates'!C$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,3)))\n*$R320","v":624.38134600000001},{"$f":"(($D320*'fnd base rates'!D$107)\n+($E320*'fnd base rates'!D$108)\n+($F320*'fnd base rates'!D$109)\n+($G320*'fnd base rates'!D$110)\n+($H320*'fnd base rates'!D$111)\n+($I320*'fnd base rates'!D$112)\n+($J320*'fnd base rates'!D$113)\n+($K320*'fnd base rates'!D$114)\n+($M320*'fnd base rates'!D$116)\n+($N320*'fnd base rates'!D$117)\n+($O320*'fnd base rates'!D$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,4)))\n*$R320","v":1181.6500000000001},{"$f":"(($D320*'fnd base rates'!E$107)\n+($E320*'fnd base rates'!E$108)\n+($F320*'fnd base rates'!E$109)\n+($G320*'fnd base rates'!E$110)\n+($H320*'fnd base rates'!E$111)\n+($I320*'fnd base rates'!E$112)\n+($J320*'fnd base rates'!E$113)\n+($K320*'fnd base rates'!E$114)\n+($M320*'fnd base rates'!E$116)\n+($N320*'fnd base rates'!E$117)\n+($O320*'fnd base rates'!E$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,5)))\n*$R320","v":7946.9003759999996},{"$f":"(($D320*'fnd base rates'!F$107)\n+($E320*'fnd base rates'!F$108)\n+($F320*'fnd base rates'!F$109)\n+($G320*'fnd base rates'!F$110)\n+($H320*'fnd base rates'!F$111)\n+($I320*'fnd base rates'!F$112)\n+($J320*'fnd base rates'!F$113)\n+($K320*'fnd base rates'!F$114)\n+($M320*'fnd base rates'!F$116)\n+($N320*'fnd base rates'!F$117)\n+($O320*'fnd base rates'!F$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,6)))\n*$R320","v":1247.446412},{"$f":"(($D320*'fnd base rates'!G$107)\n+($E320*'fnd base rates'!G$108)\n+($F320*'fnd base rates'!G$109)\n+($G320*'fnd base rates'!G$110)\n+($H320*'fnd base rates'!G$111)\n+($I320*'fnd base rates'!G$112)\n+($J320*'fnd base rates'!G$113)\n+($K320*'fnd base rates'!G$114)\n+($M320*'fnd base rates'!G$116)\n+($N320*'fnd base rates'!G$117)\n+($O320*'fnd base rates'!G$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,7)))\n*$R320","v":354.07328200000001},{"$f":"(($D320*'fnd base rates'!H$107)\n+($E320*'fnd base rates'!H$108)\n+($F320*'fnd base rates'!H$109)\n+($G320*'fnd base rates'!H$110)\n+($H320*'fnd base rates'!H$111)\n+($I320*'fnd base rates'!H$112)\n+($J320*'fnd base rates'!H$113)\n+($K320*'fnd base rates'!H$114)\n+($M320*'fnd base rates'!H$116)\n+($N320*'fnd base rates'!H$117)\n+($O320*'fnd base rates'!H$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,8)))","v":553.67893400000003},{"$f":"(($D320*'fnd base rates'!I$107)\n+($E320*'fnd base rates'!I$108)\n+($F320*'fnd base rates'!I$109)\n+($G320*'fnd base rates'!I$110)\n+($H320*'fnd base rates'!I$111)\n+($I320*'fnd base rates'!I$112)\n+($J320*'fnd base rates'!I$113)\n+($K320*'fnd base rates'!I$114)\n+($M320*'fnd base rates'!I$116)\n+($N320*'fnd base rates'!I$117)\n+($O320*'fnd base rates'!I$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,9)))\n*$R320","v":471.02},{"$f":"(($D320*'fnd base rates'!J$107)\n+($E320*'fnd base rates'!J$108)\n+($F320*'fnd base rates'!J$109)\n+($G320*'fnd base rates'!J$110)\n+($H320*'fnd base rates'!J$111)\n+($I320*'fnd base rates'!J$112)\n+($J320*'fnd base rates'!J$113)\n+($K320*'fnd base rates'!J$114)\n+($M320*'fnd base rates'!J$116)\n+($N320*'fnd base rates'!J$117)\n+($O320*'fnd base rates'!J$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,10)))\n*$R320","v":1007.96},{"$f":"(($D320*'fnd base rates'!K$107)\n+($E320*'fnd base rates'!K$108)\n+($F320*'fnd base rates'!K$109)\n+($G320*'fnd base rates'!K$110)\n+($H320*'fnd base rates'!K$111)\n+($I320*'fnd base rates'!K$112)\n+($J320*'fnd base rates'!K$113)\n+($K320*'fnd base rates'!K$114)\n+($M320*'fnd base rates'!K$116)\n+($N320*'fnd base rates'!K$117)\n+($O320*'fnd base rates'!K$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,11)))\n*$R320","v":1100.2098799999999},{"$f":"(($D320*'fnd base rates'!L$107)\n+($E320*'fnd base rates'!L$108)\n+($F320*'fnd base rates'!L$109)\n+($G320*'fnd base rates'!L$110)\n+($H320*'fnd base rates'!L$111)\n+($I320*'fnd base rates'!L$112)\n+($J320*'fnd base rates'!L$113)\n+($K320*'fnd base rates'!L$114)\n+($M320*'fnd base rates'!L$116)\n+($N320*'fnd base rates'!L$117)\n+($O320*'fnd base rates'!L$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,12)))","v":2103.9366799999998},{"$f":"(($D320*'fnd base rates'!M$107)\n+($E320*'fnd base rates'!M$108)\n+($F320*'fnd base rates'!M$109)\n+($G320*'fnd base rates'!M$110)\n+($H320*'fnd base rates'!M$111)\n+($I320*'fnd base rates'!M$112)\n+($J320*'fnd base rates'!M$113)\n+($K320*'fnd base rates'!M$114)\n+($M320*'fnd base rates'!M$116)\n+($N320*'fnd base rates'!M$117)\n+($O320*'fnd base rates'!M$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,13)))","v":0},16591.25691,null,445348277,"445","348","277",1,1,16591.25691,16591,0,16591,null,null,null,null,null,16591,0,16591,null,null,{"$f":"BC320-BA320","v":0}]
[445,445348290,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D321","v":0},{"$f":"'fnd enro'!E321","v":0},{"$f":"'fnd enro'!F321","v":0},{"$f":"'fnd enro'!G321","v":0},{"$f":"'fnd enro'!H321","v":1},{"$f":"'fnd enro'!I321","v":0},{"$f":"'fnd enro'!J321","v":0},{"$f":"'fnd enro'!K321","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L321","v":0},{"$f":"'fnd enro'!M321","v":0},{"$f":"'fnd enro'!N321","v":0},{"$f":"'fnd enro'!O321","v":0},{"$f":"'fnd enro'!P321","v":1},{"$f":"'fnd enro'!R321","v":1},1,{"$f":"VALUE('fnd enro'!Q321)","v":4},null,{"$f":"(($D321*'fnd base rates'!C$107)\n+($E321*'fnd base rates'!C$108)\n+($F321*'fnd base rates'!C$109)\n+($G321*'fnd base rates'!C$110)\n+($H321*'fnd base rates'!C$111)\n+($I321*'fnd base rates'!C$112)\n+($J321*'fnd base rates'!C$113)\n+($K321*'fnd base rates'!C$114)\n+($M321*'fnd base rates'!C$116)\n+($N321*'fnd base rates'!C$117)\n+($O321*'fnd base rates'!C$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,3)))\n*$R321","v":594.85134600000004},{"$f":"(($D321*'fnd base rates'!D$107)\n+($E321*'fnd base rates'!D$108)\n+($F321*'fnd base rates'!D$109)\n+($G321*'fnd base rates'!D$110)\n+($H321*'fnd base rates'!D$111)\n+($I321*'fnd base rates'!D$112)\n+($J321*'fnd base rates'!D$113)\n+($K321*'fnd base rates'!D$114)\n+($M321*'fnd base rates'!D$116)\n+($N321*'fnd base rates'!D$117)\n+($O321*'fnd base rates'!D$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,4)))\n*$R321","v":1041.72},{"$f":"(($D321*'fnd base rates'!E$107)\n+($E321*'fnd base rates'!E$108)\n+($F321*'fnd base rates'!E$109)\n+($G321*'fnd base rates'!E$110)\n+($H321*'fnd base rates'!E$111)\n+($I321*'fnd base rates'!E$112)\n+($J321*'fnd base rates'!E$113)\n+($K321*'fnd base rates'!E$114)\n+($M321*'fnd base rates'!E$116)\n+($N321*'fnd base rates'!E$117)\n+($O321*'fnd base rates'!E$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,5)))\n*$R321","v":6160.0603759999995},{"$f":"(($D321*'fnd base rates'!F$107)\n+($E321*'fnd base rates'!F$108)\n+($F321*'fnd base rates'!F$109)\n+($G321*'fnd base rates'!F$110)\n+($H321*'fnd base rates'!F$111)\n+($I321*'fnd base rates'!F$112)\n+($J321*'fnd base rates'!F$113)\n+($K321*'fnd base rates'!F$114)\n+($M321*'fnd base rates'!F$116)\n+($N321*'fnd base rates'!F$117)\n+($O321*'fnd base rates'!F$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,6)))\n*$R321","v":995.37641200000007},{"$f":"(($D321*'fnd base rates'!G$107)\n+($E321*'fnd base rates'!G$108)\n+($F321*'fnd base rates'!G$109)\n+($G321*'fnd base rates'!G$110)\n+($H321*'fnd base rates'!G$111)\n+($I321*'fnd base rates'!G$112)\n+($J321*'fnd base rates'!G$113)\n+($K321*'fnd base rates'!G$114)\n+($M321*'fnd base rates'!G$116)\n+($N321*'fnd base rates'!G$117)\n+($O321*'fnd base rates'!G$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,7)))\n*$R321","v":299.47328200000004},{"$f":"(($D321*'fnd base rates'!H$107)\n+($E321*'fnd base rates'!H$108)\n+($F321*'fnd base rates'!H$109)\n+($G321*'fnd base rates'!H$110)\n+($H321*'fnd base rates'!H$111)\n+($I321*'fnd base rates'!H$112)\n+($J321*'fnd base rates'!H$113)\n+($K321*'fnd base rates'!H$114)\n+($M321*'fnd base rates'!H$116)\n+($N321*'fnd base rates'!H$117)\n+($O321*'fnd base rates'!H$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,8)))","v":543.51893400000006},{"$f":"(($D321*'fnd base rates'!I$107)\n+($E321*'fnd base rates'!I$108)\n+($F321*'fnd base rates'!I$109)\n+($G321*'fnd base rates'!I$110)\n+($H321*'fnd base rates'!I$111)\n+($I321*'fnd base rates'!I$112)\n+($J321*'fnd base rates'!I$113)\n+($K321*'fnd base rates'!I$114)\n+($M321*'fnd base rates'!I$116)\n+($N321*'fnd base rates'!I$117)\n+($O321*'fnd base rates'!I$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,9)))\n*$R321","v":472.05},{"$f":"(($D321*'fnd base rates'!J$107)\n+($E321*'fnd base rates'!J$108)\n+($F321*'fnd base rates'!J$109)\n+($G321*'fnd base rates'!J$110)\n+($H321*'fnd base rates'!J$111)\n+($I321*'fnd base rates'!J$112)\n+($J321*'fnd base rates'!J$113)\n+($K321*'fnd base rates'!J$114)\n+($M321*'fnd base rates'!J$116)\n+($N321*'fnd base rates'!J$117)\n+($O321*'fnd base rates'!J$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,10)))\n*$R321","v":817.05},{"$f":"(($D321*'fnd base rates'!K$107)\n+($E321*'fnd base rates'!K$108)\n+($F321*'fnd base rates'!K$109)\n+($G321*'fnd base rates'!K$110)\n+($H321*'fnd base rates'!K$111)\n+($I321*'fnd base rates'!K$112)\n+($J321*'fnd base rates'!K$113)\n+($K321*'fnd base rates'!K$114)\n+($M321*'fnd base rates'!K$116)\n+($N321*'fnd base rates'!K$117)\n+($O321*'fnd base rates'!K$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,11)))\n*$R321","v":1182.1598799999999},{"$f":"(($D321*'fnd base rates'!L$107)\n+($E321*'fnd base rates'!L$108)\n+($F321*'fnd base rates'!L$109)\n+($G321*'fnd base rates'!L$110)\n+($H321*'fnd base rates'!L$111)\n+($I321*'fnd base rates'!L$112)\n+($J321*'fnd base rates'!L$113)\n+($K321*'fnd base rates'!L$114)\n+($M321*'fnd base rates'!L$116)\n+($N321*'fnd base rates'!L$117)\n+($O321*'fnd base rates'!L$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,12)))","v":1949.3166799999999},{"$f":"(($D321*'fnd base rates'!M$107)\n+($E321*'fnd base rates'!M$108)\n+($F321*'fnd base rates'!M$109)\n+($G321*'fnd base rates'!M$110)\n+($H321*'fnd base rates'!M$111)\n+($I321*'fnd base rates'!M$112)\n+($J321*'fnd base rates'!M$113)\n+($K321*'fnd base rates'!M$114)\n+($M321*'fnd base rates'!M$116)\n+($N321*'fnd base rates'!M$117)\n+($O321*'fnd base rates'!M$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,13)))","v":0},14055.576909999998,null,445348290,"445","348","290",1,1,14055.576909999998,14056,0,14056,null,null,null,null,null,14056,0,14056,null,null,{"$f":"BC321-BA321","v":0}]
[445,445348316,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D322","v":0},{"$f":"'fnd enro'!E322","v":0},{"$f":"'fnd enro'!F322","v":0},{"$f":"'fnd enro'!G322","v":5},{"$f":"'fnd enro'!H322","v":1},{"$f":"'fnd enro'!I322","v":3},{"$f":"'fnd enro'!J322","v":0},{"$f":"'fnd enro'!K322","v":0.34739999999999999},{"$f":"'fnd enro'!L322","v":0},{"$f":"'fnd enro'!M322","v":1},{"$f":"'fnd enro'!N322","v":0},{"$f":"'fnd enro'!O322","v":0},{"$f":"'fnd enro'!P322","v":7},{"$f":"'fnd enro'!R322","v":9},1,{"$f":"VALUE('fnd enro'!Q322)","v":11},null,{"$f":"(($D322*'fnd base rates'!C$107)\n+($E322*'fnd base rates'!C$108)\n+($F322*'fnd base rates'!C$109)\n+($G322*'fnd base rates'!C$110)\n+($H322*'fnd base rates'!C$111)\n+($I322*'fnd base rates'!C$112)\n+($J322*'fnd base rates'!C$113)\n+($K322*'fnd base rates'!C$114)\n+($M322*'fnd base rates'!C$116)\n+($N322*'fnd base rates'!C$117)\n+($O322*'fnd base rates'!C$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,3)))\n*$R322","v":5514.6521140000004},{"$f":"(($D322*'fnd base rates'!D$107)\n+($E322*'fnd base rates'!D$108)\n+($F322*'fnd base rates'!D$109)\n+($G322*'fnd base rates'!D$110)\n+($H322*'fnd base rates'!D$111)\n+($I322*'fnd base rates'!D$112)\n+($J322*'fnd base rates'!D$113)\n+($K322*'fnd base rates'!D$114)\n+($M322*'fnd base rates'!D$116)\n+($N322*'fnd base rates'!D$117)\n+($O322*'fnd base rates'!D$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,4)))\n*$R322","v":9836.0000000000018},{"$f":"(($D322*'fnd base rates'!E$107)\n+($E322*'fnd base rates'!E$108)\n+($F322*'fnd base rates'!E$109)\n+($G322*'fnd base rates'!E$110)\n+($H322*'fnd base rates'!E$111)\n+($I322*'fnd base rates'!E$112)\n+($J322*'fnd base rates'!E$113)\n+($K322*'fnd base rates'!E$114)\n+($M322*'fnd base rates'!E$116)\n+($N322*'fnd base rates'!E$117)\n+($O322*'fnd base rates'!E$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,5)))\n*$R322","v":65909.54338399999},{"$f":"(($D322*'fnd base rates'!F$107)\n+($E322*'fnd base rates'!F$108)\n+($F322*'fnd base rates'!F$109)\n+($G322*'fnd base rates'!F$110)\n+($H322*'fnd base rates'!F$111)\n+($I322*'fnd base rates'!F$112)\n+($J322*'fnd base rates'!F$113)\n+($K322*'fnd base rates'!F$114)\n+($M322*'fnd base rates'!F$116)\n+($N322*'fnd base rates'!F$117)\n+($O322*'fnd base rates'!F$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,6)))\n*$R322","v":10070.287708},{"$f":"(($D322*'fnd base rates'!G$107)\n+($E322*'fnd base rates'!G$108)\n+($F322*'fnd base rates'!G$109)\n+($G322*'fnd base rates'!G$110)\n+($H322*'fnd base rates'!G$111)\n+($I322*'fnd base rates'!G$112)\n+($J322*'fnd base rates'!G$113)\n+($K322*'fnd base rates'!G$114)\n+($M322*'fnd base rates'!G$116)\n+($N322*'fnd base rates'!G$117)\n+($O322*'fnd base rates'!G$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,7)))\n*$R322","v":2808.0495380000002},{"$f":"(($D322*'fnd base rates'!H$107)\n+($E322*'fnd base rates'!H$108)\n+($F322*'fnd base rates'!H$109)\n+($G322*'fnd base rates'!H$110)\n+($H322*'fnd base rates'!H$111)\n+($I322*'fnd base rates'!H$112)\n+($J322*'fnd base rates'!H$113)\n+($K322*'fnd base rates'!H$114)\n+($M322*'fnd base rates'!H$116)\n+($N322*'fnd base rates'!H$117)\n+($O322*'fnd base rates'!H$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,8)))","v":5952.620406},{"$f":"(($D322*'fnd base rates'!I$107)\n+($E322*'fnd base rates'!I$108)\n+($F322*'fnd base rates'!I$109)\n+($G322*'fnd base rates'!I$110)\n+($H322*'fnd base rates'!I$111)\n+($I322*'fnd base rates'!I$112)\n+($J322*'fnd base rates'!I$113)\n+($K322*'fnd base rates'!I$114)\n+($M322*'fnd base rates'!I$116)\n+($N322*'fnd base rates'!I$117)\n+($O322*'fnd base rates'!I$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,9)))\n*$R322","v":4344.3900000000003},{"$f":"(($D322*'fnd base rates'!J$107)\n+($E322*'fnd base rates'!J$108)\n+($F322*'fnd base rates'!J$109)\n+($G322*'fnd base rates'!J$110)\n+($H322*'fnd base rates'!J$111)\n+($I322*'fnd base rates'!J$112)\n+($J322*'fnd base rates'!J$113)\n+($K322*'fnd base rates'!J$114)\n+($M322*'fnd base rates'!J$116)\n+($N322*'fnd base rates'!J$117)\n+($O322*'fnd base rates'!J$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,10)))\n*$R322","v":8453.3499999999985},{"$f":"(($D322*'fnd base rates'!K$107)\n+($E322*'fnd base rates'!K$108)\n+($F322*'fnd base rates'!K$109)\n+($G322*'fnd base rates'!K$110)\n+($H322*'fnd base rates'!K$111)\n+($I322*'fnd base rates'!K$112)\n+($J322*'fnd base rates'!K$113)\n+($K322*'fnd base rates'!K$114)\n+($M322*'fnd base rates'!K$116)\n+($N322*'fnd base rates'!K$117)\n+($O322*'fnd base rates'!K$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,11)))\n*$R322","v":10436.838920000002},{"$f":"(($D322*'fnd base rates'!L$107)\n+($E322*'fnd base rates'!L$108)\n+($F322*'fnd base rates'!L$109)\n+($G322*'fnd base rates'!L$110)\n+($H322*'fnd base rates'!L$111)\n+($I322*'fnd base rates'!L$112)\n+($J322*'fnd base rates'!L$113)\n+($K322*'fnd base rates'!L$114)\n+($M322*'fnd base rates'!L$116)\n+($N322*'fnd base rates'!L$117)\n+($O322*'fnd base rates'!L$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,12)))","v":17507.940120000003},{"$f":"(($D322*'fnd base rates'!M$107)\n+($E322*'fnd base rates'!M$108)\n+($F322*'fnd base rates'!M$109)\n+($G322*'fnd base rates'!M$110)\n+($H322*'fnd base rates'!M$111)\n+($I322*'fnd base rates'!M$112)\n+($J322*'fnd base rates'!M$113)\n+($K322*'fnd base rates'!M$114)\n+($M322*'fnd base rates'!M$116)\n+($N322*'fnd base rates'!M$117)\n+($O322*'fnd base rates'!M$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,13)))","v":0},140833.67219000001,null,445348316,"445","348","316",1,9,140833.67219000001,15648,0,15648,null,null,null,null,null,15648,0,15648,null,null,{"$f":"BC322-BA322","v":0}]
[445,445348322,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D323","v":0},{"$f":"'fnd enro'!E323","v":0},{"$f":"'fnd enro'!F323","v":0},{"$f":"'fnd enro'!G323","v":0},{"$f":"'fnd enro'!H323","v":1},{"$f":"'fnd enro'!I323","v":1},{"$f":"'fnd enro'!J323","v":0},{"$f":"'fnd enro'!K323","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L323","v":0},{"$f":"'fnd enro'!M323","v":0},{"$f":"'fnd enro'!N323","v":1},{"$f":"'fnd enro'!O323","v":0},{"$f":"'fnd enro'!P323","v":2},{"$f":"'fnd enro'!R323","v":2},1,{"$f":"VALUE('fnd enro'!Q323)","v":6},null,{"$f":"(($D323*'fnd base rates'!C$107)\n+($E323*'fnd base rates'!C$108)\n+($F323*'fnd base rates'!C$109)\n+($G323*'fnd base rates'!C$110)\n+($H323*'fnd base rates'!C$111)\n+($I323*'fnd base rates'!C$112)\n+($J323*'fnd base rates'!C$113)\n+($K323*'fnd base rates'!C$114)\n+($M323*'fnd base rates'!C$116)\n+($N323*'fnd base rates'!C$117)\n+($O323*'fnd base rates'!C$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,3)))\n*$R323","v":1309.8726920000001},{"$f":"(($D323*'fnd base rates'!D$107)\n+($E323*'fnd base rates'!D$108)\n+($F323*'fnd base rates'!D$109)\n+($G323*'fnd base rates'!D$110)\n+($H323*'fnd base rates'!D$111)\n+($I323*'fnd base rates'!D$112)\n+($J323*'fnd base rates'!D$113)\n+($K323*'fnd base rates'!D$114)\n+($M323*'fnd base rates'!D$116)\n+($N323*'fnd base rates'!D$117)\n+($O323*'fnd base rates'!D$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,4)))\n*$R323","v":2333.73},{"$f":"(($D323*'fnd base rates'!E$107)\n+($E323*'fnd base rates'!E$108)\n+($F323*'fnd base rates'!E$109)\n+($G323*'fnd base rates'!E$110)\n+($H323*'fnd base rates'!E$111)\n+($I323*'fnd base rates'!E$112)\n+($J323*'fnd base rates'!E$113)\n+($K323*'fnd base rates'!E$114)\n+($M323*'fnd base rates'!E$116)\n+($N323*'fnd base rates'!E$117)\n+($O323*'fnd base rates'!E$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,5)))\n*$R323","v":15700.100752},{"$f":"(($D323*'fnd base rates'!F$107)\n+($E323*'fnd base rates'!F$108)\n+($F323*'fnd base rates'!F$109)\n+($G323*'fnd base rates'!F$110)\n+($H323*'fnd base rates'!F$111)\n+($I323*'fnd base rates'!F$112)\n+($J323*'fnd base rates'!F$113)\n+($K323*'fnd base rates'!F$114)\n+($M323*'fnd base rates'!F$116)\n+($N323*'fnd base rates'!F$117)\n+($O323*'fnd base rates'!F$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,6)))\n*$R323","v":2069.0928240000003},{"$f":"(($D323*'fnd base rates'!G$107)\n+($E323*'fnd base rates'!G$108)\n+($F323*'fnd base rates'!G$109)\n+($G323*'fnd base rates'!G$110)\n+($H323*'fnd base rates'!G$111)\n+($I323*'fnd base rates'!G$112)\n+($J323*'fnd base rates'!G$113)\n+($K323*'fnd base rates'!G$114)\n+($M323*'fnd base rates'!G$116)\n+($N323*'fnd base rates'!G$117)\n+($O323*'fnd base rates'!G$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,7)))\n*$R323","v":677.79656399999999},{"$f":"(($D323*'fnd base rates'!H$107)\n+($E323*'fnd base rates'!H$108)\n+($F323*'fnd base rates'!H$109)\n+($G323*'fnd base rates'!H$110)\n+($H323*'fnd base rates'!H$111)\n+($I323*'fnd base rates'!H$112)\n+($J323*'fnd base rates'!H$113)\n+($K323*'fnd base rates'!H$114)\n+($M323*'fnd base rates'!H$116)\n+($N323*'fnd base rates'!H$117)\n+($O323*'fnd base rates'!H$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,8)))","v":1529.7478679999999},{"$f":"(($D323*'fnd base rates'!I$107)\n+($E323*'fnd base rates'!I$108)\n+($F323*'fnd base rates'!I$109)\n+($G323*'fnd base rates'!I$110)\n+($H323*'fnd base rates'!I$111)\n+($I323*'fnd base rates'!I$112)\n+($J323*'fnd base rates'!I$113)\n+($K323*'fnd base rates'!I$114)\n+($M323*'fnd base rates'!I$116)\n+($N323*'fnd base rates'!I$117)\n+($O323*'fnd base rates'!I$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,9)))\n*$R323","v":1112.49},{"$f":"(($D323*'fnd base rates'!J$107)\n+($E323*'fnd base rates'!J$108)\n+($F323*'fnd base rates'!J$109)\n+($G323*'fnd base rates'!J$110)\n+($H323*'fnd base rates'!J$111)\n+($I323*'fnd base rates'!J$112)\n+($J323*'fnd base rates'!J$113)\n+($K323*'fnd base rates'!J$114)\n+($M323*'fnd base rates'!J$116)\n+($N323*'fnd base rates'!J$117)\n+($O323*'fnd base rates'!J$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,10)))\n*$R323","v":2116.0500000000002},{"$f":"(($D323*'fnd base rates'!K$107)\n+($E323*'fnd base rates'!K$108)\n+($F323*'fnd base rates'!K$109)\n+($G323*'fnd base rates'!K$110)\n+($H323*'fnd base rates'!K$111)\n+($I323*'fnd base rates'!K$112)\n+($J323*'fnd base rates'!K$113)\n+($K323*'fnd base rates'!K$114)\n+($M323*'fnd base rates'!K$116)\n+($N323*'fnd base rates'!K$117)\n+($O323*'fnd base rates'!K$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,11)))\n*$R323","v":2652.4997599999997},{"$f":"(($D323*'fnd base rates'!L$107)\n+($E323*'fnd base rates'!L$108)\n+($F323*'fnd base rates'!L$109)\n+($G323*'fnd base rates'!L$110)\n+($H323*'fnd base rates'!L$111)\n+($I323*'fnd base rates'!L$112)\n+($J323*'fnd base rates'!L$113)\n+($K323*'fnd base rates'!L$114)\n+($M323*'fnd base rates'!L$116)\n+($N323*'fnd base rates'!L$117)\n+($O323*'fnd base rates'!L$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,12)))","v":4149.0733600000003},{"$f":"(($D323*'fnd base rates'!M$107)\n+($E323*'fnd base rates'!M$108)\n+($F323*'fnd base rates'!M$109)\n+($G323*'fnd base rates'!M$110)\n+($H323*'fnd base rates'!M$111)\n+($I323*'fnd base rates'!M$112)\n+($J323*'fnd base rates'!M$113)\n+($K323*'fnd base rates'!M$114)\n+($M323*'fnd base rates'!M$116)\n+($N323*'fnd base rates'!M$117)\n+($O323*'fnd base rates'!M$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,13)))","v":0},33650.453819999995,null,445348322,"445","348","322",1,2,33650.453819999995,16825,0,16825,null,null,null,null,null,16825,0,16825,null,null,{"$f":"BC323-BA323","v":0}]
[445,445348348,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D324","v":0},{"$f":"'fnd enro'!E324","v":0},{"$f":"'fnd enro'!F324","v":115},{"$f":"'fnd enro'!G324","v":550},{"$f":"'fnd enro'!H324","v":308},{"$f":"'fnd enro'!I324","v":341},{"$f":"'fnd enro'!J324","v":0},{"$f":"'fnd enro'!K324","v":50.720399999999998},{"$f":"'fnd enro'!L324","v":0},{"$f":"'fnd enro'!M324","v":183},{"$f":"'fnd enro'!N324","v":22},{"$f":"'fnd enro'!O324","v":1},{"$f":"'fnd enro'!P324","v":860},{"$f":"'fnd enro'!R324","v":1314},1,{"$f":"VALUE('fnd enro'!Q324)","v":11},null,{"$f":"(($D324*'fnd base rates'!C$107)\n+($E324*'fnd base rates'!C$108)\n+($F324*'fnd base rates'!C$109)\n+($G324*'fnd base rates'!C$110)\n+($H324*'fnd base rates'!C$111)\n+($I324*'fnd base rates'!C$112)\n+($J324*'fnd base rates'!C$113)\n+($K324*'fnd base rates'!C$114)\n+($M324*'fnd base rates'!C$116)\n+($N324*'fnd base rates'!C$117)\n+($O324*'fnd base rates'!C$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,3)))\n*$R324","v":797784.25864399993},{"$f":"(($D324*'fnd base rates'!D$107)\n+($E324*'fnd base rates'!D$108)\n+($F324*'fnd base rates'!D$109)\n+($G324*'fnd base rates'!D$110)\n+($H324*'fnd base rates'!D$111)\n+($I324*'fnd base rates'!D$112)\n+($J324*'fnd base rates'!D$113)\n+($K324*'fnd base rates'!D$114)\n+($M324*'fnd base rates'!D$116)\n+($N324*'fnd base rates'!D$117)\n+($O324*'fnd base rates'!D$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,4)))\n*$R324","v":1382709.1800000002},{"$f":"(($D324*'fnd base rates'!E$107)\n+($E324*'fnd base rates'!E$108)\n+($F324*'fnd base rates'!E$109)\n+($G324*'fnd base rates'!E$110)\n+($H324*'fnd base rates'!E$111)\n+($I324*'fnd base rates'!E$112)\n+($J324*'fnd base rates'!E$113)\n+($K324*'fnd base rates'!E$114)\n+($M324*'fnd base rates'!E$116)\n+($N324*'fnd base rates'!E$117)\n+($O324*'fnd base rates'!E$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,5)))\n*$R324","v":8903833.7040640004},{"$f":"(($D324*'fnd base rates'!F$107)\n+($E324*'fnd base rates'!F$108)\n+($F324*'fnd base rates'!F$109)\n+($G324*'fnd base rates'!F$110)\n+($H324*'fnd base rates'!F$111)\n+($I324*'fnd base rates'!F$112)\n+($J324*'fnd base rates'!F$113)\n+($K324*'fnd base rates'!F$114)\n+($M324*'fnd base rates'!F$116)\n+($N324*'fnd base rates'!F$117)\n+($O324*'fnd base rates'!F$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,6)))\n*$R324","v":1475235.325368},{"$f":"(($D324*'fnd base rates'!G$107)\n+($E324*'fnd base rates'!G$108)\n+($F324*'fnd base rates'!G$109)\n+($G324*'fnd base rates'!G$110)\n+($H324*'fnd base rates'!G$111)\n+($I324*'fnd base rates'!G$112)\n+($J324*'fnd base rates'!G$113)\n+($K324*'fnd base rates'!G$114)\n+($M324*'fnd base rates'!G$116)\n+($N324*'fnd base rates'!G$117)\n+($O324*'fnd base rates'!G$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,7)))\n*$R324","v":383873.31254799996},{"$f":"(($D324*'fnd base rates'!H$107)\n+($E324*'fnd base rates'!H$108)\n+($F324*'fnd base rates'!H$109)\n+($G324*'fnd base rates'!H$110)\n+($H324*'fnd base rates'!H$111)\n+($I324*'fnd base rates'!H$112)\n+($J324*'fnd base rates'!H$113)\n+($K324*'fnd base rates'!H$114)\n+($M324*'fnd base rates'!H$116)\n+($N324*'fnd base rates'!H$117)\n+($O324*'fnd base rates'!H$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,8)))","v":842611.7092759998},{"$f":"(($D324*'fnd base rates'!I$107)\n+($E324*'fnd base rates'!I$108)\n+($F324*'fnd base rates'!I$109)\n+($G324*'fnd base rates'!I$110)\n+($H324*'fnd base rates'!I$111)\n+($I324*'fnd base rates'!I$112)\n+($J324*'fnd base rates'!I$113)\n+($K324*'fnd base rates'!I$114)\n+($M324*'fnd base rates'!I$116)\n+($N324*'fnd base rates'!I$117)\n+($O324*'fnd base rates'!I$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,9)))\n*$R324","v":611080.26000000013},{"$f":"(($D324*'fnd base rates'!J$107)\n+($E324*'fnd base rates'!J$108)\n+($F324*'fnd base rates'!J$109)\n+($G324*'fnd base rates'!J$110)\n+($H324*'fnd base rates'!J$111)\n+($I324*'fnd base rates'!J$112)\n+($J324*'fnd base rates'!J$113)\n+($K324*'fnd base rates'!J$114)\n+($M324*'fnd base rates'!J$116)\n+($N324*'fnd base rates'!J$117)\n+($O324*'fnd base rates'!J$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,10)))\n*$R324","v":1072821.8199999998},{"$f":"(($D324*'fnd base rates'!K$107)\n+($E324*'fnd base rates'!K$108)\n+($F324*'fnd base rates'!K$109)\n+($G324*'fnd base rates'!K$110)\n+($H324*'fnd base rates'!K$111)\n+($I324*'fnd base rates'!K$112)\n+($J324*'fnd base rates'!K$113)\n+($K324*'fnd base rates'!K$114)\n+($M324*'fnd base rates'!K$116)\n+($N324*'fnd base rates'!K$117)\n+($O324*'fnd base rates'!K$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,11)))\n*$R324","v":1550791.6023200001},{"$f":"(($D324*'fnd base rates'!L$107)\n+($E324*'fnd base rates'!L$108)\n+($F324*'fnd base rates'!L$109)\n+($G324*'fnd base rates'!L$110)\n+($H324*'fnd base rates'!L$111)\n+($I324*'fnd base rates'!L$112)\n+($J324*'fnd base rates'!L$113)\n+($K324*'fnd base rates'!L$114)\n+($M324*'fnd base rates'!L$116)\n+($N324*'fnd base rates'!L$117)\n+($O324*'fnd base rates'!L$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,12)))","v":2490051.2075200002},{"$f":"(($D324*'fnd base rates'!M$107)\n+($E324*'fnd base rates'!M$108)\n+($F324*'fnd base rates'!M$109)\n+($G324*'fnd base rates'!M$110)\n+($H324*'fnd base rates'!M$111)\n+($I324*'fnd base rates'!M$112)\n+($J324*'fnd base rates'!M$113)\n+($K324*'fnd base rates'!M$114)\n+($M324*'fnd base rates'!M$116)\n+($N324*'fnd base rates'!M$117)\n+($O324*'fnd base rates'!M$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,13)))","v":0},19510792.37974,null,445348348,"445","348","348",1,1314,19510792.37974,14848,0,14848,null,null,null,null,null,14848,0,14848,null,null,{"$f":"BC324-BA324","v":0}]
[445,445348620,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D325","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L325","v":0},{"$f":"'fnd enro'!M325","v":0},{"$f":"'fnd enro'!N325","v":0},{"$f":"'fnd enro'!O325","v":0},{"$f":"'fnd enro'!P325","v":0},{"$f":"'fnd enro'!R325","v":1},1,{"$f":"VALUE('fnd enro'!Q325)","v":4},null,{"$f":"(($D325*'fnd base rates'!C$107)\n+($E325*'fnd base rates'!C$108)\n+($F325*'fnd base rates'!C$109)\n+($G325*'fnd base rates'!C$110)\n+($H325*'fnd base rates'!C$111)\n+($I325*'fnd base rates'!C$112)\n+($J325*'fnd base rates'!C$113)\n+($K325*'fnd base rates'!C$114)\n+($M325*'fnd base rates'!C$116)\n+($N325*'fnd base rates'!C$117)\n+($O325*'fnd base rates'!C$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,3)))\n*$R325","v":536.46134600000005},{"$f":"(($D325*'fnd base rates'!D$107)\n+($E325*'fnd base rates'!D$108)\n+($F325*'fnd base rates'!D$109)\n+($G325*'fnd base rates'!D$110)\n+($H325*'fnd base rates'!D$111)\n+($I325*'fnd base rates'!D$112)\n+($J325*'fnd base rates'!D$113)\n+($K325*'fnd base rates'!D$114)\n+($M325*'fnd base rates'!D$116)\n+($N325*'fnd base rates'!D$117)\n+($O325*'fnd base rates'!D$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,4)))\n*$R325","v":765.08},{"$f":"(($D325*'fnd base rates'!E$107)\n+($E325*'fnd base rates'!E$108)\n+($F325*'fnd base rates'!E$109)\n+($G325*'fnd base rates'!E$110)\n+($H325*'fnd base rates'!E$111)\n+($I325*'fnd base rates'!E$112)\n+($J325*'fnd base rates'!E$113)\n+($K325*'fnd base rates'!E$114)\n+($M325*'fnd base rates'!E$116)\n+($N325*'fnd base rates'!E$117)\n+($O325*'fnd base rates'!E$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,5)))\n*$R325","v":3880.4303760000003},{"$f":"(($D325*'fnd base rates'!F$107)\n+($E325*'fnd base rates'!F$108)\n+($F325*'fnd base rates'!F$109)\n+($G325*'fnd base rates'!F$110)\n+($H325*'fnd base rates'!F$111)\n+($I325*'fnd base rates'!F$112)\n+($J325*'fnd base rates'!F$113)\n+($K325*'fnd base rates'!F$114)\n+($M325*'fnd base rates'!F$116)\n+($N325*'fnd base rates'!F$117)\n+($O325*'fnd base rates'!F$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,6)))\n*$R325","v":1247.446412},{"$f":"(($D325*'fnd base rates'!G$107)\n+($E325*'fnd base rates'!G$108)\n+($F325*'fnd base rates'!G$109)\n+($G325*'fnd base rates'!G$110)\n+($H325*'fnd base rates'!G$111)\n+($I325*'fnd base rates'!G$112)\n+($J325*'fnd base rates'!G$113)\n+($K325*'fnd base rates'!G$114)\n+($M325*'fnd base rates'!G$116)\n+($N325*'fnd base rates'!G$117)\n+($O325*'fnd base rates'!G$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,7)))\n*$R325","v":156.793282},{"$f":"(($D325*'fnd base rates'!H$107)\n+($E325*'fnd base rates'!H$108)\n+($F325*'fnd base rates'!H$109)\n+($G325*'fnd base rates'!H$110)\n+($H325*'fnd base rates'!H$111)\n+($I325*'fnd base rates'!H$112)\n+($J325*'fnd base rates'!H$113)\n+($K325*'fnd base rates'!H$114)\n+($M325*'fnd base rates'!H$116)\n+($N325*'fnd base rates'!H$117)\n+($O325*'fnd base rates'!H$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D325*'fnd base rates'!I$107)\n+($E325*'fnd base rates'!I$108)\n+($F325*'fnd base rates'!I$109)\n+($G325*'fnd base rates'!I$110)\n+($H325*'fnd base rates'!I$111)\n+($I325*'fnd base rates'!I$112)\n+($J325*'fnd base rates'!I$113)\n+($K325*'fnd base rates'!I$114)\n+($M325*'fnd base rates'!I$116)\n+($N325*'fnd base rates'!I$117)\n+($O325*'fnd base rates'!I$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,9)))\n*$R325","v":306.35000000000002},{"$f":"(($D325*'fnd base rates'!J$107)\n+($E325*'fnd base rates'!J$108)\n+($F325*'fnd base rates'!J$109)\n+($G325*'fnd base rates'!J$110)\n+($H325*'fnd base rates'!J$111)\n+($I325*'fnd base rates'!J$112)\n+($J325*'fnd base rates'!J$113)\n+($K325*'fnd base rates'!J$114)\n+($M325*'fnd base rates'!J$116)\n+($N325*'fnd base rates'!J$117)\n+($O325*'fnd base rates'!J$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,10)))\n*$R325","v":152.32},{"$f":"(($D325*'fnd base rates'!K$107)\n+($E325*'fnd base rates'!K$108)\n+($F325*'fnd base rates'!K$109)\n+($G325*'fnd base rates'!K$110)\n+($H325*'fnd base rates'!K$111)\n+($I325*'fnd base rates'!K$112)\n+($J325*'fnd base rates'!K$113)\n+($K325*'fnd base rates'!K$114)\n+($M325*'fnd base rates'!K$116)\n+($N325*'fnd base rates'!K$117)\n+($O325*'fnd base rates'!K$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,11)))\n*$R325","v":1100.2098799999999},{"$f":"(($D325*'fnd base rates'!L$107)\n+($E325*'fnd base rates'!L$108)\n+($F325*'fnd base rates'!L$109)\n+($G325*'fnd base rates'!L$110)\n+($H325*'fnd base rates'!L$111)\n+($I325*'fnd base rates'!L$112)\n+($J325*'fnd base rates'!L$113)\n+($K325*'fnd base rates'!L$114)\n+($M325*'fnd base rates'!L$116)\n+($N325*'fnd base rates'!L$117)\n+($O325*'fnd base rates'!L$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D325*'fnd base rates'!M$107)\n+($E325*'fnd base rates'!M$108)\n+($F325*'fnd base rates'!M$109)\n+($G325*'fnd base rates'!M$110)\n+($H325*'fnd base rates'!M$111)\n+($I325*'fnd base rates'!M$112)\n+($J325*'fnd base rates'!M$113)\n+($K325*'fnd base rates'!M$114)\n+($M325*'fnd base rates'!M$116)\n+($N325*'fnd base rates'!M$117)\n+($O325*'fnd base rates'!M$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,13)))","v":0},10114.68691,null,445348620,"445","348","620",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC325-BA325","v":0}]
[445,445348658,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D326","v":0},{"$f":"'fnd enro'!E326","v":0},{"$f":"'fnd enro'!F326","v":0},{"$f":"'fnd enro'!G326","v":2},{"$f":"'fnd enro'!H326","v":0},{"$f":"'fnd enro'!I326","v":4},{"$f":"'fnd enro'!J326","v":0},{"$f":"'fnd enro'!K326","v":0.2316},{"$f":"'fnd enro'!L326","v":0},{"$f":"'fnd enro'!M326","v":1},{"$f":"'fnd enro'!N326","v":0},{"$f":"'fnd enro'!O326","v":0},{"$f":"'fnd enro'!P326","v":5},{"$f":"'fnd enro'!R326","v":6},1,{"$f":"VALUE('fnd enro'!Q326)","v":7},null,{"$f":"(($D326*'fnd base rates'!C$107)\n+($E326*'fnd base rates'!C$108)\n+($F326*'fnd base rates'!C$109)\n+($G326*'fnd base rates'!C$110)\n+($H326*'fnd base rates'!C$111)\n+($I326*'fnd base rates'!C$112)\n+($J326*'fnd base rates'!C$113)\n+($K326*'fnd base rates'!C$114)\n+($M326*'fnd base rates'!C$116)\n+($N326*'fnd base rates'!C$117)\n+($O326*'fnd base rates'!C$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,3)))\n*$R326","v":3663.1280759999995},{"$f":"(($D326*'fnd base rates'!D$107)\n+($E326*'fnd base rates'!D$108)\n+($F326*'fnd base rates'!D$109)\n+($G326*'fnd base rates'!D$110)\n+($H326*'fnd base rates'!D$111)\n+($I326*'fnd base rates'!D$112)\n+($J326*'fnd base rates'!D$113)\n+($K326*'fnd base rates'!D$114)\n+($M326*'fnd base rates'!D$116)\n+($N326*'fnd base rates'!D$117)\n+($O326*'fnd base rates'!D$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,4)))\n*$R326","v":6393.6000000000013},{"$f":"(($D326*'fnd base rates'!E$107)\n+($E326*'fnd base rates'!E$108)\n+($F326*'fnd base rates'!E$109)\n+($G326*'fnd base rates'!E$110)\n+($H326*'fnd base rates'!E$111)\n+($I326*'fnd base rates'!E$112)\n+($J326*'fnd base rates'!E$113)\n+($K326*'fnd base rates'!E$114)\n+($M326*'fnd base rates'!E$116)\n+($N326*'fnd base rates'!E$117)\n+($O326*'fnd base rates'!E$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,5)))\n*$R326","v":44522.902255999994},{"$f":"(($D326*'fnd base rates'!F$107)\n+($E326*'fnd base rates'!F$108)\n+($F326*'fnd base rates'!F$109)\n+($G326*'fnd base rates'!F$110)\n+($H326*'fnd base rates'!F$111)\n+($I326*'fnd base rates'!F$112)\n+($J326*'fnd base rates'!F$113)\n+($K326*'fnd base rates'!F$114)\n+($M326*'fnd base rates'!F$116)\n+($N326*'fnd base rates'!F$117)\n+($O326*'fnd base rates'!F$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,6)))\n*$R326","v":6219.4584720000003},{"$f":"(($D326*'fnd base rates'!G$107)\n+($E326*'fnd base rates'!G$108)\n+($F326*'fnd base rates'!G$109)\n+($G326*'fnd base rates'!G$110)\n+($H326*'fnd base rates'!G$111)\n+($I326*'fnd base rates'!G$112)\n+($J326*'fnd base rates'!G$113)\n+($K326*'fnd base rates'!G$114)\n+($M326*'fnd base rates'!G$116)\n+($N326*'fnd base rates'!G$117)\n+($O326*'fnd base rates'!G$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,7)))\n*$R326","v":1789.7896919999998},{"$f":"(($D326*'fnd base rates'!H$107)\n+($E326*'fnd base rates'!H$108)\n+($F326*'fnd base rates'!H$109)\n+($G326*'fnd base rates'!H$110)\n+($H326*'fnd base rates'!H$111)\n+($I326*'fnd base rates'!H$112)\n+($J326*'fnd base rates'!H$113)\n+($K326*'fnd base rates'!H$114)\n+($M326*'fnd base rates'!H$116)\n+($N326*'fnd base rates'!H$117)\n+($O326*'fnd base rates'!H$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,8)))","v":4603.6736040000005},{"$f":"(($D326*'fnd base rates'!I$107)\n+($E326*'fnd base rates'!I$108)\n+($F326*'fnd base rates'!I$109)\n+($G326*'fnd base rates'!I$110)\n+($H326*'fnd base rates'!I$111)\n+($I326*'fnd base rates'!I$112)\n+($J326*'fnd base rates'!I$113)\n+($K326*'fnd base rates'!I$114)\n+($M326*'fnd base rates'!I$116)\n+($N326*'fnd base rates'!I$117)\n+($O326*'fnd base rates'!I$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,9)))\n*$R326","v":3035.12},{"$f":"(($D326*'fnd base rates'!J$107)\n+($E326*'fnd base rates'!J$108)\n+($F326*'fnd base rates'!J$109)\n+($G326*'fnd base rates'!J$110)\n+($H326*'fnd base rates'!J$111)\n+($I326*'fnd base rates'!J$112)\n+($J326*'fnd base rates'!J$113)\n+($K326*'fnd base rates'!J$114)\n+($M326*'fnd base rates'!J$116)\n+($N326*'fnd base rates'!J$117)\n+($O326*'fnd base rates'!J$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,10)))\n*$R326","v":5965.09},{"$f":"(($D326*'fnd base rates'!K$107)\n+($E326*'fnd base rates'!K$108)\n+($F326*'fnd base rates'!K$109)\n+($G326*'fnd base rates'!K$110)\n+($H326*'fnd base rates'!K$111)\n+($I326*'fnd base rates'!K$112)\n+($J326*'fnd base rates'!K$113)\n+($K326*'fnd base rates'!K$114)\n+($M326*'fnd base rates'!K$116)\n+($N326*'fnd base rates'!K$117)\n+($O326*'fnd base rates'!K$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,11)))\n*$R326","v":7104.1092799999997},{"$f":"(($D326*'fnd base rates'!L$107)\n+($E326*'fnd base rates'!L$108)\n+($F326*'fnd base rates'!L$109)\n+($G326*'fnd base rates'!L$110)\n+($H326*'fnd base rates'!L$111)\n+($I326*'fnd base rates'!L$112)\n+($J326*'fnd base rates'!L$113)\n+($K326*'fnd base rates'!L$114)\n+($M326*'fnd base rates'!L$116)\n+($N326*'fnd base rates'!L$117)\n+($O326*'fnd base rates'!L$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,12)))","v":11214.740080000001},{"$f":"(($D326*'fnd base rates'!M$107)\n+($E326*'fnd base rates'!M$108)\n+($F326*'fnd base rates'!M$109)\n+($G326*'fnd base rates'!M$110)\n+($H326*'fnd base rates'!M$111)\n+($I326*'fnd base rates'!M$112)\n+($J326*'fnd base rates'!M$113)\n+($K326*'fnd base rates'!M$114)\n+($M326*'fnd base rates'!M$116)\n+($N326*'fnd base rates'!M$117)\n+($O326*'fnd base rates'!M$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,13)))","v":0},94511.611459999986,null,445348658,"445","348","658",1,6,94511.611459999986,15752,0,15752,null,null,null,null,null,15752,0,15752,null,null,{"$f":"BC326-BA326","v":0}]
[445,445348753,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D327","v":0},{"$f":"'fnd enro'!E327","v":0},{"$f":"'fnd enro'!F327","v":1},{"$f":"'fnd enro'!G327","v":0},{"$f":"'fnd enro'!H327","v":1},{"$f":"'fnd enro'!I327","v":1},{"$f":"'fnd enro'!J327","v":0},{"$f":"'fnd enro'!K327","v":0.1158},{"$f":"'fnd enro'!L327","v":0},{"$f":"'fnd enro'!M327","v":0},{"$f":"'fnd enro'!N327","v":0},{"$f":"'fnd enro'!O327","v":0},{"$f":"'fnd enro'!P327","v":0},{"$f":"'fnd enro'!R327","v":3},1,{"$f":"VALUE('fnd enro'!Q327)","v":7},null,{"$f":"(($D327*'fnd base rates'!C$107)\n+($E327*'fnd base rates'!C$108)\n+($F327*'fnd base rates'!C$109)\n+($G327*'fnd base rates'!C$110)\n+($H327*'fnd base rates'!C$111)\n+($I327*'fnd base rates'!C$112)\n+($J327*'fnd base rates'!C$113)\n+($K327*'fnd base rates'!C$114)\n+($M327*'fnd base rates'!C$116)\n+($N327*'fnd base rates'!C$117)\n+($O327*'fnd base rates'!C$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,3)))\n*$R327","v":1609.3840379999999},{"$f":"(($D327*'fnd base rates'!D$107)\n+($E327*'fnd base rates'!D$108)\n+($F327*'fnd base rates'!D$109)\n+($G327*'fnd base rates'!D$110)\n+($H327*'fnd base rates'!D$111)\n+($I327*'fnd base rates'!D$112)\n+($J327*'fnd base rates'!D$113)\n+($K327*'fnd base rates'!D$114)\n+($M327*'fnd base rates'!D$116)\n+($N327*'fnd base rates'!D$117)\n+($O327*'fnd base rates'!D$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,4)))\n*$R327","v":2295.2400000000002},{"$f":"(($D327*'fnd base rates'!E$107)\n+($E327*'fnd base rates'!E$108)\n+($F327*'fnd base rates'!E$109)\n+($G327*'fnd base rates'!E$110)\n+($H327*'fnd base rates'!E$111)\n+($I327*'fnd base rates'!E$112)\n+($J327*'fnd base rates'!E$113)\n+($K327*'fnd base rates'!E$114)\n+($M327*'fnd base rates'!E$116)\n+($N327*'fnd base rates'!E$117)\n+($O327*'fnd base rates'!E$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,5)))\n*$R327","v":12252.161128},{"$f":"(($D327*'fnd base rates'!F$107)\n+($E327*'fnd base rates'!F$108)\n+($F327*'fnd base rates'!F$109)\n+($G327*'fnd base rates'!F$110)\n+($H327*'fnd base rates'!F$111)\n+($I327*'fnd base rates'!F$112)\n+($J327*'fnd base rates'!F$113)\n+($K327*'fnd base rates'!F$114)\n+($M327*'fnd base rates'!F$116)\n+($N327*'fnd base rates'!F$117)\n+($O327*'fnd base rates'!F$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,6)))\n*$R327","v":3129.7092360000001},{"$f":"(($D327*'fnd base rates'!G$107)\n+($E327*'fnd base rates'!G$108)\n+($F327*'fnd base rates'!G$109)\n+($G327*'fnd base rates'!G$110)\n+($H327*'fnd base rates'!G$111)\n+($I327*'fnd base rates'!G$112)\n+($J327*'fnd base rates'!G$113)\n+($K327*'fnd base rates'!G$114)\n+($M327*'fnd base rates'!G$116)\n+($N327*'fnd base rates'!G$117)\n+($O327*'fnd base rates'!G$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,7)))\n*$R327","v":489.109846},{"$f":"(($D327*'fnd base rates'!H$107)\n+($E327*'fnd base rates'!H$108)\n+($F327*'fnd base rates'!H$109)\n+($G327*'fnd base rates'!H$110)\n+($H327*'fnd base rates'!H$111)\n+($I327*'fnd base rates'!H$112)\n+($J327*'fnd base rates'!H$113)\n+($K327*'fnd base rates'!H$114)\n+($M327*'fnd base rates'!H$116)\n+($N327*'fnd base rates'!H$117)\n+($O327*'fnd base rates'!H$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,8)))","v":1874.9568020000002},{"$f":"(($D327*'fnd base rates'!I$107)\n+($E327*'fnd base rates'!I$108)\n+($F327*'fnd base rates'!I$109)\n+($G327*'fnd base rates'!I$110)\n+($H327*'fnd base rates'!I$111)\n+($I327*'fnd base rates'!I$112)\n+($J327*'fnd base rates'!I$113)\n+($K327*'fnd base rates'!I$114)\n+($M327*'fnd base rates'!I$116)\n+($N327*'fnd base rates'!I$117)\n+($O327*'fnd base rates'!I$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,9)))\n*$R327","v":1094.98},{"$f":"(($D327*'fnd base rates'!J$107)\n+($E327*'fnd base rates'!J$108)\n+($F327*'fnd base rates'!J$109)\n+($G327*'fnd base rates'!J$110)\n+($H327*'fnd base rates'!J$111)\n+($I327*'fnd base rates'!J$112)\n+($J327*'fnd base rates'!J$113)\n+($K327*'fnd base rates'!J$114)\n+($M327*'fnd base rates'!J$116)\n+($N327*'fnd base rates'!J$117)\n+($O327*'fnd base rates'!J$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,10)))\n*$R327","v":924.12},{"$f":"(($D327*'fnd base rates'!K$107)\n+($E327*'fnd base rates'!K$108)\n+($F327*'fnd base rates'!K$109)\n+($G327*'fnd base rates'!K$110)\n+($H327*'fnd base rates'!K$111)\n+($I327*'fnd base rates'!K$112)\n+($J327*'fnd base rates'!K$113)\n+($K327*'fnd base rates'!K$114)\n+($M327*'fnd base rates'!K$116)\n+($N327*'fnd base rates'!K$117)\n+($O327*'fnd base rates'!K$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,11)))\n*$R327","v":3432.4296399999998},{"$f":"(($D327*'fnd base rates'!L$107)\n+($E327*'fnd base rates'!L$108)\n+($F327*'fnd base rates'!L$109)\n+($G327*'fnd base rates'!L$110)\n+($H327*'fnd base rates'!L$111)\n+($I327*'fnd base rates'!L$112)\n+($J327*'fnd base rates'!L$113)\n+($K327*'fnd base rates'!L$114)\n+($M327*'fnd base rates'!L$116)\n+($N327*'fnd base rates'!L$117)\n+($O327*'fnd base rates'!L$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,12)))","v":4327.7300400000004},{"$f":"(($D327*'fnd base rates'!M$107)\n+($E327*'fnd base rates'!M$108)\n+($F327*'fnd base rates'!M$109)\n+($G327*'fnd base rates'!M$110)\n+($H327*'fnd base rates'!M$111)\n+($I327*'fnd base rates'!M$112)\n+($J327*'fnd base rates'!M$113)\n+($K327*'fnd base rates'!M$114)\n+($M327*'fnd base rates'!M$116)\n+($N327*'fnd base rates'!M$117)\n+($O327*'fnd base rates'!M$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,13)))","v":0},31429.820729999999,null,445348753,"445","348","753",1,3,31429.820729999999,10477,0,10477,null,null,null,null,null,10477,0,10477,null,null,{"$f":"BC327-BA327","v":0}]
[445,445348767,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D328","v":0},{"$f":"'fnd enro'!E328","v":0},{"$f":"'fnd enro'!F328","v":0},{"$f":"'fnd enro'!G328","v":0},{"$f":"'fnd enro'!H328","v":0},{"$f":"'fnd enro'!I328","v":2},{"$f":"'fnd enro'!J328","v":0},{"$f":"'fnd enro'!K328","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L328","v":0},{"$f":"'fnd enro'!M328","v":0},{"$f":"'fnd enro'!N328","v":0},{"$f":"'fnd enro'!O328","v":0},{"$f":"'fnd enro'!P328","v":0},{"$f":"'fnd enro'!R328","v":2},1,{"$f":"VALUE('fnd enro'!Q328)","v":9},null,{"$f":"(($D328*'fnd base rates'!C$107)\n+($E328*'fnd base rates'!C$108)\n+($F328*'fnd base rates'!C$109)\n+($G328*'fnd base rates'!C$110)\n+($H328*'fnd base rates'!C$111)\n+($I328*'fnd base rates'!C$112)\n+($J328*'fnd base rates'!C$113)\n+($K328*'fnd base rates'!C$114)\n+($M328*'fnd base rates'!C$116)\n+($N328*'fnd base rates'!C$117)\n+($O328*'fnd base rates'!C$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,3)))\n*$R328","v":1072.9226920000001},{"$f":"(($D328*'fnd base rates'!D$107)\n+($E328*'fnd base rates'!D$108)\n+($F328*'fnd base rates'!D$109)\n+($G328*'fnd base rates'!D$110)\n+($H328*'fnd base rates'!D$111)\n+($I328*'fnd base rates'!D$112)\n+($J328*'fnd base rates'!D$113)\n+($K328*'fnd base rates'!D$114)\n+($M328*'fnd base rates'!D$116)\n+($N328*'fnd base rates'!D$117)\n+($O328*'fnd base rates'!D$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,4)))\n*$R328","v":1530.16},{"$f":"(($D328*'fnd base rates'!E$107)\n+($E328*'fnd base rates'!E$108)\n+($F328*'fnd base rates'!E$109)\n+($G328*'fnd base rates'!E$110)\n+($H328*'fnd base rates'!E$111)\n+($I328*'fnd base rates'!E$112)\n+($J328*'fnd base rates'!E$113)\n+($K328*'fnd base rates'!E$114)\n+($M328*'fnd base rates'!E$116)\n+($N328*'fnd base rates'!E$117)\n+($O328*'fnd base rates'!E$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,5)))\n*$R328","v":9824.4007519999996},{"$f":"(($D328*'fnd base rates'!F$107)\n+($E328*'fnd base rates'!F$108)\n+($F328*'fnd base rates'!F$109)\n+($G328*'fnd base rates'!F$110)\n+($H328*'fnd base rates'!F$111)\n+($I328*'fnd base rates'!F$112)\n+($J328*'fnd base rates'!F$113)\n+($K328*'fnd base rates'!F$114)\n+($M328*'fnd base rates'!F$116)\n+($N328*'fnd base rates'!F$117)\n+($O328*'fnd base rates'!F$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,6)))\n*$R328","v":1773.7728240000001},{"$f":"(($D328*'fnd base rates'!G$107)\n+($E328*'fnd base rates'!G$108)\n+($F328*'fnd base rates'!G$109)\n+($G328*'fnd base rates'!G$110)\n+($H328*'fnd base rates'!G$111)\n+($I328*'fnd base rates'!G$112)\n+($J328*'fnd base rates'!G$113)\n+($K328*'fnd base rates'!G$114)\n+($M328*'fnd base rates'!G$116)\n+($N328*'fnd base rates'!G$117)\n+($O328*'fnd base rates'!G$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,7)))\n*$R328","v":327.76656399999996},{"$f":"(($D328*'fnd base rates'!H$107)\n+($E328*'fnd base rates'!H$108)\n+($F328*'fnd base rates'!H$109)\n+($G328*'fnd base rates'!H$110)\n+($H328*'fnd base rates'!H$111)\n+($I328*'fnd base rates'!H$112)\n+($J328*'fnd base rates'!H$113)\n+($K328*'fnd base rates'!H$114)\n+($M328*'fnd base rates'!H$116)\n+($N328*'fnd base rates'!H$117)\n+($O328*'fnd base rates'!H$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D328*'fnd base rates'!I$107)\n+($E328*'fnd base rates'!I$108)\n+($F328*'fnd base rates'!I$109)\n+($G328*'fnd base rates'!I$110)\n+($H328*'fnd base rates'!I$111)\n+($I328*'fnd base rates'!I$112)\n+($J328*'fnd base rates'!I$113)\n+($K328*'fnd base rates'!I$114)\n+($M328*'fnd base rates'!I$116)\n+($N328*'fnd base rates'!I$117)\n+($O328*'fnd base rates'!I$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,9)))\n*$R328","v":851.88},{"$f":"(($D328*'fnd base rates'!J$107)\n+($E328*'fnd base rates'!J$108)\n+($F328*'fnd base rates'!J$109)\n+($G328*'fnd base rates'!J$110)\n+($H328*'fnd base rates'!J$111)\n+($I328*'fnd base rates'!J$112)\n+($J328*'fnd base rates'!J$113)\n+($K328*'fnd base rates'!J$114)\n+($M328*'fnd base rates'!J$116)\n+($N328*'fnd base rates'!J$117)\n+($O328*'fnd base rates'!J$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,10)))\n*$R328","v":1147.5},{"$f":"(($D328*'fnd base rates'!K$107)\n+($E328*'fnd base rates'!K$108)\n+($F328*'fnd base rates'!K$109)\n+($G328*'fnd base rates'!K$110)\n+($H328*'fnd base rates'!K$111)\n+($I328*'fnd base rates'!K$112)\n+($J328*'fnd base rates'!K$113)\n+($K328*'fnd base rates'!K$114)\n+($M328*'fnd base rates'!K$116)\n+($N328*'fnd base rates'!K$117)\n+($O328*'fnd base rates'!K$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,11)))\n*$R328","v":2300.11976},{"$f":"(($D328*'fnd base rates'!L$107)\n+($E328*'fnd base rates'!L$108)\n+($F328*'fnd base rates'!L$109)\n+($G328*'fnd base rates'!L$110)\n+($H328*'fnd base rates'!L$111)\n+($I328*'fnd base rates'!L$112)\n+($J328*'fnd base rates'!L$113)\n+($K328*'fnd base rates'!L$114)\n+($M328*'fnd base rates'!L$116)\n+($N328*'fnd base rates'!L$117)\n+($O328*'fnd base rates'!L$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D328*'fnd base rates'!M$107)\n+($E328*'fnd base rates'!M$108)\n+($F328*'fnd base rates'!M$109)\n+($G328*'fnd base rates'!M$110)\n+($H328*'fnd base rates'!M$111)\n+($I328*'fnd base rates'!M$112)\n+($J328*'fnd base rates'!M$113)\n+($K328*'fnd base rates'!M$114)\n+($M328*'fnd base rates'!M$116)\n+($N328*'fnd base rates'!M$117)\n+($O328*'fnd base rates'!M$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,13)))","v":0},23222.933819999998,null,445348767,"445","348","767",1,2,23222.933819999998,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC328-BA328","v":0}]
[445,445348775,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D329","v":0},{"$f":"'fnd enro'!E329","v":0},{"$f":"'fnd enro'!F329","v":0},{"$f":"'fnd enro'!G329","v":5},{"$f":"'fnd enro'!H329","v":9},{"$f":"'fnd enro'!I329","v":4},{"$f":"'fnd enro'!J329","v":0},{"$f":"'fnd enro'!K329","v":0.69479999999999997},{"$f":"'fnd enro'!L329","v":0},{"$f":"'fnd enro'!M329","v":1},{"$f":"'fnd enro'!N329","v":0},{"$f":"'fnd enro'!O329","v":0},{"$f":"'fnd enro'!P329","v":3},{"$f":"'fnd enro'!R329","v":18},1,{"$f":"VALUE('fnd enro'!Q329)","v":4},null,{"$f":"(($D329*'fnd base rates'!C$107)\n+($E329*'fnd base rates'!C$108)\n+($F329*'fnd base rates'!C$109)\n+($G329*'fnd base rates'!C$110)\n+($H329*'fnd base rates'!C$111)\n+($I329*'fnd base rates'!C$112)\n+($J329*'fnd base rates'!C$113)\n+($K329*'fnd base rates'!C$114)\n+($M329*'fnd base rates'!C$116)\n+($N329*'fnd base rates'!C$117)\n+($O329*'fnd base rates'!C$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,3)))\n*$R329","v":9932.6342280000008},{"$f":"(($D329*'fnd base rates'!D$107)\n+($E329*'fnd base rates'!D$108)\n+($F329*'fnd base rates'!D$109)\n+($G329*'fnd base rates'!D$110)\n+($H329*'fnd base rates'!D$111)\n+($I329*'fnd base rates'!D$112)\n+($J329*'fnd base rates'!D$113)\n+($K329*'fnd base rates'!D$114)\n+($M329*'fnd base rates'!D$116)\n+($N329*'fnd base rates'!D$117)\n+($O329*'fnd base rates'!D$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,4)))\n*$R329","v":14778.380000000001},{"$f":"(($D329*'fnd base rates'!E$107)\n+($E329*'fnd base rates'!E$108)\n+($F329*'fnd base rates'!E$109)\n+($G329*'fnd base rates'!E$110)\n+($H329*'fnd base rates'!E$111)\n+($I329*'fnd base rates'!E$112)\n+($J329*'fnd base rates'!E$113)\n+($K329*'fnd base rates'!E$114)\n+($M329*'fnd base rates'!E$116)\n+($N329*'fnd base rates'!E$117)\n+($O329*'fnd base rates'!E$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,5)))\n*$R329","v":79527.106767999998},{"$f":"(($D329*'fnd base rates'!F$107)\n+($E329*'fnd base rates'!F$108)\n+($F329*'fnd base rates'!F$109)\n+($G329*'fnd base rates'!F$110)\n+($H329*'fnd base rates'!F$111)\n+($I329*'fnd base rates'!F$112)\n+($J329*'fnd base rates'!F$113)\n+($K329*'fnd base rates'!F$114)\n+($M329*'fnd base rates'!F$116)\n+($N329*'fnd base rates'!F$117)\n+($O329*'fnd base rates'!F$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,6)))\n*$R329","v":18920.185416},{"$f":"(($D329*'fnd base rates'!G$107)\n+($E329*'fnd base rates'!G$108)\n+($F329*'fnd base rates'!G$109)\n+($G329*'fnd base rates'!G$110)\n+($H329*'fnd base rates'!G$111)\n+($I329*'fnd base rates'!G$112)\n+($J329*'fnd base rates'!G$113)\n+($K329*'fnd base rates'!G$114)\n+($M329*'fnd base rates'!G$116)\n+($N329*'fnd base rates'!G$117)\n+($O329*'fnd base rates'!G$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,7)))\n*$R329","v":3399.2090760000001},{"$f":"(($D329*'fnd base rates'!H$107)\n+($E329*'fnd base rates'!H$108)\n+($F329*'fnd base rates'!H$109)\n+($G329*'fnd base rates'!H$110)\n+($H329*'fnd base rates'!H$111)\n+($I329*'fnd base rates'!H$112)\n+($J329*'fnd base rates'!H$113)\n+($K329*'fnd base rates'!H$114)\n+($M329*'fnd base rates'!H$116)\n+($N329*'fnd base rates'!H$117)\n+($O329*'fnd base rates'!H$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,8)))","v":10827.130811999999},{"$f":"(($D329*'fnd base rates'!I$107)\n+($E329*'fnd base rates'!I$108)\n+($F329*'fnd base rates'!I$109)\n+($G329*'fnd base rates'!I$110)\n+($H329*'fnd base rates'!I$111)\n+($I329*'fnd base rates'!I$112)\n+($J329*'fnd base rates'!I$113)\n+($K329*'fnd base rates'!I$114)\n+($M329*'fnd base rates'!I$116)\n+($N329*'fnd base rates'!I$117)\n+($O329*'fnd base rates'!I$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,9)))\n*$R329","v":6903.66},{"$f":"(($D329*'fnd base rates'!J$107)\n+($E329*'fnd base rates'!J$108)\n+($F329*'fnd base rates'!J$109)\n+($G329*'fnd base rates'!J$110)\n+($H329*'fnd base rates'!J$111)\n+($I329*'fnd base rates'!J$112)\n+($J329*'fnd base rates'!J$113)\n+($K329*'fnd base rates'!J$114)\n+($M329*'fnd base rates'!J$116)\n+($N329*'fnd base rates'!J$117)\n+($O329*'fnd base rates'!J$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,10)))\n*$R329","v":7025.91},{"$f":"(($D329*'fnd base rates'!K$107)\n+($E329*'fnd base rates'!K$108)\n+($F329*'fnd base rates'!K$109)\n+($G329*'fnd base rates'!K$110)\n+($H329*'fnd base rates'!K$111)\n+($I329*'fnd base rates'!K$112)\n+($J329*'fnd base rates'!K$113)\n+($K329*'fnd base rates'!K$114)\n+($M329*'fnd base rates'!K$116)\n+($N329*'fnd base rates'!K$117)\n+($O329*'fnd base rates'!K$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,11)))\n*$R329","v":21044.17784},{"$f":"(($D329*'fnd base rates'!L$107)\n+($E329*'fnd base rates'!L$108)\n+($F329*'fnd base rates'!L$109)\n+($G329*'fnd base rates'!L$110)\n+($H329*'fnd base rates'!L$111)\n+($I329*'fnd base rates'!L$112)\n+($J329*'fnd base rates'!L$113)\n+($K329*'fnd base rates'!L$114)\n+($M329*'fnd base rates'!L$116)\n+($N329*'fnd base rates'!L$117)\n+($O329*'fnd base rates'!L$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,12)))","v":27908.270239999998},{"$f":"(($D329*'fnd base rates'!M$107)\n+($E329*'fnd base rates'!M$108)\n+($F329*'fnd base rates'!M$109)\n+($G329*'fnd base rates'!M$110)\n+($H329*'fnd base rates'!M$111)\n+($I329*'fnd base rates'!M$112)\n+($J329*'fnd base rates'!M$113)\n+($K329*'fnd base rates'!M$114)\n+($M329*'fnd base rates'!M$116)\n+($N329*'fnd base rates'!M$117)\n+($O329*'fnd base rates'!M$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,13)))","v":0},200266.66437999997,null,445348775,"445","348","775",1,18,200266.66437999997,11126,0,11126,null,null,null,null,null,11126,0,11126,null,null,{"$f":"BC329-BA329","v":0}]
[446,446099001,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D330","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L330","v":0},{"$f":"'fnd enro'!M330","v":0},{"$f":"'fnd enro'!N330","v":0},{"$f":"'fnd enro'!O330","v":0},{"$f":"'fnd enro'!P330","v":1},{"$f":"'fnd enro'!R330","v":1},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q330)","v":7},null,{"$f":"(($D330*'fnd base rates'!C$107)\n+($E330*'fnd base rates'!C$108)\n+($F330*'fnd base rates'!C$109)\n+($G330*'fnd base rates'!C$110)\n+($H330*'fnd base rates'!C$111)\n+($I330*'fnd base rates'!C$112)\n+($J330*'fnd base rates'!C$113)\n+($K330*'fnd base rates'!C$114)\n+($M330*'fnd base rates'!C$116)\n+($N330*'fnd base rates'!C$117)\n+($O330*'fnd base rates'!C$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,3)))\n*$R330","v":644.43293348999998},{"$f":"(($D330*'fnd base rates'!D$107)\n+($E330*'fnd base rates'!D$108)\n+($F330*'fnd base rates'!D$109)\n+($G330*'fnd base rates'!D$110)\n+($H330*'fnd base rates'!D$111)\n+($I330*'fnd base rates'!D$112)\n+($J330*'fnd base rates'!D$113)\n+($K330*'fnd base rates'!D$114)\n+($M330*'fnd base rates'!D$116)\n+($N330*'fnd base rates'!D$117)\n+($O330*'fnd base rates'!D$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,4)))\n*$R330","v":1161.1695000000002},{"$f":"(($D330*'fnd base rates'!E$107)\n+($E330*'fnd base rates'!E$108)\n+($F330*'fnd base rates'!E$109)\n+($G330*'fnd base rates'!E$110)\n+($H330*'fnd base rates'!E$111)\n+($I330*'fnd base rates'!E$112)\n+($J330*'fnd base rates'!E$113)\n+($K330*'fnd base rates'!E$114)\n+($M330*'fnd base rates'!E$116)\n+($N330*'fnd base rates'!E$117)\n+($O330*'fnd base rates'!E$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,5)))\n*$R330","v":7065.5405504399987},{"$f":"(($D330*'fnd base rates'!F$107)\n+($E330*'fnd base rates'!F$108)\n+($F330*'fnd base rates'!F$109)\n+($G330*'fnd base rates'!F$110)\n+($H330*'fnd base rates'!F$111)\n+($I330*'fnd base rates'!F$112)\n+($J330*'fnd base rates'!F$113)\n+($K330*'fnd base rates'!F$114)\n+($M330*'fnd base rates'!F$116)\n+($N330*'fnd base rates'!F$117)\n+($O330*'fnd base rates'!F$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,6)))\n*$R330","v":1060.07587878},{"$f":"(($D330*'fnd base rates'!G$107)\n+($E330*'fnd base rates'!G$108)\n+($F330*'fnd base rates'!G$109)\n+($G330*'fnd base rates'!G$110)\n+($H330*'fnd base rates'!G$111)\n+($I330*'fnd base rates'!G$112)\n+($J330*'fnd base rates'!G$113)\n+($K330*'fnd base rates'!G$114)\n+($M330*'fnd base rates'!G$116)\n+($N330*'fnd base rates'!G$117)\n+($O330*'fnd base rates'!G$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,7)))\n*$R330","v":343.43404533},{"$f":"(($D330*'fnd base rates'!H$107)\n+($E330*'fnd base rates'!H$108)\n+($F330*'fnd base rates'!H$109)\n+($G330*'fnd base rates'!H$110)\n+($H330*'fnd base rates'!H$111)\n+($I330*'fnd base rates'!H$112)\n+($J330*'fnd base rates'!H$113)\n+($K330*'fnd base rates'!H$114)\n+($M330*'fnd base rates'!H$116)\n+($N330*'fnd base rates'!H$117)\n+($O330*'fnd base rates'!H$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,8)))","v":547.04893400000003},{"$f":"(($D330*'fnd base rates'!I$107)\n+($E330*'fnd base rates'!I$108)\n+($F330*'fnd base rates'!I$109)\n+($G330*'fnd base rates'!I$110)\n+($H330*'fnd base rates'!I$111)\n+($I330*'fnd base rates'!I$112)\n+($J330*'fnd base rates'!I$113)\n+($K330*'fnd base rates'!I$114)\n+($M330*'fnd base rates'!I$116)\n+($N330*'fnd base rates'!I$117)\n+($O330*'fnd base rates'!I$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,9)))\n*$R330","v":523.18124999999998},{"$f":"(($D330*'fnd base rates'!J$107)\n+($E330*'fnd base rates'!J$108)\n+($F330*'fnd base rates'!J$109)\n+($G330*'fnd base rates'!J$110)\n+($H330*'fnd base rates'!J$111)\n+($I330*'fnd base rates'!J$112)\n+($J330*'fnd base rates'!J$113)\n+($K330*'fnd base rates'!J$114)\n+($M330*'fnd base rates'!J$116)\n+($N330*'fnd base rates'!J$117)\n+($O330*'fnd base rates'!J$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,10)))\n*$R330","v":976.43459999999982},{"$f":"(($D330*'fnd base rates'!K$107)\n+($E330*'fnd base rates'!K$108)\n+($F330*'fnd base rates'!K$109)\n+($G330*'fnd base rates'!K$110)\n+($H330*'fnd base rates'!K$111)\n+($I330*'fnd base rates'!K$112)\n+($J330*'fnd base rates'!K$113)\n+($K330*'fnd base rates'!K$114)\n+($M330*'fnd base rates'!K$116)\n+($N330*'fnd base rates'!K$117)\n+($O330*'fnd base rates'!K$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,11)))\n*$R330","v":1259.0002721999999},{"$f":"(($D330*'fnd base rates'!L$107)\n+($E330*'fnd base rates'!L$108)\n+($F330*'fnd base rates'!L$109)\n+($G330*'fnd base rates'!L$110)\n+($H330*'fnd base rates'!L$111)\n+($I330*'fnd base rates'!L$112)\n+($J330*'fnd base rates'!L$113)\n+($K330*'fnd base rates'!L$114)\n+($M330*'fnd base rates'!L$116)\n+($N330*'fnd base rates'!L$117)\n+($O330*'fnd base rates'!L$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,12)))","v":2026.0266799999999},{"$f":"(($D330*'fnd base rates'!M$107)\n+($E330*'fnd base rates'!M$108)\n+($F330*'fnd base rates'!M$109)\n+($G330*'fnd base rates'!M$110)\n+($H330*'fnd base rates'!M$111)\n+($I330*'fnd base rates'!M$112)\n+($J330*'fnd base rates'!M$113)\n+($K330*'fnd base rates'!M$114)\n+($M330*'fnd base rates'!M$116)\n+($N330*'fnd base rates'!M$117)\n+($O330*'fnd base rates'!M$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,13)))","v":0},15606.344644239998,null,446099001,"446","099","001",1,{"$f":"enro","v":1},15606.344644239998,15606,{"$f":"AO330-AQ330","v":0},15606,null,null,null,null,null,15606,0,15606,null,null,{"$f":"BC330-BA330","v":0}]
[446,446099016,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D331","v":0},{"$f":"'fnd enro'!E331","v":0},{"$f":"'fnd enro'!F331","v":25},{"$f":"'fnd enro'!G331","v":133},{"$f":"'fnd enro'!H331","v":77},{"$f":"'fnd enro'!I331","v":78},{"$f":"'fnd enro'!J331","v":0},{"$f":"'fnd enro'!K331","v":12.081799999999999},{"$f":"'fnd enro'!L331","v":0},{"$f":"'fnd enro'!M331","v":9},{"$f":"'fnd enro'!N331","v":1},{"$f":"'fnd enro'!O331","v":0},{"$f":"'fnd enro'!P331","v":96},{"$f":"'fnd enro'!R331","v":313},{"$f":"VLOOKUP(B331,charterinfo_b,6)","v":1.0649999999999999},{"$f":"VALUE('fnd enro'!Q331)","v":8},null,{"$f":"(($D331*'fnd base rates'!C$107)\n+($E331*'fnd base rates'!C$108)\n+($F331*'fnd base rates'!C$109)\n+($G331*'fnd base rates'!C$110)\n+($H331*'fnd base rates'!C$111)\n+($I331*'fnd base rates'!C$112)\n+($J331*'fnd base rates'!C$113)\n+($K331*'fnd base rates'!C$114)\n+($M331*'fnd base rates'!C$116)\n+($N331*'fnd base rates'!C$117)\n+($O331*'fnd base rates'!C$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,3)))\n*$R331","v":187291.76403236997},{"$f":"(($D331*'fnd base rates'!D$107)\n+($E331*'fnd base rates'!D$108)\n+($F331*'fnd base rates'!D$109)\n+($G331*'fnd base rates'!D$110)\n+($H331*'fnd base rates'!D$111)\n+($I331*'fnd base rates'!D$112)\n+($J331*'fnd base rates'!D$113)\n+($K331*'fnd base rates'!D$114)\n+($M331*'fnd base rates'!D$116)\n+($N331*'fnd base rates'!D$117)\n+($O331*'fnd base rates'!D$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,4)))\n*$R331","v":291905.56244999997},{"$f":"(($D331*'fnd base rates'!E$107)\n+($E331*'fnd base rates'!E$108)\n+($F331*'fnd base rates'!E$109)\n+($G331*'fnd base rates'!E$110)\n+($H331*'fnd base rates'!E$111)\n+($I331*'fnd base rates'!E$112)\n+($J331*'fnd base rates'!E$113)\n+($K331*'fnd base rates'!E$114)\n+($M331*'fnd base rates'!E$116)\n+($N331*'fnd base rates'!E$117)\n+($O331*'fnd base rates'!E$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,5)))\n*$R331","v":1699398.19643772},{"$f":"(($D331*'fnd base rates'!F$107)\n+($E331*'fnd base rates'!F$108)\n+($F331*'fnd base rates'!F$109)\n+($G331*'fnd base rates'!F$110)\n+($H331*'fnd base rates'!F$111)\n+($I331*'fnd base rates'!F$112)\n+($J331*'fnd base rates'!F$113)\n+($K331*'fnd base rates'!F$114)\n+($M331*'fnd base rates'!F$116)\n+($N331*'fnd base rates'!F$117)\n+($O331*'fnd base rates'!F$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,6)))\n*$R331","v":367103.01530814002},{"$f":"(($D331*'fnd base rates'!G$107)\n+($E331*'fnd base rates'!G$108)\n+($F331*'fnd base rates'!G$109)\n+($G331*'fnd base rates'!G$110)\n+($H331*'fnd base rates'!G$111)\n+($I331*'fnd base rates'!G$112)\n+($J331*'fnd base rates'!G$113)\n+($K331*'fnd base rates'!G$114)\n+($M331*'fnd base rates'!G$116)\n+($N331*'fnd base rates'!G$117)\n+($O331*'fnd base rates'!G$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,7)))\n*$R331","v":70916.334238290001},{"$f":"(($D331*'fnd base rates'!H$107)\n+($E331*'fnd base rates'!H$108)\n+($F331*'fnd base rates'!H$109)\n+($G331*'fnd base rates'!H$110)\n+($H331*'fnd base rates'!H$111)\n+($I331*'fnd base rates'!H$112)\n+($J331*'fnd base rates'!H$113)\n+($K331*'fnd base rates'!H$114)\n+($M331*'fnd base rates'!H$116)\n+($N331*'fnd base rates'!H$117)\n+($O331*'fnd base rates'!H$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,8)))","v":191254.26634200002},{"$f":"(($D331*'fnd base rates'!I$107)\n+($E331*'fnd base rates'!I$108)\n+($F331*'fnd base rates'!I$109)\n+($G331*'fnd base rates'!I$110)\n+($H331*'fnd base rates'!I$111)\n+($I331*'fnd base rates'!I$112)\n+($J331*'fnd base rates'!I$113)\n+($K331*'fnd base rates'!I$114)\n+($M331*'fnd base rates'!I$116)\n+($N331*'fnd base rates'!I$117)\n+($O331*'fnd base rates'!I$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,9)))\n*$R331","v":131312.03985},{"$f":"(($D331*'fnd base rates'!J$107)\n+($E331*'fnd base rates'!J$108)\n+($F331*'fnd base rates'!J$109)\n+($G331*'fnd base rates'!J$110)\n+($H331*'fnd base rates'!J$111)\n+($I331*'fnd base rates'!J$112)\n+($J331*'fnd base rates'!J$113)\n+($K331*'fnd base rates'!J$114)\n+($M331*'fnd base rates'!J$116)\n+($N331*'fnd base rates'!J$117)\n+($O331*'fnd base rates'!J$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,10)))\n*$R331","v":164453.31690000001},{"$f":"(($D331*'fnd base rates'!K$107)\n+($E331*'fnd base rates'!K$108)\n+($F331*'fnd base rates'!K$109)\n+($G331*'fnd base rates'!K$110)\n+($H331*'fnd base rates'!K$111)\n+($I331*'fnd base rates'!K$112)\n+($J331*'fnd base rates'!K$113)\n+($K331*'fnd base rates'!K$114)\n+($M331*'fnd base rates'!K$116)\n+($N331*'fnd base rates'!K$117)\n+($O331*'fnd base rates'!K$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,11)))\n*$R331","v":380860.47814860003},{"$f":"(($D331*'fnd base rates'!L$107)\n+($E331*'fnd base rates'!L$108)\n+($F331*'fnd base rates'!L$109)\n+($G331*'fnd base rates'!L$110)\n+($H331*'fnd base rates'!L$111)\n+($I331*'fnd base rates'!L$112)\n+($J331*'fnd base rates'!L$113)\n+($K331*'fnd base rates'!L$114)\n+($M331*'fnd base rates'!L$116)\n+($N331*'fnd base rates'!L$117)\n+($O331*'fnd base rates'!L$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,12)))","v":506397.07084000006},{"$f":"(($D331*'fnd base rates'!M$107)\n+($E331*'fnd base rates'!M$108)\n+($F331*'fnd base rates'!M$109)\n+($G331*'fnd base rates'!M$110)\n+($H331*'fnd base rates'!M$111)\n+($I331*'fnd base rates'!M$112)\n+($J331*'fnd base rates'!M$113)\n+($K331*'fnd base rates'!M$114)\n+($M331*'fnd base rates'!M$116)\n+($N331*'fnd base rates'!M$117)\n+($O331*'fnd base rates'!M$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U331:AE331)","v":3990892.0445471196},null,{"$f":"B331","v":446099016},{"$f":"IF($B331<499999999,MID($B331,1,3),MID($B331,1,4))","v":"446"},{"$f":"IF($B331<499999999,MID($B331,4,3),MID($B331,5,3))","v":"099"},{"$f":"IF($B331<499999999,MID($B331,7,3),MID($B331,8,3))","v":"016"},{"$f":"IF(VLOOKUP(VALUE(IF(AH331<499999999,MID(AH331,4,3),MID(AH331,5,3))),distinfo,4)=R331,1,0)","v":1},313,{"$f":"AF331","v":3990892.0445471196},{"$f":"IF(OR(AF331=0,AM331=0),0,ROUND(AN331/AM331,0))","v":12750},0,12750,null,null,null,null,null,12750,{"$f":"AY331-AW331","v":0},12750,null,null,{"$f":"BC331-BA331","v":0}]
[446,446099018,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D332","v":0},{"$f":"'fnd enro'!E332","v":0},{"$f":"'fnd enro'!F332","v":0},{"$f":"'fnd enro'!G332","v":2},{"$f":"'fnd enro'!H332","v":2},{"$f":"'fnd enro'!I332","v":3},{"$f":"'fnd enro'!J332","v":0},{"$f":"'fnd enro'!K332","v":0.2702},{"$f":"'fnd enro'!L332","v":0},{"$f":"'fnd enro'!M332","v":0},{"$f":"'fnd enro'!N332","v":0},{"$f":"'fnd enro'!O332","v":0},{"$f":"'fnd enro'!P332","v":3},{"$f":"'fnd enro'!R332","v":7},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q332)","v":9},null,{"$f":"(($D332*'fnd base rates'!C$107)\n+($E332*'fnd base rates'!C$108)\n+($F332*'fnd base rates'!C$109)\n+($G332*'fnd base rates'!C$110)\n+($H332*'fnd base rates'!C$111)\n+($I332*'fnd base rates'!C$112)\n+($J332*'fnd base rates'!C$113)\n+($K332*'fnd base rates'!C$114)\n+($M332*'fnd base rates'!C$116)\n+($N332*'fnd base rates'!C$117)\n+($O332*'fnd base rates'!C$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,3)))\n*$R332","v":4241.3725344300001},{"$f":"(($D332*'fnd base rates'!D$107)\n+($E332*'fnd base rates'!D$108)\n+($F332*'fnd base rates'!D$109)\n+($G332*'fnd base rates'!D$110)\n+($H332*'fnd base rates'!D$111)\n+($I332*'fnd base rates'!D$112)\n+($J332*'fnd base rates'!D$113)\n+($K332*'fnd base rates'!D$114)\n+($M332*'fnd base rates'!D$116)\n+($N332*'fnd base rates'!D$117)\n+($O332*'fnd base rates'!D$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,4)))\n*$R332","v":6850.4847},{"$f":"(($D332*'fnd base rates'!E$107)\n+($E332*'fnd base rates'!E$108)\n+($F332*'fnd base rates'!E$109)\n+($G332*'fnd base rates'!E$110)\n+($H332*'fnd base rates'!E$111)\n+($I332*'fnd base rates'!E$112)\n+($J332*'fnd base rates'!E$113)\n+($K332*'fnd base rates'!E$114)\n+($M332*'fnd base rates'!E$116)\n+($N332*'fnd base rates'!E$117)\n+($O332*'fnd base rates'!E$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,5)))\n*$R332","v":42523.482553079994},{"$f":"(($D332*'fnd base rates'!F$107)\n+($E332*'fnd base rates'!F$108)\n+($F332*'fnd base rates'!F$109)\n+($G332*'fnd base rates'!F$110)\n+($H332*'fnd base rates'!F$111)\n+($I332*'fnd base rates'!F$112)\n+($J332*'fnd base rates'!F$113)\n+($K332*'fnd base rates'!F$114)\n+($M332*'fnd base rates'!F$116)\n+($N332*'fnd base rates'!F$117)\n+($O332*'fnd base rates'!F$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,6)))\n*$R332","v":7610.8147014599999},{"$f":"(($D332*'fnd base rates'!G$107)\n+($E332*'fnd base rates'!G$108)\n+($F332*'fnd base rates'!G$109)\n+($G332*'fnd base rates'!G$110)\n+($H332*'fnd base rates'!G$111)\n+($I332*'fnd base rates'!G$112)\n+($J332*'fnd base rates'!G$113)\n+($K332*'fnd base rates'!G$114)\n+($M332*'fnd base rates'!G$116)\n+($N332*'fnd base rates'!G$117)\n+($O332*'fnd base rates'!G$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,7)))\n*$R332","v":1759.5003173100001},{"$f":"(($D332*'fnd base rates'!H$107)\n+($E332*'fnd base rates'!H$108)\n+($F332*'fnd base rates'!H$109)\n+($G332*'fnd base rates'!H$110)\n+($H332*'fnd base rates'!H$111)\n+($I332*'fnd base rates'!H$112)\n+($J332*'fnd base rates'!H$113)\n+($K332*'fnd base rates'!H$114)\n+($M332*'fnd base rates'!H$116)\n+($N332*'fnd base rates'!H$117)\n+($O332*'fnd base rates'!H$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,8)))","v":4656.1725379999998},{"$f":"(($D332*'fnd base rates'!I$107)\n+($E332*'fnd base rates'!I$108)\n+($F332*'fnd base rates'!I$109)\n+($G332*'fnd base rates'!I$110)\n+($H332*'fnd base rates'!I$111)\n+($I332*'fnd base rates'!I$112)\n+($J332*'fnd base rates'!I$113)\n+($K332*'fnd base rates'!I$114)\n+($M332*'fnd base rates'!I$116)\n+($N332*'fnd base rates'!I$117)\n+($O332*'fnd base rates'!I$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,9)))\n*$R332","v":3239.2400999999995},{"$f":"(($D332*'fnd base rates'!J$107)\n+($E332*'fnd base rates'!J$108)\n+($F332*'fnd base rates'!J$109)\n+($G332*'fnd base rates'!J$110)\n+($H332*'fnd base rates'!J$111)\n+($I332*'fnd base rates'!J$112)\n+($J332*'fnd base rates'!J$113)\n+($K332*'fnd base rates'!J$114)\n+($M332*'fnd base rates'!J$116)\n+($N332*'fnd base rates'!J$117)\n+($O332*'fnd base rates'!J$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,10)))\n*$R332","v":5043.1157999999996},{"$f":"(($D332*'fnd base rates'!K$107)\n+($E332*'fnd base rates'!K$108)\n+($F332*'fnd base rates'!K$109)\n+($G332*'fnd base rates'!K$110)\n+($H332*'fnd base rates'!K$111)\n+($I332*'fnd base rates'!K$112)\n+($J332*'fnd base rates'!K$113)\n+($K332*'fnd base rates'!K$114)\n+($M332*'fnd base rates'!K$116)\n+($N332*'fnd base rates'!K$117)\n+($O332*'fnd base rates'!K$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,11)))\n*$R332","v":8535.8889053999992},{"$f":"(($D332*'fnd base rates'!L$107)\n+($E332*'fnd base rates'!L$108)\n+($F332*'fnd base rates'!L$109)\n+($G332*'fnd base rates'!L$110)\n+($H332*'fnd base rates'!L$111)\n+($I332*'fnd base rates'!L$112)\n+($J332*'fnd base rates'!L$113)\n+($K332*'fnd base rates'!L$114)\n+($M332*'fnd base rates'!L$116)\n+($N332*'fnd base rates'!L$117)\n+($O332*'fnd base rates'!L$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,12)))","v":11724.986760000002},{"$f":"(($D332*'fnd base rates'!M$107)\n+($E332*'fnd base rates'!M$108)\n+($F332*'fnd base rates'!M$109)\n+($G332*'fnd base rates'!M$110)\n+($H332*'fnd base rates'!M$111)\n+($I332*'fnd base rates'!M$112)\n+($J332*'fnd base rates'!M$113)\n+($K332*'fnd base rates'!M$114)\n+($M332*'fnd base rates'!M$116)\n+($N332*'fnd base rates'!M$117)\n+($O332*'fnd base rates'!M$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,13)))","v":0},96185.058909679981,null,446099018,"446","099","018",1,7,96185.058909679981,13741,0,13741,null,null,null,null,null,13741,0,13741,null,null,{"$f":"BC332-BA332","v":0}]
[446,446099027,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D333","v":0},{"$f":"'fnd enro'!E333","v":0},{"$f":"'fnd enro'!F333","v":0},{"$f":"'fnd enro'!G333","v":1},{"$f":"'fnd enro'!H333","v":0},{"$f":"'fnd enro'!I333","v":0},{"$f":"'fnd enro'!J333","v":0},{"$f":"'fnd enro'!K333","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L333","v":0},{"$f":"'fnd enro'!M333","v":0},{"$f":"'fnd enro'!N333","v":0},{"$f":"'fnd enro'!O333","v":0},{"$f":"'fnd enro'!P333","v":1},{"$f":"'fnd enro'!R333","v":1},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q333)","v":5},null,{"$f":"(($D333*'fnd base rates'!C$107)\n+($E333*'fnd base rates'!C$108)\n+($F333*'fnd base rates'!C$109)\n+($G333*'fnd base rates'!C$110)\n+($H333*'fnd base rates'!C$111)\n+($I333*'fnd base rates'!C$112)\n+($J333*'fnd base rates'!C$113)\n+($K333*'fnd base rates'!C$114)\n+($M333*'fnd base rates'!C$116)\n+($N333*'fnd base rates'!C$117)\n+($O333*'fnd base rates'!C$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,3)))\n*$R333","v":635.09288349000008},{"$f":"(($D333*'fnd base rates'!D$107)\n+($E333*'fnd base rates'!D$108)\n+($F333*'fnd base rates'!D$109)\n+($G333*'fnd base rates'!D$110)\n+($H333*'fnd base rates'!D$111)\n+($I333*'fnd base rates'!D$112)\n+($J333*'fnd base rates'!D$113)\n+($K333*'fnd base rates'!D$114)\n+($M333*'fnd base rates'!D$116)\n+($N333*'fnd base rates'!D$117)\n+($O333*'fnd base rates'!D$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,4)))\n*$R333","v":1116.9080999999999},{"$f":"(($D333*'fnd base rates'!E$107)\n+($E333*'fnd base rates'!E$108)\n+($F333*'fnd base rates'!E$109)\n+($G333*'fnd base rates'!E$110)\n+($H333*'fnd base rates'!E$111)\n+($I333*'fnd base rates'!E$112)\n+($J333*'fnd base rates'!E$113)\n+($K333*'fnd base rates'!E$114)\n+($M333*'fnd base rates'!E$116)\n+($N333*'fnd base rates'!E$117)\n+($O333*'fnd base rates'!E$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,5)))\n*$R333","v":7081.7605004400002},{"$f":"(($D333*'fnd base rates'!F$107)\n+($E333*'fnd base rates'!F$108)\n+($F333*'fnd base rates'!F$109)\n+($G333*'fnd base rates'!F$110)\n+($H333*'fnd base rates'!F$111)\n+($I333*'fnd base rates'!F$112)\n+($J333*'fnd base rates'!F$113)\n+($K333*'fnd base rates'!F$114)\n+($M333*'fnd base rates'!F$116)\n+($N333*'fnd base rates'!F$117)\n+($O333*'fnd base rates'!F$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,6)))\n*$R333","v":1328.53042878},{"$f":"(($D333*'fnd base rates'!G$107)\n+($E333*'fnd base rates'!G$108)\n+($F333*'fnd base rates'!G$109)\n+($G333*'fnd base rates'!G$110)\n+($H333*'fnd base rates'!G$111)\n+($I333*'fnd base rates'!G$112)\n+($J333*'fnd base rates'!G$113)\n+($K333*'fnd base rates'!G$114)\n+($M333*'fnd base rates'!G$116)\n+($N333*'fnd base rates'!G$117)\n+($O333*'fnd base rates'!G$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,7)))\n*$R333","v":310.06759532999996},{"$f":"(($D333*'fnd base rates'!H$107)\n+($E333*'fnd base rates'!H$108)\n+($F333*'fnd base rates'!H$109)\n+($G333*'fnd base rates'!H$110)\n+($H333*'fnd base rates'!H$111)\n+($I333*'fnd base rates'!H$112)\n+($J333*'fnd base rates'!H$113)\n+($K333*'fnd base rates'!H$114)\n+($M333*'fnd base rates'!H$116)\n+($N333*'fnd base rates'!H$117)\n+($O333*'fnd base rates'!H$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,8)))","v":544.02893400000005},{"$f":"(($D333*'fnd base rates'!I$107)\n+($E333*'fnd base rates'!I$108)\n+($F333*'fnd base rates'!I$109)\n+($G333*'fnd base rates'!I$110)\n+($H333*'fnd base rates'!I$111)\n+($I333*'fnd base rates'!I$112)\n+($J333*'fnd base rates'!I$113)\n+($K333*'fnd base rates'!I$114)\n+($M333*'fnd base rates'!I$116)\n+($N333*'fnd base rates'!I$117)\n+($O333*'fnd base rates'!I$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,9)))\n*$R333","v":445.68119999999999},{"$f":"(($D333*'fnd base rates'!J$107)\n+($E333*'fnd base rates'!J$108)\n+($F333*'fnd base rates'!J$109)\n+($G333*'fnd base rates'!J$110)\n+($H333*'fnd base rates'!J$111)\n+($I333*'fnd base rates'!J$112)\n+($J333*'fnd base rates'!J$113)\n+($K333*'fnd base rates'!J$114)\n+($M333*'fnd base rates'!J$116)\n+($N333*'fnd base rates'!J$117)\n+($O333*'fnd base rates'!J$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,10)))\n*$R333","v":782.75369999999998},{"$f":"(($D333*'fnd base rates'!K$107)\n+($E333*'fnd base rates'!K$108)\n+($F333*'fnd base rates'!K$109)\n+($G333*'fnd base rates'!K$110)\n+($H333*'fnd base rates'!K$111)\n+($I333*'fnd base rates'!K$112)\n+($J333*'fnd base rates'!K$113)\n+($K333*'fnd base rates'!K$114)\n+($M333*'fnd base rates'!K$116)\n+($N333*'fnd base rates'!K$117)\n+($O333*'fnd base rates'!K$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,11)))\n*$R333","v":1171.7235221999997},{"$f":"(($D333*'fnd base rates'!L$107)\n+($E333*'fnd base rates'!L$108)\n+($F333*'fnd base rates'!L$109)\n+($G333*'fnd base rates'!L$110)\n+($H333*'fnd base rates'!L$111)\n+($I333*'fnd base rates'!L$112)\n+($J333*'fnd base rates'!L$113)\n+($K333*'fnd base rates'!L$114)\n+($M333*'fnd base rates'!L$116)\n+($N333*'fnd base rates'!L$117)\n+($O333*'fnd base rates'!L$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,12)))","v":1894.0866800000001},{"$f":"(($D333*'fnd base rates'!M$107)\n+($E333*'fnd base rates'!M$108)\n+($F333*'fnd base rates'!M$109)\n+($G333*'fnd base rates'!M$110)\n+($H333*'fnd base rates'!M$111)\n+($I333*'fnd base rates'!M$112)\n+($J333*'fnd base rates'!M$113)\n+($K333*'fnd base rates'!M$114)\n+($M333*'fnd base rates'!M$116)\n+($N333*'fnd base rates'!M$117)\n+($O333*'fnd base rates'!M$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,13)))","v":0},15310.633544239998,null,446099027,"446","099","027",1,1,15310.633544239998,15311,0,15311,null,null,null,null,null,15311,0,15311,null,null,{"$f":"BC333-BA333","v":0}]
[446,446099035,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D334","v":0},{"$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":3},{"$f":"'fnd enro'!J334","v":0},{"$f":"'fnd enro'!K334","v":0.15440000000000001},{"$f":"'fnd enro'!L334","v":0},{"$f":"'fnd enro'!M334","v":0},{"$f":"'fnd enro'!N334","v":0},{"$f":"'fnd enro'!O334","v":2},{"$f":"'fnd enro'!P334","v":4},{"$f":"'fnd enro'!R334","v":4},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q334)","v":11},null,{"$f":"(($D334*'fnd base rates'!C$107)\n+($E334*'fnd base rates'!C$108)\n+($F334*'fnd base rates'!C$109)\n+($G334*'fnd base rates'!C$110)\n+($H334*'fnd base rates'!C$111)\n+($I334*'fnd base rates'!C$112)\n+($J334*'fnd base rates'!C$113)\n+($K334*'fnd base rates'!C$114)\n+($M334*'fnd base rates'!C$116)\n+($N334*'fnd base rates'!C$117)\n+($O334*'fnd base rates'!C$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,3)))\n*$R334","v":2853.7584339600003},{"$f":"(($D334*'fnd base rates'!D$107)\n+($E334*'fnd base rates'!D$108)\n+($F334*'fnd base rates'!D$109)\n+($G334*'fnd base rates'!D$110)\n+($H334*'fnd base rates'!D$111)\n+($I334*'fnd base rates'!D$112)\n+($J334*'fnd base rates'!D$113)\n+($K334*'fnd base rates'!D$114)\n+($M334*'fnd base rates'!D$116)\n+($N334*'fnd base rates'!D$117)\n+($O334*'fnd base rates'!D$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,4)))\n*$R334","v":5318.3118000000004},{"$f":"(($D334*'fnd base rates'!E$107)\n+($E334*'fnd base rates'!E$108)\n+($F334*'fnd base rates'!E$109)\n+($G334*'fnd base rates'!E$110)\n+($H334*'fnd base rates'!E$111)\n+($I334*'fnd base rates'!E$112)\n+($J334*'fnd base rates'!E$113)\n+($K334*'fnd base rates'!E$114)\n+($M334*'fnd base rates'!E$116)\n+($N334*'fnd base rates'!E$117)\n+($O334*'fnd base rates'!E$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,5)))\n*$R334","v":38901.884951759996},{"$f":"(($D334*'fnd base rates'!F$107)\n+($E334*'fnd base rates'!F$108)\n+($F334*'fnd base rates'!F$109)\n+($G334*'fnd base rates'!F$110)\n+($H334*'fnd base rates'!F$111)\n+($I334*'fnd base rates'!F$112)\n+($J334*'fnd base rates'!F$113)\n+($K334*'fnd base rates'!F$114)\n+($M334*'fnd base rates'!F$116)\n+($N334*'fnd base rates'!F$117)\n+($O334*'fnd base rates'!F$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,6)))\n*$R334","v":4533.4767151199994},{"$f":"(($D334*'fnd base rates'!G$107)\n+($E334*'fnd base rates'!G$108)\n+($F334*'fnd base rates'!G$109)\n+($G334*'fnd base rates'!G$110)\n+($H334*'fnd base rates'!G$111)\n+($I334*'fnd base rates'!G$112)\n+($J334*'fnd base rates'!G$113)\n+($K334*'fnd base rates'!G$114)\n+($M334*'fnd base rates'!G$116)\n+($N334*'fnd base rates'!G$117)\n+($O334*'fnd base rates'!G$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,7)))\n*$R334","v":1595.9697313199999},{"$f":"(($D334*'fnd base rates'!H$107)\n+($E334*'fnd base rates'!H$108)\n+($F334*'fnd base rates'!H$109)\n+($G334*'fnd base rates'!H$110)\n+($H334*'fnd base rates'!H$111)\n+($I334*'fnd base rates'!H$112)\n+($J334*'fnd base rates'!H$113)\n+($K334*'fnd base rates'!H$114)\n+($M334*'fnd base rates'!H$116)\n+($N334*'fnd base rates'!H$117)\n+($O334*'fnd base rates'!H$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,8)))","v":3371.7557360000001},{"$f":"(($D334*'fnd base rates'!I$107)\n+($E334*'fnd base rates'!I$108)\n+($F334*'fnd base rates'!I$109)\n+($G334*'fnd base rates'!I$110)\n+($H334*'fnd base rates'!I$111)\n+($I334*'fnd base rates'!I$112)\n+($J334*'fnd base rates'!I$113)\n+($K334*'fnd base rates'!I$114)\n+($M334*'fnd base rates'!I$116)\n+($N334*'fnd base rates'!I$117)\n+($O334*'fnd base rates'!I$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,9)))\n*$R334","v":2513.4319500000001},{"$f":"(($D334*'fnd base rates'!J$107)\n+($E334*'fnd base rates'!J$108)\n+($F334*'fnd base rates'!J$109)\n+($G334*'fnd base rates'!J$110)\n+($H334*'fnd base rates'!J$111)\n+($I334*'fnd base rates'!J$112)\n+($J334*'fnd base rates'!J$113)\n+($K334*'fnd base rates'!J$114)\n+($M334*'fnd base rates'!J$116)\n+($N334*'fnd base rates'!J$117)\n+($O334*'fnd base rates'!J$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,10)))\n*$R334","v":5515.0705499999995},{"$f":"(($D334*'fnd base rates'!K$107)\n+($E334*'fnd base rates'!K$108)\n+($F334*'fnd base rates'!K$109)\n+($G334*'fnd base rates'!K$110)\n+($H334*'fnd base rates'!K$111)\n+($I334*'fnd base rates'!K$112)\n+($J334*'fnd base rates'!K$113)\n+($K334*'fnd base rates'!K$114)\n+($M334*'fnd base rates'!K$116)\n+($N334*'fnd base rates'!K$117)\n+($O334*'fnd base rates'!K$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,11)))\n*$R334","v":5482.7366388000009},{"$f":"(($D334*'fnd base rates'!L$107)\n+($E334*'fnd base rates'!L$108)\n+($F334*'fnd base rates'!L$109)\n+($G334*'fnd base rates'!L$110)\n+($H334*'fnd base rates'!L$111)\n+($I334*'fnd base rates'!L$112)\n+($J334*'fnd base rates'!L$113)\n+($K334*'fnd base rates'!L$114)\n+($M334*'fnd base rates'!L$116)\n+($N334*'fnd base rates'!L$117)\n+($O334*'fnd base rates'!L$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,12)))","v":8603.8167200000007},{"$f":"(($D334*'fnd base rates'!M$107)\n+($E334*'fnd base rates'!M$108)\n+($F334*'fnd base rates'!M$109)\n+($G334*'fnd base rates'!M$110)\n+($H334*'fnd base rates'!M$111)\n+($I334*'fnd base rates'!M$112)\n+($J334*'fnd base rates'!M$113)\n+($K334*'fnd base rates'!M$114)\n+($M334*'fnd base rates'!M$116)\n+($N334*'fnd base rates'!M$117)\n+($O334*'fnd base rates'!M$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,13)))","v":0},78690.213226959997,null,446099035,"446","099","035",1,4,78690.213226959997,19673,0,19673,null,null,null,null,null,19673,0,19673,null,null,{"$f":"BC334-BA334","v":0}]
[446,446099040,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D335","v":0},{"$f":"'fnd enro'!E335","v":0},{"$f":"'fnd enro'!F335","v":0},{"$f":"'fnd enro'!G335","v":2},{"$f":"'fnd enro'!H335","v":1},{"$f":"'fnd enro'!I335","v":1},{"$f":"'fnd enro'!J335","v":0},{"$f":"'fnd enro'!K335","v":0.15440000000000001},{"$f":"'fnd enro'!L335","v":0},{"$f":"'fnd enro'!M335","v":0},{"$f":"'fnd enro'!N335","v":0},{"$f":"'fnd enro'!O335","v":0},{"$f":"'fnd enro'!P335","v":4},{"$f":"'fnd enro'!R335","v":4},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q335)","v":6},null,{"$f":"(($D335*'fnd base rates'!C$107)\n+($E335*'fnd base rates'!C$108)\n+($F335*'fnd base rates'!C$109)\n+($G335*'fnd base rates'!C$110)\n+($H335*'fnd base rates'!C$111)\n+($I335*'fnd base rates'!C$112)\n+($J335*'fnd base rates'!C$113)\n+($K335*'fnd base rates'!C$114)\n+($M335*'fnd base rates'!C$116)\n+($N335*'fnd base rates'!C$117)\n+($O335*'fnd base rates'!C$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,3)))\n*$R335","v":2562.6087339600003},{"$f":"(($D335*'fnd base rates'!D$107)\n+($E335*'fnd base rates'!D$108)\n+($F335*'fnd base rates'!D$109)\n+($G335*'fnd base rates'!D$110)\n+($H335*'fnd base rates'!D$111)\n+($I335*'fnd base rates'!D$112)\n+($J335*'fnd base rates'!D$113)\n+($K335*'fnd base rates'!D$114)\n+($M335*'fnd base rates'!D$116)\n+($N335*'fnd base rates'!D$117)\n+($O335*'fnd base rates'!D$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,4)))\n*$R335","v":4572.8969999999999},{"$f":"(($D335*'fnd base rates'!E$107)\n+($E335*'fnd base rates'!E$108)\n+($F335*'fnd base rates'!E$109)\n+($G335*'fnd base rates'!E$110)\n+($H335*'fnd base rates'!E$111)\n+($I335*'fnd base rates'!E$112)\n+($J335*'fnd base rates'!E$113)\n+($K335*'fnd base rates'!E$114)\n+($M335*'fnd base rates'!E$116)\n+($N335*'fnd base rates'!E$117)\n+($O335*'fnd base rates'!E$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,5)))\n*$R335","v":30005.03470176},{"$f":"(($D335*'fnd base rates'!F$107)\n+($E335*'fnd base rates'!F$108)\n+($F335*'fnd base rates'!F$109)\n+($G335*'fnd base rates'!F$110)\n+($H335*'fnd base rates'!F$111)\n+($I335*'fnd base rates'!F$112)\n+($J335*'fnd base rates'!F$113)\n+($K335*'fnd base rates'!F$114)\n+($M335*'fnd base rates'!F$116)\n+($N335*'fnd base rates'!F$117)\n+($O335*'fnd base rates'!F$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,6)))\n*$R335","v":4661.6707651199995},{"$f":"(($D335*'fnd base rates'!G$107)\n+($E335*'fnd base rates'!G$108)\n+($F335*'fnd base rates'!G$109)\n+($G335*'fnd base rates'!G$110)\n+($H335*'fnd base rates'!G$111)\n+($I335*'fnd base rates'!G$112)\n+($J335*'fnd base rates'!G$113)\n+($K335*'fnd base rates'!G$114)\n+($M335*'fnd base rates'!G$116)\n+($N335*'fnd base rates'!G$117)\n+($O335*'fnd base rates'!G$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,7)))\n*$R335","v":1310.0385313199999},{"$f":"(($D335*'fnd base rates'!H$107)\n+($E335*'fnd base rates'!H$108)\n+($F335*'fnd base rates'!H$109)\n+($G335*'fnd base rates'!H$110)\n+($H335*'fnd base rates'!H$111)\n+($I335*'fnd base rates'!H$112)\n+($J335*'fnd base rates'!H$113)\n+($K335*'fnd base rates'!H$114)\n+($M335*'fnd base rates'!H$116)\n+($N335*'fnd base rates'!H$117)\n+($O335*'fnd base rates'!H$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,8)))","v":2487.9557359999999},{"$f":"(($D335*'fnd base rates'!I$107)\n+($E335*'fnd base rates'!I$108)\n+($F335*'fnd base rates'!I$109)\n+($G335*'fnd base rates'!I$110)\n+($H335*'fnd base rates'!I$111)\n+($I335*'fnd base rates'!I$112)\n+($J335*'fnd base rates'!I$113)\n+($K335*'fnd base rates'!I$114)\n+($M335*'fnd base rates'!I$116)\n+($N335*'fnd base rates'!I$117)\n+($O335*'fnd base rates'!I$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,9)))\n*$R335","v":2011.66785},{"$f":"(($D335*'fnd base rates'!J$107)\n+($E335*'fnd base rates'!J$108)\n+($F335*'fnd base rates'!J$109)\n+($G335*'fnd base rates'!J$110)\n+($H335*'fnd base rates'!J$111)\n+($I335*'fnd base rates'!J$112)\n+($J335*'fnd base rates'!J$113)\n+($K335*'fnd base rates'!J$114)\n+($M335*'fnd base rates'!J$116)\n+($N335*'fnd base rates'!J$117)\n+($O335*'fnd base rates'!J$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,10)))\n*$R335","v":3898.752},{"$f":"(($D335*'fnd base rates'!K$107)\n+($E335*'fnd base rates'!K$108)\n+($F335*'fnd base rates'!K$109)\n+($G335*'fnd base rates'!K$110)\n+($H335*'fnd base rates'!K$111)\n+($I335*'fnd base rates'!K$112)\n+($J335*'fnd base rates'!K$113)\n+($K335*'fnd base rates'!K$114)\n+($M335*'fnd base rates'!K$116)\n+($N335*'fnd base rates'!K$117)\n+($O335*'fnd base rates'!K$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,11)))\n*$R335","v":4827.261088799999},{"$f":"(($D335*'fnd base rates'!L$107)\n+($E335*'fnd base rates'!L$108)\n+($F335*'fnd base rates'!L$109)\n+($G335*'fnd base rates'!L$110)\n+($H335*'fnd base rates'!L$111)\n+($I335*'fnd base rates'!L$112)\n+($J335*'fnd base rates'!L$113)\n+($K335*'fnd base rates'!L$114)\n+($M335*'fnd base rates'!L$116)\n+($N335*'fnd base rates'!L$117)\n+($O335*'fnd base rates'!L$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,12)))","v":7721.6767200000004},{"$f":"(($D335*'fnd base rates'!M$107)\n+($E335*'fnd base rates'!M$108)\n+($F335*'fnd base rates'!M$109)\n+($G335*'fnd base rates'!M$110)\n+($H335*'fnd base rates'!M$111)\n+($I335*'fnd base rates'!M$112)\n+($J335*'fnd base rates'!M$113)\n+($K335*'fnd base rates'!M$114)\n+($M335*'fnd base rates'!M$116)\n+($N335*'fnd base rates'!M$117)\n+($O335*'fnd base rates'!M$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,13)))","v":0},64059.563126959998,null,446099040,"446","099","040",1,4,64059.563126959998,16015,0,16015,null,null,null,null,null,16015,0,16015,null,null,{"$f":"BC335-BA335","v":0}]
[446,446099044,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D336","v":0},{"$f":"'fnd enro'!E336","v":0},{"$f":"'fnd enro'!F336","v":59},{"$f":"'fnd enro'!G336","v":276},{"$f":"'fnd enro'!H336","v":165},{"$f":"'fnd enro'!I336","v":134},{"$f":"'fnd enro'!J336","v":0},{"$f":"'fnd enro'!K336","v":24.4724},{"$f":"'fnd enro'!L336","v":0},{"$f":"'fnd enro'!M336","v":38},{"$f":"'fnd enro'!N336","v":17},{"$f":"'fnd enro'!O336","v":5},{"$f":"'fnd enro'!P336","v":385},{"$f":"'fnd enro'!R336","v":634},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q336)","v":11},null,{"$f":"(($D336*'fnd base rates'!C$107)\n+($E336*'fnd base rates'!C$108)\n+($F336*'fnd base rates'!C$109)\n+($G336*'fnd base rates'!C$110)\n+($H336*'fnd base rates'!C$111)\n+($I336*'fnd base rates'!C$112)\n+($J336*'fnd base rates'!C$113)\n+($K336*'fnd base rates'!C$114)\n+($M336*'fnd base rates'!C$116)\n+($N336*'fnd base rates'!C$117)\n+($O336*'fnd base rates'!C$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,3)))\n*$R336","v":403067.90173266007},{"$f":"(($D336*'fnd base rates'!D$107)\n+($E336*'fnd base rates'!D$108)\n+($F336*'fnd base rates'!D$109)\n+($G336*'fnd base rates'!D$110)\n+($H336*'fnd base rates'!D$111)\n+($I336*'fnd base rates'!D$112)\n+($J336*'fnd base rates'!D$113)\n+($K336*'fnd base rates'!D$114)\n+($M336*'fnd base rates'!D$116)\n+($N336*'fnd base rates'!D$117)\n+($O336*'fnd base rates'!D$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,4)))\n*$R336","v":690508.28834999993},{"$f":"(($D336*'fnd base rates'!E$107)\n+($E336*'fnd base rates'!E$108)\n+($F336*'fnd base rates'!E$109)\n+($G336*'fnd base rates'!E$110)\n+($H336*'fnd base rates'!E$111)\n+($I336*'fnd base rates'!E$112)\n+($J336*'fnd base rates'!E$113)\n+($K336*'fnd base rates'!E$114)\n+($M336*'fnd base rates'!E$116)\n+($N336*'fnd base rates'!E$117)\n+($O336*'fnd base rates'!E$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,5)))\n*$R336","v":4359458.7507789591},{"$f":"(($D336*'fnd base rates'!F$107)\n+($E336*'fnd base rates'!F$108)\n+($F336*'fnd base rates'!F$109)\n+($G336*'fnd base rates'!F$110)\n+($H336*'fnd base rates'!F$111)\n+($I336*'fnd base rates'!F$112)\n+($J336*'fnd base rates'!F$113)\n+($K336*'fnd base rates'!F$114)\n+($M336*'fnd base rates'!F$116)\n+($N336*'fnd base rates'!F$117)\n+($O336*'fnd base rates'!F$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,6)))\n*$R336","v":758012.69054651994},{"$f":"(($D336*'fnd base rates'!G$107)\n+($E336*'fnd base rates'!G$108)\n+($F336*'fnd base rates'!G$109)\n+($G336*'fnd base rates'!G$110)\n+($H336*'fnd base rates'!G$111)\n+($I336*'fnd base rates'!G$112)\n+($J336*'fnd base rates'!G$113)\n+($K336*'fnd base rates'!G$114)\n+($M336*'fnd base rates'!G$116)\n+($N336*'fnd base rates'!G$117)\n+($O336*'fnd base rates'!G$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,7)))\n*$R336","v":189139.09118922002},{"$f":"(($D336*'fnd base rates'!H$107)\n+($E336*'fnd base rates'!H$108)\n+($F336*'fnd base rates'!H$109)\n+($G336*'fnd base rates'!H$110)\n+($H336*'fnd base rates'!H$111)\n+($I336*'fnd base rates'!H$112)\n+($J336*'fnd base rates'!H$113)\n+($K336*'fnd base rates'!H$114)\n+($M336*'fnd base rates'!H$116)\n+($N336*'fnd base rates'!H$117)\n+($O336*'fnd base rates'!H$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,8)))","v":391450.23415599996},{"$f":"(($D336*'fnd base rates'!I$107)\n+($E336*'fnd base rates'!I$108)\n+($F336*'fnd base rates'!I$109)\n+($G336*'fnd base rates'!I$110)\n+($H336*'fnd base rates'!I$111)\n+($I336*'fnd base rates'!I$112)\n+($J336*'fnd base rates'!I$113)\n+($K336*'fnd base rates'!I$114)\n+($M336*'fnd base rates'!I$116)\n+($N336*'fnd base rates'!I$117)\n+($O336*'fnd base rates'!I$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,9)))\n*$R336","v":302949.36749999999},{"$f":"(($D336*'fnd base rates'!J$107)\n+($E336*'fnd base rates'!J$108)\n+($F336*'fnd base rates'!J$109)\n+($G336*'fnd base rates'!J$110)\n+($H336*'fnd base rates'!J$111)\n+($I336*'fnd base rates'!J$112)\n+($J336*'fnd base rates'!J$113)\n+($K336*'fnd base rates'!J$114)\n+($M336*'fnd base rates'!J$116)\n+($N336*'fnd base rates'!J$117)\n+($O336*'fnd base rates'!J$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,10)))\n*$R336","v":512062.26659999997},{"$f":"(($D336*'fnd base rates'!K$107)\n+($E336*'fnd base rates'!K$108)\n+($F336*'fnd base rates'!K$109)\n+($G336*'fnd base rates'!K$110)\n+($H336*'fnd base rates'!K$111)\n+($I336*'fnd base rates'!K$112)\n+($J336*'fnd base rates'!K$113)\n+($K336*'fnd base rates'!K$114)\n+($M336*'fnd base rates'!K$116)\n+($N336*'fnd base rates'!K$117)\n+($O336*'fnd base rates'!K$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,11)))\n*$R336","v":784058.19072479988},{"$f":"(($D336*'fnd base rates'!L$107)\n+($E336*'fnd base rates'!L$108)\n+($F336*'fnd base rates'!L$109)\n+($G336*'fnd base rates'!L$110)\n+($H336*'fnd base rates'!L$111)\n+($I336*'fnd base rates'!L$112)\n+($J336*'fnd base rates'!L$113)\n+($K336*'fnd base rates'!L$114)\n+($M336*'fnd base rates'!L$116)\n+($N336*'fnd base rates'!L$117)\n+($O336*'fnd base rates'!L$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,12)))","v":1175265.7851200001},{"$f":"(($D336*'fnd base rates'!M$107)\n+($E336*'fnd base rates'!M$108)\n+($F336*'fnd base rates'!M$109)\n+($G336*'fnd base rates'!M$110)\n+($H336*'fnd base rates'!M$111)\n+($I336*'fnd base rates'!M$112)\n+($J336*'fnd base rates'!M$113)\n+($K336*'fnd base rates'!M$114)\n+($M336*'fnd base rates'!M$116)\n+($N336*'fnd base rates'!M$117)\n+($O336*'fnd base rates'!M$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,13)))","v":0},9565972.5666981563,null,446099044,"446","099","044",1,634,9565972.5666981563,15088,0,15088,null,null,null,null,null,15088,0,15088,null,null,{"$f":"BC336-BA336","v":0}]
[446,446099050,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D337","v":0},{"$f":"'fnd enro'!E337","v":0},{"$f":"'fnd enro'!F337","v":0},{"$f":"'fnd enro'!G337","v":1},{"$f":"'fnd enro'!H337","v":4},{"$f":"'fnd enro'!I337","v":2},{"$f":"'fnd enro'!J337","v":0},{"$f":"'fnd enro'!K337","v":0.2702},{"$f":"'fnd enro'!L337","v":0},{"$f":"'fnd enro'!M337","v":0},{"$f":"'fnd enro'!N337","v":0},{"$f":"'fnd enro'!O337","v":1},{"$f":"'fnd enro'!P337","v":6},{"$f":"'fnd enro'!R337","v":7},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q337)","v":4},null,{"$f":"(($D337*'fnd base rates'!C$107)\n+($E337*'fnd base rates'!C$108)\n+($F337*'fnd base rates'!C$109)\n+($G337*'fnd base rates'!C$110)\n+($H337*'fnd base rates'!C$111)\n+($I337*'fnd base rates'!C$112)\n+($J337*'fnd base rates'!C$113)\n+($K337*'fnd base rates'!C$114)\n+($M337*'fnd base rates'!C$116)\n+($N337*'fnd base rates'!C$117)\n+($O337*'fnd base rates'!C$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,3)))\n*$R337","v":4478.5373844300002},{"$f":"(($D337*'fnd base rates'!D$107)\n+($E337*'fnd base rates'!D$108)\n+($F337*'fnd base rates'!D$109)\n+($G337*'fnd base rates'!D$110)\n+($H337*'fnd base rates'!D$111)\n+($I337*'fnd base rates'!D$112)\n+($J337*'fnd base rates'!D$113)\n+($K337*'fnd base rates'!D$114)\n+($M337*'fnd base rates'!D$116)\n+($N337*'fnd base rates'!D$117)\n+($O337*'fnd base rates'!D$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,4)))\n*$R337","v":7657.0731000000005},{"$f":"(($D337*'fnd base rates'!E$107)\n+($E337*'fnd base rates'!E$108)\n+($F337*'fnd base rates'!E$109)\n+($G337*'fnd base rates'!E$110)\n+($H337*'fnd base rates'!E$111)\n+($I337*'fnd base rates'!E$112)\n+($J337*'fnd base rates'!E$113)\n+($K337*'fnd base rates'!E$114)\n+($M337*'fnd base rates'!E$116)\n+($N337*'fnd base rates'!E$117)\n+($O337*'fnd base rates'!E$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,5)))\n*$R337","v":47889.421153079995},{"$f":"(($D337*'fnd base rates'!F$107)\n+($E337*'fnd base rates'!F$108)\n+($F337*'fnd base rates'!F$109)\n+($G337*'fnd base rates'!F$110)\n+($H337*'fnd base rates'!F$111)\n+($I337*'fnd base rates'!F$112)\n+($J337*'fnd base rates'!F$113)\n+($K337*'fnd base rates'!F$114)\n+($M337*'fnd base rates'!F$116)\n+($N337*'fnd base rates'!F$117)\n+($O337*'fnd base rates'!F$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,6)))\n*$R337","v":7643.5741014599998},{"$f":"(($D337*'fnd base rates'!G$107)\n+($E337*'fnd base rates'!G$108)\n+($F337*'fnd base rates'!G$109)\n+($G337*'fnd base rates'!G$110)\n+($H337*'fnd base rates'!G$111)\n+($I337*'fnd base rates'!G$112)\n+($J337*'fnd base rates'!G$113)\n+($K337*'fnd base rates'!G$114)\n+($M337*'fnd base rates'!G$116)\n+($N337*'fnd base rates'!G$117)\n+($O337*'fnd base rates'!G$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,7)))\n*$R337","v":2123.9220173100002},{"$f":"(($D337*'fnd base rates'!H$107)\n+($E337*'fnd base rates'!H$108)\n+($F337*'fnd base rates'!H$109)\n+($G337*'fnd base rates'!H$110)\n+($H337*'fnd base rates'!H$111)\n+($I337*'fnd base rates'!H$112)\n+($J337*'fnd base rates'!H$113)\n+($K337*'fnd base rates'!H$114)\n+($M337*'fnd base rates'!H$116)\n+($N337*'fnd base rates'!H$117)\n+($O337*'fnd base rates'!H$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,8)))","v":4518.3525380000001},{"$f":"(($D337*'fnd base rates'!I$107)\n+($E337*'fnd base rates'!I$108)\n+($F337*'fnd base rates'!I$109)\n+($G337*'fnd base rates'!I$110)\n+($H337*'fnd base rates'!I$111)\n+($I337*'fnd base rates'!I$112)\n+($J337*'fnd base rates'!I$113)\n+($K337*'fnd base rates'!I$114)\n+($M337*'fnd base rates'!I$116)\n+($N337*'fnd base rates'!I$117)\n+($O337*'fnd base rates'!I$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,9)))\n*$R337","v":3556.9508999999998},{"$f":"(($D337*'fnd base rates'!J$107)\n+($E337*'fnd base rates'!J$108)\n+($F337*'fnd base rates'!J$109)\n+($G337*'fnd base rates'!J$110)\n+($H337*'fnd base rates'!J$111)\n+($I337*'fnd base rates'!J$112)\n+($J337*'fnd base rates'!J$113)\n+($K337*'fnd base rates'!J$114)\n+($M337*'fnd base rates'!J$116)\n+($N337*'fnd base rates'!J$117)\n+($O337*'fnd base rates'!J$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,10)))\n*$R337","v":6101.8216499999999},{"$f":"(($D337*'fnd base rates'!K$107)\n+($E337*'fnd base rates'!K$108)\n+($F337*'fnd base rates'!K$109)\n+($G337*'fnd base rates'!K$110)\n+($H337*'fnd base rates'!K$111)\n+($I337*'fnd base rates'!K$112)\n+($J337*'fnd base rates'!K$113)\n+($K337*'fnd base rates'!K$114)\n+($M337*'fnd base rates'!K$116)\n+($N337*'fnd base rates'!K$117)\n+($O337*'fnd base rates'!K$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,11)))\n*$R337","v":8975.6380553999988},{"$f":"(($D337*'fnd base rates'!L$107)\n+($E337*'fnd base rates'!L$108)\n+($F337*'fnd base rates'!L$109)\n+($G337*'fnd base rates'!L$110)\n+($H337*'fnd base rates'!L$111)\n+($I337*'fnd base rates'!L$112)\n+($J337*'fnd base rates'!L$113)\n+($K337*'fnd base rates'!L$114)\n+($M337*'fnd base rates'!L$116)\n+($N337*'fnd base rates'!L$117)\n+($O337*'fnd base rates'!L$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,12)))","v":13129.316759999998},{"$f":"(($D337*'fnd base rates'!M$107)\n+($E337*'fnd base rates'!M$108)\n+($F337*'fnd base rates'!M$109)\n+($G337*'fnd base rates'!M$110)\n+($H337*'fnd base rates'!M$111)\n+($I337*'fnd base rates'!M$112)\n+($J337*'fnd base rates'!M$113)\n+($K337*'fnd base rates'!M$114)\n+($M337*'fnd base rates'!M$116)\n+($N337*'fnd base rates'!M$117)\n+($O337*'fnd base rates'!M$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,13)))","v":0},106074.60765968,null,446099050,"446","099","050",1,7,106074.60765968,15154,0,15154,null,null,null,null,null,15154,0,15154,null,null,{"$f":"BC337-BA337","v":0}]
[446,446099073,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D338","v":0},{"$f":"'fnd enro'!E338","v":0},{"$f":"'fnd enro'!F338","v":0},{"$f":"'fnd enro'!G338","v":2},{"$f":"'fnd enro'!H338","v":1},{"$f":"'fnd enro'!I338","v":0},{"$f":"'fnd enro'!J338","v":0},{"$f":"'fnd enro'!K338","v":0.1158},{"$f":"'fnd enro'!L338","v":0},{"$f":"'fnd enro'!M338","v":0},{"$f":"'fnd enro'!N338","v":0},{"$f":"'fnd enro'!O338","v":0},{"$f":"'fnd enro'!P338","v":3},{"$f":"'fnd enro'!R338","v":3},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q338)","v":6},null,{"$f":"(($D338*'fnd base rates'!C$107)\n+($E338*'fnd base rates'!C$108)\n+($F338*'fnd base rates'!C$109)\n+($G338*'fnd base rates'!C$110)\n+($H338*'fnd base rates'!C$111)\n+($I338*'fnd base rates'!C$112)\n+($J338*'fnd base rates'!C$113)\n+($K338*'fnd base rates'!C$114)\n+($M338*'fnd base rates'!C$116)\n+($N338*'fnd base rates'!C$117)\n+($O338*'fnd base rates'!C$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,3)))\n*$R338","v":1921.9565504699999},{"$f":"(($D338*'fnd base rates'!D$107)\n+($E338*'fnd base rates'!D$108)\n+($F338*'fnd base rates'!D$109)\n+($G338*'fnd base rates'!D$110)\n+($H338*'fnd base rates'!D$111)\n+($I338*'fnd base rates'!D$112)\n+($J338*'fnd base rates'!D$113)\n+($K338*'fnd base rates'!D$114)\n+($M338*'fnd base rates'!D$116)\n+($N338*'fnd base rates'!D$117)\n+($O338*'fnd base rates'!D$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,4)))\n*$R338","v":3429.6727500000002},{"$f":"(($D338*'fnd base rates'!E$107)\n+($E338*'fnd base rates'!E$108)\n+($F338*'fnd base rates'!E$109)\n+($G338*'fnd base rates'!E$110)\n+($H338*'fnd base rates'!E$111)\n+($I338*'fnd base rates'!E$112)\n+($J338*'fnd base rates'!E$113)\n+($K338*'fnd base rates'!E$114)\n+($M338*'fnd base rates'!E$116)\n+($N338*'fnd base rates'!E$117)\n+($O338*'fnd base rates'!E$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,5)))\n*$R338","v":21567.571801320002},{"$f":"(($D338*'fnd base rates'!F$107)\n+($E338*'fnd base rates'!F$108)\n+($F338*'fnd base rates'!F$109)\n+($G338*'fnd base rates'!F$110)\n+($H338*'fnd base rates'!F$111)\n+($I338*'fnd base rates'!F$112)\n+($J338*'fnd base rates'!F$113)\n+($K338*'fnd base rates'!F$114)\n+($M338*'fnd base rates'!F$116)\n+($N338*'fnd base rates'!F$117)\n+($O338*'fnd base rates'!F$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,6)))\n*$R338","v":3717.13673634},{"$f":"(($D338*'fnd base rates'!G$107)\n+($E338*'fnd base rates'!G$108)\n+($F338*'fnd base rates'!G$109)\n+($G338*'fnd base rates'!G$110)\n+($H338*'fnd base rates'!G$111)\n+($I338*'fnd base rates'!G$112)\n+($J338*'fnd base rates'!G$113)\n+($K338*'fnd base rates'!G$114)\n+($M338*'fnd base rates'!G$116)\n+($N338*'fnd base rates'!G$117)\n+($O338*'fnd base rates'!G$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,7)))\n*$R338","v":979.97023598999999},{"$f":"(($D338*'fnd base rates'!H$107)\n+($E338*'fnd base rates'!H$108)\n+($F338*'fnd base rates'!H$109)\n+($G338*'fnd base rates'!H$110)\n+($H338*'fnd base rates'!H$111)\n+($I338*'fnd base rates'!H$112)\n+($J338*'fnd base rates'!H$113)\n+($K338*'fnd base rates'!H$114)\n+($M338*'fnd base rates'!H$116)\n+($N338*'fnd base rates'!H$117)\n+($O338*'fnd base rates'!H$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,8)))","v":1637.4868020000001},{"$f":"(($D338*'fnd base rates'!I$107)\n+($E338*'fnd base rates'!I$108)\n+($F338*'fnd base rates'!I$109)\n+($G338*'fnd base rates'!I$110)\n+($H338*'fnd base rates'!I$111)\n+($I338*'fnd base rates'!I$112)\n+($J338*'fnd base rates'!I$113)\n+($K338*'fnd base rates'!I$114)\n+($M338*'fnd base rates'!I$116)\n+($N338*'fnd base rates'!I$117)\n+($O338*'fnd base rates'!I$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,9)))\n*$R338","v":1428.2289000000001},{"$f":"(($D338*'fnd base rates'!J$107)\n+($E338*'fnd base rates'!J$108)\n+($F338*'fnd base rates'!J$109)\n+($G338*'fnd base rates'!J$110)\n+($H338*'fnd base rates'!J$111)\n+($I338*'fnd base rates'!J$112)\n+($J338*'fnd base rates'!J$113)\n+($K338*'fnd base rates'!J$114)\n+($M338*'fnd base rates'!J$116)\n+($N338*'fnd base rates'!J$117)\n+($O338*'fnd base rates'!J$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,10)))\n*$R338","v":2613.1372499999993},{"$f":"(($D338*'fnd base rates'!K$107)\n+($E338*'fnd base rates'!K$108)\n+($F338*'fnd base rates'!K$109)\n+($G338*'fnd base rates'!K$110)\n+($H338*'fnd base rates'!K$111)\n+($I338*'fnd base rates'!K$112)\n+($J338*'fnd base rates'!K$113)\n+($K338*'fnd base rates'!K$114)\n+($M338*'fnd base rates'!K$116)\n+($N338*'fnd base rates'!K$117)\n+($O338*'fnd base rates'!K$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,11)))\n*$R338","v":3602.4473165999993},{"$f":"(($D338*'fnd base rates'!L$107)\n+($E338*'fnd base rates'!L$108)\n+($F338*'fnd base rates'!L$109)\n+($G338*'fnd base rates'!L$110)\n+($H338*'fnd base rates'!L$111)\n+($I338*'fnd base rates'!L$112)\n+($J338*'fnd base rates'!L$113)\n+($K338*'fnd base rates'!L$114)\n+($M338*'fnd base rates'!L$116)\n+($N338*'fnd base rates'!L$117)\n+($O338*'fnd base rates'!L$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,12)))","v":5865.6100400000005},{"$f":"(($D338*'fnd base rates'!M$107)\n+($E338*'fnd base rates'!M$108)\n+($F338*'fnd base rates'!M$109)\n+($G338*'fnd base rates'!M$110)\n+($H338*'fnd base rates'!M$111)\n+($I338*'fnd base rates'!M$112)\n+($J338*'fnd base rates'!M$113)\n+($K338*'fnd base rates'!M$114)\n+($M338*'fnd base rates'!M$116)\n+($N338*'fnd base rates'!M$117)\n+($O338*'fnd base rates'!M$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,13)))","v":0},46763.218382720006,null,446099073,"446","099","073",1,3,46763.218382720006,15588,0,15588,null,null,null,null,null,15588,0,15588,null,null,{"$f":"BC338-BA338","v":0}]
[446,446099083,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D339","v":0},{"$f":"'fnd enro'!E339","v":0},{"$f":"'fnd enro'!F339","v":0},{"$f":"'fnd enro'!G339","v":0},{"$f":"'fnd enro'!H339","v":0},{"$f":"'fnd enro'!I339","v":2},{"$f":"'fnd enro'!J339","v":0},{"$f":"'fnd enro'!K339","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L339","v":0},{"$f":"'fnd enro'!M339","v":0},{"$f":"'fnd enro'!N339","v":0},{"$f":"'fnd enro'!O339","v":0},{"$f":"'fnd enro'!P339","v":0},{"$f":"'fnd enro'!R339","v":2},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q339)","v":6},null,{"$f":"(($D339*'fnd base rates'!C$107)\n+($E339*'fnd base rates'!C$108)\n+($F339*'fnd base rates'!C$109)\n+($G339*'fnd base rates'!C$110)\n+($H339*'fnd base rates'!C$111)\n+($I339*'fnd base rates'!C$112)\n+($J339*'fnd base rates'!C$113)\n+($K339*'fnd base rates'!C$114)\n+($M339*'fnd base rates'!C$116)\n+($N339*'fnd base rates'!C$117)\n+($O339*'fnd base rates'!C$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,3)))\n*$R339","v":1142.66266698},{"$f":"(($D339*'fnd base rates'!D$107)\n+($E339*'fnd base rates'!D$108)\n+($F339*'fnd base rates'!D$109)\n+($G339*'fnd base rates'!D$110)\n+($H339*'fnd base rates'!D$111)\n+($I339*'fnd base rates'!D$112)\n+($J339*'fnd base rates'!D$113)\n+($K339*'fnd base rates'!D$114)\n+($M339*'fnd base rates'!D$116)\n+($N339*'fnd base rates'!D$117)\n+($O339*'fnd base rates'!D$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,4)))\n*$R339","v":1629.6204},{"$f":"(($D339*'fnd base rates'!E$107)\n+($E339*'fnd base rates'!E$108)\n+($F339*'fnd base rates'!E$109)\n+($G339*'fnd base rates'!E$110)\n+($H339*'fnd base rates'!E$111)\n+($I339*'fnd base rates'!E$112)\n+($J339*'fnd base rates'!E$113)\n+($K339*'fnd base rates'!E$114)\n+($M339*'fnd base rates'!E$116)\n+($N339*'fnd base rates'!E$117)\n+($O339*'fnd base rates'!E$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,5)))\n*$R339","v":10462.986800879999},{"$f":"(($D339*'fnd base rates'!F$107)\n+($E339*'fnd base rates'!F$108)\n+($F339*'fnd base rates'!F$109)\n+($G339*'fnd base rates'!F$110)\n+($H339*'fnd base rates'!F$111)\n+($I339*'fnd base rates'!F$112)\n+($J339*'fnd base rates'!F$113)\n+($K339*'fnd base rates'!F$114)\n+($M339*'fnd base rates'!F$116)\n+($N339*'fnd base rates'!F$117)\n+($O339*'fnd base rates'!F$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,6)))\n*$R339","v":1889.0680575599999},{"$f":"(($D339*'fnd base rates'!G$107)\n+($E339*'fnd base rates'!G$108)\n+($F339*'fnd base rates'!G$109)\n+($G339*'fnd base rates'!G$110)\n+($H339*'fnd base rates'!G$111)\n+($I339*'fnd base rates'!G$112)\n+($J339*'fnd base rates'!G$113)\n+($K339*'fnd base rates'!G$114)\n+($M339*'fnd base rates'!G$116)\n+($N339*'fnd base rates'!G$117)\n+($O339*'fnd base rates'!G$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,7)))\n*$R339","v":349.07139065999996},{"$f":"(($D339*'fnd base rates'!H$107)\n+($E339*'fnd base rates'!H$108)\n+($F339*'fnd base rates'!H$109)\n+($G339*'fnd base rates'!H$110)\n+($H339*'fnd base rates'!H$111)\n+($I339*'fnd base rates'!H$112)\n+($J339*'fnd base rates'!H$113)\n+($K339*'fnd base rates'!H$114)\n+($M339*'fnd base rates'!H$116)\n+($N339*'fnd base rates'!H$117)\n+($O339*'fnd base rates'!H$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D339*'fnd base rates'!I$107)\n+($E339*'fnd base rates'!I$108)\n+($F339*'fnd base rates'!I$109)\n+($G339*'fnd base rates'!I$110)\n+($H339*'fnd base rates'!I$111)\n+($I339*'fnd base rates'!I$112)\n+($J339*'fnd base rates'!I$113)\n+($K339*'fnd base rates'!I$114)\n+($M339*'fnd base rates'!I$116)\n+($N339*'fnd base rates'!I$117)\n+($O339*'fnd base rates'!I$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,9)))\n*$R339","v":907.2521999999999},{"$f":"(($D339*'fnd base rates'!J$107)\n+($E339*'fnd base rates'!J$108)\n+($F339*'fnd base rates'!J$109)\n+($G339*'fnd base rates'!J$110)\n+($H339*'fnd base rates'!J$111)\n+($I339*'fnd base rates'!J$112)\n+($J339*'fnd base rates'!J$113)\n+($K339*'fnd base rates'!J$114)\n+($M339*'fnd base rates'!J$116)\n+($N339*'fnd base rates'!J$117)\n+($O339*'fnd base rates'!J$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,10)))\n*$R339","v":1222.0874999999999},{"$f":"(($D339*'fnd base rates'!K$107)\n+($E339*'fnd base rates'!K$108)\n+($F339*'fnd base rates'!K$109)\n+($G339*'fnd base rates'!K$110)\n+($H339*'fnd base rates'!K$111)\n+($I339*'fnd base rates'!K$112)\n+($J339*'fnd base rates'!K$113)\n+($K339*'fnd base rates'!K$114)\n+($M339*'fnd base rates'!K$116)\n+($N339*'fnd base rates'!K$117)\n+($O339*'fnd base rates'!K$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,11)))\n*$R339","v":2449.6275443999998},{"$f":"(($D339*'fnd base rates'!L$107)\n+($E339*'fnd base rates'!L$108)\n+($F339*'fnd base rates'!L$109)\n+($G339*'fnd base rates'!L$110)\n+($H339*'fnd base rates'!L$111)\n+($I339*'fnd base rates'!L$112)\n+($J339*'fnd base rates'!L$113)\n+($K339*'fnd base rates'!L$114)\n+($M339*'fnd base rates'!L$116)\n+($N339*'fnd base rates'!L$117)\n+($O339*'fnd base rates'!L$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D339*'fnd base rates'!M$107)\n+($E339*'fnd base rates'!M$108)\n+($F339*'fnd base rates'!M$109)\n+($G339*'fnd base rates'!M$110)\n+($H339*'fnd base rates'!M$111)\n+($I339*'fnd base rates'!M$112)\n+($J339*'fnd base rates'!M$113)\n+($K339*'fnd base rates'!M$114)\n+($M339*'fnd base rates'!M$116)\n+($N339*'fnd base rates'!M$117)\n+($O339*'fnd base rates'!M$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,13)))","v":0},24446.787788479996,null,446099083,"446","099","083",1,2,24446.787788479996,12223,0,12223,null,null,null,null,null,12223,0,12223,null,null,{"$f":"BC339-BA339","v":0}]
[446,446099088,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D340","v":0},{"$f":"'fnd enro'!E340","v":0},{"$f":"'fnd enro'!F340","v":2},{"$f":"'fnd enro'!G340","v":2},{"$f":"'fnd enro'!H340","v":1},{"$f":"'fnd enro'!I340","v":8},{"$f":"'fnd enro'!J340","v":0},{"$f":"'fnd enro'!K340","v":0.50180000000000002},{"$f":"'fnd enro'!L340","v":0},{"$f":"'fnd enro'!M340","v":0},{"$f":"'fnd enro'!N340","v":0},{"$f":"'fnd enro'!O340","v":0},{"$f":"'fnd enro'!P340","v":4},{"$f":"'fnd enro'!R340","v":13},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q340)","v":4},null,{"$f":"(($D340*'fnd base rates'!C$107)\n+($E340*'fnd base rates'!C$108)\n+($F340*'fnd base rates'!C$109)\n+($G340*'fnd base rates'!C$110)\n+($H340*'fnd base rates'!C$111)\n+($I340*'fnd base rates'!C$112)\n+($J340*'fnd base rates'!C$113)\n+($K340*'fnd base rates'!C$114)\n+($M340*'fnd base rates'!C$116)\n+($N340*'fnd base rates'!C$117)\n+($O340*'fnd base rates'!C$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,3)))\n*$R340","v":7676.0487353700009},{"$f":"(($D340*'fnd base rates'!D$107)\n+($E340*'fnd base rates'!D$108)\n+($F340*'fnd base rates'!D$109)\n+($G340*'fnd base rates'!D$110)\n+($H340*'fnd base rates'!D$111)\n+($I340*'fnd base rates'!D$112)\n+($J340*'fnd base rates'!D$113)\n+($K340*'fnd base rates'!D$114)\n+($M340*'fnd base rates'!D$116)\n+($N340*'fnd base rates'!D$117)\n+($O340*'fnd base rates'!D$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,4)))\n*$R340","v":11771.019},{"$f":"(($D340*'fnd base rates'!E$107)\n+($E340*'fnd base rates'!E$108)\n+($F340*'fnd base rates'!E$109)\n+($G340*'fnd base rates'!E$110)\n+($H340*'fnd base rates'!E$111)\n+($I340*'fnd base rates'!E$112)\n+($J340*'fnd base rates'!E$113)\n+($K340*'fnd base rates'!E$114)\n+($M340*'fnd base rates'!E$116)\n+($N340*'fnd base rates'!E$117)\n+($O340*'fnd base rates'!E$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,5)))\n*$R340","v":73571.50450571999},{"$f":"(($D340*'fnd base rates'!F$107)\n+($E340*'fnd base rates'!F$108)\n+($F340*'fnd base rates'!F$109)\n+($G340*'fnd base rates'!F$110)\n+($H340*'fnd base rates'!F$111)\n+($I340*'fnd base rates'!F$112)\n+($J340*'fnd base rates'!F$113)\n+($K340*'fnd base rates'!F$114)\n+($M340*'fnd base rates'!F$116)\n+($N340*'fnd base rates'!F$117)\n+($O340*'fnd base rates'!F$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,6)))\n*$R340","v":13930.46982414},{"$f":"(($D340*'fnd base rates'!G$107)\n+($E340*'fnd base rates'!G$108)\n+($F340*'fnd base rates'!G$109)\n+($G340*'fnd base rates'!G$110)\n+($H340*'fnd base rates'!G$111)\n+($I340*'fnd base rates'!G$112)\n+($J340*'fnd base rates'!G$113)\n+($K340*'fnd base rates'!G$114)\n+($M340*'fnd base rates'!G$116)\n+($N340*'fnd base rates'!G$117)\n+($O340*'fnd base rates'!G$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,7)))\n*$R340","v":2801.7302892899997},{"$f":"(($D340*'fnd base rates'!H$107)\n+($E340*'fnd base rates'!H$108)\n+($F340*'fnd base rates'!H$109)\n+($G340*'fnd base rates'!H$110)\n+($H340*'fnd base rates'!H$111)\n+($I340*'fnd base rates'!H$112)\n+($J340*'fnd base rates'!H$113)\n+($K340*'fnd base rates'!H$114)\n+($M340*'fnd base rates'!H$116)\n+($N340*'fnd base rates'!H$117)\n+($O340*'fnd base rates'!H$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,8)))","v":9322.1461419999996},{"$f":"(($D340*'fnd base rates'!I$107)\n+($E340*'fnd base rates'!I$108)\n+($F340*'fnd base rates'!I$109)\n+($G340*'fnd base rates'!I$110)\n+($H340*'fnd base rates'!I$111)\n+($I340*'fnd base rates'!I$112)\n+($J340*'fnd base rates'!I$113)\n+($K340*'fnd base rates'!I$114)\n+($M340*'fnd base rates'!I$116)\n+($N340*'fnd base rates'!I$117)\n+($O340*'fnd base rates'!I$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,9)))\n*$R340","v":5786.1982499999995},{"$f":"(($D340*'fnd base rates'!J$107)\n+($E340*'fnd base rates'!J$108)\n+($F340*'fnd base rates'!J$109)\n+($G340*'fnd base rates'!J$110)\n+($H340*'fnd base rates'!J$111)\n+($I340*'fnd base rates'!J$112)\n+($J340*'fnd base rates'!J$113)\n+($K340*'fnd base rates'!J$114)\n+($M340*'fnd base rates'!J$116)\n+($N340*'fnd base rates'!J$117)\n+($O340*'fnd base rates'!J$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,10)))\n*$R340","v":8114.7994499999995},{"$f":"(($D340*'fnd base rates'!K$107)\n+($E340*'fnd base rates'!K$108)\n+($F340*'fnd base rates'!K$109)\n+($G340*'fnd base rates'!K$110)\n+($H340*'fnd base rates'!K$111)\n+($I340*'fnd base rates'!K$112)\n+($J340*'fnd base rates'!K$113)\n+($K340*'fnd base rates'!K$114)\n+($M340*'fnd base rates'!K$116)\n+($N340*'fnd base rates'!K$117)\n+($O340*'fnd base rates'!K$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,11)))\n*$R340","v":15744.4045386},{"$f":"(($D340*'fnd base rates'!L$107)\n+($E340*'fnd base rates'!L$108)\n+($F340*'fnd base rates'!L$109)\n+($G340*'fnd base rates'!L$110)\n+($H340*'fnd base rates'!L$111)\n+($I340*'fnd base rates'!L$112)\n+($J340*'fnd base rates'!L$113)\n+($K340*'fnd base rates'!L$114)\n+($M340*'fnd base rates'!L$116)\n+($N340*'fnd base rates'!L$117)\n+($O340*'fnd base rates'!L$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,12)))","v":19997.416840000002},{"$f":"(($D340*'fnd base rates'!M$107)\n+($E340*'fnd base rates'!M$108)\n+($F340*'fnd base rates'!M$109)\n+($G340*'fnd base rates'!M$110)\n+($H340*'fnd base rates'!M$111)\n+($I340*'fnd base rates'!M$112)\n+($J340*'fnd base rates'!M$113)\n+($K340*'fnd base rates'!M$114)\n+($M340*'fnd base rates'!M$116)\n+($N340*'fnd base rates'!M$117)\n+($O340*'fnd base rates'!M$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,13)))","v":0},168715.73757512,null,446099088,"446","099","088",1,13,168715.73757512,12978,0,12978,null,null,null,null,null,12978,0,12978,null,null,{"$f":"BC340-BA340","v":0}]
[446,446099095,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D341","v":0},{"$f":"'fnd enro'!E341","v":0},{"$f":"'fnd enro'!F341","v":0},{"$f":"'fnd enro'!G341","v":0},{"$f":"'fnd enro'!H341","v":0},{"$f":"'fnd enro'!I341","v":1},{"$f":"'fnd enro'!J341","v":0},{"$f":"'fnd enro'!K341","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L341","v":0},{"$f":"'fnd enro'!M341","v":0},{"$f":"'fnd enro'!N341","v":0},{"$f":"'fnd enro'!O341","v":0},{"$f":"'fnd enro'!P341","v":0},{"$f":"'fnd enro'!R341","v":1},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q341)","v":12},null,{"$f":"(($D341*'fnd base rates'!C$107)\n+($E341*'fnd base rates'!C$108)\n+($F341*'fnd base rates'!C$109)\n+($G341*'fnd base rates'!C$110)\n+($H341*'fnd base rates'!C$111)\n+($I341*'fnd base rates'!C$112)\n+($J341*'fnd base rates'!C$113)\n+($K341*'fnd base rates'!C$114)\n+($M341*'fnd base rates'!C$116)\n+($N341*'fnd base rates'!C$117)\n+($O341*'fnd base rates'!C$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,3)))\n*$R341","v":571.33133349000002},{"$f":"(($D341*'fnd base rates'!D$107)\n+($E341*'fnd base rates'!D$108)\n+($F341*'fnd base rates'!D$109)\n+($G341*'fnd base rates'!D$110)\n+($H341*'fnd base rates'!D$111)\n+($I341*'fnd base rates'!D$112)\n+($J341*'fnd base rates'!D$113)\n+($K341*'fnd base rates'!D$114)\n+($M341*'fnd base rates'!D$116)\n+($N341*'fnd base rates'!D$117)\n+($O341*'fnd base rates'!D$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,4)))\n*$R341","v":814.81020000000001},{"$f":"(($D341*'fnd base rates'!E$107)\n+($E341*'fnd base rates'!E$108)\n+($F341*'fnd base rates'!E$109)\n+($G341*'fnd base rates'!E$110)\n+($H341*'fnd base rates'!E$111)\n+($I341*'fnd base rates'!E$112)\n+($J341*'fnd base rates'!E$113)\n+($K341*'fnd base rates'!E$114)\n+($M341*'fnd base rates'!E$116)\n+($N341*'fnd base rates'!E$117)\n+($O341*'fnd base rates'!E$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,5)))\n*$R341","v":5231.4934004399993},{"$f":"(($D341*'fnd base rates'!F$107)\n+($E341*'fnd base rates'!F$108)\n+($F341*'fnd base rates'!F$109)\n+($G341*'fnd base rates'!F$110)\n+($H341*'fnd base rates'!F$111)\n+($I341*'fnd base rates'!F$112)\n+($J341*'fnd base rates'!F$113)\n+($K341*'fnd base rates'!F$114)\n+($M341*'fnd base rates'!F$116)\n+($N341*'fnd base rates'!F$117)\n+($O341*'fnd base rates'!F$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,6)))\n*$R341","v":944.53402877999997},{"$f":"(($D341*'fnd base rates'!G$107)\n+($E341*'fnd base rates'!G$108)\n+($F341*'fnd base rates'!G$109)\n+($G341*'fnd base rates'!G$110)\n+($H341*'fnd base rates'!G$111)\n+($I341*'fnd base rates'!G$112)\n+($J341*'fnd base rates'!G$113)\n+($K341*'fnd base rates'!G$114)\n+($M341*'fnd base rates'!G$116)\n+($N341*'fnd base rates'!G$117)\n+($O341*'fnd base rates'!G$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,7)))\n*$R341","v":174.53569532999998},{"$f":"(($D341*'fnd base rates'!H$107)\n+($E341*'fnd base rates'!H$108)\n+($F341*'fnd base rates'!H$109)\n+($G341*'fnd base rates'!H$110)\n+($H341*'fnd base rates'!H$111)\n+($I341*'fnd base rates'!H$112)\n+($J341*'fnd base rates'!H$113)\n+($K341*'fnd base rates'!H$114)\n+($M341*'fnd base rates'!H$116)\n+($N341*'fnd base rates'!H$117)\n+($O341*'fnd base rates'!H$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D341*'fnd base rates'!I$107)\n+($E341*'fnd base rates'!I$108)\n+($F341*'fnd base rates'!I$109)\n+($G341*'fnd base rates'!I$110)\n+($H341*'fnd base rates'!I$111)\n+($I341*'fnd base rates'!I$112)\n+($J341*'fnd base rates'!I$113)\n+($K341*'fnd base rates'!I$114)\n+($M341*'fnd base rates'!I$116)\n+($N341*'fnd base rates'!I$117)\n+($O341*'fnd base rates'!I$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,9)))\n*$R341","v":453.62609999999995},{"$f":"(($D341*'fnd base rates'!J$107)\n+($E341*'fnd base rates'!J$108)\n+($F341*'fnd base rates'!J$109)\n+($G341*'fnd base rates'!J$110)\n+($H341*'fnd base rates'!J$111)\n+($I341*'fnd base rates'!J$112)\n+($J341*'fnd base rates'!J$113)\n+($K341*'fnd base rates'!J$114)\n+($M341*'fnd base rates'!J$116)\n+($N341*'fnd base rates'!J$117)\n+($O341*'fnd base rates'!J$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,10)))\n*$R341","v":611.04374999999993},{"$f":"(($D341*'fnd base rates'!K$107)\n+($E341*'fnd base rates'!K$108)\n+($F341*'fnd base rates'!K$109)\n+($G341*'fnd base rates'!K$110)\n+($H341*'fnd base rates'!K$111)\n+($I341*'fnd base rates'!K$112)\n+($J341*'fnd base rates'!K$113)\n+($K341*'fnd base rates'!K$114)\n+($M341*'fnd base rates'!K$116)\n+($N341*'fnd base rates'!K$117)\n+($O341*'fnd base rates'!K$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,11)))\n*$R341","v":1224.8137721999999},{"$f":"(($D341*'fnd base rates'!L$107)\n+($E341*'fnd base rates'!L$108)\n+($F341*'fnd base rates'!L$109)\n+($G341*'fnd base rates'!L$110)\n+($H341*'fnd base rates'!L$111)\n+($I341*'fnd base rates'!L$112)\n+($J341*'fnd base rates'!L$113)\n+($K341*'fnd base rates'!L$114)\n+($M341*'fnd base rates'!L$116)\n+($N341*'fnd base rates'!L$117)\n+($O341*'fnd base rates'!L$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D341*'fnd base rates'!M$107)\n+($E341*'fnd base rates'!M$108)\n+($F341*'fnd base rates'!M$109)\n+($G341*'fnd base rates'!M$110)\n+($H341*'fnd base rates'!M$111)\n+($I341*'fnd base rates'!M$112)\n+($J341*'fnd base rates'!M$113)\n+($K341*'fnd base rates'!M$114)\n+($M341*'fnd base rates'!M$116)\n+($N341*'fnd base rates'!M$117)\n+($O341*'fnd base rates'!M$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,13)))","v":0},12223.393894239998,null,446099095,"446","099","095",1,1,12223.393894239998,12223,0,12223,null,null,null,null,null,12223,0,12223,null,null,{"$f":"BC341-BA341","v":0}]
[446,446099099,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D342","v":0},{"$f":"'fnd enro'!E342","v":0},{"$f":"'fnd enro'!F342","v":12},{"$f":"'fnd enro'!G342","v":49},{"$f":"'fnd enro'!H342","v":24},{"$f":"'fnd enro'!I342","v":20},{"$f":"'fnd enro'!J342","v":0},{"$f":"'fnd enro'!K342","v":4.0529999999999999},{"$f":"'fnd enro'!L342","v":0},{"$f":"'fnd enro'!M342","v":7},{"$f":"'fnd enro'!N342","v":2},{"$f":"'fnd enro'!O342","v":3},{"$f":"'fnd enro'!P342","v":44},{"$f":"'fnd enro'!R342","v":105},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q342)","v":5},null,{"$f":"(($D342*'fnd base rates'!C$107)\n+($E342*'fnd base rates'!C$108)\n+($F342*'fnd base rates'!C$109)\n+($G342*'fnd base rates'!C$110)\n+($H342*'fnd base rates'!C$111)\n+($I342*'fnd base rates'!C$112)\n+($J342*'fnd base rates'!C$113)\n+($K342*'fnd base rates'!C$114)\n+($M342*'fnd base rates'!C$116)\n+($N342*'fnd base rates'!C$117)\n+($O342*'fnd base rates'!C$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,3)))\n*$R342","v":64095.18396645},{"$f":"(($D342*'fnd base rates'!D$107)\n+($E342*'fnd base rates'!D$108)\n+($F342*'fnd base rates'!D$109)\n+($G342*'fnd base rates'!D$110)\n+($H342*'fnd base rates'!D$111)\n+($I342*'fnd base rates'!D$112)\n+($J342*'fnd base rates'!D$113)\n+($K342*'fnd base rates'!D$114)\n+($M342*'fnd base rates'!D$116)\n+($N342*'fnd base rates'!D$117)\n+($O342*'fnd base rates'!D$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,4)))\n*$R342","v":101122.02690000001},{"$f":"(($D342*'fnd base rates'!E$107)\n+($E342*'fnd base rates'!E$108)\n+($F342*'fnd base rates'!E$109)\n+($G342*'fnd base rates'!E$110)\n+($H342*'fnd base rates'!E$111)\n+($I342*'fnd base rates'!E$112)\n+($J342*'fnd base rates'!E$113)\n+($K342*'fnd base rates'!E$114)\n+($M342*'fnd base rates'!E$116)\n+($N342*'fnd base rates'!E$117)\n+($O342*'fnd base rates'!E$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,5)))\n*$R342","v":590829.60214620002},{"$f":"(($D342*'fnd base rates'!F$107)\n+($E342*'fnd base rates'!F$108)\n+($F342*'fnd base rates'!F$109)\n+($G342*'fnd base rates'!F$110)\n+($H342*'fnd base rates'!F$111)\n+($I342*'fnd base rates'!F$112)\n+($J342*'fnd base rates'!F$113)\n+($K342*'fnd base rates'!F$114)\n+($M342*'fnd base rates'!F$116)\n+($N342*'fnd base rates'!F$117)\n+($O342*'fnd base rates'!F$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,6)))\n*$R342","v":127647.50612189999},{"$f":"(($D342*'fnd base rates'!G$107)\n+($E342*'fnd base rates'!G$108)\n+($F342*'fnd base rates'!G$109)\n+($G342*'fnd base rates'!G$110)\n+($H342*'fnd base rates'!G$111)\n+($I342*'fnd base rates'!G$112)\n+($J342*'fnd base rates'!G$113)\n+($K342*'fnd base rates'!G$114)\n+($M342*'fnd base rates'!G$116)\n+($N342*'fnd base rates'!G$117)\n+($O342*'fnd base rates'!G$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,7)))\n*$R342","v":24927.65050965},{"$f":"(($D342*'fnd base rates'!H$107)\n+($E342*'fnd base rates'!H$108)\n+($F342*'fnd base rates'!H$109)\n+($G342*'fnd base rates'!H$110)\n+($H342*'fnd base rates'!H$111)\n+($I342*'fnd base rates'!H$112)\n+($J342*'fnd base rates'!H$113)\n+($K342*'fnd base rates'!H$114)\n+($M342*'fnd base rates'!H$116)\n+($N342*'fnd base rates'!H$117)\n+($O342*'fnd base rates'!H$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,8)))","v":63485.318070000001},{"$f":"(($D342*'fnd base rates'!I$107)\n+($E342*'fnd base rates'!I$108)\n+($F342*'fnd base rates'!I$109)\n+($G342*'fnd base rates'!I$110)\n+($H342*'fnd base rates'!I$111)\n+($I342*'fnd base rates'!I$112)\n+($J342*'fnd base rates'!I$113)\n+($K342*'fnd base rates'!I$114)\n+($M342*'fnd base rates'!I$116)\n+($N342*'fnd base rates'!I$117)\n+($O342*'fnd base rates'!I$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,9)))\n*$R342","v":44474.123100000004},{"$f":"(($D342*'fnd base rates'!J$107)\n+($E342*'fnd base rates'!J$108)\n+($F342*'fnd base rates'!J$109)\n+($G342*'fnd base rates'!J$110)\n+($H342*'fnd base rates'!J$111)\n+($I342*'fnd base rates'!J$112)\n+($J342*'fnd base rates'!J$113)\n+($K342*'fnd base rates'!J$114)\n+($M342*'fnd base rates'!J$116)\n+($N342*'fnd base rates'!J$117)\n+($O342*'fnd base rates'!J$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,10)))\n*$R342","v":55455.710849999996},{"$f":"(($D342*'fnd base rates'!K$107)\n+($E342*'fnd base rates'!K$108)\n+($F342*'fnd base rates'!K$109)\n+($G342*'fnd base rates'!K$110)\n+($H342*'fnd base rates'!K$111)\n+($I342*'fnd base rates'!K$112)\n+($J342*'fnd base rates'!K$113)\n+($K342*'fnd base rates'!K$114)\n+($M342*'fnd base rates'!K$116)\n+($N342*'fnd base rates'!K$117)\n+($O342*'fnd base rates'!K$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,11)))\n*$R342","v":130086.69068099998},{"$f":"(($D342*'fnd base rates'!L$107)\n+($E342*'fnd base rates'!L$108)\n+($F342*'fnd base rates'!L$109)\n+($G342*'fnd base rates'!L$110)\n+($H342*'fnd base rates'!L$111)\n+($I342*'fnd base rates'!L$112)\n+($J342*'fnd base rates'!L$113)\n+($K342*'fnd base rates'!L$114)\n+($M342*'fnd base rates'!L$116)\n+($N342*'fnd base rates'!L$117)\n+($O342*'fnd base rates'!L$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,12)))","v":174962.34140000003},{"$f":"(($D342*'fnd base rates'!M$107)\n+($E342*'fnd base rates'!M$108)\n+($F342*'fnd base rates'!M$109)\n+($G342*'fnd base rates'!M$110)\n+($H342*'fnd base rates'!M$111)\n+($I342*'fnd base rates'!M$112)\n+($J342*'fnd base rates'!M$113)\n+($K342*'fnd base rates'!M$114)\n+($M342*'fnd base rates'!M$116)\n+($N342*'fnd base rates'!M$117)\n+($O342*'fnd base rates'!M$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,13)))","v":0},1377086.1537452,null,446099099,"446","099","099",1,105,1377086.1537452,13115,0,13115,null,null,null,null,null,13115,0,13115,null,null,{"$f":"BC342-BA342","v":0}]
[446,446099101,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D343","v":0},{"$f":"'fnd enro'!E343","v":0},{"$f":"'fnd enro'!F343","v":0},{"$f":"'fnd enro'!G343","v":0},{"$f":"'fnd enro'!H343","v":0},{"$f":"'fnd enro'!I343","v":1},{"$f":"'fnd enro'!J343","v":0},{"$f":"'fnd enro'!K343","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L343","v":0},{"$f":"'fnd enro'!M343","v":0},{"$f":"'fnd enro'!N343","v":0},{"$f":"'fnd enro'!O343","v":0},{"$f":"'fnd enro'!P343","v":1},{"$f":"'fnd enro'!R343","v":1},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q343)","v":3},null,{"$f":"(($D343*'fnd base rates'!C$107)\n+($E343*'fnd base rates'!C$108)\n+($F343*'fnd base rates'!C$109)\n+($G343*'fnd base rates'!C$110)\n+($H343*'fnd base rates'!C$111)\n+($I343*'fnd base rates'!C$112)\n+($J343*'fnd base rates'!C$113)\n+($K343*'fnd base rates'!C$114)\n+($M343*'fnd base rates'!C$116)\n+($N343*'fnd base rates'!C$117)\n+($O343*'fnd base rates'!C$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,3)))\n*$R343","v":631.92983348999996},{"$f":"(($D343*'fnd base rates'!D$107)\n+($E343*'fnd base rates'!D$108)\n+($F343*'fnd base rates'!D$109)\n+($G343*'fnd base rates'!D$110)\n+($H343*'fnd base rates'!D$111)\n+($I343*'fnd base rates'!D$112)\n+($J343*'fnd base rates'!D$113)\n+($K343*'fnd base rates'!D$114)\n+($M343*'fnd base rates'!D$116)\n+($N343*'fnd base rates'!D$117)\n+($O343*'fnd base rates'!D$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,4)))\n*$R343","v":1101.96615},{"$f":"(($D343*'fnd base rates'!E$107)\n+($E343*'fnd base rates'!E$108)\n+($F343*'fnd base rates'!E$109)\n+($G343*'fnd base rates'!E$110)\n+($H343*'fnd base rates'!E$111)\n+($I343*'fnd base rates'!E$112)\n+($J343*'fnd base rates'!E$113)\n+($K343*'fnd base rates'!E$114)\n+($M343*'fnd base rates'!E$116)\n+($N343*'fnd base rates'!E$117)\n+($O343*'fnd base rates'!E$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,5)))\n*$R343","v":8034.6266504399991},{"$f":"(($D343*'fnd base rates'!F$107)\n+($E343*'fnd base rates'!F$108)\n+($F343*'fnd base rates'!F$109)\n+($G343*'fnd base rates'!F$110)\n+($H343*'fnd base rates'!F$111)\n+($I343*'fnd base rates'!F$112)\n+($J343*'fnd base rates'!F$113)\n+($K343*'fnd base rates'!F$114)\n+($M343*'fnd base rates'!F$116)\n+($N343*'fnd base rates'!F$117)\n+($O343*'fnd base rates'!F$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,6)))\n*$R343","v":944.53402877999997},{"$f":"(($D343*'fnd base rates'!G$107)\n+($E343*'fnd base rates'!G$108)\n+($F343*'fnd base rates'!G$109)\n+($G343*'fnd base rates'!G$110)\n+($H343*'fnd base rates'!G$111)\n+($I343*'fnd base rates'!G$112)\n+($J343*'fnd base rates'!G$113)\n+($K343*'fnd base rates'!G$114)\n+($M343*'fnd base rates'!G$116)\n+($N343*'fnd base rates'!G$117)\n+($O343*'fnd base rates'!G$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,7)))\n*$R343","v":310.53619533},{"$f":"(($D343*'fnd base rates'!H$107)\n+($E343*'fnd base rates'!H$108)\n+($F343*'fnd base rates'!H$109)\n+($G343*'fnd base rates'!H$110)\n+($H343*'fnd base rates'!H$111)\n+($I343*'fnd base rates'!H$112)\n+($J343*'fnd base rates'!H$113)\n+($K343*'fnd base rates'!H$114)\n+($M343*'fnd base rates'!H$116)\n+($N343*'fnd base rates'!H$117)\n+($O343*'fnd base rates'!H$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,8)))","v":847.65893400000004},{"$f":"(($D343*'fnd base rates'!I$107)\n+($E343*'fnd base rates'!I$108)\n+($F343*'fnd base rates'!I$109)\n+($G343*'fnd base rates'!I$110)\n+($H343*'fnd base rates'!I$111)\n+($I343*'fnd base rates'!I$112)\n+($J343*'fnd base rates'!I$113)\n+($K343*'fnd base rates'!I$114)\n+($M343*'fnd base rates'!I$116)\n+($N343*'fnd base rates'!I$117)\n+($O343*'fnd base rates'!I$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,9)))\n*$R343","v":567.13379999999995},{"$f":"(($D343*'fnd base rates'!J$107)\n+($E343*'fnd base rates'!J$108)\n+($F343*'fnd base rates'!J$109)\n+($G343*'fnd base rates'!J$110)\n+($H343*'fnd base rates'!J$111)\n+($I343*'fnd base rates'!J$112)\n+($J343*'fnd base rates'!J$113)\n+($K343*'fnd base rates'!J$114)\n+($M343*'fnd base rates'!J$116)\n+($N343*'fnd base rates'!J$117)\n+($O343*'fnd base rates'!J$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,10)))\n*$R343","v":1200.8620500000002},{"$f":"(($D343*'fnd base rates'!K$107)\n+($E343*'fnd base rates'!K$108)\n+($F343*'fnd base rates'!K$109)\n+($G343*'fnd base rates'!K$110)\n+($H343*'fnd base rates'!K$111)\n+($I343*'fnd base rates'!K$112)\n+($J343*'fnd base rates'!K$113)\n+($K343*'fnd base rates'!K$114)\n+($M343*'fnd base rates'!K$116)\n+($N343*'fnd base rates'!K$117)\n+($O343*'fnd base rates'!K$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,11)))\n*$R343","v":1224.8137721999999},{"$f":"(($D343*'fnd base rates'!L$107)\n+($E343*'fnd base rates'!L$108)\n+($F343*'fnd base rates'!L$109)\n+($G343*'fnd base rates'!L$110)\n+($H343*'fnd base rates'!L$111)\n+($I343*'fnd base rates'!L$112)\n+($J343*'fnd base rates'!L$113)\n+($K343*'fnd base rates'!L$114)\n+($M343*'fnd base rates'!L$116)\n+($N343*'fnd base rates'!L$117)\n+($O343*'fnd base rates'!L$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,12)))","v":1794.8866800000001},{"$f":"(($D343*'fnd base rates'!M$107)\n+($E343*'fnd base rates'!M$108)\n+($F343*'fnd base rates'!M$109)\n+($G343*'fnd base rates'!M$110)\n+($H343*'fnd base rates'!M$111)\n+($I343*'fnd base rates'!M$112)\n+($J343*'fnd base rates'!M$113)\n+($K343*'fnd base rates'!M$114)\n+($M343*'fnd base rates'!M$116)\n+($N343*'fnd base rates'!M$117)\n+($O343*'fnd base rates'!M$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,13)))","v":0},16658.948094239997,null,446099101,"446","099","101",1,1,16658.948094239997,16659,0,16659,null,null,null,null,null,16659,0,16659,null,null,{"$f":"BC343-BA343","v":0}]
[446,446099133,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D344","v":0},{"$f":"'fnd enro'!E344","v":0},{"$f":"'fnd enro'!F344","v":0},{"$f":"'fnd enro'!G344","v":1},{"$f":"'fnd enro'!H344","v":1},{"$f":"'fnd enro'!I344","v":1},{"$f":"'fnd enro'!J344","v":0},{"$f":"'fnd enro'!K344","v":0.1158},{"$f":"'fnd enro'!L344","v":0},{"$f":"'fnd enro'!M344","v":0},{"$f":"'fnd enro'!N344","v":0},{"$f":"'fnd enro'!O344","v":0},{"$f":"'fnd enro'!P344","v":3},{"$f":"'fnd enro'!R344","v":3},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q344)","v":9},null,{"$f":"(($D344*'fnd base rates'!C$107)\n+($E344*'fnd base rates'!C$108)\n+($F344*'fnd base rates'!C$109)\n+($G344*'fnd base rates'!C$110)\n+($H344*'fnd base rates'!C$111)\n+($I344*'fnd base rates'!C$112)\n+($J344*'fnd base rates'!C$113)\n+($K344*'fnd base rates'!C$114)\n+($M344*'fnd base rates'!C$116)\n+($N344*'fnd base rates'!C$117)\n+($O344*'fnd base rates'!C$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,3)))\n*$R344","v":1956.0472004699998},{"$f":"(($D344*'fnd base rates'!D$107)\n+($E344*'fnd base rates'!D$108)\n+($F344*'fnd base rates'!D$109)\n+($G344*'fnd base rates'!D$110)\n+($H344*'fnd base rates'!D$111)\n+($I344*'fnd base rates'!D$112)\n+($J344*'fnd base rates'!D$113)\n+($K344*'fnd base rates'!D$114)\n+($M344*'fnd base rates'!D$116)\n+($N344*'fnd base rates'!D$117)\n+($O344*'fnd base rates'!D$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,4)))\n*$R344","v":3591.2439000000004},{"$f":"(($D344*'fnd base rates'!E$107)\n+($E344*'fnd base rates'!E$108)\n+($F344*'fnd base rates'!E$109)\n+($G344*'fnd base rates'!E$110)\n+($H344*'fnd base rates'!E$111)\n+($I344*'fnd base rates'!E$112)\n+($J344*'fnd base rates'!E$113)\n+($K344*'fnd base rates'!E$114)\n+($M344*'fnd base rates'!E$116)\n+($N344*'fnd base rates'!E$117)\n+($O344*'fnd base rates'!E$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,5)))\n*$R344","v":24243.49080132},{"$f":"(($D344*'fnd base rates'!F$107)\n+($E344*'fnd base rates'!F$108)\n+($F344*'fnd base rates'!F$109)\n+($G344*'fnd base rates'!F$110)\n+($H344*'fnd base rates'!F$111)\n+($I344*'fnd base rates'!F$112)\n+($J344*'fnd base rates'!F$113)\n+($K344*'fnd base rates'!F$114)\n+($M344*'fnd base rates'!F$116)\n+($N344*'fnd base rates'!F$117)\n+($O344*'fnd base rates'!F$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,6)))\n*$R344","v":3333.14033634},{"$f":"(($D344*'fnd base rates'!G$107)\n+($E344*'fnd base rates'!G$108)\n+($F344*'fnd base rates'!G$109)\n+($G344*'fnd base rates'!G$110)\n+($H344*'fnd base rates'!G$111)\n+($I344*'fnd base rates'!G$112)\n+($J344*'fnd base rates'!G$113)\n+($K344*'fnd base rates'!G$114)\n+($M344*'fnd base rates'!G$116)\n+($N344*'fnd base rates'!G$117)\n+($O344*'fnd base rates'!G$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,7)))\n*$R344","v":1064.0413359900001},{"$f":"(($D344*'fnd base rates'!H$107)\n+($E344*'fnd base rates'!H$108)\n+($F344*'fnd base rates'!H$109)\n+($G344*'fnd base rates'!H$110)\n+($H344*'fnd base rates'!H$111)\n+($I344*'fnd base rates'!H$112)\n+($J344*'fnd base rates'!H$113)\n+($K344*'fnd base rates'!H$114)\n+($M344*'fnd base rates'!H$116)\n+($N344*'fnd base rates'!H$117)\n+($O344*'fnd base rates'!H$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,8)))","v":1953.1368020000002},{"$f":"(($D344*'fnd base rates'!I$107)\n+($E344*'fnd base rates'!I$108)\n+($F344*'fnd base rates'!I$109)\n+($G344*'fnd base rates'!I$110)\n+($H344*'fnd base rates'!I$111)\n+($I344*'fnd base rates'!I$112)\n+($J344*'fnd base rates'!I$113)\n+($K344*'fnd base rates'!I$114)\n+($M344*'fnd base rates'!I$116)\n+($N344*'fnd base rates'!I$117)\n+($O344*'fnd base rates'!I$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,9)))\n*$R344","v":1619.4602999999997},{"$f":"(($D344*'fnd base rates'!J$107)\n+($E344*'fnd base rates'!J$108)\n+($F344*'fnd base rates'!J$109)\n+($G344*'fnd base rates'!J$110)\n+($H344*'fnd base rates'!J$111)\n+($I344*'fnd base rates'!J$112)\n+($J344*'fnd base rates'!J$113)\n+($K344*'fnd base rates'!J$114)\n+($M344*'fnd base rates'!J$116)\n+($N344*'fnd base rates'!J$117)\n+($O344*'fnd base rates'!J$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,10)))\n*$R344","v":3393.82485},{"$f":"(($D344*'fnd base rates'!K$107)\n+($E344*'fnd base rates'!K$108)\n+($F344*'fnd base rates'!K$109)\n+($G344*'fnd base rates'!K$110)\n+($H344*'fnd base rates'!K$111)\n+($I344*'fnd base rates'!K$112)\n+($J344*'fnd base rates'!K$113)\n+($K344*'fnd base rates'!K$114)\n+($M344*'fnd base rates'!K$116)\n+($N344*'fnd base rates'!K$117)\n+($O344*'fnd base rates'!K$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,11)))\n*$R344","v":3655.5375665999995},{"$f":"(($D344*'fnd base rates'!L$107)\n+($E344*'fnd base rates'!L$108)\n+($F344*'fnd base rates'!L$109)\n+($G344*'fnd base rates'!L$110)\n+($H344*'fnd base rates'!L$111)\n+($I344*'fnd base rates'!L$112)\n+($J344*'fnd base rates'!L$113)\n+($K344*'fnd base rates'!L$114)\n+($M344*'fnd base rates'!L$116)\n+($N344*'fnd base rates'!L$117)\n+($O344*'fnd base rates'!L$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,12)))","v":6028.1000400000003},{"$f":"(($D344*'fnd base rates'!M$107)\n+($E344*'fnd base rates'!M$108)\n+($F344*'fnd base rates'!M$109)\n+($G344*'fnd base rates'!M$110)\n+($H344*'fnd base rates'!M$111)\n+($I344*'fnd base rates'!M$112)\n+($J344*'fnd base rates'!M$113)\n+($K344*'fnd base rates'!M$114)\n+($M344*'fnd base rates'!M$116)\n+($N344*'fnd base rates'!M$117)\n+($O344*'fnd base rates'!M$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,13)))","v":0},50838.023132719987,null,446099133,"446","099","133",1,3,50838.023132719987,16946,0,16946,null,null,null,null,null,16946,0,16946,null,null,{"$f":"BC344-BA344","v":0}]
[446,446099136,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D345","v":0},{"$f":"'fnd enro'!E345","v":0},{"$f":"'fnd enro'!F345","v":0},{"$f":"'fnd enro'!G345","v":0},{"$f":"'fnd enro'!H345","v":1},{"$f":"'fnd enro'!I345","v":0},{"$f":"'fnd enro'!J345","v":0},{"$f":"'fnd enro'!K345","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L345","v":0},{"$f":"'fnd enro'!M345","v":0},{"$f":"'fnd enro'!N345","v":0},{"$f":"'fnd enro'!O345","v":0},{"$f":"'fnd enro'!P345","v":1},{"$f":"'fnd enro'!R345","v":1},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q345)","v":3},null,{"$f":"(($D345*'fnd base rates'!C$107)\n+($E345*'fnd base rates'!C$108)\n+($F345*'fnd base rates'!C$109)\n+($G345*'fnd base rates'!C$110)\n+($H345*'fnd base rates'!C$111)\n+($I345*'fnd base rates'!C$112)\n+($J345*'fnd base rates'!C$113)\n+($K345*'fnd base rates'!C$114)\n+($M345*'fnd base rates'!C$116)\n+($N345*'fnd base rates'!C$117)\n+($O345*'fnd base rates'!C$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,3)))\n*$R345","v":631.92983348999996},{"$f":"(($D345*'fnd base rates'!D$107)\n+($E345*'fnd base rates'!D$108)\n+($F345*'fnd base rates'!D$109)\n+($G345*'fnd base rates'!D$110)\n+($H345*'fnd base rates'!D$111)\n+($I345*'fnd base rates'!D$112)\n+($J345*'fnd base rates'!D$113)\n+($K345*'fnd base rates'!D$114)\n+($M345*'fnd base rates'!D$116)\n+($N345*'fnd base rates'!D$117)\n+($O345*'fnd base rates'!D$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,4)))\n*$R345","v":1101.96615},{"$f":"(($D345*'fnd base rates'!E$107)\n+($E345*'fnd base rates'!E$108)\n+($F345*'fnd base rates'!E$109)\n+($G345*'fnd base rates'!E$110)\n+($H345*'fnd base rates'!E$111)\n+($I345*'fnd base rates'!E$112)\n+($J345*'fnd base rates'!E$113)\n+($K345*'fnd base rates'!E$114)\n+($M345*'fnd base rates'!E$116)\n+($N345*'fnd base rates'!E$117)\n+($O345*'fnd base rates'!E$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,5)))\n*$R345","v":6487.4798504400005},{"$f":"(($D345*'fnd base rates'!F$107)\n+($E345*'fnd base rates'!F$108)\n+($F345*'fnd base rates'!F$109)\n+($G345*'fnd base rates'!F$110)\n+($H345*'fnd base rates'!F$111)\n+($I345*'fnd base rates'!F$112)\n+($J345*'fnd base rates'!F$113)\n+($K345*'fnd base rates'!F$114)\n+($M345*'fnd base rates'!F$116)\n+($N345*'fnd base rates'!F$117)\n+($O345*'fnd base rates'!F$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,6)))\n*$R345","v":1060.07587878},{"$f":"(($D345*'fnd base rates'!G$107)\n+($E345*'fnd base rates'!G$108)\n+($F345*'fnd base rates'!G$109)\n+($G345*'fnd base rates'!G$110)\n+($H345*'fnd base rates'!G$111)\n+($I345*'fnd base rates'!G$112)\n+($J345*'fnd base rates'!G$113)\n+($K345*'fnd base rates'!G$114)\n+($M345*'fnd base rates'!G$116)\n+($N345*'fnd base rates'!G$117)\n+($O345*'fnd base rates'!G$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,7)))\n*$R345","v":315.40324532999995},{"$f":"(($D345*'fnd base rates'!H$107)\n+($E345*'fnd base rates'!H$108)\n+($F345*'fnd base rates'!H$109)\n+($G345*'fnd base rates'!H$110)\n+($H345*'fnd base rates'!H$111)\n+($I345*'fnd base rates'!H$112)\n+($J345*'fnd base rates'!H$113)\n+($K345*'fnd base rates'!H$114)\n+($M345*'fnd base rates'!H$116)\n+($N345*'fnd base rates'!H$117)\n+($O345*'fnd base rates'!H$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,8)))","v":543.01893400000006},{"$f":"(($D345*'fnd base rates'!I$107)\n+($E345*'fnd base rates'!I$108)\n+($F345*'fnd base rates'!I$109)\n+($G345*'fnd base rates'!I$110)\n+($H345*'fnd base rates'!I$111)\n+($I345*'fnd base rates'!I$112)\n+($J345*'fnd base rates'!I$113)\n+($K345*'fnd base rates'!I$114)\n+($M345*'fnd base rates'!I$116)\n+($N345*'fnd base rates'!I$117)\n+($O345*'fnd base rates'!I$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,9)))\n*$R345","v":499.77254999999997},{"$f":"(($D345*'fnd base rates'!J$107)\n+($E345*'fnd base rates'!J$108)\n+($F345*'fnd base rates'!J$109)\n+($G345*'fnd base rates'!J$110)\n+($H345*'fnd base rates'!J$111)\n+($I345*'fnd base rates'!J$112)\n+($J345*'fnd base rates'!J$113)\n+($K345*'fnd base rates'!J$114)\n+($M345*'fnd base rates'!J$116)\n+($N345*'fnd base rates'!J$117)\n+($O345*'fnd base rates'!J$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,10)))\n*$R345","v":854.80095000000006},{"$f":"(($D345*'fnd base rates'!K$107)\n+($E345*'fnd base rates'!K$108)\n+($F345*'fnd base rates'!K$109)\n+($G345*'fnd base rates'!K$110)\n+($H345*'fnd base rates'!K$111)\n+($I345*'fnd base rates'!K$112)\n+($J345*'fnd base rates'!K$113)\n+($K345*'fnd base rates'!K$114)\n+($M345*'fnd base rates'!K$116)\n+($N345*'fnd base rates'!K$117)\n+($O345*'fnd base rates'!K$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,11)))\n*$R345","v":1259.0002721999999},{"$f":"(($D345*'fnd base rates'!L$107)\n+($E345*'fnd base rates'!L$108)\n+($F345*'fnd base rates'!L$109)\n+($G345*'fnd base rates'!L$110)\n+($H345*'fnd base rates'!L$111)\n+($I345*'fnd base rates'!L$112)\n+($J345*'fnd base rates'!L$113)\n+($K345*'fnd base rates'!L$114)\n+($M345*'fnd base rates'!L$116)\n+($N345*'fnd base rates'!L$117)\n+($O345*'fnd base rates'!L$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,12)))","v":1938.23668},{"$f":"(($D345*'fnd base rates'!M$107)\n+($E345*'fnd base rates'!M$108)\n+($F345*'fnd base rates'!M$109)\n+($G345*'fnd base rates'!M$110)\n+($H345*'fnd base rates'!M$111)\n+($I345*'fnd base rates'!M$112)\n+($J345*'fnd base rates'!M$113)\n+($K345*'fnd base rates'!M$114)\n+($M345*'fnd base rates'!M$116)\n+($N345*'fnd base rates'!M$117)\n+($O345*'fnd base rates'!M$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,13)))","v":0},14691.68434424,null,446099136,"446","099","136",1,1,14691.68434424,14692,0,14692,null,null,null,null,null,14692,0,14692,null,null,{"$f":"BC345-BA345","v":0}]
[446,446099167,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D346","v":0},{"$f":"'fnd enro'!E346","v":0},{"$f":"'fnd enro'!F346","v":5},{"$f":"'fnd enro'!G346","v":39},{"$f":"'fnd enro'!H346","v":15},{"$f":"'fnd enro'!I346","v":13},{"$f":"'fnd enro'!J346","v":0},{"$f":"'fnd enro'!K346","v":2.7791999999999999},{"$f":"'fnd enro'!L346","v":0},{"$f":"'fnd enro'!M346","v":3},{"$f":"'fnd enro'!N346","v":0},{"$f":"'fnd enro'!O346","v":0},{"$f":"'fnd enro'!P346","v":38},{"$f":"'fnd enro'!R346","v":72},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q346)","v":4},null,{"$f":"(($D346*'fnd base rates'!C$107)\n+($E346*'fnd base rates'!C$108)\n+($F346*'fnd base rates'!C$109)\n+($G346*'fnd base rates'!C$110)\n+($H346*'fnd base rates'!C$111)\n+($I346*'fnd base rates'!C$112)\n+($J346*'fnd base rates'!C$113)\n+($K346*'fnd base rates'!C$114)\n+($M346*'fnd base rates'!C$116)\n+($N346*'fnd base rates'!C$117)\n+($O346*'fnd base rates'!C$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,3)))\n*$R346","v":43822.105511280002},{"$f":"(($D346*'fnd base rates'!D$107)\n+($E346*'fnd base rates'!D$108)\n+($F346*'fnd base rates'!D$109)\n+($G346*'fnd base rates'!D$110)\n+($H346*'fnd base rates'!D$111)\n+($I346*'fnd base rates'!D$112)\n+($J346*'fnd base rates'!D$113)\n+($K346*'fnd base rates'!D$114)\n+($M346*'fnd base rates'!D$116)\n+($N346*'fnd base rates'!D$117)\n+($O346*'fnd base rates'!D$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,4)))\n*$R346","v":70427.53409999999},{"$f":"(($D346*'fnd base rates'!E$107)\n+($E346*'fnd base rates'!E$108)\n+($F346*'fnd base rates'!E$109)\n+($G346*'fnd base rates'!E$110)\n+($H346*'fnd base rates'!E$111)\n+($I346*'fnd base rates'!E$112)\n+($J346*'fnd base rates'!E$113)\n+($K346*'fnd base rates'!E$114)\n+($M346*'fnd base rates'!E$116)\n+($N346*'fnd base rates'!E$117)\n+($O346*'fnd base rates'!E$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,5)))\n*$R346","v":418363.21203167998},{"$f":"(($D346*'fnd base rates'!F$107)\n+($E346*'fnd base rates'!F$108)\n+($F346*'fnd base rates'!F$109)\n+($G346*'fnd base rates'!F$110)\n+($H346*'fnd base rates'!F$111)\n+($I346*'fnd base rates'!F$112)\n+($J346*'fnd base rates'!F$113)\n+($K346*'fnd base rates'!F$114)\n+($M346*'fnd base rates'!F$116)\n+($N346*'fnd base rates'!F$117)\n+($O346*'fnd base rates'!F$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,6)))\n*$R346","v":87200.998322159983},{"$f":"(($D346*'fnd base rates'!G$107)\n+($E346*'fnd base rates'!G$108)\n+($F346*'fnd base rates'!G$109)\n+($G346*'fnd base rates'!G$110)\n+($H346*'fnd base rates'!G$111)\n+($I346*'fnd base rates'!G$112)\n+($J346*'fnd base rates'!G$113)\n+($K346*'fnd base rates'!G$114)\n+($M346*'fnd base rates'!G$116)\n+($N346*'fnd base rates'!G$117)\n+($O346*'fnd base rates'!G$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,7)))\n*$R346","v":17771.182463759997},{"$f":"(($D346*'fnd base rates'!H$107)\n+($E346*'fnd base rates'!H$108)\n+($F346*'fnd base rates'!H$109)\n+($G346*'fnd base rates'!H$110)\n+($H346*'fnd base rates'!H$111)\n+($I346*'fnd base rates'!H$112)\n+($J346*'fnd base rates'!H$113)\n+($K346*'fnd base rates'!H$114)\n+($M346*'fnd base rates'!H$116)\n+($N346*'fnd base rates'!H$117)\n+($O346*'fnd base rates'!H$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,8)))","v":42790.253247999994},{"$f":"(($D346*'fnd base rates'!I$107)\n+($E346*'fnd base rates'!I$108)\n+($F346*'fnd base rates'!I$109)\n+($G346*'fnd base rates'!I$110)\n+($H346*'fnd base rates'!I$111)\n+($I346*'fnd base rates'!I$112)\n+($J346*'fnd base rates'!I$113)\n+($K346*'fnd base rates'!I$114)\n+($M346*'fnd base rates'!I$116)\n+($N346*'fnd base rates'!I$117)\n+($O346*'fnd base rates'!I$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,9)))\n*$R346","v":30714.844950000002},{"$f":"(($D346*'fnd base rates'!J$107)\n+($E346*'fnd base rates'!J$108)\n+($F346*'fnd base rates'!J$109)\n+($G346*'fnd base rates'!J$110)\n+($H346*'fnd base rates'!J$111)\n+($I346*'fnd base rates'!J$112)\n+($J346*'fnd base rates'!J$113)\n+($K346*'fnd base rates'!J$114)\n+($M346*'fnd base rates'!J$116)\n+($N346*'fnd base rates'!J$117)\n+($O346*'fnd base rates'!J$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,10)))\n*$R346","v":41863.232999999993},{"$f":"(($D346*'fnd base rates'!K$107)\n+($E346*'fnd base rates'!K$108)\n+($F346*'fnd base rates'!K$109)\n+($G346*'fnd base rates'!K$110)\n+($H346*'fnd base rates'!K$111)\n+($I346*'fnd base rates'!K$112)\n+($J346*'fnd base rates'!K$113)\n+($K346*'fnd base rates'!K$114)\n+($M346*'fnd base rates'!K$116)\n+($N346*'fnd base rates'!K$117)\n+($O346*'fnd base rates'!K$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,11)))\n*$R346","v":87332.940848400001},{"$f":"(($D346*'fnd base rates'!L$107)\n+($E346*'fnd base rates'!L$108)\n+($F346*'fnd base rates'!L$109)\n+($G346*'fnd base rates'!L$110)\n+($H346*'fnd base rates'!L$111)\n+($I346*'fnd base rates'!L$112)\n+($J346*'fnd base rates'!L$113)\n+($K346*'fnd base rates'!L$114)\n+($M346*'fnd base rates'!L$116)\n+($N346*'fnd base rates'!L$117)\n+($O346*'fnd base rates'!L$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,12)))","v":121550.97096000001},{"$f":"(($D346*'fnd base rates'!M$107)\n+($E346*'fnd base rates'!M$108)\n+($F346*'fnd base rates'!M$109)\n+($G346*'fnd base rates'!M$110)\n+($H346*'fnd base rates'!M$111)\n+($I346*'fnd base rates'!M$112)\n+($J346*'fnd base rates'!M$113)\n+($K346*'fnd base rates'!M$114)\n+($M346*'fnd base rates'!M$116)\n+($N346*'fnd base rates'!M$117)\n+($O346*'fnd base rates'!M$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,13)))","v":0},961837.27543528005,null,446099167,"446","099","167",1,72,961837.27543528005,13359,0,13359,null,null,null,null,null,13359,0,13359,null,null,{"$f":"BC346-BA346","v":0}]
[446,446099177,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D347","v":0},{"$f":"'fnd enro'!E347","v":0},{"$f":"'fnd enro'!F347","v":0},{"$f":"'fnd enro'!G347","v":0},{"$f":"'fnd enro'!H347","v":1},{"$f":"'fnd enro'!I347","v":1},{"$f":"'fnd enro'!J347","v":0},{"$f":"'fnd enro'!K347","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L347","v":0},{"$f":"'fnd enro'!M347","v":0},{"$f":"'fnd enro'!N347","v":0},{"$f":"'fnd enro'!O347","v":0},{"$f":"'fnd enro'!P347","v":2},{"$f":"'fnd enro'!R347","v":2},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q347)","v":3},null,{"$f":"(($D347*'fnd base rates'!C$107)\n+($E347*'fnd base rates'!C$108)\n+($F347*'fnd base rates'!C$109)\n+($G347*'fnd base rates'!C$110)\n+($H347*'fnd base rates'!C$111)\n+($I347*'fnd base rates'!C$112)\n+($J347*'fnd base rates'!C$113)\n+($K347*'fnd base rates'!C$114)\n+($M347*'fnd base rates'!C$116)\n+($N347*'fnd base rates'!C$117)\n+($O347*'fnd base rates'!C$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,3)))\n*$R347","v":1263.8596669799999},{"$f":"(($D347*'fnd base rates'!D$107)\n+($E347*'fnd base rates'!D$108)\n+($F347*'fnd base rates'!D$109)\n+($G347*'fnd base rates'!D$110)\n+($H347*'fnd base rates'!D$111)\n+($I347*'fnd base rates'!D$112)\n+($J347*'fnd base rates'!D$113)\n+($K347*'fnd base rates'!D$114)\n+($M347*'fnd base rates'!D$116)\n+($N347*'fnd base rates'!D$117)\n+($O347*'fnd base rates'!D$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,4)))\n*$R347","v":2203.9322999999999},{"$f":"(($D347*'fnd base rates'!E$107)\n+($E347*'fnd base rates'!E$108)\n+($F347*'fnd base rates'!E$109)\n+($G347*'fnd base rates'!E$110)\n+($H347*'fnd base rates'!E$111)\n+($I347*'fnd base rates'!E$112)\n+($J347*'fnd base rates'!E$113)\n+($K347*'fnd base rates'!E$114)\n+($M347*'fnd base rates'!E$116)\n+($N347*'fnd base rates'!E$117)\n+($O347*'fnd base rates'!E$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,5)))\n*$R347","v":14522.10650088},{"$f":"(($D347*'fnd base rates'!F$107)\n+($E347*'fnd base rates'!F$108)\n+($F347*'fnd base rates'!F$109)\n+($G347*'fnd base rates'!F$110)\n+($H347*'fnd base rates'!F$111)\n+($I347*'fnd base rates'!F$112)\n+($J347*'fnd base rates'!F$113)\n+($K347*'fnd base rates'!F$114)\n+($M347*'fnd base rates'!F$116)\n+($N347*'fnd base rates'!F$117)\n+($O347*'fnd base rates'!F$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,6)))\n*$R347","v":2004.60990756},{"$f":"(($D347*'fnd base rates'!G$107)\n+($E347*'fnd base rates'!G$108)\n+($F347*'fnd base rates'!G$109)\n+($G347*'fnd base rates'!G$110)\n+($H347*'fnd base rates'!G$111)\n+($I347*'fnd base rates'!G$112)\n+($J347*'fnd base rates'!G$113)\n+($K347*'fnd base rates'!G$114)\n+($M347*'fnd base rates'!G$116)\n+($N347*'fnd base rates'!G$117)\n+($O347*'fnd base rates'!G$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,7)))\n*$R347","v":625.93944065999995},{"$f":"(($D347*'fnd base rates'!H$107)\n+($E347*'fnd base rates'!H$108)\n+($F347*'fnd base rates'!H$109)\n+($G347*'fnd base rates'!H$110)\n+($H347*'fnd base rates'!H$111)\n+($I347*'fnd base rates'!H$112)\n+($J347*'fnd base rates'!H$113)\n+($K347*'fnd base rates'!H$114)\n+($M347*'fnd base rates'!H$116)\n+($N347*'fnd base rates'!H$117)\n+($O347*'fnd base rates'!H$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,8)))","v":1390.677868},{"$f":"(($D347*'fnd base rates'!I$107)\n+($E347*'fnd base rates'!I$108)\n+($F347*'fnd base rates'!I$109)\n+($G347*'fnd base rates'!I$110)\n+($H347*'fnd base rates'!I$111)\n+($I347*'fnd base rates'!I$112)\n+($J347*'fnd base rates'!I$113)\n+($K347*'fnd base rates'!I$114)\n+($M347*'fnd base rates'!I$116)\n+($N347*'fnd base rates'!I$117)\n+($O347*'fnd base rates'!I$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,9)))\n*$R347","v":1066.90635},{"$f":"(($D347*'fnd base rates'!J$107)\n+($E347*'fnd base rates'!J$108)\n+($F347*'fnd base rates'!J$109)\n+($G347*'fnd base rates'!J$110)\n+($H347*'fnd base rates'!J$111)\n+($I347*'fnd base rates'!J$112)\n+($J347*'fnd base rates'!J$113)\n+($K347*'fnd base rates'!J$114)\n+($M347*'fnd base rates'!J$116)\n+($N347*'fnd base rates'!J$117)\n+($O347*'fnd base rates'!J$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,10)))\n*$R347","v":2055.663},{"$f":"(($D347*'fnd base rates'!K$107)\n+($E347*'fnd base rates'!K$108)\n+($F347*'fnd base rates'!K$109)\n+($G347*'fnd base rates'!K$110)\n+($H347*'fnd base rates'!K$111)\n+($I347*'fnd base rates'!K$112)\n+($J347*'fnd base rates'!K$113)\n+($K347*'fnd base rates'!K$114)\n+($M347*'fnd base rates'!K$116)\n+($N347*'fnd base rates'!K$117)\n+($O347*'fnd base rates'!K$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,11)))\n*$R347","v":2483.8140443999996},{"$f":"(($D347*'fnd base rates'!L$107)\n+($E347*'fnd base rates'!L$108)\n+($F347*'fnd base rates'!L$109)\n+($G347*'fnd base rates'!L$110)\n+($H347*'fnd base rates'!L$111)\n+($I347*'fnd base rates'!L$112)\n+($J347*'fnd base rates'!L$113)\n+($K347*'fnd base rates'!L$114)\n+($M347*'fnd base rates'!L$116)\n+($N347*'fnd base rates'!L$117)\n+($O347*'fnd base rates'!L$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,12)))","v":3733.12336},{"$f":"(($D347*'fnd base rates'!M$107)\n+($E347*'fnd base rates'!M$108)\n+($F347*'fnd base rates'!M$109)\n+($G347*'fnd base rates'!M$110)\n+($H347*'fnd base rates'!M$111)\n+($I347*'fnd base rates'!M$112)\n+($J347*'fnd base rates'!M$113)\n+($K347*'fnd base rates'!M$114)\n+($M347*'fnd base rates'!M$116)\n+($N347*'fnd base rates'!M$117)\n+($O347*'fnd base rates'!M$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,13)))","v":0},31350.632438479999,null,446099177,"446","099","177",1,2,31350.632438479999,15675,0,15675,null,null,null,null,null,15675,0,15675,null,null,{"$f":"BC347-BA347","v":0}]
[446,446099182,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D348","v":0},{"$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":3},{"$f":"'fnd enro'!J348","v":0},{"$f":"'fnd enro'!K348","v":0.15440000000000001},{"$f":"'fnd enro'!L348","v":0},{"$f":"'fnd enro'!M348","v":0},{"$f":"'fnd enro'!N348","v":0},{"$f":"'fnd enro'!O348","v":0},{"$f":"'fnd enro'!P348","v":1},{"$f":"'fnd enro'!R348","v":4},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q348)","v":8},null,{"$f":"(($D348*'fnd base rates'!C$107)\n+($E348*'fnd base rates'!C$108)\n+($F348*'fnd base rates'!C$109)\n+($G348*'fnd base rates'!C$110)\n+($H348*'fnd base rates'!C$111)\n+($I348*'fnd base rates'!C$112)\n+($J348*'fnd base rates'!C$113)\n+($K348*'fnd base rates'!C$114)\n+($M348*'fnd base rates'!C$116)\n+($N348*'fnd base rates'!C$117)\n+($O348*'fnd base rates'!C$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,3)))\n*$R348","v":2362.2183339600001},{"$f":"(($D348*'fnd base rates'!D$107)\n+($E348*'fnd base rates'!D$108)\n+($F348*'fnd base rates'!D$109)\n+($G348*'fnd base rates'!D$110)\n+($H348*'fnd base rates'!D$111)\n+($I348*'fnd base rates'!D$112)\n+($J348*'fnd base rates'!D$113)\n+($K348*'fnd base rates'!D$114)\n+($M348*'fnd base rates'!D$116)\n+($N348*'fnd base rates'!D$117)\n+($O348*'fnd base rates'!D$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,4)))\n*$R348","v":3623.556},{"$f":"(($D348*'fnd base rates'!E$107)\n+($E348*'fnd base rates'!E$108)\n+($F348*'fnd base rates'!E$109)\n+($G348*'fnd base rates'!E$110)\n+($H348*'fnd base rates'!E$111)\n+($I348*'fnd base rates'!E$112)\n+($J348*'fnd base rates'!E$113)\n+($K348*'fnd base rates'!E$114)\n+($M348*'fnd base rates'!E$116)\n+($N348*'fnd base rates'!E$117)\n+($O348*'fnd base rates'!E$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,5)))\n*$R348","v":22935.245201759997},{"$f":"(($D348*'fnd base rates'!F$107)\n+($E348*'fnd base rates'!F$108)\n+($F348*'fnd base rates'!F$109)\n+($G348*'fnd base rates'!F$110)\n+($H348*'fnd base rates'!F$111)\n+($I348*'fnd base rates'!F$112)\n+($J348*'fnd base rates'!F$113)\n+($K348*'fnd base rates'!F$114)\n+($M348*'fnd base rates'!F$116)\n+($N348*'fnd base rates'!F$117)\n+($O348*'fnd base rates'!F$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,6)))\n*$R348","v":3893.67796512},{"$f":"(($D348*'fnd base rates'!G$107)\n+($E348*'fnd base rates'!G$108)\n+($F348*'fnd base rates'!G$109)\n+($G348*'fnd base rates'!G$110)\n+($H348*'fnd base rates'!G$111)\n+($I348*'fnd base rates'!G$112)\n+($J348*'fnd base rates'!G$113)\n+($K348*'fnd base rates'!G$114)\n+($M348*'fnd base rates'!G$116)\n+($N348*'fnd base rates'!G$117)\n+($O348*'fnd base rates'!G$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,7)))\n*$R348","v":875.5504813199999},{"$f":"(($D348*'fnd base rates'!H$107)\n+($E348*'fnd base rates'!H$108)\n+($F348*'fnd base rates'!H$109)\n+($G348*'fnd base rates'!H$110)\n+($H348*'fnd base rates'!H$111)\n+($I348*'fnd base rates'!H$112)\n+($J348*'fnd base rates'!H$113)\n+($K348*'fnd base rates'!H$114)\n+($M348*'fnd base rates'!H$116)\n+($N348*'fnd base rates'!H$117)\n+($O348*'fnd base rates'!H$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,8)))","v":3032.5157360000003},{"$f":"(($D348*'fnd base rates'!I$107)\n+($E348*'fnd base rates'!I$108)\n+($F348*'fnd base rates'!I$109)\n+($G348*'fnd base rates'!I$110)\n+($H348*'fnd base rates'!I$111)\n+($I348*'fnd base rates'!I$112)\n+($J348*'fnd base rates'!I$113)\n+($K348*'fnd base rates'!I$114)\n+($M348*'fnd base rates'!I$116)\n+($N348*'fnd base rates'!I$117)\n+($O348*'fnd base rates'!I$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,9)))\n*$R348","v":1891.1524499999998},{"$f":"(($D348*'fnd base rates'!J$107)\n+($E348*'fnd base rates'!J$108)\n+($F348*'fnd base rates'!J$109)\n+($G348*'fnd base rates'!J$110)\n+($H348*'fnd base rates'!J$111)\n+($I348*'fnd base rates'!J$112)\n+($J348*'fnd base rates'!J$113)\n+($K348*'fnd base rates'!J$114)\n+($M348*'fnd base rates'!J$116)\n+($N348*'fnd base rates'!J$117)\n+($O348*'fnd base rates'!J$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,10)))\n*$R348","v":2846.4254999999998},{"$f":"(($D348*'fnd base rates'!K$107)\n+($E348*'fnd base rates'!K$108)\n+($F348*'fnd base rates'!K$109)\n+($G348*'fnd base rates'!K$110)\n+($H348*'fnd base rates'!K$111)\n+($I348*'fnd base rates'!K$112)\n+($J348*'fnd base rates'!K$113)\n+($K348*'fnd base rates'!K$114)\n+($M348*'fnd base rates'!K$116)\n+($N348*'fnd base rates'!K$117)\n+($O348*'fnd base rates'!K$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,11)))\n*$R348","v":4933.4415888000003},{"$f":"(($D348*'fnd base rates'!L$107)\n+($E348*'fnd base rates'!L$108)\n+($F348*'fnd base rates'!L$109)\n+($G348*'fnd base rates'!L$110)\n+($H348*'fnd base rates'!L$111)\n+($I348*'fnd base rates'!L$112)\n+($J348*'fnd base rates'!L$113)\n+($K348*'fnd base rates'!L$114)\n+($M348*'fnd base rates'!L$116)\n+($N348*'fnd base rates'!L$117)\n+($O348*'fnd base rates'!L$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,12)))","v":6160.0167200000005},{"$f":"(($D348*'fnd base rates'!M$107)\n+($E348*'fnd base rates'!M$108)\n+($F348*'fnd base rates'!M$109)\n+($G348*'fnd base rates'!M$110)\n+($H348*'fnd base rates'!M$111)\n+($I348*'fnd base rates'!M$112)\n+($J348*'fnd base rates'!M$113)\n+($K348*'fnd base rates'!M$114)\n+($M348*'fnd base rates'!M$116)\n+($N348*'fnd base rates'!M$117)\n+($O348*'fnd base rates'!M$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,13)))","v":0},52553.799976959999,null,446099182,"446","099","182",1,4,52553.799976959999,13138,0,13138,null,null,null,null,null,13138,0,13138,null,null,{"$f":"BC348-BA348","v":0}]
[446,446099187,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D349","v":0},{"$f":"'fnd enro'!E349","v":0},{"$f":"'fnd enro'!F349","v":0},{"$f":"'fnd enro'!G349","v":1},{"$f":"'fnd enro'!H349","v":1},{"$f":"'fnd enro'!I349","v":0},{"$f":"'fnd enro'!J349","v":0},{"$f":"'fnd enro'!K349","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L349","v":0},{"$f":"'fnd enro'!M349","v":1},{"$f":"'fnd enro'!N349","v":1},{"$f":"'fnd enro'!O349","v":0},{"$f":"'fnd enro'!P349","v":2},{"$f":"'fnd enro'!R349","v":2},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q349)","v":4},null,{"$f":"(($D349*'fnd base rates'!C$107)\n+($E349*'fnd base rates'!C$108)\n+($F349*'fnd base rates'!C$109)\n+($G349*'fnd base rates'!C$110)\n+($H349*'fnd base rates'!C$111)\n+($I349*'fnd base rates'!C$112)\n+($J349*'fnd base rates'!C$113)\n+($K349*'fnd base rates'!C$114)\n+($M349*'fnd base rates'!C$116)\n+($N349*'fnd base rates'!C$117)\n+($O349*'fnd base rates'!C$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,3)))\n*$R349","v":1488.4788169800001},{"$f":"(($D349*'fnd base rates'!D$107)\n+($E349*'fnd base rates'!D$108)\n+($F349*'fnd base rates'!D$109)\n+($G349*'fnd base rates'!D$110)\n+($H349*'fnd base rates'!D$111)\n+($I349*'fnd base rates'!D$112)\n+($J349*'fnd base rates'!D$113)\n+($K349*'fnd base rates'!D$114)\n+($M349*'fnd base rates'!D$116)\n+($N349*'fnd base rates'!D$117)\n+($O349*'fnd base rates'!D$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,4)))\n*$R349","v":2606.3638499999997},{"$f":"(($D349*'fnd base rates'!E$107)\n+($E349*'fnd base rates'!E$108)\n+($F349*'fnd base rates'!E$109)\n+($G349*'fnd base rates'!E$110)\n+($H349*'fnd base rates'!E$111)\n+($I349*'fnd base rates'!E$112)\n+($J349*'fnd base rates'!E$113)\n+($K349*'fnd base rates'!E$114)\n+($M349*'fnd base rates'!E$116)\n+($N349*'fnd base rates'!E$117)\n+($O349*'fnd base rates'!E$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,5)))\n*$R349","v":16281.699500879999},{"$f":"(($D349*'fnd base rates'!F$107)\n+($E349*'fnd base rates'!F$108)\n+($F349*'fnd base rates'!F$109)\n+($G349*'fnd base rates'!F$110)\n+($H349*'fnd base rates'!F$111)\n+($I349*'fnd base rates'!F$112)\n+($J349*'fnd base rates'!F$113)\n+($K349*'fnd base rates'!F$114)\n+($M349*'fnd base rates'!F$116)\n+($N349*'fnd base rates'!F$117)\n+($O349*'fnd base rates'!F$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,6)))\n*$R349","v":2776.1065575599996},{"$f":"(($D349*'fnd base rates'!G$107)\n+($E349*'fnd base rates'!G$108)\n+($F349*'fnd base rates'!G$109)\n+($G349*'fnd base rates'!G$110)\n+($H349*'fnd base rates'!G$111)\n+($I349*'fnd base rates'!G$112)\n+($J349*'fnd base rates'!G$113)\n+($K349*'fnd base rates'!G$114)\n+($M349*'fnd base rates'!G$116)\n+($N349*'fnd base rates'!G$117)\n+($O349*'fnd base rates'!G$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,7)))\n*$R349","v":736.16694066000002},{"$f":"(($D349*'fnd base rates'!H$107)\n+($E349*'fnd base rates'!H$108)\n+($F349*'fnd base rates'!H$109)\n+($G349*'fnd base rates'!H$110)\n+($H349*'fnd base rates'!H$111)\n+($I349*'fnd base rates'!H$112)\n+($J349*'fnd base rates'!H$113)\n+($K349*'fnd base rates'!H$114)\n+($M349*'fnd base rates'!H$116)\n+($N349*'fnd base rates'!H$117)\n+($O349*'fnd base rates'!H$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,8)))","v":1346.9178680000002},{"$f":"(($D349*'fnd base rates'!I$107)\n+($E349*'fnd base rates'!I$108)\n+($F349*'fnd base rates'!I$109)\n+($G349*'fnd base rates'!I$110)\n+($H349*'fnd base rates'!I$111)\n+($I349*'fnd base rates'!I$112)\n+($J349*'fnd base rates'!I$113)\n+($K349*'fnd base rates'!I$114)\n+($M349*'fnd base rates'!I$116)\n+($N349*'fnd base rates'!I$117)\n+($O349*'fnd base rates'!I$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,9)))\n*$R349","v":1111.5405000000001},{"$f":"(($D349*'fnd base rates'!J$107)\n+($E349*'fnd base rates'!J$108)\n+($F349*'fnd base rates'!J$109)\n+($G349*'fnd base rates'!J$110)\n+($H349*'fnd base rates'!J$111)\n+($I349*'fnd base rates'!J$112)\n+($J349*'fnd base rates'!J$113)\n+($K349*'fnd base rates'!J$114)\n+($M349*'fnd base rates'!J$116)\n+($N349*'fnd base rates'!J$117)\n+($O349*'fnd base rates'!J$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,10)))\n*$R349","v":1692.9239999999998},{"$f":"(($D349*'fnd base rates'!K$107)\n+($E349*'fnd base rates'!K$108)\n+($F349*'fnd base rates'!K$109)\n+($G349*'fnd base rates'!K$110)\n+($H349*'fnd base rates'!K$111)\n+($I349*'fnd base rates'!K$112)\n+($J349*'fnd base rates'!K$113)\n+($K349*'fnd base rates'!K$114)\n+($M349*'fnd base rates'!K$116)\n+($N349*'fnd base rates'!K$117)\n+($O349*'fnd base rates'!K$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,11)))\n*$R349","v":3094.9962443999998},{"$f":"(($D349*'fnd base rates'!L$107)\n+($E349*'fnd base rates'!L$108)\n+($F349*'fnd base rates'!L$109)\n+($G349*'fnd base rates'!L$110)\n+($H349*'fnd base rates'!L$111)\n+($I349*'fnd base rates'!L$112)\n+($J349*'fnd base rates'!L$113)\n+($K349*'fnd base rates'!L$114)\n+($M349*'fnd base rates'!L$116)\n+($N349*'fnd base rates'!L$117)\n+($O349*'fnd base rates'!L$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,12)))","v":4404.0733600000003},{"$f":"(($D349*'fnd base rates'!M$107)\n+($E349*'fnd base rates'!M$108)\n+($F349*'fnd base rates'!M$109)\n+($G349*'fnd base rates'!M$110)\n+($H349*'fnd base rates'!M$111)\n+($I349*'fnd base rates'!M$112)\n+($J349*'fnd base rates'!M$113)\n+($K349*'fnd base rates'!M$114)\n+($M349*'fnd base rates'!M$116)\n+($N349*'fnd base rates'!M$117)\n+($O349*'fnd base rates'!M$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,13)))","v":0},35539.26763848,null,446099187,"446","099","187",1,2,35539.26763848,17770,0,17770,null,null,null,null,null,17770,0,17770,null,null,{"$f":"BC349-BA349","v":0}]
[446,446099208,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D350","v":0},{"$f":"'fnd enro'!E350","v":0},{"$f":"'fnd enro'!F350","v":1},{"$f":"'fnd enro'!G350","v":2},{"$f":"'fnd enro'!H350","v":0},{"$f":"'fnd enro'!I350","v":0},{"$f":"'fnd enro'!J350","v":0},{"$f":"'fnd enro'!K350","v":0.1158},{"$f":"'fnd enro'!L350","v":0},{"$f":"'fnd enro'!M350","v":0},{"$f":"'fnd enro'!N350","v":0},{"$f":"'fnd enro'!O350","v":0},{"$f":"'fnd enro'!P350","v":2},{"$f":"'fnd enro'!R350","v":3},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q350)","v":2},null,{"$f":"(($D350*'fnd base rates'!C$107)\n+($E350*'fnd base rates'!C$108)\n+($F350*'fnd base rates'!C$109)\n+($G350*'fnd base rates'!C$110)\n+($H350*'fnd base rates'!C$111)\n+($I350*'fnd base rates'!C$112)\n+($J350*'fnd base rates'!C$113)\n+($K350*'fnd base rates'!C$114)\n+($M350*'fnd base rates'!C$116)\n+($N350*'fnd base rates'!C$117)\n+($O350*'fnd base rates'!C$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,3)))\n*$R350","v":1832.0599004699998},{"$f":"(($D350*'fnd base rates'!D$107)\n+($E350*'fnd base rates'!D$108)\n+($F350*'fnd base rates'!D$109)\n+($G350*'fnd base rates'!D$110)\n+($H350*'fnd base rates'!D$111)\n+($I350*'fnd base rates'!D$112)\n+($J350*'fnd base rates'!D$113)\n+($K350*'fnd base rates'!D$114)\n+($M350*'fnd base rates'!D$116)\n+($N350*'fnd base rates'!D$117)\n+($O350*'fnd base rates'!D$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,4)))\n*$R350","v":3003.7686000000003},{"$f":"(($D350*'fnd base rates'!E$107)\n+($E350*'fnd base rates'!E$108)\n+($F350*'fnd base rates'!E$109)\n+($G350*'fnd base rates'!E$110)\n+($H350*'fnd base rates'!E$111)\n+($I350*'fnd base rates'!E$112)\n+($J350*'fnd base rates'!E$113)\n+($K350*'fnd base rates'!E$114)\n+($M350*'fnd base rates'!E$116)\n+($N350*'fnd base rates'!E$117)\n+($O350*'fnd base rates'!E$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,5)))\n*$R350","v":17858.347201320001},{"$f":"(($D350*'fnd base rates'!F$107)\n+($E350*'fnd base rates'!F$108)\n+($F350*'fnd base rates'!F$109)\n+($G350*'fnd base rates'!F$110)\n+($H350*'fnd base rates'!F$111)\n+($I350*'fnd base rates'!F$112)\n+($J350*'fnd base rates'!F$113)\n+($K350*'fnd base rates'!F$114)\n+($M350*'fnd base rates'!F$116)\n+($N350*'fnd base rates'!F$117)\n+($O350*'fnd base rates'!F$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,6)))\n*$R350","v":3985.5912863399994},{"$f":"(($D350*'fnd base rates'!G$107)\n+($E350*'fnd base rates'!G$108)\n+($F350*'fnd base rates'!G$109)\n+($G350*'fnd base rates'!G$110)\n+($H350*'fnd base rates'!G$111)\n+($I350*'fnd base rates'!G$112)\n+($J350*'fnd base rates'!G$113)\n+($K350*'fnd base rates'!G$114)\n+($M350*'fnd base rates'!G$116)\n+($N350*'fnd base rates'!G$117)\n+($O350*'fnd base rates'!G$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,7)))\n*$R350","v":765.84133599000006},{"$f":"(($D350*'fnd base rates'!H$107)\n+($E350*'fnd base rates'!H$108)\n+($F350*'fnd base rates'!H$109)\n+($G350*'fnd base rates'!H$110)\n+($H350*'fnd base rates'!H$111)\n+($I350*'fnd base rates'!H$112)\n+($J350*'fnd base rates'!H$113)\n+($K350*'fnd base rates'!H$114)\n+($M350*'fnd base rates'!H$116)\n+($N350*'fnd base rates'!H$117)\n+($O350*'fnd base rates'!H$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,8)))","v":1608.4368019999999},{"$f":"(($D350*'fnd base rates'!I$107)\n+($E350*'fnd base rates'!I$108)\n+($F350*'fnd base rates'!I$109)\n+($G350*'fnd base rates'!I$110)\n+($H350*'fnd base rates'!I$111)\n+($I350*'fnd base rates'!I$112)\n+($J350*'fnd base rates'!I$113)\n+($K350*'fnd base rates'!I$114)\n+($M350*'fnd base rates'!I$116)\n+($N350*'fnd base rates'!I$117)\n+($O350*'fnd base rates'!I$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,9)))\n*$R350","v":1199.8822500000001},{"$f":"(($D350*'fnd base rates'!J$107)\n+($E350*'fnd base rates'!J$108)\n+($F350*'fnd base rates'!J$109)\n+($G350*'fnd base rates'!J$110)\n+($H350*'fnd base rates'!J$111)\n+($I350*'fnd base rates'!J$112)\n+($J350*'fnd base rates'!J$113)\n+($K350*'fnd base rates'!J$114)\n+($M350*'fnd base rates'!J$116)\n+($N350*'fnd base rates'!J$117)\n+($O350*'fnd base rates'!J$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,10)))\n*$R350","v":1581.5249999999999},{"$f":"(($D350*'fnd base rates'!K$107)\n+($E350*'fnd base rates'!K$108)\n+($F350*'fnd base rates'!K$109)\n+($G350*'fnd base rates'!K$110)\n+($H350*'fnd base rates'!K$111)\n+($I350*'fnd base rates'!K$112)\n+($J350*'fnd base rates'!K$113)\n+($K350*'fnd base rates'!K$114)\n+($M350*'fnd base rates'!K$116)\n+($N350*'fnd base rates'!K$117)\n+($O350*'fnd base rates'!K$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,11)))\n*$R350","v":3515.1705665999993},{"$f":"(($D350*'fnd base rates'!L$107)\n+($E350*'fnd base rates'!L$108)\n+($F350*'fnd base rates'!L$109)\n+($G350*'fnd base rates'!L$110)\n+($H350*'fnd base rates'!L$111)\n+($I350*'fnd base rates'!L$112)\n+($J350*'fnd base rates'!L$113)\n+($K350*'fnd base rates'!L$114)\n+($M350*'fnd base rates'!L$116)\n+($N350*'fnd base rates'!L$117)\n+($O350*'fnd base rates'!L$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,12)))","v":5167.7800400000006},{"$f":"(($D350*'fnd base rates'!M$107)\n+($E350*'fnd base rates'!M$108)\n+($F350*'fnd base rates'!M$109)\n+($G350*'fnd base rates'!M$110)\n+($H350*'fnd base rates'!M$111)\n+($I350*'fnd base rates'!M$112)\n+($J350*'fnd base rates'!M$113)\n+($K350*'fnd base rates'!M$114)\n+($M350*'fnd base rates'!M$116)\n+($N350*'fnd base rates'!M$117)\n+($O350*'fnd base rates'!M$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,13)))","v":0},40518.402982719999,null,446099208,"446","099","208",1,3,40518.402982719999,13506,0,13506,null,null,null,null,null,13506,0,13506,null,null,{"$f":"BC350-BA350","v":0}]
[446,446099212,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D351","v":0},{"$f":"'fnd enro'!E351","v":0},{"$f":"'fnd enro'!F351","v":15},{"$f":"'fnd enro'!G351","v":71},{"$f":"'fnd enro'!H351","v":25},{"$f":"'fnd enro'!I351","v":26},{"$f":"'fnd enro'!J351","v":0},{"$f":"'fnd enro'!K351","v":5.2881999999999998},{"$f":"'fnd enro'!L351","v":0},{"$f":"'fnd enro'!M351","v":6},{"$f":"'fnd enro'!N351","v":1},{"$f":"'fnd enro'!O351","v":1},{"$f":"'fnd enro'!P351","v":42},{"$f":"'fnd enro'!R351","v":137},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q351)","v":5},null,{"$f":"(($D351*'fnd base rates'!C$107)\n+($E351*'fnd base rates'!C$108)\n+($F351*'fnd base rates'!C$109)\n+($G351*'fnd base rates'!C$110)\n+($H351*'fnd base rates'!C$111)\n+($I351*'fnd base rates'!C$112)\n+($J351*'fnd base rates'!C$113)\n+($K351*'fnd base rates'!C$114)\n+($M351*'fnd base rates'!C$116)\n+($N351*'fnd base rates'!C$117)\n+($O351*'fnd base rates'!C$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,3)))\n*$R351","v":81816.606188130012},{"$f":"(($D351*'fnd base rates'!D$107)\n+($E351*'fnd base rates'!D$108)\n+($F351*'fnd base rates'!D$109)\n+($G351*'fnd base rates'!D$110)\n+($H351*'fnd base rates'!D$111)\n+($I351*'fnd base rates'!D$112)\n+($J351*'fnd base rates'!D$113)\n+($K351*'fnd base rates'!D$114)\n+($M351*'fnd base rates'!D$116)\n+($N351*'fnd base rates'!D$117)\n+($O351*'fnd base rates'!D$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,4)))\n*$R351","v":125832.91304999999},{"$f":"(($D351*'fnd base rates'!E$107)\n+($E351*'fnd base rates'!E$108)\n+($F351*'fnd base rates'!E$109)\n+($G351*'fnd base rates'!E$110)\n+($H351*'fnd base rates'!E$111)\n+($I351*'fnd base rates'!E$112)\n+($J351*'fnd base rates'!E$113)\n+($K351*'fnd base rates'!E$114)\n+($M351*'fnd base rates'!E$116)\n+($N351*'fnd base rates'!E$117)\n+($O351*'fnd base rates'!E$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,5)))\n*$R351","v":718009.49741028005},{"$f":"(($D351*'fnd base rates'!F$107)\n+($E351*'fnd base rates'!F$108)\n+($F351*'fnd base rates'!F$109)\n+($G351*'fnd base rates'!F$110)\n+($H351*'fnd base rates'!F$111)\n+($I351*'fnd base rates'!F$112)\n+($J351*'fnd base rates'!F$113)\n+($K351*'fnd base rates'!F$114)\n+($M351*'fnd base rates'!F$116)\n+($N351*'fnd base rates'!F$117)\n+($O351*'fnd base rates'!F$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,6)))\n*$R351","v":166829.20244285997},{"$f":"(($D351*'fnd base rates'!G$107)\n+($E351*'fnd base rates'!G$108)\n+($F351*'fnd base rates'!G$109)\n+($G351*'fnd base rates'!G$110)\n+($H351*'fnd base rates'!G$111)\n+($I351*'fnd base rates'!G$112)\n+($J351*'fnd base rates'!G$113)\n+($K351*'fnd base rates'!G$114)\n+($M351*'fnd base rates'!G$116)\n+($N351*'fnd base rates'!G$117)\n+($O351*'fnd base rates'!G$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,7)))\n*$R351","v":29825.87841021},{"$f":"(($D351*'fnd base rates'!H$107)\n+($E351*'fnd base rates'!H$108)\n+($F351*'fnd base rates'!H$109)\n+($G351*'fnd base rates'!H$110)\n+($H351*'fnd base rates'!H$111)\n+($I351*'fnd base rates'!H$112)\n+($J351*'fnd base rates'!H$113)\n+($K351*'fnd base rates'!H$114)\n+($M351*'fnd base rates'!H$116)\n+($N351*'fnd base rates'!H$117)\n+($O351*'fnd base rates'!H$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,8)))","v":81513.103957999992},{"$f":"(($D351*'fnd base rates'!I$107)\n+($E351*'fnd base rates'!I$108)\n+($F351*'fnd base rates'!I$109)\n+($G351*'fnd base rates'!I$110)\n+($H351*'fnd base rates'!I$111)\n+($I351*'fnd base rates'!I$112)\n+($J351*'fnd base rates'!I$113)\n+($K351*'fnd base rates'!I$114)\n+($M351*'fnd base rates'!I$116)\n+($N351*'fnd base rates'!I$117)\n+($O351*'fnd base rates'!I$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,9)))\n*$R351","v":55174.668000000012},{"$f":"(($D351*'fnd base rates'!J$107)\n+($E351*'fnd base rates'!J$108)\n+($F351*'fnd base rates'!J$109)\n+($G351*'fnd base rates'!J$110)\n+($H351*'fnd base rates'!J$111)\n+($I351*'fnd base rates'!J$112)\n+($J351*'fnd base rates'!J$113)\n+($K351*'fnd base rates'!J$114)\n+($M351*'fnd base rates'!J$116)\n+($N351*'fnd base rates'!J$117)\n+($O351*'fnd base rates'!J$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,10)))\n*$R351","v":61930.804350000006},{"$f":"(($D351*'fnd base rates'!K$107)\n+($E351*'fnd base rates'!K$108)\n+($F351*'fnd base rates'!K$109)\n+($G351*'fnd base rates'!K$110)\n+($H351*'fnd base rates'!K$111)\n+($I351*'fnd base rates'!K$112)\n+($J351*'fnd base rates'!K$113)\n+($K351*'fnd base rates'!K$114)\n+($M351*'fnd base rates'!K$116)\n+($N351*'fnd base rates'!K$117)\n+($O351*'fnd base rates'!K$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,11)))\n*$R351","v":166686.81739139996},{"$f":"(($D351*'fnd base rates'!L$107)\n+($E351*'fnd base rates'!L$108)\n+($F351*'fnd base rates'!L$109)\n+($G351*'fnd base rates'!L$110)\n+($H351*'fnd base rates'!L$111)\n+($I351*'fnd base rates'!L$112)\n+($J351*'fnd base rates'!L$113)\n+($K351*'fnd base rates'!L$114)\n+($M351*'fnd base rates'!L$116)\n+($N351*'fnd base rates'!L$117)\n+($O351*'fnd base rates'!L$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,12)))","v":218827.86515999999},{"$f":"(($D351*'fnd base rates'!M$107)\n+($E351*'fnd base rates'!M$108)\n+($F351*'fnd base rates'!M$109)\n+($G351*'fnd base rates'!M$110)\n+($H351*'fnd base rates'!M$111)\n+($I351*'fnd base rates'!M$112)\n+($J351*'fnd base rates'!M$113)\n+($K351*'fnd base rates'!M$114)\n+($M351*'fnd base rates'!M$116)\n+($N351*'fnd base rates'!M$117)\n+($O351*'fnd base rates'!M$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,13)))","v":0},1706447.3563608802,null,446099212,"446","099","212",1,137,1706447.3563608802,12456,0,12456,null,null,null,null,null,12456,0,12456,null,null,{"$f":"BC351-BA351","v":0}]
[446,446099218,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D352","v":0},{"$f":"'fnd enro'!E352","v":0},{"$f":"'fnd enro'!F352","v":3},{"$f":"'fnd enro'!G352","v":16},{"$f":"'fnd enro'!H352","v":17},{"$f":"'fnd enro'!I352","v":27},{"$f":"'fnd enro'!J352","v":0},{"$f":"'fnd enro'!K352","v":2.4318},{"$f":"'fnd enro'!L352","v":0},{"$f":"'fnd enro'!M352","v":1},{"$f":"'fnd enro'!N352","v":1},{"$f":"'fnd enro'!O352","v":0},{"$f":"'fnd enro'!P352","v":13},{"$f":"'fnd enro'!R352","v":63},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q352)","v":5},null,{"$f":"(($D352*'fnd base rates'!C$107)\n+($E352*'fnd base rates'!C$108)\n+($F352*'fnd base rates'!C$109)\n+($G352*'fnd base rates'!C$110)\n+($H352*'fnd base rates'!C$111)\n+($I352*'fnd base rates'!C$112)\n+($J352*'fnd base rates'!C$113)\n+($K352*'fnd base rates'!C$114)\n+($M352*'fnd base rates'!C$116)\n+($N352*'fnd base rates'!C$117)\n+($O352*'fnd base rates'!C$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,3)))\n*$R352","v":37044.219609869993},{"$f":"(($D352*'fnd base rates'!D$107)\n+($E352*'fnd base rates'!D$108)\n+($F352*'fnd base rates'!D$109)\n+($G352*'fnd base rates'!D$110)\n+($H352*'fnd base rates'!D$111)\n+($I352*'fnd base rates'!D$112)\n+($J352*'fnd base rates'!D$113)\n+($K352*'fnd base rates'!D$114)\n+($M352*'fnd base rates'!D$116)\n+($N352*'fnd base rates'!D$117)\n+($O352*'fnd base rates'!D$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,4)))\n*$R352","v":55647.815549999999},{"$f":"(($D352*'fnd base rates'!E$107)\n+($E352*'fnd base rates'!E$108)\n+($F352*'fnd base rates'!E$109)\n+($G352*'fnd base rates'!E$110)\n+($H352*'fnd base rates'!E$111)\n+($I352*'fnd base rates'!E$112)\n+($J352*'fnd base rates'!E$113)\n+($K352*'fnd base rates'!E$114)\n+($M352*'fnd base rates'!E$116)\n+($N352*'fnd base rates'!E$117)\n+($O352*'fnd base rates'!E$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,5)))\n*$R352","v":323455.66952772002},{"$f":"(($D352*'fnd base rates'!F$107)\n+($E352*'fnd base rates'!F$108)\n+($F352*'fnd base rates'!F$109)\n+($G352*'fnd base rates'!F$110)\n+($H352*'fnd base rates'!F$111)\n+($I352*'fnd base rates'!F$112)\n+($J352*'fnd base rates'!F$113)\n+($K352*'fnd base rates'!F$114)\n+($M352*'fnd base rates'!F$116)\n+($N352*'fnd base rates'!F$117)\n+($O352*'fnd base rates'!F$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,6)))\n*$R352","v":69153.287113139988},{"$f":"(($D352*'fnd base rates'!G$107)\n+($E352*'fnd base rates'!G$108)\n+($F352*'fnd base rates'!G$109)\n+($G352*'fnd base rates'!G$110)\n+($H352*'fnd base rates'!G$111)\n+($I352*'fnd base rates'!G$112)\n+($J352*'fnd base rates'!G$113)\n+($K352*'fnd base rates'!G$114)\n+($M352*'fnd base rates'!G$116)\n+($N352*'fnd base rates'!G$117)\n+($O352*'fnd base rates'!G$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,7)))\n*$R352","v":12905.741105789997},{"$f":"(($D352*'fnd base rates'!H$107)\n+($E352*'fnd base rates'!H$108)\n+($F352*'fnd base rates'!H$109)\n+($G352*'fnd base rates'!H$110)\n+($H352*'fnd base rates'!H$111)\n+($I352*'fnd base rates'!H$112)\n+($J352*'fnd base rates'!H$113)\n+($K352*'fnd base rates'!H$114)\n+($M352*'fnd base rates'!H$116)\n+($N352*'fnd base rates'!H$117)\n+($O352*'fnd base rates'!H$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,8)))","v":41729.482841999998},{"$f":"(($D352*'fnd base rates'!I$107)\n+($E352*'fnd base rates'!I$108)\n+($F352*'fnd base rates'!I$109)\n+($G352*'fnd base rates'!I$110)\n+($H352*'fnd base rates'!I$111)\n+($I352*'fnd base rates'!I$112)\n+($J352*'fnd base rates'!I$113)\n+($K352*'fnd base rates'!I$114)\n+($M352*'fnd base rates'!I$116)\n+($N352*'fnd base rates'!I$117)\n+($O352*'fnd base rates'!I$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,9)))\n*$R352","v":26731.915350000003},{"$f":"(($D352*'fnd base rates'!J$107)\n+($E352*'fnd base rates'!J$108)\n+($F352*'fnd base rates'!J$109)\n+($G352*'fnd base rates'!J$110)\n+($H352*'fnd base rates'!J$111)\n+($I352*'fnd base rates'!J$112)\n+($J352*'fnd base rates'!J$113)\n+($K352*'fnd base rates'!J$114)\n+($M352*'fnd base rates'!J$116)\n+($N352*'fnd base rates'!J$117)\n+($O352*'fnd base rates'!J$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,10)))\n*$R352","v":32045.200349999999},{"$f":"(($D352*'fnd base rates'!K$107)\n+($E352*'fnd base rates'!K$108)\n+($F352*'fnd base rates'!K$109)\n+($G352*'fnd base rates'!K$110)\n+($H352*'fnd base rates'!K$111)\n+($I352*'fnd base rates'!K$112)\n+($J352*'fnd base rates'!K$113)\n+($K352*'fnd base rates'!K$114)\n+($M352*'fnd base rates'!K$116)\n+($N352*'fnd base rates'!K$117)\n+($O352*'fnd base rates'!K$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,11)))\n*$R352","v":77399.995848599981},{"$f":"(($D352*'fnd base rates'!L$107)\n+($E352*'fnd base rates'!L$108)\n+($F352*'fnd base rates'!L$109)\n+($G352*'fnd base rates'!L$110)\n+($H352*'fnd base rates'!L$111)\n+($I352*'fnd base rates'!L$112)\n+($J352*'fnd base rates'!L$113)\n+($K352*'fnd base rates'!L$114)\n+($M352*'fnd base rates'!L$116)\n+($N352*'fnd base rates'!L$117)\n+($O352*'fnd base rates'!L$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,12)))","v":96550.260840000003},{"$f":"(($D352*'fnd base rates'!M$107)\n+($E352*'fnd base rates'!M$108)\n+($F352*'fnd base rates'!M$109)\n+($G352*'fnd base rates'!M$110)\n+($H352*'fnd base rates'!M$111)\n+($I352*'fnd base rates'!M$112)\n+($J352*'fnd base rates'!M$113)\n+($K352*'fnd base rates'!M$114)\n+($M352*'fnd base rates'!M$116)\n+($N352*'fnd base rates'!M$117)\n+($O352*'fnd base rates'!M$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,13)))","v":0},772663.58813712001,null,446099218,"446","099","218",1,63,772663.58813712001,12265,0,12265,null,null,null,null,null,12265,0,12265,null,null,{"$f":"BC352-BA352","v":0}]
[446,446099220,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D353","v":0},{"$f":"'fnd enro'!E353","v":0},{"$f":"'fnd enro'!F353","v":5},{"$f":"'fnd enro'!G353","v":20},{"$f":"'fnd enro'!H353","v":10},{"$f":"'fnd enro'!I353","v":3},{"$f":"'fnd enro'!J353","v":0},{"$f":"'fnd enro'!K353","v":1.4668000000000001},{"$f":"'fnd enro'!L353","v":0},{"$f":"'fnd enro'!M353","v":3},{"$f":"'fnd enro'!N353","v":0},{"$f":"'fnd enro'!O353","v":0},{"$f":"'fnd enro'!P353","v":19},{"$f":"'fnd enro'!R353","v":38},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q353)","v":7},null,{"$f":"(($D353*'fnd base rates'!C$107)\n+($E353*'fnd base rates'!C$108)\n+($F353*'fnd base rates'!C$109)\n+($G353*'fnd base rates'!C$110)\n+($H353*'fnd base rates'!C$111)\n+($I353*'fnd base rates'!C$112)\n+($J353*'fnd base rates'!C$113)\n+($K353*'fnd base rates'!C$114)\n+($M353*'fnd base rates'!C$116)\n+($N353*'fnd base rates'!C$117)\n+($O353*'fnd base rates'!C$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,3)))\n*$R353","v":23422.727272619999},{"$f":"(($D353*'fnd base rates'!D$107)\n+($E353*'fnd base rates'!D$108)\n+($F353*'fnd base rates'!D$109)\n+($G353*'fnd base rates'!D$110)\n+($H353*'fnd base rates'!D$111)\n+($I353*'fnd base rates'!D$112)\n+($J353*'fnd base rates'!D$113)\n+($K353*'fnd base rates'!D$114)\n+($M353*'fnd base rates'!D$116)\n+($N353*'fnd base rates'!D$117)\n+($O353*'fnd base rates'!D$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,4)))\n*$R353","v":38109.193199999994},{"$f":"(($D353*'fnd base rates'!E$107)\n+($E353*'fnd base rates'!E$108)\n+($F353*'fnd base rates'!E$109)\n+($G353*'fnd base rates'!E$110)\n+($H353*'fnd base rates'!E$111)\n+($I353*'fnd base rates'!E$112)\n+($J353*'fnd base rates'!E$113)\n+($K353*'fnd base rates'!E$114)\n+($M353*'fnd base rates'!E$116)\n+($N353*'fnd base rates'!E$117)\n+($O353*'fnd base rates'!E$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,5)))\n*$R353","v":224056.24881671998},{"$f":"(($D353*'fnd base rates'!F$107)\n+($E353*'fnd base rates'!F$108)\n+($F353*'fnd base rates'!F$109)\n+($G353*'fnd base rates'!F$110)\n+($H353*'fnd base rates'!F$111)\n+($I353*'fnd base rates'!F$112)\n+($J353*'fnd base rates'!F$113)\n+($K353*'fnd base rates'!F$114)\n+($M353*'fnd base rates'!F$116)\n+($N353*'fnd base rates'!F$117)\n+($O353*'fnd base rates'!F$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,6)))\n*$R353","v":47213.200493639997},{"$f":"(($D353*'fnd base rates'!G$107)\n+($E353*'fnd base rates'!G$108)\n+($F353*'fnd base rates'!G$109)\n+($G353*'fnd base rates'!G$110)\n+($H353*'fnd base rates'!G$111)\n+($I353*'fnd base rates'!G$112)\n+($J353*'fnd base rates'!G$113)\n+($K353*'fnd base rates'!G$114)\n+($M353*'fnd base rates'!G$116)\n+($N353*'fnd base rates'!G$117)\n+($O353*'fnd base rates'!G$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,7)))\n*$R353","v":9770.3150225400004},{"$f":"(($D353*'fnd base rates'!H$107)\n+($E353*'fnd base rates'!H$108)\n+($F353*'fnd base rates'!H$109)\n+($G353*'fnd base rates'!H$110)\n+($H353*'fnd base rates'!H$111)\n+($I353*'fnd base rates'!H$112)\n+($J353*'fnd base rates'!H$113)\n+($K353*'fnd base rates'!H$114)\n+($M353*'fnd base rates'!H$116)\n+($N353*'fnd base rates'!H$117)\n+($O353*'fnd base rates'!H$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,8)))","v":21632.479491999999},{"$f":"(($D353*'fnd base rates'!I$107)\n+($E353*'fnd base rates'!I$108)\n+($F353*'fnd base rates'!I$109)\n+($G353*'fnd base rates'!I$110)\n+($H353*'fnd base rates'!I$111)\n+($I353*'fnd base rates'!I$112)\n+($J353*'fnd base rates'!I$113)\n+($K353*'fnd base rates'!I$114)\n+($M353*'fnd base rates'!I$116)\n+($N353*'fnd base rates'!I$117)\n+($O353*'fnd base rates'!I$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,9)))\n*$R353","v":16223.879849999998},{"$f":"(($D353*'fnd base rates'!J$107)\n+($E353*'fnd base rates'!J$108)\n+($F353*'fnd base rates'!J$109)\n+($G353*'fnd base rates'!J$110)\n+($H353*'fnd base rates'!J$111)\n+($I353*'fnd base rates'!J$112)\n+($J353*'fnd base rates'!J$113)\n+($K353*'fnd base rates'!J$114)\n+($M353*'fnd base rates'!J$116)\n+($N353*'fnd base rates'!J$117)\n+($O353*'fnd base rates'!J$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,10)))\n*$R353","v":21866.601299999995},{"$f":"(($D353*'fnd base rates'!K$107)\n+($E353*'fnd base rates'!K$108)\n+($F353*'fnd base rates'!K$109)\n+($G353*'fnd base rates'!K$110)\n+($H353*'fnd base rates'!K$111)\n+($I353*'fnd base rates'!K$112)\n+($J353*'fnd base rates'!K$113)\n+($K353*'fnd base rates'!K$114)\n+($M353*'fnd base rates'!K$116)\n+($N353*'fnd base rates'!K$117)\n+($O353*'fnd base rates'!K$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,11)))\n*$R353","v":46527.054843599995},{"$f":"(($D353*'fnd base rates'!L$107)\n+($E353*'fnd base rates'!L$108)\n+($F353*'fnd base rates'!L$109)\n+($G353*'fnd base rates'!L$110)\n+($H353*'fnd base rates'!L$111)\n+($I353*'fnd base rates'!L$112)\n+($J353*'fnd base rates'!L$113)\n+($K353*'fnd base rates'!L$114)\n+($M353*'fnd base rates'!L$116)\n+($N353*'fnd base rates'!L$117)\n+($O353*'fnd base rates'!L$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,12)))","v":65977.873840000015},{"$f":"(($D353*'fnd base rates'!M$107)\n+($E353*'fnd base rates'!M$108)\n+($F353*'fnd base rates'!M$109)\n+($G353*'fnd base rates'!M$110)\n+($H353*'fnd base rates'!M$111)\n+($I353*'fnd base rates'!M$112)\n+($J353*'fnd base rates'!M$113)\n+($K353*'fnd base rates'!M$114)\n+($M353*'fnd base rates'!M$116)\n+($N353*'fnd base rates'!M$117)\n+($O353*'fnd base rates'!M$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,13)))","v":0},514799.57413112,null,446099220,"446","099","220",1,38,514799.57413112,13547,0,13547,null,null,null,null,null,13547,0,13547,null,null,{"$f":"BC353-BA353","v":0}]
[446,446099238,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D354","v":0},{"$f":"'fnd enro'!E354","v":0},{"$f":"'fnd enro'!F354","v":3},{"$f":"'fnd enro'!G354","v":22},{"$f":"'fnd enro'!H354","v":0},{"$f":"'fnd enro'!I354","v":0},{"$f":"'fnd enro'!J354","v":0},{"$f":"'fnd enro'!K354","v":0.96499999999999997},{"$f":"'fnd enro'!L354","v":0},{"$f":"'fnd enro'!M354","v":1},{"$f":"'fnd enro'!N354","v":0},{"$f":"'fnd enro'!O354","v":0},{"$f":"'fnd enro'!P354","v":9},{"$f":"'fnd enro'!R354","v":25},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q354)","v":6},null,{"$f":"(($D354*'fnd base rates'!C$107)\n+($E354*'fnd base rates'!C$108)\n+($F354*'fnd base rates'!C$109)\n+($G354*'fnd base rates'!C$110)\n+($H354*'fnd base rates'!C$111)\n+($I354*'fnd base rates'!C$112)\n+($J354*'fnd base rates'!C$113)\n+($K354*'fnd base rates'!C$114)\n+($M354*'fnd base rates'!C$116)\n+($N354*'fnd base rates'!C$117)\n+($O354*'fnd base rates'!C$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,3)))\n*$R354","v":15014.906387249997},{"$f":"(($D354*'fnd base rates'!D$107)\n+($E354*'fnd base rates'!D$108)\n+($F354*'fnd base rates'!D$109)\n+($G354*'fnd base rates'!D$110)\n+($H354*'fnd base rates'!D$111)\n+($I354*'fnd base rates'!D$112)\n+($J354*'fnd base rates'!D$113)\n+($K354*'fnd base rates'!D$114)\n+($M354*'fnd base rates'!D$116)\n+($N354*'fnd base rates'!D$117)\n+($O354*'fnd base rates'!D$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,4)))\n*$R354","v":23514.507750000004},{"$f":"(($D354*'fnd base rates'!E$107)\n+($E354*'fnd base rates'!E$108)\n+($F354*'fnd base rates'!E$109)\n+($G354*'fnd base rates'!E$110)\n+($H354*'fnd base rates'!E$111)\n+($I354*'fnd base rates'!E$112)\n+($J354*'fnd base rates'!E$113)\n+($K354*'fnd base rates'!E$114)\n+($M354*'fnd base rates'!E$116)\n+($N354*'fnd base rates'!E$117)\n+($O354*'fnd base rates'!E$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,5)))\n*$R354","v":133489.974861},{"$f":"(($D354*'fnd base rates'!F$107)\n+($E354*'fnd base rates'!F$108)\n+($F354*'fnd base rates'!F$109)\n+($G354*'fnd base rates'!F$110)\n+($H354*'fnd base rates'!F$111)\n+($I354*'fnd base rates'!F$112)\n+($J354*'fnd base rates'!F$113)\n+($K354*'fnd base rates'!F$114)\n+($M354*'fnd base rates'!F$116)\n+($N354*'fnd base rates'!F$117)\n+($O354*'fnd base rates'!F$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,6)))\n*$R354","v":33401.7870195},{"$f":"(($D354*'fnd base rates'!G$107)\n+($E354*'fnd base rates'!G$108)\n+($F354*'fnd base rates'!G$109)\n+($G354*'fnd base rates'!G$110)\n+($H354*'fnd base rates'!G$111)\n+($I354*'fnd base rates'!G$112)\n+($J354*'fnd base rates'!G$113)\n+($K354*'fnd base rates'!G$114)\n+($M354*'fnd base rates'!G$116)\n+($N354*'fnd base rates'!G$117)\n+($O354*'fnd base rates'!G$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,7)))\n*$R354","v":5628.2076832499997},{"$f":"(($D354*'fnd base rates'!H$107)\n+($E354*'fnd base rates'!H$108)\n+($F354*'fnd base rates'!H$109)\n+($G354*'fnd base rates'!H$110)\n+($H354*'fnd base rates'!H$111)\n+($I354*'fnd base rates'!H$112)\n+($J354*'fnd base rates'!H$113)\n+($K354*'fnd base rates'!H$114)\n+($M354*'fnd base rates'!H$116)\n+($N354*'fnd base rates'!H$117)\n+($O354*'fnd base rates'!H$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,8)))","v":13413.913350000001},{"$f":"(($D354*'fnd base rates'!I$107)\n+($E354*'fnd base rates'!I$108)\n+($F354*'fnd base rates'!I$109)\n+($G354*'fnd base rates'!I$110)\n+($H354*'fnd base rates'!I$111)\n+($I354*'fnd base rates'!I$112)\n+($J354*'fnd base rates'!I$113)\n+($K354*'fnd base rates'!I$114)\n+($M354*'fnd base rates'!I$116)\n+($N354*'fnd base rates'!I$117)\n+($O354*'fnd base rates'!I$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,9)))\n*$R354","v":9405.6753000000008},{"$f":"(($D354*'fnd base rates'!J$107)\n+($E354*'fnd base rates'!J$108)\n+($F354*'fnd base rates'!J$109)\n+($G354*'fnd base rates'!J$110)\n+($H354*'fnd base rates'!J$111)\n+($I354*'fnd base rates'!J$112)\n+($J354*'fnd base rates'!J$113)\n+($K354*'fnd base rates'!J$114)\n+($M354*'fnd base rates'!J$116)\n+($N354*'fnd base rates'!J$117)\n+($O354*'fnd base rates'!J$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,10)))\n*$R354","v":9991.425299999999},{"$f":"(($D354*'fnd base rates'!K$107)\n+($E354*'fnd base rates'!K$108)\n+($F354*'fnd base rates'!K$109)\n+($G354*'fnd base rates'!K$110)\n+($H354*'fnd base rates'!K$111)\n+($I354*'fnd base rates'!K$112)\n+($J354*'fnd base rates'!K$113)\n+($K354*'fnd base rates'!K$114)\n+($M354*'fnd base rates'!K$116)\n+($N354*'fnd base rates'!K$117)\n+($O354*'fnd base rates'!K$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,11)))\n*$R354","v":29616.262305},{"$f":"(($D354*'fnd base rates'!L$107)\n+($E354*'fnd base rates'!L$108)\n+($F354*'fnd base rates'!L$109)\n+($G354*'fnd base rates'!L$110)\n+($H354*'fnd base rates'!L$111)\n+($I354*'fnd base rates'!L$112)\n+($J354*'fnd base rates'!L$113)\n+($K354*'fnd base rates'!L$114)\n+($M354*'fnd base rates'!L$116)\n+($N354*'fnd base rates'!L$117)\n+($O354*'fnd base rates'!L$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,12)))","v":40814.456999999995},{"$f":"(($D354*'fnd base rates'!M$107)\n+($E354*'fnd base rates'!M$108)\n+($F354*'fnd base rates'!M$109)\n+($G354*'fnd base rates'!M$110)\n+($H354*'fnd base rates'!M$111)\n+($I354*'fnd base rates'!M$112)\n+($J354*'fnd base rates'!M$113)\n+($K354*'fnd base rates'!M$114)\n+($M354*'fnd base rates'!M$116)\n+($N354*'fnd base rates'!M$117)\n+($O354*'fnd base rates'!M$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,13)))","v":0},314291.11695599998,null,446099238,"446","099","238",1,25,314291.11695599998,12572,0,12572,null,null,null,null,null,12572,0,12572,null,null,{"$f":"BC354-BA354","v":0}]
[446,446099244,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D355","v":0},{"$f":"'fnd enro'!E355","v":0},{"$f":"'fnd enro'!F355","v":2},{"$f":"'fnd enro'!G355","v":4},{"$f":"'fnd enro'!H355","v":11},{"$f":"'fnd enro'!I355","v":11},{"$f":"'fnd enro'!J355","v":0},{"$f":"'fnd enro'!K355","v":1.0808},{"$f":"'fnd enro'!L355","v":0},{"$f":"'fnd enro'!M355","v":0},{"$f":"'fnd enro'!N355","v":0},{"$f":"'fnd enro'!O355","v":0},{"$f":"'fnd enro'!P355","v":6},{"$f":"'fnd enro'!R355","v":28},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q355)","v":10},null,{"$f":"(($D355*'fnd base rates'!C$107)\n+($E355*'fnd base rates'!C$108)\n+($F355*'fnd base rates'!C$109)\n+($G355*'fnd base rates'!C$110)\n+($H355*'fnd base rates'!C$111)\n+($I355*'fnd base rates'!C$112)\n+($J355*'fnd base rates'!C$113)\n+($K355*'fnd base rates'!C$114)\n+($M355*'fnd base rates'!C$116)\n+($N355*'fnd base rates'!C$117)\n+($O355*'fnd base rates'!C$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,3)))\n*$R355","v":16504.068237719999},{"$f":"(($D355*'fnd base rates'!D$107)\n+($E355*'fnd base rates'!D$108)\n+($F355*'fnd base rates'!D$109)\n+($G355*'fnd base rates'!D$110)\n+($H355*'fnd base rates'!D$111)\n+($I355*'fnd base rates'!D$112)\n+($J355*'fnd base rates'!D$113)\n+($K355*'fnd base rates'!D$114)\n+($M355*'fnd base rates'!D$116)\n+($N355*'fnd base rates'!D$117)\n+($O355*'fnd base rates'!D$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,4)))\n*$R355","v":25216.047599999998},{"$f":"(($D355*'fnd base rates'!E$107)\n+($E355*'fnd base rates'!E$108)\n+($F355*'fnd base rates'!E$109)\n+($G355*'fnd base rates'!E$110)\n+($H355*'fnd base rates'!E$111)\n+($I355*'fnd base rates'!E$112)\n+($J355*'fnd base rates'!E$113)\n+($K355*'fnd base rates'!E$114)\n+($M355*'fnd base rates'!E$116)\n+($N355*'fnd base rates'!E$117)\n+($O355*'fnd base rates'!E$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,5)))\n*$R355","v":146311.62821232001},{"$f":"(($D355*'fnd base rates'!F$107)\n+($E355*'fnd base rates'!F$108)\n+($F355*'fnd base rates'!F$109)\n+($G355*'fnd base rates'!F$110)\n+($H355*'fnd base rates'!F$111)\n+($I355*'fnd base rates'!F$112)\n+($J355*'fnd base rates'!F$113)\n+($K355*'fnd base rates'!F$114)\n+($M355*'fnd base rates'!F$116)\n+($N355*'fnd base rates'!F$117)\n+($O355*'fnd base rates'!F$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,6)))\n*$R355","v":30021.891555839997},{"$f":"(($D355*'fnd base rates'!G$107)\n+($E355*'fnd base rates'!G$108)\n+($F355*'fnd base rates'!G$109)\n+($G355*'fnd base rates'!G$110)\n+($H355*'fnd base rates'!G$111)\n+($I355*'fnd base rates'!G$112)\n+($J355*'fnd base rates'!G$113)\n+($K355*'fnd base rates'!G$114)\n+($M355*'fnd base rates'!G$116)\n+($N355*'fnd base rates'!G$117)\n+($O355*'fnd base rates'!G$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,7)))\n*$R355","v":6032.4176192399991},{"$f":"(($D355*'fnd base rates'!H$107)\n+($E355*'fnd base rates'!H$108)\n+($F355*'fnd base rates'!H$109)\n+($G355*'fnd base rates'!H$110)\n+($H355*'fnd base rates'!H$111)\n+($I355*'fnd base rates'!H$112)\n+($J355*'fnd base rates'!H$113)\n+($K355*'fnd base rates'!H$114)\n+($M355*'fnd base rates'!H$116)\n+($N355*'fnd base rates'!H$117)\n+($O355*'fnd base rates'!H$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,8)))","v":18171.010151999999},{"$f":"(($D355*'fnd base rates'!I$107)\n+($E355*'fnd base rates'!I$108)\n+($F355*'fnd base rates'!I$109)\n+($G355*'fnd base rates'!I$110)\n+($H355*'fnd base rates'!I$111)\n+($I355*'fnd base rates'!I$112)\n+($J355*'fnd base rates'!I$113)\n+($K355*'fnd base rates'!I$114)\n+($M355*'fnd base rates'!I$116)\n+($N355*'fnd base rates'!I$117)\n+($O355*'fnd base rates'!I$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,9)))\n*$R355","v":12145.611449999999},{"$f":"(($D355*'fnd base rates'!J$107)\n+($E355*'fnd base rates'!J$108)\n+($F355*'fnd base rates'!J$109)\n+($G355*'fnd base rates'!J$110)\n+($H355*'fnd base rates'!J$111)\n+($I355*'fnd base rates'!J$112)\n+($J355*'fnd base rates'!J$113)\n+($K355*'fnd base rates'!J$114)\n+($M355*'fnd base rates'!J$116)\n+($N355*'fnd base rates'!J$117)\n+($O355*'fnd base rates'!J$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,10)))\n*$R355","v":15433.8735},{"$f":"(($D355*'fnd base rates'!K$107)\n+($E355*'fnd base rates'!K$108)\n+($F355*'fnd base rates'!K$109)\n+($G355*'fnd base rates'!K$110)\n+($H355*'fnd base rates'!K$111)\n+($I355*'fnd base rates'!K$112)\n+($J355*'fnd base rates'!K$113)\n+($K355*'fnd base rates'!K$114)\n+($M355*'fnd base rates'!K$116)\n+($N355*'fnd base rates'!K$117)\n+($O355*'fnd base rates'!K$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,11)))\n*$R355","v":34352.295621600002},{"$f":"(($D355*'fnd base rates'!L$107)\n+($E355*'fnd base rates'!L$108)\n+($F355*'fnd base rates'!L$109)\n+($G355*'fnd base rates'!L$110)\n+($H355*'fnd base rates'!L$111)\n+($I355*'fnd base rates'!L$112)\n+($J355*'fnd base rates'!L$113)\n+($K355*'fnd base rates'!L$114)\n+($M355*'fnd base rates'!L$116)\n+($N355*'fnd base rates'!L$117)\n+($O355*'fnd base rates'!L$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,12)))","v":43934.917040000008},{"$f":"(($D355*'fnd base rates'!M$107)\n+($E355*'fnd base rates'!M$108)\n+($F355*'fnd base rates'!M$109)\n+($G355*'fnd base rates'!M$110)\n+($H355*'fnd base rates'!M$111)\n+($I355*'fnd base rates'!M$112)\n+($J355*'fnd base rates'!M$113)\n+($K355*'fnd base rates'!M$114)\n+($M355*'fnd base rates'!M$116)\n+($N355*'fnd base rates'!M$117)\n+($O355*'fnd base rates'!M$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,13)))","v":0},348123.76098872005,null,446099244,"446","099","244",1,28,348123.76098872005,12433,0,12433,null,null,null,null,null,12433,0,12433,null,null,{"$f":"BC355-BA355","v":0}]
[446,446099265,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D356","v":0},{"$f":"'fnd enro'!E356","v":0},{"$f":"'fnd enro'!F356","v":0},{"$f":"'fnd enro'!G356","v":2},{"$f":"'fnd enro'!H356","v":0},{"$f":"'fnd enro'!I356","v":0},{"$f":"'fnd enro'!J356","v":0},{"$f":"'fnd enro'!K356","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L356","v":0},{"$f":"'fnd enro'!M356","v":0},{"$f":"'fnd enro'!N356","v":0},{"$f":"'fnd enro'!O356","v":0},{"$f":"'fnd enro'!P356","v":0},{"$f":"'fnd enro'!R356","v":2},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q356)","v":4},null,{"$f":"(($D356*'fnd base rates'!C$107)\n+($E356*'fnd base rates'!C$108)\n+($F356*'fnd base rates'!C$109)\n+($G356*'fnd base rates'!C$110)\n+($H356*'fnd base rates'!C$111)\n+($I356*'fnd base rates'!C$112)\n+($J356*'fnd base rates'!C$113)\n+($K356*'fnd base rates'!C$114)\n+($M356*'fnd base rates'!C$116)\n+($N356*'fnd base rates'!C$117)\n+($O356*'fnd base rates'!C$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,3)))\n*$R356","v":1142.66266698},{"$f":"(($D356*'fnd base rates'!D$107)\n+($E356*'fnd base rates'!D$108)\n+($F356*'fnd base rates'!D$109)\n+($G356*'fnd base rates'!D$110)\n+($H356*'fnd base rates'!D$111)\n+($I356*'fnd base rates'!D$112)\n+($J356*'fnd base rates'!D$113)\n+($K356*'fnd base rates'!D$114)\n+($M356*'fnd base rates'!D$116)\n+($N356*'fnd base rates'!D$117)\n+($O356*'fnd base rates'!D$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,4)))\n*$R356","v":1629.6204},{"$f":"(($D356*'fnd base rates'!E$107)\n+($E356*'fnd base rates'!E$108)\n+($F356*'fnd base rates'!E$109)\n+($G356*'fnd base rates'!E$110)\n+($H356*'fnd base rates'!E$111)\n+($I356*'fnd base rates'!E$112)\n+($J356*'fnd base rates'!E$113)\n+($K356*'fnd base rates'!E$114)\n+($M356*'fnd base rates'!E$116)\n+($N356*'fnd base rates'!E$117)\n+($O356*'fnd base rates'!E$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,5)))\n*$R356","v":8265.316700880001},{"$f":"(($D356*'fnd base rates'!F$107)\n+($E356*'fnd base rates'!F$108)\n+($F356*'fnd base rates'!F$109)\n+($G356*'fnd base rates'!F$110)\n+($H356*'fnd base rates'!F$111)\n+($I356*'fnd base rates'!F$112)\n+($J356*'fnd base rates'!F$113)\n+($K356*'fnd base rates'!F$114)\n+($M356*'fnd base rates'!F$116)\n+($N356*'fnd base rates'!F$117)\n+($O356*'fnd base rates'!F$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,6)))\n*$R356","v":2657.0608575599999},{"$f":"(($D356*'fnd base rates'!G$107)\n+($E356*'fnd base rates'!G$108)\n+($F356*'fnd base rates'!G$109)\n+($G356*'fnd base rates'!G$110)\n+($H356*'fnd base rates'!G$111)\n+($I356*'fnd base rates'!G$112)\n+($J356*'fnd base rates'!G$113)\n+($K356*'fnd base rates'!G$114)\n+($M356*'fnd base rates'!G$116)\n+($N356*'fnd base rates'!G$117)\n+($O356*'fnd base rates'!G$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,7)))\n*$R356","v":333.96969065999997},{"$f":"(($D356*'fnd base rates'!H$107)\n+($E356*'fnd base rates'!H$108)\n+($F356*'fnd base rates'!H$109)\n+($G356*'fnd base rates'!H$110)\n+($H356*'fnd base rates'!H$111)\n+($I356*'fnd base rates'!H$112)\n+($J356*'fnd base rates'!H$113)\n+($K356*'fnd base rates'!H$114)\n+($M356*'fnd base rates'!H$116)\n+($N356*'fnd base rates'!H$117)\n+($O356*'fnd base rates'!H$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D356*'fnd base rates'!I$107)\n+($E356*'fnd base rates'!I$108)\n+($F356*'fnd base rates'!I$109)\n+($G356*'fnd base rates'!I$110)\n+($H356*'fnd base rates'!I$111)\n+($I356*'fnd base rates'!I$112)\n+($J356*'fnd base rates'!I$113)\n+($K356*'fnd base rates'!I$114)\n+($M356*'fnd base rates'!I$116)\n+($N356*'fnd base rates'!I$117)\n+($O356*'fnd base rates'!I$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,9)))\n*$R356","v":652.52549999999997},{"$f":"(($D356*'fnd base rates'!J$107)\n+($E356*'fnd base rates'!J$108)\n+($F356*'fnd base rates'!J$109)\n+($G356*'fnd base rates'!J$110)\n+($H356*'fnd base rates'!J$111)\n+($I356*'fnd base rates'!J$112)\n+($J356*'fnd base rates'!J$113)\n+($K356*'fnd base rates'!J$114)\n+($M356*'fnd base rates'!J$116)\n+($N356*'fnd base rates'!J$117)\n+($O356*'fnd base rates'!J$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,10)))\n*$R356","v":324.44159999999999},{"$f":"(($D356*'fnd base rates'!K$107)\n+($E356*'fnd base rates'!K$108)\n+($F356*'fnd base rates'!K$109)\n+($G356*'fnd base rates'!K$110)\n+($H356*'fnd base rates'!K$111)\n+($I356*'fnd base rates'!K$112)\n+($J356*'fnd base rates'!K$113)\n+($K356*'fnd base rates'!K$114)\n+($M356*'fnd base rates'!K$116)\n+($N356*'fnd base rates'!K$117)\n+($O356*'fnd base rates'!K$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,11)))\n*$R356","v":2343.4470443999994},{"$f":"(($D356*'fnd base rates'!L$107)\n+($E356*'fnd base rates'!L$108)\n+($F356*'fnd base rates'!L$109)\n+($G356*'fnd base rates'!L$110)\n+($H356*'fnd base rates'!L$111)\n+($I356*'fnd base rates'!L$112)\n+($J356*'fnd base rates'!L$113)\n+($K356*'fnd base rates'!L$114)\n+($M356*'fnd base rates'!L$116)\n+($N356*'fnd base rates'!L$117)\n+($O356*'fnd base rates'!L$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,12)))","v":2892.3133600000001},{"$f":"(($D356*'fnd base rates'!M$107)\n+($E356*'fnd base rates'!M$108)\n+($F356*'fnd base rates'!M$109)\n+($G356*'fnd base rates'!M$110)\n+($H356*'fnd base rates'!M$111)\n+($I356*'fnd base rates'!M$112)\n+($J356*'fnd base rates'!M$113)\n+($K356*'fnd base rates'!M$114)\n+($M356*'fnd base rates'!M$116)\n+($N356*'fnd base rates'!M$117)\n+($O356*'fnd base rates'!M$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,13)))","v":0},21288.235688479999,null,446099265,"446","099","265",1,2,21288.235688479999,10644,0,10644,null,null,null,null,null,10644,0,10644,null,null,{"$f":"BC356-BA356","v":0}]
[446,446099266,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D357","v":0},{"$f":"'fnd enro'!E357","v":0},{"$f":"'fnd enro'!F357","v":3},{"$f":"'fnd enro'!G357","v":5},{"$f":"'fnd enro'!H357","v":3},{"$f":"'fnd enro'!I357","v":2},{"$f":"'fnd enro'!J357","v":0},{"$f":"'fnd enro'!K357","v":0.50180000000000002},{"$f":"'fnd enro'!L357","v":0},{"$f":"'fnd enro'!M357","v":0},{"$f":"'fnd enro'!N357","v":0},{"$f":"'fnd enro'!O357","v":0},{"$f":"'fnd enro'!P357","v":4},{"$f":"'fnd enro'!R357","v":13},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q357)","v":3},null,{"$f":"(($D357*'fnd base rates'!C$107)\n+($E357*'fnd base rates'!C$108)\n+($F357*'fnd base rates'!C$109)\n+($G357*'fnd base rates'!C$110)\n+($H357*'fnd base rates'!C$111)\n+($I357*'fnd base rates'!C$112)\n+($J357*'fnd base rates'!C$113)\n+($K357*'fnd base rates'!C$114)\n+($M357*'fnd base rates'!C$116)\n+($N357*'fnd base rates'!C$117)\n+($O357*'fnd base rates'!C$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,3)))\n*$R357","v":7669.7013353700004},{"$f":"(($D357*'fnd base rates'!D$107)\n+($E357*'fnd base rates'!D$108)\n+($F357*'fnd base rates'!D$109)\n+($G357*'fnd base rates'!D$110)\n+($H357*'fnd base rates'!D$111)\n+($I357*'fnd base rates'!D$112)\n+($J357*'fnd base rates'!D$113)\n+($K357*'fnd base rates'!D$114)\n+($M357*'fnd base rates'!D$116)\n+($N357*'fnd base rates'!D$117)\n+($O357*'fnd base rates'!D$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,4)))\n*$R357","v":11741.156400000002},{"$f":"(($D357*'fnd base rates'!E$107)\n+($E357*'fnd base rates'!E$108)\n+($F357*'fnd base rates'!E$109)\n+($G357*'fnd base rates'!E$110)\n+($H357*'fnd base rates'!E$111)\n+($I357*'fnd base rates'!E$112)\n+($J357*'fnd base rates'!E$113)\n+($K357*'fnd base rates'!E$114)\n+($M357*'fnd base rates'!E$116)\n+($N357*'fnd base rates'!E$117)\n+($O357*'fnd base rates'!E$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,5)))\n*$R357","v":65789.986155719991},{"$f":"(($D357*'fnd base rates'!F$107)\n+($E357*'fnd base rates'!F$108)\n+($F357*'fnd base rates'!F$109)\n+($G357*'fnd base rates'!F$110)\n+($H357*'fnd base rates'!F$111)\n+($I357*'fnd base rates'!F$112)\n+($J357*'fnd base rates'!F$113)\n+($K357*'fnd base rates'!F$114)\n+($M357*'fnd base rates'!F$116)\n+($N357*'fnd base rates'!F$117)\n+($O357*'fnd base rates'!F$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,6)))\n*$R357","v":15697.539124139998},{"$f":"(($D357*'fnd base rates'!G$107)\n+($E357*'fnd base rates'!G$108)\n+($F357*'fnd base rates'!G$109)\n+($G357*'fnd base rates'!G$110)\n+($H357*'fnd base rates'!G$111)\n+($I357*'fnd base rates'!G$112)\n+($J357*'fnd base rates'!G$113)\n+($K357*'fnd base rates'!G$114)\n+($M357*'fnd base rates'!G$116)\n+($N357*'fnd base rates'!G$117)\n+($O357*'fnd base rates'!G$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,7)))\n*$R357","v":2767.0964892900001},{"$f":"(($D357*'fnd base rates'!H$107)\n+($E357*'fnd base rates'!H$108)\n+($F357*'fnd base rates'!H$109)\n+($G357*'fnd base rates'!H$110)\n+($H357*'fnd base rates'!H$111)\n+($I357*'fnd base rates'!H$112)\n+($J357*'fnd base rates'!H$113)\n+($K357*'fnd base rates'!H$114)\n+($M357*'fnd base rates'!H$116)\n+($N357*'fnd base rates'!H$117)\n+($O357*'fnd base rates'!H$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,8)))","v":7492.3061419999995},{"$f":"(($D357*'fnd base rates'!I$107)\n+($E357*'fnd base rates'!I$108)\n+($F357*'fnd base rates'!I$109)\n+($G357*'fnd base rates'!I$110)\n+($H357*'fnd base rates'!I$111)\n+($I357*'fnd base rates'!I$112)\n+($J357*'fnd base rates'!I$113)\n+($K357*'fnd base rates'!I$114)\n+($M357*'fnd base rates'!I$116)\n+($N357*'fnd base rates'!I$117)\n+($O357*'fnd base rates'!I$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,9)))\n*$R357","v":5130.1795499999998},{"$f":"(($D357*'fnd base rates'!J$107)\n+($E357*'fnd base rates'!J$108)\n+($F357*'fnd base rates'!J$109)\n+($G357*'fnd base rates'!J$110)\n+($H357*'fnd base rates'!J$111)\n+($I357*'fnd base rates'!J$112)\n+($J357*'fnd base rates'!J$113)\n+($K357*'fnd base rates'!J$114)\n+($M357*'fnd base rates'!J$116)\n+($N357*'fnd base rates'!J$117)\n+($O357*'fnd base rates'!J$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,10)))\n*$R357","v":5511.8968499999992},{"$f":"(($D357*'fnd base rates'!K$107)\n+($E357*'fnd base rates'!K$108)\n+($F357*'fnd base rates'!K$109)\n+($G357*'fnd base rates'!K$110)\n+($H357*'fnd base rates'!K$111)\n+($I357*'fnd base rates'!K$112)\n+($J357*'fnd base rates'!K$113)\n+($K357*'fnd base rates'!K$114)\n+($M357*'fnd base rates'!K$116)\n+($N357*'fnd base rates'!K$117)\n+($O357*'fnd base rates'!K$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,11)))\n*$R357","v":15600.416538599999},{"$f":"(($D357*'fnd base rates'!L$107)\n+($E357*'fnd base rates'!L$108)\n+($F357*'fnd base rates'!L$109)\n+($G357*'fnd base rates'!L$110)\n+($H357*'fnd base rates'!L$111)\n+($I357*'fnd base rates'!L$112)\n+($J357*'fnd base rates'!L$113)\n+($K357*'fnd base rates'!L$114)\n+($M357*'fnd base rates'!L$116)\n+($N357*'fnd base rates'!L$117)\n+($O357*'fnd base rates'!L$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,12)))","v":20547.886839999999},{"$f":"(($D357*'fnd base rates'!M$107)\n+($E357*'fnd base rates'!M$108)\n+($F357*'fnd base rates'!M$109)\n+($G357*'fnd base rates'!M$110)\n+($H357*'fnd base rates'!M$111)\n+($I357*'fnd base rates'!M$112)\n+($J357*'fnd base rates'!M$113)\n+($K357*'fnd base rates'!M$114)\n+($M357*'fnd base rates'!M$116)\n+($N357*'fnd base rates'!M$117)\n+($O357*'fnd base rates'!M$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,13)))","v":0},157948.16542511998,null,446099266,"446","099","266",1,13,157948.16542511998,12150,0,12150,null,null,null,null,null,12150,0,12150,null,null,{"$f":"BC357-BA357","v":0}]
[446,446099285,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D358","v":0},{"$f":"'fnd enro'!E358","v":0},{"$f":"'fnd enro'!F358","v":6},{"$f":"'fnd enro'!G358","v":47},{"$f":"'fnd enro'!H358","v":28},{"$f":"'fnd enro'!I358","v":23},{"$f":"'fnd enro'!J358","v":0},{"$f":"'fnd enro'!K358","v":4.0144000000000002},{"$f":"'fnd enro'!L358","v":0},{"$f":"'fnd enro'!M358","v":8},{"$f":"'fnd enro'!N358","v":5},{"$f":"'fnd enro'!O358","v":1},{"$f":"'fnd enro'!P358","v":38},{"$f":"'fnd enro'!R358","v":104},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q358)","v":8},null,{"$f":"(($D358*'fnd base rates'!C$107)\n+($E358*'fnd base rates'!C$108)\n+($F358*'fnd base rates'!C$109)\n+($G358*'fnd base rates'!C$110)\n+($H358*'fnd base rates'!C$111)\n+($I358*'fnd base rates'!C$112)\n+($J358*'fnd base rates'!C$113)\n+($K358*'fnd base rates'!C$114)\n+($M358*'fnd base rates'!C$116)\n+($N358*'fnd base rates'!C$117)\n+($O358*'fnd base rates'!C$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,3)))\n*$R358","v":63876.932082959996},{"$f":"(($D358*'fnd base rates'!D$107)\n+($E358*'fnd base rates'!D$108)\n+($F358*'fnd base rates'!D$109)\n+($G358*'fnd base rates'!D$110)\n+($H358*'fnd base rates'!D$111)\n+($I358*'fnd base rates'!D$112)\n+($J358*'fnd base rates'!D$113)\n+($K358*'fnd base rates'!D$114)\n+($M358*'fnd base rates'!D$116)\n+($N358*'fnd base rates'!D$117)\n+($O358*'fnd base rates'!D$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,4)))\n*$R358","v":101272.99064999999},{"$f":"(($D358*'fnd base rates'!E$107)\n+($E358*'fnd base rates'!E$108)\n+($F358*'fnd base rates'!E$109)\n+($G358*'fnd base rates'!E$110)\n+($H358*'fnd base rates'!E$111)\n+($I358*'fnd base rates'!E$112)\n+($J358*'fnd base rates'!E$113)\n+($K358*'fnd base rates'!E$114)\n+($M358*'fnd base rates'!E$116)\n+($N358*'fnd base rates'!E$117)\n+($O358*'fnd base rates'!E$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,5)))\n*$R358","v":596482.03599575988},{"$f":"(($D358*'fnd base rates'!F$107)\n+($E358*'fnd base rates'!F$108)\n+($F358*'fnd base rates'!F$109)\n+($G358*'fnd base rates'!F$110)\n+($H358*'fnd base rates'!F$111)\n+($I358*'fnd base rates'!F$112)\n+($J358*'fnd base rates'!F$113)\n+($K358*'fnd base rates'!F$114)\n+($M358*'fnd base rates'!F$116)\n+($N358*'fnd base rates'!F$117)\n+($O358*'fnd base rates'!F$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,6)))\n*$R358","v":124507.27224311999},{"$f":"(($D358*'fnd base rates'!G$107)\n+($E358*'fnd base rates'!G$108)\n+($F358*'fnd base rates'!G$109)\n+($G358*'fnd base rates'!G$110)\n+($H358*'fnd base rates'!G$111)\n+($I358*'fnd base rates'!G$112)\n+($J358*'fnd base rates'!G$113)\n+($K358*'fnd base rates'!G$114)\n+($M358*'fnd base rates'!G$116)\n+($N358*'fnd base rates'!G$117)\n+($O358*'fnd base rates'!G$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,7)))\n*$R358","v":25212.353464319996},{"$f":"(($D358*'fnd base rates'!H$107)\n+($E358*'fnd base rates'!H$108)\n+($F358*'fnd base rates'!H$109)\n+($G358*'fnd base rates'!H$110)\n+($H358*'fnd base rates'!H$111)\n+($I358*'fnd base rates'!H$112)\n+($J358*'fnd base rates'!H$113)\n+($K358*'fnd base rates'!H$114)\n+($M358*'fnd base rates'!H$116)\n+($N358*'fnd base rates'!H$117)\n+($O358*'fnd base rates'!H$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,8)))","v":64191.499135999991},{"$f":"(($D358*'fnd base rates'!I$107)\n+($E358*'fnd base rates'!I$108)\n+($F358*'fnd base rates'!I$109)\n+($G358*'fnd base rates'!I$110)\n+($H358*'fnd base rates'!I$111)\n+($I358*'fnd base rates'!I$112)\n+($J358*'fnd base rates'!I$113)\n+($K358*'fnd base rates'!I$114)\n+($M358*'fnd base rates'!I$116)\n+($N358*'fnd base rates'!I$117)\n+($O358*'fnd base rates'!I$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,9)))\n*$R358","v":45165.414600000004},{"$f":"(($D358*'fnd base rates'!J$107)\n+($E358*'fnd base rates'!J$108)\n+($F358*'fnd base rates'!J$109)\n+($G358*'fnd base rates'!J$110)\n+($H358*'fnd base rates'!J$111)\n+($I358*'fnd base rates'!J$112)\n+($J358*'fnd base rates'!J$113)\n+($K358*'fnd base rates'!J$114)\n+($M358*'fnd base rates'!J$116)\n+($N358*'fnd base rates'!J$117)\n+($O358*'fnd base rates'!J$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,10)))\n*$R358","v":58566.916649999999},{"$f":"(($D358*'fnd base rates'!K$107)\n+($E358*'fnd base rates'!K$108)\n+($F358*'fnd base rates'!K$109)\n+($G358*'fnd base rates'!K$110)\n+($H358*'fnd base rates'!K$111)\n+($I358*'fnd base rates'!K$112)\n+($J358*'fnd base rates'!K$113)\n+($K358*'fnd base rates'!K$114)\n+($M358*'fnd base rates'!K$116)\n+($N358*'fnd base rates'!K$117)\n+($O358*'fnd base rates'!K$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,11)))\n*$R358","v":130133.24195879999},{"$f":"(($D358*'fnd base rates'!L$107)\n+($E358*'fnd base rates'!L$108)\n+($F358*'fnd base rates'!L$109)\n+($G358*'fnd base rates'!L$110)\n+($H358*'fnd base rates'!L$111)\n+($I358*'fnd base rates'!L$112)\n+($J358*'fnd base rates'!L$113)\n+($K358*'fnd base rates'!L$114)\n+($M358*'fnd base rates'!L$116)\n+($N358*'fnd base rates'!L$117)\n+($O358*'fnd base rates'!L$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,12)))","v":174978.73471999998},{"$f":"(($D358*'fnd base rates'!M$107)\n+($E358*'fnd base rates'!M$108)\n+($F358*'fnd base rates'!M$109)\n+($G358*'fnd base rates'!M$110)\n+($H358*'fnd base rates'!M$111)\n+($I358*'fnd base rates'!M$112)\n+($J358*'fnd base rates'!M$113)\n+($K358*'fnd base rates'!M$114)\n+($M358*'fnd base rates'!M$116)\n+($N358*'fnd base rates'!M$117)\n+($O358*'fnd base rates'!M$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,13)))","v":0},1384387.3915009599,null,446099285,"446","099","285",1,104,1384387.3915009599,13311,0,13311,null,null,null,null,null,13311,0,13311,null,null,{"$f":"BC358-BA358","v":0}]
[446,446099293,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D359","v":0},{"$f":"'fnd enro'!E359","v":0},{"$f":"'fnd enro'!F359","v":1},{"$f":"'fnd enro'!G359","v":8},{"$f":"'fnd enro'!H359","v":7},{"$f":"'fnd enro'!I359","v":5},{"$f":"'fnd enro'!J359","v":0},{"$f":"'fnd enro'!K359","v":0.81059999999999999},{"$f":"'fnd enro'!L359","v":0},{"$f":"'fnd enro'!M359","v":0},{"$f":"'fnd enro'!N359","v":1},{"$f":"'fnd enro'!O359","v":0},{"$f":"'fnd enro'!P359","v":18},{"$f":"'fnd enro'!R359","v":21},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q359)","v":10},null,{"$f":"(($D359*'fnd base rates'!C$107)\n+($E359*'fnd base rates'!C$108)\n+($F359*'fnd base rates'!C$109)\n+($G359*'fnd base rates'!C$110)\n+($H359*'fnd base rates'!C$111)\n+($I359*'fnd base rates'!C$112)\n+($J359*'fnd base rates'!C$113)\n+($K359*'fnd base rates'!C$114)\n+($M359*'fnd base rates'!C$116)\n+($N359*'fnd base rates'!C$117)\n+($O359*'fnd base rates'!C$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,3)))\n*$R359","v":13632.040753290001},{"$f":"(($D359*'fnd base rates'!D$107)\n+($E359*'fnd base rates'!D$108)\n+($F359*'fnd base rates'!D$109)\n+($G359*'fnd base rates'!D$110)\n+($H359*'fnd base rates'!D$111)\n+($I359*'fnd base rates'!D$112)\n+($J359*'fnd base rates'!D$113)\n+($K359*'fnd base rates'!D$114)\n+($M359*'fnd base rates'!D$116)\n+($N359*'fnd base rates'!D$117)\n+($O359*'fnd base rates'!D$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,4)))\n*$R359","v":24514.07415},{"$f":"(($D359*'fnd base rates'!E$107)\n+($E359*'fnd base rates'!E$108)\n+($F359*'fnd base rates'!E$109)\n+($G359*'fnd base rates'!E$110)\n+($H359*'fnd base rates'!E$111)\n+($I359*'fnd base rates'!E$112)\n+($J359*'fnd base rates'!E$113)\n+($K359*'fnd base rates'!E$114)\n+($M359*'fnd base rates'!E$116)\n+($N359*'fnd base rates'!E$117)\n+($O359*'fnd base rates'!E$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,5)))\n*$R359","v":160858.69470923999},{"$f":"(($D359*'fnd base rates'!F$107)\n+($E359*'fnd base rates'!F$108)\n+($F359*'fnd base rates'!F$109)\n+($G359*'fnd base rates'!F$110)\n+($H359*'fnd base rates'!F$111)\n+($I359*'fnd base rates'!F$112)\n+($J359*'fnd base rates'!F$113)\n+($K359*'fnd base rates'!F$114)\n+($M359*'fnd base rates'!F$116)\n+($N359*'fnd base rates'!F$117)\n+($O359*'fnd base rates'!F$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,6)))\n*$R359","v":24298.949104380001},{"$f":"(($D359*'fnd base rates'!G$107)\n+($E359*'fnd base rates'!G$108)\n+($F359*'fnd base rates'!G$109)\n+($G359*'fnd base rates'!G$110)\n+($H359*'fnd base rates'!G$111)\n+($I359*'fnd base rates'!G$112)\n+($J359*'fnd base rates'!G$113)\n+($K359*'fnd base rates'!G$114)\n+($M359*'fnd base rates'!G$116)\n+($N359*'fnd base rates'!G$117)\n+($O359*'fnd base rates'!G$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,7)))\n*$R359","v":7099.8746019299997},{"$f":"(($D359*'fnd base rates'!H$107)\n+($E359*'fnd base rates'!H$108)\n+($F359*'fnd base rates'!H$109)\n+($G359*'fnd base rates'!H$110)\n+($H359*'fnd base rates'!H$111)\n+($I359*'fnd base rates'!H$112)\n+($J359*'fnd base rates'!H$113)\n+($K359*'fnd base rates'!H$114)\n+($M359*'fnd base rates'!H$116)\n+($N359*'fnd base rates'!H$117)\n+($O359*'fnd base rates'!H$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,8)))","v":13139.907614000002},{"$f":"(($D359*'fnd base rates'!I$107)\n+($E359*'fnd base rates'!I$108)\n+($F359*'fnd base rates'!I$109)\n+($G359*'fnd base rates'!I$110)\n+($H359*'fnd base rates'!I$111)\n+($I359*'fnd base rates'!I$112)\n+($J359*'fnd base rates'!I$113)\n+($K359*'fnd base rates'!I$114)\n+($M359*'fnd base rates'!I$116)\n+($N359*'fnd base rates'!I$117)\n+($O359*'fnd base rates'!I$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,9)))\n*$R359","v":10841.337899999999},{"$f":"(($D359*'fnd base rates'!J$107)\n+($E359*'fnd base rates'!J$108)\n+($F359*'fnd base rates'!J$109)\n+($G359*'fnd base rates'!J$110)\n+($H359*'fnd base rates'!J$111)\n+($I359*'fnd base rates'!J$112)\n+($J359*'fnd base rates'!J$113)\n+($K359*'fnd base rates'!J$114)\n+($M359*'fnd base rates'!J$116)\n+($N359*'fnd base rates'!J$117)\n+($O359*'fnd base rates'!J$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,10)))\n*$R359","v":21141.581249999999},{"$f":"(($D359*'fnd base rates'!K$107)\n+($E359*'fnd base rates'!K$108)\n+($F359*'fnd base rates'!K$109)\n+($G359*'fnd base rates'!K$110)\n+($H359*'fnd base rates'!K$111)\n+($I359*'fnd base rates'!K$112)\n+($J359*'fnd base rates'!K$113)\n+($K359*'fnd base rates'!K$114)\n+($M359*'fnd base rates'!K$116)\n+($N359*'fnd base rates'!K$117)\n+($O359*'fnd base rates'!K$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,11)))\n*$R359","v":25823.680666199998},{"$f":"(($D359*'fnd base rates'!L$107)\n+($E359*'fnd base rates'!L$108)\n+($F359*'fnd base rates'!L$109)\n+($G359*'fnd base rates'!L$110)\n+($H359*'fnd base rates'!L$111)\n+($I359*'fnd base rates'!L$112)\n+($J359*'fnd base rates'!L$113)\n+($K359*'fnd base rates'!L$114)\n+($M359*'fnd base rates'!L$116)\n+($N359*'fnd base rates'!L$117)\n+($O359*'fnd base rates'!L$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,12)))","v":41423.14028},{"$f":"(($D359*'fnd base rates'!M$107)\n+($E359*'fnd base rates'!M$108)\n+($F359*'fnd base rates'!M$109)\n+($G359*'fnd base rates'!M$110)\n+($H359*'fnd base rates'!M$111)\n+($I359*'fnd base rates'!M$112)\n+($J359*'fnd base rates'!M$113)\n+($K359*'fnd base rates'!M$114)\n+($M359*'fnd base rates'!M$116)\n+($N359*'fnd base rates'!M$117)\n+($O359*'fnd base rates'!M$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,13)))","v":0},342773.28102903999,null,446099293,"446","099","293",1,21,342773.28102903999,16323,0,16323,null,null,null,null,null,16323,0,16323,null,null,{"$f":"BC359-BA359","v":0}]
[446,446099307,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D360","v":0},{"$f":"'fnd enro'!E360","v":0},{"$f":"'fnd enro'!F360","v":2},{"$f":"'fnd enro'!G360","v":12},{"$f":"'fnd enro'!H360","v":6},{"$f":"'fnd enro'!I360","v":4},{"$f":"'fnd enro'!J360","v":0},{"$f":"'fnd enro'!K360","v":0.9264},{"$f":"'fnd enro'!L360","v":0},{"$f":"'fnd enro'!M360","v":0},{"$f":"'fnd enro'!N360","v":0},{"$f":"'fnd enro'!O360","v":0},{"$f":"'fnd enro'!P360","v":16},{"$f":"'fnd enro'!R360","v":24},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q360)","v":4},null,{"$f":"(($D360*'fnd base rates'!C$107)\n+($E360*'fnd base rates'!C$108)\n+($F360*'fnd base rates'!C$109)\n+($G360*'fnd base rates'!C$110)\n+($H360*'fnd base rates'!C$111)\n+($I360*'fnd base rates'!C$112)\n+($J360*'fnd base rates'!C$113)\n+($K360*'fnd base rates'!C$114)\n+($M360*'fnd base rates'!C$116)\n+($N360*'fnd base rates'!C$117)\n+($O360*'fnd base rates'!C$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,3)))\n*$R360","v":14706.917603760001},{"$f":"(($D360*'fnd base rates'!D$107)\n+($E360*'fnd base rates'!D$108)\n+($F360*'fnd base rates'!D$109)\n+($G360*'fnd base rates'!D$110)\n+($H360*'fnd base rates'!D$111)\n+($I360*'fnd base rates'!D$112)\n+($J360*'fnd base rates'!D$113)\n+($K360*'fnd base rates'!D$114)\n+($M360*'fnd base rates'!D$116)\n+($N360*'fnd base rates'!D$117)\n+($O360*'fnd base rates'!D$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,4)))\n*$R360","v":24269.390400000004},{"$f":"(($D360*'fnd base rates'!E$107)\n+($E360*'fnd base rates'!E$108)\n+($F360*'fnd base rates'!E$109)\n+($G360*'fnd base rates'!E$110)\n+($H360*'fnd base rates'!E$111)\n+($I360*'fnd base rates'!E$112)\n+($J360*'fnd base rates'!E$113)\n+($K360*'fnd base rates'!E$114)\n+($M360*'fnd base rates'!E$116)\n+($N360*'fnd base rates'!E$117)\n+($O360*'fnd base rates'!E$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,5)))\n*$R360","v":146907.25981055998},{"$f":"(($D360*'fnd base rates'!F$107)\n+($E360*'fnd base rates'!F$108)\n+($F360*'fnd base rates'!F$109)\n+($G360*'fnd base rates'!F$110)\n+($H360*'fnd base rates'!F$111)\n+($I360*'fnd base rates'!F$112)\n+($J360*'fnd base rates'!F$113)\n+($K360*'fnd base rates'!F$114)\n+($M360*'fnd base rates'!F$116)\n+($N360*'fnd base rates'!F$117)\n+($O360*'fnd base rates'!F$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,6)))\n*$R360","v":28738.017390719997},{"$f":"(($D360*'fnd base rates'!G$107)\n+($E360*'fnd base rates'!G$108)\n+($F360*'fnd base rates'!G$109)\n+($G360*'fnd base rates'!G$110)\n+($H360*'fnd base rates'!G$111)\n+($I360*'fnd base rates'!G$112)\n+($J360*'fnd base rates'!G$113)\n+($K360*'fnd base rates'!G$114)\n+($M360*'fnd base rates'!G$116)\n+($N360*'fnd base rates'!G$117)\n+($O360*'fnd base rates'!G$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,7)))\n*$R360","v":6344.8852879199994},{"$f":"(($D360*'fnd base rates'!H$107)\n+($E360*'fnd base rates'!H$108)\n+($F360*'fnd base rates'!H$109)\n+($G360*'fnd base rates'!H$110)\n+($H360*'fnd base rates'!H$111)\n+($I360*'fnd base rates'!H$112)\n+($J360*'fnd base rates'!H$113)\n+($K360*'fnd base rates'!H$114)\n+($M360*'fnd base rates'!H$116)\n+($N360*'fnd base rates'!H$117)\n+($O360*'fnd base rates'!H$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,8)))","v":14102.374416000001},{"$f":"(($D360*'fnd base rates'!I$107)\n+($E360*'fnd base rates'!I$108)\n+($F360*'fnd base rates'!I$109)\n+($G360*'fnd base rates'!I$110)\n+($H360*'fnd base rates'!I$111)\n+($I360*'fnd base rates'!I$112)\n+($J360*'fnd base rates'!I$113)\n+($K360*'fnd base rates'!I$114)\n+($M360*'fnd base rates'!I$116)\n+($N360*'fnd base rates'!I$117)\n+($O360*'fnd base rates'!I$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,9)))\n*$R360","v":10563.2664},{"$f":"(($D360*'fnd base rates'!J$107)\n+($E360*'fnd base rates'!J$108)\n+($F360*'fnd base rates'!J$109)\n+($G360*'fnd base rates'!J$110)\n+($H360*'fnd base rates'!J$111)\n+($I360*'fnd base rates'!J$112)\n+($J360*'fnd base rates'!J$113)\n+($K360*'fnd base rates'!J$114)\n+($M360*'fnd base rates'!J$116)\n+($N360*'fnd base rates'!J$117)\n+($O360*'fnd base rates'!J$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,10)))\n*$R360","v":15879.8529},{"$f":"(($D360*'fnd base rates'!K$107)\n+($E360*'fnd base rates'!K$108)\n+($F360*'fnd base rates'!K$109)\n+($G360*'fnd base rates'!K$110)\n+($H360*'fnd base rates'!K$111)\n+($I360*'fnd base rates'!K$112)\n+($J360*'fnd base rates'!K$113)\n+($K360*'fnd base rates'!K$114)\n+($M360*'fnd base rates'!K$116)\n+($N360*'fnd base rates'!K$117)\n+($O360*'fnd base rates'!K$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,11)))\n*$R360","v":28857.386032799994},{"$f":"(($D360*'fnd base rates'!L$107)\n+($E360*'fnd base rates'!L$108)\n+($F360*'fnd base rates'!L$109)\n+($G360*'fnd base rates'!L$110)\n+($H360*'fnd base rates'!L$111)\n+($I360*'fnd base rates'!L$112)\n+($J360*'fnd base rates'!L$113)\n+($K360*'fnd base rates'!L$114)\n+($M360*'fnd base rates'!L$116)\n+($N360*'fnd base rates'!L$117)\n+($O360*'fnd base rates'!L$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,12)))","v":41786.940320000009},{"$f":"(($D360*'fnd base rates'!M$107)\n+($E360*'fnd base rates'!M$108)\n+($F360*'fnd base rates'!M$109)\n+($G360*'fnd base rates'!M$110)\n+($H360*'fnd base rates'!M$111)\n+($I360*'fnd base rates'!M$112)\n+($J360*'fnd base rates'!M$113)\n+($K360*'fnd base rates'!M$114)\n+($M360*'fnd base rates'!M$116)\n+($N360*'fnd base rates'!M$117)\n+($O360*'fnd base rates'!M$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,13)))","v":0},332156.29056175996,null,446099307,"446","099","307",1,24,332156.29056175996,13840,0,13840,null,null,null,null,null,13840,0,13840,null,null,{"$f":"BC360-BA360","v":0}]
[446,446099310,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D361","v":0},{"$f":"'fnd enro'!E361","v":0},{"$f":"'fnd enro'!F361","v":0},{"$f":"'fnd enro'!G361","v":1},{"$f":"'fnd enro'!H361","v":0},{"$f":"'fnd enro'!I361","v":0},{"$f":"'fnd enro'!J361","v":0},{"$f":"'fnd enro'!K361","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L361","v":0},{"$f":"'fnd enro'!M361","v":0},{"$f":"'fnd enro'!N361","v":0},{"$f":"'fnd enro'!O361","v":0},{"$f":"'fnd enro'!P361","v":1},{"$f":"'fnd enro'!R361","v":1},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q361)","v":10},null,{"$f":"(($D361*'fnd base rates'!C$107)\n+($E361*'fnd base rates'!C$108)\n+($F361*'fnd base rates'!C$109)\n+($G361*'fnd base rates'!C$110)\n+($H361*'fnd base rates'!C$111)\n+($I361*'fnd base rates'!C$112)\n+($J361*'fnd base rates'!C$113)\n+($K361*'fnd base rates'!C$114)\n+($M361*'fnd base rates'!C$116)\n+($N361*'fnd base rates'!C$117)\n+($O361*'fnd base rates'!C$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,3)))\n*$R361","v":655.79648349000001},{"$f":"(($D361*'fnd base rates'!D$107)\n+($E361*'fnd base rates'!D$108)\n+($F361*'fnd base rates'!D$109)\n+($G361*'fnd base rates'!D$110)\n+($H361*'fnd base rates'!D$111)\n+($I361*'fnd base rates'!D$112)\n+($J361*'fnd base rates'!D$113)\n+($K361*'fnd base rates'!D$114)\n+($M361*'fnd base rates'!D$116)\n+($N361*'fnd base rates'!D$117)\n+($O361*'fnd base rates'!D$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,4)))\n*$R361","v":1215.0372},{"$f":"(($D361*'fnd base rates'!E$107)\n+($E361*'fnd base rates'!E$108)\n+($F361*'fnd base rates'!E$109)\n+($G361*'fnd base rates'!E$110)\n+($H361*'fnd base rates'!E$111)\n+($I361*'fnd base rates'!E$112)\n+($J361*'fnd base rates'!E$113)\n+($K361*'fnd base rates'!E$114)\n+($M361*'fnd base rates'!E$116)\n+($N361*'fnd base rates'!E$117)\n+($O361*'fnd base rates'!E$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,5)))\n*$R361","v":8039.5469504400007},{"$f":"(($D361*'fnd base rates'!F$107)\n+($E361*'fnd base rates'!F$108)\n+($F361*'fnd base rates'!F$109)\n+($G361*'fnd base rates'!F$110)\n+($H361*'fnd base rates'!F$111)\n+($I361*'fnd base rates'!F$112)\n+($J361*'fnd base rates'!F$113)\n+($K361*'fnd base rates'!F$114)\n+($M361*'fnd base rates'!F$116)\n+($N361*'fnd base rates'!F$117)\n+($O361*'fnd base rates'!F$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,6)))\n*$R361","v":1328.53042878},{"$f":"(($D361*'fnd base rates'!G$107)\n+($E361*'fnd base rates'!G$108)\n+($F361*'fnd base rates'!G$109)\n+($G361*'fnd base rates'!G$110)\n+($H361*'fnd base rates'!G$111)\n+($I361*'fnd base rates'!G$112)\n+($J361*'fnd base rates'!G$113)\n+($K361*'fnd base rates'!G$114)\n+($M361*'fnd base rates'!G$116)\n+($N361*'fnd base rates'!G$117)\n+($O361*'fnd base rates'!G$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,7)))\n*$R361","v":356.52289532999998},{"$f":"(($D361*'fnd base rates'!H$107)\n+($E361*'fnd base rates'!H$108)\n+($F361*'fnd base rates'!H$109)\n+($G361*'fnd base rates'!H$110)\n+($H361*'fnd base rates'!H$111)\n+($I361*'fnd base rates'!H$112)\n+($J361*'fnd base rates'!H$113)\n+($K361*'fnd base rates'!H$114)\n+($M361*'fnd base rates'!H$116)\n+($N361*'fnd base rates'!H$117)\n+($O361*'fnd base rates'!H$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D361*'fnd base rates'!I$107)\n+($E361*'fnd base rates'!I$108)\n+($F361*'fnd base rates'!I$109)\n+($G361*'fnd base rates'!I$110)\n+($H361*'fnd base rates'!I$111)\n+($I361*'fnd base rates'!I$112)\n+($J361*'fnd base rates'!I$113)\n+($K361*'fnd base rates'!I$114)\n+($M361*'fnd base rates'!I$116)\n+($N361*'fnd base rates'!I$117)\n+($O361*'fnd base rates'!I$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,9)))\n*$R361","v":484.46850000000001},{"$f":"(($D361*'fnd base rates'!J$107)\n+($E361*'fnd base rates'!J$108)\n+($F361*'fnd base rates'!J$109)\n+($G361*'fnd base rates'!J$110)\n+($H361*'fnd base rates'!J$111)\n+($I361*'fnd base rates'!J$112)\n+($J361*'fnd base rates'!J$113)\n+($K361*'fnd base rates'!J$114)\n+($M361*'fnd base rates'!J$116)\n+($N361*'fnd base rates'!J$117)\n+($O361*'fnd base rates'!J$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,10)))\n*$R361","v":984.28364999999997},{"$f":"(($D361*'fnd base rates'!K$107)\n+($E361*'fnd base rates'!K$108)\n+($F361*'fnd base rates'!K$109)\n+($G361*'fnd base rates'!K$110)\n+($H361*'fnd base rates'!K$111)\n+($I361*'fnd base rates'!K$112)\n+($J361*'fnd base rates'!K$113)\n+($K361*'fnd base rates'!K$114)\n+($M361*'fnd base rates'!K$116)\n+($N361*'fnd base rates'!K$117)\n+($O361*'fnd base rates'!K$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,11)))\n*$R361","v":1171.7235221999997},{"$f":"(($D361*'fnd base rates'!L$107)\n+($E361*'fnd base rates'!L$108)\n+($F361*'fnd base rates'!L$109)\n+($G361*'fnd base rates'!L$110)\n+($H361*'fnd base rates'!L$111)\n+($I361*'fnd base rates'!L$112)\n+($J361*'fnd base rates'!L$113)\n+($K361*'fnd base rates'!L$114)\n+($M361*'fnd base rates'!L$116)\n+($N361*'fnd base rates'!L$117)\n+($O361*'fnd base rates'!L$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,12)))","v":2039.5566800000001},{"$f":"(($D361*'fnd base rates'!M$107)\n+($E361*'fnd base rates'!M$108)\n+($F361*'fnd base rates'!M$109)\n+($G361*'fnd base rates'!M$110)\n+($H361*'fnd base rates'!M$111)\n+($I361*'fnd base rates'!M$112)\n+($J361*'fnd base rates'!M$113)\n+($K361*'fnd base rates'!M$114)\n+($M361*'fnd base rates'!M$116)\n+($N361*'fnd base rates'!M$117)\n+($O361*'fnd base rates'!M$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,13)))","v":0},16826.185244240001,null,446099310,"446","099","310",1,1,16826.185244240001,16826,0,16826,null,null,null,null,null,16826,0,16826,null,null,{"$f":"BC361-BA361","v":0}]
[446,446099323,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D362","v":0},{"$f":"'fnd enro'!E362","v":0},{"$f":"'fnd enro'!F362","v":1},{"$f":"'fnd enro'!G362","v":1},{"$f":"'fnd enro'!H362","v":1},{"$f":"'fnd enro'!I362","v":2},{"$f":"'fnd enro'!J362","v":0},{"$f":"'fnd enro'!K362","v":0.193},{"$f":"'fnd enro'!L362","v":0},{"$f":"'fnd enro'!M362","v":0},{"$f":"'fnd enro'!N362","v":0},{"$f":"'fnd enro'!O362","v":0},{"$f":"'fnd enro'!P362","v":0},{"$f":"'fnd enro'!R362","v":5},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q362)","v":5},null,{"$f":"(($D362*'fnd base rates'!C$107)\n+($E362*'fnd base rates'!C$108)\n+($F362*'fnd base rates'!C$109)\n+($G362*'fnd base rates'!C$110)\n+($H362*'fnd base rates'!C$111)\n+($I362*'fnd base rates'!C$112)\n+($J362*'fnd base rates'!C$113)\n+($K362*'fnd base rates'!C$114)\n+($M362*'fnd base rates'!C$116)\n+($N362*'fnd base rates'!C$117)\n+($O362*'fnd base rates'!C$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,3)))\n*$R362","v":2856.65666745},{"$f":"(($D362*'fnd base rates'!D$107)\n+($E362*'fnd base rates'!D$108)\n+($F362*'fnd base rates'!D$109)\n+($G362*'fnd base rates'!D$110)\n+($H362*'fnd base rates'!D$111)\n+($I362*'fnd base rates'!D$112)\n+($J362*'fnd base rates'!D$113)\n+($K362*'fnd base rates'!D$114)\n+($M362*'fnd base rates'!D$116)\n+($N362*'fnd base rates'!D$117)\n+($O362*'fnd base rates'!D$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,4)))\n*$R362","v":4074.0510000000004},{"$f":"(($D362*'fnd base rates'!E$107)\n+($E362*'fnd base rates'!E$108)\n+($F362*'fnd base rates'!E$109)\n+($G362*'fnd base rates'!E$110)\n+($H362*'fnd base rates'!E$111)\n+($I362*'fnd base rates'!E$112)\n+($J362*'fnd base rates'!E$113)\n+($K362*'fnd base rates'!E$114)\n+($M362*'fnd base rates'!E$116)\n+($N362*'fnd base rates'!E$117)\n+($O362*'fnd base rates'!E$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,5)))\n*$R362","v":22412.703352199998},{"$f":"(($D362*'fnd base rates'!F$107)\n+($E362*'fnd base rates'!F$108)\n+($F362*'fnd base rates'!F$109)\n+($G362*'fnd base rates'!F$110)\n+($H362*'fnd base rates'!F$111)\n+($I362*'fnd base rates'!F$112)\n+($J362*'fnd base rates'!F$113)\n+($K362*'fnd base rates'!F$114)\n+($M362*'fnd base rates'!F$116)\n+($N362*'fnd base rates'!F$117)\n+($O362*'fnd base rates'!F$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,6)))\n*$R362","v":5606.2047938999995},{"$f":"(($D362*'fnd base rates'!G$107)\n+($E362*'fnd base rates'!G$108)\n+($F362*'fnd base rates'!G$109)\n+($G362*'fnd base rates'!G$110)\n+($H362*'fnd base rates'!G$111)\n+($I362*'fnd base rates'!G$112)\n+($J362*'fnd base rates'!G$113)\n+($K362*'fnd base rates'!G$114)\n+($M362*'fnd base rates'!G$116)\n+($N362*'fnd base rates'!G$117)\n+($O362*'fnd base rates'!G$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,7)))\n*$R362","v":862.42252665000001},{"$f":"(($D362*'fnd base rates'!H$107)\n+($E362*'fnd base rates'!H$108)\n+($F362*'fnd base rates'!H$109)\n+($G362*'fnd base rates'!H$110)\n+($H362*'fnd base rates'!H$111)\n+($I362*'fnd base rates'!H$112)\n+($J362*'fnd base rates'!H$113)\n+($K362*'fnd base rates'!H$114)\n+($M362*'fnd base rates'!H$116)\n+($N362*'fnd base rates'!H$117)\n+($O362*'fnd base rates'!H$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,8)))","v":3226.4746700000001},{"$f":"(($D362*'fnd base rates'!I$107)\n+($E362*'fnd base rates'!I$108)\n+($F362*'fnd base rates'!I$109)\n+($G362*'fnd base rates'!I$110)\n+($H362*'fnd base rates'!I$111)\n+($I362*'fnd base rates'!I$112)\n+($J362*'fnd base rates'!I$113)\n+($K362*'fnd base rates'!I$114)\n+($M362*'fnd base rates'!I$116)\n+($N362*'fnd base rates'!I$117)\n+($O362*'fnd base rates'!I$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,9)))\n*$R362","v":1946.0425499999999},{"$f":"(($D362*'fnd base rates'!J$107)\n+($E362*'fnd base rates'!J$108)\n+($F362*'fnd base rates'!J$109)\n+($G362*'fnd base rates'!J$110)\n+($H362*'fnd base rates'!J$111)\n+($I362*'fnd base rates'!J$112)\n+($J362*'fnd base rates'!J$113)\n+($K362*'fnd base rates'!J$114)\n+($M362*'fnd base rates'!J$116)\n+($N362*'fnd base rates'!J$117)\n+($O362*'fnd base rates'!J$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,10)))\n*$R362","v":1757.45235},{"$f":"(($D362*'fnd base rates'!K$107)\n+($E362*'fnd base rates'!K$108)\n+($F362*'fnd base rates'!K$109)\n+($G362*'fnd base rates'!K$110)\n+($H362*'fnd base rates'!K$111)\n+($I362*'fnd base rates'!K$112)\n+($J362*'fnd base rates'!K$113)\n+($K362*'fnd base rates'!K$114)\n+($M362*'fnd base rates'!K$116)\n+($N362*'fnd base rates'!K$117)\n+($O362*'fnd base rates'!K$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,11)))\n*$R362","v":6052.0748609999991},{"$f":"(($D362*'fnd base rates'!L$107)\n+($E362*'fnd base rates'!L$108)\n+($F362*'fnd base rates'!L$109)\n+($G362*'fnd base rates'!L$110)\n+($H362*'fnd base rates'!L$111)\n+($I362*'fnd base rates'!L$112)\n+($J362*'fnd base rates'!L$113)\n+($K362*'fnd base rates'!L$114)\n+($M362*'fnd base rates'!L$116)\n+($N362*'fnd base rates'!L$117)\n+($O362*'fnd base rates'!L$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,12)))","v":7143.0134000000007},{"$f":"(($D362*'fnd base rates'!M$107)\n+($E362*'fnd base rates'!M$108)\n+($F362*'fnd base rates'!M$109)\n+($G362*'fnd base rates'!M$110)\n+($H362*'fnd base rates'!M$111)\n+($I362*'fnd base rates'!M$112)\n+($J362*'fnd base rates'!M$113)\n+($K362*'fnd base rates'!M$114)\n+($M362*'fnd base rates'!M$116)\n+($N362*'fnd base rates'!M$117)\n+($O362*'fnd base rates'!M$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,13)))","v":0},55937.096171199999,null,446099323,"446","099","323",1,5,55937.096171199999,11187,0,11187,null,null,null,null,null,11187,0,11187,null,null,{"$f":"BC362-BA362","v":0}]
[446,446099336,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D363","v":0},{"$f":"'fnd enro'!E363","v":0},{"$f":"'fnd enro'!F363","v":0},{"$f":"'fnd enro'!G363","v":0},{"$f":"'fnd enro'!H363","v":1},{"$f":"'fnd enro'!I363","v":1},{"$f":"'fnd enro'!J363","v":0},{"$f":"'fnd enro'!K363","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L363","v":0},{"$f":"'fnd enro'!M363","v":0},{"$f":"'fnd enro'!N363","v":0},{"$f":"'fnd enro'!O363","v":0},{"$f":"'fnd enro'!P363","v":0},{"$f":"'fnd enro'!R363","v":2},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q363)","v":8},null,{"$f":"(($D363*'fnd base rates'!C$107)\n+($E363*'fnd base rates'!C$108)\n+($F363*'fnd base rates'!C$109)\n+($G363*'fnd base rates'!C$110)\n+($H363*'fnd base rates'!C$111)\n+($I363*'fnd base rates'!C$112)\n+($J363*'fnd base rates'!C$113)\n+($K363*'fnd base rates'!C$114)\n+($M363*'fnd base rates'!C$116)\n+($N363*'fnd base rates'!C$117)\n+($O363*'fnd base rates'!C$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,3)))\n*$R363","v":1142.66266698},{"$f":"(($D363*'fnd base rates'!D$107)\n+($E363*'fnd base rates'!D$108)\n+($F363*'fnd base rates'!D$109)\n+($G363*'fnd base rates'!D$110)\n+($H363*'fnd base rates'!D$111)\n+($I363*'fnd base rates'!D$112)\n+($J363*'fnd base rates'!D$113)\n+($K363*'fnd base rates'!D$114)\n+($M363*'fnd base rates'!D$116)\n+($N363*'fnd base rates'!D$117)\n+($O363*'fnd base rates'!D$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,4)))\n*$R363","v":1629.6204},{"$f":"(($D363*'fnd base rates'!E$107)\n+($E363*'fnd base rates'!E$108)\n+($F363*'fnd base rates'!E$109)\n+($G363*'fnd base rates'!E$110)\n+($H363*'fnd base rates'!E$111)\n+($I363*'fnd base rates'!E$112)\n+($J363*'fnd base rates'!E$113)\n+($K363*'fnd base rates'!E$114)\n+($M363*'fnd base rates'!E$116)\n+($N363*'fnd base rates'!E$117)\n+($O363*'fnd base rates'!E$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,5)))\n*$R363","v":8915.8400008799999},{"$f":"(($D363*'fnd base rates'!F$107)\n+($E363*'fnd base rates'!F$108)\n+($F363*'fnd base rates'!F$109)\n+($G363*'fnd base rates'!F$110)\n+($H363*'fnd base rates'!F$111)\n+($I363*'fnd base rates'!F$112)\n+($J363*'fnd base rates'!F$113)\n+($K363*'fnd base rates'!F$114)\n+($M363*'fnd base rates'!F$116)\n+($N363*'fnd base rates'!F$117)\n+($O363*'fnd base rates'!F$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,6)))\n*$R363","v":2004.60990756},{"$f":"(($D363*'fnd base rates'!G$107)\n+($E363*'fnd base rates'!G$108)\n+($F363*'fnd base rates'!G$109)\n+($G363*'fnd base rates'!G$110)\n+($H363*'fnd base rates'!G$111)\n+($I363*'fnd base rates'!G$112)\n+($J363*'fnd base rates'!G$113)\n+($K363*'fnd base rates'!G$114)\n+($M363*'fnd base rates'!G$116)\n+($N363*'fnd base rates'!G$117)\n+($O363*'fnd base rates'!G$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,7)))\n*$R363","v":353.93844065999991},{"$f":"(($D363*'fnd base rates'!H$107)\n+($E363*'fnd base rates'!H$108)\n+($F363*'fnd base rates'!H$109)\n+($G363*'fnd base rates'!H$110)\n+($H363*'fnd base rates'!H$111)\n+($I363*'fnd base rates'!H$112)\n+($J363*'fnd base rates'!H$113)\n+($K363*'fnd base rates'!H$114)\n+($M363*'fnd base rates'!H$116)\n+($N363*'fnd base rates'!H$117)\n+($O363*'fnd base rates'!H$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D363*'fnd base rates'!I$107)\n+($E363*'fnd base rates'!I$108)\n+($F363*'fnd base rates'!I$109)\n+($G363*'fnd base rates'!I$110)\n+($H363*'fnd base rates'!I$111)\n+($I363*'fnd base rates'!I$112)\n+($J363*'fnd base rates'!I$113)\n+($K363*'fnd base rates'!I$114)\n+($M363*'fnd base rates'!I$116)\n+($N363*'fnd base rates'!I$117)\n+($O363*'fnd base rates'!I$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,9)))\n*$R363","v":839.89094999999998},{"$f":"(($D363*'fnd base rates'!J$107)\n+($E363*'fnd base rates'!J$108)\n+($F363*'fnd base rates'!J$109)\n+($G363*'fnd base rates'!J$110)\n+($H363*'fnd base rates'!J$111)\n+($I363*'fnd base rates'!J$112)\n+($J363*'fnd base rates'!J$113)\n+($K363*'fnd base rates'!J$114)\n+($M363*'fnd base rates'!J$116)\n+($N363*'fnd base rates'!J$117)\n+($O363*'fnd base rates'!J$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,10)))\n*$R363","v":876.02639999999985},{"$f":"(($D363*'fnd base rates'!K$107)\n+($E363*'fnd base rates'!K$108)\n+($F363*'fnd base rates'!K$109)\n+($G363*'fnd base rates'!K$110)\n+($H363*'fnd base rates'!K$111)\n+($I363*'fnd base rates'!K$112)\n+($J363*'fnd base rates'!K$113)\n+($K363*'fnd base rates'!K$114)\n+($M363*'fnd base rates'!K$116)\n+($N363*'fnd base rates'!K$117)\n+($O363*'fnd base rates'!K$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,11)))\n*$R363","v":2483.8140443999996},{"$f":"(($D363*'fnd base rates'!L$107)\n+($E363*'fnd base rates'!L$108)\n+($F363*'fnd base rates'!L$109)\n+($G363*'fnd base rates'!L$110)\n+($H363*'fnd base rates'!L$111)\n+($I363*'fnd base rates'!L$112)\n+($J363*'fnd base rates'!L$113)\n+($K363*'fnd base rates'!L$114)\n+($M363*'fnd base rates'!L$116)\n+($N363*'fnd base rates'!L$117)\n+($O363*'fnd base rates'!L$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D363*'fnd base rates'!M$107)\n+($E363*'fnd base rates'!M$108)\n+($F363*'fnd base rates'!M$109)\n+($G363*'fnd base rates'!M$110)\n+($H363*'fnd base rates'!M$111)\n+($I363*'fnd base rates'!M$112)\n+($J363*'fnd base rates'!M$113)\n+($K363*'fnd base rates'!M$114)\n+($M363*'fnd base rates'!M$116)\n+($N363*'fnd base rates'!M$117)\n+($O363*'fnd base rates'!M$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,13)))","v":0},22479.524038479998,null,446099336,"446","099","336",1,2,22479.524038479998,11240,0,11240,null,null,null,null,null,11240,0,11240,null,null,{"$f":"BC363-BA363","v":0}]
[446,446099350,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D364","v":0},{"$f":"'fnd enro'!E364","v":0},{"$f":"'fnd enro'!F364","v":1},{"$f":"'fnd enro'!G364","v":6},{"$f":"'fnd enro'!H364","v":0},{"$f":"'fnd enro'!I364","v":0},{"$f":"'fnd enro'!J364","v":0},{"$f":"'fnd enro'!K364","v":0.2702},{"$f":"'fnd enro'!L364","v":0},{"$f":"'fnd enro'!M364","v":1},{"$f":"'fnd enro'!N364","v":0},{"$f":"'fnd enro'!O364","v":0},{"$f":"'fnd enro'!P364","v":3},{"$f":"'fnd enro'!R364","v":7},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q364)","v":3},null,{"$f":"(($D364*'fnd base rates'!C$107)\n+($E364*'fnd base rates'!C$108)\n+($F364*'fnd base rates'!C$109)\n+($G364*'fnd base rates'!C$110)\n+($H364*'fnd base rates'!C$111)\n+($I364*'fnd base rates'!C$112)\n+($J364*'fnd base rates'!C$113)\n+($K364*'fnd base rates'!C$114)\n+($M364*'fnd base rates'!C$116)\n+($N364*'fnd base rates'!C$117)\n+($O364*'fnd base rates'!C$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,3)))\n*$R364","v":4288.8502344299995},{"$f":"(($D364*'fnd base rates'!D$107)\n+($E364*'fnd base rates'!D$108)\n+($F364*'fnd base rates'!D$109)\n+($G364*'fnd base rates'!D$110)\n+($H364*'fnd base rates'!D$111)\n+($I364*'fnd base rates'!D$112)\n+($J364*'fnd base rates'!D$113)\n+($K364*'fnd base rates'!D$114)\n+($M364*'fnd base rates'!D$116)\n+($N364*'fnd base rates'!D$117)\n+($O364*'fnd base rates'!D$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,4)))\n*$R364","v":6753.6655500000006},{"$f":"(($D364*'fnd base rates'!E$107)\n+($E364*'fnd base rates'!E$108)\n+($F364*'fnd base rates'!E$109)\n+($G364*'fnd base rates'!E$110)\n+($H364*'fnd base rates'!E$111)\n+($I364*'fnd base rates'!E$112)\n+($J364*'fnd base rates'!E$113)\n+($K364*'fnd base rates'!E$114)\n+($M364*'fnd base rates'!E$116)\n+($N364*'fnd base rates'!E$117)\n+($O364*'fnd base rates'!E$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,5)))\n*$R364","v":38657.692303079995},{"$f":"(($D364*'fnd base rates'!F$107)\n+($E364*'fnd base rates'!F$108)\n+($F364*'fnd base rates'!F$109)\n+($G364*'fnd base rates'!F$110)\n+($H364*'fnd base rates'!F$111)\n+($I364*'fnd base rates'!F$112)\n+($J364*'fnd base rates'!F$113)\n+($K364*'fnd base rates'!F$114)\n+($M364*'fnd base rates'!F$116)\n+($N364*'fnd base rates'!F$117)\n+($O364*'fnd base rates'!F$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,6)))\n*$R364","v":9488.2393014600002},{"$f":"(($D364*'fnd base rates'!G$107)\n+($E364*'fnd base rates'!G$108)\n+($F364*'fnd base rates'!G$109)\n+($G364*'fnd base rates'!G$110)\n+($H364*'fnd base rates'!G$111)\n+($I364*'fnd base rates'!G$112)\n+($J364*'fnd base rates'!G$113)\n+($K364*'fnd base rates'!G$114)\n+($M364*'fnd base rates'!G$116)\n+($N364*'fnd base rates'!G$117)\n+($O364*'fnd base rates'!G$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,7)))\n*$R364","v":1630.7311673099998},{"$f":"(($D364*'fnd base rates'!H$107)\n+($E364*'fnd base rates'!H$108)\n+($F364*'fnd base rates'!H$109)\n+($G364*'fnd base rates'!H$110)\n+($H364*'fnd base rates'!H$111)\n+($I364*'fnd base rates'!H$112)\n+($J364*'fnd base rates'!H$113)\n+($K364*'fnd base rates'!H$114)\n+($M364*'fnd base rates'!H$116)\n+($N364*'fnd base rates'!H$117)\n+($O364*'fnd base rates'!H$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,8)))","v":3849.2425379999995},{"$f":"(($D364*'fnd base rates'!I$107)\n+($E364*'fnd base rates'!I$108)\n+($F364*'fnd base rates'!I$109)\n+($G364*'fnd base rates'!I$110)\n+($H364*'fnd base rates'!I$111)\n+($I364*'fnd base rates'!I$112)\n+($J364*'fnd base rates'!I$113)\n+($K364*'fnd base rates'!I$114)\n+($M364*'fnd base rates'!I$116)\n+($N364*'fnd base rates'!I$117)\n+($O364*'fnd base rates'!I$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,9)))\n*$R364","v":2705.1532499999998},{"$f":"(($D364*'fnd base rates'!J$107)\n+($E364*'fnd base rates'!J$108)\n+($F364*'fnd base rates'!J$109)\n+($G364*'fnd base rates'!J$110)\n+($H364*'fnd base rates'!J$111)\n+($I364*'fnd base rates'!J$112)\n+($J364*'fnd base rates'!J$113)\n+($K364*'fnd base rates'!J$114)\n+($M364*'fnd base rates'!J$116)\n+($N364*'fnd base rates'!J$117)\n+($O364*'fnd base rates'!J$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,10)))\n*$R364","v":2877.8855999999996},{"$f":"(($D364*'fnd base rates'!K$107)\n+($E364*'fnd base rates'!K$108)\n+($F364*'fnd base rates'!K$109)\n+($G364*'fnd base rates'!K$110)\n+($H364*'fnd base rates'!K$111)\n+($I364*'fnd base rates'!K$112)\n+($J364*'fnd base rates'!K$113)\n+($K364*'fnd base rates'!K$114)\n+($M364*'fnd base rates'!K$116)\n+($N364*'fnd base rates'!K$117)\n+($O364*'fnd base rates'!K$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,11)))\n*$R364","v":8525.2389053999996},{"$f":"(($D364*'fnd base rates'!L$107)\n+($E364*'fnd base rates'!L$108)\n+($F364*'fnd base rates'!L$109)\n+($G364*'fnd base rates'!L$110)\n+($H364*'fnd base rates'!L$111)\n+($I364*'fnd base rates'!L$112)\n+($J364*'fnd base rates'!L$113)\n+($K364*'fnd base rates'!L$114)\n+($M364*'fnd base rates'!L$116)\n+($N364*'fnd base rates'!L$117)\n+($O364*'fnd base rates'!L$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,12)))","v":11678.516760000002},{"$f":"(($D364*'fnd base rates'!M$107)\n+($E364*'fnd base rates'!M$108)\n+($F364*'fnd base rates'!M$109)\n+($G364*'fnd base rates'!M$110)\n+($H364*'fnd base rates'!M$111)\n+($I364*'fnd base rates'!M$112)\n+($J364*'fnd base rates'!M$113)\n+($K364*'fnd base rates'!M$114)\n+($M364*'fnd base rates'!M$116)\n+($N364*'fnd base rates'!M$117)\n+($O364*'fnd base rates'!M$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,13)))","v":0},90455.215609679974,null,446099350,"446","099","350",1,7,90455.215609679974,12922,0,12922,null,null,null,null,null,12922,0,12922,null,null,{"$f":"BC364-BA364","v":0}]
[446,446099625,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D365","v":0},{"$f":"'fnd enro'!E365","v":0},{"$f":"'fnd enro'!F365","v":0},{"$f":"'fnd enro'!G365","v":5},{"$f":"'fnd enro'!H365","v":7},{"$f":"'fnd enro'!I365","v":4},{"$f":"'fnd enro'!J365","v":0},{"$f":"'fnd enro'!K365","v":0.61760000000000004},{"$f":"'fnd enro'!L365","v":0},{"$f":"'fnd enro'!M365","v":1},{"$f":"'fnd enro'!N365","v":2},{"$f":"'fnd enro'!O365","v":0},{"$f":"'fnd enro'!P365","v":11},{"$f":"'fnd enro'!R365","v":16},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q365)","v":6},null,{"$f":"(($D365*'fnd base rates'!C$107)\n+($E365*'fnd base rates'!C$108)\n+($F365*'fnd base rates'!C$109)\n+($G365*'fnd base rates'!C$110)\n+($H365*'fnd base rates'!C$111)\n+($I365*'fnd base rates'!C$112)\n+($J365*'fnd base rates'!C$113)\n+($K365*'fnd base rates'!C$114)\n+($M365*'fnd base rates'!C$116)\n+($N365*'fnd base rates'!C$117)\n+($O365*'fnd base rates'!C$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,3)))\n*$R365","v":10238.98618584},{"$f":"(($D365*'fnd base rates'!D$107)\n+($E365*'fnd base rates'!D$108)\n+($F365*'fnd base rates'!D$109)\n+($G365*'fnd base rates'!D$110)\n+($H365*'fnd base rates'!D$111)\n+($I365*'fnd base rates'!D$112)\n+($J365*'fnd base rates'!D$113)\n+($K365*'fnd base rates'!D$114)\n+($M365*'fnd base rates'!D$116)\n+($N365*'fnd base rates'!D$117)\n+($O365*'fnd base rates'!D$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,4)))\n*$R365","v":17235.99195},{"$f":"(($D365*'fnd base rates'!E$107)\n+($E365*'fnd base rates'!E$108)\n+($F365*'fnd base rates'!E$109)\n+($G365*'fnd base rates'!E$110)\n+($H365*'fnd base rates'!E$111)\n+($I365*'fnd base rates'!E$112)\n+($J365*'fnd base rates'!E$113)\n+($K365*'fnd base rates'!E$114)\n+($M365*'fnd base rates'!E$116)\n+($N365*'fnd base rates'!E$117)\n+($O365*'fnd base rates'!E$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,5)))\n*$R365","v":106750.64350703999},{"$f":"(($D365*'fnd base rates'!F$107)\n+($E365*'fnd base rates'!F$108)\n+($F365*'fnd base rates'!F$109)\n+($G365*'fnd base rates'!F$110)\n+($H365*'fnd base rates'!F$111)\n+($I365*'fnd base rates'!F$112)\n+($J365*'fnd base rates'!F$113)\n+($K365*'fnd base rates'!F$114)\n+($M365*'fnd base rates'!F$116)\n+($N365*'fnd base rates'!F$117)\n+($O365*'fnd base rates'!F$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,6)))\n*$R365","v":18427.793610479999},{"$f":"(($D365*'fnd base rates'!G$107)\n+($E365*'fnd base rates'!G$108)\n+($F365*'fnd base rates'!G$109)\n+($G365*'fnd base rates'!G$110)\n+($H365*'fnd base rates'!G$111)\n+($I365*'fnd base rates'!G$112)\n+($J365*'fnd base rates'!G$113)\n+($K365*'fnd base rates'!G$114)\n+($M365*'fnd base rates'!G$116)\n+($N365*'fnd base rates'!G$117)\n+($O365*'fnd base rates'!G$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,7)))\n*$R365","v":4667.3012752800005},{"$f":"(($D365*'fnd base rates'!H$107)\n+($E365*'fnd base rates'!H$108)\n+($F365*'fnd base rates'!H$109)\n+($G365*'fnd base rates'!H$110)\n+($H365*'fnd base rates'!H$111)\n+($I365*'fnd base rates'!H$112)\n+($J365*'fnd base rates'!H$113)\n+($K365*'fnd base rates'!H$114)\n+($M365*'fnd base rates'!H$116)\n+($N365*'fnd base rates'!H$117)\n+($O365*'fnd base rates'!H$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,8)))","v":10233.202944000001},{"$f":"(($D365*'fnd base rates'!I$107)\n+($E365*'fnd base rates'!I$108)\n+($F365*'fnd base rates'!I$109)\n+($G365*'fnd base rates'!I$110)\n+($H365*'fnd base rates'!I$111)\n+($I365*'fnd base rates'!I$112)\n+($J365*'fnd base rates'!I$113)\n+($K365*'fnd base rates'!I$114)\n+($M365*'fnd base rates'!I$116)\n+($N365*'fnd base rates'!I$117)\n+($O365*'fnd base rates'!I$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,9)))\n*$R365","v":7828.9747499999994},{"$f":"(($D365*'fnd base rates'!J$107)\n+($E365*'fnd base rates'!J$108)\n+($F365*'fnd base rates'!J$109)\n+($G365*'fnd base rates'!J$110)\n+($H365*'fnd base rates'!J$111)\n+($I365*'fnd base rates'!J$112)\n+($J365*'fnd base rates'!J$113)\n+($K365*'fnd base rates'!J$114)\n+($M365*'fnd base rates'!J$116)\n+($N365*'fnd base rates'!J$117)\n+($O365*'fnd base rates'!J$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,10)))\n*$R365","v":12614.232749999999},{"$f":"(($D365*'fnd base rates'!K$107)\n+($E365*'fnd base rates'!K$108)\n+($F365*'fnd base rates'!K$109)\n+($G365*'fnd base rates'!K$110)\n+($H365*'fnd base rates'!K$111)\n+($I365*'fnd base rates'!K$112)\n+($J365*'fnd base rates'!K$113)\n+($K365*'fnd base rates'!K$114)\n+($M365*'fnd base rates'!K$116)\n+($N365*'fnd base rates'!K$117)\n+($O365*'fnd base rates'!K$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,11)))\n*$R365","v":20576.245255200003},{"$f":"(($D365*'fnd base rates'!L$107)\n+($E365*'fnd base rates'!L$108)\n+($F365*'fnd base rates'!L$109)\n+($G365*'fnd base rates'!L$110)\n+($H365*'fnd base rates'!L$111)\n+($I365*'fnd base rates'!L$112)\n+($J365*'fnd base rates'!L$113)\n+($K365*'fnd base rates'!L$114)\n+($M365*'fnd base rates'!L$116)\n+($N365*'fnd base rates'!L$117)\n+($O365*'fnd base rates'!L$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,12)))","v":29516.316879999998},{"$f":"(($D365*'fnd base rates'!M$107)\n+($E365*'fnd base rates'!M$108)\n+($F365*'fnd base rates'!M$109)\n+($G365*'fnd base rates'!M$110)\n+($H365*'fnd base rates'!M$111)\n+($I365*'fnd base rates'!M$112)\n+($J365*'fnd base rates'!M$113)\n+($K365*'fnd base rates'!M$114)\n+($M365*'fnd base rates'!M$116)\n+($N365*'fnd base rates'!M$117)\n+($O365*'fnd base rates'!M$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,13)))","v":0},238089.68910784001,null,446099625,"446","099","625",1,16,238089.68910784001,14881,0,14881,null,null,null,null,null,14881,0,14881,null,null,{"$f":"BC365-BA365","v":0}]
[446,446099650,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D366","v":0},{"$f":"'fnd enro'!E366","v":0},{"$f":"'fnd enro'!F366","v":0},{"$f":"'fnd enro'!G366","v":0},{"$f":"'fnd enro'!H366","v":1},{"$f":"'fnd enro'!I366","v":0},{"$f":"'fnd enro'!J366","v":0},{"$f":"'fnd enro'!K366","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L366","v":0},{"$f":"'fnd enro'!M366","v":0},{"$f":"'fnd enro'!N366","v":0},{"$f":"'fnd enro'!O366","v":0},{"$f":"'fnd enro'!P366","v":0},{"$f":"'fnd enro'!R366","v":1},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q366)","v":5},null,{"$f":"(($D366*'fnd base rates'!C$107)\n+($E366*'fnd base rates'!C$108)\n+($F366*'fnd base rates'!C$109)\n+($G366*'fnd base rates'!C$110)\n+($H366*'fnd base rates'!C$111)\n+($I366*'fnd base rates'!C$112)\n+($J366*'fnd base rates'!C$113)\n+($K366*'fnd base rates'!C$114)\n+($M366*'fnd base rates'!C$116)\n+($N366*'fnd base rates'!C$117)\n+($O366*'fnd base rates'!C$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,3)))\n*$R366","v":571.33133349000002},{"$f":"(($D366*'fnd base rates'!D$107)\n+($E366*'fnd base rates'!D$108)\n+($F366*'fnd base rates'!D$109)\n+($G366*'fnd base rates'!D$110)\n+($H366*'fnd base rates'!D$111)\n+($I366*'fnd base rates'!D$112)\n+($J366*'fnd base rates'!D$113)\n+($K366*'fnd base rates'!D$114)\n+($M366*'fnd base rates'!D$116)\n+($N366*'fnd base rates'!D$117)\n+($O366*'fnd base rates'!D$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,4)))\n*$R366","v":814.81020000000001},{"$f":"(($D366*'fnd base rates'!E$107)\n+($E366*'fnd base rates'!E$108)\n+($F366*'fnd base rates'!E$109)\n+($G366*'fnd base rates'!E$110)\n+($H366*'fnd base rates'!E$111)\n+($I366*'fnd base rates'!E$112)\n+($J366*'fnd base rates'!E$113)\n+($K366*'fnd base rates'!E$114)\n+($M366*'fnd base rates'!E$116)\n+($N366*'fnd base rates'!E$117)\n+($O366*'fnd base rates'!E$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,5)))\n*$R366","v":3684.3466004399997},{"$f":"(($D366*'fnd base rates'!F$107)\n+($E366*'fnd base rates'!F$108)\n+($F366*'fnd base rates'!F$109)\n+($G366*'fnd base rates'!F$110)\n+($H366*'fnd base rates'!F$111)\n+($I366*'fnd base rates'!F$112)\n+($J366*'fnd base rates'!F$113)\n+($K366*'fnd base rates'!F$114)\n+($M366*'fnd base rates'!F$116)\n+($N366*'fnd base rates'!F$117)\n+($O366*'fnd base rates'!F$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,6)))\n*$R366","v":1060.07587878},{"$f":"(($D366*'fnd base rates'!G$107)\n+($E366*'fnd base rates'!G$108)\n+($F366*'fnd base rates'!G$109)\n+($G366*'fnd base rates'!G$110)\n+($H366*'fnd base rates'!G$111)\n+($I366*'fnd base rates'!G$112)\n+($J366*'fnd base rates'!G$113)\n+($K366*'fnd base rates'!G$114)\n+($M366*'fnd base rates'!G$116)\n+($N366*'fnd base rates'!G$117)\n+($O366*'fnd base rates'!G$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,7)))\n*$R366","v":179.40274532999999},{"$f":"(($D366*'fnd base rates'!H$107)\n+($E366*'fnd base rates'!H$108)\n+($F366*'fnd base rates'!H$109)\n+($G366*'fnd base rates'!H$110)\n+($H366*'fnd base rates'!H$111)\n+($I366*'fnd base rates'!H$112)\n+($J366*'fnd base rates'!H$113)\n+($K366*'fnd base rates'!H$114)\n+($M366*'fnd base rates'!H$116)\n+($N366*'fnd base rates'!H$117)\n+($O366*'fnd base rates'!H$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D366*'fnd base rates'!I$107)\n+($E366*'fnd base rates'!I$108)\n+($F366*'fnd base rates'!I$109)\n+($G366*'fnd base rates'!I$110)\n+($H366*'fnd base rates'!I$111)\n+($I366*'fnd base rates'!I$112)\n+($J366*'fnd base rates'!I$113)\n+($K366*'fnd base rates'!I$114)\n+($M366*'fnd base rates'!I$116)\n+($N366*'fnd base rates'!I$117)\n+($O366*'fnd base rates'!I$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,9)))\n*$R366","v":386.26484999999997},{"$f":"(($D366*'fnd base rates'!J$107)\n+($E366*'fnd base rates'!J$108)\n+($F366*'fnd base rates'!J$109)\n+($G366*'fnd base rates'!J$110)\n+($H366*'fnd base rates'!J$111)\n+($I366*'fnd base rates'!J$112)\n+($J366*'fnd base rates'!J$113)\n+($K366*'fnd base rates'!J$114)\n+($M366*'fnd base rates'!J$116)\n+($N366*'fnd base rates'!J$117)\n+($O366*'fnd base rates'!J$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,10)))\n*$R366","v":264.98264999999998},{"$f":"(($D366*'fnd base rates'!K$107)\n+($E366*'fnd base rates'!K$108)\n+($F366*'fnd base rates'!K$109)\n+($G366*'fnd base rates'!K$110)\n+($H366*'fnd base rates'!K$111)\n+($I366*'fnd base rates'!K$112)\n+($J366*'fnd base rates'!K$113)\n+($K366*'fnd base rates'!K$114)\n+($M366*'fnd base rates'!K$116)\n+($N366*'fnd base rates'!K$117)\n+($O366*'fnd base rates'!K$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,11)))\n*$R366","v":1259.0002721999999},{"$f":"(($D366*'fnd base rates'!L$107)\n+($E366*'fnd base rates'!L$108)\n+($F366*'fnd base rates'!L$109)\n+($G366*'fnd base rates'!L$110)\n+($H366*'fnd base rates'!L$111)\n+($I366*'fnd base rates'!L$112)\n+($J366*'fnd base rates'!L$113)\n+($K366*'fnd base rates'!L$114)\n+($M366*'fnd base rates'!L$116)\n+($N366*'fnd base rates'!L$117)\n+($O366*'fnd base rates'!L$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D366*'fnd base rates'!M$107)\n+($E366*'fnd base rates'!M$108)\n+($F366*'fnd base rates'!M$109)\n+($G366*'fnd base rates'!M$110)\n+($H366*'fnd base rates'!M$111)\n+($I366*'fnd base rates'!M$112)\n+($J366*'fnd base rates'!M$113)\n+($K366*'fnd base rates'!M$114)\n+($M366*'fnd base rates'!M$116)\n+($N366*'fnd base rates'!M$117)\n+($O366*'fnd base rates'!M$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,13)))","v":0},10256.130144239998,null,446099650,"446","099","650",1,1,10256.130144239998,10256,0,10256,null,null,null,null,null,10256,0,10256,null,null,{"$f":"BC366-BA366","v":0}]
[446,446099665,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D367","v":0},{"$f":"'fnd enro'!E367","v":0},{"$f":"'fnd enro'!F367","v":0},{"$f":"'fnd enro'!G367","v":0},{"$f":"'fnd enro'!H367","v":1},{"$f":"'fnd enro'!I367","v":1},{"$f":"'fnd enro'!J367","v":0},{"$f":"'fnd enro'!K367","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L367","v":0},{"$f":"'fnd enro'!M367","v":0},{"$f":"'fnd enro'!N367","v":0},{"$f":"'fnd enro'!O367","v":0},{"$f":"'fnd enro'!P367","v":1},{"$f":"'fnd enro'!R367","v":2},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q367)","v":5},null,{"$f":"(($D367*'fnd base rates'!C$107)\n+($E367*'fnd base rates'!C$108)\n+($F367*'fnd base rates'!C$109)\n+($G367*'fnd base rates'!C$110)\n+($H367*'fnd base rates'!C$111)\n+($I367*'fnd base rates'!C$112)\n+($J367*'fnd base rates'!C$113)\n+($K367*'fnd base rates'!C$114)\n+($M367*'fnd base rates'!C$116)\n+($N367*'fnd base rates'!C$117)\n+($O367*'fnd base rates'!C$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,3)))\n*$R367","v":1206.42421698},{"$f":"(($D367*'fnd base rates'!D$107)\n+($E367*'fnd base rates'!D$108)\n+($F367*'fnd base rates'!D$109)\n+($G367*'fnd base rates'!D$110)\n+($H367*'fnd base rates'!D$111)\n+($I367*'fnd base rates'!D$112)\n+($J367*'fnd base rates'!D$113)\n+($K367*'fnd base rates'!D$114)\n+($M367*'fnd base rates'!D$116)\n+($N367*'fnd base rates'!D$117)\n+($O367*'fnd base rates'!D$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,4)))\n*$R367","v":1931.7183},{"$f":"(($D367*'fnd base rates'!E$107)\n+($E367*'fnd base rates'!E$108)\n+($F367*'fnd base rates'!E$109)\n+($G367*'fnd base rates'!E$110)\n+($H367*'fnd base rates'!E$111)\n+($I367*'fnd base rates'!E$112)\n+($J367*'fnd base rates'!E$113)\n+($K367*'fnd base rates'!E$114)\n+($M367*'fnd base rates'!E$116)\n+($N367*'fnd base rates'!E$117)\n+($O367*'fnd base rates'!E$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,5)))\n*$R367","v":11864.942150880001},{"$f":"(($D367*'fnd base rates'!F$107)\n+($E367*'fnd base rates'!F$108)\n+($F367*'fnd base rates'!F$109)\n+($G367*'fnd base rates'!F$110)\n+($H367*'fnd base rates'!F$111)\n+($I367*'fnd base rates'!F$112)\n+($J367*'fnd base rates'!F$113)\n+($K367*'fnd base rates'!F$114)\n+($M367*'fnd base rates'!F$116)\n+($N367*'fnd base rates'!F$117)\n+($O367*'fnd base rates'!F$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,6)))\n*$R367","v":2004.60990756},{"$f":"(($D367*'fnd base rates'!G$107)\n+($E367*'fnd base rates'!G$108)\n+($F367*'fnd base rates'!G$109)\n+($G367*'fnd base rates'!G$110)\n+($H367*'fnd base rates'!G$111)\n+($I367*'fnd base rates'!G$112)\n+($J367*'fnd base rates'!G$113)\n+($K367*'fnd base rates'!G$114)\n+($M367*'fnd base rates'!G$116)\n+($N367*'fnd base rates'!G$117)\n+($O367*'fnd base rates'!G$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,7)))\n*$R367","v":497.02119065999995},{"$f":"(($D367*'fnd base rates'!H$107)\n+($E367*'fnd base rates'!H$108)\n+($F367*'fnd base rates'!H$109)\n+($G367*'fnd base rates'!H$110)\n+($H367*'fnd base rates'!H$111)\n+($I367*'fnd base rates'!H$112)\n+($J367*'fnd base rates'!H$113)\n+($K367*'fnd base rates'!H$114)\n+($M367*'fnd base rates'!H$116)\n+($N367*'fnd base rates'!H$117)\n+($O367*'fnd base rates'!H$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,8)))","v":1372.1078679999998},{"$f":"(($D367*'fnd base rates'!I$107)\n+($E367*'fnd base rates'!I$108)\n+($F367*'fnd base rates'!I$109)\n+($G367*'fnd base rates'!I$110)\n+($H367*'fnd base rates'!I$111)\n+($I367*'fnd base rates'!I$112)\n+($J367*'fnd base rates'!I$113)\n+($K367*'fnd base rates'!I$114)\n+($M367*'fnd base rates'!I$116)\n+($N367*'fnd base rates'!I$117)\n+($O367*'fnd base rates'!I$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,9)))\n*$R367","v":959.30939999999998},{"$f":"(($D367*'fnd base rates'!J$107)\n+($E367*'fnd base rates'!J$108)\n+($F367*'fnd base rates'!J$109)\n+($G367*'fnd base rates'!J$110)\n+($H367*'fnd base rates'!J$111)\n+($I367*'fnd base rates'!J$112)\n+($J367*'fnd base rates'!J$113)\n+($K367*'fnd base rates'!J$114)\n+($M367*'fnd base rates'!J$116)\n+($N367*'fnd base rates'!J$117)\n+($O367*'fnd base rates'!J$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,10)))\n*$R367","v":1496.5592999999997},{"$f":"(($D367*'fnd base rates'!K$107)\n+($E367*'fnd base rates'!K$108)\n+($F367*'fnd base rates'!K$109)\n+($G367*'fnd base rates'!K$110)\n+($H367*'fnd base rates'!K$111)\n+($I367*'fnd base rates'!K$112)\n+($J367*'fnd base rates'!K$113)\n+($K367*'fnd base rates'!K$114)\n+($M367*'fnd base rates'!K$116)\n+($N367*'fnd base rates'!K$117)\n+($O367*'fnd base rates'!K$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,11)))\n*$R367","v":2483.8140443999996},{"$f":"(($D367*'fnd base rates'!L$107)\n+($E367*'fnd base rates'!L$108)\n+($F367*'fnd base rates'!L$109)\n+($G367*'fnd base rates'!L$110)\n+($H367*'fnd base rates'!L$111)\n+($I367*'fnd base rates'!L$112)\n+($J367*'fnd base rates'!L$113)\n+($K367*'fnd base rates'!L$114)\n+($M367*'fnd base rates'!L$116)\n+($N367*'fnd base rates'!L$117)\n+($O367*'fnd base rates'!L$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,12)))","v":3329.5333599999999},{"$f":"(($D367*'fnd base rates'!M$107)\n+($E367*'fnd base rates'!M$108)\n+($F367*'fnd base rates'!M$109)\n+($G367*'fnd base rates'!M$110)\n+($H367*'fnd base rates'!M$111)\n+($I367*'fnd base rates'!M$112)\n+($J367*'fnd base rates'!M$113)\n+($K367*'fnd base rates'!M$114)\n+($M367*'fnd base rates'!M$116)\n+($N367*'fnd base rates'!M$117)\n+($O367*'fnd base rates'!M$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,13)))","v":0},27146.039738480002,null,446099665,"446","099","665",1,2,27146.039738480002,13573,0,13573,null,null,null,null,null,13573,0,13573,null,null,{"$f":"BC367-BA367","v":0}]
[446,446099690,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D368","v":0},{"$f":"'fnd enro'!E368","v":0},{"$f":"'fnd enro'!F368","v":0},{"$f":"'fnd enro'!G368","v":0},{"$f":"'fnd enro'!H368","v":9},{"$f":"'fnd enro'!I368","v":7},{"$f":"'fnd enro'!J368","v":0},{"$f":"'fnd enro'!K368","v":0.61760000000000004},{"$f":"'fnd enro'!L368","v":0},{"$f":"'fnd enro'!M368","v":0},{"$f":"'fnd enro'!N368","v":0},{"$f":"'fnd enro'!O368","v":0},{"$f":"'fnd enro'!P368","v":6},{"$f":"'fnd enro'!R368","v":16},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q368)","v":3},null,{"$f":"(($D368*'fnd base rates'!C$107)\n+($E368*'fnd base rates'!C$108)\n+($F368*'fnd base rates'!C$109)\n+($G368*'fnd base rates'!C$110)\n+($H368*'fnd base rates'!C$111)\n+($I368*'fnd base rates'!C$112)\n+($J368*'fnd base rates'!C$113)\n+($K368*'fnd base rates'!C$114)\n+($M368*'fnd base rates'!C$116)\n+($N368*'fnd base rates'!C$117)\n+($O368*'fnd base rates'!C$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,3)))\n*$R368","v":9504.8923358400007},{"$f":"(($D368*'fnd base rates'!D$107)\n+($E368*'fnd base rates'!D$108)\n+($F368*'fnd base rates'!D$109)\n+($G368*'fnd base rates'!D$110)\n+($H368*'fnd base rates'!D$111)\n+($I368*'fnd base rates'!D$112)\n+($J368*'fnd base rates'!D$113)\n+($K368*'fnd base rates'!D$114)\n+($M368*'fnd base rates'!D$116)\n+($N368*'fnd base rates'!D$117)\n+($O368*'fnd base rates'!D$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,4)))\n*$R368","v":14759.8989},{"$f":"(($D368*'fnd base rates'!E$107)\n+($E368*'fnd base rates'!E$108)\n+($F368*'fnd base rates'!E$109)\n+($G368*'fnd base rates'!E$110)\n+($H368*'fnd base rates'!E$111)\n+($I368*'fnd base rates'!E$112)\n+($J368*'fnd base rates'!E$113)\n+($K368*'fnd base rates'!E$114)\n+($M368*'fnd base rates'!E$116)\n+($N368*'fnd base rates'!E$117)\n+($O368*'fnd base rates'!E$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,5)))\n*$R368","v":86598.372707040005},{"$f":"(($D368*'fnd base rates'!F$107)\n+($E368*'fnd base rates'!F$108)\n+($F368*'fnd base rates'!F$109)\n+($G368*'fnd base rates'!F$110)\n+($H368*'fnd base rates'!F$111)\n+($I368*'fnd base rates'!F$112)\n+($J368*'fnd base rates'!F$113)\n+($K368*'fnd base rates'!F$114)\n+($M368*'fnd base rates'!F$116)\n+($N368*'fnd base rates'!F$117)\n+($O368*'fnd base rates'!F$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,6)))\n*$R368","v":16152.42111048},{"$f":"(($D368*'fnd base rates'!G$107)\n+($E368*'fnd base rates'!G$108)\n+($F368*'fnd base rates'!G$109)\n+($G368*'fnd base rates'!G$110)\n+($H368*'fnd base rates'!G$111)\n+($I368*'fnd base rates'!G$112)\n+($J368*'fnd base rates'!G$113)\n+($K368*'fnd base rates'!G$114)\n+($M368*'fnd base rates'!G$116)\n+($N368*'fnd base rates'!G$117)\n+($O368*'fnd base rates'!G$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,7)))\n*$R368","v":3652.3775752799997},{"$f":"(($D368*'fnd base rates'!H$107)\n+($E368*'fnd base rates'!H$108)\n+($F368*'fnd base rates'!H$109)\n+($G368*'fnd base rates'!H$110)\n+($H368*'fnd base rates'!H$111)\n+($I368*'fnd base rates'!H$112)\n+($J368*'fnd base rates'!H$113)\n+($K368*'fnd base rates'!H$114)\n+($M368*'fnd base rates'!H$116)\n+($N368*'fnd base rates'!H$117)\n+($O368*'fnd base rates'!H$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,8)))","v":10624.982943999999},{"$f":"(($D368*'fnd base rates'!I$107)\n+($E368*'fnd base rates'!I$108)\n+($F368*'fnd base rates'!I$109)\n+($G368*'fnd base rates'!I$110)\n+($H368*'fnd base rates'!I$111)\n+($I368*'fnd base rates'!I$112)\n+($J368*'fnd base rates'!I$113)\n+($K368*'fnd base rates'!I$114)\n+($M368*'fnd base rates'!I$116)\n+($N368*'fnd base rates'!I$117)\n+($O368*'fnd base rates'!I$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,9)))\n*$R368","v":7332.8125499999996},{"$f":"(($D368*'fnd base rates'!J$107)\n+($E368*'fnd base rates'!J$108)\n+($F368*'fnd base rates'!J$109)\n+($G368*'fnd base rates'!J$110)\n+($H368*'fnd base rates'!J$111)\n+($I368*'fnd base rates'!J$112)\n+($J368*'fnd base rates'!J$113)\n+($K368*'fnd base rates'!J$114)\n+($M368*'fnd base rates'!J$116)\n+($N368*'fnd base rates'!J$117)\n+($O368*'fnd base rates'!J$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,10)))\n*$R368","v":10201.059899999998},{"$f":"(($D368*'fnd base rates'!K$107)\n+($E368*'fnd base rates'!K$108)\n+($F368*'fnd base rates'!K$109)\n+($G368*'fnd base rates'!K$110)\n+($H368*'fnd base rates'!K$111)\n+($I368*'fnd base rates'!K$112)\n+($J368*'fnd base rates'!K$113)\n+($K368*'fnd base rates'!K$114)\n+($M368*'fnd base rates'!K$116)\n+($N368*'fnd base rates'!K$117)\n+($O368*'fnd base rates'!K$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,11)))\n*$R368","v":19904.6988552},{"$f":"(($D368*'fnd base rates'!L$107)\n+($E368*'fnd base rates'!L$108)\n+($F368*'fnd base rates'!L$109)\n+($G368*'fnd base rates'!L$110)\n+($H368*'fnd base rates'!L$111)\n+($I368*'fnd base rates'!L$112)\n+($J368*'fnd base rates'!L$113)\n+($K368*'fnd base rates'!L$114)\n+($M368*'fnd base rates'!L$116)\n+($N368*'fnd base rates'!L$117)\n+($O368*'fnd base rates'!L$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,12)))","v":25750.73688},{"$f":"(($D368*'fnd base rates'!M$107)\n+($E368*'fnd base rates'!M$108)\n+($F368*'fnd base rates'!M$109)\n+($G368*'fnd base rates'!M$110)\n+($H368*'fnd base rates'!M$111)\n+($I368*'fnd base rates'!M$112)\n+($J368*'fnd base rates'!M$113)\n+($K368*'fnd base rates'!M$114)\n+($M368*'fnd base rates'!M$116)\n+($N368*'fnd base rates'!M$117)\n+($O368*'fnd base rates'!M$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,13)))","v":0},204482.25375783999,null,446099690,"446","099","690",1,16,204482.25375783999,12780,0,12780,null,null,null,null,null,12780,0,12780,null,null,{"$f":"BC368-BA368","v":0}]
[446,446099763,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D369","v":0},{"$f":"'fnd enro'!E369","v":0},{"$f":"'fnd enro'!F369","v":0},{"$f":"'fnd enro'!G369","v":0},{"$f":"'fnd enro'!H369","v":0},{"$f":"'fnd enro'!I369","v":1},{"$f":"'fnd enro'!J369","v":0},{"$f":"'fnd enro'!K369","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L369","v":0},{"$f":"'fnd enro'!M369","v":0},{"$f":"'fnd enro'!N369","v":0},{"$f":"'fnd enro'!O369","v":0},{"$f":"'fnd enro'!P369","v":1},{"$f":"'fnd enro'!R369","v":1},1.0649999999999999,{"$f":"VALUE('fnd enro'!Q369)","v":5},null,{"$f":"(($D369*'fnd base rates'!C$107)\n+($E369*'fnd base rates'!C$108)\n+($F369*'fnd base rates'!C$109)\n+($G369*'fnd base rates'!C$110)\n+($H369*'fnd base rates'!C$111)\n+($I369*'fnd base rates'!C$112)\n+($J369*'fnd base rates'!C$113)\n+($K369*'fnd base rates'!C$114)\n+($M369*'fnd base rates'!C$116)\n+($N369*'fnd base rates'!C$117)\n+($O369*'fnd base rates'!C$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,3)))\n*$R369","v":635.09288349000008},{"$f":"(($D369*'fnd base rates'!D$107)\n+($E369*'fnd base rates'!D$108)\n+($F369*'fnd base rates'!D$109)\n+($G369*'fnd base rates'!D$110)\n+($H369*'fnd base rates'!D$111)\n+($I369*'fnd base rates'!D$112)\n+($J369*'fnd base rates'!D$113)\n+($K369*'fnd base rates'!D$114)\n+($M369*'fnd base rates'!D$116)\n+($N369*'fnd base rates'!D$117)\n+($O369*'fnd base rates'!D$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,4)))\n*$R369","v":1116.9080999999999},{"$f":"(($D369*'fnd base rates'!E$107)\n+($E369*'fnd base rates'!E$108)\n+($F369*'fnd base rates'!E$109)\n+($G369*'fnd base rates'!E$110)\n+($H369*'fnd base rates'!E$111)\n+($I369*'fnd base rates'!E$112)\n+($J369*'fnd base rates'!E$113)\n+($K369*'fnd base rates'!E$114)\n+($M369*'fnd base rates'!E$116)\n+($N369*'fnd base rates'!E$117)\n+($O369*'fnd base rates'!E$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,5)))\n*$R369","v":8180.595550439999},{"$f":"(($D369*'fnd base rates'!F$107)\n+($E369*'fnd base rates'!F$108)\n+($F369*'fnd base rates'!F$109)\n+($G369*'fnd base rates'!F$110)\n+($H369*'fnd base rates'!F$111)\n+($I369*'fnd base rates'!F$112)\n+($J369*'fnd base rates'!F$113)\n+($K369*'fnd base rates'!F$114)\n+($M369*'fnd base rates'!F$116)\n+($N369*'fnd base rates'!F$117)\n+($O369*'fnd base rates'!F$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,6)))\n*$R369","v":944.53402877999997},{"$f":"(($D369*'fnd base rates'!G$107)\n+($E369*'fnd base rates'!G$108)\n+($F369*'fnd base rates'!G$109)\n+($G369*'fnd base rates'!G$110)\n+($H369*'fnd base rates'!G$111)\n+($I369*'fnd base rates'!G$112)\n+($J369*'fnd base rates'!G$113)\n+($K369*'fnd base rates'!G$114)\n+($M369*'fnd base rates'!G$116)\n+($N369*'fnd base rates'!G$117)\n+($O369*'fnd base rates'!G$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,7)))\n*$R369","v":317.61844532999993},{"$f":"(($D369*'fnd base rates'!H$107)\n+($E369*'fnd base rates'!H$108)\n+($F369*'fnd base rates'!H$109)\n+($G369*'fnd base rates'!H$110)\n+($H369*'fnd base rates'!H$111)\n+($I369*'fnd base rates'!H$112)\n+($J369*'fnd base rates'!H$113)\n+($K369*'fnd base rates'!H$114)\n+($M369*'fnd base rates'!H$116)\n+($N369*'fnd base rates'!H$117)\n+($O369*'fnd base rates'!H$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,8)))","v":848.66893400000004},{"$f":"(($D369*'fnd base rates'!I$107)\n+($E369*'fnd base rates'!I$108)\n+($F369*'fnd base rates'!I$109)\n+($G369*'fnd base rates'!I$110)\n+($H369*'fnd base rates'!I$111)\n+($I369*'fnd base rates'!I$112)\n+($J369*'fnd base rates'!I$113)\n+($K369*'fnd base rates'!I$114)\n+($M369*'fnd base rates'!I$116)\n+($N369*'fnd base rates'!I$117)\n+($O369*'fnd base rates'!I$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,9)))\n*$R369","v":573.04454999999996},{"$f":"(($D369*'fnd base rates'!J$107)\n+($E369*'fnd base rates'!J$108)\n+($F369*'fnd base rates'!J$109)\n+($G369*'fnd base rates'!J$110)\n+($H369*'fnd base rates'!J$111)\n+($I369*'fnd base rates'!J$112)\n+($J369*'fnd base rates'!J$113)\n+($K369*'fnd base rates'!J$114)\n+($M369*'fnd base rates'!J$116)\n+($N369*'fnd base rates'!J$117)\n+($O369*'fnd base rates'!J$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,10)))\n*$R369","v":1231.5766499999997},{"$f":"(($D369*'fnd base rates'!K$107)\n+($E369*'fnd base rates'!K$108)\n+($F369*'fnd base rates'!K$109)\n+($G369*'fnd base rates'!K$110)\n+($H369*'fnd base rates'!K$111)\n+($I369*'fnd base rates'!K$112)\n+($J369*'fnd base rates'!K$113)\n+($K369*'fnd base rates'!K$114)\n+($M369*'fnd base rates'!K$116)\n+($N369*'fnd base rates'!K$117)\n+($O369*'fnd base rates'!K$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,11)))\n*$R369","v":1224.8137721999999},{"$f":"(($D369*'fnd base rates'!L$107)\n+($E369*'fnd base rates'!L$108)\n+($F369*'fnd base rates'!L$109)\n+($G369*'fnd base rates'!L$110)\n+($H369*'fnd base rates'!L$111)\n+($I369*'fnd base rates'!L$112)\n+($J369*'fnd base rates'!L$113)\n+($K369*'fnd base rates'!L$114)\n+($M369*'fnd base rates'!L$116)\n+($N369*'fnd base rates'!L$117)\n+($O369*'fnd base rates'!L$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,12)))","v":1817.0566800000001},{"$f":"(($D369*'fnd base rates'!M$107)\n+($E369*'fnd base rates'!M$108)\n+($F369*'fnd base rates'!M$109)\n+($G369*'fnd base rates'!M$110)\n+($H369*'fnd base rates'!M$111)\n+($I369*'fnd base rates'!M$112)\n+($J369*'fnd base rates'!M$113)\n+($K369*'fnd base rates'!M$114)\n+($M369*'fnd base rates'!M$116)\n+($N369*'fnd base rates'!M$117)\n+($O369*'fnd base rates'!M$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,13)))","v":0},16889.909594239994,null,446099763,"446","099","763",1,1,16889.909594239994,16890,0,16890,null,null,null,null,null,16890,0,16890,null,null,{"$f":"BC369-BA369","v":0}]
[447,447101025,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D370","v":0},{"$f":"'fnd enro'!E370","v":0},{"$f":"'fnd enro'!F370","v":23},{"$f":"'fnd enro'!G370","v":97},{"$f":"'fnd enro'!H370","v":39},{"$f":"'fnd enro'!I370","v":0},{"$f":"'fnd enro'!J370","v":0},{"$f":"'fnd enro'!K370","v":6.1374000000000004},{"$f":"'fnd enro'!L370","v":0},{"$f":"'fnd enro'!M370","v":12},{"$f":"'fnd enro'!N370","v":0},{"$f":"'fnd enro'!O370","v":0},{"$f":"'fnd enro'!P370","v":42},{"$f":"'fnd enro'!R370","v":159},1.056,{"$f":"VALUE('fnd enro'!Q370)","v":6},null,{"$f":"(($D370*'fnd base rates'!C$107)\n+($E370*'fnd base rates'!C$108)\n+($F370*'fnd base rates'!C$109)\n+($G370*'fnd base rates'!C$110)\n+($H370*'fnd base rates'!C$111)\n+($I370*'fnd base rates'!C$112)\n+($J370*'fnd base rates'!C$113)\n+($K370*'fnd base rates'!C$114)\n+($M370*'fnd base rates'!C$116)\n+($N370*'fnd base rates'!C$117)\n+($O370*'fnd base rates'!C$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,3)))\n*$R370","v":94242.777038783999},{"$f":"(($D370*'fnd base rates'!D$107)\n+($E370*'fnd base rates'!D$108)\n+($F370*'fnd base rates'!D$109)\n+($G370*'fnd base rates'!D$110)\n+($H370*'fnd base rates'!D$111)\n+($I370*'fnd base rates'!D$112)\n+($J370*'fnd base rates'!D$113)\n+($K370*'fnd base rates'!D$114)\n+($M370*'fnd base rates'!D$116)\n+($N370*'fnd base rates'!D$117)\n+($O370*'fnd base rates'!D$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,4)))\n*$R370","v":144380.016},{"$f":"(($D370*'fnd base rates'!E$107)\n+($E370*'fnd base rates'!E$108)\n+($F370*'fnd base rates'!E$109)\n+($G370*'fnd base rates'!E$110)\n+($H370*'fnd base rates'!E$111)\n+($I370*'fnd base rates'!E$112)\n+($J370*'fnd base rates'!E$113)\n+($K370*'fnd base rates'!E$114)\n+($M370*'fnd base rates'!E$116)\n+($N370*'fnd base rates'!E$117)\n+($O370*'fnd base rates'!E$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,5)))\n*$R370","v":783419.16553190397},{"$f":"(($D370*'fnd base rates'!F$107)\n+($E370*'fnd base rates'!F$108)\n+($F370*'fnd base rates'!F$109)\n+($G370*'fnd base rates'!F$110)\n+($H370*'fnd base rates'!F$111)\n+($I370*'fnd base rates'!F$112)\n+($J370*'fnd base rates'!F$113)\n+($K370*'fnd base rates'!F$114)\n+($M370*'fnd base rates'!F$116)\n+($N370*'fnd base rates'!F$117)\n+($O370*'fnd base rates'!F$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,6)))\n*$R370","v":201313.18892044798},{"$f":"(($D370*'fnd base rates'!G$107)\n+($E370*'fnd base rates'!G$108)\n+($F370*'fnd base rates'!G$109)\n+($G370*'fnd base rates'!G$110)\n+($H370*'fnd base rates'!G$111)\n+($I370*'fnd base rates'!G$112)\n+($J370*'fnd base rates'!G$113)\n+($K370*'fnd base rates'!G$114)\n+($M370*'fnd base rates'!G$116)\n+($N370*'fnd base rates'!G$117)\n+($O370*'fnd base rates'!G$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,7)))\n*$R370","v":33923.928020928004},{"$f":"(($D370*'fnd base rates'!H$107)\n+($E370*'fnd base rates'!H$108)\n+($F370*'fnd base rates'!H$109)\n+($G370*'fnd base rates'!H$110)\n+($H370*'fnd base rates'!H$111)\n+($I370*'fnd base rates'!H$112)\n+($J370*'fnd base rates'!H$113)\n+($K370*'fnd base rates'!H$114)\n+($M370*'fnd base rates'!H$116)\n+($N370*'fnd base rates'!H$117)\n+($O370*'fnd base rates'!H$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,8)))","v":85684.330505999998},{"$f":"(($D370*'fnd base rates'!I$107)\n+($E370*'fnd base rates'!I$108)\n+($F370*'fnd base rates'!I$109)\n+($G370*'fnd base rates'!I$110)\n+($H370*'fnd base rates'!I$111)\n+($I370*'fnd base rates'!I$112)\n+($J370*'fnd base rates'!I$113)\n+($K370*'fnd base rates'!I$114)\n+($M370*'fnd base rates'!I$116)\n+($N370*'fnd base rates'!I$117)\n+($O370*'fnd base rates'!I$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,9)))\n*$R370","v":60125.060160000001},{"$f":"(($D370*'fnd base rates'!J$107)\n+($E370*'fnd base rates'!J$108)\n+($F370*'fnd base rates'!J$109)\n+($G370*'fnd base rates'!J$110)\n+($H370*'fnd base rates'!J$111)\n+($I370*'fnd base rates'!J$112)\n+($J370*'fnd base rates'!J$113)\n+($K370*'fnd base rates'!J$114)\n+($M370*'fnd base rates'!J$116)\n+($N370*'fnd base rates'!J$117)\n+($O370*'fnd base rates'!J$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,10)))\n*$R370","v":56729.280959999996},{"$f":"(($D370*'fnd base rates'!K$107)\n+($E370*'fnd base rates'!K$108)\n+($F370*'fnd base rates'!K$109)\n+($G370*'fnd base rates'!K$110)\n+($H370*'fnd base rates'!K$111)\n+($I370*'fnd base rates'!K$112)\n+($J370*'fnd base rates'!K$113)\n+($K370*'fnd base rates'!K$114)\n+($M370*'fnd base rates'!K$116)\n+($N370*'fnd base rates'!K$117)\n+($O370*'fnd base rates'!K$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,11)))\n*$R370","v":191949.98689152001},{"$f":"(($D370*'fnd base rates'!L$107)\n+($E370*'fnd base rates'!L$108)\n+($F370*'fnd base rates'!L$109)\n+($G370*'fnd base rates'!L$110)\n+($H370*'fnd base rates'!L$111)\n+($I370*'fnd base rates'!L$112)\n+($J370*'fnd base rates'!L$113)\n+($K370*'fnd base rates'!L$114)\n+($M370*'fnd base rates'!L$116)\n+($N370*'fnd base rates'!L$117)\n+($O370*'fnd base rates'!L$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,12)))","v":256314.22212000002},{"$f":"(($D370*'fnd base rates'!M$107)\n+($E370*'fnd base rates'!M$108)\n+($F370*'fnd base rates'!M$109)\n+($G370*'fnd base rates'!M$110)\n+($H370*'fnd base rates'!M$111)\n+($I370*'fnd base rates'!M$112)\n+($J370*'fnd base rates'!M$113)\n+($K370*'fnd base rates'!M$114)\n+($M370*'fnd base rates'!M$116)\n+($N370*'fnd base rates'!M$117)\n+($O370*'fnd base rates'!M$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,13)))","v":0},1908081.9561495841,null,447101025,"447","101","025",1,159,1908081.9561495841,12001,0,12001,null,null,null,null,null,12001,0,12001,null,null,{"$f":"BC370-BA370","v":0}]
[447,447101050,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D371","v":0},{"$f":"'fnd enro'!E371","v":0},{"$f":"'fnd enro'!F371","v":0},{"$f":"'fnd enro'!G371","v":0},{"$f":"'fnd enro'!H371","v":1},{"$f":"'fnd enro'!I371","v":0},{"$f":"'fnd enro'!J371","v":0},{"$f":"'fnd enro'!K371","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L371","v":0},{"$f":"'fnd enro'!M371","v":0},{"$f":"'fnd enro'!N371","v":0},{"$f":"'fnd enro'!O371","v":0},{"$f":"'fnd enro'!P371","v":0},{"$f":"'fnd enro'!R371","v":1},1.056,{"$f":"VALUE('fnd enro'!Q371)","v":4},null,{"$f":"(($D371*'fnd base rates'!C$107)\n+($E371*'fnd base rates'!C$108)\n+($F371*'fnd base rates'!C$109)\n+($G371*'fnd base rates'!C$110)\n+($H371*'fnd base rates'!C$111)\n+($I371*'fnd base rates'!C$112)\n+($J371*'fnd base rates'!C$113)\n+($K371*'fnd base rates'!C$114)\n+($M371*'fnd base rates'!C$116)\n+($N371*'fnd base rates'!C$117)\n+($O371*'fnd base rates'!C$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,3)))\n*$R371","v":566.50318137600004},{"$f":"(($D371*'fnd base rates'!D$107)\n+($E371*'fnd base rates'!D$108)\n+($F371*'fnd base rates'!D$109)\n+($G371*'fnd base rates'!D$110)\n+($H371*'fnd base rates'!D$111)\n+($I371*'fnd base rates'!D$112)\n+($J371*'fnd base rates'!D$113)\n+($K371*'fnd base rates'!D$114)\n+($M371*'fnd base rates'!D$116)\n+($N371*'fnd base rates'!D$117)\n+($O371*'fnd base rates'!D$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,4)))\n*$R371","v":807.92448000000013},{"$f":"(($D371*'fnd base rates'!E$107)\n+($E371*'fnd base rates'!E$108)\n+($F371*'fnd base rates'!E$109)\n+($G371*'fnd base rates'!E$110)\n+($H371*'fnd base rates'!E$111)\n+($I371*'fnd base rates'!E$112)\n+($J371*'fnd base rates'!E$113)\n+($K371*'fnd base rates'!E$114)\n+($M371*'fnd base rates'!E$116)\n+($N371*'fnd base rates'!E$117)\n+($O371*'fnd base rates'!E$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,5)))\n*$R371","v":3653.2112770560002},{"$f":"(($D371*'fnd base rates'!F$107)\n+($E371*'fnd base rates'!F$108)\n+($F371*'fnd base rates'!F$109)\n+($G371*'fnd base rates'!F$110)\n+($H371*'fnd base rates'!F$111)\n+($I371*'fnd base rates'!F$112)\n+($J371*'fnd base rates'!F$113)\n+($K371*'fnd base rates'!F$114)\n+($M371*'fnd base rates'!F$116)\n+($N371*'fnd base rates'!F$117)\n+($O371*'fnd base rates'!F$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,6)))\n*$R371","v":1051.1174910720001},{"$f":"(($D371*'fnd base rates'!G$107)\n+($E371*'fnd base rates'!G$108)\n+($F371*'fnd base rates'!G$109)\n+($G371*'fnd base rates'!G$110)\n+($H371*'fnd base rates'!G$111)\n+($I371*'fnd base rates'!G$112)\n+($J371*'fnd base rates'!G$113)\n+($K371*'fnd base rates'!G$114)\n+($M371*'fnd base rates'!G$116)\n+($N371*'fnd base rates'!G$117)\n+($O371*'fnd base rates'!G$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,7)))\n*$R371","v":177.886665792},{"$f":"(($D371*'fnd base rates'!H$107)\n+($E371*'fnd base rates'!H$108)\n+($F371*'fnd base rates'!H$109)\n+($G371*'fnd base rates'!H$110)\n+($H371*'fnd base rates'!H$111)\n+($I371*'fnd base rates'!H$112)\n+($J371*'fnd base rates'!H$113)\n+($K371*'fnd base rates'!H$114)\n+($M371*'fnd base rates'!H$116)\n+($N371*'fnd base rates'!H$117)\n+($O371*'fnd base rates'!H$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D371*'fnd base rates'!I$107)\n+($E371*'fnd base rates'!I$108)\n+($F371*'fnd base rates'!I$109)\n+($G371*'fnd base rates'!I$110)\n+($H371*'fnd base rates'!I$111)\n+($I371*'fnd base rates'!I$112)\n+($J371*'fnd base rates'!I$113)\n+($K371*'fnd base rates'!I$114)\n+($M371*'fnd base rates'!I$116)\n+($N371*'fnd base rates'!I$117)\n+($O371*'fnd base rates'!I$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,9)))\n*$R371","v":383.00064000000003},{"$f":"(($D371*'fnd base rates'!J$107)\n+($E371*'fnd base rates'!J$108)\n+($F371*'fnd base rates'!J$109)\n+($G371*'fnd base rates'!J$110)\n+($H371*'fnd base rates'!J$111)\n+($I371*'fnd base rates'!J$112)\n+($J371*'fnd base rates'!J$113)\n+($K371*'fnd base rates'!J$114)\n+($M371*'fnd base rates'!J$116)\n+($N371*'fnd base rates'!J$117)\n+($O371*'fnd base rates'!J$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,10)))\n*$R371","v":262.74336},{"$f":"(($D371*'fnd base rates'!K$107)\n+($E371*'fnd base rates'!K$108)\n+($F371*'fnd base rates'!K$109)\n+($G371*'fnd base rates'!K$110)\n+($H371*'fnd base rates'!K$111)\n+($I371*'fnd base rates'!K$112)\n+($J371*'fnd base rates'!K$113)\n+($K371*'fnd base rates'!K$114)\n+($M371*'fnd base rates'!K$116)\n+($N371*'fnd base rates'!K$117)\n+($O371*'fnd base rates'!K$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,11)))\n*$R371","v":1248.36083328},{"$f":"(($D371*'fnd base rates'!L$107)\n+($E371*'fnd base rates'!L$108)\n+($F371*'fnd base rates'!L$109)\n+($G371*'fnd base rates'!L$110)\n+($H371*'fnd base rates'!L$111)\n+($I371*'fnd base rates'!L$112)\n+($J371*'fnd base rates'!L$113)\n+($K371*'fnd base rates'!L$114)\n+($M371*'fnd base rates'!L$116)\n+($N371*'fnd base rates'!L$117)\n+($O371*'fnd base rates'!L$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D371*'fnd base rates'!M$107)\n+($E371*'fnd base rates'!M$108)\n+($F371*'fnd base rates'!M$109)\n+($G371*'fnd base rates'!M$110)\n+($H371*'fnd base rates'!M$111)\n+($I371*'fnd base rates'!M$112)\n+($J371*'fnd base rates'!M$113)\n+($K371*'fnd base rates'!M$114)\n+($M371*'fnd base rates'!M$116)\n+($N371*'fnd base rates'!M$117)\n+($O371*'fnd base rates'!M$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,13)))","v":0},10186.663542576001,null,447101050,"447","101","050",1,1,10186.663542576001,10187,0,10187,null,null,null,null,null,10187,0,10187,null,null,{"$f":"BC371-BA371","v":0}]
[447,447101100,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D372","v":0},{"$f":"'fnd enro'!E372","v":0},{"$f":"'fnd enro'!F372","v":0},{"$f":"'fnd enro'!G372","v":1},{"$f":"'fnd enro'!H372","v":0},{"$f":"'fnd enro'!I372","v":0},{"$f":"'fnd enro'!J372","v":0},{"$f":"'fnd enro'!K372","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L372","v":0},{"$f":"'fnd enro'!M372","v":0},{"$f":"'fnd enro'!N372","v":0},{"$f":"'fnd enro'!O372","v":0},{"$f":"'fnd enro'!P372","v":1},{"$f":"'fnd enro'!R372","v":1},1.056,{"$f":"VALUE('fnd enro'!Q372)","v":10},null,{"$f":"(($D372*'fnd base rates'!C$107)\n+($E372*'fnd base rates'!C$108)\n+($F372*'fnd base rates'!C$109)\n+($G372*'fnd base rates'!C$110)\n+($H372*'fnd base rates'!C$111)\n+($I372*'fnd base rates'!C$112)\n+($J372*'fnd base rates'!C$113)\n+($K372*'fnd base rates'!C$114)\n+($M372*'fnd base rates'!C$116)\n+($N372*'fnd base rates'!C$117)\n+($O372*'fnd base rates'!C$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,3)))\n*$R372","v":650.25454137600002},{"$f":"(($D372*'fnd base rates'!D$107)\n+($E372*'fnd base rates'!D$108)\n+($F372*'fnd base rates'!D$109)\n+($G372*'fnd base rates'!D$110)\n+($H372*'fnd base rates'!D$111)\n+($I372*'fnd base rates'!D$112)\n+($J372*'fnd base rates'!D$113)\n+($K372*'fnd base rates'!D$114)\n+($M372*'fnd base rates'!D$116)\n+($N372*'fnd base rates'!D$117)\n+($O372*'fnd base rates'!D$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,4)))\n*$R372","v":1204.7692800000002},{"$f":"(($D372*'fnd base rates'!E$107)\n+($E372*'fnd base rates'!E$108)\n+($F372*'fnd base rates'!E$109)\n+($G372*'fnd base rates'!E$110)\n+($H372*'fnd base rates'!E$111)\n+($I372*'fnd base rates'!E$112)\n+($J372*'fnd base rates'!E$113)\n+($K372*'fnd base rates'!E$114)\n+($M372*'fnd base rates'!E$116)\n+($N372*'fnd base rates'!E$117)\n+($O372*'fnd base rates'!E$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,5)))\n*$R372","v":7971.6071170560008},{"$f":"(($D372*'fnd base rates'!F$107)\n+($E372*'fnd base rates'!F$108)\n+($F372*'fnd base rates'!F$109)\n+($G372*'fnd base rates'!F$110)\n+($H372*'fnd base rates'!F$111)\n+($I372*'fnd base rates'!F$112)\n+($J372*'fnd base rates'!F$113)\n+($K372*'fnd base rates'!F$114)\n+($M372*'fnd base rates'!F$116)\n+($N372*'fnd base rates'!F$117)\n+($O372*'fnd base rates'!F$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,6)))\n*$R372","v":1317.303411072},{"$f":"(($D372*'fnd base rates'!G$107)\n+($E372*'fnd base rates'!G$108)\n+($F372*'fnd base rates'!G$109)\n+($G372*'fnd base rates'!G$110)\n+($H372*'fnd base rates'!G$111)\n+($I372*'fnd base rates'!G$112)\n+($J372*'fnd base rates'!G$113)\n+($K372*'fnd base rates'!G$114)\n+($M372*'fnd base rates'!G$116)\n+($N372*'fnd base rates'!G$117)\n+($O372*'fnd base rates'!G$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,7)))\n*$R372","v":353.51002579200002},{"$f":"(($D372*'fnd base rates'!H$107)\n+($E372*'fnd base rates'!H$108)\n+($F372*'fnd base rates'!H$109)\n+($G372*'fnd base rates'!H$110)\n+($H372*'fnd base rates'!H$111)\n+($I372*'fnd base rates'!H$112)\n+($J372*'fnd base rates'!H$113)\n+($K372*'fnd base rates'!H$114)\n+($M372*'fnd base rates'!H$116)\n+($N372*'fnd base rates'!H$117)\n+($O372*'fnd base rates'!H$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D372*'fnd base rates'!I$107)\n+($E372*'fnd base rates'!I$108)\n+($F372*'fnd base rates'!I$109)\n+($G372*'fnd base rates'!I$110)\n+($H372*'fnd base rates'!I$111)\n+($I372*'fnd base rates'!I$112)\n+($J372*'fnd base rates'!I$113)\n+($K372*'fnd base rates'!I$114)\n+($M372*'fnd base rates'!I$116)\n+($N372*'fnd base rates'!I$117)\n+($O372*'fnd base rates'!I$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,9)))\n*$R372","v":480.37440000000004},{"$f":"(($D372*'fnd base rates'!J$107)\n+($E372*'fnd base rates'!J$108)\n+($F372*'fnd base rates'!J$109)\n+($G372*'fnd base rates'!J$110)\n+($H372*'fnd base rates'!J$111)\n+($I372*'fnd base rates'!J$112)\n+($J372*'fnd base rates'!J$113)\n+($K372*'fnd base rates'!J$114)\n+($M372*'fnd base rates'!J$116)\n+($N372*'fnd base rates'!J$117)\n+($O372*'fnd base rates'!J$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,10)))\n*$R372","v":975.96576000000005},{"$f":"(($D372*'fnd base rates'!K$107)\n+($E372*'fnd base rates'!K$108)\n+($F372*'fnd base rates'!K$109)\n+($G372*'fnd base rates'!K$110)\n+($H372*'fnd base rates'!K$111)\n+($I372*'fnd base rates'!K$112)\n+($J372*'fnd base rates'!K$113)\n+($K372*'fnd base rates'!K$114)\n+($M372*'fnd base rates'!K$116)\n+($N372*'fnd base rates'!K$117)\n+($O372*'fnd base rates'!K$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,11)))\n*$R372","v":1161.82163328},{"$f":"(($D372*'fnd base rates'!L$107)\n+($E372*'fnd base rates'!L$108)\n+($F372*'fnd base rates'!L$109)\n+($G372*'fnd base rates'!L$110)\n+($H372*'fnd base rates'!L$111)\n+($I372*'fnd base rates'!L$112)\n+($J372*'fnd base rates'!L$113)\n+($K372*'fnd base rates'!L$114)\n+($M372*'fnd base rates'!L$116)\n+($N372*'fnd base rates'!L$117)\n+($O372*'fnd base rates'!L$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,12)))","v":2039.5566800000001},{"$f":"(($D372*'fnd base rates'!M$107)\n+($E372*'fnd base rates'!M$108)\n+($F372*'fnd base rates'!M$109)\n+($G372*'fnd base rates'!M$110)\n+($H372*'fnd base rates'!M$111)\n+($I372*'fnd base rates'!M$112)\n+($J372*'fnd base rates'!M$113)\n+($K372*'fnd base rates'!M$114)\n+($M372*'fnd base rates'!M$116)\n+($N372*'fnd base rates'!M$117)\n+($O372*'fnd base rates'!M$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,13)))","v":0},16705.881782576005,null,447101100,"447","101","100",1,1,16705.881782576005,16706,0,16706,null,null,null,null,null,16706,0,16706,null,null,{"$f":"BC372-BA372","v":0}]
[447,447101101,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D373","v":0},{"$f":"'fnd enro'!E373","v":0},{"$f":"'fnd enro'!F373","v":26},{"$f":"'fnd enro'!G373","v":194},{"$f":"'fnd enro'!H373","v":119},{"$f":"'fnd enro'!I373","v":0},{"$f":"'fnd enro'!J373","v":0},{"$f":"'fnd enro'!K373","v":13.0854},{"$f":"'fnd enro'!L373","v":0},{"$f":"'fnd enro'!M373","v":16},{"$f":"'fnd enro'!N373","v":0},{"$f":"'fnd enro'!O373","v":0},{"$f":"'fnd enro'!P373","v":43},{"$f":"'fnd enro'!R373","v":339},1.056,{"$f":"VALUE('fnd enro'!Q373)","v":3},null,{"$f":"(($D373*'fnd base rates'!C$107)\n+($E373*'fnd base rates'!C$108)\n+($F373*'fnd base rates'!C$109)\n+($G373*'fnd base rates'!C$110)\n+($H373*'fnd base rates'!C$111)\n+($I373*'fnd base rates'!C$112)\n+($J373*'fnd base rates'!C$113)\n+($K373*'fnd base rates'!C$114)\n+($M373*'fnd base rates'!C$116)\n+($N373*'fnd base rates'!C$117)\n+($O373*'fnd base rates'!C$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,3)))\n*$R373","v":196337.49304646402},{"$f":"(($D373*'fnd base rates'!D$107)\n+($E373*'fnd base rates'!D$108)\n+($F373*'fnd base rates'!D$109)\n+($G373*'fnd base rates'!D$110)\n+($H373*'fnd base rates'!D$111)\n+($I373*'fnd base rates'!D$112)\n+($J373*'fnd base rates'!D$113)\n+($K373*'fnd base rates'!D$114)\n+($M373*'fnd base rates'!D$116)\n+($N373*'fnd base rates'!D$117)\n+($O373*'fnd base rates'!D$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,4)))\n*$R373","v":289120.68768000009},{"$f":"(($D373*'fnd base rates'!E$107)\n+($E373*'fnd base rates'!E$108)\n+($F373*'fnd base rates'!E$109)\n+($G373*'fnd base rates'!E$110)\n+($H373*'fnd base rates'!E$111)\n+($I373*'fnd base rates'!E$112)\n+($J373*'fnd base rates'!E$113)\n+($K373*'fnd base rates'!E$114)\n+($M373*'fnd base rates'!E$116)\n+($N373*'fnd base rates'!E$117)\n+($O373*'fnd base rates'!E$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,5)))\n*$R373","v":1476686.8907619838},{"$f":"(($D373*'fnd base rates'!F$107)\n+($E373*'fnd base rates'!F$108)\n+($F373*'fnd base rates'!F$109)\n+($G373*'fnd base rates'!F$110)\n+($H373*'fnd base rates'!F$111)\n+($I373*'fnd base rates'!F$112)\n+($J373*'fnd base rates'!F$113)\n+($K373*'fnd base rates'!F$114)\n+($M373*'fnd base rates'!F$116)\n+($N373*'fnd base rates'!F$117)\n+($O373*'fnd base rates'!F$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,6)))\n*$R373","v":417880.66179340804},{"$f":"(($D373*'fnd base rates'!G$107)\n+($E373*'fnd base rates'!G$108)\n+($F373*'fnd base rates'!G$109)\n+($G373*'fnd base rates'!G$110)\n+($H373*'fnd base rates'!G$111)\n+($I373*'fnd base rates'!G$112)\n+($J373*'fnd base rates'!G$113)\n+($K373*'fnd base rates'!G$114)\n+($M373*'fnd base rates'!G$116)\n+($N373*'fnd base rates'!G$117)\n+($O373*'fnd base rates'!G$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,7)))\n*$R373","v":64247.211703488014},{"$f":"(($D373*'fnd base rates'!H$107)\n+($E373*'fnd base rates'!H$108)\n+($F373*'fnd base rates'!H$109)\n+($G373*'fnd base rates'!H$110)\n+($H373*'fnd base rates'!H$111)\n+($I373*'fnd base rates'!H$112)\n+($J373*'fnd base rates'!H$113)\n+($K373*'fnd base rates'!H$114)\n+($M373*'fnd base rates'!H$116)\n+($N373*'fnd base rates'!H$117)\n+($O373*'fnd base rates'!H$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,8)))","v":180310.61862600001},{"$f":"(($D373*'fnd base rates'!I$107)\n+($E373*'fnd base rates'!I$108)\n+($F373*'fnd base rates'!I$109)\n+($G373*'fnd base rates'!I$110)\n+($H373*'fnd base rates'!I$111)\n+($I373*'fnd base rates'!I$112)\n+($J373*'fnd base rates'!I$113)\n+($K373*'fnd base rates'!I$114)\n+($M373*'fnd base rates'!I$116)\n+($N373*'fnd base rates'!I$117)\n+($O373*'fnd base rates'!I$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,9)))\n*$R373","v":122869.62336},{"$f":"(($D373*'fnd base rates'!J$107)\n+($E373*'fnd base rates'!J$108)\n+($F373*'fnd base rates'!J$109)\n+($G373*'fnd base rates'!J$110)\n+($H373*'fnd base rates'!J$111)\n+($I373*'fnd base rates'!J$112)\n+($J373*'fnd base rates'!J$113)\n+($K373*'fnd base rates'!J$114)\n+($M373*'fnd base rates'!J$116)\n+($N373*'fnd base rates'!J$117)\n+($O373*'fnd base rates'!J$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,10)))\n*$R373","v":90835.103040000002},{"$f":"(($D373*'fnd base rates'!K$107)\n+($E373*'fnd base rates'!K$108)\n+($F373*'fnd base rates'!K$109)\n+($G373*'fnd base rates'!K$110)\n+($H373*'fnd base rates'!K$111)\n+($I373*'fnd base rates'!K$112)\n+($J373*'fnd base rates'!K$113)\n+($K373*'fnd base rates'!K$114)\n+($M373*'fnd base rates'!K$116)\n+($N373*'fnd base rates'!K$117)\n+($O373*'fnd base rates'!K$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,11)))\n*$R373","v":409282.78968192003},{"$f":"(($D373*'fnd base rates'!L$107)\n+($E373*'fnd base rates'!L$108)\n+($F373*'fnd base rates'!L$109)\n+($G373*'fnd base rates'!L$110)\n+($H373*'fnd base rates'!L$111)\n+($I373*'fnd base rates'!L$112)\n+($J373*'fnd base rates'!L$113)\n+($K373*'fnd base rates'!L$114)\n+($M373*'fnd base rates'!L$116)\n+($N373*'fnd base rates'!L$117)\n+($O373*'fnd base rates'!L$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,12)))","v":520896.81451999996},{"$f":"(($D373*'fnd base rates'!M$107)\n+($E373*'fnd base rates'!M$108)\n+($F373*'fnd base rates'!M$109)\n+($G373*'fnd base rates'!M$110)\n+($H373*'fnd base rates'!M$111)\n+($I373*'fnd base rates'!M$112)\n+($J373*'fnd base rates'!M$113)\n+($K373*'fnd base rates'!M$114)\n+($M373*'fnd base rates'!M$116)\n+($N373*'fnd base rates'!M$117)\n+($O373*'fnd base rates'!M$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,13)))","v":0},3768467.8942132639,null,447101101,"447","101","101",1,339,3768467.8942132639,11116,0,11116,null,null,null,null,null,11116,0,11116,null,null,{"$f":"BC373-BA373","v":0}]
[447,447101136,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D374","v":0},{"$f":"'fnd enro'!E374","v":0},{"$f":"'fnd enro'!F374","v":0},{"$f":"'fnd enro'!G374","v":4},{"$f":"'fnd enro'!H374","v":1},{"$f":"'fnd enro'!I374","v":0},{"$f":"'fnd enro'!J374","v":0},{"$f":"'fnd enro'!K374","v":0.193},{"$f":"'fnd enro'!L374","v":0},{"$f":"'fnd enro'!M374","v":1},{"$f":"'fnd enro'!N374","v":0},{"$f":"'fnd enro'!O374","v":0},{"$f":"'fnd enro'!P374","v":0},{"$f":"'fnd enro'!R374","v":5},1.056,{"$f":"VALUE('fnd enro'!Q374)","v":3},null,{"$f":"(($D374*'fnd base rates'!C$107)\n+($E374*'fnd base rates'!C$108)\n+($F374*'fnd base rates'!C$109)\n+($G374*'fnd base rates'!C$110)\n+($H374*'fnd base rates'!C$111)\n+($I374*'fnd base rates'!C$112)\n+($J374*'fnd base rates'!C$113)\n+($K374*'fnd base rates'!C$114)\n+($M374*'fnd base rates'!C$116)\n+($N374*'fnd base rates'!C$117)\n+($O374*'fnd base rates'!C$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,3)))\n*$R374","v":2939.3408668800002},{"$f":"(($D374*'fnd base rates'!D$107)\n+($E374*'fnd base rates'!D$108)\n+($F374*'fnd base rates'!D$109)\n+($G374*'fnd base rates'!D$110)\n+($H374*'fnd base rates'!D$111)\n+($I374*'fnd base rates'!D$112)\n+($J374*'fnd base rates'!D$113)\n+($K374*'fnd base rates'!D$114)\n+($M374*'fnd base rates'!D$116)\n+($N374*'fnd base rates'!D$117)\n+($O374*'fnd base rates'!D$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,4)))\n*$R374","v":4226.5555199999999},{"$f":"(($D374*'fnd base rates'!E$107)\n+($E374*'fnd base rates'!E$108)\n+($F374*'fnd base rates'!E$109)\n+($G374*'fnd base rates'!E$110)\n+($H374*'fnd base rates'!E$111)\n+($I374*'fnd base rates'!E$112)\n+($J374*'fnd base rates'!E$113)\n+($K374*'fnd base rates'!E$114)\n+($M374*'fnd base rates'!E$116)\n+($N374*'fnd base rates'!E$117)\n+($O374*'fnd base rates'!E$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,5)))\n*$R374","v":21352.628225280001},{"$f":"(($D374*'fnd base rates'!F$107)\n+($E374*'fnd base rates'!F$108)\n+($F374*'fnd base rates'!F$109)\n+($G374*'fnd base rates'!F$110)\n+($H374*'fnd base rates'!F$111)\n+($I374*'fnd base rates'!F$112)\n+($J374*'fnd base rates'!F$113)\n+($K374*'fnd base rates'!F$114)\n+($M374*'fnd base rates'!F$116)\n+($N374*'fnd base rates'!F$117)\n+($O374*'fnd base rates'!F$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,6)))\n*$R374","v":6507.2642553600008},{"$f":"(($D374*'fnd base rates'!G$107)\n+($E374*'fnd base rates'!G$108)\n+($F374*'fnd base rates'!G$109)\n+($G374*'fnd base rates'!G$110)\n+($H374*'fnd base rates'!G$111)\n+($I374*'fnd base rates'!G$112)\n+($J374*'fnd base rates'!G$113)\n+($K374*'fnd base rates'!G$114)\n+($M374*'fnd base rates'!G$116)\n+($N374*'fnd base rates'!G$117)\n+($O374*'fnd base rates'!G$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,7)))\n*$R374","v":893.58340896000016},{"$f":"(($D374*'fnd base rates'!H$107)\n+($E374*'fnd base rates'!H$108)\n+($F374*'fnd base rates'!H$109)\n+($G374*'fnd base rates'!H$110)\n+($H374*'fnd base rates'!H$111)\n+($I374*'fnd base rates'!H$112)\n+($J374*'fnd base rates'!H$113)\n+($K374*'fnd base rates'!H$114)\n+($M374*'fnd base rates'!H$116)\n+($N374*'fnd base rates'!H$117)\n+($O374*'fnd base rates'!H$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,8)))","v":2743.6246700000002},{"$f":"(($D374*'fnd base rates'!I$107)\n+($E374*'fnd base rates'!I$108)\n+($F374*'fnd base rates'!I$109)\n+($G374*'fnd base rates'!I$110)\n+($H374*'fnd base rates'!I$111)\n+($I374*'fnd base rates'!I$112)\n+($J374*'fnd base rates'!I$113)\n+($K374*'fnd base rates'!I$114)\n+($M374*'fnd base rates'!I$116)\n+($N374*'fnd base rates'!I$117)\n+($O374*'fnd base rates'!I$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,9)))\n*$R374","v":1757.1312},{"$f":"(($D374*'fnd base rates'!J$107)\n+($E374*'fnd base rates'!J$108)\n+($F374*'fnd base rates'!J$109)\n+($G374*'fnd base rates'!J$110)\n+($H374*'fnd base rates'!J$111)\n+($I374*'fnd base rates'!J$112)\n+($J374*'fnd base rates'!J$113)\n+($K374*'fnd base rates'!J$114)\n+($M374*'fnd base rates'!J$116)\n+($N374*'fnd base rates'!J$117)\n+($O374*'fnd base rates'!J$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,10)))\n*$R374","v":932.85983999999996},{"$f":"(($D374*'fnd base rates'!K$107)\n+($E374*'fnd base rates'!K$108)\n+($F374*'fnd base rates'!K$109)\n+($G374*'fnd base rates'!K$110)\n+($H374*'fnd base rates'!K$111)\n+($I374*'fnd base rates'!K$112)\n+($J374*'fnd base rates'!K$113)\n+($K374*'fnd base rates'!K$114)\n+($M374*'fnd base rates'!K$116)\n+($N374*'fnd base rates'!K$117)\n+($O374*'fnd base rates'!K$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,11)))\n*$R374","v":6216.0905664000002},{"$f":"(($D374*'fnd base rates'!L$107)\n+($E374*'fnd base rates'!L$108)\n+($F374*'fnd base rates'!L$109)\n+($G374*'fnd base rates'!L$110)\n+($H374*'fnd base rates'!L$111)\n+($I374*'fnd base rates'!L$112)\n+($J374*'fnd base rates'!L$113)\n+($K374*'fnd base rates'!L$114)\n+($M374*'fnd base rates'!L$116)\n+($N374*'fnd base rates'!L$117)\n+($O374*'fnd base rates'!L$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,12)))","v":7575.2734000000009},{"$f":"(($D374*'fnd base rates'!M$107)\n+($E374*'fnd base rates'!M$108)\n+($F374*'fnd base rates'!M$109)\n+($G374*'fnd base rates'!M$110)\n+($H374*'fnd base rates'!M$111)\n+($I374*'fnd base rates'!M$112)\n+($J374*'fnd base rates'!M$113)\n+($K374*'fnd base rates'!M$114)\n+($M374*'fnd base rates'!M$116)\n+($N374*'fnd base rates'!M$117)\n+($O374*'fnd base rates'!M$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,13)))","v":0},55144.351952880003,null,447101136,"447","101","136",1,5,55144.351952880003,11029,0,11029,null,null,null,null,null,11029,0,11029,null,null,{"$f":"BC374-BA374","v":0}]
[447,447101138,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D375","v":0},{"$f":"'fnd enro'!E375","v":0},{"$f":"'fnd enro'!F375","v":1},{"$f":"'fnd enro'!G375","v":3},{"$f":"'fnd enro'!H375","v":2},{"$f":"'fnd enro'!I375","v":0},{"$f":"'fnd enro'!J375","v":0},{"$f":"'fnd enro'!K375","v":0.2316},{"$f":"'fnd enro'!L375","v":0},{"$f":"'fnd enro'!M375","v":0},{"$f":"'fnd enro'!N375","v":0},{"$f":"'fnd enro'!O375","v":0},{"$f":"'fnd enro'!P375","v":3},{"$f":"'fnd enro'!R375","v":6},1.056,{"$f":"VALUE('fnd enro'!Q375)","v":5},null,{"$f":"(($D375*'fnd base rates'!C$107)\n+($E375*'fnd base rates'!C$108)\n+($F375*'fnd base rates'!C$109)\n+($G375*'fnd base rates'!C$110)\n+($H375*'fnd base rates'!C$111)\n+($I375*'fnd base rates'!C$112)\n+($J375*'fnd base rates'!C$113)\n+($K375*'fnd base rates'!C$114)\n+($M375*'fnd base rates'!C$116)\n+($N375*'fnd base rates'!C$117)\n+($O375*'fnd base rates'!C$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,3)))\n*$R375","v":3588.6872482560002},{"$f":"(($D375*'fnd base rates'!D$107)\n+($E375*'fnd base rates'!D$108)\n+($F375*'fnd base rates'!D$109)\n+($G375*'fnd base rates'!D$110)\n+($H375*'fnd base rates'!D$111)\n+($I375*'fnd base rates'!D$112)\n+($J375*'fnd base rates'!D$113)\n+($K375*'fnd base rates'!D$114)\n+($M375*'fnd base rates'!D$116)\n+($N375*'fnd base rates'!D$117)\n+($O375*'fnd base rates'!D$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,4)))\n*$R375","v":5746.1817600000013},{"$f":"(($D375*'fnd base rates'!E$107)\n+($E375*'fnd base rates'!E$108)\n+($F375*'fnd base rates'!E$109)\n+($G375*'fnd base rates'!E$110)\n+($H375*'fnd base rates'!E$111)\n+($I375*'fnd base rates'!E$112)\n+($J375*'fnd base rates'!E$113)\n+($K375*'fnd base rates'!E$114)\n+($M375*'fnd base rates'!E$116)\n+($N375*'fnd base rates'!E$117)\n+($O375*'fnd base rates'!E$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,5)))\n*$R375","v":32469.953742335998},{"$f":"(($D375*'fnd base rates'!F$107)\n+($E375*'fnd base rates'!F$108)\n+($F375*'fnd base rates'!F$109)\n+($G375*'fnd base rates'!F$110)\n+($H375*'fnd base rates'!F$111)\n+($I375*'fnd base rates'!F$112)\n+($J375*'fnd base rates'!F$113)\n+($K375*'fnd base rates'!F$114)\n+($M375*'fnd base rates'!F$116)\n+($N375*'fnd base rates'!F$117)\n+($O375*'fnd base rates'!F$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,6)))\n*$R375","v":7371.4486264320003},{"$f":"(($D375*'fnd base rates'!G$107)\n+($E375*'fnd base rates'!G$108)\n+($F375*'fnd base rates'!G$109)\n+($G375*'fnd base rates'!G$110)\n+($H375*'fnd base rates'!G$111)\n+($I375*'fnd base rates'!G$112)\n+($J375*'fnd base rates'!G$113)\n+($K375*'fnd base rates'!G$114)\n+($M375*'fnd base rates'!G$116)\n+($N375*'fnd base rates'!G$117)\n+($O375*'fnd base rates'!G$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,7)))\n*$R375","v":1443.6678347520001},{"$f":"(($D375*'fnd base rates'!H$107)\n+($E375*'fnd base rates'!H$108)\n+($F375*'fnd base rates'!H$109)\n+($G375*'fnd base rates'!H$110)\n+($H375*'fnd base rates'!H$111)\n+($I375*'fnd base rates'!H$112)\n+($J375*'fnd base rates'!H$113)\n+($K375*'fnd base rates'!H$114)\n+($M375*'fnd base rates'!H$116)\n+($N375*'fnd base rates'!H$117)\n+($O375*'fnd base rates'!H$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,8)))","v":3202.4036040000001},{"$f":"(($D375*'fnd base rates'!I$107)\n+($E375*'fnd base rates'!I$108)\n+($F375*'fnd base rates'!I$109)\n+($G375*'fnd base rates'!I$110)\n+($H375*'fnd base rates'!I$111)\n+($I375*'fnd base rates'!I$112)\n+($J375*'fnd base rates'!I$113)\n+($K375*'fnd base rates'!I$114)\n+($M375*'fnd base rates'!I$116)\n+($N375*'fnd base rates'!I$117)\n+($O375*'fnd base rates'!I$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,9)))\n*$R375","v":2415.2515200000003},{"$f":"(($D375*'fnd base rates'!J$107)\n+($E375*'fnd base rates'!J$108)\n+($F375*'fnd base rates'!J$109)\n+($G375*'fnd base rates'!J$110)\n+($H375*'fnd base rates'!J$111)\n+($I375*'fnd base rates'!J$112)\n+($J375*'fnd base rates'!J$113)\n+($K375*'fnd base rates'!J$114)\n+($M375*'fnd base rates'!J$116)\n+($N375*'fnd base rates'!J$117)\n+($O375*'fnd base rates'!J$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,10)))\n*$R375","v":2961.1507200000001},{"$f":"(($D375*'fnd base rates'!K$107)\n+($E375*'fnd base rates'!K$108)\n+($F375*'fnd base rates'!K$109)\n+($G375*'fnd base rates'!K$110)\n+($H375*'fnd base rates'!K$111)\n+($I375*'fnd base rates'!K$112)\n+($J375*'fnd base rates'!K$113)\n+($K375*'fnd base rates'!K$114)\n+($M375*'fnd base rates'!K$116)\n+($N375*'fnd base rates'!K$117)\n+($O375*'fnd base rates'!K$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,11)))\n*$R375","v":7144.0081996799991},{"$f":"(($D375*'fnd base rates'!L$107)\n+($E375*'fnd base rates'!L$108)\n+($F375*'fnd base rates'!L$109)\n+($G375*'fnd base rates'!L$110)\n+($H375*'fnd base rates'!L$111)\n+($I375*'fnd base rates'!L$112)\n+($J375*'fnd base rates'!L$113)\n+($K375*'fnd base rates'!L$114)\n+($M375*'fnd base rates'!L$116)\n+($N375*'fnd base rates'!L$117)\n+($O375*'fnd base rates'!L$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,12)))","v":10153.340080000002},{"$f":"(($D375*'fnd base rates'!M$107)\n+($E375*'fnd base rates'!M$108)\n+($F375*'fnd base rates'!M$109)\n+($G375*'fnd base rates'!M$110)\n+($H375*'fnd base rates'!M$111)\n+($I375*'fnd base rates'!M$112)\n+($J375*'fnd base rates'!M$113)\n+($K375*'fnd base rates'!M$114)\n+($M375*'fnd base rates'!M$116)\n+($N375*'fnd base rates'!M$117)\n+($O375*'fnd base rates'!M$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,13)))","v":0},76496.093335455982,null,447101138,"447","101","138",1,6,76496.093335455982,12749,0,12749,null,null,null,null,null,12749,0,12749,null,null,{"$f":"BC375-BA375","v":0}]
[447,447101167,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D376","v":0},{"$f":"'fnd enro'!E376","v":0},{"$f":"'fnd enro'!F376","v":0},{"$f":"'fnd enro'!G376","v":1},{"$f":"'fnd enro'!H376","v":1},{"$f":"'fnd enro'!I376","v":0},{"$f":"'fnd enro'!J376","v":0},{"$f":"'fnd enro'!K376","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L376","v":0},{"$f":"'fnd enro'!M376","v":0},{"$f":"'fnd enro'!N376","v":0},{"$f":"'fnd enro'!O376","v":0},{"$f":"'fnd enro'!P376","v":1},{"$f":"'fnd enro'!R376","v":2},1.056,{"$f":"VALUE('fnd enro'!Q376)","v":4},null,{"$f":"(($D376*'fnd base rates'!C$107)\n+($E376*'fnd base rates'!C$108)\n+($F376*'fnd base rates'!C$109)\n+($G376*'fnd base rates'!C$110)\n+($H376*'fnd base rates'!C$111)\n+($I376*'fnd base rates'!C$112)\n+($J376*'fnd base rates'!C$113)\n+($K376*'fnd base rates'!C$114)\n+($M376*'fnd base rates'!C$116)\n+($N376*'fnd base rates'!C$117)\n+($O376*'fnd base rates'!C$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,3)))\n*$R376","v":1194.6662027520003},{"$f":"(($D376*'fnd base rates'!D$107)\n+($E376*'fnd base rates'!D$108)\n+($F376*'fnd base rates'!D$109)\n+($G376*'fnd base rates'!D$110)\n+($H376*'fnd base rates'!D$111)\n+($I376*'fnd base rates'!D$112)\n+($J376*'fnd base rates'!D$113)\n+($K376*'fnd base rates'!D$114)\n+($M376*'fnd base rates'!D$116)\n+($N376*'fnd base rates'!D$117)\n+($O376*'fnd base rates'!D$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,4)))\n*$R376","v":1907.9808000000003},{"$f":"(($D376*'fnd base rates'!E$107)\n+($E376*'fnd base rates'!E$108)\n+($F376*'fnd base rates'!E$109)\n+($G376*'fnd base rates'!E$110)\n+($H376*'fnd base rates'!E$111)\n+($I376*'fnd base rates'!E$112)\n+($J376*'fnd base rates'!E$113)\n+($K376*'fnd base rates'!E$114)\n+($M376*'fnd base rates'!E$116)\n+($N376*'fnd base rates'!E$117)\n+($O376*'fnd base rates'!E$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,5)))\n*$R376","v":10602.758234112},{"$f":"(($D376*'fnd base rates'!F$107)\n+($E376*'fnd base rates'!F$108)\n+($F376*'fnd base rates'!F$109)\n+($G376*'fnd base rates'!F$110)\n+($H376*'fnd base rates'!F$111)\n+($I376*'fnd base rates'!F$112)\n+($J376*'fnd base rates'!F$113)\n+($K376*'fnd base rates'!F$114)\n+($M376*'fnd base rates'!F$116)\n+($N376*'fnd base rates'!F$117)\n+($O376*'fnd base rates'!F$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,6)))\n*$R376","v":2368.4209021440001},{"$f":"(($D376*'fnd base rates'!G$107)\n+($E376*'fnd base rates'!G$108)\n+($F376*'fnd base rates'!G$109)\n+($G376*'fnd base rates'!G$110)\n+($H376*'fnd base rates'!G$111)\n+($I376*'fnd base rates'!G$112)\n+($J376*'fnd base rates'!G$113)\n+($K376*'fnd base rates'!G$114)\n+($M376*'fnd base rates'!G$116)\n+($N376*'fnd base rates'!G$117)\n+($O376*'fnd base rates'!G$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,7)))\n*$R376","v":481.81749158400004},{"$f":"(($D376*'fnd base rates'!H$107)\n+($E376*'fnd base rates'!H$108)\n+($F376*'fnd base rates'!H$109)\n+($G376*'fnd base rates'!H$110)\n+($H376*'fnd base rates'!H$111)\n+($I376*'fnd base rates'!H$112)\n+($J376*'fnd base rates'!H$113)\n+($K376*'fnd base rates'!H$114)\n+($M376*'fnd base rates'!H$116)\n+($N376*'fnd base rates'!H$117)\n+($O376*'fnd base rates'!H$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,8)))","v":1066.957868},{"$f":"(($D376*'fnd base rates'!I$107)\n+($E376*'fnd base rates'!I$108)\n+($F376*'fnd base rates'!I$109)\n+($G376*'fnd base rates'!I$110)\n+($H376*'fnd base rates'!I$111)\n+($I376*'fnd base rates'!I$112)\n+($J376*'fnd base rates'!I$113)\n+($K376*'fnd base rates'!I$114)\n+($M376*'fnd base rates'!I$116)\n+($N376*'fnd base rates'!I$117)\n+($O376*'fnd base rates'!I$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,9)))\n*$R376","v":821.99040000000002},{"$f":"(($D376*'fnd base rates'!J$107)\n+($E376*'fnd base rates'!J$108)\n+($F376*'fnd base rates'!J$109)\n+($G376*'fnd base rates'!J$110)\n+($H376*'fnd base rates'!J$111)\n+($I376*'fnd base rates'!J$112)\n+($J376*'fnd base rates'!J$113)\n+($K376*'fnd base rates'!J$114)\n+($M376*'fnd base rates'!J$116)\n+($N376*'fnd base rates'!J$117)\n+($O376*'fnd base rates'!J$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,10)))\n*$R376","v":1023.65472},{"$f":"(($D376*'fnd base rates'!K$107)\n+($E376*'fnd base rates'!K$108)\n+($F376*'fnd base rates'!K$109)\n+($G376*'fnd base rates'!K$110)\n+($H376*'fnd base rates'!K$111)\n+($I376*'fnd base rates'!K$112)\n+($J376*'fnd base rates'!K$113)\n+($K376*'fnd base rates'!K$114)\n+($M376*'fnd base rates'!K$116)\n+($N376*'fnd base rates'!K$117)\n+($O376*'fnd base rates'!K$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,11)))\n*$R376","v":2410.1824665600002},{"$f":"(($D376*'fnd base rates'!L$107)\n+($E376*'fnd base rates'!L$108)\n+($F376*'fnd base rates'!L$109)\n+($G376*'fnd base rates'!L$110)\n+($H376*'fnd base rates'!L$111)\n+($I376*'fnd base rates'!L$112)\n+($J376*'fnd base rates'!L$113)\n+($K376*'fnd base rates'!L$114)\n+($M376*'fnd base rates'!L$116)\n+($N376*'fnd base rates'!L$117)\n+($O376*'fnd base rates'!L$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,12)))","v":3395.47336},{"$f":"(($D376*'fnd base rates'!M$107)\n+($E376*'fnd base rates'!M$108)\n+($F376*'fnd base rates'!M$109)\n+($G376*'fnd base rates'!M$110)\n+($H376*'fnd base rates'!M$111)\n+($I376*'fnd base rates'!M$112)\n+($J376*'fnd base rates'!M$113)\n+($K376*'fnd base rates'!M$114)\n+($M376*'fnd base rates'!M$116)\n+($N376*'fnd base rates'!M$117)\n+($O376*'fnd base rates'!M$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,13)))","v":0},25273.902445151998,null,447101167,"447","101","167",1,2,25273.902445151998,12637,0,12637,null,null,null,null,null,12637,0,12637,null,null,{"$f":"BC376-BA376","v":0}]
[447,447101175,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D377","v":0},{"$f":"'fnd enro'!E377","v":0},{"$f":"'fnd enro'!F377","v":0},{"$f":"'fnd enro'!G377","v":2},{"$f":"'fnd enro'!H377","v":1},{"$f":"'fnd enro'!I377","v":0},{"$f":"'fnd enro'!J377","v":0},{"$f":"'fnd enro'!K377","v":0.1158},{"$f":"'fnd enro'!L377","v":0},{"$f":"'fnd enro'!M377","v":1},{"$f":"'fnd enro'!N377","v":0},{"$f":"'fnd enro'!O377","v":0},{"$f":"'fnd enro'!P377","v":2},{"$f":"'fnd enro'!R377","v":3},1.056,{"$f":"VALUE('fnd enro'!Q377)","v":2},null,{"$f":"(($D377*'fnd base rates'!C$107)\n+($E377*'fnd base rates'!C$108)\n+($F377*'fnd base rates'!C$109)\n+($G377*'fnd base rates'!C$110)\n+($H377*'fnd base rates'!C$111)\n+($I377*'fnd base rates'!C$112)\n+($J377*'fnd base rates'!C$113)\n+($K377*'fnd base rates'!C$114)\n+($M377*'fnd base rates'!C$116)\n+($N377*'fnd base rates'!C$117)\n+($O377*'fnd base rates'!C$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,3)))\n*$R377","v":1923.402664128},{"$f":"(($D377*'fnd base rates'!D$107)\n+($E377*'fnd base rates'!D$108)\n+($F377*'fnd base rates'!D$109)\n+($G377*'fnd base rates'!D$110)\n+($H377*'fnd base rates'!D$111)\n+($I377*'fnd base rates'!D$112)\n+($J377*'fnd base rates'!D$113)\n+($K377*'fnd base rates'!D$114)\n+($M377*'fnd base rates'!D$116)\n+($N377*'fnd base rates'!D$117)\n+($O377*'fnd base rates'!D$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,4)))\n*$R377","v":3165.3177600000004},{"$f":"(($D377*'fnd base rates'!E$107)\n+($E377*'fnd base rates'!E$108)\n+($F377*'fnd base rates'!E$109)\n+($G377*'fnd base rates'!E$110)\n+($H377*'fnd base rates'!E$111)\n+($I377*'fnd base rates'!E$112)\n+($J377*'fnd base rates'!E$113)\n+($K377*'fnd base rates'!E$114)\n+($M377*'fnd base rates'!E$116)\n+($N377*'fnd base rates'!E$117)\n+($O377*'fnd base rates'!E$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,5)))\n*$R377","v":18571.334631168003},{"$f":"(($D377*'fnd base rates'!F$107)\n+($E377*'fnd base rates'!F$108)\n+($F377*'fnd base rates'!F$109)\n+($G377*'fnd base rates'!F$110)\n+($H377*'fnd base rates'!F$111)\n+($I377*'fnd base rates'!F$112)\n+($J377*'fnd base rates'!F$113)\n+($K377*'fnd base rates'!F$114)\n+($M377*'fnd base rates'!F$116)\n+($N377*'fnd base rates'!F$117)\n+($O377*'fnd base rates'!F$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,6)))\n*$R377","v":3872.6574332160003},{"$f":"(($D377*'fnd base rates'!G$107)\n+($E377*'fnd base rates'!G$108)\n+($F377*'fnd base rates'!G$109)\n+($G377*'fnd base rates'!G$110)\n+($H377*'fnd base rates'!G$111)\n+($I377*'fnd base rates'!G$112)\n+($J377*'fnd base rates'!G$113)\n+($K377*'fnd base rates'!G$114)\n+($M377*'fnd base rates'!G$116)\n+($N377*'fnd base rates'!G$117)\n+($O377*'fnd base rates'!G$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,7)))\n*$R377","v":825.10543737600017},{"$f":"(($D377*'fnd base rates'!H$107)\n+($E377*'fnd base rates'!H$108)\n+($F377*'fnd base rates'!H$109)\n+($G377*'fnd base rates'!H$110)\n+($H377*'fnd base rates'!H$111)\n+($I377*'fnd base rates'!H$112)\n+($J377*'fnd base rates'!H$113)\n+($K377*'fnd base rates'!H$114)\n+($M377*'fnd base rates'!H$116)\n+($N377*'fnd base rates'!H$117)\n+($O377*'fnd base rates'!H$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,8)))","v":1734.866802},{"$f":"(($D377*'fnd base rates'!I$107)\n+($E377*'fnd base rates'!I$108)\n+($F377*'fnd base rates'!I$109)\n+($G377*'fnd base rates'!I$110)\n+($H377*'fnd base rates'!I$111)\n+($I377*'fnd base rates'!I$112)\n+($J377*'fnd base rates'!I$113)\n+($K377*'fnd base rates'!I$114)\n+($M377*'fnd base rates'!I$116)\n+($N377*'fnd base rates'!I$117)\n+($O377*'fnd base rates'!I$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,9)))\n*$R377","v":1329.3455999999999},{"$f":"(($D377*'fnd base rates'!J$107)\n+($E377*'fnd base rates'!J$108)\n+($F377*'fnd base rates'!J$109)\n+($G377*'fnd base rates'!J$110)\n+($H377*'fnd base rates'!J$111)\n+($I377*'fnd base rates'!J$112)\n+($J377*'fnd base rates'!J$113)\n+($K377*'fnd base rates'!J$114)\n+($M377*'fnd base rates'!J$116)\n+($N377*'fnd base rates'!J$117)\n+($O377*'fnd base rates'!J$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,10)))\n*$R377","v":1750.3728000000001},{"$f":"(($D377*'fnd base rates'!K$107)\n+($E377*'fnd base rates'!K$108)\n+($F377*'fnd base rates'!K$109)\n+($G377*'fnd base rates'!K$110)\n+($H377*'fnd base rates'!K$111)\n+($I377*'fnd base rates'!K$112)\n+($J377*'fnd base rates'!K$113)\n+($K377*'fnd base rates'!K$114)\n+($M377*'fnd base rates'!K$116)\n+($N377*'fnd base rates'!K$117)\n+($O377*'fnd base rates'!K$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,11)))\n*$R377","v":3892.4472998399992},{"$f":"(($D377*'fnd base rates'!L$107)\n+($E377*'fnd base rates'!L$108)\n+($F377*'fnd base rates'!L$109)\n+($G377*'fnd base rates'!L$110)\n+($H377*'fnd base rates'!L$111)\n+($I377*'fnd base rates'!L$112)\n+($J377*'fnd base rates'!L$113)\n+($K377*'fnd base rates'!L$114)\n+($M377*'fnd base rates'!L$116)\n+($N377*'fnd base rates'!L$117)\n+($O377*'fnd base rates'!L$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,12)))","v":5512.300040000001},{"$f":"(($D377*'fnd base rates'!M$107)\n+($E377*'fnd base rates'!M$108)\n+($F377*'fnd base rates'!M$109)\n+($G377*'fnd base rates'!M$110)\n+($H377*'fnd base rates'!M$111)\n+($I377*'fnd base rates'!M$112)\n+($J377*'fnd base rates'!M$113)\n+($K377*'fnd base rates'!M$114)\n+($M377*'fnd base rates'!M$116)\n+($N377*'fnd base rates'!M$117)\n+($O377*'fnd base rates'!M$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,13)))","v":0},42577.15046772801,null,447101175,"447","101","175",1,3,42577.15046772801,14192,0,14192,null,null,null,null,null,14192,0,14192,null,null,{"$f":"BC377-BA377","v":0}]
[447,447101177,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D378","v":0},{"$f":"'fnd enro'!E378","v":0},{"$f":"'fnd enro'!F378","v":1},{"$f":"'fnd enro'!G378","v":14},{"$f":"'fnd enro'!H378","v":3},{"$f":"'fnd enro'!I378","v":0},{"$f":"'fnd enro'!J378","v":0},{"$f":"'fnd enro'!K378","v":0.69479999999999997},{"$f":"'fnd enro'!L378","v":0},{"$f":"'fnd enro'!M378","v":2},{"$f":"'fnd enro'!N378","v":0},{"$f":"'fnd enro'!O378","v":0},{"$f":"'fnd enro'!P378","v":4},{"$f":"'fnd enro'!R378","v":18},1.056,{"$f":"VALUE('fnd enro'!Q378)","v":3},null,{"$f":"(($D378*'fnd base rates'!C$107)\n+($E378*'fnd base rates'!C$108)\n+($F378*'fnd base rates'!C$109)\n+($G378*'fnd base rates'!C$110)\n+($H378*'fnd base rates'!C$111)\n+($I378*'fnd base rates'!C$112)\n+($J378*'fnd base rates'!C$113)\n+($K378*'fnd base rates'!C$114)\n+($M378*'fnd base rates'!C$116)\n+($N378*'fnd base rates'!C$117)\n+($O378*'fnd base rates'!C$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,3)))\n*$R378","v":10651.052784767999},{"$f":"(($D378*'fnd base rates'!D$107)\n+($E378*'fnd base rates'!D$108)\n+($F378*'fnd base rates'!D$109)\n+($G378*'fnd base rates'!D$110)\n+($H378*'fnd base rates'!D$111)\n+($I378*'fnd base rates'!D$112)\n+($J378*'fnd base rates'!D$113)\n+($K378*'fnd base rates'!D$114)\n+($M378*'fnd base rates'!D$116)\n+($N378*'fnd base rates'!D$117)\n+($O378*'fnd base rates'!D$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,4)))\n*$R378","v":16055.424000000003},{"$f":"(($D378*'fnd base rates'!E$107)\n+($E378*'fnd base rates'!E$108)\n+($F378*'fnd base rates'!E$109)\n+($G378*'fnd base rates'!E$110)\n+($H378*'fnd base rates'!E$111)\n+($I378*'fnd base rates'!E$112)\n+($J378*'fnd base rates'!E$113)\n+($K378*'fnd base rates'!E$114)\n+($M378*'fnd base rates'!E$116)\n+($N378*'fnd base rates'!E$117)\n+($O378*'fnd base rates'!E$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,5)))\n*$R378","v":86160.441067007996},{"$f":"(($D378*'fnd base rates'!F$107)\n+($E378*'fnd base rates'!F$108)\n+($F378*'fnd base rates'!F$109)\n+($G378*'fnd base rates'!F$110)\n+($H378*'fnd base rates'!F$111)\n+($I378*'fnd base rates'!F$112)\n+($J378*'fnd base rates'!F$113)\n+($K378*'fnd base rates'!F$114)\n+($M378*'fnd base rates'!F$116)\n+($N378*'fnd base rates'!F$117)\n+($O378*'fnd base rates'!F$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,6)))\n*$R378","v":23286.769879296},{"$f":"(($D378*'fnd base rates'!G$107)\n+($E378*'fnd base rates'!G$108)\n+($F378*'fnd base rates'!G$109)\n+($G378*'fnd base rates'!G$110)\n+($H378*'fnd base rates'!G$111)\n+($I378*'fnd base rates'!G$112)\n+($J378*'fnd base rates'!G$113)\n+($K378*'fnd base rates'!G$114)\n+($M378*'fnd base rates'!G$116)\n+($N378*'fnd base rates'!G$117)\n+($O378*'fnd base rates'!G$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,7)))\n*$R378","v":3663.4531042560011},{"$f":"(($D378*'fnd base rates'!H$107)\n+($E378*'fnd base rates'!H$108)\n+($F378*'fnd base rates'!H$109)\n+($G378*'fnd base rates'!H$110)\n+($H378*'fnd base rates'!H$111)\n+($I378*'fnd base rates'!H$112)\n+($J378*'fnd base rates'!H$113)\n+($K378*'fnd base rates'!H$114)\n+($M378*'fnd base rates'!H$116)\n+($N378*'fnd base rates'!H$117)\n+($O378*'fnd base rates'!H$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,8)))","v":9753.0808120000002},{"$f":"(($D378*'fnd base rates'!I$107)\n+($E378*'fnd base rates'!I$108)\n+($F378*'fnd base rates'!I$109)\n+($G378*'fnd base rates'!I$110)\n+($H378*'fnd base rates'!I$111)\n+($I378*'fnd base rates'!I$112)\n+($J378*'fnd base rates'!I$113)\n+($K378*'fnd base rates'!I$114)\n+($M378*'fnd base rates'!I$116)\n+($N378*'fnd base rates'!I$117)\n+($O378*'fnd base rates'!I$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,9)))\n*$R378","v":6611.9961600000006},{"$f":"(($D378*'fnd base rates'!J$107)\n+($E378*'fnd base rates'!J$108)\n+($F378*'fnd base rates'!J$109)\n+($G378*'fnd base rates'!J$110)\n+($H378*'fnd base rates'!J$111)\n+($I378*'fnd base rates'!J$112)\n+($J378*'fnd base rates'!J$113)\n+($K378*'fnd base rates'!J$114)\n+($M378*'fnd base rates'!J$116)\n+($N378*'fnd base rates'!J$117)\n+($O378*'fnd base rates'!J$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,10)))\n*$R378","v":5540.1456000000007},{"$f":"(($D378*'fnd base rates'!K$107)\n+($E378*'fnd base rates'!K$108)\n+($F378*'fnd base rates'!K$109)\n+($G378*'fnd base rates'!K$110)\n+($H378*'fnd base rates'!K$111)\n+($I378*'fnd base rates'!K$112)\n+($J378*'fnd base rates'!K$113)\n+($K378*'fnd base rates'!K$114)\n+($M378*'fnd base rates'!K$116)\n+($N378*'fnd base rates'!K$117)\n+($O378*'fnd base rates'!K$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,11)))\n*$R378","v":21813.293399040005},{"$f":"(($D378*'fnd base rates'!L$107)\n+($E378*'fnd base rates'!L$108)\n+($F378*'fnd base rates'!L$109)\n+($G378*'fnd base rates'!L$110)\n+($H378*'fnd base rates'!L$111)\n+($I378*'fnd base rates'!L$112)\n+($J378*'fnd base rates'!L$113)\n+($K378*'fnd base rates'!L$114)\n+($M378*'fnd base rates'!L$116)\n+($N378*'fnd base rates'!L$117)\n+($O378*'fnd base rates'!L$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,12)))","v":28489.130239999999},{"$f":"(($D378*'fnd base rates'!M$107)\n+($E378*'fnd base rates'!M$108)\n+($F378*'fnd base rates'!M$109)\n+($G378*'fnd base rates'!M$110)\n+($H378*'fnd base rates'!M$111)\n+($I378*'fnd base rates'!M$112)\n+($J378*'fnd base rates'!M$113)\n+($K378*'fnd base rates'!M$114)\n+($M378*'fnd base rates'!M$116)\n+($N378*'fnd base rates'!M$117)\n+($O378*'fnd base rates'!M$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,13)))","v":0},212024.78704636803,null,447101177,"447","101","177",1,18,212024.78704636803,11779,0,11779,null,null,null,null,null,11779,0,11779,null,null,{"$f":"BC378-BA378","v":0}]
[447,447101185,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D379","v":0},{"$f":"'fnd enro'!E379","v":0},{"$f":"'fnd enro'!F379","v":17},{"$f":"'fnd enro'!G379","v":66},{"$f":"'fnd enro'!H379","v":30},{"$f":"'fnd enro'!I379","v":0},{"$f":"'fnd enro'!J379","v":0},{"$f":"'fnd enro'!K379","v":4.3617999999999997},{"$f":"'fnd enro'!L379","v":0},{"$f":"'fnd enro'!M379","v":17},{"$f":"'fnd enro'!N379","v":3},{"$f":"'fnd enro'!O379","v":0},{"$f":"'fnd enro'!P379","v":51},{"$f":"'fnd enro'!R379","v":113},1.056,{"$f":"VALUE('fnd enro'!Q379)","v":10},null,{"$f":"(($D379*'fnd base rates'!C$107)\n+($E379*'fnd base rates'!C$108)\n+($F379*'fnd base rates'!C$109)\n+($G379*'fnd base rates'!C$110)\n+($H379*'fnd base rates'!C$111)\n+($I379*'fnd base rates'!C$112)\n+($J379*'fnd base rates'!C$113)\n+($K379*'fnd base rates'!C$114)\n+($M379*'fnd base rates'!C$116)\n+($N379*'fnd base rates'!C$117)\n+($O379*'fnd base rates'!C$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,3)))\n*$R379","v":70440.450535488024},{"$f":"(($D379*'fnd base rates'!D$107)\n+($E379*'fnd base rates'!D$108)\n+($F379*'fnd base rates'!D$109)\n+($G379*'fnd base rates'!D$110)\n+($H379*'fnd base rates'!D$111)\n+($I379*'fnd base rates'!D$112)\n+($J379*'fnd base rates'!D$113)\n+($K379*'fnd base rates'!D$114)\n+($M379*'fnd base rates'!D$116)\n+($N379*'fnd base rates'!D$117)\n+($O379*'fnd base rates'!D$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,4)))\n*$R379","v":115304.29152000001},{"$f":"(($D379*'fnd base rates'!E$107)\n+($E379*'fnd base rates'!E$108)\n+($F379*'fnd base rates'!E$109)\n+($G379*'fnd base rates'!E$110)\n+($H379*'fnd base rates'!E$111)\n+($I379*'fnd base rates'!E$112)\n+($J379*'fnd base rates'!E$113)\n+($K379*'fnd base rates'!E$114)\n+($M379*'fnd base rates'!E$116)\n+($N379*'fnd base rates'!E$117)\n+($O379*'fnd base rates'!E$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,5)))\n*$R379","v":673664.01958732808},{"$f":"(($D379*'fnd base rates'!F$107)\n+($E379*'fnd base rates'!F$108)\n+($F379*'fnd base rates'!F$109)\n+($G379*'fnd base rates'!F$110)\n+($H379*'fnd base rates'!F$111)\n+($I379*'fnd base rates'!F$112)\n+($J379*'fnd base rates'!F$113)\n+($K379*'fnd base rates'!F$114)\n+($M379*'fnd base rates'!F$116)\n+($N379*'fnd base rates'!F$117)\n+($O379*'fnd base rates'!F$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,6)))\n*$R379","v":144639.44833113599},{"$f":"(($D379*'fnd base rates'!G$107)\n+($E379*'fnd base rates'!G$108)\n+($F379*'fnd base rates'!G$109)\n+($G379*'fnd base rates'!G$110)\n+($H379*'fnd base rates'!G$111)\n+($I379*'fnd base rates'!G$112)\n+($J379*'fnd base rates'!G$113)\n+($K379*'fnd base rates'!G$114)\n+($M379*'fnd base rates'!G$116)\n+($N379*'fnd base rates'!G$117)\n+($O379*'fnd base rates'!G$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,7)))\n*$R379","v":29740.551314495999},{"$f":"(($D379*'fnd base rates'!H$107)\n+($E379*'fnd base rates'!H$108)\n+($F379*'fnd base rates'!H$109)\n+($G379*'fnd base rates'!H$110)\n+($H379*'fnd base rates'!H$111)\n+($I379*'fnd base rates'!H$112)\n+($J379*'fnd base rates'!H$113)\n+($K379*'fnd base rates'!H$114)\n+($M379*'fnd base rates'!H$116)\n+($N379*'fnd base rates'!H$117)\n+($O379*'fnd base rates'!H$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,8)))","v":63089.539541999984},{"$f":"(($D379*'fnd base rates'!I$107)\n+($E379*'fnd base rates'!I$108)\n+($F379*'fnd base rates'!I$109)\n+($G379*'fnd base rates'!I$110)\n+($H379*'fnd base rates'!I$111)\n+($I379*'fnd base rates'!I$112)\n+($J379*'fnd base rates'!I$113)\n+($K379*'fnd base rates'!I$114)\n+($M379*'fnd base rates'!I$116)\n+($N379*'fnd base rates'!I$117)\n+($O379*'fnd base rates'!I$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,9)))\n*$R379","v":47956.824960000005},{"$f":"(($D379*'fnd base rates'!J$107)\n+($E379*'fnd base rates'!J$108)\n+($F379*'fnd base rates'!J$109)\n+($G379*'fnd base rates'!J$110)\n+($H379*'fnd base rates'!J$111)\n+($I379*'fnd base rates'!J$112)\n+($J379*'fnd base rates'!J$113)\n+($K379*'fnd base rates'!J$114)\n+($M379*'fnd base rates'!J$116)\n+($N379*'fnd base rates'!J$117)\n+($O379*'fnd base rates'!J$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,10)))\n*$R379","v":62431.248},{"$f":"(($D379*'fnd base rates'!K$107)\n+($E379*'fnd base rates'!K$108)\n+($F379*'fnd base rates'!K$109)\n+($G379*'fnd base rates'!K$110)\n+($H379*'fnd base rates'!K$111)\n+($I379*'fnd base rates'!K$112)\n+($J379*'fnd base rates'!K$113)\n+($K379*'fnd base rates'!K$114)\n+($M379*'fnd base rates'!K$116)\n+($N379*'fnd base rates'!K$117)\n+($O379*'fnd base rates'!K$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,11)))\n*$R379","v":140344.20200063998},{"$f":"(($D379*'fnd base rates'!L$107)\n+($E379*'fnd base rates'!L$108)\n+($F379*'fnd base rates'!L$109)\n+($G379*'fnd base rates'!L$110)\n+($H379*'fnd base rates'!L$111)\n+($I379*'fnd base rates'!L$112)\n+($J379*'fnd base rates'!L$113)\n+($K379*'fnd base rates'!L$114)\n+($M379*'fnd base rates'!L$116)\n+($N379*'fnd base rates'!L$117)\n+($O379*'fnd base rates'!L$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,12)))","v":201277.85483999999},{"$f":"(($D379*'fnd base rates'!M$107)\n+($E379*'fnd base rates'!M$108)\n+($F379*'fnd base rates'!M$109)\n+($G379*'fnd base rates'!M$110)\n+($H379*'fnd base rates'!M$111)\n+($I379*'fnd base rates'!M$112)\n+($J379*'fnd base rates'!M$113)\n+($K379*'fnd base rates'!M$114)\n+($M379*'fnd base rates'!M$116)\n+($N379*'fnd base rates'!M$117)\n+($O379*'fnd base rates'!M$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,13)))","v":0},1548888.4306310879,null,447101185,"447","101","185",1,113,1548888.4306310879,13707,0,13707,null,null,null,null,null,13707,0,13707,null,null,{"$f":"BC379-BA379","v":0}]
[447,447101187,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D380","v":0},{"$f":"'fnd enro'!E380","v":0},{"$f":"'fnd enro'!F380","v":0},{"$f":"'fnd enro'!G380","v":1},{"$f":"'fnd enro'!H380","v":2},{"$f":"'fnd enro'!I380","v":0},{"$f":"'fnd enro'!J380","v":0},{"$f":"'fnd enro'!K380","v":0.1158},{"$f":"'fnd enro'!L380","v":0},{"$f":"'fnd enro'!M380","v":0},{"$f":"'fnd enro'!N380","v":0},{"$f":"'fnd enro'!O380","v":0},{"$f":"'fnd enro'!P380","v":1},{"$f":"'fnd enro'!R380","v":3},1.056,{"$f":"VALUE('fnd enro'!Q380)","v":4},null,{"$f":"(($D380*'fnd base rates'!C$107)\n+($E380*'fnd base rates'!C$108)\n+($F380*'fnd base rates'!C$109)\n+($G380*'fnd base rates'!C$110)\n+($H380*'fnd base rates'!C$111)\n+($I380*'fnd base rates'!C$112)\n+($J380*'fnd base rates'!C$113)\n+($K380*'fnd base rates'!C$114)\n+($M380*'fnd base rates'!C$116)\n+($N380*'fnd base rates'!C$117)\n+($O380*'fnd base rates'!C$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,3)))\n*$R380","v":1761.169384128},{"$f":"(($D380*'fnd base rates'!D$107)\n+($E380*'fnd base rates'!D$108)\n+($F380*'fnd base rates'!D$109)\n+($G380*'fnd base rates'!D$110)\n+($H380*'fnd base rates'!D$111)\n+($I380*'fnd base rates'!D$112)\n+($J380*'fnd base rates'!D$113)\n+($K380*'fnd base rates'!D$114)\n+($M380*'fnd base rates'!D$116)\n+($N380*'fnd base rates'!D$117)\n+($O380*'fnd base rates'!D$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,4)))\n*$R380","v":2715.9052800000004},{"$f":"(($D380*'fnd base rates'!E$107)\n+($E380*'fnd base rates'!E$108)\n+($F380*'fnd base rates'!E$109)\n+($G380*'fnd base rates'!E$110)\n+($H380*'fnd base rates'!E$111)\n+($I380*'fnd base rates'!E$112)\n+($J380*'fnd base rates'!E$113)\n+($K380*'fnd base rates'!E$114)\n+($M380*'fnd base rates'!E$116)\n+($N380*'fnd base rates'!E$117)\n+($O380*'fnd base rates'!E$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,5)))\n*$R380","v":14255.969511167999},{"$f":"(($D380*'fnd base rates'!F$107)\n+($E380*'fnd base rates'!F$108)\n+($F380*'fnd base rates'!F$109)\n+($G380*'fnd base rates'!F$110)\n+($H380*'fnd base rates'!F$111)\n+($I380*'fnd base rates'!F$112)\n+($J380*'fnd base rates'!F$113)\n+($K380*'fnd base rates'!F$114)\n+($M380*'fnd base rates'!F$116)\n+($N380*'fnd base rates'!F$117)\n+($O380*'fnd base rates'!F$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,6)))\n*$R380","v":3419.5383932160007},{"$f":"(($D380*'fnd base rates'!G$107)\n+($E380*'fnd base rates'!G$108)\n+($F380*'fnd base rates'!G$109)\n+($G380*'fnd base rates'!G$110)\n+($H380*'fnd base rates'!G$111)\n+($I380*'fnd base rates'!G$112)\n+($J380*'fnd base rates'!G$113)\n+($K380*'fnd base rates'!G$114)\n+($M380*'fnd base rates'!G$116)\n+($N380*'fnd base rates'!G$117)\n+($O380*'fnd base rates'!G$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,7)))\n*$R380","v":659.70415737600013},{"$f":"(($D380*'fnd base rates'!H$107)\n+($E380*'fnd base rates'!H$108)\n+($F380*'fnd base rates'!H$109)\n+($G380*'fnd base rates'!H$110)\n+($H380*'fnd base rates'!H$111)\n+($I380*'fnd base rates'!H$112)\n+($J380*'fnd base rates'!H$113)\n+($K380*'fnd base rates'!H$114)\n+($M380*'fnd base rates'!H$116)\n+($N380*'fnd base rates'!H$117)\n+($O380*'fnd base rates'!H$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,8)))","v":1590.396802},{"$f":"(($D380*'fnd base rates'!I$107)\n+($E380*'fnd base rates'!I$108)\n+($F380*'fnd base rates'!I$109)\n+($G380*'fnd base rates'!I$110)\n+($H380*'fnd base rates'!I$111)\n+($I380*'fnd base rates'!I$112)\n+($J380*'fnd base rates'!I$113)\n+($K380*'fnd base rates'!I$114)\n+($M380*'fnd base rates'!I$116)\n+($N380*'fnd base rates'!I$117)\n+($O380*'fnd base rates'!I$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,9)))\n*$R380","v":1204.9910399999999},{"$f":"(($D380*'fnd base rates'!J$107)\n+($E380*'fnd base rates'!J$108)\n+($F380*'fnd base rates'!J$109)\n+($G380*'fnd base rates'!J$110)\n+($H380*'fnd base rates'!J$111)\n+($I380*'fnd base rates'!J$112)\n+($J380*'fnd base rates'!J$113)\n+($K380*'fnd base rates'!J$114)\n+($M380*'fnd base rates'!J$116)\n+($N380*'fnd base rates'!J$117)\n+($O380*'fnd base rates'!J$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,10)))\n*$R380","v":1286.3980800000002},{"$f":"(($D380*'fnd base rates'!K$107)\n+($E380*'fnd base rates'!K$108)\n+($F380*'fnd base rates'!K$109)\n+($G380*'fnd base rates'!K$110)\n+($H380*'fnd base rates'!K$111)\n+($I380*'fnd base rates'!K$112)\n+($J380*'fnd base rates'!K$113)\n+($K380*'fnd base rates'!K$114)\n+($M380*'fnd base rates'!K$116)\n+($N380*'fnd base rates'!K$117)\n+($O380*'fnd base rates'!K$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,11)))\n*$R380","v":3658.5432998399997},{"$f":"(($D380*'fnd base rates'!L$107)\n+($E380*'fnd base rates'!L$108)\n+($F380*'fnd base rates'!L$109)\n+($G380*'fnd base rates'!L$110)\n+($H380*'fnd base rates'!L$111)\n+($I380*'fnd base rates'!L$112)\n+($J380*'fnd base rates'!L$113)\n+($K380*'fnd base rates'!L$114)\n+($M380*'fnd base rates'!L$116)\n+($N380*'fnd base rates'!L$117)\n+($O380*'fnd base rates'!L$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,12)))","v":4907.9500400000006},{"$f":"(($D380*'fnd base rates'!M$107)\n+($E380*'fnd base rates'!M$108)\n+($F380*'fnd base rates'!M$109)\n+($G380*'fnd base rates'!M$110)\n+($H380*'fnd base rates'!M$111)\n+($I380*'fnd base rates'!M$112)\n+($J380*'fnd base rates'!M$113)\n+($K380*'fnd base rates'!M$114)\n+($M380*'fnd base rates'!M$116)\n+($N380*'fnd base rates'!M$117)\n+($O380*'fnd base rates'!M$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,13)))","v":0},35460.565987727998,null,447101187,"447","101","187",1,3,35460.565987727998,11820,0,11820,null,null,null,null,null,11820,0,11820,null,null,{"$f":"BC380-BA380","v":0}]
[447,447101208,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D381","v":0},{"$f":"'fnd enro'!E381","v":0},{"$f":"'fnd enro'!F381","v":3},{"$f":"'fnd enro'!G381","v":6},{"$f":"'fnd enro'!H381","v":1},{"$f":"'fnd enro'!I381","v":0},{"$f":"'fnd enro'!J381","v":0},{"$f":"'fnd enro'!K381","v":0.38600000000000001},{"$f":"'fnd enro'!L381","v":0},{"$f":"'fnd enro'!M381","v":1},{"$f":"'fnd enro'!N381","v":0},{"$f":"'fnd enro'!O381","v":0},{"$f":"'fnd enro'!P381","v":3},{"$f":"'fnd enro'!R381","v":10},1.056,{"$f":"VALUE('fnd enro'!Q381)","v":2},null,{"$f":"(($D381*'fnd base rates'!C$107)\n+($E381*'fnd base rates'!C$108)\n+($F381*'fnd base rates'!C$109)\n+($G381*'fnd base rates'!C$110)\n+($H381*'fnd base rates'!C$111)\n+($I381*'fnd base rates'!C$112)\n+($J381*'fnd base rates'!C$113)\n+($K381*'fnd base rates'!C$114)\n+($M381*'fnd base rates'!C$116)\n+($N381*'fnd base rates'!C$117)\n+($O381*'fnd base rates'!C$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,3)))\n*$R381","v":5947.4590137599998},{"$f":"(($D381*'fnd base rates'!D$107)\n+($E381*'fnd base rates'!D$108)\n+($F381*'fnd base rates'!D$109)\n+($G381*'fnd base rates'!D$110)\n+($H381*'fnd base rates'!D$111)\n+($I381*'fnd base rates'!D$112)\n+($J381*'fnd base rates'!D$113)\n+($K381*'fnd base rates'!D$114)\n+($M381*'fnd base rates'!D$116)\n+($N381*'fnd base rates'!D$117)\n+($O381*'fnd base rates'!D$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,4)))\n*$R381","v":9098.094720000001},{"$f":"(($D381*'fnd base rates'!E$107)\n+($E381*'fnd base rates'!E$108)\n+($F381*'fnd base rates'!E$109)\n+($G381*'fnd base rates'!E$110)\n+($H381*'fnd base rates'!E$111)\n+($I381*'fnd base rates'!E$112)\n+($J381*'fnd base rates'!E$113)\n+($K381*'fnd base rates'!E$114)\n+($M381*'fnd base rates'!E$116)\n+($N381*'fnd base rates'!E$117)\n+($O381*'fnd base rates'!E$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,5)))\n*$R381","v":49962.722050560005},{"$f":"(($D381*'fnd base rates'!F$107)\n+($E381*'fnd base rates'!F$108)\n+($F381*'fnd base rates'!F$109)\n+($G381*'fnd base rates'!F$110)\n+($H381*'fnd base rates'!F$111)\n+($I381*'fnd base rates'!F$112)\n+($J381*'fnd base rates'!F$113)\n+($K381*'fnd base rates'!F$114)\n+($M381*'fnd base rates'!F$116)\n+($N381*'fnd base rates'!F$117)\n+($O381*'fnd base rates'!F$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,6)))\n*$R381","v":13093.78131072},{"$f":"(($D381*'fnd base rates'!G$107)\n+($E381*'fnd base rates'!G$108)\n+($F381*'fnd base rates'!G$109)\n+($G381*'fnd base rates'!G$110)\n+($H381*'fnd base rates'!G$111)\n+($I381*'fnd base rates'!G$112)\n+($J381*'fnd base rates'!G$113)\n+($K381*'fnd base rates'!G$114)\n+($M381*'fnd base rates'!G$116)\n+($N381*'fnd base rates'!G$117)\n+($O381*'fnd base rates'!G$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,7)))\n*$R381","v":2115.3927379200004},{"$f":"(($D381*'fnd base rates'!H$107)\n+($E381*'fnd base rates'!H$108)\n+($F381*'fnd base rates'!H$109)\n+($G381*'fnd base rates'!H$110)\n+($H381*'fnd base rates'!H$111)\n+($I381*'fnd base rates'!H$112)\n+($J381*'fnd base rates'!H$113)\n+($K381*'fnd base rates'!H$114)\n+($M381*'fnd base rates'!H$116)\n+($N381*'fnd base rates'!H$117)\n+($O381*'fnd base rates'!H$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,8)))","v":5417.9993400000012},{"$f":"(($D381*'fnd base rates'!I$107)\n+($E381*'fnd base rates'!I$108)\n+($F381*'fnd base rates'!I$109)\n+($G381*'fnd base rates'!I$110)\n+($H381*'fnd base rates'!I$111)\n+($I381*'fnd base rates'!I$112)\n+($J381*'fnd base rates'!I$113)\n+($K381*'fnd base rates'!I$114)\n+($M381*'fnd base rates'!I$116)\n+($N381*'fnd base rates'!I$117)\n+($O381*'fnd base rates'!I$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,9)))\n*$R381","v":3703.4976000000006},{"$f":"(($D381*'fnd base rates'!J$107)\n+($E381*'fnd base rates'!J$108)\n+($F381*'fnd base rates'!J$109)\n+($G381*'fnd base rates'!J$110)\n+($H381*'fnd base rates'!J$111)\n+($I381*'fnd base rates'!J$112)\n+($J381*'fnd base rates'!J$113)\n+($K381*'fnd base rates'!J$114)\n+($M381*'fnd base rates'!J$116)\n+($N381*'fnd base rates'!J$117)\n+($O381*'fnd base rates'!J$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,10)))\n*$R381","v":3285.1209600000002},{"$f":"(($D381*'fnd base rates'!K$107)\n+($E381*'fnd base rates'!K$108)\n+($F381*'fnd base rates'!K$109)\n+($G381*'fnd base rates'!K$110)\n+($H381*'fnd base rates'!K$111)\n+($I381*'fnd base rates'!K$112)\n+($J381*'fnd base rates'!K$113)\n+($K381*'fnd base rates'!K$114)\n+($M381*'fnd base rates'!K$116)\n+($N381*'fnd base rates'!K$117)\n+($O381*'fnd base rates'!K$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,11)))\n*$R381","v":12025.1987328},{"$f":"(($D381*'fnd base rates'!L$107)\n+($E381*'fnd base rates'!L$108)\n+($F381*'fnd base rates'!L$109)\n+($G381*'fnd base rates'!L$110)\n+($H381*'fnd base rates'!L$111)\n+($I381*'fnd base rates'!L$112)\n+($J381*'fnd base rates'!L$113)\n+($K381*'fnd base rates'!L$114)\n+($M381*'fnd base rates'!L$116)\n+($N381*'fnd base rates'!L$117)\n+($O381*'fnd base rates'!L$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,12)))","v":16049.976800000002},{"$f":"(($D381*'fnd base rates'!M$107)\n+($E381*'fnd base rates'!M$108)\n+($F381*'fnd base rates'!M$109)\n+($G381*'fnd base rates'!M$110)\n+($H381*'fnd base rates'!M$111)\n+($I381*'fnd base rates'!M$112)\n+($J381*'fnd base rates'!M$113)\n+($K381*'fnd base rates'!M$114)\n+($M381*'fnd base rates'!M$116)\n+($N381*'fnd base rates'!M$117)\n+($O381*'fnd base rates'!M$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,13)))","v":0},120699.24326576001,null,447101208,"447","101","208",1,10,120699.24326576001,12070,0,12070,null,null,null,null,null,12070,0,12070,null,null,{"$f":"BC381-BA381","v":0}]
[447,447101212,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D382","v":0},{"$f":"'fnd enro'!E382","v":0},{"$f":"'fnd enro'!F382","v":0},{"$f":"'fnd enro'!G382","v":2},{"$f":"'fnd enro'!H382","v":1},{"$f":"'fnd enro'!I382","v":0},{"$f":"'fnd enro'!J382","v":0},{"$f":"'fnd enro'!K382","v":0.1158},{"$f":"'fnd enro'!L382","v":0},{"$f":"'fnd enro'!M382","v":1},{"$f":"'fnd enro'!N382","v":0},{"$f":"'fnd enro'!O382","v":0},{"$f":"'fnd enro'!P382","v":0},{"$f":"'fnd enro'!R382","v":3},1.056,{"$f":"VALUE('fnd enro'!Q382)","v":5},null,{"$f":"(($D382*'fnd base rates'!C$107)\n+($E382*'fnd base rates'!C$108)\n+($F382*'fnd base rates'!C$109)\n+($G382*'fnd base rates'!C$110)\n+($H382*'fnd base rates'!C$111)\n+($I382*'fnd base rates'!C$112)\n+($J382*'fnd base rates'!C$113)\n+($K382*'fnd base rates'!C$114)\n+($M382*'fnd base rates'!C$116)\n+($N382*'fnd base rates'!C$117)\n+($O382*'fnd base rates'!C$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,3)))\n*$R382","v":1806.3345041280002},{"$f":"(($D382*'fnd base rates'!D$107)\n+($E382*'fnd base rates'!D$108)\n+($F382*'fnd base rates'!D$109)\n+($G382*'fnd base rates'!D$110)\n+($H382*'fnd base rates'!D$111)\n+($I382*'fnd base rates'!D$112)\n+($J382*'fnd base rates'!D$113)\n+($K382*'fnd base rates'!D$114)\n+($M382*'fnd base rates'!D$116)\n+($N382*'fnd base rates'!D$117)\n+($O382*'fnd base rates'!D$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,4)))\n*$R382","v":2610.7065600000005},{"$f":"(($D382*'fnd base rates'!E$107)\n+($E382*'fnd base rates'!E$108)\n+($F382*'fnd base rates'!E$109)\n+($G382*'fnd base rates'!E$110)\n+($H382*'fnd base rates'!E$111)\n+($I382*'fnd base rates'!E$112)\n+($J382*'fnd base rates'!E$113)\n+($K382*'fnd base rates'!E$114)\n+($M382*'fnd base rates'!E$116)\n+($N382*'fnd base rates'!E$117)\n+($O382*'fnd base rates'!E$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,5)))\n*$R382","v":13157.159271168},{"$f":"(($D382*'fnd base rates'!F$107)\n+($E382*'fnd base rates'!F$108)\n+($F382*'fnd base rates'!F$109)\n+($G382*'fnd base rates'!F$110)\n+($H382*'fnd base rates'!F$111)\n+($I382*'fnd base rates'!F$112)\n+($J382*'fnd base rates'!F$113)\n+($K382*'fnd base rates'!F$114)\n+($M382*'fnd base rates'!F$116)\n+($N382*'fnd base rates'!F$117)\n+($O382*'fnd base rates'!F$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,6)))\n*$R382","v":3872.6574332160003},{"$f":"(($D382*'fnd base rates'!G$107)\n+($E382*'fnd base rates'!G$108)\n+($F382*'fnd base rates'!G$109)\n+($G382*'fnd base rates'!G$110)\n+($H382*'fnd base rates'!G$111)\n+($I382*'fnd base rates'!G$112)\n+($J382*'fnd base rates'!G$113)\n+($K382*'fnd base rates'!G$114)\n+($M382*'fnd base rates'!G$116)\n+($N382*'fnd base rates'!G$117)\n+($O382*'fnd base rates'!G$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,7)))\n*$R382","v":562.43599737600005},{"$f":"(($D382*'fnd base rates'!H$107)\n+($E382*'fnd base rates'!H$108)\n+($F382*'fnd base rates'!H$109)\n+($G382*'fnd base rates'!H$110)\n+($H382*'fnd base rates'!H$111)\n+($I382*'fnd base rates'!H$112)\n+($J382*'fnd base rates'!H$113)\n+($K382*'fnd base rates'!H$114)\n+($M382*'fnd base rates'!H$116)\n+($N382*'fnd base rates'!H$117)\n+($O382*'fnd base rates'!H$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,8)))","v":1696.7468020000001},{"$f":"(($D382*'fnd base rates'!I$107)\n+($E382*'fnd base rates'!I$108)\n+($F382*'fnd base rates'!I$109)\n+($G382*'fnd base rates'!I$110)\n+($H382*'fnd base rates'!I$111)\n+($I382*'fnd base rates'!I$112)\n+($J382*'fnd base rates'!I$113)\n+($K382*'fnd base rates'!I$114)\n+($M382*'fnd base rates'!I$116)\n+($N382*'fnd base rates'!I$117)\n+($O382*'fnd base rates'!I$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,9)))\n*$R382","v":1110.1200000000001},{"$f":"(($D382*'fnd base rates'!J$107)\n+($E382*'fnd base rates'!J$108)\n+($F382*'fnd base rates'!J$109)\n+($G382*'fnd base rates'!J$110)\n+($H382*'fnd base rates'!J$111)\n+($I382*'fnd base rates'!J$112)\n+($J382*'fnd base rates'!J$113)\n+($K382*'fnd base rates'!J$114)\n+($M382*'fnd base rates'!J$116)\n+($N382*'fnd base rates'!J$117)\n+($O382*'fnd base rates'!J$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,10)))\n*$R382","v":611.16000000000008},{"$f":"(($D382*'fnd base rates'!K$107)\n+($E382*'fnd base rates'!K$108)\n+($F382*'fnd base rates'!K$109)\n+($G382*'fnd base rates'!K$110)\n+($H382*'fnd base rates'!K$111)\n+($I382*'fnd base rates'!K$112)\n+($J382*'fnd base rates'!K$113)\n+($K382*'fnd base rates'!K$114)\n+($M382*'fnd base rates'!K$116)\n+($N382*'fnd base rates'!K$117)\n+($O382*'fnd base rates'!K$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,11)))\n*$R382","v":3892.4472998399992},{"$f":"(($D382*'fnd base rates'!L$107)\n+($E382*'fnd base rates'!L$108)\n+($F382*'fnd base rates'!L$109)\n+($G382*'fnd base rates'!L$110)\n+($H382*'fnd base rates'!L$111)\n+($I382*'fnd base rates'!L$112)\n+($J382*'fnd base rates'!L$113)\n+($K382*'fnd base rates'!L$114)\n+($M382*'fnd base rates'!L$116)\n+($N382*'fnd base rates'!L$117)\n+($O382*'fnd base rates'!L$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,12)))","v":4682.9600400000008},{"$f":"(($D382*'fnd base rates'!M$107)\n+($E382*'fnd base rates'!M$108)\n+($F382*'fnd base rates'!M$109)\n+($G382*'fnd base rates'!M$110)\n+($H382*'fnd base rates'!M$111)\n+($I382*'fnd base rates'!M$112)\n+($J382*'fnd base rates'!M$113)\n+($K382*'fnd base rates'!M$114)\n+($M382*'fnd base rates'!M$116)\n+($N382*'fnd base rates'!M$117)\n+($O382*'fnd base rates'!M$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,13)))","v":0},34002.727907728004,null,447101212,"447","101","212",1,3,34002.727907728004,11334,0,11334,null,null,null,null,null,11334,0,11334,null,null,{"$f":"BC382-BA382","v":0}]
[447,447101214,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D383","v":0},{"$f":"'fnd enro'!E383","v":0},{"$f":"'fnd enro'!F383","v":0},{"$f":"'fnd enro'!G383","v":1},{"$f":"'fnd enro'!H383","v":0},{"$f":"'fnd enro'!I383","v":0},{"$f":"'fnd enro'!J383","v":0},{"$f":"'fnd enro'!K383","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L383","v":0},{"$f":"'fnd enro'!M383","v":1},{"$f":"'fnd enro'!N383","v":0},{"$f":"'fnd enro'!O383","v":0},{"$f":"'fnd enro'!P383","v":1},{"$f":"'fnd enro'!R383","v":1},1.056,{"$f":"VALUE('fnd enro'!Q383)","v":8},null,{"$f":"(($D383*'fnd base rates'!C$107)\n+($E383*'fnd base rates'!C$108)\n+($F383*'fnd base rates'!C$109)\n+($G383*'fnd base rates'!C$110)\n+($H383*'fnd base rates'!C$111)\n+($I383*'fnd base rates'!C$112)\n+($J383*'fnd base rates'!C$113)\n+($K383*'fnd base rates'!C$114)\n+($M383*'fnd base rates'!C$116)\n+($N383*'fnd base rates'!C$117)\n+($O383*'fnd base rates'!C$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,3)))\n*$R383","v":749.57134137600008},{"$f":"(($D383*'fnd base rates'!D$107)\n+($E383*'fnd base rates'!D$108)\n+($F383*'fnd base rates'!D$109)\n+($G383*'fnd base rates'!D$110)\n+($H383*'fnd base rates'!D$111)\n+($I383*'fnd base rates'!D$112)\n+($J383*'fnd base rates'!D$113)\n+($K383*'fnd base rates'!D$114)\n+($M383*'fnd base rates'!D$116)\n+($N383*'fnd base rates'!D$117)\n+($O383*'fnd base rates'!D$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,4)))\n*$R383","v":1356.0940800000001},{"$f":"(($D383*'fnd base rates'!E$107)\n+($E383*'fnd base rates'!E$108)\n+($F383*'fnd base rates'!E$109)\n+($G383*'fnd base rates'!E$110)\n+($H383*'fnd base rates'!E$111)\n+($I383*'fnd base rates'!E$112)\n+($J383*'fnd base rates'!E$113)\n+($K383*'fnd base rates'!E$114)\n+($M383*'fnd base rates'!E$116)\n+($N383*'fnd base rates'!E$117)\n+($O383*'fnd base rates'!E$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,5)))\n*$R383","v":8932.5776770560024},{"$f":"(($D383*'fnd base rates'!F$107)\n+($E383*'fnd base rates'!F$108)\n+($F383*'fnd base rates'!F$109)\n+($G383*'fnd base rates'!F$110)\n+($H383*'fnd base rates'!F$111)\n+($I383*'fnd base rates'!F$112)\n+($J383*'fnd base rates'!F$113)\n+($K383*'fnd base rates'!F$114)\n+($M383*'fnd base rates'!F$116)\n+($N383*'fnd base rates'!F$117)\n+($O383*'fnd base rates'!F$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,6)))\n*$R383","v":1504.2365310720002},{"$f":"(($D383*'fnd base rates'!G$107)\n+($E383*'fnd base rates'!G$108)\n+($F383*'fnd base rates'!G$109)\n+($G383*'fnd base rates'!G$110)\n+($H383*'fnd base rates'!G$111)\n+($I383*'fnd base rates'!G$112)\n+($J383*'fnd base rates'!G$113)\n+($K383*'fnd base rates'!G$114)\n+($M383*'fnd base rates'!G$116)\n+($N383*'fnd base rates'!G$117)\n+($O383*'fnd base rates'!G$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,7)))\n*$R383","v":390.05818579200002},{"$f":"(($D383*'fnd base rates'!H$107)\n+($E383*'fnd base rates'!H$108)\n+($F383*'fnd base rates'!H$109)\n+($G383*'fnd base rates'!H$110)\n+($H383*'fnd base rates'!H$111)\n+($I383*'fnd base rates'!H$112)\n+($J383*'fnd base rates'!H$113)\n+($K383*'fnd base rates'!H$114)\n+($M383*'fnd base rates'!H$116)\n+($N383*'fnd base rates'!H$117)\n+($O383*'fnd base rates'!H$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,8)))","v":674.70893400000011},{"$f":"(($D383*'fnd base rates'!I$107)\n+($E383*'fnd base rates'!I$108)\n+($F383*'fnd base rates'!I$109)\n+($G383*'fnd base rates'!I$110)\n+($H383*'fnd base rates'!I$111)\n+($I383*'fnd base rates'!I$112)\n+($J383*'fnd base rates'!I$113)\n+($K383*'fnd base rates'!I$114)\n+($M383*'fnd base rates'!I$116)\n+($N383*'fnd base rates'!I$117)\n+($O383*'fnd base rates'!I$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,9)))\n*$R383","v":546.40608000000009},{"$f":"(($D383*'fnd base rates'!J$107)\n+($E383*'fnd base rates'!J$108)\n+($F383*'fnd base rates'!J$109)\n+($G383*'fnd base rates'!J$110)\n+($H383*'fnd base rates'!J$111)\n+($I383*'fnd base rates'!J$112)\n+($J383*'fnd base rates'!J$113)\n+($K383*'fnd base rates'!J$114)\n+($M383*'fnd base rates'!J$116)\n+($N383*'fnd base rates'!J$117)\n+($O383*'fnd base rates'!J$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,10)))\n*$R383","v":929.55456000000004},{"$f":"(($D383*'fnd base rates'!K$107)\n+($E383*'fnd base rates'!K$108)\n+($F383*'fnd base rates'!K$109)\n+($G383*'fnd base rates'!K$110)\n+($H383*'fnd base rates'!K$111)\n+($I383*'fnd base rates'!K$112)\n+($J383*'fnd base rates'!K$113)\n+($K383*'fnd base rates'!K$114)\n+($M383*'fnd base rates'!K$116)\n+($N383*'fnd base rates'!K$117)\n+($O383*'fnd base rates'!K$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,11)))\n*$R383","v":1482.2648332799999},{"$f":"(($D383*'fnd base rates'!L$107)\n+($E383*'fnd base rates'!L$108)\n+($F383*'fnd base rates'!L$109)\n+($G383*'fnd base rates'!L$110)\n+($H383*'fnd base rates'!L$111)\n+($I383*'fnd base rates'!L$112)\n+($J383*'fnd base rates'!L$113)\n+($K383*'fnd base rates'!L$114)\n+($M383*'fnd base rates'!L$116)\n+($N383*'fnd base rates'!L$117)\n+($O383*'fnd base rates'!L$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,12)))","v":2264.48668},{"$f":"(($D383*'fnd base rates'!M$107)\n+($E383*'fnd base rates'!M$108)\n+($F383*'fnd base rates'!M$109)\n+($G383*'fnd base rates'!M$110)\n+($H383*'fnd base rates'!M$111)\n+($I383*'fnd base rates'!M$112)\n+($J383*'fnd base rates'!M$113)\n+($K383*'fnd base rates'!M$114)\n+($M383*'fnd base rates'!M$116)\n+($N383*'fnd base rates'!M$117)\n+($O383*'fnd base rates'!M$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,13)))","v":0},18829.958902576007,null,447101214,"447","101","214",1,1,18829.958902576007,18830,0,18830,null,null,null,null,null,18830,0,18830,null,null,{"$f":"BC383-BA383","v":0}]
[447,447101220,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D384","v":0},{"$f":"'fnd enro'!E384","v":0},{"$f":"'fnd enro'!F384","v":0},{"$f":"'fnd enro'!G384","v":0},{"$f":"'fnd enro'!H384","v":2},{"$f":"'fnd enro'!I384","v":0},{"$f":"'fnd enro'!J384","v":0},{"$f":"'fnd enro'!K384","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L384","v":0},{"$f":"'fnd enro'!M384","v":0},{"$f":"'fnd enro'!N384","v":0},{"$f":"'fnd enro'!O384","v":0},{"$f":"'fnd enro'!P384","v":0},{"$f":"'fnd enro'!R384","v":2},1.056,{"$f":"VALUE('fnd enro'!Q384)","v":7},null,{"$f":"(($D384*'fnd base rates'!C$107)\n+($E384*'fnd base rates'!C$108)\n+($F384*'fnd base rates'!C$109)\n+($G384*'fnd base rates'!C$110)\n+($H384*'fnd base rates'!C$111)\n+($I384*'fnd base rates'!C$112)\n+($J384*'fnd base rates'!C$113)\n+($K384*'fnd base rates'!C$114)\n+($M384*'fnd base rates'!C$116)\n+($N384*'fnd base rates'!C$117)\n+($O384*'fnd base rates'!C$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,3)))\n*$R384","v":1133.0063627520001},{"$f":"(($D384*'fnd base rates'!D$107)\n+($E384*'fnd base rates'!D$108)\n+($F384*'fnd base rates'!D$109)\n+($G384*'fnd base rates'!D$110)\n+($H384*'fnd base rates'!D$111)\n+($I384*'fnd base rates'!D$112)\n+($J384*'fnd base rates'!D$113)\n+($K384*'fnd base rates'!D$114)\n+($M384*'fnd base rates'!D$116)\n+($N384*'fnd base rates'!D$117)\n+($O384*'fnd base rates'!D$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,4)))\n*$R384","v":1615.8489600000003},{"$f":"(($D384*'fnd base rates'!E$107)\n+($E384*'fnd base rates'!E$108)\n+($F384*'fnd base rates'!E$109)\n+($G384*'fnd base rates'!E$110)\n+($H384*'fnd base rates'!E$111)\n+($I384*'fnd base rates'!E$112)\n+($J384*'fnd base rates'!E$113)\n+($K384*'fnd base rates'!E$114)\n+($M384*'fnd base rates'!E$116)\n+($N384*'fnd base rates'!E$117)\n+($O384*'fnd base rates'!E$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,5)))\n*$R384","v":7306.4225541120004},{"$f":"(($D384*'fnd base rates'!F$107)\n+($E384*'fnd base rates'!F$108)\n+($F384*'fnd base rates'!F$109)\n+($G384*'fnd base rates'!F$110)\n+($H384*'fnd base rates'!F$111)\n+($I384*'fnd base rates'!F$112)\n+($J384*'fnd base rates'!F$113)\n+($K384*'fnd base rates'!F$114)\n+($M384*'fnd base rates'!F$116)\n+($N384*'fnd base rates'!F$117)\n+($O384*'fnd base rates'!F$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,6)))\n*$R384","v":2102.2349821440002},{"$f":"(($D384*'fnd base rates'!G$107)\n+($E384*'fnd base rates'!G$108)\n+($F384*'fnd base rates'!G$109)\n+($G384*'fnd base rates'!G$110)\n+($H384*'fnd base rates'!G$111)\n+($I384*'fnd base rates'!G$112)\n+($J384*'fnd base rates'!G$113)\n+($K384*'fnd base rates'!G$114)\n+($M384*'fnd base rates'!G$116)\n+($N384*'fnd base rates'!G$117)\n+($O384*'fnd base rates'!G$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,7)))\n*$R384","v":355.773331584},{"$f":"(($D384*'fnd base rates'!H$107)\n+($E384*'fnd base rates'!H$108)\n+($F384*'fnd base rates'!H$109)\n+($G384*'fnd base rates'!H$110)\n+($H384*'fnd base rates'!H$111)\n+($I384*'fnd base rates'!H$112)\n+($J384*'fnd base rates'!H$113)\n+($K384*'fnd base rates'!H$114)\n+($M384*'fnd base rates'!H$116)\n+($N384*'fnd base rates'!H$117)\n+($O384*'fnd base rates'!H$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D384*'fnd base rates'!I$107)\n+($E384*'fnd base rates'!I$108)\n+($F384*'fnd base rates'!I$109)\n+($G384*'fnd base rates'!I$110)\n+($H384*'fnd base rates'!I$111)\n+($I384*'fnd base rates'!I$112)\n+($J384*'fnd base rates'!I$113)\n+($K384*'fnd base rates'!I$114)\n+($M384*'fnd base rates'!I$116)\n+($N384*'fnd base rates'!I$117)\n+($O384*'fnd base rates'!I$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,9)))\n*$R384","v":766.00128000000007},{"$f":"(($D384*'fnd base rates'!J$107)\n+($E384*'fnd base rates'!J$108)\n+($F384*'fnd base rates'!J$109)\n+($G384*'fnd base rates'!J$110)\n+($H384*'fnd base rates'!J$111)\n+($I384*'fnd base rates'!J$112)\n+($J384*'fnd base rates'!J$113)\n+($K384*'fnd base rates'!J$114)\n+($M384*'fnd base rates'!J$116)\n+($N384*'fnd base rates'!J$117)\n+($O384*'fnd base rates'!J$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,10)))\n*$R384","v":525.48671999999999},{"$f":"(($D384*'fnd base rates'!K$107)\n+($E384*'fnd base rates'!K$108)\n+($F384*'fnd base rates'!K$109)\n+($G384*'fnd base rates'!K$110)\n+($H384*'fnd base rates'!K$111)\n+($I384*'fnd base rates'!K$112)\n+($J384*'fnd base rates'!K$113)\n+($K384*'fnd base rates'!K$114)\n+($M384*'fnd base rates'!K$116)\n+($N384*'fnd base rates'!K$117)\n+($O384*'fnd base rates'!K$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,11)))\n*$R384","v":2496.7216665599999},{"$f":"(($D384*'fnd base rates'!L$107)\n+($E384*'fnd base rates'!L$108)\n+($F384*'fnd base rates'!L$109)\n+($G384*'fnd base rates'!L$110)\n+($H384*'fnd base rates'!L$111)\n+($I384*'fnd base rates'!L$112)\n+($J384*'fnd base rates'!L$113)\n+($K384*'fnd base rates'!L$114)\n+($M384*'fnd base rates'!L$116)\n+($N384*'fnd base rates'!L$117)\n+($O384*'fnd base rates'!L$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,12)))","v":3024.95336},{"$f":"(($D384*'fnd base rates'!M$107)\n+($E384*'fnd base rates'!M$108)\n+($F384*'fnd base rates'!M$109)\n+($G384*'fnd base rates'!M$110)\n+($H384*'fnd base rates'!M$111)\n+($I384*'fnd base rates'!M$112)\n+($J384*'fnd base rates'!M$113)\n+($K384*'fnd base rates'!M$114)\n+($M384*'fnd base rates'!M$116)\n+($N384*'fnd base rates'!M$117)\n+($O384*'fnd base rates'!M$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,13)))","v":0},20373.327085152003,null,447101220,"447","101","220",1,2,20373.327085152003,10187,0,10187,null,null,null,null,null,10187,0,10187,null,null,{"$f":"BC384-BA384","v":0}]
[447,447101238,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D385","v":0},{"$f":"'fnd enro'!E385","v":0},{"$f":"'fnd enro'!F385","v":1},{"$f":"'fnd enro'!G385","v":21},{"$f":"'fnd enro'!H385","v":3},{"$f":"'fnd enro'!I385","v":0},{"$f":"'fnd enro'!J385","v":0},{"$f":"'fnd enro'!K385","v":0.96499999999999997},{"$f":"'fnd enro'!L385","v":0},{"$f":"'fnd enro'!M385","v":0},{"$f":"'fnd enro'!N385","v":0},{"$f":"'fnd enro'!O385","v":0},{"$f":"'fnd enro'!P385","v":4},{"$f":"'fnd enro'!R385","v":25},1.056,{"$f":"VALUE('fnd enro'!Q385)","v":6},null,{"$f":"(($D385*'fnd base rates'!C$107)\n+($E385*'fnd base rates'!C$108)\n+($F385*'fnd base rates'!C$109)\n+($G385*'fnd base rates'!C$110)\n+($H385*'fnd base rates'!C$111)\n+($I385*'fnd base rates'!C$112)\n+($J385*'fnd base rates'!C$113)\n+($K385*'fnd base rates'!C$114)\n+($M385*'fnd base rates'!C$116)\n+($N385*'fnd base rates'!C$117)\n+($O385*'fnd base rates'!C$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,3)))\n*$R385","v":14437.5196944},{"$f":"(($D385*'fnd base rates'!D$107)\n+($E385*'fnd base rates'!D$108)\n+($F385*'fnd base rates'!D$109)\n+($G385*'fnd base rates'!D$110)\n+($H385*'fnd base rates'!D$111)\n+($I385*'fnd base rates'!D$112)\n+($J385*'fnd base rates'!D$113)\n+($K385*'fnd base rates'!D$114)\n+($M385*'fnd base rates'!D$116)\n+($N385*'fnd base rates'!D$117)\n+($O385*'fnd base rates'!D$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,4)))\n*$R385","v":21500.666880000004},{"$f":"(($D385*'fnd base rates'!E$107)\n+($E385*'fnd base rates'!E$108)\n+($F385*'fnd base rates'!E$109)\n+($G385*'fnd base rates'!E$110)\n+($H385*'fnd base rates'!E$111)\n+($I385*'fnd base rates'!E$112)\n+($J385*'fnd base rates'!E$113)\n+($K385*'fnd base rates'!E$114)\n+($M385*'fnd base rates'!E$116)\n+($N385*'fnd base rates'!E$117)\n+($O385*'fnd base rates'!E$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,5)))\n*$R385","v":113825.35232640001},{"$f":"(($D385*'fnd base rates'!F$107)\n+($E385*'fnd base rates'!F$108)\n+($F385*'fnd base rates'!F$109)\n+($G385*'fnd base rates'!F$110)\n+($H385*'fnd base rates'!F$111)\n+($I385*'fnd base rates'!F$112)\n+($J385*'fnd base rates'!F$113)\n+($K385*'fnd base rates'!F$114)\n+($M385*'fnd base rates'!F$116)\n+($N385*'fnd base rates'!F$117)\n+($O385*'fnd base rates'!F$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,6)))\n*$R385","v":32134.027516799997},{"$f":"(($D385*'fnd base rates'!G$107)\n+($E385*'fnd base rates'!G$108)\n+($F385*'fnd base rates'!G$109)\n+($G385*'fnd base rates'!G$110)\n+($H385*'fnd base rates'!G$111)\n+($I385*'fnd base rates'!G$112)\n+($J385*'fnd base rates'!G$113)\n+($K385*'fnd base rates'!G$114)\n+($M385*'fnd base rates'!G$116)\n+($N385*'fnd base rates'!G$117)\n+($O385*'fnd base rates'!G$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,7)))\n*$R385","v":4793.1333648},{"$f":"(($D385*'fnd base rates'!H$107)\n+($E385*'fnd base rates'!H$108)\n+($F385*'fnd base rates'!H$109)\n+($G385*'fnd base rates'!H$110)\n+($H385*'fnd base rates'!H$111)\n+($I385*'fnd base rates'!H$112)\n+($J385*'fnd base rates'!H$113)\n+($K385*'fnd base rates'!H$114)\n+($M385*'fnd base rates'!H$116)\n+($N385*'fnd base rates'!H$117)\n+($O385*'fnd base rates'!H$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,8)))","v":13175.53335},{"$f":"(($D385*'fnd base rates'!I$107)\n+($E385*'fnd base rates'!I$108)\n+($F385*'fnd base rates'!I$109)\n+($G385*'fnd base rates'!I$110)\n+($H385*'fnd base rates'!I$111)\n+($I385*'fnd base rates'!I$112)\n+($J385*'fnd base rates'!I$113)\n+($K385*'fnd base rates'!I$114)\n+($M385*'fnd base rates'!I$116)\n+($N385*'fnd base rates'!I$117)\n+($O385*'fnd base rates'!I$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,9)))\n*$R385","v":8780.98848},{"$f":"(($D385*'fnd base rates'!J$107)\n+($E385*'fnd base rates'!J$108)\n+($F385*'fnd base rates'!J$109)\n+($G385*'fnd base rates'!J$110)\n+($H385*'fnd base rates'!J$111)\n+($I385*'fnd base rates'!J$112)\n+($J385*'fnd base rates'!J$113)\n+($K385*'fnd base rates'!J$114)\n+($M385*'fnd base rates'!J$116)\n+($N385*'fnd base rates'!J$117)\n+($O385*'fnd base rates'!J$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,10)))\n*$R385","v":6948.8073599999998},{"$f":"(($D385*'fnd base rates'!K$107)\n+($E385*'fnd base rates'!K$108)\n+($F385*'fnd base rates'!K$109)\n+($G385*'fnd base rates'!K$110)\n+($H385*'fnd base rates'!K$111)\n+($I385*'fnd base rates'!K$112)\n+($J385*'fnd base rates'!K$113)\n+($K385*'fnd base rates'!K$114)\n+($M385*'fnd base rates'!K$116)\n+($N385*'fnd base rates'!K$117)\n+($O385*'fnd base rates'!K$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,11)))\n*$R385","v":29305.158432},{"$f":"(($D385*'fnd base rates'!L$107)\n+($E385*'fnd base rates'!L$108)\n+($F385*'fnd base rates'!L$109)\n+($G385*'fnd base rates'!L$110)\n+($H385*'fnd base rates'!L$111)\n+($I385*'fnd base rates'!L$112)\n+($J385*'fnd base rates'!L$113)\n+($K385*'fnd base rates'!L$114)\n+($M385*'fnd base rates'!L$116)\n+($N385*'fnd base rates'!L$117)\n+($O385*'fnd base rates'!L$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,12)))","v":38300.607000000004},{"$f":"(($D385*'fnd base rates'!M$107)\n+($E385*'fnd base rates'!M$108)\n+($F385*'fnd base rates'!M$109)\n+($G385*'fnd base rates'!M$110)\n+($H385*'fnd base rates'!M$111)\n+($I385*'fnd base rates'!M$112)\n+($J385*'fnd base rates'!M$113)\n+($K385*'fnd base rates'!M$114)\n+($M385*'fnd base rates'!M$116)\n+($N385*'fnd base rates'!M$117)\n+($O385*'fnd base rates'!M$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,13)))","v":0},283201.79440440005,null,447101238,"447","101","238",1,25,283201.79440440005,11328,0,11328,null,null,null,null,null,11328,0,11328,null,null,{"$f":"BC385-BA385","v":0}]
[447,447101266,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D386","v":0},{"$f":"'fnd enro'!E386","v":0},{"$f":"'fnd enro'!F386","v":0},{"$f":"'fnd enro'!G386","v":1},{"$f":"'fnd enro'!H386","v":0},{"$f":"'fnd enro'!I386","v":0},{"$f":"'fnd enro'!J386","v":0},{"$f":"'fnd enro'!K386","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L386","v":0},{"$f":"'fnd enro'!M386","v":0},{"$f":"'fnd enro'!N386","v":0},{"$f":"'fnd enro'!O386","v":0},{"$f":"'fnd enro'!P386","v":0},{"$f":"'fnd enro'!R386","v":1},1.056,{"$f":"VALUE('fnd enro'!Q386)","v":3},null,{"$f":"(($D386*'fnd base rates'!C$107)\n+($E386*'fnd base rates'!C$108)\n+($F386*'fnd base rates'!C$109)\n+($G386*'fnd base rates'!C$110)\n+($H386*'fnd base rates'!C$111)\n+($I386*'fnd base rates'!C$112)\n+($J386*'fnd base rates'!C$113)\n+($K386*'fnd base rates'!C$114)\n+($M386*'fnd base rates'!C$116)\n+($N386*'fnd base rates'!C$117)\n+($O386*'fnd base rates'!C$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,3)))\n*$R386","v":566.50318137600004},{"$f":"(($D386*'fnd base rates'!D$107)\n+($E386*'fnd base rates'!D$108)\n+($F386*'fnd base rates'!D$109)\n+($G386*'fnd base rates'!D$110)\n+($H386*'fnd base rates'!D$111)\n+($I386*'fnd base rates'!D$112)\n+($J386*'fnd base rates'!D$113)\n+($K386*'fnd base rates'!D$114)\n+($M386*'fnd base rates'!D$116)\n+($N386*'fnd base rates'!D$117)\n+($O386*'fnd base rates'!D$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,4)))\n*$R386","v":807.92448000000013},{"$f":"(($D386*'fnd base rates'!E$107)\n+($E386*'fnd base rates'!E$108)\n+($F386*'fnd base rates'!E$109)\n+($G386*'fnd base rates'!E$110)\n+($H386*'fnd base rates'!E$111)\n+($I386*'fnd base rates'!E$112)\n+($J386*'fnd base rates'!E$113)\n+($K386*'fnd base rates'!E$114)\n+($M386*'fnd base rates'!E$116)\n+($N386*'fnd base rates'!E$117)\n+($O386*'fnd base rates'!E$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,5)))\n*$R386","v":4097.7344770560003},{"$f":"(($D386*'fnd base rates'!F$107)\n+($E386*'fnd base rates'!F$108)\n+($F386*'fnd base rates'!F$109)\n+($G386*'fnd base rates'!F$110)\n+($H386*'fnd base rates'!F$111)\n+($I386*'fnd base rates'!F$112)\n+($J386*'fnd base rates'!F$113)\n+($K386*'fnd base rates'!F$114)\n+($M386*'fnd base rates'!F$116)\n+($N386*'fnd base rates'!F$117)\n+($O386*'fnd base rates'!F$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,6)))\n*$R386","v":1317.303411072},{"$f":"(($D386*'fnd base rates'!G$107)\n+($E386*'fnd base rates'!G$108)\n+($F386*'fnd base rates'!G$109)\n+($G386*'fnd base rates'!G$110)\n+($H386*'fnd base rates'!G$111)\n+($I386*'fnd base rates'!G$112)\n+($J386*'fnd base rates'!G$113)\n+($K386*'fnd base rates'!G$114)\n+($M386*'fnd base rates'!G$116)\n+($N386*'fnd base rates'!G$117)\n+($O386*'fnd base rates'!G$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,7)))\n*$R386","v":165.57370579200003},{"$f":"(($D386*'fnd base rates'!H$107)\n+($E386*'fnd base rates'!H$108)\n+($F386*'fnd base rates'!H$109)\n+($G386*'fnd base rates'!H$110)\n+($H386*'fnd base rates'!H$111)\n+($I386*'fnd base rates'!H$112)\n+($J386*'fnd base rates'!H$113)\n+($K386*'fnd base rates'!H$114)\n+($M386*'fnd base rates'!H$116)\n+($N386*'fnd base rates'!H$117)\n+($O386*'fnd base rates'!H$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D386*'fnd base rates'!I$107)\n+($E386*'fnd base rates'!I$108)\n+($F386*'fnd base rates'!I$109)\n+($G386*'fnd base rates'!I$110)\n+($H386*'fnd base rates'!I$111)\n+($I386*'fnd base rates'!I$112)\n+($J386*'fnd base rates'!I$113)\n+($K386*'fnd base rates'!I$114)\n+($M386*'fnd base rates'!I$116)\n+($N386*'fnd base rates'!I$117)\n+($O386*'fnd base rates'!I$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,9)))\n*$R386","v":323.50560000000002},{"$f":"(($D386*'fnd base rates'!J$107)\n+($E386*'fnd base rates'!J$108)\n+($F386*'fnd base rates'!J$109)\n+($G386*'fnd base rates'!J$110)\n+($H386*'fnd base rates'!J$111)\n+($I386*'fnd base rates'!J$112)\n+($J386*'fnd base rates'!J$113)\n+($K386*'fnd base rates'!J$114)\n+($M386*'fnd base rates'!J$116)\n+($N386*'fnd base rates'!J$117)\n+($O386*'fnd base rates'!J$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,10)))\n*$R386","v":160.84992},{"$f":"(($D386*'fnd base rates'!K$107)\n+($E386*'fnd base rates'!K$108)\n+($F386*'fnd base rates'!K$109)\n+($G386*'fnd base rates'!K$110)\n+($H386*'fnd base rates'!K$111)\n+($I386*'fnd base rates'!K$112)\n+($J386*'fnd base rates'!K$113)\n+($K386*'fnd base rates'!K$114)\n+($M386*'fnd base rates'!K$116)\n+($N386*'fnd base rates'!K$117)\n+($O386*'fnd base rates'!K$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,11)))\n*$R386","v":1161.82163328},{"$f":"(($D386*'fnd base rates'!L$107)\n+($E386*'fnd base rates'!L$108)\n+($F386*'fnd base rates'!L$109)\n+($G386*'fnd base rates'!L$110)\n+($H386*'fnd base rates'!L$111)\n+($I386*'fnd base rates'!L$112)\n+($J386*'fnd base rates'!L$113)\n+($K386*'fnd base rates'!L$114)\n+($M386*'fnd base rates'!L$116)\n+($N386*'fnd base rates'!L$117)\n+($O386*'fnd base rates'!L$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D386*'fnd base rates'!M$107)\n+($E386*'fnd base rates'!M$108)\n+($F386*'fnd base rates'!M$109)\n+($G386*'fnd base rates'!M$110)\n+($H386*'fnd base rates'!M$111)\n+($I386*'fnd base rates'!M$112)\n+($J386*'fnd base rates'!M$113)\n+($K386*'fnd base rates'!M$114)\n+($M386*'fnd base rates'!M$116)\n+($N386*'fnd base rates'!M$117)\n+($O386*'fnd base rates'!M$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,13)))","v":0},10570.812022575999,null,447101266,"447","101","266",1,1,10570.812022575999,10571,0,10571,null,null,null,null,null,10571,0,10571,null,null,{"$f":"BC386-BA386","v":0}]
[447,447101307,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D387","v":0},{"$f":"'fnd enro'!E387","v":0},{"$f":"'fnd enro'!F387","v":3},{"$f":"'fnd enro'!G387","v":1},{"$f":"'fnd enro'!H387","v":1},{"$f":"'fnd enro'!I387","v":0},{"$f":"'fnd enro'!J387","v":0},{"$f":"'fnd enro'!K387","v":0.193},{"$f":"'fnd enro'!L387","v":0},{"$f":"'fnd enro'!M387","v":0},{"$f":"'fnd enro'!N387","v":0},{"$f":"'fnd enro'!O387","v":0},{"$f":"'fnd enro'!P387","v":0},{"$f":"'fnd enro'!R387","v":5},1.056,{"$f":"VALUE('fnd enro'!Q387)","v":4},null,{"$f":"(($D387*'fnd base rates'!C$107)\n+($E387*'fnd base rates'!C$108)\n+($F387*'fnd base rates'!C$109)\n+($G387*'fnd base rates'!C$110)\n+($H387*'fnd base rates'!C$111)\n+($I387*'fnd base rates'!C$112)\n+($J387*'fnd base rates'!C$113)\n+($K387*'fnd base rates'!C$114)\n+($M387*'fnd base rates'!C$116)\n+($N387*'fnd base rates'!C$117)\n+($O387*'fnd base rates'!C$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,3)))\n*$R387","v":2832.5159068800003},{"$f":"(($D387*'fnd base rates'!D$107)\n+($E387*'fnd base rates'!D$108)\n+($F387*'fnd base rates'!D$109)\n+($G387*'fnd base rates'!D$110)\n+($H387*'fnd base rates'!D$111)\n+($I387*'fnd base rates'!D$112)\n+($J387*'fnd base rates'!D$113)\n+($K387*'fnd base rates'!D$114)\n+($M387*'fnd base rates'!D$116)\n+($N387*'fnd base rates'!D$117)\n+($O387*'fnd base rates'!D$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,4)))\n*$R387","v":4039.6224000000002},{"$f":"(($D387*'fnd base rates'!E$107)\n+($E387*'fnd base rates'!E$108)\n+($F387*'fnd base rates'!E$109)\n+($G387*'fnd base rates'!E$110)\n+($H387*'fnd base rates'!E$111)\n+($I387*'fnd base rates'!E$112)\n+($J387*'fnd base rates'!E$113)\n+($K387*'fnd base rates'!E$114)\n+($M387*'fnd base rates'!E$116)\n+($N387*'fnd base rates'!E$117)\n+($O387*'fnd base rates'!E$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,5)))\n*$R387","v":20044.307585279999},{"$f":"(($D387*'fnd base rates'!F$107)\n+($E387*'fnd base rates'!F$108)\n+($F387*'fnd base rates'!F$109)\n+($G387*'fnd base rates'!F$110)\n+($H387*'fnd base rates'!F$111)\n+($I387*'fnd base rates'!F$112)\n+($J387*'fnd base rates'!F$113)\n+($K387*'fnd base rates'!F$114)\n+($M387*'fnd base rates'!F$116)\n+($N387*'fnd base rates'!F$117)\n+($O387*'fnd base rates'!F$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,6)))\n*$R387","v":6320.3311353600002},{"$f":"(($D387*'fnd base rates'!G$107)\n+($E387*'fnd base rates'!G$108)\n+($F387*'fnd base rates'!G$109)\n+($G387*'fnd base rates'!G$110)\n+($H387*'fnd base rates'!G$111)\n+($I387*'fnd base rates'!G$112)\n+($J387*'fnd base rates'!G$113)\n+($K387*'fnd base rates'!G$114)\n+($M387*'fnd base rates'!G$116)\n+($N387*'fnd base rates'!G$117)\n+($O387*'fnd base rates'!G$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,7)))\n*$R387","v":840.11812896000004},{"$f":"(($D387*'fnd base rates'!H$107)\n+($E387*'fnd base rates'!H$108)\n+($F387*'fnd base rates'!H$109)\n+($G387*'fnd base rates'!H$110)\n+($H387*'fnd base rates'!H$111)\n+($I387*'fnd base rates'!H$112)\n+($J387*'fnd base rates'!H$113)\n+($K387*'fnd base rates'!H$114)\n+($M387*'fnd base rates'!H$116)\n+($N387*'fnd base rates'!H$117)\n+($O387*'fnd base rates'!H$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,8)))","v":2617.1946700000003},{"$f":"(($D387*'fnd base rates'!I$107)\n+($E387*'fnd base rates'!I$108)\n+($F387*'fnd base rates'!I$109)\n+($G387*'fnd base rates'!I$110)\n+($H387*'fnd base rates'!I$111)\n+($I387*'fnd base rates'!I$112)\n+($J387*'fnd base rates'!I$113)\n+($K387*'fnd base rates'!I$114)\n+($M387*'fnd base rates'!I$116)\n+($N387*'fnd base rates'!I$117)\n+($O387*'fnd base rates'!I$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,9)))\n*$R387","v":1677.0230400000003},{"$f":"(($D387*'fnd base rates'!J$107)\n+($E387*'fnd base rates'!J$108)\n+($F387*'fnd base rates'!J$109)\n+($G387*'fnd base rates'!J$110)\n+($H387*'fnd base rates'!J$111)\n+($I387*'fnd base rates'!J$112)\n+($J387*'fnd base rates'!J$113)\n+($K387*'fnd base rates'!J$114)\n+($M387*'fnd base rates'!J$116)\n+($N387*'fnd base rates'!J$117)\n+($O387*'fnd base rates'!J$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,10)))\n*$R387","v":745.33535999999992},{"$f":"(($D387*'fnd base rates'!K$107)\n+($E387*'fnd base rates'!K$108)\n+($F387*'fnd base rates'!K$109)\n+($G387*'fnd base rates'!K$110)\n+($H387*'fnd base rates'!K$111)\n+($I387*'fnd base rates'!K$112)\n+($J387*'fnd base rates'!K$113)\n+($K387*'fnd base rates'!K$114)\n+($M387*'fnd base rates'!K$116)\n+($N387*'fnd base rates'!K$117)\n+($O387*'fnd base rates'!K$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,11)))\n*$R387","v":5895.6473663999996},{"$f":"(($D387*'fnd base rates'!L$107)\n+($E387*'fnd base rates'!L$108)\n+($F387*'fnd base rates'!L$109)\n+($G387*'fnd base rates'!L$110)\n+($H387*'fnd base rates'!L$111)\n+($I387*'fnd base rates'!L$112)\n+($J387*'fnd base rates'!L$113)\n+($K387*'fnd base rates'!L$114)\n+($M387*'fnd base rates'!L$116)\n+($N387*'fnd base rates'!L$117)\n+($O387*'fnd base rates'!L$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,12)))","v":7297.0134000000007},{"$f":"(($D387*'fnd base rates'!M$107)\n+($E387*'fnd base rates'!M$108)\n+($F387*'fnd base rates'!M$109)\n+($G387*'fnd base rates'!M$110)\n+($H387*'fnd base rates'!M$111)\n+($I387*'fnd base rates'!M$112)\n+($J387*'fnd base rates'!M$113)\n+($K387*'fnd base rates'!M$114)\n+($M387*'fnd base rates'!M$116)\n+($N387*'fnd base rates'!M$117)\n+($O387*'fnd base rates'!M$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,13)))","v":0},52309.108992879999,null,447101307,"447","101","307",1,5,52309.108992879999,10462,0,10462,null,null,null,null,null,10462,0,10462,null,null,{"$f":"BC387-BA387","v":0}]
[447,447101350,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D388","v":0},{"$f":"'fnd enro'!E388","v":0},{"$f":"'fnd enro'!F388","v":12},{"$f":"'fnd enro'!G388","v":26},{"$f":"'fnd enro'!H388","v":8},{"$f":"'fnd enro'!I388","v":0},{"$f":"'fnd enro'!J388","v":0},{"$f":"'fnd enro'!K388","v":1.7756000000000001},{"$f":"'fnd enro'!L388","v":0},{"$f":"'fnd enro'!M388","v":6},{"$f":"'fnd enro'!N388","v":0},{"$f":"'fnd enro'!O388","v":0},{"$f":"'fnd enro'!P388","v":8},{"$f":"'fnd enro'!R388","v":46},1.056,{"$f":"VALUE('fnd enro'!Q388)","v":3},null,{"$f":"(($D388*'fnd base rates'!C$107)\n+($E388*'fnd base rates'!C$108)\n+($F388*'fnd base rates'!C$109)\n+($G388*'fnd base rates'!C$110)\n+($H388*'fnd base rates'!C$111)\n+($I388*'fnd base rates'!C$112)\n+($J388*'fnd base rates'!C$113)\n+($K388*'fnd base rates'!C$114)\n+($M388*'fnd base rates'!C$116)\n+($N388*'fnd base rates'!C$117)\n+($O388*'fnd base rates'!C$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,3)))\n*$R388","v":27180.787303296005},{"$f":"(($D388*'fnd base rates'!D$107)\n+($E388*'fnd base rates'!D$108)\n+($F388*'fnd base rates'!D$109)\n+($G388*'fnd base rates'!D$110)\n+($H388*'fnd base rates'!D$111)\n+($I388*'fnd base rates'!D$112)\n+($J388*'fnd base rates'!D$113)\n+($K388*'fnd base rates'!D$114)\n+($M388*'fnd base rates'!D$116)\n+($N388*'fnd base rates'!D$117)\n+($O388*'fnd base rates'!D$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,4)))\n*$R388","v":40563.959040000009},{"$f":"(($D388*'fnd base rates'!E$107)\n+($E388*'fnd base rates'!E$108)\n+($F388*'fnd base rates'!E$109)\n+($G388*'fnd base rates'!E$110)\n+($H388*'fnd base rates'!E$111)\n+($I388*'fnd base rates'!E$112)\n+($J388*'fnd base rates'!E$113)\n+($K388*'fnd base rates'!E$114)\n+($M388*'fnd base rates'!E$116)\n+($N388*'fnd base rates'!E$117)\n+($O388*'fnd base rates'!E$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,5)))\n*$R388","v":215026.66658457601},{"$f":"(($D388*'fnd base rates'!F$107)\n+($E388*'fnd base rates'!F$108)\n+($F388*'fnd base rates'!F$109)\n+($G388*'fnd base rates'!F$110)\n+($H388*'fnd base rates'!F$111)\n+($I388*'fnd base rates'!F$112)\n+($J388*'fnd base rates'!F$113)\n+($K388*'fnd base rates'!F$114)\n+($M388*'fnd base rates'!F$116)\n+($N388*'fnd base rates'!F$117)\n+($O388*'fnd base rates'!F$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,6)))\n*$R388","v":59588.068269312003},{"$f":"(($D388*'fnd base rates'!G$107)\n+($E388*'fnd base rates'!G$108)\n+($F388*'fnd base rates'!G$109)\n+($G388*'fnd base rates'!G$110)\n+($H388*'fnd base rates'!G$111)\n+($I388*'fnd base rates'!G$112)\n+($J388*'fnd base rates'!G$113)\n+($K388*'fnd base rates'!G$114)\n+($M388*'fnd base rates'!G$116)\n+($N388*'fnd base rates'!G$117)\n+($O388*'fnd base rates'!G$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,7)))\n*$R388","v":9113.8618264320012},{"$f":"(($D388*'fnd base rates'!H$107)\n+($E388*'fnd base rates'!H$108)\n+($F388*'fnd base rates'!H$109)\n+($G388*'fnd base rates'!H$110)\n+($H388*'fnd base rates'!H$111)\n+($I388*'fnd base rates'!H$112)\n+($J388*'fnd base rates'!H$113)\n+($K388*'fnd base rates'!H$114)\n+($M388*'fnd base rates'!H$116)\n+($N388*'fnd base rates'!H$117)\n+($O388*'fnd base rates'!H$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,8)))","v":24993.410963999999},{"$f":"(($D388*'fnd base rates'!I$107)\n+($E388*'fnd base rates'!I$108)\n+($F388*'fnd base rates'!I$109)\n+($G388*'fnd base rates'!I$110)\n+($H388*'fnd base rates'!I$111)\n+($I388*'fnd base rates'!I$112)\n+($J388*'fnd base rates'!I$113)\n+($K388*'fnd base rates'!I$114)\n+($M388*'fnd base rates'!I$116)\n+($N388*'fnd base rates'!I$117)\n+($O388*'fnd base rates'!I$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,9)))\n*$R388","v":16738.254720000001},{"$f":"(($D388*'fnd base rates'!J$107)\n+($E388*'fnd base rates'!J$108)\n+($F388*'fnd base rates'!J$109)\n+($G388*'fnd base rates'!J$110)\n+($H388*'fnd base rates'!J$111)\n+($I388*'fnd base rates'!J$112)\n+($J388*'fnd base rates'!J$113)\n+($K388*'fnd base rates'!J$114)\n+($M388*'fnd base rates'!J$116)\n+($N388*'fnd base rates'!J$117)\n+($O388*'fnd base rates'!J$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,10)))\n*$R388","v":12409.985280000001},{"$f":"(($D388*'fnd base rates'!K$107)\n+($E388*'fnd base rates'!K$108)\n+($F388*'fnd base rates'!K$109)\n+($G388*'fnd base rates'!K$110)\n+($H388*'fnd base rates'!K$111)\n+($I388*'fnd base rates'!K$112)\n+($J388*'fnd base rates'!K$113)\n+($K388*'fnd base rates'!K$114)\n+($M388*'fnd base rates'!K$116)\n+($N388*'fnd base rates'!K$117)\n+($O388*'fnd base rates'!K$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,11)))\n*$R388","v":56058.76793088},{"$f":"(($D388*'fnd base rates'!L$107)\n+($E388*'fnd base rates'!L$108)\n+($F388*'fnd base rates'!L$109)\n+($G388*'fnd base rates'!L$110)\n+($H388*'fnd base rates'!L$111)\n+($I388*'fnd base rates'!L$112)\n+($J388*'fnd base rates'!L$113)\n+($K388*'fnd base rates'!L$114)\n+($M388*'fnd base rates'!L$116)\n+($N388*'fnd base rates'!L$117)\n+($O388*'fnd base rates'!L$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,12)))","v":72128.507280000005},{"$f":"(($D388*'fnd base rates'!M$107)\n+($E388*'fnd base rates'!M$108)\n+($F388*'fnd base rates'!M$109)\n+($G388*'fnd base rates'!M$110)\n+($H388*'fnd base rates'!M$111)\n+($I388*'fnd base rates'!M$112)\n+($J388*'fnd base rates'!M$113)\n+($K388*'fnd base rates'!M$114)\n+($M388*'fnd base rates'!M$116)\n+($N388*'fnd base rates'!M$117)\n+($O388*'fnd base rates'!M$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,13)))","v":0},533802.26919849613,null,447101350,"447","101","350",1,46,533802.26919849613,11604,0,11604,null,null,null,null,null,11604,0,11604,null,null,{"$f":"BC388-BA388","v":0}]
[447,447101622,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D389","v":0},{"$f":"'fnd enro'!E389","v":0},{"$f":"'fnd enro'!F389","v":8},{"$f":"'fnd enro'!G389","v":36},{"$f":"'fnd enro'!H389","v":12},{"$f":"'fnd enro'!I389","v":0},{"$f":"'fnd enro'!J389","v":0},{"$f":"'fnd enro'!K389","v":2.1616},{"$f":"'fnd enro'!L389","v":0},{"$f":"'fnd enro'!M389","v":1},{"$f":"'fnd enro'!N389","v":0},{"$f":"'fnd enro'!O389","v":0},{"$f":"'fnd enro'!P389","v":10},{"$f":"'fnd enro'!R389","v":56},1.056,{"$f":"VALUE('fnd enro'!Q389)","v":7},null,{"$f":"(($D389*'fnd base rates'!C$107)\n+($E389*'fnd base rates'!C$108)\n+($F389*'fnd base rates'!C$109)\n+($G389*'fnd base rates'!C$110)\n+($H389*'fnd base rates'!C$111)\n+($I389*'fnd base rates'!C$112)\n+($J389*'fnd base rates'!C$113)\n+($K389*'fnd base rates'!C$114)\n+($M389*'fnd base rates'!C$116)\n+($N389*'fnd base rates'!C$117)\n+($O389*'fnd base rates'!C$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,3)))\n*$R389","v":32555.841517056},{"$f":"(($D389*'fnd base rates'!D$107)\n+($E389*'fnd base rates'!D$108)\n+($F389*'fnd base rates'!D$109)\n+($G389*'fnd base rates'!D$110)\n+($H389*'fnd base rates'!D$111)\n+($I389*'fnd base rates'!D$112)\n+($J389*'fnd base rates'!D$113)\n+($K389*'fnd base rates'!D$114)\n+($M389*'fnd base rates'!D$116)\n+($N389*'fnd base rates'!D$117)\n+($O389*'fnd base rates'!D$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,4)))\n*$R389","v":48865.027199999997},{"$f":"(($D389*'fnd base rates'!E$107)\n+($E389*'fnd base rates'!E$108)\n+($F389*'fnd base rates'!E$109)\n+($G389*'fnd base rates'!E$110)\n+($H389*'fnd base rates'!E$111)\n+($I389*'fnd base rates'!E$112)\n+($J389*'fnd base rates'!E$113)\n+($K389*'fnd base rates'!E$114)\n+($M389*'fnd base rates'!E$116)\n+($N389*'fnd base rates'!E$117)\n+($O389*'fnd base rates'!E$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,5)))\n*$R389","v":258973.95855513599},{"$f":"(($D389*'fnd base rates'!F$107)\n+($E389*'fnd base rates'!F$108)\n+($F389*'fnd base rates'!F$109)\n+($G389*'fnd base rates'!F$110)\n+($H389*'fnd base rates'!F$111)\n+($I389*'fnd base rates'!F$112)\n+($J389*'fnd base rates'!F$113)\n+($K389*'fnd base rates'!F$114)\n+($M389*'fnd base rates'!F$116)\n+($N389*'fnd base rates'!F$117)\n+($O389*'fnd base rates'!F$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,6)))\n*$R389","v":70761.693100032018},{"$f":"(($D389*'fnd base rates'!G$107)\n+($E389*'fnd base rates'!G$108)\n+($F389*'fnd base rates'!G$109)\n+($G389*'fnd base rates'!G$110)\n+($H389*'fnd base rates'!G$111)\n+($I389*'fnd base rates'!G$112)\n+($J389*'fnd base rates'!G$113)\n+($K389*'fnd base rates'!G$114)\n+($M389*'fnd base rates'!G$116)\n+($N389*'fnd base rates'!G$117)\n+($O389*'fnd base rates'!G$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,7)))\n*$R389","v":11099.567204352001},{"$f":"(($D389*'fnd base rates'!H$107)\n+($E389*'fnd base rates'!H$108)\n+($F389*'fnd base rates'!H$109)\n+($G389*'fnd base rates'!H$110)\n+($H389*'fnd base rates'!H$111)\n+($I389*'fnd base rates'!H$112)\n+($J389*'fnd base rates'!H$113)\n+($K389*'fnd base rates'!H$114)\n+($M389*'fnd base rates'!H$116)\n+($N389*'fnd base rates'!H$117)\n+($O389*'fnd base rates'!H$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,8)))","v":29675.110304000002},{"$f":"(($D389*'fnd base rates'!I$107)\n+($E389*'fnd base rates'!I$108)\n+($F389*'fnd base rates'!I$109)\n+($G389*'fnd base rates'!I$110)\n+($H389*'fnd base rates'!I$111)\n+($I389*'fnd base rates'!I$112)\n+($J389*'fnd base rates'!I$113)\n+($K389*'fnd base rates'!I$114)\n+($M389*'fnd base rates'!I$116)\n+($N389*'fnd base rates'!I$117)\n+($O389*'fnd base rates'!I$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,9)))\n*$R389","v":20267.955839999999},{"$f":"(($D389*'fnd base rates'!J$107)\n+($E389*'fnd base rates'!J$108)\n+($F389*'fnd base rates'!J$109)\n+($G389*'fnd base rates'!J$110)\n+($H389*'fnd base rates'!J$111)\n+($I389*'fnd base rates'!J$112)\n+($J389*'fnd base rates'!J$113)\n+($K389*'fnd base rates'!J$114)\n+($M389*'fnd base rates'!J$116)\n+($N389*'fnd base rates'!J$117)\n+($O389*'fnd base rates'!J$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,10)))\n*$R389","v":16882.609919999999},{"$f":"(($D389*'fnd base rates'!K$107)\n+($E389*'fnd base rates'!K$108)\n+($F389*'fnd base rates'!K$109)\n+($G389*'fnd base rates'!K$110)\n+($H389*'fnd base rates'!K$111)\n+($I389*'fnd base rates'!K$112)\n+($J389*'fnd base rates'!K$113)\n+($K389*'fnd base rates'!K$114)\n+($M389*'fnd base rates'!K$116)\n+($N389*'fnd base rates'!K$117)\n+($O389*'fnd base rates'!K$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,11)))\n*$R389","v":66420.925063679999},{"$f":"(($D389*'fnd base rates'!L$107)\n+($E389*'fnd base rates'!L$108)\n+($F389*'fnd base rates'!L$109)\n+($G389*'fnd base rates'!L$110)\n+($H389*'fnd base rates'!L$111)\n+($I389*'fnd base rates'!L$112)\n+($J389*'fnd base rates'!L$113)\n+($K389*'fnd base rates'!L$114)\n+($M389*'fnd base rates'!L$116)\n+($N389*'fnd base rates'!L$117)\n+($O389*'fnd base rates'!L$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,12)))","v":87194.044080000007},{"$f":"(($D389*'fnd base rates'!M$107)\n+($E389*'fnd base rates'!M$108)\n+($F389*'fnd base rates'!M$109)\n+($G389*'fnd base rates'!M$110)\n+($H389*'fnd base rates'!M$111)\n+($I389*'fnd base rates'!M$112)\n+($J389*'fnd base rates'!M$113)\n+($K389*'fnd base rates'!M$114)\n+($M389*'fnd base rates'!M$116)\n+($N389*'fnd base rates'!M$117)\n+($O389*'fnd base rates'!M$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,13)))","v":0},642696.73278425611,null,447101622,"447","101","622",1,56,642696.73278425611,11477,0,11477,null,null,null,null,null,11477,0,11477,null,null,{"$f":"BC389-BA389","v":0}]
[447,447101690,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D390","v":0},{"$f":"'fnd enro'!E390","v":0},{"$f":"'fnd enro'!F390","v":0},{"$f":"'fnd enro'!G390","v":0},{"$f":"'fnd enro'!H390","v":10},{"$f":"'fnd enro'!I390","v":0},{"$f":"'fnd enro'!J390","v":0},{"$f":"'fnd enro'!K390","v":0.38600000000000001},{"$f":"'fnd enro'!L390","v":0},{"$f":"'fnd enro'!M390","v":0},{"$f":"'fnd enro'!N390","v":0},{"$f":"'fnd enro'!O390","v":0},{"$f":"'fnd enro'!P390","v":1},{"$f":"'fnd enro'!R390","v":10},1.056,{"$f":"VALUE('fnd enro'!Q390)","v":3},null,{"$f":"(($D390*'fnd base rates'!C$107)\n+($E390*'fnd base rates'!C$108)\n+($F390*'fnd base rates'!C$109)\n+($G390*'fnd base rates'!C$110)\n+($H390*'fnd base rates'!C$111)\n+($I390*'fnd base rates'!C$112)\n+($J390*'fnd base rates'!C$113)\n+($K390*'fnd base rates'!C$114)\n+($M390*'fnd base rates'!C$116)\n+($N390*'fnd base rates'!C$117)\n+($O390*'fnd base rates'!C$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,3)))\n*$R390","v":5725.1182137600008},{"$f":"(($D390*'fnd base rates'!D$107)\n+($E390*'fnd base rates'!D$108)\n+($F390*'fnd base rates'!D$109)\n+($G390*'fnd base rates'!D$110)\n+($H390*'fnd base rates'!D$111)\n+($I390*'fnd base rates'!D$112)\n+($J390*'fnd base rates'!D$113)\n+($K390*'fnd base rates'!D$114)\n+($M390*'fnd base rates'!D$116)\n+($N390*'fnd base rates'!D$117)\n+($O390*'fnd base rates'!D$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,4)))\n*$R390","v":8363.97408},{"$f":"(($D390*'fnd base rates'!E$107)\n+($E390*'fnd base rates'!E$108)\n+($F390*'fnd base rates'!E$109)\n+($G390*'fnd base rates'!E$110)\n+($H390*'fnd base rates'!E$111)\n+($I390*'fnd base rates'!E$112)\n+($J390*'fnd base rates'!E$113)\n+($K390*'fnd base rates'!E$114)\n+($M390*'fnd base rates'!E$116)\n+($N390*'fnd base rates'!E$117)\n+($O390*'fnd base rates'!E$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,5)))\n*$R390","v":39311.557570560006},{"$f":"(($D390*'fnd base rates'!F$107)\n+($E390*'fnd base rates'!F$108)\n+($F390*'fnd base rates'!F$109)\n+($G390*'fnd base rates'!F$110)\n+($H390*'fnd base rates'!F$111)\n+($I390*'fnd base rates'!F$112)\n+($J390*'fnd base rates'!F$113)\n+($K390*'fnd base rates'!F$114)\n+($M390*'fnd base rates'!F$116)\n+($N390*'fnd base rates'!F$117)\n+($O390*'fnd base rates'!F$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,6)))\n*$R390","v":10511.174910720001},{"$f":"(($D390*'fnd base rates'!G$107)\n+($E390*'fnd base rates'!G$108)\n+($F390*'fnd base rates'!G$109)\n+($G390*'fnd base rates'!G$110)\n+($H390*'fnd base rates'!G$111)\n+($I390*'fnd base rates'!G$112)\n+($J390*'fnd base rates'!G$113)\n+($K390*'fnd base rates'!G$114)\n+($M390*'fnd base rates'!G$116)\n+($N390*'fnd base rates'!G$117)\n+($O390*'fnd base rates'!G$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,7)))\n*$R390","v":1913.7178579200004},{"$f":"(($D390*'fnd base rates'!H$107)\n+($E390*'fnd base rates'!H$108)\n+($F390*'fnd base rates'!H$109)\n+($G390*'fnd base rates'!H$110)\n+($H390*'fnd base rates'!H$111)\n+($I390*'fnd base rates'!H$112)\n+($J390*'fnd base rates'!H$113)\n+($K390*'fnd base rates'!H$114)\n+($M390*'fnd base rates'!H$116)\n+($N390*'fnd base rates'!H$117)\n+($O390*'fnd base rates'!H$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,8)))","v":5253.9693400000006},{"$f":"(($D390*'fnd base rates'!I$107)\n+($E390*'fnd base rates'!I$108)\n+($F390*'fnd base rates'!I$109)\n+($G390*'fnd base rates'!I$110)\n+($H390*'fnd base rates'!I$111)\n+($I390*'fnd base rates'!I$112)\n+($J390*'fnd base rates'!I$113)\n+($K390*'fnd base rates'!I$114)\n+($M390*'fnd base rates'!I$116)\n+($N390*'fnd base rates'!I$117)\n+($O390*'fnd base rates'!I$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,9)))\n*$R390","v":3942.5548800000001},{"$f":"(($D390*'fnd base rates'!J$107)\n+($E390*'fnd base rates'!J$108)\n+($F390*'fnd base rates'!J$109)\n+($G390*'fnd base rates'!J$110)\n+($H390*'fnd base rates'!J$111)\n+($I390*'fnd base rates'!J$112)\n+($J390*'fnd base rates'!J$113)\n+($K390*'fnd base rates'!J$114)\n+($M390*'fnd base rates'!J$116)\n+($N390*'fnd base rates'!J$117)\n+($O390*'fnd base rates'!J$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,10)))\n*$R390","v":3212.2675200000003},{"$f":"(($D390*'fnd base rates'!K$107)\n+($E390*'fnd base rates'!K$108)\n+($F390*'fnd base rates'!K$109)\n+($G390*'fnd base rates'!K$110)\n+($H390*'fnd base rates'!K$111)\n+($I390*'fnd base rates'!K$112)\n+($J390*'fnd base rates'!K$113)\n+($K390*'fnd base rates'!K$114)\n+($M390*'fnd base rates'!K$116)\n+($N390*'fnd base rates'!K$117)\n+($O390*'fnd base rates'!K$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,11)))\n*$R390","v":12483.6083328},{"$f":"(($D390*'fnd base rates'!L$107)\n+($E390*'fnd base rates'!L$108)\n+($F390*'fnd base rates'!L$109)\n+($G390*'fnd base rates'!L$110)\n+($H390*'fnd base rates'!L$111)\n+($I390*'fnd base rates'!L$112)\n+($J390*'fnd base rates'!L$113)\n+($K390*'fnd base rates'!L$114)\n+($M390*'fnd base rates'!L$116)\n+($N390*'fnd base rates'!L$117)\n+($O390*'fnd base rates'!L$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,12)))","v":15550.526800000001},{"$f":"(($D390*'fnd base rates'!M$107)\n+($E390*'fnd base rates'!M$108)\n+($F390*'fnd base rates'!M$109)\n+($G390*'fnd base rates'!M$110)\n+($H390*'fnd base rates'!M$111)\n+($I390*'fnd base rates'!M$112)\n+($J390*'fnd base rates'!M$113)\n+($K390*'fnd base rates'!M$114)\n+($M390*'fnd base rates'!M$116)\n+($N390*'fnd base rates'!M$117)\n+($O390*'fnd base rates'!M$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,13)))","v":0},106268.46950575999,null,447101690,"447","101","690",1,10,106268.46950575999,10627,0,10627,null,null,null,null,null,10627,0,10627,null,null,{"$f":"BC390-BA390","v":0}]
[447,447101710,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D391","v":0},{"$f":"'fnd enro'!E391","v":0},{"$f":"'fnd enro'!F391","v":1},{"$f":"'fnd enro'!G391","v":5},{"$f":"'fnd enro'!H391","v":3},{"$f":"'fnd enro'!I391","v":0},{"$f":"'fnd enro'!J391","v":0},{"$f":"'fnd enro'!K391","v":0.34739999999999999},{"$f":"'fnd enro'!L391","v":0},{"$f":"'fnd enro'!M391","v":0},{"$f":"'fnd enro'!N391","v":0},{"$f":"'fnd enro'!O391","v":0},{"$f":"'fnd enro'!P391","v":2},{"$f":"'fnd enro'!R391","v":9},1.056,{"$f":"VALUE('fnd enro'!Q391)","v":3},null,{"$f":"(($D391*'fnd base rates'!C$107)\n+($E391*'fnd base rates'!C$108)\n+($F391*'fnd base rates'!C$109)\n+($G391*'fnd base rates'!C$110)\n+($H391*'fnd base rates'!C$111)\n+($I391*'fnd base rates'!C$112)\n+($J391*'fnd base rates'!C$113)\n+($K391*'fnd base rates'!C$114)\n+($M391*'fnd base rates'!C$116)\n+($N391*'fnd base rates'!C$117)\n+($O391*'fnd base rates'!C$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,3)))\n*$R391","v":5218.7014323840012},{"$f":"(($D391*'fnd base rates'!D$107)\n+($E391*'fnd base rates'!D$108)\n+($F391*'fnd base rates'!D$109)\n+($G391*'fnd base rates'!D$110)\n+($H391*'fnd base rates'!D$111)\n+($I391*'fnd base rates'!D$112)\n+($J391*'fnd base rates'!D$113)\n+($K391*'fnd base rates'!D$114)\n+($M391*'fnd base rates'!D$116)\n+($N391*'fnd base rates'!D$117)\n+($O391*'fnd base rates'!D$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,4)))\n*$R391","v":7840.7788800000017},{"$f":"(($D391*'fnd base rates'!E$107)\n+($E391*'fnd base rates'!E$108)\n+($F391*'fnd base rates'!E$109)\n+($G391*'fnd base rates'!E$110)\n+($H391*'fnd base rates'!E$111)\n+($I391*'fnd base rates'!E$112)\n+($J391*'fnd base rates'!E$113)\n+($K391*'fnd base rates'!E$114)\n+($M391*'fnd base rates'!E$116)\n+($N391*'fnd base rates'!E$117)\n+($O391*'fnd base rates'!E$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,5)))\n*$R391","v":41104.983093503994},{"$f":"(($D391*'fnd base rates'!F$107)\n+($E391*'fnd base rates'!F$108)\n+($F391*'fnd base rates'!F$109)\n+($G391*'fnd base rates'!F$110)\n+($H391*'fnd base rates'!F$111)\n+($I391*'fnd base rates'!F$112)\n+($J391*'fnd base rates'!F$113)\n+($K391*'fnd base rates'!F$114)\n+($M391*'fnd base rates'!F$116)\n+($N391*'fnd base rates'!F$117)\n+($O391*'fnd base rates'!F$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,6)))\n*$R391","v":11057.172939648},{"$f":"(($D391*'fnd base rates'!G$107)\n+($E391*'fnd base rates'!G$108)\n+($F391*'fnd base rates'!G$109)\n+($G391*'fnd base rates'!G$110)\n+($H391*'fnd base rates'!G$111)\n+($I391*'fnd base rates'!G$112)\n+($J391*'fnd base rates'!G$113)\n+($K391*'fnd base rates'!G$114)\n+($M391*'fnd base rates'!G$116)\n+($N391*'fnd base rates'!G$117)\n+($O391*'fnd base rates'!G$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,7)))\n*$R391","v":1796.7835121280002},{"$f":"(($D391*'fnd base rates'!H$107)\n+($E391*'fnd base rates'!H$108)\n+($F391*'fnd base rates'!H$109)\n+($G391*'fnd base rates'!H$110)\n+($H391*'fnd base rates'!H$111)\n+($I391*'fnd base rates'!H$112)\n+($J391*'fnd base rates'!H$113)\n+($K391*'fnd base rates'!H$114)\n+($M391*'fnd base rates'!H$116)\n+($N391*'fnd base rates'!H$117)\n+($O391*'fnd base rates'!H$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,8)))","v":4750.1104059999998},{"$f":"(($D391*'fnd base rates'!I$107)\n+($E391*'fnd base rates'!I$108)\n+($F391*'fnd base rates'!I$109)\n+($G391*'fnd base rates'!I$110)\n+($H391*'fnd base rates'!I$111)\n+($I391*'fnd base rates'!I$112)\n+($J391*'fnd base rates'!I$113)\n+($K391*'fnd base rates'!I$114)\n+($M391*'fnd base rates'!I$116)\n+($N391*'fnd base rates'!I$117)\n+($O391*'fnd base rates'!I$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,9)))\n*$R391","v":3315.1324800000002},{"$f":"(($D391*'fnd base rates'!J$107)\n+($E391*'fnd base rates'!J$108)\n+($F391*'fnd base rates'!J$109)\n+($G391*'fnd base rates'!J$110)\n+($H391*'fnd base rates'!J$111)\n+($I391*'fnd base rates'!J$112)\n+($J391*'fnd base rates'!J$113)\n+($K391*'fnd base rates'!J$114)\n+($M391*'fnd base rates'!J$116)\n+($N391*'fnd base rates'!J$117)\n+($O391*'fnd base rates'!J$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,10)))\n*$R391","v":2869.3948800000003},{"$f":"(($D391*'fnd base rates'!K$107)\n+($E391*'fnd base rates'!K$108)\n+($F391*'fnd base rates'!K$109)\n+($G391*'fnd base rates'!K$110)\n+($H391*'fnd base rates'!K$111)\n+($I391*'fnd base rates'!K$112)\n+($J391*'fnd base rates'!K$113)\n+($K391*'fnd base rates'!K$114)\n+($M391*'fnd base rates'!K$116)\n+($N391*'fnd base rates'!K$117)\n+($O391*'fnd base rates'!K$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,11)))\n*$R391","v":10716.01229952},{"$f":"(($D391*'fnd base rates'!L$107)\n+($E391*'fnd base rates'!L$108)\n+($F391*'fnd base rates'!L$109)\n+($G391*'fnd base rates'!L$110)\n+($H391*'fnd base rates'!L$111)\n+($I391*'fnd base rates'!L$112)\n+($J391*'fnd base rates'!L$113)\n+($K391*'fnd base rates'!L$114)\n+($M391*'fnd base rates'!L$116)\n+($N391*'fnd base rates'!L$117)\n+($O391*'fnd base rates'!L$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,12)))","v":14065.860119999999},{"$f":"(($D391*'fnd base rates'!M$107)\n+($E391*'fnd base rates'!M$108)\n+($F391*'fnd base rates'!M$109)\n+($G391*'fnd base rates'!M$110)\n+($H391*'fnd base rates'!M$111)\n+($I391*'fnd base rates'!M$112)\n+($J391*'fnd base rates'!M$113)\n+($K391*'fnd base rates'!M$114)\n+($M391*'fnd base rates'!M$116)\n+($N391*'fnd base rates'!M$117)\n+($O391*'fnd base rates'!M$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,13)))","v":0},102734.93004318399,null,447101710,"447","101","710",1,9,102734.93004318399,11415,0,11415,null,null,null,null,null,11415,0,11415,null,null,{"$f":"BC391-BA391","v":0}]
[449,449035035,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D392","v":0},{"$f":"'fnd enro'!E392","v":0},{"$f":"'fnd enro'!F392","v":0},{"$f":"'fnd enro'!G392","v":91},{"$f":"'fnd enro'!H392","v":270},{"$f":"'fnd enro'!I392","v":319},{"$f":"'fnd enro'!J392","v":0},{"$f":"'fnd enro'!K392","v":26.248000000000001},{"$f":"'fnd enro'!L392","v":0},{"$f":"'fnd enro'!M392","v":3},{"$f":"'fnd enro'!N392","v":16},{"$f":"'fnd enro'!O392","v":11},{"$f":"'fnd enro'!P392","v":318},{"$f":"'fnd enro'!R392","v":680},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q392)","v":11},null,{"$f":"(($D392*'fnd base rates'!C$107)\n+($E392*'fnd base rates'!C$108)\n+($F392*'fnd base rates'!C$109)\n+($G392*'fnd base rates'!C$110)\n+($H392*'fnd base rates'!C$111)\n+($I392*'fnd base rates'!C$112)\n+($J392*'fnd base rates'!C$113)\n+($K392*'fnd base rates'!C$114)\n+($M392*'fnd base rates'!C$116)\n+($N392*'fnd base rates'!C$117)\n+($O392*'fnd base rates'!C$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,3)))\n*$R392","v":429207.95454463997},{"$f":"(($D392*'fnd base rates'!D$107)\n+($E392*'fnd base rates'!D$108)\n+($F392*'fnd base rates'!D$109)\n+($G392*'fnd base rates'!D$110)\n+($H392*'fnd base rates'!D$111)\n+($I392*'fnd base rates'!D$112)\n+($J392*'fnd base rates'!D$113)\n+($K392*'fnd base rates'!D$114)\n+($M392*'fnd base rates'!D$116)\n+($N392*'fnd base rates'!D$117)\n+($O392*'fnd base rates'!D$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,4)))\n*$R392","v":709025.35936000012},{"$f":"(($D392*'fnd base rates'!E$107)\n+($E392*'fnd base rates'!E$108)\n+($F392*'fnd base rates'!E$109)\n+($G392*'fnd base rates'!E$110)\n+($H392*'fnd base rates'!E$111)\n+($I392*'fnd base rates'!E$112)\n+($J392*'fnd base rates'!E$113)\n+($K392*'fnd base rates'!E$114)\n+($M392*'fnd base rates'!E$116)\n+($N392*'fnd base rates'!E$117)\n+($O392*'fnd base rates'!E$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,5)))\n*$R392","v":4484833.2842598399},{"$f":"(($D392*'fnd base rates'!F$107)\n+($E392*'fnd base rates'!F$108)\n+($F392*'fnd base rates'!F$109)\n+($G392*'fnd base rates'!F$110)\n+($H392*'fnd base rates'!F$111)\n+($I392*'fnd base rates'!F$112)\n+($J392*'fnd base rates'!F$113)\n+($K392*'fnd base rates'!F$114)\n+($M392*'fnd base rates'!F$116)\n+($N392*'fnd base rates'!F$117)\n+($O392*'fnd base rates'!F$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,6)))\n*$R392","v":729639.02097408019},{"$f":"(($D392*'fnd base rates'!G$107)\n+($E392*'fnd base rates'!G$108)\n+($F392*'fnd base rates'!G$109)\n+($G392*'fnd base rates'!G$110)\n+($H392*'fnd base rates'!G$111)\n+($I392*'fnd base rates'!G$112)\n+($J392*'fnd base rates'!G$113)\n+($K392*'fnd base rates'!G$114)\n+($M392*'fnd base rates'!G$116)\n+($N392*'fnd base rates'!G$117)\n+($O392*'fnd base rates'!G$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,7)))\n*$R392","v":188495.20767488002},{"$f":"(($D392*'fnd base rates'!H$107)\n+($E392*'fnd base rates'!H$108)\n+($F392*'fnd base rates'!H$109)\n+($G392*'fnd base rates'!H$110)\n+($H392*'fnd base rates'!H$111)\n+($I392*'fnd base rates'!H$112)\n+($J392*'fnd base rates'!H$113)\n+($K392*'fnd base rates'!H$114)\n+($M392*'fnd base rates'!H$116)\n+($N392*'fnd base rates'!H$117)\n+($O392*'fnd base rates'!H$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,8)))","v":466148.52511999995},{"$f":"(($D392*'fnd base rates'!I$107)\n+($E392*'fnd base rates'!I$108)\n+($F392*'fnd base rates'!I$109)\n+($G392*'fnd base rates'!I$110)\n+($H392*'fnd base rates'!I$111)\n+($I392*'fnd base rates'!I$112)\n+($J392*'fnd base rates'!I$113)\n+($K392*'fnd base rates'!I$114)\n+($M392*'fnd base rates'!I$116)\n+($N392*'fnd base rates'!I$117)\n+($O392*'fnd base rates'!I$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,9)))\n*$R392","v":341427.08607999998},{"$f":"(($D392*'fnd base rates'!J$107)\n+($E392*'fnd base rates'!J$108)\n+($F392*'fnd base rates'!J$109)\n+($G392*'fnd base rates'!J$110)\n+($H392*'fnd base rates'!J$111)\n+($I392*'fnd base rates'!J$112)\n+($J392*'fnd base rates'!J$113)\n+($K392*'fnd base rates'!J$114)\n+($M392*'fnd base rates'!J$116)\n+($N392*'fnd base rates'!J$117)\n+($O392*'fnd base rates'!J$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,10)))\n*$R392","v":569700.60544000007},{"$f":"(($D392*'fnd base rates'!K$107)\n+($E392*'fnd base rates'!K$108)\n+($F392*'fnd base rates'!K$109)\n+($G392*'fnd base rates'!K$110)\n+($H392*'fnd base rates'!K$111)\n+($I392*'fnd base rates'!K$112)\n+($J392*'fnd base rates'!K$113)\n+($K392*'fnd base rates'!K$114)\n+($M392*'fnd base rates'!K$116)\n+($N392*'fnd base rates'!K$117)\n+($O392*'fnd base rates'!K$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,11)))\n*$R392","v":865497.1003392},{"$f":"(($D392*'fnd base rates'!L$107)\n+($E392*'fnd base rates'!L$108)\n+($F392*'fnd base rates'!L$109)\n+($G392*'fnd base rates'!L$110)\n+($H392*'fnd base rates'!L$111)\n+($I392*'fnd base rates'!L$112)\n+($J392*'fnd base rates'!L$113)\n+($K392*'fnd base rates'!L$114)\n+($M392*'fnd base rates'!L$116)\n+($N392*'fnd base rates'!L$117)\n+($O392*'fnd base rates'!L$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,12)))","v":1184203.5024000001},{"$f":"(($D392*'fnd base rates'!M$107)\n+($E392*'fnd base rates'!M$108)\n+($F392*'fnd base rates'!M$109)\n+($G392*'fnd base rates'!M$110)\n+($H392*'fnd base rates'!M$111)\n+($I392*'fnd base rates'!M$112)\n+($J392*'fnd base rates'!M$113)\n+($K392*'fnd base rates'!M$114)\n+($M392*'fnd base rates'!M$116)\n+($N392*'fnd base rates'!M$117)\n+($O392*'fnd base rates'!M$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,13)))","v":0},9968177.6461926401,null,449035035,"449","035","035",1,680,9968177.6461926401,14659,0,14659,null,null,null,null,null,14659,0,14659,null,null,{"$f":"BC392-BA392","v":0}]
[449,449035044,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D393","v":0},{"$f":"'fnd enro'!E393","v":0},{"$f":"'fnd enro'!F393","v":0},{"$f":"'fnd enro'!G393","v":0},{"$f":"'fnd enro'!H393","v":0},{"$f":"'fnd enro'!I393","v":2},{"$f":"'fnd enro'!J393","v":0},{"$f":"'fnd enro'!K393","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L393","v":0},{"$f":"'fnd enro'!M393","v":0},{"$f":"'fnd enro'!N393","v":0},{"$f":"'fnd enro'!O393","v":0},{"$f":"'fnd enro'!P393","v":0},{"$f":"'fnd enro'!R393","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q393)","v":11},null,{"$f":"(($D393*'fnd base rates'!C$107)\n+($E393*'fnd base rates'!C$108)\n+($F393*'fnd base rates'!C$109)\n+($G393*'fnd base rates'!C$110)\n+($H393*'fnd base rates'!C$111)\n+($I393*'fnd base rates'!C$112)\n+($J393*'fnd base rates'!C$113)\n+($K393*'fnd base rates'!C$114)\n+($M393*'fnd base rates'!C$116)\n+($N393*'fnd base rates'!C$117)\n+($O393*'fnd base rates'!C$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,3)))\n*$R393","v":1167.3398888960003},{"$f":"(($D393*'fnd base rates'!D$107)\n+($E393*'fnd base rates'!D$108)\n+($F393*'fnd base rates'!D$109)\n+($G393*'fnd base rates'!D$110)\n+($H393*'fnd base rates'!D$111)\n+($I393*'fnd base rates'!D$112)\n+($J393*'fnd base rates'!D$113)\n+($K393*'fnd base rates'!D$114)\n+($M393*'fnd base rates'!D$116)\n+($N393*'fnd base rates'!D$117)\n+($O393*'fnd base rates'!D$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,4)))\n*$R393","v":1664.8140800000001},{"$f":"(($D393*'fnd base rates'!E$107)\n+($E393*'fnd base rates'!E$108)\n+($F393*'fnd base rates'!E$109)\n+($G393*'fnd base rates'!E$110)\n+($H393*'fnd base rates'!E$111)\n+($I393*'fnd base rates'!E$112)\n+($J393*'fnd base rates'!E$113)\n+($K393*'fnd base rates'!E$114)\n+($M393*'fnd base rates'!E$116)\n+($N393*'fnd base rates'!E$117)\n+($O393*'fnd base rates'!E$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,5)))\n*$R393","v":10688.948018176001},{"$f":"(($D393*'fnd base rates'!F$107)\n+($E393*'fnd base rates'!F$108)\n+($F393*'fnd base rates'!F$109)\n+($G393*'fnd base rates'!F$110)\n+($H393*'fnd base rates'!F$111)\n+($I393*'fnd base rates'!F$112)\n+($J393*'fnd base rates'!F$113)\n+($K393*'fnd base rates'!F$114)\n+($M393*'fnd base rates'!F$116)\n+($N393*'fnd base rates'!F$117)\n+($O393*'fnd base rates'!F$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,6)))\n*$R393","v":1929.8648325120002},{"$f":"(($D393*'fnd base rates'!G$107)\n+($E393*'fnd base rates'!G$108)\n+($F393*'fnd base rates'!G$109)\n+($G393*'fnd base rates'!G$110)\n+($H393*'fnd base rates'!G$111)\n+($I393*'fnd base rates'!G$112)\n+($J393*'fnd base rates'!G$113)\n+($K393*'fnd base rates'!G$114)\n+($M393*'fnd base rates'!G$116)\n+($N393*'fnd base rates'!G$117)\n+($O393*'fnd base rates'!G$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,7)))\n*$R393","v":356.61002163199998},{"$f":"(($D393*'fnd base rates'!H$107)\n+($E393*'fnd base rates'!H$108)\n+($F393*'fnd base rates'!H$109)\n+($G393*'fnd base rates'!H$110)\n+($H393*'fnd base rates'!H$111)\n+($I393*'fnd base rates'!H$112)\n+($J393*'fnd base rates'!H$113)\n+($K393*'fnd base rates'!H$114)\n+($M393*'fnd base rates'!H$116)\n+($N393*'fnd base rates'!H$117)\n+($O393*'fnd base rates'!H$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D393*'fnd base rates'!I$107)\n+($E393*'fnd base rates'!I$108)\n+($F393*'fnd base rates'!I$109)\n+($G393*'fnd base rates'!I$110)\n+($H393*'fnd base rates'!I$111)\n+($I393*'fnd base rates'!I$112)\n+($J393*'fnd base rates'!I$113)\n+($K393*'fnd base rates'!I$114)\n+($M393*'fnd base rates'!I$116)\n+($N393*'fnd base rates'!I$117)\n+($O393*'fnd base rates'!I$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,9)))\n*$R393","v":926.84544000000005},{"$f":"(($D393*'fnd base rates'!J$107)\n+($E393*'fnd base rates'!J$108)\n+($F393*'fnd base rates'!J$109)\n+($G393*'fnd base rates'!J$110)\n+($H393*'fnd base rates'!J$111)\n+($I393*'fnd base rates'!J$112)\n+($J393*'fnd base rates'!J$113)\n+($K393*'fnd base rates'!J$114)\n+($M393*'fnd base rates'!J$116)\n+($N393*'fnd base rates'!J$117)\n+($O393*'fnd base rates'!J$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,10)))\n*$R393","v":1248.48},{"$f":"(($D393*'fnd base rates'!K$107)\n+($E393*'fnd base rates'!K$108)\n+($F393*'fnd base rates'!K$109)\n+($G393*'fnd base rates'!K$110)\n+($H393*'fnd base rates'!K$111)\n+($I393*'fnd base rates'!K$112)\n+($J393*'fnd base rates'!K$113)\n+($K393*'fnd base rates'!K$114)\n+($M393*'fnd base rates'!K$116)\n+($N393*'fnd base rates'!K$117)\n+($O393*'fnd base rates'!K$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,11)))\n*$R393","v":2502.5302988800004},{"$f":"(($D393*'fnd base rates'!L$107)\n+($E393*'fnd base rates'!L$108)\n+($F393*'fnd base rates'!L$109)\n+($G393*'fnd base rates'!L$110)\n+($H393*'fnd base rates'!L$111)\n+($I393*'fnd base rates'!L$112)\n+($J393*'fnd base rates'!L$113)\n+($K393*'fnd base rates'!L$114)\n+($M393*'fnd base rates'!L$116)\n+($N393*'fnd base rates'!L$117)\n+($O393*'fnd base rates'!L$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D393*'fnd base rates'!M$107)\n+($E393*'fnd base rates'!M$108)\n+($F393*'fnd base rates'!M$109)\n+($G393*'fnd base rates'!M$110)\n+($H393*'fnd base rates'!M$111)\n+($I393*'fnd base rates'!M$112)\n+($J393*'fnd base rates'!M$113)\n+($K393*'fnd base rates'!M$114)\n+($M393*'fnd base rates'!M$116)\n+($N393*'fnd base rates'!M$117)\n+($O393*'fnd base rates'!M$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,13)))","v":0},24879.843808096,null,449035044,"449","035","044",1,2,24879.843808096,12440,0,12440,null,null,null,null,null,12440,0,12440,null,null,{"$f":"BC393-BA393","v":0}]
[449,449035050,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D394","v":0},{"$f":"'fnd enro'!E394","v":0},{"$f":"'fnd enro'!F394","v":0},{"$f":"'fnd enro'!G394","v":0},{"$f":"'fnd enro'!H394","v":1},{"$f":"'fnd enro'!I394","v":1},{"$f":"'fnd enro'!J394","v":0},{"$f":"'fnd enro'!K394","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L394","v":0},{"$f":"'fnd enro'!M394","v":0},{"$f":"'fnd enro'!N394","v":0},{"$f":"'fnd enro'!O394","v":0},{"$f":"'fnd enro'!P394","v":0},{"$f":"'fnd enro'!R394","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q394)","v":4},null,{"$f":"(($D394*'fnd base rates'!C$107)\n+($E394*'fnd base rates'!C$108)\n+($F394*'fnd base rates'!C$109)\n+($G394*'fnd base rates'!C$110)\n+($H394*'fnd base rates'!C$111)\n+($I394*'fnd base rates'!C$112)\n+($J394*'fnd base rates'!C$113)\n+($K394*'fnd base rates'!C$114)\n+($M394*'fnd base rates'!C$116)\n+($N394*'fnd base rates'!C$117)\n+($O394*'fnd base rates'!C$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,3)))\n*$R394","v":1167.3398888960003},{"$f":"(($D394*'fnd base rates'!D$107)\n+($E394*'fnd base rates'!D$108)\n+($F394*'fnd base rates'!D$109)\n+($G394*'fnd base rates'!D$110)\n+($H394*'fnd base rates'!D$111)\n+($I394*'fnd base rates'!D$112)\n+($J394*'fnd base rates'!D$113)\n+($K394*'fnd base rates'!D$114)\n+($M394*'fnd base rates'!D$116)\n+($N394*'fnd base rates'!D$117)\n+($O394*'fnd base rates'!D$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,4)))\n*$R394","v":1664.8140800000001},{"$f":"(($D394*'fnd base rates'!E$107)\n+($E394*'fnd base rates'!E$108)\n+($F394*'fnd base rates'!E$109)\n+($G394*'fnd base rates'!E$110)\n+($H394*'fnd base rates'!E$111)\n+($I394*'fnd base rates'!E$112)\n+($J394*'fnd base rates'!E$113)\n+($K394*'fnd base rates'!E$114)\n+($M394*'fnd base rates'!E$116)\n+($N394*'fnd base rates'!E$117)\n+($O394*'fnd base rates'!E$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,5)))\n*$R394","v":9108.3886581760016},{"$f":"(($D394*'fnd base rates'!F$107)\n+($E394*'fnd base rates'!F$108)\n+($F394*'fnd base rates'!F$109)\n+($G394*'fnd base rates'!F$110)\n+($H394*'fnd base rates'!F$111)\n+($I394*'fnd base rates'!F$112)\n+($J394*'fnd base rates'!F$113)\n+($K394*'fnd base rates'!F$114)\n+($M394*'fnd base rates'!F$116)\n+($N394*'fnd base rates'!F$117)\n+($O394*'fnd base rates'!F$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,6)))\n*$R394","v":2047.9019525120002},{"$f":"(($D394*'fnd base rates'!G$107)\n+($E394*'fnd base rates'!G$108)\n+($F394*'fnd base rates'!G$109)\n+($G394*'fnd base rates'!G$110)\n+($H394*'fnd base rates'!G$111)\n+($I394*'fnd base rates'!G$112)\n+($J394*'fnd base rates'!G$113)\n+($K394*'fnd base rates'!G$114)\n+($M394*'fnd base rates'!G$116)\n+($N394*'fnd base rates'!G$117)\n+($O394*'fnd base rates'!G$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,7)))\n*$R394","v":361.58218163199996},{"$f":"(($D394*'fnd base rates'!H$107)\n+($E394*'fnd base rates'!H$108)\n+($F394*'fnd base rates'!H$109)\n+($G394*'fnd base rates'!H$110)\n+($H394*'fnd base rates'!H$111)\n+($I394*'fnd base rates'!H$112)\n+($J394*'fnd base rates'!H$113)\n+($K394*'fnd base rates'!H$114)\n+($M394*'fnd base rates'!H$116)\n+($N394*'fnd base rates'!H$117)\n+($O394*'fnd base rates'!H$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D394*'fnd base rates'!I$107)\n+($E394*'fnd base rates'!I$108)\n+($F394*'fnd base rates'!I$109)\n+($G394*'fnd base rates'!I$110)\n+($H394*'fnd base rates'!I$111)\n+($I394*'fnd base rates'!I$112)\n+($J394*'fnd base rates'!I$113)\n+($K394*'fnd base rates'!I$114)\n+($M394*'fnd base rates'!I$116)\n+($N394*'fnd base rates'!I$117)\n+($O394*'fnd base rates'!I$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,9)))\n*$R394","v":858.02944000000002},{"$f":"(($D394*'fnd base rates'!J$107)\n+($E394*'fnd base rates'!J$108)\n+($F394*'fnd base rates'!J$109)\n+($G394*'fnd base rates'!J$110)\n+($H394*'fnd base rates'!J$111)\n+($I394*'fnd base rates'!J$112)\n+($J394*'fnd base rates'!J$113)\n+($K394*'fnd base rates'!J$114)\n+($M394*'fnd base rates'!J$116)\n+($N394*'fnd base rates'!J$117)\n+($O394*'fnd base rates'!J$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,10)))\n*$R394","v":894.94528000000003},{"$f":"(($D394*'fnd base rates'!K$107)\n+($E394*'fnd base rates'!K$108)\n+($F394*'fnd base rates'!K$109)\n+($G394*'fnd base rates'!K$110)\n+($H394*'fnd base rates'!K$111)\n+($I394*'fnd base rates'!K$112)\n+($J394*'fnd base rates'!K$113)\n+($K394*'fnd base rates'!K$114)\n+($M394*'fnd base rates'!K$116)\n+($N394*'fnd base rates'!K$117)\n+($O394*'fnd base rates'!K$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,11)))\n*$R394","v":2537.4550988800002},{"$f":"(($D394*'fnd base rates'!L$107)\n+($E394*'fnd base rates'!L$108)\n+($F394*'fnd base rates'!L$109)\n+($G394*'fnd base rates'!L$110)\n+($H394*'fnd base rates'!L$111)\n+($I394*'fnd base rates'!L$112)\n+($J394*'fnd base rates'!L$113)\n+($K394*'fnd base rates'!L$114)\n+($M394*'fnd base rates'!L$116)\n+($N394*'fnd base rates'!L$117)\n+($O394*'fnd base rates'!L$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D394*'fnd base rates'!M$107)\n+($E394*'fnd base rates'!M$108)\n+($F394*'fnd base rates'!M$109)\n+($G394*'fnd base rates'!M$110)\n+($H394*'fnd base rates'!M$111)\n+($I394*'fnd base rates'!M$112)\n+($J394*'fnd base rates'!M$113)\n+($K394*'fnd base rates'!M$114)\n+($M394*'fnd base rates'!M$116)\n+($N394*'fnd base rates'!M$117)\n+($O394*'fnd base rates'!M$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,13)))","v":0},22873.577808096001,null,449035050,"449","035","050",1,{"$f":"enro","v":2},22873.577808096001,11437,{"$f":"AO394-AQ394","v":0},11437,null,null,null,null,null,11437,0,11437,null,null,{"$f":"BC394-BA394","v":0}]
[449,449035073,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D395","v":0},{"$f":"'fnd enro'!E395","v":0},{"$f":"'fnd enro'!F395","v":0},{"$f":"'fnd enro'!G395","v":0},{"$f":"'fnd enro'!H395","v":0},{"$f":"'fnd enro'!I395","v":2},{"$f":"'fnd enro'!J395","v":0},{"$f":"'fnd enro'!K395","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L395","v":0},{"$f":"'fnd enro'!M395","v":0},{"$f":"'fnd enro'!N395","v":0},{"$f":"'fnd enro'!O395","v":0},{"$f":"'fnd enro'!P395","v":2},{"$f":"'fnd enro'!R395","v":2},{"$f":"VLOOKUP(B395,charterinfo_b,6)","v":1.0880000000000001},{"$f":"VALUE('fnd enro'!Q395)","v":6},null,{"$f":"(($D395*'fnd base rates'!C$107)\n+($E395*'fnd base rates'!C$108)\n+($F395*'fnd base rates'!C$109)\n+($G395*'fnd base rates'!C$110)\n+($H395*'fnd base rates'!C$111)\n+($I395*'fnd base rates'!C$112)\n+($J395*'fnd base rates'!C$113)\n+($K395*'fnd base rates'!C$114)\n+($M395*'fnd base rates'!C$116)\n+($N395*'fnd base rates'!C$117)\n+($O395*'fnd base rates'!C$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,3)))\n*$R395","v":1308.9757288960002},{"$f":"(($D395*'fnd base rates'!D$107)\n+($E395*'fnd base rates'!D$108)\n+($F395*'fnd base rates'!D$109)\n+($G395*'fnd base rates'!D$110)\n+($H395*'fnd base rates'!D$111)\n+($I395*'fnd base rates'!D$112)\n+($J395*'fnd base rates'!D$113)\n+($K395*'fnd base rates'!D$114)\n+($M395*'fnd base rates'!D$116)\n+($N395*'fnd base rates'!D$117)\n+($O395*'fnd base rates'!D$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,4)))\n*$R395","v":2335.8272000000002},{"$f":"(($D395*'fnd base rates'!E$107)\n+($E395*'fnd base rates'!E$108)\n+($F395*'fnd base rates'!E$109)\n+($G395*'fnd base rates'!E$110)\n+($H395*'fnd base rates'!E$111)\n+($I395*'fnd base rates'!E$112)\n+($J395*'fnd base rates'!E$113)\n+($K395*'fnd base rates'!E$114)\n+($M395*'fnd base rates'!E$116)\n+($N395*'fnd base rates'!E$117)\n+($O395*'fnd base rates'!E$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,5)))\n*$R395","v":17239.360818176003},{"$f":"(($D395*'fnd base rates'!F$107)\n+($E395*'fnd base rates'!F$108)\n+($F395*'fnd base rates'!F$109)\n+($G395*'fnd base rates'!F$110)\n+($H395*'fnd base rates'!F$111)\n+($I395*'fnd base rates'!F$112)\n+($J395*'fnd base rates'!F$113)\n+($K395*'fnd base rates'!F$114)\n+($M395*'fnd base rates'!F$116)\n+($N395*'fnd base rates'!F$117)\n+($O395*'fnd base rates'!F$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,6)))\n*$R395","v":1929.8648325120002},{"$f":"(($D395*'fnd base rates'!G$107)\n+($E395*'fnd base rates'!G$108)\n+($F395*'fnd base rates'!G$109)\n+($G395*'fnd base rates'!G$110)\n+($H395*'fnd base rates'!G$111)\n+($I395*'fnd base rates'!G$112)\n+($J395*'fnd base rates'!G$113)\n+($K395*'fnd base rates'!G$114)\n+($M395*'fnd base rates'!G$116)\n+($N395*'fnd base rates'!G$117)\n+($O395*'fnd base rates'!G$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,7)))\n*$R395","v":674.39306163200001},{"$f":"(($D395*'fnd base rates'!H$107)\n+($E395*'fnd base rates'!H$108)\n+($F395*'fnd base rates'!H$109)\n+($G395*'fnd base rates'!H$110)\n+($H395*'fnd base rates'!H$111)\n+($I395*'fnd base rates'!H$112)\n+($J395*'fnd base rates'!H$113)\n+($K395*'fnd base rates'!H$114)\n+($M395*'fnd base rates'!H$116)\n+($N395*'fnd base rates'!H$117)\n+($O395*'fnd base rates'!H$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,8)))","v":1700.937868},{"$f":"(($D395*'fnd base rates'!I$107)\n+($E395*'fnd base rates'!I$108)\n+($F395*'fnd base rates'!I$109)\n+($G395*'fnd base rates'!I$110)\n+($H395*'fnd base rates'!I$111)\n+($I395*'fnd base rates'!I$112)\n+($J395*'fnd base rates'!I$113)\n+($K395*'fnd base rates'!I$114)\n+($M395*'fnd base rates'!I$116)\n+($N395*'fnd base rates'!I$117)\n+($O395*'fnd base rates'!I$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,9)))\n*$R395","v":1192.0780800000002},{"$f":"(($D395*'fnd base rates'!J$107)\n+($E395*'fnd base rates'!J$108)\n+($F395*'fnd base rates'!J$109)\n+($G395*'fnd base rates'!J$110)\n+($H395*'fnd base rates'!J$111)\n+($I395*'fnd base rates'!J$112)\n+($J395*'fnd base rates'!J$113)\n+($K395*'fnd base rates'!J$114)\n+($M395*'fnd base rates'!J$116)\n+($N395*'fnd base rates'!J$117)\n+($O395*'fnd base rates'!J$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,10)))\n*$R395","v":2626.7584000000002},{"$f":"(($D395*'fnd base rates'!K$107)\n+($E395*'fnd base rates'!K$108)\n+($F395*'fnd base rates'!K$109)\n+($G395*'fnd base rates'!K$110)\n+($H395*'fnd base rates'!K$111)\n+($I395*'fnd base rates'!K$112)\n+($J395*'fnd base rates'!K$113)\n+($K395*'fnd base rates'!K$114)\n+($M395*'fnd base rates'!K$116)\n+($N395*'fnd base rates'!K$117)\n+($O395*'fnd base rates'!K$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,11)))\n*$R395","v":2502.5302988800004},{"$f":"(($D395*'fnd base rates'!L$107)\n+($E395*'fnd base rates'!L$108)\n+($F395*'fnd base rates'!L$109)\n+($G395*'fnd base rates'!L$110)\n+($H395*'fnd base rates'!L$111)\n+($I395*'fnd base rates'!L$112)\n+($J395*'fnd base rates'!L$113)\n+($K395*'fnd base rates'!L$114)\n+($M395*'fnd base rates'!L$116)\n+($N395*'fnd base rates'!L$117)\n+($O395*'fnd base rates'!L$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,12)))","v":3712.1333600000003},{"$f":"(($D395*'fnd base rates'!M$107)\n+($E395*'fnd base rates'!M$108)\n+($F395*'fnd base rates'!M$109)\n+($G395*'fnd base rates'!M$110)\n+($H395*'fnd base rates'!M$111)\n+($I395*'fnd base rates'!M$112)\n+($J395*'fnd base rates'!M$113)\n+($K395*'fnd base rates'!M$114)\n+($M395*'fnd base rates'!M$116)\n+($N395*'fnd base rates'!M$117)\n+($O395*'fnd base rates'!M$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U395:AE395)","v":35222.859648096004},null,{"$f":"B395","v":449035073},{"$f":"IF($B395<499999999,MID($B395,1,3),MID($B395,1,4))","v":"449"},{"$f":"IF($B395<499999999,MID($B395,4,3),MID($B395,5,3))","v":"035"},{"$f":"IF($B395<499999999,MID($B395,7,3),MID($B395,8,3))","v":"073"},{"$f":"IF(VLOOKUP(VALUE(IF(AH395<499999999,MID(AH395,4,3),MID(AH395,5,3))),distinfo,4)=R395,1,0)","v":1},2,{"$f":"AF395","v":35222.859648096004},{"$f":"IF(OR(AF395=0,AM395=0),0,ROUND(AN395/AM395,0))","v":17611},0,17611,null,null,null,null,null,17611,{"$f":"AY395-AW395","v":0},17611,null,null,{"$f":"BC395-BA395","v":0}]
[449,449035133,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D396","v":0},{"$f":"'fnd enro'!E396","v":0},{"$f":"'fnd enro'!F396","v":0},{"$f":"'fnd enro'!G396","v":0},{"$f":"'fnd enro'!H396","v":1},{"$f":"'fnd enro'!I396","v":0},{"$f":"'fnd enro'!J396","v":0},{"$f":"'fnd enro'!K396","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L396","v":0},{"$f":"'fnd enro'!M396","v":0},{"$f":"'fnd enro'!N396","v":0},{"$f":"'fnd enro'!O396","v":0},{"$f":"'fnd enro'!P396","v":0},{"$f":"'fnd enro'!R396","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q396)","v":9},null,{"$f":"(($D396*'fnd base rates'!C$107)\n+($E396*'fnd base rates'!C$108)\n+($F396*'fnd base rates'!C$109)\n+($G396*'fnd base rates'!C$110)\n+($H396*'fnd base rates'!C$111)\n+($I396*'fnd base rates'!C$112)\n+($J396*'fnd base rates'!C$113)\n+($K396*'fnd base rates'!C$114)\n+($M396*'fnd base rates'!C$116)\n+($N396*'fnd base rates'!C$117)\n+($O396*'fnd base rates'!C$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,3)))\n*$R396","v":583.66994444800014},{"$f":"(($D396*'fnd base rates'!D$107)\n+($E396*'fnd base rates'!D$108)\n+($F396*'fnd base rates'!D$109)\n+($G396*'fnd base rates'!D$110)\n+($H396*'fnd base rates'!D$111)\n+($I396*'fnd base rates'!D$112)\n+($J396*'fnd base rates'!D$113)\n+($K396*'fnd base rates'!D$114)\n+($M396*'fnd base rates'!D$116)\n+($N396*'fnd base rates'!D$117)\n+($O396*'fnd base rates'!D$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,4)))\n*$R396","v":832.40704000000005},{"$f":"(($D396*'fnd base rates'!E$107)\n+($E396*'fnd base rates'!E$108)\n+($F396*'fnd base rates'!E$109)\n+($G396*'fnd base rates'!E$110)\n+($H396*'fnd base rates'!E$111)\n+($I396*'fnd base rates'!E$112)\n+($J396*'fnd base rates'!E$113)\n+($K396*'fnd base rates'!E$114)\n+($M396*'fnd base rates'!E$116)\n+($N396*'fnd base rates'!E$117)\n+($O396*'fnd base rates'!E$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,5)))\n*$R396","v":3763.9146490880003},{"$f":"(($D396*'fnd base rates'!F$107)\n+($E396*'fnd base rates'!F$108)\n+($F396*'fnd base rates'!F$109)\n+($G396*'fnd base rates'!F$110)\n+($H396*'fnd base rates'!F$111)\n+($I396*'fnd base rates'!F$112)\n+($J396*'fnd base rates'!F$113)\n+($K396*'fnd base rates'!F$114)\n+($M396*'fnd base rates'!F$116)\n+($N396*'fnd base rates'!F$117)\n+($O396*'fnd base rates'!F$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,6)))\n*$R396","v":1082.9695362560001},{"$f":"(($D396*'fnd base rates'!G$107)\n+($E396*'fnd base rates'!G$108)\n+($F396*'fnd base rates'!G$109)\n+($G396*'fnd base rates'!G$110)\n+($H396*'fnd base rates'!G$111)\n+($I396*'fnd base rates'!G$112)\n+($J396*'fnd base rates'!G$113)\n+($K396*'fnd base rates'!G$114)\n+($M396*'fnd base rates'!G$116)\n+($N396*'fnd base rates'!G$117)\n+($O396*'fnd base rates'!G$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,7)))\n*$R396","v":183.27717081600002},{"$f":"(($D396*'fnd base rates'!H$107)\n+($E396*'fnd base rates'!H$108)\n+($F396*'fnd base rates'!H$109)\n+($G396*'fnd base rates'!H$110)\n+($H396*'fnd base rates'!H$111)\n+($I396*'fnd base rates'!H$112)\n+($J396*'fnd base rates'!H$113)\n+($K396*'fnd base rates'!H$114)\n+($M396*'fnd base rates'!H$116)\n+($N396*'fnd base rates'!H$117)\n+($O396*'fnd base rates'!H$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D396*'fnd base rates'!I$107)\n+($E396*'fnd base rates'!I$108)\n+($F396*'fnd base rates'!I$109)\n+($G396*'fnd base rates'!I$110)\n+($H396*'fnd base rates'!I$111)\n+($I396*'fnd base rates'!I$112)\n+($J396*'fnd base rates'!I$113)\n+($K396*'fnd base rates'!I$114)\n+($M396*'fnd base rates'!I$116)\n+($N396*'fnd base rates'!I$117)\n+($O396*'fnd base rates'!I$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,9)))\n*$R396","v":394.60672000000005},{"$f":"(($D396*'fnd base rates'!J$107)\n+($E396*'fnd base rates'!J$108)\n+($F396*'fnd base rates'!J$109)\n+($G396*'fnd base rates'!J$110)\n+($H396*'fnd base rates'!J$111)\n+($I396*'fnd base rates'!J$112)\n+($J396*'fnd base rates'!J$113)\n+($K396*'fnd base rates'!J$114)\n+($M396*'fnd base rates'!J$116)\n+($N396*'fnd base rates'!J$117)\n+($O396*'fnd base rates'!J$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,10)))\n*$R396","v":270.70528000000002},{"$f":"(($D396*'fnd base rates'!K$107)\n+($E396*'fnd base rates'!K$108)\n+($F396*'fnd base rates'!K$109)\n+($G396*'fnd base rates'!K$110)\n+($H396*'fnd base rates'!K$111)\n+($I396*'fnd base rates'!K$112)\n+($J396*'fnd base rates'!K$113)\n+($K396*'fnd base rates'!K$114)\n+($M396*'fnd base rates'!K$116)\n+($N396*'fnd base rates'!K$117)\n+($O396*'fnd base rates'!K$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,11)))\n*$R396","v":1286.18994944},{"$f":"(($D396*'fnd base rates'!L$107)\n+($E396*'fnd base rates'!L$108)\n+($F396*'fnd base rates'!L$109)\n+($G396*'fnd base rates'!L$110)\n+($H396*'fnd base rates'!L$111)\n+($I396*'fnd base rates'!L$112)\n+($J396*'fnd base rates'!L$113)\n+($K396*'fnd base rates'!L$114)\n+($M396*'fnd base rates'!L$116)\n+($N396*'fnd base rates'!L$117)\n+($O396*'fnd base rates'!L$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D396*'fnd base rates'!M$107)\n+($E396*'fnd base rates'!M$108)\n+($F396*'fnd base rates'!M$109)\n+($G396*'fnd base rates'!M$110)\n+($H396*'fnd base rates'!M$111)\n+($I396*'fnd base rates'!M$112)\n+($J396*'fnd base rates'!M$113)\n+($K396*'fnd base rates'!M$114)\n+($M396*'fnd base rates'!M$116)\n+($N396*'fnd base rates'!M$117)\n+($O396*'fnd base rates'!M$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,13)))","v":0},10433.655904048001,null,449035133,"449","035","133",1,1,10433.655904048001,10434,0,10434,null,null,null,null,null,10434,0,10434,null,null,{"$f":"BC396-BA396","v":0}]
[449,449035189,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D397","v":0},{"$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":1},{"$f":"'fnd enro'!J397","v":0},{"$f":"'fnd enro'!K397","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L397","v":0},{"$f":"'fnd enro'!M397","v":0},{"$f":"'fnd enro'!N397","v":0},{"$f":"'fnd enro'!O397","v":0},{"$f":"'fnd enro'!P397","v":2},{"$f":"'fnd enro'!R397","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q397)","v":3},null,{"$f":"(($D397*'fnd base rates'!C$107)\n+($E397*'fnd base rates'!C$108)\n+($F397*'fnd base rates'!C$109)\n+($G397*'fnd base rates'!C$110)\n+($H397*'fnd base rates'!C$111)\n+($I397*'fnd base rates'!C$112)\n+($J397*'fnd base rates'!C$113)\n+($K397*'fnd base rates'!C$114)\n+($M397*'fnd base rates'!C$116)\n+($N397*'fnd base rates'!C$117)\n+($O397*'fnd base rates'!C$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,3)))\n*$R397","v":1291.1542888960003},{"$f":"(($D397*'fnd base rates'!D$107)\n+($E397*'fnd base rates'!D$108)\n+($F397*'fnd base rates'!D$109)\n+($G397*'fnd base rates'!D$110)\n+($H397*'fnd base rates'!D$111)\n+($I397*'fnd base rates'!D$112)\n+($J397*'fnd base rates'!D$113)\n+($K397*'fnd base rates'!D$114)\n+($M397*'fnd base rates'!D$116)\n+($N397*'fnd base rates'!D$117)\n+($O397*'fnd base rates'!D$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,4)))\n*$R397","v":2251.5289600000001},{"$f":"(($D397*'fnd base rates'!E$107)\n+($E397*'fnd base rates'!E$108)\n+($F397*'fnd base rates'!E$109)\n+($G397*'fnd base rates'!E$110)\n+($H397*'fnd base rates'!E$111)\n+($I397*'fnd base rates'!E$112)\n+($J397*'fnd base rates'!E$113)\n+($K397*'fnd base rates'!E$114)\n+($M397*'fnd base rates'!E$116)\n+($N397*'fnd base rates'!E$117)\n+($O397*'fnd base rates'!E$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,5)))\n*$R397","v":14835.729458176002},{"$f":"(($D397*'fnd base rates'!F$107)\n+($E397*'fnd base rates'!F$108)\n+($F397*'fnd base rates'!F$109)\n+($G397*'fnd base rates'!F$110)\n+($H397*'fnd base rates'!F$111)\n+($I397*'fnd base rates'!F$112)\n+($J397*'fnd base rates'!F$113)\n+($K397*'fnd base rates'!F$114)\n+($M397*'fnd base rates'!F$116)\n+($N397*'fnd base rates'!F$117)\n+($O397*'fnd base rates'!F$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,6)))\n*$R397","v":2047.9019525120002},{"$f":"(($D397*'fnd base rates'!G$107)\n+($E397*'fnd base rates'!G$108)\n+($F397*'fnd base rates'!G$109)\n+($G397*'fnd base rates'!G$110)\n+($H397*'fnd base rates'!G$111)\n+($I397*'fnd base rates'!G$112)\n+($J397*'fnd base rates'!G$113)\n+($K397*'fnd base rates'!G$114)\n+($M397*'fnd base rates'!G$116)\n+($N397*'fnd base rates'!G$117)\n+($O397*'fnd base rates'!G$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,7)))\n*$R397","v":639.45738163199997},{"$f":"(($D397*'fnd base rates'!H$107)\n+($E397*'fnd base rates'!H$108)\n+($F397*'fnd base rates'!H$109)\n+($G397*'fnd base rates'!H$110)\n+($H397*'fnd base rates'!H$111)\n+($I397*'fnd base rates'!H$112)\n+($J397*'fnd base rates'!H$113)\n+($K397*'fnd base rates'!H$114)\n+($M397*'fnd base rates'!H$116)\n+($N397*'fnd base rates'!H$117)\n+($O397*'fnd base rates'!H$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,8)))","v":1390.677868},{"$f":"(($D397*'fnd base rates'!I$107)\n+($E397*'fnd base rates'!I$108)\n+($F397*'fnd base rates'!I$109)\n+($G397*'fnd base rates'!I$110)\n+($H397*'fnd base rates'!I$111)\n+($I397*'fnd base rates'!I$112)\n+($J397*'fnd base rates'!I$113)\n+($K397*'fnd base rates'!I$114)\n+($M397*'fnd base rates'!I$116)\n+($N397*'fnd base rates'!I$117)\n+($O397*'fnd base rates'!I$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,9)))\n*$R397","v":1089.9475199999999},{"$f":"(($D397*'fnd base rates'!J$107)\n+($E397*'fnd base rates'!J$108)\n+($F397*'fnd base rates'!J$109)\n+($G397*'fnd base rates'!J$110)\n+($H397*'fnd base rates'!J$111)\n+($I397*'fnd base rates'!J$112)\n+($J397*'fnd base rates'!J$113)\n+($K397*'fnd base rates'!J$114)\n+($M397*'fnd base rates'!J$116)\n+($N397*'fnd base rates'!J$117)\n+($O397*'fnd base rates'!J$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,10)))\n*$R397","v":2100.0576000000001},{"$f":"(($D397*'fnd base rates'!K$107)\n+($E397*'fnd base rates'!K$108)\n+($F397*'fnd base rates'!K$109)\n+($G397*'fnd base rates'!K$110)\n+($H397*'fnd base rates'!K$111)\n+($I397*'fnd base rates'!K$112)\n+($J397*'fnd base rates'!K$113)\n+($K397*'fnd base rates'!K$114)\n+($M397*'fnd base rates'!K$116)\n+($N397*'fnd base rates'!K$117)\n+($O397*'fnd base rates'!K$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,11)))\n*$R397","v":2537.4550988800002},{"$f":"(($D397*'fnd base rates'!L$107)\n+($E397*'fnd base rates'!L$108)\n+($F397*'fnd base rates'!L$109)\n+($G397*'fnd base rates'!L$110)\n+($H397*'fnd base rates'!L$111)\n+($I397*'fnd base rates'!L$112)\n+($J397*'fnd base rates'!L$113)\n+($K397*'fnd base rates'!L$114)\n+($M397*'fnd base rates'!L$116)\n+($N397*'fnd base rates'!L$117)\n+($O397*'fnd base rates'!L$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,12)))","v":3733.12336},{"$f":"(($D397*'fnd base rates'!M$107)\n+($E397*'fnd base rates'!M$108)\n+($F397*'fnd base rates'!M$109)\n+($G397*'fnd base rates'!M$110)\n+($H397*'fnd base rates'!M$111)\n+($I397*'fnd base rates'!M$112)\n+($J397*'fnd base rates'!M$113)\n+($K397*'fnd base rates'!M$114)\n+($M397*'fnd base rates'!M$116)\n+($N397*'fnd base rates'!M$117)\n+($O397*'fnd base rates'!M$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,13)))","v":0},31917.033488096004,null,449035189,"449","035","189",1,2,31917.033488096004,15959,0,15959,null,null,null,null,null,15959,0,15959,null,null,{"$f":"BC397-BA397","v":0}]
[449,449035243,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D398","v":0},{"$f":"'fnd enro'!E398","v":0},{"$f":"'fnd enro'!F398","v":0},{"$f":"'fnd enro'!G398","v":0},{"$f":"'fnd enro'!H398","v":0},{"$f":"'fnd enro'!I398","v":2},{"$f":"'fnd enro'!J398","v":0},{"$f":"'fnd enro'!K398","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L398","v":0},{"$f":"'fnd enro'!M398","v":0},{"$f":"'fnd enro'!N398","v":0},{"$f":"'fnd enro'!O398","v":0},{"$f":"'fnd enro'!P398","v":0},{"$f":"'fnd enro'!R398","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q398)","v":9},null,{"$f":"(($D398*'fnd base rates'!C$107)\n+($E398*'fnd base rates'!C$108)\n+($F398*'fnd base rates'!C$109)\n+($G398*'fnd base rates'!C$110)\n+($H398*'fnd base rates'!C$111)\n+($I398*'fnd base rates'!C$112)\n+($J398*'fnd base rates'!C$113)\n+($K398*'fnd base rates'!C$114)\n+($M398*'fnd base rates'!C$116)\n+($N398*'fnd base rates'!C$117)\n+($O398*'fnd base rates'!C$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,3)))\n*$R398","v":1167.3398888960003},{"$f":"(($D398*'fnd base rates'!D$107)\n+($E398*'fnd base rates'!D$108)\n+($F398*'fnd base rates'!D$109)\n+($G398*'fnd base rates'!D$110)\n+($H398*'fnd base rates'!D$111)\n+($I398*'fnd base rates'!D$112)\n+($J398*'fnd base rates'!D$113)\n+($K398*'fnd base rates'!D$114)\n+($M398*'fnd base rates'!D$116)\n+($N398*'fnd base rates'!D$117)\n+($O398*'fnd base rates'!D$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,4)))\n*$R398","v":1664.8140800000001},{"$f":"(($D398*'fnd base rates'!E$107)\n+($E398*'fnd base rates'!E$108)\n+($F398*'fnd base rates'!E$109)\n+($G398*'fnd base rates'!E$110)\n+($H398*'fnd base rates'!E$111)\n+($I398*'fnd base rates'!E$112)\n+($J398*'fnd base rates'!E$113)\n+($K398*'fnd base rates'!E$114)\n+($M398*'fnd base rates'!E$116)\n+($N398*'fnd base rates'!E$117)\n+($O398*'fnd base rates'!E$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,5)))\n*$R398","v":10688.948018176001},{"$f":"(($D398*'fnd base rates'!F$107)\n+($E398*'fnd base rates'!F$108)\n+($F398*'fnd base rates'!F$109)\n+($G398*'fnd base rates'!F$110)\n+($H398*'fnd base rates'!F$111)\n+($I398*'fnd base rates'!F$112)\n+($J398*'fnd base rates'!F$113)\n+($K398*'fnd base rates'!F$114)\n+($M398*'fnd base rates'!F$116)\n+($N398*'fnd base rates'!F$117)\n+($O398*'fnd base rates'!F$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,6)))\n*$R398","v":1929.8648325120002},{"$f":"(($D398*'fnd base rates'!G$107)\n+($E398*'fnd base rates'!G$108)\n+($F398*'fnd base rates'!G$109)\n+($G398*'fnd base rates'!G$110)\n+($H398*'fnd base rates'!G$111)\n+($I398*'fnd base rates'!G$112)\n+($J398*'fnd base rates'!G$113)\n+($K398*'fnd base rates'!G$114)\n+($M398*'fnd base rates'!G$116)\n+($N398*'fnd base rates'!G$117)\n+($O398*'fnd base rates'!G$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,7)))\n*$R398","v":356.61002163199998},{"$f":"(($D398*'fnd base rates'!H$107)\n+($E398*'fnd base rates'!H$108)\n+($F398*'fnd base rates'!H$109)\n+($G398*'fnd base rates'!H$110)\n+($H398*'fnd base rates'!H$111)\n+($I398*'fnd base rates'!H$112)\n+($J398*'fnd base rates'!H$113)\n+($K398*'fnd base rates'!H$114)\n+($M398*'fnd base rates'!H$116)\n+($N398*'fnd base rates'!H$117)\n+($O398*'fnd base rates'!H$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D398*'fnd base rates'!I$107)\n+($E398*'fnd base rates'!I$108)\n+($F398*'fnd base rates'!I$109)\n+($G398*'fnd base rates'!I$110)\n+($H398*'fnd base rates'!I$111)\n+($I398*'fnd base rates'!I$112)\n+($J398*'fnd base rates'!I$113)\n+($K398*'fnd base rates'!I$114)\n+($M398*'fnd base rates'!I$116)\n+($N398*'fnd base rates'!I$117)\n+($O398*'fnd base rates'!I$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,9)))\n*$R398","v":926.84544000000005},{"$f":"(($D398*'fnd base rates'!J$107)\n+($E398*'fnd base rates'!J$108)\n+($F398*'fnd base rates'!J$109)\n+($G398*'fnd base rates'!J$110)\n+($H398*'fnd base rates'!J$111)\n+($I398*'fnd base rates'!J$112)\n+($J398*'fnd base rates'!J$113)\n+($K398*'fnd base rates'!J$114)\n+($M398*'fnd base rates'!J$116)\n+($N398*'fnd base rates'!J$117)\n+($O398*'fnd base rates'!J$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,10)))\n*$R398","v":1248.48},{"$f":"(($D398*'fnd base rates'!K$107)\n+($E398*'fnd base rates'!K$108)\n+($F398*'fnd base rates'!K$109)\n+($G398*'fnd base rates'!K$110)\n+($H398*'fnd base rates'!K$111)\n+($I398*'fnd base rates'!K$112)\n+($J398*'fnd base rates'!K$113)\n+($K398*'fnd base rates'!K$114)\n+($M398*'fnd base rates'!K$116)\n+($N398*'fnd base rates'!K$117)\n+($O398*'fnd base rates'!K$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,11)))\n*$R398","v":2502.5302988800004},{"$f":"(($D398*'fnd base rates'!L$107)\n+($E398*'fnd base rates'!L$108)\n+($F398*'fnd base rates'!L$109)\n+($G398*'fnd base rates'!L$110)\n+($H398*'fnd base rates'!L$111)\n+($I398*'fnd base rates'!L$112)\n+($J398*'fnd base rates'!L$113)\n+($K398*'fnd base rates'!L$114)\n+($M398*'fnd base rates'!L$116)\n+($N398*'fnd base rates'!L$117)\n+($O398*'fnd base rates'!L$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D398*'fnd base rates'!M$107)\n+($E398*'fnd base rates'!M$108)\n+($F398*'fnd base rates'!M$109)\n+($G398*'fnd base rates'!M$110)\n+($H398*'fnd base rates'!M$111)\n+($I398*'fnd base rates'!M$112)\n+($J398*'fnd base rates'!M$113)\n+($K398*'fnd base rates'!M$114)\n+($M398*'fnd base rates'!M$116)\n+($N398*'fnd base rates'!M$117)\n+($O398*'fnd base rates'!M$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,13)))","v":0},24879.843808096,null,449035243,"449","035","243",1,2,24879.843808096,12440,0,12440,null,null,null,null,null,12440,0,12440,null,null,{"$f":"BC398-BA398","v":0}]
[449,449035244,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D399","v":0},{"$f":"'fnd enro'!E399","v":0},{"$f":"'fnd enro'!F399","v":0},{"$f":"'fnd enro'!G399","v":0},{"$f":"'fnd enro'!H399","v":1},{"$f":"'fnd enro'!I399","v":5},{"$f":"'fnd enro'!J399","v":0},{"$f":"'fnd enro'!K399","v":0.2316},{"$f":"'fnd enro'!L399","v":0},{"$f":"'fnd enro'!M399","v":0},{"$f":"'fnd enro'!N399","v":0},{"$f":"'fnd enro'!O399","v":1},{"$f":"'fnd enro'!P399","v":1},{"$f":"'fnd enro'!R399","v":6},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q399)","v":10},null,{"$f":"(($D399*'fnd base rates'!C$107)\n+($E399*'fnd base rates'!C$108)\n+($F399*'fnd base rates'!C$109)\n+($G399*'fnd base rates'!C$110)\n+($H399*'fnd base rates'!C$111)\n+($I399*'fnd base rates'!C$112)\n+($J399*'fnd base rates'!C$113)\n+($K399*'fnd base rates'!C$114)\n+($M399*'fnd base rates'!C$116)\n+($N399*'fnd base rates'!C$117)\n+($O399*'fnd base rates'!C$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,3)))\n*$R399","v":3696.7063866880007},{"$f":"(($D399*'fnd base rates'!D$107)\n+($E399*'fnd base rates'!D$108)\n+($F399*'fnd base rates'!D$109)\n+($G399*'fnd base rates'!D$110)\n+($H399*'fnd base rates'!D$111)\n+($I399*'fnd base rates'!D$112)\n+($J399*'fnd base rates'!D$113)\n+($K399*'fnd base rates'!D$114)\n+($M399*'fnd base rates'!D$116)\n+($N399*'fnd base rates'!D$117)\n+($O399*'fnd base rates'!D$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,4)))\n*$R399","v":5592.994560000001},{"$f":"(($D399*'fnd base rates'!E$107)\n+($E399*'fnd base rates'!E$108)\n+($F399*'fnd base rates'!E$109)\n+($G399*'fnd base rates'!E$110)\n+($H399*'fnd base rates'!E$111)\n+($I399*'fnd base rates'!E$112)\n+($J399*'fnd base rates'!E$113)\n+($K399*'fnd base rates'!E$114)\n+($M399*'fnd base rates'!E$116)\n+($N399*'fnd base rates'!E$117)\n+($O399*'fnd base rates'!E$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,5)))\n*$R399","v":35805.299094528003},{"$f":"(($D399*'fnd base rates'!F$107)\n+($E399*'fnd base rates'!F$108)\n+($F399*'fnd base rates'!F$109)\n+($G399*'fnd base rates'!F$110)\n+($H399*'fnd base rates'!F$111)\n+($I399*'fnd base rates'!F$112)\n+($J399*'fnd base rates'!F$113)\n+($K399*'fnd base rates'!F$114)\n+($M399*'fnd base rates'!F$116)\n+($N399*'fnd base rates'!F$117)\n+($O399*'fnd base rates'!F$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,6)))\n*$R399","v":6097.3135375360016},{"$f":"(($D399*'fnd base rates'!G$107)\n+($E399*'fnd base rates'!G$108)\n+($F399*'fnd base rates'!G$109)\n+($G399*'fnd base rates'!G$110)\n+($H399*'fnd base rates'!G$111)\n+($I399*'fnd base rates'!G$112)\n+($J399*'fnd base rates'!G$113)\n+($K399*'fnd base rates'!G$114)\n+($M399*'fnd base rates'!G$116)\n+($N399*'fnd base rates'!G$117)\n+($O399*'fnd base rates'!G$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,7)))\n*$R399","v":1322.6159848960001},{"$f":"(($D399*'fnd base rates'!H$107)\n+($E399*'fnd base rates'!H$108)\n+($F399*'fnd base rates'!H$109)\n+($G399*'fnd base rates'!H$110)\n+($H399*'fnd base rates'!H$111)\n+($I399*'fnd base rates'!H$112)\n+($J399*'fnd base rates'!H$113)\n+($K399*'fnd base rates'!H$114)\n+($M399*'fnd base rates'!H$116)\n+($N399*'fnd base rates'!H$117)\n+($O399*'fnd base rates'!H$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,8)))","v":4815.6336040000006},{"$f":"(($D399*'fnd base rates'!I$107)\n+($E399*'fnd base rates'!I$108)\n+($F399*'fnd base rates'!I$109)\n+($G399*'fnd base rates'!I$110)\n+($H399*'fnd base rates'!I$111)\n+($I399*'fnd base rates'!I$112)\n+($J399*'fnd base rates'!I$113)\n+($K399*'fnd base rates'!I$114)\n+($M399*'fnd base rates'!I$116)\n+($N399*'fnd base rates'!I$117)\n+($O399*'fnd base rates'!I$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,9)))\n*$R399","v":2954.6272000000004},{"$f":"(($D399*'fnd base rates'!J$107)\n+($E399*'fnd base rates'!J$108)\n+($F399*'fnd base rates'!J$109)\n+($G399*'fnd base rates'!J$110)\n+($H399*'fnd base rates'!J$111)\n+($I399*'fnd base rates'!J$112)\n+($J399*'fnd base rates'!J$113)\n+($K399*'fnd base rates'!J$114)\n+($M399*'fnd base rates'!J$116)\n+($N399*'fnd base rates'!J$117)\n+($O399*'fnd base rates'!J$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,10)))\n*$R399","v":4258.8236799999995},{"$f":"(($D399*'fnd base rates'!K$107)\n+($E399*'fnd base rates'!K$108)\n+($F399*'fnd base rates'!K$109)\n+($G399*'fnd base rates'!K$110)\n+($H399*'fnd base rates'!K$111)\n+($I399*'fnd base rates'!K$112)\n+($J399*'fnd base rates'!K$113)\n+($K399*'fnd base rates'!K$114)\n+($M399*'fnd base rates'!K$116)\n+($N399*'fnd base rates'!K$117)\n+($O399*'fnd base rates'!K$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,11)))\n*$R399","v":7867.6753766400006},{"$f":"(($D399*'fnd base rates'!L$107)\n+($E399*'fnd base rates'!L$108)\n+($F399*'fnd base rates'!L$109)\n+($G399*'fnd base rates'!L$110)\n+($H399*'fnd base rates'!L$111)\n+($I399*'fnd base rates'!L$112)\n+($J399*'fnd base rates'!L$113)\n+($K399*'fnd base rates'!L$114)\n+($M399*'fnd base rates'!L$116)\n+($N399*'fnd base rates'!L$117)\n+($O399*'fnd base rates'!L$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,12)))","v":9225.4700799999991},{"$f":"(($D399*'fnd base rates'!M$107)\n+($E399*'fnd base rates'!M$108)\n+($F399*'fnd base rates'!M$109)\n+($G399*'fnd base rates'!M$110)\n+($H399*'fnd base rates'!M$111)\n+($I399*'fnd base rates'!M$112)\n+($J399*'fnd base rates'!M$113)\n+($K399*'fnd base rates'!M$114)\n+($M399*'fnd base rates'!M$116)\n+($N399*'fnd base rates'!M$117)\n+($O399*'fnd base rates'!M$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,13)))","v":0},81637.159504288007,null,449035244,"449","035","244",1,6,81637.159504288007,13606,0,13606,null,null,null,null,null,13606,0,13606,null,null,{"$f":"BC399-BA399","v":0}]
[449,449035285,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D400","v":0},{"$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":2},{"$f":"'fnd enro'!J400","v":0},{"$f":"'fnd enro'!K400","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L400","v":0},{"$f":"'fnd enro'!M400","v":0},{"$f":"'fnd enro'!N400","v":0},{"$f":"'fnd enro'!O400","v":0},{"$f":"'fnd enro'!P400","v":1},{"$f":"'fnd enro'!R400","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q400)","v":8},null,{"$f":"(($D400*'fnd base rates'!C$107)\n+($E400*'fnd base rates'!C$108)\n+($F400*'fnd base rates'!C$109)\n+($G400*'fnd base rates'!C$110)\n+($H400*'fnd base rates'!C$111)\n+($I400*'fnd base rates'!C$112)\n+($J400*'fnd base rates'!C$113)\n+($K400*'fnd base rates'!C$114)\n+($M400*'fnd base rates'!C$116)\n+($N400*'fnd base rates'!C$117)\n+($O400*'fnd base rates'!C$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,3)))\n*$R400","v":1245.8934888960002},{"$f":"(($D400*'fnd base rates'!D$107)\n+($E400*'fnd base rates'!D$108)\n+($F400*'fnd base rates'!D$109)\n+($G400*'fnd base rates'!D$110)\n+($H400*'fnd base rates'!D$111)\n+($I400*'fnd base rates'!D$112)\n+($J400*'fnd base rates'!D$113)\n+($K400*'fnd base rates'!D$114)\n+($M400*'fnd base rates'!D$116)\n+($N400*'fnd base rates'!D$117)\n+($O400*'fnd base rates'!D$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,4)))\n*$R400","v":2036.9971200000002},{"$f":"(($D400*'fnd base rates'!E$107)\n+($E400*'fnd base rates'!E$108)\n+($F400*'fnd base rates'!E$109)\n+($G400*'fnd base rates'!E$110)\n+($H400*'fnd base rates'!E$111)\n+($I400*'fnd base rates'!E$112)\n+($J400*'fnd base rates'!E$113)\n+($K400*'fnd base rates'!E$114)\n+($M400*'fnd base rates'!E$116)\n+($N400*'fnd base rates'!E$117)\n+($O400*'fnd base rates'!E$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,5)))\n*$R400","v":14322.171698176002},{"$f":"(($D400*'fnd base rates'!F$107)\n+($E400*'fnd base rates'!F$108)\n+($F400*'fnd base rates'!F$109)\n+($G400*'fnd base rates'!F$110)\n+($H400*'fnd base rates'!F$111)\n+($I400*'fnd base rates'!F$112)\n+($J400*'fnd base rates'!F$113)\n+($K400*'fnd base rates'!F$114)\n+($M400*'fnd base rates'!F$116)\n+($N400*'fnd base rates'!F$117)\n+($O400*'fnd base rates'!F$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,6)))\n*$R400","v":1929.8648325120002},{"$f":"(($D400*'fnd base rates'!G$107)\n+($E400*'fnd base rates'!G$108)\n+($F400*'fnd base rates'!G$109)\n+($G400*'fnd base rates'!G$110)\n+($H400*'fnd base rates'!G$111)\n+($I400*'fnd base rates'!G$112)\n+($J400*'fnd base rates'!G$113)\n+($K400*'fnd base rates'!G$114)\n+($M400*'fnd base rates'!G$116)\n+($N400*'fnd base rates'!G$117)\n+($O400*'fnd base rates'!G$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,7)))\n*$R400","v":532.876901632},{"$f":"(($D400*'fnd base rates'!H$107)\n+($E400*'fnd base rates'!H$108)\n+($F400*'fnd base rates'!H$109)\n+($G400*'fnd base rates'!H$110)\n+($H400*'fnd base rates'!H$111)\n+($I400*'fnd base rates'!H$112)\n+($J400*'fnd base rates'!H$113)\n+($K400*'fnd base rates'!H$114)\n+($M400*'fnd base rates'!H$116)\n+($N400*'fnd base rates'!H$117)\n+($O400*'fnd base rates'!H$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,8)))","v":1680.9978679999999},{"$f":"(($D400*'fnd base rates'!I$107)\n+($E400*'fnd base rates'!I$108)\n+($F400*'fnd base rates'!I$109)\n+($G400*'fnd base rates'!I$110)\n+($H400*'fnd base rates'!I$111)\n+($I400*'fnd base rates'!I$112)\n+($J400*'fnd base rates'!I$113)\n+($K400*'fnd base rates'!I$114)\n+($M400*'fnd base rates'!I$116)\n+($N400*'fnd base rates'!I$117)\n+($O400*'fnd base rates'!I$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,9)))\n*$R400","v":1073.9648000000002},{"$f":"(($D400*'fnd base rates'!J$107)\n+($E400*'fnd base rates'!J$108)\n+($F400*'fnd base rates'!J$109)\n+($G400*'fnd base rates'!J$110)\n+($H400*'fnd base rates'!J$111)\n+($I400*'fnd base rates'!J$112)\n+($J400*'fnd base rates'!J$113)\n+($K400*'fnd base rates'!J$114)\n+($M400*'fnd base rates'!J$116)\n+($N400*'fnd base rates'!J$117)\n+($O400*'fnd base rates'!J$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,10)))\n*$R400","v":2012.9523200000001},{"$f":"(($D400*'fnd base rates'!K$107)\n+($E400*'fnd base rates'!K$108)\n+($F400*'fnd base rates'!K$109)\n+($G400*'fnd base rates'!K$110)\n+($H400*'fnd base rates'!K$111)\n+($I400*'fnd base rates'!K$112)\n+($J400*'fnd base rates'!K$113)\n+($K400*'fnd base rates'!K$114)\n+($M400*'fnd base rates'!K$116)\n+($N400*'fnd base rates'!K$117)\n+($O400*'fnd base rates'!K$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,11)))\n*$R400","v":2502.5302988800004},{"$f":"(($D400*'fnd base rates'!L$107)\n+($E400*'fnd base rates'!L$108)\n+($F400*'fnd base rates'!L$109)\n+($G400*'fnd base rates'!L$110)\n+($H400*'fnd base rates'!L$111)\n+($I400*'fnd base rates'!L$112)\n+($J400*'fnd base rates'!L$113)\n+($K400*'fnd base rates'!L$114)\n+($M400*'fnd base rates'!L$116)\n+($N400*'fnd base rates'!L$117)\n+($O400*'fnd base rates'!L$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,12)))","v":3278.41336},{"$f":"(($D400*'fnd base rates'!M$107)\n+($E400*'fnd base rates'!M$108)\n+($F400*'fnd base rates'!M$109)\n+($G400*'fnd base rates'!M$110)\n+($H400*'fnd base rates'!M$111)\n+($I400*'fnd base rates'!M$112)\n+($J400*'fnd base rates'!M$113)\n+($K400*'fnd base rates'!M$114)\n+($M400*'fnd base rates'!M$116)\n+($N400*'fnd base rates'!M$117)\n+($O400*'fnd base rates'!M$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,13)))","v":0},30616.662688096003,null,449035285,"449","035","285",1,2,30616.662688096003,15308,0,15308,null,null,null,null,null,15308,0,15308,null,null,{"$f":"BC400-BA400","v":0}]
[449,449035336,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D401","v":0},{"$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":1},{"$f":"'fnd enro'!J401","v":0},{"$f":"'fnd enro'!K401","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L401","v":0},{"$f":"'fnd enro'!M401","v":0},{"$f":"'fnd enro'!N401","v":0},{"$f":"'fnd enro'!O401","v":0},{"$f":"'fnd enro'!P401","v":0},{"$f":"'fnd enro'!R401","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q401)","v":8},null,{"$f":"(($D401*'fnd base rates'!C$107)\n+($E401*'fnd base rates'!C$108)\n+($F401*'fnd base rates'!C$109)\n+($G401*'fnd base rates'!C$110)\n+($H401*'fnd base rates'!C$111)\n+($I401*'fnd base rates'!C$112)\n+($J401*'fnd base rates'!C$113)\n+($K401*'fnd base rates'!C$114)\n+($M401*'fnd base rates'!C$116)\n+($N401*'fnd base rates'!C$117)\n+($O401*'fnd base rates'!C$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,3)))\n*$R401","v":583.66994444800014},{"$f":"(($D401*'fnd base rates'!D$107)\n+($E401*'fnd base rates'!D$108)\n+($F401*'fnd base rates'!D$109)\n+($G401*'fnd base rates'!D$110)\n+($H401*'fnd base rates'!D$111)\n+($I401*'fnd base rates'!D$112)\n+($J401*'fnd base rates'!D$113)\n+($K401*'fnd base rates'!D$114)\n+($M401*'fnd base rates'!D$116)\n+($N401*'fnd base rates'!D$117)\n+($O401*'fnd base rates'!D$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,4)))\n*$R401","v":832.40704000000005},{"$f":"(($D401*'fnd base rates'!E$107)\n+($E401*'fnd base rates'!E$108)\n+($F401*'fnd base rates'!E$109)\n+($G401*'fnd base rates'!E$110)\n+($H401*'fnd base rates'!E$111)\n+($I401*'fnd base rates'!E$112)\n+($J401*'fnd base rates'!E$113)\n+($K401*'fnd base rates'!E$114)\n+($M401*'fnd base rates'!E$116)\n+($N401*'fnd base rates'!E$117)\n+($O401*'fnd base rates'!E$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,5)))\n*$R401","v":5344.4740090880005},{"$f":"(($D401*'fnd base rates'!F$107)\n+($E401*'fnd base rates'!F$108)\n+($F401*'fnd base rates'!F$109)\n+($G401*'fnd base rates'!F$110)\n+($H401*'fnd base rates'!F$111)\n+($I401*'fnd base rates'!F$112)\n+($J401*'fnd base rates'!F$113)\n+($K401*'fnd base rates'!F$114)\n+($M401*'fnd base rates'!F$116)\n+($N401*'fnd base rates'!F$117)\n+($O401*'fnd base rates'!F$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,6)))\n*$R401","v":964.93241625600012},{"$f":"(($D401*'fnd base rates'!G$107)\n+($E401*'fnd base rates'!G$108)\n+($F401*'fnd base rates'!G$109)\n+($G401*'fnd base rates'!G$110)\n+($H401*'fnd base rates'!G$111)\n+($I401*'fnd base rates'!G$112)\n+($J401*'fnd base rates'!G$113)\n+($K401*'fnd base rates'!G$114)\n+($M401*'fnd base rates'!G$116)\n+($N401*'fnd base rates'!G$117)\n+($O401*'fnd base rates'!G$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,7)))\n*$R401","v":178.30501081599999},{"$f":"(($D401*'fnd base rates'!H$107)\n+($E401*'fnd base rates'!H$108)\n+($F401*'fnd base rates'!H$109)\n+($G401*'fnd base rates'!H$110)\n+($H401*'fnd base rates'!H$111)\n+($I401*'fnd base rates'!H$112)\n+($J401*'fnd base rates'!H$113)\n+($K401*'fnd base rates'!H$114)\n+($M401*'fnd base rates'!H$116)\n+($N401*'fnd base rates'!H$117)\n+($O401*'fnd base rates'!H$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D401*'fnd base rates'!I$107)\n+($E401*'fnd base rates'!I$108)\n+($F401*'fnd base rates'!I$109)\n+($G401*'fnd base rates'!I$110)\n+($H401*'fnd base rates'!I$111)\n+($I401*'fnd base rates'!I$112)\n+($J401*'fnd base rates'!I$113)\n+($K401*'fnd base rates'!I$114)\n+($M401*'fnd base rates'!I$116)\n+($N401*'fnd base rates'!I$117)\n+($O401*'fnd base rates'!I$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,9)))\n*$R401","v":463.42272000000003},{"$f":"(($D401*'fnd base rates'!J$107)\n+($E401*'fnd base rates'!J$108)\n+($F401*'fnd base rates'!J$109)\n+($G401*'fnd base rates'!J$110)\n+($H401*'fnd base rates'!J$111)\n+($I401*'fnd base rates'!J$112)\n+($J401*'fnd base rates'!J$113)\n+($K401*'fnd base rates'!J$114)\n+($M401*'fnd base rates'!J$116)\n+($N401*'fnd base rates'!J$117)\n+($O401*'fnd base rates'!J$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,10)))\n*$R401","v":624.24},{"$f":"(($D401*'fnd base rates'!K$107)\n+($E401*'fnd base rates'!K$108)\n+($F401*'fnd base rates'!K$109)\n+($G401*'fnd base rates'!K$110)\n+($H401*'fnd base rates'!K$111)\n+($I401*'fnd base rates'!K$112)\n+($J401*'fnd base rates'!K$113)\n+($K401*'fnd base rates'!K$114)\n+($M401*'fnd base rates'!K$116)\n+($N401*'fnd base rates'!K$117)\n+($O401*'fnd base rates'!K$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,11)))\n*$R401","v":1251.2651494400002},{"$f":"(($D401*'fnd base rates'!L$107)\n+($E401*'fnd base rates'!L$108)\n+($F401*'fnd base rates'!L$109)\n+($G401*'fnd base rates'!L$110)\n+($H401*'fnd base rates'!L$111)\n+($I401*'fnd base rates'!L$112)\n+($J401*'fnd base rates'!L$113)\n+($K401*'fnd base rates'!L$114)\n+($M401*'fnd base rates'!L$116)\n+($N401*'fnd base rates'!L$117)\n+($O401*'fnd base rates'!L$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D401*'fnd base rates'!M$107)\n+($E401*'fnd base rates'!M$108)\n+($F401*'fnd base rates'!M$109)\n+($G401*'fnd base rates'!M$110)\n+($H401*'fnd base rates'!M$111)\n+($I401*'fnd base rates'!M$112)\n+($J401*'fnd base rates'!M$113)\n+($K401*'fnd base rates'!M$114)\n+($M401*'fnd base rates'!M$116)\n+($N401*'fnd base rates'!M$117)\n+($O401*'fnd base rates'!M$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,13)))","v":0},12439.921904048,null,449035336,"449","035","336",1,1,12439.921904048,12440,0,12440,null,null,null,null,null,12440,0,12440,null,null,{"$f":"BC401-BA401","v":0}]
[449,449035347,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D402","v":0},{"$f":"'fnd enro'!E402","v":0},{"$f":"'fnd enro'!F402","v":0},{"$f":"'fnd enro'!G402","v":0},{"$f":"'fnd enro'!H402","v":1},{"$f":"'fnd enro'!I402","v":0},{"$f":"'fnd enro'!J402","v":0},{"$f":"'fnd enro'!K402","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L402","v":0},{"$f":"'fnd enro'!M402","v":0},{"$f":"'fnd enro'!N402","v":0},{"$f":"'fnd enro'!O402","v":0},{"$f":"'fnd enro'!P402","v":1},{"$f":"'fnd enro'!R402","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q402)","v":8},null,{"$f":"(($D402*'fnd base rates'!C$107)\n+($E402*'fnd base rates'!C$108)\n+($F402*'fnd base rates'!C$109)\n+($G402*'fnd base rates'!C$110)\n+($H402*'fnd base rates'!C$111)\n+($I402*'fnd base rates'!C$112)\n+($J402*'fnd base rates'!C$113)\n+($K402*'fnd base rates'!C$114)\n+($M402*'fnd base rates'!C$116)\n+($N402*'fnd base rates'!C$117)\n+($O402*'fnd base rates'!C$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,3)))\n*$R402","v":662.2235444480001},{"$f":"(($D402*'fnd base rates'!D$107)\n+($E402*'fnd base rates'!D$108)\n+($F402*'fnd base rates'!D$109)\n+($G402*'fnd base rates'!D$110)\n+($H402*'fnd base rates'!D$111)\n+($I402*'fnd base rates'!D$112)\n+($J402*'fnd base rates'!D$113)\n+($K402*'fnd base rates'!D$114)\n+($M402*'fnd base rates'!D$116)\n+($N402*'fnd base rates'!D$117)\n+($O402*'fnd base rates'!D$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,4)))\n*$R402","v":1204.5900800000002},{"$f":"(($D402*'fnd base rates'!E$107)\n+($E402*'fnd base rates'!E$108)\n+($F402*'fnd base rates'!E$109)\n+($G402*'fnd base rates'!E$110)\n+($H402*'fnd base rates'!E$111)\n+($I402*'fnd base rates'!E$112)\n+($J402*'fnd base rates'!E$113)\n+($K402*'fnd base rates'!E$114)\n+($M402*'fnd base rates'!E$116)\n+($N402*'fnd base rates'!E$117)\n+($O402*'fnd base rates'!E$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,5)))\n*$R402","v":7397.1383290880003},{"$f":"(($D402*'fnd base rates'!F$107)\n+($E402*'fnd base rates'!F$108)\n+($F402*'fnd base rates'!F$109)\n+($G402*'fnd base rates'!F$110)\n+($H402*'fnd base rates'!F$111)\n+($I402*'fnd base rates'!F$112)\n+($J402*'fnd base rates'!F$113)\n+($K402*'fnd base rates'!F$114)\n+($M402*'fnd base rates'!F$116)\n+($N402*'fnd base rates'!F$117)\n+($O402*'fnd base rates'!F$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,6)))\n*$R402","v":1082.9695362560001},{"$f":"(($D402*'fnd base rates'!G$107)\n+($E402*'fnd base rates'!G$108)\n+($F402*'fnd base rates'!G$109)\n+($G402*'fnd base rates'!G$110)\n+($H402*'fnd base rates'!G$111)\n+($I402*'fnd base rates'!G$112)\n+($J402*'fnd base rates'!G$113)\n+($K402*'fnd base rates'!G$114)\n+($M402*'fnd base rates'!G$116)\n+($N402*'fnd base rates'!G$117)\n+($O402*'fnd base rates'!G$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,7)))\n*$R402","v":359.54405081600004},{"$f":"(($D402*'fnd base rates'!H$107)\n+($E402*'fnd base rates'!H$108)\n+($F402*'fnd base rates'!H$109)\n+($G402*'fnd base rates'!H$110)\n+($H402*'fnd base rates'!H$111)\n+($I402*'fnd base rates'!H$112)\n+($J402*'fnd base rates'!H$113)\n+($K402*'fnd base rates'!H$114)\n+($M402*'fnd base rates'!H$116)\n+($N402*'fnd base rates'!H$117)\n+($O402*'fnd base rates'!H$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D402*'fnd base rates'!I$107)\n+($E402*'fnd base rates'!I$108)\n+($F402*'fnd base rates'!I$109)\n+($G402*'fnd base rates'!I$110)\n+($H402*'fnd base rates'!I$111)\n+($I402*'fnd base rates'!I$112)\n+($J402*'fnd base rates'!I$113)\n+($K402*'fnd base rates'!I$114)\n+($M402*'fnd base rates'!I$116)\n+($N402*'fnd base rates'!I$117)\n+($O402*'fnd base rates'!I$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,9)))\n*$R402","v":541.72608000000002},{"$f":"(($D402*'fnd base rates'!J$107)\n+($E402*'fnd base rates'!J$108)\n+($F402*'fnd base rates'!J$109)\n+($G402*'fnd base rates'!J$110)\n+($H402*'fnd base rates'!J$111)\n+($I402*'fnd base rates'!J$112)\n+($J402*'fnd base rates'!J$113)\n+($K402*'fnd base rates'!J$114)\n+($M402*'fnd base rates'!J$116)\n+($N402*'fnd base rates'!J$117)\n+($O402*'fnd base rates'!J$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,10)))\n*$R402","v":1035.1776000000002},{"$f":"(($D402*'fnd base rates'!K$107)\n+($E402*'fnd base rates'!K$108)\n+($F402*'fnd base rates'!K$109)\n+($G402*'fnd base rates'!K$110)\n+($H402*'fnd base rates'!K$111)\n+($I402*'fnd base rates'!K$112)\n+($J402*'fnd base rates'!K$113)\n+($K402*'fnd base rates'!K$114)\n+($M402*'fnd base rates'!K$116)\n+($N402*'fnd base rates'!K$117)\n+($O402*'fnd base rates'!K$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,11)))\n*$R402","v":1286.18994944},{"$f":"(($D402*'fnd base rates'!L$107)\n+($E402*'fnd base rates'!L$108)\n+($F402*'fnd base rates'!L$109)\n+($G402*'fnd base rates'!L$110)\n+($H402*'fnd base rates'!L$111)\n+($I402*'fnd base rates'!L$112)\n+($J402*'fnd base rates'!L$113)\n+($K402*'fnd base rates'!L$114)\n+($M402*'fnd base rates'!L$116)\n+($N402*'fnd base rates'!L$117)\n+($O402*'fnd base rates'!L$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,12)))","v":2052.6366800000001},{"$f":"(($D402*'fnd base rates'!M$107)\n+($E402*'fnd base rates'!M$108)\n+($F402*'fnd base rates'!M$109)\n+($G402*'fnd base rates'!M$110)\n+($H402*'fnd base rates'!M$111)\n+($I402*'fnd base rates'!M$112)\n+($J402*'fnd base rates'!M$113)\n+($K402*'fnd base rates'!M$114)\n+($M402*'fnd base rates'!M$116)\n+($N402*'fnd base rates'!M$117)\n+($O402*'fnd base rates'!M$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,13)))","v":0},16170.474784048003,null,449035347,"449","035","347",1,1,16170.474784048003,16170,0,16170,null,null,null,null,null,16170,0,16170,null,null,{"$f":"BC402-BA402","v":0}]
[449,449035625,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D403","v":0},{"$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":1},{"$f":"'fnd enro'!J403","v":0},{"$f":"'fnd enro'!K403","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L403","v":0},{"$f":"'fnd enro'!M403","v":0},{"$f":"'fnd enro'!N403","v":0},{"$f":"'fnd enro'!O403","v":0},{"$f":"'fnd enro'!P403","v":1},{"$f":"'fnd enro'!R403","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q403)","v":6},null,{"$f":"(($D403*'fnd base rates'!C$107)\n+($E403*'fnd base rates'!C$108)\n+($F403*'fnd base rates'!C$109)\n+($G403*'fnd base rates'!C$110)\n+($H403*'fnd base rates'!C$111)\n+($I403*'fnd base rates'!C$112)\n+($J403*'fnd base rates'!C$113)\n+($K403*'fnd base rates'!C$114)\n+($M403*'fnd base rates'!C$116)\n+($N403*'fnd base rates'!C$117)\n+($O403*'fnd base rates'!C$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,3)))\n*$R403","v":654.4878644480001},{"$f":"(($D403*'fnd base rates'!D$107)\n+($E403*'fnd base rates'!D$108)\n+($F403*'fnd base rates'!D$109)\n+($G403*'fnd base rates'!D$110)\n+($H403*'fnd base rates'!D$111)\n+($I403*'fnd base rates'!D$112)\n+($J403*'fnd base rates'!D$113)\n+($K403*'fnd base rates'!D$114)\n+($M403*'fnd base rates'!D$116)\n+($N403*'fnd base rates'!D$117)\n+($O403*'fnd base rates'!D$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,4)))\n*$R403","v":1167.9136000000001},{"$f":"(($D403*'fnd base rates'!E$107)\n+($E403*'fnd base rates'!E$108)\n+($F403*'fnd base rates'!E$109)\n+($G403*'fnd base rates'!E$110)\n+($H403*'fnd base rates'!E$111)\n+($I403*'fnd base rates'!E$112)\n+($J403*'fnd base rates'!E$113)\n+($K403*'fnd base rates'!E$114)\n+($M403*'fnd base rates'!E$116)\n+($N403*'fnd base rates'!E$117)\n+($O403*'fnd base rates'!E$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,5)))\n*$R403","v":8619.6804090880014},{"$f":"(($D403*'fnd base rates'!F$107)\n+($E403*'fnd base rates'!F$108)\n+($F403*'fnd base rates'!F$109)\n+($G403*'fnd base rates'!F$110)\n+($H403*'fnd base rates'!F$111)\n+($I403*'fnd base rates'!F$112)\n+($J403*'fnd base rates'!F$113)\n+($K403*'fnd base rates'!F$114)\n+($M403*'fnd base rates'!F$116)\n+($N403*'fnd base rates'!F$117)\n+($O403*'fnd base rates'!F$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,6)))\n*$R403","v":964.93241625600012},{"$f":"(($D403*'fnd base rates'!G$107)\n+($E403*'fnd base rates'!G$108)\n+($F403*'fnd base rates'!G$109)\n+($G403*'fnd base rates'!G$110)\n+($H403*'fnd base rates'!G$111)\n+($I403*'fnd base rates'!G$112)\n+($J403*'fnd base rates'!G$113)\n+($K403*'fnd base rates'!G$114)\n+($M403*'fnd base rates'!G$116)\n+($N403*'fnd base rates'!G$117)\n+($O403*'fnd base rates'!G$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,7)))\n*$R403","v":337.19653081600001},{"$f":"(($D403*'fnd base rates'!H$107)\n+($E403*'fnd base rates'!H$108)\n+($F403*'fnd base rates'!H$109)\n+($G403*'fnd base rates'!H$110)\n+($H403*'fnd base rates'!H$111)\n+($I403*'fnd base rates'!H$112)\n+($J403*'fnd base rates'!H$113)\n+($K403*'fnd base rates'!H$114)\n+($M403*'fnd base rates'!H$116)\n+($N403*'fnd base rates'!H$117)\n+($O403*'fnd base rates'!H$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,8)))","v":850.46893399999999},{"$f":"(($D403*'fnd base rates'!I$107)\n+($E403*'fnd base rates'!I$108)\n+($F403*'fnd base rates'!I$109)\n+($G403*'fnd base rates'!I$110)\n+($H403*'fnd base rates'!I$111)\n+($I403*'fnd base rates'!I$112)\n+($J403*'fnd base rates'!I$113)\n+($K403*'fnd base rates'!I$114)\n+($M403*'fnd base rates'!I$116)\n+($N403*'fnd base rates'!I$117)\n+($O403*'fnd base rates'!I$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,9)))\n*$R403","v":596.03904000000011},{"$f":"(($D403*'fnd base rates'!J$107)\n+($E403*'fnd base rates'!J$108)\n+($F403*'fnd base rates'!J$109)\n+($G403*'fnd base rates'!J$110)\n+($H403*'fnd base rates'!J$111)\n+($I403*'fnd base rates'!J$112)\n+($J403*'fnd base rates'!J$113)\n+($K403*'fnd base rates'!J$114)\n+($M403*'fnd base rates'!J$116)\n+($N403*'fnd base rates'!J$117)\n+($O403*'fnd base rates'!J$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,10)))\n*$R403","v":1313.3792000000001},{"$f":"(($D403*'fnd base rates'!K$107)\n+($E403*'fnd base rates'!K$108)\n+($F403*'fnd base rates'!K$109)\n+($G403*'fnd base rates'!K$110)\n+($H403*'fnd base rates'!K$111)\n+($I403*'fnd base rates'!K$112)\n+($J403*'fnd base rates'!K$113)\n+($K403*'fnd base rates'!K$114)\n+($M403*'fnd base rates'!K$116)\n+($N403*'fnd base rates'!K$117)\n+($O403*'fnd base rates'!K$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,11)))\n*$R403","v":1251.2651494400002},{"$f":"(($D403*'fnd base rates'!L$107)\n+($E403*'fnd base rates'!L$108)\n+($F403*'fnd base rates'!L$109)\n+($G403*'fnd base rates'!L$110)\n+($H403*'fnd base rates'!L$111)\n+($I403*'fnd base rates'!L$112)\n+($J403*'fnd base rates'!L$113)\n+($K403*'fnd base rates'!L$114)\n+($M403*'fnd base rates'!L$116)\n+($N403*'fnd base rates'!L$117)\n+($O403*'fnd base rates'!L$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,12)))","v":1856.0666800000001},{"$f":"(($D403*'fnd base rates'!M$107)\n+($E403*'fnd base rates'!M$108)\n+($F403*'fnd base rates'!M$109)\n+($G403*'fnd base rates'!M$110)\n+($H403*'fnd base rates'!M$111)\n+($I403*'fnd base rates'!M$112)\n+($J403*'fnd base rates'!M$113)\n+($K403*'fnd base rates'!M$114)\n+($M403*'fnd base rates'!M$116)\n+($N403*'fnd base rates'!M$117)\n+($O403*'fnd base rates'!M$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,13)))","v":0},17611.429824048002,null,449035625,"449","035","625",1,1,17611.429824048002,17611,0,17611,null,null,null,null,null,17611,0,17611,null,null,{"$f":"BC403-BA403","v":0}]
[450,450086008,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D404","v":0},{"$f":"'fnd enro'!E404","v":0},{"$f":"'fnd enro'!F404","v":0},{"$f":"'fnd enro'!G404","v":3},{"$f":"'fnd enro'!H404","v":1},{"$f":"'fnd enro'!I404","v":0},{"$f":"'fnd enro'!J404","v":0},{"$f":"'fnd enro'!K404","v":0.15440000000000001},{"$f":"'fnd enro'!L404","v":0},{"$f":"'fnd enro'!M404","v":0},{"$f":"'fnd enro'!N404","v":0},{"$f":"'fnd enro'!O404","v":0},{"$f":"'fnd enro'!P404","v":0},{"$f":"'fnd enro'!R404","v":4},1,{"$f":"VALUE('fnd enro'!Q404)","v":7},null,{"$f":"(($D404*'fnd base rates'!C$107)\n+($E404*'fnd base rates'!C$108)\n+($F404*'fnd base rates'!C$109)\n+($G404*'fnd base rates'!C$110)\n+($H404*'fnd base rates'!C$111)\n+($I404*'fnd base rates'!C$112)\n+($J404*'fnd base rates'!C$113)\n+($K404*'fnd base rates'!C$114)\n+($M404*'fnd base rates'!C$116)\n+($N404*'fnd base rates'!C$117)\n+($O404*'fnd base rates'!C$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,3)))\n*$R404","v":2145.8453840000002},{"$f":"(($D404*'fnd base rates'!D$107)\n+($E404*'fnd base rates'!D$108)\n+($F404*'fnd base rates'!D$109)\n+($G404*'fnd base rates'!D$110)\n+($H404*'fnd base rates'!D$111)\n+($I404*'fnd base rates'!D$112)\n+($J404*'fnd base rates'!D$113)\n+($K404*'fnd base rates'!D$114)\n+($M404*'fnd base rates'!D$116)\n+($N404*'fnd base rates'!D$117)\n+($O404*'fnd base rates'!D$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,4)))\n*$R404","v":3060.32},{"$f":"(($D404*'fnd base rates'!E$107)\n+($E404*'fnd base rates'!E$108)\n+($F404*'fnd base rates'!E$109)\n+($G404*'fnd base rates'!E$110)\n+($H404*'fnd base rates'!E$111)\n+($I404*'fnd base rates'!E$112)\n+($J404*'fnd base rates'!E$113)\n+($K404*'fnd base rates'!E$114)\n+($M404*'fnd base rates'!E$116)\n+($N404*'fnd base rates'!E$117)\n+($O404*'fnd base rates'!E$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,5)))\n*$R404","v":15100.771504000002},{"$f":"(($D404*'fnd base rates'!F$107)\n+($E404*'fnd base rates'!F$108)\n+($F404*'fnd base rates'!F$109)\n+($G404*'fnd base rates'!F$110)\n+($H404*'fnd base rates'!F$111)\n+($I404*'fnd base rates'!F$112)\n+($J404*'fnd base rates'!F$113)\n+($K404*'fnd base rates'!F$114)\n+($M404*'fnd base rates'!F$116)\n+($N404*'fnd base rates'!F$117)\n+($O404*'fnd base rates'!F$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,6)))\n*$R404","v":4737.7156479999994},{"$f":"(($D404*'fnd base rates'!G$107)\n+($E404*'fnd base rates'!G$108)\n+($F404*'fnd base rates'!G$109)\n+($G404*'fnd base rates'!G$110)\n+($H404*'fnd base rates'!G$111)\n+($I404*'fnd base rates'!G$112)\n+($J404*'fnd base rates'!G$113)\n+($K404*'fnd base rates'!G$114)\n+($M404*'fnd base rates'!G$116)\n+($N404*'fnd base rates'!G$117)\n+($O404*'fnd base rates'!G$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,7)))\n*$R404","v":638.83312799999999},{"$f":"(($D404*'fnd base rates'!H$107)\n+($E404*'fnd base rates'!H$108)\n+($F404*'fnd base rates'!H$109)\n+($G404*'fnd base rates'!H$110)\n+($H404*'fnd base rates'!H$111)\n+($I404*'fnd base rates'!H$112)\n+($J404*'fnd base rates'!H$113)\n+($K404*'fnd base rates'!H$114)\n+($M404*'fnd base rates'!H$116)\n+($N404*'fnd base rates'!H$117)\n+($O404*'fnd base rates'!H$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,8)))","v":2093.7557360000001},{"$f":"(($D404*'fnd base rates'!I$107)\n+($E404*'fnd base rates'!I$108)\n+($F404*'fnd base rates'!I$109)\n+($G404*'fnd base rates'!I$110)\n+($H404*'fnd base rates'!I$111)\n+($I404*'fnd base rates'!I$112)\n+($J404*'fnd base rates'!I$113)\n+($K404*'fnd base rates'!I$114)\n+($M404*'fnd base rates'!I$116)\n+($N404*'fnd base rates'!I$117)\n+($O404*'fnd base rates'!I$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,9)))\n*$R404","v":1281.74},{"$f":"(($D404*'fnd base rates'!J$107)\n+($E404*'fnd base rates'!J$108)\n+($F404*'fnd base rates'!J$109)\n+($G404*'fnd base rates'!J$110)\n+($H404*'fnd base rates'!J$111)\n+($I404*'fnd base rates'!J$112)\n+($J404*'fnd base rates'!J$113)\n+($K404*'fnd base rates'!J$114)\n+($M404*'fnd base rates'!J$116)\n+($N404*'fnd base rates'!J$117)\n+($O404*'fnd base rates'!J$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,10)))\n*$R404","v":705.77},{"$f":"(($D404*'fnd base rates'!K$107)\n+($E404*'fnd base rates'!K$108)\n+($F404*'fnd base rates'!K$109)\n+($G404*'fnd base rates'!K$110)\n+($H404*'fnd base rates'!K$111)\n+($I404*'fnd base rates'!K$112)\n+($J404*'fnd base rates'!K$113)\n+($K404*'fnd base rates'!K$114)\n+($M404*'fnd base rates'!K$116)\n+($N404*'fnd base rates'!K$117)\n+($O404*'fnd base rates'!K$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,11)))\n*$R404","v":4482.7895200000003},{"$f":"(($D404*'fnd base rates'!L$107)\n+($E404*'fnd base rates'!L$108)\n+($F404*'fnd base rates'!L$109)\n+($G404*'fnd base rates'!L$110)\n+($H404*'fnd base rates'!L$111)\n+($I404*'fnd base rates'!L$112)\n+($J404*'fnd base rates'!L$113)\n+($K404*'fnd base rates'!L$114)\n+($M404*'fnd base rates'!L$116)\n+($N404*'fnd base rates'!L$117)\n+($O404*'fnd base rates'!L$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,12)))","v":5850.9467199999999},{"$f":"(($D404*'fnd base rates'!M$107)\n+($E404*'fnd base rates'!M$108)\n+($F404*'fnd base rates'!M$109)\n+($G404*'fnd base rates'!M$110)\n+($H404*'fnd base rates'!M$111)\n+($I404*'fnd base rates'!M$112)\n+($J404*'fnd base rates'!M$113)\n+($K404*'fnd base rates'!M$114)\n+($M404*'fnd base rates'!M$116)\n+($N404*'fnd base rates'!M$117)\n+($O404*'fnd base rates'!M$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,13)))","v":0},40098.487639999999,null,450086008,"450","086","008",1,4,40098.487639999999,10025,0,10025,null,null,null,null,null,10025,0,10025,null,null,{"$f":"BC404-BA404","v":0}]
[450,450086086,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D405","v":0},{"$f":"'fnd enro'!E405","v":0},{"$f":"'fnd enro'!F405","v":8},{"$f":"'fnd enro'!G405","v":37},{"$f":"'fnd enro'!H405","v":25},{"$f":"'fnd enro'!I405","v":0},{"$f":"'fnd enro'!J405","v":0},{"$f":"'fnd enro'!K405","v":2.702},{"$f":"'fnd enro'!L405","v":0},{"$f":"'fnd enro'!M405","v":0},{"$f":"'fnd enro'!N405","v":0},{"$f":"'fnd enro'!O405","v":0},{"$f":"'fnd enro'!P405","v":23},{"$f":"'fnd enro'!R405","v":70},1,{"$f":"VALUE('fnd enro'!Q405)","v":8},null,{"$f":"(($D405*'fnd base rates'!C$107)\n+($E405*'fnd base rates'!C$108)\n+($F405*'fnd base rates'!C$109)\n+($G405*'fnd base rates'!C$110)\n+($H405*'fnd base rates'!C$111)\n+($I405*'fnd base rates'!C$112)\n+($J405*'fnd base rates'!C$113)\n+($K405*'fnd base rates'!C$114)\n+($M405*'fnd base rates'!C$116)\n+($N405*'fnd base rates'!C$117)\n+($O405*'fnd base rates'!C$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,3)))\n*$R405","v":39212.894220000002},{"$f":"(($D405*'fnd base rates'!D$107)\n+($E405*'fnd base rates'!D$108)\n+($F405*'fnd base rates'!D$109)\n+($G405*'fnd base rates'!D$110)\n+($H405*'fnd base rates'!D$111)\n+($I405*'fnd base rates'!D$112)\n+($J405*'fnd base rates'!D$113)\n+($K405*'fnd base rates'!D$114)\n+($M405*'fnd base rates'!D$116)\n+($N405*'fnd base rates'!D$117)\n+($O405*'fnd base rates'!D$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,4)))\n*$R405","v":61423.44},{"$f":"(($D405*'fnd base rates'!E$107)\n+($E405*'fnd base rates'!E$108)\n+($F405*'fnd base rates'!E$109)\n+($G405*'fnd base rates'!E$110)\n+($H405*'fnd base rates'!E$111)\n+($I405*'fnd base rates'!E$112)\n+($J405*'fnd base rates'!E$113)\n+($K405*'fnd base rates'!E$114)\n+($M405*'fnd base rates'!E$116)\n+($N405*'fnd base rates'!E$117)\n+($O405*'fnd base rates'!E$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,5)))\n*$R405","v":337912.05631999997},{"$f":"(($D405*'fnd base rates'!F$107)\n+($E405*'fnd base rates'!F$108)\n+($F405*'fnd base rates'!F$109)\n+($G405*'fnd base rates'!F$110)\n+($H405*'fnd base rates'!F$111)\n+($I405*'fnd base rates'!F$112)\n+($J405*'fnd base rates'!F$113)\n+($K405*'fnd base rates'!F$114)\n+($M405*'fnd base rates'!F$116)\n+($N405*'fnd base rates'!F$117)\n+($O405*'fnd base rates'!F$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,6)))\n*$R405","v":81019.49884},{"$f":"(($D405*'fnd base rates'!G$107)\n+($E405*'fnd base rates'!G$108)\n+($F405*'fnd base rates'!G$109)\n+($G405*'fnd base rates'!G$110)\n+($H405*'fnd base rates'!G$111)\n+($I405*'fnd base rates'!G$112)\n+($J405*'fnd base rates'!G$113)\n+($K405*'fnd base rates'!G$114)\n+($M405*'fnd base rates'!G$116)\n+($N405*'fnd base rates'!G$117)\n+($O405*'fnd base rates'!G$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,7)))\n*$R405","v":14993.09974},{"$f":"(($D405*'fnd base rates'!H$107)\n+($E405*'fnd base rates'!H$108)\n+($F405*'fnd base rates'!H$109)\n+($G405*'fnd base rates'!H$110)\n+($H405*'fnd base rates'!H$111)\n+($I405*'fnd base rates'!H$112)\n+($J405*'fnd base rates'!H$113)\n+($K405*'fnd base rates'!H$114)\n+($M405*'fnd base rates'!H$116)\n+($N405*'fnd base rates'!H$117)\n+($O405*'fnd base rates'!H$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,8)))","v":37212.045379999996},{"$f":"(($D405*'fnd base rates'!I$107)\n+($E405*'fnd base rates'!I$108)\n+($F405*'fnd base rates'!I$109)\n+($G405*'fnd base rates'!I$110)\n+($H405*'fnd base rates'!I$111)\n+($I405*'fnd base rates'!I$112)\n+($J405*'fnd base rates'!I$113)\n+($K405*'fnd base rates'!I$114)\n+($M405*'fnd base rates'!I$116)\n+($N405*'fnd base rates'!I$117)\n+($O405*'fnd base rates'!I$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,9)))\n*$R405","v":25963.06},{"$f":"(($D405*'fnd base rates'!J$107)\n+($E405*'fnd base rates'!J$108)\n+($F405*'fnd base rates'!J$109)\n+($G405*'fnd base rates'!J$110)\n+($H405*'fnd base rates'!J$111)\n+($I405*'fnd base rates'!J$112)\n+($J405*'fnd base rates'!J$113)\n+($K405*'fnd base rates'!J$114)\n+($M405*'fnd base rates'!J$116)\n+($N405*'fnd base rates'!J$117)\n+($O405*'fnd base rates'!J$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,10)))\n*$R405","v":28829.29},{"$f":"(($D405*'fnd base rates'!K$107)\n+($E405*'fnd base rates'!K$108)\n+($F405*'fnd base rates'!K$109)\n+($G405*'fnd base rates'!K$110)\n+($H405*'fnd base rates'!K$111)\n+($I405*'fnd base rates'!K$112)\n+($J405*'fnd base rates'!K$113)\n+($K405*'fnd base rates'!K$114)\n+($M405*'fnd base rates'!K$116)\n+($N405*'fnd base rates'!K$117)\n+($O405*'fnd base rates'!K$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,11)))\n*$R405","v":79063.441599999991},{"$f":"(($D405*'fnd base rates'!L$107)\n+($E405*'fnd base rates'!L$108)\n+($F405*'fnd base rates'!L$109)\n+($G405*'fnd base rates'!L$110)\n+($H405*'fnd base rates'!L$111)\n+($I405*'fnd base rates'!L$112)\n+($J405*'fnd base rates'!L$113)\n+($K405*'fnd base rates'!L$114)\n+($M405*'fnd base rates'!L$116)\n+($N405*'fnd base rates'!L$117)\n+($O405*'fnd base rates'!L$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,12)))","v":115312.40759999999},{"$f":"(($D405*'fnd base rates'!M$107)\n+($E405*'fnd base rates'!M$108)\n+($F405*'fnd base rates'!M$109)\n+($G405*'fnd base rates'!M$110)\n+($H405*'fnd base rates'!M$111)\n+($I405*'fnd base rates'!M$112)\n+($J405*'fnd base rates'!M$113)\n+($K405*'fnd base rates'!M$114)\n+($M405*'fnd base rates'!M$116)\n+($N405*'fnd base rates'!M$117)\n+($O405*'fnd base rates'!M$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,13)))","v":0},820941.23370000022,null,450086086,"450","086","086",1,70,820941.23370000022,11728,0,11728,null,null,null,null,null,11728,0,11728,null,null,{"$f":"BC405-BA405","v":0}]
[450,450086117,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D406","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L406","v":0},{"$f":"'fnd enro'!M406","v":0},{"$f":"'fnd enro'!N406","v":0},{"$f":"'fnd enro'!O406","v":0},{"$f":"'fnd enro'!P406","v":0},{"$f":"'fnd enro'!R406","v":1},1,{"$f":"VALUE('fnd enro'!Q406)","v":5},null,{"$f":"(($D406*'fnd base rates'!C$107)\n+($E406*'fnd base rates'!C$108)\n+($F406*'fnd base rates'!C$109)\n+($G406*'fnd base rates'!C$110)\n+($H406*'fnd base rates'!C$111)\n+($I406*'fnd base rates'!C$112)\n+($J406*'fnd base rates'!C$113)\n+($K406*'fnd base rates'!C$114)\n+($M406*'fnd base rates'!C$116)\n+($N406*'fnd base rates'!C$117)\n+($O406*'fnd base rates'!C$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,3)))\n*$R406","v":536.46134600000005},{"$f":"(($D406*'fnd base rates'!D$107)\n+($E406*'fnd base rates'!D$108)\n+($F406*'fnd base rates'!D$109)\n+($G406*'fnd base rates'!D$110)\n+($H406*'fnd base rates'!D$111)\n+($I406*'fnd base rates'!D$112)\n+($J406*'fnd base rates'!D$113)\n+($K406*'fnd base rates'!D$114)\n+($M406*'fnd base rates'!D$116)\n+($N406*'fnd base rates'!D$117)\n+($O406*'fnd base rates'!D$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,4)))\n*$R406","v":765.08},{"$f":"(($D406*'fnd base rates'!E$107)\n+($E406*'fnd base rates'!E$108)\n+($F406*'fnd base rates'!E$109)\n+($G406*'fnd base rates'!E$110)\n+($H406*'fnd base rates'!E$111)\n+($I406*'fnd base rates'!E$112)\n+($J406*'fnd base rates'!E$113)\n+($K406*'fnd base rates'!E$114)\n+($M406*'fnd base rates'!E$116)\n+($N406*'fnd base rates'!E$117)\n+($O406*'fnd base rates'!E$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,5)))\n*$R406","v":3880.4303760000003},{"$f":"(($D406*'fnd base rates'!F$107)\n+($E406*'fnd base rates'!F$108)\n+($F406*'fnd base rates'!F$109)\n+($G406*'fnd base rates'!F$110)\n+($H406*'fnd base rates'!F$111)\n+($I406*'fnd base rates'!F$112)\n+($J406*'fnd base rates'!F$113)\n+($K406*'fnd base rates'!F$114)\n+($M406*'fnd base rates'!F$116)\n+($N406*'fnd base rates'!F$117)\n+($O406*'fnd base rates'!F$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,6)))\n*$R406","v":1247.446412},{"$f":"(($D406*'fnd base rates'!G$107)\n+($E406*'fnd base rates'!G$108)\n+($F406*'fnd base rates'!G$109)\n+($G406*'fnd base rates'!G$110)\n+($H406*'fnd base rates'!G$111)\n+($I406*'fnd base rates'!G$112)\n+($J406*'fnd base rates'!G$113)\n+($K406*'fnd base rates'!G$114)\n+($M406*'fnd base rates'!G$116)\n+($N406*'fnd base rates'!G$117)\n+($O406*'fnd base rates'!G$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,7)))\n*$R406","v":156.793282},{"$f":"(($D406*'fnd base rates'!H$107)\n+($E406*'fnd base rates'!H$108)\n+($F406*'fnd base rates'!H$109)\n+($G406*'fnd base rates'!H$110)\n+($H406*'fnd base rates'!H$111)\n+($I406*'fnd base rates'!H$112)\n+($J406*'fnd base rates'!H$113)\n+($K406*'fnd base rates'!H$114)\n+($M406*'fnd base rates'!H$116)\n+($N406*'fnd base rates'!H$117)\n+($O406*'fnd base rates'!H$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D406*'fnd base rates'!I$107)\n+($E406*'fnd base rates'!I$108)\n+($F406*'fnd base rates'!I$109)\n+($G406*'fnd base rates'!I$110)\n+($H406*'fnd base rates'!I$111)\n+($I406*'fnd base rates'!I$112)\n+($J406*'fnd base rates'!I$113)\n+($K406*'fnd base rates'!I$114)\n+($M406*'fnd base rates'!I$116)\n+($N406*'fnd base rates'!I$117)\n+($O406*'fnd base rates'!I$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,9)))\n*$R406","v":306.35000000000002},{"$f":"(($D406*'fnd base rates'!J$107)\n+($E406*'fnd base rates'!J$108)\n+($F406*'fnd base rates'!J$109)\n+($G406*'fnd base rates'!J$110)\n+($H406*'fnd base rates'!J$111)\n+($I406*'fnd base rates'!J$112)\n+($J406*'fnd base rates'!J$113)\n+($K406*'fnd base rates'!J$114)\n+($M406*'fnd base rates'!J$116)\n+($N406*'fnd base rates'!J$117)\n+($O406*'fnd base rates'!J$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,10)))\n*$R406","v":152.32},{"$f":"(($D406*'fnd base rates'!K$107)\n+($E406*'fnd base rates'!K$108)\n+($F406*'fnd base rates'!K$109)\n+($G406*'fnd base rates'!K$110)\n+($H406*'fnd base rates'!K$111)\n+($I406*'fnd base rates'!K$112)\n+($J406*'fnd base rates'!K$113)\n+($K406*'fnd base rates'!K$114)\n+($M406*'fnd base rates'!K$116)\n+($N406*'fnd base rates'!K$117)\n+($O406*'fnd base rates'!K$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,11)))\n*$R406","v":1100.2098799999999},{"$f":"(($D406*'fnd base rates'!L$107)\n+($E406*'fnd base rates'!L$108)\n+($F406*'fnd base rates'!L$109)\n+($G406*'fnd base rates'!L$110)\n+($H406*'fnd base rates'!L$111)\n+($I406*'fnd base rates'!L$112)\n+($J406*'fnd base rates'!L$113)\n+($K406*'fnd base rates'!L$114)\n+($M406*'fnd base rates'!L$116)\n+($N406*'fnd base rates'!L$117)\n+($O406*'fnd base rates'!L$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D406*'fnd base rates'!M$107)\n+($E406*'fnd base rates'!M$108)\n+($F406*'fnd base rates'!M$109)\n+($G406*'fnd base rates'!M$110)\n+($H406*'fnd base rates'!M$111)\n+($I406*'fnd base rates'!M$112)\n+($J406*'fnd base rates'!M$113)\n+($K406*'fnd base rates'!M$114)\n+($M406*'fnd base rates'!M$116)\n+($N406*'fnd base rates'!M$117)\n+($O406*'fnd base rates'!M$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,13)))","v":0},10114.68691,null,450086117,"450","086","117",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC406-BA406","v":0}]
[450,450086127,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D407","v":0},{"$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":7.7200000000000005E-2},{"$f":"'fnd enro'!L407","v":0},{"$f":"'fnd enro'!M407","v":0},{"$f":"'fnd enro'!N407","v":0},{"$f":"'fnd enro'!O407","v":0},{"$f":"'fnd enro'!P407","v":0},{"$f":"'fnd enro'!R407","v":2},1,{"$f":"VALUE('fnd enro'!Q407)","v":5},null,{"$f":"(($D407*'fnd base rates'!C$107)\n+($E407*'fnd base rates'!C$108)\n+($F407*'fnd base rates'!C$109)\n+($G407*'fnd base rates'!C$110)\n+($H407*'fnd base rates'!C$111)\n+($I407*'fnd base rates'!C$112)\n+($J407*'fnd base rates'!C$113)\n+($K407*'fnd base rates'!C$114)\n+($M407*'fnd base rates'!C$116)\n+($N407*'fnd base rates'!C$117)\n+($O407*'fnd base rates'!C$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,3)))\n*$R407","v":1072.9226920000001},{"$f":"(($D407*'fnd base rates'!D$107)\n+($E407*'fnd base rates'!D$108)\n+($F407*'fnd base rates'!D$109)\n+($G407*'fnd base rates'!D$110)\n+($H407*'fnd base rates'!D$111)\n+($I407*'fnd base rates'!D$112)\n+($J407*'fnd base rates'!D$113)\n+($K407*'fnd base rates'!D$114)\n+($M407*'fnd base rates'!D$116)\n+($N407*'fnd base rates'!D$117)\n+($O407*'fnd base rates'!D$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,4)))\n*$R407","v":1530.16},{"$f":"(($D407*'fnd base rates'!E$107)\n+($E407*'fnd base rates'!E$108)\n+($F407*'fnd base rates'!E$109)\n+($G407*'fnd base rates'!E$110)\n+($H407*'fnd base rates'!E$111)\n+($I407*'fnd base rates'!E$112)\n+($J407*'fnd base rates'!E$113)\n+($K407*'fnd base rates'!E$114)\n+($M407*'fnd base rates'!E$116)\n+($N407*'fnd base rates'!E$117)\n+($O407*'fnd base rates'!E$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,5)))\n*$R407","v":7760.8607520000005},{"$f":"(($D407*'fnd base rates'!F$107)\n+($E407*'fnd base rates'!F$108)\n+($F407*'fnd base rates'!F$109)\n+($G407*'fnd base rates'!F$110)\n+($H407*'fnd base rates'!F$111)\n+($I407*'fnd base rates'!F$112)\n+($J407*'fnd base rates'!F$113)\n+($K407*'fnd base rates'!F$114)\n+($M407*'fnd base rates'!F$116)\n+($N407*'fnd base rates'!F$117)\n+($O407*'fnd base rates'!F$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,6)))\n*$R407","v":2494.892824},{"$f":"(($D407*'fnd base rates'!G$107)\n+($E407*'fnd base rates'!G$108)\n+($F407*'fnd base rates'!G$109)\n+($G407*'fnd base rates'!G$110)\n+($H407*'fnd base rates'!G$111)\n+($I407*'fnd base rates'!G$112)\n+($J407*'fnd base rates'!G$113)\n+($K407*'fnd base rates'!G$114)\n+($M407*'fnd base rates'!G$116)\n+($N407*'fnd base rates'!G$117)\n+($O407*'fnd base rates'!G$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,7)))\n*$R407","v":313.58656400000001},{"$f":"(($D407*'fnd base rates'!H$107)\n+($E407*'fnd base rates'!H$108)\n+($F407*'fnd base rates'!H$109)\n+($G407*'fnd base rates'!H$110)\n+($H407*'fnd base rates'!H$111)\n+($I407*'fnd base rates'!H$112)\n+($J407*'fnd base rates'!H$113)\n+($K407*'fnd base rates'!H$114)\n+($M407*'fnd base rates'!H$116)\n+($N407*'fnd base rates'!H$117)\n+($O407*'fnd base rates'!H$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D407*'fnd base rates'!I$107)\n+($E407*'fnd base rates'!I$108)\n+($F407*'fnd base rates'!I$109)\n+($G407*'fnd base rates'!I$110)\n+($H407*'fnd base rates'!I$111)\n+($I407*'fnd base rates'!I$112)\n+($J407*'fnd base rates'!I$113)\n+($K407*'fnd base rates'!I$114)\n+($M407*'fnd base rates'!I$116)\n+($N407*'fnd base rates'!I$117)\n+($O407*'fnd base rates'!I$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,9)))\n*$R407","v":612.70000000000005},{"$f":"(($D407*'fnd base rates'!J$107)\n+($E407*'fnd base rates'!J$108)\n+($F407*'fnd base rates'!J$109)\n+($G407*'fnd base rates'!J$110)\n+($H407*'fnd base rates'!J$111)\n+($I407*'fnd base rates'!J$112)\n+($J407*'fnd base rates'!J$113)\n+($K407*'fnd base rates'!J$114)\n+($M407*'fnd base rates'!J$116)\n+($N407*'fnd base rates'!J$117)\n+($O407*'fnd base rates'!J$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,10)))\n*$R407","v":304.64},{"$f":"(($D407*'fnd base rates'!K$107)\n+($E407*'fnd base rates'!K$108)\n+($F407*'fnd base rates'!K$109)\n+($G407*'fnd base rates'!K$110)\n+($H407*'fnd base rates'!K$111)\n+($I407*'fnd base rates'!K$112)\n+($J407*'fnd base rates'!K$113)\n+($K407*'fnd base rates'!K$114)\n+($M407*'fnd base rates'!K$116)\n+($N407*'fnd base rates'!K$117)\n+($O407*'fnd base rates'!K$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,11)))\n*$R407","v":2200.4197599999998},{"$f":"(($D407*'fnd base rates'!L$107)\n+($E407*'fnd base rates'!L$108)\n+($F407*'fnd base rates'!L$109)\n+($G407*'fnd base rates'!L$110)\n+($H407*'fnd base rates'!L$111)\n+($I407*'fnd base rates'!L$112)\n+($J407*'fnd base rates'!L$113)\n+($K407*'fnd base rates'!L$114)\n+($M407*'fnd base rates'!L$116)\n+($N407*'fnd base rates'!L$117)\n+($O407*'fnd base rates'!L$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,12)))","v":2892.3133600000001},{"$f":"(($D407*'fnd base rates'!M$107)\n+($E407*'fnd base rates'!M$108)\n+($F407*'fnd base rates'!M$109)\n+($G407*'fnd base rates'!M$110)\n+($H407*'fnd base rates'!M$111)\n+($I407*'fnd base rates'!M$112)\n+($J407*'fnd base rates'!M$113)\n+($K407*'fnd base rates'!M$114)\n+($M407*'fnd base rates'!M$116)\n+($N407*'fnd base rates'!M$117)\n+($O407*'fnd base rates'!M$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,13)))","v":0},20229.373820000001,null,450086127,"450","086","127",1,2,20229.373820000001,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC407-BA407","v":0}]
[450,450086210,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D408","v":0},{"$f":"'fnd enro'!E408","v":0},{"$f":"'fnd enro'!F408","v":7},{"$f":"'fnd enro'!G408","v":44},{"$f":"'fnd enro'!H408","v":50},{"$f":"'fnd enro'!I408","v":0},{"$f":"'fnd enro'!J408","v":0},{"$f":"'fnd enro'!K408","v":3.8986000000000001},{"$f":"'fnd enro'!L408","v":0},{"$f":"'fnd enro'!M408","v":0},{"$f":"'fnd enro'!N408","v":0},{"$f":"'fnd enro'!O408","v":0},{"$f":"'fnd enro'!P408","v":23},{"$f":"'fnd enro'!R408","v":101},1,{"$f":"VALUE('fnd enro'!Q408)","v":6},null,{"$f":"(($D408*'fnd base rates'!C$107)\n+($E408*'fnd base rates'!C$108)\n+($F408*'fnd base rates'!C$109)\n+($G408*'fnd base rates'!C$110)\n+($H408*'fnd base rates'!C$111)\n+($I408*'fnd base rates'!C$112)\n+($J408*'fnd base rates'!C$113)\n+($K408*'fnd base rates'!C$114)\n+($M408*'fnd base rates'!C$116)\n+($N408*'fnd base rates'!C$117)\n+($O408*'fnd base rates'!C$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,3)))\n*$R408","v":55679.665946000001},{"$f":"(($D408*'fnd base rates'!D$107)\n+($E408*'fnd base rates'!D$108)\n+($F408*'fnd base rates'!D$109)\n+($G408*'fnd base rates'!D$110)\n+($H408*'fnd base rates'!D$111)\n+($I408*'fnd base rates'!D$112)\n+($J408*'fnd base rates'!D$113)\n+($K408*'fnd base rates'!D$114)\n+($M408*'fnd base rates'!D$116)\n+($N408*'fnd base rates'!D$117)\n+($O408*'fnd base rates'!D$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,4)))\n*$R408","v":84365.59},{"$f":"(($D408*'fnd base rates'!E$107)\n+($E408*'fnd base rates'!E$108)\n+($F408*'fnd base rates'!E$109)\n+($G408*'fnd base rates'!E$110)\n+($H408*'fnd base rates'!E$111)\n+($I408*'fnd base rates'!E$112)\n+($J408*'fnd base rates'!E$113)\n+($K408*'fnd base rates'!E$114)\n+($M408*'fnd base rates'!E$116)\n+($N408*'fnd base rates'!E$117)\n+($O408*'fnd base rates'!E$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,5)))\n*$R408","v":440113.21797600004},{"$f":"(($D408*'fnd base rates'!F$107)\n+($E408*'fnd base rates'!F$108)\n+($F408*'fnd base rates'!F$109)\n+($G408*'fnd base rates'!F$110)\n+($H408*'fnd base rates'!F$111)\n+($I408*'fnd base rates'!F$112)\n+($J408*'fnd base rates'!F$113)\n+($K408*'fnd base rates'!F$114)\n+($M408*'fnd base rates'!F$116)\n+($N408*'fnd base rates'!F$117)\n+($O408*'fnd base rates'!F$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,6)))\n*$R408","v":113388.587612},{"$f":"(($D408*'fnd base rates'!G$107)\n+($E408*'fnd base rates'!G$108)\n+($F408*'fnd base rates'!G$109)\n+($G408*'fnd base rates'!G$110)\n+($H408*'fnd base rates'!G$111)\n+($I408*'fnd base rates'!G$112)\n+($J408*'fnd base rates'!G$113)\n+($K408*'fnd base rates'!G$114)\n+($M408*'fnd base rates'!G$116)\n+($N408*'fnd base rates'!G$117)\n+($O408*'fnd base rates'!G$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,7)))\n*$R408","v":19777.901481999997},{"$f":"(($D408*'fnd base rates'!H$107)\n+($E408*'fnd base rates'!H$108)\n+($F408*'fnd base rates'!H$109)\n+($G408*'fnd base rates'!H$110)\n+($H408*'fnd base rates'!H$111)\n+($I408*'fnd base rates'!H$112)\n+($J408*'fnd base rates'!H$113)\n+($K408*'fnd base rates'!H$114)\n+($M408*'fnd base rates'!H$116)\n+($N408*'fnd base rates'!H$117)\n+($O408*'fnd base rates'!H$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,8)))","v":53382.302333999993},{"$f":"(($D408*'fnd base rates'!I$107)\n+($E408*'fnd base rates'!I$108)\n+($F408*'fnd base rates'!I$109)\n+($G408*'fnd base rates'!I$110)\n+($H408*'fnd base rates'!I$111)\n+($I408*'fnd base rates'!I$112)\n+($J408*'fnd base rates'!I$113)\n+($K408*'fnd base rates'!I$114)\n+($M408*'fnd base rates'!I$116)\n+($N408*'fnd base rates'!I$117)\n+($O408*'fnd base rates'!I$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,9)))\n*$R408","v":36561.820000000007},{"$f":"(($D408*'fnd base rates'!J$107)\n+($E408*'fnd base rates'!J$108)\n+($F408*'fnd base rates'!J$109)\n+($G408*'fnd base rates'!J$110)\n+($H408*'fnd base rates'!J$111)\n+($I408*'fnd base rates'!J$112)\n+($J408*'fnd base rates'!J$113)\n+($K408*'fnd base rates'!J$114)\n+($M408*'fnd base rates'!J$116)\n+($N408*'fnd base rates'!J$117)\n+($O408*'fnd base rates'!J$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,10)))\n*$R408","v":34421.699999999997},{"$f":"(($D408*'fnd base rates'!K$107)\n+($E408*'fnd base rates'!K$108)\n+($F408*'fnd base rates'!K$109)\n+($G408*'fnd base rates'!K$110)\n+($H408*'fnd base rates'!K$111)\n+($I408*'fnd base rates'!K$112)\n+($J408*'fnd base rates'!K$113)\n+($K408*'fnd base rates'!K$114)\n+($M408*'fnd base rates'!K$116)\n+($N408*'fnd base rates'!K$117)\n+($O408*'fnd base rates'!K$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,11)))\n*$R408","v":115218.69787999999},{"$f":"(($D408*'fnd base rates'!L$107)\n+($E408*'fnd base rates'!L$108)\n+($F408*'fnd base rates'!L$109)\n+($G408*'fnd base rates'!L$110)\n+($H408*'fnd base rates'!L$111)\n+($I408*'fnd base rates'!L$112)\n+($J408*'fnd base rates'!L$113)\n+($K408*'fnd base rates'!L$114)\n+($M408*'fnd base rates'!L$116)\n+($N408*'fnd base rates'!L$117)\n+($O408*'fnd base rates'!L$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,12)))","v":160577.23467999997},{"$f":"(($D408*'fnd base rates'!M$107)\n+($E408*'fnd base rates'!M$108)\n+($F408*'fnd base rates'!M$109)\n+($G408*'fnd base rates'!M$110)\n+($H408*'fnd base rates'!M$111)\n+($I408*'fnd base rates'!M$112)\n+($J408*'fnd base rates'!M$113)\n+($K408*'fnd base rates'!M$114)\n+($M408*'fnd base rates'!M$116)\n+($N408*'fnd base rates'!M$117)\n+($O408*'fnd base rates'!M$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,13)))","v":0},1113486.7179099999,null,450086210,"450","086","210",1,101,1113486.7179099999,11025,0,11025,null,null,null,null,null,11025,0,11025,null,null,{"$f":"BC408-BA408","v":0}]
[450,450086275,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D409","v":0},{"$f":"'fnd enro'!E409","v":0},{"$f":"'fnd enro'!F409","v":1},{"$f":"'fnd enro'!G409","v":3},{"$f":"'fnd enro'!H409","v":1},{"$f":"'fnd enro'!I409","v":0},{"$f":"'fnd enro'!J409","v":0},{"$f":"'fnd enro'!K409","v":0.193},{"$f":"'fnd enro'!L409","v":0},{"$f":"'fnd enro'!M409","v":0},{"$f":"'fnd enro'!N409","v":0},{"$f":"'fnd enro'!O409","v":0},{"$f":"'fnd enro'!P409","v":0},{"$f":"'fnd enro'!R409","v":5},1,{"$f":"VALUE('fnd enro'!Q409)","v":4},null,{"$f":"(($D409*'fnd base rates'!C$107)\n+($E409*'fnd base rates'!C$108)\n+($F409*'fnd base rates'!C$109)\n+($G409*'fnd base rates'!C$110)\n+($H409*'fnd base rates'!C$111)\n+($I409*'fnd base rates'!C$112)\n+($J409*'fnd base rates'!C$113)\n+($K409*'fnd base rates'!C$114)\n+($M409*'fnd base rates'!C$116)\n+($N409*'fnd base rates'!C$117)\n+($O409*'fnd base rates'!C$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,3)))\n*$R409","v":2682.3067300000002},{"$f":"(($D409*'fnd base rates'!D$107)\n+($E409*'fnd base rates'!D$108)\n+($F409*'fnd base rates'!D$109)\n+($G409*'fnd base rates'!D$110)\n+($H409*'fnd base rates'!D$111)\n+($I409*'fnd base rates'!D$112)\n+($J409*'fnd base rates'!D$113)\n+($K409*'fnd base rates'!D$114)\n+($M409*'fnd base rates'!D$116)\n+($N409*'fnd base rates'!D$117)\n+($O409*'fnd base rates'!D$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,4)))\n*$R409","v":3825.4},{"$f":"(($D409*'fnd base rates'!E$107)\n+($E409*'fnd base rates'!E$108)\n+($F409*'fnd base rates'!E$109)\n+($G409*'fnd base rates'!E$110)\n+($H409*'fnd base rates'!E$111)\n+($I409*'fnd base rates'!E$112)\n+($J409*'fnd base rates'!E$113)\n+($K409*'fnd base rates'!E$114)\n+($M409*'fnd base rates'!E$116)\n+($N409*'fnd base rates'!E$117)\n+($O409*'fnd base rates'!E$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,5)))\n*$R409","v":18981.251880000003},{"$f":"(($D409*'fnd base rates'!F$107)\n+($E409*'fnd base rates'!F$108)\n+($F409*'fnd base rates'!F$109)\n+($G409*'fnd base rates'!F$110)\n+($H409*'fnd base rates'!F$111)\n+($I409*'fnd base rates'!F$112)\n+($J409*'fnd base rates'!F$113)\n+($K409*'fnd base rates'!F$114)\n+($M409*'fnd base rates'!F$116)\n+($N409*'fnd base rates'!F$117)\n+($O409*'fnd base rates'!F$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,6)))\n*$R409","v":5985.1620599999997},{"$f":"(($D409*'fnd base rates'!G$107)\n+($E409*'fnd base rates'!G$108)\n+($F409*'fnd base rates'!G$109)\n+($G409*'fnd base rates'!G$110)\n+($H409*'fnd base rates'!G$111)\n+($I409*'fnd base rates'!G$112)\n+($J409*'fnd base rates'!G$113)\n+($K409*'fnd base rates'!G$114)\n+($M409*'fnd base rates'!G$116)\n+($N409*'fnd base rates'!G$117)\n+($O409*'fnd base rates'!G$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,7)))\n*$R409","v":795.60640999999998},{"$f":"(($D409*'fnd base rates'!H$107)\n+($E409*'fnd base rates'!H$108)\n+($F409*'fnd base rates'!H$109)\n+($G409*'fnd base rates'!H$110)\n+($H409*'fnd base rates'!H$111)\n+($I409*'fnd base rates'!H$112)\n+($J409*'fnd base rates'!H$113)\n+($K409*'fnd base rates'!H$114)\n+($M409*'fnd base rates'!H$116)\n+($N409*'fnd base rates'!H$117)\n+($O409*'fnd base rates'!H$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,8)))","v":2617.1946700000003},{"$f":"(($D409*'fnd base rates'!I$107)\n+($E409*'fnd base rates'!I$108)\n+($F409*'fnd base rates'!I$109)\n+($G409*'fnd base rates'!I$110)\n+($H409*'fnd base rates'!I$111)\n+($I409*'fnd base rates'!I$112)\n+($J409*'fnd base rates'!I$113)\n+($K409*'fnd base rates'!I$114)\n+($M409*'fnd base rates'!I$116)\n+($N409*'fnd base rates'!I$117)\n+($O409*'fnd base rates'!I$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,9)))\n*$R409","v":1588.0900000000001},{"$f":"(($D409*'fnd base rates'!J$107)\n+($E409*'fnd base rates'!J$108)\n+($F409*'fnd base rates'!J$109)\n+($G409*'fnd base rates'!J$110)\n+($H409*'fnd base rates'!J$111)\n+($I409*'fnd base rates'!J$112)\n+($J409*'fnd base rates'!J$113)\n+($K409*'fnd base rates'!J$114)\n+($M409*'fnd base rates'!J$116)\n+($N409*'fnd base rates'!J$117)\n+($O409*'fnd base rates'!J$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,10)))\n*$R409","v":807.32999999999993},{"$f":"(($D409*'fnd base rates'!K$107)\n+($E409*'fnd base rates'!K$108)\n+($F409*'fnd base rates'!K$109)\n+($G409*'fnd base rates'!K$110)\n+($H409*'fnd base rates'!K$111)\n+($I409*'fnd base rates'!K$112)\n+($J409*'fnd base rates'!K$113)\n+($K409*'fnd base rates'!K$114)\n+($M409*'fnd base rates'!K$116)\n+($N409*'fnd base rates'!K$117)\n+($O409*'fnd base rates'!K$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,11)))\n*$R409","v":5582.9993999999997},{"$f":"(($D409*'fnd base rates'!L$107)\n+($E409*'fnd base rates'!L$108)\n+($F409*'fnd base rates'!L$109)\n+($G409*'fnd base rates'!L$110)\n+($H409*'fnd base rates'!L$111)\n+($I409*'fnd base rates'!L$112)\n+($J409*'fnd base rates'!L$113)\n+($K409*'fnd base rates'!L$114)\n+($M409*'fnd base rates'!L$116)\n+($N409*'fnd base rates'!L$117)\n+($O409*'fnd base rates'!L$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,12)))","v":7297.0734000000011},{"$f":"(($D409*'fnd base rates'!M$107)\n+($E409*'fnd base rates'!M$108)\n+($F409*'fnd base rates'!M$109)\n+($G409*'fnd base rates'!M$110)\n+($H409*'fnd base rates'!M$111)\n+($I409*'fnd base rates'!M$112)\n+($J409*'fnd base rates'!M$113)\n+($K409*'fnd base rates'!M$114)\n+($M409*'fnd base rates'!M$116)\n+($N409*'fnd base rates'!M$117)\n+($O409*'fnd base rates'!M$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,13)))","v":0},50162.414550000009,null,450086275,"450","086","275",1,5,50162.414550000009,10032,0,10032,null,null,null,null,null,10032,0,10032,null,null,{"$f":"BC409-BA409","v":0}]
[450,450086278,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D410","v":0},{"$f":"'fnd enro'!E410","v":0},{"$f":"'fnd enro'!F410","v":3},{"$f":"'fnd enro'!G410","v":7},{"$f":"'fnd enro'!H410","v":1},{"$f":"'fnd enro'!I410","v":0},{"$f":"'fnd enro'!J410","v":0},{"$f":"'fnd enro'!K410","v":0.42459999999999998},{"$f":"'fnd enro'!L410","v":0},{"$f":"'fnd enro'!M410","v":0},{"$f":"'fnd enro'!N410","v":0},{"$f":"'fnd enro'!O410","v":0},{"$f":"'fnd enro'!P410","v":3},{"$f":"'fnd enro'!R410","v":11},1,{"$f":"VALUE('fnd enro'!Q410)","v":7},null,{"$f":"(($D410*'fnd base rates'!C$107)\n+($E410*'fnd base rates'!C$108)\n+($F410*'fnd base rates'!C$109)\n+($G410*'fnd base rates'!C$110)\n+($H410*'fnd base rates'!C$111)\n+($I410*'fnd base rates'!C$112)\n+($J410*'fnd base rates'!C$113)\n+($K410*'fnd base rates'!C$114)\n+($M410*'fnd base rates'!C$116)\n+($N410*'fnd base rates'!C$117)\n+($O410*'fnd base rates'!C$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,3)))\n*$R410","v":6106.9948060000006},{"$f":"(($D410*'fnd base rates'!D$107)\n+($E410*'fnd base rates'!D$108)\n+($F410*'fnd base rates'!D$109)\n+($G410*'fnd base rates'!D$110)\n+($H410*'fnd base rates'!D$111)\n+($I410*'fnd base rates'!D$112)\n+($J410*'fnd base rates'!D$113)\n+($K410*'fnd base rates'!D$114)\n+($M410*'fnd base rates'!D$116)\n+($N410*'fnd base rates'!D$117)\n+($O410*'fnd base rates'!D$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,4)))\n*$R410","v":9391.5400000000009},{"$f":"(($D410*'fnd base rates'!E$107)\n+($E410*'fnd base rates'!E$108)\n+($F410*'fnd base rates'!E$109)\n+($G410*'fnd base rates'!E$110)\n+($H410*'fnd base rates'!E$111)\n+($I410*'fnd base rates'!E$112)\n+($J410*'fnd base rates'!E$113)\n+($K410*'fnd base rates'!E$114)\n+($M410*'fnd base rates'!E$116)\n+($N410*'fnd base rates'!E$117)\n+($O410*'fnd base rates'!E$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,5)))\n*$R410","v":51788.424135999994},{"$f":"(($D410*'fnd base rates'!F$107)\n+($E410*'fnd base rates'!F$108)\n+($F410*'fnd base rates'!F$109)\n+($G410*'fnd base rates'!F$110)\n+($H410*'fnd base rates'!F$111)\n+($I410*'fnd base rates'!F$112)\n+($J410*'fnd base rates'!F$113)\n+($K410*'fnd base rates'!F$114)\n+($M410*'fnd base rates'!F$116)\n+($N410*'fnd base rates'!F$117)\n+($O410*'fnd base rates'!F$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,6)))\n*$R410","v":13469.840531999998},{"$f":"(($D410*'fnd base rates'!G$107)\n+($E410*'fnd base rates'!G$108)\n+($F410*'fnd base rates'!G$109)\n+($G410*'fnd base rates'!G$110)\n+($H410*'fnd base rates'!G$111)\n+($I410*'fnd base rates'!G$112)\n+($J410*'fnd base rates'!G$113)\n+($K410*'fnd base rates'!G$114)\n+($M410*'fnd base rates'!G$116)\n+($N410*'fnd base rates'!G$117)\n+($O410*'fnd base rates'!G$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,7)))\n*$R410","v":2198.3861019999999},{"$f":"(($D410*'fnd base rates'!H$107)\n+($E410*'fnd base rates'!H$108)\n+($F410*'fnd base rates'!H$109)\n+($G410*'fnd base rates'!H$110)\n+($H410*'fnd base rates'!H$111)\n+($I410*'fnd base rates'!H$112)\n+($J410*'fnd base rates'!H$113)\n+($K410*'fnd base rates'!H$114)\n+($M410*'fnd base rates'!H$116)\n+($N410*'fnd base rates'!H$117)\n+($O410*'fnd base rates'!H$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,8)))","v":5828.6582739999994},{"$f":"(($D410*'fnd base rates'!I$107)\n+($E410*'fnd base rates'!I$108)\n+($F410*'fnd base rates'!I$109)\n+($G410*'fnd base rates'!I$110)\n+($H410*'fnd base rates'!I$111)\n+($I410*'fnd base rates'!I$112)\n+($J410*'fnd base rates'!I$113)\n+($K410*'fnd base rates'!I$114)\n+($M410*'fnd base rates'!I$116)\n+($N410*'fnd base rates'!I$117)\n+($O410*'fnd base rates'!I$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,9)))\n*$R410","v":3811.8700000000003},{"$f":"(($D410*'fnd base rates'!J$107)\n+($E410*'fnd base rates'!J$108)\n+($F410*'fnd base rates'!J$109)\n+($G410*'fnd base rates'!J$110)\n+($H410*'fnd base rates'!J$111)\n+($I410*'fnd base rates'!J$112)\n+($J410*'fnd base rates'!J$113)\n+($K410*'fnd base rates'!J$114)\n+($M410*'fnd base rates'!J$116)\n+($N410*'fnd base rates'!J$117)\n+($O410*'fnd base rates'!J$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,10)))\n*$R410","v":3623.8199999999997},{"$f":"(($D410*'fnd base rates'!K$107)\n+($E410*'fnd base rates'!K$108)\n+($F410*'fnd base rates'!K$109)\n+($G410*'fnd base rates'!K$110)\n+($H410*'fnd base rates'!K$111)\n+($I410*'fnd base rates'!K$112)\n+($J410*'fnd base rates'!K$113)\n+($K410*'fnd base rates'!K$114)\n+($M410*'fnd base rates'!K$116)\n+($N410*'fnd base rates'!K$117)\n+($O410*'fnd base rates'!K$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,11)))\n*$R410","v":12184.258680000001},{"$f":"(($D410*'fnd base rates'!L$107)\n+($E410*'fnd base rates'!L$108)\n+($F410*'fnd base rates'!L$109)\n+($G410*'fnd base rates'!L$110)\n+($H410*'fnd base rates'!L$111)\n+($I410*'fnd base rates'!L$112)\n+($J410*'fnd base rates'!L$113)\n+($K410*'fnd base rates'!L$114)\n+($M410*'fnd base rates'!L$116)\n+($N410*'fnd base rates'!L$117)\n+($O410*'fnd base rates'!L$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,12)))","v":17514.603480000002},{"$f":"(($D410*'fnd base rates'!M$107)\n+($E410*'fnd base rates'!M$108)\n+($F410*'fnd base rates'!M$109)\n+($G410*'fnd base rates'!M$110)\n+($H410*'fnd base rates'!M$111)\n+($I410*'fnd base rates'!M$112)\n+($J410*'fnd base rates'!M$113)\n+($K410*'fnd base rates'!M$114)\n+($M410*'fnd base rates'!M$116)\n+($N410*'fnd base rates'!M$117)\n+($O410*'fnd base rates'!M$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,13)))","v":0},125918.39601000001,null,450086278,"450","086","278",1,11,125918.39601000001,11447,0,11447,null,null,null,null,null,11447,0,11447,null,null,{"$f":"BC410-BA410","v":0}]
[450,450086327,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D411","v":0},{"$f":"'fnd enro'!E411","v":0},{"$f":"'fnd enro'!F411","v":1},{"$f":"'fnd enro'!G411","v":1},{"$f":"'fnd enro'!H411","v":1},{"$f":"'fnd enro'!I411","v":0},{"$f":"'fnd enro'!J411","v":0},{"$f":"'fnd enro'!K411","v":0.1158},{"$f":"'fnd enro'!L411","v":0},{"$f":"'fnd enro'!M411","v":0},{"$f":"'fnd enro'!N411","v":0},{"$f":"'fnd enro'!O411","v":0},{"$f":"'fnd enro'!P411","v":0},{"$f":"'fnd enro'!R411","v":3},1,{"$f":"VALUE('fnd enro'!Q411)","v":6},null,{"$f":"(($D411*'fnd base rates'!C$107)\n+($E411*'fnd base rates'!C$108)\n+($F411*'fnd base rates'!C$109)\n+($G411*'fnd base rates'!C$110)\n+($H411*'fnd base rates'!C$111)\n+($I411*'fnd base rates'!C$112)\n+($J411*'fnd base rates'!C$113)\n+($K411*'fnd base rates'!C$114)\n+($M411*'fnd base rates'!C$116)\n+($N411*'fnd base rates'!C$117)\n+($O411*'fnd base rates'!C$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,3)))\n*$R411","v":1609.3840379999999},{"$f":"(($D411*'fnd base rates'!D$107)\n+($E411*'fnd base rates'!D$108)\n+($F411*'fnd base rates'!D$109)\n+($G411*'fnd base rates'!D$110)\n+($H411*'fnd base rates'!D$111)\n+($I411*'fnd base rates'!D$112)\n+($J411*'fnd base rates'!D$113)\n+($K411*'fnd base rates'!D$114)\n+($M411*'fnd base rates'!D$116)\n+($N411*'fnd base rates'!D$117)\n+($O411*'fnd base rates'!D$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,4)))\n*$R411","v":2295.2400000000002},{"$f":"(($D411*'fnd base rates'!E$107)\n+($E411*'fnd base rates'!E$108)\n+($F411*'fnd base rates'!E$109)\n+($G411*'fnd base rates'!E$110)\n+($H411*'fnd base rates'!E$111)\n+($I411*'fnd base rates'!E$112)\n+($J411*'fnd base rates'!E$113)\n+($K411*'fnd base rates'!E$114)\n+($M411*'fnd base rates'!E$116)\n+($N411*'fnd base rates'!E$117)\n+($O411*'fnd base rates'!E$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,5)))\n*$R411","v":11220.391127999999},{"$f":"(($D411*'fnd base rates'!F$107)\n+($E411*'fnd base rates'!F$108)\n+($F411*'fnd base rates'!F$109)\n+($G411*'fnd base rates'!F$110)\n+($H411*'fnd base rates'!F$111)\n+($I411*'fnd base rates'!F$112)\n+($J411*'fnd base rates'!F$113)\n+($K411*'fnd base rates'!F$114)\n+($M411*'fnd base rates'!F$116)\n+($N411*'fnd base rates'!F$117)\n+($O411*'fnd base rates'!F$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,6)))\n*$R411","v":3490.2692360000001},{"$f":"(($D411*'fnd base rates'!G$107)\n+($E411*'fnd base rates'!G$108)\n+($F411*'fnd base rates'!G$109)\n+($G411*'fnd base rates'!G$110)\n+($H411*'fnd base rates'!G$111)\n+($I411*'fnd base rates'!G$112)\n+($J411*'fnd base rates'!G$113)\n+($K411*'fnd base rates'!G$114)\n+($M411*'fnd base rates'!G$116)\n+($N411*'fnd base rates'!G$117)\n+($O411*'fnd base rates'!G$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,7)))\n*$R411","v":482.01984599999997},{"$f":"(($D411*'fnd base rates'!H$107)\n+($E411*'fnd base rates'!H$108)\n+($F411*'fnd base rates'!H$109)\n+($G411*'fnd base rates'!H$110)\n+($H411*'fnd base rates'!H$111)\n+($I411*'fnd base rates'!H$112)\n+($J411*'fnd base rates'!H$113)\n+($K411*'fnd base rates'!H$114)\n+($M411*'fnd base rates'!H$116)\n+($N411*'fnd base rates'!H$117)\n+($O411*'fnd base rates'!H$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,8)))","v":1570.3168020000001},{"$f":"(($D411*'fnd base rates'!I$107)\n+($E411*'fnd base rates'!I$108)\n+($F411*'fnd base rates'!I$109)\n+($G411*'fnd base rates'!I$110)\n+($H411*'fnd base rates'!I$111)\n+($I411*'fnd base rates'!I$112)\n+($J411*'fnd base rates'!I$113)\n+($K411*'fnd base rates'!I$114)\n+($M411*'fnd base rates'!I$116)\n+($N411*'fnd base rates'!I$117)\n+($O411*'fnd base rates'!I$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,9)))\n*$R411","v":975.3900000000001},{"$f":"(($D411*'fnd base rates'!J$107)\n+($E411*'fnd base rates'!J$108)\n+($F411*'fnd base rates'!J$109)\n+($G411*'fnd base rates'!J$110)\n+($H411*'fnd base rates'!J$111)\n+($I411*'fnd base rates'!J$112)\n+($J411*'fnd base rates'!J$113)\n+($K411*'fnd base rates'!J$114)\n+($M411*'fnd base rates'!J$116)\n+($N411*'fnd base rates'!J$117)\n+($O411*'fnd base rates'!J$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,10)))\n*$R411","v":502.69},{"$f":"(($D411*'fnd base rates'!K$107)\n+($E411*'fnd base rates'!K$108)\n+($F411*'fnd base rates'!K$109)\n+($G411*'fnd base rates'!K$110)\n+($H411*'fnd base rates'!K$111)\n+($I411*'fnd base rates'!K$112)\n+($J411*'fnd base rates'!K$113)\n+($K411*'fnd base rates'!K$114)\n+($M411*'fnd base rates'!K$116)\n+($N411*'fnd base rates'!K$117)\n+($O411*'fnd base rates'!K$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,11)))\n*$R411","v":3382.5796399999995},{"$f":"(($D411*'fnd base rates'!L$107)\n+($E411*'fnd base rates'!L$108)\n+($F411*'fnd base rates'!L$109)\n+($G411*'fnd base rates'!L$110)\n+($H411*'fnd base rates'!L$111)\n+($I411*'fnd base rates'!L$112)\n+($J411*'fnd base rates'!L$113)\n+($K411*'fnd base rates'!L$114)\n+($M411*'fnd base rates'!L$116)\n+($N411*'fnd base rates'!L$117)\n+($O411*'fnd base rates'!L$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,12)))","v":4404.760040000001},{"$f":"(($D411*'fnd base rates'!M$107)\n+($E411*'fnd base rates'!M$108)\n+($F411*'fnd base rates'!M$109)\n+($G411*'fnd base rates'!M$110)\n+($H411*'fnd base rates'!M$111)\n+($I411*'fnd base rates'!M$112)\n+($J411*'fnd base rates'!M$113)\n+($K411*'fnd base rates'!M$114)\n+($M411*'fnd base rates'!M$116)\n+($N411*'fnd base rates'!M$117)\n+($O411*'fnd base rates'!M$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,13)))","v":0},29933.040729999997,null,450086327,"450","086","327",1,3,29933.040729999997,9978,0,9978,null,null,null,null,null,9978,0,9978,null,null,{"$f":"BC411-BA411","v":0}]
[450,450086337,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D412","v":0},{"$f":"'fnd enro'!E412","v":0},{"$f":"'fnd enro'!F412","v":0},{"$f":"'fnd enro'!G412","v":2},{"$f":"'fnd enro'!H412","v":0},{"$f":"'fnd enro'!I412","v":0},{"$f":"'fnd enro'!J412","v":0},{"$f":"'fnd enro'!K412","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L412","v":0},{"$f":"'fnd enro'!M412","v":0},{"$f":"'fnd enro'!N412","v":0},{"$f":"'fnd enro'!O412","v":0},{"$f":"'fnd enro'!P412","v":2},{"$f":"'fnd enro'!R412","v":2},1,{"$f":"VALUE('fnd enro'!Q412)","v":5},null,{"$f":"(($D412*'fnd base rates'!C$107)\n+($E412*'fnd base rates'!C$108)\n+($F412*'fnd base rates'!C$109)\n+($G412*'fnd base rates'!C$110)\n+($H412*'fnd base rates'!C$111)\n+($I412*'fnd base rates'!C$112)\n+($J412*'fnd base rates'!C$113)\n+($K412*'fnd base rates'!C$114)\n+($M412*'fnd base rates'!C$116)\n+($N412*'fnd base rates'!C$117)\n+($O412*'fnd base rates'!C$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,3)))\n*$R412","v":1192.6626920000001},{"$f":"(($D412*'fnd base rates'!D$107)\n+($E412*'fnd base rates'!D$108)\n+($F412*'fnd base rates'!D$109)\n+($G412*'fnd base rates'!D$110)\n+($H412*'fnd base rates'!D$111)\n+($I412*'fnd base rates'!D$112)\n+($J412*'fnd base rates'!D$113)\n+($K412*'fnd base rates'!D$114)\n+($M412*'fnd base rates'!D$116)\n+($N412*'fnd base rates'!D$117)\n+($O412*'fnd base rates'!D$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,4)))\n*$R412","v":2097.48},{"$f":"(($D412*'fnd base rates'!E$107)\n+($E412*'fnd base rates'!E$108)\n+($F412*'fnd base rates'!E$109)\n+($G412*'fnd base rates'!E$110)\n+($H412*'fnd base rates'!E$111)\n+($I412*'fnd base rates'!E$112)\n+($J412*'fnd base rates'!E$113)\n+($K412*'fnd base rates'!E$114)\n+($M412*'fnd base rates'!E$116)\n+($N412*'fnd base rates'!E$117)\n+($O412*'fnd base rates'!E$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,5)))\n*$R412","v":13299.080752000002},{"$f":"(($D412*'fnd base rates'!F$107)\n+($E412*'fnd base rates'!F$108)\n+($F412*'fnd base rates'!F$109)\n+($G412*'fnd base rates'!F$110)\n+($H412*'fnd base rates'!F$111)\n+($I412*'fnd base rates'!F$112)\n+($J412*'fnd base rates'!F$113)\n+($K412*'fnd base rates'!F$114)\n+($M412*'fnd base rates'!F$116)\n+($N412*'fnd base rates'!F$117)\n+($O412*'fnd base rates'!F$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,6)))\n*$R412","v":2494.892824},{"$f":"(($D412*'fnd base rates'!G$107)\n+($E412*'fnd base rates'!G$108)\n+($F412*'fnd base rates'!G$109)\n+($G412*'fnd base rates'!G$110)\n+($H412*'fnd base rates'!G$111)\n+($I412*'fnd base rates'!G$112)\n+($J412*'fnd base rates'!G$113)\n+($K412*'fnd base rates'!G$114)\n+($M412*'fnd base rates'!G$116)\n+($N412*'fnd base rates'!G$117)\n+($O412*'fnd base rates'!G$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,7)))\n*$R412","v":582.286564},{"$f":"(($D412*'fnd base rates'!H$107)\n+($E412*'fnd base rates'!H$108)\n+($F412*'fnd base rates'!H$109)\n+($G412*'fnd base rates'!H$110)\n+($H412*'fnd base rates'!H$111)\n+($I412*'fnd base rates'!H$112)\n+($J412*'fnd base rates'!H$113)\n+($K412*'fnd base rates'!H$114)\n+($M412*'fnd base rates'!H$116)\n+($N412*'fnd base rates'!H$117)\n+($O412*'fnd base rates'!H$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,8)))","v":1088.0578680000001},{"$f":"(($D412*'fnd base rates'!I$107)\n+($E412*'fnd base rates'!I$108)\n+($F412*'fnd base rates'!I$109)\n+($G412*'fnd base rates'!I$110)\n+($H412*'fnd base rates'!I$111)\n+($I412*'fnd base rates'!I$112)\n+($J412*'fnd base rates'!I$113)\n+($K412*'fnd base rates'!I$114)\n+($M412*'fnd base rates'!I$116)\n+($N412*'fnd base rates'!I$117)\n+($O412*'fnd base rates'!I$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,9)))\n*$R412","v":836.96},{"$f":"(($D412*'fnd base rates'!J$107)\n+($E412*'fnd base rates'!J$108)\n+($F412*'fnd base rates'!J$109)\n+($G412*'fnd base rates'!J$110)\n+($H412*'fnd base rates'!J$111)\n+($I412*'fnd base rates'!J$112)\n+($J412*'fnd base rates'!J$113)\n+($K412*'fnd base rates'!J$114)\n+($M412*'fnd base rates'!J$116)\n+($N412*'fnd base rates'!J$117)\n+($O412*'fnd base rates'!J$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,10)))\n*$R412","v":1469.96},{"$f":"(($D412*'fnd base rates'!K$107)\n+($E412*'fnd base rates'!K$108)\n+($F412*'fnd base rates'!K$109)\n+($G412*'fnd base rates'!K$110)\n+($H412*'fnd base rates'!K$111)\n+($I412*'fnd base rates'!K$112)\n+($J412*'fnd base rates'!K$113)\n+($K412*'fnd base rates'!K$114)\n+($M412*'fnd base rates'!K$116)\n+($N412*'fnd base rates'!K$117)\n+($O412*'fnd base rates'!K$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,11)))\n*$R412","v":2200.4197599999998},{"$f":"(($D412*'fnd base rates'!L$107)\n+($E412*'fnd base rates'!L$108)\n+($F412*'fnd base rates'!L$109)\n+($G412*'fnd base rates'!L$110)\n+($H412*'fnd base rates'!L$111)\n+($I412*'fnd base rates'!L$112)\n+($J412*'fnd base rates'!L$113)\n+($K412*'fnd base rates'!L$114)\n+($M412*'fnd base rates'!L$116)\n+($N412*'fnd base rates'!L$117)\n+($O412*'fnd base rates'!L$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,12)))","v":3788.1733600000002},{"$f":"(($D412*'fnd base rates'!M$107)\n+($E412*'fnd base rates'!M$108)\n+($F412*'fnd base rates'!M$109)\n+($G412*'fnd base rates'!M$110)\n+($H412*'fnd base rates'!M$111)\n+($I412*'fnd base rates'!M$112)\n+($J412*'fnd base rates'!M$113)\n+($K412*'fnd base rates'!M$114)\n+($M412*'fnd base rates'!M$116)\n+($N412*'fnd base rates'!M$117)\n+($O412*'fnd base rates'!M$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,13)))","v":0},29049.973819999999,null,450086337,"450","086","337",1,2,29049.973819999999,14525,0,14525,null,null,null,null,null,14525,0,14525,null,null,{"$f":"BC412-BA412","v":0}]
[450,450086340,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D413","v":0},{"$f":"'fnd enro'!E413","v":0},{"$f":"'fnd enro'!F413","v":0},{"$f":"'fnd enro'!G413","v":5},{"$f":"'fnd enro'!H413","v":2},{"$f":"'fnd enro'!I413","v":0},{"$f":"'fnd enro'!J413","v":0},{"$f":"'fnd enro'!K413","v":0.2702},{"$f":"'fnd enro'!L413","v":0},{"$f":"'fnd enro'!M413","v":0},{"$f":"'fnd enro'!N413","v":0},{"$f":"'fnd enro'!O413","v":0},{"$f":"'fnd enro'!P413","v":0},{"$f":"'fnd enro'!R413","v":7},1,{"$f":"VALUE('fnd enro'!Q413)","v":6},null,{"$f":"(($D413*'fnd base rates'!C$107)\n+($E413*'fnd base rates'!C$108)\n+($F413*'fnd base rates'!C$109)\n+($G413*'fnd base rates'!C$110)\n+($H413*'fnd base rates'!C$111)\n+($I413*'fnd base rates'!C$112)\n+($J413*'fnd base rates'!C$113)\n+($K413*'fnd base rates'!C$114)\n+($M413*'fnd base rates'!C$116)\n+($N413*'fnd base rates'!C$117)\n+($O413*'fnd base rates'!C$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,3)))\n*$R413","v":3755.2294220000003},{"$f":"(($D413*'fnd base rates'!D$107)\n+($E413*'fnd base rates'!D$108)\n+($F413*'fnd base rates'!D$109)\n+($G413*'fnd base rates'!D$110)\n+($H413*'fnd base rates'!D$111)\n+($I413*'fnd base rates'!D$112)\n+($J413*'fnd base rates'!D$113)\n+($K413*'fnd base rates'!D$114)\n+($M413*'fnd base rates'!D$116)\n+($N413*'fnd base rates'!D$117)\n+($O413*'fnd base rates'!D$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,4)))\n*$R413","v":5355.56},{"$f":"(($D413*'fnd base rates'!E$107)\n+($E413*'fnd base rates'!E$108)\n+($F413*'fnd base rates'!E$109)\n+($G413*'fnd base rates'!E$110)\n+($H413*'fnd base rates'!E$111)\n+($I413*'fnd base rates'!E$112)\n+($J413*'fnd base rates'!E$113)\n+($K413*'fnd base rates'!E$114)\n+($M413*'fnd base rates'!E$116)\n+($N413*'fnd base rates'!E$117)\n+($O413*'fnd base rates'!E$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,5)))\n*$R413","v":26321.112632},{"$f":"(($D413*'fnd base rates'!F$107)\n+($E413*'fnd base rates'!F$108)\n+($F413*'fnd base rates'!F$109)\n+($G413*'fnd base rates'!F$110)\n+($H413*'fnd base rates'!F$111)\n+($I413*'fnd base rates'!F$112)\n+($J413*'fnd base rates'!F$113)\n+($K413*'fnd base rates'!F$114)\n+($M413*'fnd base rates'!F$116)\n+($N413*'fnd base rates'!F$117)\n+($O413*'fnd base rates'!F$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,6)))\n*$R413","v":8227.9848840000013},{"$f":"(($D413*'fnd base rates'!G$107)\n+($E413*'fnd base rates'!G$108)\n+($F413*'fnd base rates'!G$109)\n+($G413*'fnd base rates'!G$110)\n+($H413*'fnd base rates'!G$111)\n+($I413*'fnd base rates'!G$112)\n+($J413*'fnd base rates'!G$113)\n+($K413*'fnd base rates'!G$114)\n+($M413*'fnd base rates'!G$116)\n+($N413*'fnd base rates'!G$117)\n+($O413*'fnd base rates'!G$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,7)))\n*$R413","v":1120.8729740000001},{"$f":"(($D413*'fnd base rates'!H$107)\n+($E413*'fnd base rates'!H$108)\n+($F413*'fnd base rates'!H$109)\n+($G413*'fnd base rates'!H$110)\n+($H413*'fnd base rates'!H$111)\n+($I413*'fnd base rates'!H$112)\n+($J413*'fnd base rates'!H$113)\n+($K413*'fnd base rates'!H$114)\n+($M413*'fnd base rates'!H$116)\n+($N413*'fnd base rates'!H$117)\n+($O413*'fnd base rates'!H$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,8)))","v":3664.0725380000003},{"$f":"(($D413*'fnd base rates'!I$107)\n+($E413*'fnd base rates'!I$108)\n+($F413*'fnd base rates'!I$109)\n+($G413*'fnd base rates'!I$110)\n+($H413*'fnd base rates'!I$111)\n+($I413*'fnd base rates'!I$112)\n+($J413*'fnd base rates'!I$113)\n+($K413*'fnd base rates'!I$114)\n+($M413*'fnd base rates'!I$116)\n+($N413*'fnd base rates'!I$117)\n+($O413*'fnd base rates'!I$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,9)))\n*$R413","v":2257.13},{"$f":"(($D413*'fnd base rates'!J$107)\n+($E413*'fnd base rates'!J$108)\n+($F413*'fnd base rates'!J$109)\n+($G413*'fnd base rates'!J$110)\n+($H413*'fnd base rates'!J$111)\n+($I413*'fnd base rates'!J$112)\n+($J413*'fnd base rates'!J$113)\n+($K413*'fnd base rates'!J$114)\n+($M413*'fnd base rates'!J$116)\n+($N413*'fnd base rates'!J$117)\n+($O413*'fnd base rates'!J$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,10)))\n*$R413","v":1259.2199999999998},{"$f":"(($D413*'fnd base rates'!K$107)\n+($E413*'fnd base rates'!K$108)\n+($F413*'fnd base rates'!K$109)\n+($G413*'fnd base rates'!K$110)\n+($H413*'fnd base rates'!K$111)\n+($I413*'fnd base rates'!K$112)\n+($J413*'fnd base rates'!K$113)\n+($K413*'fnd base rates'!K$114)\n+($M413*'fnd base rates'!K$116)\n+($N413*'fnd base rates'!K$117)\n+($O413*'fnd base rates'!K$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,11)))\n*$R413","v":7865.3691600000002},{"$f":"(($D413*'fnd base rates'!L$107)\n+($E413*'fnd base rates'!L$108)\n+($F413*'fnd base rates'!L$109)\n+($G413*'fnd base rates'!L$110)\n+($H413*'fnd base rates'!L$111)\n+($I413*'fnd base rates'!L$112)\n+($J413*'fnd base rates'!L$113)\n+($K413*'fnd base rates'!L$114)\n+($M413*'fnd base rates'!L$116)\n+($N413*'fnd base rates'!L$117)\n+($O413*'fnd base rates'!L$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,12)))","v":10255.736760000002},{"$f":"(($D413*'fnd base rates'!M$107)\n+($E413*'fnd base rates'!M$108)\n+($F413*'fnd base rates'!M$109)\n+($G413*'fnd base rates'!M$110)\n+($H413*'fnd base rates'!M$111)\n+($I413*'fnd base rates'!M$112)\n+($J413*'fnd base rates'!M$113)\n+($K413*'fnd base rates'!M$114)\n+($M413*'fnd base rates'!M$116)\n+($N413*'fnd base rates'!M$117)\n+($O413*'fnd base rates'!M$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,13)))","v":0},70082.288370000009,null,450086340,"450","086","340",1,7,70082.288370000009,10012,0,10012,null,null,null,null,null,10012,0,10012,null,null,{"$f":"BC413-BA413","v":0}]
[450,450086605,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D414","v":0},{"$f":"'fnd enro'!E414","v":0},{"$f":"'fnd enro'!F414","v":0},{"$f":"'fnd enro'!G414","v":0},{"$f":"'fnd enro'!H414","v":4},{"$f":"'fnd enro'!I414","v":0},{"$f":"'fnd enro'!J414","v":0},{"$f":"'fnd enro'!K414","v":0.15440000000000001},{"$f":"'fnd enro'!L414","v":0},{"$f":"'fnd enro'!M414","v":0},{"$f":"'fnd enro'!N414","v":0},{"$f":"'fnd enro'!O414","v":0},{"$f":"'fnd enro'!P414","v":0},{"$f":"'fnd enro'!R414","v":4},1,{"$f":"VALUE('fnd enro'!Q414)","v":6},null,{"$f":"(($D414*'fnd base rates'!C$107)\n+($E414*'fnd base rates'!C$108)\n+($F414*'fnd base rates'!C$109)\n+($G414*'fnd base rates'!C$110)\n+($H414*'fnd base rates'!C$111)\n+($I414*'fnd base rates'!C$112)\n+($J414*'fnd base rates'!C$113)\n+($K414*'fnd base rates'!C$114)\n+($M414*'fnd base rates'!C$116)\n+($N414*'fnd base rates'!C$117)\n+($O414*'fnd base rates'!C$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,3)))\n*$R414","v":2145.8453840000002},{"$f":"(($D414*'fnd base rates'!D$107)\n+($E414*'fnd base rates'!D$108)\n+($F414*'fnd base rates'!D$109)\n+($G414*'fnd base rates'!D$110)\n+($H414*'fnd base rates'!D$111)\n+($I414*'fnd base rates'!D$112)\n+($J414*'fnd base rates'!D$113)\n+($K414*'fnd base rates'!D$114)\n+($M414*'fnd base rates'!D$116)\n+($N414*'fnd base rates'!D$117)\n+($O414*'fnd base rates'!D$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,4)))\n*$R414","v":3060.32},{"$f":"(($D414*'fnd base rates'!E$107)\n+($E414*'fnd base rates'!E$108)\n+($F414*'fnd base rates'!E$109)\n+($G414*'fnd base rates'!E$110)\n+($H414*'fnd base rates'!E$111)\n+($I414*'fnd base rates'!E$112)\n+($J414*'fnd base rates'!E$113)\n+($K414*'fnd base rates'!E$114)\n+($M414*'fnd base rates'!E$116)\n+($N414*'fnd base rates'!E$117)\n+($O414*'fnd base rates'!E$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,5)))\n*$R414","v":13837.921504},{"$f":"(($D414*'fnd base rates'!F$107)\n+($E414*'fnd base rates'!F$108)\n+($F414*'fnd base rates'!F$109)\n+($G414*'fnd base rates'!F$110)\n+($H414*'fnd base rates'!F$111)\n+($I414*'fnd base rates'!F$112)\n+($J414*'fnd base rates'!F$113)\n+($K414*'fnd base rates'!F$114)\n+($M414*'fnd base rates'!F$116)\n+($N414*'fnd base rates'!F$117)\n+($O414*'fnd base rates'!F$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,6)))\n*$R414","v":3981.5056480000003},{"$f":"(($D414*'fnd base rates'!G$107)\n+($E414*'fnd base rates'!G$108)\n+($F414*'fnd base rates'!G$109)\n+($G414*'fnd base rates'!G$110)\n+($H414*'fnd base rates'!G$111)\n+($I414*'fnd base rates'!G$112)\n+($J414*'fnd base rates'!G$113)\n+($K414*'fnd base rates'!G$114)\n+($M414*'fnd base rates'!G$116)\n+($N414*'fnd base rates'!G$117)\n+($O414*'fnd base rates'!G$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,7)))\n*$R414","v":673.81312800000001},{"$f":"(($D414*'fnd base rates'!H$107)\n+($E414*'fnd base rates'!H$108)\n+($F414*'fnd base rates'!H$109)\n+($G414*'fnd base rates'!H$110)\n+($H414*'fnd base rates'!H$111)\n+($I414*'fnd base rates'!H$112)\n+($J414*'fnd base rates'!H$113)\n+($K414*'fnd base rates'!H$114)\n+($M414*'fnd base rates'!H$116)\n+($N414*'fnd base rates'!H$117)\n+($O414*'fnd base rates'!H$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,8)))","v":2093.7557360000001},{"$f":"(($D414*'fnd base rates'!I$107)\n+($E414*'fnd base rates'!I$108)\n+($F414*'fnd base rates'!I$109)\n+($G414*'fnd base rates'!I$110)\n+($H414*'fnd base rates'!I$111)\n+($I414*'fnd base rates'!I$112)\n+($J414*'fnd base rates'!I$113)\n+($K414*'fnd base rates'!I$114)\n+($M414*'fnd base rates'!I$116)\n+($N414*'fnd base rates'!I$117)\n+($O414*'fnd base rates'!I$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,9)))\n*$R414","v":1450.76},{"$f":"(($D414*'fnd base rates'!J$107)\n+($E414*'fnd base rates'!J$108)\n+($F414*'fnd base rates'!J$109)\n+($G414*'fnd base rates'!J$110)\n+($H414*'fnd base rates'!J$111)\n+($I414*'fnd base rates'!J$112)\n+($J414*'fnd base rates'!J$113)\n+($K414*'fnd base rates'!J$114)\n+($M414*'fnd base rates'!J$116)\n+($N414*'fnd base rates'!J$117)\n+($O414*'fnd base rates'!J$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,10)))\n*$R414","v":995.24},{"$f":"(($D414*'fnd base rates'!K$107)\n+($E414*'fnd base rates'!K$108)\n+($F414*'fnd base rates'!K$109)\n+($G414*'fnd base rates'!K$110)\n+($H414*'fnd base rates'!K$111)\n+($I414*'fnd base rates'!K$112)\n+($J414*'fnd base rates'!K$113)\n+($K414*'fnd base rates'!K$114)\n+($M414*'fnd base rates'!K$116)\n+($N414*'fnd base rates'!K$117)\n+($O414*'fnd base rates'!K$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,11)))\n*$R414","v":4728.6395199999997},{"$f":"(($D414*'fnd base rates'!L$107)\n+($E414*'fnd base rates'!L$108)\n+($F414*'fnd base rates'!L$109)\n+($G414*'fnd base rates'!L$110)\n+($H414*'fnd base rates'!L$111)\n+($I414*'fnd base rates'!L$112)\n+($J414*'fnd base rates'!L$113)\n+($K414*'fnd base rates'!L$114)\n+($M414*'fnd base rates'!L$116)\n+($N414*'fnd base rates'!L$117)\n+($O414*'fnd base rates'!L$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,12)))","v":6049.90672},{"$f":"(($D414*'fnd base rates'!M$107)\n+($E414*'fnd base rates'!M$108)\n+($F414*'fnd base rates'!M$109)\n+($G414*'fnd base rates'!M$110)\n+($H414*'fnd base rates'!M$111)\n+($I414*'fnd base rates'!M$112)\n+($J414*'fnd base rates'!M$113)\n+($K414*'fnd base rates'!M$114)\n+($M414*'fnd base rates'!M$116)\n+($N414*'fnd base rates'!M$117)\n+($O414*'fnd base rates'!M$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,13)))","v":0},39017.707639999993,null,450086605,"450","086","605",1,4,39017.707639999993,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC414-BA414","v":0}]
[450,450086683,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D415","v":0},{"$f":"'fnd enro'!E415","v":0},{"$f":"'fnd enro'!F415","v":0},{"$f":"'fnd enro'!G415","v":0},{"$f":"'fnd enro'!H415","v":7},{"$f":"'fnd enro'!I415","v":0},{"$f":"'fnd enro'!J415","v":0},{"$f":"'fnd enro'!K415","v":0.2702},{"$f":"'fnd enro'!L415","v":0},{"$f":"'fnd enro'!M415","v":0},{"$f":"'fnd enro'!N415","v":0},{"$f":"'fnd enro'!O415","v":0},{"$f":"'fnd enro'!P415","v":0},{"$f":"'fnd enro'!R415","v":7},1,{"$f":"VALUE('fnd enro'!Q415)","v":5},null,{"$f":"(($D415*'fnd base rates'!C$107)\n+($E415*'fnd base rates'!C$108)\n+($F415*'fnd base rates'!C$109)\n+($G415*'fnd base rates'!C$110)\n+($H415*'fnd base rates'!C$111)\n+($I415*'fnd base rates'!C$112)\n+($J415*'fnd base rates'!C$113)\n+($K415*'fnd base rates'!C$114)\n+($M415*'fnd base rates'!C$116)\n+($N415*'fnd base rates'!C$117)\n+($O415*'fnd base rates'!C$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,3)))\n*$R415","v":3755.2294219999999},{"$f":"(($D415*'fnd base rates'!D$107)\n+($E415*'fnd base rates'!D$108)\n+($F415*'fnd base rates'!D$109)\n+($G415*'fnd base rates'!D$110)\n+($H415*'fnd base rates'!D$111)\n+($I415*'fnd base rates'!D$112)\n+($J415*'fnd base rates'!D$113)\n+($K415*'fnd base rates'!D$114)\n+($M415*'fnd base rates'!D$116)\n+($N415*'fnd base rates'!D$117)\n+($O415*'fnd base rates'!D$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,4)))\n*$R415","v":5355.56},{"$f":"(($D415*'fnd base rates'!E$107)\n+($E415*'fnd base rates'!E$108)\n+($F415*'fnd base rates'!E$109)\n+($G415*'fnd base rates'!E$110)\n+($H415*'fnd base rates'!E$111)\n+($I415*'fnd base rates'!E$112)\n+($J415*'fnd base rates'!E$113)\n+($K415*'fnd base rates'!E$114)\n+($M415*'fnd base rates'!E$116)\n+($N415*'fnd base rates'!E$117)\n+($O415*'fnd base rates'!E$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,5)))\n*$R415","v":24216.362632},{"$f":"(($D415*'fnd base rates'!F$107)\n+($E415*'fnd base rates'!F$108)\n+($F415*'fnd base rates'!F$109)\n+($G415*'fnd base rates'!F$110)\n+($H415*'fnd base rates'!F$111)\n+($I415*'fnd base rates'!F$112)\n+($J415*'fnd base rates'!F$113)\n+($K415*'fnd base rates'!F$114)\n+($M415*'fnd base rates'!F$116)\n+($N415*'fnd base rates'!F$117)\n+($O415*'fnd base rates'!F$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,6)))\n*$R415","v":6967.6348840000001},{"$f":"(($D415*'fnd base rates'!G$107)\n+($E415*'fnd base rates'!G$108)\n+($F415*'fnd base rates'!G$109)\n+($G415*'fnd base rates'!G$110)\n+($H415*'fnd base rates'!G$111)\n+($I415*'fnd base rates'!G$112)\n+($J415*'fnd base rates'!G$113)\n+($K415*'fnd base rates'!G$114)\n+($M415*'fnd base rates'!G$116)\n+($N415*'fnd base rates'!G$117)\n+($O415*'fnd base rates'!G$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,7)))\n*$R415","v":1179.1729740000001},{"$f":"(($D415*'fnd base rates'!H$107)\n+($E415*'fnd base rates'!H$108)\n+($F415*'fnd base rates'!H$109)\n+($G415*'fnd base rates'!H$110)\n+($H415*'fnd base rates'!H$111)\n+($I415*'fnd base rates'!H$112)\n+($J415*'fnd base rates'!H$113)\n+($K415*'fnd base rates'!H$114)\n+($M415*'fnd base rates'!H$116)\n+($N415*'fnd base rates'!H$117)\n+($O415*'fnd base rates'!H$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,8)))","v":3664.0725379999999},{"$f":"(($D415*'fnd base rates'!I$107)\n+($E415*'fnd base rates'!I$108)\n+($F415*'fnd base rates'!I$109)\n+($G415*'fnd base rates'!I$110)\n+($H415*'fnd base rates'!I$111)\n+($I415*'fnd base rates'!I$112)\n+($J415*'fnd base rates'!I$113)\n+($K415*'fnd base rates'!I$114)\n+($M415*'fnd base rates'!I$116)\n+($N415*'fnd base rates'!I$117)\n+($O415*'fnd base rates'!I$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,9)))\n*$R415","v":2538.83},{"$f":"(($D415*'fnd base rates'!J$107)\n+($E415*'fnd base rates'!J$108)\n+($F415*'fnd base rates'!J$109)\n+($G415*'fnd base rates'!J$110)\n+($H415*'fnd base rates'!J$111)\n+($I415*'fnd base rates'!J$112)\n+($J415*'fnd base rates'!J$113)\n+($K415*'fnd base rates'!J$114)\n+($M415*'fnd base rates'!J$116)\n+($N415*'fnd base rates'!J$117)\n+($O415*'fnd base rates'!J$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,10)))\n*$R415","v":1741.67},{"$f":"(($D415*'fnd base rates'!K$107)\n+($E415*'fnd base rates'!K$108)\n+($F415*'fnd base rates'!K$109)\n+($G415*'fnd base rates'!K$110)\n+($H415*'fnd base rates'!K$111)\n+($I415*'fnd base rates'!K$112)\n+($J415*'fnd base rates'!K$113)\n+($K415*'fnd base rates'!K$114)\n+($M415*'fnd base rates'!K$116)\n+($N415*'fnd base rates'!K$117)\n+($O415*'fnd base rates'!K$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,11)))\n*$R415","v":8275.1191599999984},{"$f":"(($D415*'fnd base rates'!L$107)\n+($E415*'fnd base rates'!L$108)\n+($F415*'fnd base rates'!L$109)\n+($G415*'fnd base rates'!L$110)\n+($H415*'fnd base rates'!L$111)\n+($I415*'fnd base rates'!L$112)\n+($J415*'fnd base rates'!L$113)\n+($K415*'fnd base rates'!L$114)\n+($M415*'fnd base rates'!L$116)\n+($N415*'fnd base rates'!L$117)\n+($O415*'fnd base rates'!L$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,12)))","v":10587.33676},{"$f":"(($D415*'fnd base rates'!M$107)\n+($E415*'fnd base rates'!M$108)\n+($F415*'fnd base rates'!M$109)\n+($G415*'fnd base rates'!M$110)\n+($H415*'fnd base rates'!M$111)\n+($I415*'fnd base rates'!M$112)\n+($J415*'fnd base rates'!M$113)\n+($K415*'fnd base rates'!M$114)\n+($M415*'fnd base rates'!M$116)\n+($N415*'fnd base rates'!M$117)\n+($O415*'fnd base rates'!M$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,13)))","v":0},68280.988370000006,null,450086683,"450","086","683",1,7,68280.988370000006,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC415-BA415","v":0}]
[453,453137005,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D416","v":0},{"$f":"'fnd enro'!E416","v":0},{"$f":"'fnd enro'!F416","v":2},{"$f":"'fnd enro'!G416","v":1},{"$f":"'fnd enro'!H416","v":0},{"$f":"'fnd enro'!I416","v":0},{"$f":"'fnd enro'!J416","v":0},{"$f":"'fnd enro'!K416","v":0.1158},{"$f":"'fnd enro'!L416","v":0},{"$f":"'fnd enro'!M416","v":0},{"$f":"'fnd enro'!N416","v":0},{"$f":"'fnd enro'!O416","v":0},{"$f":"'fnd enro'!P416","v":1},{"$f":"'fnd enro'!R416","v":3},1,{"$f":"VALUE('fnd enro'!Q416)","v":8},null,{"$f":"(($D416*'fnd base rates'!C$107)\n+($E416*'fnd base rates'!C$108)\n+($F416*'fnd base rates'!C$109)\n+($G416*'fnd base rates'!C$110)\n+($H416*'fnd base rates'!C$111)\n+($I416*'fnd base rates'!C$112)\n+($J416*'fnd base rates'!C$113)\n+($K416*'fnd base rates'!C$114)\n+($M416*'fnd base rates'!C$116)\n+($N416*'fnd base rates'!C$117)\n+($O416*'fnd base rates'!C$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,3)))\n*$R416","v":1681.584038},{"$f":"(($D416*'fnd base rates'!D$107)\n+($E416*'fnd base rates'!D$108)\n+($F416*'fnd base rates'!D$109)\n+($G416*'fnd base rates'!D$110)\n+($H416*'fnd base rates'!D$111)\n+($I416*'fnd base rates'!D$112)\n+($J416*'fnd base rates'!D$113)\n+($K416*'fnd base rates'!D$114)\n+($M416*'fnd base rates'!D$116)\n+($N416*'fnd base rates'!D$117)\n+($O416*'fnd base rates'!D$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,4)))\n*$R416","v":2637.32},{"$f":"(($D416*'fnd base rates'!E$107)\n+($E416*'fnd base rates'!E$108)\n+($F416*'fnd base rates'!E$109)\n+($G416*'fnd base rates'!E$110)\n+($H416*'fnd base rates'!E$111)\n+($I416*'fnd base rates'!E$112)\n+($J416*'fnd base rates'!E$113)\n+($K416*'fnd base rates'!E$114)\n+($M416*'fnd base rates'!E$116)\n+($N416*'fnd base rates'!E$117)\n+($O416*'fnd base rates'!E$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,5)))\n*$R416","v":14980.751128},{"$f":"(($D416*'fnd base rates'!F$107)\n+($E416*'fnd base rates'!F$108)\n+($F416*'fnd base rates'!F$109)\n+($G416*'fnd base rates'!F$110)\n+($H416*'fnd base rates'!F$111)\n+($I416*'fnd base rates'!F$112)\n+($J416*'fnd base rates'!F$113)\n+($K416*'fnd base rates'!F$114)\n+($M416*'fnd base rates'!F$116)\n+($N416*'fnd base rates'!F$117)\n+($O416*'fnd base rates'!F$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,6)))\n*$R416","v":3742.3392359999998},{"$f":"(($D416*'fnd base rates'!G$107)\n+($E416*'fnd base rates'!G$108)\n+($F416*'fnd base rates'!G$109)\n+($G416*'fnd base rates'!G$110)\n+($H416*'fnd base rates'!G$111)\n+($I416*'fnd base rates'!G$112)\n+($J416*'fnd base rates'!G$113)\n+($K416*'fnd base rates'!G$114)\n+($M416*'fnd base rates'!G$116)\n+($N416*'fnd base rates'!G$117)\n+($O416*'fnd base rates'!G$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,7)))\n*$R416","v":632.34984600000007},{"$f":"(($D416*'fnd base rates'!H$107)\n+($E416*'fnd base rates'!H$108)\n+($F416*'fnd base rates'!H$109)\n+($G416*'fnd base rates'!H$110)\n+($H416*'fnd base rates'!H$111)\n+($I416*'fnd base rates'!H$112)\n+($J416*'fnd base rates'!H$113)\n+($K416*'fnd base rates'!H$114)\n+($M416*'fnd base rates'!H$116)\n+($N416*'fnd base rates'!H$117)\n+($O416*'fnd base rates'!H$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,8)))","v":1595.156802},{"$f":"(($D416*'fnd base rates'!I$107)\n+($E416*'fnd base rates'!I$108)\n+($F416*'fnd base rates'!I$109)\n+($G416*'fnd base rates'!I$110)\n+($H416*'fnd base rates'!I$111)\n+($I416*'fnd base rates'!I$112)\n+($J416*'fnd base rates'!I$113)\n+($K416*'fnd base rates'!I$114)\n+($M416*'fnd base rates'!I$116)\n+($N416*'fnd base rates'!I$117)\n+($O416*'fnd base rates'!I$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,9)))\n*$R416","v":1054.27},{"$f":"(($D416*'fnd base rates'!J$107)\n+($E416*'fnd base rates'!J$108)\n+($F416*'fnd base rates'!J$109)\n+($G416*'fnd base rates'!J$110)\n+($H416*'fnd base rates'!J$111)\n+($I416*'fnd base rates'!J$112)\n+($J416*'fnd base rates'!J$113)\n+($K416*'fnd base rates'!J$114)\n+($M416*'fnd base rates'!J$116)\n+($N416*'fnd base rates'!J$117)\n+($O416*'fnd base rates'!J$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,10)))\n*$R416","v":1058.08},{"$f":"(($D416*'fnd base rates'!K$107)\n+($E416*'fnd base rates'!K$108)\n+($F416*'fnd base rates'!K$109)\n+($G416*'fnd base rates'!K$110)\n+($H416*'fnd base rates'!K$111)\n+($I416*'fnd base rates'!K$112)\n+($J416*'fnd base rates'!K$113)\n+($K416*'fnd base rates'!K$114)\n+($M416*'fnd base rates'!K$116)\n+($N416*'fnd base rates'!K$117)\n+($O416*'fnd base rates'!K$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,11)))\n*$R416","v":3300.6296399999997},{"$f":"(($D416*'fnd base rates'!L$107)\n+($E416*'fnd base rates'!L$108)\n+($F416*'fnd base rates'!L$109)\n+($G416*'fnd base rates'!L$110)\n+($H416*'fnd base rates'!L$111)\n+($I416*'fnd base rates'!L$112)\n+($J416*'fnd base rates'!L$113)\n+($K416*'fnd base rates'!L$114)\n+($M416*'fnd base rates'!L$116)\n+($N416*'fnd base rates'!L$117)\n+($O416*'fnd base rates'!L$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,12)))","v":4878.5700400000005},{"$f":"(($D416*'fnd base rates'!M$107)\n+($E416*'fnd base rates'!M$108)\n+($F416*'fnd base rates'!M$109)\n+($G416*'fnd base rates'!M$110)\n+($H416*'fnd base rates'!M$111)\n+($I416*'fnd base rates'!M$112)\n+($J416*'fnd base rates'!M$113)\n+($K416*'fnd base rates'!M$114)\n+($M416*'fnd base rates'!M$116)\n+($N416*'fnd base rates'!M$117)\n+($O416*'fnd base rates'!M$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,13)))","v":0},35561.050730000003,null,453137005,"453","137","005",1,3,35561.050730000003,11854,0,11854,null,null,null,null,null,11854,0,11854,null,null,{"$f":"BC416-BA416","v":0}]
[453,453137061,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D417","v":0},{"$f":"'fnd enro'!E417","v":0},{"$f":"'fnd enro'!F417","v":8},{"$f":"'fnd enro'!G417","v":30},{"$f":"'fnd enro'!H417","v":25},{"$f":"'fnd enro'!I417","v":0},{"$f":"'fnd enro'!J417","v":0},{"$f":"'fnd enro'!K417","v":2.4318},{"$f":"'fnd enro'!L417","v":0},{"$f":"'fnd enro'!M417","v":5},{"$f":"'fnd enro'!N417","v":0},{"$f":"'fnd enro'!O417","v":0},{"$f":"'fnd enro'!P417","v":49},{"$f":"'fnd enro'!R417","v":63},1,{"$f":"VALUE('fnd enro'!Q417)","v":11},null,{"$f":"(($D417*'fnd base rates'!C$107)\n+($E417*'fnd base rates'!C$108)\n+($F417*'fnd base rates'!C$109)\n+($G417*'fnd base rates'!C$110)\n+($H417*'fnd base rates'!C$111)\n+($I417*'fnd base rates'!C$112)\n+($J417*'fnd base rates'!C$113)\n+($K417*'fnd base rates'!C$114)\n+($M417*'fnd base rates'!C$116)\n+($N417*'fnd base rates'!C$117)\n+($O417*'fnd base rates'!C$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,3)))\n*$R417","v":38400.244798},{"$f":"(($D417*'fnd base rates'!D$107)\n+($E417*'fnd base rates'!D$108)\n+($F417*'fnd base rates'!D$109)\n+($G417*'fnd base rates'!D$110)\n+($H417*'fnd base rates'!D$111)\n+($I417*'fnd base rates'!D$112)\n+($J417*'fnd base rates'!D$113)\n+($K417*'fnd base rates'!D$114)\n+($M417*'fnd base rates'!D$116)\n+($N417*'fnd base rates'!D$117)\n+($O417*'fnd base rates'!D$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,4)))\n*$R417","v":68497.959999999992},{"$f":"(($D417*'fnd base rates'!E$107)\n+($E417*'fnd base rates'!E$108)\n+($F417*'fnd base rates'!E$109)\n+($G417*'fnd base rates'!E$110)\n+($H417*'fnd base rates'!E$111)\n+($I417*'fnd base rates'!E$112)\n+($J417*'fnd base rates'!E$113)\n+($K417*'fnd base rates'!E$114)\n+($M417*'fnd base rates'!E$116)\n+($N417*'fnd base rates'!E$117)\n+($O417*'fnd base rates'!E$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,5)))\n*$R417","v":429644.75368800003},{"$f":"(($D417*'fnd base rates'!F$107)\n+($E417*'fnd base rates'!F$108)\n+($F417*'fnd base rates'!F$109)\n+($G417*'fnd base rates'!F$110)\n+($H417*'fnd base rates'!F$111)\n+($I417*'fnd base rates'!F$112)\n+($J417*'fnd base rates'!F$113)\n+($K417*'fnd base rates'!F$114)\n+($M417*'fnd base rates'!F$116)\n+($N417*'fnd base rates'!F$117)\n+($O417*'fnd base rates'!F$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,6)))\n*$R417","v":73172.473956000002},{"$f":"(($D417*'fnd base rates'!G$107)\n+($E417*'fnd base rates'!G$108)\n+($F417*'fnd base rates'!G$109)\n+($G417*'fnd base rates'!G$110)\n+($H417*'fnd base rates'!G$111)\n+($I417*'fnd base rates'!G$112)\n+($J417*'fnd base rates'!G$113)\n+($K417*'fnd base rates'!G$114)\n+($M417*'fnd base rates'!G$116)\n+($N417*'fnd base rates'!G$117)\n+($O417*'fnd base rates'!G$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,7)))\n*$R417","v":19616.036766000001},{"$f":"(($D417*'fnd base rates'!H$107)\n+($E417*'fnd base rates'!H$108)\n+($F417*'fnd base rates'!H$109)\n+($G417*'fnd base rates'!H$110)\n+($H417*'fnd base rates'!H$111)\n+($I417*'fnd base rates'!H$112)\n+($J417*'fnd base rates'!H$113)\n+($K417*'fnd base rates'!H$114)\n+($M417*'fnd base rates'!H$116)\n+($N417*'fnd base rates'!H$117)\n+($O417*'fnd base rates'!H$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,8)))","v":35018.042841999995},{"$f":"(($D417*'fnd base rates'!I$107)\n+($E417*'fnd base rates'!I$108)\n+($F417*'fnd base rates'!I$109)\n+($G417*'fnd base rates'!I$110)\n+($H417*'fnd base rates'!I$111)\n+($I417*'fnd base rates'!I$112)\n+($J417*'fnd base rates'!I$113)\n+($K417*'fnd base rates'!I$114)\n+($M417*'fnd base rates'!I$116)\n+($N417*'fnd base rates'!I$117)\n+($O417*'fnd base rates'!I$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,9)))\n*$R417","v":28761.739999999998},{"$f":"(($D417*'fnd base rates'!J$107)\n+($E417*'fnd base rates'!J$108)\n+($F417*'fnd base rates'!J$109)\n+($G417*'fnd base rates'!J$110)\n+($H417*'fnd base rates'!J$111)\n+($I417*'fnd base rates'!J$112)\n+($J417*'fnd base rates'!J$113)\n+($K417*'fnd base rates'!J$114)\n+($M417*'fnd base rates'!J$116)\n+($N417*'fnd base rates'!J$117)\n+($O417*'fnd base rates'!J$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,10)))\n*$R417","v":51603.56},{"$f":"(($D417*'fnd base rates'!K$107)\n+($E417*'fnd base rates'!K$108)\n+($F417*'fnd base rates'!K$109)\n+($G417*'fnd base rates'!K$110)\n+($H417*'fnd base rates'!K$111)\n+($I417*'fnd base rates'!K$112)\n+($J417*'fnd base rates'!K$113)\n+($K417*'fnd base rates'!K$114)\n+($M417*'fnd base rates'!K$116)\n+($N417*'fnd base rates'!K$117)\n+($O417*'fnd base rates'!K$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,11)))\n*$R417","v":72879.222439999998},{"$f":"(($D417*'fnd base rates'!L$107)\n+($E417*'fnd base rates'!L$108)\n+($F417*'fnd base rates'!L$109)\n+($G417*'fnd base rates'!L$110)\n+($H417*'fnd base rates'!L$111)\n+($I417*'fnd base rates'!L$112)\n+($J417*'fnd base rates'!L$113)\n+($K417*'fnd base rates'!L$114)\n+($M417*'fnd base rates'!L$116)\n+($N417*'fnd base rates'!L$117)\n+($O417*'fnd base rates'!L$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,12)))","v":124810.39084000002},{"$f":"(($D417*'fnd base rates'!M$107)\n+($E417*'fnd base rates'!M$108)\n+($F417*'fnd base rates'!M$109)\n+($G417*'fnd base rates'!M$110)\n+($H417*'fnd base rates'!M$111)\n+($I417*'fnd base rates'!M$112)\n+($J417*'fnd base rates'!M$113)\n+($K417*'fnd base rates'!M$114)\n+($M417*'fnd base rates'!M$116)\n+($N417*'fnd base rates'!M$117)\n+($O417*'fnd base rates'!M$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,13)))","v":0},942404.42533000011,null,453137061,"453","137","061",1,63,942404.42533000011,14959,0,14959,null,null,null,null,null,14959,0,14959,null,null,{"$f":"BC417-BA417","v":0}]
[453,453137086,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D418","v":0},{"$f":"'fnd enro'!E418","v":0},{"$f":"'fnd enro'!F418","v":0},{"$f":"'fnd enro'!G418","v":1},{"$f":"'fnd enro'!H418","v":2},{"$f":"'fnd enro'!I418","v":0},{"$f":"'fnd enro'!J418","v":0},{"$f":"'fnd enro'!K418","v":0.1158},{"$f":"'fnd enro'!L418","v":0},{"$f":"'fnd enro'!M418","v":0},{"$f":"'fnd enro'!N418","v":0},{"$f":"'fnd enro'!O418","v":0},{"$f":"'fnd enro'!P418","v":3},{"$f":"'fnd enro'!R418","v":3},1,{"$f":"VALUE('fnd enro'!Q418)","v":8},null,{"$f":"(($D418*'fnd base rates'!C$107)\n+($E418*'fnd base rates'!C$108)\n+($F418*'fnd base rates'!C$109)\n+($G418*'fnd base rates'!C$110)\n+($H418*'fnd base rates'!C$111)\n+($I418*'fnd base rates'!C$112)\n+($J418*'fnd base rates'!C$113)\n+($K418*'fnd base rates'!C$114)\n+($M418*'fnd base rates'!C$116)\n+($N418*'fnd base rates'!C$117)\n+($O418*'fnd base rates'!C$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,3)))\n*$R418","v":1825.9840380000001},{"$f":"(($D418*'fnd base rates'!D$107)\n+($E418*'fnd base rates'!D$108)\n+($F418*'fnd base rates'!D$109)\n+($G418*'fnd base rates'!D$110)\n+($H418*'fnd base rates'!D$111)\n+($I418*'fnd base rates'!D$112)\n+($J418*'fnd base rates'!D$113)\n+($K418*'fnd base rates'!D$114)\n+($M418*'fnd base rates'!D$116)\n+($N418*'fnd base rates'!D$117)\n+($O418*'fnd base rates'!D$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,4)))\n*$R418","v":3321.4800000000005},{"$f":"(($D418*'fnd base rates'!E$107)\n+($E418*'fnd base rates'!E$108)\n+($F418*'fnd base rates'!E$109)\n+($G418*'fnd base rates'!E$110)\n+($H418*'fnd base rates'!E$111)\n+($I418*'fnd base rates'!E$112)\n+($J418*'fnd base rates'!E$113)\n+($K418*'fnd base rates'!E$114)\n+($M418*'fnd base rates'!E$116)\n+($N418*'fnd base rates'!E$117)\n+($O418*'fnd base rates'!E$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,5)))\n*$R418","v":20817.471127999997},{"$f":"(($D418*'fnd base rates'!F$107)\n+($E418*'fnd base rates'!F$108)\n+($F418*'fnd base rates'!F$109)\n+($G418*'fnd base rates'!F$110)\n+($H418*'fnd base rates'!F$111)\n+($I418*'fnd base rates'!F$112)\n+($J418*'fnd base rates'!F$113)\n+($K418*'fnd base rates'!F$114)\n+($M418*'fnd base rates'!F$116)\n+($N418*'fnd base rates'!F$117)\n+($O418*'fnd base rates'!F$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,6)))\n*$R418","v":3238.1992360000004},{"$f":"(($D418*'fnd base rates'!G$107)\n+($E418*'fnd base rates'!G$108)\n+($F418*'fnd base rates'!G$109)\n+($G418*'fnd base rates'!G$110)\n+($H418*'fnd base rates'!G$111)\n+($I418*'fnd base rates'!G$112)\n+($J418*'fnd base rates'!G$113)\n+($K418*'fnd base rates'!G$114)\n+($M418*'fnd base rates'!G$116)\n+($N418*'fnd base rates'!G$117)\n+($O418*'fnd base rates'!G$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,7)))\n*$R418","v":979.72984599999995},{"$f":"(($D418*'fnd base rates'!H$107)\n+($E418*'fnd base rates'!H$108)\n+($F418*'fnd base rates'!H$109)\n+($G418*'fnd base rates'!H$110)\n+($H418*'fnd base rates'!H$111)\n+($I418*'fnd base rates'!H$112)\n+($J418*'fnd base rates'!H$113)\n+($K418*'fnd base rates'!H$114)\n+($M418*'fnd base rates'!H$116)\n+($N418*'fnd base rates'!H$117)\n+($O418*'fnd base rates'!H$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,8)))","v":1644.836802},{"$f":"(($D418*'fnd base rates'!I$107)\n+($E418*'fnd base rates'!I$108)\n+($F418*'fnd base rates'!I$109)\n+($G418*'fnd base rates'!I$110)\n+($H418*'fnd base rates'!I$111)\n+($I418*'fnd base rates'!I$112)\n+($J418*'fnd base rates'!I$113)\n+($K418*'fnd base rates'!I$114)\n+($M418*'fnd base rates'!I$116)\n+($N418*'fnd base rates'!I$117)\n+($O418*'fnd base rates'!I$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,9)))\n*$R418","v":1437.3899999999999},{"$f":"(($D418*'fnd base rates'!J$107)\n+($E418*'fnd base rates'!J$108)\n+($F418*'fnd base rates'!J$109)\n+($G418*'fnd base rates'!J$110)\n+($H418*'fnd base rates'!J$111)\n+($I418*'fnd base rates'!J$112)\n+($J418*'fnd base rates'!J$113)\n+($K418*'fnd base rates'!J$114)\n+($M418*'fnd base rates'!J$116)\n+($N418*'fnd base rates'!J$117)\n+($O418*'fnd base rates'!J$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,10)))\n*$R418","v":2757.86},{"$f":"(($D418*'fnd base rates'!K$107)\n+($E418*'fnd base rates'!K$108)\n+($F418*'fnd base rates'!K$109)\n+($G418*'fnd base rates'!K$110)\n+($H418*'fnd base rates'!K$111)\n+($I418*'fnd base rates'!K$112)\n+($J418*'fnd base rates'!K$113)\n+($K418*'fnd base rates'!K$114)\n+($M418*'fnd base rates'!K$116)\n+($N418*'fnd base rates'!K$117)\n+($O418*'fnd base rates'!K$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,11)))\n*$R418","v":3464.5296399999997},{"$f":"(($D418*'fnd base rates'!L$107)\n+($E418*'fnd base rates'!L$108)\n+($F418*'fnd base rates'!L$109)\n+($G418*'fnd base rates'!L$110)\n+($H418*'fnd base rates'!L$111)\n+($I418*'fnd base rates'!L$112)\n+($J418*'fnd base rates'!L$113)\n+($K418*'fnd base rates'!L$114)\n+($M418*'fnd base rates'!L$116)\n+($N418*'fnd base rates'!L$117)\n+($O418*'fnd base rates'!L$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,12)))","v":6091.590040000001},{"$f":"(($D418*'fnd base rates'!M$107)\n+($E418*'fnd base rates'!M$108)\n+($F418*'fnd base rates'!M$109)\n+($G418*'fnd base rates'!M$110)\n+($H418*'fnd base rates'!M$111)\n+($I418*'fnd base rates'!M$112)\n+($J418*'fnd base rates'!M$113)\n+($K418*'fnd base rates'!M$114)\n+($M418*'fnd base rates'!M$116)\n+($N418*'fnd base rates'!M$117)\n+($O418*'fnd base rates'!M$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,13)))","v":0},45579.070729999999,null,453137086,"453","137","086",1,3,45579.070729999999,15193,0,15193,null,null,null,null,null,15193,0,15193,null,null,{"$f":"BC418-BA418","v":0}]
[453,453137111,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D419","v":0},{"$f":"'fnd enro'!E419","v":0},{"$f":"'fnd enro'!F419","v":0},{"$f":"'fnd enro'!G419","v":1},{"$f":"'fnd enro'!H419","v":0},{"$f":"'fnd enro'!I419","v":0},{"$f":"'fnd enro'!J419","v":0},{"$f":"'fnd enro'!K419","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L419","v":0},{"$f":"'fnd enro'!M419","v":0},{"$f":"'fnd enro'!N419","v":0},{"$f":"'fnd enro'!O419","v":0},{"$f":"'fnd enro'!P419","v":1},{"$f":"'fnd enro'!R419","v":1},1,{"$f":"VALUE('fnd enro'!Q419)","v":7},null,{"$f":"(($D419*'fnd base rates'!C$107)\n+($E419*'fnd base rates'!C$108)\n+($F419*'fnd base rates'!C$109)\n+($G419*'fnd base rates'!C$110)\n+($H419*'fnd base rates'!C$111)\n+($I419*'fnd base rates'!C$112)\n+($J419*'fnd base rates'!C$113)\n+($K419*'fnd base rates'!C$114)\n+($M419*'fnd base rates'!C$116)\n+($N419*'fnd base rates'!C$117)\n+($O419*'fnd base rates'!C$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,3)))\n*$R419","v":605.10134600000004},{"$f":"(($D419*'fnd base rates'!D$107)\n+($E419*'fnd base rates'!D$108)\n+($F419*'fnd base rates'!D$109)\n+($G419*'fnd base rates'!D$110)\n+($H419*'fnd base rates'!D$111)\n+($I419*'fnd base rates'!D$112)\n+($J419*'fnd base rates'!D$113)\n+($K419*'fnd base rates'!D$114)\n+($M419*'fnd base rates'!D$116)\n+($N419*'fnd base rates'!D$117)\n+($O419*'fnd base rates'!D$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,4)))\n*$R419","v":1090.3000000000002},{"$f":"(($D419*'fnd base rates'!E$107)\n+($E419*'fnd base rates'!E$108)\n+($F419*'fnd base rates'!E$109)\n+($G419*'fnd base rates'!E$110)\n+($H419*'fnd base rates'!E$111)\n+($I419*'fnd base rates'!E$112)\n+($J419*'fnd base rates'!E$113)\n+($K419*'fnd base rates'!E$114)\n+($M419*'fnd base rates'!E$116)\n+($N419*'fnd base rates'!E$117)\n+($O419*'fnd base rates'!E$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,5)))\n*$R419","v":7055.2603760000002},{"$f":"(($D419*'fnd base rates'!F$107)\n+($E419*'fnd base rates'!F$108)\n+($F419*'fnd base rates'!F$109)\n+($G419*'fnd base rates'!F$110)\n+($H419*'fnd base rates'!F$111)\n+($I419*'fnd base rates'!F$112)\n+($J419*'fnd base rates'!F$113)\n+($K419*'fnd base rates'!F$114)\n+($M419*'fnd base rates'!F$116)\n+($N419*'fnd base rates'!F$117)\n+($O419*'fnd base rates'!F$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,6)))\n*$R419","v":1247.446412},{"$f":"(($D419*'fnd base rates'!G$107)\n+($E419*'fnd base rates'!G$108)\n+($F419*'fnd base rates'!G$109)\n+($G419*'fnd base rates'!G$110)\n+($H419*'fnd base rates'!G$111)\n+($I419*'fnd base rates'!G$112)\n+($J419*'fnd base rates'!G$113)\n+($K419*'fnd base rates'!G$114)\n+($M419*'fnd base rates'!G$116)\n+($N419*'fnd base rates'!G$117)\n+($O419*'fnd base rates'!G$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,7)))\n*$R419","v":310.81328200000002},{"$f":"(($D419*'fnd base rates'!H$107)\n+($E419*'fnd base rates'!H$108)\n+($F419*'fnd base rates'!H$109)\n+($G419*'fnd base rates'!H$110)\n+($H419*'fnd base rates'!H$111)\n+($I419*'fnd base rates'!H$112)\n+($J419*'fnd base rates'!H$113)\n+($K419*'fnd base rates'!H$114)\n+($M419*'fnd base rates'!H$116)\n+($N419*'fnd base rates'!H$117)\n+($O419*'fnd base rates'!H$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,8)))","v":547.04893400000003},{"$f":"(($D419*'fnd base rates'!I$107)\n+($E419*'fnd base rates'!I$108)\n+($F419*'fnd base rates'!I$109)\n+($G419*'fnd base rates'!I$110)\n+($H419*'fnd base rates'!I$111)\n+($I419*'fnd base rates'!I$112)\n+($J419*'fnd base rates'!I$113)\n+($K419*'fnd base rates'!I$114)\n+($M419*'fnd base rates'!I$116)\n+($N419*'fnd base rates'!I$117)\n+($O419*'fnd base rates'!I$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,9)))\n*$R419","v":434.91},{"$f":"(($D419*'fnd base rates'!J$107)\n+($E419*'fnd base rates'!J$108)\n+($F419*'fnd base rates'!J$109)\n+($G419*'fnd base rates'!J$110)\n+($H419*'fnd base rates'!J$111)\n+($I419*'fnd base rates'!J$112)\n+($J419*'fnd base rates'!J$113)\n+($K419*'fnd base rates'!J$114)\n+($M419*'fnd base rates'!J$116)\n+($N419*'fnd base rates'!J$117)\n+($O419*'fnd base rates'!J$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,10)))\n*$R419","v":820.34999999999991},{"$f":"(($D419*'fnd base rates'!K$107)\n+($E419*'fnd base rates'!K$108)\n+($F419*'fnd base rates'!K$109)\n+($G419*'fnd base rates'!K$110)\n+($H419*'fnd base rates'!K$111)\n+($I419*'fnd base rates'!K$112)\n+($J419*'fnd base rates'!K$113)\n+($K419*'fnd base rates'!K$114)\n+($M419*'fnd base rates'!K$116)\n+($N419*'fnd base rates'!K$117)\n+($O419*'fnd base rates'!K$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,11)))\n*$R419","v":1100.2098799999999},{"$f":"(($D419*'fnd base rates'!L$107)\n+($E419*'fnd base rates'!L$108)\n+($F419*'fnd base rates'!L$109)\n+($G419*'fnd base rates'!L$110)\n+($H419*'fnd base rates'!L$111)\n+($I419*'fnd base rates'!L$112)\n+($J419*'fnd base rates'!L$113)\n+($K419*'fnd base rates'!L$114)\n+($M419*'fnd base rates'!L$116)\n+($N419*'fnd base rates'!L$117)\n+($O419*'fnd base rates'!L$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,12)))","v":1959.70668},{"$f":"(($D419*'fnd base rates'!M$107)\n+($E419*'fnd base rates'!M$108)\n+($F419*'fnd base rates'!M$109)\n+($G419*'fnd base rates'!M$110)\n+($H419*'fnd base rates'!M$111)\n+($I419*'fnd base rates'!M$112)\n+($J419*'fnd base rates'!M$113)\n+($K419*'fnd base rates'!M$114)\n+($M419*'fnd base rates'!M$116)\n+($N419*'fnd base rates'!M$117)\n+($O419*'fnd base rates'!M$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,13)))","v":0},15171.146909999999,null,453137111,"453","137","111",1,1,15171.146909999999,15171,0,15171,null,null,null,null,null,15171,0,15171,null,null,{"$f":"BC419-BA419","v":0}]
[453,453137114,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D420","v":0},{"$f":"'fnd enro'!E420","v":0},{"$f":"'fnd enro'!F420","v":0},{"$f":"'fnd enro'!G420","v":1},{"$f":"'fnd enro'!H420","v":1},{"$f":"'fnd enro'!I420","v":0},{"$f":"'fnd enro'!J420","v":0},{"$f":"'fnd enro'!K420","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L420","v":0},{"$f":"'fnd enro'!M420","v":0},{"$f":"'fnd enro'!N420","v":0},{"$f":"'fnd enro'!O420","v":0},{"$f":"'fnd enro'!P420","v":2},{"$f":"'fnd enro'!R420","v":2},1,{"$f":"VALUE('fnd enro'!Q420)","v":10},null,{"$f":"(($D420*'fnd base rates'!C$107)\n+($E420*'fnd base rates'!C$108)\n+($F420*'fnd base rates'!C$109)\n+($G420*'fnd base rates'!C$110)\n+($H420*'fnd base rates'!C$111)\n+($I420*'fnd base rates'!C$112)\n+($J420*'fnd base rates'!C$113)\n+($K420*'fnd base rates'!C$114)\n+($M420*'fnd base rates'!C$116)\n+($N420*'fnd base rates'!C$117)\n+($O420*'fnd base rates'!C$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,3)))\n*$R420","v":1231.542692},{"$f":"(($D420*'fnd base rates'!D$107)\n+($E420*'fnd base rates'!D$108)\n+($F420*'fnd base rates'!D$109)\n+($G420*'fnd base rates'!D$110)\n+($H420*'fnd base rates'!D$111)\n+($I420*'fnd base rates'!D$112)\n+($J420*'fnd base rates'!D$113)\n+($K420*'fnd base rates'!D$114)\n+($M420*'fnd base rates'!D$116)\n+($N420*'fnd base rates'!D$117)\n+($O420*'fnd base rates'!D$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,4)))\n*$R420","v":2281.7600000000002},{"$f":"(($D420*'fnd base rates'!E$107)\n+($E420*'fnd base rates'!E$108)\n+($F420*'fnd base rates'!E$109)\n+($G420*'fnd base rates'!E$110)\n+($H420*'fnd base rates'!E$111)\n+($I420*'fnd base rates'!E$112)\n+($J420*'fnd base rates'!E$113)\n+($K420*'fnd base rates'!E$114)\n+($M420*'fnd base rates'!E$116)\n+($N420*'fnd base rates'!E$117)\n+($O420*'fnd base rates'!E$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,5)))\n*$R420","v":14676.790752000001},{"$f":"(($D420*'fnd base rates'!F$107)\n+($E420*'fnd base rates'!F$108)\n+($F420*'fnd base rates'!F$109)\n+($G420*'fnd base rates'!F$110)\n+($H420*'fnd base rates'!F$111)\n+($I420*'fnd base rates'!F$112)\n+($J420*'fnd base rates'!F$113)\n+($K420*'fnd base rates'!F$114)\n+($M420*'fnd base rates'!F$116)\n+($N420*'fnd base rates'!F$117)\n+($O420*'fnd base rates'!F$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,6)))\n*$R420","v":2242.8228239999999},{"$f":"(($D420*'fnd base rates'!G$107)\n+($E420*'fnd base rates'!G$108)\n+($F420*'fnd base rates'!G$109)\n+($G420*'fnd base rates'!G$110)\n+($H420*'fnd base rates'!G$111)\n+($I420*'fnd base rates'!G$112)\n+($J420*'fnd base rates'!G$113)\n+($K420*'fnd base rates'!G$114)\n+($M420*'fnd base rates'!G$116)\n+($N420*'fnd base rates'!G$117)\n+($O420*'fnd base rates'!G$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,7)))\n*$R420","v":681.18656400000009},{"$f":"(($D420*'fnd base rates'!H$107)\n+($E420*'fnd base rates'!H$108)\n+($F420*'fnd base rates'!H$109)\n+($G420*'fnd base rates'!H$110)\n+($H420*'fnd base rates'!H$111)\n+($I420*'fnd base rates'!H$112)\n+($J420*'fnd base rates'!H$113)\n+($K420*'fnd base rates'!H$114)\n+($M420*'fnd base rates'!H$116)\n+($N420*'fnd base rates'!H$117)\n+($O420*'fnd base rates'!H$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,8)))","v":1101.437868},{"$f":"(($D420*'fnd base rates'!I$107)\n+($E420*'fnd base rates'!I$108)\n+($F420*'fnd base rates'!I$109)\n+($G420*'fnd base rates'!I$110)\n+($H420*'fnd base rates'!I$111)\n+($I420*'fnd base rates'!I$112)\n+($J420*'fnd base rates'!I$113)\n+($K420*'fnd base rates'!I$114)\n+($M420*'fnd base rates'!I$116)\n+($N420*'fnd base rates'!I$117)\n+($O420*'fnd base rates'!I$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,9)))\n*$R420","v":966.14},{"$f":"(($D420*'fnd base rates'!J$107)\n+($E420*'fnd base rates'!J$108)\n+($F420*'fnd base rates'!J$109)\n+($G420*'fnd base rates'!J$110)\n+($H420*'fnd base rates'!J$111)\n+($I420*'fnd base rates'!J$112)\n+($J420*'fnd base rates'!J$113)\n+($K420*'fnd base rates'!J$114)\n+($M420*'fnd base rates'!J$116)\n+($N420*'fnd base rates'!J$117)\n+($O420*'fnd base rates'!J$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,10)))\n*$R420","v":1944.9099999999999},{"$f":"(($D420*'fnd base rates'!K$107)\n+($E420*'fnd base rates'!K$108)\n+($F420*'fnd base rates'!K$109)\n+($G420*'fnd base rates'!K$110)\n+($H420*'fnd base rates'!K$111)\n+($I420*'fnd base rates'!K$112)\n+($J420*'fnd base rates'!K$113)\n+($K420*'fnd base rates'!K$114)\n+($M420*'fnd base rates'!K$116)\n+($N420*'fnd base rates'!K$117)\n+($O420*'fnd base rates'!K$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,11)))\n*$R420","v":2282.36976},{"$f":"(($D420*'fnd base rates'!L$107)\n+($E420*'fnd base rates'!L$108)\n+($F420*'fnd base rates'!L$109)\n+($G420*'fnd base rates'!L$110)\n+($H420*'fnd base rates'!L$111)\n+($I420*'fnd base rates'!L$112)\n+($J420*'fnd base rates'!L$113)\n+($K420*'fnd base rates'!L$114)\n+($M420*'fnd base rates'!L$116)\n+($N420*'fnd base rates'!L$117)\n+($O420*'fnd base rates'!L$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,12)))","v":4145.43336},{"$f":"(($D420*'fnd base rates'!M$107)\n+($E420*'fnd base rates'!M$108)\n+($F420*'fnd base rates'!M$109)\n+($G420*'fnd base rates'!M$110)\n+($H420*'fnd base rates'!M$111)\n+($I420*'fnd base rates'!M$112)\n+($J420*'fnd base rates'!M$113)\n+($K420*'fnd base rates'!M$114)\n+($M420*'fnd base rates'!M$116)\n+($N420*'fnd base rates'!M$117)\n+($O420*'fnd base rates'!M$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,13)))","v":0},31554.393820000001,null,453137114,"453","137","114",1,2,31554.393820000001,15777,0,15777,null,null,null,null,null,15777,0,15777,null,null,{"$f":"BC420-BA420","v":0}]
[453,453137137,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D421","v":0},{"$f":"'fnd enro'!E421","v":0},{"$f":"'fnd enro'!F421","v":47},{"$f":"'fnd enro'!G421","v":258},{"$f":"'fnd enro'!H421","v":162},{"$f":"'fnd enro'!I421","v":0},{"$f":"'fnd enro'!J421","v":0},{"$f":"'fnd enro'!K421","v":18.026199999999999},{"$f":"'fnd enro'!L421","v":0},{"$f":"'fnd enro'!M421","v":50},{"$f":"'fnd enro'!N421","v":13},{"$f":"'fnd enro'!O421","v":0},{"$f":"'fnd enro'!P421","v":417},{"$f":"'fnd enro'!R421","v":467},1,{"$f":"VALUE('fnd enro'!Q421)","v":12},null,{"$f":"(($D421*'fnd base rates'!C$107)\n+($E421*'fnd base rates'!C$108)\n+($F421*'fnd base rates'!C$109)\n+($G421*'fnd base rates'!C$110)\n+($H421*'fnd base rates'!C$111)\n+($I421*'fnd base rates'!C$112)\n+($J421*'fnd base rates'!C$113)\n+($K421*'fnd base rates'!C$114)\n+($M421*'fnd base rates'!C$116)\n+($N421*'fnd base rates'!C$117)\n+($O421*'fnd base rates'!C$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,3)))\n*$R421","v":293636.09858200001},{"$f":"(($D421*'fnd base rates'!D$107)\n+($E421*'fnd base rates'!D$108)\n+($F421*'fnd base rates'!D$109)\n+($G421*'fnd base rates'!D$110)\n+($H421*'fnd base rates'!D$111)\n+($I421*'fnd base rates'!D$112)\n+($J421*'fnd base rates'!D$113)\n+($K421*'fnd base rates'!D$114)\n+($M421*'fnd base rates'!D$116)\n+($N421*'fnd base rates'!D$117)\n+($O421*'fnd base rates'!D$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,4)))\n*$R421","v":542281.84000000008},{"$f":"(($D421*'fnd base rates'!E$107)\n+($E421*'fnd base rates'!E$108)\n+($F421*'fnd base rates'!E$109)\n+($G421*'fnd base rates'!E$110)\n+($H421*'fnd base rates'!E$111)\n+($I421*'fnd base rates'!E$112)\n+($J421*'fnd base rates'!E$113)\n+($K421*'fnd base rates'!E$114)\n+($M421*'fnd base rates'!E$116)\n+($N421*'fnd base rates'!E$117)\n+($O421*'fnd base rates'!E$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,5)))\n*$R421","v":3518643.5855919998},{"$f":"(($D421*'fnd base rates'!F$107)\n+($E421*'fnd base rates'!F$108)\n+($F421*'fnd base rates'!F$109)\n+($G421*'fnd base rates'!F$110)\n+($H421*'fnd base rates'!F$111)\n+($I421*'fnd base rates'!F$112)\n+($J421*'fnd base rates'!F$113)\n+($K421*'fnd base rates'!F$114)\n+($M421*'fnd base rates'!F$116)\n+($N421*'fnd base rates'!F$117)\n+($O421*'fnd base rates'!F$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,6)))\n*$R421","v":553001.92440400005},{"$f":"(($D421*'fnd base rates'!G$107)\n+($E421*'fnd base rates'!G$108)\n+($F421*'fnd base rates'!G$109)\n+($G421*'fnd base rates'!G$110)\n+($H421*'fnd base rates'!G$111)\n+($I421*'fnd base rates'!G$112)\n+($J421*'fnd base rates'!G$113)\n+($K421*'fnd base rates'!G$114)\n+($M421*'fnd base rates'!G$116)\n+($N421*'fnd base rates'!G$117)\n+($O421*'fnd base rates'!G$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,7)))\n*$R421","v":160598.64269400001},{"$f":"(($D421*'fnd base rates'!H$107)\n+($E421*'fnd base rates'!H$108)\n+($F421*'fnd base rates'!H$109)\n+($G421*'fnd base rates'!H$110)\n+($H421*'fnd base rates'!H$111)\n+($I421*'fnd base rates'!H$112)\n+($J421*'fnd base rates'!H$113)\n+($K421*'fnd base rates'!H$114)\n+($M421*'fnd base rates'!H$116)\n+($N421*'fnd base rates'!H$117)\n+($O421*'fnd base rates'!H$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,8)))","v":265112.41217799997},{"$f":"(($D421*'fnd base rates'!I$107)\n+($E421*'fnd base rates'!I$108)\n+($F421*'fnd base rates'!I$109)\n+($G421*'fnd base rates'!I$110)\n+($H421*'fnd base rates'!I$111)\n+($I421*'fnd base rates'!I$112)\n+($J421*'fnd base rates'!I$113)\n+($K421*'fnd base rates'!I$114)\n+($M421*'fnd base rates'!I$116)\n+($N421*'fnd base rates'!I$117)\n+($O421*'fnd base rates'!I$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,9)))\n*$R421","v":225693.96000000002},{"$f":"(($D421*'fnd base rates'!J$107)\n+($E421*'fnd base rates'!J$108)\n+($F421*'fnd base rates'!J$109)\n+($G421*'fnd base rates'!J$110)\n+($H421*'fnd base rates'!J$111)\n+($I421*'fnd base rates'!J$112)\n+($J421*'fnd base rates'!J$113)\n+($K421*'fnd base rates'!J$114)\n+($M421*'fnd base rates'!J$116)\n+($N421*'fnd base rates'!J$117)\n+($O421*'fnd base rates'!J$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,10)))\n*$R421","v":442792.95},{"$f":"(($D421*'fnd base rates'!K$107)\n+($E421*'fnd base rates'!K$108)\n+($F421*'fnd base rates'!K$109)\n+($G421*'fnd base rates'!K$110)\n+($H421*'fnd base rates'!K$111)\n+($I421*'fnd base rates'!K$112)\n+($J421*'fnd base rates'!K$113)\n+($K421*'fnd base rates'!K$114)\n+($M421*'fnd base rates'!K$116)\n+($N421*'fnd base rates'!K$117)\n+($O421*'fnd base rates'!K$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,11)))\n*$R421","v":546410.05395999993},{"$f":"(($D421*'fnd base rates'!L$107)\n+($E421*'fnd base rates'!L$108)\n+($F421*'fnd base rates'!L$109)\n+($G421*'fnd base rates'!L$110)\n+($H421*'fnd base rates'!L$111)\n+($I421*'fnd base rates'!L$112)\n+($J421*'fnd base rates'!L$113)\n+($K421*'fnd base rates'!L$114)\n+($M421*'fnd base rates'!L$116)\n+($N421*'fnd base rates'!L$117)\n+($O421*'fnd base rates'!L$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,12)))","v":978117.02956000005},{"$f":"(($D421*'fnd base rates'!M$107)\n+($E421*'fnd base rates'!M$108)\n+($F421*'fnd base rates'!M$109)\n+($G421*'fnd base rates'!M$110)\n+($H421*'fnd base rates'!M$111)\n+($I421*'fnd base rates'!M$112)\n+($J421*'fnd base rates'!M$113)\n+($K421*'fnd base rates'!M$114)\n+($M421*'fnd base rates'!M$116)\n+($N421*'fnd base rates'!M$117)\n+($O421*'fnd base rates'!M$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,13)))","v":0},7526288.4969700007,null,453137137,"453","137","137",1,467,7526288.4969700007,16116,0,16116,null,null,null,null,null,16116,0,16116,null,null,{"$f":"BC421-BA421","v":0}]
[453,453137161,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D422","v":0},{"$f":"'fnd enro'!E422","v":0},{"$f":"'fnd enro'!F422","v":0},{"$f":"'fnd enro'!G422","v":1},{"$f":"'fnd enro'!H422","v":0},{"$f":"'fnd enro'!I422","v":0},{"$f":"'fnd enro'!J422","v":0},{"$f":"'fnd enro'!K422","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L422","v":0},{"$f":"'fnd enro'!M422","v":0},{"$f":"'fnd enro'!N422","v":0},{"$f":"'fnd enro'!O422","v":0},{"$f":"'fnd enro'!P422","v":1},{"$f":"'fnd enro'!R422","v":1},1,{"$f":"VALUE('fnd enro'!Q422)","v":7},null,{"$f":"(($D422*'fnd base rates'!C$107)\n+($E422*'fnd base rates'!C$108)\n+($F422*'fnd base rates'!C$109)\n+($G422*'fnd base rates'!C$110)\n+($H422*'fnd base rates'!C$111)\n+($I422*'fnd base rates'!C$112)\n+($J422*'fnd base rates'!C$113)\n+($K422*'fnd base rates'!C$114)\n+($M422*'fnd base rates'!C$116)\n+($N422*'fnd base rates'!C$117)\n+($O422*'fnd base rates'!C$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,3)))\n*$R422","v":605.10134600000004},{"$f":"(($D422*'fnd base rates'!D$107)\n+($E422*'fnd base rates'!D$108)\n+($F422*'fnd base rates'!D$109)\n+($G422*'fnd base rates'!D$110)\n+($H422*'fnd base rates'!D$111)\n+($I422*'fnd base rates'!D$112)\n+($J422*'fnd base rates'!D$113)\n+($K422*'fnd base rates'!D$114)\n+($M422*'fnd base rates'!D$116)\n+($N422*'fnd base rates'!D$117)\n+($O422*'fnd base rates'!D$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,4)))\n*$R422","v":1090.3000000000002},{"$f":"(($D422*'fnd base rates'!E$107)\n+($E422*'fnd base rates'!E$108)\n+($F422*'fnd base rates'!E$109)\n+($G422*'fnd base rates'!E$110)\n+($H422*'fnd base rates'!E$111)\n+($I422*'fnd base rates'!E$112)\n+($J422*'fnd base rates'!E$113)\n+($K422*'fnd base rates'!E$114)\n+($M422*'fnd base rates'!E$116)\n+($N422*'fnd base rates'!E$117)\n+($O422*'fnd base rates'!E$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,5)))\n*$R422","v":7055.2603760000002},{"$f":"(($D422*'fnd base rates'!F$107)\n+($E422*'fnd base rates'!F$108)\n+($F422*'fnd base rates'!F$109)\n+($G422*'fnd base rates'!F$110)\n+($H422*'fnd base rates'!F$111)\n+($I422*'fnd base rates'!F$112)\n+($J422*'fnd base rates'!F$113)\n+($K422*'fnd base rates'!F$114)\n+($M422*'fnd base rates'!F$116)\n+($N422*'fnd base rates'!F$117)\n+($O422*'fnd base rates'!F$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,6)))\n*$R422","v":1247.446412},{"$f":"(($D422*'fnd base rates'!G$107)\n+($E422*'fnd base rates'!G$108)\n+($F422*'fnd base rates'!G$109)\n+($G422*'fnd base rates'!G$110)\n+($H422*'fnd base rates'!G$111)\n+($I422*'fnd base rates'!G$112)\n+($J422*'fnd base rates'!G$113)\n+($K422*'fnd base rates'!G$114)\n+($M422*'fnd base rates'!G$116)\n+($N422*'fnd base rates'!G$117)\n+($O422*'fnd base rates'!G$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,7)))\n*$R422","v":310.81328200000002},{"$f":"(($D422*'fnd base rates'!H$107)\n+($E422*'fnd base rates'!H$108)\n+($F422*'fnd base rates'!H$109)\n+($G422*'fnd base rates'!H$110)\n+($H422*'fnd base rates'!H$111)\n+($I422*'fnd base rates'!H$112)\n+($J422*'fnd base rates'!H$113)\n+($K422*'fnd base rates'!H$114)\n+($M422*'fnd base rates'!H$116)\n+($N422*'fnd base rates'!H$117)\n+($O422*'fnd base rates'!H$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,8)))","v":547.04893400000003},{"$f":"(($D422*'fnd base rates'!I$107)\n+($E422*'fnd base rates'!I$108)\n+($F422*'fnd base rates'!I$109)\n+($G422*'fnd base rates'!I$110)\n+($H422*'fnd base rates'!I$111)\n+($I422*'fnd base rates'!I$112)\n+($J422*'fnd base rates'!I$113)\n+($K422*'fnd base rates'!I$114)\n+($M422*'fnd base rates'!I$116)\n+($N422*'fnd base rates'!I$117)\n+($O422*'fnd base rates'!I$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,9)))\n*$R422","v":434.91},{"$f":"(($D422*'fnd base rates'!J$107)\n+($E422*'fnd base rates'!J$108)\n+($F422*'fnd base rates'!J$109)\n+($G422*'fnd base rates'!J$110)\n+($H422*'fnd base rates'!J$111)\n+($I422*'fnd base rates'!J$112)\n+($J422*'fnd base rates'!J$113)\n+($K422*'fnd base rates'!J$114)\n+($M422*'fnd base rates'!J$116)\n+($N422*'fnd base rates'!J$117)\n+($O422*'fnd base rates'!J$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,10)))\n*$R422","v":820.34999999999991},{"$f":"(($D422*'fnd base rates'!K$107)\n+($E422*'fnd base rates'!K$108)\n+($F422*'fnd base rates'!K$109)\n+($G422*'fnd base rates'!K$110)\n+($H422*'fnd base rates'!K$111)\n+($I422*'fnd base rates'!K$112)\n+($J422*'fnd base rates'!K$113)\n+($K422*'fnd base rates'!K$114)\n+($M422*'fnd base rates'!K$116)\n+($N422*'fnd base rates'!K$117)\n+($O422*'fnd base rates'!K$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,11)))\n*$R422","v":1100.2098799999999},{"$f":"(($D422*'fnd base rates'!L$107)\n+($E422*'fnd base rates'!L$108)\n+($F422*'fnd base rates'!L$109)\n+($G422*'fnd base rates'!L$110)\n+($H422*'fnd base rates'!L$111)\n+($I422*'fnd base rates'!L$112)\n+($J422*'fnd base rates'!L$113)\n+($K422*'fnd base rates'!L$114)\n+($M422*'fnd base rates'!L$116)\n+($N422*'fnd base rates'!L$117)\n+($O422*'fnd base rates'!L$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,12)))","v":1959.70668},{"$f":"(($D422*'fnd base rates'!M$107)\n+($E422*'fnd base rates'!M$108)\n+($F422*'fnd base rates'!M$109)\n+($G422*'fnd base rates'!M$110)\n+($H422*'fnd base rates'!M$111)\n+($I422*'fnd base rates'!M$112)\n+($J422*'fnd base rates'!M$113)\n+($K422*'fnd base rates'!M$114)\n+($M422*'fnd base rates'!M$116)\n+($N422*'fnd base rates'!M$117)\n+($O422*'fnd base rates'!M$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,13)))","v":0},15171.146909999999,null,453137161,"453","137","161",1,1,15171.146909999999,15171,0,15171,null,null,null,null,null,15171,0,15171,null,null,{"$f":"BC422-BA422","v":0}]
[453,453137210,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D423","v":0},{"$f":"'fnd enro'!E423","v":0},{"$f":"'fnd enro'!F423","v":0},{"$f":"'fnd enro'!G423","v":1},{"$f":"'fnd enro'!H423","v":1},{"$f":"'fnd enro'!I423","v":0},{"$f":"'fnd enro'!J423","v":0},{"$f":"'fnd enro'!K423","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L423","v":0},{"$f":"'fnd enro'!M423","v":0},{"$f":"'fnd enro'!N423","v":0},{"$f":"'fnd enro'!O423","v":0},{"$f":"'fnd enro'!P423","v":2},{"$f":"'fnd enro'!R423","v":2},1,{"$f":"VALUE('fnd enro'!Q423)","v":6},null,{"$f":"(($D423*'fnd base rates'!C$107)\n+($E423*'fnd base rates'!C$108)\n+($F423*'fnd base rates'!C$109)\n+($G423*'fnd base rates'!C$110)\n+($H423*'fnd base rates'!C$111)\n+($I423*'fnd base rates'!C$112)\n+($J423*'fnd base rates'!C$113)\n+($K423*'fnd base rates'!C$114)\n+($M423*'fnd base rates'!C$116)\n+($N423*'fnd base rates'!C$117)\n+($O423*'fnd base rates'!C$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,3)))\n*$R423","v":1203.1026920000002},{"$f":"(($D423*'fnd base rates'!D$107)\n+($E423*'fnd base rates'!D$108)\n+($F423*'fnd base rates'!D$109)\n+($G423*'fnd base rates'!D$110)\n+($H423*'fnd base rates'!D$111)\n+($I423*'fnd base rates'!D$112)\n+($J423*'fnd base rates'!D$113)\n+($K423*'fnd base rates'!D$114)\n+($M423*'fnd base rates'!D$116)\n+($N423*'fnd base rates'!D$117)\n+($O423*'fnd base rates'!D$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,4)))\n*$R423","v":2146.9},{"$f":"(($D423*'fnd base rates'!E$107)\n+($E423*'fnd base rates'!E$108)\n+($F423*'fnd base rates'!E$109)\n+($G423*'fnd base rates'!E$110)\n+($H423*'fnd base rates'!E$111)\n+($I423*'fnd base rates'!E$112)\n+($J423*'fnd base rates'!E$113)\n+($K423*'fnd base rates'!E$114)\n+($M423*'fnd base rates'!E$116)\n+($N423*'fnd base rates'!E$117)\n+($O423*'fnd base rates'!E$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,5)))\n*$R423","v":13360.510752},{"$f":"(($D423*'fnd base rates'!F$107)\n+($E423*'fnd base rates'!F$108)\n+($F423*'fnd base rates'!F$109)\n+($G423*'fnd base rates'!F$110)\n+($H423*'fnd base rates'!F$111)\n+($I423*'fnd base rates'!F$112)\n+($J423*'fnd base rates'!F$113)\n+($K423*'fnd base rates'!F$114)\n+($M423*'fnd base rates'!F$116)\n+($N423*'fnd base rates'!F$117)\n+($O423*'fnd base rates'!F$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,6)))\n*$R423","v":2242.8228239999999},{"$f":"(($D423*'fnd base rates'!G$107)\n+($E423*'fnd base rates'!G$108)\n+($F423*'fnd base rates'!G$109)\n+($G423*'fnd base rates'!G$110)\n+($H423*'fnd base rates'!G$111)\n+($I423*'fnd base rates'!G$112)\n+($J423*'fnd base rates'!G$113)\n+($K423*'fnd base rates'!G$114)\n+($M423*'fnd base rates'!G$116)\n+($N423*'fnd base rates'!G$117)\n+($O423*'fnd base rates'!G$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,7)))\n*$R423","v":617.32656399999996},{"$f":"(($D423*'fnd base rates'!H$107)\n+($E423*'fnd base rates'!H$108)\n+($F423*'fnd base rates'!H$109)\n+($G423*'fnd base rates'!H$110)\n+($H423*'fnd base rates'!H$111)\n+($I423*'fnd base rates'!H$112)\n+($J423*'fnd base rates'!H$113)\n+($K423*'fnd base rates'!H$114)\n+($M423*'fnd base rates'!H$116)\n+($N423*'fnd base rates'!H$117)\n+($O423*'fnd base rates'!H$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,8)))","v":1091.657868},{"$f":"(($D423*'fnd base rates'!I$107)\n+($E423*'fnd base rates'!I$108)\n+($F423*'fnd base rates'!I$109)\n+($G423*'fnd base rates'!I$110)\n+($H423*'fnd base rates'!I$111)\n+($I423*'fnd base rates'!I$112)\n+($J423*'fnd base rates'!I$113)\n+($K423*'fnd base rates'!I$114)\n+($M423*'fnd base rates'!I$116)\n+($N423*'fnd base rates'!I$117)\n+($O423*'fnd base rates'!I$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,9)))\n*$R423","v":912.81999999999994},{"$f":"(($D423*'fnd base rates'!J$107)\n+($E423*'fnd base rates'!J$108)\n+($F423*'fnd base rates'!J$109)\n+($G423*'fnd base rates'!J$110)\n+($H423*'fnd base rates'!J$111)\n+($I423*'fnd base rates'!J$112)\n+($J423*'fnd base rates'!J$113)\n+($K423*'fnd base rates'!J$114)\n+($M423*'fnd base rates'!J$116)\n+($N423*'fnd base rates'!J$117)\n+($O423*'fnd base rates'!J$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,10)))\n*$R423","v":1667.9299999999998},{"$f":"(($D423*'fnd base rates'!K$107)\n+($E423*'fnd base rates'!K$108)\n+($F423*'fnd base rates'!K$109)\n+($G423*'fnd base rates'!K$110)\n+($H423*'fnd base rates'!K$111)\n+($I423*'fnd base rates'!K$112)\n+($J423*'fnd base rates'!K$113)\n+($K423*'fnd base rates'!K$114)\n+($M423*'fnd base rates'!K$116)\n+($N423*'fnd base rates'!K$117)\n+($O423*'fnd base rates'!K$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,11)))\n*$R423","v":2282.36976},{"$f":"(($D423*'fnd base rates'!L$107)\n+($E423*'fnd base rates'!L$108)\n+($F423*'fnd base rates'!L$109)\n+($G423*'fnd base rates'!L$110)\n+($H423*'fnd base rates'!L$111)\n+($I423*'fnd base rates'!L$112)\n+($J423*'fnd base rates'!L$113)\n+($K423*'fnd base rates'!L$114)\n+($M423*'fnd base rates'!L$116)\n+($N423*'fnd base rates'!L$117)\n+($O423*'fnd base rates'!L$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,12)))","v":3932.5133599999999},{"$f":"(($D423*'fnd base rates'!M$107)\n+($E423*'fnd base rates'!M$108)\n+($F423*'fnd base rates'!M$109)\n+($G423*'fnd base rates'!M$110)\n+($H423*'fnd base rates'!M$111)\n+($I423*'fnd base rates'!M$112)\n+($J423*'fnd base rates'!M$113)\n+($K423*'fnd base rates'!M$114)\n+($M423*'fnd base rates'!M$116)\n+($N423*'fnd base rates'!M$117)\n+($O423*'fnd base rates'!M$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,13)))","v":0},29457.953819999999,null,453137210,"453","137","210",1,2,29457.953819999999,14729,0,14729,null,null,null,null,null,14729,0,14729,null,null,{"$f":"BC423-BA423","v":0}]
[453,453137227,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D424","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L424","v":0},{"$f":"'fnd enro'!M424","v":1},{"$f":"'fnd enro'!N424","v":0},{"$f":"'fnd enro'!O424","v":0},{"$f":"'fnd enro'!P424","v":1},{"$f":"'fnd enro'!R424","v":1},1,{"$f":"VALUE('fnd enro'!Q424)","v":10},null,{"$f":"(($D424*'fnd base rates'!C$107)\n+($E424*'fnd base rates'!C$108)\n+($F424*'fnd base rates'!C$109)\n+($G424*'fnd base rates'!C$110)\n+($H424*'fnd base rates'!C$111)\n+($I424*'fnd base rates'!C$112)\n+($J424*'fnd base rates'!C$113)\n+($K424*'fnd base rates'!C$114)\n+($M424*'fnd base rates'!C$116)\n+($N424*'fnd base rates'!C$117)\n+($O424*'fnd base rates'!C$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,3)))\n*$R424","v":716.93134600000008},{"$f":"(($D424*'fnd base rates'!D$107)\n+($E424*'fnd base rates'!D$108)\n+($F424*'fnd base rates'!D$109)\n+($G424*'fnd base rates'!D$110)\n+($H424*'fnd base rates'!D$111)\n+($I424*'fnd base rates'!D$112)\n+($J424*'fnd base rates'!D$113)\n+($K424*'fnd base rates'!D$114)\n+($M424*'fnd base rates'!D$116)\n+($N424*'fnd base rates'!D$117)\n+($O424*'fnd base rates'!D$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,4)))\n*$R424","v":1317.9},{"$f":"(($D424*'fnd base rates'!E$107)\n+($E424*'fnd base rates'!E$108)\n+($F424*'fnd base rates'!E$109)\n+($G424*'fnd base rates'!E$110)\n+($H424*'fnd base rates'!E$111)\n+($I424*'fnd base rates'!E$112)\n+($J424*'fnd base rates'!E$113)\n+($K424*'fnd base rates'!E$114)\n+($M424*'fnd base rates'!E$116)\n+($N424*'fnd base rates'!E$117)\n+($O424*'fnd base rates'!E$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,5)))\n*$R424","v":8787.9603760000009},{"$f":"(($D424*'fnd base rates'!F$107)\n+($E424*'fnd base rates'!F$108)\n+($F424*'fnd base rates'!F$109)\n+($G424*'fnd base rates'!F$110)\n+($H424*'fnd base rates'!F$111)\n+($I424*'fnd base rates'!F$112)\n+($J424*'fnd base rates'!F$113)\n+($K424*'fnd base rates'!F$114)\n+($M424*'fnd base rates'!F$116)\n+($N424*'fnd base rates'!F$117)\n+($O424*'fnd base rates'!F$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,6)))\n*$R424","v":1424.466412},{"$f":"(($D424*'fnd base rates'!G$107)\n+($E424*'fnd base rates'!G$108)\n+($F424*'fnd base rates'!G$109)\n+($G424*'fnd base rates'!G$110)\n+($H424*'fnd base rates'!G$111)\n+($I424*'fnd base rates'!G$112)\n+($J424*'fnd base rates'!G$113)\n+($K424*'fnd base rates'!G$114)\n+($M424*'fnd base rates'!G$116)\n+($N424*'fnd base rates'!G$117)\n+($O424*'fnd base rates'!G$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,7)))\n*$R424","v":385.333282},{"$f":"(($D424*'fnd base rates'!H$107)\n+($E424*'fnd base rates'!H$108)\n+($F424*'fnd base rates'!H$109)\n+($G424*'fnd base rates'!H$110)\n+($H424*'fnd base rates'!H$111)\n+($I424*'fnd base rates'!H$112)\n+($J424*'fnd base rates'!H$113)\n+($K424*'fnd base rates'!H$114)\n+($M424*'fnd base rates'!H$116)\n+($N424*'fnd base rates'!H$117)\n+($O424*'fnd base rates'!H$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,8)))","v":677.14893400000005},{"$f":"(($D424*'fnd base rates'!I$107)\n+($E424*'fnd base rates'!I$108)\n+($F424*'fnd base rates'!I$109)\n+($G424*'fnd base rates'!I$110)\n+($H424*'fnd base rates'!I$111)\n+($I424*'fnd base rates'!I$112)\n+($J424*'fnd base rates'!I$113)\n+($K424*'fnd base rates'!I$114)\n+($M424*'fnd base rates'!I$116)\n+($N424*'fnd base rates'!I$117)\n+($O424*'fnd base rates'!I$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,9)))\n*$R424","v":530.76},{"$f":"(($D424*'fnd base rates'!J$107)\n+($E424*'fnd base rates'!J$108)\n+($F424*'fnd base rates'!J$109)\n+($G424*'fnd base rates'!J$110)\n+($H424*'fnd base rates'!J$111)\n+($I424*'fnd base rates'!J$112)\n+($J424*'fnd base rates'!J$113)\n+($K424*'fnd base rates'!J$114)\n+($M424*'fnd base rates'!J$116)\n+($N424*'fnd base rates'!J$117)\n+($O424*'fnd base rates'!J$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,10)))\n*$R424","v":949.51},{"$f":"(($D424*'fnd base rates'!K$107)\n+($E424*'fnd base rates'!K$108)\n+($F424*'fnd base rates'!K$109)\n+($G424*'fnd base rates'!K$110)\n+($H424*'fnd base rates'!K$111)\n+($I424*'fnd base rates'!K$112)\n+($J424*'fnd base rates'!K$113)\n+($K424*'fnd base rates'!K$114)\n+($M424*'fnd base rates'!K$116)\n+($N424*'fnd base rates'!K$117)\n+($O424*'fnd base rates'!K$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,11)))\n*$R424","v":1403.6598799999999},{"$f":"(($D424*'fnd base rates'!L$107)\n+($E424*'fnd base rates'!L$108)\n+($F424*'fnd base rates'!L$109)\n+($G424*'fnd base rates'!L$110)\n+($H424*'fnd base rates'!L$111)\n+($I424*'fnd base rates'!L$112)\n+($J424*'fnd base rates'!L$113)\n+($K424*'fnd base rates'!L$114)\n+($M424*'fnd base rates'!L$116)\n+($N424*'fnd base rates'!L$117)\n+($O424*'fnd base rates'!L$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,12)))","v":2317.7266800000002},{"$f":"(($D424*'fnd base rates'!M$107)\n+($E424*'fnd base rates'!M$108)\n+($F424*'fnd base rates'!M$109)\n+($G424*'fnd base rates'!M$110)\n+($H424*'fnd base rates'!M$111)\n+($I424*'fnd base rates'!M$112)\n+($J424*'fnd base rates'!M$113)\n+($K424*'fnd base rates'!M$114)\n+($M424*'fnd base rates'!M$116)\n+($N424*'fnd base rates'!M$117)\n+($O424*'fnd base rates'!M$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,13)))","v":0},18511.396910000003,null,453137227,"453","137","227",1,1,18511.396910000003,18511,0,18511,null,null,null,null,null,18511,0,18511,null,null,{"$f":"BC424-BA424","v":0}]
[453,453137278,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D425","v":0},{"$f":"'fnd enro'!E425","v":0},{"$f":"'fnd enro'!F425","v":0},{"$f":"'fnd enro'!G425","v":3},{"$f":"'fnd enro'!H425","v":1},{"$f":"'fnd enro'!I425","v":0},{"$f":"'fnd enro'!J425","v":0},{"$f":"'fnd enro'!K425","v":0.15440000000000001},{"$f":"'fnd enro'!L425","v":0},{"$f":"'fnd enro'!M425","v":0},{"$f":"'fnd enro'!N425","v":0},{"$f":"'fnd enro'!O425","v":0},{"$f":"'fnd enro'!P425","v":2},{"$f":"'fnd enro'!R425","v":4},1,{"$f":"VALUE('fnd enro'!Q425)","v":7},null,{"$f":"(($D425*'fnd base rates'!C$107)\n+($E425*'fnd base rates'!C$108)\n+($F425*'fnd base rates'!C$109)\n+($G425*'fnd base rates'!C$110)\n+($H425*'fnd base rates'!C$111)\n+($I425*'fnd base rates'!C$112)\n+($J425*'fnd base rates'!C$113)\n+($K425*'fnd base rates'!C$114)\n+($M425*'fnd base rates'!C$116)\n+($N425*'fnd base rates'!C$117)\n+($O425*'fnd base rates'!C$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,3)))\n*$R425","v":2283.1253840000004},{"$f":"(($D425*'fnd base rates'!D$107)\n+($E425*'fnd base rates'!D$108)\n+($F425*'fnd base rates'!D$109)\n+($G425*'fnd base rates'!D$110)\n+($H425*'fnd base rates'!D$111)\n+($I425*'fnd base rates'!D$112)\n+($J425*'fnd base rates'!D$113)\n+($K425*'fnd base rates'!D$114)\n+($M425*'fnd base rates'!D$116)\n+($N425*'fnd base rates'!D$117)\n+($O425*'fnd base rates'!D$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,4)))\n*$R425","v":3710.76},{"$f":"(($D425*'fnd base rates'!E$107)\n+($E425*'fnd base rates'!E$108)\n+($F425*'fnd base rates'!E$109)\n+($G425*'fnd base rates'!E$110)\n+($H425*'fnd base rates'!E$111)\n+($I425*'fnd base rates'!E$112)\n+($J425*'fnd base rates'!E$113)\n+($K425*'fnd base rates'!E$114)\n+($M425*'fnd base rates'!E$116)\n+($N425*'fnd base rates'!E$117)\n+($O425*'fnd base rates'!E$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,5)))\n*$R425","v":21450.431504},{"$f":"(($D425*'fnd base rates'!F$107)\n+($E425*'fnd base rates'!F$108)\n+($F425*'fnd base rates'!F$109)\n+($G425*'fnd base rates'!F$110)\n+($H425*'fnd base rates'!F$111)\n+($I425*'fnd base rates'!F$112)\n+($J425*'fnd base rates'!F$113)\n+($K425*'fnd base rates'!F$114)\n+($M425*'fnd base rates'!F$116)\n+($N425*'fnd base rates'!F$117)\n+($O425*'fnd base rates'!F$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,6)))\n*$R425","v":4737.7156479999994},{"$f":"(($D425*'fnd base rates'!G$107)\n+($E425*'fnd base rates'!G$108)\n+($F425*'fnd base rates'!G$109)\n+($G425*'fnd base rates'!G$110)\n+($H425*'fnd base rates'!G$111)\n+($I425*'fnd base rates'!G$112)\n+($J425*'fnd base rates'!G$113)\n+($K425*'fnd base rates'!G$114)\n+($M425*'fnd base rates'!G$116)\n+($N425*'fnd base rates'!G$117)\n+($O425*'fnd base rates'!G$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,7)))\n*$R425","v":946.87312799999995},{"$f":"(($D425*'fnd base rates'!H$107)\n+($E425*'fnd base rates'!H$108)\n+($F425*'fnd base rates'!H$109)\n+($G425*'fnd base rates'!H$110)\n+($H425*'fnd base rates'!H$111)\n+($I425*'fnd base rates'!H$112)\n+($J425*'fnd base rates'!H$113)\n+($K425*'fnd base rates'!H$114)\n+($M425*'fnd base rates'!H$116)\n+($N425*'fnd base rates'!H$117)\n+($O425*'fnd base rates'!H$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,8)))","v":2140.9757359999999},{"$f":"(($D425*'fnd base rates'!I$107)\n+($E425*'fnd base rates'!I$108)\n+($F425*'fnd base rates'!I$109)\n+($G425*'fnd base rates'!I$110)\n+($H425*'fnd base rates'!I$111)\n+($I425*'fnd base rates'!I$112)\n+($J425*'fnd base rates'!I$113)\n+($K425*'fnd base rates'!I$114)\n+($M425*'fnd base rates'!I$116)\n+($N425*'fnd base rates'!I$117)\n+($O425*'fnd base rates'!I$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,9)))\n*$R425","v":1538.8600000000001},{"$f":"(($D425*'fnd base rates'!J$107)\n+($E425*'fnd base rates'!J$108)\n+($F425*'fnd base rates'!J$109)\n+($G425*'fnd base rates'!J$110)\n+($H425*'fnd base rates'!J$111)\n+($I425*'fnd base rates'!J$112)\n+($J425*'fnd base rates'!J$113)\n+($K425*'fnd base rates'!J$114)\n+($M425*'fnd base rates'!J$116)\n+($N425*'fnd base rates'!J$117)\n+($O425*'fnd base rates'!J$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,10)))\n*$R425","v":2041.83},{"$f":"(($D425*'fnd base rates'!K$107)\n+($E425*'fnd base rates'!K$108)\n+($F425*'fnd base rates'!K$109)\n+($G425*'fnd base rates'!K$110)\n+($H425*'fnd base rates'!K$111)\n+($I425*'fnd base rates'!K$112)\n+($J425*'fnd base rates'!K$113)\n+($K425*'fnd base rates'!K$114)\n+($M425*'fnd base rates'!K$116)\n+($N425*'fnd base rates'!K$117)\n+($O425*'fnd base rates'!K$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,11)))\n*$R425","v":4482.7895200000003},{"$f":"(($D425*'fnd base rates'!L$107)\n+($E425*'fnd base rates'!L$108)\n+($F425*'fnd base rates'!L$109)\n+($G425*'fnd base rates'!L$110)\n+($H425*'fnd base rates'!L$111)\n+($I425*'fnd base rates'!L$112)\n+($J425*'fnd base rates'!L$113)\n+($K425*'fnd base rates'!L$114)\n+($M425*'fnd base rates'!L$116)\n+($N425*'fnd base rates'!L$117)\n+($O425*'fnd base rates'!L$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,12)))","v":6878.0467200000003},{"$f":"(($D425*'fnd base rates'!M$107)\n+($E425*'fnd base rates'!M$108)\n+($F425*'fnd base rates'!M$109)\n+($G425*'fnd base rates'!M$110)\n+($H425*'fnd base rates'!M$111)\n+($I425*'fnd base rates'!M$112)\n+($J425*'fnd base rates'!M$113)\n+($K425*'fnd base rates'!M$114)\n+($M425*'fnd base rates'!M$116)\n+($N425*'fnd base rates'!M$117)\n+($O425*'fnd base rates'!M$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,13)))","v":0},50211.407639999998,null,453137278,"453","137","278",1,4,50211.407639999998,12553,0,12553,null,null,null,null,null,12553,0,12553,null,null,{"$f":"BC425-BA425","v":0}]
[453,453137281,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D426","v":0},{"$f":"'fnd enro'!E426","v":0},{"$f":"'fnd enro'!F426","v":10},{"$f":"'fnd enro'!G426","v":47},{"$f":"'fnd enro'!H426","v":27},{"$f":"'fnd enro'!I426","v":0},{"$f":"'fnd enro'!J426","v":0},{"$f":"'fnd enro'!K426","v":3.2423999999999999},{"$f":"'fnd enro'!L426","v":0},{"$f":"'fnd enro'!M426","v":6},{"$f":"'fnd enro'!N426","v":2},{"$f":"'fnd enro'!O426","v":0},{"$f":"'fnd enro'!P426","v":73},{"$f":"'fnd enro'!R426","v":84},1,{"$f":"VALUE('fnd enro'!Q426)","v":12},null,{"$f":"(($D426*'fnd base rates'!C$107)\n+($E426*'fnd base rates'!C$108)\n+($F426*'fnd base rates'!C$109)\n+($G426*'fnd base rates'!C$110)\n+($H426*'fnd base rates'!C$111)\n+($I426*'fnd base rates'!C$112)\n+($J426*'fnd base rates'!C$113)\n+($K426*'fnd base rates'!C$114)\n+($M426*'fnd base rates'!C$116)\n+($N426*'fnd base rates'!C$117)\n+($O426*'fnd base rates'!C$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,3)))\n*$R426","v":52301.413064000008},{"$f":"(($D426*'fnd base rates'!D$107)\n+($E426*'fnd base rates'!D$108)\n+($F426*'fnd base rates'!D$109)\n+($G426*'fnd base rates'!D$110)\n+($H426*'fnd base rates'!D$111)\n+($I426*'fnd base rates'!D$112)\n+($J426*'fnd base rates'!D$113)\n+($K426*'fnd base rates'!D$114)\n+($M426*'fnd base rates'!D$116)\n+($N426*'fnd base rates'!D$117)\n+($O426*'fnd base rates'!D$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,4)))\n*$R426","v":96112.11},{"$f":"(($D426*'fnd base rates'!E$107)\n+($E426*'fnd base rates'!E$108)\n+($F426*'fnd base rates'!E$109)\n+($G426*'fnd base rates'!E$110)\n+($H426*'fnd base rates'!E$111)\n+($I426*'fnd base rates'!E$112)\n+($J426*'fnd base rates'!E$113)\n+($K426*'fnd base rates'!E$114)\n+($M426*'fnd base rates'!E$116)\n+($N426*'fnd base rates'!E$117)\n+($O426*'fnd base rates'!E$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,5)))\n*$R426","v":621493.49158399994},{"$f":"(($D426*'fnd base rates'!F$107)\n+($E426*'fnd base rates'!F$108)\n+($F426*'fnd base rates'!F$109)\n+($G426*'fnd base rates'!F$110)\n+($H426*'fnd base rates'!F$111)\n+($I426*'fnd base rates'!F$112)\n+($J426*'fnd base rates'!F$113)\n+($K426*'fnd base rates'!F$114)\n+($M426*'fnd base rates'!F$116)\n+($N426*'fnd base rates'!F$117)\n+($O426*'fnd base rates'!F$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,6)))\n*$R426","v":99415.388607999994},{"$f":"(($D426*'fnd base rates'!G$107)\n+($E426*'fnd base rates'!G$108)\n+($F426*'fnd base rates'!G$109)\n+($G426*'fnd base rates'!G$110)\n+($H426*'fnd base rates'!G$111)\n+($I426*'fnd base rates'!G$112)\n+($J426*'fnd base rates'!G$113)\n+($K426*'fnd base rates'!G$114)\n+($M426*'fnd base rates'!G$116)\n+($N426*'fnd base rates'!G$117)\n+($O426*'fnd base rates'!G$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,7)))\n*$R426","v":28296.875688},{"$f":"(($D426*'fnd base rates'!H$107)\n+($E426*'fnd base rates'!H$108)\n+($F426*'fnd base rates'!H$109)\n+($G426*'fnd base rates'!H$110)\n+($H426*'fnd base rates'!H$111)\n+($I426*'fnd base rates'!H$112)\n+($J426*'fnd base rates'!H$113)\n+($K426*'fnd base rates'!H$114)\n+($M426*'fnd base rates'!H$116)\n+($N426*'fnd base rates'!H$117)\n+($O426*'fnd base rates'!H$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,8)))","v":47201.870455999997},{"$f":"(($D426*'fnd base rates'!I$107)\n+($E426*'fnd base rates'!I$108)\n+($F426*'fnd base rates'!I$109)\n+($G426*'fnd base rates'!I$110)\n+($H426*'fnd base rates'!I$111)\n+($I426*'fnd base rates'!I$112)\n+($J426*'fnd base rates'!I$113)\n+($K426*'fnd base rates'!I$114)\n+($M426*'fnd base rates'!I$116)\n+($N426*'fnd base rates'!I$117)\n+($O426*'fnd base rates'!I$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,9)))\n*$R426","v":39890.81},{"$f":"(($D426*'fnd base rates'!J$107)\n+($E426*'fnd base rates'!J$108)\n+($F426*'fnd base rates'!J$109)\n+($G426*'fnd base rates'!J$110)\n+($H426*'fnd base rates'!J$111)\n+($I426*'fnd base rates'!J$112)\n+($J426*'fnd base rates'!J$113)\n+($K426*'fnd base rates'!J$114)\n+($M426*'fnd base rates'!J$116)\n+($N426*'fnd base rates'!J$117)\n+($O426*'fnd base rates'!J$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,10)))\n*$R426","v":77559.41},{"$f":"(($D426*'fnd base rates'!K$107)\n+($E426*'fnd base rates'!K$108)\n+($F426*'fnd base rates'!K$109)\n+($G426*'fnd base rates'!K$110)\n+($H426*'fnd base rates'!K$111)\n+($I426*'fnd base rates'!K$112)\n+($J426*'fnd base rates'!K$113)\n+($K426*'fnd base rates'!K$114)\n+($M426*'fnd base rates'!K$116)\n+($N426*'fnd base rates'!K$117)\n+($O426*'fnd base rates'!K$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,11)))\n*$R426","v":97091.539919999996},{"$f":"(($D426*'fnd base rates'!L$107)\n+($E426*'fnd base rates'!L$108)\n+($F426*'fnd base rates'!L$109)\n+($G426*'fnd base rates'!L$110)\n+($H426*'fnd base rates'!L$111)\n+($I426*'fnd base rates'!L$112)\n+($J426*'fnd base rates'!L$113)\n+($K426*'fnd base rates'!L$114)\n+($M426*'fnd base rates'!L$116)\n+($N426*'fnd base rates'!L$117)\n+($O426*'fnd base rates'!L$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,12)))","v":173541.64111999999},{"$f":"(($D426*'fnd base rates'!M$107)\n+($E426*'fnd base rates'!M$108)\n+($F426*'fnd base rates'!M$109)\n+($G426*'fnd base rates'!M$110)\n+($H426*'fnd base rates'!M$111)\n+($I426*'fnd base rates'!M$112)\n+($J426*'fnd base rates'!M$113)\n+($K426*'fnd base rates'!M$114)\n+($M426*'fnd base rates'!M$116)\n+($N426*'fnd base rates'!M$117)\n+($O426*'fnd base rates'!M$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,13)))","v":0},1332904.5504399999,null,453137281,"453","137","281",1,84,1332904.5504399999,15868,0,15868,null,null,null,null,null,15868,0,15868,null,null,{"$f":"BC426-BA426","v":0}]
[453,453137325,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D427","v":0},{"$f":"'fnd enro'!E427","v":0},{"$f":"'fnd enro'!F427","v":0},{"$f":"'fnd enro'!G427","v":2},{"$f":"'fnd enro'!H427","v":3},{"$f":"'fnd enro'!I427","v":0},{"$f":"'fnd enro'!J427","v":0},{"$f":"'fnd enro'!K427","v":0.193},{"$f":"'fnd enro'!L427","v":0},{"$f":"'fnd enro'!M427","v":0},{"$f":"'fnd enro'!N427","v":1},{"$f":"'fnd enro'!O427","v":0},{"$f":"'fnd enro'!P427","v":5},{"$f":"'fnd enro'!R427","v":5},1,{"$f":"VALUE('fnd enro'!Q427)","v":9},null,{"$f":"(($D427*'fnd base rates'!C$107)\n+($E427*'fnd base rates'!C$108)\n+($F427*'fnd base rates'!C$109)\n+($G427*'fnd base rates'!C$110)\n+($H427*'fnd base rates'!C$111)\n+($I427*'fnd base rates'!C$112)\n+($J427*'fnd base rates'!C$113)\n+($K427*'fnd base rates'!C$114)\n+($M427*'fnd base rates'!C$116)\n+($N427*'fnd base rates'!C$117)\n+($O427*'fnd base rates'!C$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,3)))\n*$R427","v":3167.8767300000004},{"$f":"(($D427*'fnd base rates'!D$107)\n+($E427*'fnd base rates'!D$108)\n+($F427*'fnd base rates'!D$109)\n+($G427*'fnd base rates'!D$110)\n+($H427*'fnd base rates'!D$111)\n+($I427*'fnd base rates'!D$112)\n+($J427*'fnd base rates'!D$113)\n+($K427*'fnd base rates'!D$114)\n+($M427*'fnd base rates'!D$116)\n+($N427*'fnd base rates'!D$117)\n+($O427*'fnd base rates'!D$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,4)))\n*$R427","v":5806.93},{"$f":"(($D427*'fnd base rates'!E$107)\n+($E427*'fnd base rates'!E$108)\n+($F427*'fnd base rates'!E$109)\n+($G427*'fnd base rates'!E$110)\n+($H427*'fnd base rates'!E$111)\n+($I427*'fnd base rates'!E$112)\n+($J427*'fnd base rates'!E$113)\n+($K427*'fnd base rates'!E$114)\n+($M427*'fnd base rates'!E$116)\n+($N427*'fnd base rates'!E$117)\n+($O427*'fnd base rates'!E$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,5)))\n*$R427","v":36966.671879999994},{"$f":"(($D427*'fnd base rates'!F$107)\n+($E427*'fnd base rates'!F$108)\n+($F427*'fnd base rates'!F$109)\n+($G427*'fnd base rates'!F$110)\n+($H427*'fnd base rates'!F$111)\n+($I427*'fnd base rates'!F$112)\n+($J427*'fnd base rates'!F$113)\n+($K427*'fnd base rates'!F$114)\n+($M427*'fnd base rates'!F$116)\n+($N427*'fnd base rates'!F$117)\n+($O427*'fnd base rates'!F$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,6)))\n*$R427","v":5667.8520600000002},{"$f":"(($D427*'fnd base rates'!G$107)\n+($E427*'fnd base rates'!G$108)\n+($F427*'fnd base rates'!G$109)\n+($G427*'fnd base rates'!G$110)\n+($H427*'fnd base rates'!G$111)\n+($I427*'fnd base rates'!G$112)\n+($J427*'fnd base rates'!G$113)\n+($K427*'fnd base rates'!G$114)\n+($M427*'fnd base rates'!G$116)\n+($N427*'fnd base rates'!G$117)\n+($O427*'fnd base rates'!G$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,7)))\n*$R427","v":1722.2764100000002},{"$f":"(($D427*'fnd base rates'!H$107)\n+($E427*'fnd base rates'!H$108)\n+($F427*'fnd base rates'!H$109)\n+($G427*'fnd base rates'!H$110)\n+($H427*'fnd base rates'!H$111)\n+($I427*'fnd base rates'!H$112)\n+($J427*'fnd base rates'!H$113)\n+($K427*'fnd base rates'!H$114)\n+($M427*'fnd base rates'!H$116)\n+($N427*'fnd base rates'!H$117)\n+($O427*'fnd base rates'!H$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,8)))","v":2880.9446700000003},{"$f":"(($D427*'fnd base rates'!I$107)\n+($E427*'fnd base rates'!I$108)\n+($F427*'fnd base rates'!I$109)\n+($G427*'fnd base rates'!I$110)\n+($H427*'fnd base rates'!I$111)\n+($I427*'fnd base rates'!I$112)\n+($J427*'fnd base rates'!I$113)\n+($K427*'fnd base rates'!I$114)\n+($M427*'fnd base rates'!I$116)\n+($N427*'fnd base rates'!I$117)\n+($O427*'fnd base rates'!I$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,9)))\n*$R427","v":2490.25},{"$f":"(($D427*'fnd base rates'!J$107)\n+($E427*'fnd base rates'!J$108)\n+($F427*'fnd base rates'!J$109)\n+($G427*'fnd base rates'!J$110)\n+($H427*'fnd base rates'!J$111)\n+($I427*'fnd base rates'!J$112)\n+($J427*'fnd base rates'!J$113)\n+($K427*'fnd base rates'!J$114)\n+($M427*'fnd base rates'!J$116)\n+($N427*'fnd base rates'!J$117)\n+($O427*'fnd base rates'!J$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,10)))\n*$R427","v":4764.1100000000006},{"$f":"(($D427*'fnd base rates'!K$107)\n+($E427*'fnd base rates'!K$108)\n+($F427*'fnd base rates'!K$109)\n+($G427*'fnd base rates'!K$110)\n+($H427*'fnd base rates'!K$111)\n+($I427*'fnd base rates'!K$112)\n+($J427*'fnd base rates'!K$113)\n+($K427*'fnd base rates'!K$114)\n+($M427*'fnd base rates'!K$116)\n+($N427*'fnd base rates'!K$117)\n+($O427*'fnd base rates'!K$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,11)))\n*$R427","v":6067.1793999999991},{"$f":"(($D427*'fnd base rates'!L$107)\n+($E427*'fnd base rates'!L$108)\n+($F427*'fnd base rates'!L$109)\n+($G427*'fnd base rates'!L$110)\n+($H427*'fnd base rates'!L$111)\n+($I427*'fnd base rates'!L$112)\n+($J427*'fnd base rates'!L$113)\n+($K427*'fnd base rates'!L$114)\n+($M427*'fnd base rates'!L$116)\n+($N427*'fnd base rates'!L$117)\n+($O427*'fnd base rates'!L$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,12)))","v":10557.233400000001},{"$f":"(($D427*'fnd base rates'!M$107)\n+($E427*'fnd base rates'!M$108)\n+($F427*'fnd base rates'!M$109)\n+($G427*'fnd base rates'!M$110)\n+($H427*'fnd base rates'!M$111)\n+($I427*'fnd base rates'!M$112)\n+($J427*'fnd base rates'!M$113)\n+($K427*'fnd base rates'!M$114)\n+($M427*'fnd base rates'!M$116)\n+($N427*'fnd base rates'!M$117)\n+($O427*'fnd base rates'!M$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,13)))","v":0},80091.324549999976,null,453137325,"453","137","325",1,5,80091.324549999976,16018,0,16018,null,null,null,null,null,16018,0,16018,null,null,{"$f":"BC427-BA427","v":0}]
[453,453137332,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D428","v":0},{"$f":"'fnd enro'!E428","v":0},{"$f":"'fnd enro'!F428","v":1},{"$f":"'fnd enro'!G428","v":10},{"$f":"'fnd enro'!H428","v":4},{"$f":"'fnd enro'!I428","v":0},{"$f":"'fnd enro'!J428","v":0},{"$f":"'fnd enro'!K428","v":0.57899999999999996},{"$f":"'fnd enro'!L428","v":0},{"$f":"'fnd enro'!M428","v":0},{"$f":"'fnd enro'!N428","v":0},{"$f":"'fnd enro'!O428","v":0},{"$f":"'fnd enro'!P428","v":13},{"$f":"'fnd enro'!R428","v":15},1,{"$f":"VALUE('fnd enro'!Q428)","v":10},null,{"$f":"(($D428*'fnd base rates'!C$107)\n+($E428*'fnd base rates'!C$108)\n+($F428*'fnd base rates'!C$109)\n+($G428*'fnd base rates'!C$110)\n+($H428*'fnd base rates'!C$111)\n+($I428*'fnd base rates'!C$112)\n+($J428*'fnd base rates'!C$113)\n+($K428*'fnd base rates'!C$114)\n+($M428*'fnd base rates'!C$116)\n+($N428*'fnd base rates'!C$117)\n+($O428*'fnd base rates'!C$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,3)))\n*$R428","v":9077.9501899999996},{"$f":"(($D428*'fnd base rates'!D$107)\n+($E428*'fnd base rates'!D$108)\n+($F428*'fnd base rates'!D$109)\n+($G428*'fnd base rates'!D$110)\n+($H428*'fnd base rates'!D$111)\n+($I428*'fnd base rates'!D$112)\n+($J428*'fnd base rates'!D$113)\n+($K428*'fnd base rates'!D$114)\n+($M428*'fnd base rates'!D$116)\n+($N428*'fnd base rates'!D$117)\n+($O428*'fnd base rates'!D$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,4)))\n*$R428","v":16361.600000000002},{"$f":"(($D428*'fnd base rates'!E$107)\n+($E428*'fnd base rates'!E$108)\n+($F428*'fnd base rates'!E$109)\n+($G428*'fnd base rates'!E$110)\n+($H428*'fnd base rates'!E$111)\n+($I428*'fnd base rates'!E$112)\n+($J428*'fnd base rates'!E$113)\n+($K428*'fnd base rates'!E$114)\n+($M428*'fnd base rates'!E$116)\n+($N428*'fnd base rates'!E$117)\n+($O428*'fnd base rates'!E$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,5)))\n*$R428","v":104212.42564},{"$f":"(($D428*'fnd base rates'!F$107)\n+($E428*'fnd base rates'!F$108)\n+($F428*'fnd base rates'!F$109)\n+($G428*'fnd base rates'!F$110)\n+($H428*'fnd base rates'!F$111)\n+($I428*'fnd base rates'!F$112)\n+($J428*'fnd base rates'!F$113)\n+($K428*'fnd base rates'!F$114)\n+($M428*'fnd base rates'!F$116)\n+($N428*'fnd base rates'!F$117)\n+($O428*'fnd base rates'!F$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,6)))\n*$R428","v":17703.41618},{"$f":"(($D428*'fnd base rates'!G$107)\n+($E428*'fnd base rates'!G$108)\n+($F428*'fnd base rates'!G$109)\n+($G428*'fnd base rates'!G$110)\n+($H428*'fnd base rates'!G$111)\n+($I428*'fnd base rates'!G$112)\n+($J428*'fnd base rates'!G$113)\n+($K428*'fnd base rates'!G$114)\n+($M428*'fnd base rates'!G$116)\n+($N428*'fnd base rates'!G$117)\n+($O428*'fnd base rates'!G$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,7)))\n*$R428","v":4712.1292300000005},{"$f":"(($D428*'fnd base rates'!H$107)\n+($E428*'fnd base rates'!H$108)\n+($F428*'fnd base rates'!H$109)\n+($G428*'fnd base rates'!H$110)\n+($H428*'fnd base rates'!H$111)\n+($I428*'fnd base rates'!H$112)\n+($J428*'fnd base rates'!H$113)\n+($K428*'fnd base rates'!H$114)\n+($M428*'fnd base rates'!H$116)\n+($N428*'fnd base rates'!H$117)\n+($O428*'fnd base rates'!H$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,8)))","v":8206.2240099999999},{"$f":"(($D428*'fnd base rates'!I$107)\n+($E428*'fnd base rates'!I$108)\n+($F428*'fnd base rates'!I$109)\n+($G428*'fnd base rates'!I$110)\n+($H428*'fnd base rates'!I$111)\n+($I428*'fnd base rates'!I$112)\n+($J428*'fnd base rates'!I$113)\n+($K428*'fnd base rates'!I$114)\n+($M428*'fnd base rates'!I$116)\n+($N428*'fnd base rates'!I$117)\n+($O428*'fnd base rates'!I$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,9)))\n*$R428","v":6751.76},{"$f":"(($D428*'fnd base rates'!J$107)\n+($E428*'fnd base rates'!J$108)\n+($F428*'fnd base rates'!J$109)\n+($G428*'fnd base rates'!J$110)\n+($H428*'fnd base rates'!J$111)\n+($I428*'fnd base rates'!J$112)\n+($J428*'fnd base rates'!J$113)\n+($K428*'fnd base rates'!J$114)\n+($M428*'fnd base rates'!J$116)\n+($N428*'fnd base rates'!J$117)\n+($O428*'fnd base rates'!J$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,10)))\n*$R428","v":12654.57},{"$f":"(($D428*'fnd base rates'!K$107)\n+($E428*'fnd base rates'!K$108)\n+($F428*'fnd base rates'!K$109)\n+($G428*'fnd base rates'!K$110)\n+($H428*'fnd base rates'!K$111)\n+($I428*'fnd base rates'!K$112)\n+($J428*'fnd base rates'!K$113)\n+($K428*'fnd base rates'!K$114)\n+($M428*'fnd base rates'!K$116)\n+($N428*'fnd base rates'!K$117)\n+($O428*'fnd base rates'!K$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,11)))\n*$R428","v":16830.948199999999},{"$f":"(($D428*'fnd base rates'!L$107)\n+($E428*'fnd base rates'!L$108)\n+($F428*'fnd base rates'!L$109)\n+($G428*'fnd base rates'!L$110)\n+($H428*'fnd base rates'!L$111)\n+($I428*'fnd base rates'!L$112)\n+($J428*'fnd base rates'!L$113)\n+($K428*'fnd base rates'!L$114)\n+($M428*'fnd base rates'!L$116)\n+($N428*'fnd base rates'!L$117)\n+($O428*'fnd base rates'!L$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,12)))","v":29671.800200000001},{"$f":"(($D428*'fnd base rates'!M$107)\n+($E428*'fnd base rates'!M$108)\n+($F428*'fnd base rates'!M$109)\n+($G428*'fnd base rates'!M$110)\n+($H428*'fnd base rates'!M$111)\n+($I428*'fnd base rates'!M$112)\n+($J428*'fnd base rates'!M$113)\n+($K428*'fnd base rates'!M$114)\n+($M428*'fnd base rates'!M$116)\n+($N428*'fnd base rates'!M$117)\n+($O428*'fnd base rates'!M$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,13)))","v":0},226182.82365000003,null,453137332,"453","137","332",1,15,226182.82365000003,15079,0,15079,null,null,null,null,null,15079,0,15079,null,null,{"$f":"BC428-BA428","v":0}]
[453,453137680,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D429","v":0},{"$f":"'fnd enro'!E429","v":0},{"$f":"'fnd enro'!F429","v":0},{"$f":"'fnd enro'!G429","v":2},{"$f":"'fnd enro'!H429","v":0},{"$f":"'fnd enro'!I429","v":0},{"$f":"'fnd enro'!J429","v":0},{"$f":"'fnd enro'!K429","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L429","v":0},{"$f":"'fnd enro'!M429","v":0},{"$f":"'fnd enro'!N429","v":0},{"$f":"'fnd enro'!O429","v":0},{"$f":"'fnd enro'!P429","v":0},{"$f":"'fnd enro'!R429","v":2},1,{"$f":"VALUE('fnd enro'!Q429)","v":5},null,{"$f":"(($D429*'fnd base rates'!C$107)\n+($E429*'fnd base rates'!C$108)\n+($F429*'fnd base rates'!C$109)\n+($G429*'fnd base rates'!C$110)\n+($H429*'fnd base rates'!C$111)\n+($I429*'fnd base rates'!C$112)\n+($J429*'fnd base rates'!C$113)\n+($K429*'fnd base rates'!C$114)\n+($M429*'fnd base rates'!C$116)\n+($N429*'fnd base rates'!C$117)\n+($O429*'fnd base rates'!C$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,3)))\n*$R429","v":1072.9226920000001},{"$f":"(($D429*'fnd base rates'!D$107)\n+($E429*'fnd base rates'!D$108)\n+($F429*'fnd base rates'!D$109)\n+($G429*'fnd base rates'!D$110)\n+($H429*'fnd base rates'!D$111)\n+($I429*'fnd base rates'!D$112)\n+($J429*'fnd base rates'!D$113)\n+($K429*'fnd base rates'!D$114)\n+($M429*'fnd base rates'!D$116)\n+($N429*'fnd base rates'!D$117)\n+($O429*'fnd base rates'!D$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,4)))\n*$R429","v":1530.16},{"$f":"(($D429*'fnd base rates'!E$107)\n+($E429*'fnd base rates'!E$108)\n+($F429*'fnd base rates'!E$109)\n+($G429*'fnd base rates'!E$110)\n+($H429*'fnd base rates'!E$111)\n+($I429*'fnd base rates'!E$112)\n+($J429*'fnd base rates'!E$113)\n+($K429*'fnd base rates'!E$114)\n+($M429*'fnd base rates'!E$116)\n+($N429*'fnd base rates'!E$117)\n+($O429*'fnd base rates'!E$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,5)))\n*$R429","v":7760.8607520000005},{"$f":"(($D429*'fnd base rates'!F$107)\n+($E429*'fnd base rates'!F$108)\n+($F429*'fnd base rates'!F$109)\n+($G429*'fnd base rates'!F$110)\n+($H429*'fnd base rates'!F$111)\n+($I429*'fnd base rates'!F$112)\n+($J429*'fnd base rates'!F$113)\n+($K429*'fnd base rates'!F$114)\n+($M429*'fnd base rates'!F$116)\n+($N429*'fnd base rates'!F$117)\n+($O429*'fnd base rates'!F$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,6)))\n*$R429","v":2494.892824},{"$f":"(($D429*'fnd base rates'!G$107)\n+($E429*'fnd base rates'!G$108)\n+($F429*'fnd base rates'!G$109)\n+($G429*'fnd base rates'!G$110)\n+($H429*'fnd base rates'!G$111)\n+($I429*'fnd base rates'!G$112)\n+($J429*'fnd base rates'!G$113)\n+($K429*'fnd base rates'!G$114)\n+($M429*'fnd base rates'!G$116)\n+($N429*'fnd base rates'!G$117)\n+($O429*'fnd base rates'!G$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,7)))\n*$R429","v":313.58656400000001},{"$f":"(($D429*'fnd base rates'!H$107)\n+($E429*'fnd base rates'!H$108)\n+($F429*'fnd base rates'!H$109)\n+($G429*'fnd base rates'!H$110)\n+($H429*'fnd base rates'!H$111)\n+($I429*'fnd base rates'!H$112)\n+($J429*'fnd base rates'!H$113)\n+($K429*'fnd base rates'!H$114)\n+($M429*'fnd base rates'!H$116)\n+($N429*'fnd base rates'!H$117)\n+($O429*'fnd base rates'!H$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D429*'fnd base rates'!I$107)\n+($E429*'fnd base rates'!I$108)\n+($F429*'fnd base rates'!I$109)\n+($G429*'fnd base rates'!I$110)\n+($H429*'fnd base rates'!I$111)\n+($I429*'fnd base rates'!I$112)\n+($J429*'fnd base rates'!I$113)\n+($K429*'fnd base rates'!I$114)\n+($M429*'fnd base rates'!I$116)\n+($N429*'fnd base rates'!I$117)\n+($O429*'fnd base rates'!I$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,9)))\n*$R429","v":612.70000000000005},{"$f":"(($D429*'fnd base rates'!J$107)\n+($E429*'fnd base rates'!J$108)\n+($F429*'fnd base rates'!J$109)\n+($G429*'fnd base rates'!J$110)\n+($H429*'fnd base rates'!J$111)\n+($I429*'fnd base rates'!J$112)\n+($J429*'fnd base rates'!J$113)\n+($K429*'fnd base rates'!J$114)\n+($M429*'fnd base rates'!J$116)\n+($N429*'fnd base rates'!J$117)\n+($O429*'fnd base rates'!J$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,10)))\n*$R429","v":304.64},{"$f":"(($D429*'fnd base rates'!K$107)\n+($E429*'fnd base rates'!K$108)\n+($F429*'fnd base rates'!K$109)\n+($G429*'fnd base rates'!K$110)\n+($H429*'fnd base rates'!K$111)\n+($I429*'fnd base rates'!K$112)\n+($J429*'fnd base rates'!K$113)\n+($K429*'fnd base rates'!K$114)\n+($M429*'fnd base rates'!K$116)\n+($N429*'fnd base rates'!K$117)\n+($O429*'fnd base rates'!K$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,11)))\n*$R429","v":2200.4197599999998},{"$f":"(($D429*'fnd base rates'!L$107)\n+($E429*'fnd base rates'!L$108)\n+($F429*'fnd base rates'!L$109)\n+($G429*'fnd base rates'!L$110)\n+($H429*'fnd base rates'!L$111)\n+($I429*'fnd base rates'!L$112)\n+($J429*'fnd base rates'!L$113)\n+($K429*'fnd base rates'!L$114)\n+($M429*'fnd base rates'!L$116)\n+($N429*'fnd base rates'!L$117)\n+($O429*'fnd base rates'!L$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,12)))","v":2892.3133600000001},{"$f":"(($D429*'fnd base rates'!M$107)\n+($E429*'fnd base rates'!M$108)\n+($F429*'fnd base rates'!M$109)\n+($G429*'fnd base rates'!M$110)\n+($H429*'fnd base rates'!M$111)\n+($I429*'fnd base rates'!M$112)\n+($J429*'fnd base rates'!M$113)\n+($K429*'fnd base rates'!M$114)\n+($M429*'fnd base rates'!M$116)\n+($N429*'fnd base rates'!M$117)\n+($O429*'fnd base rates'!M$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,13)))","v":0},20229.373820000001,null,453137680,"453","137","680",1,2,20229.373820000001,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC429-BA429","v":0}]
[454,454149009,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D430","v":0},{"$f":"'fnd enro'!E430","v":0},{"$f":"'fnd enro'!F430","v":1},{"$f":"'fnd enro'!G430","v":3},{"$f":"'fnd enro'!H430","v":1},{"$f":"'fnd enro'!I430","v":0},{"$f":"'fnd enro'!J430","v":0},{"$f":"'fnd enro'!K430","v":0.193},{"$f":"'fnd enro'!L430","v":0},{"$f":"'fnd enro'!M430","v":0},{"$f":"'fnd enro'!N430","v":0},{"$f":"'fnd enro'!O430","v":0},{"$f":"'fnd enro'!P430","v":5},{"$f":"'fnd enro'!R430","v":5},1,{"$f":"VALUE('fnd enro'!Q430)","v":3},null,{"$f":"(($D430*'fnd base rates'!C$107)\n+($E430*'fnd base rates'!C$108)\n+($F430*'fnd base rates'!C$109)\n+($G430*'fnd base rates'!C$110)\n+($H430*'fnd base rates'!C$111)\n+($I430*'fnd base rates'!C$112)\n+($J430*'fnd base rates'!C$113)\n+($K430*'fnd base rates'!C$114)\n+($M430*'fnd base rates'!C$116)\n+($N430*'fnd base rates'!C$117)\n+($O430*'fnd base rates'!C$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,3)))\n*$R430","v":2966.8067300000002},{"$f":"(($D430*'fnd base rates'!D$107)\n+($E430*'fnd base rates'!D$108)\n+($F430*'fnd base rates'!D$109)\n+($G430*'fnd base rates'!D$110)\n+($H430*'fnd base rates'!D$111)\n+($I430*'fnd base rates'!D$112)\n+($J430*'fnd base rates'!D$113)\n+($K430*'fnd base rates'!D$114)\n+($M430*'fnd base rates'!D$116)\n+($N430*'fnd base rates'!D$117)\n+($O430*'fnd base rates'!D$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,4)))\n*$R430","v":5173.55},{"$f":"(($D430*'fnd base rates'!E$107)\n+($E430*'fnd base rates'!E$108)\n+($F430*'fnd base rates'!E$109)\n+($G430*'fnd base rates'!E$110)\n+($H430*'fnd base rates'!E$111)\n+($I430*'fnd base rates'!E$112)\n+($J430*'fnd base rates'!E$113)\n+($K430*'fnd base rates'!E$114)\n+($M430*'fnd base rates'!E$116)\n+($N430*'fnd base rates'!E$117)\n+($O430*'fnd base rates'!E$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,5)))\n*$R430","v":32141.501880000003},{"$f":"(($D430*'fnd base rates'!F$107)\n+($E430*'fnd base rates'!F$108)\n+($F430*'fnd base rates'!F$109)\n+($G430*'fnd base rates'!F$110)\n+($H430*'fnd base rates'!F$111)\n+($I430*'fnd base rates'!F$112)\n+($J430*'fnd base rates'!F$113)\n+($K430*'fnd base rates'!F$114)\n+($M430*'fnd base rates'!F$116)\n+($N430*'fnd base rates'!F$117)\n+($O430*'fnd base rates'!F$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,6)))\n*$R430","v":5985.1620599999997},{"$f":"(($D430*'fnd base rates'!G$107)\n+($E430*'fnd base rates'!G$108)\n+($F430*'fnd base rates'!G$109)\n+($G430*'fnd base rates'!G$110)\n+($H430*'fnd base rates'!G$111)\n+($I430*'fnd base rates'!G$112)\n+($J430*'fnd base rates'!G$113)\n+($K430*'fnd base rates'!G$114)\n+($M430*'fnd base rates'!G$116)\n+($N430*'fnd base rates'!G$117)\n+($O430*'fnd base rates'!G$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,7)))\n*$R430","v":1434.1064099999999},{"$f":"(($D430*'fnd base rates'!H$107)\n+($E430*'fnd base rates'!H$108)\n+($F430*'fnd base rates'!H$109)\n+($G430*'fnd base rates'!H$110)\n+($H430*'fnd base rates'!H$111)\n+($I430*'fnd base rates'!H$112)\n+($J430*'fnd base rates'!H$113)\n+($K430*'fnd base rates'!H$114)\n+($M430*'fnd base rates'!H$116)\n+($N430*'fnd base rates'!H$117)\n+($O430*'fnd base rates'!H$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,8)))","v":2715.0946700000004},{"$f":"(($D430*'fnd base rates'!I$107)\n+($E430*'fnd base rates'!I$108)\n+($F430*'fnd base rates'!I$109)\n+($G430*'fnd base rates'!I$110)\n+($H430*'fnd base rates'!I$111)\n+($I430*'fnd base rates'!I$112)\n+($J430*'fnd base rates'!I$113)\n+($K430*'fnd base rates'!I$114)\n+($M430*'fnd base rates'!I$116)\n+($N430*'fnd base rates'!I$117)\n+($O430*'fnd base rates'!I$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,9)))\n*$R430","v":2120.9900000000002},{"$f":"(($D430*'fnd base rates'!J$107)\n+($E430*'fnd base rates'!J$108)\n+($F430*'fnd base rates'!J$109)\n+($G430*'fnd base rates'!J$110)\n+($H430*'fnd base rates'!J$111)\n+($I430*'fnd base rates'!J$112)\n+($J430*'fnd base rates'!J$113)\n+($K430*'fnd base rates'!J$114)\n+($M430*'fnd base rates'!J$116)\n+($N430*'fnd base rates'!J$117)\n+($O430*'fnd base rates'!J$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,10)))\n*$R430","v":3576.4300000000003},{"$f":"(($D430*'fnd base rates'!K$107)\n+($E430*'fnd base rates'!K$108)\n+($F430*'fnd base rates'!K$109)\n+($G430*'fnd base rates'!K$110)\n+($H430*'fnd base rates'!K$111)\n+($I430*'fnd base rates'!K$112)\n+($J430*'fnd base rates'!K$113)\n+($K430*'fnd base rates'!K$114)\n+($M430*'fnd base rates'!K$116)\n+($N430*'fnd base rates'!K$117)\n+($O430*'fnd base rates'!K$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,11)))\n*$R430","v":5582.9993999999997},{"$f":"(($D430*'fnd base rates'!L$107)\n+($E430*'fnd base rates'!L$108)\n+($F430*'fnd base rates'!L$109)\n+($G430*'fnd base rates'!L$110)\n+($H430*'fnd base rates'!L$111)\n+($I430*'fnd base rates'!L$112)\n+($J430*'fnd base rates'!L$113)\n+($K430*'fnd base rates'!L$114)\n+($M430*'fnd base rates'!L$116)\n+($N430*'fnd base rates'!L$117)\n+($O430*'fnd base rates'!L$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,12)))","v":9425.8734000000004},{"$f":"(($D430*'fnd base rates'!M$107)\n+($E430*'fnd base rates'!M$108)\n+($F430*'fnd base rates'!M$109)\n+($G430*'fnd base rates'!M$110)\n+($H430*'fnd base rates'!M$111)\n+($I430*'fnd base rates'!M$112)\n+($J430*'fnd base rates'!M$113)\n+($K430*'fnd base rates'!M$114)\n+($M430*'fnd base rates'!M$116)\n+($N430*'fnd base rates'!M$117)\n+($O430*'fnd base rates'!M$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,13)))","v":0},71122.514550000007,null,454149009,"454","149","009",1,5,71122.514550000007,14225,0,14225,null,null,null,null,null,14225,0,14225,null,null,{"$f":"BC430-BA430","v":0}]
[454,454149103,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D431","v":1},{"$f":"'fnd enro'!E431","v":0},{"$f":"'fnd enro'!F431","v":0},{"$f":"'fnd enro'!G431","v":3},{"$f":"'fnd enro'!H431","v":0},{"$f":"'fnd enro'!I431","v":0},{"$f":"'fnd enro'!J431","v":0},{"$f":"'fnd enro'!K431","v":0.1158},{"$f":"'fnd enro'!L431","v":0},{"$f":"'fnd enro'!M431","v":4},{"$f":"'fnd enro'!N431","v":0},{"$f":"'fnd enro'!O431","v":0},{"$f":"'fnd enro'!P431","v":3},{"$f":"'fnd enro'!R431","v":4},1,{"$f":"VALUE('fnd enro'!Q431)","v":10},null,{"$f":"(($D431*'fnd base rates'!C$107)\n+($E431*'fnd base rates'!C$108)\n+($F431*'fnd base rates'!C$109)\n+($G431*'fnd base rates'!C$110)\n+($H431*'fnd base rates'!C$111)\n+($I431*'fnd base rates'!C$112)\n+($J431*'fnd base rates'!C$113)\n+($K431*'fnd base rates'!C$114)\n+($M431*'fnd base rates'!C$116)\n+($N431*'fnd base rates'!C$117)\n+($O431*'fnd base rates'!C$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,3)))\n*$R431","v":2463.7640379999998},{"$f":"(($D431*'fnd base rates'!D$107)\n+($E431*'fnd base rates'!D$108)\n+($F431*'fnd base rates'!D$109)\n+($G431*'fnd base rates'!D$110)\n+($H431*'fnd base rates'!D$111)\n+($I431*'fnd base rates'!D$112)\n+($J431*'fnd base rates'!D$113)\n+($K431*'fnd base rates'!D$114)\n+($M431*'fnd base rates'!D$116)\n+($N431*'fnd base rates'!D$117)\n+($O431*'fnd base rates'!D$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,4)))\n*$R431","v":4513.25},{"$f":"(($D431*'fnd base rates'!E$107)\n+($E431*'fnd base rates'!E$108)\n+($F431*'fnd base rates'!E$109)\n+($G431*'fnd base rates'!E$110)\n+($H431*'fnd base rates'!E$111)\n+($I431*'fnd base rates'!E$112)\n+($J431*'fnd base rates'!E$113)\n+($K431*'fnd base rates'!E$114)\n+($M431*'fnd base rates'!E$116)\n+($N431*'fnd base rates'!E$117)\n+($O431*'fnd base rates'!E$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,5)))\n*$R431","v":29357.021128},{"$f":"(($D431*'fnd base rates'!F$107)\n+($E431*'fnd base rates'!F$108)\n+($F431*'fnd base rates'!F$109)\n+($G431*'fnd base rates'!F$110)\n+($H431*'fnd base rates'!F$111)\n+($I431*'fnd base rates'!F$112)\n+($J431*'fnd base rates'!F$113)\n+($K431*'fnd base rates'!F$114)\n+($M431*'fnd base rates'!F$116)\n+($N431*'fnd base rates'!F$117)\n+($O431*'fnd base rates'!F$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,6)))\n*$R431","v":4900.2792360000003},{"$f":"(($D431*'fnd base rates'!G$107)\n+($E431*'fnd base rates'!G$108)\n+($F431*'fnd base rates'!G$109)\n+($G431*'fnd base rates'!G$110)\n+($H431*'fnd base rates'!G$111)\n+($I431*'fnd base rates'!G$112)\n+($J431*'fnd base rates'!G$113)\n+($K431*'fnd base rates'!G$114)\n+($M431*'fnd base rates'!G$116)\n+($N431*'fnd base rates'!G$117)\n+($O431*'fnd base rates'!G$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,7)))\n*$R431","v":1275.939846},{"$f":"(($D431*'fnd base rates'!H$107)\n+($E431*'fnd base rates'!H$108)\n+($F431*'fnd base rates'!H$109)\n+($G431*'fnd base rates'!H$110)\n+($H431*'fnd base rates'!H$111)\n+($I431*'fnd base rates'!H$112)\n+($J431*'fnd base rates'!H$113)\n+($K431*'fnd base rates'!H$114)\n+($M431*'fnd base rates'!H$116)\n+($N431*'fnd base rates'!H$117)\n+($O431*'fnd base rates'!H$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,8)))","v":2411.7468020000006},{"$f":"(($D431*'fnd base rates'!I$107)\n+($E431*'fnd base rates'!I$108)\n+($F431*'fnd base rates'!I$109)\n+($G431*'fnd base rates'!I$110)\n+($H431*'fnd base rates'!I$111)\n+($I431*'fnd base rates'!I$112)\n+($J431*'fnd base rates'!I$113)\n+($K431*'fnd base rates'!I$114)\n+($M431*'fnd base rates'!I$116)\n+($N431*'fnd base rates'!I$117)\n+($O431*'fnd base rates'!I$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,9)))\n*$R431","v":1821.3000000000002},{"$f":"(($D431*'fnd base rates'!J$107)\n+($E431*'fnd base rates'!J$108)\n+($F431*'fnd base rates'!J$109)\n+($G431*'fnd base rates'!J$110)\n+($H431*'fnd base rates'!J$111)\n+($I431*'fnd base rates'!J$112)\n+($J431*'fnd base rates'!J$113)\n+($K431*'fnd base rates'!J$114)\n+($M431*'fnd base rates'!J$116)\n+($N431*'fnd base rates'!J$117)\n+($O431*'fnd base rates'!J$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,10)))\n*$R431","v":2924.59},{"$f":"(($D431*'fnd base rates'!K$107)\n+($E431*'fnd base rates'!K$108)\n+($F431*'fnd base rates'!K$109)\n+($G431*'fnd base rates'!K$110)\n+($H431*'fnd base rates'!K$111)\n+($I431*'fnd base rates'!K$112)\n+($J431*'fnd base rates'!K$113)\n+($K431*'fnd base rates'!K$114)\n+($M431*'fnd base rates'!K$116)\n+($N431*'fnd base rates'!K$117)\n+($O431*'fnd base rates'!K$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,11)))\n*$R431","v":5001.5096399999993},{"$f":"(($D431*'fnd base rates'!L$107)\n+($E431*'fnd base rates'!L$108)\n+($F431*'fnd base rates'!L$109)\n+($G431*'fnd base rates'!L$110)\n+($H431*'fnd base rates'!L$111)\n+($I431*'fnd base rates'!L$112)\n+($J431*'fnd base rates'!L$113)\n+($K431*'fnd base rates'!L$114)\n+($M431*'fnd base rates'!L$116)\n+($N431*'fnd base rates'!L$117)\n+($O431*'fnd base rates'!L$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,12)))","v":7882.9400400000004},{"$f":"(($D431*'fnd base rates'!M$107)\n+($E431*'fnd base rates'!M$108)\n+($F431*'fnd base rates'!M$109)\n+($G431*'fnd base rates'!M$110)\n+($H431*'fnd base rates'!M$111)\n+($I431*'fnd base rates'!M$112)\n+($J431*'fnd base rates'!M$113)\n+($K431*'fnd base rates'!M$114)\n+($M431*'fnd base rates'!M$116)\n+($N431*'fnd base rates'!M$117)\n+($O431*'fnd base rates'!M$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,13)))","v":0},62552.340730000004,null,454149103,"454","149","103",1,4,62552.340730000004,15638,0,15638,null,null,null,null,null,15638,0,15638,null,null,{"$f":"BC431-BA431","v":0}]
[454,454149128,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D432","v":3},{"$f":"'fnd enro'!E432","v":0},{"$f":"'fnd enro'!F432","v":0},{"$f":"'fnd enro'!G432","v":8},{"$f":"'fnd enro'!H432","v":5},{"$f":"'fnd enro'!I432","v":0},{"$f":"'fnd enro'!J432","v":0},{"$f":"'fnd enro'!K432","v":0.50180000000000002},{"$f":"'fnd enro'!L432","v":0},{"$f":"'fnd enro'!M432","v":1},{"$f":"'fnd enro'!N432","v":0},{"$f":"'fnd enro'!O432","v":0},{"$f":"'fnd enro'!P432","v":15},{"$f":"'fnd enro'!R432","v":15},1,{"$f":"VALUE('fnd enro'!Q432)","v":10},null,{"$f":"(($D432*'fnd base rates'!C$107)\n+($E432*'fnd base rates'!C$108)\n+($F432*'fnd base rates'!C$109)\n+($G432*'fnd base rates'!C$110)\n+($H432*'fnd base rates'!C$111)\n+($I432*'fnd base rates'!C$112)\n+($J432*'fnd base rates'!C$113)\n+($K432*'fnd base rates'!C$114)\n+($M432*'fnd base rates'!C$116)\n+($N432*'fnd base rates'!C$117)\n+($O432*'fnd base rates'!C$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,3)))\n*$R432","v":8900.2374980000004},{"$f":"(($D432*'fnd base rates'!D$107)\n+($E432*'fnd base rates'!D$108)\n+($F432*'fnd base rates'!D$109)\n+($G432*'fnd base rates'!D$110)\n+($H432*'fnd base rates'!D$111)\n+($I432*'fnd base rates'!D$112)\n+($J432*'fnd base rates'!D$113)\n+($K432*'fnd base rates'!D$114)\n+($M432*'fnd base rates'!D$116)\n+($N432*'fnd base rates'!D$117)\n+($O432*'fnd base rates'!D$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,4)))\n*$R432","v":16907.650000000001},{"$f":"(($D432*'fnd base rates'!E$107)\n+($E432*'fnd base rates'!E$108)\n+($F432*'fnd base rates'!E$109)\n+($G432*'fnd base rates'!E$110)\n+($H432*'fnd base rates'!E$111)\n+($I432*'fnd base rates'!E$112)\n+($J432*'fnd base rates'!E$113)\n+($K432*'fnd base rates'!E$114)\n+($M432*'fnd base rates'!E$116)\n+($N432*'fnd base rates'!E$117)\n+($O432*'fnd base rates'!E$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,5)))\n*$R432","v":109868.68488799999},{"$f":"(($D432*'fnd base rates'!F$107)\n+($E432*'fnd base rates'!F$108)\n+($F432*'fnd base rates'!F$109)\n+($G432*'fnd base rates'!F$110)\n+($H432*'fnd base rates'!F$111)\n+($I432*'fnd base rates'!F$112)\n+($J432*'fnd base rates'!F$113)\n+($K432*'fnd base rates'!F$114)\n+($M432*'fnd base rates'!F$116)\n+($N432*'fnd base rates'!F$117)\n+($O432*'fnd base rates'!F$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,6)))\n*$R432","v":16483.053356},{"$f":"(($D432*'fnd base rates'!G$107)\n+($E432*'fnd base rates'!G$108)\n+($F432*'fnd base rates'!G$109)\n+($G432*'fnd base rates'!G$110)\n+($H432*'fnd base rates'!G$111)\n+($I432*'fnd base rates'!G$112)\n+($J432*'fnd base rates'!G$113)\n+($K432*'fnd base rates'!G$114)\n+($M432*'fnd base rates'!G$116)\n+($N432*'fnd base rates'!G$117)\n+($O432*'fnd base rates'!G$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,7)))\n*$R432","v":5024.8426660000005},{"$f":"(($D432*'fnd base rates'!H$107)\n+($E432*'fnd base rates'!H$108)\n+($F432*'fnd base rates'!H$109)\n+($G432*'fnd base rates'!H$110)\n+($H432*'fnd base rates'!H$111)\n+($I432*'fnd base rates'!H$112)\n+($J432*'fnd base rates'!H$113)\n+($K432*'fnd base rates'!H$114)\n+($M432*'fnd base rates'!H$116)\n+($N432*'fnd base rates'!H$117)\n+($O432*'fnd base rates'!H$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,8)))","v":8101.9461419999998},{"$f":"(($D432*'fnd base rates'!I$107)\n+($E432*'fnd base rates'!I$108)\n+($F432*'fnd base rates'!I$109)\n+($G432*'fnd base rates'!I$110)\n+($H432*'fnd base rates'!I$111)\n+($I432*'fnd base rates'!I$112)\n+($J432*'fnd base rates'!I$113)\n+($K432*'fnd base rates'!I$114)\n+($M432*'fnd base rates'!I$116)\n+($N432*'fnd base rates'!I$117)\n+($O432*'fnd base rates'!I$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,9)))\n*$R432","v":7027.84},{"$f":"(($D432*'fnd base rates'!J$107)\n+($E432*'fnd base rates'!J$108)\n+($F432*'fnd base rates'!J$109)\n+($G432*'fnd base rates'!J$110)\n+($H432*'fnd base rates'!J$111)\n+($I432*'fnd base rates'!J$112)\n+($J432*'fnd base rates'!J$113)\n+($K432*'fnd base rates'!J$114)\n+($M432*'fnd base rates'!J$116)\n+($N432*'fnd base rates'!J$117)\n+($O432*'fnd base rates'!J$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,10)))\n*$R432","v":14218.54},{"$f":"(($D432*'fnd base rates'!K$107)\n+($E432*'fnd base rates'!K$108)\n+($F432*'fnd base rates'!K$109)\n+($G432*'fnd base rates'!K$110)\n+($H432*'fnd base rates'!K$111)\n+($I432*'fnd base rates'!K$112)\n+($J432*'fnd base rates'!K$113)\n+($K432*'fnd base rates'!K$114)\n+($M432*'fnd base rates'!K$116)\n+($N432*'fnd base rates'!K$117)\n+($O432*'fnd base rates'!K$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,11)))\n*$R432","v":16477.168440000001},{"$f":"(($D432*'fnd base rates'!L$107)\n+($E432*'fnd base rates'!L$108)\n+($F432*'fnd base rates'!L$109)\n+($G432*'fnd base rates'!L$110)\n+($H432*'fnd base rates'!L$111)\n+($I432*'fnd base rates'!L$112)\n+($J432*'fnd base rates'!L$113)\n+($K432*'fnd base rates'!L$114)\n+($M432*'fnd base rates'!L$116)\n+($N432*'fnd base rates'!L$117)\n+($O432*'fnd base rates'!L$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,12)))","v":30265.576839999998},{"$f":"(($D432*'fnd base rates'!M$107)\n+($E432*'fnd base rates'!M$108)\n+($F432*'fnd base rates'!M$109)\n+($G432*'fnd base rates'!M$110)\n+($H432*'fnd base rates'!M$111)\n+($I432*'fnd base rates'!M$112)\n+($J432*'fnd base rates'!M$113)\n+($K432*'fnd base rates'!M$114)\n+($M432*'fnd base rates'!M$116)\n+($N432*'fnd base rates'!M$117)\n+($O432*'fnd base rates'!M$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,13)))","v":0},233275.53982999999,null,454149128,"454","149","128",1,15,233275.53982999999,15552,0,15552,null,null,null,null,null,15552,0,15552,null,null,{"$f":"BC432-BA432","v":0}]
[454,454149149,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D433","v":74},{"$f":"'fnd enro'!E433","v":0},{"$f":"'fnd enro'!F433","v":75},{"$f":"'fnd enro'!G433","v":363},{"$f":"'fnd enro'!H433","v":195},{"$f":"'fnd enro'!I433","v":0},{"$f":"'fnd enro'!J433","v":0},{"$f":"'fnd enro'!K433","v":24.433800000000002},{"$f":"'fnd enro'!L433","v":0},{"$f":"'fnd enro'!M433","v":166},{"$f":"'fnd enro'!N433","v":3},{"$f":"'fnd enro'!O433","v":0},{"$f":"'fnd enro'!P433","v":574},{"$f":"'fnd enro'!R433","v":670},1,{"$f":"VALUE('fnd enro'!Q433)","v":12},null,{"$f":"(($D433*'fnd base rates'!C$107)\n+($E433*'fnd base rates'!C$108)\n+($F433*'fnd base rates'!C$109)\n+($G433*'fnd base rates'!C$110)\n+($H433*'fnd base rates'!C$111)\n+($I433*'fnd base rates'!C$112)\n+($J433*'fnd base rates'!C$113)\n+($K433*'fnd base rates'!C$114)\n+($M433*'fnd base rates'!C$116)\n+($N433*'fnd base rates'!C$117)\n+($O433*'fnd base rates'!C$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,3)))\n*$R433","v":422832.92201800004},{"$f":"(($D433*'fnd base rates'!D$107)\n+($E433*'fnd base rates'!D$108)\n+($F433*'fnd base rates'!D$109)\n+($G433*'fnd base rates'!D$110)\n+($H433*'fnd base rates'!D$111)\n+($I433*'fnd base rates'!D$112)\n+($J433*'fnd base rates'!D$113)\n+($K433*'fnd base rates'!D$114)\n+($M433*'fnd base rates'!D$116)\n+($N433*'fnd base rates'!D$117)\n+($O433*'fnd base rates'!D$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,4)))\n*$R433","v":781659.84999999986},{"$f":"(($D433*'fnd base rates'!E$107)\n+($E433*'fnd base rates'!E$108)\n+($F433*'fnd base rates'!E$109)\n+($G433*'fnd base rates'!E$110)\n+($H433*'fnd base rates'!E$111)\n+($I433*'fnd base rates'!E$112)\n+($J433*'fnd base rates'!E$113)\n+($K433*'fnd base rates'!E$114)\n+($M433*'fnd base rates'!E$116)\n+($N433*'fnd base rates'!E$117)\n+($O433*'fnd base rates'!E$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,5)))\n*$R433","v":5047796.8080080003},{"$f":"(($D433*'fnd base rates'!F$107)\n+($E433*'fnd base rates'!F$108)\n+($F433*'fnd base rates'!F$109)\n+($G433*'fnd base rates'!F$110)\n+($H433*'fnd base rates'!F$111)\n+($I433*'fnd base rates'!F$112)\n+($J433*'fnd base rates'!F$113)\n+($K433*'fnd base rates'!F$114)\n+($M433*'fnd base rates'!F$116)\n+($N433*'fnd base rates'!F$117)\n+($O433*'fnd base rates'!F$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,6)))\n*$R433","v":803715.37879600003},{"$f":"(($D433*'fnd base rates'!G$107)\n+($E433*'fnd base rates'!G$108)\n+($F433*'fnd base rates'!G$109)\n+($G433*'fnd base rates'!G$110)\n+($H433*'fnd base rates'!G$111)\n+($I433*'fnd base rates'!G$112)\n+($J433*'fnd base rates'!G$113)\n+($K433*'fnd base rates'!G$114)\n+($M433*'fnd base rates'!G$116)\n+($N433*'fnd base rates'!G$117)\n+($O433*'fnd base rates'!G$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,7)))\n*$R433","v":228449.20750600001},{"$f":"(($D433*'fnd base rates'!H$107)\n+($E433*'fnd base rates'!H$108)\n+($F433*'fnd base rates'!H$109)\n+($G433*'fnd base rates'!H$110)\n+($H433*'fnd base rates'!H$111)\n+($I433*'fnd base rates'!H$112)\n+($J433*'fnd base rates'!H$113)\n+($K433*'fnd base rates'!H$114)\n+($M433*'fnd base rates'!H$116)\n+($N433*'fnd base rates'!H$117)\n+($O433*'fnd base rates'!H$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,8)))","v":388868.71522200003},{"$f":"(($D433*'fnd base rates'!I$107)\n+($E433*'fnd base rates'!I$108)\n+($F433*'fnd base rates'!I$109)\n+($G433*'fnd base rates'!I$110)\n+($H433*'fnd base rates'!I$111)\n+($I433*'fnd base rates'!I$112)\n+($J433*'fnd base rates'!I$113)\n+($K433*'fnd base rates'!I$114)\n+($M433*'fnd base rates'!I$116)\n+($N433*'fnd base rates'!I$117)\n+($O433*'fnd base rates'!I$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,9)))\n*$R433","v":323593.27},{"$f":"(($D433*'fnd base rates'!J$107)\n+($E433*'fnd base rates'!J$108)\n+($F433*'fnd base rates'!J$109)\n+($G433*'fnd base rates'!J$110)\n+($H433*'fnd base rates'!J$111)\n+($I433*'fnd base rates'!J$112)\n+($J433*'fnd base rates'!J$113)\n+($K433*'fnd base rates'!J$114)\n+($M433*'fnd base rates'!J$116)\n+($N433*'fnd base rates'!J$117)\n+($O433*'fnd base rates'!J$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,10)))\n*$R433","v":610600.57999999996},{"$f":"(($D433*'fnd base rates'!K$107)\n+($E433*'fnd base rates'!K$108)\n+($F433*'fnd base rates'!K$109)\n+($G433*'fnd base rates'!K$110)\n+($H433*'fnd base rates'!K$111)\n+($I433*'fnd base rates'!K$112)\n+($J433*'fnd base rates'!K$113)\n+($K433*'fnd base rates'!K$114)\n+($M433*'fnd base rates'!K$116)\n+($N433*'fnd base rates'!K$117)\n+($O433*'fnd base rates'!K$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,11)))\n*$R433","v":799790.56403999997},{"$f":"(($D433*'fnd base rates'!L$107)\n+($E433*'fnd base rates'!L$108)\n+($F433*'fnd base rates'!L$109)\n+($G433*'fnd base rates'!L$110)\n+($H433*'fnd base rates'!L$111)\n+($I433*'fnd base rates'!L$112)\n+($J433*'fnd base rates'!L$113)\n+($K433*'fnd base rates'!L$114)\n+($M433*'fnd base rates'!L$116)\n+($N433*'fnd base rates'!L$117)\n+($O433*'fnd base rates'!L$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,12)))","v":1401187.6984399999},{"$f":"(($D433*'fnd base rates'!M$107)\n+($E433*'fnd base rates'!M$108)\n+($F433*'fnd base rates'!M$109)\n+($G433*'fnd base rates'!M$110)\n+($H433*'fnd base rates'!M$111)\n+($I433*'fnd base rates'!M$112)\n+($J433*'fnd base rates'!M$113)\n+($K433*'fnd base rates'!M$114)\n+($M433*'fnd base rates'!M$116)\n+($N433*'fnd base rates'!M$117)\n+($O433*'fnd base rates'!M$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,13)))","v":0},10808494.994030001,null,454149149,"454","149","149",1,670,10808494.994030001,16132,0,16132,null,null,null,null,null,16132,0,16132,null,null,{"$f":"BC433-BA433","v":0}]
[454,454149181,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D434","v":4},{"$f":"'fnd enro'!E434","v":0},{"$f":"'fnd enro'!F434","v":4},{"$f":"'fnd enro'!G434","v":28},{"$f":"'fnd enro'!H434","v":25},{"$f":"'fnd enro'!I434","v":0},{"$f":"'fnd enro'!J434","v":0},{"$f":"'fnd enro'!K434","v":2.2002000000000002},{"$f":"'fnd enro'!L434","v":0},{"$f":"'fnd enro'!M434","v":10},{"$f":"'fnd enro'!N434","v":0},{"$f":"'fnd enro'!O434","v":0},{"$f":"'fnd enro'!P434","v":49},{"$f":"'fnd enro'!R434","v":59},1,{"$f":"VALUE('fnd enro'!Q434)","v":10},null,{"$f":"(($D434*'fnd base rates'!C$107)\n+($E434*'fnd base rates'!C$108)\n+($F434*'fnd base rates'!C$109)\n+($G434*'fnd base rates'!C$110)\n+($H434*'fnd base rates'!C$111)\n+($I434*'fnd base rates'!C$112)\n+($J434*'fnd base rates'!C$113)\n+($K434*'fnd base rates'!C$114)\n+($M434*'fnd base rates'!C$116)\n+($N434*'fnd base rates'!C$117)\n+($O434*'fnd base rates'!C$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,3)))\n*$R434","v":36323.326722000005},{"$f":"(($D434*'fnd base rates'!D$107)\n+($E434*'fnd base rates'!D$108)\n+($F434*'fnd base rates'!D$109)\n+($G434*'fnd base rates'!D$110)\n+($H434*'fnd base rates'!D$111)\n+($I434*'fnd base rates'!D$112)\n+($J434*'fnd base rates'!D$113)\n+($K434*'fnd base rates'!D$114)\n+($M434*'fnd base rates'!D$116)\n+($N434*'fnd base rates'!D$117)\n+($O434*'fnd base rates'!D$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,4)))\n*$R434","v":65324.08},{"$f":"(($D434*'fnd base rates'!E$107)\n+($E434*'fnd base rates'!E$108)\n+($F434*'fnd base rates'!E$109)\n+($G434*'fnd base rates'!E$110)\n+($H434*'fnd base rates'!E$111)\n+($I434*'fnd base rates'!E$112)\n+($J434*'fnd base rates'!E$113)\n+($K434*'fnd base rates'!E$114)\n+($M434*'fnd base rates'!E$116)\n+($N434*'fnd base rates'!E$117)\n+($O434*'fnd base rates'!E$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,5)))\n*$R434","v":409821.64143199997},{"$f":"(($D434*'fnd base rates'!F$107)\n+($E434*'fnd base rates'!F$108)\n+($F434*'fnd base rates'!F$109)\n+($G434*'fnd base rates'!F$110)\n+($H434*'fnd base rates'!F$111)\n+($I434*'fnd base rates'!F$112)\n+($J434*'fnd base rates'!F$113)\n+($K434*'fnd base rates'!F$114)\n+($M434*'fnd base rates'!F$116)\n+($N434*'fnd base rates'!F$117)\n+($O434*'fnd base rates'!F$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,6)))\n*$R434","v":68372.335483999996},{"$f":"(($D434*'fnd base rates'!G$107)\n+($E434*'fnd base rates'!G$108)\n+($F434*'fnd base rates'!G$109)\n+($G434*'fnd base rates'!G$110)\n+($H434*'fnd base rates'!G$111)\n+($I434*'fnd base rates'!G$112)\n+($J434*'fnd base rates'!G$113)\n+($K434*'fnd base rates'!G$114)\n+($M434*'fnd base rates'!G$116)\n+($N434*'fnd base rates'!G$117)\n+($O434*'fnd base rates'!G$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,7)))\n*$R434","v":18732.347074000001},{"$f":"(($D434*'fnd base rates'!H$107)\n+($E434*'fnd base rates'!H$108)\n+($F434*'fnd base rates'!H$109)\n+($G434*'fnd base rates'!H$110)\n+($H434*'fnd base rates'!H$111)\n+($I434*'fnd base rates'!H$112)\n+($J434*'fnd base rates'!H$113)\n+($K434*'fnd base rates'!H$114)\n+($M434*'fnd base rates'!H$116)\n+($N434*'fnd base rates'!H$117)\n+($O434*'fnd base rates'!H$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,8)))","v":33452.519238000001},{"$f":"(($D434*'fnd base rates'!I$107)\n+($E434*'fnd base rates'!I$108)\n+($F434*'fnd base rates'!I$109)\n+($G434*'fnd base rates'!I$110)\n+($H434*'fnd base rates'!I$111)\n+($I434*'fnd base rates'!I$112)\n+($J434*'fnd base rates'!I$113)\n+($K434*'fnd base rates'!I$114)\n+($M434*'fnd base rates'!I$116)\n+($N434*'fnd base rates'!I$117)\n+($O434*'fnd base rates'!I$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,9)))\n*$R434","v":27520.639999999999},{"$f":"(($D434*'fnd base rates'!J$107)\n+($E434*'fnd base rates'!J$108)\n+($F434*'fnd base rates'!J$109)\n+($G434*'fnd base rates'!J$110)\n+($H434*'fnd base rates'!J$111)\n+($I434*'fnd base rates'!J$112)\n+($J434*'fnd base rates'!J$113)\n+($K434*'fnd base rates'!J$114)\n+($M434*'fnd base rates'!J$116)\n+($N434*'fnd base rates'!J$117)\n+($O434*'fnd base rates'!J$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,10)))\n*$R434","v":49170.1},{"$f":"(($D434*'fnd base rates'!K$107)\n+($E434*'fnd base rates'!K$108)\n+($F434*'fnd base rates'!K$109)\n+($G434*'fnd base rates'!K$110)\n+($H434*'fnd base rates'!K$111)\n+($I434*'fnd base rates'!K$112)\n+($J434*'fnd base rates'!K$113)\n+($K434*'fnd base rates'!K$114)\n+($M434*'fnd base rates'!K$116)\n+($N434*'fnd base rates'!K$117)\n+($O434*'fnd base rates'!K$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,11)))\n*$R434","v":69743.533159999992},{"$f":"(($D434*'fnd base rates'!L$107)\n+($E434*'fnd base rates'!L$108)\n+($F434*'fnd base rates'!L$109)\n+($G434*'fnd base rates'!L$110)\n+($H434*'fnd base rates'!L$111)\n+($I434*'fnd base rates'!L$112)\n+($J434*'fnd base rates'!L$113)\n+($K434*'fnd base rates'!L$114)\n+($M434*'fnd base rates'!L$116)\n+($N434*'fnd base rates'!L$117)\n+($O434*'fnd base rates'!L$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,12)))","v":118553.47076},{"$f":"(($D434*'fnd base rates'!M$107)\n+($E434*'fnd base rates'!M$108)\n+($F434*'fnd base rates'!M$109)\n+($G434*'fnd base rates'!M$110)\n+($H434*'fnd base rates'!M$111)\n+($I434*'fnd base rates'!M$112)\n+($J434*'fnd base rates'!M$113)\n+($K434*'fnd base rates'!M$114)\n+($M434*'fnd base rates'!M$116)\n+($N434*'fnd base rates'!M$117)\n+($O434*'fnd base rates'!M$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,13)))","v":0},897013.99387000012,null,454149181,"454","149","181",1,59,897013.99387000012,15204,0,15204,null,null,null,null,null,15204,0,15204,null,null,{"$f":"BC434-BA434","v":0}]
[454,454149211,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D435","v":0},{"$f":"'fnd enro'!E435","v":0},{"$f":"'fnd enro'!F435","v":0},{"$f":"'fnd enro'!G435","v":2},{"$f":"'fnd enro'!H435","v":1},{"$f":"'fnd enro'!I435","v":0},{"$f":"'fnd enro'!J435","v":0},{"$f":"'fnd enro'!K435","v":0.1158},{"$f":"'fnd enro'!L435","v":0},{"$f":"'fnd enro'!M435","v":0},{"$f":"'fnd enro'!N435","v":0},{"$f":"'fnd enro'!O435","v":0},{"$f":"'fnd enro'!P435","v":2},{"$f":"'fnd enro'!R435","v":3},1,{"$f":"VALUE('fnd enro'!Q435)","v":5},null,{"$f":"(($D435*'fnd base rates'!C$107)\n+($E435*'fnd base rates'!C$108)\n+($F435*'fnd base rates'!C$109)\n+($G435*'fnd base rates'!C$110)\n+($H435*'fnd base rates'!C$111)\n+($I435*'fnd base rates'!C$112)\n+($J435*'fnd base rates'!C$113)\n+($K435*'fnd base rates'!C$114)\n+($M435*'fnd base rates'!C$116)\n+($N435*'fnd base rates'!C$117)\n+($O435*'fnd base rates'!C$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,3)))\n*$R435","v":1729.1240379999999},{"$f":"(($D435*'fnd base rates'!D$107)\n+($E435*'fnd base rates'!D$108)\n+($F435*'fnd base rates'!D$109)\n+($G435*'fnd base rates'!D$110)\n+($H435*'fnd base rates'!D$111)\n+($I435*'fnd base rates'!D$112)\n+($J435*'fnd base rates'!D$113)\n+($K435*'fnd base rates'!D$114)\n+($M435*'fnd base rates'!D$116)\n+($N435*'fnd base rates'!D$117)\n+($O435*'fnd base rates'!D$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,4)))\n*$R435","v":2862.5600000000004},{"$f":"(($D435*'fnd base rates'!E$107)\n+($E435*'fnd base rates'!E$108)\n+($F435*'fnd base rates'!E$109)\n+($G435*'fnd base rates'!E$110)\n+($H435*'fnd base rates'!E$111)\n+($I435*'fnd base rates'!E$112)\n+($J435*'fnd base rates'!E$113)\n+($K435*'fnd base rates'!E$114)\n+($M435*'fnd base rates'!E$116)\n+($N435*'fnd base rates'!E$117)\n+($O435*'fnd base rates'!E$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,5)))\n*$R435","v":16758.561128000001},{"$f":"(($D435*'fnd base rates'!F$107)\n+($E435*'fnd base rates'!F$108)\n+($F435*'fnd base rates'!F$109)\n+($G435*'fnd base rates'!F$110)\n+($H435*'fnd base rates'!F$111)\n+($I435*'fnd base rates'!F$112)\n+($J435*'fnd base rates'!F$113)\n+($K435*'fnd base rates'!F$114)\n+($M435*'fnd base rates'!F$116)\n+($N435*'fnd base rates'!F$117)\n+($O435*'fnd base rates'!F$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,6)))\n*$R435","v":3490.2692360000001},{"$f":"(($D435*'fnd base rates'!G$107)\n+($E435*'fnd base rates'!G$108)\n+($F435*'fnd base rates'!G$109)\n+($G435*'fnd base rates'!G$110)\n+($H435*'fnd base rates'!G$111)\n+($I435*'fnd base rates'!G$112)\n+($J435*'fnd base rates'!G$113)\n+($K435*'fnd base rates'!G$114)\n+($M435*'fnd base rates'!G$116)\n+($N435*'fnd base rates'!G$117)\n+($O435*'fnd base rates'!G$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,7)))\n*$R435","v":750.73984599999994},{"$f":"(($D435*'fnd base rates'!H$107)\n+($E435*'fnd base rates'!H$108)\n+($F435*'fnd base rates'!H$109)\n+($G435*'fnd base rates'!H$110)\n+($H435*'fnd base rates'!H$111)\n+($I435*'fnd base rates'!H$112)\n+($J435*'fnd base rates'!H$113)\n+($K435*'fnd base rates'!H$114)\n+($M435*'fnd base rates'!H$116)\n+($N435*'fnd base rates'!H$117)\n+($O435*'fnd base rates'!H$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,8)))","v":1611.4968020000001},{"$f":"(($D435*'fnd base rates'!I$107)\n+($E435*'fnd base rates'!I$108)\n+($F435*'fnd base rates'!I$109)\n+($G435*'fnd base rates'!I$110)\n+($H435*'fnd base rates'!I$111)\n+($I435*'fnd base rates'!I$112)\n+($J435*'fnd base rates'!I$113)\n+($K435*'fnd base rates'!I$114)\n+($M435*'fnd base rates'!I$116)\n+($N435*'fnd base rates'!I$117)\n+($O435*'fnd base rates'!I$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,9)))\n*$R435","v":1199.6500000000001},{"$f":"(($D435*'fnd base rates'!J$107)\n+($E435*'fnd base rates'!J$108)\n+($F435*'fnd base rates'!J$109)\n+($G435*'fnd base rates'!J$110)\n+($H435*'fnd base rates'!J$111)\n+($I435*'fnd base rates'!J$112)\n+($J435*'fnd base rates'!J$113)\n+($K435*'fnd base rates'!J$114)\n+($M435*'fnd base rates'!J$116)\n+($N435*'fnd base rates'!J$117)\n+($O435*'fnd base rates'!J$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,10)))\n*$R435","v":1718.77},{"$f":"(($D435*'fnd base rates'!K$107)\n+($E435*'fnd base rates'!K$108)\n+($F435*'fnd base rates'!K$109)\n+($G435*'fnd base rates'!K$110)\n+($H435*'fnd base rates'!K$111)\n+($I435*'fnd base rates'!K$112)\n+($J435*'fnd base rates'!K$113)\n+($K435*'fnd base rates'!K$114)\n+($M435*'fnd base rates'!K$116)\n+($N435*'fnd base rates'!K$117)\n+($O435*'fnd base rates'!K$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,11)))\n*$R435","v":3382.5796399999995},{"$f":"(($D435*'fnd base rates'!L$107)\n+($E435*'fnd base rates'!L$108)\n+($F435*'fnd base rates'!L$109)\n+($G435*'fnd base rates'!L$110)\n+($H435*'fnd base rates'!L$111)\n+($I435*'fnd base rates'!L$112)\n+($J435*'fnd base rates'!L$113)\n+($K435*'fnd base rates'!L$114)\n+($M435*'fnd base rates'!L$116)\n+($N435*'fnd base rates'!L$117)\n+($O435*'fnd base rates'!L$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,12)))","v":5300.6500400000004},{"$f":"(($D435*'fnd base rates'!M$107)\n+($E435*'fnd base rates'!M$108)\n+($F435*'fnd base rates'!M$109)\n+($G435*'fnd base rates'!M$110)\n+($H435*'fnd base rates'!M$111)\n+($I435*'fnd base rates'!M$112)\n+($J435*'fnd base rates'!M$113)\n+($K435*'fnd base rates'!M$114)\n+($M435*'fnd base rates'!M$116)\n+($N435*'fnd base rates'!M$117)\n+($O435*'fnd base rates'!M$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,13)))","v":0},38804.400730000001,null,454149211,"454","149","211",1,3,38804.400730000001,12935,0,12935,null,null,null,null,null,12935,0,12935,null,null,{"$f":"BC435-BA435","v":0}]
[455,455128007,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D436","v":0},{"$f":"'fnd enro'!E436","v":0},{"$f":"'fnd enro'!F436","v":0},{"$f":"'fnd enro'!G436","v":2},{"$f":"'fnd enro'!H436","v":0},{"$f":"'fnd enro'!I436","v":0},{"$f":"'fnd enro'!J436","v":0},{"$f":"'fnd enro'!K436","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L436","v":0},{"$f":"'fnd enro'!M436","v":0},{"$f":"'fnd enro'!N436","v":0},{"$f":"'fnd enro'!O436","v":0},{"$f":"'fnd enro'!P436","v":2},{"$f":"'fnd enro'!R436","v":2},1,{"$f":"VALUE('fnd enro'!Q436)","v":6},null,{"$f":"(($D436*'fnd base rates'!C$107)\n+($E436*'fnd base rates'!C$108)\n+($F436*'fnd base rates'!C$109)\n+($G436*'fnd base rates'!C$110)\n+($H436*'fnd base rates'!C$111)\n+($I436*'fnd base rates'!C$112)\n+($J436*'fnd base rates'!C$113)\n+($K436*'fnd base rates'!C$114)\n+($M436*'fnd base rates'!C$116)\n+($N436*'fnd base rates'!C$117)\n+($O436*'fnd base rates'!C$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,3)))\n*$R436","v":1203.1026920000002},{"$f":"(($D436*'fnd base rates'!D$107)\n+($E436*'fnd base rates'!D$108)\n+($F436*'fnd base rates'!D$109)\n+($G436*'fnd base rates'!D$110)\n+($H436*'fnd base rates'!D$111)\n+($I436*'fnd base rates'!D$112)\n+($J436*'fnd base rates'!D$113)\n+($K436*'fnd base rates'!D$114)\n+($M436*'fnd base rates'!D$116)\n+($N436*'fnd base rates'!D$117)\n+($O436*'fnd base rates'!D$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,4)))\n*$R436","v":2146.9},{"$f":"(($D436*'fnd base rates'!E$107)\n+($E436*'fnd base rates'!E$108)\n+($F436*'fnd base rates'!E$109)\n+($G436*'fnd base rates'!E$110)\n+($H436*'fnd base rates'!E$111)\n+($I436*'fnd base rates'!E$112)\n+($J436*'fnd base rates'!E$113)\n+($K436*'fnd base rates'!E$114)\n+($M436*'fnd base rates'!E$116)\n+($N436*'fnd base rates'!E$117)\n+($O436*'fnd base rates'!E$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,5)))\n*$R436","v":13781.460752000001},{"$f":"(($D436*'fnd base rates'!F$107)\n+($E436*'fnd base rates'!F$108)\n+($F436*'fnd base rates'!F$109)\n+($G436*'fnd base rates'!F$110)\n+($H436*'fnd base rates'!F$111)\n+($I436*'fnd base rates'!F$112)\n+($J436*'fnd base rates'!F$113)\n+($K436*'fnd base rates'!F$114)\n+($M436*'fnd base rates'!F$116)\n+($N436*'fnd base rates'!F$117)\n+($O436*'fnd base rates'!F$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,6)))\n*$R436","v":2494.892824},{"$f":"(($D436*'fnd base rates'!G$107)\n+($E436*'fnd base rates'!G$108)\n+($F436*'fnd base rates'!G$109)\n+($G436*'fnd base rates'!G$110)\n+($H436*'fnd base rates'!G$111)\n+($I436*'fnd base rates'!G$112)\n+($J436*'fnd base rates'!G$113)\n+($K436*'fnd base rates'!G$114)\n+($M436*'fnd base rates'!G$116)\n+($N436*'fnd base rates'!G$117)\n+($O436*'fnd base rates'!G$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,7)))\n*$R436","v":605.66656399999999},{"$f":"(($D436*'fnd base rates'!H$107)\n+($E436*'fnd base rates'!H$108)\n+($F436*'fnd base rates'!H$109)\n+($G436*'fnd base rates'!H$110)\n+($H436*'fnd base rates'!H$111)\n+($I436*'fnd base rates'!H$112)\n+($J436*'fnd base rates'!H$113)\n+($K436*'fnd base rates'!H$114)\n+($M436*'fnd base rates'!H$116)\n+($N436*'fnd base rates'!H$117)\n+($O436*'fnd base rates'!H$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,8)))","v":1091.657868},{"$f":"(($D436*'fnd base rates'!I$107)\n+($E436*'fnd base rates'!I$108)\n+($F436*'fnd base rates'!I$109)\n+($G436*'fnd base rates'!I$110)\n+($H436*'fnd base rates'!I$111)\n+($I436*'fnd base rates'!I$112)\n+($J436*'fnd base rates'!I$113)\n+($K436*'fnd base rates'!I$114)\n+($M436*'fnd base rates'!I$116)\n+($N436*'fnd base rates'!I$117)\n+($O436*'fnd base rates'!I$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,9)))\n*$R436","v":856.48},{"$f":"(($D436*'fnd base rates'!J$107)\n+($E436*'fnd base rates'!J$108)\n+($F436*'fnd base rates'!J$109)\n+($G436*'fnd base rates'!J$110)\n+($H436*'fnd base rates'!J$111)\n+($I436*'fnd base rates'!J$112)\n+($J436*'fnd base rates'!J$113)\n+($K436*'fnd base rates'!J$114)\n+($M436*'fnd base rates'!J$116)\n+($N436*'fnd base rates'!J$117)\n+($O436*'fnd base rates'!J$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,10)))\n*$R436","v":1571.44},{"$f":"(($D436*'fnd base rates'!K$107)\n+($E436*'fnd base rates'!K$108)\n+($F436*'fnd base rates'!K$109)\n+($G436*'fnd base rates'!K$110)\n+($H436*'fnd base rates'!K$111)\n+($I436*'fnd base rates'!K$112)\n+($J436*'fnd base rates'!K$113)\n+($K436*'fnd base rates'!K$114)\n+($M436*'fnd base rates'!K$116)\n+($N436*'fnd base rates'!K$117)\n+($O436*'fnd base rates'!K$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,11)))\n*$R436","v":2200.4197599999998},{"$f":"(($D436*'fnd base rates'!L$107)\n+($E436*'fnd base rates'!L$108)\n+($F436*'fnd base rates'!L$109)\n+($G436*'fnd base rates'!L$110)\n+($H436*'fnd base rates'!L$111)\n+($I436*'fnd base rates'!L$112)\n+($J436*'fnd base rates'!L$113)\n+($K436*'fnd base rates'!L$114)\n+($M436*'fnd base rates'!L$116)\n+($N436*'fnd base rates'!L$117)\n+($O436*'fnd base rates'!L$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,12)))","v":3866.1933600000002},{"$f":"(($D436*'fnd base rates'!M$107)\n+($E436*'fnd base rates'!M$108)\n+($F436*'fnd base rates'!M$109)\n+($G436*'fnd base rates'!M$110)\n+($H436*'fnd base rates'!M$111)\n+($I436*'fnd base rates'!M$112)\n+($J436*'fnd base rates'!M$113)\n+($K436*'fnd base rates'!M$114)\n+($M436*'fnd base rates'!M$116)\n+($N436*'fnd base rates'!M$117)\n+($O436*'fnd base rates'!M$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,13)))","v":0},29818.213819999997,null,455128007,"455","128","007",1,2,29818.213819999997,14909,0,14909,null,null,null,null,null,14909,0,14909,null,null,{"$f":"BC436-BA436","v":0}]
[455,455128128,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D437","v":0},{"$f":"'fnd enro'!E437","v":0},{"$f":"'fnd enro'!F437","v":36},{"$f":"'fnd enro'!G437","v":165},{"$f":"'fnd enro'!H437","v":93},{"$f":"'fnd enro'!I437","v":0},{"$f":"'fnd enro'!J437","v":0},{"$f":"'fnd enro'!K437","v":11.3484},{"$f":"'fnd enro'!L437","v":0},{"$f":"'fnd enro'!M437","v":14},{"$f":"'fnd enro'!N437","v":1},{"$f":"'fnd enro'!O437","v":0},{"$f":"'fnd enro'!P437","v":121},{"$f":"'fnd enro'!R437","v":294},1,{"$f":"VALUE('fnd enro'!Q437)","v":10},null,{"$f":"(($D437*'fnd base rates'!C$107)\n+($E437*'fnd base rates'!C$108)\n+($F437*'fnd base rates'!C$109)\n+($G437*'fnd base rates'!C$110)\n+($H437*'fnd base rates'!C$111)\n+($I437*'fnd base rates'!C$112)\n+($J437*'fnd base rates'!C$113)\n+($K437*'fnd base rates'!C$114)\n+($M437*'fnd base rates'!C$116)\n+($N437*'fnd base rates'!C$117)\n+($O437*'fnd base rates'!C$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,3)))\n*$R437","v":168839.15572400001},{"$f":"(($D437*'fnd base rates'!D$107)\n+($E437*'fnd base rates'!D$108)\n+($F437*'fnd base rates'!D$109)\n+($G437*'fnd base rates'!D$110)\n+($H437*'fnd base rates'!D$111)\n+($I437*'fnd base rates'!D$112)\n+($J437*'fnd base rates'!D$113)\n+($K437*'fnd base rates'!D$114)\n+($M437*'fnd base rates'!D$116)\n+($N437*'fnd base rates'!D$117)\n+($O437*'fnd base rates'!D$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,4)))\n*$R437","v":273070.43},{"$f":"(($D437*'fnd base rates'!E$107)\n+($E437*'fnd base rates'!E$108)\n+($F437*'fnd base rates'!E$109)\n+($G437*'fnd base rates'!E$110)\n+($H437*'fnd base rates'!E$111)\n+($I437*'fnd base rates'!E$112)\n+($J437*'fnd base rates'!E$113)\n+($K437*'fnd base rates'!E$114)\n+($M437*'fnd base rates'!E$116)\n+($N437*'fnd base rates'!E$117)\n+($O437*'fnd base rates'!E$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,5)))\n*$R437","v":1564236.300544},{"$f":"(($D437*'fnd base rates'!F$107)\n+($E437*'fnd base rates'!F$108)\n+($F437*'fnd base rates'!F$109)\n+($G437*'fnd base rates'!F$110)\n+($H437*'fnd base rates'!F$111)\n+($I437*'fnd base rates'!F$112)\n+($J437*'fnd base rates'!F$113)\n+($K437*'fnd base rates'!F$114)\n+($M437*'fnd base rates'!F$116)\n+($N437*'fnd base rates'!F$117)\n+($O437*'fnd base rates'!F$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,6)))\n*$R437","v":345971.84512800007},{"$f":"(($D437*'fnd base rates'!G$107)\n+($E437*'fnd base rates'!G$108)\n+($F437*'fnd base rates'!G$109)\n+($G437*'fnd base rates'!G$110)\n+($H437*'fnd base rates'!G$111)\n+($I437*'fnd base rates'!G$112)\n+($J437*'fnd base rates'!G$113)\n+($K437*'fnd base rates'!G$114)\n+($M437*'fnd base rates'!G$116)\n+($N437*'fnd base rates'!G$117)\n+($O437*'fnd base rates'!G$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,7)))\n*$R437","v":69476.614908000003},{"$f":"(($D437*'fnd base rates'!H$107)\n+($E437*'fnd base rates'!H$108)\n+($F437*'fnd base rates'!H$109)\n+($G437*'fnd base rates'!H$110)\n+($H437*'fnd base rates'!H$111)\n+($I437*'fnd base rates'!H$112)\n+($J437*'fnd base rates'!H$113)\n+($K437*'fnd base rates'!H$114)\n+($M437*'fnd base rates'!H$116)\n+($N437*'fnd base rates'!H$117)\n+($O437*'fnd base rates'!H$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,8)))","v":159095.39659600001},{"$f":"(($D437*'fnd base rates'!I$107)\n+($E437*'fnd base rates'!I$108)\n+($F437*'fnd base rates'!I$109)\n+($G437*'fnd base rates'!I$110)\n+($H437*'fnd base rates'!I$111)\n+($I437*'fnd base rates'!I$112)\n+($J437*'fnd base rates'!I$113)\n+($K437*'fnd base rates'!I$114)\n+($M437*'fnd base rates'!I$116)\n+($N437*'fnd base rates'!I$117)\n+($O437*'fnd base rates'!I$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,9)))\n*$R437","v":114423.19},{"$f":"(($D437*'fnd base rates'!J$107)\n+($E437*'fnd base rates'!J$108)\n+($F437*'fnd base rates'!J$109)\n+($G437*'fnd base rates'!J$110)\n+($H437*'fnd base rates'!J$111)\n+($I437*'fnd base rates'!J$112)\n+($J437*'fnd base rates'!J$113)\n+($K437*'fnd base rates'!J$114)\n+($M437*'fnd base rates'!J$116)\n+($N437*'fnd base rates'!J$117)\n+($O437*'fnd base rates'!J$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,10)))\n*$R437","v":145707.87},{"$f":"(($D437*'fnd base rates'!K$107)\n+($E437*'fnd base rates'!K$108)\n+($F437*'fnd base rates'!K$109)\n+($G437*'fnd base rates'!K$110)\n+($H437*'fnd base rates'!K$111)\n+($I437*'fnd base rates'!K$112)\n+($J437*'fnd base rates'!K$113)\n+($K437*'fnd base rates'!K$114)\n+($M437*'fnd base rates'!K$116)\n+($N437*'fnd base rates'!K$117)\n+($O437*'fnd base rates'!K$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,11)))\n*$R437","v":335651.63471999997},{"$f":"(($D437*'fnd base rates'!L$107)\n+($E437*'fnd base rates'!L$108)\n+($F437*'fnd base rates'!L$109)\n+($G437*'fnd base rates'!L$110)\n+($H437*'fnd base rates'!L$111)\n+($I437*'fnd base rates'!L$112)\n+($J437*'fnd base rates'!L$113)\n+($K437*'fnd base rates'!L$114)\n+($M437*'fnd base rates'!L$116)\n+($N437*'fnd base rates'!L$117)\n+($O437*'fnd base rates'!L$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,12)))","v":507326.11392000003},{"$f":"(($D437*'fnd base rates'!M$107)\n+($E437*'fnd base rates'!M$108)\n+($F437*'fnd base rates'!M$109)\n+($G437*'fnd base rates'!M$110)\n+($H437*'fnd base rates'!M$111)\n+($I437*'fnd base rates'!M$112)\n+($J437*'fnd base rates'!M$113)\n+($K437*'fnd base rates'!M$114)\n+($M437*'fnd base rates'!M$116)\n+($N437*'fnd base rates'!M$117)\n+($O437*'fnd base rates'!M$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,13)))","v":0},3683798.5515400004,null,455128128,"455","128","128",1,294,3683798.5515400004,12530,0,12530,null,null,null,null,null,12530,0,12530,null,null,{"$f":"BC437-BA437","v":0}]
[455,455128149,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D438","v":0},{"$f":"'fnd enro'!E438","v":0},{"$f":"'fnd enro'!F438","v":0},{"$f":"'fnd enro'!G438","v":3},{"$f":"'fnd enro'!H438","v":1},{"$f":"'fnd enro'!I438","v":0},{"$f":"'fnd enro'!J438","v":0},{"$f":"'fnd enro'!K438","v":0.15440000000000001},{"$f":"'fnd enro'!L438","v":0},{"$f":"'fnd enro'!M438","v":0},{"$f":"'fnd enro'!N438","v":0},{"$f":"'fnd enro'!O438","v":0},{"$f":"'fnd enro'!P438","v":2},{"$f":"'fnd enro'!R438","v":4},1,{"$f":"VALUE('fnd enro'!Q438)","v":12},null,{"$f":"(($D438*'fnd base rates'!C$107)\n+($E438*'fnd base rates'!C$108)\n+($F438*'fnd base rates'!C$109)\n+($G438*'fnd base rates'!C$110)\n+($H438*'fnd base rates'!C$111)\n+($I438*'fnd base rates'!C$112)\n+($J438*'fnd base rates'!C$113)\n+($K438*'fnd base rates'!C$114)\n+($M438*'fnd base rates'!C$116)\n+($N438*'fnd base rates'!C$117)\n+($O438*'fnd base rates'!C$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,3)))\n*$R438","v":2321.6853840000003},{"$f":"(($D438*'fnd base rates'!D$107)\n+($E438*'fnd base rates'!D$108)\n+($F438*'fnd base rates'!D$109)\n+($G438*'fnd base rates'!D$110)\n+($H438*'fnd base rates'!D$111)\n+($I438*'fnd base rates'!D$112)\n+($J438*'fnd base rates'!D$113)\n+($K438*'fnd base rates'!D$114)\n+($M438*'fnd base rates'!D$116)\n+($N438*'fnd base rates'!D$117)\n+($O438*'fnd base rates'!D$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,4)))\n*$R438","v":3893.46},{"$f":"(($D438*'fnd base rates'!E$107)\n+($E438*'fnd base rates'!E$108)\n+($F438*'fnd base rates'!E$109)\n+($G438*'fnd base rates'!E$110)\n+($H438*'fnd base rates'!E$111)\n+($I438*'fnd base rates'!E$112)\n+($J438*'fnd base rates'!E$113)\n+($K438*'fnd base rates'!E$114)\n+($M438*'fnd base rates'!E$116)\n+($N438*'fnd base rates'!E$117)\n+($O438*'fnd base rates'!E$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,5)))\n*$R438","v":23233.711504000003},{"$f":"(($D438*'fnd base rates'!F$107)\n+($E438*'fnd base rates'!F$108)\n+($F438*'fnd base rates'!F$109)\n+($G438*'fnd base rates'!F$110)\n+($H438*'fnd base rates'!F$111)\n+($I438*'fnd base rates'!F$112)\n+($J438*'fnd base rates'!F$113)\n+($K438*'fnd base rates'!F$114)\n+($M438*'fnd base rates'!F$116)\n+($N438*'fnd base rates'!F$117)\n+($O438*'fnd base rates'!F$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,6)))\n*$R438","v":4737.7156479999994},{"$f":"(($D438*'fnd base rates'!G$107)\n+($E438*'fnd base rates'!G$108)\n+($F438*'fnd base rates'!G$109)\n+($G438*'fnd base rates'!G$110)\n+($H438*'fnd base rates'!G$111)\n+($I438*'fnd base rates'!G$112)\n+($J438*'fnd base rates'!G$113)\n+($K438*'fnd base rates'!G$114)\n+($M438*'fnd base rates'!G$116)\n+($N438*'fnd base rates'!G$117)\n+($O438*'fnd base rates'!G$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,7)))\n*$R438","v":1033.3931279999999},{"$f":"(($D438*'fnd base rates'!H$107)\n+($E438*'fnd base rates'!H$108)\n+($F438*'fnd base rates'!H$109)\n+($G438*'fnd base rates'!H$110)\n+($H438*'fnd base rates'!H$111)\n+($I438*'fnd base rates'!H$112)\n+($J438*'fnd base rates'!H$113)\n+($K438*'fnd base rates'!H$114)\n+($M438*'fnd base rates'!H$116)\n+($N438*'fnd base rates'!H$117)\n+($O438*'fnd base rates'!H$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,8)))","v":2154.2357360000001},{"$f":"(($D438*'fnd base rates'!I$107)\n+($E438*'fnd base rates'!I$108)\n+($F438*'fnd base rates'!I$109)\n+($G438*'fnd base rates'!I$110)\n+($H438*'fnd base rates'!I$111)\n+($I438*'fnd base rates'!I$112)\n+($J438*'fnd base rates'!I$113)\n+($K438*'fnd base rates'!I$114)\n+($M438*'fnd base rates'!I$116)\n+($N438*'fnd base rates'!I$117)\n+($O438*'fnd base rates'!I$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,9)))\n*$R438","v":1611.08},{"$f":"(($D438*'fnd base rates'!J$107)\n+($E438*'fnd base rates'!J$108)\n+($F438*'fnd base rates'!J$109)\n+($G438*'fnd base rates'!J$110)\n+($H438*'fnd base rates'!J$111)\n+($I438*'fnd base rates'!J$112)\n+($J438*'fnd base rates'!J$113)\n+($K438*'fnd base rates'!J$114)\n+($M438*'fnd base rates'!J$116)\n+($N438*'fnd base rates'!J$117)\n+($O438*'fnd base rates'!J$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,10)))\n*$R438","v":2417.0500000000002},{"$f":"(($D438*'fnd base rates'!K$107)\n+($E438*'fnd base rates'!K$108)\n+($F438*'fnd base rates'!K$109)\n+($G438*'fnd base rates'!K$110)\n+($H438*'fnd base rates'!K$111)\n+($I438*'fnd base rates'!K$112)\n+($J438*'fnd base rates'!K$113)\n+($K438*'fnd base rates'!K$114)\n+($M438*'fnd base rates'!K$116)\n+($N438*'fnd base rates'!K$117)\n+($O438*'fnd base rates'!K$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,11)))\n*$R438","v":4482.7895200000003},{"$f":"(($D438*'fnd base rates'!L$107)\n+($E438*'fnd base rates'!L$108)\n+($F438*'fnd base rates'!L$109)\n+($G438*'fnd base rates'!L$110)\n+($H438*'fnd base rates'!L$111)\n+($I438*'fnd base rates'!L$112)\n+($J438*'fnd base rates'!L$113)\n+($K438*'fnd base rates'!L$114)\n+($M438*'fnd base rates'!L$116)\n+($N438*'fnd base rates'!L$117)\n+($O438*'fnd base rates'!L$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,12)))","v":7166.5067199999994},{"$f":"(($D438*'fnd base rates'!M$107)\n+($E438*'fnd base rates'!M$108)\n+($F438*'fnd base rates'!M$109)\n+($G438*'fnd base rates'!M$110)\n+($H438*'fnd base rates'!M$111)\n+($I438*'fnd base rates'!M$112)\n+($J438*'fnd base rates'!M$113)\n+($K438*'fnd base rates'!M$114)\n+($M438*'fnd base rates'!M$116)\n+($N438*'fnd base rates'!M$117)\n+($O438*'fnd base rates'!M$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,13)))","v":0},53051.627640000006,null,455128149,"455","128","149",1,4,53051.627640000006,13263,0,13263,null,null,null,null,null,13263,0,13263,null,null,{"$f":"BC438-BA438","v":0}]
[455,455128181,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D439","v":0},{"$f":"'fnd enro'!E439","v":0},{"$f":"'fnd enro'!F439","v":0},{"$f":"'fnd enro'!G439","v":1},{"$f":"'fnd enro'!H439","v":2},{"$f":"'fnd enro'!I439","v":0},{"$f":"'fnd enro'!J439","v":0},{"$f":"'fnd enro'!K439","v":0.1158},{"$f":"'fnd enro'!L439","v":0},{"$f":"'fnd enro'!M439","v":0},{"$f":"'fnd enro'!N439","v":0},{"$f":"'fnd enro'!O439","v":0},{"$f":"'fnd enro'!P439","v":0},{"$f":"'fnd enro'!R439","v":3},1,{"$f":"VALUE('fnd enro'!Q439)","v":10},null,{"$f":"(($D439*'fnd base rates'!C$107)\n+($E439*'fnd base rates'!C$108)\n+($F439*'fnd base rates'!C$109)\n+($G439*'fnd base rates'!C$110)\n+($H439*'fnd base rates'!C$111)\n+($I439*'fnd base rates'!C$112)\n+($J439*'fnd base rates'!C$113)\n+($K439*'fnd base rates'!C$114)\n+($M439*'fnd base rates'!C$116)\n+($N439*'fnd base rates'!C$117)\n+($O439*'fnd base rates'!C$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,3)))\n*$R439","v":1609.3840379999999},{"$f":"(($D439*'fnd base rates'!D$107)\n+($E439*'fnd base rates'!D$108)\n+($F439*'fnd base rates'!D$109)\n+($G439*'fnd base rates'!D$110)\n+($H439*'fnd base rates'!D$111)\n+($I439*'fnd base rates'!D$112)\n+($J439*'fnd base rates'!D$113)\n+($K439*'fnd base rates'!D$114)\n+($M439*'fnd base rates'!D$116)\n+($N439*'fnd base rates'!D$117)\n+($O439*'fnd base rates'!D$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,4)))\n*$R439","v":2295.2400000000002},{"$f":"(($D439*'fnd base rates'!E$107)\n+($E439*'fnd base rates'!E$108)\n+($F439*'fnd base rates'!E$109)\n+($G439*'fnd base rates'!E$110)\n+($H439*'fnd base rates'!E$111)\n+($I439*'fnd base rates'!E$112)\n+($J439*'fnd base rates'!E$113)\n+($K439*'fnd base rates'!E$114)\n+($M439*'fnd base rates'!E$116)\n+($N439*'fnd base rates'!E$117)\n+($O439*'fnd base rates'!E$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,5)))\n*$R439","v":10799.391127999999},{"$f":"(($D439*'fnd base rates'!F$107)\n+($E439*'fnd base rates'!F$108)\n+($F439*'fnd base rates'!F$109)\n+($G439*'fnd base rates'!F$110)\n+($H439*'fnd base rates'!F$111)\n+($I439*'fnd base rates'!F$112)\n+($J439*'fnd base rates'!F$113)\n+($K439*'fnd base rates'!F$114)\n+($M439*'fnd base rates'!F$116)\n+($N439*'fnd base rates'!F$117)\n+($O439*'fnd base rates'!F$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,6)))\n*$R439","v":3238.1992360000004},{"$f":"(($D439*'fnd base rates'!G$107)\n+($E439*'fnd base rates'!G$108)\n+($F439*'fnd base rates'!G$109)\n+($G439*'fnd base rates'!G$110)\n+($H439*'fnd base rates'!G$111)\n+($I439*'fnd base rates'!G$112)\n+($J439*'fnd base rates'!G$113)\n+($K439*'fnd base rates'!G$114)\n+($M439*'fnd base rates'!G$116)\n+($N439*'fnd base rates'!G$117)\n+($O439*'fnd base rates'!G$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,7)))\n*$R439","v":493.69984600000004},{"$f":"(($D439*'fnd base rates'!H$107)\n+($E439*'fnd base rates'!H$108)\n+($F439*'fnd base rates'!H$109)\n+($G439*'fnd base rates'!H$110)\n+($H439*'fnd base rates'!H$111)\n+($I439*'fnd base rates'!H$112)\n+($J439*'fnd base rates'!H$113)\n+($K439*'fnd base rates'!H$114)\n+($M439*'fnd base rates'!H$116)\n+($N439*'fnd base rates'!H$117)\n+($O439*'fnd base rates'!H$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,8)))","v":1570.3168020000001},{"$f":"(($D439*'fnd base rates'!I$107)\n+($E439*'fnd base rates'!I$108)\n+($F439*'fnd base rates'!I$109)\n+($G439*'fnd base rates'!I$110)\n+($H439*'fnd base rates'!I$111)\n+($I439*'fnd base rates'!I$112)\n+($J439*'fnd base rates'!I$113)\n+($K439*'fnd base rates'!I$114)\n+($M439*'fnd base rates'!I$116)\n+($N439*'fnd base rates'!I$117)\n+($O439*'fnd base rates'!I$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,9)))\n*$R439","v":1031.73},{"$f":"(($D439*'fnd base rates'!J$107)\n+($E439*'fnd base rates'!J$108)\n+($F439*'fnd base rates'!J$109)\n+($G439*'fnd base rates'!J$110)\n+($H439*'fnd base rates'!J$111)\n+($I439*'fnd base rates'!J$112)\n+($J439*'fnd base rates'!J$113)\n+($K439*'fnd base rates'!J$114)\n+($M439*'fnd base rates'!J$116)\n+($N439*'fnd base rates'!J$117)\n+($O439*'fnd base rates'!J$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,10)))\n*$R439","v":649.94000000000005},{"$f":"(($D439*'fnd base rates'!K$107)\n+($E439*'fnd base rates'!K$108)\n+($F439*'fnd base rates'!K$109)\n+($G439*'fnd base rates'!K$110)\n+($H439*'fnd base rates'!K$111)\n+($I439*'fnd base rates'!K$112)\n+($J439*'fnd base rates'!K$113)\n+($K439*'fnd base rates'!K$114)\n+($M439*'fnd base rates'!K$116)\n+($N439*'fnd base rates'!K$117)\n+($O439*'fnd base rates'!K$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,11)))\n*$R439","v":3464.5296399999997},{"$f":"(($D439*'fnd base rates'!L$107)\n+($E439*'fnd base rates'!L$108)\n+($F439*'fnd base rates'!L$109)\n+($G439*'fnd base rates'!L$110)\n+($H439*'fnd base rates'!L$111)\n+($I439*'fnd base rates'!L$112)\n+($J439*'fnd base rates'!L$113)\n+($K439*'fnd base rates'!L$114)\n+($M439*'fnd base rates'!L$116)\n+($N439*'fnd base rates'!L$117)\n+($O439*'fnd base rates'!L$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,12)))","v":4471.1100400000005},{"$f":"(($D439*'fnd base rates'!M$107)\n+($E439*'fnd base rates'!M$108)\n+($F439*'fnd base rates'!M$109)\n+($G439*'fnd base rates'!M$110)\n+($H439*'fnd base rates'!M$111)\n+($I439*'fnd base rates'!M$112)\n+($J439*'fnd base rates'!M$113)\n+($K439*'fnd base rates'!M$114)\n+($M439*'fnd base rates'!M$116)\n+($N439*'fnd base rates'!M$117)\n+($O439*'fnd base rates'!M$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,13)))","v":0},29623.540729999997,null,455128181,"455","128","181",1,3,29623.540729999997,9875,0,9875,null,null,null,null,null,9875,0,9875,null,null,{"$f":"BC439-BA439","v":0}]
[455,455128745,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D440","v":0},{"$f":"'fnd enro'!E440","v":0},{"$f":"'fnd enro'!F440","v":0},{"$f":"'fnd enro'!G440","v":2},{"$f":"'fnd enro'!H440","v":1},{"$f":"'fnd enro'!I440","v":0},{"$f":"'fnd enro'!J440","v":0},{"$f":"'fnd enro'!K440","v":0.1158},{"$f":"'fnd enro'!L440","v":0},{"$f":"'fnd enro'!M440","v":0},{"$f":"'fnd enro'!N440","v":0},{"$f":"'fnd enro'!O440","v":0},{"$f":"'fnd enro'!P440","v":2},{"$f":"'fnd enro'!R440","v":3},1,{"$f":"VALUE('fnd enro'!Q440)","v":3},null,{"$f":"(($D440*'fnd base rates'!C$107)\n+($E440*'fnd base rates'!C$108)\n+($F440*'fnd base rates'!C$109)\n+($G440*'fnd base rates'!C$110)\n+($H440*'fnd base rates'!C$111)\n+($I440*'fnd base rates'!C$112)\n+($J440*'fnd base rates'!C$113)\n+($K440*'fnd base rates'!C$114)\n+($M440*'fnd base rates'!C$116)\n+($N440*'fnd base rates'!C$117)\n+($O440*'fnd base rates'!C$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,3)))\n*$R440","v":1723.1840379999999},{"$f":"(($D440*'fnd base rates'!D$107)\n+($E440*'fnd base rates'!D$108)\n+($F440*'fnd base rates'!D$109)\n+($G440*'fnd base rates'!D$110)\n+($H440*'fnd base rates'!D$111)\n+($I440*'fnd base rates'!D$112)\n+($J440*'fnd base rates'!D$113)\n+($K440*'fnd base rates'!D$114)\n+($M440*'fnd base rates'!D$116)\n+($N440*'fnd base rates'!D$117)\n+($O440*'fnd base rates'!D$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,4)))\n*$R440","v":2834.5},{"$f":"(($D440*'fnd base rates'!E$107)\n+($E440*'fnd base rates'!E$108)\n+($F440*'fnd base rates'!E$109)\n+($G440*'fnd base rates'!E$110)\n+($H440*'fnd base rates'!E$111)\n+($I440*'fnd base rates'!E$112)\n+($J440*'fnd base rates'!E$113)\n+($K440*'fnd base rates'!E$114)\n+($M440*'fnd base rates'!E$116)\n+($N440*'fnd base rates'!E$117)\n+($O440*'fnd base rates'!E$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,5)))\n*$R440","v":16484.441127999999},{"$f":"(($D440*'fnd base rates'!F$107)\n+($E440*'fnd base rates'!F$108)\n+($F440*'fnd base rates'!F$109)\n+($G440*'fnd base rates'!F$110)\n+($H440*'fnd base rates'!F$111)\n+($I440*'fnd base rates'!F$112)\n+($J440*'fnd base rates'!F$113)\n+($K440*'fnd base rates'!F$114)\n+($M440*'fnd base rates'!F$116)\n+($N440*'fnd base rates'!F$117)\n+($O440*'fnd base rates'!F$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,6)))\n*$R440","v":3490.2692360000001},{"$f":"(($D440*'fnd base rates'!G$107)\n+($E440*'fnd base rates'!G$108)\n+($F440*'fnd base rates'!G$109)\n+($G440*'fnd base rates'!G$110)\n+($H440*'fnd base rates'!G$111)\n+($I440*'fnd base rates'!G$112)\n+($J440*'fnd base rates'!G$113)\n+($K440*'fnd base rates'!G$114)\n+($M440*'fnd base rates'!G$116)\n+($N440*'fnd base rates'!G$117)\n+($O440*'fnd base rates'!G$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,7)))\n*$R440","v":737.43984599999999},{"$f":"(($D440*'fnd base rates'!H$107)\n+($E440*'fnd base rates'!H$108)\n+($F440*'fnd base rates'!H$109)\n+($G440*'fnd base rates'!H$110)\n+($H440*'fnd base rates'!H$111)\n+($I440*'fnd base rates'!H$112)\n+($J440*'fnd base rates'!H$113)\n+($K440*'fnd base rates'!H$114)\n+($M440*'fnd base rates'!H$116)\n+($N440*'fnd base rates'!H$117)\n+($O440*'fnd base rates'!H$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,8)))","v":1609.4768020000001},{"$f":"(($D440*'fnd base rates'!I$107)\n+($E440*'fnd base rates'!I$108)\n+($F440*'fnd base rates'!I$109)\n+($G440*'fnd base rates'!I$110)\n+($H440*'fnd base rates'!I$111)\n+($I440*'fnd base rates'!I$112)\n+($J440*'fnd base rates'!I$113)\n+($K440*'fnd base rates'!I$114)\n+($M440*'fnd base rates'!I$116)\n+($N440*'fnd base rates'!I$117)\n+($O440*'fnd base rates'!I$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,9)))\n*$R440","v":1188.5500000000002},{"$f":"(($D440*'fnd base rates'!J$107)\n+($E440*'fnd base rates'!J$108)\n+($F440*'fnd base rates'!J$109)\n+($G440*'fnd base rates'!J$110)\n+($H440*'fnd base rates'!J$111)\n+($I440*'fnd base rates'!J$112)\n+($J440*'fnd base rates'!J$113)\n+($K440*'fnd base rates'!J$114)\n+($M440*'fnd base rates'!J$116)\n+($N440*'fnd base rates'!J$117)\n+($O440*'fnd base rates'!J$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,10)))\n*$R440","v":1661.0900000000001},{"$f":"(($D440*'fnd base rates'!K$107)\n+($E440*'fnd base rates'!K$108)\n+($F440*'fnd base rates'!K$109)\n+($G440*'fnd base rates'!K$110)\n+($H440*'fnd base rates'!K$111)\n+($I440*'fnd base rates'!K$112)\n+($J440*'fnd base rates'!K$113)\n+($K440*'fnd base rates'!K$114)\n+($M440*'fnd base rates'!K$116)\n+($N440*'fnd base rates'!K$117)\n+($O440*'fnd base rates'!K$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,11)))\n*$R440","v":3382.5796399999995},{"$f":"(($D440*'fnd base rates'!L$107)\n+($E440*'fnd base rates'!L$108)\n+($F440*'fnd base rates'!L$109)\n+($G440*'fnd base rates'!L$110)\n+($H440*'fnd base rates'!L$111)\n+($I440*'fnd base rates'!L$112)\n+($J440*'fnd base rates'!L$113)\n+($K440*'fnd base rates'!L$114)\n+($M440*'fnd base rates'!L$116)\n+($N440*'fnd base rates'!L$117)\n+($O440*'fnd base rates'!L$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,12)))","v":5256.3100400000003},{"$f":"(($D440*'fnd base rates'!M$107)\n+($E440*'fnd base rates'!M$108)\n+($F440*'fnd base rates'!M$109)\n+($G440*'fnd base rates'!M$110)\n+($H440*'fnd base rates'!M$111)\n+($I440*'fnd base rates'!M$112)\n+($J440*'fnd base rates'!M$113)\n+($K440*'fnd base rates'!M$114)\n+($M440*'fnd base rates'!M$116)\n+($N440*'fnd base rates'!M$117)\n+($O440*'fnd base rates'!M$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,13)))","v":0},38367.840729999996,null,455128745,"455","128","745",1,3,38367.840729999996,12789,0,12789,null,null,null,null,null,12789,0,12789,null,null,{"$f":"BC440-BA440","v":0}]
[456,456160009,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D441","v":0},{"$f":"'fnd enro'!E441","v":0},{"$f":"'fnd enro'!F441","v":0},{"$f":"'fnd enro'!G441","v":1},{"$f":"'fnd enro'!H441","v":1},{"$f":"'fnd enro'!I441","v":0},{"$f":"'fnd enro'!J441","v":0},{"$f":"'fnd enro'!K441","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L441","v":0},{"$f":"'fnd enro'!M441","v":0},{"$f":"'fnd enro'!N441","v":0},{"$f":"'fnd enro'!O441","v":0},{"$f":"'fnd enro'!P441","v":0},{"$f":"'fnd enro'!R441","v":2},1,{"$f":"VALUE('fnd enro'!Q441)","v":3},null,{"$f":"(($D441*'fnd base rates'!C$107)\n+($E441*'fnd base rates'!C$108)\n+($F441*'fnd base rates'!C$109)\n+($G441*'fnd base rates'!C$110)\n+($H441*'fnd base rates'!C$111)\n+($I441*'fnd base rates'!C$112)\n+($J441*'fnd base rates'!C$113)\n+($K441*'fnd base rates'!C$114)\n+($M441*'fnd base rates'!C$116)\n+($N441*'fnd base rates'!C$117)\n+($O441*'fnd base rates'!C$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,3)))\n*$R441","v":1072.9226920000001},{"$f":"(($D441*'fnd base rates'!D$107)\n+($E441*'fnd base rates'!D$108)\n+($F441*'fnd base rates'!D$109)\n+($G441*'fnd base rates'!D$110)\n+($H441*'fnd base rates'!D$111)\n+($I441*'fnd base rates'!D$112)\n+($J441*'fnd base rates'!D$113)\n+($K441*'fnd base rates'!D$114)\n+($M441*'fnd base rates'!D$116)\n+($N441*'fnd base rates'!D$117)\n+($O441*'fnd base rates'!D$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,4)))\n*$R441","v":1530.16},{"$f":"(($D441*'fnd base rates'!E$107)\n+($E441*'fnd base rates'!E$108)\n+($F441*'fnd base rates'!E$109)\n+($G441*'fnd base rates'!E$110)\n+($H441*'fnd base rates'!E$111)\n+($I441*'fnd base rates'!E$112)\n+($J441*'fnd base rates'!E$113)\n+($K441*'fnd base rates'!E$114)\n+($M441*'fnd base rates'!E$116)\n+($N441*'fnd base rates'!E$117)\n+($O441*'fnd base rates'!E$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,5)))\n*$R441","v":7339.9107519999998},{"$f":"(($D441*'fnd base rates'!F$107)\n+($E441*'fnd base rates'!F$108)\n+($F441*'fnd base rates'!F$109)\n+($G441*'fnd base rates'!F$110)\n+($H441*'fnd base rates'!F$111)\n+($I441*'fnd base rates'!F$112)\n+($J441*'fnd base rates'!F$113)\n+($K441*'fnd base rates'!F$114)\n+($M441*'fnd base rates'!F$116)\n+($N441*'fnd base rates'!F$117)\n+($O441*'fnd base rates'!F$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,6)))\n*$R441","v":2242.8228239999999},{"$f":"(($D441*'fnd base rates'!G$107)\n+($E441*'fnd base rates'!G$108)\n+($F441*'fnd base rates'!G$109)\n+($G441*'fnd base rates'!G$110)\n+($H441*'fnd base rates'!G$111)\n+($I441*'fnd base rates'!G$112)\n+($J441*'fnd base rates'!G$113)\n+($K441*'fnd base rates'!G$114)\n+($M441*'fnd base rates'!G$116)\n+($N441*'fnd base rates'!G$117)\n+($O441*'fnd base rates'!G$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,7)))\n*$R441","v":325.24656400000003},{"$f":"(($D441*'fnd base rates'!H$107)\n+($E441*'fnd base rates'!H$108)\n+($F441*'fnd base rates'!H$109)\n+($G441*'fnd base rates'!H$110)\n+($H441*'fnd base rates'!H$111)\n+($I441*'fnd base rates'!H$112)\n+($J441*'fnd base rates'!H$113)\n+($K441*'fnd base rates'!H$114)\n+($M441*'fnd base rates'!H$116)\n+($N441*'fnd base rates'!H$117)\n+($O441*'fnd base rates'!H$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D441*'fnd base rates'!I$107)\n+($E441*'fnd base rates'!I$108)\n+($F441*'fnd base rates'!I$109)\n+($G441*'fnd base rates'!I$110)\n+($H441*'fnd base rates'!I$111)\n+($I441*'fnd base rates'!I$112)\n+($J441*'fnd base rates'!I$113)\n+($K441*'fnd base rates'!I$114)\n+($M441*'fnd base rates'!I$116)\n+($N441*'fnd base rates'!I$117)\n+($O441*'fnd base rates'!I$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,9)))\n*$R441","v":669.04},{"$f":"(($D441*'fnd base rates'!J$107)\n+($E441*'fnd base rates'!J$108)\n+($F441*'fnd base rates'!J$109)\n+($G441*'fnd base rates'!J$110)\n+($H441*'fnd base rates'!J$111)\n+($I441*'fnd base rates'!J$112)\n+($J441*'fnd base rates'!J$113)\n+($K441*'fnd base rates'!J$114)\n+($M441*'fnd base rates'!J$116)\n+($N441*'fnd base rates'!J$117)\n+($O441*'fnd base rates'!J$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,10)))\n*$R441","v":401.13},{"$f":"(($D441*'fnd base rates'!K$107)\n+($E441*'fnd base rates'!K$108)\n+($F441*'fnd base rates'!K$109)\n+($G441*'fnd base rates'!K$110)\n+($H441*'fnd base rates'!K$111)\n+($I441*'fnd base rates'!K$112)\n+($J441*'fnd base rates'!K$113)\n+($K441*'fnd base rates'!K$114)\n+($M441*'fnd base rates'!K$116)\n+($N441*'fnd base rates'!K$117)\n+($O441*'fnd base rates'!K$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,11)))\n*$R441","v":2282.36976},{"$f":"(($D441*'fnd base rates'!L$107)\n+($E441*'fnd base rates'!L$108)\n+($F441*'fnd base rates'!L$109)\n+($G441*'fnd base rates'!L$110)\n+($H441*'fnd base rates'!L$111)\n+($I441*'fnd base rates'!L$112)\n+($J441*'fnd base rates'!L$113)\n+($K441*'fnd base rates'!L$114)\n+($M441*'fnd base rates'!L$116)\n+($N441*'fnd base rates'!L$117)\n+($O441*'fnd base rates'!L$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,12)))","v":2958.6333599999998},{"$f":"(($D441*'fnd base rates'!M$107)\n+($E441*'fnd base rates'!M$108)\n+($F441*'fnd base rates'!M$109)\n+($G441*'fnd base rates'!M$110)\n+($H441*'fnd base rates'!M$111)\n+($I441*'fnd base rates'!M$112)\n+($J441*'fnd base rates'!M$113)\n+($K441*'fnd base rates'!M$114)\n+($M441*'fnd base rates'!M$116)\n+($N441*'fnd base rates'!M$117)\n+($O441*'fnd base rates'!M$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,13)))","v":0},19869.113819999999,null,456160009,"456","160","009",1,2,19869.113819999999,9935,0,9935,null,null,null,null,null,9935,0,9935,null,null,{"$f":"BC441-BA441","v":0}]
[456,456160031,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D442","v":0},{"$f":"'fnd enro'!E442","v":0},{"$f":"'fnd enro'!F442","v":1},{"$f":"'fnd enro'!G442","v":4},{"$f":"'fnd enro'!H442","v":3},{"$f":"'fnd enro'!I442","v":0},{"$f":"'fnd enro'!J442","v":0},{"$f":"'fnd enro'!K442","v":0.30880000000000002},{"$f":"'fnd enro'!L442","v":0},{"$f":"'fnd enro'!M442","v":3},{"$f":"'fnd enro'!N442","v":0},{"$f":"'fnd enro'!O442","v":0},{"$f":"'fnd enro'!P442","v":4},{"$f":"'fnd enro'!R442","v":8},1,{"$f":"VALUE('fnd enro'!Q442)","v":5},null,{"$f":"(($D442*'fnd base rates'!C$107)\n+($E442*'fnd base rates'!C$108)\n+($F442*'fnd base rates'!C$109)\n+($G442*'fnd base rates'!C$110)\n+($H442*'fnd base rates'!C$111)\n+($I442*'fnd base rates'!C$112)\n+($J442*'fnd base rates'!C$113)\n+($K442*'fnd base rates'!C$114)\n+($M442*'fnd base rates'!C$116)\n+($N442*'fnd base rates'!C$117)\n+($O442*'fnd base rates'!C$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,3)))\n*$R442","v":4834.6507679999995},{"$f":"(($D442*'fnd base rates'!D$107)\n+($E442*'fnd base rates'!D$108)\n+($F442*'fnd base rates'!D$109)\n+($G442*'fnd base rates'!D$110)\n+($H442*'fnd base rates'!D$111)\n+($I442*'fnd base rates'!D$112)\n+($J442*'fnd base rates'!D$113)\n+($K442*'fnd base rates'!D$114)\n+($M442*'fnd base rates'!D$116)\n+($N442*'fnd base rates'!D$117)\n+($O442*'fnd base rates'!D$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,4)))\n*$R442","v":7786.3400000000011},{"$f":"(($D442*'fnd base rates'!E$107)\n+($E442*'fnd base rates'!E$108)\n+($F442*'fnd base rates'!E$109)\n+($G442*'fnd base rates'!E$110)\n+($H442*'fnd base rates'!E$111)\n+($I442*'fnd base rates'!E$112)\n+($J442*'fnd base rates'!E$113)\n+($K442*'fnd base rates'!E$114)\n+($M442*'fnd base rates'!E$116)\n+($N442*'fnd base rates'!E$117)\n+($O442*'fnd base rates'!E$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,5)))\n*$R442","v":44574.353007999998},{"$f":"(($D442*'fnd base rates'!F$107)\n+($E442*'fnd base rates'!F$108)\n+($F442*'fnd base rates'!F$109)\n+($G442*'fnd base rates'!F$110)\n+($H442*'fnd base rates'!F$111)\n+($I442*'fnd base rates'!F$112)\n+($J442*'fnd base rates'!F$113)\n+($K442*'fnd base rates'!F$114)\n+($M442*'fnd base rates'!F$116)\n+($N442*'fnd base rates'!F$117)\n+($O442*'fnd base rates'!F$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,6)))\n*$R442","v":9754.4212960000004},{"$f":"(($D442*'fnd base rates'!G$107)\n+($E442*'fnd base rates'!G$108)\n+($F442*'fnd base rates'!G$109)\n+($G442*'fnd base rates'!G$110)\n+($H442*'fnd base rates'!G$111)\n+($I442*'fnd base rates'!G$112)\n+($J442*'fnd base rates'!G$113)\n+($K442*'fnd base rates'!G$114)\n+($M442*'fnd base rates'!G$116)\n+($N442*'fnd base rates'!G$117)\n+($O442*'fnd base rates'!G$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,7)))\n*$R442","v":1978.416256},{"$f":"(($D442*'fnd base rates'!H$107)\n+($E442*'fnd base rates'!H$108)\n+($F442*'fnd base rates'!H$109)\n+($G442*'fnd base rates'!H$110)\n+($H442*'fnd base rates'!H$111)\n+($I442*'fnd base rates'!H$112)\n+($J442*'fnd base rates'!H$113)\n+($K442*'fnd base rates'!H$114)\n+($M442*'fnd base rates'!H$116)\n+($N442*'fnd base rates'!H$117)\n+($O442*'fnd base rates'!H$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,8)))","v":4649.1614719999998},{"$f":"(($D442*'fnd base rates'!I$107)\n+($E442*'fnd base rates'!I$108)\n+($F442*'fnd base rates'!I$109)\n+($G442*'fnd base rates'!I$110)\n+($H442*'fnd base rates'!I$111)\n+($I442*'fnd base rates'!I$112)\n+($J442*'fnd base rates'!I$113)\n+($K442*'fnd base rates'!I$114)\n+($M442*'fnd base rates'!I$116)\n+($N442*'fnd base rates'!I$117)\n+($O442*'fnd base rates'!I$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,9)))\n*$R442","v":3295.9199999999996},{"$f":"(($D442*'fnd base rates'!J$107)\n+($E442*'fnd base rates'!J$108)\n+($F442*'fnd base rates'!J$109)\n+($G442*'fnd base rates'!J$110)\n+($H442*'fnd base rates'!J$111)\n+($I442*'fnd base rates'!J$112)\n+($J442*'fnd base rates'!J$113)\n+($K442*'fnd base rates'!J$114)\n+($M442*'fnd base rates'!J$116)\n+($N442*'fnd base rates'!J$117)\n+($O442*'fnd base rates'!J$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,10)))\n*$R442","v":3863.81},{"$f":"(($D442*'fnd base rates'!K$107)\n+($E442*'fnd base rates'!K$108)\n+($F442*'fnd base rates'!K$109)\n+($G442*'fnd base rates'!K$110)\n+($H442*'fnd base rates'!K$111)\n+($I442*'fnd base rates'!K$112)\n+($J442*'fnd base rates'!K$113)\n+($K442*'fnd base rates'!K$114)\n+($M442*'fnd base rates'!K$116)\n+($N442*'fnd base rates'!K$117)\n+($O442*'fnd base rates'!K$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,11)))\n*$R442","v":9957.8790399999998},{"$f":"(($D442*'fnd base rates'!L$107)\n+($E442*'fnd base rates'!L$108)\n+($F442*'fnd base rates'!L$109)\n+($G442*'fnd base rates'!L$110)\n+($H442*'fnd base rates'!L$111)\n+($I442*'fnd base rates'!L$112)\n+($J442*'fnd base rates'!L$113)\n+($K442*'fnd base rates'!L$114)\n+($M442*'fnd base rates'!L$116)\n+($N442*'fnd base rates'!L$117)\n+($O442*'fnd base rates'!L$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,12)))","v":14394.41344},{"$f":"(($D442*'fnd base rates'!M$107)\n+($E442*'fnd base rates'!M$108)\n+($F442*'fnd base rates'!M$109)\n+($G442*'fnd base rates'!M$110)\n+($H442*'fnd base rates'!M$111)\n+($I442*'fnd base rates'!M$112)\n+($J442*'fnd base rates'!M$113)\n+($K442*'fnd base rates'!M$114)\n+($M442*'fnd base rates'!M$116)\n+($N442*'fnd base rates'!M$117)\n+($O442*'fnd base rates'!M$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,13)))","v":0},105089.36527999998,null,456160031,"456","160","031",1,8,105089.36527999998,13136,0,13136,null,null,null,null,null,13136,0,13136,null,null,{"$f":"BC442-BA442","v":0}]
[456,456160056,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D443","v":0},{"$f":"'fnd enro'!E443","v":0},{"$f":"'fnd enro'!F443","v":1},{"$f":"'fnd enro'!G443","v":3},{"$f":"'fnd enro'!H443","v":2},{"$f":"'fnd enro'!I443","v":0},{"$f":"'fnd enro'!J443","v":0},{"$f":"'fnd enro'!K443","v":0.2316},{"$f":"'fnd enro'!L443","v":0},{"$f":"'fnd enro'!M443","v":1},{"$f":"'fnd enro'!N443","v":2},{"$f":"'fnd enro'!O443","v":0},{"$f":"'fnd enro'!P443","v":6},{"$f":"'fnd enro'!R443","v":6},1,{"$f":"VALUE('fnd enro'!Q443)","v":4},null,{"$f":"(($D443*'fnd base rates'!C$107)\n+($E443*'fnd base rates'!C$108)\n+($F443*'fnd base rates'!C$109)\n+($G443*'fnd base rates'!C$110)\n+($H443*'fnd base rates'!C$111)\n+($I443*'fnd base rates'!C$112)\n+($J443*'fnd base rates'!C$113)\n+($K443*'fnd base rates'!C$114)\n+($M443*'fnd base rates'!C$116)\n+($N443*'fnd base rates'!C$117)\n+($O443*'fnd base rates'!C$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,3)))\n*$R443","v":3883.8080759999998},{"$f":"(($D443*'fnd base rates'!D$107)\n+($E443*'fnd base rates'!D$108)\n+($F443*'fnd base rates'!D$109)\n+($G443*'fnd base rates'!D$110)\n+($H443*'fnd base rates'!D$111)\n+($I443*'fnd base rates'!D$112)\n+($J443*'fnd base rates'!D$113)\n+($K443*'fnd base rates'!D$114)\n+($M443*'fnd base rates'!D$116)\n+($N443*'fnd base rates'!D$117)\n+($O443*'fnd base rates'!D$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,4)))\n*$R443","v":6801.0000000000009},{"$f":"(($D443*'fnd base rates'!E$107)\n+($E443*'fnd base rates'!E$108)\n+($F443*'fnd base rates'!E$109)\n+($G443*'fnd base rates'!E$110)\n+($H443*'fnd base rates'!E$111)\n+($I443*'fnd base rates'!E$112)\n+($J443*'fnd base rates'!E$113)\n+($K443*'fnd base rates'!E$114)\n+($M443*'fnd base rates'!E$116)\n+($N443*'fnd base rates'!E$117)\n+($O443*'fnd base rates'!E$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,5)))\n*$R443","v":42498.942255999995},{"$f":"(($D443*'fnd base rates'!F$107)\n+($E443*'fnd base rates'!F$108)\n+($F443*'fnd base rates'!F$109)\n+($G443*'fnd base rates'!F$110)\n+($H443*'fnd base rates'!F$111)\n+($I443*'fnd base rates'!F$112)\n+($J443*'fnd base rates'!F$113)\n+($K443*'fnd base rates'!F$114)\n+($M443*'fnd base rates'!F$116)\n+($N443*'fnd base rates'!F$117)\n+($O443*'fnd base rates'!F$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,6)))\n*$R443","v":7531.2184720000005},{"$f":"(($D443*'fnd base rates'!G$107)\n+($E443*'fnd base rates'!G$108)\n+($F443*'fnd base rates'!G$109)\n+($G443*'fnd base rates'!G$110)\n+($H443*'fnd base rates'!G$111)\n+($I443*'fnd base rates'!G$112)\n+($J443*'fnd base rates'!G$113)\n+($K443*'fnd base rates'!G$114)\n+($M443*'fnd base rates'!G$116)\n+($N443*'fnd base rates'!G$117)\n+($O443*'fnd base rates'!G$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,7)))\n*$R443","v":1907.5096920000001},{"$f":"(($D443*'fnd base rates'!H$107)\n+($E443*'fnd base rates'!H$108)\n+($F443*'fnd base rates'!H$109)\n+($G443*'fnd base rates'!H$110)\n+($H443*'fnd base rates'!H$111)\n+($I443*'fnd base rates'!H$112)\n+($J443*'fnd base rates'!H$113)\n+($K443*'fnd base rates'!H$114)\n+($M443*'fnd base rates'!H$116)\n+($N443*'fnd base rates'!H$117)\n+($O443*'fnd base rates'!H$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,8)))","v":3654.4436040000001},{"$f":"(($D443*'fnd base rates'!I$107)\n+($E443*'fnd base rates'!I$108)\n+($F443*'fnd base rates'!I$109)\n+($G443*'fnd base rates'!I$110)\n+($H443*'fnd base rates'!I$111)\n+($I443*'fnd base rates'!I$112)\n+($J443*'fnd base rates'!I$113)\n+($K443*'fnd base rates'!I$114)\n+($M443*'fnd base rates'!I$116)\n+($N443*'fnd base rates'!I$117)\n+($O443*'fnd base rates'!I$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,9)))\n*$R443","v":2842.96},{"$f":"(($D443*'fnd base rates'!J$107)\n+($E443*'fnd base rates'!J$108)\n+($F443*'fnd base rates'!J$109)\n+($G443*'fnd base rates'!J$110)\n+($H443*'fnd base rates'!J$111)\n+($I443*'fnd base rates'!J$112)\n+($J443*'fnd base rates'!J$113)\n+($K443*'fnd base rates'!J$114)\n+($M443*'fnd base rates'!J$116)\n+($N443*'fnd base rates'!J$117)\n+($O443*'fnd base rates'!J$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,10)))\n*$R443","v":4544.26},{"$f":"(($D443*'fnd base rates'!K$107)\n+($E443*'fnd base rates'!K$108)\n+($F443*'fnd base rates'!K$109)\n+($G443*'fnd base rates'!K$110)\n+($H443*'fnd base rates'!K$111)\n+($I443*'fnd base rates'!K$112)\n+($J443*'fnd base rates'!K$113)\n+($K443*'fnd base rates'!K$114)\n+($M443*'fnd base rates'!K$116)\n+($N443*'fnd base rates'!K$117)\n+($O443*'fnd base rates'!K$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,11)))\n*$R443","v":7709.1692799999983},{"$f":"(($D443*'fnd base rates'!L$107)\n+($E443*'fnd base rates'!L$108)\n+($F443*'fnd base rates'!L$109)\n+($G443*'fnd base rates'!L$110)\n+($H443*'fnd base rates'!L$111)\n+($I443*'fnd base rates'!L$112)\n+($J443*'fnd base rates'!L$113)\n+($K443*'fnd base rates'!L$114)\n+($M443*'fnd base rates'!L$116)\n+($N443*'fnd base rates'!L$117)\n+($O443*'fnd base rates'!L$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,12)))","v":12295.94008},{"$f":"(($D443*'fnd base rates'!M$107)\n+($E443*'fnd base rates'!M$108)\n+($F443*'fnd base rates'!M$109)\n+($G443*'fnd base rates'!M$110)\n+($H443*'fnd base rates'!M$111)\n+($I443*'fnd base rates'!M$112)\n+($J443*'fnd base rates'!M$113)\n+($K443*'fnd base rates'!M$114)\n+($M443*'fnd base rates'!M$116)\n+($N443*'fnd base rates'!M$117)\n+($O443*'fnd base rates'!M$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,13)))","v":0},93669.251459999999,null,456160056,"456","160","056",1,6,93669.251459999999,15612,0,15612,null,null,null,null,null,15612,0,15612,null,null,{"$f":"BC443-BA443","v":0}]
[456,456160079,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D444","v":4},{"$f":"'fnd enro'!E444","v":0},{"$f":"'fnd enro'!F444","v":9},{"$f":"'fnd enro'!G444","v":18},{"$f":"'fnd enro'!H444","v":15},{"$f":"'fnd enro'!I444","v":0},{"$f":"'fnd enro'!J444","v":0},{"$f":"'fnd enro'!K444","v":1.6212},{"$f":"'fnd enro'!L444","v":0},{"$f":"'fnd enro'!M444","v":18},{"$f":"'fnd enro'!N444","v":5},{"$f":"'fnd enro'!O444","v":0},{"$f":"'fnd enro'!P444","v":29},{"$f":"'fnd enro'!R444","v":44},1,{"$f":"VALUE('fnd enro'!Q444)","v":7},null,{"$f":"(($D444*'fnd base rates'!C$107)\n+($E444*'fnd base rates'!C$108)\n+($F444*'fnd base rates'!C$109)\n+($G444*'fnd base rates'!C$110)\n+($H444*'fnd base rates'!C$111)\n+($I444*'fnd base rates'!C$112)\n+($J444*'fnd base rates'!C$113)\n+($K444*'fnd base rates'!C$114)\n+($M444*'fnd base rates'!C$116)\n+($N444*'fnd base rates'!C$117)\n+($O444*'fnd base rates'!C$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,3)))\n*$R444","v":27723.906532000001},{"$f":"(($D444*'fnd base rates'!D$107)\n+($E444*'fnd base rates'!D$108)\n+($F444*'fnd base rates'!D$109)\n+($G444*'fnd base rates'!D$110)\n+($H444*'fnd base rates'!D$111)\n+($I444*'fnd base rates'!D$112)\n+($J444*'fnd base rates'!D$113)\n+($K444*'fnd base rates'!D$114)\n+($M444*'fnd base rates'!D$116)\n+($N444*'fnd base rates'!D$117)\n+($O444*'fnd base rates'!D$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,4)))\n*$R444","v":47215.369999999995},{"$f":"(($D444*'fnd base rates'!E$107)\n+($E444*'fnd base rates'!E$108)\n+($F444*'fnd base rates'!E$109)\n+($G444*'fnd base rates'!E$110)\n+($H444*'fnd base rates'!E$111)\n+($I444*'fnd base rates'!E$112)\n+($J444*'fnd base rates'!E$113)\n+($K444*'fnd base rates'!E$114)\n+($M444*'fnd base rates'!E$116)\n+($N444*'fnd base rates'!E$117)\n+($O444*'fnd base rates'!E$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,5)))\n*$R444","v":284593.26579199999},{"$f":"(($D444*'fnd base rates'!F$107)\n+($E444*'fnd base rates'!F$108)\n+($F444*'fnd base rates'!F$109)\n+($G444*'fnd base rates'!F$110)\n+($H444*'fnd base rates'!F$111)\n+($I444*'fnd base rates'!F$112)\n+($J444*'fnd base rates'!F$113)\n+($K444*'fnd base rates'!F$114)\n+($M444*'fnd base rates'!F$116)\n+($N444*'fnd base rates'!F$117)\n+($O444*'fnd base rates'!F$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,6)))\n*$R444","v":54531.649303999999},{"$f":"(($D444*'fnd base rates'!G$107)\n+($E444*'fnd base rates'!G$108)\n+($F444*'fnd base rates'!G$109)\n+($G444*'fnd base rates'!G$110)\n+($H444*'fnd base rates'!G$111)\n+($I444*'fnd base rates'!G$112)\n+($J444*'fnd base rates'!G$113)\n+($K444*'fnd base rates'!G$114)\n+($M444*'fnd base rates'!G$116)\n+($N444*'fnd base rates'!G$117)\n+($O444*'fnd base rates'!G$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,7)))\n*$R444","v":12681.257844},{"$f":"(($D444*'fnd base rates'!H$107)\n+($E444*'fnd base rates'!H$108)\n+($F444*'fnd base rates'!H$109)\n+($G444*'fnd base rates'!H$110)\n+($H444*'fnd base rates'!H$111)\n+($I444*'fnd base rates'!H$112)\n+($J444*'fnd base rates'!H$113)\n+($K444*'fnd base rates'!H$114)\n+($M444*'fnd base rates'!H$116)\n+($N444*'fnd base rates'!H$117)\n+($O444*'fnd base rates'!H$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,8)))","v":26627.595228000002},{"$f":"(($D444*'fnd base rates'!I$107)\n+($E444*'fnd base rates'!I$108)\n+($F444*'fnd base rates'!I$109)\n+($G444*'fnd base rates'!I$110)\n+($H444*'fnd base rates'!I$111)\n+($I444*'fnd base rates'!I$112)\n+($J444*'fnd base rates'!I$113)\n+($K444*'fnd base rates'!I$114)\n+($M444*'fnd base rates'!I$116)\n+($N444*'fnd base rates'!I$117)\n+($O444*'fnd base rates'!I$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,9)))\n*$R444","v":19818.560000000001},{"$f":"(($D444*'fnd base rates'!J$107)\n+($E444*'fnd base rates'!J$108)\n+($F444*'fnd base rates'!J$109)\n+($G444*'fnd base rates'!J$110)\n+($H444*'fnd base rates'!J$111)\n+($I444*'fnd base rates'!J$112)\n+($J444*'fnd base rates'!J$113)\n+($K444*'fnd base rates'!J$114)\n+($M444*'fnd base rates'!J$116)\n+($N444*'fnd base rates'!J$117)\n+($O444*'fnd base rates'!J$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,10)))\n*$R444","v":27552.71},{"$f":"(($D444*'fnd base rates'!K$107)\n+($E444*'fnd base rates'!K$108)\n+($F444*'fnd base rates'!K$109)\n+($G444*'fnd base rates'!K$110)\n+($H444*'fnd base rates'!K$111)\n+($I444*'fnd base rates'!K$112)\n+($J444*'fnd base rates'!K$113)\n+($K444*'fnd base rates'!K$114)\n+($M444*'fnd base rates'!K$116)\n+($N444*'fnd base rates'!K$117)\n+($O444*'fnd base rates'!K$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,11)))\n*$R444","v":56449.884960000003},{"$f":"(($D444*'fnd base rates'!L$107)\n+($E444*'fnd base rates'!L$108)\n+($F444*'fnd base rates'!L$109)\n+($G444*'fnd base rates'!L$110)\n+($H444*'fnd base rates'!L$111)\n+($I444*'fnd base rates'!L$112)\n+($J444*'fnd base rates'!L$113)\n+($K444*'fnd base rates'!L$114)\n+($M444*'fnd base rates'!L$116)\n+($N444*'fnd base rates'!L$117)\n+($O444*'fnd base rates'!L$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,12)))","v":85707.430559999993},{"$f":"(($D444*'fnd base rates'!M$107)\n+($E444*'fnd base rates'!M$108)\n+($F444*'fnd base rates'!M$109)\n+($G444*'fnd base rates'!M$110)\n+($H444*'fnd base rates'!M$111)\n+($I444*'fnd base rates'!M$112)\n+($J444*'fnd base rates'!M$113)\n+($K444*'fnd base rates'!M$114)\n+($M444*'fnd base rates'!M$116)\n+($N444*'fnd base rates'!M$117)\n+($O444*'fnd base rates'!M$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,13)))","v":0},642901.63022000005,null,456160079,"456","160","079",1,44,642901.63022000005,14611,0,14611,null,null,null,null,null,14611,0,14611,null,null,{"$f":"BC444-BA444","v":0}]
[456,456160097,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D445","v":0},{"$f":"'fnd enro'!E445","v":0},{"$f":"'fnd enro'!F445","v":1},{"$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":7.7200000000000005E-2},{"$f":"'fnd enro'!L445","v":0},{"$f":"'fnd enro'!M445","v":2},{"$f":"'fnd enro'!N445","v":0},{"$f":"'fnd enro'!O445","v":0},{"$f":"'fnd enro'!P445","v":2},{"$f":"'fnd enro'!R445","v":2},1,{"$f":"VALUE('fnd enro'!Q445)","v":11},null,{"$f":"(($D445*'fnd base rates'!C$107)\n+($E445*'fnd base rates'!C$108)\n+($F445*'fnd base rates'!C$109)\n+($G445*'fnd base rates'!C$110)\n+($H445*'fnd base rates'!C$111)\n+($I445*'fnd base rates'!C$112)\n+($J445*'fnd base rates'!C$113)\n+($K445*'fnd base rates'!C$114)\n+($M445*'fnd base rates'!C$116)\n+($N445*'fnd base rates'!C$117)\n+($O445*'fnd base rates'!C$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,3)))\n*$R445","v":1442.482692},{"$f":"(($D445*'fnd base rates'!D$107)\n+($E445*'fnd base rates'!D$108)\n+($F445*'fnd base rates'!D$109)\n+($G445*'fnd base rates'!D$110)\n+($H445*'fnd base rates'!D$111)\n+($I445*'fnd base rates'!D$112)\n+($J445*'fnd base rates'!D$113)\n+($K445*'fnd base rates'!D$114)\n+($M445*'fnd base rates'!D$116)\n+($N445*'fnd base rates'!D$117)\n+($O445*'fnd base rates'!D$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,4)))\n*$R445","v":2676.56},{"$f":"(($D445*'fnd base rates'!E$107)\n+($E445*'fnd base rates'!E$108)\n+($F445*'fnd base rates'!E$109)\n+($G445*'fnd base rates'!E$110)\n+($H445*'fnd base rates'!E$111)\n+($I445*'fnd base rates'!E$112)\n+($J445*'fnd base rates'!E$113)\n+($K445*'fnd base rates'!E$114)\n+($M445*'fnd base rates'!E$116)\n+($N445*'fnd base rates'!E$117)\n+($O445*'fnd base rates'!E$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,5)))\n*$R445","v":17974.010752000002},{"$f":"(($D445*'fnd base rates'!F$107)\n+($E445*'fnd base rates'!F$108)\n+($F445*'fnd base rates'!F$109)\n+($G445*'fnd base rates'!F$110)\n+($H445*'fnd base rates'!F$111)\n+($I445*'fnd base rates'!F$112)\n+($J445*'fnd base rates'!F$113)\n+($K445*'fnd base rates'!F$114)\n+($M445*'fnd base rates'!F$116)\n+($N445*'fnd base rates'!F$117)\n+($O445*'fnd base rates'!F$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,6)))\n*$R445","v":2848.932824},{"$f":"(($D445*'fnd base rates'!G$107)\n+($E445*'fnd base rates'!G$108)\n+($F445*'fnd base rates'!G$109)\n+($G445*'fnd base rates'!G$110)\n+($H445*'fnd base rates'!G$111)\n+($I445*'fnd base rates'!G$112)\n+($J445*'fnd base rates'!G$113)\n+($K445*'fnd base rates'!G$114)\n+($M445*'fnd base rates'!G$116)\n+($N445*'fnd base rates'!G$117)\n+($O445*'fnd base rates'!G$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,7)))\n*$R445","v":789.96656399999995},{"$f":"(($D445*'fnd base rates'!H$107)\n+($E445*'fnd base rates'!H$108)\n+($F445*'fnd base rates'!H$109)\n+($G445*'fnd base rates'!H$110)\n+($H445*'fnd base rates'!H$111)\n+($I445*'fnd base rates'!H$112)\n+($J445*'fnd base rates'!H$113)\n+($K445*'fnd base rates'!H$114)\n+($M445*'fnd base rates'!H$116)\n+($N445*'fnd base rates'!H$117)\n+($O445*'fnd base rates'!H$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,8)))","v":1357.2578680000001},{"$f":"(($D445*'fnd base rates'!I$107)\n+($E445*'fnd base rates'!I$108)\n+($F445*'fnd base rates'!I$109)\n+($G445*'fnd base rates'!I$110)\n+($H445*'fnd base rates'!I$111)\n+($I445*'fnd base rates'!I$112)\n+($J445*'fnd base rates'!I$113)\n+($K445*'fnd base rates'!I$114)\n+($M445*'fnd base rates'!I$116)\n+($N445*'fnd base rates'!I$117)\n+($O445*'fnd base rates'!I$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,9)))\n*$R445","v":1077.6400000000001},{"$f":"(($D445*'fnd base rates'!J$107)\n+($E445*'fnd base rates'!J$108)\n+($F445*'fnd base rates'!J$109)\n+($G445*'fnd base rates'!J$110)\n+($H445*'fnd base rates'!J$111)\n+($I445*'fnd base rates'!J$112)\n+($J445*'fnd base rates'!J$113)\n+($K445*'fnd base rates'!J$114)\n+($M445*'fnd base rates'!J$116)\n+($N445*'fnd base rates'!J$117)\n+($O445*'fnd base rates'!J$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,10)))\n*$R445","v":1932.02},{"$f":"(($D445*'fnd base rates'!K$107)\n+($E445*'fnd base rates'!K$108)\n+($F445*'fnd base rates'!K$109)\n+($G445*'fnd base rates'!K$110)\n+($H445*'fnd base rates'!K$111)\n+($I445*'fnd base rates'!K$112)\n+($J445*'fnd base rates'!K$113)\n+($K445*'fnd base rates'!K$114)\n+($M445*'fnd base rates'!K$116)\n+($N445*'fnd base rates'!K$117)\n+($O445*'fnd base rates'!K$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,11)))\n*$R445","v":2807.3197599999999},{"$f":"(($D445*'fnd base rates'!L$107)\n+($E445*'fnd base rates'!L$108)\n+($F445*'fnd base rates'!L$109)\n+($G445*'fnd base rates'!L$110)\n+($H445*'fnd base rates'!L$111)\n+($I445*'fnd base rates'!L$112)\n+($J445*'fnd base rates'!L$113)\n+($K445*'fnd base rates'!L$114)\n+($M445*'fnd base rates'!L$116)\n+($N445*'fnd base rates'!L$117)\n+($O445*'fnd base rates'!L$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,12)))","v":4699.8033600000008},{"$f":"(($D445*'fnd base rates'!M$107)\n+($E445*'fnd base rates'!M$108)\n+($F445*'fnd base rates'!M$109)\n+($G445*'fnd base rates'!M$110)\n+($H445*'fnd base rates'!M$111)\n+($I445*'fnd base rates'!M$112)\n+($J445*'fnd base rates'!M$113)\n+($K445*'fnd base rates'!M$114)\n+($M445*'fnd base rates'!M$116)\n+($N445*'fnd base rates'!M$117)\n+($O445*'fnd base rates'!M$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,13)))","v":0},37605.993819999996,null,456160097,"456","160","097",1,2,37605.993819999996,18803,0,18803,null,null,null,null,null,18803,0,18803,null,null,{"$f":"BC445-BA445","v":0}]
[456,456160128,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D446","v":0},{"$f":"'fnd enro'!E446","v":0},{"$f":"'fnd enro'!F446","v":0},{"$f":"'fnd enro'!G446","v":0},{"$f":"'fnd enro'!H446","v":1},{"$f":"'fnd enro'!I446","v":0},{"$f":"'fnd enro'!J446","v":0},{"$f":"'fnd enro'!K446","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L446","v":0},{"$f":"'fnd enro'!M446","v":0},{"$f":"'fnd enro'!N446","v":0},{"$f":"'fnd enro'!O446","v":0},{"$f":"'fnd enro'!P446","v":0},{"$f":"'fnd enro'!R446","v":1},1,{"$f":"VALUE('fnd enro'!Q446)","v":10},null,{"$f":"(($D446*'fnd base rates'!C$107)\n+($E446*'fnd base rates'!C$108)\n+($F446*'fnd base rates'!C$109)\n+($G446*'fnd base rates'!C$110)\n+($H446*'fnd base rates'!C$111)\n+($I446*'fnd base rates'!C$112)\n+($J446*'fnd base rates'!C$113)\n+($K446*'fnd base rates'!C$114)\n+($M446*'fnd base rates'!C$116)\n+($N446*'fnd base rates'!C$117)\n+($O446*'fnd base rates'!C$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,3)))\n*$R446","v":536.46134600000005},{"$f":"(($D446*'fnd base rates'!D$107)\n+($E446*'fnd base rates'!D$108)\n+($F446*'fnd base rates'!D$109)\n+($G446*'fnd base rates'!D$110)\n+($H446*'fnd base rates'!D$111)\n+($I446*'fnd base rates'!D$112)\n+($J446*'fnd base rates'!D$113)\n+($K446*'fnd base rates'!D$114)\n+($M446*'fnd base rates'!D$116)\n+($N446*'fnd base rates'!D$117)\n+($O446*'fnd base rates'!D$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,4)))\n*$R446","v":765.08},{"$f":"(($D446*'fnd base rates'!E$107)\n+($E446*'fnd base rates'!E$108)\n+($F446*'fnd base rates'!E$109)\n+($G446*'fnd base rates'!E$110)\n+($H446*'fnd base rates'!E$111)\n+($I446*'fnd base rates'!E$112)\n+($J446*'fnd base rates'!E$113)\n+($K446*'fnd base rates'!E$114)\n+($M446*'fnd base rates'!E$116)\n+($N446*'fnd base rates'!E$117)\n+($O446*'fnd base rates'!E$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,5)))\n*$R446","v":3459.480376},{"$f":"(($D446*'fnd base rates'!F$107)\n+($E446*'fnd base rates'!F$108)\n+($F446*'fnd base rates'!F$109)\n+($G446*'fnd base rates'!F$110)\n+($H446*'fnd base rates'!F$111)\n+($I446*'fnd base rates'!F$112)\n+($J446*'fnd base rates'!F$113)\n+($K446*'fnd base rates'!F$114)\n+($M446*'fnd base rates'!F$116)\n+($N446*'fnd base rates'!F$117)\n+($O446*'fnd base rates'!F$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,6)))\n*$R446","v":995.37641200000007},{"$f":"(($D446*'fnd base rates'!G$107)\n+($E446*'fnd base rates'!G$108)\n+($F446*'fnd base rates'!G$109)\n+($G446*'fnd base rates'!G$110)\n+($H446*'fnd base rates'!G$111)\n+($I446*'fnd base rates'!G$112)\n+($J446*'fnd base rates'!G$113)\n+($K446*'fnd base rates'!G$114)\n+($M446*'fnd base rates'!G$116)\n+($N446*'fnd base rates'!G$117)\n+($O446*'fnd base rates'!G$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,7)))\n*$R446","v":168.453282},{"$f":"(($D446*'fnd base rates'!H$107)\n+($E446*'fnd base rates'!H$108)\n+($F446*'fnd base rates'!H$109)\n+($G446*'fnd base rates'!H$110)\n+($H446*'fnd base rates'!H$111)\n+($I446*'fnd base rates'!H$112)\n+($J446*'fnd base rates'!H$113)\n+($K446*'fnd base rates'!H$114)\n+($M446*'fnd base rates'!H$116)\n+($N446*'fnd base rates'!H$117)\n+($O446*'fnd base rates'!H$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D446*'fnd base rates'!I$107)\n+($E446*'fnd base rates'!I$108)\n+($F446*'fnd base rates'!I$109)\n+($G446*'fnd base rates'!I$110)\n+($H446*'fnd base rates'!I$111)\n+($I446*'fnd base rates'!I$112)\n+($J446*'fnd base rates'!I$113)\n+($K446*'fnd base rates'!I$114)\n+($M446*'fnd base rates'!I$116)\n+($N446*'fnd base rates'!I$117)\n+($O446*'fnd base rates'!I$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,9)))\n*$R446","v":362.69},{"$f":"(($D446*'fnd base rates'!J$107)\n+($E446*'fnd base rates'!J$108)\n+($F446*'fnd base rates'!J$109)\n+($G446*'fnd base rates'!J$110)\n+($H446*'fnd base rates'!J$111)\n+($I446*'fnd base rates'!J$112)\n+($J446*'fnd base rates'!J$113)\n+($K446*'fnd base rates'!J$114)\n+($M446*'fnd base rates'!J$116)\n+($N446*'fnd base rates'!J$117)\n+($O446*'fnd base rates'!J$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,10)))\n*$R446","v":248.81},{"$f":"(($D446*'fnd base rates'!K$107)\n+($E446*'fnd base rates'!K$108)\n+($F446*'fnd base rates'!K$109)\n+($G446*'fnd base rates'!K$110)\n+($H446*'fnd base rates'!K$111)\n+($I446*'fnd base rates'!K$112)\n+($J446*'fnd base rates'!K$113)\n+($K446*'fnd base rates'!K$114)\n+($M446*'fnd base rates'!K$116)\n+($N446*'fnd base rates'!K$117)\n+($O446*'fnd base rates'!K$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,11)))\n*$R446","v":1182.1598799999999},{"$f":"(($D446*'fnd base rates'!L$107)\n+($E446*'fnd base rates'!L$108)\n+($F446*'fnd base rates'!L$109)\n+($G446*'fnd base rates'!L$110)\n+($H446*'fnd base rates'!L$111)\n+($I446*'fnd base rates'!L$112)\n+($J446*'fnd base rates'!L$113)\n+($K446*'fnd base rates'!L$114)\n+($M446*'fnd base rates'!L$116)\n+($N446*'fnd base rates'!L$117)\n+($O446*'fnd base rates'!L$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D446*'fnd base rates'!M$107)\n+($E446*'fnd base rates'!M$108)\n+($F446*'fnd base rates'!M$109)\n+($G446*'fnd base rates'!M$110)\n+($H446*'fnd base rates'!M$111)\n+($I446*'fnd base rates'!M$112)\n+($J446*'fnd base rates'!M$113)\n+($K446*'fnd base rates'!M$114)\n+($M446*'fnd base rates'!M$116)\n+($N446*'fnd base rates'!M$117)\n+($O446*'fnd base rates'!M$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,456160128,"456","160","128",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC446-BA446","v":0}]
[456,456160149,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D447","v":0},{"$f":"'fnd enro'!E447","v":0},{"$f":"'fnd enro'!F447","v":0},{"$f":"'fnd enro'!G447","v":2},{"$f":"'fnd enro'!H447","v":2},{"$f":"'fnd enro'!I447","v":0},{"$f":"'fnd enro'!J447","v":0},{"$f":"'fnd enro'!K447","v":0.15440000000000001},{"$f":"'fnd enro'!L447","v":0},{"$f":"'fnd enro'!M447","v":0},{"$f":"'fnd enro'!N447","v":2},{"$f":"'fnd enro'!O447","v":0},{"$f":"'fnd enro'!P447","v":3},{"$f":"'fnd enro'!R447","v":4},1,{"$f":"VALUE('fnd enro'!Q447)","v":12},null,{"$f":"(($D447*'fnd base rates'!C$107)\n+($E447*'fnd base rates'!C$108)\n+($F447*'fnd base rates'!C$109)\n+($G447*'fnd base rates'!C$110)\n+($H447*'fnd base rates'!C$111)\n+($I447*'fnd base rates'!C$112)\n+($J447*'fnd base rates'!C$113)\n+($K447*'fnd base rates'!C$114)\n+($M447*'fnd base rates'!C$116)\n+($N447*'fnd base rates'!C$117)\n+($O447*'fnd base rates'!C$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,3)))\n*$R447","v":2623.1453840000004},{"$f":"(($D447*'fnd base rates'!D$107)\n+($E447*'fnd base rates'!D$108)\n+($F447*'fnd base rates'!D$109)\n+($G447*'fnd base rates'!D$110)\n+($H447*'fnd base rates'!D$111)\n+($I447*'fnd base rates'!D$112)\n+($J447*'fnd base rates'!D$113)\n+($K447*'fnd base rates'!D$114)\n+($M447*'fnd base rates'!D$116)\n+($N447*'fnd base rates'!D$117)\n+($O447*'fnd base rates'!D$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,4)))\n*$R447","v":4683.6900000000005},{"$f":"(($D447*'fnd base rates'!E$107)\n+($E447*'fnd base rates'!E$108)\n+($F447*'fnd base rates'!E$109)\n+($G447*'fnd base rates'!E$110)\n+($H447*'fnd base rates'!E$111)\n+($I447*'fnd base rates'!E$112)\n+($J447*'fnd base rates'!E$113)\n+($K447*'fnd base rates'!E$114)\n+($M447*'fnd base rates'!E$116)\n+($N447*'fnd base rates'!E$117)\n+($O447*'fnd base rates'!E$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,5)))\n*$R447","v":29494.871503999999},{"$f":"(($D447*'fnd base rates'!F$107)\n+($E447*'fnd base rates'!F$108)\n+($F447*'fnd base rates'!F$109)\n+($G447*'fnd base rates'!F$110)\n+($H447*'fnd base rates'!F$111)\n+($I447*'fnd base rates'!F$112)\n+($J447*'fnd base rates'!F$113)\n+($K447*'fnd base rates'!F$114)\n+($M447*'fnd base rates'!F$116)\n+($N447*'fnd base rates'!F$117)\n+($O447*'fnd base rates'!F$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,6)))\n*$R447","v":4859.3056479999996},{"$f":"(($D447*'fnd base rates'!G$107)\n+($E447*'fnd base rates'!G$108)\n+($F447*'fnd base rates'!G$109)\n+($G447*'fnd base rates'!G$110)\n+($H447*'fnd base rates'!G$111)\n+($I447*'fnd base rates'!G$112)\n+($J447*'fnd base rates'!G$113)\n+($K447*'fnd base rates'!G$114)\n+($M447*'fnd base rates'!G$116)\n+($N447*'fnd base rates'!G$117)\n+($O447*'fnd base rates'!G$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,7)))\n*$R447","v":1349.093128},{"$f":"(($D447*'fnd base rates'!H$107)\n+($E447*'fnd base rates'!H$108)\n+($F447*'fnd base rates'!H$109)\n+($G447*'fnd base rates'!H$110)\n+($H447*'fnd base rates'!H$111)\n+($I447*'fnd base rates'!H$112)\n+($J447*'fnd base rates'!H$113)\n+($K447*'fnd base rates'!H$114)\n+($M447*'fnd base rates'!H$116)\n+($N447*'fnd base rates'!H$117)\n+($O447*'fnd base rates'!H$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,8)))","v":2451.375736},{"$f":"(($D447*'fnd base rates'!I$107)\n+($E447*'fnd base rates'!I$108)\n+($F447*'fnd base rates'!I$109)\n+($G447*'fnd base rates'!I$110)\n+($H447*'fnd base rates'!I$111)\n+($I447*'fnd base rates'!I$112)\n+($J447*'fnd base rates'!I$113)\n+($K447*'fnd base rates'!I$114)\n+($M447*'fnd base rates'!I$116)\n+($N447*'fnd base rates'!I$117)\n+($O447*'fnd base rates'!I$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,9)))\n*$R447","v":1992.25},{"$f":"(($D447*'fnd base rates'!J$107)\n+($E447*'fnd base rates'!J$108)\n+($F447*'fnd base rates'!J$109)\n+($G447*'fnd base rates'!J$110)\n+($H447*'fnd base rates'!J$111)\n+($I447*'fnd base rates'!J$112)\n+($J447*'fnd base rates'!J$113)\n+($K447*'fnd base rates'!J$114)\n+($M447*'fnd base rates'!J$116)\n+($N447*'fnd base rates'!J$117)\n+($O447*'fnd base rates'!J$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,10)))\n*$R447","v":3422.56},{"$f":"(($D447*'fnd base rates'!K$107)\n+($E447*'fnd base rates'!K$108)\n+($F447*'fnd base rates'!K$109)\n+($G447*'fnd base rates'!K$110)\n+($H447*'fnd base rates'!K$111)\n+($I447*'fnd base rates'!K$112)\n+($J447*'fnd base rates'!K$113)\n+($K447*'fnd base rates'!K$114)\n+($M447*'fnd base rates'!K$116)\n+($N447*'fnd base rates'!K$117)\n+($O447*'fnd base rates'!K$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,11)))\n*$R447","v":5205.2995200000005},{"$f":"(($D447*'fnd base rates'!L$107)\n+($E447*'fnd base rates'!L$108)\n+($F447*'fnd base rates'!L$109)\n+($G447*'fnd base rates'!L$110)\n+($H447*'fnd base rates'!L$111)\n+($I447*'fnd base rates'!L$112)\n+($J447*'fnd base rates'!L$113)\n+($K447*'fnd base rates'!L$114)\n+($M447*'fnd base rates'!L$116)\n+($N447*'fnd base rates'!L$117)\n+($O447*'fnd base rates'!L$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,12)))","v":8477.7867200000001},{"$f":"(($D447*'fnd base rates'!M$107)\n+($E447*'fnd base rates'!M$108)\n+($F447*'fnd base rates'!M$109)\n+($G447*'fnd base rates'!M$110)\n+($H447*'fnd base rates'!M$111)\n+($I447*'fnd base rates'!M$112)\n+($J447*'fnd base rates'!M$113)\n+($K447*'fnd base rates'!M$114)\n+($M447*'fnd base rates'!M$116)\n+($N447*'fnd base rates'!M$117)\n+($O447*'fnd base rates'!M$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,13)))","v":0},64559.377640000006,null,456160149,"456","160","149",1,4,64559.377640000006,16140,0,16140,null,null,null,null,null,16140,0,16140,null,null,{"$f":"BC447-BA447","v":0}]
[456,456160153,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D448","v":0},{"$f":"'fnd enro'!E448","v":0},{"$f":"'fnd enro'!F448","v":0},{"$f":"'fnd enro'!G448","v":1},{"$f":"'fnd enro'!H448","v":1},{"$f":"'fnd enro'!I448","v":0},{"$f":"'fnd enro'!J448","v":0},{"$f":"'fnd enro'!K448","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L448","v":0},{"$f":"'fnd enro'!M448","v":1},{"$f":"'fnd enro'!N448","v":0},{"$f":"'fnd enro'!O448","v":0},{"$f":"'fnd enro'!P448","v":2},{"$f":"'fnd enro'!R448","v":2},1,{"$f":"VALUE('fnd enro'!Q448)","v":10},null,{"$f":"(($D448*'fnd base rates'!C$107)\n+($E448*'fnd base rates'!C$108)\n+($F448*'fnd base rates'!C$109)\n+($G448*'fnd base rates'!C$110)\n+($H448*'fnd base rates'!C$111)\n+($I448*'fnd base rates'!C$112)\n+($J448*'fnd base rates'!C$113)\n+($K448*'fnd base rates'!C$114)\n+($M448*'fnd base rates'!C$116)\n+($N448*'fnd base rates'!C$117)\n+($O448*'fnd base rates'!C$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,3)))\n*$R448","v":1332.7026920000003},{"$f":"(($D448*'fnd base rates'!D$107)\n+($E448*'fnd base rates'!D$108)\n+($F448*'fnd base rates'!D$109)\n+($G448*'fnd base rates'!D$110)\n+($H448*'fnd base rates'!D$111)\n+($I448*'fnd base rates'!D$112)\n+($J448*'fnd base rates'!D$113)\n+($K448*'fnd base rates'!D$114)\n+($M448*'fnd base rates'!D$116)\n+($N448*'fnd base rates'!D$117)\n+($O448*'fnd base rates'!D$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,4)))\n*$R448","v":2458.7800000000002},{"$f":"(($D448*'fnd base rates'!E$107)\n+($E448*'fnd base rates'!E$108)\n+($F448*'fnd base rates'!E$109)\n+($G448*'fnd base rates'!E$110)\n+($H448*'fnd base rates'!E$111)\n+($I448*'fnd base rates'!E$112)\n+($J448*'fnd base rates'!E$113)\n+($K448*'fnd base rates'!E$114)\n+($M448*'fnd base rates'!E$116)\n+($N448*'fnd base rates'!E$117)\n+($O448*'fnd base rates'!E$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,5)))\n*$R448","v":15915.880752000001},{"$f":"(($D448*'fnd base rates'!F$107)\n+($E448*'fnd base rates'!F$108)\n+($F448*'fnd base rates'!F$109)\n+($G448*'fnd base rates'!F$110)\n+($H448*'fnd base rates'!F$111)\n+($I448*'fnd base rates'!F$112)\n+($J448*'fnd base rates'!F$113)\n+($K448*'fnd base rates'!F$114)\n+($M448*'fnd base rates'!F$116)\n+($N448*'fnd base rates'!F$117)\n+($O448*'fnd base rates'!F$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,6)))\n*$R448","v":2419.8428239999998},{"$f":"(($D448*'fnd base rates'!G$107)\n+($E448*'fnd base rates'!G$108)\n+($F448*'fnd base rates'!G$109)\n+($G448*'fnd base rates'!G$110)\n+($H448*'fnd base rates'!G$111)\n+($I448*'fnd base rates'!G$112)\n+($J448*'fnd base rates'!G$113)\n+($K448*'fnd base rates'!G$114)\n+($M448*'fnd base rates'!G$116)\n+($N448*'fnd base rates'!G$117)\n+($O448*'fnd base rates'!G$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,7)))\n*$R448","v":731.75656400000003},{"$f":"(($D448*'fnd base rates'!H$107)\n+($E448*'fnd base rates'!H$108)\n+($F448*'fnd base rates'!H$109)\n+($G448*'fnd base rates'!H$110)\n+($H448*'fnd base rates'!H$111)\n+($I448*'fnd base rates'!H$112)\n+($J448*'fnd base rates'!H$113)\n+($K448*'fnd base rates'!H$114)\n+($M448*'fnd base rates'!H$116)\n+($N448*'fnd base rates'!H$117)\n+($O448*'fnd base rates'!H$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,8)))","v":1227.867868},{"$f":"(($D448*'fnd base rates'!I$107)\n+($E448*'fnd base rates'!I$108)\n+($F448*'fnd base rates'!I$109)\n+($G448*'fnd base rates'!I$110)\n+($H448*'fnd base rates'!I$111)\n+($I448*'fnd base rates'!I$112)\n+($J448*'fnd base rates'!I$113)\n+($K448*'fnd base rates'!I$114)\n+($M448*'fnd base rates'!I$116)\n+($N448*'fnd base rates'!I$117)\n+($O448*'fnd base rates'!I$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,9)))\n*$R448","v":1042},{"$f":"(($D448*'fnd base rates'!J$107)\n+($E448*'fnd base rates'!J$108)\n+($F448*'fnd base rates'!J$109)\n+($G448*'fnd base rates'!J$110)\n+($H448*'fnd base rates'!J$111)\n+($I448*'fnd base rates'!J$112)\n+($J448*'fnd base rates'!J$113)\n+($K448*'fnd base rates'!J$114)\n+($M448*'fnd base rates'!J$116)\n+($N448*'fnd base rates'!J$117)\n+($O448*'fnd base rates'!J$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,10)))\n*$R448","v":1970.21},{"$f":"(($D448*'fnd base rates'!K$107)\n+($E448*'fnd base rates'!K$108)\n+($F448*'fnd base rates'!K$109)\n+($G448*'fnd base rates'!K$110)\n+($H448*'fnd base rates'!K$111)\n+($I448*'fnd base rates'!K$112)\n+($J448*'fnd base rates'!K$113)\n+($K448*'fnd base rates'!K$114)\n+($M448*'fnd base rates'!K$116)\n+($N448*'fnd base rates'!K$117)\n+($O448*'fnd base rates'!K$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,11)))\n*$R448","v":2585.8197599999999},{"$f":"(($D448*'fnd base rates'!L$107)\n+($E448*'fnd base rates'!L$108)\n+($F448*'fnd base rates'!L$109)\n+($G448*'fnd base rates'!L$110)\n+($H448*'fnd base rates'!L$111)\n+($I448*'fnd base rates'!L$112)\n+($J448*'fnd base rates'!L$113)\n+($K448*'fnd base rates'!L$114)\n+($M448*'fnd base rates'!L$116)\n+($N448*'fnd base rates'!L$117)\n+($O448*'fnd base rates'!L$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,12)))","v":4423.6033600000001},{"$f":"(($D448*'fnd base rates'!M$107)\n+($E448*'fnd base rates'!M$108)\n+($F448*'fnd base rates'!M$109)\n+($G448*'fnd base rates'!M$110)\n+($H448*'fnd base rates'!M$111)\n+($I448*'fnd base rates'!M$112)\n+($J448*'fnd base rates'!M$113)\n+($K448*'fnd base rates'!M$114)\n+($M448*'fnd base rates'!M$116)\n+($N448*'fnd base rates'!M$117)\n+($O448*'fnd base rates'!M$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,13)))","v":0},34108.463819999997,null,456160153,"456","160","153",1,2,34108.463819999997,17054,0,17054,null,null,null,null,null,17054,0,17054,null,null,{"$f":"BC448-BA448","v":0}]
[456,456160160,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D449","v":35},{"$f":"'fnd enro'!E449","v":0},{"$f":"'fnd enro'!F449","v":85},{"$f":"'fnd enro'!G449","v":416},{"$f":"'fnd enro'!H449","v":197},{"$f":"'fnd enro'!I449","v":0},{"$f":"'fnd enro'!J449","v":0},{"$f":"'fnd enro'!K449","v":26.942799999999998},{"$f":"'fnd enro'!L449","v":0},{"$f":"'fnd enro'!M449","v":321},{"$f":"'fnd enro'!N449","v":90},{"$f":"'fnd enro'!O449","v":0},{"$f":"'fnd enro'!P449","v":549},{"$f":"'fnd enro'!R449","v":716},1,{"$f":"VALUE('fnd enro'!Q449)","v":11},null,{"$f":"(($D449*'fnd base rates'!C$107)\n+($E449*'fnd base rates'!C$108)\n+($F449*'fnd base rates'!C$109)\n+($G449*'fnd base rates'!C$110)\n+($H449*'fnd base rates'!C$111)\n+($I449*'fnd base rates'!C$112)\n+($J449*'fnd base rates'!C$113)\n+($K449*'fnd base rates'!C$114)\n+($M449*'fnd base rates'!C$116)\n+($N449*'fnd base rates'!C$117)\n+($O449*'fnd base rates'!C$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,3)))\n*$R449","v":469852.40950799995},{"$f":"(($D449*'fnd base rates'!D$107)\n+($E449*'fnd base rates'!D$108)\n+($F449*'fnd base rates'!D$109)\n+($G449*'fnd base rates'!D$110)\n+($H449*'fnd base rates'!D$111)\n+($I449*'fnd base rates'!D$112)\n+($J449*'fnd base rates'!D$113)\n+($K449*'fnd base rates'!D$114)\n+($M449*'fnd base rates'!D$116)\n+($N449*'fnd base rates'!D$117)\n+($O449*'fnd base rates'!D$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,4)))\n*$R449","v":838555.33000000007},{"$f":"(($D449*'fnd base rates'!E$107)\n+($E449*'fnd base rates'!E$108)\n+($F449*'fnd base rates'!E$109)\n+($G449*'fnd base rates'!E$110)\n+($H449*'fnd base rates'!E$111)\n+($I449*'fnd base rates'!E$112)\n+($J449*'fnd base rates'!E$113)\n+($K449*'fnd base rates'!E$114)\n+($M449*'fnd base rates'!E$116)\n+($N449*'fnd base rates'!E$117)\n+($O449*'fnd base rates'!E$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,5)))\n*$R449","v":5325696.4824480005},{"$f":"(($D449*'fnd base rates'!F$107)\n+($E449*'fnd base rates'!F$108)\n+($F449*'fnd base rates'!F$109)\n+($G449*'fnd base rates'!F$110)\n+($H449*'fnd base rates'!F$111)\n+($I449*'fnd base rates'!F$112)\n+($J449*'fnd base rates'!F$113)\n+($K449*'fnd base rates'!F$114)\n+($M449*'fnd base rates'!F$116)\n+($N449*'fnd base rates'!F$117)\n+($O449*'fnd base rates'!F$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,6)))\n*$R449","v":910443.02557599999},{"$f":"(($D449*'fnd base rates'!G$107)\n+($E449*'fnd base rates'!G$108)\n+($F449*'fnd base rates'!G$109)\n+($G449*'fnd base rates'!G$110)\n+($H449*'fnd base rates'!G$111)\n+($I449*'fnd base rates'!G$112)\n+($J449*'fnd base rates'!G$113)\n+($K449*'fnd base rates'!G$114)\n+($M449*'fnd base rates'!G$116)\n+($N449*'fnd base rates'!G$117)\n+($O449*'fnd base rates'!G$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,7)))\n*$R449","v":238211.02083600001},{"$f":"(($D449*'fnd base rates'!H$107)\n+($E449*'fnd base rates'!H$108)\n+($F449*'fnd base rates'!H$109)\n+($G449*'fnd base rates'!H$110)\n+($H449*'fnd base rates'!H$111)\n+($I449*'fnd base rates'!H$112)\n+($J449*'fnd base rates'!H$113)\n+($K449*'fnd base rates'!H$114)\n+($M449*'fnd base rates'!H$116)\n+($N449*'fnd base rates'!H$117)\n+($O449*'fnd base rates'!H$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,8)))","v":442629.59593200008},{"$f":"(($D449*'fnd base rates'!I$107)\n+($E449*'fnd base rates'!I$108)\n+($F449*'fnd base rates'!I$109)\n+($G449*'fnd base rates'!I$110)\n+($H449*'fnd base rates'!I$111)\n+($I449*'fnd base rates'!I$112)\n+($J449*'fnd base rates'!I$113)\n+($K449*'fnd base rates'!I$114)\n+($M449*'fnd base rates'!I$116)\n+($N449*'fnd base rates'!I$117)\n+($O449*'fnd base rates'!I$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,9)))\n*$R449","v":347829.03},{"$f":"(($D449*'fnd base rates'!J$107)\n+($E449*'fnd base rates'!J$108)\n+($F449*'fnd base rates'!J$109)\n+($G449*'fnd base rates'!J$110)\n+($H449*'fnd base rates'!J$111)\n+($I449*'fnd base rates'!J$112)\n+($J449*'fnd base rates'!J$113)\n+($K449*'fnd base rates'!J$114)\n+($M449*'fnd base rates'!J$116)\n+($N449*'fnd base rates'!J$117)\n+($O449*'fnd base rates'!J$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,10)))\n*$R449","v":580073.02},{"$f":"(($D449*'fnd base rates'!K$107)\n+($E449*'fnd base rates'!K$108)\n+($F449*'fnd base rates'!K$109)\n+($G449*'fnd base rates'!K$110)\n+($H449*'fnd base rates'!K$111)\n+($I449*'fnd base rates'!K$112)\n+($J449*'fnd base rates'!K$113)\n+($K449*'fnd base rates'!K$114)\n+($M449*'fnd base rates'!K$116)\n+($N449*'fnd base rates'!K$117)\n+($O449*'fnd base rates'!K$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,11)))\n*$R449","v":927371.09623999987},{"$f":"(($D449*'fnd base rates'!L$107)\n+($E449*'fnd base rates'!L$108)\n+($F449*'fnd base rates'!L$109)\n+($G449*'fnd base rates'!L$110)\n+($H449*'fnd base rates'!L$111)\n+($I449*'fnd base rates'!L$112)\n+($J449*'fnd base rates'!L$113)\n+($K449*'fnd base rates'!L$114)\n+($M449*'fnd base rates'!L$116)\n+($N449*'fnd base rates'!L$117)\n+($O449*'fnd base rates'!L$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,12)))","v":1504450.0826400002},{"$f":"(($D449*'fnd base rates'!M$107)\n+($E449*'fnd base rates'!M$108)\n+($F449*'fnd base rates'!M$109)\n+($G449*'fnd base rates'!M$110)\n+($H449*'fnd base rates'!M$111)\n+($I449*'fnd base rates'!M$112)\n+($J449*'fnd base rates'!M$113)\n+($K449*'fnd base rates'!M$114)\n+($M449*'fnd base rates'!M$116)\n+($N449*'fnd base rates'!M$117)\n+($O449*'fnd base rates'!M$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,13)))","v":0},11585111.093180001,null,456160160,"456","160","160",1,716,11585111.093180001,16180,0,16180,null,null,null,null,null,16180,0,16180,null,null,{"$f":"BC449-BA449","v":0}]
[456,456160163,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D450","v":0},{"$f":"'fnd enro'!E450","v":0},{"$f":"'fnd enro'!F450","v":1},{"$f":"'fnd enro'!G450","v":0},{"$f":"'fnd enro'!H450","v":0},{"$f":"'fnd enro'!I450","v":0},{"$f":"'fnd enro'!J450","v":0},{"$f":"'fnd enro'!K450","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L450","v":0},{"$f":"'fnd enro'!M450","v":0},{"$f":"'fnd enro'!N450","v":0},{"$f":"'fnd enro'!O450","v":0},{"$f":"'fnd enro'!P450","v":1},{"$f":"'fnd enro'!R450","v":1},1,{"$f":"VALUE('fnd enro'!Q450)","v":11},null,{"$f":"(($D450*'fnd base rates'!C$107)\n+($E450*'fnd base rates'!C$108)\n+($F450*'fnd base rates'!C$109)\n+($G450*'fnd base rates'!C$110)\n+($H450*'fnd base rates'!C$111)\n+($I450*'fnd base rates'!C$112)\n+($J450*'fnd base rates'!C$113)\n+($K450*'fnd base rates'!C$114)\n+($M450*'fnd base rates'!C$116)\n+($N450*'fnd base rates'!C$117)\n+($O450*'fnd base rates'!C$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,3)))\n*$R450","v":620.08134600000005},{"$f":"(($D450*'fnd base rates'!D$107)\n+($E450*'fnd base rates'!D$108)\n+($F450*'fnd base rates'!D$109)\n+($G450*'fnd base rates'!D$110)\n+($H450*'fnd base rates'!D$111)\n+($I450*'fnd base rates'!D$112)\n+($J450*'fnd base rates'!D$113)\n+($K450*'fnd base rates'!D$114)\n+($M450*'fnd base rates'!D$116)\n+($N450*'fnd base rates'!D$117)\n+($O450*'fnd base rates'!D$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,4)))\n*$R450","v":1161.26},{"$f":"(($D450*'fnd base rates'!E$107)\n+($E450*'fnd base rates'!E$108)\n+($F450*'fnd base rates'!E$109)\n+($G450*'fnd base rates'!E$110)\n+($H450*'fnd base rates'!E$111)\n+($I450*'fnd base rates'!E$112)\n+($J450*'fnd base rates'!E$113)\n+($K450*'fnd base rates'!E$114)\n+($M450*'fnd base rates'!E$116)\n+($N450*'fnd base rates'!E$117)\n+($O450*'fnd base rates'!E$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,5)))\n*$R450","v":7747.9403760000005},{"$f":"(($D450*'fnd base rates'!F$107)\n+($E450*'fnd base rates'!F$108)\n+($F450*'fnd base rates'!F$109)\n+($G450*'fnd base rates'!F$110)\n+($H450*'fnd base rates'!F$111)\n+($I450*'fnd base rates'!F$112)\n+($J450*'fnd base rates'!F$113)\n+($K450*'fnd base rates'!F$114)\n+($M450*'fnd base rates'!F$116)\n+($N450*'fnd base rates'!F$117)\n+($O450*'fnd base rates'!F$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,6)))\n*$R450","v":1247.446412},{"$f":"(($D450*'fnd base rates'!G$107)\n+($E450*'fnd base rates'!G$108)\n+($F450*'fnd base rates'!G$109)\n+($G450*'fnd base rates'!G$110)\n+($H450*'fnd base rates'!G$111)\n+($I450*'fnd base rates'!G$112)\n+($J450*'fnd base rates'!G$113)\n+($K450*'fnd base rates'!G$114)\n+($M450*'fnd base rates'!G$116)\n+($N450*'fnd base rates'!G$117)\n+($O450*'fnd base rates'!G$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,7)))\n*$R450","v":344.40328199999999},{"$f":"(($D450*'fnd base rates'!H$107)\n+($E450*'fnd base rates'!H$108)\n+($F450*'fnd base rates'!H$109)\n+($G450*'fnd base rates'!H$110)\n+($H450*'fnd base rates'!H$111)\n+($I450*'fnd base rates'!H$112)\n+($J450*'fnd base rates'!H$113)\n+($K450*'fnd base rates'!H$114)\n+($M450*'fnd base rates'!H$116)\n+($N450*'fnd base rates'!H$117)\n+($O450*'fnd base rates'!H$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,8)))","v":552.19893400000001},{"$f":"(($D450*'fnd base rates'!I$107)\n+($E450*'fnd base rates'!I$108)\n+($F450*'fnd base rates'!I$109)\n+($G450*'fnd base rates'!I$110)\n+($H450*'fnd base rates'!I$111)\n+($I450*'fnd base rates'!I$112)\n+($J450*'fnd base rates'!I$113)\n+($K450*'fnd base rates'!I$114)\n+($M450*'fnd base rates'!I$116)\n+($N450*'fnd base rates'!I$117)\n+($O450*'fnd base rates'!I$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,9)))\n*$R450","v":462.96000000000004},{"$f":"(($D450*'fnd base rates'!J$107)\n+($E450*'fnd base rates'!J$108)\n+($F450*'fnd base rates'!J$109)\n+($G450*'fnd base rates'!J$110)\n+($H450*'fnd base rates'!J$111)\n+($I450*'fnd base rates'!J$112)\n+($J450*'fnd base rates'!J$113)\n+($K450*'fnd base rates'!J$114)\n+($M450*'fnd base rates'!J$116)\n+($N450*'fnd base rates'!J$117)\n+($O450*'fnd base rates'!J$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,10)))\n*$R450","v":915.32999999999993},{"$f":"(($D450*'fnd base rates'!K$107)\n+($E450*'fnd base rates'!K$108)\n+($F450*'fnd base rates'!K$109)\n+($G450*'fnd base rates'!K$110)\n+($H450*'fnd base rates'!K$111)\n+($I450*'fnd base rates'!K$112)\n+($J450*'fnd base rates'!K$113)\n+($K450*'fnd base rates'!K$114)\n+($M450*'fnd base rates'!K$116)\n+($N450*'fnd base rates'!K$117)\n+($O450*'fnd base rates'!K$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,11)))\n*$R450","v":1100.2098799999999},{"$f":"(($D450*'fnd base rates'!L$107)\n+($E450*'fnd base rates'!L$108)\n+($F450*'fnd base rates'!L$109)\n+($G450*'fnd base rates'!L$110)\n+($H450*'fnd base rates'!L$111)\n+($I450*'fnd base rates'!L$112)\n+($J450*'fnd base rates'!L$113)\n+($K450*'fnd base rates'!L$114)\n+($M450*'fnd base rates'!L$116)\n+($N450*'fnd base rates'!L$117)\n+($O450*'fnd base rates'!L$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,12)))","v":2071.71668},{"$f":"(($D450*'fnd base rates'!M$107)\n+($E450*'fnd base rates'!M$108)\n+($F450*'fnd base rates'!M$109)\n+($G450*'fnd base rates'!M$110)\n+($H450*'fnd base rates'!M$111)\n+($I450*'fnd base rates'!M$112)\n+($J450*'fnd base rates'!M$113)\n+($K450*'fnd base rates'!M$114)\n+($M450*'fnd base rates'!M$116)\n+($N450*'fnd base rates'!M$117)\n+($O450*'fnd base rates'!M$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,13)))","v":0},16223.546909999999,null,456160163,"456","160","163",1,1,16223.546909999999,16224,0,16224,null,null,null,null,null,16224,0,16224,null,null,{"$f":"BC450-BA450","v":0}]
[456,456160170,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D451","v":0},{"$f":"'fnd enro'!E451","v":0},{"$f":"'fnd enro'!F451","v":0},{"$f":"'fnd enro'!G451","v":2},{"$f":"'fnd enro'!H451","v":0},{"$f":"'fnd enro'!I451","v":0},{"$f":"'fnd enro'!J451","v":0},{"$f":"'fnd enro'!K451","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L451","v":0},{"$f":"'fnd enro'!M451","v":2},{"$f":"'fnd enro'!N451","v":0},{"$f":"'fnd enro'!O451","v":0},{"$f":"'fnd enro'!P451","v":0},{"$f":"'fnd enro'!R451","v":2},1,{"$f":"VALUE('fnd enro'!Q451)","v":10},null,{"$f":"(($D451*'fnd base rates'!C$107)\n+($E451*'fnd base rates'!C$108)\n+($F451*'fnd base rates'!C$109)\n+($G451*'fnd base rates'!C$110)\n+($H451*'fnd base rates'!C$111)\n+($I451*'fnd base rates'!C$112)\n+($J451*'fnd base rates'!C$113)\n+($K451*'fnd base rates'!C$114)\n+($M451*'fnd base rates'!C$116)\n+($N451*'fnd base rates'!C$117)\n+($O451*'fnd base rates'!C$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,3)))\n*$R451","v":1275.242692},{"$f":"(($D451*'fnd base rates'!D$107)\n+($E451*'fnd base rates'!D$108)\n+($F451*'fnd base rates'!D$109)\n+($G451*'fnd base rates'!D$110)\n+($H451*'fnd base rates'!D$111)\n+($I451*'fnd base rates'!D$112)\n+($J451*'fnd base rates'!D$113)\n+($K451*'fnd base rates'!D$114)\n+($M451*'fnd base rates'!D$116)\n+($N451*'fnd base rates'!D$117)\n+($O451*'fnd base rates'!D$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,4)))\n*$R451","v":1884.2},{"$f":"(($D451*'fnd base rates'!E$107)\n+($E451*'fnd base rates'!E$108)\n+($F451*'fnd base rates'!E$109)\n+($G451*'fnd base rates'!E$110)\n+($H451*'fnd base rates'!E$111)\n+($I451*'fnd base rates'!E$112)\n+($J451*'fnd base rates'!E$113)\n+($K451*'fnd base rates'!E$114)\n+($M451*'fnd base rates'!E$116)\n+($N451*'fnd base rates'!E$117)\n+($O451*'fnd base rates'!E$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,5)))\n*$R451","v":10239.040752000001},{"$f":"(($D451*'fnd base rates'!F$107)\n+($E451*'fnd base rates'!F$108)\n+($F451*'fnd base rates'!F$109)\n+($G451*'fnd base rates'!F$110)\n+($H451*'fnd base rates'!F$111)\n+($I451*'fnd base rates'!F$112)\n+($J451*'fnd base rates'!F$113)\n+($K451*'fnd base rates'!F$114)\n+($M451*'fnd base rates'!F$116)\n+($N451*'fnd base rates'!F$117)\n+($O451*'fnd base rates'!F$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,6)))\n*$R451","v":2848.932824},{"$f":"(($D451*'fnd base rates'!G$107)\n+($E451*'fnd base rates'!G$108)\n+($F451*'fnd base rates'!G$109)\n+($G451*'fnd base rates'!G$110)\n+($H451*'fnd base rates'!G$111)\n+($I451*'fnd base rates'!G$112)\n+($J451*'fnd base rates'!G$113)\n+($K451*'fnd base rates'!G$114)\n+($M451*'fnd base rates'!G$116)\n+($N451*'fnd base rates'!G$117)\n+($O451*'fnd base rates'!G$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,7)))\n*$R451","v":414.726564},{"$f":"(($D451*'fnd base rates'!H$107)\n+($E451*'fnd base rates'!H$108)\n+($F451*'fnd base rates'!H$109)\n+($G451*'fnd base rates'!H$110)\n+($H451*'fnd base rates'!H$111)\n+($I451*'fnd base rates'!H$112)\n+($J451*'fnd base rates'!H$113)\n+($K451*'fnd base rates'!H$114)\n+($M451*'fnd base rates'!H$116)\n+($N451*'fnd base rates'!H$117)\n+($O451*'fnd base rates'!H$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,8)))","v":1299.7378680000002},{"$f":"(($D451*'fnd base rates'!I$107)\n+($E451*'fnd base rates'!I$108)\n+($F451*'fnd base rates'!I$109)\n+($G451*'fnd base rates'!I$110)\n+($H451*'fnd base rates'!I$111)\n+($I451*'fnd base rates'!I$112)\n+($J451*'fnd base rates'!I$113)\n+($K451*'fnd base rates'!I$114)\n+($M451*'fnd base rates'!I$116)\n+($N451*'fnd base rates'!I$117)\n+($O451*'fnd base rates'!I$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,9)))\n*$R451","v":764.42000000000007},{"$f":"(($D451*'fnd base rates'!J$107)\n+($E451*'fnd base rates'!J$108)\n+($F451*'fnd base rates'!J$109)\n+($G451*'fnd base rates'!J$110)\n+($H451*'fnd base rates'!J$111)\n+($I451*'fnd base rates'!J$112)\n+($J451*'fnd base rates'!J$113)\n+($K451*'fnd base rates'!J$114)\n+($M451*'fnd base rates'!J$116)\n+($N451*'fnd base rates'!J$117)\n+($O451*'fnd base rates'!J$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,10)))\n*$R451","v":355.24},{"$f":"(($D451*'fnd base rates'!K$107)\n+($E451*'fnd base rates'!K$108)\n+($F451*'fnd base rates'!K$109)\n+($G451*'fnd base rates'!K$110)\n+($H451*'fnd base rates'!K$111)\n+($I451*'fnd base rates'!K$112)\n+($J451*'fnd base rates'!K$113)\n+($K451*'fnd base rates'!K$114)\n+($M451*'fnd base rates'!K$116)\n+($N451*'fnd base rates'!K$117)\n+($O451*'fnd base rates'!K$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,11)))\n*$R451","v":2807.3197599999999},{"$f":"(($D451*'fnd base rates'!L$107)\n+($E451*'fnd base rates'!L$108)\n+($F451*'fnd base rates'!L$109)\n+($G451*'fnd base rates'!L$110)\n+($H451*'fnd base rates'!L$111)\n+($I451*'fnd base rates'!L$112)\n+($J451*'fnd base rates'!L$113)\n+($K451*'fnd base rates'!L$114)\n+($M451*'fnd base rates'!L$116)\n+($N451*'fnd base rates'!L$117)\n+($O451*'fnd base rates'!L$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,12)))","v":3448.6533600000002},{"$f":"(($D451*'fnd base rates'!M$107)\n+($E451*'fnd base rates'!M$108)\n+($F451*'fnd base rates'!M$109)\n+($G451*'fnd base rates'!M$110)\n+($H451*'fnd base rates'!M$111)\n+($I451*'fnd base rates'!M$112)\n+($J451*'fnd base rates'!M$113)\n+($K451*'fnd base rates'!M$114)\n+($M451*'fnd base rates'!M$116)\n+($N451*'fnd base rates'!M$117)\n+($O451*'fnd base rates'!M$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,13)))","v":0},25337.51382,null,456160170,"456","160","170",1,2,25337.51382,12669,0,12669,null,null,null,null,null,12669,0,12669,null,null,{"$f":"BC451-BA451","v":0}]
[456,456160295,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D452","v":1},{"$f":"'fnd enro'!E452","v":0},{"$f":"'fnd enro'!F452","v":0},{"$f":"'fnd enro'!G452","v":2},{"$f":"'fnd enro'!H452","v":5},{"$f":"'fnd enro'!I452","v":0},{"$f":"'fnd enro'!J452","v":0},{"$f":"'fnd enro'!K452","v":0.2702},{"$f":"'fnd enro'!L452","v":0},{"$f":"'fnd enro'!M452","v":1},{"$f":"'fnd enro'!N452","v":0},{"$f":"'fnd enro'!O452","v":0},{"$f":"'fnd enro'!P452","v":6},{"$f":"'fnd enro'!R452","v":8},1,{"$f":"VALUE('fnd enro'!Q452)","v":5},null,{"$f":"(($D452*'fnd base rates'!C$107)\n+($E452*'fnd base rates'!C$108)\n+($F452*'fnd base rates'!C$109)\n+($G452*'fnd base rates'!C$110)\n+($H452*'fnd base rates'!C$111)\n+($I452*'fnd base rates'!C$112)\n+($J452*'fnd base rates'!C$113)\n+($K452*'fnd base rates'!C$114)\n+($M452*'fnd base rates'!C$116)\n+($N452*'fnd base rates'!C$117)\n+($O452*'fnd base rates'!C$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,3)))\n*$R452","v":4427.4194219999999},{"$f":"(($D452*'fnd base rates'!D$107)\n+($E452*'fnd base rates'!D$108)\n+($F452*'fnd base rates'!D$109)\n+($G452*'fnd base rates'!D$110)\n+($H452*'fnd base rates'!D$111)\n+($I452*'fnd base rates'!D$112)\n+($J452*'fnd base rates'!D$113)\n+($K452*'fnd base rates'!D$114)\n+($M452*'fnd base rates'!D$116)\n+($N452*'fnd base rates'!D$117)\n+($O452*'fnd base rates'!D$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,4)))\n*$R452","v":7617.0700000000006},{"$f":"(($D452*'fnd base rates'!E$107)\n+($E452*'fnd base rates'!E$108)\n+($F452*'fnd base rates'!E$109)\n+($G452*'fnd base rates'!E$110)\n+($H452*'fnd base rates'!E$111)\n+($I452*'fnd base rates'!E$112)\n+($J452*'fnd base rates'!E$113)\n+($K452*'fnd base rates'!E$114)\n+($M452*'fnd base rates'!E$116)\n+($N452*'fnd base rates'!E$117)\n+($O452*'fnd base rates'!E$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,5)))\n*$R452","v":44666.062632000001},{"$f":"(($D452*'fnd base rates'!F$107)\n+($E452*'fnd base rates'!F$108)\n+($F452*'fnd base rates'!F$109)\n+($G452*'fnd base rates'!F$110)\n+($H452*'fnd base rates'!F$111)\n+($I452*'fnd base rates'!F$112)\n+($J452*'fnd base rates'!F$113)\n+($K452*'fnd base rates'!F$114)\n+($M452*'fnd base rates'!F$116)\n+($N452*'fnd base rates'!F$117)\n+($O452*'fnd base rates'!F$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,6)))\n*$R452","v":8098.6548840000005},{"$f":"(($D452*'fnd base rates'!G$107)\n+($E452*'fnd base rates'!G$108)\n+($F452*'fnd base rates'!G$109)\n+($G452*'fnd base rates'!G$110)\n+($H452*'fnd base rates'!G$111)\n+($I452*'fnd base rates'!G$112)\n+($J452*'fnd base rates'!G$113)\n+($K452*'fnd base rates'!G$114)\n+($M452*'fnd base rates'!G$116)\n+($N452*'fnd base rates'!G$117)\n+($O452*'fnd base rates'!G$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,7)))\n*$R452","v":2081.8929739999999},{"$f":"(($D452*'fnd base rates'!H$107)\n+($E452*'fnd base rates'!H$108)\n+($F452*'fnd base rates'!H$109)\n+($G452*'fnd base rates'!H$110)\n+($H452*'fnd base rates'!H$111)\n+($I452*'fnd base rates'!H$112)\n+($J452*'fnd base rates'!H$113)\n+($K452*'fnd base rates'!H$114)\n+($M452*'fnd base rates'!H$116)\n+($N452*'fnd base rates'!H$117)\n+($O452*'fnd base rates'!H$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,8)))","v":4167.9125380000005},{"$f":"(($D452*'fnd base rates'!I$107)\n+($E452*'fnd base rates'!I$108)\n+($F452*'fnd base rates'!I$109)\n+($G452*'fnd base rates'!I$110)\n+($H452*'fnd base rates'!I$111)\n+($I452*'fnd base rates'!I$112)\n+($J452*'fnd base rates'!I$113)\n+($K452*'fnd base rates'!I$114)\n+($M452*'fnd base rates'!I$116)\n+($N452*'fnd base rates'!I$117)\n+($O452*'fnd base rates'!I$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,9)))\n*$R452","v":3327.95},{"$f":"(($D452*'fnd base rates'!J$107)\n+($E452*'fnd base rates'!J$108)\n+($F452*'fnd base rates'!J$109)\n+($G452*'fnd base rates'!J$110)\n+($H452*'fnd base rates'!J$111)\n+($I452*'fnd base rates'!J$112)\n+($J452*'fnd base rates'!J$113)\n+($K452*'fnd base rates'!J$114)\n+($M452*'fnd base rates'!J$116)\n+($N452*'fnd base rates'!J$117)\n+($O452*'fnd base rates'!J$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,10)))\n*$R452","v":5120.71},{"$f":"(($D452*'fnd base rates'!K$107)\n+($E452*'fnd base rates'!K$108)\n+($F452*'fnd base rates'!K$109)\n+($G452*'fnd base rates'!K$110)\n+($H452*'fnd base rates'!K$111)\n+($I452*'fnd base rates'!K$112)\n+($J452*'fnd base rates'!K$113)\n+($K452*'fnd base rates'!K$114)\n+($M452*'fnd base rates'!K$116)\n+($N452*'fnd base rates'!K$117)\n+($O452*'fnd base rates'!K$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,11)))\n*$R452","v":8901.7491600000012},{"$f":"(($D452*'fnd base rates'!L$107)\n+($E452*'fnd base rates'!L$108)\n+($F452*'fnd base rates'!L$109)\n+($G452*'fnd base rates'!L$110)\n+($H452*'fnd base rates'!L$111)\n+($I452*'fnd base rates'!L$112)\n+($J452*'fnd base rates'!L$113)\n+($K452*'fnd base rates'!L$114)\n+($M452*'fnd base rates'!L$116)\n+($N452*'fnd base rates'!L$117)\n+($O452*'fnd base rates'!L$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,12)))","v":14072.036760000001},{"$f":"(($D452*'fnd base rates'!M$107)\n+($E452*'fnd base rates'!M$108)\n+($F452*'fnd base rates'!M$109)\n+($G452*'fnd base rates'!M$110)\n+($H452*'fnd base rates'!M$111)\n+($I452*'fnd base rates'!M$112)\n+($J452*'fnd base rates'!M$113)\n+($K452*'fnd base rates'!M$114)\n+($M452*'fnd base rates'!M$116)\n+($N452*'fnd base rates'!M$117)\n+($O452*'fnd base rates'!M$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,13)))","v":0},102481.45837000002,null,456160295,"456","160","295",1,8,102481.45837000002,12810,0,12810,null,null,null,null,null,12810,0,12810,null,null,{"$f":"BC452-BA452","v":0}]
[456,456160301,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D453","v":0},{"$f":"'fnd enro'!E453","v":0},{"$f":"'fnd enro'!F453","v":0},{"$f":"'fnd enro'!G453","v":1},{"$f":"'fnd enro'!H453","v":1},{"$f":"'fnd enro'!I453","v":0},{"$f":"'fnd enro'!J453","v":0},{"$f":"'fnd enro'!K453","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L453","v":0},{"$f":"'fnd enro'!M453","v":0},{"$f":"'fnd enro'!N453","v":0},{"$f":"'fnd enro'!O453","v":0},{"$f":"'fnd enro'!P453","v":0},{"$f":"'fnd enro'!R453","v":2},1,{"$f":"VALUE('fnd enro'!Q453)","v":5},null,{"$f":"(($D453*'fnd base rates'!C$107)\n+($E453*'fnd base rates'!C$108)\n+($F453*'fnd base rates'!C$109)\n+($G453*'fnd base rates'!C$110)\n+($H453*'fnd base rates'!C$111)\n+($I453*'fnd base rates'!C$112)\n+($J453*'fnd base rates'!C$113)\n+($K453*'fnd base rates'!C$114)\n+($M453*'fnd base rates'!C$116)\n+($N453*'fnd base rates'!C$117)\n+($O453*'fnd base rates'!C$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,3)))\n*$R453","v":1072.9226920000001},{"$f":"(($D453*'fnd base rates'!D$107)\n+($E453*'fnd base rates'!D$108)\n+($F453*'fnd base rates'!D$109)\n+($G453*'fnd base rates'!D$110)\n+($H453*'fnd base rates'!D$111)\n+($I453*'fnd base rates'!D$112)\n+($J453*'fnd base rates'!D$113)\n+($K453*'fnd base rates'!D$114)\n+($M453*'fnd base rates'!D$116)\n+($N453*'fnd base rates'!D$117)\n+($O453*'fnd base rates'!D$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,4)))\n*$R453","v":1530.16},{"$f":"(($D453*'fnd base rates'!E$107)\n+($E453*'fnd base rates'!E$108)\n+($F453*'fnd base rates'!E$109)\n+($G453*'fnd base rates'!E$110)\n+($H453*'fnd base rates'!E$111)\n+($I453*'fnd base rates'!E$112)\n+($J453*'fnd base rates'!E$113)\n+($K453*'fnd base rates'!E$114)\n+($M453*'fnd base rates'!E$116)\n+($N453*'fnd base rates'!E$117)\n+($O453*'fnd base rates'!E$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,5)))\n*$R453","v":7339.9107519999998},{"$f":"(($D453*'fnd base rates'!F$107)\n+($E453*'fnd base rates'!F$108)\n+($F453*'fnd base rates'!F$109)\n+($G453*'fnd base rates'!F$110)\n+($H453*'fnd base rates'!F$111)\n+($I453*'fnd base rates'!F$112)\n+($J453*'fnd base rates'!F$113)\n+($K453*'fnd base rates'!F$114)\n+($M453*'fnd base rates'!F$116)\n+($N453*'fnd base rates'!F$117)\n+($O453*'fnd base rates'!F$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,6)))\n*$R453","v":2242.8228239999999},{"$f":"(($D453*'fnd base rates'!G$107)\n+($E453*'fnd base rates'!G$108)\n+($F453*'fnd base rates'!G$109)\n+($G453*'fnd base rates'!G$110)\n+($H453*'fnd base rates'!G$111)\n+($I453*'fnd base rates'!G$112)\n+($J453*'fnd base rates'!G$113)\n+($K453*'fnd base rates'!G$114)\n+($M453*'fnd base rates'!G$116)\n+($N453*'fnd base rates'!G$117)\n+($O453*'fnd base rates'!G$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,7)))\n*$R453","v":325.24656400000003},{"$f":"(($D453*'fnd base rates'!H$107)\n+($E453*'fnd base rates'!H$108)\n+($F453*'fnd base rates'!H$109)\n+($G453*'fnd base rates'!H$110)\n+($H453*'fnd base rates'!H$111)\n+($I453*'fnd base rates'!H$112)\n+($J453*'fnd base rates'!H$113)\n+($K453*'fnd base rates'!H$114)\n+($M453*'fnd base rates'!H$116)\n+($N453*'fnd base rates'!H$117)\n+($O453*'fnd base rates'!H$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D453*'fnd base rates'!I$107)\n+($E453*'fnd base rates'!I$108)\n+($F453*'fnd base rates'!I$109)\n+($G453*'fnd base rates'!I$110)\n+($H453*'fnd base rates'!I$111)\n+($I453*'fnd base rates'!I$112)\n+($J453*'fnd base rates'!I$113)\n+($K453*'fnd base rates'!I$114)\n+($M453*'fnd base rates'!I$116)\n+($N453*'fnd base rates'!I$117)\n+($O453*'fnd base rates'!I$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,9)))\n*$R453","v":669.04},{"$f":"(($D453*'fnd base rates'!J$107)\n+($E453*'fnd base rates'!J$108)\n+($F453*'fnd base rates'!J$109)\n+($G453*'fnd base rates'!J$110)\n+($H453*'fnd base rates'!J$111)\n+($I453*'fnd base rates'!J$112)\n+($J453*'fnd base rates'!J$113)\n+($K453*'fnd base rates'!J$114)\n+($M453*'fnd base rates'!J$116)\n+($N453*'fnd base rates'!J$117)\n+($O453*'fnd base rates'!J$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,10)))\n*$R453","v":401.13},{"$f":"(($D453*'fnd base rates'!K$107)\n+($E453*'fnd base rates'!K$108)\n+($F453*'fnd base rates'!K$109)\n+($G453*'fnd base rates'!K$110)\n+($H453*'fnd base rates'!K$111)\n+($I453*'fnd base rates'!K$112)\n+($J453*'fnd base rates'!K$113)\n+($K453*'fnd base rates'!K$114)\n+($M453*'fnd base rates'!K$116)\n+($N453*'fnd base rates'!K$117)\n+($O453*'fnd base rates'!K$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,11)))\n*$R453","v":2282.36976},{"$f":"(($D453*'fnd base rates'!L$107)\n+($E453*'fnd base rates'!L$108)\n+($F453*'fnd base rates'!L$109)\n+($G453*'fnd base rates'!L$110)\n+($H453*'fnd base rates'!L$111)\n+($I453*'fnd base rates'!L$112)\n+($J453*'fnd base rates'!L$113)\n+($K453*'fnd base rates'!L$114)\n+($M453*'fnd base rates'!L$116)\n+($N453*'fnd base rates'!L$117)\n+($O453*'fnd base rates'!L$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,12)))","v":2958.6333599999998},{"$f":"(($D453*'fnd base rates'!M$107)\n+($E453*'fnd base rates'!M$108)\n+($F453*'fnd base rates'!M$109)\n+($G453*'fnd base rates'!M$110)\n+($H453*'fnd base rates'!M$111)\n+($I453*'fnd base rates'!M$112)\n+($J453*'fnd base rates'!M$113)\n+($K453*'fnd base rates'!M$114)\n+($M453*'fnd base rates'!M$116)\n+($N453*'fnd base rates'!M$117)\n+($O453*'fnd base rates'!M$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,13)))","v":0},19869.113819999999,null,456160301,"456","160","301",1,2,19869.113819999999,9935,0,9935,null,null,null,null,null,9935,0,9935,null,null,{"$f":"BC453-BA453","v":0}]
[456,456160616,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D454","v":0},{"$f":"'fnd enro'!E454","v":0},{"$f":"'fnd enro'!F454","v":0},{"$f":"'fnd enro'!G454","v":2},{"$f":"'fnd enro'!H454","v":0},{"$f":"'fnd enro'!I454","v":0},{"$f":"'fnd enro'!J454","v":0},{"$f":"'fnd enro'!K454","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L454","v":0},{"$f":"'fnd enro'!M454","v":2},{"$f":"'fnd enro'!N454","v":0},{"$f":"'fnd enro'!O454","v":0},{"$f":"'fnd enro'!P454","v":2},{"$f":"'fnd enro'!R454","v":2},1,{"$f":"VALUE('fnd enro'!Q454)","v":6},null,{"$f":"(($D454*'fnd base rates'!C$107)\n+($E454*'fnd base rates'!C$108)\n+($F454*'fnd base rates'!C$109)\n+($G454*'fnd base rates'!C$110)\n+($H454*'fnd base rates'!C$111)\n+($I454*'fnd base rates'!C$112)\n+($J454*'fnd base rates'!C$113)\n+($K454*'fnd base rates'!C$114)\n+($M454*'fnd base rates'!C$116)\n+($N454*'fnd base rates'!C$117)\n+($O454*'fnd base rates'!C$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,3)))\n*$R454","v":1405.4226920000001},{"$f":"(($D454*'fnd base rates'!D$107)\n+($E454*'fnd base rates'!D$108)\n+($F454*'fnd base rates'!D$109)\n+($G454*'fnd base rates'!D$110)\n+($H454*'fnd base rates'!D$111)\n+($I454*'fnd base rates'!D$112)\n+($J454*'fnd base rates'!D$113)\n+($K454*'fnd base rates'!D$114)\n+($M454*'fnd base rates'!D$116)\n+($N454*'fnd base rates'!D$117)\n+($O454*'fnd base rates'!D$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,4)))\n*$R454","v":2500.94},{"$f":"(($D454*'fnd base rates'!E$107)\n+($E454*'fnd base rates'!E$108)\n+($F454*'fnd base rates'!E$109)\n+($G454*'fnd base rates'!E$110)\n+($H454*'fnd base rates'!E$111)\n+($I454*'fnd base rates'!E$112)\n+($J454*'fnd base rates'!E$113)\n+($K454*'fnd base rates'!E$114)\n+($M454*'fnd base rates'!E$116)\n+($N454*'fnd base rates'!E$117)\n+($O454*'fnd base rates'!E$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,5)))\n*$R454","v":16259.640752000001},{"$f":"(($D454*'fnd base rates'!F$107)\n+($E454*'fnd base rates'!F$108)\n+($F454*'fnd base rates'!F$109)\n+($G454*'fnd base rates'!F$110)\n+($H454*'fnd base rates'!F$111)\n+($I454*'fnd base rates'!F$112)\n+($J454*'fnd base rates'!F$113)\n+($K454*'fnd base rates'!F$114)\n+($M454*'fnd base rates'!F$116)\n+($N454*'fnd base rates'!F$117)\n+($O454*'fnd base rates'!F$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,6)))\n*$R454","v":2848.932824},{"$f":"(($D454*'fnd base rates'!G$107)\n+($E454*'fnd base rates'!G$108)\n+($F454*'fnd base rates'!G$109)\n+($G454*'fnd base rates'!G$110)\n+($H454*'fnd base rates'!G$111)\n+($I454*'fnd base rates'!G$112)\n+($J454*'fnd base rates'!G$113)\n+($K454*'fnd base rates'!G$114)\n+($M454*'fnd base rates'!G$116)\n+($N454*'fnd base rates'!G$117)\n+($O454*'fnd base rates'!G$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,7)))\n*$R454","v":706.80656399999998},{"$f":"(($D454*'fnd base rates'!H$107)\n+($E454*'fnd base rates'!H$108)\n+($F454*'fnd base rates'!H$109)\n+($G454*'fnd base rates'!H$110)\n+($H454*'fnd base rates'!H$111)\n+($I454*'fnd base rates'!H$112)\n+($J454*'fnd base rates'!H$113)\n+($K454*'fnd base rates'!H$114)\n+($M454*'fnd base rates'!H$116)\n+($N454*'fnd base rates'!H$117)\n+($O454*'fnd base rates'!H$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,8)))","v":1344.5178680000001},{"$f":"(($D454*'fnd base rates'!I$107)\n+($E454*'fnd base rates'!I$108)\n+($F454*'fnd base rates'!I$109)\n+($G454*'fnd base rates'!I$110)\n+($H454*'fnd base rates'!I$111)\n+($I454*'fnd base rates'!I$112)\n+($J454*'fnd base rates'!I$113)\n+($K454*'fnd base rates'!I$114)\n+($M454*'fnd base rates'!I$116)\n+($N454*'fnd base rates'!I$117)\n+($O454*'fnd base rates'!I$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,9)))\n*$R454","v":1008.2},{"$f":"(($D454*'fnd base rates'!J$107)\n+($E454*'fnd base rates'!J$108)\n+($F454*'fnd base rates'!J$109)\n+($G454*'fnd base rates'!J$110)\n+($H454*'fnd base rates'!J$111)\n+($I454*'fnd base rates'!J$112)\n+($J454*'fnd base rates'!J$113)\n+($K454*'fnd base rates'!J$114)\n+($M454*'fnd base rates'!J$116)\n+($N454*'fnd base rates'!J$117)\n+($O454*'fnd base rates'!J$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,10)))\n*$R454","v":1622.04},{"$f":"(($D454*'fnd base rates'!K$107)\n+($E454*'fnd base rates'!K$108)\n+($F454*'fnd base rates'!K$109)\n+($G454*'fnd base rates'!K$110)\n+($H454*'fnd base rates'!K$111)\n+($I454*'fnd base rates'!K$112)\n+($J454*'fnd base rates'!K$113)\n+($K454*'fnd base rates'!K$114)\n+($M454*'fnd base rates'!K$116)\n+($N454*'fnd base rates'!K$117)\n+($O454*'fnd base rates'!K$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,11)))\n*$R454","v":2807.3197599999999},{"$f":"(($D454*'fnd base rates'!L$107)\n+($E454*'fnd base rates'!L$108)\n+($F454*'fnd base rates'!L$109)\n+($G454*'fnd base rates'!L$110)\n+($H454*'fnd base rates'!L$111)\n+($I454*'fnd base rates'!L$112)\n+($J454*'fnd base rates'!L$113)\n+($K454*'fnd base rates'!L$114)\n+($M454*'fnd base rates'!L$116)\n+($N454*'fnd base rates'!L$117)\n+($O454*'fnd base rates'!L$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,12)))","v":4422.5333600000004},{"$f":"(($D454*'fnd base rates'!M$107)\n+($E454*'fnd base rates'!M$108)\n+($F454*'fnd base rates'!M$109)\n+($G454*'fnd base rates'!M$110)\n+($H454*'fnd base rates'!M$111)\n+($I454*'fnd base rates'!M$112)\n+($J454*'fnd base rates'!M$113)\n+($K454*'fnd base rates'!M$114)\n+($M454*'fnd base rates'!M$116)\n+($N454*'fnd base rates'!M$117)\n+($O454*'fnd base rates'!M$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,13)))","v":0},34926.353819999997,null,456160616,"456","160","616",1,2,34926.353819999997,17463,0,17463,null,null,null,null,null,17463,0,17463,null,null,{"$f":"BC454-BA454","v":0}]
[456,456160735,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D455","v":0},{"$f":"'fnd enro'!E455","v":0},{"$f":"'fnd enro'!F455","v":0},{"$f":"'fnd enro'!G455","v":2},{"$f":"'fnd enro'!H455","v":1},{"$f":"'fnd enro'!I455","v":0},{"$f":"'fnd enro'!J455","v":0},{"$f":"'fnd enro'!K455","v":0.1158},{"$f":"'fnd enro'!L455","v":0},{"$f":"'fnd enro'!M455","v":2},{"$f":"'fnd enro'!N455","v":0},{"$f":"'fnd enro'!O455","v":0},{"$f":"'fnd enro'!P455","v":1},{"$f":"'fnd enro'!R455","v":3},1,{"$f":"VALUE('fnd enro'!Q455)","v":6},null,{"$f":"(($D455*'fnd base rates'!C$107)\n+($E455*'fnd base rates'!C$108)\n+($F455*'fnd base rates'!C$109)\n+($G455*'fnd base rates'!C$110)\n+($H455*'fnd base rates'!C$111)\n+($I455*'fnd base rates'!C$112)\n+($J455*'fnd base rates'!C$113)\n+($K455*'fnd base rates'!C$114)\n+($M455*'fnd base rates'!C$116)\n+($N455*'fnd base rates'!C$117)\n+($O455*'fnd base rates'!C$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,3)))\n*$R455","v":1876.7940379999998},{"$f":"(($D455*'fnd base rates'!D$107)\n+($E455*'fnd base rates'!D$108)\n+($F455*'fnd base rates'!D$109)\n+($G455*'fnd base rates'!D$110)\n+($H455*'fnd base rates'!D$111)\n+($I455*'fnd base rates'!D$112)\n+($J455*'fnd base rates'!D$113)\n+($K455*'fnd base rates'!D$114)\n+($M455*'fnd base rates'!D$116)\n+($N455*'fnd base rates'!D$117)\n+($O455*'fnd base rates'!D$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,4)))\n*$R455","v":2957.65},{"$f":"(($D455*'fnd base rates'!E$107)\n+($E455*'fnd base rates'!E$108)\n+($F455*'fnd base rates'!E$109)\n+($G455*'fnd base rates'!E$110)\n+($H455*'fnd base rates'!E$111)\n+($I455*'fnd base rates'!E$112)\n+($J455*'fnd base rates'!E$113)\n+($K455*'fnd base rates'!E$114)\n+($M455*'fnd base rates'!E$116)\n+($N455*'fnd base rates'!E$117)\n+($O455*'fnd base rates'!E$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,5)))\n*$R455","v":16708.821128},{"$f":"(($D455*'fnd base rates'!F$107)\n+($E455*'fnd base rates'!F$108)\n+($F455*'fnd base rates'!F$109)\n+($G455*'fnd base rates'!F$110)\n+($H455*'fnd base rates'!F$111)\n+($I455*'fnd base rates'!F$112)\n+($J455*'fnd base rates'!F$113)\n+($K455*'fnd base rates'!F$114)\n+($M455*'fnd base rates'!F$116)\n+($N455*'fnd base rates'!F$117)\n+($O455*'fnd base rates'!F$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,6)))\n*$R455","v":3844.3092360000001},{"$f":"(($D455*'fnd base rates'!G$107)\n+($E455*'fnd base rates'!G$108)\n+($F455*'fnd base rates'!G$109)\n+($G455*'fnd base rates'!G$110)\n+($H455*'fnd base rates'!G$111)\n+($I455*'fnd base rates'!G$112)\n+($J455*'fnd base rates'!G$113)\n+($K455*'fnd base rates'!G$114)\n+($M455*'fnd base rates'!G$116)\n+($N455*'fnd base rates'!G$117)\n+($O455*'fnd base rates'!G$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,7)))\n*$R455","v":729.21984599999996},{"$f":"(($D455*'fnd base rates'!H$107)\n+($E455*'fnd base rates'!H$108)\n+($F455*'fnd base rates'!H$109)\n+($G455*'fnd base rates'!H$110)\n+($H455*'fnd base rates'!H$111)\n+($I455*'fnd base rates'!H$112)\n+($J455*'fnd base rates'!H$113)\n+($K455*'fnd base rates'!H$114)\n+($M455*'fnd base rates'!H$116)\n+($N455*'fnd base rates'!H$117)\n+($O455*'fnd base rates'!H$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,8)))","v":1845.5668020000001},{"$f":"(($D455*'fnd base rates'!I$107)\n+($E455*'fnd base rates'!I$108)\n+($F455*'fnd base rates'!I$109)\n+($G455*'fnd base rates'!I$110)\n+($H455*'fnd base rates'!I$111)\n+($I455*'fnd base rates'!I$112)\n+($J455*'fnd base rates'!I$113)\n+($K455*'fnd base rates'!I$114)\n+($M455*'fnd base rates'!I$116)\n+($N455*'fnd base rates'!I$117)\n+($O455*'fnd base rates'!I$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,9)))\n*$R455","v":1249.0000000000002},{"$f":"(($D455*'fnd base rates'!J$107)\n+($E455*'fnd base rates'!J$108)\n+($F455*'fnd base rates'!J$109)\n+($G455*'fnd base rates'!J$110)\n+($H455*'fnd base rates'!J$111)\n+($I455*'fnd base rates'!J$112)\n+($J455*'fnd base rates'!J$113)\n+($K455*'fnd base rates'!J$114)\n+($M455*'fnd base rates'!J$116)\n+($N455*'fnd base rates'!J$117)\n+($O455*'fnd base rates'!J$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,10)))\n*$R455","v":1237.45},{"$f":"(($D455*'fnd base rates'!K$107)\n+($E455*'fnd base rates'!K$108)\n+($F455*'fnd base rates'!K$109)\n+($G455*'fnd base rates'!K$110)\n+($H455*'fnd base rates'!K$111)\n+($I455*'fnd base rates'!K$112)\n+($J455*'fnd base rates'!K$113)\n+($K455*'fnd base rates'!K$114)\n+($M455*'fnd base rates'!K$116)\n+($N455*'fnd base rates'!K$117)\n+($O455*'fnd base rates'!K$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,11)))\n*$R455","v":3989.4796399999996},{"$f":"(($D455*'fnd base rates'!L$107)\n+($E455*'fnd base rates'!L$108)\n+($F455*'fnd base rates'!L$109)\n+($G455*'fnd base rates'!L$110)\n+($H455*'fnd base rates'!L$111)\n+($I455*'fnd base rates'!L$112)\n+($J455*'fnd base rates'!L$113)\n+($K455*'fnd base rates'!L$114)\n+($M455*'fnd base rates'!L$116)\n+($N455*'fnd base rates'!L$117)\n+($O455*'fnd base rates'!L$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,12)))","v":5448.0700400000005},{"$f":"(($D455*'fnd base rates'!M$107)\n+($E455*'fnd base rates'!M$108)\n+($F455*'fnd base rates'!M$109)\n+($G455*'fnd base rates'!M$110)\n+($H455*'fnd base rates'!M$111)\n+($I455*'fnd base rates'!M$112)\n+($J455*'fnd base rates'!M$113)\n+($K455*'fnd base rates'!M$114)\n+($M455*'fnd base rates'!M$116)\n+($N455*'fnd base rates'!M$117)\n+($O455*'fnd base rates'!M$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,13)))","v":0},39886.36073,null,456160735,"456","160","735",1,3,39886.36073,13295,0,13295,null,null,null,null,null,13295,0,13295,null,null,{"$f":"BC455-BA455","v":0}]
[458,458160031,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D456","v":0},{"$f":"'fnd enro'!E456","v":0},{"$f":"'fnd enro'!F456","v":0},{"$f":"'fnd enro'!G456","v":0},{"$f":"'fnd enro'!H456","v":0},{"$f":"'fnd enro'!I456","v":2},{"$f":"'fnd enro'!J456","v":0},{"$f":"'fnd enro'!K456","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L456","v":0},{"$f":"'fnd enro'!M456","v":0},{"$f":"'fnd enro'!N456","v":0},{"$f":"'fnd enro'!O456","v":0},{"$f":"'fnd enro'!P456","v":2},{"$f":"'fnd enro'!R456","v":2},1,{"$f":"VALUE('fnd enro'!Q456)","v":5},null,{"$f":"(($D456*'fnd base rates'!C$107)\n+($E456*'fnd base rates'!C$108)\n+($F456*'fnd base rates'!C$109)\n+($G456*'fnd base rates'!C$110)\n+($H456*'fnd base rates'!C$111)\n+($I456*'fnd base rates'!C$112)\n+($J456*'fnd base rates'!C$113)\n+($K456*'fnd base rates'!C$114)\n+($M456*'fnd base rates'!C$116)\n+($N456*'fnd base rates'!C$117)\n+($O456*'fnd base rates'!C$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,3)))\n*$R456","v":1192.6626920000001},{"$f":"(($D456*'fnd base rates'!D$107)\n+($E456*'fnd base rates'!D$108)\n+($F456*'fnd base rates'!D$109)\n+($G456*'fnd base rates'!D$110)\n+($H456*'fnd base rates'!D$111)\n+($I456*'fnd base rates'!D$112)\n+($J456*'fnd base rates'!D$113)\n+($K456*'fnd base rates'!D$114)\n+($M456*'fnd base rates'!D$116)\n+($N456*'fnd base rates'!D$117)\n+($O456*'fnd base rates'!D$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,4)))\n*$R456","v":2097.48},{"$f":"(($D456*'fnd base rates'!E$107)\n+($E456*'fnd base rates'!E$108)\n+($F456*'fnd base rates'!E$109)\n+($G456*'fnd base rates'!E$110)\n+($H456*'fnd base rates'!E$111)\n+($I456*'fnd base rates'!E$112)\n+($J456*'fnd base rates'!E$113)\n+($K456*'fnd base rates'!E$114)\n+($M456*'fnd base rates'!E$116)\n+($N456*'fnd base rates'!E$117)\n+($O456*'fnd base rates'!E$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,5)))\n*$R456","v":15362.620751999999},{"$f":"(($D456*'fnd base rates'!F$107)\n+($E456*'fnd base rates'!F$108)\n+($F456*'fnd base rates'!F$109)\n+($G456*'fnd base rates'!F$110)\n+($H456*'fnd base rates'!F$111)\n+($I456*'fnd base rates'!F$112)\n+($J456*'fnd base rates'!F$113)\n+($K456*'fnd base rates'!F$114)\n+($M456*'fnd base rates'!F$116)\n+($N456*'fnd base rates'!F$117)\n+($O456*'fnd base rates'!F$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,6)))\n*$R456","v":1773.7728240000001},{"$f":"(($D456*'fnd base rates'!G$107)\n+($E456*'fnd base rates'!G$108)\n+($F456*'fnd base rates'!G$109)\n+($G456*'fnd base rates'!G$110)\n+($H456*'fnd base rates'!G$111)\n+($I456*'fnd base rates'!G$112)\n+($J456*'fnd base rates'!G$113)\n+($K456*'fnd base rates'!G$114)\n+($M456*'fnd base rates'!G$116)\n+($N456*'fnd base rates'!G$117)\n+($O456*'fnd base rates'!G$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,7)))\n*$R456","v":596.46656399999995},{"$f":"(($D456*'fnd base rates'!H$107)\n+($E456*'fnd base rates'!H$108)\n+($F456*'fnd base rates'!H$109)\n+($G456*'fnd base rates'!H$110)\n+($H456*'fnd base rates'!H$111)\n+($I456*'fnd base rates'!H$112)\n+($J456*'fnd base rates'!H$113)\n+($K456*'fnd base rates'!H$114)\n+($M456*'fnd base rates'!H$116)\n+($N456*'fnd base rates'!H$117)\n+($O456*'fnd base rates'!H$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,8)))","v":1697.3378680000001},{"$f":"(($D456*'fnd base rates'!I$107)\n+($E456*'fnd base rates'!I$108)\n+($F456*'fnd base rates'!I$109)\n+($G456*'fnd base rates'!I$110)\n+($H456*'fnd base rates'!I$111)\n+($I456*'fnd base rates'!I$112)\n+($J456*'fnd base rates'!I$113)\n+($K456*'fnd base rates'!I$114)\n+($M456*'fnd base rates'!I$116)\n+($N456*'fnd base rates'!I$117)\n+($O456*'fnd base rates'!I$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,9)))\n*$R456","v":1076.1399999999999},{"$f":"(($D456*'fnd base rates'!J$107)\n+($E456*'fnd base rates'!J$108)\n+($F456*'fnd base rates'!J$109)\n+($G456*'fnd base rates'!J$110)\n+($H456*'fnd base rates'!J$111)\n+($I456*'fnd base rates'!J$112)\n+($J456*'fnd base rates'!J$113)\n+($K456*'fnd base rates'!J$114)\n+($M456*'fnd base rates'!J$116)\n+($N456*'fnd base rates'!J$117)\n+($O456*'fnd base rates'!J$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,10)))\n*$R456","v":2312.8199999999997},{"$f":"(($D456*'fnd base rates'!K$107)\n+($E456*'fnd base rates'!K$108)\n+($F456*'fnd base rates'!K$109)\n+($G456*'fnd base rates'!K$110)\n+($H456*'fnd base rates'!K$111)\n+($I456*'fnd base rates'!K$112)\n+($J456*'fnd base rates'!K$113)\n+($K456*'fnd base rates'!K$114)\n+($M456*'fnd base rates'!K$116)\n+($N456*'fnd base rates'!K$117)\n+($O456*'fnd base rates'!K$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,11)))\n*$R456","v":2300.11976},{"$f":"(($D456*'fnd base rates'!L$107)\n+($E456*'fnd base rates'!L$108)\n+($F456*'fnd base rates'!L$109)\n+($G456*'fnd base rates'!L$110)\n+($H456*'fnd base rates'!L$111)\n+($I456*'fnd base rates'!L$112)\n+($J456*'fnd base rates'!L$113)\n+($K456*'fnd base rates'!L$114)\n+($M456*'fnd base rates'!L$116)\n+($N456*'fnd base rates'!L$117)\n+($O456*'fnd base rates'!L$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,12)))","v":3634.1133600000003},{"$f":"(($D456*'fnd base rates'!M$107)\n+($E456*'fnd base rates'!M$108)\n+($F456*'fnd base rates'!M$109)\n+($G456*'fnd base rates'!M$110)\n+($H456*'fnd base rates'!M$111)\n+($I456*'fnd base rates'!M$112)\n+($J456*'fnd base rates'!M$113)\n+($K456*'fnd base rates'!M$114)\n+($M456*'fnd base rates'!M$116)\n+($N456*'fnd base rates'!M$117)\n+($O456*'fnd base rates'!M$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,13)))","v":0},32043.533819999997,null,458160031,"458","160","031",1,2,32043.533819999997,16022,0,16022,null,null,null,null,null,16022,0,16022,null,null,{"$f":"BC456-BA456","v":0}]
[458,458160056,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D457","v":0},{"$f":"'fnd enro'!E457","v":0},{"$f":"'fnd enro'!F457","v":0},{"$f":"'fnd enro'!G457","v":0},{"$f":"'fnd enro'!H457","v":0},{"$f":"'fnd enro'!I457","v":4},{"$f":"'fnd enro'!J457","v":0},{"$f":"'fnd enro'!K457","v":0.15440000000000001},{"$f":"'fnd enro'!L457","v":0},{"$f":"'fnd enro'!M457","v":0},{"$f":"'fnd enro'!N457","v":0},{"$f":"'fnd enro'!O457","v":0},{"$f":"'fnd enro'!P457","v":2},{"$f":"'fnd enro'!R457","v":4},1,{"$f":"VALUE('fnd enro'!Q457)","v":4},null,{"$f":"(($D457*'fnd base rates'!C$107)\n+($E457*'fnd base rates'!C$108)\n+($F457*'fnd base rates'!C$109)\n+($G457*'fnd base rates'!C$110)\n+($H457*'fnd base rates'!C$111)\n+($I457*'fnd base rates'!C$112)\n+($J457*'fnd base rates'!C$113)\n+($K457*'fnd base rates'!C$114)\n+($M457*'fnd base rates'!C$116)\n+($N457*'fnd base rates'!C$117)\n+($O457*'fnd base rates'!C$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,3)))\n*$R457","v":2262.6253840000004},{"$f":"(($D457*'fnd base rates'!D$107)\n+($E457*'fnd base rates'!D$108)\n+($F457*'fnd base rates'!D$109)\n+($G457*'fnd base rates'!D$110)\n+($H457*'fnd base rates'!D$111)\n+($I457*'fnd base rates'!D$112)\n+($J457*'fnd base rates'!D$113)\n+($K457*'fnd base rates'!D$114)\n+($M457*'fnd base rates'!D$116)\n+($N457*'fnd base rates'!D$117)\n+($O457*'fnd base rates'!D$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,4)))\n*$R457","v":3613.6000000000004},{"$f":"(($D457*'fnd base rates'!E$107)\n+($E457*'fnd base rates'!E$108)\n+($F457*'fnd base rates'!E$109)\n+($G457*'fnd base rates'!E$110)\n+($H457*'fnd base rates'!E$111)\n+($I457*'fnd base rates'!E$112)\n+($J457*'fnd base rates'!E$113)\n+($K457*'fnd base rates'!E$114)\n+($M457*'fnd base rates'!E$116)\n+($N457*'fnd base rates'!E$117)\n+($O457*'fnd base rates'!E$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,5)))\n*$R457","v":25049.961503999999},{"$f":"(($D457*'fnd base rates'!F$107)\n+($E457*'fnd base rates'!F$108)\n+($F457*'fnd base rates'!F$109)\n+($G457*'fnd base rates'!F$110)\n+($H457*'fnd base rates'!F$111)\n+($I457*'fnd base rates'!F$112)\n+($J457*'fnd base rates'!F$113)\n+($K457*'fnd base rates'!F$114)\n+($M457*'fnd base rates'!F$116)\n+($N457*'fnd base rates'!F$117)\n+($O457*'fnd base rates'!F$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,6)))\n*$R457","v":3547.5456480000003},{"$f":"(($D457*'fnd base rates'!G$107)\n+($E457*'fnd base rates'!G$108)\n+($F457*'fnd base rates'!G$109)\n+($G457*'fnd base rates'!G$110)\n+($H457*'fnd base rates'!G$111)\n+($I457*'fnd base rates'!G$112)\n+($J457*'fnd base rates'!G$113)\n+($K457*'fnd base rates'!G$114)\n+($M457*'fnd base rates'!G$116)\n+($N457*'fnd base rates'!G$117)\n+($O457*'fnd base rates'!G$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,7)))\n*$R457","v":917.573128},{"$f":"(($D457*'fnd base rates'!H$107)\n+($E457*'fnd base rates'!H$108)\n+($F457*'fnd base rates'!H$109)\n+($G457*'fnd base rates'!H$110)\n+($H457*'fnd base rates'!H$111)\n+($I457*'fnd base rates'!H$112)\n+($J457*'fnd base rates'!H$113)\n+($K457*'fnd base rates'!H$114)\n+($M457*'fnd base rates'!H$116)\n+($N457*'fnd base rates'!H$117)\n+($O457*'fnd base rates'!H$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,8)))","v":3352.4757359999999},{"$f":"(($D457*'fnd base rates'!I$107)\n+($E457*'fnd base rates'!I$108)\n+($F457*'fnd base rates'!I$109)\n+($G457*'fnd base rates'!I$110)\n+($H457*'fnd base rates'!I$111)\n+($I457*'fnd base rates'!I$112)\n+($J457*'fnd base rates'!I$113)\n+($K457*'fnd base rates'!I$114)\n+($M457*'fnd base rates'!I$116)\n+($N457*'fnd base rates'!I$117)\n+($O457*'fnd base rates'!I$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,9)))\n*$R457","v":1922.48},{"$f":"(($D457*'fnd base rates'!J$107)\n+($E457*'fnd base rates'!J$108)\n+($F457*'fnd base rates'!J$109)\n+($G457*'fnd base rates'!J$110)\n+($H457*'fnd base rates'!J$111)\n+($I457*'fnd base rates'!J$112)\n+($J457*'fnd base rates'!J$113)\n+($K457*'fnd base rates'!J$114)\n+($M457*'fnd base rates'!J$116)\n+($N457*'fnd base rates'!J$117)\n+($O457*'fnd base rates'!J$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,10)))\n*$R457","v":3431.48},{"$f":"(($D457*'fnd base rates'!K$107)\n+($E457*'fnd base rates'!K$108)\n+($F457*'fnd base rates'!K$109)\n+($G457*'fnd base rates'!K$110)\n+($H457*'fnd base rates'!K$111)\n+($I457*'fnd base rates'!K$112)\n+($J457*'fnd base rates'!K$113)\n+($K457*'fnd base rates'!K$114)\n+($M457*'fnd base rates'!K$116)\n+($N457*'fnd base rates'!K$117)\n+($O457*'fnd base rates'!K$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,11)))\n*$R457","v":4600.2395200000001},{"$f":"(($D457*'fnd base rates'!L$107)\n+($E457*'fnd base rates'!L$108)\n+($F457*'fnd base rates'!L$109)\n+($G457*'fnd base rates'!L$110)\n+($H457*'fnd base rates'!L$111)\n+($I457*'fnd base rates'!L$112)\n+($J457*'fnd base rates'!L$113)\n+($K457*'fnd base rates'!L$114)\n+($M457*'fnd base rates'!L$116)\n+($N457*'fnd base rates'!L$117)\n+($O457*'fnd base rates'!L$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,12)))","v":6350.1867200000006},{"$f":"(($D457*'fnd base rates'!M$107)\n+($E457*'fnd base rates'!M$108)\n+($F457*'fnd base rates'!M$109)\n+($G457*'fnd base rates'!M$110)\n+($H457*'fnd base rates'!M$111)\n+($I457*'fnd base rates'!M$112)\n+($J457*'fnd base rates'!M$113)\n+($K457*'fnd base rates'!M$114)\n+($M457*'fnd base rates'!M$116)\n+($N457*'fnd base rates'!M$117)\n+($O457*'fnd base rates'!M$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,13)))","v":0},55048.167640000007,null,458160056,"458","160","056",1,4,55048.167640000007,13762,0,13762,null,null,null,null,null,13762,0,13762,null,null,{"$f":"BC457-BA457","v":0}]
[458,458160079,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D458","v":0},{"$f":"'fnd enro'!E458","v":0},{"$f":"'fnd enro'!F458","v":0},{"$f":"'fnd enro'!G458","v":0},{"$f":"'fnd enro'!H458","v":0},{"$f":"'fnd enro'!I458","v":6},{"$f":"'fnd enro'!J458","v":0},{"$f":"'fnd enro'!K458","v":0.2316},{"$f":"'fnd enro'!L458","v":0},{"$f":"'fnd enro'!M458","v":0},{"$f":"'fnd enro'!N458","v":0},{"$f":"'fnd enro'!O458","v":0},{"$f":"'fnd enro'!P458","v":1},{"$f":"'fnd enro'!R458","v":6},1,{"$f":"VALUE('fnd enro'!Q458)","v":7},null,{"$f":"(($D458*'fnd base rates'!C$107)\n+($E458*'fnd base rates'!C$108)\n+($F458*'fnd base rates'!C$109)\n+($G458*'fnd base rates'!C$110)\n+($H458*'fnd base rates'!C$111)\n+($I458*'fnd base rates'!C$112)\n+($J458*'fnd base rates'!C$113)\n+($K458*'fnd base rates'!C$114)\n+($M458*'fnd base rates'!C$116)\n+($N458*'fnd base rates'!C$117)\n+($O458*'fnd base rates'!C$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,3)))\n*$R458","v":3287.4080759999997},{"$f":"(($D458*'fnd base rates'!D$107)\n+($E458*'fnd base rates'!D$108)\n+($F458*'fnd base rates'!D$109)\n+($G458*'fnd base rates'!D$110)\n+($H458*'fnd base rates'!D$111)\n+($I458*'fnd base rates'!D$112)\n+($J458*'fnd base rates'!D$113)\n+($K458*'fnd base rates'!D$114)\n+($M458*'fnd base rates'!D$116)\n+($N458*'fnd base rates'!D$117)\n+($O458*'fnd base rates'!D$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,4)))\n*$R458","v":4915.7000000000007},{"$f":"(($D458*'fnd base rates'!E$107)\n+($E458*'fnd base rates'!E$108)\n+($F458*'fnd base rates'!E$109)\n+($G458*'fnd base rates'!E$110)\n+($H458*'fnd base rates'!E$111)\n+($I458*'fnd base rates'!E$112)\n+($J458*'fnd base rates'!E$113)\n+($K458*'fnd base rates'!E$114)\n+($M458*'fnd base rates'!E$116)\n+($N458*'fnd base rates'!E$117)\n+($O458*'fnd base rates'!E$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,5)))\n*$R458","v":32648.032255999999},{"$f":"(($D458*'fnd base rates'!F$107)\n+($E458*'fnd base rates'!F$108)\n+($F458*'fnd base rates'!F$109)\n+($G458*'fnd base rates'!F$110)\n+($H458*'fnd base rates'!F$111)\n+($I458*'fnd base rates'!F$112)\n+($J458*'fnd base rates'!F$113)\n+($K458*'fnd base rates'!F$114)\n+($M458*'fnd base rates'!F$116)\n+($N458*'fnd base rates'!F$117)\n+($O458*'fnd base rates'!F$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,6)))\n*$R458","v":5321.3184720000008},{"$f":"(($D458*'fnd base rates'!G$107)\n+($E458*'fnd base rates'!G$108)\n+($F458*'fnd base rates'!G$109)\n+($G458*'fnd base rates'!G$110)\n+($H458*'fnd base rates'!G$111)\n+($I458*'fnd base rates'!G$112)\n+($J458*'fnd base rates'!G$113)\n+($K458*'fnd base rates'!G$114)\n+($M458*'fnd base rates'!G$116)\n+($N458*'fnd base rates'!G$117)\n+($O458*'fnd base rates'!G$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,7)))\n*$R458","v":1137.319692},{"$f":"(($D458*'fnd base rates'!H$107)\n+($E458*'fnd base rates'!H$108)\n+($F458*'fnd base rates'!H$109)\n+($G458*'fnd base rates'!H$110)\n+($H458*'fnd base rates'!H$111)\n+($I458*'fnd base rates'!H$112)\n+($J458*'fnd base rates'!H$113)\n+($K458*'fnd base rates'!H$114)\n+($M458*'fnd base rates'!H$116)\n+($N458*'fnd base rates'!H$117)\n+($O458*'fnd base rates'!H$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,8)))","v":4992.0836039999995},{"$f":"(($D458*'fnd base rates'!I$107)\n+($E458*'fnd base rates'!I$108)\n+($F458*'fnd base rates'!I$109)\n+($G458*'fnd base rates'!I$110)\n+($H458*'fnd base rates'!I$111)\n+($I458*'fnd base rates'!I$112)\n+($J458*'fnd base rates'!I$113)\n+($K458*'fnd base rates'!I$114)\n+($M458*'fnd base rates'!I$116)\n+($N458*'fnd base rates'!I$117)\n+($O458*'fnd base rates'!I$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,9)))\n*$R458","v":2684.2},{"$f":"(($D458*'fnd base rates'!J$107)\n+($E458*'fnd base rates'!J$108)\n+($F458*'fnd base rates'!J$109)\n+($G458*'fnd base rates'!J$110)\n+($H458*'fnd base rates'!J$111)\n+($I458*'fnd base rates'!J$112)\n+($J458*'fnd base rates'!J$113)\n+($K458*'fnd base rates'!J$114)\n+($M458*'fnd base rates'!J$116)\n+($N458*'fnd base rates'!J$117)\n+($O458*'fnd base rates'!J$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,10)))\n*$R458","v":4110.53},{"$f":"(($D458*'fnd base rates'!K$107)\n+($E458*'fnd base rates'!K$108)\n+($F458*'fnd base rates'!K$109)\n+($G458*'fnd base rates'!K$110)\n+($H458*'fnd base rates'!K$111)\n+($I458*'fnd base rates'!K$112)\n+($J458*'fnd base rates'!K$113)\n+($K458*'fnd base rates'!K$114)\n+($M458*'fnd base rates'!K$116)\n+($N458*'fnd base rates'!K$117)\n+($O458*'fnd base rates'!K$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,11)))\n*$R458","v":6900.3592799999997},{"$f":"(($D458*'fnd base rates'!L$107)\n+($E458*'fnd base rates'!L$108)\n+($F458*'fnd base rates'!L$109)\n+($G458*'fnd base rates'!L$110)\n+($H458*'fnd base rates'!L$111)\n+($I458*'fnd base rates'!L$112)\n+($J458*'fnd base rates'!L$113)\n+($K458*'fnd base rates'!L$114)\n+($M458*'fnd base rates'!L$116)\n+($N458*'fnd base rates'!L$117)\n+($O458*'fnd base rates'!L$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,12)))","v":8728.3100800000011},{"$f":"(($D458*'fnd base rates'!M$107)\n+($E458*'fnd base rates'!M$108)\n+($F458*'fnd base rates'!M$109)\n+($G458*'fnd base rates'!M$110)\n+($H458*'fnd base rates'!M$111)\n+($I458*'fnd base rates'!M$112)\n+($J458*'fnd base rates'!M$113)\n+($K458*'fnd base rates'!M$114)\n+($M458*'fnd base rates'!M$116)\n+($N458*'fnd base rates'!M$117)\n+($O458*'fnd base rates'!M$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,13)))","v":0},74725.26145999998,null,458160079,"458","160","079",1,{"$f":"enro","v":6},74725.26145999998,12454,{"$f":"AO458-AQ458","v":0},12454,null,null,null,null,null,12454,0,12454,null,null,{"$f":"BC458-BA458","v":0}]
[458,458160149,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D459","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L459","v":0},{"$f":"'fnd enro'!M459","v":0},{"$f":"'fnd enro'!N459","v":0},{"$f":"'fnd enro'!O459","v":0},{"$f":"'fnd enro'!P459","v":1},{"$f":"'fnd enro'!R459","v":1},{"$f":"VLOOKUP(B459,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q459)","v":12},null,{"$f":"(($D459*'fnd base rates'!C$107)\n+($E459*'fnd base rates'!C$108)\n+($F459*'fnd base rates'!C$109)\n+($G459*'fnd base rates'!C$110)\n+($H459*'fnd base rates'!C$111)\n+($I459*'fnd base rates'!C$112)\n+($J459*'fnd base rates'!C$113)\n+($K459*'fnd base rates'!C$114)\n+($M459*'fnd base rates'!C$116)\n+($N459*'fnd base rates'!C$117)\n+($O459*'fnd base rates'!C$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,3)))\n*$R459","v":624.38134600000001},{"$f":"(($D459*'fnd base rates'!D$107)\n+($E459*'fnd base rates'!D$108)\n+($F459*'fnd base rates'!D$109)\n+($G459*'fnd base rates'!D$110)\n+($H459*'fnd base rates'!D$111)\n+($I459*'fnd base rates'!D$112)\n+($J459*'fnd base rates'!D$113)\n+($K459*'fnd base rates'!D$114)\n+($M459*'fnd base rates'!D$116)\n+($N459*'fnd base rates'!D$117)\n+($O459*'fnd base rates'!D$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,4)))\n*$R459","v":1181.6500000000001},{"$f":"(($D459*'fnd base rates'!E$107)\n+($E459*'fnd base rates'!E$108)\n+($F459*'fnd base rates'!E$109)\n+($G459*'fnd base rates'!E$110)\n+($H459*'fnd base rates'!E$111)\n+($I459*'fnd base rates'!E$112)\n+($J459*'fnd base rates'!E$113)\n+($K459*'fnd base rates'!E$114)\n+($M459*'fnd base rates'!E$116)\n+($N459*'fnd base rates'!E$117)\n+($O459*'fnd base rates'!E$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,5)))\n*$R459","v":8978.670376},{"$f":"(($D459*'fnd base rates'!F$107)\n+($E459*'fnd base rates'!F$108)\n+($F459*'fnd base rates'!F$109)\n+($G459*'fnd base rates'!F$110)\n+($H459*'fnd base rates'!F$111)\n+($I459*'fnd base rates'!F$112)\n+($J459*'fnd base rates'!F$113)\n+($K459*'fnd base rates'!F$114)\n+($M459*'fnd base rates'!F$116)\n+($N459*'fnd base rates'!F$117)\n+($O459*'fnd base rates'!F$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,6)))\n*$R459","v":886.88641200000006},{"$f":"(($D459*'fnd base rates'!G$107)\n+($E459*'fnd base rates'!G$108)\n+($F459*'fnd base rates'!G$109)\n+($G459*'fnd base rates'!G$110)\n+($H459*'fnd base rates'!G$111)\n+($I459*'fnd base rates'!G$112)\n+($J459*'fnd base rates'!G$113)\n+($K459*'fnd base rates'!G$114)\n+($M459*'fnd base rates'!G$116)\n+($N459*'fnd base rates'!G$117)\n+($O459*'fnd base rates'!G$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,7)))\n*$R459","v":361.16328199999998},{"$f":"(($D459*'fnd base rates'!H$107)\n+($E459*'fnd base rates'!H$108)\n+($F459*'fnd base rates'!H$109)\n+($G459*'fnd base rates'!H$110)\n+($H459*'fnd base rates'!H$111)\n+($I459*'fnd base rates'!H$112)\n+($J459*'fnd base rates'!H$113)\n+($K459*'fnd base rates'!H$114)\n+($M459*'fnd base rates'!H$116)\n+($N459*'fnd base rates'!H$117)\n+($O459*'fnd base rates'!H$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,8)))","v":858.31893400000001},{"$f":"(($D459*'fnd base rates'!I$107)\n+($E459*'fnd base rates'!I$108)\n+($F459*'fnd base rates'!I$109)\n+($G459*'fnd base rates'!I$110)\n+($H459*'fnd base rates'!I$111)\n+($I459*'fnd base rates'!I$112)\n+($J459*'fnd base rates'!I$113)\n+($K459*'fnd base rates'!I$114)\n+($M459*'fnd base rates'!I$116)\n+($N459*'fnd base rates'!I$117)\n+($O459*'fnd base rates'!I$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,9)))\n*$R459","v":590.61},{"$f":"(($D459*'fnd base rates'!J$107)\n+($E459*'fnd base rates'!J$108)\n+($F459*'fnd base rates'!J$109)\n+($G459*'fnd base rates'!J$110)\n+($H459*'fnd base rates'!J$111)\n+($I459*'fnd base rates'!J$112)\n+($J459*'fnd base rates'!J$113)\n+($K459*'fnd base rates'!J$114)\n+($M459*'fnd base rates'!J$116)\n+($N459*'fnd base rates'!J$117)\n+($O459*'fnd base rates'!J$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,10)))\n*$R459","v":1429.3899999999999},{"$f":"(($D459*'fnd base rates'!K$107)\n+($E459*'fnd base rates'!K$108)\n+($F459*'fnd base rates'!K$109)\n+($G459*'fnd base rates'!K$110)\n+($H459*'fnd base rates'!K$111)\n+($I459*'fnd base rates'!K$112)\n+($J459*'fnd base rates'!K$113)\n+($K459*'fnd base rates'!K$114)\n+($M459*'fnd base rates'!K$116)\n+($N459*'fnd base rates'!K$117)\n+($O459*'fnd base rates'!K$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,11)))\n*$R459","v":1150.05988},{"$f":"(($D459*'fnd base rates'!L$107)\n+($E459*'fnd base rates'!L$108)\n+($F459*'fnd base rates'!L$109)\n+($G459*'fnd base rates'!L$110)\n+($H459*'fnd base rates'!L$111)\n+($I459*'fnd base rates'!L$112)\n+($J459*'fnd base rates'!L$113)\n+($K459*'fnd base rates'!L$114)\n+($M459*'fnd base rates'!L$116)\n+($N459*'fnd base rates'!L$117)\n+($O459*'fnd base rates'!L$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,12)))","v":2026.9066800000001},{"$f":"(($D459*'fnd base rates'!M$107)\n+($E459*'fnd base rates'!M$108)\n+($F459*'fnd base rates'!M$109)\n+($G459*'fnd base rates'!M$110)\n+($H459*'fnd base rates'!M$111)\n+($I459*'fnd base rates'!M$112)\n+($J459*'fnd base rates'!M$113)\n+($K459*'fnd base rates'!M$114)\n+($M459*'fnd base rates'!M$116)\n+($N459*'fnd base rates'!M$117)\n+($O459*'fnd base rates'!M$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U459:AE459)","v":18088.036910000003},null,{"$f":"B459","v":458160149},{"$f":"IF($B459<499999999,MID($B459,1,3),MID($B459,1,4))","v":"458"},{"$f":"IF($B459<499999999,MID($B459,4,3),MID($B459,5,3))","v":"160"},{"$f":"IF($B459<499999999,MID($B459,7,3),MID($B459,8,3))","v":"149"},{"$f":"IF(VLOOKUP(VALUE(IF(AH459<499999999,MID(AH459,4,3),MID(AH459,5,3))),distinfo,4)=R459,1,0)","v":1},1,{"$f":"AF459","v":18088.036910000003},{"$f":"IF(OR(AF459=0,AM459=0),0,ROUND(AN459/AM459,0))","v":18088},0,18088,null,null,null,null,null,18088,{"$f":"AY459-AW459","v":0},18088,null,null,{"$f":"BC459-BA459","v":0}]
[458,458160160,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D460","v":0},{"$f":"'fnd enro'!E460","v":0},{"$f":"'fnd enro'!F460","v":0},{"$f":"'fnd enro'!G460","v":0},{"$f":"'fnd enro'!H460","v":0},{"$f":"'fnd enro'!I460","v":55},{"$f":"'fnd enro'!J460","v":0},{"$f":"'fnd enro'!K460","v":2.1230000000000002},{"$f":"'fnd enro'!L460","v":0},{"$f":"'fnd enro'!M460","v":0},{"$f":"'fnd enro'!N460","v":0},{"$f":"'fnd enro'!O460","v":2},{"$f":"'fnd enro'!P460","v":50},{"$f":"'fnd enro'!R460","v":55},1,{"$f":"VALUE('fnd enro'!Q460)","v":11},null,{"$f":"(($D460*'fnd base rates'!C$107)\n+($E460*'fnd base rates'!C$108)\n+($F460*'fnd base rates'!C$109)\n+($G460*'fnd base rates'!C$110)\n+($H460*'fnd base rates'!C$111)\n+($I460*'fnd base rates'!C$112)\n+($J460*'fnd base rates'!C$113)\n+($K460*'fnd base rates'!C$114)\n+($M460*'fnd base rates'!C$116)\n+($N460*'fnd base rates'!C$117)\n+($O460*'fnd base rates'!C$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,3)))\n*$R460","v":33885.634030000001},{"$f":"(($D460*'fnd base rates'!D$107)\n+($E460*'fnd base rates'!D$108)\n+($F460*'fnd base rates'!D$109)\n+($G460*'fnd base rates'!D$110)\n+($H460*'fnd base rates'!D$111)\n+($I460*'fnd base rates'!D$112)\n+($J460*'fnd base rates'!D$113)\n+($K460*'fnd base rates'!D$114)\n+($M460*'fnd base rates'!D$116)\n+($N460*'fnd base rates'!D$117)\n+($O460*'fnd base rates'!D$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,4)))\n*$R460","v":62237.08},{"$f":"(($D460*'fnd base rates'!E$107)\n+($E460*'fnd base rates'!E$108)\n+($F460*'fnd base rates'!E$109)\n+($G460*'fnd base rates'!E$110)\n+($H460*'fnd base rates'!E$111)\n+($I460*'fnd base rates'!E$112)\n+($J460*'fnd base rates'!E$113)\n+($K460*'fnd base rates'!E$114)\n+($M460*'fnd base rates'!E$116)\n+($N460*'fnd base rates'!E$117)\n+($O460*'fnd base rates'!E$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,5)))\n*$R460","v":465984.74067999993},{"$f":"(($D460*'fnd base rates'!F$107)\n+($E460*'fnd base rates'!F$108)\n+($F460*'fnd base rates'!F$109)\n+($G460*'fnd base rates'!F$110)\n+($H460*'fnd base rates'!F$111)\n+($I460*'fnd base rates'!F$112)\n+($J460*'fnd base rates'!F$113)\n+($K460*'fnd base rates'!F$114)\n+($M460*'fnd base rates'!F$116)\n+($N460*'fnd base rates'!F$117)\n+($O460*'fnd base rates'!F$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,6)))\n*$R460","v":49127.432660000006},{"$f":"(($D460*'fnd base rates'!G$107)\n+($E460*'fnd base rates'!G$108)\n+($F460*'fnd base rates'!G$109)\n+($G460*'fnd base rates'!G$110)\n+($H460*'fnd base rates'!G$111)\n+($I460*'fnd base rates'!G$112)\n+($J460*'fnd base rates'!G$113)\n+($K460*'fnd base rates'!G$114)\n+($M460*'fnd base rates'!G$116)\n+($N460*'fnd base rates'!G$117)\n+($O460*'fnd base rates'!G$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,7)))\n*$R460","v":18494.680509999998},{"$f":"(($D460*'fnd base rates'!H$107)\n+($E460*'fnd base rates'!H$108)\n+($F460*'fnd base rates'!H$109)\n+($G460*'fnd base rates'!H$110)\n+($H460*'fnd base rates'!H$111)\n+($I460*'fnd base rates'!H$112)\n+($J460*'fnd base rates'!H$113)\n+($K460*'fnd base rates'!H$114)\n+($M460*'fnd base rates'!H$116)\n+($N460*'fnd base rates'!H$117)\n+($O460*'fnd base rates'!H$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,8)))","v":47231.381370000003},{"$f":"(($D460*'fnd base rates'!I$107)\n+($E460*'fnd base rates'!I$108)\n+($F460*'fnd base rates'!I$109)\n+($G460*'fnd base rates'!I$110)\n+($H460*'fnd base rates'!I$111)\n+($I460*'fnd base rates'!I$112)\n+($J460*'fnd base rates'!I$113)\n+($K460*'fnd base rates'!I$114)\n+($M460*'fnd base rates'!I$116)\n+($N460*'fnd base rates'!I$117)\n+($O460*'fnd base rates'!I$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,9)))\n*$R460","v":31406.62},{"$f":"(($D460*'fnd base rates'!J$107)\n+($E460*'fnd base rates'!J$108)\n+($F460*'fnd base rates'!J$109)\n+($G460*'fnd base rates'!J$110)\n+($H460*'fnd base rates'!J$111)\n+($I460*'fnd base rates'!J$112)\n+($J460*'fnd base rates'!J$113)\n+($K460*'fnd base rates'!J$114)\n+($M460*'fnd base rates'!J$116)\n+($N460*'fnd base rates'!J$117)\n+($O460*'fnd base rates'!J$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,10)))\n*$R460","v":72294.570000000007},{"$f":"(($D460*'fnd base rates'!K$107)\n+($E460*'fnd base rates'!K$108)\n+($F460*'fnd base rates'!K$109)\n+($G460*'fnd base rates'!K$110)\n+($H460*'fnd base rates'!K$111)\n+($I460*'fnd base rates'!K$112)\n+($J460*'fnd base rates'!K$113)\n+($K460*'fnd base rates'!K$114)\n+($M460*'fnd base rates'!K$116)\n+($N460*'fnd base rates'!K$117)\n+($O460*'fnd base rates'!K$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,11)))\n*$R460","v":63851.013400000003},{"$f":"(($D460*'fnd base rates'!L$107)\n+($E460*'fnd base rates'!L$108)\n+($F460*'fnd base rates'!L$109)\n+($G460*'fnd base rates'!L$110)\n+($H460*'fnd base rates'!L$111)\n+($I460*'fnd base rates'!L$112)\n+($J460*'fnd base rates'!L$113)\n+($K460*'fnd base rates'!L$114)\n+($M460*'fnd base rates'!L$116)\n+($N460*'fnd base rates'!L$117)\n+($O460*'fnd base rates'!L$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,12)))","v":107129.38740000001},{"$f":"(($D460*'fnd base rates'!M$107)\n+($E460*'fnd base rates'!M$108)\n+($F460*'fnd base rates'!M$109)\n+($G460*'fnd base rates'!M$110)\n+($H460*'fnd base rates'!M$111)\n+($I460*'fnd base rates'!M$112)\n+($J460*'fnd base rates'!M$113)\n+($K460*'fnd base rates'!M$114)\n+($M460*'fnd base rates'!M$116)\n+($N460*'fnd base rates'!M$117)\n+($O460*'fnd base rates'!M$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,13)))","v":0},951642.54005000007,null,458160160,"458","160","160",1,55,951642.54005000007,17303,0,17303,null,null,null,null,null,17303,0,17303,null,null,{"$f":"BC460-BA460","v":0}]
[458,458160295,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D461","v":0},{"$f":"'fnd enro'!E461","v":0},{"$f":"'fnd enro'!F461","v":0},{"$f":"'fnd enro'!G461","v":0},{"$f":"'fnd enro'!H461","v":0},{"$f":"'fnd enro'!I461","v":5},{"$f":"'fnd enro'!J461","v":0},{"$f":"'fnd enro'!K461","v":0.193},{"$f":"'fnd enro'!L461","v":0},{"$f":"'fnd enro'!M461","v":0},{"$f":"'fnd enro'!N461","v":0},{"$f":"'fnd enro'!O461","v":0},{"$f":"'fnd enro'!P461","v":3},{"$f":"'fnd enro'!R461","v":5},1,{"$f":"VALUE('fnd enro'!Q461)","v":5},null,{"$f":"(($D461*'fnd base rates'!C$107)\n+($E461*'fnd base rates'!C$108)\n+($F461*'fnd base rates'!C$109)\n+($G461*'fnd base rates'!C$110)\n+($H461*'fnd base rates'!C$111)\n+($I461*'fnd base rates'!C$112)\n+($J461*'fnd base rates'!C$113)\n+($K461*'fnd base rates'!C$114)\n+($M461*'fnd base rates'!C$116)\n+($N461*'fnd base rates'!C$117)\n+($O461*'fnd base rates'!C$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,3)))\n*$R461","v":2861.9167300000004},{"$f":"(($D461*'fnd base rates'!D$107)\n+($E461*'fnd base rates'!D$108)\n+($F461*'fnd base rates'!D$109)\n+($G461*'fnd base rates'!D$110)\n+($H461*'fnd base rates'!D$111)\n+($I461*'fnd base rates'!D$112)\n+($J461*'fnd base rates'!D$113)\n+($K461*'fnd base rates'!D$114)\n+($M461*'fnd base rates'!D$116)\n+($N461*'fnd base rates'!D$117)\n+($O461*'fnd base rates'!D$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,4)))\n*$R461","v":4676.38},{"$f":"(($D461*'fnd base rates'!E$107)\n+($E461*'fnd base rates'!E$108)\n+($F461*'fnd base rates'!E$109)\n+($G461*'fnd base rates'!E$110)\n+($H461*'fnd base rates'!E$111)\n+($I461*'fnd base rates'!E$112)\n+($J461*'fnd base rates'!E$113)\n+($K461*'fnd base rates'!E$114)\n+($M461*'fnd base rates'!E$116)\n+($N461*'fnd base rates'!E$117)\n+($O461*'fnd base rates'!E$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,5)))\n*$R461","v":32868.331879999998},{"$f":"(($D461*'fnd base rates'!F$107)\n+($E461*'fnd base rates'!F$108)\n+($F461*'fnd base rates'!F$109)\n+($G461*'fnd base rates'!F$110)\n+($H461*'fnd base rates'!F$111)\n+($I461*'fnd base rates'!F$112)\n+($J461*'fnd base rates'!F$113)\n+($K461*'fnd base rates'!F$114)\n+($M461*'fnd base rates'!F$116)\n+($N461*'fnd base rates'!F$117)\n+($O461*'fnd base rates'!F$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,6)))\n*$R461","v":4434.4320600000001},{"$f":"(($D461*'fnd base rates'!G$107)\n+($E461*'fnd base rates'!G$108)\n+($F461*'fnd base rates'!G$109)\n+($G461*'fnd base rates'!G$110)\n+($H461*'fnd base rates'!G$111)\n+($I461*'fnd base rates'!G$112)\n+($J461*'fnd base rates'!G$113)\n+($K461*'fnd base rates'!G$114)\n+($M461*'fnd base rates'!G$116)\n+($N461*'fnd base rates'!G$117)\n+($O461*'fnd base rates'!G$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,7)))\n*$R461","v":1222.46641},{"$f":"(($D461*'fnd base rates'!H$107)\n+($E461*'fnd base rates'!H$108)\n+($F461*'fnd base rates'!H$109)\n+($G461*'fnd base rates'!H$110)\n+($H461*'fnd base rates'!H$111)\n+($I461*'fnd base rates'!H$112)\n+($J461*'fnd base rates'!H$113)\n+($K461*'fnd base rates'!H$114)\n+($M461*'fnd base rates'!H$116)\n+($N461*'fnd base rates'!H$117)\n+($O461*'fnd base rates'!H$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,8)))","v":4202.1646700000001},{"$f":"(($D461*'fnd base rates'!I$107)\n+($E461*'fnd base rates'!I$108)\n+($F461*'fnd base rates'!I$109)\n+($G461*'fnd base rates'!I$110)\n+($H461*'fnd base rates'!I$111)\n+($I461*'fnd base rates'!I$112)\n+($J461*'fnd base rates'!I$113)\n+($K461*'fnd base rates'!I$114)\n+($M461*'fnd base rates'!I$116)\n+($N461*'fnd base rates'!I$117)\n+($O461*'fnd base rates'!I$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,9)))\n*$R461","v":2466.0899999999997},{"$f":"(($D461*'fnd base rates'!J$107)\n+($E461*'fnd base rates'!J$108)\n+($F461*'fnd base rates'!J$109)\n+($G461*'fnd base rates'!J$110)\n+($H461*'fnd base rates'!J$111)\n+($I461*'fnd base rates'!J$112)\n+($J461*'fnd base rates'!J$113)\n+($K461*'fnd base rates'!J$114)\n+($M461*'fnd base rates'!J$116)\n+($N461*'fnd base rates'!J$117)\n+($O461*'fnd base rates'!J$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,10)))\n*$R461","v":4616.7299999999996},{"$f":"(($D461*'fnd base rates'!K$107)\n+($E461*'fnd base rates'!K$108)\n+($F461*'fnd base rates'!K$109)\n+($G461*'fnd base rates'!K$110)\n+($H461*'fnd base rates'!K$111)\n+($I461*'fnd base rates'!K$112)\n+($J461*'fnd base rates'!K$113)\n+($K461*'fnd base rates'!K$114)\n+($M461*'fnd base rates'!K$116)\n+($N461*'fnd base rates'!K$117)\n+($O461*'fnd base rates'!K$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,11)))\n*$R461","v":5750.2993999999999},{"$f":"(($D461*'fnd base rates'!L$107)\n+($E461*'fnd base rates'!L$108)\n+($F461*'fnd base rates'!L$109)\n+($G461*'fnd base rates'!L$110)\n+($H461*'fnd base rates'!L$111)\n+($I461*'fnd base rates'!L$112)\n+($J461*'fnd base rates'!L$113)\n+($K461*'fnd base rates'!L$114)\n+($M461*'fnd base rates'!L$116)\n+($N461*'fnd base rates'!L$117)\n+($O461*'fnd base rates'!L$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,12)))","v":8189.4234000000006},{"$f":"(($D461*'fnd base rates'!M$107)\n+($E461*'fnd base rates'!M$108)\n+($F461*'fnd base rates'!M$109)\n+($G461*'fnd base rates'!M$110)\n+($H461*'fnd base rates'!M$111)\n+($I461*'fnd base rates'!M$112)\n+($J461*'fnd base rates'!M$113)\n+($K461*'fnd base rates'!M$114)\n+($M461*'fnd base rates'!M$116)\n+($N461*'fnd base rates'!M$117)\n+($O461*'fnd base rates'!M$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,13)))","v":0},71288.234549999994,null,458160295,"458","160","295",1,5,71288.234549999994,14258,0,14258,null,null,null,null,null,14258,0,14258,null,null,{"$f":"BC461-BA461","v":0}]
[458,458160735,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D462","v":0},{"$f":"'fnd enro'!E462","v":0},{"$f":"'fnd enro'!F462","v":0},{"$f":"'fnd enro'!G462","v":0},{"$f":"'fnd enro'!H462","v":0},{"$f":"'fnd enro'!I462","v":1},{"$f":"'fnd enro'!J462","v":0},{"$f":"'fnd enro'!K462","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L462","v":0},{"$f":"'fnd enro'!M462","v":0},{"$f":"'fnd enro'!N462","v":0},{"$f":"'fnd enro'!O462","v":0},{"$f":"'fnd enro'!P462","v":0},{"$f":"'fnd enro'!R462","v":1},1,{"$f":"VALUE('fnd enro'!Q462)","v":6},null,{"$f":"(($D462*'fnd base rates'!C$107)\n+($E462*'fnd base rates'!C$108)\n+($F462*'fnd base rates'!C$109)\n+($G462*'fnd base rates'!C$110)\n+($H462*'fnd base rates'!C$111)\n+($I462*'fnd base rates'!C$112)\n+($J462*'fnd base rates'!C$113)\n+($K462*'fnd base rates'!C$114)\n+($M462*'fnd base rates'!C$116)\n+($N462*'fnd base rates'!C$117)\n+($O462*'fnd base rates'!C$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,3)))\n*$R462","v":536.46134600000005},{"$f":"(($D462*'fnd base rates'!D$107)\n+($E462*'fnd base rates'!D$108)\n+($F462*'fnd base rates'!D$109)\n+($G462*'fnd base rates'!D$110)\n+($H462*'fnd base rates'!D$111)\n+($I462*'fnd base rates'!D$112)\n+($J462*'fnd base rates'!D$113)\n+($K462*'fnd base rates'!D$114)\n+($M462*'fnd base rates'!D$116)\n+($N462*'fnd base rates'!D$117)\n+($O462*'fnd base rates'!D$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,4)))\n*$R462","v":765.08},{"$f":"(($D462*'fnd base rates'!E$107)\n+($E462*'fnd base rates'!E$108)\n+($F462*'fnd base rates'!E$109)\n+($G462*'fnd base rates'!E$110)\n+($H462*'fnd base rates'!E$111)\n+($I462*'fnd base rates'!E$112)\n+($J462*'fnd base rates'!E$113)\n+($K462*'fnd base rates'!E$114)\n+($M462*'fnd base rates'!E$116)\n+($N462*'fnd base rates'!E$117)\n+($O462*'fnd base rates'!E$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,5)))\n*$R462","v":4912.2003759999998},{"$f":"(($D462*'fnd base rates'!F$107)\n+($E462*'fnd base rates'!F$108)\n+($F462*'fnd base rates'!F$109)\n+($G462*'fnd base rates'!F$110)\n+($H462*'fnd base rates'!F$111)\n+($I462*'fnd base rates'!F$112)\n+($J462*'fnd base rates'!F$113)\n+($K462*'fnd base rates'!F$114)\n+($M462*'fnd base rates'!F$116)\n+($N462*'fnd base rates'!F$117)\n+($O462*'fnd base rates'!F$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,6)))\n*$R462","v":886.88641200000006},{"$f":"(($D462*'fnd base rates'!G$107)\n+($E462*'fnd base rates'!G$108)\n+($F462*'fnd base rates'!G$109)\n+($G462*'fnd base rates'!G$110)\n+($H462*'fnd base rates'!G$111)\n+($I462*'fnd base rates'!G$112)\n+($J462*'fnd base rates'!G$113)\n+($K462*'fnd base rates'!G$114)\n+($M462*'fnd base rates'!G$116)\n+($N462*'fnd base rates'!G$117)\n+($O462*'fnd base rates'!G$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,7)))\n*$R462","v":163.88328199999998},{"$f":"(($D462*'fnd base rates'!H$107)\n+($E462*'fnd base rates'!H$108)\n+($F462*'fnd base rates'!H$109)\n+($G462*'fnd base rates'!H$110)\n+($H462*'fnd base rates'!H$111)\n+($I462*'fnd base rates'!H$112)\n+($J462*'fnd base rates'!H$113)\n+($K462*'fnd base rates'!H$114)\n+($M462*'fnd base rates'!H$116)\n+($N462*'fnd base rates'!H$117)\n+($O462*'fnd base rates'!H$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D462*'fnd base rates'!I$107)\n+($E462*'fnd base rates'!I$108)\n+($F462*'fnd base rates'!I$109)\n+($G462*'fnd base rates'!I$110)\n+($H462*'fnd base rates'!I$111)\n+($I462*'fnd base rates'!I$112)\n+($J462*'fnd base rates'!I$113)\n+($K462*'fnd base rates'!I$114)\n+($M462*'fnd base rates'!I$116)\n+($N462*'fnd base rates'!I$117)\n+($O462*'fnd base rates'!I$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,9)))\n*$R462","v":425.94},{"$f":"(($D462*'fnd base rates'!J$107)\n+($E462*'fnd base rates'!J$108)\n+($F462*'fnd base rates'!J$109)\n+($G462*'fnd base rates'!J$110)\n+($H462*'fnd base rates'!J$111)\n+($I462*'fnd base rates'!J$112)\n+($J462*'fnd base rates'!J$113)\n+($K462*'fnd base rates'!J$114)\n+($M462*'fnd base rates'!J$116)\n+($N462*'fnd base rates'!J$117)\n+($O462*'fnd base rates'!J$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,10)))\n*$R462","v":573.75},{"$f":"(($D462*'fnd base rates'!K$107)\n+($E462*'fnd base rates'!K$108)\n+($F462*'fnd base rates'!K$109)\n+($G462*'fnd base rates'!K$110)\n+($H462*'fnd base rates'!K$111)\n+($I462*'fnd base rates'!K$112)\n+($J462*'fnd base rates'!K$113)\n+($K462*'fnd base rates'!K$114)\n+($M462*'fnd base rates'!K$116)\n+($N462*'fnd base rates'!K$117)\n+($O462*'fnd base rates'!K$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,11)))\n*$R462","v":1150.05988},{"$f":"(($D462*'fnd base rates'!L$107)\n+($E462*'fnd base rates'!L$108)\n+($F462*'fnd base rates'!L$109)\n+($G462*'fnd base rates'!L$110)\n+($H462*'fnd base rates'!L$111)\n+($I462*'fnd base rates'!L$112)\n+($J462*'fnd base rates'!L$113)\n+($K462*'fnd base rates'!L$114)\n+($M462*'fnd base rates'!L$116)\n+($N462*'fnd base rates'!L$117)\n+($O462*'fnd base rates'!L$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D462*'fnd base rates'!M$107)\n+($E462*'fnd base rates'!M$108)\n+($F462*'fnd base rates'!M$109)\n+($G462*'fnd base rates'!M$110)\n+($H462*'fnd base rates'!M$111)\n+($I462*'fnd base rates'!M$112)\n+($J462*'fnd base rates'!M$113)\n+($K462*'fnd base rates'!M$114)\n+($M462*'fnd base rates'!M$116)\n+($N462*'fnd base rates'!M$117)\n+($O462*'fnd base rates'!M$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,13)))","v":0},11611.466909999999,null,458160735,"458","160","735",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC462-BA462","v":0}]
[463,463035035,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D463","v":0},{"$f":"'fnd enro'!E463","v":0},{"$f":"'fnd enro'!F463","v":58},{"$f":"'fnd enro'!G463","v":329},{"$f":"'fnd enro'!H463","v":180},{"$f":"'fnd enro'!I463","v":0},{"$f":"'fnd enro'!J463","v":0},{"$f":"'fnd enro'!K463","v":21.886199999999999},{"$f":"'fnd enro'!L463","v":0},{"$f":"'fnd enro'!M463","v":77},{"$f":"'fnd enro'!N463","v":29},{"$f":"'fnd enro'!O463","v":0},{"$f":"'fnd enro'!P463","v":474},{"$f":"'fnd enro'!R463","v":567},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q463)","v":11},null,{"$f":"(($D463*'fnd base rates'!C$107)\n+($E463*'fnd base rates'!C$108)\n+($F463*'fnd base rates'!C$109)\n+($G463*'fnd base rates'!C$110)\n+($H463*'fnd base rates'!C$111)\n+($I463*'fnd base rates'!C$112)\n+($J463*'fnd base rates'!C$113)\n+($K463*'fnd base rates'!C$114)\n+($M463*'fnd base rates'!C$116)\n+($N463*'fnd base rates'!C$117)\n+($O463*'fnd base rates'!C$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,3)))\n*$R463","v":385908.28314201604},{"$f":"(($D463*'fnd base rates'!D$107)\n+($E463*'fnd base rates'!D$108)\n+($F463*'fnd base rates'!D$109)\n+($G463*'fnd base rates'!D$110)\n+($H463*'fnd base rates'!D$111)\n+($I463*'fnd base rates'!D$112)\n+($J463*'fnd base rates'!D$113)\n+($K463*'fnd base rates'!D$114)\n+($M463*'fnd base rates'!D$116)\n+($N463*'fnd base rates'!D$117)\n+($O463*'fnd base rates'!D$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,4)))\n*$R463","v":697014.45952000003},{"$f":"(($D463*'fnd base rates'!E$107)\n+($E463*'fnd base rates'!E$108)\n+($F463*'fnd base rates'!E$109)\n+($G463*'fnd base rates'!E$110)\n+($H463*'fnd base rates'!E$111)\n+($I463*'fnd base rates'!E$112)\n+($J463*'fnd base rates'!E$113)\n+($K463*'fnd base rates'!E$114)\n+($M463*'fnd base rates'!E$116)\n+($N463*'fnd base rates'!E$117)\n+($O463*'fnd base rates'!E$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,5)))\n*$R463","v":4450952.1564328959},{"$f":"(($D463*'fnd base rates'!F$107)\n+($E463*'fnd base rates'!F$108)\n+($F463*'fnd base rates'!F$109)\n+($G463*'fnd base rates'!F$110)\n+($H463*'fnd base rates'!F$111)\n+($I463*'fnd base rates'!F$112)\n+($J463*'fnd base rates'!F$113)\n+($K463*'fnd base rates'!F$114)\n+($M463*'fnd base rates'!F$116)\n+($N463*'fnd base rates'!F$117)\n+($O463*'fnd base rates'!F$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,6)))\n*$R463","v":740904.20065715199},{"$f":"(($D463*'fnd base rates'!G$107)\n+($E463*'fnd base rates'!G$108)\n+($F463*'fnd base rates'!G$109)\n+($G463*'fnd base rates'!G$110)\n+($H463*'fnd base rates'!G$111)\n+($I463*'fnd base rates'!G$112)\n+($J463*'fnd base rates'!G$113)\n+($K463*'fnd base rates'!G$114)\n+($M463*'fnd base rates'!G$116)\n+($N463*'fnd base rates'!G$117)\n+($O463*'fnd base rates'!G$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,7)))\n*$R463","v":201691.22145267203},{"$f":"(($D463*'fnd base rates'!H$107)\n+($E463*'fnd base rates'!H$108)\n+($F463*'fnd base rates'!H$109)\n+($G463*'fnd base rates'!H$110)\n+($H463*'fnd base rates'!H$111)\n+($I463*'fnd base rates'!H$112)\n+($J463*'fnd base rates'!H$113)\n+($K463*'fnd base rates'!H$114)\n+($M463*'fnd base rates'!H$116)\n+($N463*'fnd base rates'!H$117)\n+($O463*'fnd base rates'!H$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,8)))","v":324027.27557799994},{"$f":"(($D463*'fnd base rates'!I$107)\n+($E463*'fnd base rates'!I$108)\n+($F463*'fnd base rates'!I$109)\n+($G463*'fnd base rates'!I$110)\n+($H463*'fnd base rates'!I$111)\n+($I463*'fnd base rates'!I$112)\n+($J463*'fnd base rates'!I$113)\n+($K463*'fnd base rates'!I$114)\n+($M463*'fnd base rates'!I$116)\n+($N463*'fnd base rates'!I$117)\n+($O463*'fnd base rates'!I$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,9)))\n*$R463","v":289667.30304000003},{"$f":"(($D463*'fnd base rates'!J$107)\n+($E463*'fnd base rates'!J$108)\n+($F463*'fnd base rates'!J$109)\n+($G463*'fnd base rates'!J$110)\n+($H463*'fnd base rates'!J$111)\n+($I463*'fnd base rates'!J$112)\n+($J463*'fnd base rates'!J$113)\n+($K463*'fnd base rates'!J$114)\n+($M463*'fnd base rates'!J$116)\n+($N463*'fnd base rates'!J$117)\n+($O463*'fnd base rates'!J$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,10)))\n*$R463","v":532291.65119999996},{"$f":"(($D463*'fnd base rates'!K$107)\n+($E463*'fnd base rates'!K$108)\n+($F463*'fnd base rates'!K$109)\n+($G463*'fnd base rates'!K$110)\n+($H463*'fnd base rates'!K$111)\n+($I463*'fnd base rates'!K$112)\n+($J463*'fnd base rates'!K$113)\n+($K463*'fnd base rates'!K$114)\n+($M463*'fnd base rates'!K$116)\n+($N463*'fnd base rates'!K$117)\n+($O463*'fnd base rates'!K$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,11)))\n*$R463","v":730291.46389248001},{"$f":"(($D463*'fnd base rates'!L$107)\n+($E463*'fnd base rates'!L$108)\n+($F463*'fnd base rates'!L$109)\n+($G463*'fnd base rates'!L$110)\n+($H463*'fnd base rates'!L$111)\n+($I463*'fnd base rates'!L$112)\n+($J463*'fnd base rates'!L$113)\n+($K463*'fnd base rates'!L$114)\n+($M463*'fnd base rates'!L$116)\n+($N463*'fnd base rates'!L$117)\n+($O463*'fnd base rates'!L$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,12)))","v":1158369.5575600001},{"$f":"(($D463*'fnd base rates'!M$107)\n+($E463*'fnd base rates'!M$108)\n+($F463*'fnd base rates'!M$109)\n+($G463*'fnd base rates'!M$110)\n+($H463*'fnd base rates'!M$111)\n+($I463*'fnd base rates'!M$112)\n+($J463*'fnd base rates'!M$113)\n+($K463*'fnd base rates'!M$114)\n+($M463*'fnd base rates'!M$116)\n+($N463*'fnd base rates'!M$117)\n+($O463*'fnd base rates'!M$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,13)))","v":0},9511117.5724752154,null,463035035,"463","035","035",1,567,9511117.5724752154,16774,0,16774,null,null,null,null,null,16774,0,16774,null,null,{"$f":"BC463-BA463","v":0}]
[463,463035044,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D464","v":0},{"$f":"'fnd enro'!E464","v":0},{"$f":"'fnd enro'!F464","v":0},{"$f":"'fnd enro'!G464","v":6},{"$f":"'fnd enro'!H464","v":0},{"$f":"'fnd enro'!I464","v":0},{"$f":"'fnd enro'!J464","v":0},{"$f":"'fnd enro'!K464","v":0.2316},{"$f":"'fnd enro'!L464","v":0},{"$f":"'fnd enro'!M464","v":2},{"$f":"'fnd enro'!N464","v":0},{"$f":"'fnd enro'!O464","v":0},{"$f":"'fnd enro'!P464","v":5},{"$f":"'fnd enro'!R464","v":6},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q464)","v":11},null,{"$f":"(($D464*'fnd base rates'!C$107)\n+($E464*'fnd base rates'!C$108)\n+($F464*'fnd base rates'!C$109)\n+($G464*'fnd base rates'!C$110)\n+($H464*'fnd base rates'!C$111)\n+($I464*'fnd base rates'!C$112)\n+($J464*'fnd base rates'!C$113)\n+($K464*'fnd base rates'!C$114)\n+($M464*'fnd base rates'!C$116)\n+($N464*'fnd base rates'!C$117)\n+($O464*'fnd base rates'!C$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,3)))\n*$R464","v":4177.0366266880001},{"$f":"(($D464*'fnd base rates'!D$107)\n+($E464*'fnd base rates'!D$108)\n+($F464*'fnd base rates'!D$109)\n+($G464*'fnd base rates'!D$110)\n+($H464*'fnd base rates'!D$111)\n+($I464*'fnd base rates'!D$112)\n+($J464*'fnd base rates'!D$113)\n+($K464*'fnd base rates'!D$114)\n+($M464*'fnd base rates'!D$116)\n+($N464*'fnd base rates'!D$117)\n+($O464*'fnd base rates'!D$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,4)))\n*$R464","v":7534.856960000001},{"$f":"(($D464*'fnd base rates'!E$107)\n+($E464*'fnd base rates'!E$108)\n+($F464*'fnd base rates'!E$109)\n+($G464*'fnd base rates'!E$110)\n+($H464*'fnd base rates'!E$111)\n+($I464*'fnd base rates'!E$112)\n+($J464*'fnd base rates'!E$113)\n+($K464*'fnd base rates'!E$114)\n+($M464*'fnd base rates'!E$116)\n+($N464*'fnd base rates'!E$117)\n+($O464*'fnd base rates'!E$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,5)))\n*$R464","v":49066.691734528009},{"$f":"(($D464*'fnd base rates'!F$107)\n+($E464*'fnd base rates'!F$108)\n+($F464*'fnd base rates'!F$109)\n+($G464*'fnd base rates'!F$110)\n+($H464*'fnd base rates'!F$111)\n+($I464*'fnd base rates'!F$112)\n+($J464*'fnd base rates'!F$113)\n+($K464*'fnd base rates'!F$114)\n+($M464*'fnd base rates'!F$116)\n+($N464*'fnd base rates'!F$117)\n+($O464*'fnd base rates'!F$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,6)))\n*$R464","v":8528.5256975360007},{"$f":"(($D464*'fnd base rates'!G$107)\n+($E464*'fnd base rates'!G$108)\n+($F464*'fnd base rates'!G$109)\n+($G464*'fnd base rates'!G$110)\n+($H464*'fnd base rates'!G$111)\n+($I464*'fnd base rates'!G$112)\n+($J464*'fnd base rates'!G$113)\n+($K464*'fnd base rates'!G$114)\n+($M464*'fnd base rates'!G$116)\n+($N464*'fnd base rates'!G$117)\n+($O464*'fnd base rates'!G$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,7)))\n*$R464","v":2154.2940648960002},{"$f":"(($D464*'fnd base rates'!H$107)\n+($E464*'fnd base rates'!H$108)\n+($F464*'fnd base rates'!H$109)\n+($G464*'fnd base rates'!H$110)\n+($H464*'fnd base rates'!H$111)\n+($I464*'fnd base rates'!H$112)\n+($J464*'fnd base rates'!H$113)\n+($K464*'fnd base rates'!H$114)\n+($M464*'fnd base rates'!H$116)\n+($N464*'fnd base rates'!H$117)\n+($O464*'fnd base rates'!H$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,8)))","v":3537.2936040000004},{"$f":"(($D464*'fnd base rates'!I$107)\n+($E464*'fnd base rates'!I$108)\n+($F464*'fnd base rates'!I$109)\n+($G464*'fnd base rates'!I$110)\n+($H464*'fnd base rates'!I$111)\n+($I464*'fnd base rates'!I$112)\n+($J464*'fnd base rates'!I$113)\n+($K464*'fnd base rates'!I$114)\n+($M464*'fnd base rates'!I$116)\n+($N464*'fnd base rates'!I$117)\n+($O464*'fnd base rates'!I$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,9)))\n*$R464","v":3016.8825600000005},{"$f":"(($D464*'fnd base rates'!J$107)\n+($E464*'fnd base rates'!J$108)\n+($F464*'fnd base rates'!J$109)\n+($G464*'fnd base rates'!J$110)\n+($H464*'fnd base rates'!J$111)\n+($I464*'fnd base rates'!J$112)\n+($J464*'fnd base rates'!J$113)\n+($K464*'fnd base rates'!J$114)\n+($M464*'fnd base rates'!J$116)\n+($N464*'fnd base rates'!J$117)\n+($O464*'fnd base rates'!J$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,10)))\n*$R464","v":5476.30656},{"$f":"(($D464*'fnd base rates'!K$107)\n+($E464*'fnd base rates'!K$108)\n+($F464*'fnd base rates'!K$109)\n+($G464*'fnd base rates'!K$110)\n+($H464*'fnd base rates'!K$111)\n+($I464*'fnd base rates'!K$112)\n+($J464*'fnd base rates'!K$113)\n+($K464*'fnd base rates'!K$114)\n+($M464*'fnd base rates'!K$116)\n+($N464*'fnd base rates'!K$117)\n+($O464*'fnd base rates'!K$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,11)))\n*$R464","v":7842.4772966399996},{"$f":"(($D464*'fnd base rates'!L$107)\n+($E464*'fnd base rates'!L$108)\n+($F464*'fnd base rates'!L$109)\n+($G464*'fnd base rates'!L$110)\n+($H464*'fnd base rates'!L$111)\n+($I464*'fnd base rates'!L$112)\n+($J464*'fnd base rates'!L$113)\n+($K464*'fnd base rates'!L$114)\n+($M464*'fnd base rates'!L$116)\n+($N464*'fnd base rates'!L$117)\n+($O464*'fnd base rates'!L$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,12)))","v":12361.230080000001},{"$f":"(($D464*'fnd base rates'!M$107)\n+($E464*'fnd base rates'!M$108)\n+($F464*'fnd base rates'!M$109)\n+($G464*'fnd base rates'!M$110)\n+($H464*'fnd base rates'!M$111)\n+($I464*'fnd base rates'!M$112)\n+($J464*'fnd base rates'!M$113)\n+($K464*'fnd base rates'!M$114)\n+($M464*'fnd base rates'!M$116)\n+($N464*'fnd base rates'!M$117)\n+($O464*'fnd base rates'!M$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,13)))","v":0},103695.59518428802,null,463035044,"463","035","044",1,6,103695.59518428802,17283,0,17283,null,null,null,null,null,17283,0,17283,null,null,{"$f":"BC464-BA464","v":0}]
[463,463035133,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D465","v":0},{"$f":"'fnd enro'!E465","v":0},{"$f":"'fnd enro'!F465","v":0},{"$f":"'fnd enro'!G465","v":0},{"$f":"'fnd enro'!H465","v":1},{"$f":"'fnd enro'!I465","v":0},{"$f":"'fnd enro'!J465","v":0},{"$f":"'fnd enro'!K465","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L465","v":0},{"$f":"'fnd enro'!M465","v":0},{"$f":"'fnd enro'!N465","v":0},{"$f":"'fnd enro'!O465","v":0},{"$f":"'fnd enro'!P465","v":1},{"$f":"'fnd enro'!R465","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q465)","v":9},null,{"$f":"(($D465*'fnd base rates'!C$107)\n+($E465*'fnd base rates'!C$108)\n+($F465*'fnd base rates'!C$109)\n+($G465*'fnd base rates'!C$110)\n+($H465*'fnd base rates'!C$111)\n+($I465*'fnd base rates'!C$112)\n+($J465*'fnd base rates'!C$113)\n+($K465*'fnd base rates'!C$114)\n+($M465*'fnd base rates'!C$116)\n+($N465*'fnd base rates'!C$117)\n+($O465*'fnd base rates'!C$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,3)))\n*$R465","v":666.09682444800012},{"$f":"(($D465*'fnd base rates'!D$107)\n+($E465*'fnd base rates'!D$108)\n+($F465*'fnd base rates'!D$109)\n+($G465*'fnd base rates'!D$110)\n+($H465*'fnd base rates'!D$111)\n+($I465*'fnd base rates'!D$112)\n+($J465*'fnd base rates'!D$113)\n+($K465*'fnd base rates'!D$114)\n+($M465*'fnd base rates'!D$116)\n+($N465*'fnd base rates'!D$117)\n+($O465*'fnd base rates'!D$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,4)))\n*$R465","v":1222.9337600000001},{"$f":"(($D465*'fnd base rates'!E$107)\n+($E465*'fnd base rates'!E$108)\n+($F465*'fnd base rates'!E$109)\n+($G465*'fnd base rates'!E$110)\n+($H465*'fnd base rates'!E$111)\n+($I465*'fnd base rates'!E$112)\n+($J465*'fnd base rates'!E$113)\n+($K465*'fnd base rates'!E$114)\n+($M465*'fnd base rates'!E$116)\n+($N465*'fnd base rates'!E$117)\n+($O465*'fnd base rates'!E$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,5)))\n*$R465","v":7576.168729088},{"$f":"(($D465*'fnd base rates'!F$107)\n+($E465*'fnd base rates'!F$108)\n+($F465*'fnd base rates'!F$109)\n+($G465*'fnd base rates'!F$110)\n+($H465*'fnd base rates'!F$111)\n+($I465*'fnd base rates'!F$112)\n+($J465*'fnd base rates'!F$113)\n+($K465*'fnd base rates'!F$114)\n+($M465*'fnd base rates'!F$116)\n+($N465*'fnd base rates'!F$117)\n+($O465*'fnd base rates'!F$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,6)))\n*$R465","v":1082.9695362560001},{"$f":"(($D465*'fnd base rates'!G$107)\n+($E465*'fnd base rates'!G$108)\n+($F465*'fnd base rates'!G$109)\n+($G465*'fnd base rates'!G$110)\n+($H465*'fnd base rates'!G$111)\n+($I465*'fnd base rates'!G$112)\n+($J465*'fnd base rates'!G$113)\n+($K465*'fnd base rates'!G$114)\n+($M465*'fnd base rates'!G$116)\n+($N465*'fnd base rates'!G$117)\n+($O465*'fnd base rates'!G$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,7)))\n*$R465","v":368.22629081600002},{"$f":"(($D465*'fnd base rates'!H$107)\n+($E465*'fnd base rates'!H$108)\n+($F465*'fnd base rates'!H$109)\n+($G465*'fnd base rates'!H$110)\n+($H465*'fnd base rates'!H$111)\n+($I465*'fnd base rates'!H$112)\n+($J465*'fnd base rates'!H$113)\n+($K465*'fnd base rates'!H$114)\n+($M465*'fnd base rates'!H$116)\n+($N465*'fnd base rates'!H$117)\n+($O465*'fnd base rates'!H$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,8)))","v":549.49893399999996},{"$f":"(($D465*'fnd base rates'!I$107)\n+($E465*'fnd base rates'!I$108)\n+($F465*'fnd base rates'!I$109)\n+($G465*'fnd base rates'!I$110)\n+($H465*'fnd base rates'!I$111)\n+($I465*'fnd base rates'!I$112)\n+($J465*'fnd base rates'!I$113)\n+($K465*'fnd base rates'!I$114)\n+($M465*'fnd base rates'!I$116)\n+($N465*'fnd base rates'!I$117)\n+($O465*'fnd base rates'!I$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,9)))\n*$R465","v":548.97216000000003},{"$f":"(($D465*'fnd base rates'!J$107)\n+($E465*'fnd base rates'!J$108)\n+($F465*'fnd base rates'!J$109)\n+($G465*'fnd base rates'!J$110)\n+($H465*'fnd base rates'!J$111)\n+($I465*'fnd base rates'!J$112)\n+($J465*'fnd base rates'!J$113)\n+($K465*'fnd base rates'!J$114)\n+($M465*'fnd base rates'!J$116)\n+($N465*'fnd base rates'!J$117)\n+($O465*'fnd base rates'!J$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,10)))\n*$R465","v":1072.8550399999999},{"$f":"(($D465*'fnd base rates'!K$107)\n+($E465*'fnd base rates'!K$108)\n+($F465*'fnd base rates'!K$109)\n+($G465*'fnd base rates'!K$110)\n+($H465*'fnd base rates'!K$111)\n+($I465*'fnd base rates'!K$112)\n+($J465*'fnd base rates'!K$113)\n+($K465*'fnd base rates'!K$114)\n+($M465*'fnd base rates'!K$116)\n+($N465*'fnd base rates'!K$117)\n+($O465*'fnd base rates'!K$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,11)))\n*$R465","v":1286.18994944},{"$f":"(($D465*'fnd base rates'!L$107)\n+($E465*'fnd base rates'!L$108)\n+($F465*'fnd base rates'!L$109)\n+($G465*'fnd base rates'!L$110)\n+($H465*'fnd base rates'!L$111)\n+($I465*'fnd base rates'!L$112)\n+($J465*'fnd base rates'!L$113)\n+($K465*'fnd base rates'!L$114)\n+($M465*'fnd base rates'!L$116)\n+($N465*'fnd base rates'!L$117)\n+($O465*'fnd base rates'!L$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,12)))","v":2079.25668},{"$f":"(($D465*'fnd base rates'!M$107)\n+($E465*'fnd base rates'!M$108)\n+($F465*'fnd base rates'!M$109)\n+($G465*'fnd base rates'!M$110)\n+($H465*'fnd base rates'!M$111)\n+($I465*'fnd base rates'!M$112)\n+($J465*'fnd base rates'!M$113)\n+($K465*'fnd base rates'!M$114)\n+($M465*'fnd base rates'!M$116)\n+($N465*'fnd base rates'!M$117)\n+($O465*'fnd base rates'!M$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,13)))","v":0},16453.167904047998,null,463035133,"463","035","133",1,1,16453.167904047998,16453,0,16453,null,null,null,null,null,16453,0,16453,null,null,{"$f":"BC465-BA465","v":0}]
[463,463035207,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D466","v":0},{"$f":"'fnd enro'!E466","v":0},{"$f":"'fnd enro'!F466","v":0},{"$f":"'fnd enro'!G466","v":1},{"$f":"'fnd enro'!H466","v":0},{"$f":"'fnd enro'!I466","v":0},{"$f":"'fnd enro'!J466","v":0},{"$f":"'fnd enro'!K466","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L466","v":0},{"$f":"'fnd enro'!M466","v":0},{"$f":"'fnd enro'!N466","v":0},{"$f":"'fnd enro'!O466","v":0},{"$f":"'fnd enro'!P466","v":1},{"$f":"'fnd enro'!R466","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q466)","v":3},null,{"$f":"(($D466*'fnd base rates'!C$107)\n+($E466*'fnd base rates'!C$108)\n+($F466*'fnd base rates'!C$109)\n+($G466*'fnd base rates'!C$110)\n+($H466*'fnd base rates'!C$111)\n+($I466*'fnd base rates'!C$112)\n+($J466*'fnd base rates'!C$113)\n+($K466*'fnd base rates'!C$114)\n+($M466*'fnd base rates'!C$116)\n+($N466*'fnd base rates'!C$117)\n+($O466*'fnd base rates'!C$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,3)))\n*$R466","v":645.57714444800013},{"$f":"(($D466*'fnd base rates'!D$107)\n+($E466*'fnd base rates'!D$108)\n+($F466*'fnd base rates'!D$109)\n+($G466*'fnd base rates'!D$110)\n+($H466*'fnd base rates'!D$111)\n+($I466*'fnd base rates'!D$112)\n+($J466*'fnd base rates'!D$113)\n+($K466*'fnd base rates'!D$114)\n+($M466*'fnd base rates'!D$116)\n+($N466*'fnd base rates'!D$117)\n+($O466*'fnd base rates'!D$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,4)))\n*$R466","v":1125.76448},{"$f":"(($D466*'fnd base rates'!E$107)\n+($E466*'fnd base rates'!E$108)\n+($F466*'fnd base rates'!E$109)\n+($G466*'fnd base rates'!E$110)\n+($H466*'fnd base rates'!E$111)\n+($I466*'fnd base rates'!E$112)\n+($J466*'fnd base rates'!E$113)\n+($K466*'fnd base rates'!E$114)\n+($M466*'fnd base rates'!E$116)\n+($N466*'fnd base rates'!E$117)\n+($O466*'fnd base rates'!E$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,5)))\n*$R466","v":7085.5786490880009},{"$f":"(($D466*'fnd base rates'!F$107)\n+($E466*'fnd base rates'!F$108)\n+($F466*'fnd base rates'!F$109)\n+($G466*'fnd base rates'!F$110)\n+($H466*'fnd base rates'!F$111)\n+($I466*'fnd base rates'!F$112)\n+($J466*'fnd base rates'!F$113)\n+($K466*'fnd base rates'!F$114)\n+($M466*'fnd base rates'!F$116)\n+($N466*'fnd base rates'!F$117)\n+($O466*'fnd base rates'!F$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,6)))\n*$R466","v":1357.2216962560001},{"$f":"(($D466*'fnd base rates'!G$107)\n+($E466*'fnd base rates'!G$108)\n+($F466*'fnd base rates'!G$109)\n+($G466*'fnd base rates'!G$110)\n+($H466*'fnd base rates'!G$111)\n+($I466*'fnd base rates'!G$112)\n+($J466*'fnd base rates'!G$113)\n+($K466*'fnd base rates'!G$114)\n+($M466*'fnd base rates'!G$116)\n+($N466*'fnd base rates'!G$117)\n+($O466*'fnd base rates'!G$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,7)))\n*$R466","v":309.52869081600005},{"$f":"(($D466*'fnd base rates'!H$107)\n+($E466*'fnd base rates'!H$108)\n+($F466*'fnd base rates'!H$109)\n+($G466*'fnd base rates'!H$110)\n+($H466*'fnd base rates'!H$111)\n+($I466*'fnd base rates'!H$112)\n+($J466*'fnd base rates'!H$113)\n+($K466*'fnd base rates'!H$114)\n+($M466*'fnd base rates'!H$116)\n+($N466*'fnd base rates'!H$117)\n+($O466*'fnd base rates'!H$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,8)))","v":543.01893400000006},{"$f":"(($D466*'fnd base rates'!I$107)\n+($E466*'fnd base rates'!I$108)\n+($F466*'fnd base rates'!I$109)\n+($G466*'fnd base rates'!I$110)\n+($H466*'fnd base rates'!I$111)\n+($I466*'fnd base rates'!I$112)\n+($J466*'fnd base rates'!I$113)\n+($K466*'fnd base rates'!I$114)\n+($M466*'fnd base rates'!I$116)\n+($N466*'fnd base rates'!I$117)\n+($O466*'fnd base rates'!I$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,9)))\n*$R466","v":449.26784000000004},{"$f":"(($D466*'fnd base rates'!J$107)\n+($E466*'fnd base rates'!J$108)\n+($F466*'fnd base rates'!J$109)\n+($G466*'fnd base rates'!J$110)\n+($H466*'fnd base rates'!J$111)\n+($I466*'fnd base rates'!J$112)\n+($J466*'fnd base rates'!J$113)\n+($K466*'fnd base rates'!J$114)\n+($M466*'fnd base rates'!J$116)\n+($N466*'fnd base rates'!J$117)\n+($O466*'fnd base rates'!J$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,10)))\n*$R466","v":768.28032000000019},{"$f":"(($D466*'fnd base rates'!K$107)\n+($E466*'fnd base rates'!K$108)\n+($F466*'fnd base rates'!K$109)\n+($G466*'fnd base rates'!K$110)\n+($H466*'fnd base rates'!K$111)\n+($I466*'fnd base rates'!K$112)\n+($J466*'fnd base rates'!K$113)\n+($K466*'fnd base rates'!K$114)\n+($M466*'fnd base rates'!K$116)\n+($N466*'fnd base rates'!K$117)\n+($O466*'fnd base rates'!K$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,11)))\n*$R466","v":1197.0283494400001},{"$f":"(($D466*'fnd base rates'!L$107)\n+($E466*'fnd base rates'!L$108)\n+($F466*'fnd base rates'!L$109)\n+($G466*'fnd base rates'!L$110)\n+($H466*'fnd base rates'!L$111)\n+($I466*'fnd base rates'!L$112)\n+($J466*'fnd base rates'!L$113)\n+($K466*'fnd base rates'!L$114)\n+($M466*'fnd base rates'!L$116)\n+($N466*'fnd base rates'!L$117)\n+($O466*'fnd base rates'!L$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,12)))","v":1871.91668},{"$f":"(($D466*'fnd base rates'!M$107)\n+($E466*'fnd base rates'!M$108)\n+($F466*'fnd base rates'!M$109)\n+($G466*'fnd base rates'!M$110)\n+($H466*'fnd base rates'!M$111)\n+($I466*'fnd base rates'!M$112)\n+($J466*'fnd base rates'!M$113)\n+($K466*'fnd base rates'!M$114)\n+($M466*'fnd base rates'!M$116)\n+($N466*'fnd base rates'!M$117)\n+($O466*'fnd base rates'!M$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,13)))","v":0},15353.182784048002,null,463035207,"463","035","207",1,1,15353.182784048002,15353,0,15353,null,null,null,null,null,15353,0,15353,null,null,{"$f":"BC466-BA466","v":0}]
[463,463035219,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D467","v":0},{"$f":"'fnd enro'!E467","v":0},{"$f":"'fnd enro'!F467","v":0},{"$f":"'fnd enro'!G467","v":0},{"$f":"'fnd enro'!H467","v":1},{"$f":"'fnd enro'!I467","v":0},{"$f":"'fnd enro'!J467","v":0},{"$f":"'fnd enro'!K467","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L467","v":0},{"$f":"'fnd enro'!M467","v":0},{"$f":"'fnd enro'!N467","v":0},{"$f":"'fnd enro'!O467","v":0},{"$f":"'fnd enro'!P467","v":1},{"$f":"'fnd enro'!R467","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q467)","v":2},null,{"$f":"(($D467*'fnd base rates'!C$107)\n+($E467*'fnd base rates'!C$108)\n+($F467*'fnd base rates'!C$109)\n+($G467*'fnd base rates'!C$110)\n+($H467*'fnd base rates'!C$111)\n+($I467*'fnd base rates'!C$112)\n+($J467*'fnd base rates'!C$113)\n+($K467*'fnd base rates'!C$114)\n+($M467*'fnd base rates'!C$116)\n+($N467*'fnd base rates'!C$117)\n+($O467*'fnd base rates'!C$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,3)))\n*$R467","v":643.97778444800008},{"$f":"(($D467*'fnd base rates'!D$107)\n+($E467*'fnd base rates'!D$108)\n+($F467*'fnd base rates'!D$109)\n+($G467*'fnd base rates'!D$110)\n+($H467*'fnd base rates'!D$111)\n+($I467*'fnd base rates'!D$112)\n+($J467*'fnd base rates'!D$113)\n+($K467*'fnd base rates'!D$114)\n+($M467*'fnd base rates'!D$116)\n+($N467*'fnd base rates'!D$117)\n+($O467*'fnd base rates'!D$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,4)))\n*$R467","v":1118.1158400000002},{"$f":"(($D467*'fnd base rates'!E$107)\n+($E467*'fnd base rates'!E$108)\n+($F467*'fnd base rates'!E$109)\n+($G467*'fnd base rates'!E$110)\n+($H467*'fnd base rates'!E$111)\n+($I467*'fnd base rates'!E$112)\n+($J467*'fnd base rates'!E$113)\n+($K467*'fnd base rates'!E$114)\n+($M467*'fnd base rates'!E$116)\n+($N467*'fnd base rates'!E$117)\n+($O467*'fnd base rates'!E$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,5)))\n*$R467","v":6553.0352890880004},{"$f":"(($D467*'fnd base rates'!F$107)\n+($E467*'fnd base rates'!F$108)\n+($F467*'fnd base rates'!F$109)\n+($G467*'fnd base rates'!F$110)\n+($H467*'fnd base rates'!F$111)\n+($I467*'fnd base rates'!F$112)\n+($J467*'fnd base rates'!F$113)\n+($K467*'fnd base rates'!F$114)\n+($M467*'fnd base rates'!F$116)\n+($N467*'fnd base rates'!F$117)\n+($O467*'fnd base rates'!F$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,6)))\n*$R467","v":1082.9695362560001},{"$f":"(($D467*'fnd base rates'!G$107)\n+($E467*'fnd base rates'!G$108)\n+($F467*'fnd base rates'!G$109)\n+($G467*'fnd base rates'!G$110)\n+($H467*'fnd base rates'!G$111)\n+($I467*'fnd base rates'!G$112)\n+($J467*'fnd base rates'!G$113)\n+($K467*'fnd base rates'!G$114)\n+($M467*'fnd base rates'!G$116)\n+($N467*'fnd base rates'!G$117)\n+($O467*'fnd base rates'!G$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,7)))\n*$R467","v":318.59173081600005},{"$f":"(($D467*'fnd base rates'!H$107)\n+($E467*'fnd base rates'!H$108)\n+($F467*'fnd base rates'!H$109)\n+($G467*'fnd base rates'!H$110)\n+($H467*'fnd base rates'!H$111)\n+($I467*'fnd base rates'!H$112)\n+($J467*'fnd base rates'!H$113)\n+($K467*'fnd base rates'!H$114)\n+($M467*'fnd base rates'!H$116)\n+($N467*'fnd base rates'!H$117)\n+($O467*'fnd base rates'!H$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,8)))","v":542.49893399999996},{"$f":"(($D467*'fnd base rates'!I$107)\n+($E467*'fnd base rates'!I$108)\n+($F467*'fnd base rates'!I$109)\n+($G467*'fnd base rates'!I$110)\n+($H467*'fnd base rates'!I$111)\n+($I467*'fnd base rates'!I$112)\n+($J467*'fnd base rates'!I$113)\n+($K467*'fnd base rates'!I$114)\n+($M467*'fnd base rates'!I$116)\n+($N467*'fnd base rates'!I$117)\n+($O467*'fnd base rates'!I$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,9)))\n*$R467","v":507.54112000000003},{"$f":"(($D467*'fnd base rates'!J$107)\n+($E467*'fnd base rates'!J$108)\n+($F467*'fnd base rates'!J$109)\n+($G467*'fnd base rates'!J$110)\n+($H467*'fnd base rates'!J$111)\n+($I467*'fnd base rates'!J$112)\n+($J467*'fnd base rates'!J$113)\n+($K467*'fnd base rates'!J$114)\n+($M467*'fnd base rates'!J$116)\n+($N467*'fnd base rates'!J$117)\n+($O467*'fnd base rates'!J$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,10)))\n*$R467","v":857.57248000000016},{"$f":"(($D467*'fnd base rates'!K$107)\n+($E467*'fnd base rates'!K$108)\n+($F467*'fnd base rates'!K$109)\n+($G467*'fnd base rates'!K$110)\n+($H467*'fnd base rates'!K$111)\n+($I467*'fnd base rates'!K$112)\n+($J467*'fnd base rates'!K$113)\n+($K467*'fnd base rates'!K$114)\n+($M467*'fnd base rates'!K$116)\n+($N467*'fnd base rates'!K$117)\n+($O467*'fnd base rates'!K$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,11)))\n*$R467","v":1286.18994944},{"$f":"(($D467*'fnd base rates'!L$107)\n+($E467*'fnd base rates'!L$108)\n+($F467*'fnd base rates'!L$109)\n+($G467*'fnd base rates'!L$110)\n+($H467*'fnd base rates'!L$111)\n+($I467*'fnd base rates'!L$112)\n+($J467*'fnd base rates'!L$113)\n+($K467*'fnd base rates'!L$114)\n+($M467*'fnd base rates'!L$116)\n+($N467*'fnd base rates'!L$117)\n+($O467*'fnd base rates'!L$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,12)))","v":1927.1466800000001},{"$f":"(($D467*'fnd base rates'!M$107)\n+($E467*'fnd base rates'!M$108)\n+($F467*'fnd base rates'!M$109)\n+($G467*'fnd base rates'!M$110)\n+($H467*'fnd base rates'!M$111)\n+($I467*'fnd base rates'!M$112)\n+($J467*'fnd base rates'!M$113)\n+($K467*'fnd base rates'!M$114)\n+($M467*'fnd base rates'!M$116)\n+($N467*'fnd base rates'!M$117)\n+($O467*'fnd base rates'!M$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,13)))","v":0},14837.639344048001,null,463035219,"463","035","219",1,1,14837.639344048001,14838,0,14838,null,null,null,null,null,14838,0,14838,null,null,{"$f":"BC467-BA467","v":0}]
[463,463035220,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D468","v":0},{"$f":"'fnd enro'!E468","v":0},{"$f":"'fnd enro'!F468","v":0},{"$f":"'fnd enro'!G468","v":1},{"$f":"'fnd enro'!H468","v":2},{"$f":"'fnd enro'!I468","v":0},{"$f":"'fnd enro'!J468","v":0},{"$f":"'fnd enro'!K468","v":0.1158},{"$f":"'fnd enro'!L468","v":0},{"$f":"'fnd enro'!M468","v":0},{"$f":"'fnd enro'!N468","v":0},{"$f":"'fnd enro'!O468","v":0},{"$f":"'fnd enro'!P468","v":3},{"$f":"'fnd enro'!R468","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q468)","v":7},null,{"$f":"(($D468*'fnd base rates'!C$107)\n+($E468*'fnd base rates'!C$108)\n+($F468*'fnd base rates'!C$109)\n+($G468*'fnd base rates'!C$110)\n+($H468*'fnd base rates'!C$111)\n+($I468*'fnd base rates'!C$112)\n+($J468*'fnd base rates'!C$113)\n+($K468*'fnd base rates'!C$114)\n+($M468*'fnd base rates'!C$116)\n+($N468*'fnd base rates'!C$117)\n+($O468*'fnd base rates'!C$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,3)))\n*$R468","v":1975.0507933440001},{"$f":"(($D468*'fnd base rates'!D$107)\n+($E468*'fnd base rates'!D$108)\n+($F468*'fnd base rates'!D$109)\n+($G468*'fnd base rates'!D$110)\n+($H468*'fnd base rates'!D$111)\n+($I468*'fnd base rates'!D$112)\n+($J468*'fnd base rates'!D$113)\n+($K468*'fnd base rates'!D$114)\n+($M468*'fnd base rates'!D$116)\n+($N468*'fnd base rates'!D$117)\n+($O468*'fnd base rates'!D$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,4)))\n*$R468","v":3558.7392000000009},{"$f":"(($D468*'fnd base rates'!E$107)\n+($E468*'fnd base rates'!E$108)\n+($F468*'fnd base rates'!E$109)\n+($G468*'fnd base rates'!E$110)\n+($H468*'fnd base rates'!E$111)\n+($I468*'fnd base rates'!E$112)\n+($J468*'fnd base rates'!E$113)\n+($K468*'fnd base rates'!E$114)\n+($M468*'fnd base rates'!E$116)\n+($N468*'fnd base rates'!E$117)\n+($O468*'fnd base rates'!E$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,5)))\n*$R468","v":22112.382667264003},{"$f":"(($D468*'fnd base rates'!F$107)\n+($E468*'fnd base rates'!F$108)\n+($F468*'fnd base rates'!F$109)\n+($G468*'fnd base rates'!F$110)\n+($H468*'fnd base rates'!F$111)\n+($I468*'fnd base rates'!F$112)\n+($J468*'fnd base rates'!F$113)\n+($K468*'fnd base rates'!F$114)\n+($M468*'fnd base rates'!F$116)\n+($N468*'fnd base rates'!F$117)\n+($O468*'fnd base rates'!F$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,6)))\n*$R468","v":3523.1607687680007},{"$f":"(($D468*'fnd base rates'!G$107)\n+($E468*'fnd base rates'!G$108)\n+($F468*'fnd base rates'!G$109)\n+($G468*'fnd base rates'!G$110)\n+($H468*'fnd base rates'!G$111)\n+($I468*'fnd base rates'!G$112)\n+($J468*'fnd base rates'!G$113)\n+($K468*'fnd base rates'!G$114)\n+($M468*'fnd base rates'!G$116)\n+($N468*'fnd base rates'!G$117)\n+($O468*'fnd base rates'!G$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,7)))\n*$R468","v":1039.8667124480003},{"$f":"(($D468*'fnd base rates'!H$107)\n+($E468*'fnd base rates'!H$108)\n+($F468*'fnd base rates'!H$109)\n+($G468*'fnd base rates'!H$110)\n+($H468*'fnd base rates'!H$111)\n+($I468*'fnd base rates'!H$112)\n+($J468*'fnd base rates'!H$113)\n+($K468*'fnd base rates'!H$114)\n+($M468*'fnd base rates'!H$116)\n+($N468*'fnd base rates'!H$117)\n+($O468*'fnd base rates'!H$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,8)))","v":1641.146802},{"$f":"(($D468*'fnd base rates'!I$107)\n+($E468*'fnd base rates'!I$108)\n+($F468*'fnd base rates'!I$109)\n+($G468*'fnd base rates'!I$110)\n+($H468*'fnd base rates'!I$111)\n+($I468*'fnd base rates'!I$112)\n+($J468*'fnd base rates'!I$113)\n+($K468*'fnd base rates'!I$114)\n+($M468*'fnd base rates'!I$116)\n+($N468*'fnd base rates'!I$117)\n+($O468*'fnd base rates'!I$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,9)))\n*$R468","v":1542.1420800000003},{"$f":"(($D468*'fnd base rates'!J$107)\n+($E468*'fnd base rates'!J$108)\n+($F468*'fnd base rates'!J$109)\n+($G468*'fnd base rates'!J$110)\n+($H468*'fnd base rates'!J$111)\n+($I468*'fnd base rates'!J$112)\n+($J468*'fnd base rates'!J$113)\n+($K468*'fnd base rates'!J$114)\n+($M468*'fnd base rates'!J$116)\n+($N468*'fnd base rates'!J$117)\n+($O468*'fnd base rates'!J$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,10)))\n*$R468","v":2887.58464},{"$f":"(($D468*'fnd base rates'!K$107)\n+($E468*'fnd base rates'!K$108)\n+($F468*'fnd base rates'!K$109)\n+($G468*'fnd base rates'!K$110)\n+($H468*'fnd base rates'!K$111)\n+($I468*'fnd base rates'!K$112)\n+($J468*'fnd base rates'!K$113)\n+($K468*'fnd base rates'!K$114)\n+($M468*'fnd base rates'!K$116)\n+($N468*'fnd base rates'!K$117)\n+($O468*'fnd base rates'!K$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,11)))\n*$R468","v":3769.40824832},{"$f":"(($D468*'fnd base rates'!L$107)\n+($E468*'fnd base rates'!L$108)\n+($F468*'fnd base rates'!L$109)\n+($G468*'fnd base rates'!L$110)\n+($H468*'fnd base rates'!L$111)\n+($I468*'fnd base rates'!L$112)\n+($J468*'fnd base rates'!L$113)\n+($K468*'fnd base rates'!L$114)\n+($M468*'fnd base rates'!L$116)\n+($N468*'fnd base rates'!L$117)\n+($O468*'fnd base rates'!L$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,12)))","v":6011.7600400000001},{"$f":"(($D468*'fnd base rates'!M$107)\n+($E468*'fnd base rates'!M$108)\n+($F468*'fnd base rates'!M$109)\n+($G468*'fnd base rates'!M$110)\n+($H468*'fnd base rates'!M$111)\n+($I468*'fnd base rates'!M$112)\n+($J468*'fnd base rates'!M$113)\n+($K468*'fnd base rates'!M$114)\n+($M468*'fnd base rates'!M$116)\n+($N468*'fnd base rates'!M$117)\n+($O468*'fnd base rates'!M$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,13)))","v":0},48061.24195214401,null,463035220,"463","035","220",1,3,48061.24195214401,16020,0,16020,null,null,null,null,null,16020,0,16020,null,null,{"$f":"BC468-BA468","v":0}]
[463,463035243,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D469","v":0},{"$f":"'fnd enro'!E469","v":0},{"$f":"'fnd enro'!F469","v":2},{"$f":"'fnd enro'!G469","v":1},{"$f":"'fnd enro'!H469","v":0},{"$f":"'fnd enro'!I469","v":0},{"$f":"'fnd enro'!J469","v":0},{"$f":"'fnd enro'!K469","v":0.1158},{"$f":"'fnd enro'!L469","v":0},{"$f":"'fnd enro'!M469","v":0},{"$f":"'fnd enro'!N469","v":0},{"$f":"'fnd enro'!O469","v":0},{"$f":"'fnd enro'!P469","v":3},{"$f":"'fnd enro'!R469","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q469)","v":9},null,{"$f":"(($D469*'fnd base rates'!C$107)\n+($E469*'fnd base rates'!C$108)\n+($F469*'fnd base rates'!C$109)\n+($G469*'fnd base rates'!C$110)\n+($H469*'fnd base rates'!C$111)\n+($I469*'fnd base rates'!C$112)\n+($J469*'fnd base rates'!C$113)\n+($K469*'fnd base rates'!C$114)\n+($M469*'fnd base rates'!C$116)\n+($N469*'fnd base rates'!C$117)\n+($O469*'fnd base rates'!C$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,3)))\n*$R469","v":1998.290473344},{"$f":"(($D469*'fnd base rates'!D$107)\n+($E469*'fnd base rates'!D$108)\n+($F469*'fnd base rates'!D$109)\n+($G469*'fnd base rates'!D$110)\n+($H469*'fnd base rates'!D$111)\n+($I469*'fnd base rates'!D$112)\n+($J469*'fnd base rates'!D$113)\n+($K469*'fnd base rates'!D$114)\n+($M469*'fnd base rates'!D$116)\n+($N469*'fnd base rates'!D$117)\n+($O469*'fnd base rates'!D$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,4)))\n*$R469","v":3668.8012800000006},{"$f":"(($D469*'fnd base rates'!E$107)\n+($E469*'fnd base rates'!E$108)\n+($F469*'fnd base rates'!E$109)\n+($G469*'fnd base rates'!E$110)\n+($H469*'fnd base rates'!E$111)\n+($I469*'fnd base rates'!E$112)\n+($J469*'fnd base rates'!E$113)\n+($K469*'fnd base rates'!E$114)\n+($M469*'fnd base rates'!E$116)\n+($N469*'fnd base rates'!E$117)\n+($O469*'fnd base rates'!E$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,5)))\n*$R469","v":24102.595787263999},{"$f":"(($D469*'fnd base rates'!F$107)\n+($E469*'fnd base rates'!F$108)\n+($F469*'fnd base rates'!F$109)\n+($G469*'fnd base rates'!F$110)\n+($H469*'fnd base rates'!F$111)\n+($I469*'fnd base rates'!F$112)\n+($J469*'fnd base rates'!F$113)\n+($K469*'fnd base rates'!F$114)\n+($M469*'fnd base rates'!F$116)\n+($N469*'fnd base rates'!F$117)\n+($O469*'fnd base rates'!F$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,6)))\n*$R469","v":4071.6650887680003},{"$f":"(($D469*'fnd base rates'!G$107)\n+($E469*'fnd base rates'!G$108)\n+($F469*'fnd base rates'!G$109)\n+($G469*'fnd base rates'!G$110)\n+($H469*'fnd base rates'!G$111)\n+($I469*'fnd base rates'!G$112)\n+($J469*'fnd base rates'!G$113)\n+($K469*'fnd base rates'!G$114)\n+($M469*'fnd base rates'!G$116)\n+($N469*'fnd base rates'!G$117)\n+($O469*'fnd base rates'!G$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,7)))\n*$R469","v":1066.5771124480002},{"$f":"(($D469*'fnd base rates'!H$107)\n+($E469*'fnd base rates'!H$108)\n+($F469*'fnd base rates'!H$109)\n+($G469*'fnd base rates'!H$110)\n+($H469*'fnd base rates'!H$111)\n+($I469*'fnd base rates'!H$112)\n+($J469*'fnd base rates'!H$113)\n+($K469*'fnd base rates'!H$114)\n+($M469*'fnd base rates'!H$116)\n+($N469*'fnd base rates'!H$117)\n+($O469*'fnd base rates'!H$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,8)))","v":1648.4968020000001},{"$f":"(($D469*'fnd base rates'!I$107)\n+($E469*'fnd base rates'!I$108)\n+($F469*'fnd base rates'!I$109)\n+($G469*'fnd base rates'!I$110)\n+($H469*'fnd base rates'!I$111)\n+($I469*'fnd base rates'!I$112)\n+($J469*'fnd base rates'!I$113)\n+($K469*'fnd base rates'!I$114)\n+($M469*'fnd base rates'!I$116)\n+($N469*'fnd base rates'!I$117)\n+($O469*'fnd base rates'!I$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,9)))\n*$R469","v":1463.0227200000002},{"$f":"(($D469*'fnd base rates'!J$107)\n+($E469*'fnd base rates'!J$108)\n+($F469*'fnd base rates'!J$109)\n+($G469*'fnd base rates'!J$110)\n+($H469*'fnd base rates'!J$111)\n+($I469*'fnd base rates'!J$112)\n+($J469*'fnd base rates'!J$113)\n+($K469*'fnd base rates'!J$114)\n+($M469*'fnd base rates'!J$116)\n+($N469*'fnd base rates'!J$117)\n+($O469*'fnd base rates'!J$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,10)))\n*$R469","v":2793.1680000000001},{"$f":"(($D469*'fnd base rates'!K$107)\n+($E469*'fnd base rates'!K$108)\n+($F469*'fnd base rates'!K$109)\n+($G469*'fnd base rates'!K$110)\n+($H469*'fnd base rates'!K$111)\n+($I469*'fnd base rates'!K$112)\n+($J469*'fnd base rates'!K$113)\n+($K469*'fnd base rates'!K$114)\n+($M469*'fnd base rates'!K$116)\n+($N469*'fnd base rates'!K$117)\n+($O469*'fnd base rates'!K$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,11)))\n*$R469","v":3591.0850483199997},{"$f":"(($D469*'fnd base rates'!L$107)\n+($E469*'fnd base rates'!L$108)\n+($F469*'fnd base rates'!L$109)\n+($G469*'fnd base rates'!L$110)\n+($H469*'fnd base rates'!L$111)\n+($I469*'fnd base rates'!L$112)\n+($J469*'fnd base rates'!L$113)\n+($K469*'fnd base rates'!L$114)\n+($M469*'fnd base rates'!L$116)\n+($N469*'fnd base rates'!L$117)\n+($O469*'fnd base rates'!L$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,12)))","v":6038.7500400000008},{"$f":"(($D469*'fnd base rates'!M$107)\n+($E469*'fnd base rates'!M$108)\n+($F469*'fnd base rates'!M$109)\n+($G469*'fnd base rates'!M$110)\n+($H469*'fnd base rates'!M$111)\n+($I469*'fnd base rates'!M$112)\n+($J469*'fnd base rates'!M$113)\n+($K469*'fnd base rates'!M$114)\n+($M469*'fnd base rates'!M$116)\n+($N469*'fnd base rates'!M$117)\n+($O469*'fnd base rates'!M$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,13)))","v":0},50442.452352143999,null,463035243,"463","035","243",1,3,50442.452352143999,16814,0,16814,null,null,null,null,null,16814,0,16814,null,null,{"$f":"BC469-BA469","v":0}]
[463,463035244,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D470","v":0},{"$f":"'fnd enro'!E470","v":0},{"$f":"'fnd enro'!F470","v":1},{"$f":"'fnd enro'!G470","v":3},{"$f":"'fnd enro'!H470","v":2},{"$f":"'fnd enro'!I470","v":0},{"$f":"'fnd enro'!J470","v":0},{"$f":"'fnd enro'!K470","v":0.2316},{"$f":"'fnd enro'!L470","v":0},{"$f":"'fnd enro'!M470","v":0},{"$f":"'fnd enro'!N470","v":0},{"$f":"'fnd enro'!O470","v":0},{"$f":"'fnd enro'!P470","v":3},{"$f":"'fnd enro'!R470","v":6},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q470)","v":10},null,{"$f":"(($D470*'fnd base rates'!C$107)\n+($E470*'fnd base rates'!C$108)\n+($F470*'fnd base rates'!C$109)\n+($G470*'fnd base rates'!C$110)\n+($H470*'fnd base rates'!C$111)\n+($I470*'fnd base rates'!C$112)\n+($J470*'fnd base rates'!C$113)\n+($K470*'fnd base rates'!C$114)\n+($M470*'fnd base rates'!C$116)\n+($N470*'fnd base rates'!C$117)\n+($O470*'fnd base rates'!C$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,3)))\n*$R470","v":3760.887506688},{"$f":"(($D470*'fnd base rates'!D$107)\n+($E470*'fnd base rates'!D$108)\n+($F470*'fnd base rates'!D$109)\n+($G470*'fnd base rates'!D$110)\n+($H470*'fnd base rates'!D$111)\n+($I470*'fnd base rates'!D$112)\n+($J470*'fnd base rates'!D$113)\n+($K470*'fnd base rates'!D$114)\n+($M470*'fnd base rates'!D$116)\n+($N470*'fnd base rates'!D$117)\n+($O470*'fnd base rates'!D$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,4)))\n*$R470","v":6221.0534400000015},{"$f":"(($D470*'fnd base rates'!E$107)\n+($E470*'fnd base rates'!E$108)\n+($F470*'fnd base rates'!E$109)\n+($G470*'fnd base rates'!E$110)\n+($H470*'fnd base rates'!E$111)\n+($I470*'fnd base rates'!E$112)\n+($J470*'fnd base rates'!E$113)\n+($K470*'fnd base rates'!E$114)\n+($M470*'fnd base rates'!E$116)\n+($N470*'fnd base rates'!E$117)\n+($O470*'fnd base rates'!E$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,5)))\n*$R470","v":36389.304854527996},{"$f":"(($D470*'fnd base rates'!F$107)\n+($E470*'fnd base rates'!F$108)\n+($F470*'fnd base rates'!F$109)\n+($G470*'fnd base rates'!F$110)\n+($H470*'fnd base rates'!F$111)\n+($I470*'fnd base rates'!F$112)\n+($J470*'fnd base rates'!F$113)\n+($K470*'fnd base rates'!F$114)\n+($M470*'fnd base rates'!F$116)\n+($N470*'fnd base rates'!F$117)\n+($O470*'fnd base rates'!F$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,6)))\n*$R470","v":7594.8258575360005},{"$f":"(($D470*'fnd base rates'!G$107)\n+($E470*'fnd base rates'!G$108)\n+($F470*'fnd base rates'!G$109)\n+($G470*'fnd base rates'!G$110)\n+($H470*'fnd base rates'!G$111)\n+($I470*'fnd base rates'!G$112)\n+($J470*'fnd base rates'!G$113)\n+($K470*'fnd base rates'!G$114)\n+($M470*'fnd base rates'!G$116)\n+($N470*'fnd base rates'!G$117)\n+($O470*'fnd base rates'!G$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,7)))\n*$R470","v":1629.791024896},{"$f":"(($D470*'fnd base rates'!H$107)\n+($E470*'fnd base rates'!H$108)\n+($F470*'fnd base rates'!H$109)\n+($G470*'fnd base rates'!H$110)\n+($H470*'fnd base rates'!H$111)\n+($I470*'fnd base rates'!H$112)\n+($J470*'fnd base rates'!H$113)\n+($K470*'fnd base rates'!H$114)\n+($M470*'fnd base rates'!H$116)\n+($N470*'fnd base rates'!H$117)\n+($O470*'fnd base rates'!H$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,8)))","v":3222.4736040000003},{"$f":"(($D470*'fnd base rates'!I$107)\n+($E470*'fnd base rates'!I$108)\n+($F470*'fnd base rates'!I$109)\n+($G470*'fnd base rates'!I$110)\n+($H470*'fnd base rates'!I$111)\n+($I470*'fnd base rates'!I$112)\n+($J470*'fnd base rates'!I$113)\n+($K470*'fnd base rates'!I$114)\n+($M470*'fnd base rates'!I$116)\n+($N470*'fnd base rates'!I$117)\n+($O470*'fnd base rates'!I$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,9)))\n*$R470","v":2607.3158400000007},{"$f":"(($D470*'fnd base rates'!J$107)\n+($E470*'fnd base rates'!J$108)\n+($F470*'fnd base rates'!J$109)\n+($G470*'fnd base rates'!J$110)\n+($H470*'fnd base rates'!J$111)\n+($I470*'fnd base rates'!J$112)\n+($J470*'fnd base rates'!J$113)\n+($K470*'fnd base rates'!J$114)\n+($M470*'fnd base rates'!J$116)\n+($N470*'fnd base rates'!J$117)\n+($O470*'fnd base rates'!J$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,10)))\n*$R470","v":3668.5292800000002},{"$f":"(($D470*'fnd base rates'!K$107)\n+($E470*'fnd base rates'!K$108)\n+($F470*'fnd base rates'!K$109)\n+($G470*'fnd base rates'!K$110)\n+($H470*'fnd base rates'!K$111)\n+($I470*'fnd base rates'!K$112)\n+($J470*'fnd base rates'!K$113)\n+($K470*'fnd base rates'!K$114)\n+($M470*'fnd base rates'!K$116)\n+($N470*'fnd base rates'!K$117)\n+($O470*'fnd base rates'!K$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,11)))\n*$R470","v":7360.4932966399992},{"$f":"(($D470*'fnd base rates'!L$107)\n+($E470*'fnd base rates'!L$108)\n+($F470*'fnd base rates'!L$109)\n+($G470*'fnd base rates'!L$110)\n+($H470*'fnd base rates'!L$111)\n+($I470*'fnd base rates'!L$112)\n+($J470*'fnd base rates'!L$113)\n+($K470*'fnd base rates'!L$114)\n+($M470*'fnd base rates'!L$116)\n+($N470*'fnd base rates'!L$117)\n+($O470*'fnd base rates'!L$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,12)))","v":10589.750080000002},{"$f":"(($D470*'fnd base rates'!M$107)\n+($E470*'fnd base rates'!M$108)\n+($F470*'fnd base rates'!M$109)\n+($G470*'fnd base rates'!M$110)\n+($H470*'fnd base rates'!M$111)\n+($I470*'fnd base rates'!M$112)\n+($J470*'fnd base rates'!M$113)\n+($K470*'fnd base rates'!M$114)\n+($M470*'fnd base rates'!M$116)\n+($N470*'fnd base rates'!M$117)\n+($O470*'fnd base rates'!M$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,13)))","v":0},83044.424784288,null,463035244,"463","035","244",1,6,83044.424784288,13841,0,13841,null,null,null,null,null,13841,0,13841,null,null,{"$f":"BC470-BA470","v":0}]
[463,463035251,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D471","v":0},{"$f":"'fnd enro'!E471","v":0},{"$f":"'fnd enro'!F471","v":0},{"$f":"'fnd enro'!G471","v":1},{"$f":"'fnd enro'!H471","v":1},{"$f":"'fnd enro'!I471","v":0},{"$f":"'fnd enro'!J471","v":0},{"$f":"'fnd enro'!K471","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L471","v":0},{"$f":"'fnd enro'!M471","v":0},{"$f":"'fnd enro'!N471","v":0},{"$f":"'fnd enro'!O471","v":0},{"$f":"'fnd enro'!P471","v":2},{"$f":"'fnd enro'!R471","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q471)","v":9},null,{"$f":"(($D471*'fnd base rates'!C$107)\n+($E471*'fnd base rates'!C$108)\n+($F471*'fnd base rates'!C$109)\n+($G471*'fnd base rates'!C$110)\n+($H471*'fnd base rates'!C$111)\n+($I471*'fnd base rates'!C$112)\n+($J471*'fnd base rates'!C$113)\n+($K471*'fnd base rates'!C$114)\n+($M471*'fnd base rates'!C$116)\n+($N471*'fnd base rates'!C$117)\n+($O471*'fnd base rates'!C$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,3)))\n*$R471","v":1332.1936488960002},{"$f":"(($D471*'fnd base rates'!D$107)\n+($E471*'fnd base rates'!D$108)\n+($F471*'fnd base rates'!D$109)\n+($G471*'fnd base rates'!D$110)\n+($H471*'fnd base rates'!D$111)\n+($I471*'fnd base rates'!D$112)\n+($J471*'fnd base rates'!D$113)\n+($K471*'fnd base rates'!D$114)\n+($M471*'fnd base rates'!D$116)\n+($N471*'fnd base rates'!D$117)\n+($O471*'fnd base rates'!D$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,4)))\n*$R471","v":2445.8675200000002},{"$f":"(($D471*'fnd base rates'!E$107)\n+($E471*'fnd base rates'!E$108)\n+($F471*'fnd base rates'!E$109)\n+($G471*'fnd base rates'!E$110)\n+($H471*'fnd base rates'!E$111)\n+($I471*'fnd base rates'!E$112)\n+($J471*'fnd base rates'!E$113)\n+($K471*'fnd base rates'!E$114)\n+($M471*'fnd base rates'!E$116)\n+($N471*'fnd base rates'!E$117)\n+($O471*'fnd base rates'!E$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,5)))\n*$R471","v":15610.331058176},{"$f":"(($D471*'fnd base rates'!F$107)\n+($E471*'fnd base rates'!F$108)\n+($F471*'fnd base rates'!F$109)\n+($G471*'fnd base rates'!F$110)\n+($H471*'fnd base rates'!F$111)\n+($I471*'fnd base rates'!F$112)\n+($J471*'fnd base rates'!F$113)\n+($K471*'fnd base rates'!F$114)\n+($M471*'fnd base rates'!F$116)\n+($N471*'fnd base rates'!F$117)\n+($O471*'fnd base rates'!F$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,6)))\n*$R471","v":2440.1912325120002},{"$f":"(($D471*'fnd base rates'!G$107)\n+($E471*'fnd base rates'!G$108)\n+($F471*'fnd base rates'!G$109)\n+($G471*'fnd base rates'!G$110)\n+($H471*'fnd base rates'!G$111)\n+($I471*'fnd base rates'!G$112)\n+($J471*'fnd base rates'!G$113)\n+($K471*'fnd base rates'!G$114)\n+($M471*'fnd base rates'!G$116)\n+($N471*'fnd base rates'!G$117)\n+($O471*'fnd base rates'!G$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,7)))\n*$R471","v":723.76650163200009},{"$f":"(($D471*'fnd base rates'!H$107)\n+($E471*'fnd base rates'!H$108)\n+($F471*'fnd base rates'!H$109)\n+($G471*'fnd base rates'!H$110)\n+($H471*'fnd base rates'!H$111)\n+($I471*'fnd base rates'!H$112)\n+($J471*'fnd base rates'!H$113)\n+($K471*'fnd base rates'!H$114)\n+($M471*'fnd base rates'!H$116)\n+($N471*'fnd base rates'!H$117)\n+($O471*'fnd base rates'!H$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,8)))","v":1098.9978679999999},{"$f":"(($D471*'fnd base rates'!I$107)\n+($E471*'fnd base rates'!I$108)\n+($F471*'fnd base rates'!I$109)\n+($G471*'fnd base rates'!I$110)\n+($H471*'fnd base rates'!I$111)\n+($I471*'fnd base rates'!I$112)\n+($J471*'fnd base rates'!I$113)\n+($K471*'fnd base rates'!I$114)\n+($M471*'fnd base rates'!I$116)\n+($N471*'fnd base rates'!I$117)\n+($O471*'fnd base rates'!I$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,9)))\n*$R471","v":1036.6464000000001},{"$f":"(($D471*'fnd base rates'!J$107)\n+($E471*'fnd base rates'!J$108)\n+($F471*'fnd base rates'!J$109)\n+($G471*'fnd base rates'!J$110)\n+($H471*'fnd base rates'!J$111)\n+($I471*'fnd base rates'!J$112)\n+($J471*'fnd base rates'!J$113)\n+($K471*'fnd base rates'!J$114)\n+($M471*'fnd base rates'!J$116)\n+($N471*'fnd base rates'!J$117)\n+($O471*'fnd base rates'!J$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,10)))\n*$R471","v":2040.7289600000001},{"$f":"(($D471*'fnd base rates'!K$107)\n+($E471*'fnd base rates'!K$108)\n+($F471*'fnd base rates'!K$109)\n+($G471*'fnd base rates'!K$110)\n+($H471*'fnd base rates'!K$111)\n+($I471*'fnd base rates'!K$112)\n+($J471*'fnd base rates'!K$113)\n+($K471*'fnd base rates'!K$114)\n+($M471*'fnd base rates'!K$116)\n+($N471*'fnd base rates'!K$117)\n+($O471*'fnd base rates'!K$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,11)))\n*$R471","v":2483.21829888},{"$f":"(($D471*'fnd base rates'!L$107)\n+($E471*'fnd base rates'!L$108)\n+($F471*'fnd base rates'!L$109)\n+($G471*'fnd base rates'!L$110)\n+($H471*'fnd base rates'!L$111)\n+($I471*'fnd base rates'!L$112)\n+($J471*'fnd base rates'!L$113)\n+($K471*'fnd base rates'!L$114)\n+($M471*'fnd base rates'!L$116)\n+($N471*'fnd base rates'!L$117)\n+($O471*'fnd base rates'!L$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,12)))","v":4092.1933599999998},{"$f":"(($D471*'fnd base rates'!M$107)\n+($E471*'fnd base rates'!M$108)\n+($F471*'fnd base rates'!M$109)\n+($G471*'fnd base rates'!M$110)\n+($H471*'fnd base rates'!M$111)\n+($I471*'fnd base rates'!M$112)\n+($J471*'fnd base rates'!M$113)\n+($K471*'fnd base rates'!M$114)\n+($M471*'fnd base rates'!M$116)\n+($N471*'fnd base rates'!M$117)\n+($O471*'fnd base rates'!M$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,13)))","v":0},33304.134848096,null,463035251,"463","035","251",1,2,33304.134848096,16652,0,16652,null,null,null,null,null,16652,0,16652,null,null,{"$f":"BC471-BA471","v":0}]
[463,463035285,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D472","v":0},{"$f":"'fnd enro'!E472","v":0},{"$f":"'fnd enro'!F472","v":1},{"$f":"'fnd enro'!G472","v":4},{"$f":"'fnd enro'!H472","v":0},{"$f":"'fnd enro'!I472","v":0},{"$f":"'fnd enro'!J472","v":0},{"$f":"'fnd enro'!K472","v":0.193},{"$f":"'fnd enro'!L472","v":0},{"$f":"'fnd enro'!M472","v":1},{"$f":"'fnd enro'!N472","v":0},{"$f":"'fnd enro'!O472","v":0},{"$f":"'fnd enro'!P472","v":0},{"$f":"'fnd enro'!R472","v":5},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q472)","v":8},null,{"$f":"(($D472*'fnd base rates'!C$107)\n+($E472*'fnd base rates'!C$108)\n+($F472*'fnd base rates'!C$109)\n+($G472*'fnd base rates'!C$110)\n+($H472*'fnd base rates'!C$111)\n+($I472*'fnd base rates'!C$112)\n+($J472*'fnd base rates'!C$113)\n+($K472*'fnd base rates'!C$114)\n+($M472*'fnd base rates'!C$116)\n+($N472*'fnd base rates'!C$117)\n+($O472*'fnd base rates'!C$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,3)))\n*$R472","v":3028.4118022400003},{"$f":"(($D472*'fnd base rates'!D$107)\n+($E472*'fnd base rates'!D$108)\n+($F472*'fnd base rates'!D$109)\n+($G472*'fnd base rates'!D$110)\n+($H472*'fnd base rates'!D$111)\n+($I472*'fnd base rates'!D$112)\n+($J472*'fnd base rates'!D$113)\n+($K472*'fnd base rates'!D$114)\n+($M472*'fnd base rates'!D$116)\n+($N472*'fnd base rates'!D$117)\n+($O472*'fnd base rates'!D$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,4)))\n*$R472","v":4354.6329600000008},{"$f":"(($D472*'fnd base rates'!E$107)\n+($E472*'fnd base rates'!E$108)\n+($F472*'fnd base rates'!E$109)\n+($G472*'fnd base rates'!E$110)\n+($H472*'fnd base rates'!E$111)\n+($I472*'fnd base rates'!E$112)\n+($J472*'fnd base rates'!E$113)\n+($K472*'fnd base rates'!E$114)\n+($M472*'fnd base rates'!E$116)\n+($N472*'fnd base rates'!E$117)\n+($O472*'fnd base rates'!E$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,5)))\n*$R472","v":22457.725565440003},{"$f":"(($D472*'fnd base rates'!F$107)\n+($E472*'fnd base rates'!F$108)\n+($F472*'fnd base rates'!F$109)\n+($G472*'fnd base rates'!F$110)\n+($H472*'fnd base rates'!F$111)\n+($I472*'fnd base rates'!F$112)\n+($J472*'fnd base rates'!F$113)\n+($K472*'fnd base rates'!F$114)\n+($M472*'fnd base rates'!F$116)\n+($N472*'fnd base rates'!F$117)\n+($O472*'fnd base rates'!F$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,6)))\n*$R472","v":6978.7062412800014},{"$f":"(($D472*'fnd base rates'!G$107)\n+($E472*'fnd base rates'!G$108)\n+($F472*'fnd base rates'!G$109)\n+($G472*'fnd base rates'!G$110)\n+($H472*'fnd base rates'!G$111)\n+($I472*'fnd base rates'!G$112)\n+($J472*'fnd base rates'!G$113)\n+($K472*'fnd base rates'!G$114)\n+($M472*'fnd base rates'!G$116)\n+($N472*'fnd base rates'!G$117)\n+($O472*'fnd base rates'!G$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,7)))\n*$R472","v":907.95385408000027},{"$f":"(($D472*'fnd base rates'!H$107)\n+($E472*'fnd base rates'!H$108)\n+($F472*'fnd base rates'!H$109)\n+($G472*'fnd base rates'!H$110)\n+($H472*'fnd base rates'!H$111)\n+($I472*'fnd base rates'!H$112)\n+($J472*'fnd base rates'!H$113)\n+($K472*'fnd base rates'!H$114)\n+($M472*'fnd base rates'!H$116)\n+($N472*'fnd base rates'!H$117)\n+($O472*'fnd base rates'!H$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,8)))","v":2743.6246700000002},{"$f":"(($D472*'fnd base rates'!I$107)\n+($E472*'fnd base rates'!I$108)\n+($F472*'fnd base rates'!I$109)\n+($G472*'fnd base rates'!I$110)\n+($H472*'fnd base rates'!I$111)\n+($I472*'fnd base rates'!I$112)\n+($J472*'fnd base rates'!I$113)\n+($K472*'fnd base rates'!I$114)\n+($M472*'fnd base rates'!I$116)\n+($N472*'fnd base rates'!I$117)\n+($O472*'fnd base rates'!I$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,9)))\n*$R472","v":1749.0796800000001},{"$f":"(($D472*'fnd base rates'!J$107)\n+($E472*'fnd base rates'!J$108)\n+($F472*'fnd base rates'!J$109)\n+($G472*'fnd base rates'!J$110)\n+($H472*'fnd base rates'!J$111)\n+($I472*'fnd base rates'!J$112)\n+($J472*'fnd base rates'!J$113)\n+($K472*'fnd base rates'!J$114)\n+($M472*'fnd base rates'!J$116)\n+($N472*'fnd base rates'!J$117)\n+($O472*'fnd base rates'!J$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,10)))\n*$R472","v":800.92031999999995},{"$f":"(($D472*'fnd base rates'!K$107)\n+($E472*'fnd base rates'!K$108)\n+($F472*'fnd base rates'!K$109)\n+($G472*'fnd base rates'!K$110)\n+($H472*'fnd base rates'!K$111)\n+($I472*'fnd base rates'!K$112)\n+($J472*'fnd base rates'!K$113)\n+($K472*'fnd base rates'!K$114)\n+($M472*'fnd base rates'!K$116)\n+($N472*'fnd base rates'!K$117)\n+($O472*'fnd base rates'!K$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,11)))\n*$R472","v":6315.2953471999999},{"$f":"(($D472*'fnd base rates'!L$107)\n+($E472*'fnd base rates'!L$108)\n+($F472*'fnd base rates'!L$109)\n+($G472*'fnd base rates'!L$110)\n+($H472*'fnd base rates'!L$111)\n+($I472*'fnd base rates'!L$112)\n+($J472*'fnd base rates'!L$113)\n+($K472*'fnd base rates'!L$114)\n+($M472*'fnd base rates'!L$116)\n+($N472*'fnd base rates'!L$117)\n+($O472*'fnd base rates'!L$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,12)))","v":7508.9234000000006},{"$f":"(($D472*'fnd base rates'!M$107)\n+($E472*'fnd base rates'!M$108)\n+($F472*'fnd base rates'!M$109)\n+($G472*'fnd base rates'!M$110)\n+($H472*'fnd base rates'!M$111)\n+($I472*'fnd base rates'!M$112)\n+($J472*'fnd base rates'!M$113)\n+($K472*'fnd base rates'!M$114)\n+($M472*'fnd base rates'!M$116)\n+($N472*'fnd base rates'!M$117)\n+($O472*'fnd base rates'!M$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,13)))","v":0},56845.273840239999,null,463035285,"463","035","285",1,5,56845.273840239999,11369,0,11369,null,null,null,null,null,11369,0,11369,null,null,{"$f":"BC472-BA472","v":0}]
[463,463035293,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D473","v":0},{"$f":"'fnd enro'!E473","v":0},{"$f":"'fnd enro'!F473","v":0},{"$f":"'fnd enro'!G473","v":2},{"$f":"'fnd enro'!H473","v":0},{"$f":"'fnd enro'!I473","v":0},{"$f":"'fnd enro'!J473","v":0},{"$f":"'fnd enro'!K473","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L473","v":0},{"$f":"'fnd enro'!M473","v":0},{"$f":"'fnd enro'!N473","v":0},{"$f":"'fnd enro'!O473","v":0},{"$f":"'fnd enro'!P473","v":0},{"$f":"'fnd enro'!R473","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q473)","v":10},null,{"$f":"(($D473*'fnd base rates'!C$107)\n+($E473*'fnd base rates'!C$108)\n+($F473*'fnd base rates'!C$109)\n+($G473*'fnd base rates'!C$110)\n+($H473*'fnd base rates'!C$111)\n+($I473*'fnd base rates'!C$112)\n+($J473*'fnd base rates'!C$113)\n+($K473*'fnd base rates'!C$114)\n+($M473*'fnd base rates'!C$116)\n+($N473*'fnd base rates'!C$117)\n+($O473*'fnd base rates'!C$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,3)))\n*$R473","v":1167.3398888960003},{"$f":"(($D473*'fnd base rates'!D$107)\n+($E473*'fnd base rates'!D$108)\n+($F473*'fnd base rates'!D$109)\n+($G473*'fnd base rates'!D$110)\n+($H473*'fnd base rates'!D$111)\n+($I473*'fnd base rates'!D$112)\n+($J473*'fnd base rates'!D$113)\n+($K473*'fnd base rates'!D$114)\n+($M473*'fnd base rates'!D$116)\n+($N473*'fnd base rates'!D$117)\n+($O473*'fnd base rates'!D$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,4)))\n*$R473","v":1664.8140800000001},{"$f":"(($D473*'fnd base rates'!E$107)\n+($E473*'fnd base rates'!E$108)\n+($F473*'fnd base rates'!E$109)\n+($G473*'fnd base rates'!E$110)\n+($H473*'fnd base rates'!E$111)\n+($I473*'fnd base rates'!E$112)\n+($J473*'fnd base rates'!E$113)\n+($K473*'fnd base rates'!E$114)\n+($M473*'fnd base rates'!E$116)\n+($N473*'fnd base rates'!E$117)\n+($O473*'fnd base rates'!E$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,5)))\n*$R473","v":8443.8164981760019},{"$f":"(($D473*'fnd base rates'!F$107)\n+($E473*'fnd base rates'!F$108)\n+($F473*'fnd base rates'!F$109)\n+($G473*'fnd base rates'!F$110)\n+($H473*'fnd base rates'!F$111)\n+($I473*'fnd base rates'!F$112)\n+($J473*'fnd base rates'!F$113)\n+($K473*'fnd base rates'!F$114)\n+($M473*'fnd base rates'!F$116)\n+($N473*'fnd base rates'!F$117)\n+($O473*'fnd base rates'!F$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,6)))\n*$R473","v":2714.4433925120002},{"$f":"(($D473*'fnd base rates'!G$107)\n+($E473*'fnd base rates'!G$108)\n+($F473*'fnd base rates'!G$109)\n+($G473*'fnd base rates'!G$110)\n+($H473*'fnd base rates'!G$111)\n+($I473*'fnd base rates'!G$112)\n+($J473*'fnd base rates'!G$113)\n+($K473*'fnd base rates'!G$114)\n+($M473*'fnd base rates'!G$116)\n+($N473*'fnd base rates'!G$117)\n+($O473*'fnd base rates'!G$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,7)))\n*$R473","v":341.18218163200004},{"$f":"(($D473*'fnd base rates'!H$107)\n+($E473*'fnd base rates'!H$108)\n+($F473*'fnd base rates'!H$109)\n+($G473*'fnd base rates'!H$110)\n+($H473*'fnd base rates'!H$111)\n+($I473*'fnd base rates'!H$112)\n+($J473*'fnd base rates'!H$113)\n+($K473*'fnd base rates'!H$114)\n+($M473*'fnd base rates'!H$116)\n+($N473*'fnd base rates'!H$117)\n+($O473*'fnd base rates'!H$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D473*'fnd base rates'!I$107)\n+($E473*'fnd base rates'!I$108)\n+($F473*'fnd base rates'!I$109)\n+($G473*'fnd base rates'!I$110)\n+($H473*'fnd base rates'!I$111)\n+($I473*'fnd base rates'!I$112)\n+($J473*'fnd base rates'!I$113)\n+($K473*'fnd base rates'!I$114)\n+($M473*'fnd base rates'!I$116)\n+($N473*'fnd base rates'!I$117)\n+($O473*'fnd base rates'!I$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,9)))\n*$R473","v":666.61760000000015},{"$f":"(($D473*'fnd base rates'!J$107)\n+($E473*'fnd base rates'!J$108)\n+($F473*'fnd base rates'!J$109)\n+($G473*'fnd base rates'!J$110)\n+($H473*'fnd base rates'!J$111)\n+($I473*'fnd base rates'!J$112)\n+($J473*'fnd base rates'!J$113)\n+($K473*'fnd base rates'!J$114)\n+($M473*'fnd base rates'!J$116)\n+($N473*'fnd base rates'!J$117)\n+($O473*'fnd base rates'!J$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,10)))\n*$R473","v":331.44832000000002},{"$f":"(($D473*'fnd base rates'!K$107)\n+($E473*'fnd base rates'!K$108)\n+($F473*'fnd base rates'!K$109)\n+($G473*'fnd base rates'!K$110)\n+($H473*'fnd base rates'!K$111)\n+($I473*'fnd base rates'!K$112)\n+($J473*'fnd base rates'!K$113)\n+($K473*'fnd base rates'!K$114)\n+($M473*'fnd base rates'!K$116)\n+($N473*'fnd base rates'!K$117)\n+($O473*'fnd base rates'!K$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,11)))\n*$R473","v":2394.0566988800001},{"$f":"(($D473*'fnd base rates'!L$107)\n+($E473*'fnd base rates'!L$108)\n+($F473*'fnd base rates'!L$109)\n+($G473*'fnd base rates'!L$110)\n+($H473*'fnd base rates'!L$111)\n+($I473*'fnd base rates'!L$112)\n+($J473*'fnd base rates'!L$113)\n+($K473*'fnd base rates'!L$114)\n+($M473*'fnd base rates'!L$116)\n+($N473*'fnd base rates'!L$117)\n+($O473*'fnd base rates'!L$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,12)))","v":2892.3133600000001},{"$f":"(($D473*'fnd base rates'!M$107)\n+($E473*'fnd base rates'!M$108)\n+($F473*'fnd base rates'!M$109)\n+($G473*'fnd base rates'!M$110)\n+($H473*'fnd base rates'!M$111)\n+($I473*'fnd base rates'!M$112)\n+($J473*'fnd base rates'!M$113)\n+($K473*'fnd base rates'!M$114)\n+($M473*'fnd base rates'!M$116)\n+($N473*'fnd base rates'!M$117)\n+($O473*'fnd base rates'!M$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,13)))","v":0},21662.909888096001,null,463035293,"463","035","293",1,2,21662.909888096001,10831,0,10831,null,null,null,null,null,10831,0,10831,null,null,{"$f":"BC473-BA473","v":0}]
[463,463035336,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D474","v":0},{"$f":"'fnd enro'!E474","v":0},{"$f":"'fnd enro'!F474","v":0},{"$f":"'fnd enro'!G474","v":1},{"$f":"'fnd enro'!H474","v":1},{"$f":"'fnd enro'!I474","v":0},{"$f":"'fnd enro'!J474","v":0},{"$f":"'fnd enro'!K474","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L474","v":0},{"$f":"'fnd enro'!M474","v":0},{"$f":"'fnd enro'!N474","v":0},{"$f":"'fnd enro'!O474","v":0},{"$f":"'fnd enro'!P474","v":0},{"$f":"'fnd enro'!R474","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q474)","v":8},null,{"$f":"(($D474*'fnd base rates'!C$107)\n+($E474*'fnd base rates'!C$108)\n+($F474*'fnd base rates'!C$109)\n+($G474*'fnd base rates'!C$110)\n+($H474*'fnd base rates'!C$111)\n+($I474*'fnd base rates'!C$112)\n+($J474*'fnd base rates'!C$113)\n+($K474*'fnd base rates'!C$114)\n+($M474*'fnd base rates'!C$116)\n+($N474*'fnd base rates'!C$117)\n+($O474*'fnd base rates'!C$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,3)))\n*$R474","v":1167.3398888960003},{"$f":"(($D474*'fnd base rates'!D$107)\n+($E474*'fnd base rates'!D$108)\n+($F474*'fnd base rates'!D$109)\n+($G474*'fnd base rates'!D$110)\n+($H474*'fnd base rates'!D$111)\n+($I474*'fnd base rates'!D$112)\n+($J474*'fnd base rates'!D$113)\n+($K474*'fnd base rates'!D$114)\n+($M474*'fnd base rates'!D$116)\n+($N474*'fnd base rates'!D$117)\n+($O474*'fnd base rates'!D$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,4)))\n*$R474","v":1664.8140800000001},{"$f":"(($D474*'fnd base rates'!E$107)\n+($E474*'fnd base rates'!E$108)\n+($F474*'fnd base rates'!E$109)\n+($G474*'fnd base rates'!E$110)\n+($H474*'fnd base rates'!E$111)\n+($I474*'fnd base rates'!E$112)\n+($J474*'fnd base rates'!E$113)\n+($K474*'fnd base rates'!E$114)\n+($M474*'fnd base rates'!E$116)\n+($N474*'fnd base rates'!E$117)\n+($O474*'fnd base rates'!E$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,5)))\n*$R474","v":7985.8228981760003},{"$f":"(($D474*'fnd base rates'!F$107)\n+($E474*'fnd base rates'!F$108)\n+($F474*'fnd base rates'!F$109)\n+($G474*'fnd base rates'!F$110)\n+($H474*'fnd base rates'!F$111)\n+($I474*'fnd base rates'!F$112)\n+($J474*'fnd base rates'!F$113)\n+($K474*'fnd base rates'!F$114)\n+($M474*'fnd base rates'!F$116)\n+($N474*'fnd base rates'!F$117)\n+($O474*'fnd base rates'!F$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,6)))\n*$R474","v":2440.1912325120002},{"$f":"(($D474*'fnd base rates'!G$107)\n+($E474*'fnd base rates'!G$108)\n+($F474*'fnd base rates'!G$109)\n+($G474*'fnd base rates'!G$110)\n+($H474*'fnd base rates'!G$111)\n+($I474*'fnd base rates'!G$112)\n+($J474*'fnd base rates'!G$113)\n+($K474*'fnd base rates'!G$114)\n+($M474*'fnd base rates'!G$116)\n+($N474*'fnd base rates'!G$117)\n+($O474*'fnd base rates'!G$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,7)))\n*$R474","v":353.86826163200004},{"$f":"(($D474*'fnd base rates'!H$107)\n+($E474*'fnd base rates'!H$108)\n+($F474*'fnd base rates'!H$109)\n+($G474*'fnd base rates'!H$110)\n+($H474*'fnd base rates'!H$111)\n+($I474*'fnd base rates'!H$112)\n+($J474*'fnd base rates'!H$113)\n+($K474*'fnd base rates'!H$114)\n+($M474*'fnd base rates'!H$116)\n+($N474*'fnd base rates'!H$117)\n+($O474*'fnd base rates'!H$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D474*'fnd base rates'!I$107)\n+($E474*'fnd base rates'!I$108)\n+($F474*'fnd base rates'!I$109)\n+($G474*'fnd base rates'!I$110)\n+($H474*'fnd base rates'!I$111)\n+($I474*'fnd base rates'!I$112)\n+($J474*'fnd base rates'!I$113)\n+($K474*'fnd base rates'!I$114)\n+($M474*'fnd base rates'!I$116)\n+($N474*'fnd base rates'!I$117)\n+($O474*'fnd base rates'!I$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,9)))\n*$R474","v":727.91552000000001},{"$f":"(($D474*'fnd base rates'!J$107)\n+($E474*'fnd base rates'!J$108)\n+($F474*'fnd base rates'!J$109)\n+($G474*'fnd base rates'!J$110)\n+($H474*'fnd base rates'!J$111)\n+($I474*'fnd base rates'!J$112)\n+($J474*'fnd base rates'!J$113)\n+($K474*'fnd base rates'!J$114)\n+($M474*'fnd base rates'!J$116)\n+($N474*'fnd base rates'!J$117)\n+($O474*'fnd base rates'!J$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,10)))\n*$R474","v":436.42944},{"$f":"(($D474*'fnd base rates'!K$107)\n+($E474*'fnd base rates'!K$108)\n+($F474*'fnd base rates'!K$109)\n+($G474*'fnd base rates'!K$110)\n+($H474*'fnd base rates'!K$111)\n+($I474*'fnd base rates'!K$112)\n+($J474*'fnd base rates'!K$113)\n+($K474*'fnd base rates'!K$114)\n+($M474*'fnd base rates'!K$116)\n+($N474*'fnd base rates'!K$117)\n+($O474*'fnd base rates'!K$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,11)))\n*$R474","v":2483.21829888},{"$f":"(($D474*'fnd base rates'!L$107)\n+($E474*'fnd base rates'!L$108)\n+($F474*'fnd base rates'!L$109)\n+($G474*'fnd base rates'!L$110)\n+($H474*'fnd base rates'!L$111)\n+($I474*'fnd base rates'!L$112)\n+($J474*'fnd base rates'!L$113)\n+($K474*'fnd base rates'!L$114)\n+($M474*'fnd base rates'!L$116)\n+($N474*'fnd base rates'!L$117)\n+($O474*'fnd base rates'!L$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,12)))","v":2958.6333599999998},{"$f":"(($D474*'fnd base rates'!M$107)\n+($E474*'fnd base rates'!M$108)\n+($F474*'fnd base rates'!M$109)\n+($G474*'fnd base rates'!M$110)\n+($H474*'fnd base rates'!M$111)\n+($I474*'fnd base rates'!M$112)\n+($J474*'fnd base rates'!M$113)\n+($K474*'fnd base rates'!M$114)\n+($M474*'fnd base rates'!M$116)\n+($N474*'fnd base rates'!M$117)\n+($O474*'fnd base rates'!M$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,13)))","v":0},21265.110848095999,null,463035336,"463","035","336",1,2,21265.110848095999,10633,0,10633,null,null,null,null,null,10633,0,10633,null,null,{"$f":"BC474-BA474","v":0}]
[463,463035725,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D475","v":0},{"$f":"'fnd enro'!E475","v":0},{"$f":"'fnd enro'!F475","v":1},{"$f":"'fnd enro'!G475","v":0},{"$f":"'fnd enro'!H475","v":0},{"$f":"'fnd enro'!I475","v":0},{"$f":"'fnd enro'!J475","v":0},{"$f":"'fnd enro'!K475","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L475","v":0},{"$f":"'fnd enro'!M475","v":1},{"$f":"'fnd enro'!N475","v":0},{"$f":"'fnd enro'!O475","v":0},{"$f":"'fnd enro'!P475","v":1},{"$f":"'fnd enro'!R475","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q475)","v":3},null,{"$f":"(($D475*'fnd base rates'!C$107)\n+($E475*'fnd base rates'!C$108)\n+($F475*'fnd base rates'!C$109)\n+($G475*'fnd base rates'!C$110)\n+($H475*'fnd base rates'!C$111)\n+($I475*'fnd base rates'!C$112)\n+($J475*'fnd base rates'!C$113)\n+($K475*'fnd base rates'!C$114)\n+($M475*'fnd base rates'!C$116)\n+($N475*'fnd base rates'!C$117)\n+($O475*'fnd base rates'!C$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,3)))\n*$R475","v":755.63922444800005},{"$f":"(($D475*'fnd base rates'!D$107)\n+($E475*'fnd base rates'!D$108)\n+($F475*'fnd base rates'!D$109)\n+($G475*'fnd base rates'!D$110)\n+($H475*'fnd base rates'!D$111)\n+($I475*'fnd base rates'!D$112)\n+($J475*'fnd base rates'!D$113)\n+($K475*'fnd base rates'!D$114)\n+($M475*'fnd base rates'!D$116)\n+($N475*'fnd base rates'!D$117)\n+($O475*'fnd base rates'!D$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,4)))\n*$R475","v":1318.3622400000002},{"$f":"(($D475*'fnd base rates'!E$107)\n+($E475*'fnd base rates'!E$108)\n+($F475*'fnd base rates'!E$109)\n+($G475*'fnd base rates'!E$110)\n+($H475*'fnd base rates'!E$111)\n+($I475*'fnd base rates'!E$112)\n+($J475*'fnd base rates'!E$113)\n+($K475*'fnd base rates'!E$114)\n+($M475*'fnd base rates'!E$116)\n+($N475*'fnd base rates'!E$117)\n+($O475*'fnd base rates'!E$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,5)))\n*$R475","v":8433.7629690880003},{"$f":"(($D475*'fnd base rates'!F$107)\n+($E475*'fnd base rates'!F$108)\n+($F475*'fnd base rates'!F$109)\n+($G475*'fnd base rates'!F$110)\n+($H475*'fnd base rates'!F$111)\n+($I475*'fnd base rates'!F$112)\n+($J475*'fnd base rates'!F$113)\n+($K475*'fnd base rates'!F$114)\n+($M475*'fnd base rates'!F$116)\n+($N475*'fnd base rates'!F$117)\n+($O475*'fnd base rates'!F$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,6)))\n*$R475","v":1549.8194562560002},{"$f":"(($D475*'fnd base rates'!G$107)\n+($E475*'fnd base rates'!G$108)\n+($F475*'fnd base rates'!G$109)\n+($G475*'fnd base rates'!G$110)\n+($H475*'fnd base rates'!G$111)\n+($I475*'fnd base rates'!G$112)\n+($J475*'fnd base rates'!G$113)\n+($K475*'fnd base rates'!G$114)\n+($M475*'fnd base rates'!G$116)\n+($N475*'fnd base rates'!G$117)\n+($O475*'fnd base rates'!G$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,7)))\n*$R475","v":364.527090816},{"$f":"(($D475*'fnd base rates'!H$107)\n+($E475*'fnd base rates'!H$108)\n+($F475*'fnd base rates'!H$109)\n+($G475*'fnd base rates'!H$110)\n+($H475*'fnd base rates'!H$111)\n+($I475*'fnd base rates'!H$112)\n+($J475*'fnd base rates'!H$113)\n+($K475*'fnd base rates'!H$114)\n+($M475*'fnd base rates'!H$116)\n+($N475*'fnd base rates'!H$117)\n+($O475*'fnd base rates'!H$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,8)))","v":669.44893400000012},{"$f":"(($D475*'fnd base rates'!I$107)\n+($E475*'fnd base rates'!I$108)\n+($F475*'fnd base rates'!I$109)\n+($G475*'fnd base rates'!I$110)\n+($H475*'fnd base rates'!I$111)\n+($I475*'fnd base rates'!I$112)\n+($J475*'fnd base rates'!I$113)\n+($K475*'fnd base rates'!I$114)\n+($M475*'fnd base rates'!I$116)\n+($N475*'fnd base rates'!I$117)\n+($O475*'fnd base rates'!I$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,9)))\n*$R475","v":531.80352000000005},{"$f":"(($D475*'fnd base rates'!J$107)\n+($E475*'fnd base rates'!J$108)\n+($F475*'fnd base rates'!J$109)\n+($G475*'fnd base rates'!J$110)\n+($H475*'fnd base rates'!J$111)\n+($I475*'fnd base rates'!J$112)\n+($J475*'fnd base rates'!J$113)\n+($K475*'fnd base rates'!J$114)\n+($M475*'fnd base rates'!J$116)\n+($N475*'fnd base rates'!J$117)\n+($O475*'fnd base rates'!J$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,10)))\n*$R475","v":740.5798400000001},{"$f":"(($D475*'fnd base rates'!K$107)\n+($E475*'fnd base rates'!K$108)\n+($F475*'fnd base rates'!K$109)\n+($G475*'fnd base rates'!K$110)\n+($H475*'fnd base rates'!K$111)\n+($I475*'fnd base rates'!K$112)\n+($J475*'fnd base rates'!K$113)\n+($K475*'fnd base rates'!K$114)\n+($M475*'fnd base rates'!K$116)\n+($N475*'fnd base rates'!K$117)\n+($O475*'fnd base rates'!K$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,11)))\n*$R475","v":1527.1819494399999},{"$f":"(($D475*'fnd base rates'!L$107)\n+($E475*'fnd base rates'!L$108)\n+($F475*'fnd base rates'!L$109)\n+($G475*'fnd base rates'!L$110)\n+($H475*'fnd base rates'!L$111)\n+($I475*'fnd base rates'!L$112)\n+($J475*'fnd base rates'!L$113)\n+($K475*'fnd base rates'!L$114)\n+($M475*'fnd base rates'!L$116)\n+($N475*'fnd base rates'!L$117)\n+($O475*'fnd base rates'!L$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,12)))","v":2150.0566800000001},{"$f":"(($D475*'fnd base rates'!M$107)\n+($E475*'fnd base rates'!M$108)\n+($F475*'fnd base rates'!M$109)\n+($G475*'fnd base rates'!M$110)\n+($H475*'fnd base rates'!M$111)\n+($I475*'fnd base rates'!M$112)\n+($J475*'fnd base rates'!M$113)\n+($K475*'fnd base rates'!M$114)\n+($M475*'fnd base rates'!M$116)\n+($N475*'fnd base rates'!M$117)\n+($O475*'fnd base rates'!M$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,13)))","v":0},18041.181904048,null,463035725,"463","035","725",1,1,18041.181904048,18041,0,18041,null,null,null,null,null,18041,0,18041,null,null,{"$f":"BC475-BA475","v":0}]
[464,464168030,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D476","v":0},{"$f":"'fnd enro'!E476","v":0},{"$f":"'fnd enro'!F476","v":0},{"$f":"'fnd enro'!G476","v":3},{"$f":"'fnd enro'!H476","v":1},{"$f":"'fnd enro'!I476","v":0},{"$f":"'fnd enro'!J476","v":0},{"$f":"'fnd enro'!K476","v":0.15440000000000001},{"$f":"'fnd enro'!L476","v":0},{"$f":"'fnd enro'!M476","v":0},{"$f":"'fnd enro'!N476","v":0},{"$f":"'fnd enro'!O476","v":0},{"$f":"'fnd enro'!P476","v":2},{"$f":"'fnd enro'!R476","v":4},1,{"$f":"VALUE('fnd enro'!Q476)","v":7},null,{"$f":"(($D476*'fnd base rates'!C$107)\n+($E476*'fnd base rates'!C$108)\n+($F476*'fnd base rates'!C$109)\n+($G476*'fnd base rates'!C$110)\n+($H476*'fnd base rates'!C$111)\n+($I476*'fnd base rates'!C$112)\n+($J476*'fnd base rates'!C$113)\n+($K476*'fnd base rates'!C$114)\n+($M476*'fnd base rates'!C$116)\n+($N476*'fnd base rates'!C$117)\n+($O476*'fnd base rates'!C$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,3)))\n*$R476","v":2283.1253840000004},{"$f":"(($D476*'fnd base rates'!D$107)\n+($E476*'fnd base rates'!D$108)\n+($F476*'fnd base rates'!D$109)\n+($G476*'fnd base rates'!D$110)\n+($H476*'fnd base rates'!D$111)\n+($I476*'fnd base rates'!D$112)\n+($J476*'fnd base rates'!D$113)\n+($K476*'fnd base rates'!D$114)\n+($M476*'fnd base rates'!D$116)\n+($N476*'fnd base rates'!D$117)\n+($O476*'fnd base rates'!D$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,4)))\n*$R476","v":3710.76},{"$f":"(($D476*'fnd base rates'!E$107)\n+($E476*'fnd base rates'!E$108)\n+($F476*'fnd base rates'!E$109)\n+($G476*'fnd base rates'!E$110)\n+($H476*'fnd base rates'!E$111)\n+($I476*'fnd base rates'!E$112)\n+($J476*'fnd base rates'!E$113)\n+($K476*'fnd base rates'!E$114)\n+($M476*'fnd base rates'!E$116)\n+($N476*'fnd base rates'!E$117)\n+($O476*'fnd base rates'!E$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,5)))\n*$R476","v":21450.431504},{"$f":"(($D476*'fnd base rates'!F$107)\n+($E476*'fnd base rates'!F$108)\n+($F476*'fnd base rates'!F$109)\n+($G476*'fnd base rates'!F$110)\n+($H476*'fnd base rates'!F$111)\n+($I476*'fnd base rates'!F$112)\n+($J476*'fnd base rates'!F$113)\n+($K476*'fnd base rates'!F$114)\n+($M476*'fnd base rates'!F$116)\n+($N476*'fnd base rates'!F$117)\n+($O476*'fnd base rates'!F$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,6)))\n*$R476","v":4737.7156479999994},{"$f":"(($D476*'fnd base rates'!G$107)\n+($E476*'fnd base rates'!G$108)\n+($F476*'fnd base rates'!G$109)\n+($G476*'fnd base rates'!G$110)\n+($H476*'fnd base rates'!G$111)\n+($I476*'fnd base rates'!G$112)\n+($J476*'fnd base rates'!G$113)\n+($K476*'fnd base rates'!G$114)\n+($M476*'fnd base rates'!G$116)\n+($N476*'fnd base rates'!G$117)\n+($O476*'fnd base rates'!G$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,7)))\n*$R476","v":946.87312799999995},{"$f":"(($D476*'fnd base rates'!H$107)\n+($E476*'fnd base rates'!H$108)\n+($F476*'fnd base rates'!H$109)\n+($G476*'fnd base rates'!H$110)\n+($H476*'fnd base rates'!H$111)\n+($I476*'fnd base rates'!H$112)\n+($J476*'fnd base rates'!H$113)\n+($K476*'fnd base rates'!H$114)\n+($M476*'fnd base rates'!H$116)\n+($N476*'fnd base rates'!H$117)\n+($O476*'fnd base rates'!H$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,8)))","v":2140.9757359999999},{"$f":"(($D476*'fnd base rates'!I$107)\n+($E476*'fnd base rates'!I$108)\n+($F476*'fnd base rates'!I$109)\n+($G476*'fnd base rates'!I$110)\n+($H476*'fnd base rates'!I$111)\n+($I476*'fnd base rates'!I$112)\n+($J476*'fnd base rates'!I$113)\n+($K476*'fnd base rates'!I$114)\n+($M476*'fnd base rates'!I$116)\n+($N476*'fnd base rates'!I$117)\n+($O476*'fnd base rates'!I$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,9)))\n*$R476","v":1538.8600000000001},{"$f":"(($D476*'fnd base rates'!J$107)\n+($E476*'fnd base rates'!J$108)\n+($F476*'fnd base rates'!J$109)\n+($G476*'fnd base rates'!J$110)\n+($H476*'fnd base rates'!J$111)\n+($I476*'fnd base rates'!J$112)\n+($J476*'fnd base rates'!J$113)\n+($K476*'fnd base rates'!J$114)\n+($M476*'fnd base rates'!J$116)\n+($N476*'fnd base rates'!J$117)\n+($O476*'fnd base rates'!J$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,10)))\n*$R476","v":2041.83},{"$f":"(($D476*'fnd base rates'!K$107)\n+($E476*'fnd base rates'!K$108)\n+($F476*'fnd base rates'!K$109)\n+($G476*'fnd base rates'!K$110)\n+($H476*'fnd base rates'!K$111)\n+($I476*'fnd base rates'!K$112)\n+($J476*'fnd base rates'!K$113)\n+($K476*'fnd base rates'!K$114)\n+($M476*'fnd base rates'!K$116)\n+($N476*'fnd base rates'!K$117)\n+($O476*'fnd base rates'!K$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,11)))\n*$R476","v":4482.7895200000003},{"$f":"(($D476*'fnd base rates'!L$107)\n+($E476*'fnd base rates'!L$108)\n+($F476*'fnd base rates'!L$109)\n+($G476*'fnd base rates'!L$110)\n+($H476*'fnd base rates'!L$111)\n+($I476*'fnd base rates'!L$112)\n+($J476*'fnd base rates'!L$113)\n+($K476*'fnd base rates'!L$114)\n+($M476*'fnd base rates'!L$116)\n+($N476*'fnd base rates'!L$117)\n+($O476*'fnd base rates'!L$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,12)))","v":6878.0467200000003},{"$f":"(($D476*'fnd base rates'!M$107)\n+($E476*'fnd base rates'!M$108)\n+($F476*'fnd base rates'!M$109)\n+($G476*'fnd base rates'!M$110)\n+($H476*'fnd base rates'!M$111)\n+($I476*'fnd base rates'!M$112)\n+($J476*'fnd base rates'!M$113)\n+($K476*'fnd base rates'!M$114)\n+($M476*'fnd base rates'!M$116)\n+($N476*'fnd base rates'!M$117)\n+($O476*'fnd base rates'!M$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,13)))","v":0},50211.407639999998,null,464168030,"464","168","030",1,4,50211.407639999998,12553,0,12553,null,null,null,null,null,12553,0,12553,null,null,{"$f":"BC476-BA476","v":0}]
[464,464168163,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D477","v":0},{"$f":"'fnd enro'!E477","v":0},{"$f":"'fnd enro'!F477","v":0},{"$f":"'fnd enro'!G477","v":7},{"$f":"'fnd enro'!H477","v":20},{"$f":"'fnd enro'!I477","v":0},{"$f":"'fnd enro'!J477","v":0},{"$f":"'fnd enro'!K477","v":1.0422},{"$f":"'fnd enro'!L477","v":0},{"$f":"'fnd enro'!M477","v":3},{"$f":"'fnd enro'!N477","v":2},{"$f":"'fnd enro'!O477","v":0},{"$f":"'fnd enro'!P477","v":16},{"$f":"'fnd enro'!R477","v":27},1,{"$f":"VALUE('fnd enro'!Q477)","v":11},null,{"$f":"(($D477*'fnd base rates'!C$107)\n+($E477*'fnd base rates'!C$108)\n+($F477*'fnd base rates'!C$109)\n+($G477*'fnd base rates'!C$110)\n+($H477*'fnd base rates'!C$111)\n+($I477*'fnd base rates'!C$112)\n+($J477*'fnd base rates'!C$113)\n+($K477*'fnd base rates'!C$114)\n+($M477*'fnd base rates'!C$116)\n+($N477*'fnd base rates'!C$117)\n+($O477*'fnd base rates'!C$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,3)))\n*$R477","v":16339.396342000002},{"$f":"(($D477*'fnd base rates'!D$107)\n+($E477*'fnd base rates'!D$108)\n+($F477*'fnd base rates'!D$109)\n+($G477*'fnd base rates'!D$110)\n+($H477*'fnd base rates'!D$111)\n+($I477*'fnd base rates'!D$112)\n+($J477*'fnd base rates'!D$113)\n+($K477*'fnd base rates'!D$114)\n+($M477*'fnd base rates'!D$116)\n+($N477*'fnd base rates'!D$117)\n+($O477*'fnd base rates'!D$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,4)))\n*$R477","v":27900.760000000002},{"$f":"(($D477*'fnd base rates'!E$107)\n+($E477*'fnd base rates'!E$108)\n+($F477*'fnd base rates'!E$109)\n+($G477*'fnd base rates'!E$110)\n+($H477*'fnd base rates'!E$111)\n+($I477*'fnd base rates'!E$112)\n+($J477*'fnd base rates'!E$113)\n+($K477*'fnd base rates'!E$114)\n+($M477*'fnd base rates'!E$116)\n+($N477*'fnd base rates'!E$117)\n+($O477*'fnd base rates'!E$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,5)))\n*$R477","v":164564.89015200001},{"$f":"(($D477*'fnd base rates'!F$107)\n+($E477*'fnd base rates'!F$108)\n+($F477*'fnd base rates'!F$109)\n+($G477*'fnd base rates'!F$110)\n+($H477*'fnd base rates'!F$111)\n+($I477*'fnd base rates'!F$112)\n+($J477*'fnd base rates'!F$113)\n+($K477*'fnd base rates'!F$114)\n+($M477*'fnd base rates'!F$116)\n+($N477*'fnd base rates'!F$117)\n+($O477*'fnd base rates'!F$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,6)))\n*$R477","v":29544.373124000005},{"$f":"(($D477*'fnd base rates'!G$107)\n+($E477*'fnd base rates'!G$108)\n+($F477*'fnd base rates'!G$109)\n+($G477*'fnd base rates'!G$110)\n+($H477*'fnd base rates'!G$111)\n+($I477*'fnd base rates'!G$112)\n+($J477*'fnd base rates'!G$113)\n+($K477*'fnd base rates'!G$114)\n+($M477*'fnd base rates'!G$116)\n+($N477*'fnd base rates'!G$117)\n+($O477*'fnd base rates'!G$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,7)))\n*$R477","v":7727.1686140000002},{"$f":"(($D477*'fnd base rates'!H$107)\n+($E477*'fnd base rates'!H$108)\n+($F477*'fnd base rates'!H$109)\n+($G477*'fnd base rates'!H$110)\n+($H477*'fnd base rates'!H$111)\n+($I477*'fnd base rates'!H$112)\n+($J477*'fnd base rates'!H$113)\n+($K477*'fnd base rates'!H$114)\n+($M477*'fnd base rates'!H$116)\n+($N477*'fnd base rates'!H$117)\n+($O477*'fnd base rates'!H$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,8)))","v":15239.201218},{"$f":"(($D477*'fnd base rates'!I$107)\n+($E477*'fnd base rates'!I$108)\n+($F477*'fnd base rates'!I$109)\n+($G477*'fnd base rates'!I$110)\n+($H477*'fnd base rates'!I$111)\n+($I477*'fnd base rates'!I$112)\n+($J477*'fnd base rates'!I$113)\n+($K477*'fnd base rates'!I$114)\n+($M477*'fnd base rates'!I$116)\n+($N477*'fnd base rates'!I$117)\n+($O477*'fnd base rates'!I$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,9)))\n*$R477","v":12291.75},{"$f":"(($D477*'fnd base rates'!J$107)\n+($E477*'fnd base rates'!J$108)\n+($F477*'fnd base rates'!J$109)\n+($G477*'fnd base rates'!J$110)\n+($H477*'fnd base rates'!J$111)\n+($I477*'fnd base rates'!J$112)\n+($J477*'fnd base rates'!J$113)\n+($K477*'fnd base rates'!J$114)\n+($M477*'fnd base rates'!J$116)\n+($N477*'fnd base rates'!J$117)\n+($O477*'fnd base rates'!J$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,10)))\n*$R477","v":19192.04},{"$f":"(($D477*'fnd base rates'!K$107)\n+($E477*'fnd base rates'!K$108)\n+($F477*'fnd base rates'!K$109)\n+($G477*'fnd base rates'!K$110)\n+($H477*'fnd base rates'!K$111)\n+($I477*'fnd base rates'!K$112)\n+($J477*'fnd base rates'!K$113)\n+($K477*'fnd base rates'!K$114)\n+($M477*'fnd base rates'!K$116)\n+($N477*'fnd base rates'!K$117)\n+($O477*'fnd base rates'!K$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,11)))\n*$R477","v":32895.576759999996},{"$f":"(($D477*'fnd base rates'!L$107)\n+($E477*'fnd base rates'!L$108)\n+($F477*'fnd base rates'!L$109)\n+($G477*'fnd base rates'!L$110)\n+($H477*'fnd base rates'!L$111)\n+($I477*'fnd base rates'!L$112)\n+($J477*'fnd base rates'!L$113)\n+($K477*'fnd base rates'!L$114)\n+($M477*'fnd base rates'!L$116)\n+($N477*'fnd base rates'!L$117)\n+($O477*'fnd base rates'!L$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,12)))","v":51803.76036},{"$f":"(($D477*'fnd base rates'!M$107)\n+($E477*'fnd base rates'!M$108)\n+($F477*'fnd base rates'!M$109)\n+($G477*'fnd base rates'!M$110)\n+($H477*'fnd base rates'!M$111)\n+($I477*'fnd base rates'!M$112)\n+($J477*'fnd base rates'!M$113)\n+($K477*'fnd base rates'!M$114)\n+($M477*'fnd base rates'!M$116)\n+($N477*'fnd base rates'!M$117)\n+($O477*'fnd base rates'!M$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,13)))","v":0},377498.91657000006,null,464168163,"464","168","163",1,27,377498.91657000006,13981,0,13981,null,null,null,null,null,13981,0,13981,null,null,{"$f":"BC477-BA477","v":0}]
[464,464168168,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D478","v":0},{"$f":"'fnd enro'!E478","v":0},{"$f":"'fnd enro'!F478","v":0},{"$f":"'fnd enro'!G478","v":51},{"$f":"'fnd enro'!H478","v":63},{"$f":"'fnd enro'!I478","v":0},{"$f":"'fnd enro'!J478","v":0},{"$f":"'fnd enro'!K478","v":4.4004000000000003},{"$f":"'fnd enro'!L478","v":0},{"$f":"'fnd enro'!M478","v":3},{"$f":"'fnd enro'!N478","v":1},{"$f":"'fnd enro'!O478","v":0},{"$f":"'fnd enro'!P478","v":21},{"$f":"'fnd enro'!R478","v":114},1,{"$f":"VALUE('fnd enro'!Q478)","v":3},null,{"$f":"(($D478*'fnd base rates'!C$107)\n+($E478*'fnd base rates'!C$108)\n+($F478*'fnd base rates'!C$109)\n+($G478*'fnd base rates'!C$110)\n+($H478*'fnd base rates'!C$111)\n+($I478*'fnd base rates'!C$112)\n+($J478*'fnd base rates'!C$113)\n+($K478*'fnd base rates'!C$114)\n+($M478*'fnd base rates'!C$116)\n+($N478*'fnd base rates'!C$117)\n+($O478*'fnd base rates'!C$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,3)))\n*$R478","v":62761.743444},{"$f":"(($D478*'fnd base rates'!D$107)\n+($E478*'fnd base rates'!D$108)\n+($F478*'fnd base rates'!D$109)\n+($G478*'fnd base rates'!D$110)\n+($H478*'fnd base rates'!D$111)\n+($I478*'fnd base rates'!D$112)\n+($J478*'fnd base rates'!D$113)\n+($K478*'fnd base rates'!D$114)\n+($M478*'fnd base rates'!D$116)\n+($N478*'fnd base rates'!D$117)\n+($O478*'fnd base rates'!D$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,4)))\n*$R478","v":93599.239999999991},{"$f":"(($D478*'fnd base rates'!E$107)\n+($E478*'fnd base rates'!E$108)\n+($F478*'fnd base rates'!E$109)\n+($G478*'fnd base rates'!E$110)\n+($H478*'fnd base rates'!E$111)\n+($I478*'fnd base rates'!E$112)\n+($J478*'fnd base rates'!E$113)\n+($K478*'fnd base rates'!E$114)\n+($M478*'fnd base rates'!E$116)\n+($N478*'fnd base rates'!E$117)\n+($O478*'fnd base rates'!E$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,5)))\n*$R478","v":476147.35286400001},{"$f":"(($D478*'fnd base rates'!F$107)\n+($E478*'fnd base rates'!F$108)\n+($F478*'fnd base rates'!F$109)\n+($G478*'fnd base rates'!F$110)\n+($H478*'fnd base rates'!F$111)\n+($I478*'fnd base rates'!F$112)\n+($J478*'fnd base rates'!F$113)\n+($K478*'fnd base rates'!F$114)\n+($M478*'fnd base rates'!F$116)\n+($N478*'fnd base rates'!F$117)\n+($O478*'fnd base rates'!F$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,6)))\n*$R478","v":127046.37096800002},{"$f":"(($D478*'fnd base rates'!G$107)\n+($E478*'fnd base rates'!G$108)\n+($F478*'fnd base rates'!G$109)\n+($G478*'fnd base rates'!G$110)\n+($H478*'fnd base rates'!G$111)\n+($I478*'fnd base rates'!G$112)\n+($J478*'fnd base rates'!G$113)\n+($K478*'fnd base rates'!G$114)\n+($M478*'fnd base rates'!G$116)\n+($N478*'fnd base rates'!G$117)\n+($O478*'fnd base rates'!G$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,7)))\n*$R478","v":21495.804148000003},{"$f":"(($D478*'fnd base rates'!H$107)\n+($E478*'fnd base rates'!H$108)\n+($F478*'fnd base rates'!H$109)\n+($G478*'fnd base rates'!H$110)\n+($H478*'fnd base rates'!H$111)\n+($I478*'fnd base rates'!H$112)\n+($J478*'fnd base rates'!H$113)\n+($K478*'fnd base rates'!H$114)\n+($M478*'fnd base rates'!H$116)\n+($N478*'fnd base rates'!H$117)\n+($O478*'fnd base rates'!H$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,8)))","v":60595.958476},{"$f":"(($D478*'fnd base rates'!I$107)\n+($E478*'fnd base rates'!I$108)\n+($F478*'fnd base rates'!I$109)\n+($G478*'fnd base rates'!I$110)\n+($H478*'fnd base rates'!I$111)\n+($I478*'fnd base rates'!I$112)\n+($J478*'fnd base rates'!I$113)\n+($K478*'fnd base rates'!I$114)\n+($M478*'fnd base rates'!I$116)\n+($N478*'fnd base rates'!I$117)\n+($O478*'fnd base rates'!I$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,9)))\n*$R478","v":41019.160000000003},{"$f":"(($D478*'fnd base rates'!J$107)\n+($E478*'fnd base rates'!J$108)\n+($F478*'fnd base rates'!J$109)\n+($G478*'fnd base rates'!J$110)\n+($H478*'fnd base rates'!J$111)\n+($I478*'fnd base rates'!J$112)\n+($J478*'fnd base rates'!J$113)\n+($K478*'fnd base rates'!J$114)\n+($M478*'fnd base rates'!J$116)\n+($N478*'fnd base rates'!J$117)\n+($O478*'fnd base rates'!J$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,10)))\n*$R478","v":35176.160000000003},{"$f":"(($D478*'fnd base rates'!K$107)\n+($E478*'fnd base rates'!K$108)\n+($F478*'fnd base rates'!K$109)\n+($G478*'fnd base rates'!K$110)\n+($H478*'fnd base rates'!K$111)\n+($I478*'fnd base rates'!K$112)\n+($J478*'fnd base rates'!K$113)\n+($K478*'fnd base rates'!K$114)\n+($M478*'fnd base rates'!K$116)\n+($N478*'fnd base rates'!K$117)\n+($O478*'fnd base rates'!K$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,11)))\n*$R478","v":131817.40631999998},{"$f":"(($D478*'fnd base rates'!L$107)\n+($E478*'fnd base rates'!L$108)\n+($F478*'fnd base rates'!L$109)\n+($G478*'fnd base rates'!L$110)\n+($H478*'fnd base rates'!L$111)\n+($I478*'fnd base rates'!L$112)\n+($J478*'fnd base rates'!L$113)\n+($K478*'fnd base rates'!L$114)\n+($M478*'fnd base rates'!L$116)\n+($N478*'fnd base rates'!L$117)\n+($O478*'fnd base rates'!L$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,12)))","v":179109.08152000001},{"$f":"(($D478*'fnd base rates'!M$107)\n+($E478*'fnd base rates'!M$108)\n+($F478*'fnd base rates'!M$109)\n+($G478*'fnd base rates'!M$110)\n+($H478*'fnd base rates'!M$111)\n+($I478*'fnd base rates'!M$112)\n+($J478*'fnd base rates'!M$113)\n+($K478*'fnd base rates'!M$114)\n+($M478*'fnd base rates'!M$116)\n+($N478*'fnd base rates'!M$117)\n+($O478*'fnd base rates'!M$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,13)))","v":0},1228768.27774,null,464168168,"464","168","168",1,114,1228768.27774,10779,0,10779,null,null,null,null,null,10779,0,10779,null,null,{"$f":"BC478-BA478","v":0}]
[464,464168196,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D479","v":0},{"$f":"'fnd enro'!E479","v":0},{"$f":"'fnd enro'!F479","v":0},{"$f":"'fnd enro'!G479","v":5},{"$f":"'fnd enro'!H479","v":4},{"$f":"'fnd enro'!I479","v":0},{"$f":"'fnd enro'!J479","v":0},{"$f":"'fnd enro'!K479","v":0.34739999999999999},{"$f":"'fnd enro'!L479","v":0},{"$f":"'fnd enro'!M479","v":0},{"$f":"'fnd enro'!N479","v":0},{"$f":"'fnd enro'!O479","v":0},{"$f":"'fnd enro'!P479","v":2},{"$f":"'fnd enro'!R479","v":9},1,{"$f":"VALUE('fnd enro'!Q479)","v":5},null,{"$f":"(($D479*'fnd base rates'!C$107)\n+($E479*'fnd base rates'!C$108)\n+($F479*'fnd base rates'!C$109)\n+($G479*'fnd base rates'!C$110)\n+($H479*'fnd base rates'!C$111)\n+($I479*'fnd base rates'!C$112)\n+($J479*'fnd base rates'!C$113)\n+($K479*'fnd base rates'!C$114)\n+($M479*'fnd base rates'!C$116)\n+($N479*'fnd base rates'!C$117)\n+($O479*'fnd base rates'!C$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,3)))\n*$R479","v":4947.8921140000002},{"$f":"(($D479*'fnd base rates'!D$107)\n+($E479*'fnd base rates'!D$108)\n+($F479*'fnd base rates'!D$109)\n+($G479*'fnd base rates'!D$110)\n+($H479*'fnd base rates'!D$111)\n+($I479*'fnd base rates'!D$112)\n+($J479*'fnd base rates'!D$113)\n+($K479*'fnd base rates'!D$114)\n+($M479*'fnd base rates'!D$116)\n+($N479*'fnd base rates'!D$117)\n+($O479*'fnd base rates'!D$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,4)))\n*$R479","v":7453.04},{"$f":"(($D479*'fnd base rates'!E$107)\n+($E479*'fnd base rates'!E$108)\n+($F479*'fnd base rates'!E$109)\n+($G479*'fnd base rates'!E$110)\n+($H479*'fnd base rates'!E$111)\n+($I479*'fnd base rates'!E$112)\n+($J479*'fnd base rates'!E$113)\n+($K479*'fnd base rates'!E$114)\n+($M479*'fnd base rates'!E$116)\n+($N479*'fnd base rates'!E$117)\n+($O479*'fnd base rates'!E$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,5)))\n*$R479","v":38778.293384000004},{"$f":"(($D479*'fnd base rates'!F$107)\n+($E479*'fnd base rates'!F$108)\n+($F479*'fnd base rates'!F$109)\n+($G479*'fnd base rates'!F$110)\n+($H479*'fnd base rates'!F$111)\n+($I479*'fnd base rates'!F$112)\n+($J479*'fnd base rates'!F$113)\n+($K479*'fnd base rates'!F$114)\n+($M479*'fnd base rates'!F$116)\n+($N479*'fnd base rates'!F$117)\n+($O479*'fnd base rates'!F$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,6)))\n*$R479","v":10218.737708000001},{"$f":"(($D479*'fnd base rates'!G$107)\n+($E479*'fnd base rates'!G$108)\n+($F479*'fnd base rates'!G$109)\n+($G479*'fnd base rates'!G$110)\n+($H479*'fnd base rates'!G$111)\n+($I479*'fnd base rates'!G$112)\n+($J479*'fnd base rates'!G$113)\n+($K479*'fnd base rates'!G$114)\n+($M479*'fnd base rates'!G$116)\n+($N479*'fnd base rates'!G$117)\n+($O479*'fnd base rates'!G$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,7)))\n*$R479","v":1726.4795380000003},{"$f":"(($D479*'fnd base rates'!H$107)\n+($E479*'fnd base rates'!H$108)\n+($F479*'fnd base rates'!H$109)\n+($G479*'fnd base rates'!H$110)\n+($H479*'fnd base rates'!H$111)\n+($I479*'fnd base rates'!H$112)\n+($J479*'fnd base rates'!H$113)\n+($K479*'fnd base rates'!H$114)\n+($M479*'fnd base rates'!H$116)\n+($N479*'fnd base rates'!H$117)\n+($O479*'fnd base rates'!H$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,8)))","v":4752.1304060000002},{"$f":"(($D479*'fnd base rates'!I$107)\n+($E479*'fnd base rates'!I$108)\n+($F479*'fnd base rates'!I$109)\n+($G479*'fnd base rates'!I$110)\n+($H479*'fnd base rates'!I$111)\n+($I479*'fnd base rates'!I$112)\n+($J479*'fnd base rates'!I$113)\n+($K479*'fnd base rates'!I$114)\n+($M479*'fnd base rates'!I$116)\n+($N479*'fnd base rates'!I$117)\n+($O479*'fnd base rates'!I$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,9)))\n*$R479","v":3206.7700000000004},{"$f":"(($D479*'fnd base rates'!J$107)\n+($E479*'fnd base rates'!J$108)\n+($F479*'fnd base rates'!J$109)\n+($G479*'fnd base rates'!J$110)\n+($H479*'fnd base rates'!J$111)\n+($I479*'fnd base rates'!J$112)\n+($J479*'fnd base rates'!J$113)\n+($K479*'fnd base rates'!J$114)\n+($M479*'fnd base rates'!J$116)\n+($N479*'fnd base rates'!J$117)\n+($O479*'fnd base rates'!J$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,10)))\n*$R479","v":2922.16},{"$f":"(($D479*'fnd base rates'!K$107)\n+($E479*'fnd base rates'!K$108)\n+($F479*'fnd base rates'!K$109)\n+($G479*'fnd base rates'!K$110)\n+($H479*'fnd base rates'!K$111)\n+($I479*'fnd base rates'!K$112)\n+($J479*'fnd base rates'!K$113)\n+($K479*'fnd base rates'!K$114)\n+($M479*'fnd base rates'!K$116)\n+($N479*'fnd base rates'!K$117)\n+($O479*'fnd base rates'!K$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,11)))\n*$R479","v":10229.688920000001},{"$f":"(($D479*'fnd base rates'!L$107)\n+($E479*'fnd base rates'!L$108)\n+($F479*'fnd base rates'!L$109)\n+($G479*'fnd base rates'!L$110)\n+($H479*'fnd base rates'!L$111)\n+($I479*'fnd base rates'!L$112)\n+($J479*'fnd base rates'!L$113)\n+($K479*'fnd base rates'!L$114)\n+($M479*'fnd base rates'!L$116)\n+($N479*'fnd base rates'!L$117)\n+($O479*'fnd base rates'!L$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,12)))","v":14176.550120000002},{"$f":"(($D479*'fnd base rates'!M$107)\n+($E479*'fnd base rates'!M$108)\n+($F479*'fnd base rates'!M$109)\n+($G479*'fnd base rates'!M$110)\n+($H479*'fnd base rates'!M$111)\n+($I479*'fnd base rates'!M$112)\n+($J479*'fnd base rates'!M$113)\n+($K479*'fnd base rates'!M$114)\n+($M479*'fnd base rates'!M$116)\n+($N479*'fnd base rates'!M$117)\n+($O479*'fnd base rates'!M$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,13)))","v":0},98411.742190000004,null,464168196,"464","168","196",1,9,98411.742190000004,10935,0,10935,null,null,null,null,null,10935,0,10935,null,null,{"$f":"BC479-BA479","v":0}]
[464,464168229,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D480","v":0},{"$f":"'fnd enro'!E480","v":0},{"$f":"'fnd enro'!F480","v":0},{"$f":"'fnd enro'!G480","v":1},{"$f":"'fnd enro'!H480","v":2},{"$f":"'fnd enro'!I480","v":0},{"$f":"'fnd enro'!J480","v":0},{"$f":"'fnd enro'!K480","v":0.1158},{"$f":"'fnd enro'!L480","v":0},{"$f":"'fnd enro'!M480","v":0},{"$f":"'fnd enro'!N480","v":0},{"$f":"'fnd enro'!O480","v":0},{"$f":"'fnd enro'!P480","v":2},{"$f":"'fnd enro'!R480","v":3},1,{"$f":"VALUE('fnd enro'!Q480)","v":9},null,{"$f":"(($D480*'fnd base rates'!C$107)\n+($E480*'fnd base rates'!C$108)\n+($F480*'fnd base rates'!C$109)\n+($G480*'fnd base rates'!C$110)\n+($H480*'fnd base rates'!C$111)\n+($I480*'fnd base rates'!C$112)\n+($J480*'fnd base rates'!C$113)\n+($K480*'fnd base rates'!C$114)\n+($M480*'fnd base rates'!C$116)\n+($N480*'fnd base rates'!C$117)\n+($O480*'fnd base rates'!C$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,3)))\n*$R480","v":1760.9040379999999},{"$f":"(($D480*'fnd base rates'!D$107)\n+($E480*'fnd base rates'!D$108)\n+($F480*'fnd base rates'!D$109)\n+($G480*'fnd base rates'!D$110)\n+($H480*'fnd base rates'!D$111)\n+($I480*'fnd base rates'!D$112)\n+($J480*'fnd base rates'!D$113)\n+($K480*'fnd base rates'!D$114)\n+($M480*'fnd base rates'!D$116)\n+($N480*'fnd base rates'!D$117)\n+($O480*'fnd base rates'!D$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,4)))\n*$R480","v":3013.1200000000003},{"$f":"(($D480*'fnd base rates'!E$107)\n+($E480*'fnd base rates'!E$108)\n+($F480*'fnd base rates'!E$109)\n+($G480*'fnd base rates'!E$110)\n+($H480*'fnd base rates'!E$111)\n+($I480*'fnd base rates'!E$112)\n+($J480*'fnd base rates'!E$113)\n+($K480*'fnd base rates'!E$114)\n+($M480*'fnd base rates'!E$116)\n+($N480*'fnd base rates'!E$117)\n+($O480*'fnd base rates'!E$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,5)))\n*$R480","v":17807.211127999999},{"$f":"(($D480*'fnd base rates'!F$107)\n+($E480*'fnd base rates'!F$108)\n+($F480*'fnd base rates'!F$109)\n+($G480*'fnd base rates'!F$110)\n+($H480*'fnd base rates'!F$111)\n+($I480*'fnd base rates'!F$112)\n+($J480*'fnd base rates'!F$113)\n+($K480*'fnd base rates'!F$114)\n+($M480*'fnd base rates'!F$116)\n+($N480*'fnd base rates'!F$117)\n+($O480*'fnd base rates'!F$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,6)))\n*$R480","v":3238.1992360000004},{"$f":"(($D480*'fnd base rates'!G$107)\n+($E480*'fnd base rates'!G$108)\n+($F480*'fnd base rates'!G$109)\n+($G480*'fnd base rates'!G$110)\n+($H480*'fnd base rates'!G$111)\n+($I480*'fnd base rates'!G$112)\n+($J480*'fnd base rates'!G$113)\n+($K480*'fnd base rates'!G$114)\n+($M480*'fnd base rates'!G$116)\n+($N480*'fnd base rates'!G$117)\n+($O480*'fnd base rates'!G$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,7)))\n*$R480","v":833.679846},{"$f":"(($D480*'fnd base rates'!H$107)\n+($E480*'fnd base rates'!H$108)\n+($F480*'fnd base rates'!H$109)\n+($G480*'fnd base rates'!H$110)\n+($H480*'fnd base rates'!H$111)\n+($I480*'fnd base rates'!H$112)\n+($J480*'fnd base rates'!H$113)\n+($K480*'fnd base rates'!H$114)\n+($M480*'fnd base rates'!H$116)\n+($N480*'fnd base rates'!H$117)\n+($O480*'fnd base rates'!H$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,8)))","v":1622.4368019999999},{"$f":"(($D480*'fnd base rates'!I$107)\n+($E480*'fnd base rates'!I$108)\n+($F480*'fnd base rates'!I$109)\n+($G480*'fnd base rates'!I$110)\n+($H480*'fnd base rates'!I$111)\n+($I480*'fnd base rates'!I$112)\n+($J480*'fnd base rates'!I$113)\n+($K480*'fnd base rates'!I$114)\n+($M480*'fnd base rates'!I$116)\n+($N480*'fnd base rates'!I$117)\n+($O480*'fnd base rates'!I$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,9)))\n*$R480","v":1315.49},{"$f":"(($D480*'fnd base rates'!J$107)\n+($E480*'fnd base rates'!J$108)\n+($F480*'fnd base rates'!J$109)\n+($G480*'fnd base rates'!J$110)\n+($H480*'fnd base rates'!J$111)\n+($I480*'fnd base rates'!J$112)\n+($J480*'fnd base rates'!J$113)\n+($K480*'fnd base rates'!J$114)\n+($M480*'fnd base rates'!J$116)\n+($N480*'fnd base rates'!J$117)\n+($O480*'fnd base rates'!J$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,10)))\n*$R480","v":2124.48},{"$f":"(($D480*'fnd base rates'!K$107)\n+($E480*'fnd base rates'!K$108)\n+($F480*'fnd base rates'!K$109)\n+($G480*'fnd base rates'!K$110)\n+($H480*'fnd base rates'!K$111)\n+($I480*'fnd base rates'!K$112)\n+($J480*'fnd base rates'!K$113)\n+($K480*'fnd base rates'!K$114)\n+($M480*'fnd base rates'!K$116)\n+($N480*'fnd base rates'!K$117)\n+($O480*'fnd base rates'!K$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,11)))\n*$R480","v":3464.5296399999997},{"$f":"(($D480*'fnd base rates'!L$107)\n+($E480*'fnd base rates'!L$108)\n+($F480*'fnd base rates'!L$109)\n+($G480*'fnd base rates'!L$110)\n+($H480*'fnd base rates'!L$111)\n+($I480*'fnd base rates'!L$112)\n+($J480*'fnd base rates'!L$113)\n+($K480*'fnd base rates'!L$114)\n+($M480*'fnd base rates'!L$116)\n+($N480*'fnd base rates'!L$117)\n+($O480*'fnd base rates'!L$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,12)))","v":5604.6700400000009},{"$f":"(($D480*'fnd base rates'!M$107)\n+($E480*'fnd base rates'!M$108)\n+($F480*'fnd base rates'!M$109)\n+($G480*'fnd base rates'!M$110)\n+($H480*'fnd base rates'!M$111)\n+($I480*'fnd base rates'!M$112)\n+($J480*'fnd base rates'!M$113)\n+($K480*'fnd base rates'!M$114)\n+($M480*'fnd base rates'!M$116)\n+($N480*'fnd base rates'!M$117)\n+($O480*'fnd base rates'!M$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,13)))","v":0},40784.720730000001,null,464168229,"464","168","229",1,3,40784.720730000001,13595,0,13595,null,null,null,null,null,13595,0,13595,null,null,{"$f":"BC480-BA480","v":0}]
[464,464168248,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D481","v":0},{"$f":"'fnd enro'!E481","v":0},{"$f":"'fnd enro'!F481","v":0},{"$f":"'fnd enro'!G481","v":1},{"$f":"'fnd enro'!H481","v":1},{"$f":"'fnd enro'!I481","v":0},{"$f":"'fnd enro'!J481","v":0},{"$f":"'fnd enro'!K481","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L481","v":0},{"$f":"'fnd enro'!M481","v":0},{"$f":"'fnd enro'!N481","v":0},{"$f":"'fnd enro'!O481","v":0},{"$f":"'fnd enro'!P481","v":1},{"$f":"'fnd enro'!R481","v":2},1,{"$f":"VALUE('fnd enro'!Q481)","v":11},null,{"$f":"(($D481*'fnd base rates'!C$107)\n+($E481*'fnd base rates'!C$108)\n+($F481*'fnd base rates'!C$109)\n+($G481*'fnd base rates'!C$110)\n+($H481*'fnd base rates'!C$111)\n+($I481*'fnd base rates'!C$112)\n+($J481*'fnd base rates'!C$113)\n+($K481*'fnd base rates'!C$114)\n+($M481*'fnd base rates'!C$116)\n+($N481*'fnd base rates'!C$117)\n+($O481*'fnd base rates'!C$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,3)))\n*$R481","v":1156.542692},{"$f":"(($D481*'fnd base rates'!D$107)\n+($E481*'fnd base rates'!D$108)\n+($F481*'fnd base rates'!D$109)\n+($G481*'fnd base rates'!D$110)\n+($H481*'fnd base rates'!D$111)\n+($I481*'fnd base rates'!D$112)\n+($J481*'fnd base rates'!D$113)\n+($K481*'fnd base rates'!D$114)\n+($M481*'fnd base rates'!D$116)\n+($N481*'fnd base rates'!D$117)\n+($O481*'fnd base rates'!D$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,4)))\n*$R481","v":1926.3400000000001},{"$f":"(($D481*'fnd base rates'!E$107)\n+($E481*'fnd base rates'!E$108)\n+($F481*'fnd base rates'!E$109)\n+($G481*'fnd base rates'!E$110)\n+($H481*'fnd base rates'!E$111)\n+($I481*'fnd base rates'!E$112)\n+($J481*'fnd base rates'!E$113)\n+($K481*'fnd base rates'!E$114)\n+($M481*'fnd base rates'!E$116)\n+($N481*'fnd base rates'!E$117)\n+($O481*'fnd base rates'!E$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,5)))\n*$R481","v":11207.370751999999},{"$f":"(($D481*'fnd base rates'!F$107)\n+($E481*'fnd base rates'!F$108)\n+($F481*'fnd base rates'!F$109)\n+($G481*'fnd base rates'!F$110)\n+($H481*'fnd base rates'!F$111)\n+($I481*'fnd base rates'!F$112)\n+($J481*'fnd base rates'!F$113)\n+($K481*'fnd base rates'!F$114)\n+($M481*'fnd base rates'!F$116)\n+($N481*'fnd base rates'!F$117)\n+($O481*'fnd base rates'!F$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,6)))\n*$R481","v":2242.8228239999999},{"$f":"(($D481*'fnd base rates'!G$107)\n+($E481*'fnd base rates'!G$108)\n+($F481*'fnd base rates'!G$109)\n+($G481*'fnd base rates'!G$110)\n+($H481*'fnd base rates'!G$111)\n+($I481*'fnd base rates'!G$112)\n+($J481*'fnd base rates'!G$113)\n+($K481*'fnd base rates'!G$114)\n+($M481*'fnd base rates'!G$116)\n+($N481*'fnd base rates'!G$117)\n+($O481*'fnd base rates'!G$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,7)))\n*$R481","v":512.87656400000003},{"$f":"(($D481*'fnd base rates'!H$107)\n+($E481*'fnd base rates'!H$108)\n+($F481*'fnd base rates'!H$109)\n+($G481*'fnd base rates'!H$110)\n+($H481*'fnd base rates'!H$111)\n+($I481*'fnd base rates'!H$112)\n+($J481*'fnd base rates'!H$113)\n+($K481*'fnd base rates'!H$114)\n+($M481*'fnd base rates'!H$116)\n+($N481*'fnd base rates'!H$117)\n+($O481*'fnd base rates'!H$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,8)))","v":1075.637868},{"$f":"(($D481*'fnd base rates'!I$107)\n+($E481*'fnd base rates'!I$108)\n+($F481*'fnd base rates'!I$109)\n+($G481*'fnd base rates'!I$110)\n+($H481*'fnd base rates'!I$111)\n+($I481*'fnd base rates'!I$112)\n+($J481*'fnd base rates'!I$113)\n+($K481*'fnd base rates'!I$114)\n+($M481*'fnd base rates'!I$116)\n+($N481*'fnd base rates'!I$117)\n+($O481*'fnd base rates'!I$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,9)))\n*$R481","v":825.65},{"$f":"(($D481*'fnd base rates'!J$107)\n+($E481*'fnd base rates'!J$108)\n+($F481*'fnd base rates'!J$109)\n+($G481*'fnd base rates'!J$110)\n+($H481*'fnd base rates'!J$111)\n+($I481*'fnd base rates'!J$112)\n+($J481*'fnd base rates'!J$113)\n+($K481*'fnd base rates'!J$114)\n+($M481*'fnd base rates'!J$116)\n+($N481*'fnd base rates'!J$117)\n+($O481*'fnd base rates'!J$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,10)))\n*$R481","v":1214.9000000000001},{"$f":"(($D481*'fnd base rates'!K$107)\n+($E481*'fnd base rates'!K$108)\n+($F481*'fnd base rates'!K$109)\n+($G481*'fnd base rates'!K$110)\n+($H481*'fnd base rates'!K$111)\n+($I481*'fnd base rates'!K$112)\n+($J481*'fnd base rates'!K$113)\n+($K481*'fnd base rates'!K$114)\n+($M481*'fnd base rates'!K$116)\n+($N481*'fnd base rates'!K$117)\n+($O481*'fnd base rates'!K$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,11)))\n*$R481","v":2282.36976},{"$f":"(($D481*'fnd base rates'!L$107)\n+($E481*'fnd base rates'!L$108)\n+($F481*'fnd base rates'!L$109)\n+($G481*'fnd base rates'!L$110)\n+($H481*'fnd base rates'!L$111)\n+($I481*'fnd base rates'!L$112)\n+($J481*'fnd base rates'!L$113)\n+($K481*'fnd base rates'!L$114)\n+($M481*'fnd base rates'!L$116)\n+($N481*'fnd base rates'!L$117)\n+($O481*'fnd base rates'!L$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,12)))","v":3584.22336},{"$f":"(($D481*'fnd base rates'!M$107)\n+($E481*'fnd base rates'!M$108)\n+($F481*'fnd base rates'!M$109)\n+($G481*'fnd base rates'!M$110)\n+($H481*'fnd base rates'!M$111)\n+($I481*'fnd base rates'!M$112)\n+($J481*'fnd base rates'!M$113)\n+($K481*'fnd base rates'!M$114)\n+($M481*'fnd base rates'!M$116)\n+($N481*'fnd base rates'!M$117)\n+($O481*'fnd base rates'!M$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,13)))","v":0},26028.733820000001,null,464168248,"464","168","248",1,2,26028.733820000001,13014,0,13014,null,null,null,null,null,13014,0,13014,null,null,{"$f":"BC481-BA481","v":0}]
[464,464168258,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D482","v":0},{"$f":"'fnd enro'!E482","v":0},{"$f":"'fnd enro'!F482","v":0},{"$f":"'fnd enro'!G482","v":2},{"$f":"'fnd enro'!H482","v":7},{"$f":"'fnd enro'!I482","v":0},{"$f":"'fnd enro'!J482","v":0},{"$f":"'fnd enro'!K482","v":0.34739999999999999},{"$f":"'fnd enro'!L482","v":0},{"$f":"'fnd enro'!M482","v":0},{"$f":"'fnd enro'!N482","v":1},{"$f":"'fnd enro'!O482","v":0},{"$f":"'fnd enro'!P482","v":4},{"$f":"'fnd enro'!R482","v":9},1,{"$f":"VALUE('fnd enro'!Q482)","v":10},null,{"$f":"(($D482*'fnd base rates'!C$107)\n+($E482*'fnd base rates'!C$108)\n+($F482*'fnd base rates'!C$109)\n+($G482*'fnd base rates'!C$110)\n+($H482*'fnd base rates'!C$111)\n+($I482*'fnd base rates'!C$112)\n+($J482*'fnd base rates'!C$113)\n+($K482*'fnd base rates'!C$114)\n+($M482*'fnd base rates'!C$116)\n+($N482*'fnd base rates'!C$117)\n+($O482*'fnd base rates'!C$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,3)))\n*$R482","v":5252.1621139999997},{"$f":"(($D482*'fnd base rates'!D$107)\n+($E482*'fnd base rates'!D$108)\n+($F482*'fnd base rates'!D$109)\n+($G482*'fnd base rates'!D$110)\n+($H482*'fnd base rates'!D$111)\n+($I482*'fnd base rates'!D$112)\n+($J482*'fnd base rates'!D$113)\n+($K482*'fnd base rates'!D$114)\n+($M482*'fnd base rates'!D$116)\n+($N482*'fnd base rates'!D$117)\n+($O482*'fnd base rates'!D$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,4)))\n*$R482","v":8575.75},{"$f":"(($D482*'fnd base rates'!E$107)\n+($E482*'fnd base rates'!E$108)\n+($F482*'fnd base rates'!E$109)\n+($G482*'fnd base rates'!E$110)\n+($H482*'fnd base rates'!E$111)\n+($I482*'fnd base rates'!E$112)\n+($J482*'fnd base rates'!E$113)\n+($K482*'fnd base rates'!E$114)\n+($M482*'fnd base rates'!E$116)\n+($N482*'fnd base rates'!E$117)\n+($O482*'fnd base rates'!E$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,5)))\n*$R482","v":47958.803384000006},{"$f":"(($D482*'fnd base rates'!F$107)\n+($E482*'fnd base rates'!F$108)\n+($F482*'fnd base rates'!F$109)\n+($G482*'fnd base rates'!F$110)\n+($H482*'fnd base rates'!F$111)\n+($I482*'fnd base rates'!F$112)\n+($J482*'fnd base rates'!F$113)\n+($K482*'fnd base rates'!F$114)\n+($M482*'fnd base rates'!F$116)\n+($N482*'fnd base rates'!F$117)\n+($O482*'fnd base rates'!F$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,6)))\n*$R482","v":9649.3577079999995},{"$f":"(($D482*'fnd base rates'!G$107)\n+($E482*'fnd base rates'!G$108)\n+($F482*'fnd base rates'!G$109)\n+($G482*'fnd base rates'!G$110)\n+($H482*'fnd base rates'!G$111)\n+($I482*'fnd base rates'!G$112)\n+($J482*'fnd base rates'!G$113)\n+($K482*'fnd base rates'!G$114)\n+($M482*'fnd base rates'!G$116)\n+($N482*'fnd base rates'!G$117)\n+($O482*'fnd base rates'!G$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,7)))\n*$R482","v":2258.0195380000005},{"$f":"(($D482*'fnd base rates'!H$107)\n+($E482*'fnd base rates'!H$108)\n+($F482*'fnd base rates'!H$109)\n+($G482*'fnd base rates'!H$110)\n+($H482*'fnd base rates'!H$111)\n+($I482*'fnd base rates'!H$112)\n+($J482*'fnd base rates'!H$113)\n+($K482*'fnd base rates'!H$114)\n+($M482*'fnd base rates'!H$116)\n+($N482*'fnd base rates'!H$117)\n+($O482*'fnd base rates'!H$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,8)))","v":4953.5204059999996},{"$f":"(($D482*'fnd base rates'!I$107)\n+($E482*'fnd base rates'!I$108)\n+($F482*'fnd base rates'!I$109)\n+($G482*'fnd base rates'!I$110)\n+($H482*'fnd base rates'!I$111)\n+($I482*'fnd base rates'!I$112)\n+($J482*'fnd base rates'!I$113)\n+($K482*'fnd base rates'!I$114)\n+($M482*'fnd base rates'!I$116)\n+($N482*'fnd base rates'!I$117)\n+($O482*'fnd base rates'!I$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,9)))\n*$R482","v":3825.8099999999995},{"$f":"(($D482*'fnd base rates'!J$107)\n+($E482*'fnd base rates'!J$108)\n+($F482*'fnd base rates'!J$109)\n+($G482*'fnd base rates'!J$110)\n+($H482*'fnd base rates'!J$111)\n+($I482*'fnd base rates'!J$112)\n+($J482*'fnd base rates'!J$113)\n+($K482*'fnd base rates'!J$114)\n+($M482*'fnd base rates'!J$116)\n+($N482*'fnd base rates'!J$117)\n+($O482*'fnd base rates'!J$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,10)))\n*$R482","v":5160.5599999999995},{"$f":"(($D482*'fnd base rates'!K$107)\n+($E482*'fnd base rates'!K$108)\n+($F482*'fnd base rates'!K$109)\n+($G482*'fnd base rates'!K$110)\n+($H482*'fnd base rates'!K$111)\n+($I482*'fnd base rates'!K$112)\n+($J482*'fnd base rates'!K$113)\n+($K482*'fnd base rates'!K$114)\n+($M482*'fnd base rates'!K$116)\n+($N482*'fnd base rates'!K$117)\n+($O482*'fnd base rates'!K$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,11)))\n*$R482","v":10795.81892},{"$f":"(($D482*'fnd base rates'!L$107)\n+($E482*'fnd base rates'!L$108)\n+($F482*'fnd base rates'!L$109)\n+($G482*'fnd base rates'!L$110)\n+($H482*'fnd base rates'!L$111)\n+($I482*'fnd base rates'!L$112)\n+($J482*'fnd base rates'!L$113)\n+($K482*'fnd base rates'!L$114)\n+($M482*'fnd base rates'!L$116)\n+($N482*'fnd base rates'!L$117)\n+($O482*'fnd base rates'!L$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,12)))","v":16146.840120000001},{"$f":"(($D482*'fnd base rates'!M$107)\n+($E482*'fnd base rates'!M$108)\n+($F482*'fnd base rates'!M$109)\n+($G482*'fnd base rates'!M$110)\n+($H482*'fnd base rates'!M$111)\n+($I482*'fnd base rates'!M$112)\n+($J482*'fnd base rates'!M$113)\n+($K482*'fnd base rates'!M$114)\n+($M482*'fnd base rates'!M$116)\n+($N482*'fnd base rates'!M$117)\n+($O482*'fnd base rates'!M$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,13)))","v":0},114576.64218999998,null,464168258,"464","168","258",1,9,114576.64218999998,12731,0,12731,null,null,null,null,null,12731,0,12731,null,null,{"$f":"BC482-BA482","v":0}]
[464,464168291,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D483","v":0},{"$f":"'fnd enro'!E483","v":0},{"$f":"'fnd enro'!F483","v":0},{"$f":"'fnd enro'!G483","v":28},{"$f":"'fnd enro'!H483","v":29},{"$f":"'fnd enro'!I483","v":0},{"$f":"'fnd enro'!J483","v":0},{"$f":"'fnd enro'!K483","v":2.2002000000000002},{"$f":"'fnd enro'!L483","v":0},{"$f":"'fnd enro'!M483","v":4},{"$f":"'fnd enro'!N483","v":0},{"$f":"'fnd enro'!O483","v":0},{"$f":"'fnd enro'!P483","v":5},{"$f":"'fnd enro'!R483","v":57},1,{"$f":"VALUE('fnd enro'!Q483)","v":5},null,{"$f":"(($D483*'fnd base rates'!C$107)\n+($E483*'fnd base rates'!C$108)\n+($F483*'fnd base rates'!C$109)\n+($G483*'fnd base rates'!C$110)\n+($H483*'fnd base rates'!C$111)\n+($I483*'fnd base rates'!C$112)\n+($J483*'fnd base rates'!C$113)\n+($K483*'fnd base rates'!C$114)\n+($M483*'fnd base rates'!C$116)\n+($N483*'fnd base rates'!C$117)\n+($O483*'fnd base rates'!C$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,3)))\n*$R483","v":31282.286721999997},{"$f":"(($D483*'fnd base rates'!D$107)\n+($E483*'fnd base rates'!D$108)\n+($F483*'fnd base rates'!D$109)\n+($G483*'fnd base rates'!D$110)\n+($H483*'fnd base rates'!D$111)\n+($I483*'fnd base rates'!D$112)\n+($J483*'fnd base rates'!D$113)\n+($K483*'fnd base rates'!D$114)\n+($M483*'fnd base rates'!D$116)\n+($N483*'fnd base rates'!D$117)\n+($O483*'fnd base rates'!D$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,4)))\n*$R483","v":45735.94},{"$f":"(($D483*'fnd base rates'!E$107)\n+($E483*'fnd base rates'!E$108)\n+($F483*'fnd base rates'!E$109)\n+($G483*'fnd base rates'!E$110)\n+($H483*'fnd base rates'!E$111)\n+($I483*'fnd base rates'!E$112)\n+($J483*'fnd base rates'!E$113)\n+($K483*'fnd base rates'!E$114)\n+($M483*'fnd base rates'!E$116)\n+($N483*'fnd base rates'!E$117)\n+($O483*'fnd base rates'!E$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,5)))\n*$R483","v":227778.89143199997},{"$f":"(($D483*'fnd base rates'!F$107)\n+($E483*'fnd base rates'!F$108)\n+($F483*'fnd base rates'!F$109)\n+($G483*'fnd base rates'!F$110)\n+($H483*'fnd base rates'!F$111)\n+($I483*'fnd base rates'!F$112)\n+($J483*'fnd base rates'!F$113)\n+($K483*'fnd base rates'!F$114)\n+($M483*'fnd base rates'!F$116)\n+($N483*'fnd base rates'!F$117)\n+($O483*'fnd base rates'!F$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,6)))\n*$R483","v":64502.495483999999},{"$f":"(($D483*'fnd base rates'!G$107)\n+($E483*'fnd base rates'!G$108)\n+($F483*'fnd base rates'!G$109)\n+($G483*'fnd base rates'!G$110)\n+($H483*'fnd base rates'!G$111)\n+($I483*'fnd base rates'!G$112)\n+($J483*'fnd base rates'!G$113)\n+($K483*'fnd base rates'!G$114)\n+($M483*'fnd base rates'!G$116)\n+($N483*'fnd base rates'!G$117)\n+($O483*'fnd base rates'!G$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,7)))\n*$R483","v":10149.387074000002},{"$f":"(($D483*'fnd base rates'!H$107)\n+($E483*'fnd base rates'!H$108)\n+($F483*'fnd base rates'!H$109)\n+($G483*'fnd base rates'!H$110)\n+($H483*'fnd base rates'!H$111)\n+($I483*'fnd base rates'!H$112)\n+($J483*'fnd base rates'!H$113)\n+($K483*'fnd base rates'!H$114)\n+($M483*'fnd base rates'!H$116)\n+($N483*'fnd base rates'!H$117)\n+($O483*'fnd base rates'!H$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,8)))","v":30444.689238000003},{"$f":"(($D483*'fnd base rates'!I$107)\n+($E483*'fnd base rates'!I$108)\n+($F483*'fnd base rates'!I$109)\n+($G483*'fnd base rates'!I$110)\n+($H483*'fnd base rates'!I$111)\n+($I483*'fnd base rates'!I$112)\n+($J483*'fnd base rates'!I$113)\n+($K483*'fnd base rates'!I$114)\n+($M483*'fnd base rates'!I$116)\n+($N483*'fnd base rates'!I$117)\n+($O483*'fnd base rates'!I$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,9)))\n*$R483","v":19959.900000000001},{"$f":"(($D483*'fnd base rates'!J$107)\n+($E483*'fnd base rates'!J$108)\n+($F483*'fnd base rates'!J$109)\n+($G483*'fnd base rates'!J$110)\n+($H483*'fnd base rates'!J$111)\n+($I483*'fnd base rates'!J$112)\n+($J483*'fnd base rates'!J$113)\n+($K483*'fnd base rates'!J$114)\n+($M483*'fnd base rates'!J$116)\n+($N483*'fnd base rates'!J$117)\n+($O483*'fnd base rates'!J$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,10)))\n*$R483","v":14494.95},{"$f":"(($D483*'fnd base rates'!K$107)\n+($E483*'fnd base rates'!K$108)\n+($F483*'fnd base rates'!K$109)\n+($G483*'fnd base rates'!K$110)\n+($H483*'fnd base rates'!K$111)\n+($I483*'fnd base rates'!K$112)\n+($J483*'fnd base rates'!K$113)\n+($K483*'fnd base rates'!K$114)\n+($M483*'fnd base rates'!K$116)\n+($N483*'fnd base rates'!K$117)\n+($O483*'fnd base rates'!K$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,11)))\n*$R483","v":66302.313160000005},{"$f":"(($D483*'fnd base rates'!L$107)\n+($E483*'fnd base rates'!L$108)\n+($F483*'fnd base rates'!L$109)\n+($G483*'fnd base rates'!L$110)\n+($H483*'fnd base rates'!L$111)\n+($I483*'fnd base rates'!L$112)\n+($J483*'fnd base rates'!L$113)\n+($K483*'fnd base rates'!L$114)\n+($M483*'fnd base rates'!L$116)\n+($N483*'fnd base rates'!L$117)\n+($O483*'fnd base rates'!L$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,12)))","v":87706.540759999989},{"$f":"(($D483*'fnd base rates'!M$107)\n+($E483*'fnd base rates'!M$108)\n+($F483*'fnd base rates'!M$109)\n+($G483*'fnd base rates'!M$110)\n+($H483*'fnd base rates'!M$111)\n+($I483*'fnd base rates'!M$112)\n+($J483*'fnd base rates'!M$113)\n+($K483*'fnd base rates'!M$114)\n+($M483*'fnd base rates'!M$116)\n+($N483*'fnd base rates'!M$117)\n+($O483*'fnd base rates'!M$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,13)))","v":0},598357.39387000003,null,464168291,"464","168","291",1,57,598357.39387000003,10497,0,10497,null,null,null,null,null,10497,0,10497,null,null,{"$f":"BC483-BA483","v":0}]
[466,466700700,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D484","v":0},{"$f":"'fnd enro'!E484","v":0},{"$f":"'fnd enro'!F484","v":0},{"$f":"'fnd enro'!G484","v":0},{"$f":"'fnd enro'!H484","v":0},{"$f":"'fnd enro'!I484","v":33},{"$f":"'fnd enro'!J484","v":0},{"$f":"'fnd enro'!K484","v":1.2738},{"$f":"'fnd enro'!L484","v":0},{"$f":"'fnd enro'!M484","v":0},{"$f":"'fnd enro'!N484","v":0},{"$f":"'fnd enro'!O484","v":0},{"$f":"'fnd enro'!P484","v":16},{"$f":"'fnd enro'!R484","v":33},1,{"$f":"VALUE('fnd enro'!Q484)","v":8},null,{"$f":"(($D484*'fnd base rates'!C$107)\n+($E484*'fnd base rates'!C$108)\n+($F484*'fnd base rates'!C$109)\n+($G484*'fnd base rates'!C$110)\n+($H484*'fnd base rates'!C$111)\n+($I484*'fnd base rates'!C$112)\n+($J484*'fnd base rates'!C$113)\n+($K484*'fnd base rates'!C$114)\n+($M484*'fnd base rates'!C$116)\n+($N484*'fnd base rates'!C$117)\n+($O484*'fnd base rates'!C$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,3)))\n*$R484","v":18858.424418000002},{"$f":"(($D484*'fnd base rates'!D$107)\n+($E484*'fnd base rates'!D$108)\n+($F484*'fnd base rates'!D$109)\n+($G484*'fnd base rates'!D$110)\n+($H484*'fnd base rates'!D$111)\n+($I484*'fnd base rates'!D$112)\n+($J484*'fnd base rates'!D$113)\n+($K484*'fnd base rates'!D$114)\n+($M484*'fnd base rates'!D$116)\n+($N484*'fnd base rates'!D$117)\n+($O484*'fnd base rates'!D$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,4)))\n*$R484","v":30720.920000000002},{"$f":"(($D484*'fnd base rates'!E$107)\n+($E484*'fnd base rates'!E$108)\n+($F484*'fnd base rates'!E$109)\n+($G484*'fnd base rates'!E$110)\n+($H484*'fnd base rates'!E$111)\n+($I484*'fnd base rates'!E$112)\n+($J484*'fnd base rates'!E$113)\n+($K484*'fnd base rates'!E$114)\n+($M484*'fnd base rates'!E$116)\n+($N484*'fnd base rates'!E$117)\n+($O484*'fnd base rates'!E$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,5)))\n*$R484","v":215532.372408},{"$f":"(($D484*'fnd base rates'!F$107)\n+($E484*'fnd base rates'!F$108)\n+($F484*'fnd base rates'!F$109)\n+($G484*'fnd base rates'!F$110)\n+($H484*'fnd base rates'!F$111)\n+($I484*'fnd base rates'!F$112)\n+($J484*'fnd base rates'!F$113)\n+($K484*'fnd base rates'!F$114)\n+($M484*'fnd base rates'!F$116)\n+($N484*'fnd base rates'!F$117)\n+($O484*'fnd base rates'!F$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,6)))\n*$R484","v":29267.251596000002},{"$f":"(($D484*'fnd base rates'!G$107)\n+($E484*'fnd base rates'!G$108)\n+($F484*'fnd base rates'!G$109)\n+($G484*'fnd base rates'!G$110)\n+($H484*'fnd base rates'!G$111)\n+($I484*'fnd base rates'!G$112)\n+($J484*'fnd base rates'!G$113)\n+($K484*'fnd base rates'!G$114)\n+($M484*'fnd base rates'!G$116)\n+($N484*'fnd base rates'!G$117)\n+($O484*'fnd base rates'!G$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,7)))\n*$R484","v":8000.3083059999999},{"$f":"(($D484*'fnd base rates'!H$107)\n+($E484*'fnd base rates'!H$108)\n+($F484*'fnd base rates'!H$109)\n+($G484*'fnd base rates'!H$110)\n+($H484*'fnd base rates'!H$111)\n+($I484*'fnd base rates'!H$112)\n+($J484*'fnd base rates'!H$113)\n+($K484*'fnd base rates'!H$114)\n+($M484*'fnd base rates'!H$116)\n+($N484*'fnd base rates'!H$117)\n+($O484*'fnd base rates'!H$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,8)))","v":27724.044822},{"$f":"(($D484*'fnd base rates'!I$107)\n+($E484*'fnd base rates'!I$108)\n+($F484*'fnd base rates'!I$109)\n+($G484*'fnd base rates'!I$110)\n+($H484*'fnd base rates'!I$111)\n+($I484*'fnd base rates'!I$112)\n+($J484*'fnd base rates'!I$113)\n+($K484*'fnd base rates'!I$114)\n+($M484*'fnd base rates'!I$116)\n+($N484*'fnd base rates'!I$117)\n+($O484*'fnd base rates'!I$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,9)))\n*$R484","v":16219.54},{"$f":"(($D484*'fnd base rates'!J$107)\n+($E484*'fnd base rates'!J$108)\n+($F484*'fnd base rates'!J$109)\n+($G484*'fnd base rates'!J$110)\n+($H484*'fnd base rates'!J$111)\n+($I484*'fnd base rates'!J$112)\n+($J484*'fnd base rates'!J$113)\n+($K484*'fnd base rates'!J$114)\n+($M484*'fnd base rates'!J$116)\n+($N484*'fnd base rates'!J$117)\n+($O484*'fnd base rates'!J$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,10)))\n*$R484","v":30175.989999999998},{"$f":"(($D484*'fnd base rates'!K$107)\n+($E484*'fnd base rates'!K$108)\n+($F484*'fnd base rates'!K$109)\n+($G484*'fnd base rates'!K$110)\n+($H484*'fnd base rates'!K$111)\n+($I484*'fnd base rates'!K$112)\n+($J484*'fnd base rates'!K$113)\n+($K484*'fnd base rates'!K$114)\n+($M484*'fnd base rates'!K$116)\n+($N484*'fnd base rates'!K$117)\n+($O484*'fnd base rates'!K$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,11)))\n*$R484","v":37951.976040000001},{"$f":"(($D484*'fnd base rates'!L$107)\n+($E484*'fnd base rates'!L$108)\n+($F484*'fnd base rates'!L$109)\n+($G484*'fnd base rates'!L$110)\n+($H484*'fnd base rates'!L$111)\n+($I484*'fnd base rates'!L$112)\n+($J484*'fnd base rates'!L$113)\n+($K484*'fnd base rates'!L$114)\n+($M484*'fnd base rates'!L$116)\n+($N484*'fnd base rates'!L$117)\n+($O484*'fnd base rates'!L$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,12)))","v":53823.740440000001},{"$f":"(($D484*'fnd base rates'!M$107)\n+($E484*'fnd base rates'!M$108)\n+($F484*'fnd base rates'!M$109)\n+($G484*'fnd base rates'!M$110)\n+($H484*'fnd base rates'!M$111)\n+($I484*'fnd base rates'!M$112)\n+($J484*'fnd base rates'!M$113)\n+($K484*'fnd base rates'!M$114)\n+($M484*'fnd base rates'!M$116)\n+($N484*'fnd base rates'!M$117)\n+($O484*'fnd base rates'!M$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,13)))","v":0},468274.56803000002,null,466700700,"466","700","700",1,33,468274.56803000002,14190,0,14190,null,null,null,null,null,14190,0,14190,null,null,{"$f":"BC484-BA484","v":0}]
[466,466774089,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D485","v":0},{"$f":"'fnd enro'!E485","v":0},{"$f":"'fnd enro'!F485","v":0},{"$f":"'fnd enro'!G485","v":8},{"$f":"'fnd enro'!H485","v":15},{"$f":"'fnd enro'!I485","v":0},{"$f":"'fnd enro'!J485","v":0},{"$f":"'fnd enro'!K485","v":0.88780000000000003},{"$f":"'fnd enro'!L485","v":0},{"$f":"'fnd enro'!M485","v":1},{"$f":"'fnd enro'!N485","v":1},{"$f":"'fnd enro'!O485","v":0},{"$f":"'fnd enro'!P485","v":16},{"$f":"'fnd enro'!R485","v":23},1,{"$f":"VALUE('fnd enro'!Q485)","v":10},null,{"$f":"(($D485*'fnd base rates'!C$107)\n+($E485*'fnd base rates'!C$108)\n+($F485*'fnd base rates'!C$109)\n+($G485*'fnd base rates'!C$110)\n+($H485*'fnd base rates'!C$111)\n+($I485*'fnd base rates'!C$112)\n+($J485*'fnd base rates'!C$113)\n+($K485*'fnd base rates'!C$114)\n+($M485*'fnd base rates'!C$116)\n+($N485*'fnd base rates'!C$117)\n+($O485*'fnd base rates'!C$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,3)))\n*$R485","v":13815.500958000001},{"$f":"(($D485*'fnd base rates'!D$107)\n+($E485*'fnd base rates'!D$108)\n+($F485*'fnd base rates'!D$109)\n+($G485*'fnd base rates'!D$110)\n+($H485*'fnd base rates'!D$111)\n+($I485*'fnd base rates'!D$112)\n+($J485*'fnd base rates'!D$113)\n+($K485*'fnd base rates'!D$114)\n+($M485*'fnd base rates'!D$116)\n+($N485*'fnd base rates'!D$117)\n+($O485*'fnd base rates'!D$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,4)))\n*$R485","v":23973.49},{"$f":"(($D485*'fnd base rates'!E$107)\n+($E485*'fnd base rates'!E$108)\n+($F485*'fnd base rates'!E$109)\n+($G485*'fnd base rates'!E$110)\n+($H485*'fnd base rates'!E$111)\n+($I485*'fnd base rates'!E$112)\n+($J485*'fnd base rates'!E$113)\n+($K485*'fnd base rates'!E$114)\n+($M485*'fnd base rates'!E$116)\n+($N485*'fnd base rates'!E$117)\n+($O485*'fnd base rates'!E$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,5)))\n*$R485","v":144177.59864800001},{"$f":"(($D485*'fnd base rates'!F$107)\n+($E485*'fnd base rates'!F$108)\n+($F485*'fnd base rates'!F$109)\n+($G485*'fnd base rates'!F$110)\n+($H485*'fnd base rates'!F$111)\n+($I485*'fnd base rates'!F$112)\n+($J485*'fnd base rates'!F$113)\n+($K485*'fnd base rates'!F$114)\n+($M485*'fnd base rates'!F$116)\n+($N485*'fnd base rates'!F$117)\n+($O485*'fnd base rates'!F$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,6)))\n*$R485","v":25274.067476000004},{"$f":"(($D485*'fnd base rates'!G$107)\n+($E485*'fnd base rates'!G$108)\n+($F485*'fnd base rates'!G$109)\n+($G485*'fnd base rates'!G$110)\n+($H485*'fnd base rates'!G$111)\n+($I485*'fnd base rates'!G$112)\n+($J485*'fnd base rates'!G$113)\n+($K485*'fnd base rates'!G$114)\n+($M485*'fnd base rates'!G$116)\n+($N485*'fnd base rates'!G$117)\n+($O485*'fnd base rates'!G$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,7)))\n*$R485","v":6732.6154860000006},{"$f":"(($D485*'fnd base rates'!H$107)\n+($E485*'fnd base rates'!H$108)\n+($F485*'fnd base rates'!H$109)\n+($G485*'fnd base rates'!H$110)\n+($H485*'fnd base rates'!H$111)\n+($I485*'fnd base rates'!H$112)\n+($J485*'fnd base rates'!H$113)\n+($K485*'fnd base rates'!H$114)\n+($M485*'fnd base rates'!H$116)\n+($N485*'fnd base rates'!H$117)\n+($O485*'fnd base rates'!H$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,8)))","v":12735.455481999999},{"$f":"(($D485*'fnd base rates'!I$107)\n+($E485*'fnd base rates'!I$108)\n+($F485*'fnd base rates'!I$109)\n+($G485*'fnd base rates'!I$110)\n+($H485*'fnd base rates'!I$111)\n+($I485*'fnd base rates'!I$112)\n+($J485*'fnd base rates'!I$113)\n+($K485*'fnd base rates'!I$114)\n+($M485*'fnd base rates'!I$116)\n+($N485*'fnd base rates'!I$117)\n+($O485*'fnd base rates'!I$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,9)))\n*$R485","v":10423.89},{"$f":"(($D485*'fnd base rates'!J$107)\n+($E485*'fnd base rates'!J$108)\n+($F485*'fnd base rates'!J$109)\n+($G485*'fnd base rates'!J$110)\n+($H485*'fnd base rates'!J$111)\n+($I485*'fnd base rates'!J$112)\n+($J485*'fnd base rates'!J$113)\n+($K485*'fnd base rates'!J$114)\n+($M485*'fnd base rates'!J$116)\n+($N485*'fnd base rates'!J$117)\n+($O485*'fnd base rates'!J$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,10)))\n*$R485","v":17352.939999999999},{"$f":"(($D485*'fnd base rates'!K$107)\n+($E485*'fnd base rates'!K$108)\n+($F485*'fnd base rates'!K$109)\n+($G485*'fnd base rates'!K$110)\n+($H485*'fnd base rates'!K$111)\n+($I485*'fnd base rates'!K$112)\n+($J485*'fnd base rates'!K$113)\n+($K485*'fnd base rates'!K$114)\n+($M485*'fnd base rates'!K$116)\n+($N485*'fnd base rates'!K$117)\n+($O485*'fnd base rates'!K$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,11)))\n*$R485","v":27157.807239999998},{"$f":"(($D485*'fnd base rates'!L$107)\n+($E485*'fnd base rates'!L$108)\n+($F485*'fnd base rates'!L$109)\n+($G485*'fnd base rates'!L$110)\n+($H485*'fnd base rates'!L$111)\n+($I485*'fnd base rates'!L$112)\n+($J485*'fnd base rates'!L$113)\n+($K485*'fnd base rates'!L$114)\n+($M485*'fnd base rates'!L$116)\n+($N485*'fnd base rates'!L$117)\n+($O485*'fnd base rates'!L$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,12)))","v":44322.56364},{"$f":"(($D485*'fnd base rates'!M$107)\n+($E485*'fnd base rates'!M$108)\n+($F485*'fnd base rates'!M$109)\n+($G485*'fnd base rates'!M$110)\n+($H485*'fnd base rates'!M$111)\n+($I485*'fnd base rates'!M$112)\n+($J485*'fnd base rates'!M$113)\n+($K485*'fnd base rates'!M$114)\n+($M485*'fnd base rates'!M$116)\n+($N485*'fnd base rates'!M$117)\n+($O485*'fnd base rates'!M$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,13)))","v":0},325965.92892999999,null,466774089,"466","774","089",1,23,325965.92892999999,14172,0,14172,null,null,null,null,null,14172,0,14172,null,null,{"$f":"BC485-BA485","v":0}]
[466,466774096,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D486","v":0},{"$f":"'fnd enro'!E486","v":0},{"$f":"'fnd enro'!F486","v":0},{"$f":"'fnd enro'!G486","v":4},{"$f":"'fnd enro'!H486","v":6},{"$f":"'fnd enro'!I486","v":0},{"$f":"'fnd enro'!J486","v":0},{"$f":"'fnd enro'!K486","v":0.38600000000000001},{"$f":"'fnd enro'!L486","v":0},{"$f":"'fnd enro'!M486","v":0},{"$f":"'fnd enro'!N486","v":0},{"$f":"'fnd enro'!O486","v":0},{"$f":"'fnd enro'!P486","v":5},{"$f":"'fnd enro'!R486","v":10},1,{"$f":"VALUE('fnd enro'!Q486)","v":8},null,{"$f":"(($D486*'fnd base rates'!C$107)\n+($E486*'fnd base rates'!C$108)\n+($F486*'fnd base rates'!C$109)\n+($G486*'fnd base rates'!C$110)\n+($H486*'fnd base rates'!C$111)\n+($I486*'fnd base rates'!C$112)\n+($J486*'fnd base rates'!C$113)\n+($K486*'fnd base rates'!C$114)\n+($M486*'fnd base rates'!C$116)\n+($N486*'fnd base rates'!C$117)\n+($O486*'fnd base rates'!C$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,3)))\n*$R486","v":5725.6134600000005},{"$f":"(($D486*'fnd base rates'!D$107)\n+($E486*'fnd base rates'!D$108)\n+($F486*'fnd base rates'!D$109)\n+($G486*'fnd base rates'!D$110)\n+($H486*'fnd base rates'!D$111)\n+($I486*'fnd base rates'!D$112)\n+($J486*'fnd base rates'!D$113)\n+($K486*'fnd base rates'!D$114)\n+($M486*'fnd base rates'!D$116)\n+($N486*'fnd base rates'!D$117)\n+($O486*'fnd base rates'!D$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,4)))\n*$R486","v":9361.2000000000007},{"$f":"(($D486*'fnd base rates'!E$107)\n+($E486*'fnd base rates'!E$108)\n+($F486*'fnd base rates'!E$109)\n+($G486*'fnd base rates'!E$110)\n+($H486*'fnd base rates'!E$111)\n+($I486*'fnd base rates'!E$112)\n+($J486*'fnd base rates'!E$113)\n+($K486*'fnd base rates'!E$114)\n+($M486*'fnd base rates'!E$116)\n+($N486*'fnd base rates'!E$117)\n+($O486*'fnd base rates'!E$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,5)))\n*$R486","v":52975.403760000001},{"$f":"(($D486*'fnd base rates'!F$107)\n+($E486*'fnd base rates'!F$108)\n+($F486*'fnd base rates'!F$109)\n+($G486*'fnd base rates'!F$110)\n+($H486*'fnd base rates'!F$111)\n+($I486*'fnd base rates'!F$112)\n+($J486*'fnd base rates'!F$113)\n+($K486*'fnd base rates'!F$114)\n+($M486*'fnd base rates'!F$116)\n+($N486*'fnd base rates'!F$117)\n+($O486*'fnd base rates'!F$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,6)))\n*$R486","v":10962.04412},{"$f":"(($D486*'fnd base rates'!G$107)\n+($E486*'fnd base rates'!G$108)\n+($F486*'fnd base rates'!G$109)\n+($G486*'fnd base rates'!G$110)\n+($H486*'fnd base rates'!G$111)\n+($I486*'fnd base rates'!G$112)\n+($J486*'fnd base rates'!G$113)\n+($K486*'fnd base rates'!G$114)\n+($M486*'fnd base rates'!G$116)\n+($N486*'fnd base rates'!G$117)\n+($O486*'fnd base rates'!G$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,7)))\n*$R486","v":2447.9428200000002},{"$f":"(($D486*'fnd base rates'!H$107)\n+($E486*'fnd base rates'!H$108)\n+($F486*'fnd base rates'!H$109)\n+($G486*'fnd base rates'!H$110)\n+($H486*'fnd base rates'!H$111)\n+($I486*'fnd base rates'!H$112)\n+($J486*'fnd base rates'!H$113)\n+($K486*'fnd base rates'!H$114)\n+($M486*'fnd base rates'!H$116)\n+($N486*'fnd base rates'!H$117)\n+($O486*'fnd base rates'!H$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,8)))","v":5358.5893400000004},{"$f":"(($D486*'fnd base rates'!I$107)\n+($E486*'fnd base rates'!I$108)\n+($F486*'fnd base rates'!I$109)\n+($G486*'fnd base rates'!I$110)\n+($H486*'fnd base rates'!I$111)\n+($I486*'fnd base rates'!I$112)\n+($J486*'fnd base rates'!I$113)\n+($K486*'fnd base rates'!I$114)\n+($M486*'fnd base rates'!I$116)\n+($N486*'fnd base rates'!I$117)\n+($O486*'fnd base rates'!I$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,9)))\n*$R486","v":4077.64},{"$f":"(($D486*'fnd base rates'!J$107)\n+($E486*'fnd base rates'!J$108)\n+($F486*'fnd base rates'!J$109)\n+($G486*'fnd base rates'!J$110)\n+($H486*'fnd base rates'!J$111)\n+($I486*'fnd base rates'!J$112)\n+($J486*'fnd base rates'!J$113)\n+($K486*'fnd base rates'!J$114)\n+($M486*'fnd base rates'!J$116)\n+($N486*'fnd base rates'!J$117)\n+($O486*'fnd base rates'!J$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,10)))\n*$R486","v":5615.34},{"$f":"(($D486*'fnd base rates'!K$107)\n+($E486*'fnd base rates'!K$108)\n+($F486*'fnd base rates'!K$109)\n+($G486*'fnd base rates'!K$110)\n+($H486*'fnd base rates'!K$111)\n+($I486*'fnd base rates'!K$112)\n+($J486*'fnd base rates'!K$113)\n+($K486*'fnd base rates'!K$114)\n+($M486*'fnd base rates'!K$116)\n+($N486*'fnd base rates'!K$117)\n+($O486*'fnd base rates'!K$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,11)))\n*$R486","v":11493.798799999999},{"$f":"(($D486*'fnd base rates'!L$107)\n+($E486*'fnd base rates'!L$108)\n+($F486*'fnd base rates'!L$109)\n+($G486*'fnd base rates'!L$110)\n+($H486*'fnd base rates'!L$111)\n+($I486*'fnd base rates'!L$112)\n+($J486*'fnd base rates'!L$113)\n+($K486*'fnd base rates'!L$114)\n+($M486*'fnd base rates'!L$116)\n+($N486*'fnd base rates'!L$117)\n+($O486*'fnd base rates'!L$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,12)))","v":17560.286800000002},{"$f":"(($D486*'fnd base rates'!M$107)\n+($E486*'fnd base rates'!M$108)\n+($F486*'fnd base rates'!M$109)\n+($G486*'fnd base rates'!M$110)\n+($H486*'fnd base rates'!M$111)\n+($I486*'fnd base rates'!M$112)\n+($J486*'fnd base rates'!M$113)\n+($K486*'fnd base rates'!M$114)\n+($M486*'fnd base rates'!M$116)\n+($N486*'fnd base rates'!M$117)\n+($O486*'fnd base rates'!M$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,13)))","v":0},125577.85910000002,null,466774096,"466","774","096",1,10,125577.85910000002,12558,0,12558,null,null,null,null,null,12558,0,12558,null,null,{"$f":"BC486-BA486","v":0}]
[466,466774221,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D487","v":0},{"$f":"'fnd enro'!E487","v":0},{"$f":"'fnd enro'!F487","v":4},{"$f":"'fnd enro'!G487","v":14},{"$f":"'fnd enro'!H487","v":14},{"$f":"'fnd enro'!I487","v":0},{"$f":"'fnd enro'!J487","v":0},{"$f":"'fnd enro'!K487","v":1.2352000000000001},{"$f":"'fnd enro'!L487","v":0},{"$f":"'fnd enro'!M487","v":0},{"$f":"'fnd enro'!N487","v":0},{"$f":"'fnd enro'!O487","v":0},{"$f":"'fnd enro'!P487","v":19},{"$f":"'fnd enro'!R487","v":32},1,{"$f":"VALUE('fnd enro'!Q487)","v":9},null,{"$f":"(($D487*'fnd base rates'!C$107)\n+($E487*'fnd base rates'!C$108)\n+($F487*'fnd base rates'!C$109)\n+($G487*'fnd base rates'!C$110)\n+($H487*'fnd base rates'!C$111)\n+($I487*'fnd base rates'!C$112)\n+($J487*'fnd base rates'!C$113)\n+($K487*'fnd base rates'!C$114)\n+($M487*'fnd base rates'!C$116)\n+($N487*'fnd base rates'!C$117)\n+($O487*'fnd base rates'!C$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,3)))\n*$R487","v":18606.203072},{"$f":"(($D487*'fnd base rates'!D$107)\n+($E487*'fnd base rates'!D$108)\n+($F487*'fnd base rates'!D$109)\n+($G487*'fnd base rates'!D$110)\n+($H487*'fnd base rates'!D$111)\n+($I487*'fnd base rates'!D$112)\n+($J487*'fnd base rates'!D$113)\n+($K487*'fnd base rates'!D$114)\n+($M487*'fnd base rates'!D$116)\n+($N487*'fnd base rates'!D$117)\n+($O487*'fnd base rates'!D$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,4)))\n*$R487","v":31302.420000000002},{"$f":"(($D487*'fnd base rates'!E$107)\n+($E487*'fnd base rates'!E$108)\n+($F487*'fnd base rates'!E$109)\n+($G487*'fnd base rates'!E$110)\n+($H487*'fnd base rates'!E$111)\n+($I487*'fnd base rates'!E$112)\n+($J487*'fnd base rates'!E$113)\n+($K487*'fnd base rates'!E$114)\n+($M487*'fnd base rates'!E$116)\n+($N487*'fnd base rates'!E$117)\n+($O487*'fnd base rates'!E$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,5)))\n*$R487","v":184854.96203200001},{"$f":"(($D487*'fnd base rates'!F$107)\n+($E487*'fnd base rates'!F$108)\n+($F487*'fnd base rates'!F$109)\n+($G487*'fnd base rates'!F$110)\n+($H487*'fnd base rates'!F$111)\n+($I487*'fnd base rates'!F$112)\n+($J487*'fnd base rates'!F$113)\n+($K487*'fnd base rates'!F$114)\n+($M487*'fnd base rates'!F$116)\n+($N487*'fnd base rates'!F$117)\n+($O487*'fnd base rates'!F$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,6)))\n*$R487","v":36389.305183999997},{"$f":"(($D487*'fnd base rates'!G$107)\n+($E487*'fnd base rates'!G$108)\n+($F487*'fnd base rates'!G$109)\n+($G487*'fnd base rates'!G$110)\n+($H487*'fnd base rates'!G$111)\n+($I487*'fnd base rates'!G$112)\n+($J487*'fnd base rates'!G$113)\n+($K487*'fnd base rates'!G$114)\n+($M487*'fnd base rates'!G$116)\n+($N487*'fnd base rates'!G$117)\n+($O487*'fnd base rates'!G$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,7)))\n*$R487","v":8410.3550240000004},{"$f":"(($D487*'fnd base rates'!H$107)\n+($E487*'fnd base rates'!H$108)\n+($F487*'fnd base rates'!H$109)\n+($G487*'fnd base rates'!H$110)\n+($H487*'fnd base rates'!H$111)\n+($I487*'fnd base rates'!H$112)\n+($J487*'fnd base rates'!H$113)\n+($K487*'fnd base rates'!H$114)\n+($M487*'fnd base rates'!H$116)\n+($N487*'fnd base rates'!H$117)\n+($O487*'fnd base rates'!H$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,8)))","v":17245.185888},{"$f":"(($D487*'fnd base rates'!I$107)\n+($E487*'fnd base rates'!I$108)\n+($F487*'fnd base rates'!I$109)\n+($G487*'fnd base rates'!I$110)\n+($H487*'fnd base rates'!I$111)\n+($I487*'fnd base rates'!I$112)\n+($J487*'fnd base rates'!I$113)\n+($K487*'fnd base rates'!I$114)\n+($M487*'fnd base rates'!I$116)\n+($N487*'fnd base rates'!I$117)\n+($O487*'fnd base rates'!I$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,9)))\n*$R487","v":13287.68},{"$f":"(($D487*'fnd base rates'!J$107)\n+($E487*'fnd base rates'!J$108)\n+($F487*'fnd base rates'!J$109)\n+($G487*'fnd base rates'!J$110)\n+($H487*'fnd base rates'!J$111)\n+($I487*'fnd base rates'!J$112)\n+($J487*'fnd base rates'!J$113)\n+($K487*'fnd base rates'!J$114)\n+($M487*'fnd base rates'!J$116)\n+($N487*'fnd base rates'!J$117)\n+($O487*'fnd base rates'!J$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,10)))\n*$R487","v":20030.189999999999},{"$f":"(($D487*'fnd base rates'!K$107)\n+($E487*'fnd base rates'!K$108)\n+($F487*'fnd base rates'!K$109)\n+($G487*'fnd base rates'!K$110)\n+($H487*'fnd base rates'!K$111)\n+($I487*'fnd base rates'!K$112)\n+($J487*'fnd base rates'!K$113)\n+($K487*'fnd base rates'!K$114)\n+($M487*'fnd base rates'!K$116)\n+($N487*'fnd base rates'!K$117)\n+($O487*'fnd base rates'!K$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,11)))\n*$R487","v":36354.016159999999},{"$f":"(($D487*'fnd base rates'!L$107)\n+($E487*'fnd base rates'!L$108)\n+($F487*'fnd base rates'!L$109)\n+($G487*'fnd base rates'!L$110)\n+($H487*'fnd base rates'!L$111)\n+($I487*'fnd base rates'!L$112)\n+($J487*'fnd base rates'!L$113)\n+($K487*'fnd base rates'!L$114)\n+($M487*'fnd base rates'!L$116)\n+($N487*'fnd base rates'!L$117)\n+($O487*'fnd base rates'!L$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,12)))","v":57974.193760000002},{"$f":"(($D487*'fnd base rates'!M$107)\n+($E487*'fnd base rates'!M$108)\n+($F487*'fnd base rates'!M$109)\n+($G487*'fnd base rates'!M$110)\n+($H487*'fnd base rates'!M$111)\n+($I487*'fnd base rates'!M$112)\n+($J487*'fnd base rates'!M$113)\n+($K487*'fnd base rates'!M$114)\n+($M487*'fnd base rates'!M$116)\n+($N487*'fnd base rates'!M$117)\n+($O487*'fnd base rates'!M$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,13)))","v":0},424454.51111999998,null,466774221,"466","774","221",1,32,424454.51111999998,13264,0,13264,null,null,null,null,null,13264,0,13264,null,null,{"$f":"BC487-BA487","v":0}]
[466,466774296,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D488","v":0},{"$f":"'fnd enro'!E488","v":0},{"$f":"'fnd enro'!F488","v":1},{"$f":"'fnd enro'!G488","v":19},{"$f":"'fnd enro'!H488","v":14},{"$f":"'fnd enro'!I488","v":0},{"$f":"'fnd enro'!J488","v":0},{"$f":"'fnd enro'!K488","v":1.3124},{"$f":"'fnd enro'!L488","v":0},{"$f":"'fnd enro'!M488","v":2},{"$f":"'fnd enro'!N488","v":2},{"$f":"'fnd enro'!O488","v":0},{"$f":"'fnd enro'!P488","v":14},{"$f":"'fnd enro'!R488","v":34},1,{"$f":"VALUE('fnd enro'!Q488)","v":10},null,{"$f":"(($D488*'fnd base rates'!C$107)\n+($E488*'fnd base rates'!C$108)\n+($F488*'fnd base rates'!C$109)\n+($G488*'fnd base rates'!C$110)\n+($H488*'fnd base rates'!C$111)\n+($I488*'fnd base rates'!C$112)\n+($J488*'fnd base rates'!C$113)\n+($K488*'fnd base rates'!C$114)\n+($M488*'fnd base rates'!C$116)\n+($N488*'fnd base rates'!C$117)\n+($O488*'fnd base rates'!C$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,3)))\n*$R488","v":19765.885764000002},{"$f":"(($D488*'fnd base rates'!D$107)\n+($E488*'fnd base rates'!D$108)\n+($F488*'fnd base rates'!D$109)\n+($G488*'fnd base rates'!D$110)\n+($H488*'fnd base rates'!D$111)\n+($I488*'fnd base rates'!D$112)\n+($J488*'fnd base rates'!D$113)\n+($K488*'fnd base rates'!D$114)\n+($M488*'fnd base rates'!D$116)\n+($N488*'fnd base rates'!D$117)\n+($O488*'fnd base rates'!D$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,4)))\n*$R488","v":32001.620000000003},{"$f":"(($D488*'fnd base rates'!E$107)\n+($E488*'fnd base rates'!E$108)\n+($F488*'fnd base rates'!E$109)\n+($G488*'fnd base rates'!E$110)\n+($H488*'fnd base rates'!E$111)\n+($I488*'fnd base rates'!E$112)\n+($J488*'fnd base rates'!E$113)\n+($K488*'fnd base rates'!E$114)\n+($M488*'fnd base rates'!E$116)\n+($N488*'fnd base rates'!E$117)\n+($O488*'fnd base rates'!E$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,5)))\n*$R488","v":182493.36278400003},{"$f":"(($D488*'fnd base rates'!F$107)\n+($E488*'fnd base rates'!F$108)\n+($F488*'fnd base rates'!F$109)\n+($G488*'fnd base rates'!F$110)\n+($H488*'fnd base rates'!F$111)\n+($I488*'fnd base rates'!F$112)\n+($J488*'fnd base rates'!F$113)\n+($K488*'fnd base rates'!F$114)\n+($M488*'fnd base rates'!F$116)\n+($N488*'fnd base rates'!F$117)\n+($O488*'fnd base rates'!F$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,6)))\n*$R488","v":39611.898008000004},{"$f":"(($D488*'fnd base rates'!G$107)\n+($E488*'fnd base rates'!G$108)\n+($F488*'fnd base rates'!G$109)\n+($G488*'fnd base rates'!G$110)\n+($H488*'fnd base rates'!G$111)\n+($I488*'fnd base rates'!G$112)\n+($J488*'fnd base rates'!G$113)\n+($K488*'fnd base rates'!G$114)\n+($M488*'fnd base rates'!G$116)\n+($N488*'fnd base rates'!G$117)\n+($O488*'fnd base rates'!G$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,7)))\n*$R488","v":8193.6715880000011},{"$f":"(($D488*'fnd base rates'!H$107)\n+($E488*'fnd base rates'!H$108)\n+($F488*'fnd base rates'!H$109)\n+($G488*'fnd base rates'!H$110)\n+($H488*'fnd base rates'!H$111)\n+($I488*'fnd base rates'!H$112)\n+($J488*'fnd base rates'!H$113)\n+($K488*'fnd base rates'!H$114)\n+($M488*'fnd base rates'!H$116)\n+($N488*'fnd base rates'!H$117)\n+($O488*'fnd base rates'!H$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,8)))","v":18698.603756},{"$f":"(($D488*'fnd base rates'!I$107)\n+($E488*'fnd base rates'!I$108)\n+($F488*'fnd base rates'!I$109)\n+($G488*'fnd base rates'!I$110)\n+($H488*'fnd base rates'!I$111)\n+($I488*'fnd base rates'!I$112)\n+($J488*'fnd base rates'!I$113)\n+($K488*'fnd base rates'!I$114)\n+($M488*'fnd base rates'!I$116)\n+($N488*'fnd base rates'!I$117)\n+($O488*'fnd base rates'!I$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,9)))\n*$R488","v":13596.24},{"$f":"(($D488*'fnd base rates'!J$107)\n+($E488*'fnd base rates'!J$108)\n+($F488*'fnd base rates'!J$109)\n+($G488*'fnd base rates'!J$110)\n+($H488*'fnd base rates'!J$111)\n+($I488*'fnd base rates'!J$112)\n+($J488*'fnd base rates'!J$113)\n+($K488*'fnd base rates'!J$114)\n+($M488*'fnd base rates'!J$116)\n+($N488*'fnd base rates'!J$117)\n+($O488*'fnd base rates'!J$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,10)))\n*$R488","v":17389.419999999998},{"$f":"(($D488*'fnd base rates'!K$107)\n+($E488*'fnd base rates'!K$108)\n+($F488*'fnd base rates'!K$109)\n+($G488*'fnd base rates'!K$110)\n+($H488*'fnd base rates'!K$111)\n+($I488*'fnd base rates'!K$112)\n+($J488*'fnd base rates'!K$113)\n+($K488*'fnd base rates'!K$114)\n+($M488*'fnd base rates'!K$116)\n+($N488*'fnd base rates'!K$117)\n+($O488*'fnd base rates'!K$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,11)))\n*$R488","v":39801.895919999995},{"$f":"(($D488*'fnd base rates'!L$107)\n+($E488*'fnd base rates'!L$108)\n+($F488*'fnd base rates'!L$109)\n+($G488*'fnd base rates'!L$110)\n+($H488*'fnd base rates'!L$111)\n+($I488*'fnd base rates'!L$112)\n+($J488*'fnd base rates'!L$113)\n+($K488*'fnd base rates'!L$114)\n+($M488*'fnd base rates'!L$116)\n+($N488*'fnd base rates'!L$117)\n+($O488*'fnd base rates'!L$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,12)))","v":59548.897120000001},{"$f":"(($D488*'fnd base rates'!M$107)\n+($E488*'fnd base rates'!M$108)\n+($F488*'fnd base rates'!M$109)\n+($G488*'fnd base rates'!M$110)\n+($H488*'fnd base rates'!M$111)\n+($I488*'fnd base rates'!M$112)\n+($J488*'fnd base rates'!M$113)\n+($K488*'fnd base rates'!M$114)\n+($M488*'fnd base rates'!M$116)\n+($N488*'fnd base rates'!M$117)\n+($O488*'fnd base rates'!M$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,13)))","v":0},431101.49494,null,466774296,"466","774","296",1,34,431101.49494,12679,0,12679,null,null,null,null,null,12679,0,12679,null,null,{"$f":"BC488-BA488","v":0}]
[466,466774774,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D489","v":0},{"$f":"'fnd enro'!E489","v":0},{"$f":"'fnd enro'!F489","v":5},{"$f":"'fnd enro'!G489","v":18},{"$f":"'fnd enro'!H489","v":10},{"$f":"'fnd enro'!I489","v":0},{"$f":"'fnd enro'!J489","v":0},{"$f":"'fnd enro'!K489","v":1.2738},{"$f":"'fnd enro'!L489","v":0},{"$f":"'fnd enro'!M489","v":0},{"$f":"'fnd enro'!N489","v":0},{"$f":"'fnd enro'!O489","v":0},{"$f":"'fnd enro'!P489","v":23},{"$f":"'fnd enro'!R489","v":33},1,{"$f":"VALUE('fnd enro'!Q489)","v":7},null,{"$f":"(($D489*'fnd base rates'!C$107)\n+($E489*'fnd base rates'!C$108)\n+($F489*'fnd base rates'!C$109)\n+($G489*'fnd base rates'!C$110)\n+($H489*'fnd base rates'!C$111)\n+($I489*'fnd base rates'!C$112)\n+($J489*'fnd base rates'!C$113)\n+($K489*'fnd base rates'!C$114)\n+($M489*'fnd base rates'!C$116)\n+($N489*'fnd base rates'!C$117)\n+($O489*'fnd base rates'!C$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,3)))\n*$R489","v":19281.944418000003},{"$f":"(($D489*'fnd base rates'!D$107)\n+($E489*'fnd base rates'!D$108)\n+($F489*'fnd base rates'!D$109)\n+($G489*'fnd base rates'!D$110)\n+($H489*'fnd base rates'!D$111)\n+($I489*'fnd base rates'!D$112)\n+($J489*'fnd base rates'!D$113)\n+($K489*'fnd base rates'!D$114)\n+($M489*'fnd base rates'!D$116)\n+($N489*'fnd base rates'!D$117)\n+($O489*'fnd base rates'!D$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,4)))\n*$R489","v":32727.7},{"$f":"(($D489*'fnd base rates'!E$107)\n+($E489*'fnd base rates'!E$108)\n+($F489*'fnd base rates'!E$109)\n+($G489*'fnd base rates'!E$110)\n+($H489*'fnd base rates'!E$111)\n+($I489*'fnd base rates'!E$112)\n+($J489*'fnd base rates'!E$113)\n+($K489*'fnd base rates'!E$114)\n+($M489*'fnd base rates'!E$116)\n+($N489*'fnd base rates'!E$117)\n+($O489*'fnd base rates'!E$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,5)))\n*$R489","v":196866.04240799998},{"$f":"(($D489*'fnd base rates'!F$107)\n+($E489*'fnd base rates'!F$108)\n+($F489*'fnd base rates'!F$109)\n+($G489*'fnd base rates'!F$110)\n+($H489*'fnd base rates'!F$111)\n+($I489*'fnd base rates'!F$112)\n+($J489*'fnd base rates'!F$113)\n+($K489*'fnd base rates'!F$114)\n+($M489*'fnd base rates'!F$116)\n+($N489*'fnd base rates'!F$117)\n+($O489*'fnd base rates'!F$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,6)))\n*$R489","v":38645.031596000001},{"$f":"(($D489*'fnd base rates'!G$107)\n+($E489*'fnd base rates'!G$108)\n+($F489*'fnd base rates'!G$109)\n+($G489*'fnd base rates'!G$110)\n+($H489*'fnd base rates'!G$111)\n+($I489*'fnd base rates'!G$112)\n+($J489*'fnd base rates'!G$113)\n+($K489*'fnd base rates'!G$114)\n+($M489*'fnd base rates'!G$116)\n+($N489*'fnd base rates'!G$117)\n+($O489*'fnd base rates'!G$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,7)))\n*$R489","v":8833.1383060000007},{"$f":"(($D489*'fnd base rates'!H$107)\n+($E489*'fnd base rates'!H$108)\n+($F489*'fnd base rates'!H$109)\n+($G489*'fnd base rates'!H$110)\n+($H489*'fnd base rates'!H$111)\n+($I489*'fnd base rates'!H$112)\n+($J489*'fnd base rates'!H$113)\n+($K489*'fnd base rates'!H$114)\n+($M489*'fnd base rates'!H$116)\n+($N489*'fnd base rates'!H$117)\n+($O489*'fnd base rates'!H$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,8)))","v":17816.514822000001},{"$f":"(($D489*'fnd base rates'!I$107)\n+($E489*'fnd base rates'!I$108)\n+($F489*'fnd base rates'!I$109)\n+($G489*'fnd base rates'!I$110)\n+($H489*'fnd base rates'!I$111)\n+($I489*'fnd base rates'!I$112)\n+($J489*'fnd base rates'!I$113)\n+($K489*'fnd base rates'!I$114)\n+($M489*'fnd base rates'!I$116)\n+($N489*'fnd base rates'!I$117)\n+($O489*'fnd base rates'!I$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,9)))\n*$R489","v":13629.830000000002},{"$f":"(($D489*'fnd base rates'!J$107)\n+($E489*'fnd base rates'!J$108)\n+($F489*'fnd base rates'!J$109)\n+($G489*'fnd base rates'!J$110)\n+($H489*'fnd base rates'!J$111)\n+($I489*'fnd base rates'!J$112)\n+($J489*'fnd base rates'!J$113)\n+($K489*'fnd base rates'!J$114)\n+($M489*'fnd base rates'!J$116)\n+($N489*'fnd base rates'!J$117)\n+($O489*'fnd base rates'!J$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,10)))\n*$R489","v":21102.35},{"$f":"(($D489*'fnd base rates'!K$107)\n+($E489*'fnd base rates'!K$108)\n+($F489*'fnd base rates'!K$109)\n+($G489*'fnd base rates'!K$110)\n+($H489*'fnd base rates'!K$111)\n+($I489*'fnd base rates'!K$112)\n+($J489*'fnd base rates'!K$113)\n+($K489*'fnd base rates'!K$114)\n+($M489*'fnd base rates'!K$116)\n+($N489*'fnd base rates'!K$117)\n+($O489*'fnd base rates'!K$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,11)))\n*$R489","v":37126.426039999998},{"$f":"(($D489*'fnd base rates'!L$107)\n+($E489*'fnd base rates'!L$108)\n+($F489*'fnd base rates'!L$109)\n+($G489*'fnd base rates'!L$110)\n+($H489*'fnd base rates'!L$111)\n+($I489*'fnd base rates'!L$112)\n+($J489*'fnd base rates'!L$113)\n+($K489*'fnd base rates'!L$114)\n+($M489*'fnd base rates'!L$116)\n+($N489*'fnd base rates'!L$117)\n+($O489*'fnd base rates'!L$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,12)))","v":60197.870439999999},{"$f":"(($D489*'fnd base rates'!M$107)\n+($E489*'fnd base rates'!M$108)\n+($F489*'fnd base rates'!M$109)\n+($G489*'fnd base rates'!M$110)\n+($H489*'fnd base rates'!M$111)\n+($I489*'fnd base rates'!M$112)\n+($J489*'fnd base rates'!M$113)\n+($K489*'fnd base rates'!M$114)\n+($M489*'fnd base rates'!M$116)\n+($N489*'fnd base rates'!M$117)\n+($O489*'fnd base rates'!M$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,13)))","v":0},446226.84802999999,null,466774774,"466","774","774",1,33,446226.84802999999,13522,0,13522,null,null,null,null,null,13522,0,13522,null,null,{"$f":"BC489-BA489","v":0}]
[469,469035018,"MATCH",{"$f":"'fnd enro'!D490","v":0},{"$f":"'fnd enro'!E490","v":0},{"$f":"'fnd enro'!F490","v":0},{"$f":"'fnd enro'!G490","v":2},{"$f":"'fnd enro'!H490","v":0},{"$f":"'fnd enro'!I490","v":0},{"$f":"'fnd enro'!J490","v":0},{"$f":"'fnd enro'!K490","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L490","v":0},{"$f":"'fnd enro'!M490","v":0},{"$f":"'fnd enro'!N490","v":0},{"$f":"'fnd enro'!O490","v":0},{"$f":"'fnd enro'!P490","v":2},{"$f":"'fnd enro'!R490","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q490)","v":9},null,{"$f":"(($D490*'fnd base rates'!C$107)\n+($E490*'fnd base rates'!C$108)\n+($F490*'fnd base rates'!C$109)\n+($G490*'fnd base rates'!C$110)\n+($H490*'fnd base rates'!C$111)\n+($I490*'fnd base rates'!C$112)\n+($J490*'fnd base rates'!C$113)\n+($K490*'fnd base rates'!C$114)\n+($M490*'fnd base rates'!C$116)\n+($N490*'fnd base rates'!C$117)\n+($O490*'fnd base rates'!C$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,3)))\n*$R490","v":1332.1936488960002},{"$f":"(($D490*'fnd base rates'!D$107)\n+($E490*'fnd base rates'!D$108)\n+($F490*'fnd base rates'!D$109)\n+($G490*'fnd base rates'!D$110)\n+($H490*'fnd base rates'!D$111)\n+($I490*'fnd base rates'!D$112)\n+($J490*'fnd base rates'!D$113)\n+($K490*'fnd base rates'!D$114)\n+($M490*'fnd base rates'!D$116)\n+($N490*'fnd base rates'!D$117)\n+($O490*'fnd base rates'!D$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,4)))\n*$R490","v":2445.8675200000002},{"$f":"(($D490*'fnd base rates'!E$107)\n+($E490*'fnd base rates'!E$108)\n+($F490*'fnd base rates'!E$109)\n+($G490*'fnd base rates'!E$110)\n+($H490*'fnd base rates'!E$111)\n+($I490*'fnd base rates'!E$112)\n+($J490*'fnd base rates'!E$113)\n+($K490*'fnd base rates'!E$114)\n+($M490*'fnd base rates'!E$116)\n+($N490*'fnd base rates'!E$117)\n+($O490*'fnd base rates'!E$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,5)))\n*$R490","v":16068.324658176001},{"$f":"(($D490*'fnd base rates'!F$107)\n+($E490*'fnd base rates'!F$108)\n+($F490*'fnd base rates'!F$109)\n+($G490*'fnd base rates'!F$110)\n+($H490*'fnd base rates'!F$111)\n+($I490*'fnd base rates'!F$112)\n+($J490*'fnd base rates'!F$113)\n+($K490*'fnd base rates'!F$114)\n+($M490*'fnd base rates'!F$116)\n+($N490*'fnd base rates'!F$117)\n+($O490*'fnd base rates'!F$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,6)))\n*$R490","v":2714.4433925120002},{"$f":"(($D490*'fnd base rates'!G$107)\n+($E490*'fnd base rates'!G$108)\n+($F490*'fnd base rates'!G$109)\n+($G490*'fnd base rates'!G$110)\n+($H490*'fnd base rates'!G$111)\n+($I490*'fnd base rates'!G$112)\n+($J490*'fnd base rates'!G$113)\n+($K490*'fnd base rates'!G$114)\n+($M490*'fnd base rates'!G$116)\n+($N490*'fnd base rates'!G$117)\n+($O490*'fnd base rates'!G$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,7)))\n*$R490","v":711.08042163200003},{"$f":"(($D490*'fnd base rates'!H$107)\n+($E490*'fnd base rates'!H$108)\n+($F490*'fnd base rates'!H$109)\n+($G490*'fnd base rates'!H$110)\n+($H490*'fnd base rates'!H$111)\n+($I490*'fnd base rates'!H$112)\n+($J490*'fnd base rates'!H$113)\n+($K490*'fnd base rates'!H$114)\n+($M490*'fnd base rates'!H$116)\n+($N490*'fnd base rates'!H$117)\n+($O490*'fnd base rates'!H$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,8)))","v":1098.9978679999999},{"$f":"(($D490*'fnd base rates'!I$107)\n+($E490*'fnd base rates'!I$108)\n+($F490*'fnd base rates'!I$109)\n+($G490*'fnd base rates'!I$110)\n+($H490*'fnd base rates'!I$111)\n+($I490*'fnd base rates'!I$112)\n+($J490*'fnd base rates'!I$113)\n+($K490*'fnd base rates'!I$114)\n+($M490*'fnd base rates'!I$116)\n+($N490*'fnd base rates'!I$117)\n+($O490*'fnd base rates'!I$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,9)))\n*$R490","v":975.34848000000011},{"$f":"(($D490*'fnd base rates'!J$107)\n+($E490*'fnd base rates'!J$108)\n+($F490*'fnd base rates'!J$109)\n+($G490*'fnd base rates'!J$110)\n+($H490*'fnd base rates'!J$111)\n+($I490*'fnd base rates'!J$112)\n+($J490*'fnd base rates'!J$113)\n+($K490*'fnd base rates'!J$114)\n+($M490*'fnd base rates'!J$116)\n+($N490*'fnd base rates'!J$117)\n+($O490*'fnd base rates'!J$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,10)))\n*$R490","v":1935.74784},{"$f":"(($D490*'fnd base rates'!K$107)\n+($E490*'fnd base rates'!K$108)\n+($F490*'fnd base rates'!K$109)\n+($G490*'fnd base rates'!K$110)\n+($H490*'fnd base rates'!K$111)\n+($I490*'fnd base rates'!K$112)\n+($J490*'fnd base rates'!K$113)\n+($K490*'fnd base rates'!K$114)\n+($M490*'fnd base rates'!K$116)\n+($N490*'fnd base rates'!K$117)\n+($O490*'fnd base rates'!K$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,11)))\n*$R490","v":2394.0566988800001},{"$f":"(($D490*'fnd base rates'!L$107)\n+($E490*'fnd base rates'!L$108)\n+($F490*'fnd base rates'!L$109)\n+($G490*'fnd base rates'!L$110)\n+($H490*'fnd base rates'!L$111)\n+($I490*'fnd base rates'!L$112)\n+($J490*'fnd base rates'!L$113)\n+($K490*'fnd base rates'!L$114)\n+($M490*'fnd base rates'!L$116)\n+($N490*'fnd base rates'!L$117)\n+($O490*'fnd base rates'!L$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,12)))","v":4025.87336},{"$f":"(($D490*'fnd base rates'!M$107)\n+($E490*'fnd base rates'!M$108)\n+($F490*'fnd base rates'!M$109)\n+($G490*'fnd base rates'!M$110)\n+($H490*'fnd base rates'!M$111)\n+($I490*'fnd base rates'!M$112)\n+($J490*'fnd base rates'!M$113)\n+($K490*'fnd base rates'!M$114)\n+($M490*'fnd base rates'!M$116)\n+($N490*'fnd base rates'!M$117)\n+($O490*'fnd base rates'!M$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,13)))","v":0},33701.933888095999,null,469035018,"469","035","018",1,2,33701.933888095999,16851,0,16851,null,null,null,null,null,16851,0,16851,null,null,{"$f":"BC490-BA490","v":0}]
[469,469035035,"MATCH",{"$f":"'fnd enro'!D491","v":52},{"$f":"'fnd enro'!E491","v":0},{"$f":"'fnd enro'!F491","v":85},{"$f":"'fnd enro'!G491","v":471},{"$f":"'fnd enro'!H491","v":273},{"$f":"'fnd enro'!I491","v":299},{"$f":"'fnd enro'!J491","v":0},{"$f":"'fnd enro'!K491","v":43.540799999999997},{"$f":"'fnd enro'!L491","v":0},{"$f":"'fnd enro'!M491","v":150},{"$f":"'fnd enro'!N491","v":23},{"$f":"'fnd enro'!O491","v":30},{"$f":"'fnd enro'!P491","v":939},{"$f":"'fnd enro'!R491","v":1154},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q491)","v":11},null,{"$f":"(($D491*'fnd base rates'!C$107)\n+($E491*'fnd base rates'!C$108)\n+($F491*'fnd base rates'!C$109)\n+($G491*'fnd base rates'!C$110)\n+($H491*'fnd base rates'!C$111)\n+($I491*'fnd base rates'!C$112)\n+($J491*'fnd base rates'!C$113)\n+($K491*'fnd base rates'!C$114)\n+($M491*'fnd base rates'!C$116)\n+($N491*'fnd base rates'!C$117)\n+($O491*'fnd base rates'!C$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,3)))\n*$R491","v":778224.97541734413},{"$f":"(($D491*'fnd base rates'!D$107)\n+($E491*'fnd base rates'!D$108)\n+($F491*'fnd base rates'!D$109)\n+($G491*'fnd base rates'!D$110)\n+($H491*'fnd base rates'!D$111)\n+($I491*'fnd base rates'!D$112)\n+($J491*'fnd base rates'!D$113)\n+($K491*'fnd base rates'!D$114)\n+($M491*'fnd base rates'!D$116)\n+($N491*'fnd base rates'!D$117)\n+($O491*'fnd base rates'!D$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,4)))\n*$R491","v":1404602.6796800001},{"$f":"(($D491*'fnd base rates'!E$107)\n+($E491*'fnd base rates'!E$108)\n+($F491*'fnd base rates'!E$109)\n+($G491*'fnd base rates'!E$110)\n+($H491*'fnd base rates'!E$111)\n+($I491*'fnd base rates'!E$112)\n+($J491*'fnd base rates'!E$113)\n+($K491*'fnd base rates'!E$114)\n+($M491*'fnd base rates'!E$116)\n+($N491*'fnd base rates'!E$117)\n+($O491*'fnd base rates'!E$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,5)))\n*$R491","v":9298068.9920112658},{"$f":"(($D491*'fnd base rates'!F$107)\n+($E491*'fnd base rates'!F$108)\n+($F491*'fnd base rates'!F$109)\n+($G491*'fnd base rates'!F$110)\n+($H491*'fnd base rates'!F$111)\n+($I491*'fnd base rates'!F$112)\n+($J491*'fnd base rates'!F$113)\n+($K491*'fnd base rates'!F$114)\n+($M491*'fnd base rates'!F$116)\n+($N491*'fnd base rates'!F$117)\n+($O491*'fnd base rates'!F$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,6)))\n*$R491","v":1403487.3738567682},{"$f":"(($D491*'fnd base rates'!G$107)\n+($E491*'fnd base rates'!G$108)\n+($F491*'fnd base rates'!G$109)\n+($G491*'fnd base rates'!G$110)\n+($H491*'fnd base rates'!G$111)\n+($I491*'fnd base rates'!G$112)\n+($J491*'fnd base rates'!G$113)\n+($K491*'fnd base rates'!G$114)\n+($M491*'fnd base rates'!G$116)\n+($N491*'fnd base rates'!G$117)\n+($O491*'fnd base rates'!G$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,7)))\n*$R491","v":405022.42916044802},{"$f":"(($D491*'fnd base rates'!H$107)\n+($E491*'fnd base rates'!H$108)\n+($F491*'fnd base rates'!H$109)\n+($G491*'fnd base rates'!H$110)\n+($H491*'fnd base rates'!H$111)\n+($I491*'fnd base rates'!H$112)\n+($J491*'fnd base rates'!H$113)\n+($K491*'fnd base rates'!H$114)\n+($M491*'fnd base rates'!H$116)\n+($N491*'fnd base rates'!H$117)\n+($O491*'fnd base rates'!H$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,8)))","v":747502.80755199993},{"$f":"(($D491*'fnd base rates'!I$107)\n+($E491*'fnd base rates'!I$108)\n+($F491*'fnd base rates'!I$109)\n+($G491*'fnd base rates'!I$110)\n+($H491*'fnd base rates'!I$111)\n+($I491*'fnd base rates'!I$112)\n+($J491*'fnd base rates'!I$113)\n+($K491*'fnd base rates'!I$114)\n+($M491*'fnd base rates'!I$116)\n+($N491*'fnd base rates'!I$117)\n+($O491*'fnd base rates'!I$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,9)))\n*$R491","v":617096.49664000003},{"$f":"(($D491*'fnd base rates'!J$107)\n+($E491*'fnd base rates'!J$108)\n+($F491*'fnd base rates'!J$109)\n+($G491*'fnd base rates'!J$110)\n+($H491*'fnd base rates'!J$111)\n+($I491*'fnd base rates'!J$112)\n+($J491*'fnd base rates'!J$113)\n+($K491*'fnd base rates'!J$114)\n+($M491*'fnd base rates'!J$116)\n+($N491*'fnd base rates'!J$117)\n+($O491*'fnd base rates'!J$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,10)))\n*$R491","v":1187853.83296},{"$f":"(($D491*'fnd base rates'!K$107)\n+($E491*'fnd base rates'!K$108)\n+($F491*'fnd base rates'!K$109)\n+($G491*'fnd base rates'!K$110)\n+($H491*'fnd base rates'!K$111)\n+($I491*'fnd base rates'!K$112)\n+($J491*'fnd base rates'!K$113)\n+($K491*'fnd base rates'!K$114)\n+($M491*'fnd base rates'!K$116)\n+($N491*'fnd base rates'!K$117)\n+($O491*'fnd base rates'!K$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,11)))\n*$R491","v":1485655.4533683199},{"$f":"(($D491*'fnd base rates'!L$107)\n+($E491*'fnd base rates'!L$108)\n+($F491*'fnd base rates'!L$109)\n+($G491*'fnd base rates'!L$110)\n+($H491*'fnd base rates'!L$111)\n+($I491*'fnd base rates'!L$112)\n+($J491*'fnd base rates'!L$113)\n+($K491*'fnd base rates'!L$114)\n+($M491*'fnd base rates'!L$116)\n+($N491*'fnd base rates'!L$117)\n+($O491*'fnd base rates'!L$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,12)))","v":2304344.1350400001},{"$f":"(($D491*'fnd base rates'!M$107)\n+($E491*'fnd base rates'!M$108)\n+($F491*'fnd base rates'!M$109)\n+($G491*'fnd base rates'!M$110)\n+($H491*'fnd base rates'!M$111)\n+($I491*'fnd base rates'!M$112)\n+($J491*'fnd base rates'!M$113)\n+($K491*'fnd base rates'!M$114)\n+($M491*'fnd base rates'!M$116)\n+($N491*'fnd base rates'!M$117)\n+($O491*'fnd base rates'!M$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,13)))","v":0},19631859.175686147,null,469035035,"469","035","035",1,1154,19631859.175686147,17012,0,17012,null,null,null,null,null,17012,0,17012,null,null,{"$f":"BC491-BA491","v":0}]
[469,469035040,"MATCH",{"$f":"'fnd enro'!D492","v":0},{"$f":"'fnd enro'!E492","v":0},{"$f":"'fnd enro'!F492","v":0},{"$f":"'fnd enro'!G492","v":0},{"$f":"'fnd enro'!H492","v":0},{"$f":"'fnd enro'!I492","v":1},{"$f":"'fnd enro'!J492","v":0},{"$f":"'fnd enro'!K492","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L492","v":0},{"$f":"'fnd enro'!M492","v":0},{"$f":"'fnd enro'!N492","v":0},{"$f":"'fnd enro'!O492","v":0},{"$f":"'fnd enro'!P492","v":1},{"$f":"'fnd enro'!R492","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q492)","v":6},null,{"$f":"(($D492*'fnd base rates'!C$107)\n+($E492*'fnd base rates'!C$108)\n+($F492*'fnd base rates'!C$109)\n+($G492*'fnd base rates'!C$110)\n+($H492*'fnd base rates'!C$111)\n+($I492*'fnd base rates'!C$112)\n+($J492*'fnd base rates'!C$113)\n+($K492*'fnd base rates'!C$114)\n+($M492*'fnd base rates'!C$116)\n+($N492*'fnd base rates'!C$117)\n+($O492*'fnd base rates'!C$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,3)))\n*$R492","v":654.4878644480001},{"$f":"(($D492*'fnd base rates'!D$107)\n+($E492*'fnd base rates'!D$108)\n+($F492*'fnd base rates'!D$109)\n+($G492*'fnd base rates'!D$110)\n+($H492*'fnd base rates'!D$111)\n+($I492*'fnd base rates'!D$112)\n+($J492*'fnd base rates'!D$113)\n+($K492*'fnd base rates'!D$114)\n+($M492*'fnd base rates'!D$116)\n+($N492*'fnd base rates'!D$117)\n+($O492*'fnd base rates'!D$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,4)))\n*$R492","v":1167.9136000000001},{"$f":"(($D492*'fnd base rates'!E$107)\n+($E492*'fnd base rates'!E$108)\n+($F492*'fnd base rates'!E$109)\n+($G492*'fnd base rates'!E$110)\n+($H492*'fnd base rates'!E$111)\n+($I492*'fnd base rates'!E$112)\n+($J492*'fnd base rates'!E$113)\n+($K492*'fnd base rates'!E$114)\n+($M492*'fnd base rates'!E$116)\n+($N492*'fnd base rates'!E$117)\n+($O492*'fnd base rates'!E$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,5)))\n*$R492","v":8619.6804090880014},{"$f":"(($D492*'fnd base rates'!F$107)\n+($E492*'fnd base rates'!F$108)\n+($F492*'fnd base rates'!F$109)\n+($G492*'fnd base rates'!F$110)\n+($H492*'fnd base rates'!F$111)\n+($I492*'fnd base rates'!F$112)\n+($J492*'fnd base rates'!F$113)\n+($K492*'fnd base rates'!F$114)\n+($M492*'fnd base rates'!F$116)\n+($N492*'fnd base rates'!F$117)\n+($O492*'fnd base rates'!F$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,6)))\n*$R492","v":964.93241625600012},{"$f":"(($D492*'fnd base rates'!G$107)\n+($E492*'fnd base rates'!G$108)\n+($F492*'fnd base rates'!G$109)\n+($G492*'fnd base rates'!G$110)\n+($H492*'fnd base rates'!G$111)\n+($I492*'fnd base rates'!G$112)\n+($J492*'fnd base rates'!G$113)\n+($K492*'fnd base rates'!G$114)\n+($M492*'fnd base rates'!G$116)\n+($N492*'fnd base rates'!G$117)\n+($O492*'fnd base rates'!G$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,7)))\n*$R492","v":337.19653081600001},{"$f":"(($D492*'fnd base rates'!H$107)\n+($E492*'fnd base rates'!H$108)\n+($F492*'fnd base rates'!H$109)\n+($G492*'fnd base rates'!H$110)\n+($H492*'fnd base rates'!H$111)\n+($I492*'fnd base rates'!H$112)\n+($J492*'fnd base rates'!H$113)\n+($K492*'fnd base rates'!H$114)\n+($M492*'fnd base rates'!H$116)\n+($N492*'fnd base rates'!H$117)\n+($O492*'fnd base rates'!H$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,8)))","v":850.46893399999999},{"$f":"(($D492*'fnd base rates'!I$107)\n+($E492*'fnd base rates'!I$108)\n+($F492*'fnd base rates'!I$109)\n+($G492*'fnd base rates'!I$110)\n+($H492*'fnd base rates'!I$111)\n+($I492*'fnd base rates'!I$112)\n+($J492*'fnd base rates'!I$113)\n+($K492*'fnd base rates'!I$114)\n+($M492*'fnd base rates'!I$116)\n+($N492*'fnd base rates'!I$117)\n+($O492*'fnd base rates'!I$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,9)))\n*$R492","v":596.03904000000011},{"$f":"(($D492*'fnd base rates'!J$107)\n+($E492*'fnd base rates'!J$108)\n+($F492*'fnd base rates'!J$109)\n+($G492*'fnd base rates'!J$110)\n+($H492*'fnd base rates'!J$111)\n+($I492*'fnd base rates'!J$112)\n+($J492*'fnd base rates'!J$113)\n+($K492*'fnd base rates'!J$114)\n+($M492*'fnd base rates'!J$116)\n+($N492*'fnd base rates'!J$117)\n+($O492*'fnd base rates'!J$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,10)))\n*$R492","v":1313.3792000000001},{"$f":"(($D492*'fnd base rates'!K$107)\n+($E492*'fnd base rates'!K$108)\n+($F492*'fnd base rates'!K$109)\n+($G492*'fnd base rates'!K$110)\n+($H492*'fnd base rates'!K$111)\n+($I492*'fnd base rates'!K$112)\n+($J492*'fnd base rates'!K$113)\n+($K492*'fnd base rates'!K$114)\n+($M492*'fnd base rates'!K$116)\n+($N492*'fnd base rates'!K$117)\n+($O492*'fnd base rates'!K$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,11)))\n*$R492","v":1251.2651494400002},{"$f":"(($D492*'fnd base rates'!L$107)\n+($E492*'fnd base rates'!L$108)\n+($F492*'fnd base rates'!L$109)\n+($G492*'fnd base rates'!L$110)\n+($H492*'fnd base rates'!L$111)\n+($I492*'fnd base rates'!L$112)\n+($J492*'fnd base rates'!L$113)\n+($K492*'fnd base rates'!L$114)\n+($M492*'fnd base rates'!L$116)\n+($N492*'fnd base rates'!L$117)\n+($O492*'fnd base rates'!L$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,12)))","v":1856.0666800000001},{"$f":"(($D492*'fnd base rates'!M$107)\n+($E492*'fnd base rates'!M$108)\n+($F492*'fnd base rates'!M$109)\n+($G492*'fnd base rates'!M$110)\n+($H492*'fnd base rates'!M$111)\n+($I492*'fnd base rates'!M$112)\n+($J492*'fnd base rates'!M$113)\n+($K492*'fnd base rates'!M$114)\n+($M492*'fnd base rates'!M$116)\n+($N492*'fnd base rates'!M$117)\n+($O492*'fnd base rates'!M$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,13)))","v":0},17611.429824048002,null,469035040,"469","035","040",1,1,17611.429824048002,17611,0,17611,null,null,null,null,null,17611,0,17611,null,null,{"$f":"BC492-BA492","v":0}]
[469,469035044,"MATCH",{"$f":"'fnd enro'!D493","v":0},{"$f":"'fnd enro'!E493","v":0},{"$f":"'fnd enro'!F493","v":2},{"$f":"'fnd enro'!G493","v":5},{"$f":"'fnd enro'!H493","v":2},{"$f":"'fnd enro'!I493","v":3},{"$f":"'fnd enro'!J493","v":0},{"$f":"'fnd enro'!K493","v":0.4632},{"$f":"'fnd enro'!L493","v":0},{"$f":"'fnd enro'!M493","v":3},{"$f":"'fnd enro'!N493","v":0},{"$f":"'fnd enro'!O493","v":0},{"$f":"'fnd enro'!P493","v":8},{"$f":"'fnd enro'!R493","v":12},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q493)","v":11},null,{"$f":"(($D493*'fnd base rates'!C$107)\n+($E493*'fnd base rates'!C$108)\n+($F493*'fnd base rates'!C$109)\n+($G493*'fnd base rates'!C$110)\n+($H493*'fnd base rates'!C$111)\n+($I493*'fnd base rates'!C$112)\n+($J493*'fnd base rates'!C$113)\n+($K493*'fnd base rates'!C$114)\n+($M493*'fnd base rates'!C$116)\n+($N493*'fnd base rates'!C$117)\n+($O493*'fnd base rates'!C$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,3)))\n*$R493","v":8062.0540533760004},{"$f":"(($D493*'fnd base rates'!D$107)\n+($E493*'fnd base rates'!D$108)\n+($F493*'fnd base rates'!D$109)\n+($G493*'fnd base rates'!D$110)\n+($H493*'fnd base rates'!D$111)\n+($I493*'fnd base rates'!D$112)\n+($J493*'fnd base rates'!D$113)\n+($K493*'fnd base rates'!D$114)\n+($M493*'fnd base rates'!D$116)\n+($N493*'fnd base rates'!D$117)\n+($O493*'fnd base rates'!D$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,4)))\n*$R493","v":14015.028480000003},{"$f":"(($D493*'fnd base rates'!E$107)\n+($E493*'fnd base rates'!E$108)\n+($F493*'fnd base rates'!E$109)\n+($G493*'fnd base rates'!E$110)\n+($H493*'fnd base rates'!E$111)\n+($I493*'fnd base rates'!E$112)\n+($J493*'fnd base rates'!E$113)\n+($K493*'fnd base rates'!E$114)\n+($M493*'fnd base rates'!E$116)\n+($N493*'fnd base rates'!E$117)\n+($O493*'fnd base rates'!E$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,5)))\n*$R493","v":90821.479469055994},{"$f":"(($D493*'fnd base rates'!F$107)\n+($E493*'fnd base rates'!F$108)\n+($F493*'fnd base rates'!F$109)\n+($G493*'fnd base rates'!F$110)\n+($H493*'fnd base rates'!F$111)\n+($I493*'fnd base rates'!F$112)\n+($J493*'fnd base rates'!F$113)\n+($K493*'fnd base rates'!F$114)\n+($M493*'fnd base rates'!F$116)\n+($N493*'fnd base rates'!F$117)\n+($O493*'fnd base rates'!F$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,6)))\n*$R493","v":15139.081475072},{"$f":"(($D493*'fnd base rates'!G$107)\n+($E493*'fnd base rates'!G$108)\n+($F493*'fnd base rates'!G$109)\n+($G493*'fnd base rates'!G$110)\n+($H493*'fnd base rates'!G$111)\n+($I493*'fnd base rates'!G$112)\n+($J493*'fnd base rates'!G$113)\n+($K493*'fnd base rates'!G$114)\n+($M493*'fnd base rates'!G$116)\n+($N493*'fnd base rates'!G$117)\n+($O493*'fnd base rates'!G$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,7)))\n*$R493","v":3893.7554897920004},{"$f":"(($D493*'fnd base rates'!H$107)\n+($E493*'fnd base rates'!H$108)\n+($F493*'fnd base rates'!H$109)\n+($G493*'fnd base rates'!H$110)\n+($H493*'fnd base rates'!H$111)\n+($I493*'fnd base rates'!H$112)\n+($J493*'fnd base rates'!H$113)\n+($K493*'fnd base rates'!H$114)\n+($M493*'fnd base rates'!H$116)\n+($N493*'fnd base rates'!H$117)\n+($O493*'fnd base rates'!H$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,8)))","v":7804.5572080000002},{"$f":"(($D493*'fnd base rates'!I$107)\n+($E493*'fnd base rates'!I$108)\n+($F493*'fnd base rates'!I$109)\n+($G493*'fnd base rates'!I$110)\n+($H493*'fnd base rates'!I$111)\n+($I493*'fnd base rates'!I$112)\n+($J493*'fnd base rates'!I$113)\n+($K493*'fnd base rates'!I$114)\n+($M493*'fnd base rates'!I$116)\n+($N493*'fnd base rates'!I$117)\n+($O493*'fnd base rates'!I$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,9)))\n*$R493","v":6123.3836799999999},{"$f":"(($D493*'fnd base rates'!J$107)\n+($E493*'fnd base rates'!J$108)\n+($F493*'fnd base rates'!J$109)\n+($G493*'fnd base rates'!J$110)\n+($H493*'fnd base rates'!J$111)\n+($I493*'fnd base rates'!J$112)\n+($J493*'fnd base rates'!J$113)\n+($K493*'fnd base rates'!J$114)\n+($M493*'fnd base rates'!J$116)\n+($N493*'fnd base rates'!J$117)\n+($O493*'fnd base rates'!J$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,10)))\n*$R493","v":10629.379200000001},{"$f":"(($D493*'fnd base rates'!K$107)\n+($E493*'fnd base rates'!K$108)\n+($F493*'fnd base rates'!K$109)\n+($G493*'fnd base rates'!K$110)\n+($H493*'fnd base rates'!K$111)\n+($I493*'fnd base rates'!K$112)\n+($J493*'fnd base rates'!K$113)\n+($K493*'fnd base rates'!K$114)\n+($M493*'fnd base rates'!K$116)\n+($N493*'fnd base rates'!K$117)\n+($O493*'fnd base rates'!K$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,11)))\n*$R493","v":15695.83459328},{"$f":"(($D493*'fnd base rates'!L$107)\n+($E493*'fnd base rates'!L$108)\n+($F493*'fnd base rates'!L$109)\n+($G493*'fnd base rates'!L$110)\n+($H493*'fnd base rates'!L$111)\n+($I493*'fnd base rates'!L$112)\n+($J493*'fnd base rates'!L$113)\n+($K493*'fnd base rates'!L$114)\n+($M493*'fnd base rates'!L$116)\n+($N493*'fnd base rates'!L$117)\n+($O493*'fnd base rates'!L$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,12)))","v":23094.600160000002},{"$f":"(($D493*'fnd base rates'!M$107)\n+($E493*'fnd base rates'!M$108)\n+($F493*'fnd base rates'!M$109)\n+($G493*'fnd base rates'!M$110)\n+($H493*'fnd base rates'!M$111)\n+($I493*'fnd base rates'!M$112)\n+($J493*'fnd base rates'!M$113)\n+($K493*'fnd base rates'!M$114)\n+($M493*'fnd base rates'!M$116)\n+($N493*'fnd base rates'!M$117)\n+($O493*'fnd base rates'!M$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,13)))","v":0},195279.15380857603,null,469035044,"469","035","044",1,12,195279.15380857603,16273,0,16273,null,null,null,null,null,16273,0,16273,null,null,{"$f":"BC493-BA493","v":0}]
[469,469035049,"MATCH",{"$f":"'fnd enro'!D494","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L494","v":0},{"$f":"'fnd enro'!M494","v":0},{"$f":"'fnd enro'!N494","v":0},{"$f":"'fnd enro'!O494","v":0},{"$f":"'fnd enro'!P494","v":1},{"$f":"'fnd enro'!R494","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q494)","v":8},null,{"$f":"(($D494*'fnd base rates'!C$107)\n+($E494*'fnd base rates'!C$108)\n+($F494*'fnd base rates'!C$109)\n+($G494*'fnd base rates'!C$110)\n+($H494*'fnd base rates'!C$111)\n+($I494*'fnd base rates'!C$112)\n+($J494*'fnd base rates'!C$113)\n+($K494*'fnd base rates'!C$114)\n+($M494*'fnd base rates'!C$116)\n+($N494*'fnd base rates'!C$117)\n+($O494*'fnd base rates'!C$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,3)))\n*$R494","v":662.2235444480001},{"$f":"(($D494*'fnd base rates'!D$107)\n+($E494*'fnd base rates'!D$108)\n+($F494*'fnd base rates'!D$109)\n+($G494*'fnd base rates'!D$110)\n+($H494*'fnd base rates'!D$111)\n+($I494*'fnd base rates'!D$112)\n+($J494*'fnd base rates'!D$113)\n+($K494*'fnd base rates'!D$114)\n+($M494*'fnd base rates'!D$116)\n+($N494*'fnd base rates'!D$117)\n+($O494*'fnd base rates'!D$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,4)))\n*$R494","v":1204.5900800000002},{"$f":"(($D494*'fnd base rates'!E$107)\n+($E494*'fnd base rates'!E$108)\n+($F494*'fnd base rates'!E$109)\n+($G494*'fnd base rates'!E$110)\n+($H494*'fnd base rates'!E$111)\n+($I494*'fnd base rates'!E$112)\n+($J494*'fnd base rates'!E$113)\n+($K494*'fnd base rates'!E$114)\n+($M494*'fnd base rates'!E$116)\n+($N494*'fnd base rates'!E$117)\n+($O494*'fnd base rates'!E$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,5)))\n*$R494","v":8977.6976890879996},{"$f":"(($D494*'fnd base rates'!F$107)\n+($E494*'fnd base rates'!F$108)\n+($F494*'fnd base rates'!F$109)\n+($G494*'fnd base rates'!F$110)\n+($H494*'fnd base rates'!F$111)\n+($I494*'fnd base rates'!F$112)\n+($J494*'fnd base rates'!F$113)\n+($K494*'fnd base rates'!F$114)\n+($M494*'fnd base rates'!F$116)\n+($N494*'fnd base rates'!F$117)\n+($O494*'fnd base rates'!F$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,6)))\n*$R494","v":964.93241625600012},{"$f":"(($D494*'fnd base rates'!G$107)\n+($E494*'fnd base rates'!G$108)\n+($F494*'fnd base rates'!G$109)\n+($G494*'fnd base rates'!G$110)\n+($H494*'fnd base rates'!G$111)\n+($I494*'fnd base rates'!G$112)\n+($J494*'fnd base rates'!G$113)\n+($K494*'fnd base rates'!G$114)\n+($M494*'fnd base rates'!G$116)\n+($N494*'fnd base rates'!G$117)\n+($O494*'fnd base rates'!G$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,7)))\n*$R494","v":354.57189081600001},{"$f":"(($D494*'fnd base rates'!H$107)\n+($E494*'fnd base rates'!H$108)\n+($F494*'fnd base rates'!H$109)\n+($G494*'fnd base rates'!H$110)\n+($H494*'fnd base rates'!H$111)\n+($I494*'fnd base rates'!H$112)\n+($J494*'fnd base rates'!H$113)\n+($K494*'fnd base rates'!H$114)\n+($M494*'fnd base rates'!H$116)\n+($N494*'fnd base rates'!H$117)\n+($O494*'fnd base rates'!H$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,8)))","v":852.91893400000004},{"$f":"(($D494*'fnd base rates'!I$107)\n+($E494*'fnd base rates'!I$108)\n+($F494*'fnd base rates'!I$109)\n+($G494*'fnd base rates'!I$110)\n+($H494*'fnd base rates'!I$111)\n+($I494*'fnd base rates'!I$112)\n+($J494*'fnd base rates'!I$113)\n+($K494*'fnd base rates'!I$114)\n+($M494*'fnd base rates'!I$116)\n+($N494*'fnd base rates'!I$117)\n+($O494*'fnd base rates'!I$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,9)))\n*$R494","v":610.54208000000006},{"$f":"(($D494*'fnd base rates'!J$107)\n+($E494*'fnd base rates'!J$108)\n+($F494*'fnd base rates'!J$109)\n+($G494*'fnd base rates'!J$110)\n+($H494*'fnd base rates'!J$111)\n+($I494*'fnd base rates'!J$112)\n+($J494*'fnd base rates'!J$113)\n+($K494*'fnd base rates'!J$114)\n+($M494*'fnd base rates'!J$116)\n+($N494*'fnd base rates'!J$117)\n+($O494*'fnd base rates'!J$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,10)))\n*$R494","v":1388.7123199999999},{"$f":"(($D494*'fnd base rates'!K$107)\n+($E494*'fnd base rates'!K$108)\n+($F494*'fnd base rates'!K$109)\n+($G494*'fnd base rates'!K$110)\n+($H494*'fnd base rates'!K$111)\n+($I494*'fnd base rates'!K$112)\n+($J494*'fnd base rates'!K$113)\n+($K494*'fnd base rates'!K$114)\n+($M494*'fnd base rates'!K$116)\n+($N494*'fnd base rates'!K$117)\n+($O494*'fnd base rates'!K$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,11)))\n*$R494","v":1251.2651494400002},{"$f":"(($D494*'fnd base rates'!L$107)\n+($E494*'fnd base rates'!L$108)\n+($F494*'fnd base rates'!L$109)\n+($G494*'fnd base rates'!L$110)\n+($H494*'fnd base rates'!L$111)\n+($I494*'fnd base rates'!L$112)\n+($J494*'fnd base rates'!L$113)\n+($K494*'fnd base rates'!L$114)\n+($M494*'fnd base rates'!L$116)\n+($N494*'fnd base rates'!L$117)\n+($O494*'fnd base rates'!L$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,12)))","v":1909.2866800000002},{"$f":"(($D494*'fnd base rates'!M$107)\n+($E494*'fnd base rates'!M$108)\n+($F494*'fnd base rates'!M$109)\n+($G494*'fnd base rates'!M$110)\n+($H494*'fnd base rates'!M$111)\n+($I494*'fnd base rates'!M$112)\n+($J494*'fnd base rates'!M$113)\n+($K494*'fnd base rates'!M$114)\n+($M494*'fnd base rates'!M$116)\n+($N494*'fnd base rates'!M$117)\n+($O494*'fnd base rates'!M$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,13)))","v":0},18176.740784048001,null,469035049,"469","035","049",1,1,18176.740784048001,18177,0,18177,null,null,null,null,null,18177,0,18177,null,null,{"$f":"BC494-BA494","v":0}]
[469,469035050,"MATCH",{"$f":"'fnd enro'!D495","v":0},{"$f":"'fnd enro'!E495","v":0},{"$f":"'fnd enro'!F495","v":1},{"$f":"'fnd enro'!G495","v":1},{"$f":"'fnd enro'!H495","v":0},{"$f":"'fnd enro'!I495","v":0},{"$f":"'fnd enro'!J495","v":0},{"$f":"'fnd enro'!K495","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L495","v":0},{"$f":"'fnd enro'!M495","v":0},{"$f":"'fnd enro'!N495","v":0},{"$f":"'fnd enro'!O495","v":0},{"$f":"'fnd enro'!P495","v":2},{"$f":"'fnd enro'!R495","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q495)","v":4},null,{"$f":"(($D495*'fnd base rates'!C$107)\n+($E495*'fnd base rates'!C$108)\n+($F495*'fnd base rates'!C$109)\n+($G495*'fnd base rates'!C$110)\n+($H495*'fnd base rates'!C$111)\n+($I495*'fnd base rates'!C$112)\n+($J495*'fnd base rates'!C$113)\n+($K495*'fnd base rates'!C$114)\n+($M495*'fnd base rates'!C$116)\n+($N495*'fnd base rates'!C$117)\n+($O495*'fnd base rates'!C$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,3)))\n*$R495","v":1294.3965288960001},{"$f":"(($D495*'fnd base rates'!D$107)\n+($E495*'fnd base rates'!D$108)\n+($F495*'fnd base rates'!D$109)\n+($G495*'fnd base rates'!D$110)\n+($H495*'fnd base rates'!D$111)\n+($I495*'fnd base rates'!D$112)\n+($J495*'fnd base rates'!D$113)\n+($K495*'fnd base rates'!D$114)\n+($M495*'fnd base rates'!D$116)\n+($N495*'fnd base rates'!D$117)\n+($O495*'fnd base rates'!D$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,4)))\n*$R495","v":2266.7827200000002},{"$f":"(($D495*'fnd base rates'!E$107)\n+($E495*'fnd base rates'!E$108)\n+($F495*'fnd base rates'!E$109)\n+($G495*'fnd base rates'!E$110)\n+($H495*'fnd base rates'!E$111)\n+($I495*'fnd base rates'!E$112)\n+($J495*'fnd base rates'!E$113)\n+($K495*'fnd base rates'!E$114)\n+($M495*'fnd base rates'!E$116)\n+($N495*'fnd base rates'!E$117)\n+($O495*'fnd base rates'!E$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,5)))\n*$R495","v":14320.332978176},{"$f":"(($D495*'fnd base rates'!F$107)\n+($E495*'fnd base rates'!F$108)\n+($F495*'fnd base rates'!F$109)\n+($G495*'fnd base rates'!F$110)\n+($H495*'fnd base rates'!F$111)\n+($I495*'fnd base rates'!F$112)\n+($J495*'fnd base rates'!F$113)\n+($K495*'fnd base rates'!F$114)\n+($M495*'fnd base rates'!F$116)\n+($N495*'fnd base rates'!F$117)\n+($O495*'fnd base rates'!F$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,6)))\n*$R495","v":2714.4433925120002},{"$f":"(($D495*'fnd base rates'!G$107)\n+($E495*'fnd base rates'!G$108)\n+($F495*'fnd base rates'!G$109)\n+($G495*'fnd base rates'!G$110)\n+($H495*'fnd base rates'!G$111)\n+($I495*'fnd base rates'!G$112)\n+($J495*'fnd base rates'!G$113)\n+($K495*'fnd base rates'!G$114)\n+($M495*'fnd base rates'!G$116)\n+($N495*'fnd base rates'!G$117)\n+($O495*'fnd base rates'!G$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,7)))\n*$R495","v":626.25994163199994},{"$f":"(($D495*'fnd base rates'!H$107)\n+($E495*'fnd base rates'!H$108)\n+($F495*'fnd base rates'!H$109)\n+($G495*'fnd base rates'!H$110)\n+($H495*'fnd base rates'!H$111)\n+($I495*'fnd base rates'!H$112)\n+($J495*'fnd base rates'!H$113)\n+($K495*'fnd base rates'!H$114)\n+($M495*'fnd base rates'!H$116)\n+($N495*'fnd base rates'!H$117)\n+($O495*'fnd base rates'!H$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,8)))","v":1087.0378680000001},{"$f":"(($D495*'fnd base rates'!I$107)\n+($E495*'fnd base rates'!I$108)\n+($F495*'fnd base rates'!I$109)\n+($G495*'fnd base rates'!I$110)\n+($H495*'fnd base rates'!I$111)\n+($I495*'fnd base rates'!I$112)\n+($J495*'fnd base rates'!I$113)\n+($K495*'fnd base rates'!I$114)\n+($M495*'fnd base rates'!I$116)\n+($N495*'fnd base rates'!I$117)\n+($O495*'fnd base rates'!I$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,9)))\n*$R495","v":904.58496000000014},{"$f":"(($D495*'fnd base rates'!J$107)\n+($E495*'fnd base rates'!J$108)\n+($F495*'fnd base rates'!J$109)\n+($G495*'fnd base rates'!J$110)\n+($H495*'fnd base rates'!J$111)\n+($I495*'fnd base rates'!J$112)\n+($J495*'fnd base rates'!J$113)\n+($K495*'fnd base rates'!J$114)\n+($M495*'fnd base rates'!J$116)\n+($N495*'fnd base rates'!J$117)\n+($O495*'fnd base rates'!J$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,10)))\n*$R495","v":1512.7116800000003},{"$f":"(($D495*'fnd base rates'!K$107)\n+($E495*'fnd base rates'!K$108)\n+($F495*'fnd base rates'!K$109)\n+($G495*'fnd base rates'!K$110)\n+($H495*'fnd base rates'!K$111)\n+($I495*'fnd base rates'!K$112)\n+($J495*'fnd base rates'!K$113)\n+($K495*'fnd base rates'!K$114)\n+($M495*'fnd base rates'!K$116)\n+($N495*'fnd base rates'!K$117)\n+($O495*'fnd base rates'!K$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,11)))\n*$R495","v":2394.0566988800001},{"$f":"(($D495*'fnd base rates'!L$107)\n+($E495*'fnd base rates'!L$108)\n+($F495*'fnd base rates'!L$109)\n+($G495*'fnd base rates'!L$110)\n+($H495*'fnd base rates'!L$111)\n+($I495*'fnd base rates'!L$112)\n+($J495*'fnd base rates'!L$113)\n+($K495*'fnd base rates'!L$114)\n+($M495*'fnd base rates'!L$116)\n+($N495*'fnd base rates'!L$117)\n+($O495*'fnd base rates'!L$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,12)))","v":3765.9633600000002},{"$f":"(($D495*'fnd base rates'!M$107)\n+($E495*'fnd base rates'!M$108)\n+($F495*'fnd base rates'!M$109)\n+($G495*'fnd base rates'!M$110)\n+($H495*'fnd base rates'!M$111)\n+($I495*'fnd base rates'!M$112)\n+($J495*'fnd base rates'!M$113)\n+($K495*'fnd base rates'!M$114)\n+($M495*'fnd base rates'!M$116)\n+($N495*'fnd base rates'!M$117)\n+($O495*'fnd base rates'!M$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,13)))","v":0},30886.570128096006,null,469035050,"469","035","050",1,2,30886.570128096006,15443,0,15443,null,null,null,null,null,15443,0,15443,null,null,{"$f":"BC495-BA495","v":0}]
[469,469035073,"MATCH",{"$f":"'fnd enro'!D496","v":0},{"$f":"'fnd enro'!E496","v":0},{"$f":"'fnd enro'!F496","v":0},{"$f":"'fnd enro'!G496","v":1},{"$f":"'fnd enro'!H496","v":0},{"$f":"'fnd enro'!I496","v":1},{"$f":"'fnd enro'!J496","v":0},{"$f":"'fnd enro'!K496","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L496","v":0},{"$f":"'fnd enro'!M496","v":0},{"$f":"'fnd enro'!N496","v":0},{"$f":"'fnd enro'!O496","v":0},{"$f":"'fnd enro'!P496","v":2},{"$f":"'fnd enro'!R496","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q496)","v":6},null,{"$f":"(($D496*'fnd base rates'!C$107)\n+($E496*'fnd base rates'!C$108)\n+($F496*'fnd base rates'!C$109)\n+($G496*'fnd base rates'!C$110)\n+($H496*'fnd base rates'!C$111)\n+($I496*'fnd base rates'!C$112)\n+($J496*'fnd base rates'!C$113)\n+($K496*'fnd base rates'!C$114)\n+($M496*'fnd base rates'!C$116)\n+($N496*'fnd base rates'!C$117)\n+($O496*'fnd base rates'!C$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,3)))\n*$R496","v":1308.9757288960002},{"$f":"(($D496*'fnd base rates'!D$107)\n+($E496*'fnd base rates'!D$108)\n+($F496*'fnd base rates'!D$109)\n+($G496*'fnd base rates'!D$110)\n+($H496*'fnd base rates'!D$111)\n+($I496*'fnd base rates'!D$112)\n+($J496*'fnd base rates'!D$113)\n+($K496*'fnd base rates'!D$114)\n+($M496*'fnd base rates'!D$116)\n+($N496*'fnd base rates'!D$117)\n+($O496*'fnd base rates'!D$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,4)))\n*$R496","v":2335.8272000000002},{"$f":"(($D496*'fnd base rates'!E$107)\n+($E496*'fnd base rates'!E$108)\n+($F496*'fnd base rates'!E$109)\n+($G496*'fnd base rates'!E$110)\n+($H496*'fnd base rates'!E$111)\n+($I496*'fnd base rates'!E$112)\n+($J496*'fnd base rates'!E$113)\n+($K496*'fnd base rates'!E$114)\n+($M496*'fnd base rates'!E$116)\n+($N496*'fnd base rates'!E$117)\n+($O496*'fnd base rates'!E$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,5)))\n*$R496","v":16116.795058176001},{"$f":"(($D496*'fnd base rates'!F$107)\n+($E496*'fnd base rates'!F$108)\n+($F496*'fnd base rates'!F$109)\n+($G496*'fnd base rates'!F$110)\n+($H496*'fnd base rates'!F$111)\n+($I496*'fnd base rates'!F$112)\n+($J496*'fnd base rates'!F$113)\n+($K496*'fnd base rates'!F$114)\n+($M496*'fnd base rates'!F$116)\n+($N496*'fnd base rates'!F$117)\n+($O496*'fnd base rates'!F$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,6)))\n*$R496","v":2322.1541125120002},{"$f":"(($D496*'fnd base rates'!G$107)\n+($E496*'fnd base rates'!G$108)\n+($F496*'fnd base rates'!G$109)\n+($G496*'fnd base rates'!G$110)\n+($H496*'fnd base rates'!G$111)\n+($I496*'fnd base rates'!G$112)\n+($J496*'fnd base rates'!G$113)\n+($K496*'fnd base rates'!G$114)\n+($M496*'fnd base rates'!G$116)\n+($N496*'fnd base rates'!G$117)\n+($O496*'fnd base rates'!G$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,7)))\n*$R496","v":666.6791416320001},{"$f":"(($D496*'fnd base rates'!H$107)\n+($E496*'fnd base rates'!H$108)\n+($F496*'fnd base rates'!H$109)\n+($G496*'fnd base rates'!H$110)\n+($H496*'fnd base rates'!H$111)\n+($I496*'fnd base rates'!H$112)\n+($J496*'fnd base rates'!H$113)\n+($K496*'fnd base rates'!H$114)\n+($M496*'fnd base rates'!H$116)\n+($N496*'fnd base rates'!H$117)\n+($O496*'fnd base rates'!H$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,8)))","v":1396.2978679999999},{"$f":"(($D496*'fnd base rates'!I$107)\n+($E496*'fnd base rates'!I$108)\n+($F496*'fnd base rates'!I$109)\n+($G496*'fnd base rates'!I$110)\n+($H496*'fnd base rates'!I$111)\n+($I496*'fnd base rates'!I$112)\n+($J496*'fnd base rates'!I$113)\n+($K496*'fnd base rates'!I$114)\n+($M496*'fnd base rates'!I$116)\n+($N496*'fnd base rates'!I$117)\n+($O496*'fnd base rates'!I$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,9)))\n*$R496","v":1061.96416},{"$f":"(($D496*'fnd base rates'!J$107)\n+($E496*'fnd base rates'!J$108)\n+($F496*'fnd base rates'!J$109)\n+($G496*'fnd base rates'!J$110)\n+($H496*'fnd base rates'!J$111)\n+($I496*'fnd base rates'!J$112)\n+($J496*'fnd base rates'!J$113)\n+($K496*'fnd base rates'!J$114)\n+($M496*'fnd base rates'!J$116)\n+($N496*'fnd base rates'!J$117)\n+($O496*'fnd base rates'!J$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,10)))\n*$R496","v":2168.2425600000001},{"$f":"(($D496*'fnd base rates'!K$107)\n+($E496*'fnd base rates'!K$108)\n+($F496*'fnd base rates'!K$109)\n+($G496*'fnd base rates'!K$110)\n+($H496*'fnd base rates'!K$111)\n+($I496*'fnd base rates'!K$112)\n+($J496*'fnd base rates'!K$113)\n+($K496*'fnd base rates'!K$114)\n+($M496*'fnd base rates'!K$116)\n+($N496*'fnd base rates'!K$117)\n+($O496*'fnd base rates'!K$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,11)))\n*$R496","v":2448.2934988800002},{"$f":"(($D496*'fnd base rates'!L$107)\n+($E496*'fnd base rates'!L$108)\n+($F496*'fnd base rates'!L$109)\n+($G496*'fnd base rates'!L$110)\n+($H496*'fnd base rates'!L$111)\n+($I496*'fnd base rates'!L$112)\n+($J496*'fnd base rates'!L$113)\n+($K496*'fnd base rates'!L$114)\n+($M496*'fnd base rates'!L$116)\n+($N496*'fnd base rates'!L$117)\n+($O496*'fnd base rates'!L$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,12)))","v":3789.1633600000005},{"$f":"(($D496*'fnd base rates'!M$107)\n+($E496*'fnd base rates'!M$108)\n+($F496*'fnd base rates'!M$109)\n+($G496*'fnd base rates'!M$110)\n+($H496*'fnd base rates'!M$111)\n+($I496*'fnd base rates'!M$112)\n+($J496*'fnd base rates'!M$113)\n+($K496*'fnd base rates'!M$114)\n+($M496*'fnd base rates'!M$116)\n+($N496*'fnd base rates'!M$117)\n+($O496*'fnd base rates'!M$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,13)))","v":0},33614.392688096006,null,469035073,"469","035","073",1,2,33614.392688096006,16807,0,16807,null,null,null,null,null,16807,0,16807,null,null,{"$f":"BC496-BA496","v":0}]
[469,469035093,"MATCH",{"$f":"'fnd enro'!D497","v":0},{"$f":"'fnd enro'!E497","v":0},{"$f":"'fnd enro'!F497","v":0},{"$f":"'fnd enro'!G497","v":0},{"$f":"'fnd enro'!H497","v":1},{"$f":"'fnd enro'!I497","v":1},{"$f":"'fnd enro'!J497","v":0},{"$f":"'fnd enro'!K497","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L497","v":0},{"$f":"'fnd enro'!M497","v":0},{"$f":"'fnd enro'!N497","v":0},{"$f":"'fnd enro'!O497","v":0},{"$f":"'fnd enro'!P497","v":2},{"$f":"'fnd enro'!R497","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q497)","v":11},null,{"$f":"(($D497*'fnd base rates'!C$107)\n+($E497*'fnd base rates'!C$108)\n+($F497*'fnd base rates'!C$109)\n+($G497*'fnd base rates'!C$110)\n+($H497*'fnd base rates'!C$111)\n+($I497*'fnd base rates'!C$112)\n+($J497*'fnd base rates'!C$113)\n+($K497*'fnd base rates'!C$114)\n+($M497*'fnd base rates'!C$116)\n+($N497*'fnd base rates'!C$117)\n+($O497*'fnd base rates'!C$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,3)))\n*$R497","v":1349.2970088960003},{"$f":"(($D497*'fnd base rates'!D$107)\n+($E497*'fnd base rates'!D$108)\n+($F497*'fnd base rates'!D$109)\n+($G497*'fnd base rates'!D$110)\n+($H497*'fnd base rates'!D$111)\n+($I497*'fnd base rates'!D$112)\n+($J497*'fnd base rates'!D$113)\n+($K497*'fnd base rates'!D$114)\n+($M497*'fnd base rates'!D$116)\n+($N497*'fnd base rates'!D$117)\n+($O497*'fnd base rates'!D$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,4)))\n*$R497","v":2526.9017600000002},{"$f":"(($D497*'fnd base rates'!E$107)\n+($E497*'fnd base rates'!E$108)\n+($F497*'fnd base rates'!E$109)\n+($G497*'fnd base rates'!E$110)\n+($H497*'fnd base rates'!E$111)\n+($I497*'fnd base rates'!E$112)\n+($J497*'fnd base rates'!E$113)\n+($K497*'fnd base rates'!E$114)\n+($M497*'fnd base rates'!E$116)\n+($N497*'fnd base rates'!E$117)\n+($O497*'fnd base rates'!E$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,5)))\n*$R497","v":17523.981618176},{"$f":"(($D497*'fnd base rates'!F$107)\n+($E497*'fnd base rates'!F$108)\n+($F497*'fnd base rates'!F$109)\n+($G497*'fnd base rates'!F$110)\n+($H497*'fnd base rates'!F$111)\n+($I497*'fnd base rates'!F$112)\n+($J497*'fnd base rates'!F$113)\n+($K497*'fnd base rates'!F$114)\n+($M497*'fnd base rates'!F$116)\n+($N497*'fnd base rates'!F$117)\n+($O497*'fnd base rates'!F$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,6)))\n*$R497","v":2047.9019525120002},{"$f":"(($D497*'fnd base rates'!G$107)\n+($E497*'fnd base rates'!G$108)\n+($F497*'fnd base rates'!G$109)\n+($G497*'fnd base rates'!G$110)\n+($H497*'fnd base rates'!G$111)\n+($I497*'fnd base rates'!G$112)\n+($J497*'fnd base rates'!G$113)\n+($K497*'fnd base rates'!G$114)\n+($M497*'fnd base rates'!G$116)\n+($N497*'fnd base rates'!G$117)\n+($O497*'fnd base rates'!G$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,7)))\n*$R497","v":769.86506163199999},{"$f":"(($D497*'fnd base rates'!H$107)\n+($E497*'fnd base rates'!H$108)\n+($F497*'fnd base rates'!H$109)\n+($G497*'fnd base rates'!H$110)\n+($H497*'fnd base rates'!H$111)\n+($I497*'fnd base rates'!H$112)\n+($J497*'fnd base rates'!H$113)\n+($K497*'fnd base rates'!H$114)\n+($M497*'fnd base rates'!H$116)\n+($N497*'fnd base rates'!H$117)\n+($O497*'fnd base rates'!H$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,8)))","v":1409.0378679999999},{"$f":"(($D497*'fnd base rates'!I$107)\n+($E497*'fnd base rates'!I$108)\n+($F497*'fnd base rates'!I$109)\n+($G497*'fnd base rates'!I$110)\n+($H497*'fnd base rates'!I$111)\n+($I497*'fnd base rates'!I$112)\n+($J497*'fnd base rates'!I$113)\n+($K497*'fnd base rates'!I$114)\n+($M497*'fnd base rates'!I$116)\n+($N497*'fnd base rates'!I$117)\n+($O497*'fnd base rates'!I$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,9)))\n*$R497","v":1198.8127999999999},{"$f":"(($D497*'fnd base rates'!J$107)\n+($E497*'fnd base rates'!J$108)\n+($F497*'fnd base rates'!J$109)\n+($G497*'fnd base rates'!J$110)\n+($H497*'fnd base rates'!J$111)\n+($I497*'fnd base rates'!J$112)\n+($J497*'fnd base rates'!J$113)\n+($K497*'fnd base rates'!J$114)\n+($M497*'fnd base rates'!J$116)\n+($N497*'fnd base rates'!J$117)\n+($O497*'fnd base rates'!J$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,10)))\n*$R497","v":2665.7087999999999},{"$f":"(($D497*'fnd base rates'!K$107)\n+($E497*'fnd base rates'!K$108)\n+($F497*'fnd base rates'!K$109)\n+($G497*'fnd base rates'!K$110)\n+($H497*'fnd base rates'!K$111)\n+($I497*'fnd base rates'!K$112)\n+($J497*'fnd base rates'!K$113)\n+($K497*'fnd base rates'!K$114)\n+($M497*'fnd base rates'!K$116)\n+($N497*'fnd base rates'!K$117)\n+($O497*'fnd base rates'!K$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,11)))\n*$R497","v":2537.4550988800002},{"$f":"(($D497*'fnd base rates'!L$107)\n+($E497*'fnd base rates'!L$108)\n+($F497*'fnd base rates'!L$109)\n+($G497*'fnd base rates'!L$110)\n+($H497*'fnd base rates'!L$111)\n+($I497*'fnd base rates'!L$112)\n+($J497*'fnd base rates'!L$113)\n+($K497*'fnd base rates'!L$114)\n+($M497*'fnd base rates'!L$116)\n+($N497*'fnd base rates'!L$117)\n+($O497*'fnd base rates'!L$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,12)))","v":4132.7833600000004},{"$f":"(($D497*'fnd base rates'!M$107)\n+($E497*'fnd base rates'!M$108)\n+($F497*'fnd base rates'!M$109)\n+($G497*'fnd base rates'!M$110)\n+($H497*'fnd base rates'!M$111)\n+($I497*'fnd base rates'!M$112)\n+($J497*'fnd base rates'!M$113)\n+($K497*'fnd base rates'!M$114)\n+($M497*'fnd base rates'!M$116)\n+($N497*'fnd base rates'!M$117)\n+($O497*'fnd base rates'!M$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,13)))","v":0},36161.745328095996,null,469035093,"469","035","093",1,2,36161.745328095996,18081,0,18081,null,null,null,null,null,18081,0,18081,null,null,{"$f":"BC497-BA497","v":0}]
[469,469035095,"MATCH",{"$f":"'fnd enro'!D498","v":0},{"$f":"'fnd enro'!E498","v":0},{"$f":"'fnd enro'!F498","v":0},{"$f":"'fnd enro'!G498","v":1},{"$f":"'fnd enro'!H498","v":0},{"$f":"'fnd enro'!I498","v":0},{"$f":"'fnd enro'!J498","v":0},{"$f":"'fnd enro'!K498","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L498","v":0},{"$f":"'fnd enro'!M498","v":0},{"$f":"'fnd enro'!N498","v":0},{"$f":"'fnd enro'!O498","v":0},{"$f":"'fnd enro'!P498","v":1},{"$f":"'fnd enro'!R498","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q498)","v":12},null,{"$f":"(($D498*'fnd base rates'!C$107)\n+($E498*'fnd base rates'!C$108)\n+($F498*'fnd base rates'!C$109)\n+($G498*'fnd base rates'!C$110)\n+($H498*'fnd base rates'!C$111)\n+($I498*'fnd base rates'!C$112)\n+($J498*'fnd base rates'!C$113)\n+($K498*'fnd base rates'!C$114)\n+($M498*'fnd base rates'!C$116)\n+($N498*'fnd base rates'!C$117)\n+($O498*'fnd base rates'!C$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,3)))\n*$R498","v":679.32690444800005},{"$f":"(($D498*'fnd base rates'!D$107)\n+($E498*'fnd base rates'!D$108)\n+($F498*'fnd base rates'!D$109)\n+($G498*'fnd base rates'!D$110)\n+($H498*'fnd base rates'!D$111)\n+($I498*'fnd base rates'!D$112)\n+($J498*'fnd base rates'!D$113)\n+($K498*'fnd base rates'!D$114)\n+($M498*'fnd base rates'!D$116)\n+($N498*'fnd base rates'!D$117)\n+($O498*'fnd base rates'!D$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,4)))\n*$R498","v":1285.6352000000002},{"$f":"(($D498*'fnd base rates'!E$107)\n+($E498*'fnd base rates'!E$108)\n+($F498*'fnd base rates'!E$109)\n+($G498*'fnd base rates'!E$110)\n+($H498*'fnd base rates'!E$111)\n+($I498*'fnd base rates'!E$112)\n+($J498*'fnd base rates'!E$113)\n+($K498*'fnd base rates'!E$114)\n+($M498*'fnd base rates'!E$116)\n+($N498*'fnd base rates'!E$117)\n+($O498*'fnd base rates'!E$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,5)))\n*$R498","v":8646.2276090880005},{"$f":"(($D498*'fnd base rates'!F$107)\n+($E498*'fnd base rates'!F$108)\n+($F498*'fnd base rates'!F$109)\n+($G498*'fnd base rates'!F$110)\n+($H498*'fnd base rates'!F$111)\n+($I498*'fnd base rates'!F$112)\n+($J498*'fnd base rates'!F$113)\n+($K498*'fnd base rates'!F$114)\n+($M498*'fnd base rates'!F$116)\n+($N498*'fnd base rates'!F$117)\n+($O498*'fnd base rates'!F$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,6)))\n*$R498","v":1357.2216962560001},{"$f":"(($D498*'fnd base rates'!G$107)\n+($E498*'fnd base rates'!G$108)\n+($F498*'fnd base rates'!G$109)\n+($G498*'fnd base rates'!G$110)\n+($H498*'fnd base rates'!G$111)\n+($I498*'fnd base rates'!G$112)\n+($J498*'fnd base rates'!G$113)\n+($K498*'fnd base rates'!G$114)\n+($M498*'fnd base rates'!G$116)\n+($N498*'fnd base rates'!G$117)\n+($O498*'fnd base rates'!G$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,7)))\n*$R498","v":385.23173081600004},{"$f":"(($D498*'fnd base rates'!H$107)\n+($E498*'fnd base rates'!H$108)\n+($F498*'fnd base rates'!H$109)\n+($G498*'fnd base rates'!H$110)\n+($H498*'fnd base rates'!H$111)\n+($I498*'fnd base rates'!H$112)\n+($J498*'fnd base rates'!H$113)\n+($K498*'fnd base rates'!H$114)\n+($M498*'fnd base rates'!H$116)\n+($N498*'fnd base rates'!H$117)\n+($O498*'fnd base rates'!H$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,8)))","v":553.67893400000003},{"$f":"(($D498*'fnd base rates'!I$107)\n+($E498*'fnd base rates'!I$108)\n+($F498*'fnd base rates'!I$109)\n+($G498*'fnd base rates'!I$110)\n+($H498*'fnd base rates'!I$111)\n+($I498*'fnd base rates'!I$112)\n+($J498*'fnd base rates'!I$113)\n+($K498*'fnd base rates'!I$114)\n+($M498*'fnd base rates'!I$116)\n+($N498*'fnd base rates'!I$117)\n+($O498*'fnd base rates'!I$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,9)))\n*$R498","v":512.46976000000006},{"$f":"(($D498*'fnd base rates'!J$107)\n+($E498*'fnd base rates'!J$108)\n+($F498*'fnd base rates'!J$109)\n+($G498*'fnd base rates'!J$110)\n+($H498*'fnd base rates'!J$111)\n+($I498*'fnd base rates'!J$112)\n+($J498*'fnd base rates'!J$113)\n+($K498*'fnd base rates'!J$114)\n+($M498*'fnd base rates'!J$116)\n+($N498*'fnd base rates'!J$117)\n+($O498*'fnd base rates'!J$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,10)))\n*$R498","v":1096.66048},{"$f":"(($D498*'fnd base rates'!K$107)\n+($E498*'fnd base rates'!K$108)\n+($F498*'fnd base rates'!K$109)\n+($G498*'fnd base rates'!K$110)\n+($H498*'fnd base rates'!K$111)\n+($I498*'fnd base rates'!K$112)\n+($J498*'fnd base rates'!K$113)\n+($K498*'fnd base rates'!K$114)\n+($M498*'fnd base rates'!K$116)\n+($N498*'fnd base rates'!K$117)\n+($O498*'fnd base rates'!K$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,11)))\n*$R498","v":1197.0283494400001},{"$f":"(($D498*'fnd base rates'!L$107)\n+($E498*'fnd base rates'!L$108)\n+($F498*'fnd base rates'!L$109)\n+($G498*'fnd base rates'!L$110)\n+($H498*'fnd base rates'!L$111)\n+($I498*'fnd base rates'!L$112)\n+($J498*'fnd base rates'!L$113)\n+($K498*'fnd base rates'!L$114)\n+($M498*'fnd base rates'!L$116)\n+($N498*'fnd base rates'!L$117)\n+($O498*'fnd base rates'!L$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,12)))","v":2103.9366799999998},{"$f":"(($D498*'fnd base rates'!M$107)\n+($E498*'fnd base rates'!M$108)\n+($F498*'fnd base rates'!M$109)\n+($G498*'fnd base rates'!M$110)\n+($H498*'fnd base rates'!M$111)\n+($I498*'fnd base rates'!M$112)\n+($J498*'fnd base rates'!M$113)\n+($K498*'fnd base rates'!M$114)\n+($M498*'fnd base rates'!M$116)\n+($N498*'fnd base rates'!M$117)\n+($O498*'fnd base rates'!M$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,13)))","v":0},17817.417344048001,null,469035095,"469","035","095",1,1,17817.417344048001,17817,0,17817,null,null,null,null,null,17817,0,17817,null,null,{"$f":"BC498-BA498","v":0}]
[469,469035133,"MATCH",{"$f":"'fnd enro'!D499","v":0},{"$f":"'fnd enro'!E499","v":0},{"$f":"'fnd enro'!F499","v":0},{"$f":"'fnd enro'!G499","v":0},{"$f":"'fnd enro'!H499","v":1},{"$f":"'fnd enro'!I499","v":0},{"$f":"'fnd enro'!J499","v":0},{"$f":"'fnd enro'!K499","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L499","v":0},{"$f":"'fnd enro'!M499","v":0},{"$f":"'fnd enro'!N499","v":0},{"$f":"'fnd enro'!O499","v":0},{"$f":"'fnd enro'!P499","v":1},{"$f":"'fnd enro'!R499","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q499)","v":9},null,{"$f":"(($D499*'fnd base rates'!C$107)\n+($E499*'fnd base rates'!C$108)\n+($F499*'fnd base rates'!C$109)\n+($G499*'fnd base rates'!C$110)\n+($H499*'fnd base rates'!C$111)\n+($I499*'fnd base rates'!C$112)\n+($J499*'fnd base rates'!C$113)\n+($K499*'fnd base rates'!C$114)\n+($M499*'fnd base rates'!C$116)\n+($N499*'fnd base rates'!C$117)\n+($O499*'fnd base rates'!C$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,3)))\n*$R499","v":666.09682444800012},{"$f":"(($D499*'fnd base rates'!D$107)\n+($E499*'fnd base rates'!D$108)\n+($F499*'fnd base rates'!D$109)\n+($G499*'fnd base rates'!D$110)\n+($H499*'fnd base rates'!D$111)\n+($I499*'fnd base rates'!D$112)\n+($J499*'fnd base rates'!D$113)\n+($K499*'fnd base rates'!D$114)\n+($M499*'fnd base rates'!D$116)\n+($N499*'fnd base rates'!D$117)\n+($O499*'fnd base rates'!D$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,4)))\n*$R499","v":1222.9337600000001},{"$f":"(($D499*'fnd base rates'!E$107)\n+($E499*'fnd base rates'!E$108)\n+($F499*'fnd base rates'!E$109)\n+($G499*'fnd base rates'!E$110)\n+($H499*'fnd base rates'!E$111)\n+($I499*'fnd base rates'!E$112)\n+($J499*'fnd base rates'!E$113)\n+($K499*'fnd base rates'!E$114)\n+($M499*'fnd base rates'!E$116)\n+($N499*'fnd base rates'!E$117)\n+($O499*'fnd base rates'!E$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,5)))\n*$R499","v":7576.168729088},{"$f":"(($D499*'fnd base rates'!F$107)\n+($E499*'fnd base rates'!F$108)\n+($F499*'fnd base rates'!F$109)\n+($G499*'fnd base rates'!F$110)\n+($H499*'fnd base rates'!F$111)\n+($I499*'fnd base rates'!F$112)\n+($J499*'fnd base rates'!F$113)\n+($K499*'fnd base rates'!F$114)\n+($M499*'fnd base rates'!F$116)\n+($N499*'fnd base rates'!F$117)\n+($O499*'fnd base rates'!F$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,6)))\n*$R499","v":1082.9695362560001},{"$f":"(($D499*'fnd base rates'!G$107)\n+($E499*'fnd base rates'!G$108)\n+($F499*'fnd base rates'!G$109)\n+($G499*'fnd base rates'!G$110)\n+($H499*'fnd base rates'!G$111)\n+($I499*'fnd base rates'!G$112)\n+($J499*'fnd base rates'!G$113)\n+($K499*'fnd base rates'!G$114)\n+($M499*'fnd base rates'!G$116)\n+($N499*'fnd base rates'!G$117)\n+($O499*'fnd base rates'!G$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,7)))\n*$R499","v":368.22629081600002},{"$f":"(($D499*'fnd base rates'!H$107)\n+($E499*'fnd base rates'!H$108)\n+($F499*'fnd base rates'!H$109)\n+($G499*'fnd base rates'!H$110)\n+($H499*'fnd base rates'!H$111)\n+($I499*'fnd base rates'!H$112)\n+($J499*'fnd base rates'!H$113)\n+($K499*'fnd base rates'!H$114)\n+($M499*'fnd base rates'!H$116)\n+($N499*'fnd base rates'!H$117)\n+($O499*'fnd base rates'!H$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,8)))","v":549.49893399999996},{"$f":"(($D499*'fnd base rates'!I$107)\n+($E499*'fnd base rates'!I$108)\n+($F499*'fnd base rates'!I$109)\n+($G499*'fnd base rates'!I$110)\n+($H499*'fnd base rates'!I$111)\n+($I499*'fnd base rates'!I$112)\n+($J499*'fnd base rates'!I$113)\n+($K499*'fnd base rates'!I$114)\n+($M499*'fnd base rates'!I$116)\n+($N499*'fnd base rates'!I$117)\n+($O499*'fnd base rates'!I$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,9)))\n*$R499","v":548.97216000000003},{"$f":"(($D499*'fnd base rates'!J$107)\n+($E499*'fnd base rates'!J$108)\n+($F499*'fnd base rates'!J$109)\n+($G499*'fnd base rates'!J$110)\n+($H499*'fnd base rates'!J$111)\n+($I499*'fnd base rates'!J$112)\n+($J499*'fnd base rates'!J$113)\n+($K499*'fnd base rates'!J$114)\n+($M499*'fnd base rates'!J$116)\n+($N499*'fnd base rates'!J$117)\n+($O499*'fnd base rates'!J$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,10)))\n*$R499","v":1072.8550399999999},{"$f":"(($D499*'fnd base rates'!K$107)\n+($E499*'fnd base rates'!K$108)\n+($F499*'fnd base rates'!K$109)\n+($G499*'fnd base rates'!K$110)\n+($H499*'fnd base rates'!K$111)\n+($I499*'fnd base rates'!K$112)\n+($J499*'fnd base rates'!K$113)\n+($K499*'fnd base rates'!K$114)\n+($M499*'fnd base rates'!K$116)\n+($N499*'fnd base rates'!K$117)\n+($O499*'fnd base rates'!K$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,11)))\n*$R499","v":1286.18994944},{"$f":"(($D499*'fnd base rates'!L$107)\n+($E499*'fnd base rates'!L$108)\n+($F499*'fnd base rates'!L$109)\n+($G499*'fnd base rates'!L$110)\n+($H499*'fnd base rates'!L$111)\n+($I499*'fnd base rates'!L$112)\n+($J499*'fnd base rates'!L$113)\n+($K499*'fnd base rates'!L$114)\n+($M499*'fnd base rates'!L$116)\n+($N499*'fnd base rates'!L$117)\n+($O499*'fnd base rates'!L$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,12)))","v":2079.25668},{"$f":"(($D499*'fnd base rates'!M$107)\n+($E499*'fnd base rates'!M$108)\n+($F499*'fnd base rates'!M$109)\n+($G499*'fnd base rates'!M$110)\n+($H499*'fnd base rates'!M$111)\n+($I499*'fnd base rates'!M$112)\n+($J499*'fnd base rates'!M$113)\n+($K499*'fnd base rates'!M$114)\n+($M499*'fnd base rates'!M$116)\n+($N499*'fnd base rates'!M$117)\n+($O499*'fnd base rates'!M$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,13)))","v":0},16453.167904047998,null,469035133,"469","035","133",1,1,16453.167904047998,16453,0,16453,null,null,null,null,null,16453,0,16453,null,null,{"$f":"BC499-BA499","v":0}]
[469,469035165,"MATCH",{"$f":"'fnd enro'!D500","v":0},{"$f":"'fnd enro'!E500","v":0},{"$f":"'fnd enro'!F500","v":0},{"$f":"'fnd enro'!G500","v":0},{"$f":"'fnd enro'!H500","v":1},{"$f":"'fnd enro'!I500","v":0},{"$f":"'fnd enro'!J500","v":0},{"$f":"'fnd enro'!K500","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L500","v":0},{"$f":"'fnd enro'!M500","v":0},{"$f":"'fnd enro'!N500","v":0},{"$f":"'fnd enro'!O500","v":0},{"$f":"'fnd enro'!P500","v":1},{"$f":"'fnd enro'!R500","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q500)","v":10},null,{"$f":"(($D500*'fnd base rates'!C$107)\n+($E500*'fnd base rates'!C$108)\n+($F500*'fnd base rates'!C$109)\n+($G500*'fnd base rates'!C$110)\n+($H500*'fnd base rates'!C$111)\n+($I500*'fnd base rates'!C$112)\n+($J500*'fnd base rates'!C$113)\n+($K500*'fnd base rates'!C$114)\n+($M500*'fnd base rates'!C$116)\n+($N500*'fnd base rates'!C$117)\n+($O500*'fnd base rates'!C$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,3)))\n*$R500","v":669.95922444799999},{"$f":"(($D500*'fnd base rates'!D$107)\n+($E500*'fnd base rates'!D$108)\n+($F500*'fnd base rates'!D$109)\n+($G500*'fnd base rates'!D$110)\n+($H500*'fnd base rates'!D$111)\n+($I500*'fnd base rates'!D$112)\n+($J500*'fnd base rates'!D$113)\n+($K500*'fnd base rates'!D$114)\n+($M500*'fnd base rates'!D$116)\n+($N500*'fnd base rates'!D$117)\n+($O500*'fnd base rates'!D$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,4)))\n*$R500","v":1241.2774400000003},{"$f":"(($D500*'fnd base rates'!E$107)\n+($E500*'fnd base rates'!E$108)\n+($F500*'fnd base rates'!E$109)\n+($G500*'fnd base rates'!E$110)\n+($H500*'fnd base rates'!E$111)\n+($I500*'fnd base rates'!E$112)\n+($J500*'fnd base rates'!E$113)\n+($K500*'fnd base rates'!E$114)\n+($M500*'fnd base rates'!E$116)\n+($N500*'fnd base rates'!E$117)\n+($O500*'fnd base rates'!E$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,5)))\n*$R500","v":7755.1773690880009},{"$f":"(($D500*'fnd base rates'!F$107)\n+($E500*'fnd base rates'!F$108)\n+($F500*'fnd base rates'!F$109)\n+($G500*'fnd base rates'!F$110)\n+($H500*'fnd base rates'!F$111)\n+($I500*'fnd base rates'!F$112)\n+($J500*'fnd base rates'!F$113)\n+($K500*'fnd base rates'!F$114)\n+($M500*'fnd base rates'!F$116)\n+($N500*'fnd base rates'!F$117)\n+($O500*'fnd base rates'!F$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,6)))\n*$R500","v":1082.9695362560001},{"$f":"(($D500*'fnd base rates'!G$107)\n+($E500*'fnd base rates'!G$108)\n+($F500*'fnd base rates'!G$109)\n+($G500*'fnd base rates'!G$110)\n+($H500*'fnd base rates'!G$111)\n+($I500*'fnd base rates'!G$112)\n+($J500*'fnd base rates'!G$113)\n+($K500*'fnd base rates'!G$114)\n+($M500*'fnd base rates'!G$116)\n+($N500*'fnd base rates'!G$117)\n+($O500*'fnd base rates'!G$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,7)))\n*$R500","v":376.908530816},{"$f":"(($D500*'fnd base rates'!H$107)\n+($E500*'fnd base rates'!H$108)\n+($F500*'fnd base rates'!H$109)\n+($G500*'fnd base rates'!H$110)\n+($H500*'fnd base rates'!H$111)\n+($I500*'fnd base rates'!H$112)\n+($J500*'fnd base rates'!H$113)\n+($K500*'fnd base rates'!H$114)\n+($M500*'fnd base rates'!H$116)\n+($N500*'fnd base rates'!H$117)\n+($O500*'fnd base rates'!H$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D500*'fnd base rates'!I$107)\n+($E500*'fnd base rates'!I$108)\n+($F500*'fnd base rates'!I$109)\n+($G500*'fnd base rates'!I$110)\n+($H500*'fnd base rates'!I$111)\n+($I500*'fnd base rates'!I$112)\n+($J500*'fnd base rates'!I$113)\n+($K500*'fnd base rates'!I$114)\n+($M500*'fnd base rates'!I$116)\n+($N500*'fnd base rates'!I$117)\n+($O500*'fnd base rates'!I$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,9)))\n*$R500","v":556.22912000000008},{"$f":"(($D500*'fnd base rates'!J$107)\n+($E500*'fnd base rates'!J$108)\n+($F500*'fnd base rates'!J$109)\n+($G500*'fnd base rates'!J$110)\n+($H500*'fnd base rates'!J$111)\n+($I500*'fnd base rates'!J$112)\n+($J500*'fnd base rates'!J$113)\n+($K500*'fnd base rates'!J$114)\n+($M500*'fnd base rates'!J$116)\n+($N500*'fnd base rates'!J$117)\n+($O500*'fnd base rates'!J$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,10)))\n*$R500","v":1110.5216},{"$f":"(($D500*'fnd base rates'!K$107)\n+($E500*'fnd base rates'!K$108)\n+($F500*'fnd base rates'!K$109)\n+($G500*'fnd base rates'!K$110)\n+($H500*'fnd base rates'!K$111)\n+($I500*'fnd base rates'!K$112)\n+($J500*'fnd base rates'!K$113)\n+($K500*'fnd base rates'!K$114)\n+($M500*'fnd base rates'!K$116)\n+($N500*'fnd base rates'!K$117)\n+($O500*'fnd base rates'!K$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,11)))\n*$R500","v":1286.18994944},{"$f":"(($D500*'fnd base rates'!L$107)\n+($E500*'fnd base rates'!L$108)\n+($F500*'fnd base rates'!L$109)\n+($G500*'fnd base rates'!L$110)\n+($H500*'fnd base rates'!L$111)\n+($I500*'fnd base rates'!L$112)\n+($J500*'fnd base rates'!L$113)\n+($K500*'fnd base rates'!L$114)\n+($M500*'fnd base rates'!L$116)\n+($N500*'fnd base rates'!L$117)\n+($O500*'fnd base rates'!L$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,12)))","v":2105.8766799999999},{"$f":"(($D500*'fnd base rates'!M$107)\n+($E500*'fnd base rates'!M$108)\n+($F500*'fnd base rates'!M$109)\n+($G500*'fnd base rates'!M$110)\n+($H500*'fnd base rates'!M$111)\n+($I500*'fnd base rates'!M$112)\n+($J500*'fnd base rates'!M$113)\n+($K500*'fnd base rates'!M$114)\n+($M500*'fnd base rates'!M$116)\n+($N500*'fnd base rates'!M$117)\n+($O500*'fnd base rates'!M$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,13)))","v":0},16735.828384048,null,469035165,"469","035","165",1,1,16735.828384048,16736,0,16736,null,null,null,null,null,16736,0,16736,null,null,{"$f":"BC500-BA500","v":0}]
[469,469035176,"MATCH",{"$f":"'fnd enro'!D501","v":0},{"$f":"'fnd enro'!E501","v":0},{"$f":"'fnd enro'!F501","v":0},{"$f":"'fnd enro'!G501","v":1},{"$f":"'fnd enro'!H501","v":0},{"$f":"'fnd enro'!I501","v":0},{"$f":"'fnd enro'!J501","v":0},{"$f":"'fnd enro'!K501","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L501","v":0},{"$f":"'fnd enro'!M501","v":0},{"$f":"'fnd enro'!N501","v":0},{"$f":"'fnd enro'!O501","v":0},{"$f":"'fnd enro'!P501","v":1},{"$f":"'fnd enro'!R501","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q501)","v":8},null,{"$f":"(($D501*'fnd base rates'!C$107)\n+($E501*'fnd base rates'!C$108)\n+($F501*'fnd base rates'!C$109)\n+($G501*'fnd base rates'!C$110)\n+($H501*'fnd base rates'!C$111)\n+($I501*'fnd base rates'!C$112)\n+($J501*'fnd base rates'!C$113)\n+($K501*'fnd base rates'!C$114)\n+($M501*'fnd base rates'!C$116)\n+($N501*'fnd base rates'!C$117)\n+($O501*'fnd base rates'!C$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,3)))\n*$R501","v":662.2235444480001},{"$f":"(($D501*'fnd base rates'!D$107)\n+($E501*'fnd base rates'!D$108)\n+($F501*'fnd base rates'!D$109)\n+($G501*'fnd base rates'!D$110)\n+($H501*'fnd base rates'!D$111)\n+($I501*'fnd base rates'!D$112)\n+($J501*'fnd base rates'!D$113)\n+($K501*'fnd base rates'!D$114)\n+($M501*'fnd base rates'!D$116)\n+($N501*'fnd base rates'!D$117)\n+($O501*'fnd base rates'!D$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,4)))\n*$R501","v":1204.5900800000002},{"$f":"(($D501*'fnd base rates'!E$107)\n+($E501*'fnd base rates'!E$108)\n+($F501*'fnd base rates'!E$109)\n+($G501*'fnd base rates'!E$110)\n+($H501*'fnd base rates'!E$111)\n+($I501*'fnd base rates'!E$112)\n+($J501*'fnd base rates'!E$113)\n+($K501*'fnd base rates'!E$114)\n+($M501*'fnd base rates'!E$116)\n+($N501*'fnd base rates'!E$117)\n+($O501*'fnd base rates'!E$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,5)))\n*$R501","v":7855.1319290880019},{"$f":"(($D501*'fnd base rates'!F$107)\n+($E501*'fnd base rates'!F$108)\n+($F501*'fnd base rates'!F$109)\n+($G501*'fnd base rates'!F$110)\n+($H501*'fnd base rates'!F$111)\n+($I501*'fnd base rates'!F$112)\n+($J501*'fnd base rates'!F$113)\n+($K501*'fnd base rates'!F$114)\n+($M501*'fnd base rates'!F$116)\n+($N501*'fnd base rates'!F$117)\n+($O501*'fnd base rates'!F$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,6)))\n*$R501","v":1357.2216962560001},{"$f":"(($D501*'fnd base rates'!G$107)\n+($E501*'fnd base rates'!G$108)\n+($F501*'fnd base rates'!G$109)\n+($G501*'fnd base rates'!G$110)\n+($H501*'fnd base rates'!G$111)\n+($I501*'fnd base rates'!G$112)\n+($J501*'fnd base rates'!G$113)\n+($K501*'fnd base rates'!G$114)\n+($M501*'fnd base rates'!G$116)\n+($N501*'fnd base rates'!G$117)\n+($O501*'fnd base rates'!G$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,7)))\n*$R501","v":346.85797081599998},{"$f":"(($D501*'fnd base rates'!H$107)\n+($E501*'fnd base rates'!H$108)\n+($F501*'fnd base rates'!H$109)\n+($G501*'fnd base rates'!H$110)\n+($H501*'fnd base rates'!H$111)\n+($I501*'fnd base rates'!H$112)\n+($J501*'fnd base rates'!H$113)\n+($K501*'fnd base rates'!H$114)\n+($M501*'fnd base rates'!H$116)\n+($N501*'fnd base rates'!H$117)\n+($O501*'fnd base rates'!H$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D501*'fnd base rates'!I$107)\n+($E501*'fnd base rates'!I$108)\n+($F501*'fnd base rates'!I$109)\n+($G501*'fnd base rates'!I$110)\n+($H501*'fnd base rates'!I$111)\n+($I501*'fnd base rates'!I$112)\n+($J501*'fnd base rates'!I$113)\n+($K501*'fnd base rates'!I$114)\n+($M501*'fnd base rates'!I$116)\n+($N501*'fnd base rates'!I$117)\n+($O501*'fnd base rates'!I$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,9)))\n*$R501","v":480.4281600000001},{"$f":"(($D501*'fnd base rates'!J$107)\n+($E501*'fnd base rates'!J$108)\n+($F501*'fnd base rates'!J$109)\n+($G501*'fnd base rates'!J$110)\n+($H501*'fnd base rates'!J$111)\n+($I501*'fnd base rates'!J$112)\n+($J501*'fnd base rates'!J$113)\n+($K501*'fnd base rates'!J$114)\n+($M501*'fnd base rates'!J$116)\n+($N501*'fnd base rates'!J$117)\n+($O501*'fnd base rates'!J$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,10)))\n*$R501","v":930.19648000000007},{"$f":"(($D501*'fnd base rates'!K$107)\n+($E501*'fnd base rates'!K$108)\n+($F501*'fnd base rates'!K$109)\n+($G501*'fnd base rates'!K$110)\n+($H501*'fnd base rates'!K$111)\n+($I501*'fnd base rates'!K$112)\n+($J501*'fnd base rates'!K$113)\n+($K501*'fnd base rates'!K$114)\n+($M501*'fnd base rates'!K$116)\n+($N501*'fnd base rates'!K$117)\n+($O501*'fnd base rates'!K$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,11)))\n*$R501","v":1197.0283494400001},{"$f":"(($D501*'fnd base rates'!L$107)\n+($E501*'fnd base rates'!L$108)\n+($F501*'fnd base rates'!L$109)\n+($G501*'fnd base rates'!L$110)\n+($H501*'fnd base rates'!L$111)\n+($I501*'fnd base rates'!L$112)\n+($J501*'fnd base rates'!L$113)\n+($K501*'fnd base rates'!L$114)\n+($M501*'fnd base rates'!L$116)\n+($N501*'fnd base rates'!L$117)\n+($O501*'fnd base rates'!L$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,12)))","v":1986.3166799999999},{"$f":"(($D501*'fnd base rates'!M$107)\n+($E501*'fnd base rates'!M$108)\n+($F501*'fnd base rates'!M$109)\n+($G501*'fnd base rates'!M$110)\n+($H501*'fnd base rates'!M$111)\n+($I501*'fnd base rates'!M$112)\n+($J501*'fnd base rates'!M$113)\n+($K501*'fnd base rates'!M$114)\n+($M501*'fnd base rates'!M$116)\n+($N501*'fnd base rates'!M$117)\n+($O501*'fnd base rates'!M$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,13)))","v":0},16568.273824048003,null,469035176,"469","035","176",1,1,16568.273824048003,16568,0,16568,null,null,null,null,null,16568,0,16568,null,null,{"$f":"BC501-BA501","v":0}]
[469,469035189,"MATCH",{"$f":"'fnd enro'!D502","v":1},{"$f":"'fnd enro'!E502","v":0},{"$f":"'fnd enro'!F502","v":0},{"$f":"'fnd enro'!G502","v":0},{"$f":"'fnd enro'!H502","v":0},{"$f":"'fnd enro'!I502","v":1},{"$f":"'fnd enro'!J502","v":0},{"$f":"'fnd enro'!K502","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L502","v":0},{"$f":"'fnd enro'!M502","v":1},{"$f":"'fnd enro'!N502","v":0},{"$f":"'fnd enro'!O502","v":0},{"$f":"'fnd enro'!P502","v":2},{"$f":"'fnd enro'!R502","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q502)","v":3},null,{"$f":"(($D502*'fnd base rates'!C$107)\n+($E502*'fnd base rates'!C$108)\n+($F502*'fnd base rates'!C$109)\n+($G502*'fnd base rates'!C$110)\n+($H502*'fnd base rates'!C$111)\n+($I502*'fnd base rates'!C$112)\n+($J502*'fnd base rates'!C$113)\n+($K502*'fnd base rates'!C$114)\n+($M502*'fnd base rates'!C$116)\n+($N502*'fnd base rates'!C$117)\n+($O502*'fnd base rates'!C$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,3)))\n*$R502","v":1047.9957044480002},{"$f":"(($D502*'fnd base rates'!D$107)\n+($E502*'fnd base rates'!D$108)\n+($F502*'fnd base rates'!D$109)\n+($G502*'fnd base rates'!D$110)\n+($H502*'fnd base rates'!D$111)\n+($I502*'fnd base rates'!D$112)\n+($J502*'fnd base rates'!D$113)\n+($K502*'fnd base rates'!D$114)\n+($M502*'fnd base rates'!D$116)\n+($N502*'fnd base rates'!D$117)\n+($O502*'fnd base rates'!D$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,4)))\n*$R502","v":2027.9123200000004},{"$f":"(($D502*'fnd base rates'!E$107)\n+($E502*'fnd base rates'!E$108)\n+($F502*'fnd base rates'!E$109)\n+($G502*'fnd base rates'!E$110)\n+($H502*'fnd base rates'!E$111)\n+($I502*'fnd base rates'!E$112)\n+($J502*'fnd base rates'!E$113)\n+($K502*'fnd base rates'!E$114)\n+($M502*'fnd base rates'!E$116)\n+($N502*'fnd base rates'!E$117)\n+($O502*'fnd base rates'!E$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,5)))\n*$R502","v":14328.351129088001},{"$f":"(($D502*'fnd base rates'!F$107)\n+($E502*'fnd base rates'!F$108)\n+($F502*'fnd base rates'!F$109)\n+($G502*'fnd base rates'!F$110)\n+($H502*'fnd base rates'!F$111)\n+($I502*'fnd base rates'!F$112)\n+($J502*'fnd base rates'!F$113)\n+($K502*'fnd base rates'!F$114)\n+($M502*'fnd base rates'!F$116)\n+($N502*'fnd base rates'!F$117)\n+($O502*'fnd base rates'!F$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,6)))\n*$R502","v":1646.977856256},{"$f":"(($D502*'fnd base rates'!G$107)\n+($E502*'fnd base rates'!G$108)\n+($F502*'fnd base rates'!G$109)\n+($G502*'fnd base rates'!G$110)\n+($H502*'fnd base rates'!G$111)\n+($I502*'fnd base rates'!G$112)\n+($J502*'fnd base rates'!G$113)\n+($K502*'fnd base rates'!G$114)\n+($M502*'fnd base rates'!G$116)\n+($N502*'fnd base rates'!G$117)\n+($O502*'fnd base rates'!G$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,7)))\n*$R502","v":586.67493081600014},{"$f":"(($D502*'fnd base rates'!H$107)\n+($E502*'fnd base rates'!H$108)\n+($F502*'fnd base rates'!H$109)\n+($G502*'fnd base rates'!H$110)\n+($H502*'fnd base rates'!H$111)\n+($I502*'fnd base rates'!H$112)\n+($J502*'fnd base rates'!H$113)\n+($K502*'fnd base rates'!H$114)\n+($M502*'fnd base rates'!H$116)\n+($N502*'fnd base rates'!H$117)\n+($O502*'fnd base rates'!H$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,8)))","v":1247.5389340000002},{"$f":"(($D502*'fnd base rates'!I$107)\n+($E502*'fnd base rates'!I$108)\n+($F502*'fnd base rates'!I$109)\n+($G502*'fnd base rates'!I$110)\n+($H502*'fnd base rates'!I$111)\n+($I502*'fnd base rates'!I$112)\n+($J502*'fnd base rates'!I$113)\n+($K502*'fnd base rates'!I$114)\n+($M502*'fnd base rates'!I$116)\n+($N502*'fnd base rates'!I$117)\n+($O502*'fnd base rates'!I$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,9)))\n*$R502","v":944.51456000000007},{"$f":"(($D502*'fnd base rates'!J$107)\n+($E502*'fnd base rates'!J$108)\n+($F502*'fnd base rates'!J$109)\n+($G502*'fnd base rates'!J$110)\n+($H502*'fnd base rates'!J$111)\n+($I502*'fnd base rates'!J$112)\n+($J502*'fnd base rates'!J$113)\n+($K502*'fnd base rates'!J$114)\n+($M502*'fnd base rates'!J$116)\n+($N502*'fnd base rates'!J$117)\n+($O502*'fnd base rates'!J$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,10)))\n*$R502","v":1912.1056000000001},{"$f":"(($D502*'fnd base rates'!K$107)\n+($E502*'fnd base rates'!K$108)\n+($F502*'fnd base rates'!K$109)\n+($G502*'fnd base rates'!K$110)\n+($H502*'fnd base rates'!K$111)\n+($I502*'fnd base rates'!K$112)\n+($J502*'fnd base rates'!K$113)\n+($K502*'fnd base rates'!K$114)\n+($M502*'fnd base rates'!K$116)\n+($N502*'fnd base rates'!K$117)\n+($O502*'fnd base rates'!K$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,11)))\n*$R502","v":2111.3617894399999},{"$f":"(($D502*'fnd base rates'!L$107)\n+($E502*'fnd base rates'!L$108)\n+($F502*'fnd base rates'!L$109)\n+($G502*'fnd base rates'!L$110)\n+($H502*'fnd base rates'!L$111)\n+($I502*'fnd base rates'!L$112)\n+($J502*'fnd base rates'!L$113)\n+($K502*'fnd base rates'!L$114)\n+($M502*'fnd base rates'!L$116)\n+($N502*'fnd base rates'!L$117)\n+($O502*'fnd base rates'!L$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,12)))","v":3150.4066800000001},{"$f":"(($D502*'fnd base rates'!M$107)\n+($E502*'fnd base rates'!M$108)\n+($F502*'fnd base rates'!M$109)\n+($G502*'fnd base rates'!M$110)\n+($H502*'fnd base rates'!M$111)\n+($I502*'fnd base rates'!M$112)\n+($J502*'fnd base rates'!M$113)\n+($K502*'fnd base rates'!M$114)\n+($M502*'fnd base rates'!M$116)\n+($N502*'fnd base rates'!M$117)\n+($O502*'fnd base rates'!M$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,13)))","v":0},29003.839504047999,null,469035189,"469","035","189",1,2,29003.839504047999,14502,0,14502,null,null,null,null,null,14502,0,14502,null,null,{"$f":"BC502-BA502","v":0}]
[469,469035220,"MATCH",{"$f":"'fnd enro'!D503","v":0},{"$f":"'fnd enro'!E503","v":0},{"$f":"'fnd enro'!F503","v":1},{"$f":"'fnd enro'!G503","v":0},{"$f":"'fnd enro'!H503","v":1},{"$f":"'fnd enro'!I503","v":0},{"$f":"'fnd enro'!J503","v":0},{"$f":"'fnd enro'!K503","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L503","v":0},{"$f":"'fnd enro'!M503","v":1},{"$f":"'fnd enro'!N503","v":0},{"$f":"'fnd enro'!O503","v":0},{"$f":"'fnd enro'!P503","v":2},{"$f":"'fnd enro'!R503","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q503)","v":7},null,{"$f":"(($D503*'fnd base rates'!C$107)\n+($E503*'fnd base rates'!C$108)\n+($F503*'fnd base rates'!C$109)\n+($G503*'fnd base rates'!C$110)\n+($H503*'fnd base rates'!C$111)\n+($I503*'fnd base rates'!C$112)\n+($J503*'fnd base rates'!C$113)\n+($K503*'fnd base rates'!C$114)\n+($M503*'fnd base rates'!C$116)\n+($N503*'fnd base rates'!C$117)\n+($O503*'fnd base rates'!C$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,3)))\n*$R503","v":1426.7626088960003},{"$f":"(($D503*'fnd base rates'!D$107)\n+($E503*'fnd base rates'!D$108)\n+($F503*'fnd base rates'!D$109)\n+($G503*'fnd base rates'!D$110)\n+($H503*'fnd base rates'!D$111)\n+($I503*'fnd base rates'!D$112)\n+($J503*'fnd base rates'!D$113)\n+($K503*'fnd base rates'!D$114)\n+($M503*'fnd base rates'!D$116)\n+($N503*'fnd base rates'!D$117)\n+($O503*'fnd base rates'!D$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,4)))\n*$R503","v":2565.0905600000001},{"$f":"(($D503*'fnd base rates'!E$107)\n+($E503*'fnd base rates'!E$108)\n+($F503*'fnd base rates'!E$109)\n+($G503*'fnd base rates'!E$110)\n+($H503*'fnd base rates'!E$111)\n+($I503*'fnd base rates'!E$112)\n+($J503*'fnd base rates'!E$113)\n+($K503*'fnd base rates'!E$114)\n+($M503*'fnd base rates'!E$116)\n+($N503*'fnd base rates'!E$117)\n+($O503*'fnd base rates'!E$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,5)))\n*$R503","v":16242.437298176001},{"$f":"(($D503*'fnd base rates'!F$107)\n+($E503*'fnd base rates'!F$108)\n+($F503*'fnd base rates'!F$109)\n+($G503*'fnd base rates'!F$110)\n+($H503*'fnd base rates'!F$111)\n+($I503*'fnd base rates'!F$112)\n+($J503*'fnd base rates'!F$113)\n+($K503*'fnd base rates'!F$114)\n+($M503*'fnd base rates'!F$116)\n+($N503*'fnd base rates'!F$117)\n+($O503*'fnd base rates'!F$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,6)))\n*$R503","v":2632.7889925119998},{"$f":"(($D503*'fnd base rates'!G$107)\n+($E503*'fnd base rates'!G$108)\n+($F503*'fnd base rates'!G$109)\n+($G503*'fnd base rates'!G$110)\n+($H503*'fnd base rates'!G$111)\n+($I503*'fnd base rates'!G$112)\n+($J503*'fnd base rates'!G$113)\n+($K503*'fnd base rates'!G$114)\n+($M503*'fnd base rates'!G$116)\n+($N503*'fnd base rates'!G$117)\n+($O503*'fnd base rates'!G$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,7)))\n*$R503","v":744.01418163200003},{"$f":"(($D503*'fnd base rates'!H$107)\n+($E503*'fnd base rates'!H$108)\n+($F503*'fnd base rates'!H$109)\n+($G503*'fnd base rates'!H$110)\n+($H503*'fnd base rates'!H$111)\n+($I503*'fnd base rates'!H$112)\n+($J503*'fnd base rates'!H$113)\n+($K503*'fnd base rates'!H$114)\n+($M503*'fnd base rates'!H$116)\n+($N503*'fnd base rates'!H$117)\n+($O503*'fnd base rates'!H$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,8)))","v":1220.5278680000001},{"$f":"(($D503*'fnd base rates'!I$107)\n+($E503*'fnd base rates'!I$108)\n+($F503*'fnd base rates'!I$109)\n+($G503*'fnd base rates'!I$110)\n+($H503*'fnd base rates'!I$111)\n+($I503*'fnd base rates'!I$112)\n+($J503*'fnd base rates'!I$113)\n+($K503*'fnd base rates'!I$114)\n+($M503*'fnd base rates'!I$116)\n+($N503*'fnd base rates'!I$117)\n+($O503*'fnd base rates'!I$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,9)))\n*$R503","v":1090.19776},{"$f":"(($D503*'fnd base rates'!J$107)\n+($E503*'fnd base rates'!J$108)\n+($F503*'fnd base rates'!J$109)\n+($G503*'fnd base rates'!J$110)\n+($H503*'fnd base rates'!J$111)\n+($I503*'fnd base rates'!J$112)\n+($J503*'fnd base rates'!J$113)\n+($K503*'fnd base rates'!J$114)\n+($M503*'fnd base rates'!J$116)\n+($N503*'fnd base rates'!J$117)\n+($O503*'fnd base rates'!J$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,10)))\n*$R503","v":1862.3622400000002},{"$f":"(($D503*'fnd base rates'!K$107)\n+($E503*'fnd base rates'!K$108)\n+($F503*'fnd base rates'!K$109)\n+($G503*'fnd base rates'!K$110)\n+($H503*'fnd base rates'!K$111)\n+($I503*'fnd base rates'!K$112)\n+($J503*'fnd base rates'!K$113)\n+($K503*'fnd base rates'!K$114)\n+($M503*'fnd base rates'!K$116)\n+($N503*'fnd base rates'!K$117)\n+($O503*'fnd base rates'!K$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,11)))\n*$R503","v":2813.3718988800001},{"$f":"(($D503*'fnd base rates'!L$107)\n+($E503*'fnd base rates'!L$108)\n+($F503*'fnd base rates'!L$109)\n+($G503*'fnd base rates'!L$110)\n+($H503*'fnd base rates'!L$111)\n+($I503*'fnd base rates'!L$112)\n+($J503*'fnd base rates'!L$113)\n+($K503*'fnd base rates'!L$114)\n+($M503*'fnd base rates'!L$116)\n+($N503*'fnd base rates'!L$117)\n+($O503*'fnd base rates'!L$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,12)))","v":4263.8733599999996},{"$f":"(($D503*'fnd base rates'!M$107)\n+($E503*'fnd base rates'!M$108)\n+($F503*'fnd base rates'!M$109)\n+($G503*'fnd base rates'!M$110)\n+($H503*'fnd base rates'!M$111)\n+($I503*'fnd base rates'!M$112)\n+($J503*'fnd base rates'!M$113)\n+($K503*'fnd base rates'!M$114)\n+($M503*'fnd base rates'!M$116)\n+($N503*'fnd base rates'!M$117)\n+($O503*'fnd base rates'!M$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,13)))","v":0},34861.426768095997,null,469035220,"469","035","220",1,2,34861.426768095997,17431,0,17431,null,null,null,null,null,17431,0,17431,null,null,{"$f":"BC503-BA503","v":0}]
[469,469035244,"MATCH",{"$f":"'fnd enro'!D504","v":0},{"$f":"'fnd enro'!E504","v":0},{"$f":"'fnd enro'!F504","v":1},{"$f":"'fnd enro'!G504","v":3},{"$f":"'fnd enro'!H504","v":3},{"$f":"'fnd enro'!I504","v":1},{"$f":"'fnd enro'!J504","v":0},{"$f":"'fnd enro'!K504","v":0.30880000000000002},{"$f":"'fnd enro'!L504","v":0},{"$f":"'fnd enro'!M504","v":0},{"$f":"'fnd enro'!N504","v":0},{"$f":"'fnd enro'!O504","v":0},{"$f":"'fnd enro'!P504","v":4},{"$f":"'fnd enro'!R504","v":8},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q504)","v":10},null,{"$f":"(($D504*'fnd base rates'!C$107)\n+($E504*'fnd base rates'!C$108)\n+($F504*'fnd base rates'!C$109)\n+($G504*'fnd base rates'!C$110)\n+($H504*'fnd base rates'!C$111)\n+($I504*'fnd base rates'!C$112)\n+($J504*'fnd base rates'!C$113)\n+($K504*'fnd base rates'!C$114)\n+($M504*'fnd base rates'!C$116)\n+($N504*'fnd base rates'!C$117)\n+($O504*'fnd base rates'!C$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,3)))\n*$R504","v":5014.516675584001},{"$f":"(($D504*'fnd base rates'!D$107)\n+($E504*'fnd base rates'!D$108)\n+($F504*'fnd base rates'!D$109)\n+($G504*'fnd base rates'!D$110)\n+($H504*'fnd base rates'!D$111)\n+($I504*'fnd base rates'!D$112)\n+($J504*'fnd base rates'!D$113)\n+($K504*'fnd base rates'!D$114)\n+($M504*'fnd base rates'!D$116)\n+($N504*'fnd base rates'!D$117)\n+($O504*'fnd base rates'!D$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,4)))\n*$R504","v":8294.7379200000014},{"$f":"(($D504*'fnd base rates'!E$107)\n+($E504*'fnd base rates'!E$108)\n+($F504*'fnd base rates'!E$109)\n+($G504*'fnd base rates'!E$110)\n+($H504*'fnd base rates'!E$111)\n+($I504*'fnd base rates'!E$112)\n+($J504*'fnd base rates'!E$113)\n+($K504*'fnd base rates'!E$114)\n+($M504*'fnd base rates'!E$116)\n+($N504*'fnd base rates'!E$117)\n+($O504*'fnd base rates'!E$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,5)))\n*$R504","v":49488.956232704011},{"$f":"(($D504*'fnd base rates'!F$107)\n+($E504*'fnd base rates'!F$108)\n+($F504*'fnd base rates'!F$109)\n+($G504*'fnd base rates'!F$110)\n+($H504*'fnd base rates'!F$111)\n+($I504*'fnd base rates'!F$112)\n+($J504*'fnd base rates'!F$113)\n+($K504*'fnd base rates'!F$114)\n+($M504*'fnd base rates'!F$116)\n+($N504*'fnd base rates'!F$117)\n+($O504*'fnd base rates'!F$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,6)))\n*$R504","v":9642.7278100480016},{"$f":"(($D504*'fnd base rates'!G$107)\n+($E504*'fnd base rates'!G$108)\n+($F504*'fnd base rates'!G$109)\n+($G504*'fnd base rates'!G$110)\n+($H504*'fnd base rates'!G$111)\n+($I504*'fnd base rates'!G$112)\n+($J504*'fnd base rates'!G$113)\n+($K504*'fnd base rates'!G$114)\n+($M504*'fnd base rates'!G$116)\n+($N504*'fnd base rates'!G$117)\n+($O504*'fnd base rates'!G$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,7)))\n*$R504","v":2185.0045665280004},{"$f":"(($D504*'fnd base rates'!H$107)\n+($E504*'fnd base rates'!H$108)\n+($F504*'fnd base rates'!H$109)\n+($G504*'fnd base rates'!H$110)\n+($H504*'fnd base rates'!H$111)\n+($I504*'fnd base rates'!H$112)\n+($J504*'fnd base rates'!H$113)\n+($K504*'fnd base rates'!H$114)\n+($M504*'fnd base rates'!H$116)\n+($N504*'fnd base rates'!H$117)\n+($O504*'fnd base rates'!H$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,8)))","v":4601.2714719999994},{"$f":"(($D504*'fnd base rates'!I$107)\n+($E504*'fnd base rates'!I$108)\n+($F504*'fnd base rates'!I$109)\n+($G504*'fnd base rates'!I$110)\n+($H504*'fnd base rates'!I$111)\n+($I504*'fnd base rates'!I$112)\n+($J504*'fnd base rates'!I$113)\n+($K504*'fnd base rates'!I$114)\n+($M504*'fnd base rates'!I$116)\n+($N504*'fnd base rates'!I$117)\n+($O504*'fnd base rates'!I$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,9)))\n*$R504","v":3626.9676800000011},{"$f":"(($D504*'fnd base rates'!J$107)\n+($E504*'fnd base rates'!J$108)\n+($F504*'fnd base rates'!J$109)\n+($G504*'fnd base rates'!J$110)\n+($H504*'fnd base rates'!J$111)\n+($I504*'fnd base rates'!J$112)\n+($J504*'fnd base rates'!J$113)\n+($K504*'fnd base rates'!J$114)\n+($M504*'fnd base rates'!J$116)\n+($N504*'fnd base rates'!J$117)\n+($O504*'fnd base rates'!J$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,10)))\n*$R504","v":5403.2908800000005},{"$f":"(($D504*'fnd base rates'!K$107)\n+($E504*'fnd base rates'!K$108)\n+($F504*'fnd base rates'!K$109)\n+($G504*'fnd base rates'!K$110)\n+($H504*'fnd base rates'!K$111)\n+($I504*'fnd base rates'!K$112)\n+($J504*'fnd base rates'!K$113)\n+($K504*'fnd base rates'!K$114)\n+($M504*'fnd base rates'!K$116)\n+($N504*'fnd base rates'!K$117)\n+($O504*'fnd base rates'!K$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,11)))\n*$R504","v":9897.9483955200012},{"$f":"(($D504*'fnd base rates'!L$107)\n+($E504*'fnd base rates'!L$108)\n+($F504*'fnd base rates'!L$109)\n+($G504*'fnd base rates'!L$110)\n+($H504*'fnd base rates'!L$111)\n+($I504*'fnd base rates'!L$112)\n+($J504*'fnd base rates'!L$113)\n+($K504*'fnd base rates'!L$114)\n+($M504*'fnd base rates'!L$116)\n+($N504*'fnd base rates'!L$117)\n+($O504*'fnd base rates'!L$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,12)))","v":14064.75344},{"$f":"(($D504*'fnd base rates'!M$107)\n+($E504*'fnd base rates'!M$108)\n+($F504*'fnd base rates'!M$109)\n+($G504*'fnd base rates'!M$110)\n+($H504*'fnd base rates'!M$111)\n+($I504*'fnd base rates'!M$112)\n+($J504*'fnd base rates'!M$113)\n+($K504*'fnd base rates'!M$114)\n+($M504*'fnd base rates'!M$116)\n+($N504*'fnd base rates'!M$117)\n+($O504*'fnd base rates'!M$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,13)))","v":0},112220.17507238401,null,469035244,"469","035","244",1,8,112220.17507238401,14028,0,14028,null,null,null,null,null,14028,0,14028,null,null,{"$f":"BC504-BA504","v":0}]
[469,469035285,"MATCH",{"$f":"'fnd enro'!D505","v":1},{"$f":"'fnd enro'!E505","v":0},{"$f":"'fnd enro'!F505","v":0},{"$f":"'fnd enro'!G505","v":3},{"$f":"'fnd enro'!H505","v":0},{"$f":"'fnd enro'!I505","v":0},{"$f":"'fnd enro'!J505","v":0},{"$f":"'fnd enro'!K505","v":0.1158},{"$f":"'fnd enro'!L505","v":0},{"$f":"'fnd enro'!M505","v":0},{"$f":"'fnd enro'!N505","v":0},{"$f":"'fnd enro'!O505","v":0},{"$f":"'fnd enro'!P505","v":1},{"$f":"'fnd enro'!R505","v":4},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q505)","v":8},null,{"$f":"(($D505*'fnd base rates'!C$107)\n+($E505*'fnd base rates'!C$108)\n+($F505*'fnd base rates'!C$109)\n+($G505*'fnd base rates'!C$110)\n+($H505*'fnd base rates'!C$111)\n+($I505*'fnd base rates'!C$112)\n+($J505*'fnd base rates'!C$113)\n+($K505*'fnd base rates'!C$114)\n+($M505*'fnd base rates'!C$116)\n+($N505*'fnd base rates'!C$117)\n+($O505*'fnd base rates'!C$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,3)))\n*$R505","v":2060.0127133440001},{"$f":"(($D505*'fnd base rates'!D$107)\n+($E505*'fnd base rates'!D$108)\n+($F505*'fnd base rates'!D$109)\n+($G505*'fnd base rates'!D$110)\n+($H505*'fnd base rates'!D$111)\n+($I505*'fnd base rates'!D$112)\n+($J505*'fnd base rates'!D$113)\n+($K505*'fnd base rates'!D$114)\n+($M505*'fnd base rates'!D$116)\n+($N505*'fnd base rates'!D$117)\n+($O505*'fnd base rates'!D$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,4)))\n*$R505","v":3285.5968000000007},{"$f":"(($D505*'fnd base rates'!E$107)\n+($E505*'fnd base rates'!E$108)\n+($F505*'fnd base rates'!E$109)\n+($G505*'fnd base rates'!E$110)\n+($H505*'fnd base rates'!E$111)\n+($I505*'fnd base rates'!E$112)\n+($J505*'fnd base rates'!E$113)\n+($K505*'fnd base rates'!E$114)\n+($M505*'fnd base rates'!E$116)\n+($N505*'fnd base rates'!E$117)\n+($O505*'fnd base rates'!E$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,5)))\n*$R505","v":18207.354827264004},{"$f":"(($D505*'fnd base rates'!F$107)\n+($E505*'fnd base rates'!F$108)\n+($F505*'fnd base rates'!F$109)\n+($G505*'fnd base rates'!F$110)\n+($H505*'fnd base rates'!F$111)\n+($I505*'fnd base rates'!F$112)\n+($J505*'fnd base rates'!F$113)\n+($K505*'fnd base rates'!F$114)\n+($M505*'fnd base rates'!F$116)\n+($N505*'fnd base rates'!F$117)\n+($O505*'fnd base rates'!F$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,6)))\n*$R505","v":4561.1127687680009},{"$f":"(($D505*'fnd base rates'!G$107)\n+($E505*'fnd base rates'!G$108)\n+($F505*'fnd base rates'!G$109)\n+($G505*'fnd base rates'!G$110)\n+($H505*'fnd base rates'!G$111)\n+($I505*'fnd base rates'!G$112)\n+($J505*'fnd base rates'!G$113)\n+($K505*'fnd base rates'!G$114)\n+($M505*'fnd base rates'!G$116)\n+($N505*'fnd base rates'!G$117)\n+($O505*'fnd base rates'!G$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,7)))\n*$R505","v":763.51471244800007},{"$f":"(($D505*'fnd base rates'!H$107)\n+($E505*'fnd base rates'!H$108)\n+($F505*'fnd base rates'!H$109)\n+($G505*'fnd base rates'!H$110)\n+($H505*'fnd base rates'!H$111)\n+($I505*'fnd base rates'!H$112)\n+($J505*'fnd base rates'!H$113)\n+($K505*'fnd base rates'!H$114)\n+($M505*'fnd base rates'!H$116)\n+($N505*'fnd base rates'!H$117)\n+($O505*'fnd base rates'!H$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,8)))","v":1849.0268020000001},{"$f":"(($D505*'fnd base rates'!I$107)\n+($E505*'fnd base rates'!I$108)\n+($F505*'fnd base rates'!I$109)\n+($G505*'fnd base rates'!I$110)\n+($H505*'fnd base rates'!I$111)\n+($I505*'fnd base rates'!I$112)\n+($J505*'fnd base rates'!I$113)\n+($K505*'fnd base rates'!I$114)\n+($M505*'fnd base rates'!I$116)\n+($N505*'fnd base rates'!I$117)\n+($O505*'fnd base rates'!I$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,9)))\n*$R505","v":1313.6838400000001},{"$f":"(($D505*'fnd base rates'!J$107)\n+($E505*'fnd base rates'!J$108)\n+($F505*'fnd base rates'!J$109)\n+($G505*'fnd base rates'!J$110)\n+($H505*'fnd base rates'!J$111)\n+($I505*'fnd base rates'!J$112)\n+($J505*'fnd base rates'!J$113)\n+($K505*'fnd base rates'!J$114)\n+($M505*'fnd base rates'!J$116)\n+($N505*'fnd base rates'!J$117)\n+($O505*'fnd base rates'!J$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,10)))\n*$R505","v":1316.87168},{"$f":"(($D505*'fnd base rates'!K$107)\n+($E505*'fnd base rates'!K$108)\n+($F505*'fnd base rates'!K$109)\n+($G505*'fnd base rates'!K$110)\n+($H505*'fnd base rates'!K$111)\n+($I505*'fnd base rates'!K$112)\n+($J505*'fnd base rates'!K$113)\n+($K505*'fnd base rates'!K$114)\n+($M505*'fnd base rates'!K$116)\n+($N505*'fnd base rates'!K$117)\n+($O505*'fnd base rates'!K$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,11)))\n*$R505","v":4121.0280883200003},{"$f":"(($D505*'fnd base rates'!L$107)\n+($E505*'fnd base rates'!L$108)\n+($F505*'fnd base rates'!L$109)\n+($G505*'fnd base rates'!L$110)\n+($H505*'fnd base rates'!L$111)\n+($I505*'fnd base rates'!L$112)\n+($J505*'fnd base rates'!L$113)\n+($K505*'fnd base rates'!L$114)\n+($M505*'fnd base rates'!L$116)\n+($N505*'fnd base rates'!L$117)\n+($O505*'fnd base rates'!L$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,12)))","v":5530.2200400000002},{"$f":"(($D505*'fnd base rates'!M$107)\n+($E505*'fnd base rates'!M$108)\n+($F505*'fnd base rates'!M$109)\n+($G505*'fnd base rates'!M$110)\n+($H505*'fnd base rates'!M$111)\n+($I505*'fnd base rates'!M$112)\n+($J505*'fnd base rates'!M$113)\n+($K505*'fnd base rates'!M$114)\n+($M505*'fnd base rates'!M$116)\n+($N505*'fnd base rates'!M$117)\n+($O505*'fnd base rates'!M$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,13)))","v":0},43008.422272144009,null,469035285,"469","035","285",1,4,43008.422272144009,10752,0,10752,null,null,null,null,null,10752,0,10752,null,null,{"$f":"BC505-BA505","v":0}]
[469,469035293,"MATCH",{"$f":"'fnd enro'!D506","v":0},{"$f":"'fnd enro'!E506","v":0},{"$f":"'fnd enro'!F506","v":1},{"$f":"'fnd enro'!G506","v":1},{"$f":"'fnd enro'!H506","v":1},{"$f":"'fnd enro'!I506","v":0},{"$f":"'fnd enro'!J506","v":0},{"$f":"'fnd enro'!K506","v":0.1158},{"$f":"'fnd enro'!L506","v":0},{"$f":"'fnd enro'!M506","v":1},{"$f":"'fnd enro'!N506","v":0},{"$f":"'fnd enro'!O506","v":0},{"$f":"'fnd enro'!P506","v":3},{"$f":"'fnd enro'!R506","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q506)","v":10},null,{"$f":"(($D506*'fnd base rates'!C$107)\n+($E506*'fnd base rates'!C$108)\n+($F506*'fnd base rates'!C$109)\n+($G506*'fnd base rates'!C$110)\n+($H506*'fnd base rates'!C$111)\n+($I506*'fnd base rates'!C$112)\n+($J506*'fnd base rates'!C$113)\n+($K506*'fnd base rates'!C$114)\n+($M506*'fnd base rates'!C$116)\n+($N506*'fnd base rates'!C$117)\n+($O506*'fnd base rates'!C$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,3)))\n*$R506","v":2119.9397533440001},{"$f":"(($D506*'fnd base rates'!D$107)\n+($E506*'fnd base rates'!D$108)\n+($F506*'fnd base rates'!D$109)\n+($G506*'fnd base rates'!D$110)\n+($H506*'fnd base rates'!D$111)\n+($I506*'fnd base rates'!D$112)\n+($J506*'fnd base rates'!D$113)\n+($K506*'fnd base rates'!D$114)\n+($M506*'fnd base rates'!D$116)\n+($N506*'fnd base rates'!D$117)\n+($O506*'fnd base rates'!D$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,4)))\n*$R506","v":3916.4300800000005},{"$f":"(($D506*'fnd base rates'!E$107)\n+($E506*'fnd base rates'!E$108)\n+($F506*'fnd base rates'!E$109)\n+($G506*'fnd base rates'!E$110)\n+($H506*'fnd base rates'!E$111)\n+($I506*'fnd base rates'!E$112)\n+($J506*'fnd base rates'!E$113)\n+($K506*'fnd base rates'!E$114)\n+($M506*'fnd base rates'!E$116)\n+($N506*'fnd base rates'!E$117)\n+($O506*'fnd base rates'!E$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,5)))\n*$R506","v":25529.703627264},{"$f":"(($D506*'fnd base rates'!F$107)\n+($E506*'fnd base rates'!F$108)\n+($F506*'fnd base rates'!F$109)\n+($G506*'fnd base rates'!F$110)\n+($H506*'fnd base rates'!F$111)\n+($I506*'fnd base rates'!F$112)\n+($J506*'fnd base rates'!F$113)\n+($K506*'fnd base rates'!F$114)\n+($M506*'fnd base rates'!F$116)\n+($N506*'fnd base rates'!F$117)\n+($O506*'fnd base rates'!F$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,6)))\n*$R506","v":3990.0106887680004},{"$f":"(($D506*'fnd base rates'!G$107)\n+($E506*'fnd base rates'!G$108)\n+($F506*'fnd base rates'!G$109)\n+($G506*'fnd base rates'!G$110)\n+($H506*'fnd base rates'!G$111)\n+($I506*'fnd base rates'!G$112)\n+($J506*'fnd base rates'!G$113)\n+($K506*'fnd base rates'!G$114)\n+($M506*'fnd base rates'!G$116)\n+($N506*'fnd base rates'!G$117)\n+($O506*'fnd base rates'!G$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,7)))\n*$R506","v":1160.3518324480001},{"$f":"(($D506*'fnd base rates'!H$107)\n+($E506*'fnd base rates'!H$108)\n+($F506*'fnd base rates'!H$109)\n+($G506*'fnd base rates'!H$110)\n+($H506*'fnd base rates'!H$111)\n+($I506*'fnd base rates'!H$112)\n+($J506*'fnd base rates'!H$113)\n+($K506*'fnd base rates'!H$114)\n+($M506*'fnd base rates'!H$116)\n+($N506*'fnd base rates'!H$117)\n+($O506*'fnd base rates'!H$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,8)))","v":1778.586802},{"$f":"(($D506*'fnd base rates'!I$107)\n+($E506*'fnd base rates'!I$108)\n+($F506*'fnd base rates'!I$109)\n+($G506*'fnd base rates'!I$110)\n+($H506*'fnd base rates'!I$111)\n+($I506*'fnd base rates'!I$112)\n+($J506*'fnd base rates'!I$113)\n+($K506*'fnd base rates'!I$114)\n+($M506*'fnd base rates'!I$116)\n+($N506*'fnd base rates'!I$117)\n+($O506*'fnd base rates'!I$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,9)))\n*$R506","v":1628.6272000000001},{"$f":"(($D506*'fnd base rates'!J$107)\n+($E506*'fnd base rates'!J$108)\n+($F506*'fnd base rates'!J$109)\n+($G506*'fnd base rates'!J$110)\n+($H506*'fnd base rates'!J$111)\n+($I506*'fnd base rates'!J$112)\n+($J506*'fnd base rates'!J$113)\n+($K506*'fnd base rates'!J$114)\n+($M506*'fnd base rates'!J$116)\n+($N506*'fnd base rates'!J$117)\n+($O506*'fnd base rates'!J$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,10)))\n*$R506","v":3093.9020799999998},{"$f":"(($D506*'fnd base rates'!K$107)\n+($E506*'fnd base rates'!K$108)\n+($F506*'fnd base rates'!K$109)\n+($G506*'fnd base rates'!K$110)\n+($H506*'fnd base rates'!K$111)\n+($I506*'fnd base rates'!K$112)\n+($J506*'fnd base rates'!K$113)\n+($K506*'fnd base rates'!K$114)\n+($M506*'fnd base rates'!K$116)\n+($N506*'fnd base rates'!K$117)\n+($O506*'fnd base rates'!K$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,11)))\n*$R506","v":4010.4002483199997},{"$f":"(($D506*'fnd base rates'!L$107)\n+($E506*'fnd base rates'!L$108)\n+($F506*'fnd base rates'!L$109)\n+($G506*'fnd base rates'!L$110)\n+($H506*'fnd base rates'!L$111)\n+($I506*'fnd base rates'!L$112)\n+($J506*'fnd base rates'!L$113)\n+($K506*'fnd base rates'!L$114)\n+($M506*'fnd base rates'!L$116)\n+($N506*'fnd base rates'!L$117)\n+($O506*'fnd base rates'!L$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,12)))","v":6463.1300400000009},{"$f":"(($D506*'fnd base rates'!M$107)\n+($E506*'fnd base rates'!M$108)\n+($F506*'fnd base rates'!M$109)\n+($G506*'fnd base rates'!M$110)\n+($H506*'fnd base rates'!M$111)\n+($I506*'fnd base rates'!M$112)\n+($J506*'fnd base rates'!M$113)\n+($K506*'fnd base rates'!M$114)\n+($M506*'fnd base rates'!M$116)\n+($N506*'fnd base rates'!M$117)\n+($O506*'fnd base rates'!M$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,13)))","v":0},53691.082352144011,null,469035293,"469","035","293",1,3,53691.082352144011,17897,0,17897,null,null,null,null,null,17897,0,17897,null,null,{"$f":"BC506-BA506","v":0}]
[470,470165009,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D507","v":0},{"$f":"'fnd enro'!E507","v":0},{"$f":"'fnd enro'!F507","v":0},{"$f":"'fnd enro'!G507","v":1},{"$f":"'fnd enro'!H507","v":3},{"$f":"'fnd enro'!I507","v":0},{"$f":"'fnd enro'!J507","v":0},{"$f":"'fnd enro'!K507","v":0.15440000000000001},{"$f":"'fnd enro'!L507","v":0},{"$f":"'fnd enro'!M507","v":0},{"$f":"'fnd enro'!N507","v":0},{"$f":"'fnd enro'!O507","v":0},{"$f":"'fnd enro'!P507","v":4},{"$f":"'fnd enro'!R507","v":4},1.038,{"$f":"VALUE('fnd enro'!Q507)","v":3},null,{"$f":"(($D507*'fnd base rates'!C$107)\n+($E507*'fnd base rates'!C$108)\n+($F507*'fnd base rates'!C$109)\n+($G507*'fnd base rates'!C$110)\n+($H507*'fnd base rates'!C$111)\n+($I507*'fnd base rates'!C$112)\n+($J507*'fnd base rates'!C$113)\n+($K507*'fnd base rates'!C$114)\n+($M507*'fnd base rates'!C$116)\n+($N507*'fnd base rates'!C$117)\n+($O507*'fnd base rates'!C$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,3)))\n*$R507","v":2463.6363085920002},{"$f":"(($D507*'fnd base rates'!D$107)\n+($E507*'fnd base rates'!D$108)\n+($F507*'fnd base rates'!D$109)\n+($G507*'fnd base rates'!D$110)\n+($H507*'fnd base rates'!D$111)\n+($I507*'fnd base rates'!D$112)\n+($J507*'fnd base rates'!D$113)\n+($K507*'fnd base rates'!D$114)\n+($M507*'fnd base rates'!D$116)\n+($N507*'fnd base rates'!D$117)\n+($O507*'fnd base rates'!D$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,4)))\n*$R507","v":4296.1159200000002},{"$f":"(($D507*'fnd base rates'!E$107)\n+($E507*'fnd base rates'!E$108)\n+($F507*'fnd base rates'!E$109)\n+($G507*'fnd base rates'!E$110)\n+($H507*'fnd base rates'!E$111)\n+($I507*'fnd base rates'!E$112)\n+($J507*'fnd base rates'!E$113)\n+($K507*'fnd base rates'!E$114)\n+($M507*'fnd base rates'!E$116)\n+($N507*'fnd base rates'!E$117)\n+($O507*'fnd base rates'!E$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,5)))\n*$R507","v":25728.980221152},{"$f":"(($D507*'fnd base rates'!F$107)\n+($E507*'fnd base rates'!F$108)\n+($F507*'fnd base rates'!F$109)\n+($G507*'fnd base rates'!F$110)\n+($H507*'fnd base rates'!F$111)\n+($I507*'fnd base rates'!F$112)\n+($J507*'fnd base rates'!F$113)\n+($K507*'fnd base rates'!F$114)\n+($M507*'fnd base rates'!F$116)\n+($N507*'fnd base rates'!F$117)\n+($O507*'fnd base rates'!F$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,6)))\n*$R507","v":4394.4515226240001},{"$f":"(($D507*'fnd base rates'!G$107)\n+($E507*'fnd base rates'!G$108)\n+($F507*'fnd base rates'!G$109)\n+($G507*'fnd base rates'!G$110)\n+($H507*'fnd base rates'!G$111)\n+($I507*'fnd base rates'!G$112)\n+($J507*'fnd base rates'!G$113)\n+($K507*'fnd base rates'!G$114)\n+($M507*'fnd base rates'!G$116)\n+($N507*'fnd base rates'!G$117)\n+($O507*'fnd base rates'!G$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,7)))\n*$R507","v":1217.5253468640001},{"$f":"(($D507*'fnd base rates'!H$107)\n+($E507*'fnd base rates'!H$108)\n+($F507*'fnd base rates'!H$109)\n+($G507*'fnd base rates'!H$110)\n+($H507*'fnd base rates'!H$111)\n+($I507*'fnd base rates'!H$112)\n+($J507*'fnd base rates'!H$113)\n+($K507*'fnd base rates'!H$114)\n+($M507*'fnd base rates'!H$116)\n+($N507*'fnd base rates'!H$117)\n+($O507*'fnd base rates'!H$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,8)))","v":2172.0757360000002},{"$f":"(($D507*'fnd base rates'!I$107)\n+($E507*'fnd base rates'!I$108)\n+($F507*'fnd base rates'!I$109)\n+($G507*'fnd base rates'!I$110)\n+($H507*'fnd base rates'!I$111)\n+($I507*'fnd base rates'!I$112)\n+($J507*'fnd base rates'!I$113)\n+($K507*'fnd base rates'!I$114)\n+($M507*'fnd base rates'!I$116)\n+($N507*'fnd base rates'!I$117)\n+($O507*'fnd base rates'!I$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,9)))\n*$R507","v":1889.92812},{"$f":"(($D507*'fnd base rates'!J$107)\n+($E507*'fnd base rates'!J$108)\n+($F507*'fnd base rates'!J$109)\n+($G507*'fnd base rates'!J$110)\n+($H507*'fnd base rates'!J$111)\n+($I507*'fnd base rates'!J$112)\n+($J507*'fnd base rates'!J$113)\n+($K507*'fnd base rates'!J$114)\n+($M507*'fnd base rates'!J$116)\n+($N507*'fnd base rates'!J$117)\n+($O507*'fnd base rates'!J$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,10)))\n*$R507","v":3232.3631400000004},{"$f":"(($D507*'fnd base rates'!K$107)\n+($E507*'fnd base rates'!K$108)\n+($F507*'fnd base rates'!K$109)\n+($G507*'fnd base rates'!K$110)\n+($H507*'fnd base rates'!K$111)\n+($I507*'fnd base rates'!K$112)\n+($J507*'fnd base rates'!K$113)\n+($K507*'fnd base rates'!K$114)\n+($M507*'fnd base rates'!K$116)\n+($N507*'fnd base rates'!K$117)\n+($O507*'fnd base rates'!K$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,11)))\n*$R507","v":4823.2637217600004},{"$f":"(($D507*'fnd base rates'!L$107)\n+($E507*'fnd base rates'!L$108)\n+($F507*'fnd base rates'!L$109)\n+($G507*'fnd base rates'!L$110)\n+($H507*'fnd base rates'!L$111)\n+($I507*'fnd base rates'!L$112)\n+($J507*'fnd base rates'!L$113)\n+($K507*'fnd base rates'!L$114)\n+($M507*'fnd base rates'!L$116)\n+($N507*'fnd base rates'!L$117)\n+($O507*'fnd base rates'!L$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,12)))","v":7686.6267199999993},{"$f":"(($D507*'fnd base rates'!M$107)\n+($E507*'fnd base rates'!M$108)\n+($F507*'fnd base rates'!M$109)\n+($G507*'fnd base rates'!M$110)\n+($H507*'fnd base rates'!M$111)\n+($I507*'fnd base rates'!M$112)\n+($J507*'fnd base rates'!M$113)\n+($K507*'fnd base rates'!M$114)\n+($M507*'fnd base rates'!M$116)\n+($N507*'fnd base rates'!M$117)\n+($O507*'fnd base rates'!M$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,13)))","v":0},57904.966756991998,null,470165009,"470","165","009",1,4,57904.966756991998,14476,0,14476,null,null,null,null,null,14476,0,14476,null,null,{"$f":"BC507-BA507","v":0}]
[470,470165010,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D508","v":0},{"$f":"'fnd enro'!E508","v":0},{"$f":"'fnd enro'!F508","v":1},{"$f":"'fnd enro'!G508","v":2},{"$f":"'fnd enro'!H508","v":0},{"$f":"'fnd enro'!I508","v":1},{"$f":"'fnd enro'!J508","v":0},{"$f":"'fnd enro'!K508","v":0.15440000000000001},{"$f":"'fnd enro'!L508","v":0},{"$f":"'fnd enro'!M508","v":0},{"$f":"'fnd enro'!N508","v":0},{"$f":"'fnd enro'!O508","v":0},{"$f":"'fnd enro'!P508","v":3},{"$f":"'fnd enro'!R508","v":4},1.038,{"$f":"VALUE('fnd enro'!Q508)","v":3},null,{"$f":"(($D508*'fnd base rates'!C$107)\n+($E508*'fnd base rates'!C$108)\n+($F508*'fnd base rates'!C$109)\n+($G508*'fnd base rates'!C$110)\n+($H508*'fnd base rates'!C$111)\n+($I508*'fnd base rates'!C$112)\n+($J508*'fnd base rates'!C$113)\n+($K508*'fnd base rates'!C$114)\n+($M508*'fnd base rates'!C$116)\n+($N508*'fnd base rates'!C$117)\n+($O508*'fnd base rates'!C$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,3)))\n*$R508","v":2404.5741085919999},{"$f":"(($D508*'fnd base rates'!D$107)\n+($E508*'fnd base rates'!D$108)\n+($F508*'fnd base rates'!D$109)\n+($G508*'fnd base rates'!D$110)\n+($H508*'fnd base rates'!D$111)\n+($I508*'fnd base rates'!D$112)\n+($J508*'fnd base rates'!D$113)\n+($K508*'fnd base rates'!D$114)\n+($M508*'fnd base rates'!D$116)\n+($N508*'fnd base rates'!D$117)\n+($O508*'fnd base rates'!D$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,4)))\n*$R508","v":4016.2399800000003},{"$f":"(($D508*'fnd base rates'!E$107)\n+($E508*'fnd base rates'!E$108)\n+($F508*'fnd base rates'!E$109)\n+($G508*'fnd base rates'!E$110)\n+($H508*'fnd base rates'!E$111)\n+($I508*'fnd base rates'!E$112)\n+($J508*'fnd base rates'!E$113)\n+($K508*'fnd base rates'!E$114)\n+($M508*'fnd base rates'!E$116)\n+($N508*'fnd base rates'!E$117)\n+($O508*'fnd base rates'!E$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,5)))\n*$R508","v":25378.779781152003},{"$f":"(($D508*'fnd base rates'!F$107)\n+($E508*'fnd base rates'!F$108)\n+($F508*'fnd base rates'!F$109)\n+($G508*'fnd base rates'!F$110)\n+($H508*'fnd base rates'!F$111)\n+($I508*'fnd base rates'!F$112)\n+($J508*'fnd base rates'!F$113)\n+($K508*'fnd base rates'!F$114)\n+($M508*'fnd base rates'!F$116)\n+($N508*'fnd base rates'!F$117)\n+($O508*'fnd base rates'!F$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,6)))\n*$R508","v":4805.1362226239999},{"$f":"(($D508*'fnd base rates'!G$107)\n+($E508*'fnd base rates'!G$108)\n+($F508*'fnd base rates'!G$109)\n+($G508*'fnd base rates'!G$110)\n+($H508*'fnd base rates'!G$111)\n+($I508*'fnd base rates'!G$112)\n+($J508*'fnd base rates'!G$113)\n+($K508*'fnd base rates'!G$114)\n+($M508*'fnd base rates'!G$116)\n+($N508*'fnd base rates'!G$117)\n+($O508*'fnd base rates'!G$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,7)))\n*$R508","v":1056.0021668639999},{"$f":"(($D508*'fnd base rates'!H$107)\n+($E508*'fnd base rates'!H$108)\n+($F508*'fnd base rates'!H$109)\n+($G508*'fnd base rates'!H$110)\n+($H508*'fnd base rates'!H$111)\n+($I508*'fnd base rates'!H$112)\n+($J508*'fnd base rates'!H$113)\n+($K508*'fnd base rates'!H$114)\n+($M508*'fnd base rates'!H$116)\n+($N508*'fnd base rates'!H$117)\n+($O508*'fnd base rates'!H$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,8)))","v":2457.1357359999997},{"$f":"(($D508*'fnd base rates'!I$107)\n+($E508*'fnd base rates'!I$108)\n+($F508*'fnd base rates'!I$109)\n+($G508*'fnd base rates'!I$110)\n+($H508*'fnd base rates'!I$111)\n+($I508*'fnd base rates'!I$112)\n+($J508*'fnd base rates'!I$113)\n+($K508*'fnd base rates'!I$114)\n+($M508*'fnd base rates'!I$116)\n+($N508*'fnd base rates'!I$117)\n+($O508*'fnd base rates'!I$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,9)))\n*$R508","v":1727.98974},{"$f":"(($D508*'fnd base rates'!J$107)\n+($E508*'fnd base rates'!J$108)\n+($F508*'fnd base rates'!J$109)\n+($G508*'fnd base rates'!J$110)\n+($H508*'fnd base rates'!J$111)\n+($I508*'fnd base rates'!J$112)\n+($J508*'fnd base rates'!J$113)\n+($K508*'fnd base rates'!J$114)\n+($M508*'fnd base rates'!J$116)\n+($N508*'fnd base rates'!J$117)\n+($O508*'fnd base rates'!J$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,10)))\n*$R508","v":2741.7835799999998},{"$f":"(($D508*'fnd base rates'!K$107)\n+($E508*'fnd base rates'!K$108)\n+($F508*'fnd base rates'!K$109)\n+($G508*'fnd base rates'!K$110)\n+($H508*'fnd base rates'!K$111)\n+($I508*'fnd base rates'!K$112)\n+($J508*'fnd base rates'!K$113)\n+($K508*'fnd base rates'!K$114)\n+($M508*'fnd base rates'!K$116)\n+($N508*'fnd base rates'!K$117)\n+($O508*'fnd base rates'!K$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,11)))\n*$R508","v":4619.8157217600001},{"$f":"(($D508*'fnd base rates'!L$107)\n+($E508*'fnd base rates'!L$108)\n+($F508*'fnd base rates'!L$109)\n+($G508*'fnd base rates'!L$110)\n+($H508*'fnd base rates'!L$111)\n+($I508*'fnd base rates'!L$112)\n+($J508*'fnd base rates'!L$113)\n+($K508*'fnd base rates'!L$114)\n+($M508*'fnd base rates'!L$116)\n+($N508*'fnd base rates'!L$117)\n+($O508*'fnd base rates'!L$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,12)))","v":6984.8467199999996},{"$f":"(($D508*'fnd base rates'!M$107)\n+($E508*'fnd base rates'!M$108)\n+($F508*'fnd base rates'!M$109)\n+($G508*'fnd base rates'!M$110)\n+($H508*'fnd base rates'!M$111)\n+($I508*'fnd base rates'!M$112)\n+($J508*'fnd base rates'!M$113)\n+($K508*'fnd base rates'!M$114)\n+($M508*'fnd base rates'!M$116)\n+($N508*'fnd base rates'!M$117)\n+($O508*'fnd base rates'!M$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,13)))","v":0},56192.303756991998,null,470165010,"470","165","010",1,4,56192.303756991998,14048,0,14048,null,null,null,null,null,14048,0,14048,null,null,{"$f":"BC508-BA508","v":0}]
[470,470165031,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D509","v":0},{"$f":"'fnd enro'!E509","v":0},{"$f":"'fnd enro'!F509","v":0},{"$f":"'fnd enro'!G509","v":1},{"$f":"'fnd enro'!H509","v":1},{"$f":"'fnd enro'!I509","v":0},{"$f":"'fnd enro'!J509","v":0},{"$f":"'fnd enro'!K509","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L509","v":0},{"$f":"'fnd enro'!M509","v":0},{"$f":"'fnd enro'!N509","v":0},{"$f":"'fnd enro'!O509","v":0},{"$f":"'fnd enro'!P509","v":0},{"$f":"'fnd enro'!R509","v":2},1.038,{"$f":"VALUE('fnd enro'!Q509)","v":5},null,{"$f":"(($D509*'fnd base rates'!C$107)\n+($E509*'fnd base rates'!C$108)\n+($F509*'fnd base rates'!C$109)\n+($G509*'fnd base rates'!C$110)\n+($H509*'fnd base rates'!C$111)\n+($I509*'fnd base rates'!C$112)\n+($J509*'fnd base rates'!C$113)\n+($K509*'fnd base rates'!C$114)\n+($M509*'fnd base rates'!C$116)\n+($N509*'fnd base rates'!C$117)\n+($O509*'fnd base rates'!C$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,3)))\n*$R509","v":1113.6937542960002},{"$f":"(($D509*'fnd base rates'!D$107)\n+($E509*'fnd base rates'!D$108)\n+($F509*'fnd base rates'!D$109)\n+($G509*'fnd base rates'!D$110)\n+($H509*'fnd base rates'!D$111)\n+($I509*'fnd base rates'!D$112)\n+($J509*'fnd base rates'!D$113)\n+($K509*'fnd base rates'!D$114)\n+($M509*'fnd base rates'!D$116)\n+($N509*'fnd base rates'!D$117)\n+($O509*'fnd base rates'!D$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,4)))\n*$R509","v":1588.3060800000001},{"$f":"(($D509*'fnd base rates'!E$107)\n+($E509*'fnd base rates'!E$108)\n+($F509*'fnd base rates'!E$109)\n+($G509*'fnd base rates'!E$110)\n+($H509*'fnd base rates'!E$111)\n+($I509*'fnd base rates'!E$112)\n+($J509*'fnd base rates'!E$113)\n+($K509*'fnd base rates'!E$114)\n+($M509*'fnd base rates'!E$116)\n+($N509*'fnd base rates'!E$117)\n+($O509*'fnd base rates'!E$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,5)))\n*$R509","v":7618.8273605759996},{"$f":"(($D509*'fnd base rates'!F$107)\n+($E509*'fnd base rates'!F$108)\n+($F509*'fnd base rates'!F$109)\n+($G509*'fnd base rates'!F$110)\n+($H509*'fnd base rates'!F$111)\n+($I509*'fnd base rates'!F$112)\n+($J509*'fnd base rates'!F$113)\n+($K509*'fnd base rates'!F$114)\n+($M509*'fnd base rates'!F$116)\n+($N509*'fnd base rates'!F$117)\n+($O509*'fnd base rates'!F$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,6)))\n*$R509","v":2328.0500913119999},{"$f":"(($D509*'fnd base rates'!G$107)\n+($E509*'fnd base rates'!G$108)\n+($F509*'fnd base rates'!G$109)\n+($G509*'fnd base rates'!G$110)\n+($H509*'fnd base rates'!G$111)\n+($I509*'fnd base rates'!G$112)\n+($J509*'fnd base rates'!G$113)\n+($K509*'fnd base rates'!G$114)\n+($M509*'fnd base rates'!G$116)\n+($N509*'fnd base rates'!G$117)\n+($O509*'fnd base rates'!G$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,7)))\n*$R509","v":337.60593343200003},{"$f":"(($D509*'fnd base rates'!H$107)\n+($E509*'fnd base rates'!H$108)\n+($F509*'fnd base rates'!H$109)\n+($G509*'fnd base rates'!H$110)\n+($H509*'fnd base rates'!H$111)\n+($I509*'fnd base rates'!H$112)\n+($J509*'fnd base rates'!H$113)\n+($K509*'fnd base rates'!H$114)\n+($M509*'fnd base rates'!H$116)\n+($N509*'fnd base rates'!H$117)\n+($O509*'fnd base rates'!H$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D509*'fnd base rates'!I$107)\n+($E509*'fnd base rates'!I$108)\n+($F509*'fnd base rates'!I$109)\n+($G509*'fnd base rates'!I$110)\n+($H509*'fnd base rates'!I$111)\n+($I509*'fnd base rates'!I$112)\n+($J509*'fnd base rates'!I$113)\n+($K509*'fnd base rates'!I$114)\n+($M509*'fnd base rates'!I$116)\n+($N509*'fnd base rates'!I$117)\n+($O509*'fnd base rates'!I$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,9)))\n*$R509","v":694.46352000000002},{"$f":"(($D509*'fnd base rates'!J$107)\n+($E509*'fnd base rates'!J$108)\n+($F509*'fnd base rates'!J$109)\n+($G509*'fnd base rates'!J$110)\n+($H509*'fnd base rates'!J$111)\n+($I509*'fnd base rates'!J$112)\n+($J509*'fnd base rates'!J$113)\n+($K509*'fnd base rates'!J$114)\n+($M509*'fnd base rates'!J$116)\n+($N509*'fnd base rates'!J$117)\n+($O509*'fnd base rates'!J$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,10)))\n*$R509","v":416.37294000000003},{"$f":"(($D509*'fnd base rates'!K$107)\n+($E509*'fnd base rates'!K$108)\n+($F509*'fnd base rates'!K$109)\n+($G509*'fnd base rates'!K$110)\n+($H509*'fnd base rates'!K$111)\n+($I509*'fnd base rates'!K$112)\n+($J509*'fnd base rates'!K$113)\n+($K509*'fnd base rates'!K$114)\n+($M509*'fnd base rates'!K$116)\n+($N509*'fnd base rates'!K$117)\n+($O509*'fnd base rates'!K$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,11)))\n*$R509","v":2369.0998108799999},{"$f":"(($D509*'fnd base rates'!L$107)\n+($E509*'fnd base rates'!L$108)\n+($F509*'fnd base rates'!L$109)\n+($G509*'fnd base rates'!L$110)\n+($H509*'fnd base rates'!L$111)\n+($I509*'fnd base rates'!L$112)\n+($J509*'fnd base rates'!L$113)\n+($K509*'fnd base rates'!L$114)\n+($M509*'fnd base rates'!L$116)\n+($N509*'fnd base rates'!L$117)\n+($O509*'fnd base rates'!L$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,12)))","v":2958.6333599999998},{"$f":"(($D509*'fnd base rates'!M$107)\n+($E509*'fnd base rates'!M$108)\n+($F509*'fnd base rates'!M$109)\n+($G509*'fnd base rates'!M$110)\n+($H509*'fnd base rates'!M$111)\n+($I509*'fnd base rates'!M$112)\n+($J509*'fnd base rates'!M$113)\n+($K509*'fnd base rates'!M$114)\n+($M509*'fnd base rates'!M$116)\n+($N509*'fnd base rates'!M$117)\n+($O509*'fnd base rates'!M$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,13)))","v":0},20471.930718495998,null,470165031,"470","165","031",1,2,20471.930718495998,10236,0,10236,null,null,null,null,null,10236,0,10236,null,null,{"$f":"BC509-BA509","v":0}]
[470,470165035,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D510","v":0},{"$f":"'fnd enro'!E510","v":0},{"$f":"'fnd enro'!F510","v":0},{"$f":"'fnd enro'!G510","v":3},{"$f":"'fnd enro'!H510","v":0},{"$f":"'fnd enro'!I510","v":1},{"$f":"'fnd enro'!J510","v":0},{"$f":"'fnd enro'!K510","v":0.15440000000000001},{"$f":"'fnd enro'!L510","v":0},{"$f":"'fnd enro'!M510","v":0},{"$f":"'fnd enro'!N510","v":0},{"$f":"'fnd enro'!O510","v":0},{"$f":"'fnd enro'!P510","v":2},{"$f":"'fnd enro'!R510","v":4},1.038,{"$f":"VALUE('fnd enro'!Q510)","v":11},null,{"$f":"(($D510*'fnd base rates'!C$107)\n+($E510*'fnd base rates'!C$108)\n+($F510*'fnd base rates'!C$109)\n+($G510*'fnd base rates'!C$110)\n+($H510*'fnd base rates'!C$111)\n+($I510*'fnd base rates'!C$112)\n+($J510*'fnd base rates'!C$113)\n+($K510*'fnd base rates'!C$114)\n+($M510*'fnd base rates'!C$116)\n+($N510*'fnd base rates'!C$117)\n+($O510*'fnd base rates'!C$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,3)))\n*$R510","v":2400.9826285919999},{"$f":"(($D510*'fnd base rates'!D$107)\n+($E510*'fnd base rates'!D$108)\n+($F510*'fnd base rates'!D$109)\n+($G510*'fnd base rates'!D$110)\n+($H510*'fnd base rates'!D$111)\n+($I510*'fnd base rates'!D$112)\n+($J510*'fnd base rates'!D$113)\n+($K510*'fnd base rates'!D$114)\n+($M510*'fnd base rates'!D$116)\n+($N510*'fnd base rates'!D$117)\n+($O510*'fnd base rates'!D$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,4)))\n*$R510","v":3999.0818400000003},{"$f":"(($D510*'fnd base rates'!E$107)\n+($E510*'fnd base rates'!E$108)\n+($F510*'fnd base rates'!E$109)\n+($G510*'fnd base rates'!E$110)\n+($H510*'fnd base rates'!E$111)\n+($I510*'fnd base rates'!E$112)\n+($J510*'fnd base rates'!E$113)\n+($K510*'fnd base rates'!E$114)\n+($M510*'fnd base rates'!E$116)\n+($N510*'fnd base rates'!E$117)\n+($O510*'fnd base rates'!E$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,5)))\n*$R510","v":25211.371141152005},{"$f":"(($D510*'fnd base rates'!F$107)\n+($E510*'fnd base rates'!F$108)\n+($F510*'fnd base rates'!F$109)\n+($G510*'fnd base rates'!F$110)\n+($H510*'fnd base rates'!F$111)\n+($I510*'fnd base rates'!F$112)\n+($J510*'fnd base rates'!F$113)\n+($K510*'fnd base rates'!F$114)\n+($M510*'fnd base rates'!F$116)\n+($N510*'fnd base rates'!F$117)\n+($O510*'fnd base rates'!F$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,6)))\n*$R510","v":4805.1362226239999},{"$f":"(($D510*'fnd base rates'!G$107)\n+($E510*'fnd base rates'!G$108)\n+($F510*'fnd base rates'!G$109)\n+($G510*'fnd base rates'!G$110)\n+($H510*'fnd base rates'!G$111)\n+($I510*'fnd base rates'!G$112)\n+($J510*'fnd base rates'!G$113)\n+($K510*'fnd base rates'!G$114)\n+($M510*'fnd base rates'!G$116)\n+($N510*'fnd base rates'!G$117)\n+($O510*'fnd base rates'!G$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,7)))\n*$R510","v":1047.8850068639999},{"$f":"(($D510*'fnd base rates'!H$107)\n+($E510*'fnd base rates'!H$108)\n+($F510*'fnd base rates'!H$109)\n+($G510*'fnd base rates'!H$110)\n+($H510*'fnd base rates'!H$111)\n+($I510*'fnd base rates'!H$112)\n+($J510*'fnd base rates'!H$113)\n+($K510*'fnd base rates'!H$114)\n+($M510*'fnd base rates'!H$116)\n+($N510*'fnd base rates'!H$117)\n+($O510*'fnd base rates'!H$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,8)))","v":2455.9157359999999},{"$f":"(($D510*'fnd base rates'!I$107)\n+($E510*'fnd base rates'!I$108)\n+($F510*'fnd base rates'!I$109)\n+($G510*'fnd base rates'!I$110)\n+($H510*'fnd base rates'!I$111)\n+($I510*'fnd base rates'!I$112)\n+($J510*'fnd base rates'!I$113)\n+($K510*'fnd base rates'!I$114)\n+($M510*'fnd base rates'!I$116)\n+($N510*'fnd base rates'!I$117)\n+($O510*'fnd base rates'!I$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,9)))\n*$R510","v":1721.22198},{"$f":"(($D510*'fnd base rates'!J$107)\n+($E510*'fnd base rates'!J$108)\n+($F510*'fnd base rates'!J$109)\n+($G510*'fnd base rates'!J$110)\n+($H510*'fnd base rates'!J$111)\n+($I510*'fnd base rates'!J$112)\n+($J510*'fnd base rates'!J$113)\n+($K510*'fnd base rates'!J$114)\n+($M510*'fnd base rates'!J$116)\n+($N510*'fnd base rates'!J$117)\n+($O510*'fnd base rates'!J$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,10)))\n*$R510","v":2759.2635},{"$f":"(($D510*'fnd base rates'!K$107)\n+($E510*'fnd base rates'!K$108)\n+($F510*'fnd base rates'!K$109)\n+($G510*'fnd base rates'!K$110)\n+($H510*'fnd base rates'!K$111)\n+($I510*'fnd base rates'!K$112)\n+($J510*'fnd base rates'!K$113)\n+($K510*'fnd base rates'!K$114)\n+($M510*'fnd base rates'!K$116)\n+($N510*'fnd base rates'!K$117)\n+($O510*'fnd base rates'!K$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,11)))\n*$R510","v":4619.8157217600001},{"$f":"(($D510*'fnd base rates'!L$107)\n+($E510*'fnd base rates'!L$108)\n+($F510*'fnd base rates'!L$109)\n+($G510*'fnd base rates'!L$110)\n+($H510*'fnd base rates'!L$111)\n+($I510*'fnd base rates'!L$112)\n+($J510*'fnd base rates'!L$113)\n+($K510*'fnd base rates'!L$114)\n+($M510*'fnd base rates'!L$116)\n+($N510*'fnd base rates'!L$117)\n+($O510*'fnd base rates'!L$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,12)))","v":6958.7767200000008},{"$f":"(($D510*'fnd base rates'!M$107)\n+($E510*'fnd base rates'!M$108)\n+($F510*'fnd base rates'!M$109)\n+($G510*'fnd base rates'!M$110)\n+($H510*'fnd base rates'!M$111)\n+($I510*'fnd base rates'!M$112)\n+($J510*'fnd base rates'!M$113)\n+($K510*'fnd base rates'!M$114)\n+($M510*'fnd base rates'!M$116)\n+($N510*'fnd base rates'!M$117)\n+($O510*'fnd base rates'!M$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,13)))","v":0},55979.450496992016,null,470165035,"470","165","035",1,4,55979.450496992016,13995,0,13995,null,null,null,null,null,13995,0,13995,null,null,{"$f":"BC510-BA510","v":0}]
[470,470165057,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D511","v":0},{"$f":"'fnd enro'!E511","v":0},{"$f":"'fnd enro'!F511","v":1},{"$f":"'fnd enro'!G511","v":1},{"$f":"'fnd enro'!H511","v":0},{"$f":"'fnd enro'!I511","v":1},{"$f":"'fnd enro'!J511","v":0},{"$f":"'fnd enro'!K511","v":0.1158},{"$f":"'fnd enro'!L511","v":0},{"$f":"'fnd enro'!M511","v":0},{"$f":"'fnd enro'!N511","v":0},{"$f":"'fnd enro'!O511","v":0},{"$f":"'fnd enro'!P511","v":2},{"$f":"'fnd enro'!R511","v":3},1.038,{"$f":"VALUE('fnd enro'!Q511)","v":12},null,{"$f":"(($D511*'fnd base rates'!C$107)\n+($E511*'fnd base rates'!C$108)\n+($F511*'fnd base rates'!C$109)\n+($G511*'fnd base rates'!C$110)\n+($H511*'fnd base rates'!C$111)\n+($I511*'fnd base rates'!C$112)\n+($J511*'fnd base rates'!C$113)\n+($K511*'fnd base rates'!C$114)\n+($M511*'fnd base rates'!C$116)\n+($N511*'fnd base rates'!C$117)\n+($O511*'fnd base rates'!C$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,3)))\n*$R511","v":1853.0625514439998},{"$f":"(($D511*'fnd base rates'!D$107)\n+($E511*'fnd base rates'!D$108)\n+($F511*'fnd base rates'!D$109)\n+($G511*'fnd base rates'!D$110)\n+($H511*'fnd base rates'!D$111)\n+($I511*'fnd base rates'!D$112)\n+($J511*'fnd base rates'!D$113)\n+($K511*'fnd base rates'!D$114)\n+($M511*'fnd base rates'!D$116)\n+($N511*'fnd base rates'!D$117)\n+($O511*'fnd base rates'!D$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,4)))\n*$R511","v":3247.2584400000001},{"$f":"(($D511*'fnd base rates'!E$107)\n+($E511*'fnd base rates'!E$108)\n+($F511*'fnd base rates'!E$109)\n+($G511*'fnd base rates'!E$110)\n+($H511*'fnd base rates'!E$111)\n+($I511*'fnd base rates'!E$112)\n+($J511*'fnd base rates'!E$113)\n+($K511*'fnd base rates'!E$114)\n+($M511*'fnd base rates'!E$116)\n+($N511*'fnd base rates'!E$117)\n+($O511*'fnd base rates'!E$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,5)))\n*$R511","v":21596.681070864001},{"$f":"(($D511*'fnd base rates'!F$107)\n+($E511*'fnd base rates'!F$108)\n+($F511*'fnd base rates'!F$109)\n+($G511*'fnd base rates'!F$110)\n+($H511*'fnd base rates'!F$111)\n+($I511*'fnd base rates'!F$112)\n+($J511*'fnd base rates'!F$113)\n+($K511*'fnd base rates'!F$114)\n+($M511*'fnd base rates'!F$116)\n+($N511*'fnd base rates'!F$117)\n+($O511*'fnd base rates'!F$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,6)))\n*$R511","v":3510.2868469680006},{"$f":"(($D511*'fnd base rates'!G$107)\n+($E511*'fnd base rates'!G$108)\n+($F511*'fnd base rates'!G$109)\n+($G511*'fnd base rates'!G$110)\n+($H511*'fnd base rates'!G$111)\n+($I511*'fnd base rates'!G$112)\n+($J511*'fnd base rates'!G$113)\n+($K511*'fnd base rates'!G$114)\n+($M511*'fnd base rates'!G$116)\n+($N511*'fnd base rates'!G$117)\n+($O511*'fnd base rates'!G$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,7)))\n*$R511","v":905.146220148},{"$f":"(($D511*'fnd base rates'!H$107)\n+($E511*'fnd base rates'!H$108)\n+($F511*'fnd base rates'!H$109)\n+($G511*'fnd base rates'!H$110)\n+($H511*'fnd base rates'!H$111)\n+($I511*'fnd base rates'!H$112)\n+($J511*'fnd base rates'!H$113)\n+($K511*'fnd base rates'!H$114)\n+($M511*'fnd base rates'!H$116)\n+($N511*'fnd base rates'!H$117)\n+($O511*'fnd base rates'!H$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,8)))","v":1935.4368020000002},{"$f":"(($D511*'fnd base rates'!I$107)\n+($E511*'fnd base rates'!I$108)\n+($F511*'fnd base rates'!I$109)\n+($G511*'fnd base rates'!I$110)\n+($H511*'fnd base rates'!I$111)\n+($I511*'fnd base rates'!I$112)\n+($J511*'fnd base rates'!I$113)\n+($K511*'fnd base rates'!I$114)\n+($M511*'fnd base rates'!I$116)\n+($N511*'fnd base rates'!I$117)\n+($O511*'fnd base rates'!I$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,9)))\n*$R511","v":1419.96324},{"$f":"(($D511*'fnd base rates'!J$107)\n+($E511*'fnd base rates'!J$108)\n+($F511*'fnd base rates'!J$109)\n+($G511*'fnd base rates'!J$110)\n+($H511*'fnd base rates'!J$111)\n+($I511*'fnd base rates'!J$112)\n+($J511*'fnd base rates'!J$113)\n+($K511*'fnd base rates'!J$114)\n+($M511*'fnd base rates'!J$116)\n+($N511*'fnd base rates'!J$117)\n+($O511*'fnd base rates'!J$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,10)))\n*$R511","v":2635.3885799999998},{"$f":"(($D511*'fnd base rates'!K$107)\n+($E511*'fnd base rates'!K$108)\n+($F511*'fnd base rates'!K$109)\n+($G511*'fnd base rates'!K$110)\n+($H511*'fnd base rates'!K$111)\n+($I511*'fnd base rates'!K$112)\n+($J511*'fnd base rates'!K$113)\n+($K511*'fnd base rates'!K$114)\n+($M511*'fnd base rates'!K$116)\n+($N511*'fnd base rates'!K$117)\n+($O511*'fnd base rates'!K$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,11)))\n*$R511","v":3477.7978663200001},{"$f":"(($D511*'fnd base rates'!L$107)\n+($E511*'fnd base rates'!L$108)\n+($F511*'fnd base rates'!L$109)\n+($G511*'fnd base rates'!L$110)\n+($H511*'fnd base rates'!L$111)\n+($I511*'fnd base rates'!L$112)\n+($J511*'fnd base rates'!L$113)\n+($K511*'fnd base rates'!L$114)\n+($M511*'fnd base rates'!L$116)\n+($N511*'fnd base rates'!L$117)\n+($O511*'fnd base rates'!L$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,12)))","v":5576.9700400000002},{"$f":"(($D511*'fnd base rates'!M$107)\n+($E511*'fnd base rates'!M$108)\n+($F511*'fnd base rates'!M$109)\n+($G511*'fnd base rates'!M$110)\n+($H511*'fnd base rates'!M$111)\n+($I511*'fnd base rates'!M$112)\n+($J511*'fnd base rates'!M$113)\n+($K511*'fnd base rates'!M$114)\n+($M511*'fnd base rates'!M$116)\n+($N511*'fnd base rates'!M$117)\n+($O511*'fnd base rates'!M$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,13)))","v":0},46157.991657743994,null,470165057,"470","165","057",1,3,46157.991657743994,15386,0,15386,null,null,null,null,null,15386,0,15386,null,null,{"$f":"BC511-BA511","v":0}]
[470,470165071,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D512","v":0},{"$f":"'fnd enro'!E512","v":0},{"$f":"'fnd enro'!F512","v":0},{"$f":"'fnd enro'!G512","v":1},{"$f":"'fnd enro'!H512","v":1},{"$f":"'fnd enro'!I512","v":1},{"$f":"'fnd enro'!J512","v":0},{"$f":"'fnd enro'!K512","v":0.1158},{"$f":"'fnd enro'!L512","v":0},{"$f":"'fnd enro'!M512","v":0},{"$f":"'fnd enro'!N512","v":0},{"$f":"'fnd enro'!O512","v":0},{"$f":"'fnd enro'!P512","v":0},{"$f":"'fnd enro'!R512","v":3},1.038,{"$f":"VALUE('fnd enro'!Q512)","v":5},null,{"$f":"(($D512*'fnd base rates'!C$107)\n+($E512*'fnd base rates'!C$108)\n+($F512*'fnd base rates'!C$109)\n+($G512*'fnd base rates'!C$110)\n+($H512*'fnd base rates'!C$111)\n+($I512*'fnd base rates'!C$112)\n+($J512*'fnd base rates'!C$113)\n+($K512*'fnd base rates'!C$114)\n+($M512*'fnd base rates'!C$116)\n+($N512*'fnd base rates'!C$117)\n+($O512*'fnd base rates'!C$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,3)))\n*$R512","v":1670.5406314439999},{"$f":"(($D512*'fnd base rates'!D$107)\n+($E512*'fnd base rates'!D$108)\n+($F512*'fnd base rates'!D$109)\n+($G512*'fnd base rates'!D$110)\n+($H512*'fnd base rates'!D$111)\n+($I512*'fnd base rates'!D$112)\n+($J512*'fnd base rates'!D$113)\n+($K512*'fnd base rates'!D$114)\n+($M512*'fnd base rates'!D$116)\n+($N512*'fnd base rates'!D$117)\n+($O512*'fnd base rates'!D$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,4)))\n*$R512","v":2382.4591200000004},{"$f":"(($D512*'fnd base rates'!E$107)\n+($E512*'fnd base rates'!E$108)\n+($F512*'fnd base rates'!E$109)\n+($G512*'fnd base rates'!E$110)\n+($H512*'fnd base rates'!E$111)\n+($I512*'fnd base rates'!E$112)\n+($J512*'fnd base rates'!E$113)\n+($K512*'fnd base rates'!E$114)\n+($M512*'fnd base rates'!E$116)\n+($N512*'fnd base rates'!E$117)\n+($O512*'fnd base rates'!E$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,5)))\n*$R512","v":12717.691350863999},{"$f":"(($D512*'fnd base rates'!F$107)\n+($E512*'fnd base rates'!F$108)\n+($F512*'fnd base rates'!F$109)\n+($G512*'fnd base rates'!F$110)\n+($H512*'fnd base rates'!F$111)\n+($I512*'fnd base rates'!F$112)\n+($J512*'fnd base rates'!F$113)\n+($K512*'fnd base rates'!F$114)\n+($M512*'fnd base rates'!F$116)\n+($N512*'fnd base rates'!F$117)\n+($O512*'fnd base rates'!F$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,6)))\n*$R512","v":3248.6381869680004},{"$f":"(($D512*'fnd base rates'!G$107)\n+($E512*'fnd base rates'!G$108)\n+($F512*'fnd base rates'!G$109)\n+($G512*'fnd base rates'!G$110)\n+($H512*'fnd base rates'!G$111)\n+($I512*'fnd base rates'!G$112)\n+($J512*'fnd base rates'!G$113)\n+($K512*'fnd base rates'!G$114)\n+($M512*'fnd base rates'!G$116)\n+($N512*'fnd base rates'!G$117)\n+($O512*'fnd base rates'!G$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,7)))\n*$R512","v":507.716780148},{"$f":"(($D512*'fnd base rates'!H$107)\n+($E512*'fnd base rates'!H$108)\n+($F512*'fnd base rates'!H$109)\n+($G512*'fnd base rates'!H$110)\n+($H512*'fnd base rates'!H$111)\n+($I512*'fnd base rates'!H$112)\n+($J512*'fnd base rates'!H$113)\n+($K512*'fnd base rates'!H$114)\n+($M512*'fnd base rates'!H$116)\n+($N512*'fnd base rates'!H$117)\n+($O512*'fnd base rates'!H$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,8)))","v":1874.9568020000002},{"$f":"(($D512*'fnd base rates'!I$107)\n+($E512*'fnd base rates'!I$108)\n+($F512*'fnd base rates'!I$109)\n+($G512*'fnd base rates'!I$110)\n+($H512*'fnd base rates'!I$111)\n+($I512*'fnd base rates'!I$112)\n+($J512*'fnd base rates'!I$113)\n+($K512*'fnd base rates'!I$114)\n+($M512*'fnd base rates'!I$116)\n+($N512*'fnd base rates'!I$117)\n+($O512*'fnd base rates'!I$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,9)))\n*$R512","v":1136.58924},{"$f":"(($D512*'fnd base rates'!J$107)\n+($E512*'fnd base rates'!J$108)\n+($F512*'fnd base rates'!J$109)\n+($G512*'fnd base rates'!J$110)\n+($H512*'fnd base rates'!J$111)\n+($I512*'fnd base rates'!J$112)\n+($J512*'fnd base rates'!J$113)\n+($K512*'fnd base rates'!J$114)\n+($M512*'fnd base rates'!J$116)\n+($N512*'fnd base rates'!J$117)\n+($O512*'fnd base rates'!J$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,10)))\n*$R512","v":1011.92544},{"$f":"(($D512*'fnd base rates'!K$107)\n+($E512*'fnd base rates'!K$108)\n+($F512*'fnd base rates'!K$109)\n+($G512*'fnd base rates'!K$110)\n+($H512*'fnd base rates'!K$111)\n+($I512*'fnd base rates'!K$112)\n+($J512*'fnd base rates'!K$113)\n+($K512*'fnd base rates'!K$114)\n+($M512*'fnd base rates'!K$116)\n+($N512*'fnd base rates'!K$117)\n+($O512*'fnd base rates'!K$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,11)))\n*$R512","v":3562.8619663199997},{"$f":"(($D512*'fnd base rates'!L$107)\n+($E512*'fnd base rates'!L$108)\n+($F512*'fnd base rates'!L$109)\n+($G512*'fnd base rates'!L$110)\n+($H512*'fnd base rates'!L$111)\n+($I512*'fnd base rates'!L$112)\n+($J512*'fnd base rates'!L$113)\n+($K512*'fnd base rates'!L$114)\n+($M512*'fnd base rates'!L$116)\n+($N512*'fnd base rates'!L$117)\n+($O512*'fnd base rates'!L$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,12)))","v":4327.7600400000001},{"$f":"(($D512*'fnd base rates'!M$107)\n+($E512*'fnd base rates'!M$108)\n+($F512*'fnd base rates'!M$109)\n+($G512*'fnd base rates'!M$110)\n+($H512*'fnd base rates'!M$111)\n+($I512*'fnd base rates'!M$112)\n+($J512*'fnd base rates'!M$113)\n+($K512*'fnd base rates'!M$114)\n+($M512*'fnd base rates'!M$116)\n+($N512*'fnd base rates'!M$117)\n+($O512*'fnd base rates'!M$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,13)))","v":0},32441.139557744002,null,470165071,"470","165","071",1,3,32441.139557744002,10814,0,10814,null,null,null,null,null,10814,0,10814,null,null,{"$f":"BC512-BA512","v":0}]
[470,470165093,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D513","v":0},{"$f":"'fnd enro'!E513","v":0},{"$f":"'fnd enro'!F513","v":47},{"$f":"'fnd enro'!G513","v":69},{"$f":"'fnd enro'!H513","v":42},{"$f":"'fnd enro'!I513","v":41},{"$f":"'fnd enro'!J513","v":0},{"$f":"'fnd enro'!K513","v":7.6814},{"$f":"'fnd enro'!L513","v":0},{"$f":"'fnd enro'!M513","v":10},{"$f":"'fnd enro'!N513","v":0},{"$f":"'fnd enro'!O513","v":0},{"$f":"'fnd enro'!P513","v":113},{"$f":"'fnd enro'!R513","v":199},1.038,{"$f":"VALUE('fnd enro'!Q513)","v":11},null,{"$f":"(($D513*'fnd base rates'!C$107)\n+($E513*'fnd base rates'!C$108)\n+($F513*'fnd base rates'!C$109)\n+($G513*'fnd base rates'!C$110)\n+($H513*'fnd base rates'!C$111)\n+($I513*'fnd base rates'!C$112)\n+($J513*'fnd base rates'!C$113)\n+($K513*'fnd base rates'!C$114)\n+($M513*'fnd base rates'!C$116)\n+($N513*'fnd base rates'!C$117)\n+($O513*'fnd base rates'!C$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,3)))\n*$R513","v":121670.69363245202},{"$f":"(($D513*'fnd base rates'!D$107)\n+($E513*'fnd base rates'!D$108)\n+($F513*'fnd base rates'!D$109)\n+($G513*'fnd base rates'!D$110)\n+($H513*'fnd base rates'!D$111)\n+($I513*'fnd base rates'!D$112)\n+($J513*'fnd base rates'!D$113)\n+($K513*'fnd base rates'!D$114)\n+($M513*'fnd base rates'!D$116)\n+($N513*'fnd base rates'!D$117)\n+($O513*'fnd base rates'!D$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,4)))\n*$R513","v":206343.45948000002},{"$f":"(($D513*'fnd base rates'!E$107)\n+($E513*'fnd base rates'!E$108)\n+($F513*'fnd base rates'!E$109)\n+($G513*'fnd base rates'!E$110)\n+($H513*'fnd base rates'!E$111)\n+($I513*'fnd base rates'!E$112)\n+($J513*'fnd base rates'!E$113)\n+($K513*'fnd base rates'!E$114)\n+($M513*'fnd base rates'!E$116)\n+($N513*'fnd base rates'!E$117)\n+($O513*'fnd base rates'!E$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,5)))\n*$R513","v":1293601.8375273121},{"$f":"(($D513*'fnd base rates'!F$107)\n+($E513*'fnd base rates'!F$108)\n+($F513*'fnd base rates'!F$109)\n+($G513*'fnd base rates'!F$110)\n+($H513*'fnd base rates'!F$111)\n+($I513*'fnd base rates'!F$112)\n+($J513*'fnd base rates'!F$113)\n+($K513*'fnd base rates'!F$114)\n+($M513*'fnd base rates'!F$116)\n+($N513*'fnd base rates'!F$117)\n+($O513*'fnd base rates'!F$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,6)))\n*$R513","v":233178.53715554404},{"$f":"(($D513*'fnd base rates'!G$107)\n+($E513*'fnd base rates'!G$108)\n+($F513*'fnd base rates'!G$109)\n+($G513*'fnd base rates'!G$110)\n+($H513*'fnd base rates'!G$111)\n+($I513*'fnd base rates'!G$112)\n+($J513*'fnd base rates'!G$113)\n+($K513*'fnd base rates'!G$114)\n+($M513*'fnd base rates'!G$116)\n+($N513*'fnd base rates'!G$117)\n+($O513*'fnd base rates'!G$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,7)))\n*$R513","v":55729.413596483995},{"$f":"(($D513*'fnd base rates'!H$107)\n+($E513*'fnd base rates'!H$108)\n+($F513*'fnd base rates'!H$109)\n+($G513*'fnd base rates'!H$110)\n+($H513*'fnd base rates'!H$111)\n+($I513*'fnd base rates'!H$112)\n+($J513*'fnd base rates'!H$113)\n+($K513*'fnd base rates'!H$114)\n+($M513*'fnd base rates'!H$116)\n+($N513*'fnd base rates'!H$117)\n+($O513*'fnd base rates'!H$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,8)))","v":121168.76786600002},{"$f":"(($D513*'fnd base rates'!I$107)\n+($E513*'fnd base rates'!I$108)\n+($F513*'fnd base rates'!I$109)\n+($G513*'fnd base rates'!I$110)\n+($H513*'fnd base rates'!I$111)\n+($I513*'fnd base rates'!I$112)\n+($J513*'fnd base rates'!I$113)\n+($K513*'fnd base rates'!I$114)\n+($M513*'fnd base rates'!I$116)\n+($N513*'fnd base rates'!I$117)\n+($O513*'fnd base rates'!I$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,9)))\n*$R513","v":89982.818700000003},{"$f":"(($D513*'fnd base rates'!J$107)\n+($E513*'fnd base rates'!J$108)\n+($F513*'fnd base rates'!J$109)\n+($G513*'fnd base rates'!J$110)\n+($H513*'fnd base rates'!J$111)\n+($I513*'fnd base rates'!J$112)\n+($J513*'fnd base rates'!J$113)\n+($K513*'fnd base rates'!J$114)\n+($M513*'fnd base rates'!J$116)\n+($N513*'fnd base rates'!J$117)\n+($O513*'fnd base rates'!J$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,10)))\n*$R513","v":146841.89483999999},{"$f":"(($D513*'fnd base rates'!K$107)\n+($E513*'fnd base rates'!K$108)\n+($F513*'fnd base rates'!K$109)\n+($G513*'fnd base rates'!K$110)\n+($H513*'fnd base rates'!K$111)\n+($I513*'fnd base rates'!K$112)\n+($J513*'fnd base rates'!K$113)\n+($K513*'fnd base rates'!K$114)\n+($M513*'fnd base rates'!K$116)\n+($N513*'fnd base rates'!K$117)\n+($O513*'fnd base rates'!K$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,11)))\n*$R513","v":236105.57273255999},{"$f":"(($D513*'fnd base rates'!L$107)\n+($E513*'fnd base rates'!L$108)\n+($F513*'fnd base rates'!L$109)\n+($G513*'fnd base rates'!L$110)\n+($H513*'fnd base rates'!L$111)\n+($I513*'fnd base rates'!L$112)\n+($J513*'fnd base rates'!L$113)\n+($K513*'fnd base rates'!L$114)\n+($M513*'fnd base rates'!L$116)\n+($N513*'fnd base rates'!L$117)\n+($O513*'fnd base rates'!L$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,12)))","v":360884.34931999998},{"$f":"(($D513*'fnd base rates'!M$107)\n+($E513*'fnd base rates'!M$108)\n+($F513*'fnd base rates'!M$109)\n+($G513*'fnd base rates'!M$110)\n+($H513*'fnd base rates'!M$111)\n+($I513*'fnd base rates'!M$112)\n+($J513*'fnd base rates'!M$113)\n+($K513*'fnd base rates'!M$114)\n+($M513*'fnd base rates'!M$116)\n+($N513*'fnd base rates'!M$117)\n+($O513*'fnd base rates'!M$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,13)))","v":0},2865507.3448503525,null,470165093,"470","165","093",1,199,2865507.3448503525,14400,0,14400,null,null,null,null,null,14400,0,14400,null,null,{"$f":"BC513-BA513","v":0}]
[470,470165128,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D514","v":0},{"$f":"'fnd enro'!E514","v":0},{"$f":"'fnd enro'!F514","v":1},{"$f":"'fnd enro'!G514","v":0},{"$f":"'fnd enro'!H514","v":2},{"$f":"'fnd enro'!I514","v":1},{"$f":"'fnd enro'!J514","v":0},{"$f":"'fnd enro'!K514","v":0.15440000000000001},{"$f":"'fnd enro'!L514","v":0},{"$f":"'fnd enro'!M514","v":0},{"$f":"'fnd enro'!N514","v":0},{"$f":"'fnd enro'!O514","v":0},{"$f":"'fnd enro'!P514","v":1},{"$f":"'fnd enro'!R514","v":4},1.038,{"$f":"VALUE('fnd enro'!Q514)","v":10},null,{"$f":"(($D514*'fnd base rates'!C$107)\n+($E514*'fnd base rates'!C$108)\n+($F514*'fnd base rates'!C$109)\n+($G514*'fnd base rates'!C$110)\n+($H514*'fnd base rates'!C$111)\n+($I514*'fnd base rates'!C$112)\n+($J514*'fnd base rates'!C$113)\n+($K514*'fnd base rates'!C$114)\n+($M514*'fnd base rates'!C$116)\n+($N514*'fnd base rates'!C$117)\n+($O514*'fnd base rates'!C$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,3)))\n*$R514","v":2309.7112885920001},{"$f":"(($D514*'fnd base rates'!D$107)\n+($E514*'fnd base rates'!D$108)\n+($F514*'fnd base rates'!D$109)\n+($G514*'fnd base rates'!D$110)\n+($H514*'fnd base rates'!D$111)\n+($I514*'fnd base rates'!D$112)\n+($J514*'fnd base rates'!D$113)\n+($K514*'fnd base rates'!D$114)\n+($M514*'fnd base rates'!D$116)\n+($N514*'fnd base rates'!D$117)\n+($O514*'fnd base rates'!D$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,4)))\n*$R514","v":3566.6925600000004},{"$f":"(($D514*'fnd base rates'!E$107)\n+($E514*'fnd base rates'!E$108)\n+($F514*'fnd base rates'!E$109)\n+($G514*'fnd base rates'!E$110)\n+($H514*'fnd base rates'!E$111)\n+($I514*'fnd base rates'!E$112)\n+($J514*'fnd base rates'!E$113)\n+($K514*'fnd base rates'!E$114)\n+($M514*'fnd base rates'!E$116)\n+($N514*'fnd base rates'!E$117)\n+($O514*'fnd base rates'!E$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,5)))\n*$R514","v":20116.524601151999},{"$f":"(($D514*'fnd base rates'!F$107)\n+($E514*'fnd base rates'!F$108)\n+($F514*'fnd base rates'!F$109)\n+($G514*'fnd base rates'!F$110)\n+($H514*'fnd base rates'!F$111)\n+($I514*'fnd base rates'!F$112)\n+($J514*'fnd base rates'!F$113)\n+($K514*'fnd base rates'!F$114)\n+($M514*'fnd base rates'!F$116)\n+($N514*'fnd base rates'!F$117)\n+($O514*'fnd base rates'!F$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,6)))\n*$R514","v":4281.8389026240002},{"$f":"(($D514*'fnd base rates'!G$107)\n+($E514*'fnd base rates'!G$108)\n+($F514*'fnd base rates'!G$109)\n+($G514*'fnd base rates'!G$110)\n+($H514*'fnd base rates'!G$111)\n+($I514*'fnd base rates'!G$112)\n+($J514*'fnd base rates'!G$113)\n+($K514*'fnd base rates'!G$114)\n+($M514*'fnd base rates'!G$116)\n+($N514*'fnd base rates'!G$117)\n+($O514*'fnd base rates'!G$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,7)))\n*$R514","v":867.28338686400002},{"$f":"(($D514*'fnd base rates'!H$107)\n+($E514*'fnd base rates'!H$108)\n+($F514*'fnd base rates'!H$109)\n+($G514*'fnd base rates'!H$110)\n+($H514*'fnd base rates'!H$111)\n+($I514*'fnd base rates'!H$112)\n+($J514*'fnd base rates'!H$113)\n+($K514*'fnd base rates'!H$114)\n+($M514*'fnd base rates'!H$116)\n+($N514*'fnd base rates'!H$117)\n+($O514*'fnd base rates'!H$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,8)))","v":2425.6757360000001},{"$f":"(($D514*'fnd base rates'!I$107)\n+($E514*'fnd base rates'!I$108)\n+($F514*'fnd base rates'!I$109)\n+($G514*'fnd base rates'!I$110)\n+($H514*'fnd base rates'!I$111)\n+($I514*'fnd base rates'!I$112)\n+($J514*'fnd base rates'!I$113)\n+($K514*'fnd base rates'!I$114)\n+($M514*'fnd base rates'!I$116)\n+($N514*'fnd base rates'!I$117)\n+($O514*'fnd base rates'!I$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,9)))\n*$R514","v":1667.2563600000001},{"$f":"(($D514*'fnd base rates'!J$107)\n+($E514*'fnd base rates'!J$108)\n+($F514*'fnd base rates'!J$109)\n+($G514*'fnd base rates'!J$110)\n+($H514*'fnd base rates'!J$111)\n+($I514*'fnd base rates'!J$112)\n+($J514*'fnd base rates'!J$113)\n+($K514*'fnd base rates'!J$114)\n+($M514*'fnd base rates'!J$116)\n+($N514*'fnd base rates'!J$117)\n+($O514*'fnd base rates'!J$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,10)))\n*$R514","v":2018.7231600000002},{"$f":"(($D514*'fnd base rates'!K$107)\n+($E514*'fnd base rates'!K$108)\n+($F514*'fnd base rates'!K$109)\n+($G514*'fnd base rates'!K$110)\n+($H514*'fnd base rates'!K$111)\n+($I514*'fnd base rates'!K$112)\n+($J514*'fnd base rates'!K$113)\n+($K514*'fnd base rates'!K$114)\n+($M514*'fnd base rates'!K$116)\n+($N514*'fnd base rates'!K$117)\n+($O514*'fnd base rates'!K$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,11)))\n*$R514","v":4789.9439217600002},{"$f":"(($D514*'fnd base rates'!L$107)\n+($E514*'fnd base rates'!L$108)\n+($F514*'fnd base rates'!L$109)\n+($G514*'fnd base rates'!L$110)\n+($H514*'fnd base rates'!L$111)\n+($I514*'fnd base rates'!L$112)\n+($J514*'fnd base rates'!L$113)\n+($K514*'fnd base rates'!L$114)\n+($M514*'fnd base rates'!L$116)\n+($N514*'fnd base rates'!L$117)\n+($O514*'fnd base rates'!L$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,12)))","v":6433.6067199999998},{"$f":"(($D514*'fnd base rates'!M$107)\n+($E514*'fnd base rates'!M$108)\n+($F514*'fnd base rates'!M$109)\n+($G514*'fnd base rates'!M$110)\n+($H514*'fnd base rates'!M$111)\n+($I514*'fnd base rates'!M$112)\n+($J514*'fnd base rates'!M$113)\n+($K514*'fnd base rates'!M$114)\n+($M514*'fnd base rates'!M$116)\n+($N514*'fnd base rates'!M$117)\n+($O514*'fnd base rates'!M$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,13)))","v":0},48477.25663699201,null,470165128,"470","165","128",1,4,48477.25663699201,12119,0,12119,null,null,null,null,null,12119,0,12119,null,null,{"$f":"BC514-BA514","v":0}]
[470,470165149,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D515","v":0},{"$f":"'fnd enro'!E515","v":0},{"$f":"'fnd enro'!F515","v":0},{"$f":"'fnd enro'!G515","v":0},{"$f":"'fnd enro'!H515","v":0},{"$f":"'fnd enro'!I515","v":1},{"$f":"'fnd enro'!J515","v":0},{"$f":"'fnd enro'!K515","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L515","v":0},{"$f":"'fnd enro'!M515","v":0},{"$f":"'fnd enro'!N515","v":0},{"$f":"'fnd enro'!O515","v":0},{"$f":"'fnd enro'!P515","v":0},{"$f":"'fnd enro'!R515","v":1},1.038,{"$f":"VALUE('fnd enro'!Q515)","v":12},null,{"$f":"(($D515*'fnd base rates'!C$107)\n+($E515*'fnd base rates'!C$108)\n+($F515*'fnd base rates'!C$109)\n+($G515*'fnd base rates'!C$110)\n+($H515*'fnd base rates'!C$111)\n+($I515*'fnd base rates'!C$112)\n+($J515*'fnd base rates'!C$113)\n+($K515*'fnd base rates'!C$114)\n+($M515*'fnd base rates'!C$116)\n+($N515*'fnd base rates'!C$117)\n+($O515*'fnd base rates'!C$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,3)))\n*$R515","v":556.84687714800009},{"$f":"(($D515*'fnd base rates'!D$107)\n+($E515*'fnd base rates'!D$108)\n+($F515*'fnd base rates'!D$109)\n+($G515*'fnd base rates'!D$110)\n+($H515*'fnd base rates'!D$111)\n+($I515*'fnd base rates'!D$112)\n+($J515*'fnd base rates'!D$113)\n+($K515*'fnd base rates'!D$114)\n+($M515*'fnd base rates'!D$116)\n+($N515*'fnd base rates'!D$117)\n+($O515*'fnd base rates'!D$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,4)))\n*$R515","v":794.15304000000003},{"$f":"(($D515*'fnd base rates'!E$107)\n+($E515*'fnd base rates'!E$108)\n+($F515*'fnd base rates'!E$109)\n+($G515*'fnd base rates'!E$110)\n+($H515*'fnd base rates'!E$111)\n+($I515*'fnd base rates'!E$112)\n+($J515*'fnd base rates'!E$113)\n+($K515*'fnd base rates'!E$114)\n+($M515*'fnd base rates'!E$116)\n+($N515*'fnd base rates'!E$117)\n+($O515*'fnd base rates'!E$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,5)))\n*$R515","v":5098.8639902879995},{"$f":"(($D515*'fnd base rates'!F$107)\n+($E515*'fnd base rates'!F$108)\n+($F515*'fnd base rates'!F$109)\n+($G515*'fnd base rates'!F$110)\n+($H515*'fnd base rates'!F$111)\n+($I515*'fnd base rates'!F$112)\n+($J515*'fnd base rates'!F$113)\n+($K515*'fnd base rates'!F$114)\n+($M515*'fnd base rates'!F$116)\n+($N515*'fnd base rates'!F$117)\n+($O515*'fnd base rates'!F$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,6)))\n*$R515","v":920.58809565600006},{"$f":"(($D515*'fnd base rates'!G$107)\n+($E515*'fnd base rates'!G$108)\n+($F515*'fnd base rates'!G$109)\n+($G515*'fnd base rates'!G$110)\n+($H515*'fnd base rates'!G$111)\n+($I515*'fnd base rates'!G$112)\n+($J515*'fnd base rates'!G$113)\n+($K515*'fnd base rates'!G$114)\n+($M515*'fnd base rates'!G$116)\n+($N515*'fnd base rates'!G$117)\n+($O515*'fnd base rates'!G$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,7)))\n*$R515","v":170.110846716},{"$f":"(($D515*'fnd base rates'!H$107)\n+($E515*'fnd base rates'!H$108)\n+($F515*'fnd base rates'!H$109)\n+($G515*'fnd base rates'!H$110)\n+($H515*'fnd base rates'!H$111)\n+($I515*'fnd base rates'!H$112)\n+($J515*'fnd base rates'!H$113)\n+($K515*'fnd base rates'!H$114)\n+($M515*'fnd base rates'!H$116)\n+($N515*'fnd base rates'!H$117)\n+($O515*'fnd base rates'!H$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D515*'fnd base rates'!I$107)\n+($E515*'fnd base rates'!I$108)\n+($F515*'fnd base rates'!I$109)\n+($G515*'fnd base rates'!I$110)\n+($H515*'fnd base rates'!I$111)\n+($I515*'fnd base rates'!I$112)\n+($J515*'fnd base rates'!I$113)\n+($K515*'fnd base rates'!I$114)\n+($M515*'fnd base rates'!I$116)\n+($N515*'fnd base rates'!I$117)\n+($O515*'fnd base rates'!I$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,9)))\n*$R515","v":442.12572},{"$f":"(($D515*'fnd base rates'!J$107)\n+($E515*'fnd base rates'!J$108)\n+($F515*'fnd base rates'!J$109)\n+($G515*'fnd base rates'!J$110)\n+($H515*'fnd base rates'!J$111)\n+($I515*'fnd base rates'!J$112)\n+($J515*'fnd base rates'!J$113)\n+($K515*'fnd base rates'!J$114)\n+($M515*'fnd base rates'!J$116)\n+($N515*'fnd base rates'!J$117)\n+($O515*'fnd base rates'!J$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,10)))\n*$R515","v":595.55250000000001},{"$f":"(($D515*'fnd base rates'!K$107)\n+($E515*'fnd base rates'!K$108)\n+($F515*'fnd base rates'!K$109)\n+($G515*'fnd base rates'!K$110)\n+($H515*'fnd base rates'!K$111)\n+($I515*'fnd base rates'!K$112)\n+($J515*'fnd base rates'!K$113)\n+($K515*'fnd base rates'!K$114)\n+($M515*'fnd base rates'!K$116)\n+($N515*'fnd base rates'!K$117)\n+($O515*'fnd base rates'!K$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,11)))\n*$R515","v":1193.76215544},{"$f":"(($D515*'fnd base rates'!L$107)\n+($E515*'fnd base rates'!L$108)\n+($F515*'fnd base rates'!L$109)\n+($G515*'fnd base rates'!L$110)\n+($H515*'fnd base rates'!L$111)\n+($I515*'fnd base rates'!L$112)\n+($J515*'fnd base rates'!L$113)\n+($K515*'fnd base rates'!L$114)\n+($M515*'fnd base rates'!L$116)\n+($N515*'fnd base rates'!L$117)\n+($O515*'fnd base rates'!L$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D515*'fnd base rates'!M$107)\n+($E515*'fnd base rates'!M$108)\n+($F515*'fnd base rates'!M$109)\n+($G515*'fnd base rates'!M$110)\n+($H515*'fnd base rates'!M$111)\n+($I515*'fnd base rates'!M$112)\n+($J515*'fnd base rates'!M$113)\n+($K515*'fnd base rates'!M$114)\n+($M515*'fnd base rates'!M$116)\n+($N515*'fnd base rates'!M$117)\n+($O515*'fnd base rates'!M$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,13)))","v":0},11969.208839247998,null,470165149,"470","165","149",1,1,11969.208839247998,11969,0,11969,null,null,null,null,null,11969,0,11969,null,null,{"$f":"BC515-BA515","v":0}]
[470,470165163,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D516","v":0},{"$f":"'fnd enro'!E516","v":0},{"$f":"'fnd enro'!F516","v":2},{"$f":"'fnd enro'!G516","v":13},{"$f":"'fnd enro'!H516","v":9},{"$f":"'fnd enro'!I516","v":7},{"$f":"'fnd enro'!J516","v":0},{"$f":"'fnd enro'!K516","v":1.1966000000000001},{"$f":"'fnd enro'!L516","v":0},{"$f":"'fnd enro'!M516","v":0},{"$f":"'fnd enro'!N516","v":0},{"$f":"'fnd enro'!O516","v":0},{"$f":"'fnd enro'!P516","v":19},{"$f":"'fnd enro'!R516","v":31},1.038,{"$f":"VALUE('fnd enro'!Q516)","v":11},null,{"$f":"(($D516*'fnd base rates'!C$107)\n+($E516*'fnd base rates'!C$108)\n+($F516*'fnd base rates'!C$109)\n+($G516*'fnd base rates'!C$110)\n+($H516*'fnd base rates'!C$111)\n+($I516*'fnd base rates'!C$112)\n+($J516*'fnd base rates'!C$113)\n+($K516*'fnd base rates'!C$114)\n+($M516*'fnd base rates'!C$116)\n+($N516*'fnd base rates'!C$117)\n+($O516*'fnd base rates'!C$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,3)))\n*$R516","v":18911.406831587999},{"$f":"(($D516*'fnd base rates'!D$107)\n+($E516*'fnd base rates'!D$108)\n+($F516*'fnd base rates'!D$109)\n+($G516*'fnd base rates'!D$110)\n+($H516*'fnd base rates'!D$111)\n+($I516*'fnd base rates'!D$112)\n+($J516*'fnd base rates'!D$113)\n+($K516*'fnd base rates'!D$114)\n+($M516*'fnd base rates'!D$116)\n+($N516*'fnd base rates'!D$117)\n+($O516*'fnd base rates'!D$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,4)))\n*$R516","v":32432.206200000004},{"$f":"(($D516*'fnd base rates'!E$107)\n+($E516*'fnd base rates'!E$108)\n+($F516*'fnd base rates'!E$109)\n+($G516*'fnd base rates'!E$110)\n+($H516*'fnd base rates'!E$111)\n+($I516*'fnd base rates'!E$112)\n+($J516*'fnd base rates'!E$113)\n+($K516*'fnd base rates'!E$114)\n+($M516*'fnd base rates'!E$116)\n+($N516*'fnd base rates'!E$117)\n+($O516*'fnd base rates'!E$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,5)))\n*$R516","v":204702.96447892801},{"$f":"(($D516*'fnd base rates'!F$107)\n+($E516*'fnd base rates'!F$108)\n+($F516*'fnd base rates'!F$109)\n+($G516*'fnd base rates'!F$110)\n+($H516*'fnd base rates'!F$111)\n+($I516*'fnd base rates'!F$112)\n+($J516*'fnd base rates'!F$113)\n+($K516*'fnd base rates'!F$114)\n+($M516*'fnd base rates'!F$116)\n+($N516*'fnd base rates'!F$117)\n+($O516*'fnd base rates'!F$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,6)))\n*$R516","v":35165.663745336002},{"$f":"(($D516*'fnd base rates'!G$107)\n+($E516*'fnd base rates'!G$108)\n+($F516*'fnd base rates'!G$109)\n+($G516*'fnd base rates'!G$110)\n+($H516*'fnd base rates'!G$111)\n+($I516*'fnd base rates'!G$112)\n+($J516*'fnd base rates'!G$113)\n+($K516*'fnd base rates'!G$114)\n+($M516*'fnd base rates'!G$116)\n+($N516*'fnd base rates'!G$117)\n+($O516*'fnd base rates'!G$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,7)))\n*$R516","v":8906.1352281960008},{"$f":"(($D516*'fnd base rates'!H$107)\n+($E516*'fnd base rates'!H$108)\n+($F516*'fnd base rates'!H$109)\n+($G516*'fnd base rates'!H$110)\n+($H516*'fnd base rates'!H$111)\n+($I516*'fnd base rates'!H$112)\n+($J516*'fnd base rates'!H$113)\n+($K516*'fnd base rates'!H$114)\n+($M516*'fnd base rates'!H$116)\n+($N516*'fnd base rates'!H$117)\n+($O516*'fnd base rates'!H$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,8)))","v":18905.526954000001},{"$f":"(($D516*'fnd base rates'!I$107)\n+($E516*'fnd base rates'!I$108)\n+($F516*'fnd base rates'!I$109)\n+($G516*'fnd base rates'!I$110)\n+($H516*'fnd base rates'!I$111)\n+($I516*'fnd base rates'!I$112)\n+($J516*'fnd base rates'!I$113)\n+($K516*'fnd base rates'!I$114)\n+($M516*'fnd base rates'!I$116)\n+($N516*'fnd base rates'!I$117)\n+($O516*'fnd base rates'!I$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,9)))\n*$R516","v":14341.661940000002},{"$f":"(($D516*'fnd base rates'!J$107)\n+($E516*'fnd base rates'!J$108)\n+($F516*'fnd base rates'!J$109)\n+($G516*'fnd base rates'!J$110)\n+($H516*'fnd base rates'!J$111)\n+($I516*'fnd base rates'!J$112)\n+($J516*'fnd base rates'!J$113)\n+($K516*'fnd base rates'!J$114)\n+($M516*'fnd base rates'!J$116)\n+($N516*'fnd base rates'!J$117)\n+($O516*'fnd base rates'!J$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,10)))\n*$R516","v":24808.667099999999},{"$f":"(($D516*'fnd base rates'!K$107)\n+($E516*'fnd base rates'!K$108)\n+($F516*'fnd base rates'!K$109)\n+($G516*'fnd base rates'!K$110)\n+($H516*'fnd base rates'!K$111)\n+($I516*'fnd base rates'!K$112)\n+($J516*'fnd base rates'!K$113)\n+($K516*'fnd base rates'!K$114)\n+($M516*'fnd base rates'!K$116)\n+($N516*'fnd base rates'!K$117)\n+($O516*'fnd base rates'!K$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,11)))\n*$R516","v":36530.340518640005},{"$f":"(($D516*'fnd base rates'!L$107)\n+($E516*'fnd base rates'!L$108)\n+($F516*'fnd base rates'!L$109)\n+($G516*'fnd base rates'!L$110)\n+($H516*'fnd base rates'!L$111)\n+($I516*'fnd base rates'!L$112)\n+($J516*'fnd base rates'!L$113)\n+($K516*'fnd base rates'!L$114)\n+($M516*'fnd base rates'!L$116)\n+($N516*'fnd base rates'!L$117)\n+($O516*'fnd base rates'!L$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,12)))","v":56774.677080000001},{"$f":"(($D516*'fnd base rates'!M$107)\n+($E516*'fnd base rates'!M$108)\n+($F516*'fnd base rates'!M$109)\n+($G516*'fnd base rates'!M$110)\n+($H516*'fnd base rates'!M$111)\n+($I516*'fnd base rates'!M$112)\n+($J516*'fnd base rates'!M$113)\n+($K516*'fnd base rates'!M$114)\n+($M516*'fnd base rates'!M$116)\n+($N516*'fnd base rates'!M$117)\n+($O516*'fnd base rates'!M$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,13)))","v":0},451479.25007668807,null,470165163,"470","165","163",1,31,451479.25007668807,14564,0,14564,null,null,null,null,null,14564,0,14564,null,null,{"$f":"BC516-BA516","v":0}]
[470,470165164,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D517","v":0},{"$f":"'fnd enro'!E517","v":0},{"$f":"'fnd enro'!F517","v":0},{"$f":"'fnd enro'!G517","v":2},{"$f":"'fnd enro'!H517","v":3},{"$f":"'fnd enro'!I517","v":1},{"$f":"'fnd enro'!J517","v":0},{"$f":"'fnd enro'!K517","v":0.2316},{"$f":"'fnd enro'!L517","v":0},{"$f":"'fnd enro'!M517","v":0},{"$f":"'fnd enro'!N517","v":0},{"$f":"'fnd enro'!O517","v":0},{"$f":"'fnd enro'!P517","v":3},{"$f":"'fnd enro'!R517","v":6},1.038,{"$f":"VALUE('fnd enro'!Q517)","v":2},null,{"$f":"(($D517*'fnd base rates'!C$107)\n+($E517*'fnd base rates'!C$108)\n+($F517*'fnd base rates'!C$109)\n+($G517*'fnd base rates'!C$110)\n+($H517*'fnd base rates'!C$111)\n+($I517*'fnd base rates'!C$112)\n+($J517*'fnd base rates'!C$113)\n+($K517*'fnd base rates'!C$114)\n+($M517*'fnd base rates'!C$116)\n+($N517*'fnd base rates'!C$117)\n+($O517*'fnd base rates'!C$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,3)))\n*$R517","v":3513.6902828880002},{"$f":"(($D517*'fnd base rates'!D$107)\n+($E517*'fnd base rates'!D$108)\n+($F517*'fnd base rates'!D$109)\n+($G517*'fnd base rates'!D$110)\n+($H517*'fnd base rates'!D$111)\n+($I517*'fnd base rates'!D$112)\n+($J517*'fnd base rates'!D$113)\n+($K517*'fnd base rates'!D$114)\n+($M517*'fnd base rates'!D$116)\n+($N517*'fnd base rates'!D$117)\n+($O517*'fnd base rates'!D$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,4)))\n*$R517","v":5582.6546400000007},{"$f":"(($D517*'fnd base rates'!E$107)\n+($E517*'fnd base rates'!E$108)\n+($F517*'fnd base rates'!E$109)\n+($G517*'fnd base rates'!E$110)\n+($H517*'fnd base rates'!E$111)\n+($I517*'fnd base rates'!E$112)\n+($J517*'fnd base rates'!E$113)\n+($K517*'fnd base rates'!E$114)\n+($M517*'fnd base rates'!E$116)\n+($N517*'fnd base rates'!E$117)\n+($O517*'fnd base rates'!E$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,5)))\n*$R517","v":31910.291761728},{"$f":"(($D517*'fnd base rates'!F$107)\n+($E517*'fnd base rates'!F$108)\n+($F517*'fnd base rates'!F$109)\n+($G517*'fnd base rates'!F$110)\n+($H517*'fnd base rates'!F$111)\n+($I517*'fnd base rates'!F$112)\n+($J517*'fnd base rates'!F$113)\n+($K517*'fnd base rates'!F$114)\n+($M517*'fnd base rates'!F$116)\n+($N517*'fnd base rates'!F$117)\n+($O517*'fnd base rates'!F$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,6)))\n*$R517","v":6609.8889939360006},{"$f":"(($D517*'fnd base rates'!G$107)\n+($E517*'fnd base rates'!G$108)\n+($F517*'fnd base rates'!G$109)\n+($G517*'fnd base rates'!G$110)\n+($H517*'fnd base rates'!G$111)\n+($I517*'fnd base rates'!G$112)\n+($J517*'fnd base rates'!G$113)\n+($K517*'fnd base rates'!G$114)\n+($M517*'fnd base rates'!G$116)\n+($N517*'fnd base rates'!G$117)\n+($O517*'fnd base rates'!G$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,7)))\n*$R517","v":1407.4654002959999},{"$f":"(($D517*'fnd base rates'!H$107)\n+($E517*'fnd base rates'!H$108)\n+($F517*'fnd base rates'!H$109)\n+($G517*'fnd base rates'!H$110)\n+($H517*'fnd base rates'!H$111)\n+($I517*'fnd base rates'!H$112)\n+($J517*'fnd base rates'!H$113)\n+($K517*'fnd base rates'!H$114)\n+($M517*'fnd base rates'!H$116)\n+($N517*'fnd base rates'!H$117)\n+($O517*'fnd base rates'!H$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,8)))","v":3502.4536040000003},{"$f":"(($D517*'fnd base rates'!I$107)\n+($E517*'fnd base rates'!I$108)\n+($F517*'fnd base rates'!I$109)\n+($G517*'fnd base rates'!I$110)\n+($H517*'fnd base rates'!I$111)\n+($I517*'fnd base rates'!I$112)\n+($J517*'fnd base rates'!I$113)\n+($K517*'fnd base rates'!I$114)\n+($M517*'fnd base rates'!I$116)\n+($N517*'fnd base rates'!I$117)\n+($O517*'fnd base rates'!I$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,9)))\n*$R517","v":2530.7581800000003},{"$f":"(($D517*'fnd base rates'!J$107)\n+($E517*'fnd base rates'!J$108)\n+($F517*'fnd base rates'!J$109)\n+($G517*'fnd base rates'!J$110)\n+($H517*'fnd base rates'!J$111)\n+($I517*'fnd base rates'!J$112)\n+($J517*'fnd base rates'!J$113)\n+($K517*'fnd base rates'!J$114)\n+($M517*'fnd base rates'!J$116)\n+($N517*'fnd base rates'!J$117)\n+($O517*'fnd base rates'!J$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,10)))\n*$R517","v":3366.2547600000003},{"$f":"(($D517*'fnd base rates'!K$107)\n+($E517*'fnd base rates'!K$108)\n+($F517*'fnd base rates'!K$109)\n+($G517*'fnd base rates'!K$110)\n+($H517*'fnd base rates'!K$111)\n+($I517*'fnd base rates'!K$112)\n+($J517*'fnd base rates'!K$113)\n+($K517*'fnd base rates'!K$114)\n+($M517*'fnd base rates'!K$116)\n+($N517*'fnd base rates'!K$117)\n+($O517*'fnd base rates'!K$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,11)))\n*$R517","v":7159.0437326399997},{"$f":"(($D517*'fnd base rates'!L$107)\n+($E517*'fnd base rates'!L$108)\n+($F517*'fnd base rates'!L$109)\n+($G517*'fnd base rates'!L$110)\n+($H517*'fnd base rates'!L$111)\n+($I517*'fnd base rates'!L$112)\n+($J517*'fnd base rates'!L$113)\n+($K517*'fnd base rates'!L$114)\n+($M517*'fnd base rates'!L$116)\n+($N517*'fnd base rates'!L$117)\n+($O517*'fnd base rates'!L$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,12)))","v":10042.880080000001},{"$f":"(($D517*'fnd base rates'!M$107)\n+($E517*'fnd base rates'!M$108)\n+($F517*'fnd base rates'!M$109)\n+($G517*'fnd base rates'!M$110)\n+($H517*'fnd base rates'!M$111)\n+($I517*'fnd base rates'!M$112)\n+($J517*'fnd base rates'!M$113)\n+($K517*'fnd base rates'!M$114)\n+($M517*'fnd base rates'!M$116)\n+($N517*'fnd base rates'!M$117)\n+($O517*'fnd base rates'!M$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,13)))","v":0},75625.381435488016,null,470165164,"470","165","164",1,6,75625.381435488016,12604,0,12604,null,null,null,null,null,12604,0,12604,null,null,{"$f":"BC517-BA517","v":0}]
[470,470165165,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D518","v":0},{"$f":"'fnd enro'!E518","v":0},{"$f":"'fnd enro'!F518","v":12},{"$f":"'fnd enro'!G518","v":184},{"$f":"'fnd enro'!H518","v":143},{"$f":"'fnd enro'!I518","v":143},{"$f":"'fnd enro'!J518","v":0},{"$f":"'fnd enro'!K518","v":18.6052},{"$f":"'fnd enro'!L518","v":0},{"$f":"'fnd enro'!M518","v":7},{"$f":"'fnd enro'!N518","v":1},{"$f":"'fnd enro'!O518","v":0},{"$f":"'fnd enro'!P518","v":192},{"$f":"'fnd enro'!R518","v":482},1.038,{"$f":"VALUE('fnd enro'!Q518)","v":10},null,{"$f":"(($D518*'fnd base rates'!C$107)\n+($E518*'fnd base rates'!C$108)\n+($F518*'fnd base rates'!C$109)\n+($G518*'fnd base rates'!C$110)\n+($H518*'fnd base rates'!C$111)\n+($I518*'fnd base rates'!C$112)\n+($J518*'fnd base rates'!C$113)\n+($K518*'fnd base rates'!C$114)\n+($M518*'fnd base rates'!C$116)\n+($N518*'fnd base rates'!C$117)\n+($O518*'fnd base rates'!C$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,3)))\n*$R518","v":285052.21636533597},{"$f":"(($D518*'fnd base rates'!D$107)\n+($E518*'fnd base rates'!D$108)\n+($F518*'fnd base rates'!D$109)\n+($G518*'fnd base rates'!D$110)\n+($H518*'fnd base rates'!D$111)\n+($I518*'fnd base rates'!D$112)\n+($J518*'fnd base rates'!D$113)\n+($K518*'fnd base rates'!D$114)\n+($M518*'fnd base rates'!D$116)\n+($N518*'fnd base rates'!D$117)\n+($O518*'fnd base rates'!D$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,4)))\n*$R518","v":459157.35894000001},{"$f":"(($D518*'fnd base rates'!E$107)\n+($E518*'fnd base rates'!E$108)\n+($F518*'fnd base rates'!E$109)\n+($G518*'fnd base rates'!E$110)\n+($H518*'fnd base rates'!E$111)\n+($I518*'fnd base rates'!E$112)\n+($J518*'fnd base rates'!E$113)\n+($K518*'fnd base rates'!E$114)\n+($M518*'fnd base rates'!E$116)\n+($N518*'fnd base rates'!E$117)\n+($O518*'fnd base rates'!E$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,5)))\n*$R518","v":2773574.6460188157},{"$f":"(($D518*'fnd base rates'!F$107)\n+($E518*'fnd base rates'!F$108)\n+($F518*'fnd base rates'!F$109)\n+($G518*'fnd base rates'!F$110)\n+($H518*'fnd base rates'!F$111)\n+($I518*'fnd base rates'!F$112)\n+($J518*'fnd base rates'!F$113)\n+($K518*'fnd base rates'!F$114)\n+($M518*'fnd base rates'!F$116)\n+($N518*'fnd base rates'!F$117)\n+($O518*'fnd base rates'!F$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,6)))\n*$R518","v":534662.43450619199},{"$f":"(($D518*'fnd base rates'!G$107)\n+($E518*'fnd base rates'!G$108)\n+($F518*'fnd base rates'!G$109)\n+($G518*'fnd base rates'!G$110)\n+($H518*'fnd base rates'!G$111)\n+($I518*'fnd base rates'!G$112)\n+($J518*'fnd base rates'!G$113)\n+($K518*'fnd base rates'!G$114)\n+($M518*'fnd base rates'!G$116)\n+($N518*'fnd base rates'!G$117)\n+($O518*'fnd base rates'!G$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,7)))\n*$R518","v":117120.63523711203},{"$f":"(($D518*'fnd base rates'!H$107)\n+($E518*'fnd base rates'!H$108)\n+($F518*'fnd base rates'!H$109)\n+($G518*'fnd base rates'!H$110)\n+($H518*'fnd base rates'!H$111)\n+($I518*'fnd base rates'!H$112)\n+($J518*'fnd base rates'!H$113)\n+($K518*'fnd base rates'!H$114)\n+($M518*'fnd base rates'!H$116)\n+($N518*'fnd base rates'!H$117)\n+($O518*'fnd base rates'!H$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,8)))","v":302117.30618800002},{"$f":"(($D518*'fnd base rates'!I$107)\n+($E518*'fnd base rates'!I$108)\n+($F518*'fnd base rates'!I$109)\n+($G518*'fnd base rates'!I$110)\n+($H518*'fnd base rates'!I$111)\n+($I518*'fnd base rates'!I$112)\n+($J518*'fnd base rates'!I$113)\n+($K518*'fnd base rates'!I$114)\n+($M518*'fnd base rates'!I$116)\n+($N518*'fnd base rates'!I$117)\n+($O518*'fnd base rates'!I$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,9)))\n*$R518","v":209625.54282},{"$f":"(($D518*'fnd base rates'!J$107)\n+($E518*'fnd base rates'!J$108)\n+($F518*'fnd base rates'!J$109)\n+($G518*'fnd base rates'!J$110)\n+($H518*'fnd base rates'!J$111)\n+($I518*'fnd base rates'!J$112)\n+($J518*'fnd base rates'!J$113)\n+($K518*'fnd base rates'!J$114)\n+($M518*'fnd base rates'!J$116)\n+($N518*'fnd base rates'!J$117)\n+($O518*'fnd base rates'!J$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,10)))\n*$R518","v":306498.92729999998},{"$f":"(($D518*'fnd base rates'!K$107)\n+($E518*'fnd base rates'!K$108)\n+($F518*'fnd base rates'!K$109)\n+($G518*'fnd base rates'!K$110)\n+($H518*'fnd base rates'!K$111)\n+($I518*'fnd base rates'!K$112)\n+($J518*'fnd base rates'!K$113)\n+($K518*'fnd base rates'!K$114)\n+($M518*'fnd base rates'!K$116)\n+($N518*'fnd base rates'!K$117)\n+($O518*'fnd base rates'!K$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,11)))\n*$R518","v":572553.52586208005},{"$f":"(($D518*'fnd base rates'!L$107)\n+($E518*'fnd base rates'!L$108)\n+($F518*'fnd base rates'!L$109)\n+($G518*'fnd base rates'!L$110)\n+($H518*'fnd base rates'!L$111)\n+($I518*'fnd base rates'!L$112)\n+($J518*'fnd base rates'!L$113)\n+($K518*'fnd base rates'!L$114)\n+($M518*'fnd base rates'!L$116)\n+($N518*'fnd base rates'!L$117)\n+($O518*'fnd base rates'!L$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,12)))","v":811689.20976},{"$f":"(($D518*'fnd base rates'!M$107)\n+($E518*'fnd base rates'!M$108)\n+($F518*'fnd base rates'!M$109)\n+($G518*'fnd base rates'!M$110)\n+($H518*'fnd base rates'!M$111)\n+($I518*'fnd base rates'!M$112)\n+($J518*'fnd base rates'!M$113)\n+($K518*'fnd base rates'!M$114)\n+($M518*'fnd base rates'!M$116)\n+($N518*'fnd base rates'!M$117)\n+($O518*'fnd base rates'!M$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,13)))","v":0},6372051.8029975351,null,470165165,"470","165","165",1,482,6372051.8029975351,13220,0,13220,null,null,null,null,null,13220,0,13220,null,null,{"$f":"BC518-BA518","v":0}]
[470,470165176,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D519","v":0},{"$f":"'fnd enro'!E519","v":0},{"$f":"'fnd enro'!F519","v":14},{"$f":"'fnd enro'!G519","v":156},{"$f":"'fnd enro'!H519","v":53},{"$f":"'fnd enro'!I519","v":38},{"$f":"'fnd enro'!J519","v":0},{"$f":"'fnd enro'!K519","v":10.0746},{"$f":"'fnd enro'!L519","v":0},{"$f":"'fnd enro'!M519","v":2},{"$f":"'fnd enro'!N519","v":2},{"$f":"'fnd enro'!O519","v":0},{"$f":"'fnd enro'!P519","v":91},{"$f":"'fnd enro'!R519","v":261},1.038,{"$f":"VALUE('fnd enro'!Q519)","v":8},null,{"$f":"(($D519*'fnd base rates'!C$107)\n+($E519*'fnd base rates'!C$108)\n+($F519*'fnd base rates'!C$109)\n+($G519*'fnd base rates'!C$110)\n+($H519*'fnd base rates'!C$111)\n+($I519*'fnd base rates'!C$112)\n+($J519*'fnd base rates'!C$113)\n+($K519*'fnd base rates'!C$114)\n+($M519*'fnd base rates'!C$116)\n+($N519*'fnd base rates'!C$117)\n+($O519*'fnd base rates'!C$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,3)))\n*$R519","v":152588.56521562804},{"$f":"(($D519*'fnd base rates'!D$107)\n+($E519*'fnd base rates'!D$108)\n+($F519*'fnd base rates'!D$109)\n+($G519*'fnd base rates'!D$110)\n+($H519*'fnd base rates'!D$111)\n+($I519*'fnd base rates'!D$112)\n+($J519*'fnd base rates'!D$113)\n+($K519*'fnd base rates'!D$114)\n+($M519*'fnd base rates'!D$116)\n+($N519*'fnd base rates'!D$117)\n+($O519*'fnd base rates'!D$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,4)))\n*$R519","v":240341.48868000007},{"$f":"(($D519*'fnd base rates'!E$107)\n+($E519*'fnd base rates'!E$108)\n+($F519*'fnd base rates'!E$109)\n+($G519*'fnd base rates'!E$110)\n+($H519*'fnd base rates'!E$111)\n+($I519*'fnd base rates'!E$112)\n+($J519*'fnd base rates'!E$113)\n+($K519*'fnd base rates'!E$114)\n+($M519*'fnd base rates'!E$116)\n+($N519*'fnd base rates'!E$117)\n+($O519*'fnd base rates'!E$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,5)))\n*$R519","v":1389534.8078251681},{"$f":"(($D519*'fnd base rates'!F$107)\n+($E519*'fnd base rates'!F$108)\n+($F519*'fnd base rates'!F$109)\n+($G519*'fnd base rates'!F$110)\n+($H519*'fnd base rates'!F$111)\n+($I519*'fnd base rates'!F$112)\n+($J519*'fnd base rates'!F$113)\n+($K519*'fnd base rates'!F$114)\n+($M519*'fnd base rates'!F$116)\n+($N519*'fnd base rates'!F$117)\n+($O519*'fnd base rates'!F$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,6)))\n*$R519","v":310621.73202621599},{"$f":"(($D519*'fnd base rates'!G$107)\n+($E519*'fnd base rates'!G$108)\n+($F519*'fnd base rates'!G$109)\n+($G519*'fnd base rates'!G$110)\n+($H519*'fnd base rates'!G$111)\n+($I519*'fnd base rates'!G$112)\n+($J519*'fnd base rates'!G$113)\n+($K519*'fnd base rates'!G$114)\n+($M519*'fnd base rates'!G$116)\n+($N519*'fnd base rates'!G$117)\n+($O519*'fnd base rates'!G$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,7)))\n*$R519","v":58917.893712875994},{"$f":"(($D519*'fnd base rates'!H$107)\n+($E519*'fnd base rates'!H$108)\n+($F519*'fnd base rates'!H$109)\n+($G519*'fnd base rates'!H$110)\n+($H519*'fnd base rates'!H$111)\n+($I519*'fnd base rates'!H$112)\n+($J519*'fnd base rates'!H$113)\n+($K519*'fnd base rates'!H$114)\n+($M519*'fnd base rates'!H$116)\n+($N519*'fnd base rates'!H$117)\n+($O519*'fnd base rates'!H$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,8)))","v":150974.08177399996},{"$f":"(($D519*'fnd base rates'!I$107)\n+($E519*'fnd base rates'!I$108)\n+($F519*'fnd base rates'!I$109)\n+($G519*'fnd base rates'!I$110)\n+($H519*'fnd base rates'!I$111)\n+($I519*'fnd base rates'!I$112)\n+($J519*'fnd base rates'!I$113)\n+($K519*'fnd base rates'!I$114)\n+($M519*'fnd base rates'!I$116)\n+($N519*'fnd base rates'!I$117)\n+($O519*'fnd base rates'!I$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,9)))\n*$R519","v":103908.66822000002},{"$f":"(($D519*'fnd base rates'!J$107)\n+($E519*'fnd base rates'!J$108)\n+($F519*'fnd base rates'!J$109)\n+($G519*'fnd base rates'!J$110)\n+($H519*'fnd base rates'!J$111)\n+($I519*'fnd base rates'!J$112)\n+($J519*'fnd base rates'!J$113)\n+($K519*'fnd base rates'!J$114)\n+($M519*'fnd base rates'!J$116)\n+($N519*'fnd base rates'!J$117)\n+($O519*'fnd base rates'!J$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,10)))\n*$R519","v":128937.67158000001},{"$f":"(($D519*'fnd base rates'!K$107)\n+($E519*'fnd base rates'!K$108)\n+($F519*'fnd base rates'!K$109)\n+($G519*'fnd base rates'!K$110)\n+($H519*'fnd base rates'!K$111)\n+($I519*'fnd base rates'!K$112)\n+($J519*'fnd base rates'!K$113)\n+($K519*'fnd base rates'!K$114)\n+($M519*'fnd base rates'!K$116)\n+($N519*'fnd base rates'!K$117)\n+($O519*'fnd base rates'!K$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,11)))\n*$R519","v":305836.20444984006},{"$f":"(($D519*'fnd base rates'!L$107)\n+($E519*'fnd base rates'!L$108)\n+($F519*'fnd base rates'!L$109)\n+($G519*'fnd base rates'!L$110)\n+($H519*'fnd base rates'!L$111)\n+($I519*'fnd base rates'!L$112)\n+($J519*'fnd base rates'!L$113)\n+($K519*'fnd base rates'!L$114)\n+($M519*'fnd base rates'!L$116)\n+($N519*'fnd base rates'!L$117)\n+($O519*'fnd base rates'!L$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,12)))","v":428332.37348000007},{"$f":"(($D519*'fnd base rates'!M$107)\n+($E519*'fnd base rates'!M$108)\n+($F519*'fnd base rates'!M$109)\n+($G519*'fnd base rates'!M$110)\n+($H519*'fnd base rates'!M$111)\n+($I519*'fnd base rates'!M$112)\n+($J519*'fnd base rates'!M$113)\n+($K519*'fnd base rates'!M$114)\n+($M519*'fnd base rates'!M$116)\n+($N519*'fnd base rates'!M$117)\n+($O519*'fnd base rates'!M$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,13)))","v":0},3269993.486963728,null,470165176,"470","165","176",1,261,3269993.486963728,12529,0,12529,null,null,null,null,null,12529,0,12529,null,null,{"$f":"BC519-BA519","v":0}]
[470,470165178,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D520","v":0},{"$f":"'fnd enro'!E520","v":0},{"$f":"'fnd enro'!F520","v":33},{"$f":"'fnd enro'!G520","v":119},{"$f":"'fnd enro'!H520","v":37},{"$f":"'fnd enro'!I520","v":39},{"$f":"'fnd enro'!J520","v":0},{"$f":"'fnd enro'!K520","v":8.8008000000000006},{"$f":"'fnd enro'!L520","v":0},{"$f":"'fnd enro'!M520","v":3},{"$f":"'fnd enro'!N520","v":0},{"$f":"'fnd enro'!O520","v":0},{"$f":"'fnd enro'!P520","v":35},{"$f":"'fnd enro'!R520","v":228},1.038,{"$f":"VALUE('fnd enro'!Q520)","v":3},null,{"$f":"(($D520*'fnd base rates'!C$107)\n+($E520*'fnd base rates'!C$108)\n+($F520*'fnd base rates'!C$109)\n+($G520*'fnd base rates'!C$110)\n+($H520*'fnd base rates'!C$111)\n+($I520*'fnd base rates'!C$112)\n+($J520*'fnd base rates'!C$113)\n+($K520*'fnd base rates'!C$114)\n+($M520*'fnd base rates'!C$116)\n+($N520*'fnd base rates'!C$117)\n+($O520*'fnd base rates'!C$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,3)))\n*$R520","v":129343.27722974402},{"$f":"(($D520*'fnd base rates'!D$107)\n+($E520*'fnd base rates'!D$108)\n+($F520*'fnd base rates'!D$109)\n+($G520*'fnd base rates'!D$110)\n+($H520*'fnd base rates'!D$111)\n+($I520*'fnd base rates'!D$112)\n+($J520*'fnd base rates'!D$113)\n+($K520*'fnd base rates'!D$114)\n+($M520*'fnd base rates'!D$116)\n+($N520*'fnd base rates'!D$117)\n+($O520*'fnd base rates'!D$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,4)))\n*$R520","v":191413.79129999998},{"$f":"(($D520*'fnd base rates'!E$107)\n+($E520*'fnd base rates'!E$108)\n+($F520*'fnd base rates'!E$109)\n+($G520*'fnd base rates'!E$110)\n+($H520*'fnd base rates'!E$111)\n+($I520*'fnd base rates'!E$112)\n+($J520*'fnd base rates'!E$113)\n+($K520*'fnd base rates'!E$114)\n+($M520*'fnd base rates'!E$116)\n+($N520*'fnd base rates'!E$117)\n+($O520*'fnd base rates'!E$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,5)))\n*$R520","v":1043441.8974056641},{"$f":"(($D520*'fnd base rates'!F$107)\n+($E520*'fnd base rates'!F$108)\n+($F520*'fnd base rates'!F$109)\n+($G520*'fnd base rates'!F$110)\n+($H520*'fnd base rates'!F$111)\n+($I520*'fnd base rates'!F$112)\n+($J520*'fnd base rates'!F$113)\n+($K520*'fnd base rates'!F$114)\n+($M520*'fnd base rates'!F$116)\n+($N520*'fnd base rates'!F$117)\n+($O520*'fnd base rates'!F$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,6)))\n*$R520","v":271499.70758956799},{"$f":"(($D520*'fnd base rates'!G$107)\n+($E520*'fnd base rates'!G$108)\n+($F520*'fnd base rates'!G$109)\n+($G520*'fnd base rates'!G$110)\n+($H520*'fnd base rates'!G$111)\n+($I520*'fnd base rates'!G$112)\n+($J520*'fnd base rates'!G$113)\n+($K520*'fnd base rates'!G$114)\n+($M520*'fnd base rates'!G$116)\n+($N520*'fnd base rates'!G$117)\n+($O520*'fnd base rates'!G$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,7)))\n*$R520","v":42638.287531248003},{"$f":"(($D520*'fnd base rates'!H$107)\n+($E520*'fnd base rates'!H$108)\n+($F520*'fnd base rates'!H$109)\n+($G520*'fnd base rates'!H$110)\n+($H520*'fnd base rates'!H$111)\n+($I520*'fnd base rates'!H$112)\n+($J520*'fnd base rates'!H$113)\n+($K520*'fnd base rates'!H$114)\n+($M520*'fnd base rates'!H$116)\n+($N520*'fnd base rates'!H$117)\n+($O520*'fnd base rates'!H$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,8)))","v":132289.62695199999},{"$f":"(($D520*'fnd base rates'!I$107)\n+($E520*'fnd base rates'!I$108)\n+($F520*'fnd base rates'!I$109)\n+($G520*'fnd base rates'!I$110)\n+($H520*'fnd base rates'!I$111)\n+($I520*'fnd base rates'!I$112)\n+($J520*'fnd base rates'!I$113)\n+($K520*'fnd base rates'!I$114)\n+($M520*'fnd base rates'!I$116)\n+($N520*'fnd base rates'!I$117)\n+($O520*'fnd base rates'!I$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,9)))\n*$R520","v":83615.33226000001},{"$f":"(($D520*'fnd base rates'!J$107)\n+($E520*'fnd base rates'!J$108)\n+($F520*'fnd base rates'!J$109)\n+($G520*'fnd base rates'!J$110)\n+($H520*'fnd base rates'!J$111)\n+($I520*'fnd base rates'!J$112)\n+($J520*'fnd base rates'!J$113)\n+($K520*'fnd base rates'!J$114)\n+($M520*'fnd base rates'!J$116)\n+($N520*'fnd base rates'!J$117)\n+($O520*'fnd base rates'!J$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,10)))\n*$R520","v":75275.116440000013},{"$f":"(($D520*'fnd base rates'!K$107)\n+($E520*'fnd base rates'!K$108)\n+($F520*'fnd base rates'!K$109)\n+($G520*'fnd base rates'!K$110)\n+($H520*'fnd base rates'!K$111)\n+($I520*'fnd base rates'!K$112)\n+($J520*'fnd base rates'!K$113)\n+($K520*'fnd base rates'!K$114)\n+($M520*'fnd base rates'!K$116)\n+($N520*'fnd base rates'!K$117)\n+($O520*'fnd base rates'!K$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,11)))\n*$R520","v":266490.41374032001},{"$f":"(($D520*'fnd base rates'!L$107)\n+($E520*'fnd base rates'!L$108)\n+($F520*'fnd base rates'!L$109)\n+($G520*'fnd base rates'!L$110)\n+($H520*'fnd base rates'!L$111)\n+($I520*'fnd base rates'!L$112)\n+($J520*'fnd base rates'!L$113)\n+($K520*'fnd base rates'!L$114)\n+($M520*'fnd base rates'!L$116)\n+($N520*'fnd base rates'!L$117)\n+($O520*'fnd base rates'!L$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,12)))","v":344908.51303999999},{"$f":"(($D520*'fnd base rates'!M$107)\n+($E520*'fnd base rates'!M$108)\n+($F520*'fnd base rates'!M$109)\n+($G520*'fnd base rates'!M$110)\n+($H520*'fnd base rates'!M$111)\n+($I520*'fnd base rates'!M$112)\n+($J520*'fnd base rates'!M$113)\n+($K520*'fnd base rates'!M$114)\n+($M520*'fnd base rates'!M$116)\n+($N520*'fnd base rates'!M$117)\n+($O520*'fnd base rates'!M$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,13)))","v":0},2580915.9634885443,null,470165178,"470","165","178",1,228,2580915.9634885443,11320,0,11320,null,null,null,null,null,11320,0,11320,null,null,{"$f":"BC520-BA520","v":0}]
[470,470165184,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D521","v":0},{"$f":"'fnd enro'!E521","v":0},{"$f":"'fnd enro'!F521","v":0},{"$f":"'fnd enro'!G521","v":1},{"$f":"'fnd enro'!H521","v":0},{"$f":"'fnd enro'!I521","v":0},{"$f":"'fnd enro'!J521","v":0},{"$f":"'fnd enro'!K521","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L521","v":0},{"$f":"'fnd enro'!M521","v":0},{"$f":"'fnd enro'!N521","v":0},{"$f":"'fnd enro'!O521","v":0},{"$f":"'fnd enro'!P521","v":0},{"$f":"'fnd enro'!R521","v":1},1.038,{"$f":"VALUE('fnd enro'!Q521)","v":3},null,{"$f":"(($D521*'fnd base rates'!C$107)\n+($E521*'fnd base rates'!C$108)\n+($F521*'fnd base rates'!C$109)\n+($G521*'fnd base rates'!C$110)\n+($H521*'fnd base rates'!C$111)\n+($I521*'fnd base rates'!C$112)\n+($J521*'fnd base rates'!C$113)\n+($K521*'fnd base rates'!C$114)\n+($M521*'fnd base rates'!C$116)\n+($N521*'fnd base rates'!C$117)\n+($O521*'fnd base rates'!C$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,3)))\n*$R521","v":556.84687714800009},{"$f":"(($D521*'fnd base rates'!D$107)\n+($E521*'fnd base rates'!D$108)\n+($F521*'fnd base rates'!D$109)\n+($G521*'fnd base rates'!D$110)\n+($H521*'fnd base rates'!D$111)\n+($I521*'fnd base rates'!D$112)\n+($J521*'fnd base rates'!D$113)\n+($K521*'fnd base rates'!D$114)\n+($M521*'fnd base rates'!D$116)\n+($N521*'fnd base rates'!D$117)\n+($O521*'fnd base rates'!D$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,4)))\n*$R521","v":794.15304000000003},{"$f":"(($D521*'fnd base rates'!E$107)\n+($E521*'fnd base rates'!E$108)\n+($F521*'fnd base rates'!E$109)\n+($G521*'fnd base rates'!E$110)\n+($H521*'fnd base rates'!E$111)\n+($I521*'fnd base rates'!E$112)\n+($J521*'fnd base rates'!E$113)\n+($K521*'fnd base rates'!E$114)\n+($M521*'fnd base rates'!E$116)\n+($N521*'fnd base rates'!E$117)\n+($O521*'fnd base rates'!E$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,5)))\n*$R521","v":4027.8867302880003},{"$f":"(($D521*'fnd base rates'!F$107)\n+($E521*'fnd base rates'!F$108)\n+($F521*'fnd base rates'!F$109)\n+($G521*'fnd base rates'!F$110)\n+($H521*'fnd base rates'!F$111)\n+($I521*'fnd base rates'!F$112)\n+($J521*'fnd base rates'!F$113)\n+($K521*'fnd base rates'!F$114)\n+($M521*'fnd base rates'!F$116)\n+($N521*'fnd base rates'!F$117)\n+($O521*'fnd base rates'!F$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,6)))\n*$R521","v":1294.8493756560001},{"$f":"(($D521*'fnd base rates'!G$107)\n+($E521*'fnd base rates'!G$108)\n+($F521*'fnd base rates'!G$109)\n+($G521*'fnd base rates'!G$110)\n+($H521*'fnd base rates'!G$111)\n+($I521*'fnd base rates'!G$112)\n+($J521*'fnd base rates'!G$113)\n+($K521*'fnd base rates'!G$114)\n+($M521*'fnd base rates'!G$116)\n+($N521*'fnd base rates'!G$117)\n+($O521*'fnd base rates'!G$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,7)))\n*$R521","v":162.751426716},{"$f":"(($D521*'fnd base rates'!H$107)\n+($E521*'fnd base rates'!H$108)\n+($F521*'fnd base rates'!H$109)\n+($G521*'fnd base rates'!H$110)\n+($H521*'fnd base rates'!H$111)\n+($I521*'fnd base rates'!H$112)\n+($J521*'fnd base rates'!H$113)\n+($K521*'fnd base rates'!H$114)\n+($M521*'fnd base rates'!H$116)\n+($N521*'fnd base rates'!H$117)\n+($O521*'fnd base rates'!H$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D521*'fnd base rates'!I$107)\n+($E521*'fnd base rates'!I$108)\n+($F521*'fnd base rates'!I$109)\n+($G521*'fnd base rates'!I$110)\n+($H521*'fnd base rates'!I$111)\n+($I521*'fnd base rates'!I$112)\n+($J521*'fnd base rates'!I$113)\n+($K521*'fnd base rates'!I$114)\n+($M521*'fnd base rates'!I$116)\n+($N521*'fnd base rates'!I$117)\n+($O521*'fnd base rates'!I$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,9)))\n*$R521","v":317.99130000000002},{"$f":"(($D521*'fnd base rates'!J$107)\n+($E521*'fnd base rates'!J$108)\n+($F521*'fnd base rates'!J$109)\n+($G521*'fnd base rates'!J$110)\n+($H521*'fnd base rates'!J$111)\n+($I521*'fnd base rates'!J$112)\n+($J521*'fnd base rates'!J$113)\n+($K521*'fnd base rates'!J$114)\n+($M521*'fnd base rates'!J$116)\n+($N521*'fnd base rates'!J$117)\n+($O521*'fnd base rates'!J$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,10)))\n*$R521","v":158.10816},{"$f":"(($D521*'fnd base rates'!K$107)\n+($E521*'fnd base rates'!K$108)\n+($F521*'fnd base rates'!K$109)\n+($G521*'fnd base rates'!K$110)\n+($H521*'fnd base rates'!K$111)\n+($I521*'fnd base rates'!K$112)\n+($J521*'fnd base rates'!K$113)\n+($K521*'fnd base rates'!K$114)\n+($M521*'fnd base rates'!K$116)\n+($N521*'fnd base rates'!K$117)\n+($O521*'fnd base rates'!K$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,11)))\n*$R521","v":1142.0178554399999},{"$f":"(($D521*'fnd base rates'!L$107)\n+($E521*'fnd base rates'!L$108)\n+($F521*'fnd base rates'!L$109)\n+($G521*'fnd base rates'!L$110)\n+($H521*'fnd base rates'!L$111)\n+($I521*'fnd base rates'!L$112)\n+($J521*'fnd base rates'!L$113)\n+($K521*'fnd base rates'!L$114)\n+($M521*'fnd base rates'!L$116)\n+($N521*'fnd base rates'!L$117)\n+($O521*'fnd base rates'!L$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D521*'fnd base rates'!M$107)\n+($E521*'fnd base rates'!M$108)\n+($F521*'fnd base rates'!M$109)\n+($G521*'fnd base rates'!M$110)\n+($H521*'fnd base rates'!M$111)\n+($I521*'fnd base rates'!M$112)\n+($J521*'fnd base rates'!M$113)\n+($K521*'fnd base rates'!M$114)\n+($M521*'fnd base rates'!M$116)\n+($N521*'fnd base rates'!M$117)\n+($O521*'fnd base rates'!M$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,13)))","v":0},10424.200379247999,null,470165184,"470","165","184",1,1,10424.200379247999,10424,0,10424,null,null,null,null,null,10424,0,10424,null,null,{"$f":"BC521-BA521","v":0}]
[470,470165217,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D522","v":0},{"$f":"'fnd enro'!E522","v":0},{"$f":"'fnd enro'!F522","v":0},{"$f":"'fnd enro'!G522","v":0},{"$f":"'fnd enro'!H522","v":0},{"$f":"'fnd enro'!I522","v":1},{"$f":"'fnd enro'!J522","v":0},{"$f":"'fnd enro'!K522","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L522","v":0},{"$f":"'fnd enro'!M522","v":0},{"$f":"'fnd enro'!N522","v":0},{"$f":"'fnd enro'!O522","v":0},{"$f":"'fnd enro'!P522","v":0},{"$f":"'fnd enro'!R522","v":1},1.038,{"$f":"VALUE('fnd enro'!Q522)","v":3},null,{"$f":"(($D522*'fnd base rates'!C$107)\n+($E522*'fnd base rates'!C$108)\n+($F522*'fnd base rates'!C$109)\n+($G522*'fnd base rates'!C$110)\n+($H522*'fnd base rates'!C$111)\n+($I522*'fnd base rates'!C$112)\n+($J522*'fnd base rates'!C$113)\n+($K522*'fnd base rates'!C$114)\n+($M522*'fnd base rates'!C$116)\n+($N522*'fnd base rates'!C$117)\n+($O522*'fnd base rates'!C$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,3)))\n*$R522","v":556.84687714800009},{"$f":"(($D522*'fnd base rates'!D$107)\n+($E522*'fnd base rates'!D$108)\n+($F522*'fnd base rates'!D$109)\n+($G522*'fnd base rates'!D$110)\n+($H522*'fnd base rates'!D$111)\n+($I522*'fnd base rates'!D$112)\n+($J522*'fnd base rates'!D$113)\n+($K522*'fnd base rates'!D$114)\n+($M522*'fnd base rates'!D$116)\n+($N522*'fnd base rates'!D$117)\n+($O522*'fnd base rates'!D$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,4)))\n*$R522","v":794.15304000000003},{"$f":"(($D522*'fnd base rates'!E$107)\n+($E522*'fnd base rates'!E$108)\n+($F522*'fnd base rates'!E$109)\n+($G522*'fnd base rates'!E$110)\n+($H522*'fnd base rates'!E$111)\n+($I522*'fnd base rates'!E$112)\n+($J522*'fnd base rates'!E$113)\n+($K522*'fnd base rates'!E$114)\n+($M522*'fnd base rates'!E$116)\n+($N522*'fnd base rates'!E$117)\n+($O522*'fnd base rates'!E$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,5)))\n*$R522","v":5098.8639902879995},{"$f":"(($D522*'fnd base rates'!F$107)\n+($E522*'fnd base rates'!F$108)\n+($F522*'fnd base rates'!F$109)\n+($G522*'fnd base rates'!F$110)\n+($H522*'fnd base rates'!F$111)\n+($I522*'fnd base rates'!F$112)\n+($J522*'fnd base rates'!F$113)\n+($K522*'fnd base rates'!F$114)\n+($M522*'fnd base rates'!F$116)\n+($N522*'fnd base rates'!F$117)\n+($O522*'fnd base rates'!F$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,6)))\n*$R522","v":920.58809565600006},{"$f":"(($D522*'fnd base rates'!G$107)\n+($E522*'fnd base rates'!G$108)\n+($F522*'fnd base rates'!G$109)\n+($G522*'fnd base rates'!G$110)\n+($H522*'fnd base rates'!G$111)\n+($I522*'fnd base rates'!G$112)\n+($J522*'fnd base rates'!G$113)\n+($K522*'fnd base rates'!G$114)\n+($M522*'fnd base rates'!G$116)\n+($N522*'fnd base rates'!G$117)\n+($O522*'fnd base rates'!G$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,7)))\n*$R522","v":170.110846716},{"$f":"(($D522*'fnd base rates'!H$107)\n+($E522*'fnd base rates'!H$108)\n+($F522*'fnd base rates'!H$109)\n+($G522*'fnd base rates'!H$110)\n+($H522*'fnd base rates'!H$111)\n+($I522*'fnd base rates'!H$112)\n+($J522*'fnd base rates'!H$113)\n+($K522*'fnd base rates'!H$114)\n+($M522*'fnd base rates'!H$116)\n+($N522*'fnd base rates'!H$117)\n+($O522*'fnd base rates'!H$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D522*'fnd base rates'!I$107)\n+($E522*'fnd base rates'!I$108)\n+($F522*'fnd base rates'!I$109)\n+($G522*'fnd base rates'!I$110)\n+($H522*'fnd base rates'!I$111)\n+($I522*'fnd base rates'!I$112)\n+($J522*'fnd base rates'!I$113)\n+($K522*'fnd base rates'!I$114)\n+($M522*'fnd base rates'!I$116)\n+($N522*'fnd base rates'!I$117)\n+($O522*'fnd base rates'!I$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,9)))\n*$R522","v":442.12572},{"$f":"(($D522*'fnd base rates'!J$107)\n+($E522*'fnd base rates'!J$108)\n+($F522*'fnd base rates'!J$109)\n+($G522*'fnd base rates'!J$110)\n+($H522*'fnd base rates'!J$111)\n+($I522*'fnd base rates'!J$112)\n+($J522*'fnd base rates'!J$113)\n+($K522*'fnd base rates'!J$114)\n+($M522*'fnd base rates'!J$116)\n+($N522*'fnd base rates'!J$117)\n+($O522*'fnd base rates'!J$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,10)))\n*$R522","v":595.55250000000001},{"$f":"(($D522*'fnd base rates'!K$107)\n+($E522*'fnd base rates'!K$108)\n+($F522*'fnd base rates'!K$109)\n+($G522*'fnd base rates'!K$110)\n+($H522*'fnd base rates'!K$111)\n+($I522*'fnd base rates'!K$112)\n+($J522*'fnd base rates'!K$113)\n+($K522*'fnd base rates'!K$114)\n+($M522*'fnd base rates'!K$116)\n+($N522*'fnd base rates'!K$117)\n+($O522*'fnd base rates'!K$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,11)))\n*$R522","v":1193.76215544},{"$f":"(($D522*'fnd base rates'!L$107)\n+($E522*'fnd base rates'!L$108)\n+($F522*'fnd base rates'!L$109)\n+($G522*'fnd base rates'!L$110)\n+($H522*'fnd base rates'!L$111)\n+($I522*'fnd base rates'!L$112)\n+($J522*'fnd base rates'!L$113)\n+($K522*'fnd base rates'!L$114)\n+($M522*'fnd base rates'!L$116)\n+($N522*'fnd base rates'!L$117)\n+($O522*'fnd base rates'!L$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D522*'fnd base rates'!M$107)\n+($E522*'fnd base rates'!M$108)\n+($F522*'fnd base rates'!M$109)\n+($G522*'fnd base rates'!M$110)\n+($H522*'fnd base rates'!M$111)\n+($I522*'fnd base rates'!M$112)\n+($J522*'fnd base rates'!M$113)\n+($K522*'fnd base rates'!M$114)\n+($M522*'fnd base rates'!M$116)\n+($N522*'fnd base rates'!M$117)\n+($O522*'fnd base rates'!M$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,13)))","v":0},11969.208839247998,null,470165217,"470","165","217",1,{"$f":"enro","v":1},11969.208839247998,11969,{"$f":"AO522-AQ522","v":0},11969,null,null,null,null,null,11969,0,11969,null,null,{"$f":"BC522-BA522","v":0}]
[470,470165229,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D523","v":0},{"$f":"'fnd enro'!E523","v":0},{"$f":"'fnd enro'!F523","v":1},{"$f":"'fnd enro'!G523","v":4},{"$f":"'fnd enro'!H523","v":2},{"$f":"'fnd enro'!I523","v":0},{"$f":"'fnd enro'!J523","v":0},{"$f":"'fnd enro'!K523","v":0.2702},{"$f":"'fnd enro'!L523","v":0},{"$f":"'fnd enro'!M523","v":0},{"$f":"'fnd enro'!N523","v":0},{"$f":"'fnd enro'!O523","v":0},{"$f":"'fnd enro'!P523","v":2},{"$f":"'fnd enro'!R523","v":7},{"$f":"VLOOKUP(B523,charterinfo_b,6)","v":1.038},{"$f":"VALUE('fnd enro'!Q523)","v":9},null,{"$f":"(($D523*'fnd base rates'!C$107)\n+($E523*'fnd base rates'!C$108)\n+($F523*'fnd base rates'!C$109)\n+($G523*'fnd base rates'!C$110)\n+($H523*'fnd base rates'!C$111)\n+($I523*'fnd base rates'!C$112)\n+($J523*'fnd base rates'!C$113)\n+($K523*'fnd base rates'!C$114)\n+($M523*'fnd base rates'!C$116)\n+($N523*'fnd base rates'!C$117)\n+($O523*'fnd base rates'!C$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,3)))\n*$R523","v":4055.2059000360005},{"$f":"(($D523*'fnd base rates'!D$107)\n+($E523*'fnd base rates'!D$108)\n+($F523*'fnd base rates'!D$109)\n+($G523*'fnd base rates'!D$110)\n+($H523*'fnd base rates'!D$111)\n+($I523*'fnd base rates'!D$112)\n+($J523*'fnd base rates'!D$113)\n+($K523*'fnd base rates'!D$114)\n+($M523*'fnd base rates'!D$116)\n+($N523*'fnd base rates'!D$117)\n+($O523*'fnd base rates'!D$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,4)))\n*$R523","v":6304.2307200000005},{"$f":"(($D523*'fnd base rates'!E$107)\n+($E523*'fnd base rates'!E$108)\n+($F523*'fnd base rates'!E$109)\n+($G523*'fnd base rates'!E$110)\n+($H523*'fnd base rates'!E$111)\n+($I523*'fnd base rates'!E$112)\n+($J523*'fnd base rates'!E$113)\n+($K523*'fnd base rates'!E$114)\n+($M523*'fnd base rates'!E$116)\n+($N523*'fnd base rates'!E$117)\n+($O523*'fnd base rates'!E$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,5)))\n*$R523","v":34595.483972016002},{"$f":"(($D523*'fnd base rates'!F$107)\n+($E523*'fnd base rates'!F$108)\n+($F523*'fnd base rates'!F$109)\n+($G523*'fnd base rates'!F$110)\n+($H523*'fnd base rates'!F$111)\n+($I523*'fnd base rates'!F$112)\n+($J523*'fnd base rates'!F$113)\n+($K523*'fnd base rates'!F$114)\n+($M523*'fnd base rates'!F$116)\n+($N523*'fnd base rates'!F$117)\n+($O523*'fnd base rates'!F$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,6)))\n*$R523","v":8540.6483095920012},{"$f":"(($D523*'fnd base rates'!G$107)\n+($E523*'fnd base rates'!G$108)\n+($F523*'fnd base rates'!G$109)\n+($G523*'fnd base rates'!G$110)\n+($H523*'fnd base rates'!G$111)\n+($I523*'fnd base rates'!G$112)\n+($J523*'fnd base rates'!G$113)\n+($K523*'fnd base rates'!G$114)\n+($M523*'fnd base rates'!G$116)\n+($N523*'fnd base rates'!G$117)\n+($O523*'fnd base rates'!G$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,7)))\n*$R523","v":1516.3446270120003},{"$f":"(($D523*'fnd base rates'!H$107)\n+($E523*'fnd base rates'!H$108)\n+($F523*'fnd base rates'!H$109)\n+($G523*'fnd base rates'!H$110)\n+($H523*'fnd base rates'!H$111)\n+($I523*'fnd base rates'!H$112)\n+($J523*'fnd base rates'!H$113)\n+($K523*'fnd base rates'!H$114)\n+($M523*'fnd base rates'!H$116)\n+($N523*'fnd base rates'!H$117)\n+($O523*'fnd base rates'!H$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,8)))","v":3716.1925380000002},{"$f":"(($D523*'fnd base rates'!I$107)\n+($E523*'fnd base rates'!I$108)\n+($F523*'fnd base rates'!I$109)\n+($G523*'fnd base rates'!I$110)\n+($H523*'fnd base rates'!I$111)\n+($I523*'fnd base rates'!I$112)\n+($J523*'fnd base rates'!I$113)\n+($K523*'fnd base rates'!I$114)\n+($M523*'fnd base rates'!I$116)\n+($N523*'fnd base rates'!I$117)\n+($O523*'fnd base rates'!I$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,9)))\n*$R523","v":2637.4438200000004},{"$f":"(($D523*'fnd base rates'!J$107)\n+($E523*'fnd base rates'!J$108)\n+($F523*'fnd base rates'!J$109)\n+($G523*'fnd base rates'!J$110)\n+($H523*'fnd base rates'!J$111)\n+($I523*'fnd base rates'!J$112)\n+($J523*'fnd base rates'!J$113)\n+($K523*'fnd base rates'!J$114)\n+($M523*'fnd base rates'!J$116)\n+($N523*'fnd base rates'!J$117)\n+($O523*'fnd base rates'!J$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,10)))\n*$R523","v":2784.9540000000002},{"$f":"(($D523*'fnd base rates'!K$107)\n+($E523*'fnd base rates'!K$108)\n+($F523*'fnd base rates'!K$109)\n+($G523*'fnd base rates'!K$110)\n+($H523*'fnd base rates'!K$111)\n+($I523*'fnd base rates'!K$112)\n+($J523*'fnd base rates'!K$113)\n+($K523*'fnd base rates'!K$114)\n+($M523*'fnd base rates'!K$116)\n+($N523*'fnd base rates'!K$117)\n+($O523*'fnd base rates'!K$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,11)))\n*$R523","v":8164.2531880800007},{"$f":"(($D523*'fnd base rates'!L$107)\n+($E523*'fnd base rates'!L$108)\n+($F523*'fnd base rates'!L$109)\n+($G523*'fnd base rates'!L$110)\n+($H523*'fnd base rates'!L$111)\n+($I523*'fnd base rates'!L$112)\n+($J523*'fnd base rates'!L$113)\n+($K523*'fnd base rates'!L$114)\n+($M523*'fnd base rates'!L$116)\n+($N523*'fnd base rates'!L$117)\n+($O523*'fnd base rates'!L$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,12)))","v":11389.26676},{"$f":"(($D523*'fnd base rates'!M$107)\n+($E523*'fnd base rates'!M$108)\n+($F523*'fnd base rates'!M$109)\n+($G523*'fnd base rates'!M$110)\n+($H523*'fnd base rates'!M$111)\n+($I523*'fnd base rates'!M$112)\n+($J523*'fnd base rates'!M$113)\n+($K523*'fnd base rates'!M$114)\n+($M523*'fnd base rates'!M$116)\n+($N523*'fnd base rates'!M$117)\n+($O523*'fnd base rates'!M$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U523:AE523)","v":83704.023834735999},null,{"$f":"B523","v":470165229},{"$f":"IF($B523<499999999,MID($B523,1,3),MID($B523,1,4))","v":"470"},{"$f":"IF($B523<499999999,MID($B523,4,3),MID($B523,5,3))","v":"165"},{"$f":"IF($B523<499999999,MID($B523,7,3),MID($B523,8,3))","v":"229"},{"$f":"IF(VLOOKUP(VALUE(IF(AH523<499999999,MID(AH523,4,3),MID(AH523,5,3))),distinfo,4)=R523,1,0)","v":1},7,{"$f":"AF523","v":83704.023834735999},{"$f":"IF(OR(AF523=0,AM523=0),0,ROUND(AN523/AM523,0))","v":11958},0,11958,null,null,null,null,null,11958,{"$f":"AY523-AW523","v":0},11958,null,null,{"$f":"BC523-BA523","v":0}]
[470,470165246,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D524","v":0},{"$f":"'fnd enro'!E524","v":0},{"$f":"'fnd enro'!F524","v":0},{"$f":"'fnd enro'!G524","v":1},{"$f":"'fnd enro'!H524","v":0},{"$f":"'fnd enro'!I524","v":0},{"$f":"'fnd enro'!J524","v":0},{"$f":"'fnd enro'!K524","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L524","v":0},{"$f":"'fnd enro'!M524","v":0},{"$f":"'fnd enro'!N524","v":0},{"$f":"'fnd enro'!O524","v":0},{"$f":"'fnd enro'!P524","v":0},{"$f":"'fnd enro'!R524","v":1},1.038,{"$f":"VALUE('fnd enro'!Q524)","v":2},null,{"$f":"(($D524*'fnd base rates'!C$107)\n+($E524*'fnd base rates'!C$108)\n+($F524*'fnd base rates'!C$109)\n+($G524*'fnd base rates'!C$110)\n+($H524*'fnd base rates'!C$111)\n+($I524*'fnd base rates'!C$112)\n+($J524*'fnd base rates'!C$113)\n+($K524*'fnd base rates'!C$114)\n+($M524*'fnd base rates'!C$116)\n+($N524*'fnd base rates'!C$117)\n+($O524*'fnd base rates'!C$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,3)))\n*$R524","v":556.84687714800009},{"$f":"(($D524*'fnd base rates'!D$107)\n+($E524*'fnd base rates'!D$108)\n+($F524*'fnd base rates'!D$109)\n+($G524*'fnd base rates'!D$110)\n+($H524*'fnd base rates'!D$111)\n+($I524*'fnd base rates'!D$112)\n+($J524*'fnd base rates'!D$113)\n+($K524*'fnd base rates'!D$114)\n+($M524*'fnd base rates'!D$116)\n+($N524*'fnd base rates'!D$117)\n+($O524*'fnd base rates'!D$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,4)))\n*$R524","v":794.15304000000003},{"$f":"(($D524*'fnd base rates'!E$107)\n+($E524*'fnd base rates'!E$108)\n+($F524*'fnd base rates'!E$109)\n+($G524*'fnd base rates'!E$110)\n+($H524*'fnd base rates'!E$111)\n+($I524*'fnd base rates'!E$112)\n+($J524*'fnd base rates'!E$113)\n+($K524*'fnd base rates'!E$114)\n+($M524*'fnd base rates'!E$116)\n+($N524*'fnd base rates'!E$117)\n+($O524*'fnd base rates'!E$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,5)))\n*$R524","v":4027.8867302880003},{"$f":"(($D524*'fnd base rates'!F$107)\n+($E524*'fnd base rates'!F$108)\n+($F524*'fnd base rates'!F$109)\n+($G524*'fnd base rates'!F$110)\n+($H524*'fnd base rates'!F$111)\n+($I524*'fnd base rates'!F$112)\n+($J524*'fnd base rates'!F$113)\n+($K524*'fnd base rates'!F$114)\n+($M524*'fnd base rates'!F$116)\n+($N524*'fnd base rates'!F$117)\n+($O524*'fnd base rates'!F$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,6)))\n*$R524","v":1294.8493756560001},{"$f":"(($D524*'fnd base rates'!G$107)\n+($E524*'fnd base rates'!G$108)\n+($F524*'fnd base rates'!G$109)\n+($G524*'fnd base rates'!G$110)\n+($H524*'fnd base rates'!G$111)\n+($I524*'fnd base rates'!G$112)\n+($J524*'fnd base rates'!G$113)\n+($K524*'fnd base rates'!G$114)\n+($M524*'fnd base rates'!G$116)\n+($N524*'fnd base rates'!G$117)\n+($O524*'fnd base rates'!G$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,7)))\n*$R524","v":162.751426716},{"$f":"(($D524*'fnd base rates'!H$107)\n+($E524*'fnd base rates'!H$108)\n+($F524*'fnd base rates'!H$109)\n+($G524*'fnd base rates'!H$110)\n+($H524*'fnd base rates'!H$111)\n+($I524*'fnd base rates'!H$112)\n+($J524*'fnd base rates'!H$113)\n+($K524*'fnd base rates'!H$114)\n+($M524*'fnd base rates'!H$116)\n+($N524*'fnd base rates'!H$117)\n+($O524*'fnd base rates'!H$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D524*'fnd base rates'!I$107)\n+($E524*'fnd base rates'!I$108)\n+($F524*'fnd base rates'!I$109)\n+($G524*'fnd base rates'!I$110)\n+($H524*'fnd base rates'!I$111)\n+($I524*'fnd base rates'!I$112)\n+($J524*'fnd base rates'!I$113)\n+($K524*'fnd base rates'!I$114)\n+($M524*'fnd base rates'!I$116)\n+($N524*'fnd base rates'!I$117)\n+($O524*'fnd base rates'!I$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,9)))\n*$R524","v":317.99130000000002},{"$f":"(($D524*'fnd base rates'!J$107)\n+($E524*'fnd base rates'!J$108)\n+($F524*'fnd base rates'!J$109)\n+($G524*'fnd base rates'!J$110)\n+($H524*'fnd base rates'!J$111)\n+($I524*'fnd base rates'!J$112)\n+($J524*'fnd base rates'!J$113)\n+($K524*'fnd base rates'!J$114)\n+($M524*'fnd base rates'!J$116)\n+($N524*'fnd base rates'!J$117)\n+($O524*'fnd base rates'!J$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,10)))\n*$R524","v":158.10816},{"$f":"(($D524*'fnd base rates'!K$107)\n+($E524*'fnd base rates'!K$108)\n+($F524*'fnd base rates'!K$109)\n+($G524*'fnd base rates'!K$110)\n+($H524*'fnd base rates'!K$111)\n+($I524*'fnd base rates'!K$112)\n+($J524*'fnd base rates'!K$113)\n+($K524*'fnd base rates'!K$114)\n+($M524*'fnd base rates'!K$116)\n+($N524*'fnd base rates'!K$117)\n+($O524*'fnd base rates'!K$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,11)))\n*$R524","v":1142.0178554399999},{"$f":"(($D524*'fnd base rates'!L$107)\n+($E524*'fnd base rates'!L$108)\n+($F524*'fnd base rates'!L$109)\n+($G524*'fnd base rates'!L$110)\n+($H524*'fnd base rates'!L$111)\n+($I524*'fnd base rates'!L$112)\n+($J524*'fnd base rates'!L$113)\n+($K524*'fnd base rates'!L$114)\n+($M524*'fnd base rates'!L$116)\n+($N524*'fnd base rates'!L$117)\n+($O524*'fnd base rates'!L$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D524*'fnd base rates'!M$107)\n+($E524*'fnd base rates'!M$108)\n+($F524*'fnd base rates'!M$109)\n+($G524*'fnd base rates'!M$110)\n+($H524*'fnd base rates'!M$111)\n+($I524*'fnd base rates'!M$112)\n+($J524*'fnd base rates'!M$113)\n+($K524*'fnd base rates'!M$114)\n+($M524*'fnd base rates'!M$116)\n+($N524*'fnd base rates'!M$117)\n+($O524*'fnd base rates'!M$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,13)))","v":0},10424.200379247999,null,470165246,"470","165","246",1,1,10424.200379247999,10424,0,10424,null,null,null,null,null,10424,0,10424,null,null,{"$f":"BC524-BA524","v":0}]
[470,470165248,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D525","v":0},{"$f":"'fnd enro'!E525","v":0},{"$f":"'fnd enro'!F525","v":6},{"$f":"'fnd enro'!G525","v":16},{"$f":"'fnd enro'!H525","v":4},{"$f":"'fnd enro'!I525","v":6},{"$f":"'fnd enro'!J525","v":0},{"$f":"'fnd enro'!K525","v":1.2352000000000001},{"$f":"'fnd enro'!L525","v":0},{"$f":"'fnd enro'!M525","v":2},{"$f":"'fnd enro'!N525","v":0},{"$f":"'fnd enro'!O525","v":0},{"$f":"'fnd enro'!P525","v":17},{"$f":"'fnd enro'!R525","v":32},1.038,{"$f":"VALUE('fnd enro'!Q525)","v":11},null,{"$f":"(($D525*'fnd base rates'!C$107)\n+($E525*'fnd base rates'!C$108)\n+($F525*'fnd base rates'!C$109)\n+($G525*'fnd base rates'!C$110)\n+($H525*'fnd base rates'!C$111)\n+($I525*'fnd base rates'!C$112)\n+($J525*'fnd base rates'!C$113)\n+($K525*'fnd base rates'!C$114)\n+($M525*'fnd base rates'!C$116)\n+($N525*'fnd base rates'!C$117)\n+($O525*'fnd base rates'!C$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,3)))\n*$R525","v":19504.666748736003},{"$f":"(($D525*'fnd base rates'!D$107)\n+($E525*'fnd base rates'!D$108)\n+($F525*'fnd base rates'!D$109)\n+($G525*'fnd base rates'!D$110)\n+($H525*'fnd base rates'!D$111)\n+($I525*'fnd base rates'!D$112)\n+($J525*'fnd base rates'!D$113)\n+($K525*'fnd base rates'!D$114)\n+($M525*'fnd base rates'!D$116)\n+($N525*'fnd base rates'!D$117)\n+($O525*'fnd base rates'!D$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,4)))\n*$R525","v":32771.383080000007},{"$f":"(($D525*'fnd base rates'!E$107)\n+($E525*'fnd base rates'!E$108)\n+($F525*'fnd base rates'!E$109)\n+($G525*'fnd base rates'!E$110)\n+($H525*'fnd base rates'!E$111)\n+($I525*'fnd base rates'!E$112)\n+($J525*'fnd base rates'!E$113)\n+($K525*'fnd base rates'!E$114)\n+($M525*'fnd base rates'!E$116)\n+($N525*'fnd base rates'!E$117)\n+($O525*'fnd base rates'!E$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,5)))\n*$R525","v":204388.31592921601},{"$f":"(($D525*'fnd base rates'!F$107)\n+($E525*'fnd base rates'!F$108)\n+($F525*'fnd base rates'!F$109)\n+($G525*'fnd base rates'!F$110)\n+($H525*'fnd base rates'!F$111)\n+($I525*'fnd base rates'!F$112)\n+($J525*'fnd base rates'!F$113)\n+($K525*'fnd base rates'!F$114)\n+($M525*'fnd base rates'!F$116)\n+($N525*'fnd base rates'!F$117)\n+($O525*'fnd base rates'!F$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,6)))\n*$R525","v":38510.511220992012},{"$f":"(($D525*'fnd base rates'!G$107)\n+($E525*'fnd base rates'!G$108)\n+($F525*'fnd base rates'!G$109)\n+($G525*'fnd base rates'!G$110)\n+($H525*'fnd base rates'!G$111)\n+($I525*'fnd base rates'!G$112)\n+($J525*'fnd base rates'!G$113)\n+($K525*'fnd base rates'!G$114)\n+($M525*'fnd base rates'!G$116)\n+($N525*'fnd base rates'!G$117)\n+($O525*'fnd base rates'!G$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,7)))\n*$R525","v":8716.3922349120021},{"$f":"(($D525*'fnd base rates'!H$107)\n+($E525*'fnd base rates'!H$108)\n+($F525*'fnd base rates'!H$109)\n+($G525*'fnd base rates'!H$110)\n+($H525*'fnd base rates'!H$111)\n+($I525*'fnd base rates'!H$112)\n+($J525*'fnd base rates'!H$113)\n+($K525*'fnd base rates'!H$114)\n+($M525*'fnd base rates'!H$116)\n+($N525*'fnd base rates'!H$117)\n+($O525*'fnd base rates'!H$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,8)))","v":19319.665887999996},{"$f":"(($D525*'fnd base rates'!I$107)\n+($E525*'fnd base rates'!I$108)\n+($F525*'fnd base rates'!I$109)\n+($G525*'fnd base rates'!I$110)\n+($H525*'fnd base rates'!I$111)\n+($I525*'fnd base rates'!I$112)\n+($J525*'fnd base rates'!I$113)\n+($K525*'fnd base rates'!I$114)\n+($M525*'fnd base rates'!I$116)\n+($N525*'fnd base rates'!I$117)\n+($O525*'fnd base rates'!I$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,9)))\n*$R525","v":14075.477220000001},{"$f":"(($D525*'fnd base rates'!J$107)\n+($E525*'fnd base rates'!J$108)\n+($F525*'fnd base rates'!J$109)\n+($G525*'fnd base rates'!J$110)\n+($H525*'fnd base rates'!J$111)\n+($I525*'fnd base rates'!J$112)\n+($J525*'fnd base rates'!J$113)\n+($K525*'fnd base rates'!J$114)\n+($M525*'fnd base rates'!J$116)\n+($N525*'fnd base rates'!J$117)\n+($O525*'fnd base rates'!J$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,10)))\n*$R525","v":22180.92858},{"$f":"(($D525*'fnd base rates'!K$107)\n+($E525*'fnd base rates'!K$108)\n+($F525*'fnd base rates'!K$109)\n+($G525*'fnd base rates'!K$110)\n+($H525*'fnd base rates'!K$111)\n+($I525*'fnd base rates'!K$112)\n+($J525*'fnd base rates'!K$113)\n+($K525*'fnd base rates'!K$114)\n+($M525*'fnd base rates'!K$116)\n+($N525*'fnd base rates'!K$117)\n+($O525*'fnd base rates'!K$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,11)))\n*$R525","v":37825.255774080004},{"$f":"(($D525*'fnd base rates'!L$107)\n+($E525*'fnd base rates'!L$108)\n+($F525*'fnd base rates'!L$109)\n+($G525*'fnd base rates'!L$110)\n+($H525*'fnd base rates'!L$111)\n+($I525*'fnd base rates'!L$112)\n+($J525*'fnd base rates'!L$113)\n+($K525*'fnd base rates'!L$114)\n+($M525*'fnd base rates'!L$116)\n+($N525*'fnd base rates'!L$117)\n+($O525*'fnd base rates'!L$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,12)))","v":57271.303759999995},{"$f":"(($D525*'fnd base rates'!M$107)\n+($E525*'fnd base rates'!M$108)\n+($F525*'fnd base rates'!M$109)\n+($G525*'fnd base rates'!M$110)\n+($H525*'fnd base rates'!M$111)\n+($I525*'fnd base rates'!M$112)\n+($J525*'fnd base rates'!M$113)\n+($K525*'fnd base rates'!M$114)\n+($M525*'fnd base rates'!M$116)\n+($N525*'fnd base rates'!M$117)\n+($O525*'fnd base rates'!M$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,13)))","v":0},454563.90043593606,null,470165248,"470","165","248",1,32,454563.90043593606,14205,0,14205,null,null,null,null,null,14205,0,14205,null,null,{"$f":"BC525-BA525","v":0}]
[470,470165262,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D526","v":0},{"$f":"'fnd enro'!E526","v":0},{"$f":"'fnd enro'!F526","v":10},{"$f":"'fnd enro'!G526","v":46},{"$f":"'fnd enro'!H526","v":19},{"$f":"'fnd enro'!I526","v":15},{"$f":"'fnd enro'!J526","v":0},{"$f":"'fnd enro'!K526","v":3.4740000000000002},{"$f":"'fnd enro'!L526","v":0},{"$f":"'fnd enro'!M526","v":1},{"$f":"'fnd enro'!N526","v":0},{"$f":"'fnd enro'!O526","v":0},{"$f":"'fnd enro'!P526","v":29},{"$f":"'fnd enro'!R526","v":90},1.038,{"$f":"VALUE('fnd enro'!Q526)","v":9},null,{"$f":"(($D526*'fnd base rates'!C$107)\n+($E526*'fnd base rates'!C$108)\n+($F526*'fnd base rates'!C$109)\n+($G526*'fnd base rates'!C$110)\n+($H526*'fnd base rates'!C$111)\n+($I526*'fnd base rates'!C$112)\n+($J526*'fnd base rates'!C$113)\n+($K526*'fnd base rates'!C$114)\n+($M526*'fnd base rates'!C$116)\n+($N526*'fnd base rates'!C$117)\n+($O526*'fnd base rates'!C$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,3)))\n*$R526","v":52501.750543320013},{"$f":"(($D526*'fnd base rates'!D$107)\n+($E526*'fnd base rates'!D$108)\n+($F526*'fnd base rates'!D$109)\n+($G526*'fnd base rates'!D$110)\n+($H526*'fnd base rates'!D$111)\n+($I526*'fnd base rates'!D$112)\n+($J526*'fnd base rates'!D$113)\n+($K526*'fnd base rates'!D$114)\n+($M526*'fnd base rates'!D$116)\n+($N526*'fnd base rates'!D$117)\n+($O526*'fnd base rates'!D$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,4)))\n*$R526","v":82462.332240000003},{"$f":"(($D526*'fnd base rates'!E$107)\n+($E526*'fnd base rates'!E$108)\n+($F526*'fnd base rates'!E$109)\n+($G526*'fnd base rates'!E$110)\n+($H526*'fnd base rates'!E$111)\n+($I526*'fnd base rates'!E$112)\n+($J526*'fnd base rates'!E$113)\n+($K526*'fnd base rates'!E$114)\n+($M526*'fnd base rates'!E$116)\n+($N526*'fnd base rates'!E$117)\n+($O526*'fnd base rates'!E$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,5)))\n*$R526","v":477033.88196592004},{"$f":"(($D526*'fnd base rates'!F$107)\n+($E526*'fnd base rates'!F$108)\n+($F526*'fnd base rates'!F$109)\n+($G526*'fnd base rates'!F$110)\n+($H526*'fnd base rates'!F$111)\n+($I526*'fnd base rates'!F$112)\n+($J526*'fnd base rates'!F$113)\n+($K526*'fnd base rates'!F$114)\n+($M526*'fnd base rates'!F$116)\n+($N526*'fnd base rates'!F$117)\n+($O526*'fnd base rates'!F$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,6)))\n*$R526","v":106134.94682904001},{"$f":"(($D526*'fnd base rates'!G$107)\n+($E526*'fnd base rates'!G$108)\n+($F526*'fnd base rates'!G$109)\n+($G526*'fnd base rates'!G$110)\n+($H526*'fnd base rates'!G$111)\n+($I526*'fnd base rates'!G$112)\n+($J526*'fnd base rates'!G$113)\n+($K526*'fnd base rates'!G$114)\n+($M526*'fnd base rates'!G$116)\n+($N526*'fnd base rates'!G$117)\n+($O526*'fnd base rates'!G$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,7)))\n*$R526","v":20157.301264440001},{"$f":"(($D526*'fnd base rates'!H$107)\n+($E526*'fnd base rates'!H$108)\n+($F526*'fnd base rates'!H$109)\n+($G526*'fnd base rates'!H$110)\n+($H526*'fnd base rates'!H$111)\n+($I526*'fnd base rates'!H$112)\n+($J526*'fnd base rates'!H$113)\n+($K526*'fnd base rates'!H$114)\n+($M526*'fnd base rates'!H$116)\n+($N526*'fnd base rates'!H$117)\n+($O526*'fnd base rates'!H$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,8)))","v":52561.274059999996},{"$f":"(($D526*'fnd base rates'!I$107)\n+($E526*'fnd base rates'!I$108)\n+($F526*'fnd base rates'!I$109)\n+($G526*'fnd base rates'!I$110)\n+($H526*'fnd base rates'!I$111)\n+($I526*'fnd base rates'!I$112)\n+($J526*'fnd base rates'!I$113)\n+($K526*'fnd base rates'!I$114)\n+($M526*'fnd base rates'!I$116)\n+($N526*'fnd base rates'!I$117)\n+($O526*'fnd base rates'!I$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,9)))\n*$R526","v":35941.985219999995},{"$f":"(($D526*'fnd base rates'!J$107)\n+($E526*'fnd base rates'!J$108)\n+($F526*'fnd base rates'!J$109)\n+($G526*'fnd base rates'!J$110)\n+($H526*'fnd base rates'!J$111)\n+($I526*'fnd base rates'!J$112)\n+($J526*'fnd base rates'!J$113)\n+($K526*'fnd base rates'!J$114)\n+($M526*'fnd base rates'!J$116)\n+($N526*'fnd base rates'!J$117)\n+($O526*'fnd base rates'!J$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,10)))\n*$R526","v":44387.049419999996},{"$f":"(($D526*'fnd base rates'!K$107)\n+($E526*'fnd base rates'!K$108)\n+($F526*'fnd base rates'!K$109)\n+($G526*'fnd base rates'!K$110)\n+($H526*'fnd base rates'!K$111)\n+($I526*'fnd base rates'!K$112)\n+($J526*'fnd base rates'!K$113)\n+($K526*'fnd base rates'!K$114)\n+($M526*'fnd base rates'!K$116)\n+($N526*'fnd base rates'!K$117)\n+($O526*'fnd base rates'!K$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,11)))\n*$R526","v":105488.9704896},{"$f":"(($D526*'fnd base rates'!L$107)\n+($E526*'fnd base rates'!L$108)\n+($F526*'fnd base rates'!L$109)\n+($G526*'fnd base rates'!L$110)\n+($H526*'fnd base rates'!L$111)\n+($I526*'fnd base rates'!L$112)\n+($J526*'fnd base rates'!L$113)\n+($K526*'fnd base rates'!L$114)\n+($M526*'fnd base rates'!L$116)\n+($N526*'fnd base rates'!L$117)\n+($O526*'fnd base rates'!L$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,12)))","v":146973.22120000003},{"$f":"(($D526*'fnd base rates'!M$107)\n+($E526*'fnd base rates'!M$108)\n+($F526*'fnd base rates'!M$109)\n+($G526*'fnd base rates'!M$110)\n+($H526*'fnd base rates'!M$111)\n+($I526*'fnd base rates'!M$112)\n+($J526*'fnd base rates'!M$113)\n+($K526*'fnd base rates'!M$114)\n+($M526*'fnd base rates'!M$116)\n+($N526*'fnd base rates'!M$117)\n+($O526*'fnd base rates'!M$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,13)))","v":0},1123642.71323232,null,470165262,"470","165","262",1,90,1123642.71323232,12485,0,12485,null,null,null,null,null,12485,0,12485,null,null,{"$f":"BC526-BA526","v":0}]
[470,470165274,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D527","v":0},{"$f":"'fnd enro'!E527","v":0},{"$f":"'fnd enro'!F527","v":0},{"$f":"'fnd enro'!G527","v":1},{"$f":"'fnd enro'!H527","v":0},{"$f":"'fnd enro'!I527","v":0},{"$f":"'fnd enro'!J527","v":0},{"$f":"'fnd enro'!K527","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L527","v":0},{"$f":"'fnd enro'!M527","v":0},{"$f":"'fnd enro'!N527","v":0},{"$f":"'fnd enro'!O527","v":0},{"$f":"'fnd enro'!P527","v":0},{"$f":"'fnd enro'!R527","v":1},1.038,{"$f":"VALUE('fnd enro'!Q527)","v":10},null,{"$f":"(($D527*'fnd base rates'!C$107)\n+($E527*'fnd base rates'!C$108)\n+($F527*'fnd base rates'!C$109)\n+($G527*'fnd base rates'!C$110)\n+($H527*'fnd base rates'!C$111)\n+($I527*'fnd base rates'!C$112)\n+($J527*'fnd base rates'!C$113)\n+($K527*'fnd base rates'!C$114)\n+($M527*'fnd base rates'!C$116)\n+($N527*'fnd base rates'!C$117)\n+($O527*'fnd base rates'!C$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,3)))\n*$R527","v":556.84687714800009},{"$f":"(($D527*'fnd base rates'!D$107)\n+($E527*'fnd base rates'!D$108)\n+($F527*'fnd base rates'!D$109)\n+($G527*'fnd base rates'!D$110)\n+($H527*'fnd base rates'!D$111)\n+($I527*'fnd base rates'!D$112)\n+($J527*'fnd base rates'!D$113)\n+($K527*'fnd base rates'!D$114)\n+($M527*'fnd base rates'!D$116)\n+($N527*'fnd base rates'!D$117)\n+($O527*'fnd base rates'!D$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,4)))\n*$R527","v":794.15304000000003},{"$f":"(($D527*'fnd base rates'!E$107)\n+($E527*'fnd base rates'!E$108)\n+($F527*'fnd base rates'!E$109)\n+($G527*'fnd base rates'!E$110)\n+($H527*'fnd base rates'!E$111)\n+($I527*'fnd base rates'!E$112)\n+($J527*'fnd base rates'!E$113)\n+($K527*'fnd base rates'!E$114)\n+($M527*'fnd base rates'!E$116)\n+($N527*'fnd base rates'!E$117)\n+($O527*'fnd base rates'!E$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,5)))\n*$R527","v":4027.8867302880003},{"$f":"(($D527*'fnd base rates'!F$107)\n+($E527*'fnd base rates'!F$108)\n+($F527*'fnd base rates'!F$109)\n+($G527*'fnd base rates'!F$110)\n+($H527*'fnd base rates'!F$111)\n+($I527*'fnd base rates'!F$112)\n+($J527*'fnd base rates'!F$113)\n+($K527*'fnd base rates'!F$114)\n+($M527*'fnd base rates'!F$116)\n+($N527*'fnd base rates'!F$117)\n+($O527*'fnd base rates'!F$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,6)))\n*$R527","v":1294.8493756560001},{"$f":"(($D527*'fnd base rates'!G$107)\n+($E527*'fnd base rates'!G$108)\n+($F527*'fnd base rates'!G$109)\n+($G527*'fnd base rates'!G$110)\n+($H527*'fnd base rates'!G$111)\n+($I527*'fnd base rates'!G$112)\n+($J527*'fnd base rates'!G$113)\n+($K527*'fnd base rates'!G$114)\n+($M527*'fnd base rates'!G$116)\n+($N527*'fnd base rates'!G$117)\n+($O527*'fnd base rates'!G$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,7)))\n*$R527","v":162.751426716},{"$f":"(($D527*'fnd base rates'!H$107)\n+($E527*'fnd base rates'!H$108)\n+($F527*'fnd base rates'!H$109)\n+($G527*'fnd base rates'!H$110)\n+($H527*'fnd base rates'!H$111)\n+($I527*'fnd base rates'!H$112)\n+($J527*'fnd base rates'!H$113)\n+($K527*'fnd base rates'!H$114)\n+($M527*'fnd base rates'!H$116)\n+($N527*'fnd base rates'!H$117)\n+($O527*'fnd base rates'!H$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D527*'fnd base rates'!I$107)\n+($E527*'fnd base rates'!I$108)\n+($F527*'fnd base rates'!I$109)\n+($G527*'fnd base rates'!I$110)\n+($H527*'fnd base rates'!I$111)\n+($I527*'fnd base rates'!I$112)\n+($J527*'fnd base rates'!I$113)\n+($K527*'fnd base rates'!I$114)\n+($M527*'fnd base rates'!I$116)\n+($N527*'fnd base rates'!I$117)\n+($O527*'fnd base rates'!I$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,9)))\n*$R527","v":317.99130000000002},{"$f":"(($D527*'fnd base rates'!J$107)\n+($E527*'fnd base rates'!J$108)\n+($F527*'fnd base rates'!J$109)\n+($G527*'fnd base rates'!J$110)\n+($H527*'fnd base rates'!J$111)\n+($I527*'fnd base rates'!J$112)\n+($J527*'fnd base rates'!J$113)\n+($K527*'fnd base rates'!J$114)\n+($M527*'fnd base rates'!J$116)\n+($N527*'fnd base rates'!J$117)\n+($O527*'fnd base rates'!J$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,10)))\n*$R527","v":158.10816},{"$f":"(($D527*'fnd base rates'!K$107)\n+($E527*'fnd base rates'!K$108)\n+($F527*'fnd base rates'!K$109)\n+($G527*'fnd base rates'!K$110)\n+($H527*'fnd base rates'!K$111)\n+($I527*'fnd base rates'!K$112)\n+($J527*'fnd base rates'!K$113)\n+($K527*'fnd base rates'!K$114)\n+($M527*'fnd base rates'!K$116)\n+($N527*'fnd base rates'!K$117)\n+($O527*'fnd base rates'!K$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,11)))\n*$R527","v":1142.0178554399999},{"$f":"(($D527*'fnd base rates'!L$107)\n+($E527*'fnd base rates'!L$108)\n+($F527*'fnd base rates'!L$109)\n+($G527*'fnd base rates'!L$110)\n+($H527*'fnd base rates'!L$111)\n+($I527*'fnd base rates'!L$112)\n+($J527*'fnd base rates'!L$113)\n+($K527*'fnd base rates'!L$114)\n+($M527*'fnd base rates'!L$116)\n+($N527*'fnd base rates'!L$117)\n+($O527*'fnd base rates'!L$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D527*'fnd base rates'!M$107)\n+($E527*'fnd base rates'!M$108)\n+($F527*'fnd base rates'!M$109)\n+($G527*'fnd base rates'!M$110)\n+($H527*'fnd base rates'!M$111)\n+($I527*'fnd base rates'!M$112)\n+($J527*'fnd base rates'!M$113)\n+($K527*'fnd base rates'!M$114)\n+($M527*'fnd base rates'!M$116)\n+($N527*'fnd base rates'!M$117)\n+($O527*'fnd base rates'!M$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,13)))","v":0},10424.200379247999,null,470165274,"470","165","274",1,1,10424.200379247999,10424,0,10424,null,null,null,null,null,10424,0,10424,null,null,{"$f":"BC527-BA527","v":0}]
[470,470165284,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D528","v":0},{"$f":"'fnd enro'!E528","v":0},{"$f":"'fnd enro'!F528","v":26},{"$f":"'fnd enro'!G528","v":61},{"$f":"'fnd enro'!H528","v":24},{"$f":"'fnd enro'!I528","v":21},{"$f":"'fnd enro'!J528","v":0},{"$f":"'fnd enro'!K528","v":5.0952000000000002},{"$f":"'fnd enro'!L528","v":0},{"$f":"'fnd enro'!M528","v":3},{"$f":"'fnd enro'!N528","v":0},{"$f":"'fnd enro'!O528","v":0},{"$f":"'fnd enro'!P528","v":28},{"$f":"'fnd enro'!R528","v":132},1.038,{"$f":"VALUE('fnd enro'!Q528)","v":5},null,{"$f":"(($D528*'fnd base rates'!C$107)\n+($E528*'fnd base rates'!C$108)\n+($F528*'fnd base rates'!C$109)\n+($G528*'fnd base rates'!C$110)\n+($H528*'fnd base rates'!C$111)\n+($I528*'fnd base rates'!C$112)\n+($J528*'fnd base rates'!C$113)\n+($K528*'fnd base rates'!C$114)\n+($M528*'fnd base rates'!C$116)\n+($N528*'fnd base rates'!C$117)\n+($O528*'fnd base rates'!C$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,3)))\n*$R528","v":75558.861703535993},{"$f":"(($D528*'fnd base rates'!D$107)\n+($E528*'fnd base rates'!D$108)\n+($F528*'fnd base rates'!D$109)\n+($G528*'fnd base rates'!D$110)\n+($H528*'fnd base rates'!D$111)\n+($I528*'fnd base rates'!D$112)\n+($J528*'fnd base rates'!D$113)\n+($K528*'fnd base rates'!D$114)\n+($M528*'fnd base rates'!D$116)\n+($N528*'fnd base rates'!D$117)\n+($O528*'fnd base rates'!D$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,4)))\n*$R528","v":113623.73579999999},{"$f":"(($D528*'fnd base rates'!E$107)\n+($E528*'fnd base rates'!E$108)\n+($F528*'fnd base rates'!E$109)\n+($G528*'fnd base rates'!E$110)\n+($H528*'fnd base rates'!E$111)\n+($I528*'fnd base rates'!E$112)\n+($J528*'fnd base rates'!E$113)\n+($K528*'fnd base rates'!E$114)\n+($M528*'fnd base rates'!E$116)\n+($N528*'fnd base rates'!E$117)\n+($O528*'fnd base rates'!E$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,5)))\n*$R528","v":628026.15315801592},{"$f":"(($D528*'fnd base rates'!F$107)\n+($E528*'fnd base rates'!F$108)\n+($F528*'fnd base rates'!F$109)\n+($G528*'fnd base rates'!F$110)\n+($H528*'fnd base rates'!F$111)\n+($I528*'fnd base rates'!F$112)\n+($J528*'fnd base rates'!F$113)\n+($K528*'fnd base rates'!F$114)\n+($M528*'fnd base rates'!F$116)\n+($N528*'fnd base rates'!F$117)\n+($O528*'fnd base rates'!F$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,6)))\n*$R528","v":157332.30314659199},{"$f":"(($D528*'fnd base rates'!G$107)\n+($E528*'fnd base rates'!G$108)\n+($F528*'fnd base rates'!G$109)\n+($G528*'fnd base rates'!G$110)\n+($H528*'fnd base rates'!G$111)\n+($I528*'fnd base rates'!G$112)\n+($J528*'fnd base rates'!G$113)\n+($K528*'fnd base rates'!G$114)\n+($M528*'fnd base rates'!G$116)\n+($N528*'fnd base rates'!G$117)\n+($O528*'fnd base rates'!G$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,7)))\n*$R528","v":25989.893686512001},{"$f":"(($D528*'fnd base rates'!H$107)\n+($E528*'fnd base rates'!H$108)\n+($F528*'fnd base rates'!H$109)\n+($G528*'fnd base rates'!H$110)\n+($H528*'fnd base rates'!H$111)\n+($I528*'fnd base rates'!H$112)\n+($J528*'fnd base rates'!H$113)\n+($K528*'fnd base rates'!H$114)\n+($M528*'fnd base rates'!H$116)\n+($N528*'fnd base rates'!H$117)\n+($O528*'fnd base rates'!H$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,8)))","v":76447.189287999994},{"$f":"(($D528*'fnd base rates'!I$107)\n+($E528*'fnd base rates'!I$108)\n+($F528*'fnd base rates'!I$109)\n+($G528*'fnd base rates'!I$110)\n+($H528*'fnd base rates'!I$111)\n+($I528*'fnd base rates'!I$112)\n+($J528*'fnd base rates'!I$113)\n+($K528*'fnd base rates'!I$114)\n+($M528*'fnd base rates'!I$116)\n+($N528*'fnd base rates'!I$117)\n+($O528*'fnd base rates'!I$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,9)))\n*$R528","v":49480.39086},{"$f":"(($D528*'fnd base rates'!J$107)\n+($E528*'fnd base rates'!J$108)\n+($F528*'fnd base rates'!J$109)\n+($G528*'fnd base rates'!J$110)\n+($H528*'fnd base rates'!J$111)\n+($I528*'fnd base rates'!J$112)\n+($J528*'fnd base rates'!J$113)\n+($K528*'fnd base rates'!J$114)\n+($M528*'fnd base rates'!J$116)\n+($N528*'fnd base rates'!J$117)\n+($O528*'fnd base rates'!J$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,10)))\n*$R528","v":48103.670700000002},{"$f":"(($D528*'fnd base rates'!K$107)\n+($E528*'fnd base rates'!K$108)\n+($F528*'fnd base rates'!K$109)\n+($G528*'fnd base rates'!K$110)\n+($H528*'fnd base rates'!K$111)\n+($I528*'fnd base rates'!K$112)\n+($J528*'fnd base rates'!K$113)\n+($K528*'fnd base rates'!K$114)\n+($M528*'fnd base rates'!K$116)\n+($N528*'fnd base rates'!K$117)\n+($O528*'fnd base rates'!K$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,11)))\n*$R528","v":154819.46891808003},{"$f":"(($D528*'fnd base rates'!L$107)\n+($E528*'fnd base rates'!L$108)\n+($F528*'fnd base rates'!L$109)\n+($G528*'fnd base rates'!L$110)\n+($H528*'fnd base rates'!L$111)\n+($I528*'fnd base rates'!L$112)\n+($J528*'fnd base rates'!L$113)\n+($K528*'fnd base rates'!L$114)\n+($M528*'fnd base rates'!L$116)\n+($N528*'fnd base rates'!L$117)\n+($O528*'fnd base rates'!L$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,12)))","v":204242.50175999998},{"$f":"(($D528*'fnd base rates'!M$107)\n+($E528*'fnd base rates'!M$108)\n+($F528*'fnd base rates'!M$109)\n+($G528*'fnd base rates'!M$110)\n+($H528*'fnd base rates'!M$111)\n+($I528*'fnd base rates'!M$112)\n+($J528*'fnd base rates'!M$113)\n+($K528*'fnd base rates'!M$114)\n+($M528*'fnd base rates'!M$116)\n+($N528*'fnd base rates'!M$117)\n+($O528*'fnd base rates'!M$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,13)))","v":0},1533624.1690207357,null,470165284,"470","165","284",1,132,1533624.1690207357,11618,0,11618,null,null,null,null,null,11618,0,11618,null,null,{"$f":"BC528-BA528","v":0}]
[470,470165305,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D529","v":0},{"$f":"'fnd enro'!E529","v":0},{"$f":"'fnd enro'!F529","v":13},{"$f":"'fnd enro'!G529","v":27},{"$f":"'fnd enro'!H529","v":18},{"$f":"'fnd enro'!I529","v":15},{"$f":"'fnd enro'!J529","v":0},{"$f":"'fnd enro'!K529","v":2.8178000000000001},{"$f":"'fnd enro'!L529","v":0},{"$f":"'fnd enro'!M529","v":2},{"$f":"'fnd enro'!N529","v":0},{"$f":"'fnd enro'!O529","v":0},{"$f":"'fnd enro'!P529","v":12},{"$f":"'fnd enro'!R529","v":73},1.038,{"$f":"VALUE('fnd enro'!Q529)","v":4},null,{"$f":"(($D529*'fnd base rates'!C$107)\n+($E529*'fnd base rates'!C$108)\n+($F529*'fnd base rates'!C$109)\n+($G529*'fnd base rates'!C$110)\n+($H529*'fnd base rates'!C$111)\n+($I529*'fnd base rates'!C$112)\n+($J529*'fnd base rates'!C$113)\n+($K529*'fnd base rates'!C$114)\n+($M529*'fnd base rates'!C$116)\n+($N529*'fnd base rates'!C$117)\n+($O529*'fnd base rates'!C$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,3)))\n*$R529","v":41587.136031804002},{"$f":"(($D529*'fnd base rates'!D$107)\n+($E529*'fnd base rates'!D$108)\n+($F529*'fnd base rates'!D$109)\n+($G529*'fnd base rates'!D$110)\n+($H529*'fnd base rates'!D$111)\n+($I529*'fnd base rates'!D$112)\n+($J529*'fnd base rates'!D$113)\n+($K529*'fnd base rates'!D$114)\n+($M529*'fnd base rates'!D$116)\n+($N529*'fnd base rates'!D$117)\n+($O529*'fnd base rates'!D$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,4)))\n*$R529","v":61786.493280000002},{"$f":"(($D529*'fnd base rates'!E$107)\n+($E529*'fnd base rates'!E$108)\n+($F529*'fnd base rates'!E$109)\n+($G529*'fnd base rates'!E$110)\n+($H529*'fnd base rates'!E$111)\n+($I529*'fnd base rates'!E$112)\n+($J529*'fnd base rates'!E$113)\n+($K529*'fnd base rates'!E$114)\n+($M529*'fnd base rates'!E$116)\n+($N529*'fnd base rates'!E$117)\n+($O529*'fnd base rates'!E$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,5)))\n*$R529","v":338446.81043102406},{"$f":"(($D529*'fnd base rates'!F$107)\n+($E529*'fnd base rates'!F$108)\n+($F529*'fnd base rates'!F$109)\n+($G529*'fnd base rates'!F$110)\n+($H529*'fnd base rates'!F$111)\n+($I529*'fnd base rates'!F$112)\n+($J529*'fnd base rates'!F$113)\n+($K529*'fnd base rates'!F$114)\n+($M529*'fnd base rates'!F$116)\n+($N529*'fnd base rates'!F$117)\n+($O529*'fnd base rates'!F$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,6)))\n*$R529","v":84567.902862888004},{"$f":"(($D529*'fnd base rates'!G$107)\n+($E529*'fnd base rates'!G$108)\n+($F529*'fnd base rates'!G$109)\n+($G529*'fnd base rates'!G$110)\n+($H529*'fnd base rates'!G$111)\n+($I529*'fnd base rates'!G$112)\n+($J529*'fnd base rates'!G$113)\n+($K529*'fnd base rates'!G$114)\n+($M529*'fnd base rates'!G$116)\n+($N529*'fnd base rates'!G$117)\n+($O529*'fnd base rates'!G$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,7)))\n*$R529","v":13945.799450267999},{"$f":"(($D529*'fnd base rates'!H$107)\n+($E529*'fnd base rates'!H$108)\n+($F529*'fnd base rates'!H$109)\n+($G529*'fnd base rates'!H$110)\n+($H529*'fnd base rates'!H$111)\n+($I529*'fnd base rates'!H$112)\n+($J529*'fnd base rates'!H$113)\n+($K529*'fnd base rates'!H$114)\n+($M529*'fnd base rates'!H$116)\n+($N529*'fnd base rates'!H$117)\n+($O529*'fnd base rates'!H$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,8)))","v":43274.462182000003},{"$f":"(($D529*'fnd base rates'!I$107)\n+($E529*'fnd base rates'!I$108)\n+($F529*'fnd base rates'!I$109)\n+($G529*'fnd base rates'!I$110)\n+($H529*'fnd base rates'!I$111)\n+($I529*'fnd base rates'!I$112)\n+($J529*'fnd base rates'!I$113)\n+($K529*'fnd base rates'!I$114)\n+($M529*'fnd base rates'!I$116)\n+($N529*'fnd base rates'!I$117)\n+($O529*'fnd base rates'!I$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,9)))\n*$R529","v":27647.71128},{"$f":"(($D529*'fnd base rates'!J$107)\n+($E529*'fnd base rates'!J$108)\n+($F529*'fnd base rates'!J$109)\n+($G529*'fnd base rates'!J$110)\n+($H529*'fnd base rates'!J$111)\n+($I529*'fnd base rates'!J$112)\n+($J529*'fnd base rates'!J$113)\n+($K529*'fnd base rates'!J$114)\n+($M529*'fnd base rates'!J$116)\n+($N529*'fnd base rates'!J$117)\n+($O529*'fnd base rates'!J$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,10)))\n*$R529","v":26351.944739999999},{"$f":"(($D529*'fnd base rates'!K$107)\n+($E529*'fnd base rates'!K$108)\n+($F529*'fnd base rates'!K$109)\n+($G529*'fnd base rates'!K$110)\n+($H529*'fnd base rates'!K$111)\n+($I529*'fnd base rates'!K$112)\n+($J529*'fnd base rates'!K$113)\n+($K529*'fnd base rates'!K$114)\n+($M529*'fnd base rates'!K$116)\n+($N529*'fnd base rates'!K$117)\n+($O529*'fnd base rates'!K$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,11)))\n*$R529","v":86304.583947119987},{"$f":"(($D529*'fnd base rates'!L$107)\n+($E529*'fnd base rates'!L$108)\n+($F529*'fnd base rates'!L$109)\n+($G529*'fnd base rates'!L$110)\n+($H529*'fnd base rates'!L$111)\n+($I529*'fnd base rates'!L$112)\n+($J529*'fnd base rates'!L$113)\n+($K529*'fnd base rates'!L$114)\n+($M529*'fnd base rates'!L$116)\n+($N529*'fnd base rates'!L$117)\n+($O529*'fnd base rates'!L$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,12)))","v":111405.77764},{"$f":"(($D529*'fnd base rates'!M$107)\n+($E529*'fnd base rates'!M$108)\n+($F529*'fnd base rates'!M$109)\n+($G529*'fnd base rates'!M$110)\n+($H529*'fnd base rates'!M$111)\n+($I529*'fnd base rates'!M$112)\n+($J529*'fnd base rates'!M$113)\n+($K529*'fnd base rates'!M$114)\n+($M529*'fnd base rates'!M$116)\n+($N529*'fnd base rates'!M$117)\n+($O529*'fnd base rates'!M$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,13)))","v":0},835318.62184510415,null,470165305,"470","165","305",1,73,835318.62184510415,11443,0,11443,null,null,null,null,null,11443,0,11443,null,null,{"$f":"BC529-BA529","v":0}]
[470,470165342,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D530","v":0},{"$f":"'fnd enro'!E530","v":0},{"$f":"'fnd enro'!F530","v":0},{"$f":"'fnd enro'!G530","v":1},{"$f":"'fnd enro'!H530","v":0},{"$f":"'fnd enro'!I530","v":2},{"$f":"'fnd enro'!J530","v":0},{"$f":"'fnd enro'!K530","v":0.1158},{"$f":"'fnd enro'!L530","v":0},{"$f":"'fnd enro'!M530","v":0},{"$f":"'fnd enro'!N530","v":0},{"$f":"'fnd enro'!O530","v":0},{"$f":"'fnd enro'!P530","v":1},{"$f":"'fnd enro'!R530","v":3},1.038,{"$f":"VALUE('fnd enro'!Q530)","v":3},null,{"$f":"(($D530*'fnd base rates'!C$107)\n+($E530*'fnd base rates'!C$108)\n+($F530*'fnd base rates'!C$109)\n+($G530*'fnd base rates'!C$110)\n+($H530*'fnd base rates'!C$111)\n+($I530*'fnd base rates'!C$112)\n+($J530*'fnd base rates'!C$113)\n+($K530*'fnd base rates'!C$114)\n+($M530*'fnd base rates'!C$116)\n+($N530*'fnd base rates'!C$117)\n+($O530*'fnd base rates'!C$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,3)))\n*$R530","v":1729.602831444},{"$f":"(($D530*'fnd base rates'!D$107)\n+($E530*'fnd base rates'!D$108)\n+($F530*'fnd base rates'!D$109)\n+($G530*'fnd base rates'!D$110)\n+($H530*'fnd base rates'!D$111)\n+($I530*'fnd base rates'!D$112)\n+($J530*'fnd base rates'!D$113)\n+($K530*'fnd base rates'!D$114)\n+($M530*'fnd base rates'!D$116)\n+($N530*'fnd base rates'!D$117)\n+($O530*'fnd base rates'!D$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,4)))\n*$R530","v":2662.3350600000003},{"$f":"(($D530*'fnd base rates'!E$107)\n+($E530*'fnd base rates'!E$108)\n+($F530*'fnd base rates'!E$109)\n+($G530*'fnd base rates'!E$110)\n+($H530*'fnd base rates'!E$111)\n+($I530*'fnd base rates'!E$112)\n+($J530*'fnd base rates'!E$113)\n+($K530*'fnd base rates'!E$114)\n+($M530*'fnd base rates'!E$116)\n+($N530*'fnd base rates'!E$117)\n+($O530*'fnd base rates'!E$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,5)))\n*$R530","v":16957.682610863998},{"$f":"(($D530*'fnd base rates'!F$107)\n+($E530*'fnd base rates'!F$108)\n+($F530*'fnd base rates'!F$109)\n+($G530*'fnd base rates'!F$110)\n+($H530*'fnd base rates'!F$111)\n+($I530*'fnd base rates'!F$112)\n+($J530*'fnd base rates'!F$113)\n+($K530*'fnd base rates'!F$114)\n+($M530*'fnd base rates'!F$116)\n+($N530*'fnd base rates'!F$117)\n+($O530*'fnd base rates'!F$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,6)))\n*$R530","v":3136.025566968},{"$f":"(($D530*'fnd base rates'!G$107)\n+($E530*'fnd base rates'!G$108)\n+($F530*'fnd base rates'!G$109)\n+($G530*'fnd base rates'!G$110)\n+($H530*'fnd base rates'!G$111)\n+($I530*'fnd base rates'!G$112)\n+($J530*'fnd base rates'!G$113)\n+($K530*'fnd base rates'!G$114)\n+($M530*'fnd base rates'!G$116)\n+($N530*'fnd base rates'!G$117)\n+($O530*'fnd base rates'!G$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,7)))\n*$R530","v":635.52572014799989},{"$f":"(($D530*'fnd base rates'!H$107)\n+($E530*'fnd base rates'!H$108)\n+($F530*'fnd base rates'!H$109)\n+($G530*'fnd base rates'!H$110)\n+($H530*'fnd base rates'!H$111)\n+($I530*'fnd base rates'!H$112)\n+($J530*'fnd base rates'!H$113)\n+($K530*'fnd base rates'!H$114)\n+($M530*'fnd base rates'!H$116)\n+($N530*'fnd base rates'!H$117)\n+($O530*'fnd base rates'!H$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,8)))","v":2199.176802},{"$f":"(($D530*'fnd base rates'!I$107)\n+($E530*'fnd base rates'!I$108)\n+($F530*'fnd base rates'!I$109)\n+($G530*'fnd base rates'!I$110)\n+($H530*'fnd base rates'!I$111)\n+($I530*'fnd base rates'!I$112)\n+($J530*'fnd base rates'!I$113)\n+($K530*'fnd base rates'!I$114)\n+($M530*'fnd base rates'!I$116)\n+($N530*'fnd base rates'!I$117)\n+($O530*'fnd base rates'!I$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,9)))\n*$R530","v":1312.8727799999999},{"$f":"(($D530*'fnd base rates'!J$107)\n+($E530*'fnd base rates'!J$108)\n+($F530*'fnd base rates'!J$109)\n+($G530*'fnd base rates'!J$110)\n+($H530*'fnd base rates'!J$111)\n+($I530*'fnd base rates'!J$112)\n+($J530*'fnd base rates'!J$113)\n+($K530*'fnd base rates'!J$114)\n+($M530*'fnd base rates'!J$116)\n+($N530*'fnd base rates'!J$117)\n+($O530*'fnd base rates'!J$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,10)))\n*$R530","v":1924.0783199999998},{"$f":"(($D530*'fnd base rates'!K$107)\n+($E530*'fnd base rates'!K$108)\n+($F530*'fnd base rates'!K$109)\n+($G530*'fnd base rates'!K$110)\n+($H530*'fnd base rates'!K$111)\n+($I530*'fnd base rates'!K$112)\n+($J530*'fnd base rates'!K$113)\n+($K530*'fnd base rates'!K$114)\n+($M530*'fnd base rates'!K$116)\n+($N530*'fnd base rates'!K$117)\n+($O530*'fnd base rates'!K$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,11)))\n*$R530","v":3529.54216632},{"$f":"(($D530*'fnd base rates'!L$107)\n+($E530*'fnd base rates'!L$108)\n+($F530*'fnd base rates'!L$109)\n+($G530*'fnd base rates'!L$110)\n+($H530*'fnd base rates'!L$111)\n+($I530*'fnd base rates'!L$112)\n+($J530*'fnd base rates'!L$113)\n+($K530*'fnd base rates'!L$114)\n+($M530*'fnd base rates'!L$116)\n+($N530*'fnd base rates'!L$117)\n+($O530*'fnd base rates'!L$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,12)))","v":4610.1700400000009},{"$f":"(($D530*'fnd base rates'!M$107)\n+($E530*'fnd base rates'!M$108)\n+($F530*'fnd base rates'!M$109)\n+($G530*'fnd base rates'!M$110)\n+($H530*'fnd base rates'!M$111)\n+($I530*'fnd base rates'!M$112)\n+($J530*'fnd base rates'!M$113)\n+($K530*'fnd base rates'!M$114)\n+($M530*'fnd base rates'!M$116)\n+($N530*'fnd base rates'!M$117)\n+($O530*'fnd base rates'!M$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,13)))","v":0},38697.011897744,null,470165342,"470","165","342",1,3,38697.011897744,12899,0,12899,null,null,null,null,null,12899,0,12899,null,null,{"$f":"BC530-BA530","v":0}]
[470,470165344,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D531","v":0},{"$f":"'fnd enro'!E531","v":0},{"$f":"'fnd enro'!F531","v":0},{"$f":"'fnd enro'!G531","v":2},{"$f":"'fnd enro'!H531","v":0},{"$f":"'fnd enro'!I531","v":0},{"$f":"'fnd enro'!J531","v":0},{"$f":"'fnd enro'!K531","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L531","v":0},{"$f":"'fnd enro'!M531","v":0},{"$f":"'fnd enro'!N531","v":0},{"$f":"'fnd enro'!O531","v":0},{"$f":"'fnd enro'!P531","v":2},{"$f":"'fnd enro'!R531","v":2},1.038,{"$f":"VALUE('fnd enro'!Q531)","v":2},null,{"$f":"(($D531*'fnd base rates'!C$107)\n+($E531*'fnd base rates'!C$108)\n+($F531*'fnd base rates'!C$109)\n+($G531*'fnd base rates'!C$110)\n+($H531*'fnd base rates'!C$111)\n+($I531*'fnd base rates'!C$112)\n+($J531*'fnd base rates'!C$113)\n+($K531*'fnd base rates'!C$114)\n+($M531*'fnd base rates'!C$116)\n+($N531*'fnd base rates'!C$117)\n+($O531*'fnd base rates'!C$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,3)))\n*$R531","v":1228.7664342959999},{"$f":"(($D531*'fnd base rates'!D$107)\n+($E531*'fnd base rates'!D$108)\n+($F531*'fnd base rates'!D$109)\n+($G531*'fnd base rates'!D$110)\n+($H531*'fnd base rates'!D$111)\n+($I531*'fnd base rates'!D$112)\n+($J531*'fnd base rates'!D$113)\n+($K531*'fnd base rates'!D$114)\n+($M531*'fnd base rates'!D$116)\n+($N531*'fnd base rates'!D$117)\n+($O531*'fnd base rates'!D$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,4)))\n*$R531","v":2133.4636800000003},{"$f":"(($D531*'fnd base rates'!E$107)\n+($E531*'fnd base rates'!E$108)\n+($F531*'fnd base rates'!E$109)\n+($G531*'fnd base rates'!E$110)\n+($H531*'fnd base rates'!E$111)\n+($I531*'fnd base rates'!E$112)\n+($J531*'fnd base rates'!E$113)\n+($K531*'fnd base rates'!E$114)\n+($M531*'fnd base rates'!E$116)\n+($N531*'fnd base rates'!E$117)\n+($O531*'fnd base rates'!E$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,5)))\n*$R531","v":13377.661740576003},{"$f":"(($D531*'fnd base rates'!F$107)\n+($E531*'fnd base rates'!F$108)\n+($F531*'fnd base rates'!F$109)\n+($G531*'fnd base rates'!F$110)\n+($H531*'fnd base rates'!F$111)\n+($I531*'fnd base rates'!F$112)\n+($J531*'fnd base rates'!F$113)\n+($K531*'fnd base rates'!F$114)\n+($M531*'fnd base rates'!F$116)\n+($N531*'fnd base rates'!F$117)\n+($O531*'fnd base rates'!F$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,6)))\n*$R531","v":2589.6987513120002},{"$f":"(($D531*'fnd base rates'!G$107)\n+($E531*'fnd base rates'!G$108)\n+($F531*'fnd base rates'!G$109)\n+($G531*'fnd base rates'!G$110)\n+($H531*'fnd base rates'!G$111)\n+($I531*'fnd base rates'!G$112)\n+($J531*'fnd base rates'!G$113)\n+($K531*'fnd base rates'!G$114)\n+($M531*'fnd base rates'!G$116)\n+($N531*'fnd base rates'!G$117)\n+($O531*'fnd base rates'!G$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,7)))\n*$R531","v":583.69497343199998},{"$f":"(($D531*'fnd base rates'!H$107)\n+($E531*'fnd base rates'!H$108)\n+($F531*'fnd base rates'!H$109)\n+($G531*'fnd base rates'!H$110)\n+($H531*'fnd base rates'!H$111)\n+($I531*'fnd base rates'!H$112)\n+($J531*'fnd base rates'!H$113)\n+($K531*'fnd base rates'!H$114)\n+($M531*'fnd base rates'!H$116)\n+($N531*'fnd base rates'!H$117)\n+($O531*'fnd base rates'!H$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,8)))","v":1084.9978679999999},{"$f":"(($D531*'fnd base rates'!I$107)\n+($E531*'fnd base rates'!I$108)\n+($F531*'fnd base rates'!I$109)\n+($G531*'fnd base rates'!I$110)\n+($H531*'fnd base rates'!I$111)\n+($I531*'fnd base rates'!I$112)\n+($J531*'fnd base rates'!I$113)\n+($K531*'fnd base rates'!I$114)\n+($M531*'fnd base rates'!I$116)\n+($N531*'fnd base rates'!I$117)\n+($O531*'fnd base rates'!I$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,9)))\n*$R531","v":851.47140000000013},{"$f":"(($D531*'fnd base rates'!J$107)\n+($E531*'fnd base rates'!J$108)\n+($F531*'fnd base rates'!J$109)\n+($G531*'fnd base rates'!J$110)\n+($H531*'fnd base rates'!J$111)\n+($I531*'fnd base rates'!J$112)\n+($J531*'fnd base rates'!J$113)\n+($K531*'fnd base rates'!J$114)\n+($M531*'fnd base rates'!J$116)\n+($N531*'fnd base rates'!J$117)\n+($O531*'fnd base rates'!J$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,10)))\n*$R531","v":1436.01072},{"$f":"(($D531*'fnd base rates'!K$107)\n+($E531*'fnd base rates'!K$108)\n+($F531*'fnd base rates'!K$109)\n+($G531*'fnd base rates'!K$110)\n+($H531*'fnd base rates'!K$111)\n+($I531*'fnd base rates'!K$112)\n+($J531*'fnd base rates'!K$113)\n+($K531*'fnd base rates'!K$114)\n+($M531*'fnd base rates'!K$116)\n+($N531*'fnd base rates'!K$117)\n+($O531*'fnd base rates'!K$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,11)))\n*$R531","v":2284.0357108799999},{"$f":"(($D531*'fnd base rates'!L$107)\n+($E531*'fnd base rates'!L$108)\n+($F531*'fnd base rates'!L$109)\n+($G531*'fnd base rates'!L$110)\n+($H531*'fnd base rates'!L$111)\n+($I531*'fnd base rates'!L$112)\n+($J531*'fnd base rates'!L$113)\n+($K531*'fnd base rates'!L$114)\n+($M531*'fnd base rates'!L$116)\n+($N531*'fnd base rates'!L$117)\n+($O531*'fnd base rates'!L$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,12)))","v":3721.6533600000002},{"$f":"(($D531*'fnd base rates'!M$107)\n+($E531*'fnd base rates'!M$108)\n+($F531*'fnd base rates'!M$109)\n+($G531*'fnd base rates'!M$110)\n+($H531*'fnd base rates'!M$111)\n+($I531*'fnd base rates'!M$112)\n+($J531*'fnd base rates'!M$113)\n+($K531*'fnd base rates'!M$114)\n+($M531*'fnd base rates'!M$116)\n+($N531*'fnd base rates'!M$117)\n+($O531*'fnd base rates'!M$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,13)))","v":0},29291.454638496001,null,470165344,"470","165","344",1,2,29291.454638496001,14646,0,14646,null,null,null,null,null,14646,0,14646,null,null,{"$f":"BC531-BA531","v":0}]
[470,470165346,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D532","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L532","v":0},{"$f":"'fnd enro'!M532","v":1},{"$f":"'fnd enro'!N532","v":0},{"$f":"'fnd enro'!O532","v":0},{"$f":"'fnd enro'!P532","v":1},{"$f":"'fnd enro'!R532","v":1},1.038,{"$f":"VALUE('fnd enro'!Q532)","v":8},null,{"$f":"(($D532*'fnd base rates'!C$107)\n+($E532*'fnd base rates'!C$108)\n+($F532*'fnd base rates'!C$109)\n+($G532*'fnd base rates'!C$110)\n+($H532*'fnd base rates'!C$111)\n+($I532*'fnd base rates'!C$112)\n+($J532*'fnd base rates'!C$113)\n+($K532*'fnd base rates'!C$114)\n+($M532*'fnd base rates'!C$116)\n+($N532*'fnd base rates'!C$117)\n+($O532*'fnd base rates'!C$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,3)))\n*$R532","v":736.79455714800008},{"$f":"(($D532*'fnd base rates'!D$107)\n+($E532*'fnd base rates'!D$108)\n+($F532*'fnd base rates'!D$109)\n+($G532*'fnd base rates'!D$110)\n+($H532*'fnd base rates'!D$111)\n+($I532*'fnd base rates'!D$112)\n+($J532*'fnd base rates'!D$113)\n+($K532*'fnd base rates'!D$114)\n+($M532*'fnd base rates'!D$116)\n+($N532*'fnd base rates'!D$117)\n+($O532*'fnd base rates'!D$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,4)))\n*$R532","v":1332.9788400000002},{"$f":"(($D532*'fnd base rates'!E$107)\n+($E532*'fnd base rates'!E$108)\n+($F532*'fnd base rates'!E$109)\n+($G532*'fnd base rates'!E$110)\n+($H532*'fnd base rates'!E$111)\n+($I532*'fnd base rates'!E$112)\n+($J532*'fnd base rates'!E$113)\n+($K532*'fnd base rates'!E$114)\n+($M532*'fnd base rates'!E$116)\n+($N532*'fnd base rates'!E$117)\n+($O532*'fnd base rates'!E$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,5)))\n*$R532","v":8780.3697302880009},{"$f":"(($D532*'fnd base rates'!F$107)\n+($E532*'fnd base rates'!F$108)\n+($F532*'fnd base rates'!F$109)\n+($G532*'fnd base rates'!F$110)\n+($H532*'fnd base rates'!F$111)\n+($I532*'fnd base rates'!F$112)\n+($J532*'fnd base rates'!F$113)\n+($K532*'fnd base rates'!F$114)\n+($M532*'fnd base rates'!F$116)\n+($N532*'fnd base rates'!F$117)\n+($O532*'fnd base rates'!F$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,6)))\n*$R532","v":1478.5961356560001},{"$f":"(($D532*'fnd base rates'!G$107)\n+($E532*'fnd base rates'!G$108)\n+($F532*'fnd base rates'!G$109)\n+($G532*'fnd base rates'!G$110)\n+($H532*'fnd base rates'!G$111)\n+($I532*'fnd base rates'!G$112)\n+($J532*'fnd base rates'!G$113)\n+($K532*'fnd base rates'!G$114)\n+($M532*'fnd base rates'!G$116)\n+($N532*'fnd base rates'!G$117)\n+($O532*'fnd base rates'!G$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,7)))\n*$R532","v":383.388706716},{"$f":"(($D532*'fnd base rates'!H$107)\n+($E532*'fnd base rates'!H$108)\n+($F532*'fnd base rates'!H$109)\n+($G532*'fnd base rates'!H$110)\n+($H532*'fnd base rates'!H$111)\n+($I532*'fnd base rates'!H$112)\n+($J532*'fnd base rates'!H$113)\n+($K532*'fnd base rates'!H$114)\n+($M532*'fnd base rates'!H$116)\n+($N532*'fnd base rates'!H$117)\n+($O532*'fnd base rates'!H$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,8)))","v":674.70893400000011},{"$f":"(($D532*'fnd base rates'!I$107)\n+($E532*'fnd base rates'!I$108)\n+($F532*'fnd base rates'!I$109)\n+($G532*'fnd base rates'!I$110)\n+($H532*'fnd base rates'!I$111)\n+($I532*'fnd base rates'!I$112)\n+($J532*'fnd base rates'!I$113)\n+($K532*'fnd base rates'!I$114)\n+($M532*'fnd base rates'!I$116)\n+($N532*'fnd base rates'!I$117)\n+($O532*'fnd base rates'!I$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,9)))\n*$R532","v":537.09234000000004},{"$f":"(($D532*'fnd base rates'!J$107)\n+($E532*'fnd base rates'!J$108)\n+($F532*'fnd base rates'!J$109)\n+($G532*'fnd base rates'!J$110)\n+($H532*'fnd base rates'!J$111)\n+($I532*'fnd base rates'!J$112)\n+($J532*'fnd base rates'!J$113)\n+($K532*'fnd base rates'!J$114)\n+($M532*'fnd base rates'!J$116)\n+($N532*'fnd base rates'!J$117)\n+($O532*'fnd base rates'!J$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,10)))\n*$R532","v":861.02100000000007},{"$f":"(($D532*'fnd base rates'!K$107)\n+($E532*'fnd base rates'!K$108)\n+($F532*'fnd base rates'!K$109)\n+($G532*'fnd base rates'!K$110)\n+($H532*'fnd base rates'!K$111)\n+($I532*'fnd base rates'!K$112)\n+($J532*'fnd base rates'!K$113)\n+($K532*'fnd base rates'!K$114)\n+($M532*'fnd base rates'!K$116)\n+($N532*'fnd base rates'!K$117)\n+($O532*'fnd base rates'!K$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,11)))\n*$R532","v":1456.9989554399999},{"$f":"(($D532*'fnd base rates'!L$107)\n+($E532*'fnd base rates'!L$108)\n+($F532*'fnd base rates'!L$109)\n+($G532*'fnd base rates'!L$110)\n+($H532*'fnd base rates'!L$111)\n+($I532*'fnd base rates'!L$112)\n+($J532*'fnd base rates'!L$113)\n+($K532*'fnd base rates'!L$114)\n+($M532*'fnd base rates'!L$116)\n+($N532*'fnd base rates'!L$117)\n+($O532*'fnd base rates'!L$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,12)))","v":2264.4566800000002},{"$f":"(($D532*'fnd base rates'!M$107)\n+($E532*'fnd base rates'!M$108)\n+($F532*'fnd base rates'!M$109)\n+($G532*'fnd base rates'!M$110)\n+($H532*'fnd base rates'!M$111)\n+($I532*'fnd base rates'!M$112)\n+($J532*'fnd base rates'!M$113)\n+($K532*'fnd base rates'!M$114)\n+($M532*'fnd base rates'!M$116)\n+($N532*'fnd base rates'!M$117)\n+($O532*'fnd base rates'!M$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,13)))","v":0},18506.405879247999,null,470165346,"470","165","346",1,1,18506.405879247999,18506,0,18506,null,null,null,null,null,18506,0,18506,null,null,{"$f":"BC532-BA532","v":0}]
[470,470165347,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D533","v":0},{"$f":"'fnd enro'!E533","v":0},{"$f":"'fnd enro'!F533","v":1},{"$f":"'fnd enro'!G533","v":2},{"$f":"'fnd enro'!H533","v":4},{"$f":"'fnd enro'!I533","v":1},{"$f":"'fnd enro'!J533","v":0},{"$f":"'fnd enro'!K533","v":0.30880000000000002},{"$f":"'fnd enro'!L533","v":0},{"$f":"'fnd enro'!M533","v":0},{"$f":"'fnd enro'!N533","v":0},{"$f":"'fnd enro'!O533","v":0},{"$f":"'fnd enro'!P533","v":3},{"$f":"'fnd enro'!R533","v":8},1.038,{"$f":"VALUE('fnd enro'!Q533)","v":8},null,{"$f":"(($D533*'fnd base rates'!C$107)\n+($E533*'fnd base rates'!C$108)\n+($F533*'fnd base rates'!C$109)\n+($G533*'fnd base rates'!C$110)\n+($H533*'fnd base rates'!C$111)\n+($I533*'fnd base rates'!C$112)\n+($J533*'fnd base rates'!C$113)\n+($K533*'fnd base rates'!C$114)\n+($M533*'fnd base rates'!C$116)\n+($N533*'fnd base rates'!C$117)\n+($O533*'fnd base rates'!C$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,3)))\n*$R533","v":4679.6058171840014},{"$f":"(($D533*'fnd base rates'!D$107)\n+($E533*'fnd base rates'!D$108)\n+($F533*'fnd base rates'!D$109)\n+($G533*'fnd base rates'!D$110)\n+($H533*'fnd base rates'!D$111)\n+($I533*'fnd base rates'!D$112)\n+($J533*'fnd base rates'!D$113)\n+($K533*'fnd base rates'!D$114)\n+($M533*'fnd base rates'!D$116)\n+($N533*'fnd base rates'!D$117)\n+($O533*'fnd base rates'!D$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,4)))\n*$R533","v":7418.46144},{"$f":"(($D533*'fnd base rates'!E$107)\n+($E533*'fnd base rates'!E$108)\n+($F533*'fnd base rates'!E$109)\n+($G533*'fnd base rates'!E$110)\n+($H533*'fnd base rates'!E$111)\n+($I533*'fnd base rates'!E$112)\n+($J533*'fnd base rates'!E$113)\n+($K533*'fnd base rates'!E$114)\n+($M533*'fnd base rates'!E$116)\n+($N533*'fnd base rates'!E$117)\n+($O533*'fnd base rates'!E$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,5)))\n*$R533","v":41945.105642303999},{"$f":"(($D533*'fnd base rates'!F$107)\n+($E533*'fnd base rates'!F$108)\n+($F533*'fnd base rates'!F$109)\n+($G533*'fnd base rates'!F$110)\n+($H533*'fnd base rates'!F$111)\n+($I533*'fnd base rates'!F$112)\n+($J533*'fnd base rates'!F$113)\n+($K533*'fnd base rates'!F$114)\n+($M533*'fnd base rates'!F$116)\n+($N533*'fnd base rates'!F$117)\n+($O533*'fnd base rates'!F$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,6)))\n*$R533","v":8937.939085248001},{"$f":"(($D533*'fnd base rates'!G$107)\n+($E533*'fnd base rates'!G$108)\n+($F533*'fnd base rates'!G$109)\n+($G533*'fnd base rates'!G$110)\n+($H533*'fnd base rates'!G$111)\n+($I533*'fnd base rates'!G$112)\n+($J533*'fnd base rates'!G$113)\n+($K533*'fnd base rates'!G$114)\n+($M533*'fnd base rates'!G$116)\n+($N533*'fnd base rates'!G$117)\n+($O533*'fnd base rates'!G$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,7)))\n*$R533","v":1862.2615337280001},{"$f":"(($D533*'fnd base rates'!H$107)\n+($E533*'fnd base rates'!H$108)\n+($F533*'fnd base rates'!H$109)\n+($G533*'fnd base rates'!H$110)\n+($H533*'fnd base rates'!H$111)\n+($I533*'fnd base rates'!H$112)\n+($J533*'fnd base rates'!H$113)\n+($K533*'fnd base rates'!H$114)\n+($M533*'fnd base rates'!H$116)\n+($N533*'fnd base rates'!H$117)\n+($O533*'fnd base rates'!H$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,8)))","v":4566.671472},{"$f":"(($D533*'fnd base rates'!I$107)\n+($E533*'fnd base rates'!I$108)\n+($F533*'fnd base rates'!I$109)\n+($G533*'fnd base rates'!I$110)\n+($H533*'fnd base rates'!I$111)\n+($I533*'fnd base rates'!I$112)\n+($J533*'fnd base rates'!I$113)\n+($K533*'fnd base rates'!I$114)\n+($M533*'fnd base rates'!I$116)\n+($N533*'fnd base rates'!I$117)\n+($O533*'fnd base rates'!I$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,9)))\n*$R533","v":3323.06358},{"$f":"(($D533*'fnd base rates'!J$107)\n+($E533*'fnd base rates'!J$108)\n+($F533*'fnd base rates'!J$109)\n+($G533*'fnd base rates'!J$110)\n+($H533*'fnd base rates'!J$111)\n+($I533*'fnd base rates'!J$112)\n+($J533*'fnd base rates'!J$113)\n+($K533*'fnd base rates'!J$114)\n+($M533*'fnd base rates'!J$116)\n+($N533*'fnd base rates'!J$117)\n+($O533*'fnd base rates'!J$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,10)))\n*$R533","v":4238.26818},{"$f":"(($D533*'fnd base rates'!K$107)\n+($E533*'fnd base rates'!K$108)\n+($F533*'fnd base rates'!K$109)\n+($G533*'fnd base rates'!K$110)\n+($H533*'fnd base rates'!K$111)\n+($I533*'fnd base rates'!K$112)\n+($J533*'fnd base rates'!K$113)\n+($K533*'fnd base rates'!K$114)\n+($M533*'fnd base rates'!K$116)\n+($N533*'fnd base rates'!K$117)\n+($O533*'fnd base rates'!K$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,11)))\n*$R533","v":9528.1435435200001},{"$f":"(($D533*'fnd base rates'!L$107)\n+($E533*'fnd base rates'!L$108)\n+($F533*'fnd base rates'!L$109)\n+($G533*'fnd base rates'!L$110)\n+($H533*'fnd base rates'!L$111)\n+($I533*'fnd base rates'!L$112)\n+($J533*'fnd base rates'!L$113)\n+($K533*'fnd base rates'!L$114)\n+($M533*'fnd base rates'!L$116)\n+($N533*'fnd base rates'!L$117)\n+($O533*'fnd base rates'!L$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,12)))","v":13377.953439999999},{"$f":"(($D533*'fnd base rates'!M$107)\n+($E533*'fnd base rates'!M$108)\n+($F533*'fnd base rates'!M$109)\n+($G533*'fnd base rates'!M$110)\n+($H533*'fnd base rates'!M$111)\n+($I533*'fnd base rates'!M$112)\n+($J533*'fnd base rates'!M$113)\n+($K533*'fnd base rates'!M$114)\n+($M533*'fnd base rates'!M$116)\n+($N533*'fnd base rates'!M$117)\n+($O533*'fnd base rates'!M$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,13)))","v":0},99877.473733983992,null,470165347,"470","165","347",1,8,99877.473733983992,12485,0,12485,null,null,null,null,null,12485,0,12485,null,null,{"$f":"BC533-BA533","v":0}]
[470,470165705,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D534","v":0},{"$f":"'fnd enro'!E534","v":0},{"$f":"'fnd enro'!F534","v":0},{"$f":"'fnd enro'!G534","v":0},{"$f":"'fnd enro'!H534","v":1},{"$f":"'fnd enro'!I534","v":1},{"$f":"'fnd enro'!J534","v":0},{"$f":"'fnd enro'!K534","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L534","v":0},{"$f":"'fnd enro'!M534","v":0},{"$f":"'fnd enro'!N534","v":0},{"$f":"'fnd enro'!O534","v":0},{"$f":"'fnd enro'!P534","v":0},{"$f":"'fnd enro'!R534","v":2},1.038,{"$f":"VALUE('fnd enro'!Q534)","v":2},null,{"$f":"(($D534*'fnd base rates'!C$107)\n+($E534*'fnd base rates'!C$108)\n+($F534*'fnd base rates'!C$109)\n+($G534*'fnd base rates'!C$110)\n+($H534*'fnd base rates'!C$111)\n+($I534*'fnd base rates'!C$112)\n+($J534*'fnd base rates'!C$113)\n+($K534*'fnd base rates'!C$114)\n+($M534*'fnd base rates'!C$116)\n+($N534*'fnd base rates'!C$117)\n+($O534*'fnd base rates'!C$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,3)))\n*$R534","v":1113.6937542960002},{"$f":"(($D534*'fnd base rates'!D$107)\n+($E534*'fnd base rates'!D$108)\n+($F534*'fnd base rates'!D$109)\n+($G534*'fnd base rates'!D$110)\n+($H534*'fnd base rates'!D$111)\n+($I534*'fnd base rates'!D$112)\n+($J534*'fnd base rates'!D$113)\n+($K534*'fnd base rates'!D$114)\n+($M534*'fnd base rates'!D$116)\n+($N534*'fnd base rates'!D$117)\n+($O534*'fnd base rates'!D$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,4)))\n*$R534","v":1588.3060800000001},{"$f":"(($D534*'fnd base rates'!E$107)\n+($E534*'fnd base rates'!E$108)\n+($F534*'fnd base rates'!E$109)\n+($G534*'fnd base rates'!E$110)\n+($H534*'fnd base rates'!E$111)\n+($I534*'fnd base rates'!E$112)\n+($J534*'fnd base rates'!E$113)\n+($K534*'fnd base rates'!E$114)\n+($M534*'fnd base rates'!E$116)\n+($N534*'fnd base rates'!E$117)\n+($O534*'fnd base rates'!E$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,5)))\n*$R534","v":8689.8046205760002},{"$f":"(($D534*'fnd base rates'!F$107)\n+($E534*'fnd base rates'!F$108)\n+($F534*'fnd base rates'!F$109)\n+($G534*'fnd base rates'!F$110)\n+($H534*'fnd base rates'!F$111)\n+($I534*'fnd base rates'!F$112)\n+($J534*'fnd base rates'!F$113)\n+($K534*'fnd base rates'!F$114)\n+($M534*'fnd base rates'!F$116)\n+($N534*'fnd base rates'!F$117)\n+($O534*'fnd base rates'!F$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,6)))\n*$R534","v":1953.7888113120002},{"$f":"(($D534*'fnd base rates'!G$107)\n+($E534*'fnd base rates'!G$108)\n+($F534*'fnd base rates'!G$109)\n+($G534*'fnd base rates'!G$110)\n+($H534*'fnd base rates'!G$111)\n+($I534*'fnd base rates'!G$112)\n+($J534*'fnd base rates'!G$113)\n+($K534*'fnd base rates'!G$114)\n+($M534*'fnd base rates'!G$116)\n+($N534*'fnd base rates'!G$117)\n+($O534*'fnd base rates'!G$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,7)))\n*$R534","v":344.96535343199997},{"$f":"(($D534*'fnd base rates'!H$107)\n+($E534*'fnd base rates'!H$108)\n+($F534*'fnd base rates'!H$109)\n+($G534*'fnd base rates'!H$110)\n+($H534*'fnd base rates'!H$111)\n+($I534*'fnd base rates'!H$112)\n+($J534*'fnd base rates'!H$113)\n+($K534*'fnd base rates'!H$114)\n+($M534*'fnd base rates'!H$116)\n+($N534*'fnd base rates'!H$117)\n+($O534*'fnd base rates'!H$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D534*'fnd base rates'!I$107)\n+($E534*'fnd base rates'!I$108)\n+($F534*'fnd base rates'!I$109)\n+($G534*'fnd base rates'!I$110)\n+($H534*'fnd base rates'!I$111)\n+($I534*'fnd base rates'!I$112)\n+($J534*'fnd base rates'!I$113)\n+($K534*'fnd base rates'!I$114)\n+($M534*'fnd base rates'!I$116)\n+($N534*'fnd base rates'!I$117)\n+($O534*'fnd base rates'!I$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,9)))\n*$R534","v":818.59793999999999},{"$f":"(($D534*'fnd base rates'!J$107)\n+($E534*'fnd base rates'!J$108)\n+($F534*'fnd base rates'!J$109)\n+($G534*'fnd base rates'!J$110)\n+($H534*'fnd base rates'!J$111)\n+($I534*'fnd base rates'!J$112)\n+($J534*'fnd base rates'!J$113)\n+($K534*'fnd base rates'!J$114)\n+($M534*'fnd base rates'!J$116)\n+($N534*'fnd base rates'!J$117)\n+($O534*'fnd base rates'!J$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,10)))\n*$R534","v":853.81727999999998},{"$f":"(($D534*'fnd base rates'!K$107)\n+($E534*'fnd base rates'!K$108)\n+($F534*'fnd base rates'!K$109)\n+($G534*'fnd base rates'!K$110)\n+($H534*'fnd base rates'!K$111)\n+($I534*'fnd base rates'!K$112)\n+($J534*'fnd base rates'!K$113)\n+($K534*'fnd base rates'!K$114)\n+($M534*'fnd base rates'!K$116)\n+($N534*'fnd base rates'!K$117)\n+($O534*'fnd base rates'!K$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,11)))\n*$R534","v":2420.8441108800002},{"$f":"(($D534*'fnd base rates'!L$107)\n+($E534*'fnd base rates'!L$108)\n+($F534*'fnd base rates'!L$109)\n+($G534*'fnd base rates'!L$110)\n+($H534*'fnd base rates'!L$111)\n+($I534*'fnd base rates'!L$112)\n+($J534*'fnd base rates'!L$113)\n+($K534*'fnd base rates'!L$114)\n+($M534*'fnd base rates'!L$116)\n+($N534*'fnd base rates'!L$117)\n+($O534*'fnd base rates'!L$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D534*'fnd base rates'!M$107)\n+($E534*'fnd base rates'!M$108)\n+($F534*'fnd base rates'!M$109)\n+($G534*'fnd base rates'!M$110)\n+($H534*'fnd base rates'!M$111)\n+($I534*'fnd base rates'!M$112)\n+($J534*'fnd base rates'!M$113)\n+($K534*'fnd base rates'!M$114)\n+($M534*'fnd base rates'!M$116)\n+($N534*'fnd base rates'!M$117)\n+($O534*'fnd base rates'!M$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,13)))","v":0},22016.939178496003,null,470165705,"470","165","705",1,2,22016.939178496003,11008,0,11008,null,null,null,null,null,11008,0,11008,null,null,{"$f":"BC534-BA534","v":0}]
[474,474097057,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D535","v":0},{"$f":"'fnd enro'!E535","v":0},{"$f":"'fnd enro'!F535","v":0},{"$f":"'fnd enro'!G535","v":0},{"$f":"'fnd enro'!H535","v":1},{"$f":"'fnd enro'!I535","v":0},{"$f":"'fnd enro'!J535","v":0},{"$f":"'fnd enro'!K535","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L535","v":0},{"$f":"'fnd enro'!M535","v":0},{"$f":"'fnd enro'!N535","v":0},{"$f":"'fnd enro'!O535","v":0},{"$f":"'fnd enro'!P535","v":1},{"$f":"'fnd enro'!R535","v":1},1,{"$f":"VALUE('fnd enro'!Q535)","v":12},null,{"$f":"(($D535*'fnd base rates'!C$107)\n+($E535*'fnd base rates'!C$108)\n+($F535*'fnd base rates'!C$109)\n+($G535*'fnd base rates'!C$110)\n+($H535*'fnd base rates'!C$111)\n+($I535*'fnd base rates'!C$112)\n+($J535*'fnd base rates'!C$113)\n+($K535*'fnd base rates'!C$114)\n+($M535*'fnd base rates'!C$116)\n+($N535*'fnd base rates'!C$117)\n+($O535*'fnd base rates'!C$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,3)))\n*$R535","v":624.38134600000001},{"$f":"(($D535*'fnd base rates'!D$107)\n+($E535*'fnd base rates'!D$108)\n+($F535*'fnd base rates'!D$109)\n+($G535*'fnd base rates'!D$110)\n+($H535*'fnd base rates'!D$111)\n+($I535*'fnd base rates'!D$112)\n+($J535*'fnd base rates'!D$113)\n+($K535*'fnd base rates'!D$114)\n+($M535*'fnd base rates'!D$116)\n+($N535*'fnd base rates'!D$117)\n+($O535*'fnd base rates'!D$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,4)))\n*$R535","v":1181.6500000000001},{"$f":"(($D535*'fnd base rates'!E$107)\n+($E535*'fnd base rates'!E$108)\n+($F535*'fnd base rates'!E$109)\n+($G535*'fnd base rates'!E$110)\n+($H535*'fnd base rates'!E$111)\n+($I535*'fnd base rates'!E$112)\n+($J535*'fnd base rates'!E$113)\n+($K535*'fnd base rates'!E$114)\n+($M535*'fnd base rates'!E$116)\n+($N535*'fnd base rates'!E$117)\n+($O535*'fnd base rates'!E$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,5)))\n*$R535","v":7525.9503759999998},{"$f":"(($D535*'fnd base rates'!F$107)\n+($E535*'fnd base rates'!F$108)\n+($F535*'fnd base rates'!F$109)\n+($G535*'fnd base rates'!F$110)\n+($H535*'fnd base rates'!F$111)\n+($I535*'fnd base rates'!F$112)\n+($J535*'fnd base rates'!F$113)\n+($K535*'fnd base rates'!F$114)\n+($M535*'fnd base rates'!F$116)\n+($N535*'fnd base rates'!F$117)\n+($O535*'fnd base rates'!F$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,6)))\n*$R535","v":995.37641200000007},{"$f":"(($D535*'fnd base rates'!G$107)\n+($E535*'fnd base rates'!G$108)\n+($F535*'fnd base rates'!G$109)\n+($G535*'fnd base rates'!G$110)\n+($H535*'fnd base rates'!G$111)\n+($I535*'fnd base rates'!G$112)\n+($J535*'fnd base rates'!G$113)\n+($K535*'fnd base rates'!G$114)\n+($M535*'fnd base rates'!G$116)\n+($N535*'fnd base rates'!G$117)\n+($O535*'fnd base rates'!G$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,7)))\n*$R535","v":365.73328200000003},{"$f":"(($D535*'fnd base rates'!H$107)\n+($E535*'fnd base rates'!H$108)\n+($F535*'fnd base rates'!H$109)\n+($G535*'fnd base rates'!H$110)\n+($H535*'fnd base rates'!H$111)\n+($I535*'fnd base rates'!H$112)\n+($J535*'fnd base rates'!H$113)\n+($K535*'fnd base rates'!H$114)\n+($M535*'fnd base rates'!H$116)\n+($N535*'fnd base rates'!H$117)\n+($O535*'fnd base rates'!H$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,8)))","v":553.67893400000003},{"$f":"(($D535*'fnd base rates'!I$107)\n+($E535*'fnd base rates'!I$108)\n+($F535*'fnd base rates'!I$109)\n+($G535*'fnd base rates'!I$110)\n+($H535*'fnd base rates'!I$111)\n+($I535*'fnd base rates'!I$112)\n+($J535*'fnd base rates'!I$113)\n+($K535*'fnd base rates'!I$114)\n+($M535*'fnd base rates'!I$116)\n+($N535*'fnd base rates'!I$117)\n+($O535*'fnd base rates'!I$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,9)))\n*$R535","v":527.36},{"$f":"(($D535*'fnd base rates'!J$107)\n+($E535*'fnd base rates'!J$108)\n+($F535*'fnd base rates'!J$109)\n+($G535*'fnd base rates'!J$110)\n+($H535*'fnd base rates'!J$111)\n+($I535*'fnd base rates'!J$112)\n+($J535*'fnd base rates'!J$113)\n+($K535*'fnd base rates'!J$114)\n+($M535*'fnd base rates'!J$116)\n+($N535*'fnd base rates'!J$117)\n+($O535*'fnd base rates'!J$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,10)))\n*$R535","v":1104.45},{"$f":"(($D535*'fnd base rates'!K$107)\n+($E535*'fnd base rates'!K$108)\n+($F535*'fnd base rates'!K$109)\n+($G535*'fnd base rates'!K$110)\n+($H535*'fnd base rates'!K$111)\n+($I535*'fnd base rates'!K$112)\n+($J535*'fnd base rates'!K$113)\n+($K535*'fnd base rates'!K$114)\n+($M535*'fnd base rates'!K$116)\n+($N535*'fnd base rates'!K$117)\n+($O535*'fnd base rates'!K$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,11)))\n*$R535","v":1182.1598799999999},{"$f":"(($D535*'fnd base rates'!L$107)\n+($E535*'fnd base rates'!L$108)\n+($F535*'fnd base rates'!L$109)\n+($G535*'fnd base rates'!L$110)\n+($H535*'fnd base rates'!L$111)\n+($I535*'fnd base rates'!L$112)\n+($J535*'fnd base rates'!L$113)\n+($K535*'fnd base rates'!L$114)\n+($M535*'fnd base rates'!L$116)\n+($N535*'fnd base rates'!L$117)\n+($O535*'fnd base rates'!L$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,12)))","v":2170.25668},{"$f":"(($D535*'fnd base rates'!M$107)\n+($E535*'fnd base rates'!M$108)\n+($F535*'fnd base rates'!M$109)\n+($G535*'fnd base rates'!M$110)\n+($H535*'fnd base rates'!M$111)\n+($I535*'fnd base rates'!M$112)\n+($J535*'fnd base rates'!M$113)\n+($K535*'fnd base rates'!M$114)\n+($M535*'fnd base rates'!M$116)\n+($N535*'fnd base rates'!M$117)\n+($O535*'fnd base rates'!M$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,13)))","v":0},16230.99691,null,474097057,"474","097","057",1,1,16230.99691,16231,0,16231,null,null,null,null,null,16231,0,16231,null,null,{"$f":"BC535-BA535","v":0}]
[474,474097064,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D536","v":0},{"$f":"'fnd enro'!E536","v":0},{"$f":"'fnd enro'!F536","v":0},{"$f":"'fnd enro'!G536","v":0},{"$f":"'fnd enro'!H536","v":0},{"$f":"'fnd enro'!I536","v":1},{"$f":"'fnd enro'!J536","v":0},{"$f":"'fnd enro'!K536","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L536","v":0},{"$f":"'fnd enro'!M536","v":0},{"$f":"'fnd enro'!N536","v":0},{"$f":"'fnd enro'!O536","v":0},{"$f":"'fnd enro'!P536","v":0},{"$f":"'fnd enro'!R536","v":1},1,{"$f":"VALUE('fnd enro'!Q536)","v":10},null,{"$f":"(($D536*'fnd base rates'!C$107)\n+($E536*'fnd base rates'!C$108)\n+($F536*'fnd base rates'!C$109)\n+($G536*'fnd base rates'!C$110)\n+($H536*'fnd base rates'!C$111)\n+($I536*'fnd base rates'!C$112)\n+($J536*'fnd base rates'!C$113)\n+($K536*'fnd base rates'!C$114)\n+($M536*'fnd base rates'!C$116)\n+($N536*'fnd base rates'!C$117)\n+($O536*'fnd base rates'!C$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,3)))\n*$R536","v":536.46134600000005},{"$f":"(($D536*'fnd base rates'!D$107)\n+($E536*'fnd base rates'!D$108)\n+($F536*'fnd base rates'!D$109)\n+($G536*'fnd base rates'!D$110)\n+($H536*'fnd base rates'!D$111)\n+($I536*'fnd base rates'!D$112)\n+($J536*'fnd base rates'!D$113)\n+($K536*'fnd base rates'!D$114)\n+($M536*'fnd base rates'!D$116)\n+($N536*'fnd base rates'!D$117)\n+($O536*'fnd base rates'!D$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,4)))\n*$R536","v":765.08},{"$f":"(($D536*'fnd base rates'!E$107)\n+($E536*'fnd base rates'!E$108)\n+($F536*'fnd base rates'!E$109)\n+($G536*'fnd base rates'!E$110)\n+($H536*'fnd base rates'!E$111)\n+($I536*'fnd base rates'!E$112)\n+($J536*'fnd base rates'!E$113)\n+($K536*'fnd base rates'!E$114)\n+($M536*'fnd base rates'!E$116)\n+($N536*'fnd base rates'!E$117)\n+($O536*'fnd base rates'!E$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,5)))\n*$R536","v":4912.2003759999998},{"$f":"(($D536*'fnd base rates'!F$107)\n+($E536*'fnd base rates'!F$108)\n+($F536*'fnd base rates'!F$109)\n+($G536*'fnd base rates'!F$110)\n+($H536*'fnd base rates'!F$111)\n+($I536*'fnd base rates'!F$112)\n+($J536*'fnd base rates'!F$113)\n+($K536*'fnd base rates'!F$114)\n+($M536*'fnd base rates'!F$116)\n+($N536*'fnd base rates'!F$117)\n+($O536*'fnd base rates'!F$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,6)))\n*$R536","v":886.88641200000006},{"$f":"(($D536*'fnd base rates'!G$107)\n+($E536*'fnd base rates'!G$108)\n+($F536*'fnd base rates'!G$109)\n+($G536*'fnd base rates'!G$110)\n+($H536*'fnd base rates'!G$111)\n+($I536*'fnd base rates'!G$112)\n+($J536*'fnd base rates'!G$113)\n+($K536*'fnd base rates'!G$114)\n+($M536*'fnd base rates'!G$116)\n+($N536*'fnd base rates'!G$117)\n+($O536*'fnd base rates'!G$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,7)))\n*$R536","v":163.88328199999998},{"$f":"(($D536*'fnd base rates'!H$107)\n+($E536*'fnd base rates'!H$108)\n+($F536*'fnd base rates'!H$109)\n+($G536*'fnd base rates'!H$110)\n+($H536*'fnd base rates'!H$111)\n+($I536*'fnd base rates'!H$112)\n+($J536*'fnd base rates'!H$113)\n+($K536*'fnd base rates'!H$114)\n+($M536*'fnd base rates'!H$116)\n+($N536*'fnd base rates'!H$117)\n+($O536*'fnd base rates'!H$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D536*'fnd base rates'!I$107)\n+($E536*'fnd base rates'!I$108)\n+($F536*'fnd base rates'!I$109)\n+($G536*'fnd base rates'!I$110)\n+($H536*'fnd base rates'!I$111)\n+($I536*'fnd base rates'!I$112)\n+($J536*'fnd base rates'!I$113)\n+($K536*'fnd base rates'!I$114)\n+($M536*'fnd base rates'!I$116)\n+($N536*'fnd base rates'!I$117)\n+($O536*'fnd base rates'!I$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,9)))\n*$R536","v":425.94},{"$f":"(($D536*'fnd base rates'!J$107)\n+($E536*'fnd base rates'!J$108)\n+($F536*'fnd base rates'!J$109)\n+($G536*'fnd base rates'!J$110)\n+($H536*'fnd base rates'!J$111)\n+($I536*'fnd base rates'!J$112)\n+($J536*'fnd base rates'!J$113)\n+($K536*'fnd base rates'!J$114)\n+($M536*'fnd base rates'!J$116)\n+($N536*'fnd base rates'!J$117)\n+($O536*'fnd base rates'!J$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,10)))\n*$R536","v":573.75},{"$f":"(($D536*'fnd base rates'!K$107)\n+($E536*'fnd base rates'!K$108)\n+($F536*'fnd base rates'!K$109)\n+($G536*'fnd base rates'!K$110)\n+($H536*'fnd base rates'!K$111)\n+($I536*'fnd base rates'!K$112)\n+($J536*'fnd base rates'!K$113)\n+($K536*'fnd base rates'!K$114)\n+($M536*'fnd base rates'!K$116)\n+($N536*'fnd base rates'!K$117)\n+($O536*'fnd base rates'!K$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,11)))\n*$R536","v":1150.05988},{"$f":"(($D536*'fnd base rates'!L$107)\n+($E536*'fnd base rates'!L$108)\n+($F536*'fnd base rates'!L$109)\n+($G536*'fnd base rates'!L$110)\n+($H536*'fnd base rates'!L$111)\n+($I536*'fnd base rates'!L$112)\n+($J536*'fnd base rates'!L$113)\n+($K536*'fnd base rates'!L$114)\n+($M536*'fnd base rates'!L$116)\n+($N536*'fnd base rates'!L$117)\n+($O536*'fnd base rates'!L$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D536*'fnd base rates'!M$107)\n+($E536*'fnd base rates'!M$108)\n+($F536*'fnd base rates'!M$109)\n+($G536*'fnd base rates'!M$110)\n+($H536*'fnd base rates'!M$111)\n+($I536*'fnd base rates'!M$112)\n+($J536*'fnd base rates'!M$113)\n+($K536*'fnd base rates'!M$114)\n+($M536*'fnd base rates'!M$116)\n+($N536*'fnd base rates'!M$117)\n+($O536*'fnd base rates'!M$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,13)))","v":0},11611.466909999999,null,474097064,"474","097","064",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC536-BA536","v":0}]
[474,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D537","v":0},{"$f":"'fnd enro'!E537","v":0},{"$f":"'fnd enro'!F537","v":0},{"$f":"'fnd enro'!G537","v":0},{"$f":"'fnd enro'!H537","v":93},{"$f":"'fnd enro'!I537","v":134},{"$f":"'fnd enro'!J537","v":0},{"$f":"'fnd enro'!K537","v":8.7622},{"$f":"'fnd enro'!L537","v":0},{"$f":"'fnd enro'!M537","v":0},{"$f":"'fnd enro'!N537","v":3},{"$f":"'fnd enro'!O537","v":5},{"$f":"'fnd enro'!P537","v":144},{"$f":"'fnd enro'!R537","v":227},1,{"$f":"VALUE('fnd enro'!Q537)","v":11},null,{"$f":"(($D537*'fnd base rates'!C$107)\n+($E537*'fnd base rates'!C$108)\n+($F537*'fnd base rates'!C$109)\n+($G537*'fnd base rates'!C$110)\n+($H537*'fnd base rates'!C$111)\n+($I537*'fnd base rates'!C$112)\n+($J537*'fnd base rates'!C$113)\n+($K537*'fnd base rates'!C$114)\n+($M537*'fnd base rates'!C$116)\n+($N537*'fnd base rates'!C$117)\n+($O537*'fnd base rates'!C$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,3)))\n*$R537","v":134636.46554199999},{"$f":"(($D537*'fnd base rates'!D$107)\n+($E537*'fnd base rates'!D$108)\n+($F537*'fnd base rates'!D$109)\n+($G537*'fnd base rates'!D$110)\n+($H537*'fnd base rates'!D$111)\n+($I537*'fnd base rates'!D$112)\n+($J537*'fnd base rates'!D$113)\n+($K537*'fnd base rates'!D$114)\n+($M537*'fnd base rates'!D$116)\n+($N537*'fnd base rates'!D$117)\n+($O537*'fnd base rates'!D$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,4)))\n*$R537","v":232155.27000000002},{"$f":"(($D537*'fnd base rates'!E$107)\n+($E537*'fnd base rates'!E$108)\n+($F537*'fnd base rates'!E$109)\n+($G537*'fnd base rates'!E$110)\n+($H537*'fnd base rates'!E$111)\n+($I537*'fnd base rates'!E$112)\n+($J537*'fnd base rates'!E$113)\n+($K537*'fnd base rates'!E$114)\n+($M537*'fnd base rates'!E$116)\n+($N537*'fnd base rates'!E$117)\n+($O537*'fnd base rates'!E$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,5)))\n*$R537","v":1546906.0253519998},{"$f":"(($D537*'fnd base rates'!F$107)\n+($E537*'fnd base rates'!F$108)\n+($F537*'fnd base rates'!F$109)\n+($G537*'fnd base rates'!F$110)\n+($H537*'fnd base rates'!F$111)\n+($I537*'fnd base rates'!F$112)\n+($J537*'fnd base rates'!F$113)\n+($K537*'fnd base rates'!F$114)\n+($M537*'fnd base rates'!F$116)\n+($N537*'fnd base rates'!F$117)\n+($O537*'fnd base rates'!F$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,6)))\n*$R537","v":212844.97552400001},{"$f":"(($D537*'fnd base rates'!G$107)\n+($E537*'fnd base rates'!G$108)\n+($F537*'fnd base rates'!G$109)\n+($G537*'fnd base rates'!G$110)\n+($H537*'fnd base rates'!G$111)\n+($I537*'fnd base rates'!G$112)\n+($J537*'fnd base rates'!G$113)\n+($K537*'fnd base rates'!G$114)\n+($M537*'fnd base rates'!G$116)\n+($N537*'fnd base rates'!G$117)\n+($O537*'fnd base rates'!G$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,7)))\n*$R537","v":65054.375013999997},{"$f":"(($D537*'fnd base rates'!H$107)\n+($E537*'fnd base rates'!H$108)\n+($F537*'fnd base rates'!H$109)\n+($G537*'fnd base rates'!H$110)\n+($H537*'fnd base rates'!H$111)\n+($I537*'fnd base rates'!H$112)\n+($J537*'fnd base rates'!H$113)\n+($K537*'fnd base rates'!H$114)\n+($M537*'fnd base rates'!H$116)\n+($N537*'fnd base rates'!H$117)\n+($O537*'fnd base rates'!H$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,8)))","v":164806.78801800002},{"$f":"(($D537*'fnd base rates'!I$107)\n+($E537*'fnd base rates'!I$108)\n+($F537*'fnd base rates'!I$109)\n+($G537*'fnd base rates'!I$110)\n+($H537*'fnd base rates'!I$111)\n+($I537*'fnd base rates'!I$112)\n+($J537*'fnd base rates'!I$113)\n+($K537*'fnd base rates'!I$114)\n+($M537*'fnd base rates'!I$116)\n+($N537*'fnd base rates'!I$117)\n+($O537*'fnd base rates'!I$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,9)))\n*$R537","v":113971.76000000001},{"$f":"(($D537*'fnd base rates'!J$107)\n+($E537*'fnd base rates'!J$108)\n+($F537*'fnd base rates'!J$109)\n+($G537*'fnd base rates'!J$110)\n+($H537*'fnd base rates'!J$111)\n+($I537*'fnd base rates'!J$112)\n+($J537*'fnd base rates'!J$113)\n+($K537*'fnd base rates'!J$114)\n+($M537*'fnd base rates'!J$116)\n+($N537*'fnd base rates'!J$117)\n+($O537*'fnd base rates'!J$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,10)))\n*$R537","v":217409.33000000002},{"$f":"(($D537*'fnd base rates'!K$107)\n+($E537*'fnd base rates'!K$108)\n+($F537*'fnd base rates'!K$109)\n+($G537*'fnd base rates'!K$110)\n+($H537*'fnd base rates'!K$111)\n+($I537*'fnd base rates'!K$112)\n+($J537*'fnd base rates'!K$113)\n+($K537*'fnd base rates'!K$114)\n+($M537*'fnd base rates'!K$116)\n+($N537*'fnd base rates'!K$117)\n+($O537*'fnd base rates'!K$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,11)))\n*$R537","v":266504.03276000003},{"$f":"(($D537*'fnd base rates'!L$107)\n+($E537*'fnd base rates'!L$108)\n+($F537*'fnd base rates'!L$109)\n+($G537*'fnd base rates'!L$110)\n+($H537*'fnd base rates'!L$111)\n+($I537*'fnd base rates'!L$112)\n+($J537*'fnd base rates'!L$113)\n+($K537*'fnd base rates'!L$114)\n+($M537*'fnd base rates'!L$116)\n+($N537*'fnd base rates'!L$117)\n+($O537*'fnd base rates'!L$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,12)))","v":416458.83636000002},{"$f":"(($D537*'fnd base rates'!M$107)\n+($E537*'fnd base rates'!M$108)\n+($F537*'fnd base rates'!M$109)\n+($G537*'fnd base rates'!M$110)\n+($H537*'fnd base rates'!M$111)\n+($I537*'fnd base rates'!M$112)\n+($J537*'fnd base rates'!M$113)\n+($K537*'fnd base rates'!M$114)\n+($M537*'fnd base rates'!M$116)\n+($N537*'fnd base rates'!M$117)\n+($O537*'fnd base rates'!M$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,13)))","v":0},3370747.8585700002,null,474097097,"474","097","097",1,227,3370747.8585700002,14849,0,14849,null,null,null,null,null,14849,0,14849,null,null,{"$f":"BC537-BA537","v":0}]
[474,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D538","v":0},{"$f":"'fnd enro'!E538","v":0},{"$f":"'fnd enro'!F538","v":0},{"$f":"'fnd enro'!G538","v":0},{"$f":"'fnd enro'!H538","v":7},{"$f":"'fnd enro'!I538","v":7},{"$f":"'fnd enro'!J538","v":0},{"$f":"'fnd enro'!K538","v":0.54039999999999999},{"$f":"'fnd enro'!L538","v":0},{"$f":"'fnd enro'!M538","v":0},{"$f":"'fnd enro'!N538","v":0},{"$f":"'fnd enro'!O538","v":0},{"$f":"'fnd enro'!P538","v":9},{"$f":"'fnd enro'!R538","v":14},1,{"$f":"VALUE('fnd enro'!Q538)","v":10},null,{"$f":"(($D538*'fnd base rates'!C$107)\n+($E538*'fnd base rates'!C$108)\n+($F538*'fnd base rates'!C$109)\n+($G538*'fnd base rates'!C$110)\n+($H538*'fnd base rates'!C$111)\n+($I538*'fnd base rates'!C$112)\n+($J538*'fnd base rates'!C$113)\n+($K538*'fnd base rates'!C$114)\n+($M538*'fnd base rates'!C$116)\n+($N538*'fnd base rates'!C$117)\n+($O538*'fnd base rates'!C$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,3)))\n*$R538","v":8224.2488439999997},{"$f":"(($D538*'fnd base rates'!D$107)\n+($E538*'fnd base rates'!D$108)\n+($F538*'fnd base rates'!D$109)\n+($G538*'fnd base rates'!D$110)\n+($H538*'fnd base rates'!D$111)\n+($I538*'fnd base rates'!D$112)\n+($J538*'fnd base rates'!D$113)\n+($K538*'fnd base rates'!D$114)\n+($M538*'fnd base rates'!D$116)\n+($N538*'fnd base rates'!D$117)\n+($O538*'fnd base rates'!D$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,4)))\n*$R538","v":14093.320000000002},{"$f":"(($D538*'fnd base rates'!E$107)\n+($E538*'fnd base rates'!E$108)\n+($F538*'fnd base rates'!E$109)\n+($G538*'fnd base rates'!E$110)\n+($H538*'fnd base rates'!E$111)\n+($I538*'fnd base rates'!E$112)\n+($J538*'fnd base rates'!E$113)\n+($K538*'fnd base rates'!E$114)\n+($M538*'fnd base rates'!E$116)\n+($N538*'fnd base rates'!E$117)\n+($O538*'fnd base rates'!E$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,5)))\n*$R538","v":91617.725264000008},{"$f":"(($D538*'fnd base rates'!F$107)\n+($E538*'fnd base rates'!F$108)\n+($F538*'fnd base rates'!F$109)\n+($G538*'fnd base rates'!F$110)\n+($H538*'fnd base rates'!F$111)\n+($I538*'fnd base rates'!F$112)\n+($J538*'fnd base rates'!F$113)\n+($K538*'fnd base rates'!F$114)\n+($M538*'fnd base rates'!F$116)\n+($N538*'fnd base rates'!F$117)\n+($O538*'fnd base rates'!F$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,6)))\n*$R538","v":13175.839768},{"$f":"(($D538*'fnd base rates'!G$107)\n+($E538*'fnd base rates'!G$108)\n+($F538*'fnd base rates'!G$109)\n+($G538*'fnd base rates'!G$110)\n+($H538*'fnd base rates'!G$111)\n+($I538*'fnd base rates'!G$112)\n+($J538*'fnd base rates'!G$113)\n+($K538*'fnd base rates'!G$114)\n+($M538*'fnd base rates'!G$116)\n+($N538*'fnd base rates'!G$117)\n+($O538*'fnd base rates'!G$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,7)))\n*$R538","v":3928.0859479999999},{"$f":"(($D538*'fnd base rates'!H$107)\n+($E538*'fnd base rates'!H$108)\n+($F538*'fnd base rates'!H$109)\n+($G538*'fnd base rates'!H$110)\n+($H538*'fnd base rates'!H$111)\n+($I538*'fnd base rates'!H$112)\n+($J538*'fnd base rates'!H$113)\n+($K538*'fnd base rates'!H$114)\n+($M538*'fnd base rates'!H$116)\n+($N538*'fnd base rates'!H$117)\n+($O538*'fnd base rates'!H$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,8)))","v":9706.1450759999989},{"$f":"(($D538*'fnd base rates'!I$107)\n+($E538*'fnd base rates'!I$108)\n+($F538*'fnd base rates'!I$109)\n+($G538*'fnd base rates'!I$110)\n+($H538*'fnd base rates'!I$111)\n+($I538*'fnd base rates'!I$112)\n+($J538*'fnd base rates'!I$113)\n+($K538*'fnd base rates'!I$114)\n+($M538*'fnd base rates'!I$116)\n+($N538*'fnd base rates'!I$117)\n+($O538*'fnd base rates'!I$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,9)))\n*$R538","v":6857.36},{"$f":"(($D538*'fnd base rates'!J$107)\n+($E538*'fnd base rates'!J$108)\n+($F538*'fnd base rates'!J$109)\n+($G538*'fnd base rates'!J$110)\n+($H538*'fnd base rates'!J$111)\n+($I538*'fnd base rates'!J$112)\n+($J538*'fnd base rates'!J$113)\n+($K538*'fnd base rates'!J$114)\n+($M538*'fnd base rates'!J$116)\n+($N538*'fnd base rates'!J$117)\n+($O538*'fnd base rates'!J$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,10)))\n*$R538","v":12704.93},{"$f":"(($D538*'fnd base rates'!K$107)\n+($E538*'fnd base rates'!K$108)\n+($F538*'fnd base rates'!K$109)\n+($G538*'fnd base rates'!K$110)\n+($H538*'fnd base rates'!K$111)\n+($I538*'fnd base rates'!K$112)\n+($J538*'fnd base rates'!K$113)\n+($K538*'fnd base rates'!K$114)\n+($M538*'fnd base rates'!K$116)\n+($N538*'fnd base rates'!K$117)\n+($O538*'fnd base rates'!K$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,11)))\n*$R538","v":16325.53832},{"$f":"(($D538*'fnd base rates'!L$107)\n+($E538*'fnd base rates'!L$108)\n+($F538*'fnd base rates'!L$109)\n+($G538*'fnd base rates'!L$110)\n+($H538*'fnd base rates'!L$111)\n+($I538*'fnd base rates'!L$112)\n+($J538*'fnd base rates'!L$113)\n+($K538*'fnd base rates'!L$114)\n+($M538*'fnd base rates'!L$116)\n+($N538*'fnd base rates'!L$117)\n+($O538*'fnd base rates'!L$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,12)))","v":25511.823520000002},{"$f":"(($D538*'fnd base rates'!M$107)\n+($E538*'fnd base rates'!M$108)\n+($F538*'fnd base rates'!M$109)\n+($G538*'fnd base rates'!M$110)\n+($H538*'fnd base rates'!M$111)\n+($I538*'fnd base rates'!M$112)\n+($J538*'fnd base rates'!M$113)\n+($K538*'fnd base rates'!M$114)\n+($M538*'fnd base rates'!M$116)\n+($N538*'fnd base rates'!M$117)\n+($O538*'fnd base rates'!M$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,13)))","v":0},202145.01673999996,null,474097103,"474","097","103",1,14,202145.01673999996,14439,0,14439,null,null,null,null,null,14439,0,14439,null,null,{"$f":"BC538-BA538","v":0}]
[474,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D539","v":0},{"$f":"'fnd enro'!E539","v":0},{"$f":"'fnd enro'!F539","v":0},{"$f":"'fnd enro'!G539","v":0},{"$f":"'fnd enro'!H539","v":12},{"$f":"'fnd enro'!I539","v":28},{"$f":"'fnd enro'!J539","v":0},{"$f":"'fnd enro'!K539","v":1.544},{"$f":"'fnd enro'!L539","v":0},{"$f":"'fnd enro'!M539","v":0},{"$f":"'fnd enro'!N539","v":0},{"$f":"'fnd enro'!O539","v":0},{"$f":"'fnd enro'!P539","v":19},{"$f":"'fnd enro'!R539","v":40},1,{"$f":"VALUE('fnd enro'!Q539)","v":10},null,{"$f":"(($D539*'fnd base rates'!C$107)\n+($E539*'fnd base rates'!C$108)\n+($F539*'fnd base rates'!C$109)\n+($G539*'fnd base rates'!C$110)\n+($H539*'fnd base rates'!C$111)\n+($I539*'fnd base rates'!C$112)\n+($J539*'fnd base rates'!C$113)\n+($K539*'fnd base rates'!C$114)\n+($M539*'fnd base rates'!C$116)\n+($N539*'fnd base rates'!C$117)\n+($O539*'fnd base rates'!C$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,3)))\n*$R539","v":22965.343840000001},{"$f":"(($D539*'fnd base rates'!D$107)\n+($E539*'fnd base rates'!D$108)\n+($F539*'fnd base rates'!D$109)\n+($G539*'fnd base rates'!D$110)\n+($H539*'fnd base rates'!D$111)\n+($I539*'fnd base rates'!D$112)\n+($J539*'fnd base rates'!D$113)\n+($K539*'fnd base rates'!D$114)\n+($M539*'fnd base rates'!D$116)\n+($N539*'fnd base rates'!D$117)\n+($O539*'fnd base rates'!D$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,4)))\n*$R539","v":37743.4},{"$f":"(($D539*'fnd base rates'!E$107)\n+($E539*'fnd base rates'!E$108)\n+($F539*'fnd base rates'!E$109)\n+($G539*'fnd base rates'!E$110)\n+($H539*'fnd base rates'!E$111)\n+($I539*'fnd base rates'!E$112)\n+($J539*'fnd base rates'!E$113)\n+($K539*'fnd base rates'!E$114)\n+($M539*'fnd base rates'!E$116)\n+($N539*'fnd base rates'!E$117)\n+($O539*'fnd base rates'!E$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,5)))\n*$R539","v":248755.73504},{"$f":"(($D539*'fnd base rates'!F$107)\n+($E539*'fnd base rates'!F$108)\n+($F539*'fnd base rates'!F$109)\n+($G539*'fnd base rates'!F$110)\n+($H539*'fnd base rates'!F$111)\n+($I539*'fnd base rates'!F$112)\n+($J539*'fnd base rates'!F$113)\n+($K539*'fnd base rates'!F$114)\n+($M539*'fnd base rates'!F$116)\n+($N539*'fnd base rates'!F$117)\n+($O539*'fnd base rates'!F$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,6)))\n*$R539","v":36777.336480000005},{"$f":"(($D539*'fnd base rates'!G$107)\n+($E539*'fnd base rates'!G$108)\n+($F539*'fnd base rates'!G$109)\n+($G539*'fnd base rates'!G$110)\n+($H539*'fnd base rates'!G$111)\n+($I539*'fnd base rates'!G$112)\n+($J539*'fnd base rates'!G$113)\n+($K539*'fnd base rates'!G$114)\n+($M539*'fnd base rates'!G$116)\n+($N539*'fnd base rates'!G$117)\n+($O539*'fnd base rates'!G$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,7)))\n*$R539","v":9991.601279999999},{"$f":"(($D539*'fnd base rates'!H$107)\n+($E539*'fnd base rates'!H$108)\n+($F539*'fnd base rates'!H$109)\n+($G539*'fnd base rates'!H$110)\n+($H539*'fnd base rates'!H$111)\n+($I539*'fnd base rates'!H$112)\n+($J539*'fnd base rates'!H$113)\n+($K539*'fnd base rates'!H$114)\n+($M539*'fnd base rates'!H$116)\n+($N539*'fnd base rates'!H$117)\n+($O539*'fnd base rates'!H$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,8)))","v":29985.79736},{"$f":"(($D539*'fnd base rates'!I$107)\n+($E539*'fnd base rates'!I$108)\n+($F539*'fnd base rates'!I$109)\n+($G539*'fnd base rates'!I$110)\n+($H539*'fnd base rates'!I$111)\n+($I539*'fnd base rates'!I$112)\n+($J539*'fnd base rates'!I$113)\n+($K539*'fnd base rates'!I$114)\n+($M539*'fnd base rates'!I$116)\n+($N539*'fnd base rates'!I$117)\n+($O539*'fnd base rates'!I$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,9)))\n*$R539","v":19101.05},{"$f":"(($D539*'fnd base rates'!J$107)\n+($E539*'fnd base rates'!J$108)\n+($F539*'fnd base rates'!J$109)\n+($G539*'fnd base rates'!J$110)\n+($H539*'fnd base rates'!J$111)\n+($I539*'fnd base rates'!J$112)\n+($J539*'fnd base rates'!J$113)\n+($K539*'fnd base rates'!J$114)\n+($M539*'fnd base rates'!J$116)\n+($N539*'fnd base rates'!J$117)\n+($O539*'fnd base rates'!J$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,10)))\n*$R539","v":33716.630000000005},{"$f":"(($D539*'fnd base rates'!K$107)\n+($E539*'fnd base rates'!K$108)\n+($F539*'fnd base rates'!K$109)\n+($G539*'fnd base rates'!K$110)\n+($H539*'fnd base rates'!K$111)\n+($I539*'fnd base rates'!K$112)\n+($J539*'fnd base rates'!K$113)\n+($K539*'fnd base rates'!K$114)\n+($M539*'fnd base rates'!K$116)\n+($N539*'fnd base rates'!K$117)\n+($O539*'fnd base rates'!K$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,11)))\n*$R539","v":46387.595199999996},{"$f":"(($D539*'fnd base rates'!L$107)\n+($E539*'fnd base rates'!L$108)\n+($F539*'fnd base rates'!L$109)\n+($G539*'fnd base rates'!L$110)\n+($H539*'fnd base rates'!L$111)\n+($I539*'fnd base rates'!L$112)\n+($J539*'fnd base rates'!L$113)\n+($K539*'fnd base rates'!L$114)\n+($M539*'fnd base rates'!L$116)\n+($N539*'fnd base rates'!L$117)\n+($O539*'fnd base rates'!L$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,12)))","v":67759.867200000008},{"$f":"(($D539*'fnd base rates'!M$107)\n+($E539*'fnd base rates'!M$108)\n+($F539*'fnd base rates'!M$109)\n+($G539*'fnd base rates'!M$110)\n+($H539*'fnd base rates'!M$111)\n+($I539*'fnd base rates'!M$112)\n+($J539*'fnd base rates'!M$113)\n+($K539*'fnd base rates'!M$114)\n+($M539*'fnd base rates'!M$116)\n+($N539*'fnd base rates'!M$117)\n+($O539*'fnd base rates'!M$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,13)))","v":0},553184.35640000005,null,474097153,"474","097","153",1,40,553184.35640000005,13830,0,13830,null,null,null,null,null,13830,0,13830,null,null,{"$f":"BC539-BA539","v":0}]
[474,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D540","v":0},{"$f":"'fnd enro'!E540","v":0},{"$f":"'fnd enro'!F540","v":0},{"$f":"'fnd enro'!G540","v":0},{"$f":"'fnd enro'!H540","v":5},{"$f":"'fnd enro'!I540","v":9},{"$f":"'fnd enro'!J540","v":0},{"$f":"'fnd enro'!K540","v":0.54039999999999999},{"$f":"'fnd enro'!L540","v":0},{"$f":"'fnd enro'!M540","v":0},{"$f":"'fnd enro'!N540","v":0},{"$f":"'fnd enro'!O540","v":0},{"$f":"'fnd enro'!P540","v":5},{"$f":"'fnd enro'!R540","v":14},1,{"$f":"VALUE('fnd enro'!Q540)","v":5},null,{"$f":"(($D540*'fnd base rates'!C$107)\n+($E540*'fnd base rates'!C$108)\n+($F540*'fnd base rates'!C$109)\n+($G540*'fnd base rates'!C$110)\n+($H540*'fnd base rates'!C$111)\n+($I540*'fnd base rates'!C$112)\n+($J540*'fnd base rates'!C$113)\n+($K540*'fnd base rates'!C$114)\n+($M540*'fnd base rates'!C$116)\n+($N540*'fnd base rates'!C$117)\n+($O540*'fnd base rates'!C$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,3)))\n*$R540","v":7809.808844000001},{"$f":"(($D540*'fnd base rates'!D$107)\n+($E540*'fnd base rates'!D$108)\n+($F540*'fnd base rates'!D$109)\n+($G540*'fnd base rates'!D$110)\n+($H540*'fnd base rates'!D$111)\n+($I540*'fnd base rates'!D$112)\n+($J540*'fnd base rates'!D$113)\n+($K540*'fnd base rates'!D$114)\n+($M540*'fnd base rates'!D$116)\n+($N540*'fnd base rates'!D$117)\n+($O540*'fnd base rates'!D$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,4)))\n*$R540","v":12129.420000000002},{"$f":"(($D540*'fnd base rates'!E$107)\n+($E540*'fnd base rates'!E$108)\n+($F540*'fnd base rates'!E$109)\n+($G540*'fnd base rates'!E$110)\n+($H540*'fnd base rates'!E$111)\n+($I540*'fnd base rates'!E$112)\n+($J540*'fnd base rates'!E$113)\n+($K540*'fnd base rates'!E$114)\n+($M540*'fnd base rates'!E$116)\n+($N540*'fnd base rates'!E$117)\n+($O540*'fnd base rates'!E$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,5)))\n*$R540","v":75352.755263999992},{"$f":"(($D540*'fnd base rates'!F$107)\n+($E540*'fnd base rates'!F$108)\n+($F540*'fnd base rates'!F$109)\n+($G540*'fnd base rates'!F$110)\n+($H540*'fnd base rates'!F$111)\n+($I540*'fnd base rates'!F$112)\n+($J540*'fnd base rates'!F$113)\n+($K540*'fnd base rates'!F$114)\n+($M540*'fnd base rates'!F$116)\n+($N540*'fnd base rates'!F$117)\n+($O540*'fnd base rates'!F$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,6)))\n*$R540","v":12958.859768},{"$f":"(($D540*'fnd base rates'!G$107)\n+($E540*'fnd base rates'!G$108)\n+($F540*'fnd base rates'!G$109)\n+($G540*'fnd base rates'!G$110)\n+($H540*'fnd base rates'!G$111)\n+($I540*'fnd base rates'!G$112)\n+($J540*'fnd base rates'!G$113)\n+($K540*'fnd base rates'!G$114)\n+($M540*'fnd base rates'!G$116)\n+($N540*'fnd base rates'!G$117)\n+($O540*'fnd base rates'!G$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,7)))\n*$R540","v":2988.965948},{"$f":"(($D540*'fnd base rates'!H$107)\n+($E540*'fnd base rates'!H$108)\n+($F540*'fnd base rates'!H$109)\n+($G540*'fnd base rates'!H$110)\n+($H540*'fnd base rates'!H$111)\n+($I540*'fnd base rates'!H$112)\n+($J540*'fnd base rates'!H$113)\n+($K540*'fnd base rates'!H$114)\n+($M540*'fnd base rates'!H$116)\n+($N540*'fnd base rates'!H$117)\n+($O540*'fnd base rates'!H$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,8)))","v":10172.855076},{"$f":"(($D540*'fnd base rates'!I$107)\n+($E540*'fnd base rates'!I$108)\n+($F540*'fnd base rates'!I$109)\n+($G540*'fnd base rates'!I$110)\n+($H540*'fnd base rates'!I$111)\n+($I540*'fnd base rates'!I$112)\n+($J540*'fnd base rates'!I$113)\n+($K540*'fnd base rates'!I$114)\n+($M540*'fnd base rates'!I$116)\n+($N540*'fnd base rates'!I$117)\n+($O540*'fnd base rates'!I$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,9)))\n*$R540","v":6207.5599999999995},{"$f":"(($D540*'fnd base rates'!J$107)\n+($E540*'fnd base rates'!J$108)\n+($F540*'fnd base rates'!J$109)\n+($G540*'fnd base rates'!J$110)\n+($H540*'fnd base rates'!J$111)\n+($I540*'fnd base rates'!J$112)\n+($J540*'fnd base rates'!J$113)\n+($K540*'fnd base rates'!J$114)\n+($M540*'fnd base rates'!J$116)\n+($N540*'fnd base rates'!J$117)\n+($O540*'fnd base rates'!J$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,10)))\n*$R540","v":9321.1},{"$f":"(($D540*'fnd base rates'!K$107)\n+($E540*'fnd base rates'!K$108)\n+($F540*'fnd base rates'!K$109)\n+($G540*'fnd base rates'!K$110)\n+($H540*'fnd base rates'!K$111)\n+($I540*'fnd base rates'!K$112)\n+($J540*'fnd base rates'!K$113)\n+($K540*'fnd base rates'!K$114)\n+($M540*'fnd base rates'!K$116)\n+($N540*'fnd base rates'!K$117)\n+($O540*'fnd base rates'!K$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,11)))\n*$R540","v":16261.338320000001},{"$f":"(($D540*'fnd base rates'!L$107)\n+($E540*'fnd base rates'!L$108)\n+($F540*'fnd base rates'!L$109)\n+($G540*'fnd base rates'!L$110)\n+($H540*'fnd base rates'!L$111)\n+($I540*'fnd base rates'!L$112)\n+($J540*'fnd base rates'!L$113)\n+($K540*'fnd base rates'!L$114)\n+($M540*'fnd base rates'!L$116)\n+($N540*'fnd base rates'!L$117)\n+($O540*'fnd base rates'!L$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,12)))","v":22124.173520000004},{"$f":"(($D540*'fnd base rates'!M$107)\n+($E540*'fnd base rates'!M$108)\n+($F540*'fnd base rates'!M$109)\n+($G540*'fnd base rates'!M$110)\n+($H540*'fnd base rates'!M$111)\n+($I540*'fnd base rates'!M$112)\n+($J540*'fnd base rates'!M$113)\n+($K540*'fnd base rates'!M$114)\n+($M540*'fnd base rates'!M$116)\n+($N540*'fnd base rates'!M$117)\n+($O540*'fnd base rates'!M$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,13)))","v":0},175326.83674000003,null,474097162,"474","097","162",1,14,175326.83674000003,12523,0,12523,null,null,null,null,null,12523,0,12523,null,null,{"$f":"BC540-BA540","v":0}]
[474,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D541","v":0},{"$f":"'fnd enro'!E541","v":0},{"$f":"'fnd enro'!F541","v":0},{"$f":"'fnd enro'!G541","v":0},{"$f":"'fnd enro'!H541","v":7},{"$f":"'fnd enro'!I541","v":8},{"$f":"'fnd enro'!J541","v":0},{"$f":"'fnd enro'!K541","v":0.57899999999999996},{"$f":"'fnd enro'!L541","v":0},{"$f":"'fnd enro'!M541","v":0},{"$f":"'fnd enro'!N541","v":0},{"$f":"'fnd enro'!O541","v":0},{"$f":"'fnd enro'!P541","v":4},{"$f":"'fnd enro'!R541","v":15},1,{"$f":"VALUE('fnd enro'!Q541)","v":10},null,{"$f":"(($D541*'fnd base rates'!C$107)\n+($E541*'fnd base rates'!C$108)\n+($F541*'fnd base rates'!C$109)\n+($G541*'fnd base rates'!C$110)\n+($H541*'fnd base rates'!C$111)\n+($I541*'fnd base rates'!C$112)\n+($J541*'fnd base rates'!C$113)\n+($K541*'fnd base rates'!C$114)\n+($M541*'fnd base rates'!C$116)\n+($N541*'fnd base rates'!C$117)\n+($O541*'fnd base rates'!C$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,3)))\n*$R541","v":8364.1601900000005},{"$f":"(($D541*'fnd base rates'!D$107)\n+($E541*'fnd base rates'!D$108)\n+($F541*'fnd base rates'!D$109)\n+($G541*'fnd base rates'!D$110)\n+($H541*'fnd base rates'!D$111)\n+($I541*'fnd base rates'!D$112)\n+($J541*'fnd base rates'!D$113)\n+($K541*'fnd base rates'!D$114)\n+($M541*'fnd base rates'!D$116)\n+($N541*'fnd base rates'!D$117)\n+($O541*'fnd base rates'!D$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,4)))\n*$R541","v":12979.400000000001},{"$f":"(($D541*'fnd base rates'!E$107)\n+($E541*'fnd base rates'!E$108)\n+($F541*'fnd base rates'!E$109)\n+($G541*'fnd base rates'!E$110)\n+($H541*'fnd base rates'!E$111)\n+($I541*'fnd base rates'!E$112)\n+($J541*'fnd base rates'!E$113)\n+($K541*'fnd base rates'!E$114)\n+($M541*'fnd base rates'!E$116)\n+($N541*'fnd base rates'!E$117)\n+($O541*'fnd base rates'!E$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,5)))\n*$R541","v":78187.72563999999},{"$f":"(($D541*'fnd base rates'!F$107)\n+($E541*'fnd base rates'!F$108)\n+($F541*'fnd base rates'!F$109)\n+($G541*'fnd base rates'!F$110)\n+($H541*'fnd base rates'!F$111)\n+($I541*'fnd base rates'!F$112)\n+($J541*'fnd base rates'!F$113)\n+($K541*'fnd base rates'!F$114)\n+($M541*'fnd base rates'!F$116)\n+($N541*'fnd base rates'!F$117)\n+($O541*'fnd base rates'!F$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,6)))\n*$R541","v":14062.72618},{"$f":"(($D541*'fnd base rates'!G$107)\n+($E541*'fnd base rates'!G$108)\n+($F541*'fnd base rates'!G$109)\n+($G541*'fnd base rates'!G$110)\n+($H541*'fnd base rates'!G$111)\n+($I541*'fnd base rates'!G$112)\n+($J541*'fnd base rates'!G$113)\n+($K541*'fnd base rates'!G$114)\n+($M541*'fnd base rates'!G$116)\n+($N541*'fnd base rates'!G$117)\n+($O541*'fnd base rates'!G$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,7)))\n*$R541","v":3202.1192300000002},{"$f":"(($D541*'fnd base rates'!H$107)\n+($E541*'fnd base rates'!H$108)\n+($F541*'fnd base rates'!H$109)\n+($G541*'fnd base rates'!H$110)\n+($H541*'fnd base rates'!H$111)\n+($I541*'fnd base rates'!H$112)\n+($J541*'fnd base rates'!H$113)\n+($K541*'fnd base rates'!H$114)\n+($M541*'fnd base rates'!H$116)\n+($N541*'fnd base rates'!H$117)\n+($O541*'fnd base rates'!H$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,8)))","v":10397.824010000002},{"$f":"(($D541*'fnd base rates'!I$107)\n+($E541*'fnd base rates'!I$108)\n+($F541*'fnd base rates'!I$109)\n+($G541*'fnd base rates'!I$110)\n+($H541*'fnd base rates'!I$111)\n+($I541*'fnd base rates'!I$112)\n+($J541*'fnd base rates'!I$113)\n+($K541*'fnd base rates'!I$114)\n+($M541*'fnd base rates'!I$116)\n+($N541*'fnd base rates'!I$117)\n+($O541*'fnd base rates'!I$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,9)))\n*$R541","v":6540.55},{"$f":"(($D541*'fnd base rates'!J$107)\n+($E541*'fnd base rates'!J$108)\n+($F541*'fnd base rates'!J$109)\n+($G541*'fnd base rates'!J$110)\n+($H541*'fnd base rates'!J$111)\n+($I541*'fnd base rates'!J$112)\n+($J541*'fnd base rates'!J$113)\n+($K541*'fnd base rates'!J$114)\n+($M541*'fnd base rates'!J$116)\n+($N541*'fnd base rates'!J$117)\n+($O541*'fnd base rates'!J$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,10)))\n*$R541","v":9419.23},{"$f":"(($D541*'fnd base rates'!K$107)\n+($E541*'fnd base rates'!K$108)\n+($F541*'fnd base rates'!K$109)\n+($G541*'fnd base rates'!K$110)\n+($H541*'fnd base rates'!K$111)\n+($I541*'fnd base rates'!K$112)\n+($J541*'fnd base rates'!K$113)\n+($K541*'fnd base rates'!K$114)\n+($M541*'fnd base rates'!K$116)\n+($N541*'fnd base rates'!K$117)\n+($O541*'fnd base rates'!K$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,11)))\n*$R541","v":17475.5982},{"$f":"(($D541*'fnd base rates'!L$107)\n+($E541*'fnd base rates'!L$108)\n+($F541*'fnd base rates'!L$109)\n+($G541*'fnd base rates'!L$110)\n+($H541*'fnd base rates'!L$111)\n+($I541*'fnd base rates'!L$112)\n+($J541*'fnd base rates'!L$113)\n+($K541*'fnd base rates'!L$114)\n+($M541*'fnd base rates'!L$116)\n+($N541*'fnd base rates'!L$117)\n+($O541*'fnd base rates'!L$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,12)))","v":23913.950199999996},{"$f":"(($D541*'fnd base rates'!M$107)\n+($E541*'fnd base rates'!M$108)\n+($F541*'fnd base rates'!M$109)\n+($G541*'fnd base rates'!M$110)\n+($H541*'fnd base rates'!M$111)\n+($I541*'fnd base rates'!M$112)\n+($J541*'fnd base rates'!M$113)\n+($K541*'fnd base rates'!M$114)\n+($M541*'fnd base rates'!M$116)\n+($N541*'fnd base rates'!M$117)\n+($O541*'fnd base rates'!M$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,13)))","v":0},184543.28365,null,474097343,"474","097","343",1,15,184543.28365,12303,0,12303,null,null,null,null,null,12303,0,12303,null,null,{"$f":"BC541-BA541","v":0}]
[474,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D542","v":0},{"$f":"'fnd enro'!E542","v":0},{"$f":"'fnd enro'!F542","v":0},{"$f":"'fnd enro'!G542","v":0},{"$f":"'fnd enro'!H542","v":4},{"$f":"'fnd enro'!I542","v":2},{"$f":"'fnd enro'!J542","v":0},{"$f":"'fnd enro'!K542","v":0.2316},{"$f":"'fnd enro'!L542","v":0},{"$f":"'fnd enro'!M542","v":0},{"$f":"'fnd enro'!N542","v":0},{"$f":"'fnd enro'!O542","v":0},{"$f":"'fnd enro'!P542","v":2},{"$f":"'fnd enro'!R542","v":6},1,{"$f":"VALUE('fnd enro'!Q542)","v":5},null,{"$f":"(($D542*'fnd base rates'!C$107)\n+($E542*'fnd base rates'!C$108)\n+($F542*'fnd base rates'!C$109)\n+($G542*'fnd base rates'!C$110)\n+($H542*'fnd base rates'!C$111)\n+($I542*'fnd base rates'!C$112)\n+($J542*'fnd base rates'!C$113)\n+($K542*'fnd base rates'!C$114)\n+($M542*'fnd base rates'!C$116)\n+($N542*'fnd base rates'!C$117)\n+($O542*'fnd base rates'!C$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,3)))\n*$R542","v":3338.5080759999996},{"$f":"(($D542*'fnd base rates'!D$107)\n+($E542*'fnd base rates'!D$108)\n+($F542*'fnd base rates'!D$109)\n+($G542*'fnd base rates'!D$110)\n+($H542*'fnd base rates'!D$111)\n+($I542*'fnd base rates'!D$112)\n+($J542*'fnd base rates'!D$113)\n+($K542*'fnd base rates'!D$114)\n+($M542*'fnd base rates'!D$116)\n+($N542*'fnd base rates'!D$117)\n+($O542*'fnd base rates'!D$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,4)))\n*$R542","v":5157.8},{"$f":"(($D542*'fnd base rates'!E$107)\n+($E542*'fnd base rates'!E$108)\n+($F542*'fnd base rates'!E$109)\n+($G542*'fnd base rates'!E$110)\n+($H542*'fnd base rates'!E$111)\n+($I542*'fnd base rates'!E$112)\n+($J542*'fnd base rates'!E$113)\n+($K542*'fnd base rates'!E$114)\n+($M542*'fnd base rates'!E$116)\n+($N542*'fnd base rates'!E$117)\n+($O542*'fnd base rates'!E$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,5)))\n*$R542","v":29200.542256000001},{"$f":"(($D542*'fnd base rates'!F$107)\n+($E542*'fnd base rates'!F$108)\n+($F542*'fnd base rates'!F$109)\n+($G542*'fnd base rates'!F$110)\n+($H542*'fnd base rates'!F$111)\n+($I542*'fnd base rates'!F$112)\n+($J542*'fnd base rates'!F$113)\n+($K542*'fnd base rates'!F$114)\n+($M542*'fnd base rates'!F$116)\n+($N542*'fnd base rates'!F$117)\n+($O542*'fnd base rates'!F$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,6)))\n*$R542","v":5755.278472},{"$f":"(($D542*'fnd base rates'!G$107)\n+($E542*'fnd base rates'!G$108)\n+($F542*'fnd base rates'!G$109)\n+($G542*'fnd base rates'!G$110)\n+($H542*'fnd base rates'!G$111)\n+($I542*'fnd base rates'!G$112)\n+($J542*'fnd base rates'!G$113)\n+($K542*'fnd base rates'!G$114)\n+($M542*'fnd base rates'!G$116)\n+($N542*'fnd base rates'!G$117)\n+($O542*'fnd base rates'!G$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,7)))\n*$R542","v":1270.2796919999998},{"$f":"(($D542*'fnd base rates'!H$107)\n+($E542*'fnd base rates'!H$108)\n+($F542*'fnd base rates'!H$109)\n+($G542*'fnd base rates'!H$110)\n+($H542*'fnd base rates'!H$111)\n+($I542*'fnd base rates'!H$112)\n+($J542*'fnd base rates'!H$113)\n+($K542*'fnd base rates'!H$114)\n+($M542*'fnd base rates'!H$116)\n+($N542*'fnd base rates'!H$117)\n+($O542*'fnd base rates'!H$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,8)))","v":3791.0936040000001},{"$f":"(($D542*'fnd base rates'!I$107)\n+($E542*'fnd base rates'!I$108)\n+($F542*'fnd base rates'!I$109)\n+($G542*'fnd base rates'!I$110)\n+($H542*'fnd base rates'!I$111)\n+($I542*'fnd base rates'!I$112)\n+($J542*'fnd base rates'!I$113)\n+($K542*'fnd base rates'!I$114)\n+($M542*'fnd base rates'!I$116)\n+($N542*'fnd base rates'!I$117)\n+($O542*'fnd base rates'!I$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,9)))\n*$R542","v":2526.8999999999996},{"$f":"(($D542*'fnd base rates'!J$107)\n+($E542*'fnd base rates'!J$108)\n+($F542*'fnd base rates'!J$109)\n+($G542*'fnd base rates'!J$110)\n+($H542*'fnd base rates'!J$111)\n+($I542*'fnd base rates'!J$112)\n+($J542*'fnd base rates'!J$113)\n+($K542*'fnd base rates'!J$114)\n+($M542*'fnd base rates'!J$116)\n+($N542*'fnd base rates'!J$117)\n+($O542*'fnd base rates'!J$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,10)))\n*$R542","v":3308.0599999999995},{"$f":"(($D542*'fnd base rates'!K$107)\n+($E542*'fnd base rates'!K$108)\n+($F542*'fnd base rates'!K$109)\n+($G542*'fnd base rates'!K$110)\n+($H542*'fnd base rates'!K$111)\n+($I542*'fnd base rates'!K$112)\n+($J542*'fnd base rates'!K$113)\n+($K542*'fnd base rates'!K$114)\n+($M542*'fnd base rates'!K$116)\n+($N542*'fnd base rates'!K$117)\n+($O542*'fnd base rates'!K$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,11)))\n*$R542","v":7028.7592799999993},{"$f":"(($D542*'fnd base rates'!L$107)\n+($E542*'fnd base rates'!L$108)\n+($F542*'fnd base rates'!L$109)\n+($G542*'fnd base rates'!L$110)\n+($H542*'fnd base rates'!L$111)\n+($I542*'fnd base rates'!L$112)\n+($J542*'fnd base rates'!L$113)\n+($K542*'fnd base rates'!L$114)\n+($M542*'fnd base rates'!L$116)\n+($N542*'fnd base rates'!L$117)\n+($O542*'fnd base rates'!L$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,12)))","v":9684.0200800000021},{"$f":"(($D542*'fnd base rates'!M$107)\n+($E542*'fnd base rates'!M$108)\n+($F542*'fnd base rates'!M$109)\n+($G542*'fnd base rates'!M$110)\n+($H542*'fnd base rates'!M$111)\n+($I542*'fnd base rates'!M$112)\n+($J542*'fnd base rates'!M$113)\n+($K542*'fnd base rates'!M$114)\n+($M542*'fnd base rates'!M$116)\n+($N542*'fnd base rates'!M$117)\n+($O542*'fnd base rates'!M$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,13)))","v":0},71061.24145999999,null,474097610,"474","097","610",1,6,71061.24145999999,11844,0,11844,null,null,null,null,null,11844,0,11844,null,null,{"$f":"BC542-BA542","v":0}]
[474,474097615,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D543","v":0},{"$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":2},{"$f":"'fnd enro'!J543","v":0},{"$f":"'fnd enro'!K543","v":0.1158},{"$f":"'fnd enro'!L543","v":0},{"$f":"'fnd enro'!M543","v":0},{"$f":"'fnd enro'!N543","v":0},{"$f":"'fnd enro'!O543","v":0},{"$f":"'fnd enro'!P543","v":2},{"$f":"'fnd enro'!R543","v":3},1,{"$f":"VALUE('fnd enro'!Q543)","v":10},null,{"$f":"(($D543*'fnd base rates'!C$107)\n+($E543*'fnd base rates'!C$108)\n+($F543*'fnd base rates'!C$109)\n+($G543*'fnd base rates'!C$110)\n+($H543*'fnd base rates'!C$111)\n+($I543*'fnd base rates'!C$112)\n+($J543*'fnd base rates'!C$113)\n+($K543*'fnd base rates'!C$114)\n+($M543*'fnd base rates'!C$116)\n+($N543*'fnd base rates'!C$117)\n+($O543*'fnd base rates'!C$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,3)))\n*$R543","v":1768.004038},{"$f":"(($D543*'fnd base rates'!D$107)\n+($E543*'fnd base rates'!D$108)\n+($F543*'fnd base rates'!D$109)\n+($G543*'fnd base rates'!D$110)\n+($H543*'fnd base rates'!D$111)\n+($I543*'fnd base rates'!D$112)\n+($J543*'fnd base rates'!D$113)\n+($K543*'fnd base rates'!D$114)\n+($M543*'fnd base rates'!D$116)\n+($N543*'fnd base rates'!D$117)\n+($O543*'fnd base rates'!D$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,4)))\n*$R543","v":3046.84},{"$f":"(($D543*'fnd base rates'!E$107)\n+($E543*'fnd base rates'!E$108)\n+($F543*'fnd base rates'!E$109)\n+($G543*'fnd base rates'!E$110)\n+($H543*'fnd base rates'!E$111)\n+($I543*'fnd base rates'!E$112)\n+($J543*'fnd base rates'!E$113)\n+($K543*'fnd base rates'!E$114)\n+($M543*'fnd base rates'!E$116)\n+($N543*'fnd base rates'!E$117)\n+($O543*'fnd base rates'!E$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,5)))\n*$R543","v":20620.761127999998},{"$f":"(($D543*'fnd base rates'!F$107)\n+($E543*'fnd base rates'!F$108)\n+($F543*'fnd base rates'!F$109)\n+($G543*'fnd base rates'!F$110)\n+($H543*'fnd base rates'!F$111)\n+($I543*'fnd base rates'!F$112)\n+($J543*'fnd base rates'!F$113)\n+($K543*'fnd base rates'!F$114)\n+($M543*'fnd base rates'!F$116)\n+($N543*'fnd base rates'!F$117)\n+($O543*'fnd base rates'!F$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,6)))\n*$R543","v":2769.1492360000002},{"$f":"(($D543*'fnd base rates'!G$107)\n+($E543*'fnd base rates'!G$108)\n+($F543*'fnd base rates'!G$109)\n+($G543*'fnd base rates'!G$110)\n+($H543*'fnd base rates'!G$111)\n+($I543*'fnd base rates'!G$112)\n+($J543*'fnd base rates'!G$113)\n+($K543*'fnd base rates'!G$114)\n+($M543*'fnd base rates'!G$116)\n+($N543*'fnd base rates'!G$117)\n+($O543*'fnd base rates'!G$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,7)))\n*$R543","v":852.15984600000002},{"$f":"(($D543*'fnd base rates'!H$107)\n+($E543*'fnd base rates'!H$108)\n+($F543*'fnd base rates'!H$109)\n+($G543*'fnd base rates'!H$110)\n+($H543*'fnd base rates'!H$111)\n+($I543*'fnd base rates'!H$112)\n+($J543*'fnd base rates'!H$113)\n+($K543*'fnd base rates'!H$114)\n+($M543*'fnd base rates'!H$116)\n+($N543*'fnd base rates'!H$117)\n+($O543*'fnd base rates'!H$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,8)))","v":2234.156802},{"$f":"(($D543*'fnd base rates'!I$107)\n+($E543*'fnd base rates'!I$108)\n+($F543*'fnd base rates'!I$109)\n+($G543*'fnd base rates'!I$110)\n+($H543*'fnd base rates'!I$111)\n+($I543*'fnd base rates'!I$112)\n+($J543*'fnd base rates'!I$113)\n+($K543*'fnd base rates'!I$114)\n+($M543*'fnd base rates'!I$116)\n+($N543*'fnd base rates'!I$117)\n+($O543*'fnd base rates'!I$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,9)))\n*$R543","v":1511.67},{"$f":"(($D543*'fnd base rates'!J$107)\n+($E543*'fnd base rates'!J$108)\n+($F543*'fnd base rates'!J$109)\n+($G543*'fnd base rates'!J$110)\n+($H543*'fnd base rates'!J$111)\n+($I543*'fnd base rates'!J$112)\n+($J543*'fnd base rates'!J$113)\n+($K543*'fnd base rates'!J$114)\n+($M543*'fnd base rates'!J$116)\n+($N543*'fnd base rates'!J$117)\n+($O543*'fnd base rates'!J$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,10)))\n*$R543","v":2940.09},{"$f":"(($D543*'fnd base rates'!K$107)\n+($E543*'fnd base rates'!K$108)\n+($F543*'fnd base rates'!K$109)\n+($G543*'fnd base rates'!K$110)\n+($H543*'fnd base rates'!K$111)\n+($I543*'fnd base rates'!K$112)\n+($J543*'fnd base rates'!K$113)\n+($K543*'fnd base rates'!K$114)\n+($M543*'fnd base rates'!K$116)\n+($N543*'fnd base rates'!K$117)\n+($O543*'fnd base rates'!K$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,11)))\n*$R543","v":3482.2796399999997},{"$f":"(($D543*'fnd base rates'!L$107)\n+($E543*'fnd base rates'!L$108)\n+($F543*'fnd base rates'!L$109)\n+($G543*'fnd base rates'!L$110)\n+($H543*'fnd base rates'!L$111)\n+($I543*'fnd base rates'!L$112)\n+($J543*'fnd base rates'!L$113)\n+($K543*'fnd base rates'!L$114)\n+($M543*'fnd base rates'!L$116)\n+($N543*'fnd base rates'!L$117)\n+($O543*'fnd base rates'!L$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,12)))","v":5437.5300400000006},{"$f":"(($D543*'fnd base rates'!M$107)\n+($E543*'fnd base rates'!M$108)\n+($F543*'fnd base rates'!M$109)\n+($G543*'fnd base rates'!M$110)\n+($H543*'fnd base rates'!M$111)\n+($I543*'fnd base rates'!M$112)\n+($J543*'fnd base rates'!M$113)\n+($K543*'fnd base rates'!M$114)\n+($M543*'fnd base rates'!M$116)\n+($N543*'fnd base rates'!M$117)\n+($O543*'fnd base rates'!M$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,13)))","v":0},44662.640729999992,null,474097615,"474","097","615",1,3,44662.640729999992,14888,0,14888,null,null,null,null,null,14888,0,14888,null,null,{"$f":"BC543-BA543","v":0}]
[474,474097616,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D544","v":0},{"$f":"'fnd enro'!E544","v":0},{"$f":"'fnd enro'!F544","v":0},{"$f":"'fnd enro'!G544","v":0},{"$f":"'fnd enro'!H544","v":0},{"$f":"'fnd enro'!I544","v":1},{"$f":"'fnd enro'!J544","v":0},{"$f":"'fnd enro'!K544","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L544","v":0},{"$f":"'fnd enro'!M544","v":0},{"$f":"'fnd enro'!N544","v":0},{"$f":"'fnd enro'!O544","v":0},{"$f":"'fnd enro'!P544","v":1},{"$f":"'fnd enro'!R544","v":1},1,{"$f":"VALUE('fnd enro'!Q544)","v":6},null,{"$f":"(($D544*'fnd base rates'!C$107)\n+($E544*'fnd base rates'!C$108)\n+($F544*'fnd base rates'!C$109)\n+($G544*'fnd base rates'!C$110)\n+($H544*'fnd base rates'!C$111)\n+($I544*'fnd base rates'!C$112)\n+($J544*'fnd base rates'!C$113)\n+($K544*'fnd base rates'!C$114)\n+($M544*'fnd base rates'!C$116)\n+($N544*'fnd base rates'!C$117)\n+($O544*'fnd base rates'!C$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,3)))\n*$R544","v":601.55134600000008},{"$f":"(($D544*'fnd base rates'!D$107)\n+($E544*'fnd base rates'!D$108)\n+($F544*'fnd base rates'!D$109)\n+($G544*'fnd base rates'!D$110)\n+($H544*'fnd base rates'!D$111)\n+($I544*'fnd base rates'!D$112)\n+($J544*'fnd base rates'!D$113)\n+($K544*'fnd base rates'!D$114)\n+($M544*'fnd base rates'!D$116)\n+($N544*'fnd base rates'!D$117)\n+($O544*'fnd base rates'!D$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,4)))\n*$R544","v":1073.45},{"$f":"(($D544*'fnd base rates'!E$107)\n+($E544*'fnd base rates'!E$108)\n+($F544*'fnd base rates'!E$109)\n+($G544*'fnd base rates'!E$110)\n+($H544*'fnd base rates'!E$111)\n+($I544*'fnd base rates'!E$112)\n+($J544*'fnd base rates'!E$113)\n+($K544*'fnd base rates'!E$114)\n+($M544*'fnd base rates'!E$116)\n+($N544*'fnd base rates'!E$117)\n+($O544*'fnd base rates'!E$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,5)))\n*$R544","v":7922.500376},{"$f":"(($D544*'fnd base rates'!F$107)\n+($E544*'fnd base rates'!F$108)\n+($F544*'fnd base rates'!F$109)\n+($G544*'fnd base rates'!F$110)\n+($H544*'fnd base rates'!F$111)\n+($I544*'fnd base rates'!F$112)\n+($J544*'fnd base rates'!F$113)\n+($K544*'fnd base rates'!F$114)\n+($M544*'fnd base rates'!F$116)\n+($N544*'fnd base rates'!F$117)\n+($O544*'fnd base rates'!F$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,6)))\n*$R544","v":886.88641200000006},{"$f":"(($D544*'fnd base rates'!G$107)\n+($E544*'fnd base rates'!G$108)\n+($F544*'fnd base rates'!G$109)\n+($G544*'fnd base rates'!G$110)\n+($H544*'fnd base rates'!G$111)\n+($I544*'fnd base rates'!G$112)\n+($J544*'fnd base rates'!G$113)\n+($K544*'fnd base rates'!G$114)\n+($M544*'fnd base rates'!G$116)\n+($N544*'fnd base rates'!G$117)\n+($O544*'fnd base rates'!G$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,7)))\n*$R544","v":309.92328199999997},{"$f":"(($D544*'fnd base rates'!H$107)\n+($E544*'fnd base rates'!H$108)\n+($F544*'fnd base rates'!H$109)\n+($G544*'fnd base rates'!H$110)\n+($H544*'fnd base rates'!H$111)\n+($I544*'fnd base rates'!H$112)\n+($J544*'fnd base rates'!H$113)\n+($K544*'fnd base rates'!H$114)\n+($M544*'fnd base rates'!H$116)\n+($N544*'fnd base rates'!H$117)\n+($O544*'fnd base rates'!H$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,8)))","v":850.46893399999999},{"$f":"(($D544*'fnd base rates'!I$107)\n+($E544*'fnd base rates'!I$108)\n+($F544*'fnd base rates'!I$109)\n+($G544*'fnd base rates'!I$110)\n+($H544*'fnd base rates'!I$111)\n+($I544*'fnd base rates'!I$112)\n+($J544*'fnd base rates'!I$113)\n+($K544*'fnd base rates'!I$114)\n+($M544*'fnd base rates'!I$116)\n+($N544*'fnd base rates'!I$117)\n+($O544*'fnd base rates'!I$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,9)))\n*$R544","v":547.83000000000004},{"$f":"(($D544*'fnd base rates'!J$107)\n+($E544*'fnd base rates'!J$108)\n+($F544*'fnd base rates'!J$109)\n+($G544*'fnd base rates'!J$110)\n+($H544*'fnd base rates'!J$111)\n+($I544*'fnd base rates'!J$112)\n+($J544*'fnd base rates'!J$113)\n+($K544*'fnd base rates'!J$114)\n+($M544*'fnd base rates'!J$116)\n+($N544*'fnd base rates'!J$117)\n+($O544*'fnd base rates'!J$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,10)))\n*$R544","v":1207.1500000000001},{"$f":"(($D544*'fnd base rates'!K$107)\n+($E544*'fnd base rates'!K$108)\n+($F544*'fnd base rates'!K$109)\n+($G544*'fnd base rates'!K$110)\n+($H544*'fnd base rates'!K$111)\n+($I544*'fnd base rates'!K$112)\n+($J544*'fnd base rates'!K$113)\n+($K544*'fnd base rates'!K$114)\n+($M544*'fnd base rates'!K$116)\n+($N544*'fnd base rates'!K$117)\n+($O544*'fnd base rates'!K$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,11)))\n*$R544","v":1150.05988},{"$f":"(($D544*'fnd base rates'!L$107)\n+($E544*'fnd base rates'!L$108)\n+($F544*'fnd base rates'!L$109)\n+($G544*'fnd base rates'!L$110)\n+($H544*'fnd base rates'!L$111)\n+($I544*'fnd base rates'!L$112)\n+($J544*'fnd base rates'!L$113)\n+($K544*'fnd base rates'!L$114)\n+($M544*'fnd base rates'!L$116)\n+($N544*'fnd base rates'!L$117)\n+($O544*'fnd base rates'!L$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,12)))","v":1856.0666800000001},{"$f":"(($D544*'fnd base rates'!M$107)\n+($E544*'fnd base rates'!M$108)\n+($F544*'fnd base rates'!M$109)\n+($G544*'fnd base rates'!M$110)\n+($H544*'fnd base rates'!M$111)\n+($I544*'fnd base rates'!M$112)\n+($J544*'fnd base rates'!M$113)\n+($K544*'fnd base rates'!M$114)\n+($M544*'fnd base rates'!M$116)\n+($N544*'fnd base rates'!M$117)\n+($O544*'fnd base rates'!M$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,13)))","v":0},16405.886910000001,null,474097616,"474","097","616",1,1,16405.886910000001,16406,0,16406,null,null,null,null,null,16406,0,16406,null,null,{"$f":"BC544-BA544","v":0}]
[474,474097620,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D545","v":0},{"$f":"'fnd enro'!E545","v":0},{"$f":"'fnd enro'!F545","v":0},{"$f":"'fnd enro'!G545","v":0},{"$f":"'fnd enro'!H545","v":1},{"$f":"'fnd enro'!I545","v":0},{"$f":"'fnd enro'!J545","v":0},{"$f":"'fnd enro'!K545","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L545","v":0},{"$f":"'fnd enro'!M545","v":0},{"$f":"'fnd enro'!N545","v":0},{"$f":"'fnd enro'!O545","v":0},{"$f":"'fnd enro'!P545","v":1},{"$f":"'fnd enro'!R545","v":1},1,{"$f":"VALUE('fnd enro'!Q545)","v":4},null,{"$f":"(($D545*'fnd base rates'!C$107)\n+($E545*'fnd base rates'!C$108)\n+($F545*'fnd base rates'!C$109)\n+($G545*'fnd base rates'!C$110)\n+($H545*'fnd base rates'!C$111)\n+($I545*'fnd base rates'!C$112)\n+($J545*'fnd base rates'!C$113)\n+($K545*'fnd base rates'!C$114)\n+($M545*'fnd base rates'!C$116)\n+($N545*'fnd base rates'!C$117)\n+($O545*'fnd base rates'!C$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,3)))\n*$R545","v":594.85134600000004},{"$f":"(($D545*'fnd base rates'!D$107)\n+($E545*'fnd base rates'!D$108)\n+($F545*'fnd base rates'!D$109)\n+($G545*'fnd base rates'!D$110)\n+($H545*'fnd base rates'!D$111)\n+($I545*'fnd base rates'!D$112)\n+($J545*'fnd base rates'!D$113)\n+($K545*'fnd base rates'!D$114)\n+($M545*'fnd base rates'!D$116)\n+($N545*'fnd base rates'!D$117)\n+($O545*'fnd base rates'!D$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,4)))\n*$R545","v":1041.72},{"$f":"(($D545*'fnd base rates'!E$107)\n+($E545*'fnd base rates'!E$108)\n+($F545*'fnd base rates'!E$109)\n+($G545*'fnd base rates'!E$110)\n+($H545*'fnd base rates'!E$111)\n+($I545*'fnd base rates'!E$112)\n+($J545*'fnd base rates'!E$113)\n+($K545*'fnd base rates'!E$114)\n+($M545*'fnd base rates'!E$116)\n+($N545*'fnd base rates'!E$117)\n+($O545*'fnd base rates'!E$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,5)))\n*$R545","v":6160.0603759999995},{"$f":"(($D545*'fnd base rates'!F$107)\n+($E545*'fnd base rates'!F$108)\n+($F545*'fnd base rates'!F$109)\n+($G545*'fnd base rates'!F$110)\n+($H545*'fnd base rates'!F$111)\n+($I545*'fnd base rates'!F$112)\n+($J545*'fnd base rates'!F$113)\n+($K545*'fnd base rates'!F$114)\n+($M545*'fnd base rates'!F$116)\n+($N545*'fnd base rates'!F$117)\n+($O545*'fnd base rates'!F$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,6)))\n*$R545","v":995.37641200000007},{"$f":"(($D545*'fnd base rates'!G$107)\n+($E545*'fnd base rates'!G$108)\n+($F545*'fnd base rates'!G$109)\n+($G545*'fnd base rates'!G$110)\n+($H545*'fnd base rates'!G$111)\n+($I545*'fnd base rates'!G$112)\n+($J545*'fnd base rates'!G$113)\n+($K545*'fnd base rates'!G$114)\n+($M545*'fnd base rates'!G$116)\n+($N545*'fnd base rates'!G$117)\n+($O545*'fnd base rates'!G$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,7)))\n*$R545","v":299.47328200000004},{"$f":"(($D545*'fnd base rates'!H$107)\n+($E545*'fnd base rates'!H$108)\n+($F545*'fnd base rates'!H$109)\n+($G545*'fnd base rates'!H$110)\n+($H545*'fnd base rates'!H$111)\n+($I545*'fnd base rates'!H$112)\n+($J545*'fnd base rates'!H$113)\n+($K545*'fnd base rates'!H$114)\n+($M545*'fnd base rates'!H$116)\n+($N545*'fnd base rates'!H$117)\n+($O545*'fnd base rates'!H$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,8)))","v":543.51893400000006},{"$f":"(($D545*'fnd base rates'!I$107)\n+($E545*'fnd base rates'!I$108)\n+($F545*'fnd base rates'!I$109)\n+($G545*'fnd base rates'!I$110)\n+($H545*'fnd base rates'!I$111)\n+($I545*'fnd base rates'!I$112)\n+($J545*'fnd base rates'!I$113)\n+($K545*'fnd base rates'!I$114)\n+($M545*'fnd base rates'!I$116)\n+($N545*'fnd base rates'!I$117)\n+($O545*'fnd base rates'!I$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,9)))\n*$R545","v":472.05},{"$f":"(($D545*'fnd base rates'!J$107)\n+($E545*'fnd base rates'!J$108)\n+($F545*'fnd base rates'!J$109)\n+($G545*'fnd base rates'!J$110)\n+($H545*'fnd base rates'!J$111)\n+($I545*'fnd base rates'!J$112)\n+($J545*'fnd base rates'!J$113)\n+($K545*'fnd base rates'!J$114)\n+($M545*'fnd base rates'!J$116)\n+($N545*'fnd base rates'!J$117)\n+($O545*'fnd base rates'!J$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,10)))\n*$R545","v":817.05},{"$f":"(($D545*'fnd base rates'!K$107)\n+($E545*'fnd base rates'!K$108)\n+($F545*'fnd base rates'!K$109)\n+($G545*'fnd base rates'!K$110)\n+($H545*'fnd base rates'!K$111)\n+($I545*'fnd base rates'!K$112)\n+($J545*'fnd base rates'!K$113)\n+($K545*'fnd base rates'!K$114)\n+($M545*'fnd base rates'!K$116)\n+($N545*'fnd base rates'!K$117)\n+($O545*'fnd base rates'!K$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,11)))\n*$R545","v":1182.1598799999999},{"$f":"(($D545*'fnd base rates'!L$107)\n+($E545*'fnd base rates'!L$108)\n+($F545*'fnd base rates'!L$109)\n+($G545*'fnd base rates'!L$110)\n+($H545*'fnd base rates'!L$111)\n+($I545*'fnd base rates'!L$112)\n+($J545*'fnd base rates'!L$113)\n+($K545*'fnd base rates'!L$114)\n+($M545*'fnd base rates'!L$116)\n+($N545*'fnd base rates'!L$117)\n+($O545*'fnd base rates'!L$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,12)))","v":1949.3166799999999},{"$f":"(($D545*'fnd base rates'!M$107)\n+($E545*'fnd base rates'!M$108)\n+($F545*'fnd base rates'!M$109)\n+($G545*'fnd base rates'!M$110)\n+($H545*'fnd base rates'!M$111)\n+($I545*'fnd base rates'!M$112)\n+($J545*'fnd base rates'!M$113)\n+($K545*'fnd base rates'!M$114)\n+($M545*'fnd base rates'!M$116)\n+($N545*'fnd base rates'!M$117)\n+($O545*'fnd base rates'!M$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,13)))","v":0},14055.576909999998,null,474097620,"474","097","620",1,1,14055.576909999998,14056,0,14056,null,null,null,null,null,14056,0,14056,null,null,{"$f":"BC545-BA545","v":0}]
[474,474097673,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D546","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L546","v":0},{"$f":"'fnd enro'!M546","v":0},{"$f":"'fnd enro'!N546","v":0},{"$f":"'fnd enro'!O546","v":0},{"$f":"'fnd enro'!P546","v":0},{"$f":"'fnd enro'!R546","v":1},1,{"$f":"VALUE('fnd enro'!Q546)","v":3},null,{"$f":"(($D546*'fnd base rates'!C$107)\n+($E546*'fnd base rates'!C$108)\n+($F546*'fnd base rates'!C$109)\n+($G546*'fnd base rates'!C$110)\n+($H546*'fnd base rates'!C$111)\n+($I546*'fnd base rates'!C$112)\n+($J546*'fnd base rates'!C$113)\n+($K546*'fnd base rates'!C$114)\n+($M546*'fnd base rates'!C$116)\n+($N546*'fnd base rates'!C$117)\n+($O546*'fnd base rates'!C$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,3)))\n*$R546","v":536.46134600000005},{"$f":"(($D546*'fnd base rates'!D$107)\n+($E546*'fnd base rates'!D$108)\n+($F546*'fnd base rates'!D$109)\n+($G546*'fnd base rates'!D$110)\n+($H546*'fnd base rates'!D$111)\n+($I546*'fnd base rates'!D$112)\n+($J546*'fnd base rates'!D$113)\n+($K546*'fnd base rates'!D$114)\n+($M546*'fnd base rates'!D$116)\n+($N546*'fnd base rates'!D$117)\n+($O546*'fnd base rates'!D$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,4)))\n*$R546","v":765.08},{"$f":"(($D546*'fnd base rates'!E$107)\n+($E546*'fnd base rates'!E$108)\n+($F546*'fnd base rates'!E$109)\n+($G546*'fnd base rates'!E$110)\n+($H546*'fnd base rates'!E$111)\n+($I546*'fnd base rates'!E$112)\n+($J546*'fnd base rates'!E$113)\n+($K546*'fnd base rates'!E$114)\n+($M546*'fnd base rates'!E$116)\n+($N546*'fnd base rates'!E$117)\n+($O546*'fnd base rates'!E$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,5)))\n*$R546","v":3459.480376},{"$f":"(($D546*'fnd base rates'!F$107)\n+($E546*'fnd base rates'!F$108)\n+($F546*'fnd base rates'!F$109)\n+($G546*'fnd base rates'!F$110)\n+($H546*'fnd base rates'!F$111)\n+($I546*'fnd base rates'!F$112)\n+($J546*'fnd base rates'!F$113)\n+($K546*'fnd base rates'!F$114)\n+($M546*'fnd base rates'!F$116)\n+($N546*'fnd base rates'!F$117)\n+($O546*'fnd base rates'!F$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,6)))\n*$R546","v":995.37641200000007},{"$f":"(($D546*'fnd base rates'!G$107)\n+($E546*'fnd base rates'!G$108)\n+($F546*'fnd base rates'!G$109)\n+($G546*'fnd base rates'!G$110)\n+($H546*'fnd base rates'!G$111)\n+($I546*'fnd base rates'!G$112)\n+($J546*'fnd base rates'!G$113)\n+($K546*'fnd base rates'!G$114)\n+($M546*'fnd base rates'!G$116)\n+($N546*'fnd base rates'!G$117)\n+($O546*'fnd base rates'!G$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,7)))\n*$R546","v":168.453282},{"$f":"(($D546*'fnd base rates'!H$107)\n+($E546*'fnd base rates'!H$108)\n+($F546*'fnd base rates'!H$109)\n+($G546*'fnd base rates'!H$110)\n+($H546*'fnd base rates'!H$111)\n+($I546*'fnd base rates'!H$112)\n+($J546*'fnd base rates'!H$113)\n+($K546*'fnd base rates'!H$114)\n+($M546*'fnd base rates'!H$116)\n+($N546*'fnd base rates'!H$117)\n+($O546*'fnd base rates'!H$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D546*'fnd base rates'!I$107)\n+($E546*'fnd base rates'!I$108)\n+($F546*'fnd base rates'!I$109)\n+($G546*'fnd base rates'!I$110)\n+($H546*'fnd base rates'!I$111)\n+($I546*'fnd base rates'!I$112)\n+($J546*'fnd base rates'!I$113)\n+($K546*'fnd base rates'!I$114)\n+($M546*'fnd base rates'!I$116)\n+($N546*'fnd base rates'!I$117)\n+($O546*'fnd base rates'!I$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,9)))\n*$R546","v":362.69},{"$f":"(($D546*'fnd base rates'!J$107)\n+($E546*'fnd base rates'!J$108)\n+($F546*'fnd base rates'!J$109)\n+($G546*'fnd base rates'!J$110)\n+($H546*'fnd base rates'!J$111)\n+($I546*'fnd base rates'!J$112)\n+($J546*'fnd base rates'!J$113)\n+($K546*'fnd base rates'!J$114)\n+($M546*'fnd base rates'!J$116)\n+($N546*'fnd base rates'!J$117)\n+($O546*'fnd base rates'!J$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,10)))\n*$R546","v":248.81},{"$f":"(($D546*'fnd base rates'!K$107)\n+($E546*'fnd base rates'!K$108)\n+($F546*'fnd base rates'!K$109)\n+($G546*'fnd base rates'!K$110)\n+($H546*'fnd base rates'!K$111)\n+($I546*'fnd base rates'!K$112)\n+($J546*'fnd base rates'!K$113)\n+($K546*'fnd base rates'!K$114)\n+($M546*'fnd base rates'!K$116)\n+($N546*'fnd base rates'!K$117)\n+($O546*'fnd base rates'!K$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,11)))\n*$R546","v":1182.1598799999999},{"$f":"(($D546*'fnd base rates'!L$107)\n+($E546*'fnd base rates'!L$108)\n+($F546*'fnd base rates'!L$109)\n+($G546*'fnd base rates'!L$110)\n+($H546*'fnd base rates'!L$111)\n+($I546*'fnd base rates'!L$112)\n+($J546*'fnd base rates'!L$113)\n+($K546*'fnd base rates'!L$114)\n+($M546*'fnd base rates'!L$116)\n+($N546*'fnd base rates'!L$117)\n+($O546*'fnd base rates'!L$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D546*'fnd base rates'!M$107)\n+($E546*'fnd base rates'!M$108)\n+($F546*'fnd base rates'!M$109)\n+($G546*'fnd base rates'!M$110)\n+($H546*'fnd base rates'!M$111)\n+($I546*'fnd base rates'!M$112)\n+($J546*'fnd base rates'!M$113)\n+($K546*'fnd base rates'!M$114)\n+($M546*'fnd base rates'!M$116)\n+($N546*'fnd base rates'!M$117)\n+($O546*'fnd base rates'!M$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,474097673,"474","097","673",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC546-BA546","v":0}]
[474,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D547","v":0},{"$f":"'fnd enro'!E547","v":0},{"$f":"'fnd enro'!F547","v":0},{"$f":"'fnd enro'!G547","v":0},{"$f":"'fnd enro'!H547","v":4},{"$f":"'fnd enro'!I547","v":5},{"$f":"'fnd enro'!J547","v":0},{"$f":"'fnd enro'!K547","v":0.34739999999999999},{"$f":"'fnd enro'!L547","v":0},{"$f":"'fnd enro'!M547","v":0},{"$f":"'fnd enro'!N547","v":0},{"$f":"'fnd enro'!O547","v":0},{"$f":"'fnd enro'!P547","v":5},{"$f":"'fnd enro'!R547","v":9},1,{"$f":"VALUE('fnd enro'!Q547)","v":8},null,{"$f":"(($D547*'fnd base rates'!C$107)\n+($E547*'fnd base rates'!C$108)\n+($F547*'fnd base rates'!C$109)\n+($G547*'fnd base rates'!C$110)\n+($H547*'fnd base rates'!C$111)\n+($I547*'fnd base rates'!C$112)\n+($J547*'fnd base rates'!C$113)\n+($K547*'fnd base rates'!C$114)\n+($M547*'fnd base rates'!C$116)\n+($N547*'fnd base rates'!C$117)\n+($O547*'fnd base rates'!C$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,3)))\n*$R547","v":5189.1521140000004},{"$f":"(($D547*'fnd base rates'!D$107)\n+($E547*'fnd base rates'!D$108)\n+($F547*'fnd base rates'!D$109)\n+($G547*'fnd base rates'!D$110)\n+($H547*'fnd base rates'!D$111)\n+($I547*'fnd base rates'!D$112)\n+($J547*'fnd base rates'!D$113)\n+($K547*'fnd base rates'!D$114)\n+($M547*'fnd base rates'!D$116)\n+($N547*'fnd base rates'!D$117)\n+($O547*'fnd base rates'!D$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,4)))\n*$R547","v":8596.1200000000008},{"$f":"(($D547*'fnd base rates'!E$107)\n+($E547*'fnd base rates'!E$108)\n+($F547*'fnd base rates'!E$109)\n+($G547*'fnd base rates'!E$110)\n+($H547*'fnd base rates'!E$111)\n+($I547*'fnd base rates'!E$112)\n+($J547*'fnd base rates'!E$113)\n+($K547*'fnd base rates'!E$114)\n+($M547*'fnd base rates'!E$116)\n+($N547*'fnd base rates'!E$117)\n+($O547*'fnd base rates'!E$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,5)))\n*$R547","v":55095.723383999997},{"$f":"(($D547*'fnd base rates'!F$107)\n+($E547*'fnd base rates'!F$108)\n+($F547*'fnd base rates'!F$109)\n+($G547*'fnd base rates'!F$110)\n+($H547*'fnd base rates'!F$111)\n+($I547*'fnd base rates'!F$112)\n+($J547*'fnd base rates'!F$113)\n+($K547*'fnd base rates'!F$114)\n+($M547*'fnd base rates'!F$116)\n+($N547*'fnd base rates'!F$117)\n+($O547*'fnd base rates'!F$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,6)))\n*$R547","v":8415.9377079999995},{"$f":"(($D547*'fnd base rates'!G$107)\n+($E547*'fnd base rates'!G$108)\n+($F547*'fnd base rates'!G$109)\n+($G547*'fnd base rates'!G$110)\n+($H547*'fnd base rates'!G$111)\n+($I547*'fnd base rates'!G$112)\n+($J547*'fnd base rates'!G$113)\n+($K547*'fnd base rates'!G$114)\n+($M547*'fnd base rates'!G$116)\n+($N547*'fnd base rates'!G$117)\n+($O547*'fnd base rates'!G$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,7)))\n*$R547","v":2303.2795379999998},{"$f":"(($D547*'fnd base rates'!H$107)\n+($E547*'fnd base rates'!H$108)\n+($F547*'fnd base rates'!H$109)\n+($G547*'fnd base rates'!H$110)\n+($H547*'fnd base rates'!H$111)\n+($I547*'fnd base rates'!H$112)\n+($J547*'fnd base rates'!H$113)\n+($K547*'fnd base rates'!H$114)\n+($M547*'fnd base rates'!H$116)\n+($N547*'fnd base rates'!H$117)\n+($O547*'fnd base rates'!H$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,8)))","v":6358.3504059999996},{"$f":"(($D547*'fnd base rates'!I$107)\n+($E547*'fnd base rates'!I$108)\n+($F547*'fnd base rates'!I$109)\n+($G547*'fnd base rates'!I$110)\n+($H547*'fnd base rates'!I$111)\n+($I547*'fnd base rates'!I$112)\n+($J547*'fnd base rates'!I$113)\n+($K547*'fnd base rates'!I$114)\n+($M547*'fnd base rates'!I$116)\n+($N547*'fnd base rates'!I$117)\n+($O547*'fnd base rates'!I$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,9)))\n*$R547","v":4256.5600000000004},{"$f":"(($D547*'fnd base rates'!J$107)\n+($E547*'fnd base rates'!J$108)\n+($F547*'fnd base rates'!J$109)\n+($G547*'fnd base rates'!J$110)\n+($H547*'fnd base rates'!J$111)\n+($I547*'fnd base rates'!J$112)\n+($J547*'fnd base rates'!J$113)\n+($K547*'fnd base rates'!J$114)\n+($M547*'fnd base rates'!J$116)\n+($N547*'fnd base rates'!J$117)\n+($O547*'fnd base rates'!J$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,10)))\n*$R547","v":7377.19},{"$f":"(($D547*'fnd base rates'!K$107)\n+($E547*'fnd base rates'!K$108)\n+($F547*'fnd base rates'!K$109)\n+($G547*'fnd base rates'!K$110)\n+($H547*'fnd base rates'!K$111)\n+($I547*'fnd base rates'!K$112)\n+($J547*'fnd base rates'!K$113)\n+($K547*'fnd base rates'!K$114)\n+($M547*'fnd base rates'!K$116)\n+($N547*'fnd base rates'!K$117)\n+($O547*'fnd base rates'!K$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,11)))\n*$R547","v":10478.938920000001},{"$f":"(($D547*'fnd base rates'!L$107)\n+($E547*'fnd base rates'!L$108)\n+($F547*'fnd base rates'!L$109)\n+($G547*'fnd base rates'!L$110)\n+($H547*'fnd base rates'!L$111)\n+($I547*'fnd base rates'!L$112)\n+($J547*'fnd base rates'!L$113)\n+($K547*'fnd base rates'!L$114)\n+($M547*'fnd base rates'!L$116)\n+($N547*'fnd base rates'!L$117)\n+($O547*'fnd base rates'!L$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,12)))","v":15596.340119999999},{"$f":"(($D547*'fnd base rates'!M$107)\n+($E547*'fnd base rates'!M$108)\n+($F547*'fnd base rates'!M$109)\n+($G547*'fnd base rates'!M$110)\n+($H547*'fnd base rates'!M$111)\n+($I547*'fnd base rates'!M$112)\n+($J547*'fnd base rates'!M$113)\n+($K547*'fnd base rates'!M$114)\n+($M547*'fnd base rates'!M$116)\n+($N547*'fnd base rates'!M$117)\n+($O547*'fnd base rates'!M$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,13)))","v":0},123667.59219,null,474097720,"474","097","720",1,9,123667.59219,13741,0,13741,null,null,null,null,null,13741,0,13741,null,null,{"$f":"BC547-BA547","v":0}]
[474,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D548","v":0},{"$f":"'fnd enro'!E548","v":0},{"$f":"'fnd enro'!F548","v":0},{"$f":"'fnd enro'!G548","v":0},{"$f":"'fnd enro'!H548","v":3},{"$f":"'fnd enro'!I548","v":10},{"$f":"'fnd enro'!J548","v":0},{"$f":"'fnd enro'!K548","v":0.50180000000000002},{"$f":"'fnd enro'!L548","v":0},{"$f":"'fnd enro'!M548","v":0},{"$f":"'fnd enro'!N548","v":0},{"$f":"'fnd enro'!O548","v":0},{"$f":"'fnd enro'!P548","v":6},{"$f":"'fnd enro'!R548","v":13},1,{"$f":"VALUE('fnd enro'!Q548)","v":6},null,{"$f":"(($D548*'fnd base rates'!C$107)\n+($E548*'fnd base rates'!C$108)\n+($F548*'fnd base rates'!C$109)\n+($G548*'fnd base rates'!C$110)\n+($H548*'fnd base rates'!C$111)\n+($I548*'fnd base rates'!C$112)\n+($J548*'fnd base rates'!C$113)\n+($K548*'fnd base rates'!C$114)\n+($M548*'fnd base rates'!C$116)\n+($N548*'fnd base rates'!C$117)\n+($O548*'fnd base rates'!C$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,3)))\n*$R548","v":7364.5374980000006},{"$f":"(($D548*'fnd base rates'!D$107)\n+($E548*'fnd base rates'!D$108)\n+($F548*'fnd base rates'!D$109)\n+($G548*'fnd base rates'!D$110)\n+($H548*'fnd base rates'!D$111)\n+($I548*'fnd base rates'!D$112)\n+($J548*'fnd base rates'!D$113)\n+($K548*'fnd base rates'!D$114)\n+($M548*'fnd base rates'!D$116)\n+($N548*'fnd base rates'!D$117)\n+($O548*'fnd base rates'!D$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,4)))\n*$R548","v":11796.26},{"$f":"(($D548*'fnd base rates'!E$107)\n+($E548*'fnd base rates'!E$108)\n+($F548*'fnd base rates'!E$109)\n+($G548*'fnd base rates'!E$110)\n+($H548*'fnd base rates'!E$111)\n+($I548*'fnd base rates'!E$112)\n+($J548*'fnd base rates'!E$113)\n+($K548*'fnd base rates'!E$114)\n+($M548*'fnd base rates'!E$116)\n+($N548*'fnd base rates'!E$117)\n+($O548*'fnd base rates'!E$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,5)))\n*$R548","v":77562.244888000001},{"$f":"(($D548*'fnd base rates'!F$107)\n+($E548*'fnd base rates'!F$108)\n+($F548*'fnd base rates'!F$109)\n+($G548*'fnd base rates'!F$110)\n+($H548*'fnd base rates'!F$111)\n+($I548*'fnd base rates'!F$112)\n+($J548*'fnd base rates'!F$113)\n+($K548*'fnd base rates'!F$114)\n+($M548*'fnd base rates'!F$116)\n+($N548*'fnd base rates'!F$117)\n+($O548*'fnd base rates'!F$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,6)))\n*$R548","v":11854.993355999999},{"$f":"(($D548*'fnd base rates'!G$107)\n+($E548*'fnd base rates'!G$108)\n+($F548*'fnd base rates'!G$109)\n+($G548*'fnd base rates'!G$110)\n+($H548*'fnd base rates'!G$111)\n+($I548*'fnd base rates'!G$112)\n+($J548*'fnd base rates'!G$113)\n+($K548*'fnd base rates'!G$114)\n+($M548*'fnd base rates'!G$116)\n+($N548*'fnd base rates'!G$117)\n+($O548*'fnd base rates'!G$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,7)))\n*$R548","v":3020.4326659999997},{"$f":"(($D548*'fnd base rates'!H$107)\n+($E548*'fnd base rates'!H$108)\n+($F548*'fnd base rates'!H$109)\n+($G548*'fnd base rates'!H$110)\n+($H548*'fnd base rates'!H$111)\n+($I548*'fnd base rates'!H$112)\n+($J548*'fnd base rates'!H$113)\n+($K548*'fnd base rates'!H$114)\n+($M548*'fnd base rates'!H$116)\n+($N548*'fnd base rates'!H$117)\n+($O548*'fnd base rates'!H$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,8)))","v":9985.4461420000007},{"$f":"(($D548*'fnd base rates'!I$107)\n+($E548*'fnd base rates'!I$108)\n+($F548*'fnd base rates'!I$109)\n+($G548*'fnd base rates'!I$110)\n+($H548*'fnd base rates'!I$111)\n+($I548*'fnd base rates'!I$112)\n+($J548*'fnd base rates'!I$113)\n+($K548*'fnd base rates'!I$114)\n+($M548*'fnd base rates'!I$116)\n+($N548*'fnd base rates'!I$117)\n+($O548*'fnd base rates'!I$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,9)))\n*$R548","v":6078.8099999999995},{"$f":"(($D548*'fnd base rates'!J$107)\n+($E548*'fnd base rates'!J$108)\n+($F548*'fnd base rates'!J$109)\n+($G548*'fnd base rates'!J$110)\n+($H548*'fnd base rates'!J$111)\n+($I548*'fnd base rates'!J$112)\n+($J548*'fnd base rates'!J$113)\n+($K548*'fnd base rates'!J$114)\n+($M548*'fnd base rates'!J$116)\n+($N548*'fnd base rates'!J$117)\n+($O548*'fnd base rates'!J$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,10)))\n*$R548","v":10284.33},{"$f":"(($D548*'fnd base rates'!K$107)\n+($E548*'fnd base rates'!K$108)\n+($F548*'fnd base rates'!K$109)\n+($G548*'fnd base rates'!K$110)\n+($H548*'fnd base rates'!K$111)\n+($I548*'fnd base rates'!K$112)\n+($J548*'fnd base rates'!K$113)\n+($K548*'fnd base rates'!K$114)\n+($M548*'fnd base rates'!K$116)\n+($N548*'fnd base rates'!K$117)\n+($O548*'fnd base rates'!K$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,11)))\n*$R548","v":15047.078439999999},{"$f":"(($D548*'fnd base rates'!L$107)\n+($E548*'fnd base rates'!L$108)\n+($F548*'fnd base rates'!L$109)\n+($G548*'fnd base rates'!L$110)\n+($H548*'fnd base rates'!L$111)\n+($I548*'fnd base rates'!L$112)\n+($J548*'fnd base rates'!L$113)\n+($K548*'fnd base rates'!L$114)\n+($M548*'fnd base rates'!L$116)\n+($N548*'fnd base rates'!L$117)\n+($O548*'fnd base rates'!L$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,12)))","v":21150.33684},{"$f":"(($D548*'fnd base rates'!M$107)\n+($E548*'fnd base rates'!M$108)\n+($F548*'fnd base rates'!M$109)\n+($G548*'fnd base rates'!M$110)\n+($H548*'fnd base rates'!M$111)\n+($I548*'fnd base rates'!M$112)\n+($J548*'fnd base rates'!M$113)\n+($K548*'fnd base rates'!M$114)\n+($M548*'fnd base rates'!M$116)\n+($N548*'fnd base rates'!M$117)\n+($O548*'fnd base rates'!M$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,13)))","v":0},174144.46983000002,null,474097735,"474","097","735",1,13,174144.46983000002,13396,0,13396,null,null,null,null,null,13396,0,13396,null,null,{"$f":"BC548-BA548","v":0}]
[474,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D549","v":0},{"$f":"'fnd enro'!E549","v":0},{"$f":"'fnd enro'!F549","v":0},{"$f":"'fnd enro'!G549","v":0},{"$f":"'fnd enro'!H549","v":0},{"$f":"'fnd enro'!I549","v":2},{"$f":"'fnd enro'!J549","v":0},{"$f":"'fnd enro'!K549","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L549","v":0},{"$f":"'fnd enro'!M549","v":0},{"$f":"'fnd enro'!N549","v":0},{"$f":"'fnd enro'!O549","v":0},{"$f":"'fnd enro'!P549","v":0},{"$f":"'fnd enro'!R549","v":2},1,{"$f":"VALUE('fnd enro'!Q549)","v":7},null,{"$f":"(($D549*'fnd base rates'!C$107)\n+($E549*'fnd base rates'!C$108)\n+($F549*'fnd base rates'!C$109)\n+($G549*'fnd base rates'!C$110)\n+($H549*'fnd base rates'!C$111)\n+($I549*'fnd base rates'!C$112)\n+($J549*'fnd base rates'!C$113)\n+($K549*'fnd base rates'!C$114)\n+($M549*'fnd base rates'!C$116)\n+($N549*'fnd base rates'!C$117)\n+($O549*'fnd base rates'!C$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,3)))\n*$R549","v":1072.9226920000001},{"$f":"(($D549*'fnd base rates'!D$107)\n+($E549*'fnd base rates'!D$108)\n+($F549*'fnd base rates'!D$109)\n+($G549*'fnd base rates'!D$110)\n+($H549*'fnd base rates'!D$111)\n+($I549*'fnd base rates'!D$112)\n+($J549*'fnd base rates'!D$113)\n+($K549*'fnd base rates'!D$114)\n+($M549*'fnd base rates'!D$116)\n+($N549*'fnd base rates'!D$117)\n+($O549*'fnd base rates'!D$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,4)))\n*$R549","v":1530.16},{"$f":"(($D549*'fnd base rates'!E$107)\n+($E549*'fnd base rates'!E$108)\n+($F549*'fnd base rates'!E$109)\n+($G549*'fnd base rates'!E$110)\n+($H549*'fnd base rates'!E$111)\n+($I549*'fnd base rates'!E$112)\n+($J549*'fnd base rates'!E$113)\n+($K549*'fnd base rates'!E$114)\n+($M549*'fnd base rates'!E$116)\n+($N549*'fnd base rates'!E$117)\n+($O549*'fnd base rates'!E$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,5)))\n*$R549","v":9824.4007519999996},{"$f":"(($D549*'fnd base rates'!F$107)\n+($E549*'fnd base rates'!F$108)\n+($F549*'fnd base rates'!F$109)\n+($G549*'fnd base rates'!F$110)\n+($H549*'fnd base rates'!F$111)\n+($I549*'fnd base rates'!F$112)\n+($J549*'fnd base rates'!F$113)\n+($K549*'fnd base rates'!F$114)\n+($M549*'fnd base rates'!F$116)\n+($N549*'fnd base rates'!F$117)\n+($O549*'fnd base rates'!F$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,6)))\n*$R549","v":1773.7728240000001},{"$f":"(($D549*'fnd base rates'!G$107)\n+($E549*'fnd base rates'!G$108)\n+($F549*'fnd base rates'!G$109)\n+($G549*'fnd base rates'!G$110)\n+($H549*'fnd base rates'!G$111)\n+($I549*'fnd base rates'!G$112)\n+($J549*'fnd base rates'!G$113)\n+($K549*'fnd base rates'!G$114)\n+($M549*'fnd base rates'!G$116)\n+($N549*'fnd base rates'!G$117)\n+($O549*'fnd base rates'!G$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,7)))\n*$R549","v":327.76656399999996},{"$f":"(($D549*'fnd base rates'!H$107)\n+($E549*'fnd base rates'!H$108)\n+($F549*'fnd base rates'!H$109)\n+($G549*'fnd base rates'!H$110)\n+($H549*'fnd base rates'!H$111)\n+($I549*'fnd base rates'!H$112)\n+($J549*'fnd base rates'!H$113)\n+($K549*'fnd base rates'!H$114)\n+($M549*'fnd base rates'!H$116)\n+($N549*'fnd base rates'!H$117)\n+($O549*'fnd base rates'!H$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D549*'fnd base rates'!I$107)\n+($E549*'fnd base rates'!I$108)\n+($F549*'fnd base rates'!I$109)\n+($G549*'fnd base rates'!I$110)\n+($H549*'fnd base rates'!I$111)\n+($I549*'fnd base rates'!I$112)\n+($J549*'fnd base rates'!I$113)\n+($K549*'fnd base rates'!I$114)\n+($M549*'fnd base rates'!I$116)\n+($N549*'fnd base rates'!I$117)\n+($O549*'fnd base rates'!I$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,9)))\n*$R549","v":851.88},{"$f":"(($D549*'fnd base rates'!J$107)\n+($E549*'fnd base rates'!J$108)\n+($F549*'fnd base rates'!J$109)\n+($G549*'fnd base rates'!J$110)\n+($H549*'fnd base rates'!J$111)\n+($I549*'fnd base rates'!J$112)\n+($J549*'fnd base rates'!J$113)\n+($K549*'fnd base rates'!J$114)\n+($M549*'fnd base rates'!J$116)\n+($N549*'fnd base rates'!J$117)\n+($O549*'fnd base rates'!J$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,10)))\n*$R549","v":1147.5},{"$f":"(($D549*'fnd base rates'!K$107)\n+($E549*'fnd base rates'!K$108)\n+($F549*'fnd base rates'!K$109)\n+($G549*'fnd base rates'!K$110)\n+($H549*'fnd base rates'!K$111)\n+($I549*'fnd base rates'!K$112)\n+($J549*'fnd base rates'!K$113)\n+($K549*'fnd base rates'!K$114)\n+($M549*'fnd base rates'!K$116)\n+($N549*'fnd base rates'!K$117)\n+($O549*'fnd base rates'!K$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,11)))\n*$R549","v":2300.11976},{"$f":"(($D549*'fnd base rates'!L$107)\n+($E549*'fnd base rates'!L$108)\n+($F549*'fnd base rates'!L$109)\n+($G549*'fnd base rates'!L$110)\n+($H549*'fnd base rates'!L$111)\n+($I549*'fnd base rates'!L$112)\n+($J549*'fnd base rates'!L$113)\n+($K549*'fnd base rates'!L$114)\n+($M549*'fnd base rates'!L$116)\n+($N549*'fnd base rates'!L$117)\n+($O549*'fnd base rates'!L$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D549*'fnd base rates'!M$107)\n+($E549*'fnd base rates'!M$108)\n+($F549*'fnd base rates'!M$109)\n+($G549*'fnd base rates'!M$110)\n+($H549*'fnd base rates'!M$111)\n+($I549*'fnd base rates'!M$112)\n+($J549*'fnd base rates'!M$113)\n+($K549*'fnd base rates'!M$114)\n+($M549*'fnd base rates'!M$116)\n+($N549*'fnd base rates'!M$117)\n+($O549*'fnd base rates'!M$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,13)))","v":0},23222.933819999998,null,474097753,"474","097","753",1,2,23222.933819999998,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC549-BA549","v":0}]
[474,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D550","v":0},{"$f":"'fnd enro'!E550","v":0},{"$f":"'fnd enro'!F550","v":0},{"$f":"'fnd enro'!G550","v":0},{"$f":"'fnd enro'!H550","v":1},{"$f":"'fnd enro'!I550","v":1},{"$f":"'fnd enro'!J550","v":0},{"$f":"'fnd enro'!K550","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L550","v":0},{"$f":"'fnd enro'!M550","v":0},{"$f":"'fnd enro'!N550","v":0},{"$f":"'fnd enro'!O550","v":0},{"$f":"'fnd enro'!P550","v":2},{"$f":"'fnd enro'!R550","v":2},1,{"$f":"VALUE('fnd enro'!Q550)","v":4},null,{"$f":"(($D550*'fnd base rates'!C$107)\n+($E550*'fnd base rates'!C$108)\n+($F550*'fnd base rates'!C$109)\n+($G550*'fnd base rates'!C$110)\n+($H550*'fnd base rates'!C$111)\n+($I550*'fnd base rates'!C$112)\n+($J550*'fnd base rates'!C$113)\n+($K550*'fnd base rates'!C$114)\n+($M550*'fnd base rates'!C$116)\n+($N550*'fnd base rates'!C$117)\n+($O550*'fnd base rates'!C$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,3)))\n*$R550","v":1189.7026920000001},{"$f":"(($D550*'fnd base rates'!D$107)\n+($E550*'fnd base rates'!D$108)\n+($F550*'fnd base rates'!D$109)\n+($G550*'fnd base rates'!D$110)\n+($H550*'fnd base rates'!D$111)\n+($I550*'fnd base rates'!D$112)\n+($J550*'fnd base rates'!D$113)\n+($K550*'fnd base rates'!D$114)\n+($M550*'fnd base rates'!D$116)\n+($N550*'fnd base rates'!D$117)\n+($O550*'fnd base rates'!D$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,4)))\n*$R550","v":2083.44},{"$f":"(($D550*'fnd base rates'!E$107)\n+($E550*'fnd base rates'!E$108)\n+($F550*'fnd base rates'!E$109)\n+($G550*'fnd base rates'!E$110)\n+($H550*'fnd base rates'!E$111)\n+($I550*'fnd base rates'!E$112)\n+($J550*'fnd base rates'!E$113)\n+($K550*'fnd base rates'!E$114)\n+($M550*'fnd base rates'!E$116)\n+($N550*'fnd base rates'!E$117)\n+($O550*'fnd base rates'!E$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,5)))\n*$R550","v":13772.840752},{"$f":"(($D550*'fnd base rates'!F$107)\n+($E550*'fnd base rates'!F$108)\n+($F550*'fnd base rates'!F$109)\n+($G550*'fnd base rates'!F$110)\n+($H550*'fnd base rates'!F$111)\n+($I550*'fnd base rates'!F$112)\n+($J550*'fnd base rates'!F$113)\n+($K550*'fnd base rates'!F$114)\n+($M550*'fnd base rates'!F$116)\n+($N550*'fnd base rates'!F$117)\n+($O550*'fnd base rates'!F$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,6)))\n*$R550","v":1882.2628240000001},{"$f":"(($D550*'fnd base rates'!G$107)\n+($E550*'fnd base rates'!G$108)\n+($F550*'fnd base rates'!G$109)\n+($G550*'fnd base rates'!G$110)\n+($H550*'fnd base rates'!G$111)\n+($I550*'fnd base rates'!G$112)\n+($J550*'fnd base rates'!G$113)\n+($K550*'fnd base rates'!G$114)\n+($M550*'fnd base rates'!G$116)\n+($N550*'fnd base rates'!G$117)\n+($O550*'fnd base rates'!G$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,7)))\n*$R550","v":594.37656399999992},{"$f":"(($D550*'fnd base rates'!H$107)\n+($E550*'fnd base rates'!H$108)\n+($F550*'fnd base rates'!H$109)\n+($G550*'fnd base rates'!H$110)\n+($H550*'fnd base rates'!H$111)\n+($I550*'fnd base rates'!H$112)\n+($J550*'fnd base rates'!H$113)\n+($K550*'fnd base rates'!H$114)\n+($M550*'fnd base rates'!H$116)\n+($N550*'fnd base rates'!H$117)\n+($O550*'fnd base rates'!H$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,8)))","v":1391.677868},{"$f":"(($D550*'fnd base rates'!I$107)\n+($E550*'fnd base rates'!I$108)\n+($F550*'fnd base rates'!I$109)\n+($G550*'fnd base rates'!I$110)\n+($H550*'fnd base rates'!I$111)\n+($I550*'fnd base rates'!I$112)\n+($J550*'fnd base rates'!I$113)\n+($K550*'fnd base rates'!I$114)\n+($M550*'fnd base rates'!I$116)\n+($N550*'fnd base rates'!I$117)\n+($O550*'fnd base rates'!I$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,9)))\n*$R550","v":1007.35},{"$f":"(($D550*'fnd base rates'!J$107)\n+($E550*'fnd base rates'!J$108)\n+($F550*'fnd base rates'!J$109)\n+($G550*'fnd base rates'!J$110)\n+($H550*'fnd base rates'!J$111)\n+($I550*'fnd base rates'!J$112)\n+($J550*'fnd base rates'!J$113)\n+($K550*'fnd base rates'!J$114)\n+($M550*'fnd base rates'!J$116)\n+($N550*'fnd base rates'!J$117)\n+($O550*'fnd base rates'!J$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,10)))\n*$R550","v":1959.04},{"$f":"(($D550*'fnd base rates'!K$107)\n+($E550*'fnd base rates'!K$108)\n+($F550*'fnd base rates'!K$109)\n+($G550*'fnd base rates'!K$110)\n+($H550*'fnd base rates'!K$111)\n+($I550*'fnd base rates'!K$112)\n+($J550*'fnd base rates'!K$113)\n+($K550*'fnd base rates'!K$114)\n+($M550*'fnd base rates'!K$116)\n+($N550*'fnd base rates'!K$117)\n+($O550*'fnd base rates'!K$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,11)))\n*$R550","v":2332.21976},{"$f":"(($D550*'fnd base rates'!L$107)\n+($E550*'fnd base rates'!L$108)\n+($F550*'fnd base rates'!L$109)\n+($G550*'fnd base rates'!L$110)\n+($H550*'fnd base rates'!L$111)\n+($I550*'fnd base rates'!L$112)\n+($J550*'fnd base rates'!L$113)\n+($K550*'fnd base rates'!L$114)\n+($M550*'fnd base rates'!L$116)\n+($N550*'fnd base rates'!L$117)\n+($O550*'fnd base rates'!L$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,12)))","v":3755.2833599999999},{"$f":"(($D550*'fnd base rates'!M$107)\n+($E550*'fnd base rates'!M$108)\n+($F550*'fnd base rates'!M$109)\n+($G550*'fnd base rates'!M$110)\n+($H550*'fnd base rates'!M$111)\n+($I550*'fnd base rates'!M$112)\n+($J550*'fnd base rates'!M$113)\n+($K550*'fnd base rates'!M$114)\n+($M550*'fnd base rates'!M$116)\n+($N550*'fnd base rates'!M$117)\n+($O550*'fnd base rates'!M$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,13)))","v":0},29968.19382,null,474097775,"474","097","775",1,2,29968.19382,14984,0,14984,null,null,null,null,null,14984,0,14984,null,null,{"$f":"BC550-BA550","v":0}]
[478,478352023,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D551","v":0},{"$f":"'fnd enro'!E551","v":0},{"$f":"'fnd enro'!F551","v":0},{"$f":"'fnd enro'!G551","v":0},{"$f":"'fnd enro'!H551","v":0},{"$f":"'fnd enro'!I551","v":1},{"$f":"'fnd enro'!J551","v":0},{"$f":"'fnd enro'!K551","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L551","v":0},{"$f":"'fnd enro'!M551","v":0},{"$f":"'fnd enro'!N551","v":0},{"$f":"'fnd enro'!O551","v":0},{"$f":"'fnd enro'!P551","v":0},{"$f":"'fnd enro'!R551","v":1},1,{"$f":"VALUE('fnd enro'!Q551)","v":3},null,{"$f":"(($D551*'fnd base rates'!C$107)\n+($E551*'fnd base rates'!C$108)\n+($F551*'fnd base rates'!C$109)\n+($G551*'fnd base rates'!C$110)\n+($H551*'fnd base rates'!C$111)\n+($I551*'fnd base rates'!C$112)\n+($J551*'fnd base rates'!C$113)\n+($K551*'fnd base rates'!C$114)\n+($M551*'fnd base rates'!C$116)\n+($N551*'fnd base rates'!C$117)\n+($O551*'fnd base rates'!C$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,3)))\n*$R551","v":536.46134600000005},{"$f":"(($D551*'fnd base rates'!D$107)\n+($E551*'fnd base rates'!D$108)\n+($F551*'fnd base rates'!D$109)\n+($G551*'fnd base rates'!D$110)\n+($H551*'fnd base rates'!D$111)\n+($I551*'fnd base rates'!D$112)\n+($J551*'fnd base rates'!D$113)\n+($K551*'fnd base rates'!D$114)\n+($M551*'fnd base rates'!D$116)\n+($N551*'fnd base rates'!D$117)\n+($O551*'fnd base rates'!D$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,4)))\n*$R551","v":765.08},{"$f":"(($D551*'fnd base rates'!E$107)\n+($E551*'fnd base rates'!E$108)\n+($F551*'fnd base rates'!E$109)\n+($G551*'fnd base rates'!E$110)\n+($H551*'fnd base rates'!E$111)\n+($I551*'fnd base rates'!E$112)\n+($J551*'fnd base rates'!E$113)\n+($K551*'fnd base rates'!E$114)\n+($M551*'fnd base rates'!E$116)\n+($N551*'fnd base rates'!E$117)\n+($O551*'fnd base rates'!E$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,5)))\n*$R551","v":4912.2003759999998},{"$f":"(($D551*'fnd base rates'!F$107)\n+($E551*'fnd base rates'!F$108)\n+($F551*'fnd base rates'!F$109)\n+($G551*'fnd base rates'!F$110)\n+($H551*'fnd base rates'!F$111)\n+($I551*'fnd base rates'!F$112)\n+($J551*'fnd base rates'!F$113)\n+($K551*'fnd base rates'!F$114)\n+($M551*'fnd base rates'!F$116)\n+($N551*'fnd base rates'!F$117)\n+($O551*'fnd base rates'!F$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,6)))\n*$R551","v":886.88641200000006},{"$f":"(($D551*'fnd base rates'!G$107)\n+($E551*'fnd base rates'!G$108)\n+($F551*'fnd base rates'!G$109)\n+($G551*'fnd base rates'!G$110)\n+($H551*'fnd base rates'!G$111)\n+($I551*'fnd base rates'!G$112)\n+($J551*'fnd base rates'!G$113)\n+($K551*'fnd base rates'!G$114)\n+($M551*'fnd base rates'!G$116)\n+($N551*'fnd base rates'!G$117)\n+($O551*'fnd base rates'!G$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,7)))\n*$R551","v":163.88328199999998},{"$f":"(($D551*'fnd base rates'!H$107)\n+($E551*'fnd base rates'!H$108)\n+($F551*'fnd base rates'!H$109)\n+($G551*'fnd base rates'!H$110)\n+($H551*'fnd base rates'!H$111)\n+($I551*'fnd base rates'!H$112)\n+($J551*'fnd base rates'!H$113)\n+($K551*'fnd base rates'!H$114)\n+($M551*'fnd base rates'!H$116)\n+($N551*'fnd base rates'!H$117)\n+($O551*'fnd base rates'!H$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D551*'fnd base rates'!I$107)\n+($E551*'fnd base rates'!I$108)\n+($F551*'fnd base rates'!I$109)\n+($G551*'fnd base rates'!I$110)\n+($H551*'fnd base rates'!I$111)\n+($I551*'fnd base rates'!I$112)\n+($J551*'fnd base rates'!I$113)\n+($K551*'fnd base rates'!I$114)\n+($M551*'fnd base rates'!I$116)\n+($N551*'fnd base rates'!I$117)\n+($O551*'fnd base rates'!I$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,9)))\n*$R551","v":425.94},{"$f":"(($D551*'fnd base rates'!J$107)\n+($E551*'fnd base rates'!J$108)\n+($F551*'fnd base rates'!J$109)\n+($G551*'fnd base rates'!J$110)\n+($H551*'fnd base rates'!J$111)\n+($I551*'fnd base rates'!J$112)\n+($J551*'fnd base rates'!J$113)\n+($K551*'fnd base rates'!J$114)\n+($M551*'fnd base rates'!J$116)\n+($N551*'fnd base rates'!J$117)\n+($O551*'fnd base rates'!J$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,10)))\n*$R551","v":573.75},{"$f":"(($D551*'fnd base rates'!K$107)\n+($E551*'fnd base rates'!K$108)\n+($F551*'fnd base rates'!K$109)\n+($G551*'fnd base rates'!K$110)\n+($H551*'fnd base rates'!K$111)\n+($I551*'fnd base rates'!K$112)\n+($J551*'fnd base rates'!K$113)\n+($K551*'fnd base rates'!K$114)\n+($M551*'fnd base rates'!K$116)\n+($N551*'fnd base rates'!K$117)\n+($O551*'fnd base rates'!K$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,11)))\n*$R551","v":1150.05988},{"$f":"(($D551*'fnd base rates'!L$107)\n+($E551*'fnd base rates'!L$108)\n+($F551*'fnd base rates'!L$109)\n+($G551*'fnd base rates'!L$110)\n+($H551*'fnd base rates'!L$111)\n+($I551*'fnd base rates'!L$112)\n+($J551*'fnd base rates'!L$113)\n+($K551*'fnd base rates'!L$114)\n+($M551*'fnd base rates'!L$116)\n+($N551*'fnd base rates'!L$117)\n+($O551*'fnd base rates'!L$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D551*'fnd base rates'!M$107)\n+($E551*'fnd base rates'!M$108)\n+($F551*'fnd base rates'!M$109)\n+($G551*'fnd base rates'!M$110)\n+($H551*'fnd base rates'!M$111)\n+($I551*'fnd base rates'!M$112)\n+($J551*'fnd base rates'!M$113)\n+($K551*'fnd base rates'!M$114)\n+($M551*'fnd base rates'!M$116)\n+($N551*'fnd base rates'!M$117)\n+($O551*'fnd base rates'!M$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,13)))","v":0},11611.466909999999,null,478352023,"478","352","023",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC551-BA551","v":0}]
[478,478352056,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D552","v":0},{"$f":"'fnd enro'!E552","v":0},{"$f":"'fnd enro'!F552","v":0},{"$f":"'fnd enro'!G552","v":0},{"$f":"'fnd enro'!H552","v":1},{"$f":"'fnd enro'!I552","v":0},{"$f":"'fnd enro'!J552","v":0},{"$f":"'fnd enro'!K552","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L552","v":0},{"$f":"'fnd enro'!M552","v":0},{"$f":"'fnd enro'!N552","v":0},{"$f":"'fnd enro'!O552","v":0},{"$f":"'fnd enro'!P552","v":1},{"$f":"'fnd enro'!R552","v":1},1,{"$f":"VALUE('fnd enro'!Q552)","v":4},null,{"$f":"(($D552*'fnd base rates'!C$107)\n+($E552*'fnd base rates'!C$108)\n+($F552*'fnd base rates'!C$109)\n+($G552*'fnd base rates'!C$110)\n+($H552*'fnd base rates'!C$111)\n+($I552*'fnd base rates'!C$112)\n+($J552*'fnd base rates'!C$113)\n+($K552*'fnd base rates'!C$114)\n+($M552*'fnd base rates'!C$116)\n+($N552*'fnd base rates'!C$117)\n+($O552*'fnd base rates'!C$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,3)))\n*$R552","v":594.85134600000004},{"$f":"(($D552*'fnd base rates'!D$107)\n+($E552*'fnd base rates'!D$108)\n+($F552*'fnd base rates'!D$109)\n+($G552*'fnd base rates'!D$110)\n+($H552*'fnd base rates'!D$111)\n+($I552*'fnd base rates'!D$112)\n+($J552*'fnd base rates'!D$113)\n+($K552*'fnd base rates'!D$114)\n+($M552*'fnd base rates'!D$116)\n+($N552*'fnd base rates'!D$117)\n+($O552*'fnd base rates'!D$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,4)))\n*$R552","v":1041.72},{"$f":"(($D552*'fnd base rates'!E$107)\n+($E552*'fnd base rates'!E$108)\n+($F552*'fnd base rates'!E$109)\n+($G552*'fnd base rates'!E$110)\n+($H552*'fnd base rates'!E$111)\n+($I552*'fnd base rates'!E$112)\n+($J552*'fnd base rates'!E$113)\n+($K552*'fnd base rates'!E$114)\n+($M552*'fnd base rates'!E$116)\n+($N552*'fnd base rates'!E$117)\n+($O552*'fnd base rates'!E$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,5)))\n*$R552","v":6160.0603759999995},{"$f":"(($D552*'fnd base rates'!F$107)\n+($E552*'fnd base rates'!F$108)\n+($F552*'fnd base rates'!F$109)\n+($G552*'fnd base rates'!F$110)\n+($H552*'fnd base rates'!F$111)\n+($I552*'fnd base rates'!F$112)\n+($J552*'fnd base rates'!F$113)\n+($K552*'fnd base rates'!F$114)\n+($M552*'fnd base rates'!F$116)\n+($N552*'fnd base rates'!F$117)\n+($O552*'fnd base rates'!F$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,6)))\n*$R552","v":995.37641200000007},{"$f":"(($D552*'fnd base rates'!G$107)\n+($E552*'fnd base rates'!G$108)\n+($F552*'fnd base rates'!G$109)\n+($G552*'fnd base rates'!G$110)\n+($H552*'fnd base rates'!G$111)\n+($I552*'fnd base rates'!G$112)\n+($J552*'fnd base rates'!G$113)\n+($K552*'fnd base rates'!G$114)\n+($M552*'fnd base rates'!G$116)\n+($N552*'fnd base rates'!G$117)\n+($O552*'fnd base rates'!G$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,7)))\n*$R552","v":299.47328200000004},{"$f":"(($D552*'fnd base rates'!H$107)\n+($E552*'fnd base rates'!H$108)\n+($F552*'fnd base rates'!H$109)\n+($G552*'fnd base rates'!H$110)\n+($H552*'fnd base rates'!H$111)\n+($I552*'fnd base rates'!H$112)\n+($J552*'fnd base rates'!H$113)\n+($K552*'fnd base rates'!H$114)\n+($M552*'fnd base rates'!H$116)\n+($N552*'fnd base rates'!H$117)\n+($O552*'fnd base rates'!H$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,8)))","v":543.51893400000006},{"$f":"(($D552*'fnd base rates'!I$107)\n+($E552*'fnd base rates'!I$108)\n+($F552*'fnd base rates'!I$109)\n+($G552*'fnd base rates'!I$110)\n+($H552*'fnd base rates'!I$111)\n+($I552*'fnd base rates'!I$112)\n+($J552*'fnd base rates'!I$113)\n+($K552*'fnd base rates'!I$114)\n+($M552*'fnd base rates'!I$116)\n+($N552*'fnd base rates'!I$117)\n+($O552*'fnd base rates'!I$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,9)))\n*$R552","v":472.05},{"$f":"(($D552*'fnd base rates'!J$107)\n+($E552*'fnd base rates'!J$108)\n+($F552*'fnd base rates'!J$109)\n+($G552*'fnd base rates'!J$110)\n+($H552*'fnd base rates'!J$111)\n+($I552*'fnd base rates'!J$112)\n+($J552*'fnd base rates'!J$113)\n+($K552*'fnd base rates'!J$114)\n+($M552*'fnd base rates'!J$116)\n+($N552*'fnd base rates'!J$117)\n+($O552*'fnd base rates'!J$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,10)))\n*$R552","v":817.05},{"$f":"(($D552*'fnd base rates'!K$107)\n+($E552*'fnd base rates'!K$108)\n+($F552*'fnd base rates'!K$109)\n+($G552*'fnd base rates'!K$110)\n+($H552*'fnd base rates'!K$111)\n+($I552*'fnd base rates'!K$112)\n+($J552*'fnd base rates'!K$113)\n+($K552*'fnd base rates'!K$114)\n+($M552*'fnd base rates'!K$116)\n+($N552*'fnd base rates'!K$117)\n+($O552*'fnd base rates'!K$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,11)))\n*$R552","v":1182.1598799999999},{"$f":"(($D552*'fnd base rates'!L$107)\n+($E552*'fnd base rates'!L$108)\n+($F552*'fnd base rates'!L$109)\n+($G552*'fnd base rates'!L$110)\n+($H552*'fnd base rates'!L$111)\n+($I552*'fnd base rates'!L$112)\n+($J552*'fnd base rates'!L$113)\n+($K552*'fnd base rates'!L$114)\n+($M552*'fnd base rates'!L$116)\n+($N552*'fnd base rates'!L$117)\n+($O552*'fnd base rates'!L$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,12)))","v":1949.3166799999999},{"$f":"(($D552*'fnd base rates'!M$107)\n+($E552*'fnd base rates'!M$108)\n+($F552*'fnd base rates'!M$109)\n+($G552*'fnd base rates'!M$110)\n+($H552*'fnd base rates'!M$111)\n+($I552*'fnd base rates'!M$112)\n+($J552*'fnd base rates'!M$113)\n+($K552*'fnd base rates'!M$114)\n+($M552*'fnd base rates'!M$116)\n+($N552*'fnd base rates'!M$117)\n+($O552*'fnd base rates'!M$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,13)))","v":0},14055.576909999998,null,478352056,"478","352","056",1,1,14055.576909999998,14056,0,14056,null,null,null,null,null,14056,0,14056,null,null,{"$f":"BC552-BA552","v":0}]
[478,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D553","v":0},{"$f":"'fnd enro'!E553","v":0},{"$f":"'fnd enro'!F553","v":0},{"$f":"'fnd enro'!G553","v":0},{"$f":"'fnd enro'!H553","v":1},{"$f":"'fnd enro'!I553","v":1},{"$f":"'fnd enro'!J553","v":0},{"$f":"'fnd enro'!K553","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L553","v":0},{"$f":"'fnd enro'!M553","v":0},{"$f":"'fnd enro'!N553","v":0},{"$f":"'fnd enro'!O553","v":0},{"$f":"'fnd enro'!P553","v":1},{"$f":"'fnd enro'!R553","v":2},1,{"$f":"VALUE('fnd enro'!Q553)","v":10},null,{"$f":"(($D553*'fnd base rates'!C$107)\n+($E553*'fnd base rates'!C$108)\n+($F553*'fnd base rates'!C$109)\n+($G553*'fnd base rates'!C$110)\n+($H553*'fnd base rates'!C$111)\n+($I553*'fnd base rates'!C$112)\n+($J553*'fnd base rates'!C$113)\n+($K553*'fnd base rates'!C$114)\n+($M553*'fnd base rates'!C$116)\n+($N553*'fnd base rates'!C$117)\n+($O553*'fnd base rates'!C$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,3)))\n*$R553","v":1152.232692},{"$f":"(($D553*'fnd base rates'!D$107)\n+($E553*'fnd base rates'!D$108)\n+($F553*'fnd base rates'!D$109)\n+($G553*'fnd base rates'!D$110)\n+($H553*'fnd base rates'!D$111)\n+($I553*'fnd base rates'!D$112)\n+($J553*'fnd base rates'!D$113)\n+($K553*'fnd base rates'!D$114)\n+($M553*'fnd base rates'!D$116)\n+($N553*'fnd base rates'!D$117)\n+($O553*'fnd base rates'!D$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,4)))\n*$R553","v":1905.96},{"$f":"(($D553*'fnd base rates'!E$107)\n+($E553*'fnd base rates'!E$108)\n+($F553*'fnd base rates'!E$109)\n+($G553*'fnd base rates'!E$110)\n+($H553*'fnd base rates'!E$111)\n+($I553*'fnd base rates'!E$112)\n+($J553*'fnd base rates'!E$113)\n+($K553*'fnd base rates'!E$114)\n+($M553*'fnd base rates'!E$116)\n+($N553*'fnd base rates'!E$117)\n+($O553*'fnd base rates'!E$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,5)))\n*$R553","v":12040.120752000001},{"$f":"(($D553*'fnd base rates'!F$107)\n+($E553*'fnd base rates'!F$108)\n+($F553*'fnd base rates'!F$109)\n+($G553*'fnd base rates'!F$110)\n+($H553*'fnd base rates'!F$111)\n+($I553*'fnd base rates'!F$112)\n+($J553*'fnd base rates'!F$113)\n+($K553*'fnd base rates'!F$114)\n+($M553*'fnd base rates'!F$116)\n+($N553*'fnd base rates'!F$117)\n+($O553*'fnd base rates'!F$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,6)))\n*$R553","v":1882.2628240000001},{"$f":"(($D553*'fnd base rates'!G$107)\n+($E553*'fnd base rates'!G$108)\n+($F553*'fnd base rates'!G$109)\n+($G553*'fnd base rates'!G$110)\n+($H553*'fnd base rates'!G$111)\n+($I553*'fnd base rates'!G$112)\n+($J553*'fnd base rates'!G$113)\n+($K553*'fnd base rates'!G$114)\n+($M553*'fnd base rates'!G$116)\n+($N553*'fnd base rates'!G$117)\n+($O553*'fnd base rates'!G$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,7)))\n*$R553","v":510.30656399999998},{"$f":"(($D553*'fnd base rates'!H$107)\n+($E553*'fnd base rates'!H$108)\n+($F553*'fnd base rates'!H$109)\n+($G553*'fnd base rates'!H$110)\n+($H553*'fnd base rates'!H$111)\n+($I553*'fnd base rates'!H$112)\n+($J553*'fnd base rates'!H$113)\n+($K553*'fnd base rates'!H$114)\n+($M553*'fnd base rates'!H$116)\n+($N553*'fnd base rates'!H$117)\n+($O553*'fnd base rates'!H$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,8)))","v":1378.7978679999999},{"$f":"(($D553*'fnd base rates'!I$107)\n+($E553*'fnd base rates'!I$108)\n+($F553*'fnd base rates'!I$109)\n+($G553*'fnd base rates'!I$110)\n+($H553*'fnd base rates'!I$111)\n+($I553*'fnd base rates'!I$112)\n+($J553*'fnd base rates'!I$113)\n+($K553*'fnd base rates'!I$114)\n+($M553*'fnd base rates'!I$116)\n+($N553*'fnd base rates'!I$117)\n+($O553*'fnd base rates'!I$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,9)))\n*$R553","v":937.18000000000006},{"$f":"(($D553*'fnd base rates'!J$107)\n+($E553*'fnd base rates'!J$108)\n+($F553*'fnd base rates'!J$109)\n+($G553*'fnd base rates'!J$110)\n+($H553*'fnd base rates'!J$111)\n+($I553*'fnd base rates'!J$112)\n+($J553*'fnd base rates'!J$113)\n+($K553*'fnd base rates'!J$114)\n+($M553*'fnd base rates'!J$116)\n+($N553*'fnd base rates'!J$117)\n+($O553*'fnd base rates'!J$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,10)))\n*$R553","v":1594.4499999999998},{"$f":"(($D553*'fnd base rates'!K$107)\n+($E553*'fnd base rates'!K$108)\n+($F553*'fnd base rates'!K$109)\n+($G553*'fnd base rates'!K$110)\n+($H553*'fnd base rates'!K$111)\n+($I553*'fnd base rates'!K$112)\n+($J553*'fnd base rates'!K$113)\n+($K553*'fnd base rates'!K$114)\n+($M553*'fnd base rates'!K$116)\n+($N553*'fnd base rates'!K$117)\n+($O553*'fnd base rates'!K$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,11)))\n*$R553","v":2332.21976},{"$f":"(($D553*'fnd base rates'!L$107)\n+($E553*'fnd base rates'!L$108)\n+($F553*'fnd base rates'!L$109)\n+($G553*'fnd base rates'!L$110)\n+($H553*'fnd base rates'!L$111)\n+($I553*'fnd base rates'!L$112)\n+($J553*'fnd base rates'!L$113)\n+($K553*'fnd base rates'!L$114)\n+($M553*'fnd base rates'!L$116)\n+($N553*'fnd base rates'!L$117)\n+($O553*'fnd base rates'!L$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,12)))","v":3475.0033600000002},{"$f":"(($D553*'fnd base rates'!M$107)\n+($E553*'fnd base rates'!M$108)\n+($F553*'fnd base rates'!M$109)\n+($G553*'fnd base rates'!M$110)\n+($H553*'fnd base rates'!M$111)\n+($I553*'fnd base rates'!M$112)\n+($J553*'fnd base rates'!M$113)\n+($K553*'fnd base rates'!M$114)\n+($M553*'fnd base rates'!M$116)\n+($N553*'fnd base rates'!M$117)\n+($O553*'fnd base rates'!M$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,13)))","v":0},27208.533820000001,null,478352064,"478","352","064",1,2,27208.533820000001,13604,0,13604,null,null,null,null,null,13604,0,13604,null,null,{"$f":"BC553-BA553","v":0}]
[478,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D554","v":0},{"$f":"'fnd enro'!E554","v":0},{"$f":"'fnd enro'!F554","v":0},{"$f":"'fnd enro'!G554","v":0},{"$f":"'fnd enro'!H554","v":2},{"$f":"'fnd enro'!I554","v":0},{"$f":"'fnd enro'!J554","v":0},{"$f":"'fnd enro'!K554","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L554","v":0},{"$f":"'fnd enro'!M554","v":0},{"$f":"'fnd enro'!N554","v":0},{"$f":"'fnd enro'!O554","v":0},{"$f":"'fnd enro'!P554","v":0},{"$f":"'fnd enro'!R554","v":2},1,{"$f":"VALUE('fnd enro'!Q554)","v":2},null,{"$f":"(($D554*'fnd base rates'!C$107)\n+($E554*'fnd base rates'!C$108)\n+($F554*'fnd base rates'!C$109)\n+($G554*'fnd base rates'!C$110)\n+($H554*'fnd base rates'!C$111)\n+($I554*'fnd base rates'!C$112)\n+($J554*'fnd base rates'!C$113)\n+($K554*'fnd base rates'!C$114)\n+($M554*'fnd base rates'!C$116)\n+($N554*'fnd base rates'!C$117)\n+($O554*'fnd base rates'!C$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,3)))\n*$R554","v":1072.9226920000001},{"$f":"(($D554*'fnd base rates'!D$107)\n+($E554*'fnd base rates'!D$108)\n+($F554*'fnd base rates'!D$109)\n+($G554*'fnd base rates'!D$110)\n+($H554*'fnd base rates'!D$111)\n+($I554*'fnd base rates'!D$112)\n+($J554*'fnd base rates'!D$113)\n+($K554*'fnd base rates'!D$114)\n+($M554*'fnd base rates'!D$116)\n+($N554*'fnd base rates'!D$117)\n+($O554*'fnd base rates'!D$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,4)))\n*$R554","v":1530.16},{"$f":"(($D554*'fnd base rates'!E$107)\n+($E554*'fnd base rates'!E$108)\n+($F554*'fnd base rates'!E$109)\n+($G554*'fnd base rates'!E$110)\n+($H554*'fnd base rates'!E$111)\n+($I554*'fnd base rates'!E$112)\n+($J554*'fnd base rates'!E$113)\n+($K554*'fnd base rates'!E$114)\n+($M554*'fnd base rates'!E$116)\n+($N554*'fnd base rates'!E$117)\n+($O554*'fnd base rates'!E$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,5)))\n*$R554","v":6918.960752},{"$f":"(($D554*'fnd base rates'!F$107)\n+($E554*'fnd base rates'!F$108)\n+($F554*'fnd base rates'!F$109)\n+($G554*'fnd base rates'!F$110)\n+($H554*'fnd base rates'!F$111)\n+($I554*'fnd base rates'!F$112)\n+($J554*'fnd base rates'!F$113)\n+($K554*'fnd base rates'!F$114)\n+($M554*'fnd base rates'!F$116)\n+($N554*'fnd base rates'!F$117)\n+($O554*'fnd base rates'!F$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,6)))\n*$R554","v":1990.7528240000001},{"$f":"(($D554*'fnd base rates'!G$107)\n+($E554*'fnd base rates'!G$108)\n+($F554*'fnd base rates'!G$109)\n+($G554*'fnd base rates'!G$110)\n+($H554*'fnd base rates'!G$111)\n+($I554*'fnd base rates'!G$112)\n+($J554*'fnd base rates'!G$113)\n+($K554*'fnd base rates'!G$114)\n+($M554*'fnd base rates'!G$116)\n+($N554*'fnd base rates'!G$117)\n+($O554*'fnd base rates'!G$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,7)))\n*$R554","v":336.906564},{"$f":"(($D554*'fnd base rates'!H$107)\n+($E554*'fnd base rates'!H$108)\n+($F554*'fnd base rates'!H$109)\n+($G554*'fnd base rates'!H$110)\n+($H554*'fnd base rates'!H$111)\n+($I554*'fnd base rates'!H$112)\n+($J554*'fnd base rates'!H$113)\n+($K554*'fnd base rates'!H$114)\n+($M554*'fnd base rates'!H$116)\n+($N554*'fnd base rates'!H$117)\n+($O554*'fnd base rates'!H$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D554*'fnd base rates'!I$107)\n+($E554*'fnd base rates'!I$108)\n+($F554*'fnd base rates'!I$109)\n+($G554*'fnd base rates'!I$110)\n+($H554*'fnd base rates'!I$111)\n+($I554*'fnd base rates'!I$112)\n+($J554*'fnd base rates'!I$113)\n+($K554*'fnd base rates'!I$114)\n+($M554*'fnd base rates'!I$116)\n+($N554*'fnd base rates'!I$117)\n+($O554*'fnd base rates'!I$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,9)))\n*$R554","v":725.38},{"$f":"(($D554*'fnd base rates'!J$107)\n+($E554*'fnd base rates'!J$108)\n+($F554*'fnd base rates'!J$109)\n+($G554*'fnd base rates'!J$110)\n+($H554*'fnd base rates'!J$111)\n+($I554*'fnd base rates'!J$112)\n+($J554*'fnd base rates'!J$113)\n+($K554*'fnd base rates'!J$114)\n+($M554*'fnd base rates'!J$116)\n+($N554*'fnd base rates'!J$117)\n+($O554*'fnd base rates'!J$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,10)))\n*$R554","v":497.62},{"$f":"(($D554*'fnd base rates'!K$107)\n+($E554*'fnd base rates'!K$108)\n+($F554*'fnd base rates'!K$109)\n+($G554*'fnd base rates'!K$110)\n+($H554*'fnd base rates'!K$111)\n+($I554*'fnd base rates'!K$112)\n+($J554*'fnd base rates'!K$113)\n+($K554*'fnd base rates'!K$114)\n+($M554*'fnd base rates'!K$116)\n+($N554*'fnd base rates'!K$117)\n+($O554*'fnd base rates'!K$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,11)))\n*$R554","v":2364.3197599999999},{"$f":"(($D554*'fnd base rates'!L$107)\n+($E554*'fnd base rates'!L$108)\n+($F554*'fnd base rates'!L$109)\n+($G554*'fnd base rates'!L$110)\n+($H554*'fnd base rates'!L$111)\n+($I554*'fnd base rates'!L$112)\n+($J554*'fnd base rates'!L$113)\n+($K554*'fnd base rates'!L$114)\n+($M554*'fnd base rates'!L$116)\n+($N554*'fnd base rates'!L$117)\n+($O554*'fnd base rates'!L$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,12)))","v":3024.95336},{"$f":"(($D554*'fnd base rates'!M$107)\n+($E554*'fnd base rates'!M$108)\n+($F554*'fnd base rates'!M$109)\n+($G554*'fnd base rates'!M$110)\n+($H554*'fnd base rates'!M$111)\n+($I554*'fnd base rates'!M$112)\n+($J554*'fnd base rates'!M$113)\n+($K554*'fnd base rates'!M$114)\n+($M554*'fnd base rates'!M$116)\n+($N554*'fnd base rates'!M$117)\n+($O554*'fnd base rates'!M$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,13)))","v":0},19508.853819999997,null,478352067,"478","352","067",1,2,19508.853819999997,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC554-BA554","v":0}]
[478,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D555","v":0},{"$f":"'fnd enro'!E555","v":0},{"$f":"'fnd enro'!F555","v":0},{"$f":"'fnd enro'!G555","v":0},{"$f":"'fnd enro'!H555","v":4},{"$f":"'fnd enro'!I555","v":6},{"$f":"'fnd enro'!J555","v":0},{"$f":"'fnd enro'!K555","v":0.38600000000000001},{"$f":"'fnd enro'!L555","v":0},{"$f":"'fnd enro'!M555","v":0},{"$f":"'fnd enro'!N555","v":0},{"$f":"'fnd enro'!O555","v":0},{"$f":"'fnd enro'!P555","v":3},{"$f":"'fnd enro'!R555","v":10},1,{"$f":"VALUE('fnd enro'!Q555)","v":11},null,{"$f":"(($D555*'fnd base rates'!C$107)\n+($E555*'fnd base rates'!C$108)\n+($F555*'fnd base rates'!C$109)\n+($G555*'fnd base rates'!C$110)\n+($H555*'fnd base rates'!C$111)\n+($I555*'fnd base rates'!C$112)\n+($J555*'fnd base rates'!C$113)\n+($K555*'fnd base rates'!C$114)\n+($M555*'fnd base rates'!C$116)\n+($N555*'fnd base rates'!C$117)\n+($O555*'fnd base rates'!C$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,3)))\n*$R555","v":5615.4734600000002},{"$f":"(($D555*'fnd base rates'!D$107)\n+($E555*'fnd base rates'!D$108)\n+($F555*'fnd base rates'!D$109)\n+($G555*'fnd base rates'!D$110)\n+($H555*'fnd base rates'!D$111)\n+($I555*'fnd base rates'!D$112)\n+($J555*'fnd base rates'!D$113)\n+($K555*'fnd base rates'!D$114)\n+($M555*'fnd base rates'!D$116)\n+($N555*'fnd base rates'!D$117)\n+($O555*'fnd base rates'!D$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,4)))\n*$R555","v":8839.34},{"$f":"(($D555*'fnd base rates'!E$107)\n+($E555*'fnd base rates'!E$108)\n+($F555*'fnd base rates'!E$109)\n+($G555*'fnd base rates'!E$110)\n+($H555*'fnd base rates'!E$111)\n+($I555*'fnd base rates'!E$112)\n+($J555*'fnd base rates'!E$113)\n+($K555*'fnd base rates'!E$114)\n+($M555*'fnd base rates'!E$116)\n+($N555*'fnd base rates'!E$117)\n+($O555*'fnd base rates'!E$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,5)))\n*$R555","v":54913.503760000007},{"$f":"(($D555*'fnd base rates'!F$107)\n+($E555*'fnd base rates'!F$108)\n+($F555*'fnd base rates'!F$109)\n+($G555*'fnd base rates'!F$110)\n+($H555*'fnd base rates'!F$111)\n+($I555*'fnd base rates'!F$112)\n+($J555*'fnd base rates'!F$113)\n+($K555*'fnd base rates'!F$114)\n+($M555*'fnd base rates'!F$116)\n+($N555*'fnd base rates'!F$117)\n+($O555*'fnd base rates'!F$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,6)))\n*$R555","v":9302.8241200000011},{"$f":"(($D555*'fnd base rates'!G$107)\n+($E555*'fnd base rates'!G$108)\n+($F555*'fnd base rates'!G$109)\n+($G555*'fnd base rates'!G$110)\n+($H555*'fnd base rates'!G$111)\n+($I555*'fnd base rates'!G$112)\n+($J555*'fnd base rates'!G$113)\n+($K555*'fnd base rates'!G$114)\n+($M555*'fnd base rates'!G$116)\n+($N555*'fnd base rates'!G$117)\n+($O555*'fnd base rates'!G$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,7)))\n*$R555","v":2220.0028200000002},{"$f":"(($D555*'fnd base rates'!H$107)\n+($E555*'fnd base rates'!H$108)\n+($F555*'fnd base rates'!H$109)\n+($G555*'fnd base rates'!H$110)\n+($H555*'fnd base rates'!H$111)\n+($I555*'fnd base rates'!H$112)\n+($J555*'fnd base rates'!H$113)\n+($K555*'fnd base rates'!H$114)\n+($M555*'fnd base rates'!H$116)\n+($N555*'fnd base rates'!H$117)\n+($O555*'fnd base rates'!H$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,8)))","v":7148.5093399999996},{"$f":"(($D555*'fnd base rates'!I$107)\n+($E555*'fnd base rates'!I$108)\n+($F555*'fnd base rates'!I$109)\n+($G555*'fnd base rates'!I$110)\n+($H555*'fnd base rates'!I$111)\n+($I555*'fnd base rates'!I$112)\n+($J555*'fnd base rates'!I$113)\n+($K555*'fnd base rates'!I$114)\n+($M555*'fnd base rates'!I$116)\n+($N555*'fnd base rates'!I$117)\n+($O555*'fnd base rates'!I$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,9)))\n*$R555","v":4476.2299999999996},{"$f":"(($D555*'fnd base rates'!J$107)\n+($E555*'fnd base rates'!J$108)\n+($F555*'fnd base rates'!J$109)\n+($G555*'fnd base rates'!J$110)\n+($H555*'fnd base rates'!J$111)\n+($I555*'fnd base rates'!J$112)\n+($J555*'fnd base rates'!J$113)\n+($K555*'fnd base rates'!J$114)\n+($M555*'fnd base rates'!J$116)\n+($N555*'fnd base rates'!J$117)\n+($O555*'fnd base rates'!J$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,10)))\n*$R555","v":6879.0499999999993},{"$f":"(($D555*'fnd base rates'!K$107)\n+($E555*'fnd base rates'!K$108)\n+($F555*'fnd base rates'!K$109)\n+($G555*'fnd base rates'!K$110)\n+($H555*'fnd base rates'!K$111)\n+($I555*'fnd base rates'!K$112)\n+($J555*'fnd base rates'!K$113)\n+($K555*'fnd base rates'!K$114)\n+($M555*'fnd base rates'!K$116)\n+($N555*'fnd base rates'!K$117)\n+($O555*'fnd base rates'!K$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,11)))\n*$R555","v":11628.998799999999},{"$f":"(($D555*'fnd base rates'!L$107)\n+($E555*'fnd base rates'!L$108)\n+($F555*'fnd base rates'!L$109)\n+($G555*'fnd base rates'!L$110)\n+($H555*'fnd base rates'!L$111)\n+($I555*'fnd base rates'!L$112)\n+($J555*'fnd base rates'!L$113)\n+($K555*'fnd base rates'!L$114)\n+($M555*'fnd base rates'!L$116)\n+($N555*'fnd base rates'!L$117)\n+($O555*'fnd base rates'!L$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,12)))","v":16141.436800000001},{"$f":"(($D555*'fnd base rates'!M$107)\n+($E555*'fnd base rates'!M$108)\n+($F555*'fnd base rates'!M$109)\n+($G555*'fnd base rates'!M$110)\n+($H555*'fnd base rates'!M$111)\n+($I555*'fnd base rates'!M$112)\n+($J555*'fnd base rates'!M$113)\n+($K555*'fnd base rates'!M$114)\n+($M555*'fnd base rates'!M$116)\n+($N555*'fnd base rates'!M$117)\n+($O555*'fnd base rates'!M$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,13)))","v":0},127165.36910000001,null,478352097,"478","352","097",1,10,127165.36910000001,12717,0,12717,null,null,null,null,null,12717,0,12717,null,null,{"$f":"BC555-BA555","v":0}]
[478,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D556","v":0},{"$f":"'fnd enro'!E556","v":0},{"$f":"'fnd enro'!F556","v":0},{"$f":"'fnd enro'!G556","v":0},{"$f":"'fnd enro'!H556","v":13},{"$f":"'fnd enro'!I556","v":14},{"$f":"'fnd enro'!J556","v":0},{"$f":"'fnd enro'!K556","v":1.0422},{"$f":"'fnd enro'!L556","v":0},{"$f":"'fnd enro'!M556","v":0},{"$f":"'fnd enro'!N556","v":0},{"$f":"'fnd enro'!O556","v":0},{"$f":"'fnd enro'!P556","v":5},{"$f":"'fnd enro'!R556","v":27},1,{"$f":"VALUE('fnd enro'!Q556)","v":2},null,{"$f":"(($D556*'fnd base rates'!C$107)\n+($E556*'fnd base rates'!C$108)\n+($F556*'fnd base rates'!C$109)\n+($G556*'fnd base rates'!C$110)\n+($H556*'fnd base rates'!C$111)\n+($I556*'fnd base rates'!C$112)\n+($J556*'fnd base rates'!C$113)\n+($K556*'fnd base rates'!C$114)\n+($M556*'fnd base rates'!C$116)\n+($N556*'fnd base rates'!C$117)\n+($O556*'fnd base rates'!C$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,3)))\n*$R556","v":14761.606342000001},{"$f":"(($D556*'fnd base rates'!D$107)\n+($E556*'fnd base rates'!D$108)\n+($F556*'fnd base rates'!D$109)\n+($G556*'fnd base rates'!D$110)\n+($H556*'fnd base rates'!D$111)\n+($I556*'fnd base rates'!D$112)\n+($J556*'fnd base rates'!D$113)\n+($K556*'fnd base rates'!D$114)\n+($M556*'fnd base rates'!D$116)\n+($N556*'fnd base rates'!D$117)\n+($O556*'fnd base rates'!D$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,4)))\n*$R556","v":21970.160000000003},{"$f":"(($D556*'fnd base rates'!E$107)\n+($E556*'fnd base rates'!E$108)\n+($F556*'fnd base rates'!E$109)\n+($G556*'fnd base rates'!E$110)\n+($H556*'fnd base rates'!E$111)\n+($I556*'fnd base rates'!E$112)\n+($J556*'fnd base rates'!E$113)\n+($K556*'fnd base rates'!E$114)\n+($M556*'fnd base rates'!E$116)\n+($N556*'fnd base rates'!E$117)\n+($O556*'fnd base rates'!E$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,5)))\n*$R556","v":126561.700152},{"$f":"(($D556*'fnd base rates'!F$107)\n+($E556*'fnd base rates'!F$108)\n+($F556*'fnd base rates'!F$109)\n+($G556*'fnd base rates'!F$110)\n+($H556*'fnd base rates'!F$111)\n+($I556*'fnd base rates'!F$112)\n+($J556*'fnd base rates'!F$113)\n+($K556*'fnd base rates'!F$114)\n+($M556*'fnd base rates'!F$116)\n+($N556*'fnd base rates'!F$117)\n+($O556*'fnd base rates'!F$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,6)))\n*$R556","v":25356.303124000002},{"$f":"(($D556*'fnd base rates'!G$107)\n+($E556*'fnd base rates'!G$108)\n+($F556*'fnd base rates'!G$109)\n+($G556*'fnd base rates'!G$110)\n+($H556*'fnd base rates'!G$111)\n+($I556*'fnd base rates'!G$112)\n+($J556*'fnd base rates'!G$113)\n+($K556*'fnd base rates'!G$114)\n+($M556*'fnd base rates'!G$116)\n+($N556*'fnd base rates'!G$117)\n+($O556*'fnd base rates'!G$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,7)))\n*$R556","v":5106.1086140000007},{"$f":"(($D556*'fnd base rates'!H$107)\n+($E556*'fnd base rates'!H$108)\n+($F556*'fnd base rates'!H$109)\n+($G556*'fnd base rates'!H$110)\n+($H556*'fnd base rates'!H$111)\n+($I556*'fnd base rates'!H$112)\n+($J556*'fnd base rates'!H$113)\n+($K556*'fnd base rates'!H$114)\n+($M556*'fnd base rates'!H$116)\n+($N556*'fnd base rates'!H$117)\n+($O556*'fnd base rates'!H$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,8)))","v":18493.111217999998},{"$f":"(($D556*'fnd base rates'!I$107)\n+($E556*'fnd base rates'!I$108)\n+($F556*'fnd base rates'!I$109)\n+($G556*'fnd base rates'!I$110)\n+($H556*'fnd base rates'!I$111)\n+($I556*'fnd base rates'!I$112)\n+($J556*'fnd base rates'!I$113)\n+($K556*'fnd base rates'!I$114)\n+($M556*'fnd base rates'!I$116)\n+($N556*'fnd base rates'!I$117)\n+($O556*'fnd base rates'!I$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,9)))\n*$R556","v":11197.130000000001},{"$f":"(($D556*'fnd base rates'!J$107)\n+($E556*'fnd base rates'!J$108)\n+($F556*'fnd base rates'!J$109)\n+($G556*'fnd base rates'!J$110)\n+($H556*'fnd base rates'!J$111)\n+($I556*'fnd base rates'!J$112)\n+($J556*'fnd base rates'!J$113)\n+($K556*'fnd base rates'!J$114)\n+($M556*'fnd base rates'!J$116)\n+($N556*'fnd base rates'!J$117)\n+($O556*'fnd base rates'!J$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,10)))\n*$R556","v":13964.03},{"$f":"(($D556*'fnd base rates'!K$107)\n+($E556*'fnd base rates'!K$108)\n+($F556*'fnd base rates'!K$109)\n+($G556*'fnd base rates'!K$110)\n+($H556*'fnd base rates'!K$111)\n+($I556*'fnd base rates'!K$112)\n+($J556*'fnd base rates'!K$113)\n+($K556*'fnd base rates'!K$114)\n+($M556*'fnd base rates'!K$116)\n+($N556*'fnd base rates'!K$117)\n+($O556*'fnd base rates'!K$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,11)))\n*$R556","v":31468.91676},{"$f":"(($D556*'fnd base rates'!L$107)\n+($E556*'fnd base rates'!L$108)\n+($F556*'fnd base rates'!L$109)\n+($G556*'fnd base rates'!L$110)\n+($H556*'fnd base rates'!L$111)\n+($I556*'fnd base rates'!L$112)\n+($J556*'fnd base rates'!L$113)\n+($K556*'fnd base rates'!L$114)\n+($M556*'fnd base rates'!L$116)\n+($N556*'fnd base rates'!L$117)\n+($O556*'fnd base rates'!L$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,12)))","v":40903.320360000005},{"$f":"(($D556*'fnd base rates'!M$107)\n+($E556*'fnd base rates'!M$108)\n+($F556*'fnd base rates'!M$109)\n+($G556*'fnd base rates'!M$110)\n+($H556*'fnd base rates'!M$111)\n+($I556*'fnd base rates'!M$112)\n+($J556*'fnd base rates'!M$113)\n+($K556*'fnd base rates'!M$114)\n+($M556*'fnd base rates'!M$116)\n+($N556*'fnd base rates'!M$117)\n+($O556*'fnd base rates'!M$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,13)))","v":0},309782.38657000003,null,478352125,"478","352","125",1,27,309782.38657000003,11473,0,11473,null,null,null,null,null,11473,0,11473,null,null,{"$f":"BC556-BA556","v":0}]
[478,478352141,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D557","v":0},{"$f":"'fnd enro'!E557","v":0},{"$f":"'fnd enro'!F557","v":0},{"$f":"'fnd enro'!G557","v":0},{"$f":"'fnd enro'!H557","v":1},{"$f":"'fnd enro'!I557","v":4},{"$f":"'fnd enro'!J557","v":0},{"$f":"'fnd enro'!K557","v":0.193},{"$f":"'fnd enro'!L557","v":0},{"$f":"'fnd enro'!M557","v":0},{"$f":"'fnd enro'!N557","v":0},{"$f":"'fnd enro'!O557","v":0},{"$f":"'fnd enro'!P557","v":0},{"$f":"'fnd enro'!R557","v":5},1,{"$f":"VALUE('fnd enro'!Q557)","v":7},null,{"$f":"(($D557*'fnd base rates'!C$107)\n+($E557*'fnd base rates'!C$108)\n+($F557*'fnd base rates'!C$109)\n+($G557*'fnd base rates'!C$110)\n+($H557*'fnd base rates'!C$111)\n+($I557*'fnd base rates'!C$112)\n+($J557*'fnd base rates'!C$113)\n+($K557*'fnd base rates'!C$114)\n+($M557*'fnd base rates'!C$116)\n+($N557*'fnd base rates'!C$117)\n+($O557*'fnd base rates'!C$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,3)))\n*$R557","v":2682.3067300000002},{"$f":"(($D557*'fnd base rates'!D$107)\n+($E557*'fnd base rates'!D$108)\n+($F557*'fnd base rates'!D$109)\n+($G557*'fnd base rates'!D$110)\n+($H557*'fnd base rates'!D$111)\n+($I557*'fnd base rates'!D$112)\n+($J557*'fnd base rates'!D$113)\n+($K557*'fnd base rates'!D$114)\n+($M557*'fnd base rates'!D$116)\n+($N557*'fnd base rates'!D$117)\n+($O557*'fnd base rates'!D$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,4)))\n*$R557","v":3825.4},{"$f":"(($D557*'fnd base rates'!E$107)\n+($E557*'fnd base rates'!E$108)\n+($F557*'fnd base rates'!E$109)\n+($G557*'fnd base rates'!E$110)\n+($H557*'fnd base rates'!E$111)\n+($I557*'fnd base rates'!E$112)\n+($J557*'fnd base rates'!E$113)\n+($K557*'fnd base rates'!E$114)\n+($M557*'fnd base rates'!E$116)\n+($N557*'fnd base rates'!E$117)\n+($O557*'fnd base rates'!E$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,5)))\n*$R557","v":23108.281879999999},{"$f":"(($D557*'fnd base rates'!F$107)\n+($E557*'fnd base rates'!F$108)\n+($F557*'fnd base rates'!F$109)\n+($G557*'fnd base rates'!F$110)\n+($H557*'fnd base rates'!F$111)\n+($I557*'fnd base rates'!F$112)\n+($J557*'fnd base rates'!F$113)\n+($K557*'fnd base rates'!F$114)\n+($M557*'fnd base rates'!F$116)\n+($N557*'fnd base rates'!F$117)\n+($O557*'fnd base rates'!F$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,6)))\n*$R557","v":4542.9220600000008},{"$f":"(($D557*'fnd base rates'!G$107)\n+($E557*'fnd base rates'!G$108)\n+($F557*'fnd base rates'!G$109)\n+($G557*'fnd base rates'!G$110)\n+($H557*'fnd base rates'!G$111)\n+($I557*'fnd base rates'!G$112)\n+($J557*'fnd base rates'!G$113)\n+($K557*'fnd base rates'!G$114)\n+($M557*'fnd base rates'!G$116)\n+($N557*'fnd base rates'!G$117)\n+($O557*'fnd base rates'!G$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,7)))\n*$R557","v":823.98640999999998},{"$f":"(($D557*'fnd base rates'!H$107)\n+($E557*'fnd base rates'!H$108)\n+($F557*'fnd base rates'!H$109)\n+($G557*'fnd base rates'!H$110)\n+($H557*'fnd base rates'!H$111)\n+($I557*'fnd base rates'!H$112)\n+($J557*'fnd base rates'!H$113)\n+($K557*'fnd base rates'!H$114)\n+($M557*'fnd base rates'!H$116)\n+($N557*'fnd base rates'!H$117)\n+($O557*'fnd base rates'!H$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,8)))","v":3835.7546699999998},{"$f":"(($D557*'fnd base rates'!I$107)\n+($E557*'fnd base rates'!I$108)\n+($F557*'fnd base rates'!I$109)\n+($G557*'fnd base rates'!I$110)\n+($H557*'fnd base rates'!I$111)\n+($I557*'fnd base rates'!I$112)\n+($J557*'fnd base rates'!I$113)\n+($K557*'fnd base rates'!I$114)\n+($M557*'fnd base rates'!I$116)\n+($N557*'fnd base rates'!I$117)\n+($O557*'fnd base rates'!I$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,9)))\n*$R557","v":2066.4499999999998},{"$f":"(($D557*'fnd base rates'!J$107)\n+($E557*'fnd base rates'!J$108)\n+($F557*'fnd base rates'!J$109)\n+($G557*'fnd base rates'!J$110)\n+($H557*'fnd base rates'!J$111)\n+($I557*'fnd base rates'!J$112)\n+($J557*'fnd base rates'!J$113)\n+($K557*'fnd base rates'!J$114)\n+($M557*'fnd base rates'!J$116)\n+($N557*'fnd base rates'!J$117)\n+($O557*'fnd base rates'!J$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,10)))\n*$R557","v":2543.81},{"$f":"(($D557*'fnd base rates'!K$107)\n+($E557*'fnd base rates'!K$108)\n+($F557*'fnd base rates'!K$109)\n+($G557*'fnd base rates'!K$110)\n+($H557*'fnd base rates'!K$111)\n+($I557*'fnd base rates'!K$112)\n+($J557*'fnd base rates'!K$113)\n+($K557*'fnd base rates'!K$114)\n+($M557*'fnd base rates'!K$116)\n+($N557*'fnd base rates'!K$117)\n+($O557*'fnd base rates'!K$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,11)))\n*$R557","v":5782.3994000000002},{"$f":"(($D557*'fnd base rates'!L$107)\n+($E557*'fnd base rates'!L$108)\n+($F557*'fnd base rates'!L$109)\n+($G557*'fnd base rates'!L$110)\n+($H557*'fnd base rates'!L$111)\n+($I557*'fnd base rates'!L$112)\n+($J557*'fnd base rates'!L$113)\n+($K557*'fnd base rates'!L$114)\n+($M557*'fnd base rates'!L$116)\n+($N557*'fnd base rates'!L$117)\n+($O557*'fnd base rates'!L$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,12)))","v":6988.983400000001},{"$f":"(($D557*'fnd base rates'!M$107)\n+($E557*'fnd base rates'!M$108)\n+($F557*'fnd base rates'!M$109)\n+($G557*'fnd base rates'!M$110)\n+($H557*'fnd base rates'!M$111)\n+($I557*'fnd base rates'!M$112)\n+($J557*'fnd base rates'!M$113)\n+($K557*'fnd base rates'!M$114)\n+($M557*'fnd base rates'!M$116)\n+($N557*'fnd base rates'!M$117)\n+($O557*'fnd base rates'!M$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,13)))","v":0},56200.294549999991,null,478352141,"478","352","141",1,5,56200.294549999991,11240,0,11240,null,null,null,null,null,11240,0,11240,null,null,{"$f":"BC557-BA557","v":0}]
[478,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D558","v":0},{"$f":"'fnd enro'!E558","v":0},{"$f":"'fnd enro'!F558","v":0},{"$f":"'fnd enro'!G558","v":0},{"$f":"'fnd enro'!H558","v":17},{"$f":"'fnd enro'!I558","v":28},{"$f":"'fnd enro'!J558","v":0},{"$f":"'fnd enro'!K558","v":1.7370000000000001},{"$f":"'fnd enro'!L558","v":0},{"$f":"'fnd enro'!M558","v":0},{"$f":"'fnd enro'!N558","v":0},{"$f":"'fnd enro'!O558","v":0},{"$f":"'fnd enro'!P558","v":9},{"$f":"'fnd enro'!R558","v":45},1,{"$f":"VALUE('fnd enro'!Q558)","v":10},null,{"$f":"(($D558*'fnd base rates'!C$107)\n+($E558*'fnd base rates'!C$108)\n+($F558*'fnd base rates'!C$109)\n+($G558*'fnd base rates'!C$110)\n+($H558*'fnd base rates'!C$111)\n+($I558*'fnd base rates'!C$112)\n+($J558*'fnd base rates'!C$113)\n+($K558*'fnd base rates'!C$114)\n+($M558*'fnd base rates'!C$116)\n+($N558*'fnd base rates'!C$117)\n+($O558*'fnd base rates'!C$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,3)))\n*$R558","v":24854.550570000003},{"$f":"(($D558*'fnd base rates'!D$107)\n+($E558*'fnd base rates'!D$108)\n+($F558*'fnd base rates'!D$109)\n+($G558*'fnd base rates'!D$110)\n+($H558*'fnd base rates'!D$111)\n+($I558*'fnd base rates'!D$112)\n+($J558*'fnd base rates'!D$113)\n+($K558*'fnd base rates'!D$114)\n+($M558*'fnd base rates'!D$116)\n+($N558*'fnd base rates'!D$117)\n+($O558*'fnd base rates'!D$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,4)))\n*$R558","v":37810.800000000003},{"$f":"(($D558*'fnd base rates'!E$107)\n+($E558*'fnd base rates'!E$108)\n+($F558*'fnd base rates'!E$109)\n+($G558*'fnd base rates'!E$110)\n+($H558*'fnd base rates'!E$111)\n+($I558*'fnd base rates'!E$112)\n+($J558*'fnd base rates'!E$113)\n+($K558*'fnd base rates'!E$114)\n+($M558*'fnd base rates'!E$116)\n+($N558*'fnd base rates'!E$117)\n+($O558*'fnd base rates'!E$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,5)))\n*$R558","v":229368.73691999997},{"$f":"(($D558*'fnd base rates'!F$107)\n+($E558*'fnd base rates'!F$108)\n+($F558*'fnd base rates'!F$109)\n+($G558*'fnd base rates'!F$110)\n+($H558*'fnd base rates'!F$111)\n+($I558*'fnd base rates'!F$112)\n+($J558*'fnd base rates'!F$113)\n+($K558*'fnd base rates'!F$114)\n+($M558*'fnd base rates'!F$116)\n+($N558*'fnd base rates'!F$117)\n+($O558*'fnd base rates'!F$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,6)))\n*$R558","v":41754.218540000002},{"$f":"(($D558*'fnd base rates'!G$107)\n+($E558*'fnd base rates'!G$108)\n+($F558*'fnd base rates'!G$109)\n+($G558*'fnd base rates'!G$110)\n+($H558*'fnd base rates'!G$111)\n+($I558*'fnd base rates'!G$112)\n+($J558*'fnd base rates'!G$113)\n+($K558*'fnd base rates'!G$114)\n+($M558*'fnd base rates'!G$116)\n+($N558*'fnd base rates'!G$117)\n+($O558*'fnd base rates'!G$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,7)))\n*$R558","v":9054.1676900000002},{"$f":"(($D558*'fnd base rates'!H$107)\n+($E558*'fnd base rates'!H$108)\n+($F558*'fnd base rates'!H$109)\n+($G558*'fnd base rates'!H$110)\n+($H558*'fnd base rates'!H$111)\n+($I558*'fnd base rates'!H$112)\n+($J558*'fnd base rates'!H$113)\n+($K558*'fnd base rates'!H$114)\n+($M558*'fnd base rates'!H$116)\n+($N558*'fnd base rates'!H$117)\n+($O558*'fnd base rates'!H$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,8)))","v":32330.192030000002},{"$f":"(($D558*'fnd base rates'!I$107)\n+($E558*'fnd base rates'!I$108)\n+($F558*'fnd base rates'!I$109)\n+($G558*'fnd base rates'!I$110)\n+($H558*'fnd base rates'!I$111)\n+($I558*'fnd base rates'!I$112)\n+($J558*'fnd base rates'!I$113)\n+($K558*'fnd base rates'!I$114)\n+($M558*'fnd base rates'!I$116)\n+($N558*'fnd base rates'!I$117)\n+($O558*'fnd base rates'!I$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,9)))\n*$R558","v":19429},{"$f":"(($D558*'fnd base rates'!J$107)\n+($E558*'fnd base rates'!J$108)\n+($F558*'fnd base rates'!J$109)\n+($G558*'fnd base rates'!J$110)\n+($H558*'fnd base rates'!J$111)\n+($I558*'fnd base rates'!J$112)\n+($J558*'fnd base rates'!J$113)\n+($K558*'fnd base rates'!J$114)\n+($M558*'fnd base rates'!J$116)\n+($N558*'fnd base rates'!J$117)\n+($O558*'fnd base rates'!J$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,10)))\n*$R558","v":27241.78},{"$f":"(($D558*'fnd base rates'!K$107)\n+($E558*'fnd base rates'!K$108)\n+($F558*'fnd base rates'!K$109)\n+($G558*'fnd base rates'!K$110)\n+($H558*'fnd base rates'!K$111)\n+($I558*'fnd base rates'!K$112)\n+($J558*'fnd base rates'!K$113)\n+($K558*'fnd base rates'!K$114)\n+($M558*'fnd base rates'!K$116)\n+($N558*'fnd base rates'!K$117)\n+($O558*'fnd base rates'!K$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,11)))\n*$R558","v":52298.3946},{"$f":"(($D558*'fnd base rates'!L$107)\n+($E558*'fnd base rates'!L$108)\n+($F558*'fnd base rates'!L$109)\n+($G558*'fnd base rates'!L$110)\n+($H558*'fnd base rates'!L$111)\n+($I558*'fnd base rates'!L$112)\n+($J558*'fnd base rates'!L$113)\n+($K558*'fnd base rates'!L$114)\n+($M558*'fnd base rates'!L$116)\n+($N558*'fnd base rates'!L$117)\n+($O558*'fnd base rates'!L$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,12)))","v":69388.250599999999},{"$f":"(($D558*'fnd base rates'!M$107)\n+($E558*'fnd base rates'!M$108)\n+($F558*'fnd base rates'!M$109)\n+($G558*'fnd base rates'!M$110)\n+($H558*'fnd base rates'!M$111)\n+($I558*'fnd base rates'!M$112)\n+($J558*'fnd base rates'!M$113)\n+($K558*'fnd base rates'!M$114)\n+($M558*'fnd base rates'!M$116)\n+($N558*'fnd base rates'!M$117)\n+($O558*'fnd base rates'!M$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,13)))","v":0},543530.09094999998,null,478352153,"478","352","153",1,45,543530.09094999998,12078,0,12078,null,null,null,null,null,12078,0,12078,null,null,{"$f":"BC558-BA558","v":0}]
[478,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D559","v":0},{"$f":"'fnd enro'!E559","v":0},{"$f":"'fnd enro'!F559","v":0},{"$f":"'fnd enro'!G559","v":0},{"$f":"'fnd enro'!H559","v":18},{"$f":"'fnd enro'!I559","v":32},{"$f":"'fnd enro'!J559","v":0},{"$f":"'fnd enro'!K559","v":1.93},{"$f":"'fnd enro'!L559","v":0},{"$f":"'fnd enro'!M559","v":0},{"$f":"'fnd enro'!N559","v":0},{"$f":"'fnd enro'!O559","v":0},{"$f":"'fnd enro'!P559","v":11},{"$f":"'fnd enro'!R559","v":50},1,{"$f":"VALUE('fnd enro'!Q559)","v":3},null,{"$f":"(($D559*'fnd base rates'!C$107)\n+($E559*'fnd base rates'!C$108)\n+($F559*'fnd base rates'!C$109)\n+($G559*'fnd base rates'!C$110)\n+($H559*'fnd base rates'!C$111)\n+($I559*'fnd base rates'!C$112)\n+($J559*'fnd base rates'!C$113)\n+($K559*'fnd base rates'!C$114)\n+($M559*'fnd base rates'!C$116)\n+($N559*'fnd base rates'!C$117)\n+($O559*'fnd base rates'!C$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,3)))\n*$R559","v":27448.9673},{"$f":"(($D559*'fnd base rates'!D$107)\n+($E559*'fnd base rates'!D$108)\n+($F559*'fnd base rates'!D$109)\n+($G559*'fnd base rates'!D$110)\n+($H559*'fnd base rates'!D$111)\n+($I559*'fnd base rates'!D$112)\n+($J559*'fnd base rates'!D$113)\n+($K559*'fnd base rates'!D$114)\n+($M559*'fnd base rates'!D$116)\n+($N559*'fnd base rates'!D$117)\n+($O559*'fnd base rates'!D$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,4)))\n*$R559","v":41219.93},{"$f":"(($D559*'fnd base rates'!E$107)\n+($E559*'fnd base rates'!E$108)\n+($F559*'fnd base rates'!E$109)\n+($G559*'fnd base rates'!E$110)\n+($H559*'fnd base rates'!E$111)\n+($I559*'fnd base rates'!E$112)\n+($J559*'fnd base rates'!E$113)\n+($K559*'fnd base rates'!E$114)\n+($M559*'fnd base rates'!E$116)\n+($N559*'fnd base rates'!E$117)\n+($O559*'fnd base rates'!E$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,5)))\n*$R559","v":248413.60879999999},{"$f":"(($D559*'fnd base rates'!F$107)\n+($E559*'fnd base rates'!F$108)\n+($F559*'fnd base rates'!F$109)\n+($G559*'fnd base rates'!F$110)\n+($H559*'fnd base rates'!F$111)\n+($I559*'fnd base rates'!F$112)\n+($J559*'fnd base rates'!F$113)\n+($K559*'fnd base rates'!F$114)\n+($M559*'fnd base rates'!F$116)\n+($N559*'fnd base rates'!F$117)\n+($O559*'fnd base rates'!F$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,6)))\n*$R559","v":46297.140599999999},{"$f":"(($D559*'fnd base rates'!G$107)\n+($E559*'fnd base rates'!G$108)\n+($F559*'fnd base rates'!G$109)\n+($G559*'fnd base rates'!G$110)\n+($H559*'fnd base rates'!G$111)\n+($I559*'fnd base rates'!G$112)\n+($J559*'fnd base rates'!G$113)\n+($K559*'fnd base rates'!G$114)\n+($M559*'fnd base rates'!G$116)\n+($N559*'fnd base rates'!G$117)\n+($O559*'fnd base rates'!G$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,7)))\n*$R559","v":9681.1241000000009},{"$f":"(($D559*'fnd base rates'!H$107)\n+($E559*'fnd base rates'!H$108)\n+($F559*'fnd base rates'!H$109)\n+($G559*'fnd base rates'!H$110)\n+($H559*'fnd base rates'!H$111)\n+($I559*'fnd base rates'!H$112)\n+($J559*'fnd base rates'!H$113)\n+($K559*'fnd base rates'!H$114)\n+($M559*'fnd base rates'!H$116)\n+($N559*'fnd base rates'!H$117)\n+($O559*'fnd base rates'!H$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,8)))","v":36135.806699999994},{"$f":"(($D559*'fnd base rates'!I$107)\n+($E559*'fnd base rates'!I$108)\n+($F559*'fnd base rates'!I$109)\n+($G559*'fnd base rates'!I$110)\n+($H559*'fnd base rates'!I$111)\n+($I559*'fnd base rates'!I$112)\n+($J559*'fnd base rates'!I$113)\n+($K559*'fnd base rates'!I$114)\n+($M559*'fnd base rates'!I$116)\n+($N559*'fnd base rates'!I$117)\n+($O559*'fnd base rates'!I$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,9)))\n*$R559","v":21330.880000000001},{"$f":"(($D559*'fnd base rates'!J$107)\n+($E559*'fnd base rates'!J$108)\n+($F559*'fnd base rates'!J$109)\n+($G559*'fnd base rates'!J$110)\n+($H559*'fnd base rates'!J$111)\n+($I559*'fnd base rates'!J$112)\n+($J559*'fnd base rates'!J$113)\n+($K559*'fnd base rates'!J$114)\n+($M559*'fnd base rates'!J$116)\n+($N559*'fnd base rates'!J$117)\n+($O559*'fnd base rates'!J$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,10)))\n*$R559","v":28930.600000000002},{"$f":"(($D559*'fnd base rates'!K$107)\n+($E559*'fnd base rates'!K$108)\n+($F559*'fnd base rates'!K$109)\n+($G559*'fnd base rates'!K$110)\n+($H559*'fnd base rates'!K$111)\n+($I559*'fnd base rates'!K$112)\n+($J559*'fnd base rates'!K$113)\n+($K559*'fnd base rates'!K$114)\n+($M559*'fnd base rates'!K$116)\n+($N559*'fnd base rates'!K$117)\n+($O559*'fnd base rates'!K$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,11)))\n*$R559","v":58080.794000000002},{"$f":"(($D559*'fnd base rates'!L$107)\n+($E559*'fnd base rates'!L$108)\n+($F559*'fnd base rates'!L$109)\n+($G559*'fnd base rates'!L$110)\n+($H559*'fnd base rates'!L$111)\n+($I559*'fnd base rates'!L$112)\n+($J559*'fnd base rates'!L$113)\n+($K559*'fnd base rates'!L$114)\n+($M559*'fnd base rates'!L$116)\n+($N559*'fnd base rates'!L$117)\n+($O559*'fnd base rates'!L$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,12)))","v":75719.994000000006},{"$f":"(($D559*'fnd base rates'!M$107)\n+($E559*'fnd base rates'!M$108)\n+($F559*'fnd base rates'!M$109)\n+($G559*'fnd base rates'!M$110)\n+($H559*'fnd base rates'!M$111)\n+($I559*'fnd base rates'!M$112)\n+($J559*'fnd base rates'!M$113)\n+($K559*'fnd base rates'!M$114)\n+($M559*'fnd base rates'!M$116)\n+($N559*'fnd base rates'!M$117)\n+($O559*'fnd base rates'!M$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,13)))","v":0},593258.84550000005,null,478352158,"478","352","158",1,50,593258.84550000005,11865,0,11865,null,null,null,null,null,11865,0,11865,null,null,{"$f":"BC559-BA559","v":0}]
[478,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D560","v":0},{"$f":"'fnd enro'!E560","v":0},{"$f":"'fnd enro'!F560","v":0},{"$f":"'fnd enro'!G560","v":0},{"$f":"'fnd enro'!H560","v":4},{"$f":"'fnd enro'!I560","v":8},{"$f":"'fnd enro'!J560","v":0},{"$f":"'fnd enro'!K560","v":0.4632},{"$f":"'fnd enro'!L560","v":0},{"$f":"'fnd enro'!M560","v":0},{"$f":"'fnd enro'!N560","v":0},{"$f":"'fnd enro'!O560","v":0},{"$f":"'fnd enro'!P560","v":1},{"$f":"'fnd enro'!R560","v":12},1,{"$f":"VALUE('fnd enro'!Q560)","v":5},null,{"$f":"(($D560*'fnd base rates'!C$107)\n+($E560*'fnd base rates'!C$108)\n+($F560*'fnd base rates'!C$109)\n+($G560*'fnd base rates'!C$110)\n+($H560*'fnd base rates'!C$111)\n+($I560*'fnd base rates'!C$112)\n+($J560*'fnd base rates'!C$113)\n+($K560*'fnd base rates'!C$114)\n+($M560*'fnd base rates'!C$116)\n+($N560*'fnd base rates'!C$117)\n+($O560*'fnd base rates'!C$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,3)))\n*$R560","v":6497.4061519999996},{"$f":"(($D560*'fnd base rates'!D$107)\n+($E560*'fnd base rates'!D$108)\n+($F560*'fnd base rates'!D$109)\n+($G560*'fnd base rates'!D$110)\n+($H560*'fnd base rates'!D$111)\n+($I560*'fnd base rates'!D$112)\n+($J560*'fnd base rates'!D$113)\n+($K560*'fnd base rates'!D$114)\n+($M560*'fnd base rates'!D$116)\n+($N560*'fnd base rates'!D$117)\n+($O560*'fnd base rates'!D$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,4)))\n*$R560","v":9464.6200000000008},{"$f":"(($D560*'fnd base rates'!E$107)\n+($E560*'fnd base rates'!E$108)\n+($F560*'fnd base rates'!E$109)\n+($G560*'fnd base rates'!E$110)\n+($H560*'fnd base rates'!E$111)\n+($I560*'fnd base rates'!E$112)\n+($J560*'fnd base rates'!E$113)\n+($K560*'fnd base rates'!E$114)\n+($M560*'fnd base rates'!E$116)\n+($N560*'fnd base rates'!E$117)\n+($O560*'fnd base rates'!E$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,5)))\n*$R560","v":55904.634511999997},{"$f":"(($D560*'fnd base rates'!F$107)\n+($E560*'fnd base rates'!F$108)\n+($F560*'fnd base rates'!F$109)\n+($G560*'fnd base rates'!F$110)\n+($H560*'fnd base rates'!F$111)\n+($I560*'fnd base rates'!F$112)\n+($J560*'fnd base rates'!F$113)\n+($K560*'fnd base rates'!F$114)\n+($M560*'fnd base rates'!F$116)\n+($N560*'fnd base rates'!F$117)\n+($O560*'fnd base rates'!F$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,6)))\n*$R560","v":11076.596944000001},{"$f":"(($D560*'fnd base rates'!G$107)\n+($E560*'fnd base rates'!G$108)\n+($F560*'fnd base rates'!G$109)\n+($G560*'fnd base rates'!G$110)\n+($H560*'fnd base rates'!G$111)\n+($I560*'fnd base rates'!G$112)\n+($J560*'fnd base rates'!G$113)\n+($K560*'fnd base rates'!G$114)\n+($M560*'fnd base rates'!G$116)\n+($N560*'fnd base rates'!G$117)\n+($O560*'fnd base rates'!G$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,7)))\n*$R560","v":2119.2293839999998},{"$f":"(($D560*'fnd base rates'!H$107)\n+($E560*'fnd base rates'!H$108)\n+($F560*'fnd base rates'!H$109)\n+($G560*'fnd base rates'!H$110)\n+($H560*'fnd base rates'!H$111)\n+($I560*'fnd base rates'!H$112)\n+($J560*'fnd base rates'!H$113)\n+($K560*'fnd base rates'!H$114)\n+($M560*'fnd base rates'!H$116)\n+($N560*'fnd base rates'!H$117)\n+($O560*'fnd base rates'!H$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,8)))","v":8738.9772080000002},{"$f":"(($D560*'fnd base rates'!I$107)\n+($E560*'fnd base rates'!I$108)\n+($F560*'fnd base rates'!I$109)\n+($G560*'fnd base rates'!I$110)\n+($H560*'fnd base rates'!I$111)\n+($I560*'fnd base rates'!I$112)\n+($J560*'fnd base rates'!I$113)\n+($K560*'fnd base rates'!I$114)\n+($M560*'fnd base rates'!I$116)\n+($N560*'fnd base rates'!I$117)\n+($O560*'fnd base rates'!I$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,9)))\n*$R560","v":4970.41},{"$f":"(($D560*'fnd base rates'!J$107)\n+($E560*'fnd base rates'!J$108)\n+($F560*'fnd base rates'!J$109)\n+($G560*'fnd base rates'!J$110)\n+($H560*'fnd base rates'!J$111)\n+($I560*'fnd base rates'!J$112)\n+($J560*'fnd base rates'!J$113)\n+($K560*'fnd base rates'!J$114)\n+($M560*'fnd base rates'!J$116)\n+($N560*'fnd base rates'!J$117)\n+($O560*'fnd base rates'!J$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,10)))\n*$R560","v":6167.9},{"$f":"(($D560*'fnd base rates'!K$107)\n+($E560*'fnd base rates'!K$108)\n+($F560*'fnd base rates'!K$109)\n+($G560*'fnd base rates'!K$110)\n+($H560*'fnd base rates'!K$111)\n+($I560*'fnd base rates'!K$112)\n+($J560*'fnd base rates'!K$113)\n+($K560*'fnd base rates'!K$114)\n+($M560*'fnd base rates'!K$116)\n+($N560*'fnd base rates'!K$117)\n+($O560*'fnd base rates'!K$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,11)))\n*$R560","v":13929.118559999999},{"$f":"(($D560*'fnd base rates'!L$107)\n+($E560*'fnd base rates'!L$108)\n+($F560*'fnd base rates'!L$109)\n+($G560*'fnd base rates'!L$110)\n+($H560*'fnd base rates'!L$111)\n+($I560*'fnd base rates'!L$112)\n+($J560*'fnd base rates'!L$113)\n+($K560*'fnd base rates'!L$114)\n+($M560*'fnd base rates'!L$116)\n+($N560*'fnd base rates'!L$117)\n+($O560*'fnd base rates'!L$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,12)))","v":17450.850160000002},{"$f":"(($D560*'fnd base rates'!M$107)\n+($E560*'fnd base rates'!M$108)\n+($F560*'fnd base rates'!M$109)\n+($G560*'fnd base rates'!M$110)\n+($H560*'fnd base rates'!M$111)\n+($I560*'fnd base rates'!M$112)\n+($J560*'fnd base rates'!M$113)\n+($K560*'fnd base rates'!M$114)\n+($M560*'fnd base rates'!M$116)\n+($N560*'fnd base rates'!M$117)\n+($O560*'fnd base rates'!M$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,13)))","v":0},136319.74291999999,null,478352162,"478","352","162",1,12,136319.74291999999,11360,0,11360,null,null,null,null,null,11360,0,11360,null,null,{"$f":"BC560-BA560","v":0}]
[478,478352170,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D561","v":0},{"$f":"'fnd enro'!E561","v":0},{"$f":"'fnd enro'!F561","v":0},{"$f":"'fnd enro'!G561","v":0},{"$f":"'fnd enro'!H561","v":2},{"$f":"'fnd enro'!I561","v":1},{"$f":"'fnd enro'!J561","v":0},{"$f":"'fnd enro'!K561","v":0.1158},{"$f":"'fnd enro'!L561","v":0},{"$f":"'fnd enro'!M561","v":0},{"$f":"'fnd enro'!N561","v":0},{"$f":"'fnd enro'!O561","v":0},{"$f":"'fnd enro'!P561","v":0},{"$f":"'fnd enro'!R561","v":3},1,{"$f":"VALUE('fnd enro'!Q561)","v":10},null,{"$f":"(($D561*'fnd base rates'!C$107)\n+($E561*'fnd base rates'!C$108)\n+($F561*'fnd base rates'!C$109)\n+($G561*'fnd base rates'!C$110)\n+($H561*'fnd base rates'!C$111)\n+($I561*'fnd base rates'!C$112)\n+($J561*'fnd base rates'!C$113)\n+($K561*'fnd base rates'!C$114)\n+($M561*'fnd base rates'!C$116)\n+($N561*'fnd base rates'!C$117)\n+($O561*'fnd base rates'!C$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,3)))\n*$R561","v":1609.3840379999999},{"$f":"(($D561*'fnd base rates'!D$107)\n+($E561*'fnd base rates'!D$108)\n+($F561*'fnd base rates'!D$109)\n+($G561*'fnd base rates'!D$110)\n+($H561*'fnd base rates'!D$111)\n+($I561*'fnd base rates'!D$112)\n+($J561*'fnd base rates'!D$113)\n+($K561*'fnd base rates'!D$114)\n+($M561*'fnd base rates'!D$116)\n+($N561*'fnd base rates'!D$117)\n+($O561*'fnd base rates'!D$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,4)))\n*$R561","v":2295.2400000000002},{"$f":"(($D561*'fnd base rates'!E$107)\n+($E561*'fnd base rates'!E$108)\n+($F561*'fnd base rates'!E$109)\n+($G561*'fnd base rates'!E$110)\n+($H561*'fnd base rates'!E$111)\n+($I561*'fnd base rates'!E$112)\n+($J561*'fnd base rates'!E$113)\n+($K561*'fnd base rates'!E$114)\n+($M561*'fnd base rates'!E$116)\n+($N561*'fnd base rates'!E$117)\n+($O561*'fnd base rates'!E$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,5)))\n*$R561","v":11831.161128},{"$f":"(($D561*'fnd base rates'!F$107)\n+($E561*'fnd base rates'!F$108)\n+($F561*'fnd base rates'!F$109)\n+($G561*'fnd base rates'!F$110)\n+($H561*'fnd base rates'!F$111)\n+($I561*'fnd base rates'!F$112)\n+($J561*'fnd base rates'!F$113)\n+($K561*'fnd base rates'!F$114)\n+($M561*'fnd base rates'!F$116)\n+($N561*'fnd base rates'!F$117)\n+($O561*'fnd base rates'!F$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,6)))\n*$R561","v":2877.639236},{"$f":"(($D561*'fnd base rates'!G$107)\n+($E561*'fnd base rates'!G$108)\n+($F561*'fnd base rates'!G$109)\n+($G561*'fnd base rates'!G$110)\n+($H561*'fnd base rates'!G$111)\n+($I561*'fnd base rates'!G$112)\n+($J561*'fnd base rates'!G$113)\n+($K561*'fnd base rates'!G$114)\n+($M561*'fnd base rates'!G$116)\n+($N561*'fnd base rates'!G$117)\n+($O561*'fnd base rates'!G$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,7)))\n*$R561","v":500.78984599999995},{"$f":"(($D561*'fnd base rates'!H$107)\n+($E561*'fnd base rates'!H$108)\n+($F561*'fnd base rates'!H$109)\n+($G561*'fnd base rates'!H$110)\n+($H561*'fnd base rates'!H$111)\n+($I561*'fnd base rates'!H$112)\n+($J561*'fnd base rates'!H$113)\n+($K561*'fnd base rates'!H$114)\n+($M561*'fnd base rates'!H$116)\n+($N561*'fnd base rates'!H$117)\n+($O561*'fnd base rates'!H$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,8)))","v":1874.9568020000002},{"$f":"(($D561*'fnd base rates'!I$107)\n+($E561*'fnd base rates'!I$108)\n+($F561*'fnd base rates'!I$109)\n+($G561*'fnd base rates'!I$110)\n+($H561*'fnd base rates'!I$111)\n+($I561*'fnd base rates'!I$112)\n+($J561*'fnd base rates'!I$113)\n+($K561*'fnd base rates'!I$114)\n+($M561*'fnd base rates'!I$116)\n+($N561*'fnd base rates'!I$117)\n+($O561*'fnd base rates'!I$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,9)))\n*$R561","v":1151.32},{"$f":"(($D561*'fnd base rates'!J$107)\n+($E561*'fnd base rates'!J$108)\n+($F561*'fnd base rates'!J$109)\n+($G561*'fnd base rates'!J$110)\n+($H561*'fnd base rates'!J$111)\n+($I561*'fnd base rates'!J$112)\n+($J561*'fnd base rates'!J$113)\n+($K561*'fnd base rates'!J$114)\n+($M561*'fnd base rates'!J$116)\n+($N561*'fnd base rates'!J$117)\n+($O561*'fnd base rates'!J$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,10)))\n*$R561","v":1071.3699999999999},{"$f":"(($D561*'fnd base rates'!K$107)\n+($E561*'fnd base rates'!K$108)\n+($F561*'fnd base rates'!K$109)\n+($G561*'fnd base rates'!K$110)\n+($H561*'fnd base rates'!K$111)\n+($I561*'fnd base rates'!K$112)\n+($J561*'fnd base rates'!K$113)\n+($K561*'fnd base rates'!K$114)\n+($M561*'fnd base rates'!K$116)\n+($N561*'fnd base rates'!K$117)\n+($O561*'fnd base rates'!K$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,11)))\n*$R561","v":3514.3796399999997},{"$f":"(($D561*'fnd base rates'!L$107)\n+($E561*'fnd base rates'!L$108)\n+($F561*'fnd base rates'!L$109)\n+($G561*'fnd base rates'!L$110)\n+($H561*'fnd base rates'!L$111)\n+($I561*'fnd base rates'!L$112)\n+($J561*'fnd base rates'!L$113)\n+($K561*'fnd base rates'!L$114)\n+($M561*'fnd base rates'!L$116)\n+($N561*'fnd base rates'!L$117)\n+($O561*'fnd base rates'!L$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,12)))","v":4394.0800400000007},{"$f":"(($D561*'fnd base rates'!M$107)\n+($E561*'fnd base rates'!M$108)\n+($F561*'fnd base rates'!M$109)\n+($G561*'fnd base rates'!M$110)\n+($H561*'fnd base rates'!M$111)\n+($I561*'fnd base rates'!M$112)\n+($J561*'fnd base rates'!M$113)\n+($K561*'fnd base rates'!M$114)\n+($M561*'fnd base rates'!M$116)\n+($N561*'fnd base rates'!M$117)\n+($O561*'fnd base rates'!M$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,13)))","v":0},31120.320729999999,null,478352170,"478","352","170",1,3,31120.320729999999,10373,0,10373,null,null,null,null,null,10373,0,10373,null,null,{"$f":"BC561-BA561","v":0}]
[478,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D562","v":0},{"$f":"'fnd enro'!E562","v":0},{"$f":"'fnd enro'!F562","v":0},{"$f":"'fnd enro'!G562","v":0},{"$f":"'fnd enro'!H562","v":4},{"$f":"'fnd enro'!I562","v":5},{"$f":"'fnd enro'!J562","v":0},{"$f":"'fnd enro'!K562","v":0.34739999999999999},{"$f":"'fnd enro'!L562","v":0},{"$f":"'fnd enro'!M562","v":0},{"$f":"'fnd enro'!N562","v":0},{"$f":"'fnd enro'!O562","v":0},{"$f":"'fnd enro'!P562","v":1},{"$f":"'fnd enro'!R562","v":9},1,{"$f":"VALUE('fnd enro'!Q562)","v":5},null,{"$f":"(($D562*'fnd base rates'!C$107)\n+($E562*'fnd base rates'!C$108)\n+($F562*'fnd base rates'!C$109)\n+($G562*'fnd base rates'!C$110)\n+($H562*'fnd base rates'!C$111)\n+($I562*'fnd base rates'!C$112)\n+($J562*'fnd base rates'!C$113)\n+($K562*'fnd base rates'!C$114)\n+($M562*'fnd base rates'!C$116)\n+($N562*'fnd base rates'!C$117)\n+($O562*'fnd base rates'!C$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,3)))\n*$R562","v":4888.0221140000003},{"$f":"(($D562*'fnd base rates'!D$107)\n+($E562*'fnd base rates'!D$108)\n+($F562*'fnd base rates'!D$109)\n+($G562*'fnd base rates'!D$110)\n+($H562*'fnd base rates'!D$111)\n+($I562*'fnd base rates'!D$112)\n+($J562*'fnd base rates'!D$113)\n+($K562*'fnd base rates'!D$114)\n+($M562*'fnd base rates'!D$116)\n+($N562*'fnd base rates'!D$117)\n+($O562*'fnd base rates'!D$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,4)))\n*$R562","v":7169.38},{"$f":"(($D562*'fnd base rates'!E$107)\n+($E562*'fnd base rates'!E$108)\n+($F562*'fnd base rates'!E$109)\n+($G562*'fnd base rates'!E$110)\n+($H562*'fnd base rates'!E$111)\n+($I562*'fnd base rates'!E$112)\n+($J562*'fnd base rates'!E$113)\n+($K562*'fnd base rates'!E$114)\n+($M562*'fnd base rates'!E$116)\n+($N562*'fnd base rates'!E$117)\n+($O562*'fnd base rates'!E$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,5)))\n*$R562","v":41168.033384000002},{"$f":"(($D562*'fnd base rates'!F$107)\n+($E562*'fnd base rates'!F$108)\n+($F562*'fnd base rates'!F$109)\n+($G562*'fnd base rates'!F$110)\n+($H562*'fnd base rates'!F$111)\n+($I562*'fnd base rates'!F$112)\n+($J562*'fnd base rates'!F$113)\n+($K562*'fnd base rates'!F$114)\n+($M562*'fnd base rates'!F$116)\n+($N562*'fnd base rates'!F$117)\n+($O562*'fnd base rates'!F$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,6)))\n*$R562","v":8415.9377079999995},{"$f":"(($D562*'fnd base rates'!G$107)\n+($E562*'fnd base rates'!G$108)\n+($F562*'fnd base rates'!G$109)\n+($G562*'fnd base rates'!G$110)\n+($H562*'fnd base rates'!G$111)\n+($I562*'fnd base rates'!G$112)\n+($J562*'fnd base rates'!G$113)\n+($K562*'fnd base rates'!G$114)\n+($M562*'fnd base rates'!G$116)\n+($N562*'fnd base rates'!G$117)\n+($O562*'fnd base rates'!G$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,7)))\n*$R562","v":1627.579538},{"$f":"(($D562*'fnd base rates'!H$107)\n+($E562*'fnd base rates'!H$108)\n+($F562*'fnd base rates'!H$109)\n+($G562*'fnd base rates'!H$110)\n+($H562*'fnd base rates'!H$111)\n+($I562*'fnd base rates'!H$112)\n+($J562*'fnd base rates'!H$113)\n+($K562*'fnd base rates'!H$114)\n+($M562*'fnd base rates'!H$116)\n+($N562*'fnd base rates'!H$117)\n+($O562*'fnd base rates'!H$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,8)))","v":6254.7404059999999},{"$f":"(($D562*'fnd base rates'!I$107)\n+($E562*'fnd base rates'!I$108)\n+($F562*'fnd base rates'!I$109)\n+($G562*'fnd base rates'!I$110)\n+($H562*'fnd base rates'!I$111)\n+($I562*'fnd base rates'!I$112)\n+($J562*'fnd base rates'!I$113)\n+($K562*'fnd base rates'!I$114)\n+($M562*'fnd base rates'!I$116)\n+($N562*'fnd base rates'!I$117)\n+($O562*'fnd base rates'!I$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,9)))\n*$R562","v":3692.59},{"$f":"(($D562*'fnd base rates'!J$107)\n+($E562*'fnd base rates'!J$108)\n+($F562*'fnd base rates'!J$109)\n+($G562*'fnd base rates'!J$110)\n+($H562*'fnd base rates'!J$111)\n+($I562*'fnd base rates'!J$112)\n+($J562*'fnd base rates'!J$113)\n+($K562*'fnd base rates'!J$114)\n+($M562*'fnd base rates'!J$116)\n+($N562*'fnd base rates'!J$117)\n+($O562*'fnd base rates'!J$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,10)))\n*$R562","v":4446.6499999999996},{"$f":"(($D562*'fnd base rates'!K$107)\n+($E562*'fnd base rates'!K$108)\n+($F562*'fnd base rates'!K$109)\n+($G562*'fnd base rates'!K$110)\n+($H562*'fnd base rates'!K$111)\n+($I562*'fnd base rates'!K$112)\n+($J562*'fnd base rates'!K$113)\n+($K562*'fnd base rates'!K$114)\n+($M562*'fnd base rates'!K$116)\n+($N562*'fnd base rates'!K$117)\n+($O562*'fnd base rates'!K$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,11)))\n*$R562","v":10478.938920000001},{"$f":"(($D562*'fnd base rates'!L$107)\n+($E562*'fnd base rates'!L$108)\n+($F562*'fnd base rates'!L$109)\n+($G562*'fnd base rates'!L$110)\n+($H562*'fnd base rates'!L$111)\n+($I562*'fnd base rates'!L$112)\n+($J562*'fnd base rates'!L$113)\n+($K562*'fnd base rates'!L$114)\n+($M562*'fnd base rates'!L$116)\n+($N562*'fnd base rates'!L$117)\n+($O562*'fnd base rates'!L$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,12)))","v":13343.47012},{"$f":"(($D562*'fnd base rates'!M$107)\n+($E562*'fnd base rates'!M$108)\n+($F562*'fnd base rates'!M$109)\n+($G562*'fnd base rates'!M$110)\n+($H562*'fnd base rates'!M$111)\n+($I562*'fnd base rates'!M$112)\n+($J562*'fnd base rates'!M$113)\n+($K562*'fnd base rates'!M$114)\n+($M562*'fnd base rates'!M$116)\n+($N562*'fnd base rates'!M$117)\n+($O562*'fnd base rates'!M$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,13)))","v":0},101485.34219,null,478352174,"478","352","174",1,9,101485.34219,11276,0,11276,null,null,null,null,null,11276,0,11276,null,null,{"$f":"BC562-BA562","v":0}]
[478,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D563","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L563","v":0},{"$f":"'fnd enro'!M563","v":0},{"$f":"'fnd enro'!N563","v":0},{"$f":"'fnd enro'!O563","v":0},{"$f":"'fnd enro'!P563","v":0},{"$f":"'fnd enro'!R563","v":1},1,{"$f":"VALUE('fnd enro'!Q563)","v":2},null,{"$f":"(($D563*'fnd base rates'!C$107)\n+($E563*'fnd base rates'!C$108)\n+($F563*'fnd base rates'!C$109)\n+($G563*'fnd base rates'!C$110)\n+($H563*'fnd base rates'!C$111)\n+($I563*'fnd base rates'!C$112)\n+($J563*'fnd base rates'!C$113)\n+($K563*'fnd base rates'!C$114)\n+($M563*'fnd base rates'!C$116)\n+($N563*'fnd base rates'!C$117)\n+($O563*'fnd base rates'!C$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,3)))\n*$R563","v":536.46134600000005},{"$f":"(($D563*'fnd base rates'!D$107)\n+($E563*'fnd base rates'!D$108)\n+($F563*'fnd base rates'!D$109)\n+($G563*'fnd base rates'!D$110)\n+($H563*'fnd base rates'!D$111)\n+($I563*'fnd base rates'!D$112)\n+($J563*'fnd base rates'!D$113)\n+($K563*'fnd base rates'!D$114)\n+($M563*'fnd base rates'!D$116)\n+($N563*'fnd base rates'!D$117)\n+($O563*'fnd base rates'!D$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,4)))\n*$R563","v":765.08},{"$f":"(($D563*'fnd base rates'!E$107)\n+($E563*'fnd base rates'!E$108)\n+($F563*'fnd base rates'!E$109)\n+($G563*'fnd base rates'!E$110)\n+($H563*'fnd base rates'!E$111)\n+($I563*'fnd base rates'!E$112)\n+($J563*'fnd base rates'!E$113)\n+($K563*'fnd base rates'!E$114)\n+($M563*'fnd base rates'!E$116)\n+($N563*'fnd base rates'!E$117)\n+($O563*'fnd base rates'!E$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,5)))\n*$R563","v":3459.480376},{"$f":"(($D563*'fnd base rates'!F$107)\n+($E563*'fnd base rates'!F$108)\n+($F563*'fnd base rates'!F$109)\n+($G563*'fnd base rates'!F$110)\n+($H563*'fnd base rates'!F$111)\n+($I563*'fnd base rates'!F$112)\n+($J563*'fnd base rates'!F$113)\n+($K563*'fnd base rates'!F$114)\n+($M563*'fnd base rates'!F$116)\n+($N563*'fnd base rates'!F$117)\n+($O563*'fnd base rates'!F$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,6)))\n*$R563","v":995.37641200000007},{"$f":"(($D563*'fnd base rates'!G$107)\n+($E563*'fnd base rates'!G$108)\n+($F563*'fnd base rates'!G$109)\n+($G563*'fnd base rates'!G$110)\n+($H563*'fnd base rates'!G$111)\n+($I563*'fnd base rates'!G$112)\n+($J563*'fnd base rates'!G$113)\n+($K563*'fnd base rates'!G$114)\n+($M563*'fnd base rates'!G$116)\n+($N563*'fnd base rates'!G$117)\n+($O563*'fnd base rates'!G$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,7)))\n*$R563","v":168.453282},{"$f":"(($D563*'fnd base rates'!H$107)\n+($E563*'fnd base rates'!H$108)\n+($F563*'fnd base rates'!H$109)\n+($G563*'fnd base rates'!H$110)\n+($H563*'fnd base rates'!H$111)\n+($I563*'fnd base rates'!H$112)\n+($J563*'fnd base rates'!H$113)\n+($K563*'fnd base rates'!H$114)\n+($M563*'fnd base rates'!H$116)\n+($N563*'fnd base rates'!H$117)\n+($O563*'fnd base rates'!H$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D563*'fnd base rates'!I$107)\n+($E563*'fnd base rates'!I$108)\n+($F563*'fnd base rates'!I$109)\n+($G563*'fnd base rates'!I$110)\n+($H563*'fnd base rates'!I$111)\n+($I563*'fnd base rates'!I$112)\n+($J563*'fnd base rates'!I$113)\n+($K563*'fnd base rates'!I$114)\n+($M563*'fnd base rates'!I$116)\n+($N563*'fnd base rates'!I$117)\n+($O563*'fnd base rates'!I$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,9)))\n*$R563","v":362.69},{"$f":"(($D563*'fnd base rates'!J$107)\n+($E563*'fnd base rates'!J$108)\n+($F563*'fnd base rates'!J$109)\n+($G563*'fnd base rates'!J$110)\n+($H563*'fnd base rates'!J$111)\n+($I563*'fnd base rates'!J$112)\n+($J563*'fnd base rates'!J$113)\n+($K563*'fnd base rates'!J$114)\n+($M563*'fnd base rates'!J$116)\n+($N563*'fnd base rates'!J$117)\n+($O563*'fnd base rates'!J$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,10)))\n*$R563","v":248.81},{"$f":"(($D563*'fnd base rates'!K$107)\n+($E563*'fnd base rates'!K$108)\n+($F563*'fnd base rates'!K$109)\n+($G563*'fnd base rates'!K$110)\n+($H563*'fnd base rates'!K$111)\n+($I563*'fnd base rates'!K$112)\n+($J563*'fnd base rates'!K$113)\n+($K563*'fnd base rates'!K$114)\n+($M563*'fnd base rates'!K$116)\n+($N563*'fnd base rates'!K$117)\n+($O563*'fnd base rates'!K$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,11)))\n*$R563","v":1182.1598799999999},{"$f":"(($D563*'fnd base rates'!L$107)\n+($E563*'fnd base rates'!L$108)\n+($F563*'fnd base rates'!L$109)\n+($G563*'fnd base rates'!L$110)\n+($H563*'fnd base rates'!L$111)\n+($I563*'fnd base rates'!L$112)\n+($J563*'fnd base rates'!L$113)\n+($K563*'fnd base rates'!L$114)\n+($M563*'fnd base rates'!L$116)\n+($N563*'fnd base rates'!L$117)\n+($O563*'fnd base rates'!L$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D563*'fnd base rates'!M$107)\n+($E563*'fnd base rates'!M$108)\n+($F563*'fnd base rates'!M$109)\n+($G563*'fnd base rates'!M$110)\n+($H563*'fnd base rates'!M$111)\n+($I563*'fnd base rates'!M$112)\n+($J563*'fnd base rates'!M$113)\n+($K563*'fnd base rates'!M$114)\n+($M563*'fnd base rates'!M$116)\n+($N563*'fnd base rates'!M$117)\n+($O563*'fnd base rates'!M$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,478352288,"478","352","288",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC563-BA563","v":0}]
[478,478352321,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D564","v":0},{"$f":"'fnd enro'!E564","v":0},{"$f":"'fnd enro'!F564","v":0},{"$f":"'fnd enro'!G564","v":0},{"$f":"'fnd enro'!H564","v":1},{"$f":"'fnd enro'!I564","v":0},{"$f":"'fnd enro'!J564","v":0},{"$f":"'fnd enro'!K564","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L564","v":0},{"$f":"'fnd enro'!M564","v":0},{"$f":"'fnd enro'!N564","v":0},{"$f":"'fnd enro'!O564","v":0},{"$f":"'fnd enro'!P564","v":0},{"$f":"'fnd enro'!R564","v":1},1,{"$f":"VALUE('fnd enro'!Q564)","v":3},null,{"$f":"(($D564*'fnd base rates'!C$107)\n+($E564*'fnd base rates'!C$108)\n+($F564*'fnd base rates'!C$109)\n+($G564*'fnd base rates'!C$110)\n+($H564*'fnd base rates'!C$111)\n+($I564*'fnd base rates'!C$112)\n+($J564*'fnd base rates'!C$113)\n+($K564*'fnd base rates'!C$114)\n+($M564*'fnd base rates'!C$116)\n+($N564*'fnd base rates'!C$117)\n+($O564*'fnd base rates'!C$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,3)))\n*$R564","v":536.46134600000005},{"$f":"(($D564*'fnd base rates'!D$107)\n+($E564*'fnd base rates'!D$108)\n+($F564*'fnd base rates'!D$109)\n+($G564*'fnd base rates'!D$110)\n+($H564*'fnd base rates'!D$111)\n+($I564*'fnd base rates'!D$112)\n+($J564*'fnd base rates'!D$113)\n+($K564*'fnd base rates'!D$114)\n+($M564*'fnd base rates'!D$116)\n+($N564*'fnd base rates'!D$117)\n+($O564*'fnd base rates'!D$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,4)))\n*$R564","v":765.08},{"$f":"(($D564*'fnd base rates'!E$107)\n+($E564*'fnd base rates'!E$108)\n+($F564*'fnd base rates'!E$109)\n+($G564*'fnd base rates'!E$110)\n+($H564*'fnd base rates'!E$111)\n+($I564*'fnd base rates'!E$112)\n+($J564*'fnd base rates'!E$113)\n+($K564*'fnd base rates'!E$114)\n+($M564*'fnd base rates'!E$116)\n+($N564*'fnd base rates'!E$117)\n+($O564*'fnd base rates'!E$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,5)))\n*$R564","v":3459.480376},{"$f":"(($D564*'fnd base rates'!F$107)\n+($E564*'fnd base rates'!F$108)\n+($F564*'fnd base rates'!F$109)\n+($G564*'fnd base rates'!F$110)\n+($H564*'fnd base rates'!F$111)\n+($I564*'fnd base rates'!F$112)\n+($J564*'fnd base rates'!F$113)\n+($K564*'fnd base rates'!F$114)\n+($M564*'fnd base rates'!F$116)\n+($N564*'fnd base rates'!F$117)\n+($O564*'fnd base rates'!F$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,6)))\n*$R564","v":995.37641200000007},{"$f":"(($D564*'fnd base rates'!G$107)\n+($E564*'fnd base rates'!G$108)\n+($F564*'fnd base rates'!G$109)\n+($G564*'fnd base rates'!G$110)\n+($H564*'fnd base rates'!G$111)\n+($I564*'fnd base rates'!G$112)\n+($J564*'fnd base rates'!G$113)\n+($K564*'fnd base rates'!G$114)\n+($M564*'fnd base rates'!G$116)\n+($N564*'fnd base rates'!G$117)\n+($O564*'fnd base rates'!G$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,7)))\n*$R564","v":168.453282},{"$f":"(($D564*'fnd base rates'!H$107)\n+($E564*'fnd base rates'!H$108)\n+($F564*'fnd base rates'!H$109)\n+($G564*'fnd base rates'!H$110)\n+($H564*'fnd base rates'!H$111)\n+($I564*'fnd base rates'!H$112)\n+($J564*'fnd base rates'!H$113)\n+($K564*'fnd base rates'!H$114)\n+($M564*'fnd base rates'!H$116)\n+($N564*'fnd base rates'!H$117)\n+($O564*'fnd base rates'!H$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D564*'fnd base rates'!I$107)\n+($E564*'fnd base rates'!I$108)\n+($F564*'fnd base rates'!I$109)\n+($G564*'fnd base rates'!I$110)\n+($H564*'fnd base rates'!I$111)\n+($I564*'fnd base rates'!I$112)\n+($J564*'fnd base rates'!I$113)\n+($K564*'fnd base rates'!I$114)\n+($M564*'fnd base rates'!I$116)\n+($N564*'fnd base rates'!I$117)\n+($O564*'fnd base rates'!I$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,9)))\n*$R564","v":362.69},{"$f":"(($D564*'fnd base rates'!J$107)\n+($E564*'fnd base rates'!J$108)\n+($F564*'fnd base rates'!J$109)\n+($G564*'fnd base rates'!J$110)\n+($H564*'fnd base rates'!J$111)\n+($I564*'fnd base rates'!J$112)\n+($J564*'fnd base rates'!J$113)\n+($K564*'fnd base rates'!J$114)\n+($M564*'fnd base rates'!J$116)\n+($N564*'fnd base rates'!J$117)\n+($O564*'fnd base rates'!J$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,10)))\n*$R564","v":248.81},{"$f":"(($D564*'fnd base rates'!K$107)\n+($E564*'fnd base rates'!K$108)\n+($F564*'fnd base rates'!K$109)\n+($G564*'fnd base rates'!K$110)\n+($H564*'fnd base rates'!K$111)\n+($I564*'fnd base rates'!K$112)\n+($J564*'fnd base rates'!K$113)\n+($K564*'fnd base rates'!K$114)\n+($M564*'fnd base rates'!K$116)\n+($N564*'fnd base rates'!K$117)\n+($O564*'fnd base rates'!K$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,11)))\n*$R564","v":1182.1598799999999},{"$f":"(($D564*'fnd base rates'!L$107)\n+($E564*'fnd base rates'!L$108)\n+($F564*'fnd base rates'!L$109)\n+($G564*'fnd base rates'!L$110)\n+($H564*'fnd base rates'!L$111)\n+($I564*'fnd base rates'!L$112)\n+($J564*'fnd base rates'!L$113)\n+($K564*'fnd base rates'!L$114)\n+($M564*'fnd base rates'!L$116)\n+($N564*'fnd base rates'!L$117)\n+($O564*'fnd base rates'!L$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D564*'fnd base rates'!M$107)\n+($E564*'fnd base rates'!M$108)\n+($F564*'fnd base rates'!M$109)\n+($G564*'fnd base rates'!M$110)\n+($H564*'fnd base rates'!M$111)\n+($I564*'fnd base rates'!M$112)\n+($J564*'fnd base rates'!M$113)\n+($K564*'fnd base rates'!M$114)\n+($M564*'fnd base rates'!M$116)\n+($N564*'fnd base rates'!M$117)\n+($O564*'fnd base rates'!M$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,478352321,"478","352","321",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC564-BA564","v":0}]
[478,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D565","v":0},{"$f":"'fnd enro'!E565","v":0},{"$f":"'fnd enro'!F565","v":0},{"$f":"'fnd enro'!G565","v":0},{"$f":"'fnd enro'!H565","v":0},{"$f":"'fnd enro'!I565","v":3},{"$f":"'fnd enro'!J565","v":0},{"$f":"'fnd enro'!K565","v":0.1158},{"$f":"'fnd enro'!L565","v":0},{"$f":"'fnd enro'!M565","v":0},{"$f":"'fnd enro'!N565","v":0},{"$f":"'fnd enro'!O565","v":0},{"$f":"'fnd enro'!P565","v":0},{"$f":"'fnd enro'!R565","v":3},1,{"$f":"VALUE('fnd enro'!Q565)","v":2},null,{"$f":"(($D565*'fnd base rates'!C$107)\n+($E565*'fnd base rates'!C$108)\n+($F565*'fnd base rates'!C$109)\n+($G565*'fnd base rates'!C$110)\n+($H565*'fnd base rates'!C$111)\n+($I565*'fnd base rates'!C$112)\n+($J565*'fnd base rates'!C$113)\n+($K565*'fnd base rates'!C$114)\n+($M565*'fnd base rates'!C$116)\n+($N565*'fnd base rates'!C$117)\n+($O565*'fnd base rates'!C$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,3)))\n*$R565","v":1609.3840379999999},{"$f":"(($D565*'fnd base rates'!D$107)\n+($E565*'fnd base rates'!D$108)\n+($F565*'fnd base rates'!D$109)\n+($G565*'fnd base rates'!D$110)\n+($H565*'fnd base rates'!D$111)\n+($I565*'fnd base rates'!D$112)\n+($J565*'fnd base rates'!D$113)\n+($K565*'fnd base rates'!D$114)\n+($M565*'fnd base rates'!D$116)\n+($N565*'fnd base rates'!D$117)\n+($O565*'fnd base rates'!D$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,4)))\n*$R565","v":2295.2400000000002},{"$f":"(($D565*'fnd base rates'!E$107)\n+($E565*'fnd base rates'!E$108)\n+($F565*'fnd base rates'!E$109)\n+($G565*'fnd base rates'!E$110)\n+($H565*'fnd base rates'!E$111)\n+($I565*'fnd base rates'!E$112)\n+($J565*'fnd base rates'!E$113)\n+($K565*'fnd base rates'!E$114)\n+($M565*'fnd base rates'!E$116)\n+($N565*'fnd base rates'!E$117)\n+($O565*'fnd base rates'!E$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,5)))\n*$R565","v":14736.601127999998},{"$f":"(($D565*'fnd base rates'!F$107)\n+($E565*'fnd base rates'!F$108)\n+($F565*'fnd base rates'!F$109)\n+($G565*'fnd base rates'!F$110)\n+($H565*'fnd base rates'!F$111)\n+($I565*'fnd base rates'!F$112)\n+($J565*'fnd base rates'!F$113)\n+($K565*'fnd base rates'!F$114)\n+($M565*'fnd base rates'!F$116)\n+($N565*'fnd base rates'!F$117)\n+($O565*'fnd base rates'!F$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,6)))\n*$R565","v":2660.6592360000004},{"$f":"(($D565*'fnd base rates'!G$107)\n+($E565*'fnd base rates'!G$108)\n+($F565*'fnd base rates'!G$109)\n+($G565*'fnd base rates'!G$110)\n+($H565*'fnd base rates'!G$111)\n+($I565*'fnd base rates'!G$112)\n+($J565*'fnd base rates'!G$113)\n+($K565*'fnd base rates'!G$114)\n+($M565*'fnd base rates'!G$116)\n+($N565*'fnd base rates'!G$117)\n+($O565*'fnd base rates'!G$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,7)))\n*$R565","v":491.64984599999997},{"$f":"(($D565*'fnd base rates'!H$107)\n+($E565*'fnd base rates'!H$108)\n+($F565*'fnd base rates'!H$109)\n+($G565*'fnd base rates'!H$110)\n+($H565*'fnd base rates'!H$111)\n+($I565*'fnd base rates'!H$112)\n+($J565*'fnd base rates'!H$113)\n+($K565*'fnd base rates'!H$114)\n+($M565*'fnd base rates'!H$116)\n+($N565*'fnd base rates'!H$117)\n+($O565*'fnd base rates'!H$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,8)))","v":2484.2368019999999},{"$f":"(($D565*'fnd base rates'!I$107)\n+($E565*'fnd base rates'!I$108)\n+($F565*'fnd base rates'!I$109)\n+($G565*'fnd base rates'!I$110)\n+($H565*'fnd base rates'!I$111)\n+($I565*'fnd base rates'!I$112)\n+($J565*'fnd base rates'!I$113)\n+($K565*'fnd base rates'!I$114)\n+($M565*'fnd base rates'!I$116)\n+($N565*'fnd base rates'!I$117)\n+($O565*'fnd base rates'!I$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,9)))\n*$R565","v":1277.82},{"$f":"(($D565*'fnd base rates'!J$107)\n+($E565*'fnd base rates'!J$108)\n+($F565*'fnd base rates'!J$109)\n+($G565*'fnd base rates'!J$110)\n+($H565*'fnd base rates'!J$111)\n+($I565*'fnd base rates'!J$112)\n+($J565*'fnd base rates'!J$113)\n+($K565*'fnd base rates'!J$114)\n+($M565*'fnd base rates'!J$116)\n+($N565*'fnd base rates'!J$117)\n+($O565*'fnd base rates'!J$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,10)))\n*$R565","v":1721.25},{"$f":"(($D565*'fnd base rates'!K$107)\n+($E565*'fnd base rates'!K$108)\n+($F565*'fnd base rates'!K$109)\n+($G565*'fnd base rates'!K$110)\n+($H565*'fnd base rates'!K$111)\n+($I565*'fnd base rates'!K$112)\n+($J565*'fnd base rates'!K$113)\n+($K565*'fnd base rates'!K$114)\n+($M565*'fnd base rates'!K$116)\n+($N565*'fnd base rates'!K$117)\n+($O565*'fnd base rates'!K$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,11)))\n*$R565","v":3450.1796399999998},{"$f":"(($D565*'fnd base rates'!L$107)\n+($E565*'fnd base rates'!L$108)\n+($F565*'fnd base rates'!L$109)\n+($G565*'fnd base rates'!L$110)\n+($H565*'fnd base rates'!L$111)\n+($I565*'fnd base rates'!L$112)\n+($J565*'fnd base rates'!L$113)\n+($K565*'fnd base rates'!L$114)\n+($M565*'fnd base rates'!L$116)\n+($N565*'fnd base rates'!L$117)\n+($O565*'fnd base rates'!L$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,12)))","v":4107.3800400000009},{"$f":"(($D565*'fnd base rates'!M$107)\n+($E565*'fnd base rates'!M$108)\n+($F565*'fnd base rates'!M$109)\n+($G565*'fnd base rates'!M$110)\n+($H565*'fnd base rates'!M$111)\n+($I565*'fnd base rates'!M$112)\n+($J565*'fnd base rates'!M$113)\n+($K565*'fnd base rates'!M$114)\n+($M565*'fnd base rates'!M$116)\n+($N565*'fnd base rates'!M$117)\n+($O565*'fnd base rates'!M$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,13)))","v":0},34834.400729999994,null,478352326,"478","352","326",1,3,34834.400729999994,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC565-BA565","v":0}]
[478,478352343,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D566","v":0},{"$f":"'fnd enro'!E566","v":0},{"$f":"'fnd enro'!F566","v":0},{"$f":"'fnd enro'!G566","v":0},{"$f":"'fnd enro'!H566","v":1},{"$f":"'fnd enro'!I566","v":0},{"$f":"'fnd enro'!J566","v":0},{"$f":"'fnd enro'!K566","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L566","v":0},{"$f":"'fnd enro'!M566","v":0},{"$f":"'fnd enro'!N566","v":0},{"$f":"'fnd enro'!O566","v":0},{"$f":"'fnd enro'!P566","v":0},{"$f":"'fnd enro'!R566","v":1},1,{"$f":"VALUE('fnd enro'!Q566)","v":10},null,{"$f":"(($D566*'fnd base rates'!C$107)\n+($E566*'fnd base rates'!C$108)\n+($F566*'fnd base rates'!C$109)\n+($G566*'fnd base rates'!C$110)\n+($H566*'fnd base rates'!C$111)\n+($I566*'fnd base rates'!C$112)\n+($J566*'fnd base rates'!C$113)\n+($K566*'fnd base rates'!C$114)\n+($M566*'fnd base rates'!C$116)\n+($N566*'fnd base rates'!C$117)\n+($O566*'fnd base rates'!C$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,3)))\n*$R566","v":536.46134600000005},{"$f":"(($D566*'fnd base rates'!D$107)\n+($E566*'fnd base rates'!D$108)\n+($F566*'fnd base rates'!D$109)\n+($G566*'fnd base rates'!D$110)\n+($H566*'fnd base rates'!D$111)\n+($I566*'fnd base rates'!D$112)\n+($J566*'fnd base rates'!D$113)\n+($K566*'fnd base rates'!D$114)\n+($M566*'fnd base rates'!D$116)\n+($N566*'fnd base rates'!D$117)\n+($O566*'fnd base rates'!D$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,4)))\n*$R566","v":765.08},{"$f":"(($D566*'fnd base rates'!E$107)\n+($E566*'fnd base rates'!E$108)\n+($F566*'fnd base rates'!E$109)\n+($G566*'fnd base rates'!E$110)\n+($H566*'fnd base rates'!E$111)\n+($I566*'fnd base rates'!E$112)\n+($J566*'fnd base rates'!E$113)\n+($K566*'fnd base rates'!E$114)\n+($M566*'fnd base rates'!E$116)\n+($N566*'fnd base rates'!E$117)\n+($O566*'fnd base rates'!E$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,5)))\n*$R566","v":3459.480376},{"$f":"(($D566*'fnd base rates'!F$107)\n+($E566*'fnd base rates'!F$108)\n+($F566*'fnd base rates'!F$109)\n+($G566*'fnd base rates'!F$110)\n+($H566*'fnd base rates'!F$111)\n+($I566*'fnd base rates'!F$112)\n+($J566*'fnd base rates'!F$113)\n+($K566*'fnd base rates'!F$114)\n+($M566*'fnd base rates'!F$116)\n+($N566*'fnd base rates'!F$117)\n+($O566*'fnd base rates'!F$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,6)))\n*$R566","v":995.37641200000007},{"$f":"(($D566*'fnd base rates'!G$107)\n+($E566*'fnd base rates'!G$108)\n+($F566*'fnd base rates'!G$109)\n+($G566*'fnd base rates'!G$110)\n+($H566*'fnd base rates'!G$111)\n+($I566*'fnd base rates'!G$112)\n+($J566*'fnd base rates'!G$113)\n+($K566*'fnd base rates'!G$114)\n+($M566*'fnd base rates'!G$116)\n+($N566*'fnd base rates'!G$117)\n+($O566*'fnd base rates'!G$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,7)))\n*$R566","v":168.453282},{"$f":"(($D566*'fnd base rates'!H$107)\n+($E566*'fnd base rates'!H$108)\n+($F566*'fnd base rates'!H$109)\n+($G566*'fnd base rates'!H$110)\n+($H566*'fnd base rates'!H$111)\n+($I566*'fnd base rates'!H$112)\n+($J566*'fnd base rates'!H$113)\n+($K566*'fnd base rates'!H$114)\n+($M566*'fnd base rates'!H$116)\n+($N566*'fnd base rates'!H$117)\n+($O566*'fnd base rates'!H$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D566*'fnd base rates'!I$107)\n+($E566*'fnd base rates'!I$108)\n+($F566*'fnd base rates'!I$109)\n+($G566*'fnd base rates'!I$110)\n+($H566*'fnd base rates'!I$111)\n+($I566*'fnd base rates'!I$112)\n+($J566*'fnd base rates'!I$113)\n+($K566*'fnd base rates'!I$114)\n+($M566*'fnd base rates'!I$116)\n+($N566*'fnd base rates'!I$117)\n+($O566*'fnd base rates'!I$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,9)))\n*$R566","v":362.69},{"$f":"(($D566*'fnd base rates'!J$107)\n+($E566*'fnd base rates'!J$108)\n+($F566*'fnd base rates'!J$109)\n+($G566*'fnd base rates'!J$110)\n+($H566*'fnd base rates'!J$111)\n+($I566*'fnd base rates'!J$112)\n+($J566*'fnd base rates'!J$113)\n+($K566*'fnd base rates'!J$114)\n+($M566*'fnd base rates'!J$116)\n+($N566*'fnd base rates'!J$117)\n+($O566*'fnd base rates'!J$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,10)))\n*$R566","v":248.81},{"$f":"(($D566*'fnd base rates'!K$107)\n+($E566*'fnd base rates'!K$108)\n+($F566*'fnd base rates'!K$109)\n+($G566*'fnd base rates'!K$110)\n+($H566*'fnd base rates'!K$111)\n+($I566*'fnd base rates'!K$112)\n+($J566*'fnd base rates'!K$113)\n+($K566*'fnd base rates'!K$114)\n+($M566*'fnd base rates'!K$116)\n+($N566*'fnd base rates'!K$117)\n+($O566*'fnd base rates'!K$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,11)))\n*$R566","v":1182.1598799999999},{"$f":"(($D566*'fnd base rates'!L$107)\n+($E566*'fnd base rates'!L$108)\n+($F566*'fnd base rates'!L$109)\n+($G566*'fnd base rates'!L$110)\n+($H566*'fnd base rates'!L$111)\n+($I566*'fnd base rates'!L$112)\n+($J566*'fnd base rates'!L$113)\n+($K566*'fnd base rates'!L$114)\n+($M566*'fnd base rates'!L$116)\n+($N566*'fnd base rates'!L$117)\n+($O566*'fnd base rates'!L$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D566*'fnd base rates'!M$107)\n+($E566*'fnd base rates'!M$108)\n+($F566*'fnd base rates'!M$109)\n+($G566*'fnd base rates'!M$110)\n+($H566*'fnd base rates'!M$111)\n+($I566*'fnd base rates'!M$112)\n+($J566*'fnd base rates'!M$113)\n+($K566*'fnd base rates'!M$114)\n+($M566*'fnd base rates'!M$116)\n+($N566*'fnd base rates'!M$117)\n+($O566*'fnd base rates'!M$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,478352343,"478","352","343",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC566-BA566","v":0}]
[478,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D567","v":0},{"$f":"'fnd enro'!E567","v":0},{"$f":"'fnd enro'!F567","v":0},{"$f":"'fnd enro'!G567","v":0},{"$f":"'fnd enro'!H567","v":2},{"$f":"'fnd enro'!I567","v":7},{"$f":"'fnd enro'!J567","v":0},{"$f":"'fnd enro'!K567","v":0.34739999999999999},{"$f":"'fnd enro'!L567","v":0},{"$f":"'fnd enro'!M567","v":0},{"$f":"'fnd enro'!N567","v":0},{"$f":"'fnd enro'!O567","v":0},{"$f":"'fnd enro'!P567","v":3},{"$f":"'fnd enro'!R567","v":9},1,{"$f":"VALUE('fnd enro'!Q567)","v":11},null,{"$f":"(($D567*'fnd base rates'!C$107)\n+($E567*'fnd base rates'!C$108)\n+($F567*'fnd base rates'!C$109)\n+($G567*'fnd base rates'!C$110)\n+($H567*'fnd base rates'!C$111)\n+($I567*'fnd base rates'!C$112)\n+($J567*'fnd base rates'!C$113)\n+($K567*'fnd base rates'!C$114)\n+($M567*'fnd base rates'!C$116)\n+($N567*'fnd base rates'!C$117)\n+($O567*'fnd base rates'!C$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,3)))\n*$R567","v":5079.0121139999992},{"$f":"(($D567*'fnd base rates'!D$107)\n+($E567*'fnd base rates'!D$108)\n+($F567*'fnd base rates'!D$109)\n+($G567*'fnd base rates'!D$110)\n+($H567*'fnd base rates'!D$111)\n+($I567*'fnd base rates'!D$112)\n+($J567*'fnd base rates'!D$113)\n+($K567*'fnd base rates'!D$114)\n+($M567*'fnd base rates'!D$116)\n+($N567*'fnd base rates'!D$117)\n+($O567*'fnd base rates'!D$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,4)))\n*$R567","v":8074.26},{"$f":"(($D567*'fnd base rates'!E$107)\n+($E567*'fnd base rates'!E$108)\n+($F567*'fnd base rates'!E$109)\n+($G567*'fnd base rates'!E$110)\n+($H567*'fnd base rates'!E$111)\n+($I567*'fnd base rates'!E$112)\n+($J567*'fnd base rates'!E$113)\n+($K567*'fnd base rates'!E$114)\n+($M567*'fnd base rates'!E$116)\n+($N567*'fnd base rates'!E$117)\n+($O567*'fnd base rates'!E$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,5)))\n*$R567","v":52906.743384000001},{"$f":"(($D567*'fnd base rates'!F$107)\n+($E567*'fnd base rates'!F$108)\n+($F567*'fnd base rates'!F$109)\n+($G567*'fnd base rates'!F$110)\n+($H567*'fnd base rates'!F$111)\n+($I567*'fnd base rates'!F$112)\n+($J567*'fnd base rates'!F$113)\n+($K567*'fnd base rates'!F$114)\n+($M567*'fnd base rates'!F$116)\n+($N567*'fnd base rates'!F$117)\n+($O567*'fnd base rates'!F$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,6)))\n*$R567","v":8198.9577079999999},{"$f":"(($D567*'fnd base rates'!G$107)\n+($E567*'fnd base rates'!G$108)\n+($F567*'fnd base rates'!G$109)\n+($G567*'fnd base rates'!G$110)\n+($H567*'fnd base rates'!G$111)\n+($I567*'fnd base rates'!G$112)\n+($J567*'fnd base rates'!G$113)\n+($K567*'fnd base rates'!G$114)\n+($M567*'fnd base rates'!G$116)\n+($N567*'fnd base rates'!G$117)\n+($O567*'fnd base rates'!G$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,7)))\n*$R567","v":2046.979538},{"$f":"(($D567*'fnd base rates'!H$107)\n+($E567*'fnd base rates'!H$108)\n+($F567*'fnd base rates'!H$109)\n+($G567*'fnd base rates'!H$110)\n+($H567*'fnd base rates'!H$111)\n+($I567*'fnd base rates'!H$112)\n+($J567*'fnd base rates'!H$113)\n+($K567*'fnd base rates'!H$114)\n+($M567*'fnd base rates'!H$116)\n+($N567*'fnd base rates'!H$117)\n+($O567*'fnd base rates'!H$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,8)))","v":6929.7104059999992},{"$f":"(($D567*'fnd base rates'!I$107)\n+($E567*'fnd base rates'!I$108)\n+($F567*'fnd base rates'!I$109)\n+($G567*'fnd base rates'!I$110)\n+($H567*'fnd base rates'!I$111)\n+($I567*'fnd base rates'!I$112)\n+($J567*'fnd base rates'!I$113)\n+($K567*'fnd base rates'!I$114)\n+($M567*'fnd base rates'!I$116)\n+($N567*'fnd base rates'!I$117)\n+($O567*'fnd base rates'!I$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,9)))\n*$R567","v":4176.79},{"$f":"(($D567*'fnd base rates'!J$107)\n+($E567*'fnd base rates'!J$108)\n+($F567*'fnd base rates'!J$109)\n+($G567*'fnd base rates'!J$110)\n+($H567*'fnd base rates'!J$111)\n+($I567*'fnd base rates'!J$112)\n+($J567*'fnd base rates'!J$113)\n+($K567*'fnd base rates'!J$114)\n+($M567*'fnd base rates'!J$116)\n+($N567*'fnd base rates'!J$117)\n+($O567*'fnd base rates'!J$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,10)))\n*$R567","v":6955.18},{"$f":"(($D567*'fnd base rates'!K$107)\n+($E567*'fnd base rates'!K$108)\n+($F567*'fnd base rates'!K$109)\n+($G567*'fnd base rates'!K$110)\n+($H567*'fnd base rates'!K$111)\n+($I567*'fnd base rates'!K$112)\n+($J567*'fnd base rates'!K$113)\n+($K567*'fnd base rates'!K$114)\n+($M567*'fnd base rates'!K$116)\n+($N567*'fnd base rates'!K$117)\n+($O567*'fnd base rates'!K$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,11)))\n*$R567","v":10414.73892},{"$f":"(($D567*'fnd base rates'!L$107)\n+($E567*'fnd base rates'!L$108)\n+($F567*'fnd base rates'!L$109)\n+($G567*'fnd base rates'!L$110)\n+($H567*'fnd base rates'!L$111)\n+($I567*'fnd base rates'!L$112)\n+($J567*'fnd base rates'!L$113)\n+($K567*'fnd base rates'!L$114)\n+($M567*'fnd base rates'!L$116)\n+($N567*'fnd base rates'!L$117)\n+($O567*'fnd base rates'!L$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,12)))","v":14485.610120000001},{"$f":"(($D567*'fnd base rates'!M$107)\n+($E567*'fnd base rates'!M$108)\n+($F567*'fnd base rates'!M$109)\n+($G567*'fnd base rates'!M$110)\n+($H567*'fnd base rates'!M$111)\n+($I567*'fnd base rates'!M$112)\n+($J567*'fnd base rates'!M$113)\n+($K567*'fnd base rates'!M$114)\n+($M567*'fnd base rates'!M$116)\n+($N567*'fnd base rates'!M$117)\n+($O567*'fnd base rates'!M$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,13)))","v":0},119267.98218999998,null,478352348,"478","352","348",1,9,119267.98218999998,13252,0,13252,null,null,null,null,null,13252,0,13252,null,null,{"$f":"BC567-BA567","v":0}]
[478,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D568","v":0},{"$f":"'fnd enro'!E568","v":0},{"$f":"'fnd enro'!F568","v":0},{"$f":"'fnd enro'!G568","v":0},{"$f":"'fnd enro'!H568","v":3},{"$f":"'fnd enro'!I568","v":6},{"$f":"'fnd enro'!J568","v":0},{"$f":"'fnd enro'!K568","v":0.34739999999999999},{"$f":"'fnd enro'!L568","v":0},{"$f":"'fnd enro'!M568","v":0},{"$f":"'fnd enro'!N568","v":0},{"$f":"'fnd enro'!O568","v":0},{"$f":"'fnd enro'!P568","v":4},{"$f":"'fnd enro'!R568","v":9},1,{"$f":"VALUE('fnd enro'!Q568)","v":2},null,{"$f":"(($D568*'fnd base rates'!C$107)\n+($E568*'fnd base rates'!C$108)\n+($F568*'fnd base rates'!C$109)\n+($G568*'fnd base rates'!C$110)\n+($H568*'fnd base rates'!C$111)\n+($I568*'fnd base rates'!C$112)\n+($J568*'fnd base rates'!C$113)\n+($K568*'fnd base rates'!C$114)\n+($M568*'fnd base rates'!C$116)\n+($N568*'fnd base rates'!C$117)\n+($O568*'fnd base rates'!C$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,3)))\n*$R568","v":5049.8721139999998},{"$f":"(($D568*'fnd base rates'!D$107)\n+($E568*'fnd base rates'!D$108)\n+($F568*'fnd base rates'!D$109)\n+($G568*'fnd base rates'!D$110)\n+($H568*'fnd base rates'!D$111)\n+($I568*'fnd base rates'!D$112)\n+($J568*'fnd base rates'!D$113)\n+($K568*'fnd base rates'!D$114)\n+($M568*'fnd base rates'!D$116)\n+($N568*'fnd base rates'!D$117)\n+($O568*'fnd base rates'!D$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,4)))\n*$R568","v":7936.1200000000008},{"$f":"(($D568*'fnd base rates'!E$107)\n+($E568*'fnd base rates'!E$108)\n+($F568*'fnd base rates'!E$109)\n+($G568*'fnd base rates'!E$110)\n+($H568*'fnd base rates'!E$111)\n+($I568*'fnd base rates'!E$112)\n+($J568*'fnd base rates'!E$113)\n+($K568*'fnd base rates'!E$114)\n+($M568*'fnd base rates'!E$116)\n+($N568*'fnd base rates'!E$117)\n+($O568*'fnd base rates'!E$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,5)))\n*$R568","v":50105.763384000005},{"$f":"(($D568*'fnd base rates'!F$107)\n+($E568*'fnd base rates'!F$108)\n+($F568*'fnd base rates'!F$109)\n+($G568*'fnd base rates'!F$110)\n+($H568*'fnd base rates'!F$111)\n+($I568*'fnd base rates'!F$112)\n+($J568*'fnd base rates'!F$113)\n+($K568*'fnd base rates'!F$114)\n+($M568*'fnd base rates'!F$116)\n+($N568*'fnd base rates'!F$117)\n+($O568*'fnd base rates'!F$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,6)))\n*$R568","v":8307.4477079999997},{"$f":"(($D568*'fnd base rates'!G$107)\n+($E568*'fnd base rates'!G$108)\n+($F568*'fnd base rates'!G$109)\n+($G568*'fnd base rates'!G$110)\n+($H568*'fnd base rates'!G$111)\n+($I568*'fnd base rates'!G$112)\n+($J568*'fnd base rates'!G$113)\n+($K568*'fnd base rates'!G$114)\n+($M568*'fnd base rates'!G$116)\n+($N568*'fnd base rates'!G$117)\n+($O568*'fnd base rates'!G$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,7)))\n*$R568","v":1986.1395379999999},{"$f":"(($D568*'fnd base rates'!H$107)\n+($E568*'fnd base rates'!H$108)\n+($F568*'fnd base rates'!H$109)\n+($G568*'fnd base rates'!H$110)\n+($H568*'fnd base rates'!H$111)\n+($I568*'fnd base rates'!H$112)\n+($J568*'fnd base rates'!H$113)\n+($K568*'fnd base rates'!H$114)\n+($M568*'fnd base rates'!H$116)\n+($N568*'fnd base rates'!H$117)\n+($O568*'fnd base rates'!H$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,8)))","v":6615.0304059999989},{"$f":"(($D568*'fnd base rates'!I$107)\n+($E568*'fnd base rates'!I$108)\n+($F568*'fnd base rates'!I$109)\n+($G568*'fnd base rates'!I$110)\n+($H568*'fnd base rates'!I$111)\n+($I568*'fnd base rates'!I$112)\n+($J568*'fnd base rates'!I$113)\n+($K568*'fnd base rates'!I$114)\n+($M568*'fnd base rates'!I$116)\n+($N568*'fnd base rates'!I$117)\n+($O568*'fnd base rates'!I$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,9)))\n*$R568","v":4058.91},{"$f":"(($D568*'fnd base rates'!J$107)\n+($E568*'fnd base rates'!J$108)\n+($F568*'fnd base rates'!J$109)\n+($G568*'fnd base rates'!J$110)\n+($H568*'fnd base rates'!J$111)\n+($I568*'fnd base rates'!J$112)\n+($J568*'fnd base rates'!J$113)\n+($K568*'fnd base rates'!J$114)\n+($M568*'fnd base rates'!J$116)\n+($N568*'fnd base rates'!J$117)\n+($O568*'fnd base rates'!J$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,10)))\n*$R568","v":6346.5300000000007},{"$f":"(($D568*'fnd base rates'!K$107)\n+($E568*'fnd base rates'!K$108)\n+($F568*'fnd base rates'!K$109)\n+($G568*'fnd base rates'!K$110)\n+($H568*'fnd base rates'!K$111)\n+($I568*'fnd base rates'!K$112)\n+($J568*'fnd base rates'!K$113)\n+($K568*'fnd base rates'!K$114)\n+($M568*'fnd base rates'!K$116)\n+($N568*'fnd base rates'!K$117)\n+($O568*'fnd base rates'!K$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,11)))\n*$R568","v":10446.838919999998},{"$f":"(($D568*'fnd base rates'!L$107)\n+($E568*'fnd base rates'!L$108)\n+($F568*'fnd base rates'!L$109)\n+($G568*'fnd base rates'!L$110)\n+($H568*'fnd base rates'!L$111)\n+($I568*'fnd base rates'!L$112)\n+($J568*'fnd base rates'!L$113)\n+($K568*'fnd base rates'!L$114)\n+($M568*'fnd base rates'!L$116)\n+($N568*'fnd base rates'!L$117)\n+($O568*'fnd base rates'!L$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,12)))","v":14410.870120000001},{"$f":"(($D568*'fnd base rates'!M$107)\n+($E568*'fnd base rates'!M$108)\n+($F568*'fnd base rates'!M$109)\n+($G568*'fnd base rates'!M$110)\n+($H568*'fnd base rates'!M$111)\n+($I568*'fnd base rates'!M$112)\n+($J568*'fnd base rates'!M$113)\n+($K568*'fnd base rates'!M$114)\n+($M568*'fnd base rates'!M$116)\n+($N568*'fnd base rates'!M$117)\n+($O568*'fnd base rates'!M$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,13)))","v":0},115263.52219000002,null,478352352,"478","352","352",1,9,115263.52219000002,12807,0,12807,null,null,null,null,null,12807,0,12807,null,null,{"$f":"BC568-BA568","v":0}]
[478,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D569","v":0},{"$f":"'fnd enro'!E569","v":0},{"$f":"'fnd enro'!F569","v":0},{"$f":"'fnd enro'!G569","v":0},{"$f":"'fnd enro'!H569","v":15},{"$f":"'fnd enro'!I569","v":19},{"$f":"'fnd enro'!J569","v":0},{"$f":"'fnd enro'!K569","v":1.3124},{"$f":"'fnd enro'!L569","v":0},{"$f":"'fnd enro'!M569","v":0},{"$f":"'fnd enro'!N569","v":0},{"$f":"'fnd enro'!O569","v":0},{"$f":"'fnd enro'!P569","v":3},{"$f":"'fnd enro'!R569","v":34},1,{"$f":"VALUE('fnd enro'!Q569)","v":2},null,{"$f":"(($D569*'fnd base rates'!C$107)\n+($E569*'fnd base rates'!C$108)\n+($F569*'fnd base rates'!C$109)\n+($G569*'fnd base rates'!C$110)\n+($H569*'fnd base rates'!C$111)\n+($I569*'fnd base rates'!C$112)\n+($J569*'fnd base rates'!C$113)\n+($K569*'fnd base rates'!C$114)\n+($M569*'fnd base rates'!C$116)\n+($N569*'fnd base rates'!C$117)\n+($O569*'fnd base rates'!C$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,3)))\n*$R569","v":18405.975764000003},{"$f":"(($D569*'fnd base rates'!D$107)\n+($E569*'fnd base rates'!D$108)\n+($F569*'fnd base rates'!D$109)\n+($G569*'fnd base rates'!D$110)\n+($H569*'fnd base rates'!D$111)\n+($I569*'fnd base rates'!D$112)\n+($J569*'fnd base rates'!D$113)\n+($K569*'fnd base rates'!D$114)\n+($M569*'fnd base rates'!D$116)\n+($N569*'fnd base rates'!D$117)\n+($O569*'fnd base rates'!D$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,4)))\n*$R569","v":26800.52},{"$f":"(($D569*'fnd base rates'!E$107)\n+($E569*'fnd base rates'!E$108)\n+($F569*'fnd base rates'!E$109)\n+($G569*'fnd base rates'!E$110)\n+($H569*'fnd base rates'!E$111)\n+($I569*'fnd base rates'!E$112)\n+($J569*'fnd base rates'!E$113)\n+($K569*'fnd base rates'!E$114)\n+($M569*'fnd base rates'!E$116)\n+($N569*'fnd base rates'!E$117)\n+($O569*'fnd base rates'!E$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,5)))\n*$R569","v":152914.60278399999},{"$f":"(($D569*'fnd base rates'!F$107)\n+($E569*'fnd base rates'!F$108)\n+($F569*'fnd base rates'!F$109)\n+($G569*'fnd base rates'!F$110)\n+($H569*'fnd base rates'!F$111)\n+($I569*'fnd base rates'!F$112)\n+($J569*'fnd base rates'!F$113)\n+($K569*'fnd base rates'!F$114)\n+($M569*'fnd base rates'!F$116)\n+($N569*'fnd base rates'!F$117)\n+($O569*'fnd base rates'!F$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,6)))\n*$R569","v":31781.488008},{"$f":"(($D569*'fnd base rates'!G$107)\n+($E569*'fnd base rates'!G$108)\n+($F569*'fnd base rates'!G$109)\n+($G569*'fnd base rates'!G$110)\n+($H569*'fnd base rates'!G$111)\n+($I569*'fnd base rates'!G$112)\n+($J569*'fnd base rates'!G$113)\n+($K569*'fnd base rates'!G$114)\n+($M569*'fnd base rates'!G$116)\n+($N569*'fnd base rates'!G$117)\n+($O569*'fnd base rates'!G$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,7)))\n*$R569","v":6013.6915879999997},{"$f":"(($D569*'fnd base rates'!H$107)\n+($E569*'fnd base rates'!H$108)\n+($F569*'fnd base rates'!H$109)\n+($G569*'fnd base rates'!H$110)\n+($H569*'fnd base rates'!H$111)\n+($I569*'fnd base rates'!H$112)\n+($J569*'fnd base rates'!H$113)\n+($K569*'fnd base rates'!H$114)\n+($M569*'fnd base rates'!H$116)\n+($N569*'fnd base rates'!H$117)\n+($O569*'fnd base rates'!H$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,8)))","v":23642.263756},{"$f":"(($D569*'fnd base rates'!I$107)\n+($E569*'fnd base rates'!I$108)\n+($F569*'fnd base rates'!I$109)\n+($G569*'fnd base rates'!I$110)\n+($H569*'fnd base rates'!I$111)\n+($I569*'fnd base rates'!I$112)\n+($J569*'fnd base rates'!I$113)\n+($K569*'fnd base rates'!I$114)\n+($M569*'fnd base rates'!I$116)\n+($N569*'fnd base rates'!I$117)\n+($O569*'fnd base rates'!I$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,9)))\n*$R569","v":13844.609999999999},{"$f":"(($D569*'fnd base rates'!J$107)\n+($E569*'fnd base rates'!J$108)\n+($F569*'fnd base rates'!J$109)\n+($G569*'fnd base rates'!J$110)\n+($H569*'fnd base rates'!J$111)\n+($I569*'fnd base rates'!J$112)\n+($J569*'fnd base rates'!J$113)\n+($K569*'fnd base rates'!J$114)\n+($M569*'fnd base rates'!J$116)\n+($N569*'fnd base rates'!J$117)\n+($O569*'fnd base rates'!J$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,10)))\n*$R569","v":16251.599999999999},{"$f":"(($D569*'fnd base rates'!K$107)\n+($E569*'fnd base rates'!K$108)\n+($F569*'fnd base rates'!K$109)\n+($G569*'fnd base rates'!K$110)\n+($H569*'fnd base rates'!K$111)\n+($I569*'fnd base rates'!K$112)\n+($J569*'fnd base rates'!K$113)\n+($K569*'fnd base rates'!K$114)\n+($M569*'fnd base rates'!K$116)\n+($N569*'fnd base rates'!K$117)\n+($O569*'fnd base rates'!K$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,11)))\n*$R569","v":39583.535920000002},{"$f":"(($D569*'fnd base rates'!L$107)\n+($E569*'fnd base rates'!L$108)\n+($F569*'fnd base rates'!L$109)\n+($G569*'fnd base rates'!L$110)\n+($H569*'fnd base rates'!L$111)\n+($I569*'fnd base rates'!L$112)\n+($J569*'fnd base rates'!L$113)\n+($K569*'fnd base rates'!L$114)\n+($M569*'fnd base rates'!L$116)\n+($N569*'fnd base rates'!L$117)\n+($O569*'fnd base rates'!L$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,12)))","v":49944.567120000007},{"$f":"(($D569*'fnd base rates'!M$107)\n+($E569*'fnd base rates'!M$108)\n+($F569*'fnd base rates'!M$109)\n+($G569*'fnd base rates'!M$110)\n+($H569*'fnd base rates'!M$111)\n+($I569*'fnd base rates'!M$112)\n+($J569*'fnd base rates'!M$113)\n+($K569*'fnd base rates'!M$114)\n+($M569*'fnd base rates'!M$116)\n+($N569*'fnd base rates'!M$117)\n+($O569*'fnd base rates'!M$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,13)))","v":0},379182.85493999999,null,478352600,"478","352","600",1,34,379182.85493999999,11152,0,11152,null,null,null,null,null,11152,0,11152,null,null,{"$f":"BC569-BA569","v":0}]
[478,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D570","v":0},{"$f":"'fnd enro'!E570","v":0},{"$f":"'fnd enro'!F570","v":0},{"$f":"'fnd enro'!G570","v":0},{"$f":"'fnd enro'!H570","v":0},{"$f":"'fnd enro'!I570","v":7},{"$f":"'fnd enro'!J570","v":0},{"$f":"'fnd enro'!K570","v":0.2702},{"$f":"'fnd enro'!L570","v":0},{"$f":"'fnd enro'!M570","v":0},{"$f":"'fnd enro'!N570","v":0},{"$f":"'fnd enro'!O570","v":0},{"$f":"'fnd enro'!P570","v":0},{"$f":"'fnd enro'!R570","v":7},1,{"$f":"VALUE('fnd enro'!Q570)","v":5},null,{"$f":"(($D570*'fnd base rates'!C$107)\n+($E570*'fnd base rates'!C$108)\n+($F570*'fnd base rates'!C$109)\n+($G570*'fnd base rates'!C$110)\n+($H570*'fnd base rates'!C$111)\n+($I570*'fnd base rates'!C$112)\n+($J570*'fnd base rates'!C$113)\n+($K570*'fnd base rates'!C$114)\n+($M570*'fnd base rates'!C$116)\n+($N570*'fnd base rates'!C$117)\n+($O570*'fnd base rates'!C$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,3)))\n*$R570","v":3755.2294219999999},{"$f":"(($D570*'fnd base rates'!D$107)\n+($E570*'fnd base rates'!D$108)\n+($F570*'fnd base rates'!D$109)\n+($G570*'fnd base rates'!D$110)\n+($H570*'fnd base rates'!D$111)\n+($I570*'fnd base rates'!D$112)\n+($J570*'fnd base rates'!D$113)\n+($K570*'fnd base rates'!D$114)\n+($M570*'fnd base rates'!D$116)\n+($N570*'fnd base rates'!D$117)\n+($O570*'fnd base rates'!D$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,4)))\n*$R570","v":5355.56},{"$f":"(($D570*'fnd base rates'!E$107)\n+($E570*'fnd base rates'!E$108)\n+($F570*'fnd base rates'!E$109)\n+($G570*'fnd base rates'!E$110)\n+($H570*'fnd base rates'!E$111)\n+($I570*'fnd base rates'!E$112)\n+($J570*'fnd base rates'!E$113)\n+($K570*'fnd base rates'!E$114)\n+($M570*'fnd base rates'!E$116)\n+($N570*'fnd base rates'!E$117)\n+($O570*'fnd base rates'!E$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,5)))\n*$R570","v":34385.402631999998},{"$f":"(($D570*'fnd base rates'!F$107)\n+($E570*'fnd base rates'!F$108)\n+($F570*'fnd base rates'!F$109)\n+($G570*'fnd base rates'!F$110)\n+($H570*'fnd base rates'!F$111)\n+($I570*'fnd base rates'!F$112)\n+($J570*'fnd base rates'!F$113)\n+($K570*'fnd base rates'!F$114)\n+($M570*'fnd base rates'!F$116)\n+($N570*'fnd base rates'!F$117)\n+($O570*'fnd base rates'!F$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,6)))\n*$R570","v":6208.2048840000007},{"$f":"(($D570*'fnd base rates'!G$107)\n+($E570*'fnd base rates'!G$108)\n+($F570*'fnd base rates'!G$109)\n+($G570*'fnd base rates'!G$110)\n+($H570*'fnd base rates'!G$111)\n+($I570*'fnd base rates'!G$112)\n+($J570*'fnd base rates'!G$113)\n+($K570*'fnd base rates'!G$114)\n+($M570*'fnd base rates'!G$116)\n+($N570*'fnd base rates'!G$117)\n+($O570*'fnd base rates'!G$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,7)))\n*$R570","v":1147.1829739999998},{"$f":"(($D570*'fnd base rates'!H$107)\n+($E570*'fnd base rates'!H$108)\n+($F570*'fnd base rates'!H$109)\n+($G570*'fnd base rates'!H$110)\n+($H570*'fnd base rates'!H$111)\n+($I570*'fnd base rates'!H$112)\n+($J570*'fnd base rates'!H$113)\n+($K570*'fnd base rates'!H$114)\n+($M570*'fnd base rates'!H$116)\n+($N570*'fnd base rates'!H$117)\n+($O570*'fnd base rates'!H$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,8)))","v":5796.5525379999999},{"$f":"(($D570*'fnd base rates'!I$107)\n+($E570*'fnd base rates'!I$108)\n+($F570*'fnd base rates'!I$109)\n+($G570*'fnd base rates'!I$110)\n+($H570*'fnd base rates'!I$111)\n+($I570*'fnd base rates'!I$112)\n+($J570*'fnd base rates'!I$113)\n+($K570*'fnd base rates'!I$114)\n+($M570*'fnd base rates'!I$116)\n+($N570*'fnd base rates'!I$117)\n+($O570*'fnd base rates'!I$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,9)))\n*$R570","v":2981.58},{"$f":"(($D570*'fnd base rates'!J$107)\n+($E570*'fnd base rates'!J$108)\n+($F570*'fnd base rates'!J$109)\n+($G570*'fnd base rates'!J$110)\n+($H570*'fnd base rates'!J$111)\n+($I570*'fnd base rates'!J$112)\n+($J570*'fnd base rates'!J$113)\n+($K570*'fnd base rates'!J$114)\n+($M570*'fnd base rates'!J$116)\n+($N570*'fnd base rates'!J$117)\n+($O570*'fnd base rates'!J$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,10)))\n*$R570","v":4016.25},{"$f":"(($D570*'fnd base rates'!K$107)\n+($E570*'fnd base rates'!K$108)\n+($F570*'fnd base rates'!K$109)\n+($G570*'fnd base rates'!K$110)\n+($H570*'fnd base rates'!K$111)\n+($I570*'fnd base rates'!K$112)\n+($J570*'fnd base rates'!K$113)\n+($K570*'fnd base rates'!K$114)\n+($M570*'fnd base rates'!K$116)\n+($N570*'fnd base rates'!K$117)\n+($O570*'fnd base rates'!K$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,11)))\n*$R570","v":8050.4191600000004},{"$f":"(($D570*'fnd base rates'!L$107)\n+($E570*'fnd base rates'!L$108)\n+($F570*'fnd base rates'!L$109)\n+($G570*'fnd base rates'!L$110)\n+($H570*'fnd base rates'!L$111)\n+($I570*'fnd base rates'!L$112)\n+($J570*'fnd base rates'!L$113)\n+($K570*'fnd base rates'!L$114)\n+($M570*'fnd base rates'!L$116)\n+($N570*'fnd base rates'!L$117)\n+($O570*'fnd base rates'!L$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,12)))","v":9583.8867600000012},{"$f":"(($D570*'fnd base rates'!M$107)\n+($E570*'fnd base rates'!M$108)\n+($F570*'fnd base rates'!M$109)\n+($G570*'fnd base rates'!M$110)\n+($H570*'fnd base rates'!M$111)\n+($I570*'fnd base rates'!M$112)\n+($J570*'fnd base rates'!M$113)\n+($K570*'fnd base rates'!M$114)\n+($M570*'fnd base rates'!M$116)\n+($N570*'fnd base rates'!M$117)\n+($O570*'fnd base rates'!M$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,13)))","v":0},81280.268370000005,null,478352610,"478","352","610",1,7,81280.268370000005,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC570-BA570","v":0}]
[478,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D571","v":0},{"$f":"'fnd enro'!E571","v":0},{"$f":"'fnd enro'!F571","v":0},{"$f":"'fnd enro'!G571","v":0},{"$f":"'fnd enro'!H571","v":19},{"$f":"'fnd enro'!I571","v":34},{"$f":"'fnd enro'!J571","v":0},{"$f":"'fnd enro'!K571","v":2.0457999999999998},{"$f":"'fnd enro'!L571","v":0},{"$f":"'fnd enro'!M571","v":0},{"$f":"'fnd enro'!N571","v":0},{"$f":"'fnd enro'!O571","v":0},{"$f":"'fnd enro'!P571","v":7},{"$f":"'fnd enro'!R571","v":53},1,{"$f":"VALUE('fnd enro'!Q571)","v":6},null,{"$f":"(($D571*'fnd base rates'!C$107)\n+($E571*'fnd base rates'!C$108)\n+($F571*'fnd base rates'!C$109)\n+($G571*'fnd base rates'!C$110)\n+($H571*'fnd base rates'!C$111)\n+($I571*'fnd base rates'!C$112)\n+($J571*'fnd base rates'!C$113)\n+($K571*'fnd base rates'!C$114)\n+($M571*'fnd base rates'!C$116)\n+($N571*'fnd base rates'!C$117)\n+($O571*'fnd base rates'!C$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,3)))\n*$R571","v":28888.081338000004},{"$f":"(($D571*'fnd base rates'!D$107)\n+($E571*'fnd base rates'!D$108)\n+($F571*'fnd base rates'!D$109)\n+($G571*'fnd base rates'!D$110)\n+($H571*'fnd base rates'!D$111)\n+($I571*'fnd base rates'!D$112)\n+($J571*'fnd base rates'!D$113)\n+($K571*'fnd base rates'!D$114)\n+($M571*'fnd base rates'!D$116)\n+($N571*'fnd base rates'!D$117)\n+($O571*'fnd base rates'!D$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,4)))\n*$R571","v":42707.83},{"$f":"(($D571*'fnd base rates'!E$107)\n+($E571*'fnd base rates'!E$108)\n+($F571*'fnd base rates'!E$109)\n+($G571*'fnd base rates'!E$110)\n+($H571*'fnd base rates'!E$111)\n+($I571*'fnd base rates'!E$112)\n+($J571*'fnd base rates'!E$113)\n+($K571*'fnd base rates'!E$114)\n+($M571*'fnd base rates'!E$116)\n+($N571*'fnd base rates'!E$117)\n+($O571*'fnd base rates'!E$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,5)))\n*$R571","v":253817.03992800001},{"$f":"(($D571*'fnd base rates'!F$107)\n+($E571*'fnd base rates'!F$108)\n+($F571*'fnd base rates'!F$109)\n+($G571*'fnd base rates'!F$110)\n+($H571*'fnd base rates'!F$111)\n+($I571*'fnd base rates'!F$112)\n+($J571*'fnd base rates'!F$113)\n+($K571*'fnd base rates'!F$114)\n+($M571*'fnd base rates'!F$116)\n+($N571*'fnd base rates'!F$117)\n+($O571*'fnd base rates'!F$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,6)))\n*$R571","v":49066.289836000004},{"$f":"(($D571*'fnd base rates'!G$107)\n+($E571*'fnd base rates'!G$108)\n+($F571*'fnd base rates'!G$109)\n+($G571*'fnd base rates'!G$110)\n+($H571*'fnd base rates'!G$111)\n+($I571*'fnd base rates'!G$112)\n+($J571*'fnd base rates'!G$113)\n+($K571*'fnd base rates'!G$114)\n+($M571*'fnd base rates'!G$116)\n+($N571*'fnd base rates'!G$117)\n+($O571*'fnd base rates'!G$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,7)))\n*$R571","v":9794.9239460000008},{"$f":"(($D571*'fnd base rates'!H$107)\n+($E571*'fnd base rates'!H$108)\n+($F571*'fnd base rates'!H$109)\n+($G571*'fnd base rates'!H$110)\n+($H571*'fnd base rates'!H$111)\n+($I571*'fnd base rates'!H$112)\n+($J571*'fnd base rates'!H$113)\n+($K571*'fnd base rates'!H$114)\n+($M571*'fnd base rates'!H$116)\n+($N571*'fnd base rates'!H$117)\n+($O571*'fnd base rates'!H$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,8)))","v":38256.753502000007},{"$f":"(($D571*'fnd base rates'!I$107)\n+($E571*'fnd base rates'!I$108)\n+($F571*'fnd base rates'!I$109)\n+($G571*'fnd base rates'!I$110)\n+($H571*'fnd base rates'!I$111)\n+($I571*'fnd base rates'!I$112)\n+($J571*'fnd base rates'!I$113)\n+($K571*'fnd base rates'!I$114)\n+($M571*'fnd base rates'!I$116)\n+($N571*'fnd base rates'!I$117)\n+($O571*'fnd base rates'!I$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,9)))\n*$R571","v":22226.3},{"$f":"(($D571*'fnd base rates'!J$107)\n+($E571*'fnd base rates'!J$108)\n+($F571*'fnd base rates'!J$109)\n+($G571*'fnd base rates'!J$110)\n+($H571*'fnd base rates'!J$111)\n+($I571*'fnd base rates'!J$112)\n+($J571*'fnd base rates'!J$113)\n+($K571*'fnd base rates'!J$114)\n+($M571*'fnd base rates'!J$116)\n+($N571*'fnd base rates'!J$117)\n+($O571*'fnd base rates'!J$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,10)))\n*$R571","v":28668.69},{"$f":"(($D571*'fnd base rates'!K$107)\n+($E571*'fnd base rates'!K$108)\n+($F571*'fnd base rates'!K$109)\n+($G571*'fnd base rates'!K$110)\n+($H571*'fnd base rates'!K$111)\n+($I571*'fnd base rates'!K$112)\n+($J571*'fnd base rates'!K$113)\n+($K571*'fnd base rates'!K$114)\n+($M571*'fnd base rates'!K$116)\n+($N571*'fnd base rates'!K$117)\n+($O571*'fnd base rates'!K$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,11)))\n*$R571","v":61563.073639999995},{"$f":"(($D571*'fnd base rates'!L$107)\n+($E571*'fnd base rates'!L$108)\n+($F571*'fnd base rates'!L$109)\n+($G571*'fnd base rates'!L$110)\n+($H571*'fnd base rates'!L$111)\n+($I571*'fnd base rates'!L$112)\n+($J571*'fnd base rates'!L$113)\n+($K571*'fnd base rates'!L$114)\n+($M571*'fnd base rates'!L$116)\n+($N571*'fnd base rates'!L$117)\n+($O571*'fnd base rates'!L$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,12)))","v":78695.944040000002},{"$f":"(($D571*'fnd base rates'!M$107)\n+($E571*'fnd base rates'!M$108)\n+($F571*'fnd base rates'!M$109)\n+($G571*'fnd base rates'!M$110)\n+($H571*'fnd base rates'!M$111)\n+($I571*'fnd base rates'!M$112)\n+($J571*'fnd base rates'!M$113)\n+($K571*'fnd base rates'!M$114)\n+($M571*'fnd base rates'!M$116)\n+($N571*'fnd base rates'!M$117)\n+($O571*'fnd base rates'!M$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,13)))","v":0},613684.92622999998,null,478352616,"478","352","616",1,53,613684.92622999998,11579,0,11579,null,null,null,null,null,11579,0,11579,null,null,{"$f":"BC571-BA571","v":0}]
[478,478352620,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D572","v":0},{"$f":"'fnd enro'!E572","v":0},{"$f":"'fnd enro'!F572","v":0},{"$f":"'fnd enro'!G572","v":0},{"$f":"'fnd enro'!H572","v":0},{"$f":"'fnd enro'!I572","v":2},{"$f":"'fnd enro'!J572","v":0},{"$f":"'fnd enro'!K572","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L572","v":0},{"$f":"'fnd enro'!M572","v":0},{"$f":"'fnd enro'!N572","v":0},{"$f":"'fnd enro'!O572","v":0},{"$f":"'fnd enro'!P572","v":0},{"$f":"'fnd enro'!R572","v":2},1,{"$f":"VALUE('fnd enro'!Q572)","v":4},null,{"$f":"(($D572*'fnd base rates'!C$107)\n+($E572*'fnd base rates'!C$108)\n+($F572*'fnd base rates'!C$109)\n+($G572*'fnd base rates'!C$110)\n+($H572*'fnd base rates'!C$111)\n+($I572*'fnd base rates'!C$112)\n+($J572*'fnd base rates'!C$113)\n+($K572*'fnd base rates'!C$114)\n+($M572*'fnd base rates'!C$116)\n+($N572*'fnd base rates'!C$117)\n+($O572*'fnd base rates'!C$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,3)))\n*$R572","v":1072.9226920000001},{"$f":"(($D572*'fnd base rates'!D$107)\n+($E572*'fnd base rates'!D$108)\n+($F572*'fnd base rates'!D$109)\n+($G572*'fnd base rates'!D$110)\n+($H572*'fnd base rates'!D$111)\n+($I572*'fnd base rates'!D$112)\n+($J572*'fnd base rates'!D$113)\n+($K572*'fnd base rates'!D$114)\n+($M572*'fnd base rates'!D$116)\n+($N572*'fnd base rates'!D$117)\n+($O572*'fnd base rates'!D$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,4)))\n*$R572","v":1530.16},{"$f":"(($D572*'fnd base rates'!E$107)\n+($E572*'fnd base rates'!E$108)\n+($F572*'fnd base rates'!E$109)\n+($G572*'fnd base rates'!E$110)\n+($H572*'fnd base rates'!E$111)\n+($I572*'fnd base rates'!E$112)\n+($J572*'fnd base rates'!E$113)\n+($K572*'fnd base rates'!E$114)\n+($M572*'fnd base rates'!E$116)\n+($N572*'fnd base rates'!E$117)\n+($O572*'fnd base rates'!E$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,5)))\n*$R572","v":9824.4007519999996},{"$f":"(($D572*'fnd base rates'!F$107)\n+($E572*'fnd base rates'!F$108)\n+($F572*'fnd base rates'!F$109)\n+($G572*'fnd base rates'!F$110)\n+($H572*'fnd base rates'!F$111)\n+($I572*'fnd base rates'!F$112)\n+($J572*'fnd base rates'!F$113)\n+($K572*'fnd base rates'!F$114)\n+($M572*'fnd base rates'!F$116)\n+($N572*'fnd base rates'!F$117)\n+($O572*'fnd base rates'!F$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,6)))\n*$R572","v":1773.7728240000001},{"$f":"(($D572*'fnd base rates'!G$107)\n+($E572*'fnd base rates'!G$108)\n+($F572*'fnd base rates'!G$109)\n+($G572*'fnd base rates'!G$110)\n+($H572*'fnd base rates'!G$111)\n+($I572*'fnd base rates'!G$112)\n+($J572*'fnd base rates'!G$113)\n+($K572*'fnd base rates'!G$114)\n+($M572*'fnd base rates'!G$116)\n+($N572*'fnd base rates'!G$117)\n+($O572*'fnd base rates'!G$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,7)))\n*$R572","v":327.76656399999996},{"$f":"(($D572*'fnd base rates'!H$107)\n+($E572*'fnd base rates'!H$108)\n+($F572*'fnd base rates'!H$109)\n+($G572*'fnd base rates'!H$110)\n+($H572*'fnd base rates'!H$111)\n+($I572*'fnd base rates'!H$112)\n+($J572*'fnd base rates'!H$113)\n+($K572*'fnd base rates'!H$114)\n+($M572*'fnd base rates'!H$116)\n+($N572*'fnd base rates'!H$117)\n+($O572*'fnd base rates'!H$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D572*'fnd base rates'!I$107)\n+($E572*'fnd base rates'!I$108)\n+($F572*'fnd base rates'!I$109)\n+($G572*'fnd base rates'!I$110)\n+($H572*'fnd base rates'!I$111)\n+($I572*'fnd base rates'!I$112)\n+($J572*'fnd base rates'!I$113)\n+($K572*'fnd base rates'!I$114)\n+($M572*'fnd base rates'!I$116)\n+($N572*'fnd base rates'!I$117)\n+($O572*'fnd base rates'!I$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,9)))\n*$R572","v":851.88},{"$f":"(($D572*'fnd base rates'!J$107)\n+($E572*'fnd base rates'!J$108)\n+($F572*'fnd base rates'!J$109)\n+($G572*'fnd base rates'!J$110)\n+($H572*'fnd base rates'!J$111)\n+($I572*'fnd base rates'!J$112)\n+($J572*'fnd base rates'!J$113)\n+($K572*'fnd base rates'!J$114)\n+($M572*'fnd base rates'!J$116)\n+($N572*'fnd base rates'!J$117)\n+($O572*'fnd base rates'!J$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,10)))\n*$R572","v":1147.5},{"$f":"(($D572*'fnd base rates'!K$107)\n+($E572*'fnd base rates'!K$108)\n+($F572*'fnd base rates'!K$109)\n+($G572*'fnd base rates'!K$110)\n+($H572*'fnd base rates'!K$111)\n+($I572*'fnd base rates'!K$112)\n+($J572*'fnd base rates'!K$113)\n+($K572*'fnd base rates'!K$114)\n+($M572*'fnd base rates'!K$116)\n+($N572*'fnd base rates'!K$117)\n+($O572*'fnd base rates'!K$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,11)))\n*$R572","v":2300.11976},{"$f":"(($D572*'fnd base rates'!L$107)\n+($E572*'fnd base rates'!L$108)\n+($F572*'fnd base rates'!L$109)\n+($G572*'fnd base rates'!L$110)\n+($H572*'fnd base rates'!L$111)\n+($I572*'fnd base rates'!L$112)\n+($J572*'fnd base rates'!L$113)\n+($K572*'fnd base rates'!L$114)\n+($M572*'fnd base rates'!L$116)\n+($N572*'fnd base rates'!L$117)\n+($O572*'fnd base rates'!L$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D572*'fnd base rates'!M$107)\n+($E572*'fnd base rates'!M$108)\n+($F572*'fnd base rates'!M$109)\n+($G572*'fnd base rates'!M$110)\n+($H572*'fnd base rates'!M$111)\n+($I572*'fnd base rates'!M$112)\n+($J572*'fnd base rates'!M$113)\n+($K572*'fnd base rates'!M$114)\n+($M572*'fnd base rates'!M$116)\n+($N572*'fnd base rates'!M$117)\n+($O572*'fnd base rates'!M$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,13)))","v":0},23222.933819999998,null,478352620,"478","352","620",1,2,23222.933819999998,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC572-BA572","v":0}]
[478,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D573","v":0},{"$f":"'fnd enro'!E573","v":0},{"$f":"'fnd enro'!F573","v":0},{"$f":"'fnd enro'!G573","v":0},{"$f":"'fnd enro'!H573","v":0},{"$f":"'fnd enro'!I573","v":1},{"$f":"'fnd enro'!J573","v":0},{"$f":"'fnd enro'!K573","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L573","v":0},{"$f":"'fnd enro'!M573","v":0},{"$f":"'fnd enro'!N573","v":0},{"$f":"'fnd enro'!O573","v":0},{"$f":"'fnd enro'!P573","v":0},{"$f":"'fnd enro'!R573","v":1},1,{"$f":"VALUE('fnd enro'!Q573)","v":2},null,{"$f":"(($D573*'fnd base rates'!C$107)\n+($E573*'fnd base rates'!C$108)\n+($F573*'fnd base rates'!C$109)\n+($G573*'fnd base rates'!C$110)\n+($H573*'fnd base rates'!C$111)\n+($I573*'fnd base rates'!C$112)\n+($J573*'fnd base rates'!C$113)\n+($K573*'fnd base rates'!C$114)\n+($M573*'fnd base rates'!C$116)\n+($N573*'fnd base rates'!C$117)\n+($O573*'fnd base rates'!C$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,3)))\n*$R573","v":536.46134600000005},{"$f":"(($D573*'fnd base rates'!D$107)\n+($E573*'fnd base rates'!D$108)\n+($F573*'fnd base rates'!D$109)\n+($G573*'fnd base rates'!D$110)\n+($H573*'fnd base rates'!D$111)\n+($I573*'fnd base rates'!D$112)\n+($J573*'fnd base rates'!D$113)\n+($K573*'fnd base rates'!D$114)\n+($M573*'fnd base rates'!D$116)\n+($N573*'fnd base rates'!D$117)\n+($O573*'fnd base rates'!D$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,4)))\n*$R573","v":765.08},{"$f":"(($D573*'fnd base rates'!E$107)\n+($E573*'fnd base rates'!E$108)\n+($F573*'fnd base rates'!E$109)\n+($G573*'fnd base rates'!E$110)\n+($H573*'fnd base rates'!E$111)\n+($I573*'fnd base rates'!E$112)\n+($J573*'fnd base rates'!E$113)\n+($K573*'fnd base rates'!E$114)\n+($M573*'fnd base rates'!E$116)\n+($N573*'fnd base rates'!E$117)\n+($O573*'fnd base rates'!E$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,5)))\n*$R573","v":4912.2003759999998},{"$f":"(($D573*'fnd base rates'!F$107)\n+($E573*'fnd base rates'!F$108)\n+($F573*'fnd base rates'!F$109)\n+($G573*'fnd base rates'!F$110)\n+($H573*'fnd base rates'!F$111)\n+($I573*'fnd base rates'!F$112)\n+($J573*'fnd base rates'!F$113)\n+($K573*'fnd base rates'!F$114)\n+($M573*'fnd base rates'!F$116)\n+($N573*'fnd base rates'!F$117)\n+($O573*'fnd base rates'!F$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,6)))\n*$R573","v":886.88641200000006},{"$f":"(($D573*'fnd base rates'!G$107)\n+($E573*'fnd base rates'!G$108)\n+($F573*'fnd base rates'!G$109)\n+($G573*'fnd base rates'!G$110)\n+($H573*'fnd base rates'!G$111)\n+($I573*'fnd base rates'!G$112)\n+($J573*'fnd base rates'!G$113)\n+($K573*'fnd base rates'!G$114)\n+($M573*'fnd base rates'!G$116)\n+($N573*'fnd base rates'!G$117)\n+($O573*'fnd base rates'!G$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,7)))\n*$R573","v":163.88328199999998},{"$f":"(($D573*'fnd base rates'!H$107)\n+($E573*'fnd base rates'!H$108)\n+($F573*'fnd base rates'!H$109)\n+($G573*'fnd base rates'!H$110)\n+($H573*'fnd base rates'!H$111)\n+($I573*'fnd base rates'!H$112)\n+($J573*'fnd base rates'!H$113)\n+($K573*'fnd base rates'!H$114)\n+($M573*'fnd base rates'!H$116)\n+($N573*'fnd base rates'!H$117)\n+($O573*'fnd base rates'!H$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D573*'fnd base rates'!I$107)\n+($E573*'fnd base rates'!I$108)\n+($F573*'fnd base rates'!I$109)\n+($G573*'fnd base rates'!I$110)\n+($H573*'fnd base rates'!I$111)\n+($I573*'fnd base rates'!I$112)\n+($J573*'fnd base rates'!I$113)\n+($K573*'fnd base rates'!I$114)\n+($M573*'fnd base rates'!I$116)\n+($N573*'fnd base rates'!I$117)\n+($O573*'fnd base rates'!I$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,9)))\n*$R573","v":425.94},{"$f":"(($D573*'fnd base rates'!J$107)\n+($E573*'fnd base rates'!J$108)\n+($F573*'fnd base rates'!J$109)\n+($G573*'fnd base rates'!J$110)\n+($H573*'fnd base rates'!J$111)\n+($I573*'fnd base rates'!J$112)\n+($J573*'fnd base rates'!J$113)\n+($K573*'fnd base rates'!J$114)\n+($M573*'fnd base rates'!J$116)\n+($N573*'fnd base rates'!J$117)\n+($O573*'fnd base rates'!J$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,10)))\n*$R573","v":573.75},{"$f":"(($D573*'fnd base rates'!K$107)\n+($E573*'fnd base rates'!K$108)\n+($F573*'fnd base rates'!K$109)\n+($G573*'fnd base rates'!K$110)\n+($H573*'fnd base rates'!K$111)\n+($I573*'fnd base rates'!K$112)\n+($J573*'fnd base rates'!K$113)\n+($K573*'fnd base rates'!K$114)\n+($M573*'fnd base rates'!K$116)\n+($N573*'fnd base rates'!K$117)\n+($O573*'fnd base rates'!K$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,11)))\n*$R573","v":1150.05988},{"$f":"(($D573*'fnd base rates'!L$107)\n+($E573*'fnd base rates'!L$108)\n+($F573*'fnd base rates'!L$109)\n+($G573*'fnd base rates'!L$110)\n+($H573*'fnd base rates'!L$111)\n+($I573*'fnd base rates'!L$112)\n+($J573*'fnd base rates'!L$113)\n+($K573*'fnd base rates'!L$114)\n+($M573*'fnd base rates'!L$116)\n+($N573*'fnd base rates'!L$117)\n+($O573*'fnd base rates'!L$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D573*'fnd base rates'!M$107)\n+($E573*'fnd base rates'!M$108)\n+($F573*'fnd base rates'!M$109)\n+($G573*'fnd base rates'!M$110)\n+($H573*'fnd base rates'!M$111)\n+($I573*'fnd base rates'!M$112)\n+($J573*'fnd base rates'!M$113)\n+($K573*'fnd base rates'!M$114)\n+($M573*'fnd base rates'!M$116)\n+($N573*'fnd base rates'!M$117)\n+($O573*'fnd base rates'!M$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,13)))","v":0},11611.466909999999,null,478352640,"478","352","640",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC573-BA573","v":0}]
[478,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D574","v":0},{"$f":"'fnd enro'!E574","v":0},{"$f":"'fnd enro'!F574","v":0},{"$f":"'fnd enro'!G574","v":0},{"$f":"'fnd enro'!H574","v":9},{"$f":"'fnd enro'!I574","v":14},{"$f":"'fnd enro'!J574","v":0},{"$f":"'fnd enro'!K574","v":0.88780000000000003},{"$f":"'fnd enro'!L574","v":0},{"$f":"'fnd enro'!M574","v":0},{"$f":"'fnd enro'!N574","v":0},{"$f":"'fnd enro'!O574","v":0},{"$f":"'fnd enro'!P574","v":1},{"$f":"'fnd enro'!R574","v":23},1,{"$f":"VALUE('fnd enro'!Q574)","v":3},null,{"$f":"(($D574*'fnd base rates'!C$107)\n+($E574*'fnd base rates'!C$108)\n+($F574*'fnd base rates'!C$109)\n+($G574*'fnd base rates'!C$110)\n+($H574*'fnd base rates'!C$111)\n+($I574*'fnd base rates'!C$112)\n+($J574*'fnd base rates'!C$113)\n+($K574*'fnd base rates'!C$114)\n+($M574*'fnd base rates'!C$116)\n+($N574*'fnd base rates'!C$117)\n+($O574*'fnd base rates'!C$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,3)))\n*$R574","v":12395.510958000001},{"$f":"(($D574*'fnd base rates'!D$107)\n+($E574*'fnd base rates'!D$108)\n+($F574*'fnd base rates'!D$109)\n+($G574*'fnd base rates'!D$110)\n+($H574*'fnd base rates'!D$111)\n+($I574*'fnd base rates'!D$112)\n+($J574*'fnd base rates'!D$113)\n+($K574*'fnd base rates'!D$114)\n+($M574*'fnd base rates'!D$116)\n+($N574*'fnd base rates'!D$117)\n+($O574*'fnd base rates'!D$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,4)))\n*$R574","v":17866.47},{"$f":"(($D574*'fnd base rates'!E$107)\n+($E574*'fnd base rates'!E$108)\n+($F574*'fnd base rates'!E$109)\n+($G574*'fnd base rates'!E$110)\n+($H574*'fnd base rates'!E$111)\n+($I574*'fnd base rates'!E$112)\n+($J574*'fnd base rates'!E$113)\n+($K574*'fnd base rates'!E$114)\n+($M574*'fnd base rates'!E$116)\n+($N574*'fnd base rates'!E$117)\n+($O574*'fnd base rates'!E$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,5)))\n*$R574","v":102538.17864799999},{"$f":"(($D574*'fnd base rates'!F$107)\n+($E574*'fnd base rates'!F$108)\n+($F574*'fnd base rates'!F$109)\n+($G574*'fnd base rates'!F$110)\n+($H574*'fnd base rates'!F$111)\n+($I574*'fnd base rates'!F$112)\n+($J574*'fnd base rates'!F$113)\n+($K574*'fnd base rates'!F$114)\n+($M574*'fnd base rates'!F$116)\n+($N574*'fnd base rates'!F$117)\n+($O574*'fnd base rates'!F$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,6)))\n*$R574","v":21374.797476000003},{"$f":"(($D574*'fnd base rates'!G$107)\n+($E574*'fnd base rates'!G$108)\n+($F574*'fnd base rates'!G$109)\n+($G574*'fnd base rates'!G$110)\n+($H574*'fnd base rates'!G$111)\n+($I574*'fnd base rates'!G$112)\n+($J574*'fnd base rates'!G$113)\n+($K574*'fnd base rates'!G$114)\n+($M574*'fnd base rates'!G$116)\n+($N574*'fnd base rates'!G$117)\n+($O574*'fnd base rates'!G$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,7)))\n*$R574","v":3938.1454859999999},{"$f":"(($D574*'fnd base rates'!H$107)\n+($E574*'fnd base rates'!H$108)\n+($F574*'fnd base rates'!H$109)\n+($G574*'fnd base rates'!H$110)\n+($H574*'fnd base rates'!H$111)\n+($I574*'fnd base rates'!H$112)\n+($J574*'fnd base rates'!H$113)\n+($K574*'fnd base rates'!H$114)\n+($M574*'fnd base rates'!H$116)\n+($N574*'fnd base rates'!H$117)\n+($O574*'fnd base rates'!H$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,8)))","v":16323.635482},{"$f":"(($D574*'fnd base rates'!I$107)\n+($E574*'fnd base rates'!I$108)\n+($F574*'fnd base rates'!I$109)\n+($G574*'fnd base rates'!I$110)\n+($H574*'fnd base rates'!I$111)\n+($I574*'fnd base rates'!I$112)\n+($J574*'fnd base rates'!I$113)\n+($K574*'fnd base rates'!I$114)\n+($M574*'fnd base rates'!I$116)\n+($N574*'fnd base rates'!I$117)\n+($O574*'fnd base rates'!I$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,9)))\n*$R574","v":9333.9499999999989},{"$f":"(($D574*'fnd base rates'!J$107)\n+($E574*'fnd base rates'!J$108)\n+($F574*'fnd base rates'!J$109)\n+($G574*'fnd base rates'!J$110)\n+($H574*'fnd base rates'!J$111)\n+($I574*'fnd base rates'!J$112)\n+($J574*'fnd base rates'!J$113)\n+($K574*'fnd base rates'!J$114)\n+($M574*'fnd base rates'!J$116)\n+($N574*'fnd base rates'!J$117)\n+($O574*'fnd base rates'!J$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,10)))\n*$R574","v":10825.61},{"$f":"(($D574*'fnd base rates'!K$107)\n+($E574*'fnd base rates'!K$108)\n+($F574*'fnd base rates'!K$109)\n+($G574*'fnd base rates'!K$110)\n+($H574*'fnd base rates'!K$111)\n+($I574*'fnd base rates'!K$112)\n+($J574*'fnd base rates'!K$113)\n+($K574*'fnd base rates'!K$114)\n+($M574*'fnd base rates'!K$116)\n+($N574*'fnd base rates'!K$117)\n+($O574*'fnd base rates'!K$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,11)))\n*$R574","v":26740.277240000003},{"$f":"(($D574*'fnd base rates'!L$107)\n+($E574*'fnd base rates'!L$108)\n+($F574*'fnd base rates'!L$109)\n+($G574*'fnd base rates'!L$110)\n+($H574*'fnd base rates'!L$111)\n+($I574*'fnd base rates'!L$112)\n+($J574*'fnd base rates'!L$113)\n+($K574*'fnd base rates'!L$114)\n+($M574*'fnd base rates'!L$116)\n+($N574*'fnd base rates'!L$117)\n+($O574*'fnd base rates'!L$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,12)))","v":33205.823640000002},{"$f":"(($D574*'fnd base rates'!M$107)\n+($E574*'fnd base rates'!M$108)\n+($F574*'fnd base rates'!M$109)\n+($G574*'fnd base rates'!M$110)\n+($H574*'fnd base rates'!M$111)\n+($I574*'fnd base rates'!M$112)\n+($J574*'fnd base rates'!M$113)\n+($K574*'fnd base rates'!M$114)\n+($M574*'fnd base rates'!M$116)\n+($N574*'fnd base rates'!M$117)\n+($O574*'fnd base rates'!M$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,13)))","v":0},254542.39893000002,null,478352673,"478","352","673",1,23,254542.39893000002,11067,0,11067,null,null,null,null,null,11067,0,11067,null,null,{"$f":"BC574-BA574","v":0}]
[478,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D575","v":0},{"$f":"'fnd enro'!E575","v":0},{"$f":"'fnd enro'!F575","v":0},{"$f":"'fnd enro'!G575","v":0},{"$f":"'fnd enro'!H575","v":0},{"$f":"'fnd enro'!I575","v":1},{"$f":"'fnd enro'!J575","v":0},{"$f":"'fnd enro'!K575","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L575","v":0},{"$f":"'fnd enro'!M575","v":0},{"$f":"'fnd enro'!N575","v":0},{"$f":"'fnd enro'!O575","v":0},{"$f":"'fnd enro'!P575","v":0},{"$f":"'fnd enro'!R575","v":1},1,{"$f":"VALUE('fnd enro'!Q575)","v":2},null,{"$f":"(($D575*'fnd base rates'!C$107)\n+($E575*'fnd base rates'!C$108)\n+($F575*'fnd base rates'!C$109)\n+($G575*'fnd base rates'!C$110)\n+($H575*'fnd base rates'!C$111)\n+($I575*'fnd base rates'!C$112)\n+($J575*'fnd base rates'!C$113)\n+($K575*'fnd base rates'!C$114)\n+($M575*'fnd base rates'!C$116)\n+($N575*'fnd base rates'!C$117)\n+($O575*'fnd base rates'!C$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,3)))\n*$R575","v":536.46134600000005},{"$f":"(($D575*'fnd base rates'!D$107)\n+($E575*'fnd base rates'!D$108)\n+($F575*'fnd base rates'!D$109)\n+($G575*'fnd base rates'!D$110)\n+($H575*'fnd base rates'!D$111)\n+($I575*'fnd base rates'!D$112)\n+($J575*'fnd base rates'!D$113)\n+($K575*'fnd base rates'!D$114)\n+($M575*'fnd base rates'!D$116)\n+($N575*'fnd base rates'!D$117)\n+($O575*'fnd base rates'!D$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,4)))\n*$R575","v":765.08},{"$f":"(($D575*'fnd base rates'!E$107)\n+($E575*'fnd base rates'!E$108)\n+($F575*'fnd base rates'!E$109)\n+($G575*'fnd base rates'!E$110)\n+($H575*'fnd base rates'!E$111)\n+($I575*'fnd base rates'!E$112)\n+($J575*'fnd base rates'!E$113)\n+($K575*'fnd base rates'!E$114)\n+($M575*'fnd base rates'!E$116)\n+($N575*'fnd base rates'!E$117)\n+($O575*'fnd base rates'!E$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,5)))\n*$R575","v":4912.2003759999998},{"$f":"(($D575*'fnd base rates'!F$107)\n+($E575*'fnd base rates'!F$108)\n+($F575*'fnd base rates'!F$109)\n+($G575*'fnd base rates'!F$110)\n+($H575*'fnd base rates'!F$111)\n+($I575*'fnd base rates'!F$112)\n+($J575*'fnd base rates'!F$113)\n+($K575*'fnd base rates'!F$114)\n+($M575*'fnd base rates'!F$116)\n+($N575*'fnd base rates'!F$117)\n+($O575*'fnd base rates'!F$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,6)))\n*$R575","v":886.88641200000006},{"$f":"(($D575*'fnd base rates'!G$107)\n+($E575*'fnd base rates'!G$108)\n+($F575*'fnd base rates'!G$109)\n+($G575*'fnd base rates'!G$110)\n+($H575*'fnd base rates'!G$111)\n+($I575*'fnd base rates'!G$112)\n+($J575*'fnd base rates'!G$113)\n+($K575*'fnd base rates'!G$114)\n+($M575*'fnd base rates'!G$116)\n+($N575*'fnd base rates'!G$117)\n+($O575*'fnd base rates'!G$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,7)))\n*$R575","v":163.88328199999998},{"$f":"(($D575*'fnd base rates'!H$107)\n+($E575*'fnd base rates'!H$108)\n+($F575*'fnd base rates'!H$109)\n+($G575*'fnd base rates'!H$110)\n+($H575*'fnd base rates'!H$111)\n+($I575*'fnd base rates'!H$112)\n+($J575*'fnd base rates'!H$113)\n+($K575*'fnd base rates'!H$114)\n+($M575*'fnd base rates'!H$116)\n+($N575*'fnd base rates'!H$117)\n+($O575*'fnd base rates'!H$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D575*'fnd base rates'!I$107)\n+($E575*'fnd base rates'!I$108)\n+($F575*'fnd base rates'!I$109)\n+($G575*'fnd base rates'!I$110)\n+($H575*'fnd base rates'!I$111)\n+($I575*'fnd base rates'!I$112)\n+($J575*'fnd base rates'!I$113)\n+($K575*'fnd base rates'!I$114)\n+($M575*'fnd base rates'!I$116)\n+($N575*'fnd base rates'!I$117)\n+($O575*'fnd base rates'!I$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,9)))\n*$R575","v":425.94},{"$f":"(($D575*'fnd base rates'!J$107)\n+($E575*'fnd base rates'!J$108)\n+($F575*'fnd base rates'!J$109)\n+($G575*'fnd base rates'!J$110)\n+($H575*'fnd base rates'!J$111)\n+($I575*'fnd base rates'!J$112)\n+($J575*'fnd base rates'!J$113)\n+($K575*'fnd base rates'!J$114)\n+($M575*'fnd base rates'!J$116)\n+($N575*'fnd base rates'!J$117)\n+($O575*'fnd base rates'!J$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,10)))\n*$R575","v":573.75},{"$f":"(($D575*'fnd base rates'!K$107)\n+($E575*'fnd base rates'!K$108)\n+($F575*'fnd base rates'!K$109)\n+($G575*'fnd base rates'!K$110)\n+($H575*'fnd base rates'!K$111)\n+($I575*'fnd base rates'!K$112)\n+($J575*'fnd base rates'!K$113)\n+($K575*'fnd base rates'!K$114)\n+($M575*'fnd base rates'!K$116)\n+($N575*'fnd base rates'!K$117)\n+($O575*'fnd base rates'!K$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,11)))\n*$R575","v":1150.05988},{"$f":"(($D575*'fnd base rates'!L$107)\n+($E575*'fnd base rates'!L$108)\n+($F575*'fnd base rates'!L$109)\n+($G575*'fnd base rates'!L$110)\n+($H575*'fnd base rates'!L$111)\n+($I575*'fnd base rates'!L$112)\n+($J575*'fnd base rates'!L$113)\n+($K575*'fnd base rates'!L$114)\n+($M575*'fnd base rates'!L$116)\n+($N575*'fnd base rates'!L$117)\n+($O575*'fnd base rates'!L$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D575*'fnd base rates'!M$107)\n+($E575*'fnd base rates'!M$108)\n+($F575*'fnd base rates'!M$109)\n+($G575*'fnd base rates'!M$110)\n+($H575*'fnd base rates'!M$111)\n+($I575*'fnd base rates'!M$112)\n+($J575*'fnd base rates'!M$113)\n+($K575*'fnd base rates'!M$114)\n+($M575*'fnd base rates'!M$116)\n+($N575*'fnd base rates'!M$117)\n+($O575*'fnd base rates'!M$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,13)))","v":0},11611.466909999999,null,478352695,"478","352","695",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC575-BA575","v":0}]
[478,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D576","v":0},{"$f":"'fnd enro'!E576","v":0},{"$f":"'fnd enro'!F576","v":0},{"$f":"'fnd enro'!G576","v":0},{"$f":"'fnd enro'!H576","v":2},{"$f":"'fnd enro'!I576","v":1},{"$f":"'fnd enro'!J576","v":0},{"$f":"'fnd enro'!K576","v":0.1158},{"$f":"'fnd enro'!L576","v":0},{"$f":"'fnd enro'!M576","v":0},{"$f":"'fnd enro'!N576","v":0},{"$f":"'fnd enro'!O576","v":0},{"$f":"'fnd enro'!P576","v":0},{"$f":"'fnd enro'!R576","v":3},1,{"$f":"VALUE('fnd enro'!Q576)","v":8},null,{"$f":"(($D576*'fnd base rates'!C$107)\n+($E576*'fnd base rates'!C$108)\n+($F576*'fnd base rates'!C$109)\n+($G576*'fnd base rates'!C$110)\n+($H576*'fnd base rates'!C$111)\n+($I576*'fnd base rates'!C$112)\n+($J576*'fnd base rates'!C$113)\n+($K576*'fnd base rates'!C$114)\n+($M576*'fnd base rates'!C$116)\n+($N576*'fnd base rates'!C$117)\n+($O576*'fnd base rates'!C$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,3)))\n*$R576","v":1609.3840379999999},{"$f":"(($D576*'fnd base rates'!D$107)\n+($E576*'fnd base rates'!D$108)\n+($F576*'fnd base rates'!D$109)\n+($G576*'fnd base rates'!D$110)\n+($H576*'fnd base rates'!D$111)\n+($I576*'fnd base rates'!D$112)\n+($J576*'fnd base rates'!D$113)\n+($K576*'fnd base rates'!D$114)\n+($M576*'fnd base rates'!D$116)\n+($N576*'fnd base rates'!D$117)\n+($O576*'fnd base rates'!D$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,4)))\n*$R576","v":2295.2400000000002},{"$f":"(($D576*'fnd base rates'!E$107)\n+($E576*'fnd base rates'!E$108)\n+($F576*'fnd base rates'!E$109)\n+($G576*'fnd base rates'!E$110)\n+($H576*'fnd base rates'!E$111)\n+($I576*'fnd base rates'!E$112)\n+($J576*'fnd base rates'!E$113)\n+($K576*'fnd base rates'!E$114)\n+($M576*'fnd base rates'!E$116)\n+($N576*'fnd base rates'!E$117)\n+($O576*'fnd base rates'!E$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,5)))\n*$R576","v":11831.161128},{"$f":"(($D576*'fnd base rates'!F$107)\n+($E576*'fnd base rates'!F$108)\n+($F576*'fnd base rates'!F$109)\n+($G576*'fnd base rates'!F$110)\n+($H576*'fnd base rates'!F$111)\n+($I576*'fnd base rates'!F$112)\n+($J576*'fnd base rates'!F$113)\n+($K576*'fnd base rates'!F$114)\n+($M576*'fnd base rates'!F$116)\n+($N576*'fnd base rates'!F$117)\n+($O576*'fnd base rates'!F$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,6)))\n*$R576","v":2877.639236},{"$f":"(($D576*'fnd base rates'!G$107)\n+($E576*'fnd base rates'!G$108)\n+($F576*'fnd base rates'!G$109)\n+($G576*'fnd base rates'!G$110)\n+($H576*'fnd base rates'!G$111)\n+($I576*'fnd base rates'!G$112)\n+($J576*'fnd base rates'!G$113)\n+($K576*'fnd base rates'!G$114)\n+($M576*'fnd base rates'!G$116)\n+($N576*'fnd base rates'!G$117)\n+($O576*'fnd base rates'!G$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,7)))\n*$R576","v":500.78984599999995},{"$f":"(($D576*'fnd base rates'!H$107)\n+($E576*'fnd base rates'!H$108)\n+($F576*'fnd base rates'!H$109)\n+($G576*'fnd base rates'!H$110)\n+($H576*'fnd base rates'!H$111)\n+($I576*'fnd base rates'!H$112)\n+($J576*'fnd base rates'!H$113)\n+($K576*'fnd base rates'!H$114)\n+($M576*'fnd base rates'!H$116)\n+($N576*'fnd base rates'!H$117)\n+($O576*'fnd base rates'!H$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,8)))","v":1874.9568020000002},{"$f":"(($D576*'fnd base rates'!I$107)\n+($E576*'fnd base rates'!I$108)\n+($F576*'fnd base rates'!I$109)\n+($G576*'fnd base rates'!I$110)\n+($H576*'fnd base rates'!I$111)\n+($I576*'fnd base rates'!I$112)\n+($J576*'fnd base rates'!I$113)\n+($K576*'fnd base rates'!I$114)\n+($M576*'fnd base rates'!I$116)\n+($N576*'fnd base rates'!I$117)\n+($O576*'fnd base rates'!I$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,9)))\n*$R576","v":1151.32},{"$f":"(($D576*'fnd base rates'!J$107)\n+($E576*'fnd base rates'!J$108)\n+($F576*'fnd base rates'!J$109)\n+($G576*'fnd base rates'!J$110)\n+($H576*'fnd base rates'!J$111)\n+($I576*'fnd base rates'!J$112)\n+($J576*'fnd base rates'!J$113)\n+($K576*'fnd base rates'!J$114)\n+($M576*'fnd base rates'!J$116)\n+($N576*'fnd base rates'!J$117)\n+($O576*'fnd base rates'!J$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,10)))\n*$R576","v":1071.3699999999999},{"$f":"(($D576*'fnd base rates'!K$107)\n+($E576*'fnd base rates'!K$108)\n+($F576*'fnd base rates'!K$109)\n+($G576*'fnd base rates'!K$110)\n+($H576*'fnd base rates'!K$111)\n+($I576*'fnd base rates'!K$112)\n+($J576*'fnd base rates'!K$113)\n+($K576*'fnd base rates'!K$114)\n+($M576*'fnd base rates'!K$116)\n+($N576*'fnd base rates'!K$117)\n+($O576*'fnd base rates'!K$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,11)))\n*$R576","v":3514.3796399999997},{"$f":"(($D576*'fnd base rates'!L$107)\n+($E576*'fnd base rates'!L$108)\n+($F576*'fnd base rates'!L$109)\n+($G576*'fnd base rates'!L$110)\n+($H576*'fnd base rates'!L$111)\n+($I576*'fnd base rates'!L$112)\n+($J576*'fnd base rates'!L$113)\n+($K576*'fnd base rates'!L$114)\n+($M576*'fnd base rates'!L$116)\n+($N576*'fnd base rates'!L$117)\n+($O576*'fnd base rates'!L$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,12)))","v":4394.0800400000007},{"$f":"(($D576*'fnd base rates'!M$107)\n+($E576*'fnd base rates'!M$108)\n+($F576*'fnd base rates'!M$109)\n+($G576*'fnd base rates'!M$110)\n+($H576*'fnd base rates'!M$111)\n+($I576*'fnd base rates'!M$112)\n+($J576*'fnd base rates'!M$113)\n+($K576*'fnd base rates'!M$114)\n+($M576*'fnd base rates'!M$116)\n+($N576*'fnd base rates'!M$117)\n+($O576*'fnd base rates'!M$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,13)))","v":0},31120.320729999999,null,478352720,"478","352","720",1,3,31120.320729999999,10373,0,10373,null,null,null,null,null,10373,0,10373,null,null,{"$f":"BC576-BA576","v":0}]
[478,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D577","v":0},{"$f":"'fnd enro'!E577","v":0},{"$f":"'fnd enro'!F577","v":0},{"$f":"'fnd enro'!G577","v":0},{"$f":"'fnd enro'!H577","v":4},{"$f":"'fnd enro'!I577","v":13},{"$f":"'fnd enro'!J577","v":0},{"$f":"'fnd enro'!K577","v":0.65620000000000001},{"$f":"'fnd enro'!L577","v":0},{"$f":"'fnd enro'!M577","v":0},{"$f":"'fnd enro'!N577","v":0},{"$f":"'fnd enro'!O577","v":0},{"$f":"'fnd enro'!P577","v":2},{"$f":"'fnd enro'!R577","v":17},1,{"$f":"VALUE('fnd enro'!Q577)","v":3},null,{"$f":"(($D577*'fnd base rates'!C$107)\n+($E577*'fnd base rates'!C$108)\n+($F577*'fnd base rates'!C$109)\n+($G577*'fnd base rates'!C$110)\n+($H577*'fnd base rates'!C$111)\n+($I577*'fnd base rates'!C$112)\n+($J577*'fnd base rates'!C$113)\n+($K577*'fnd base rates'!C$114)\n+($M577*'fnd base rates'!C$116)\n+($N577*'fnd base rates'!C$117)\n+($O577*'fnd base rates'!C$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,3)))\n*$R577","v":9233.6428820000001},{"$f":"(($D577*'fnd base rates'!D$107)\n+($E577*'fnd base rates'!D$108)\n+($F577*'fnd base rates'!D$109)\n+($G577*'fnd base rates'!D$110)\n+($H577*'fnd base rates'!D$111)\n+($I577*'fnd base rates'!D$112)\n+($J577*'fnd base rates'!D$113)\n+($K577*'fnd base rates'!D$114)\n+($M577*'fnd base rates'!D$116)\n+($N577*'fnd base rates'!D$117)\n+($O577*'fnd base rates'!D$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,4)))\n*$R577","v":13545.62},{"$f":"(($D577*'fnd base rates'!E$107)\n+($E577*'fnd base rates'!E$108)\n+($F577*'fnd base rates'!E$109)\n+($G577*'fnd base rates'!E$110)\n+($H577*'fnd base rates'!E$111)\n+($I577*'fnd base rates'!E$112)\n+($J577*'fnd base rates'!E$113)\n+($K577*'fnd base rates'!E$114)\n+($M577*'fnd base rates'!E$116)\n+($N577*'fnd base rates'!E$117)\n+($O577*'fnd base rates'!E$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,5)))\n*$R577","v":82960.626392000006},{"$f":"(($D577*'fnd base rates'!F$107)\n+($E577*'fnd base rates'!F$108)\n+($F577*'fnd base rates'!F$109)\n+($G577*'fnd base rates'!F$110)\n+($H577*'fnd base rates'!F$111)\n+($I577*'fnd base rates'!F$112)\n+($J577*'fnd base rates'!F$113)\n+($K577*'fnd base rates'!F$114)\n+($M577*'fnd base rates'!F$116)\n+($N577*'fnd base rates'!F$117)\n+($O577*'fnd base rates'!F$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,6)))\n*$R577","v":15511.029004},{"$f":"(($D577*'fnd base rates'!G$107)\n+($E577*'fnd base rates'!G$108)\n+($F577*'fnd base rates'!G$109)\n+($G577*'fnd base rates'!G$110)\n+($H577*'fnd base rates'!G$111)\n+($I577*'fnd base rates'!G$112)\n+($J577*'fnd base rates'!G$113)\n+($K577*'fnd base rates'!G$114)\n+($M577*'fnd base rates'!G$116)\n+($N577*'fnd base rates'!G$117)\n+($O577*'fnd base rates'!G$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,7)))\n*$R577","v":3059.6957940000002},{"$f":"(($D577*'fnd base rates'!H$107)\n+($E577*'fnd base rates'!H$108)\n+($F577*'fnd base rates'!H$109)\n+($G577*'fnd base rates'!H$110)\n+($H577*'fnd base rates'!H$111)\n+($I577*'fnd base rates'!H$112)\n+($J577*'fnd base rates'!H$113)\n+($K577*'fnd base rates'!H$114)\n+($M577*'fnd base rates'!H$116)\n+($N577*'fnd base rates'!H$117)\n+($O577*'fnd base rates'!H$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,8)))","v":12897.941877999998},{"$f":"(($D577*'fnd base rates'!I$107)\n+($E577*'fnd base rates'!I$108)\n+($F577*'fnd base rates'!I$109)\n+($G577*'fnd base rates'!I$110)\n+($H577*'fnd base rates'!I$111)\n+($I577*'fnd base rates'!I$112)\n+($J577*'fnd base rates'!I$113)\n+($K577*'fnd base rates'!I$114)\n+($M577*'fnd base rates'!I$116)\n+($N577*'fnd base rates'!I$117)\n+($O577*'fnd base rates'!I$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,9)))\n*$R577","v":7201.14},{"$f":"(($D577*'fnd base rates'!J$107)\n+($E577*'fnd base rates'!J$108)\n+($F577*'fnd base rates'!J$109)\n+($G577*'fnd base rates'!J$110)\n+($H577*'fnd base rates'!J$111)\n+($I577*'fnd base rates'!J$112)\n+($J577*'fnd base rates'!J$113)\n+($K577*'fnd base rates'!J$114)\n+($M577*'fnd base rates'!J$116)\n+($N577*'fnd base rates'!J$117)\n+($O577*'fnd base rates'!J$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,10)))\n*$R577","v":9561.6299999999992},{"$f":"(($D577*'fnd base rates'!K$107)\n+($E577*'fnd base rates'!K$108)\n+($F577*'fnd base rates'!K$109)\n+($G577*'fnd base rates'!K$110)\n+($H577*'fnd base rates'!K$111)\n+($I577*'fnd base rates'!K$112)\n+($J577*'fnd base rates'!K$113)\n+($K577*'fnd base rates'!K$114)\n+($M577*'fnd base rates'!K$116)\n+($N577*'fnd base rates'!K$117)\n+($O577*'fnd base rates'!K$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,11)))\n*$R577","v":19679.417960000002},{"$f":"(($D577*'fnd base rates'!L$107)\n+($E577*'fnd base rates'!L$108)\n+($F577*'fnd base rates'!L$109)\n+($G577*'fnd base rates'!L$110)\n+($H577*'fnd base rates'!L$111)\n+($I577*'fnd base rates'!L$112)\n+($J577*'fnd base rates'!L$113)\n+($K577*'fnd base rates'!L$114)\n+($M577*'fnd base rates'!L$116)\n+($N577*'fnd base rates'!L$117)\n+($O577*'fnd base rates'!L$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,12)))","v":24700.073560000004},{"$f":"(($D577*'fnd base rates'!M$107)\n+($E577*'fnd base rates'!M$108)\n+($F577*'fnd base rates'!M$109)\n+($G577*'fnd base rates'!M$110)\n+($H577*'fnd base rates'!M$111)\n+($I577*'fnd base rates'!M$112)\n+($J577*'fnd base rates'!M$113)\n+($K577*'fnd base rates'!M$114)\n+($M577*'fnd base rates'!M$116)\n+($N577*'fnd base rates'!M$117)\n+($O577*'fnd base rates'!M$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,13)))","v":0},198350.81747000001,null,478352725,"478","352","725",1,17,198350.81747000001,11668,0,11668,null,null,null,null,null,11668,0,11668,null,null,{"$f":"BC577-BA577","v":0}]
[478,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D578","v":0},{"$f":"'fnd enro'!E578","v":0},{"$f":"'fnd enro'!F578","v":0},{"$f":"'fnd enro'!G578","v":0},{"$f":"'fnd enro'!H578","v":8},{"$f":"'fnd enro'!I578","v":23},{"$f":"'fnd enro'!J578","v":0},{"$f":"'fnd enro'!K578","v":1.1966000000000001},{"$f":"'fnd enro'!L578","v":0},{"$f":"'fnd enro'!M578","v":0},{"$f":"'fnd enro'!N578","v":0},{"$f":"'fnd enro'!O578","v":0},{"$f":"'fnd enro'!P578","v":4},{"$f":"'fnd enro'!R578","v":31},1,{"$f":"VALUE('fnd enro'!Q578)","v":6},null,{"$f":"(($D578*'fnd base rates'!C$107)\n+($E578*'fnd base rates'!C$108)\n+($F578*'fnd base rates'!C$109)\n+($G578*'fnd base rates'!C$110)\n+($H578*'fnd base rates'!C$111)\n+($I578*'fnd base rates'!C$112)\n+($J578*'fnd base rates'!C$113)\n+($K578*'fnd base rates'!C$114)\n+($M578*'fnd base rates'!C$116)\n+($N578*'fnd base rates'!C$117)\n+($O578*'fnd base rates'!C$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,3)))\n*$R578","v":16890.661726000002},{"$f":"(($D578*'fnd base rates'!D$107)\n+($E578*'fnd base rates'!D$108)\n+($F578*'fnd base rates'!D$109)\n+($G578*'fnd base rates'!D$110)\n+($H578*'fnd base rates'!D$111)\n+($I578*'fnd base rates'!D$112)\n+($J578*'fnd base rates'!D$113)\n+($K578*'fnd base rates'!D$114)\n+($M578*'fnd base rates'!D$116)\n+($N578*'fnd base rates'!D$117)\n+($O578*'fnd base rates'!D$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,4)))\n*$R578","v":24950.959999999999},{"$f":"(($D578*'fnd base rates'!E$107)\n+($E578*'fnd base rates'!E$108)\n+($F578*'fnd base rates'!E$109)\n+($G578*'fnd base rates'!E$110)\n+($H578*'fnd base rates'!E$111)\n+($I578*'fnd base rates'!E$112)\n+($J578*'fnd base rates'!E$113)\n+($K578*'fnd base rates'!E$114)\n+($M578*'fnd base rates'!E$116)\n+($N578*'fnd base rates'!E$117)\n+($O578*'fnd base rates'!E$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,5)))\n*$R578","v":152697.651656},{"$f":"(($D578*'fnd base rates'!F$107)\n+($E578*'fnd base rates'!F$108)\n+($F578*'fnd base rates'!F$109)\n+($G578*'fnd base rates'!F$110)\n+($H578*'fnd base rates'!F$111)\n+($I578*'fnd base rates'!F$112)\n+($J578*'fnd base rates'!F$113)\n+($K578*'fnd base rates'!F$114)\n+($M578*'fnd base rates'!F$116)\n+($N578*'fnd base rates'!F$117)\n+($O578*'fnd base rates'!F$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,6)))\n*$R578","v":28361.398772000004},{"$f":"(($D578*'fnd base rates'!G$107)\n+($E578*'fnd base rates'!G$108)\n+($F578*'fnd base rates'!G$109)\n+($G578*'fnd base rates'!G$110)\n+($H578*'fnd base rates'!G$111)\n+($I578*'fnd base rates'!G$112)\n+($J578*'fnd base rates'!G$113)\n+($K578*'fnd base rates'!G$114)\n+($M578*'fnd base rates'!G$116)\n+($N578*'fnd base rates'!G$117)\n+($O578*'fnd base rates'!G$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,7)))\n*$R578","v":5701.1017419999998},{"$f":"(($D578*'fnd base rates'!H$107)\n+($E578*'fnd base rates'!H$108)\n+($F578*'fnd base rates'!H$109)\n+($G578*'fnd base rates'!H$110)\n+($H578*'fnd base rates'!H$111)\n+($I578*'fnd base rates'!H$112)\n+($J578*'fnd base rates'!H$113)\n+($K578*'fnd base rates'!H$114)\n+($M578*'fnd base rates'!H$116)\n+($N578*'fnd base rates'!H$117)\n+($O578*'fnd base rates'!H$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,8)))","v":23322.886954000001},{"$f":"(($D578*'fnd base rates'!I$107)\n+($E578*'fnd base rates'!I$108)\n+($F578*'fnd base rates'!I$109)\n+($G578*'fnd base rates'!I$110)\n+($H578*'fnd base rates'!I$111)\n+($I578*'fnd base rates'!I$112)\n+($J578*'fnd base rates'!I$113)\n+($K578*'fnd base rates'!I$114)\n+($M578*'fnd base rates'!I$116)\n+($N578*'fnd base rates'!I$117)\n+($O578*'fnd base rates'!I$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,9)))\n*$R578","v":13185.7},{"$f":"(($D578*'fnd base rates'!J$107)\n+($E578*'fnd base rates'!J$108)\n+($F578*'fnd base rates'!J$109)\n+($G578*'fnd base rates'!J$110)\n+($H578*'fnd base rates'!J$111)\n+($I578*'fnd base rates'!J$112)\n+($J578*'fnd base rates'!J$113)\n+($K578*'fnd base rates'!J$114)\n+($M578*'fnd base rates'!J$116)\n+($N578*'fnd base rates'!J$117)\n+($O578*'fnd base rates'!J$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,10)))\n*$R578","v":17720.329999999998},{"$f":"(($D578*'fnd base rates'!K$107)\n+($E578*'fnd base rates'!K$108)\n+($F578*'fnd base rates'!K$109)\n+($G578*'fnd base rates'!K$110)\n+($H578*'fnd base rates'!K$111)\n+($I578*'fnd base rates'!K$112)\n+($J578*'fnd base rates'!K$113)\n+($K578*'fnd base rates'!K$114)\n+($M578*'fnd base rates'!K$116)\n+($N578*'fnd base rates'!K$117)\n+($O578*'fnd base rates'!K$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,11)))\n*$R578","v":35908.656280000003},{"$f":"(($D578*'fnd base rates'!L$107)\n+($E578*'fnd base rates'!L$108)\n+($F578*'fnd base rates'!L$109)\n+($G578*'fnd base rates'!L$110)\n+($H578*'fnd base rates'!L$111)\n+($I578*'fnd base rates'!L$112)\n+($J578*'fnd base rates'!L$113)\n+($K578*'fnd base rates'!L$114)\n+($M578*'fnd base rates'!L$116)\n+($N578*'fnd base rates'!L$117)\n+($O578*'fnd base rates'!L$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,12)))","v":45537.487080000006},{"$f":"(($D578*'fnd base rates'!M$107)\n+($E578*'fnd base rates'!M$108)\n+($F578*'fnd base rates'!M$109)\n+($G578*'fnd base rates'!M$110)\n+($H578*'fnd base rates'!M$111)\n+($I578*'fnd base rates'!M$112)\n+($J578*'fnd base rates'!M$113)\n+($K578*'fnd base rates'!M$114)\n+($M578*'fnd base rates'!M$116)\n+($N578*'fnd base rates'!M$117)\n+($O578*'fnd base rates'!M$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,13)))","v":0},364276.83421,null,478352735,"478","352","735",1,31,364276.83421,11751,0,11751,null,null,null,null,null,11751,0,11751,null,null,{"$f":"BC578-BA578","v":0}]
[478,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D579","v":0},{"$f":"'fnd enro'!E579","v":0},{"$f":"'fnd enro'!F579","v":0},{"$f":"'fnd enro'!G579","v":0},{"$f":"'fnd enro'!H579","v":1},{"$f":"'fnd enro'!I579","v":3},{"$f":"'fnd enro'!J579","v":0},{"$f":"'fnd enro'!K579","v":0.15440000000000001},{"$f":"'fnd enro'!L579","v":0},{"$f":"'fnd enro'!M579","v":0},{"$f":"'fnd enro'!N579","v":0},{"$f":"'fnd enro'!O579","v":0},{"$f":"'fnd enro'!P579","v":0},{"$f":"'fnd enro'!R579","v":4},1,{"$f":"VALUE('fnd enro'!Q579)","v":7},null,{"$f":"(($D579*'fnd base rates'!C$107)\n+($E579*'fnd base rates'!C$108)\n+($F579*'fnd base rates'!C$109)\n+($G579*'fnd base rates'!C$110)\n+($H579*'fnd base rates'!C$111)\n+($I579*'fnd base rates'!C$112)\n+($J579*'fnd base rates'!C$113)\n+($K579*'fnd base rates'!C$114)\n+($M579*'fnd base rates'!C$116)\n+($N579*'fnd base rates'!C$117)\n+($O579*'fnd base rates'!C$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,3)))\n*$R579","v":2145.8453840000002},{"$f":"(($D579*'fnd base rates'!D$107)\n+($E579*'fnd base rates'!D$108)\n+($F579*'fnd base rates'!D$109)\n+($G579*'fnd base rates'!D$110)\n+($H579*'fnd base rates'!D$111)\n+($I579*'fnd base rates'!D$112)\n+($J579*'fnd base rates'!D$113)\n+($K579*'fnd base rates'!D$114)\n+($M579*'fnd base rates'!D$116)\n+($N579*'fnd base rates'!D$117)\n+($O579*'fnd base rates'!D$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,4)))\n*$R579","v":3060.32},{"$f":"(($D579*'fnd base rates'!E$107)\n+($E579*'fnd base rates'!E$108)\n+($F579*'fnd base rates'!E$109)\n+($G579*'fnd base rates'!E$110)\n+($H579*'fnd base rates'!E$111)\n+($I579*'fnd base rates'!E$112)\n+($J579*'fnd base rates'!E$113)\n+($K579*'fnd base rates'!E$114)\n+($M579*'fnd base rates'!E$116)\n+($N579*'fnd base rates'!E$117)\n+($O579*'fnd base rates'!E$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,5)))\n*$R579","v":18196.081503999998},{"$f":"(($D579*'fnd base rates'!F$107)\n+($E579*'fnd base rates'!F$108)\n+($F579*'fnd base rates'!F$109)\n+($G579*'fnd base rates'!F$110)\n+($H579*'fnd base rates'!F$111)\n+($I579*'fnd base rates'!F$112)\n+($J579*'fnd base rates'!F$113)\n+($K579*'fnd base rates'!F$114)\n+($M579*'fnd base rates'!F$116)\n+($N579*'fnd base rates'!F$117)\n+($O579*'fnd base rates'!F$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,6)))\n*$R579","v":3656.035648},{"$f":"(($D579*'fnd base rates'!G$107)\n+($E579*'fnd base rates'!G$108)\n+($F579*'fnd base rates'!G$109)\n+($G579*'fnd base rates'!G$110)\n+($H579*'fnd base rates'!G$111)\n+($I579*'fnd base rates'!G$112)\n+($J579*'fnd base rates'!G$113)\n+($K579*'fnd base rates'!G$114)\n+($M579*'fnd base rates'!G$116)\n+($N579*'fnd base rates'!G$117)\n+($O579*'fnd base rates'!G$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,7)))\n*$R579","v":660.10312799999997},{"$f":"(($D579*'fnd base rates'!H$107)\n+($E579*'fnd base rates'!H$108)\n+($F579*'fnd base rates'!H$109)\n+($G579*'fnd base rates'!H$110)\n+($H579*'fnd base rates'!H$111)\n+($I579*'fnd base rates'!H$112)\n+($J579*'fnd base rates'!H$113)\n+($K579*'fnd base rates'!H$114)\n+($M579*'fnd base rates'!H$116)\n+($N579*'fnd base rates'!H$117)\n+($O579*'fnd base rates'!H$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,8)))","v":3007.6757360000001},{"$f":"(($D579*'fnd base rates'!I$107)\n+($E579*'fnd base rates'!I$108)\n+($F579*'fnd base rates'!I$109)\n+($G579*'fnd base rates'!I$110)\n+($H579*'fnd base rates'!I$111)\n+($I579*'fnd base rates'!I$112)\n+($J579*'fnd base rates'!I$113)\n+($K579*'fnd base rates'!I$114)\n+($M579*'fnd base rates'!I$116)\n+($N579*'fnd base rates'!I$117)\n+($O579*'fnd base rates'!I$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,9)))\n*$R579","v":1640.51},{"$f":"(($D579*'fnd base rates'!J$107)\n+($E579*'fnd base rates'!J$108)\n+($F579*'fnd base rates'!J$109)\n+($G579*'fnd base rates'!J$110)\n+($H579*'fnd base rates'!J$111)\n+($I579*'fnd base rates'!J$112)\n+($J579*'fnd base rates'!J$113)\n+($K579*'fnd base rates'!J$114)\n+($M579*'fnd base rates'!J$116)\n+($N579*'fnd base rates'!J$117)\n+($O579*'fnd base rates'!J$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,10)))\n*$R579","v":1970.06},{"$f":"(($D579*'fnd base rates'!K$107)\n+($E579*'fnd base rates'!K$108)\n+($F579*'fnd base rates'!K$109)\n+($G579*'fnd base rates'!K$110)\n+($H579*'fnd base rates'!K$111)\n+($I579*'fnd base rates'!K$112)\n+($J579*'fnd base rates'!K$113)\n+($K579*'fnd base rates'!K$114)\n+($M579*'fnd base rates'!K$116)\n+($N579*'fnd base rates'!K$117)\n+($O579*'fnd base rates'!K$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,11)))\n*$R579","v":4632.3395200000004},{"$f":"(($D579*'fnd base rates'!L$107)\n+($E579*'fnd base rates'!L$108)\n+($F579*'fnd base rates'!L$109)\n+($G579*'fnd base rates'!L$110)\n+($H579*'fnd base rates'!L$111)\n+($I579*'fnd base rates'!L$112)\n+($J579*'fnd base rates'!L$113)\n+($K579*'fnd base rates'!L$114)\n+($M579*'fnd base rates'!L$116)\n+($N579*'fnd base rates'!L$117)\n+($O579*'fnd base rates'!L$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,12)))","v":5619.8567200000007},{"$f":"(($D579*'fnd base rates'!M$107)\n+($E579*'fnd base rates'!M$108)\n+($F579*'fnd base rates'!M$109)\n+($G579*'fnd base rates'!M$110)\n+($H579*'fnd base rates'!M$111)\n+($I579*'fnd base rates'!M$112)\n+($J579*'fnd base rates'!M$113)\n+($K579*'fnd base rates'!M$114)\n+($M579*'fnd base rates'!M$116)\n+($N579*'fnd base rates'!M$117)\n+($O579*'fnd base rates'!M$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,13)))","v":0},44588.827640000003,null,478352753,"478","352","753",1,4,44588.827640000003,11147,0,11147,null,null,null,null,null,11147,0,11147,null,null,{"$f":"BC579-BA579","v":0}]
[478,478352770,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D580","v":0},{"$f":"'fnd enro'!E580","v":0},{"$f":"'fnd enro'!F580","v":0},{"$f":"'fnd enro'!G580","v":0},{"$f":"'fnd enro'!H580","v":0},{"$f":"'fnd enro'!I580","v":1},{"$f":"'fnd enro'!J580","v":0},{"$f":"'fnd enro'!K580","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L580","v":0},{"$f":"'fnd enro'!M580","v":0},{"$f":"'fnd enro'!N580","v":0},{"$f":"'fnd enro'!O580","v":0},{"$f":"'fnd enro'!P580","v":0},{"$f":"'fnd enro'!R580","v":1},1,{"$f":"VALUE('fnd enro'!Q580)","v":6},null,{"$f":"(($D580*'fnd base rates'!C$107)\n+($E580*'fnd base rates'!C$108)\n+($F580*'fnd base rates'!C$109)\n+($G580*'fnd base rates'!C$110)\n+($H580*'fnd base rates'!C$111)\n+($I580*'fnd base rates'!C$112)\n+($J580*'fnd base rates'!C$113)\n+($K580*'fnd base rates'!C$114)\n+($M580*'fnd base rates'!C$116)\n+($N580*'fnd base rates'!C$117)\n+($O580*'fnd base rates'!C$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,3)))\n*$R580","v":536.46134600000005},{"$f":"(($D580*'fnd base rates'!D$107)\n+($E580*'fnd base rates'!D$108)\n+($F580*'fnd base rates'!D$109)\n+($G580*'fnd base rates'!D$110)\n+($H580*'fnd base rates'!D$111)\n+($I580*'fnd base rates'!D$112)\n+($J580*'fnd base rates'!D$113)\n+($K580*'fnd base rates'!D$114)\n+($M580*'fnd base rates'!D$116)\n+($N580*'fnd base rates'!D$117)\n+($O580*'fnd base rates'!D$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,4)))\n*$R580","v":765.08},{"$f":"(($D580*'fnd base rates'!E$107)\n+($E580*'fnd base rates'!E$108)\n+($F580*'fnd base rates'!E$109)\n+($G580*'fnd base rates'!E$110)\n+($H580*'fnd base rates'!E$111)\n+($I580*'fnd base rates'!E$112)\n+($J580*'fnd base rates'!E$113)\n+($K580*'fnd base rates'!E$114)\n+($M580*'fnd base rates'!E$116)\n+($N580*'fnd base rates'!E$117)\n+($O580*'fnd base rates'!E$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,5)))\n*$R580","v":4912.2003759999998},{"$f":"(($D580*'fnd base rates'!F$107)\n+($E580*'fnd base rates'!F$108)\n+($F580*'fnd base rates'!F$109)\n+($G580*'fnd base rates'!F$110)\n+($H580*'fnd base rates'!F$111)\n+($I580*'fnd base rates'!F$112)\n+($J580*'fnd base rates'!F$113)\n+($K580*'fnd base rates'!F$114)\n+($M580*'fnd base rates'!F$116)\n+($N580*'fnd base rates'!F$117)\n+($O580*'fnd base rates'!F$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,6)))\n*$R580","v":886.88641200000006},{"$f":"(($D580*'fnd base rates'!G$107)\n+($E580*'fnd base rates'!G$108)\n+($F580*'fnd base rates'!G$109)\n+($G580*'fnd base rates'!G$110)\n+($H580*'fnd base rates'!G$111)\n+($I580*'fnd base rates'!G$112)\n+($J580*'fnd base rates'!G$113)\n+($K580*'fnd base rates'!G$114)\n+($M580*'fnd base rates'!G$116)\n+($N580*'fnd base rates'!G$117)\n+($O580*'fnd base rates'!G$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,7)))\n*$R580","v":163.88328199999998},{"$f":"(($D580*'fnd base rates'!H$107)\n+($E580*'fnd base rates'!H$108)\n+($F580*'fnd base rates'!H$109)\n+($G580*'fnd base rates'!H$110)\n+($H580*'fnd base rates'!H$111)\n+($I580*'fnd base rates'!H$112)\n+($J580*'fnd base rates'!H$113)\n+($K580*'fnd base rates'!H$114)\n+($M580*'fnd base rates'!H$116)\n+($N580*'fnd base rates'!H$117)\n+($O580*'fnd base rates'!H$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D580*'fnd base rates'!I$107)\n+($E580*'fnd base rates'!I$108)\n+($F580*'fnd base rates'!I$109)\n+($G580*'fnd base rates'!I$110)\n+($H580*'fnd base rates'!I$111)\n+($I580*'fnd base rates'!I$112)\n+($J580*'fnd base rates'!I$113)\n+($K580*'fnd base rates'!I$114)\n+($M580*'fnd base rates'!I$116)\n+($N580*'fnd base rates'!I$117)\n+($O580*'fnd base rates'!I$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,9)))\n*$R580","v":425.94},{"$f":"(($D580*'fnd base rates'!J$107)\n+($E580*'fnd base rates'!J$108)\n+($F580*'fnd base rates'!J$109)\n+($G580*'fnd base rates'!J$110)\n+($H580*'fnd base rates'!J$111)\n+($I580*'fnd base rates'!J$112)\n+($J580*'fnd base rates'!J$113)\n+($K580*'fnd base rates'!J$114)\n+($M580*'fnd base rates'!J$116)\n+($N580*'fnd base rates'!J$117)\n+($O580*'fnd base rates'!J$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,10)))\n*$R580","v":573.75},{"$f":"(($D580*'fnd base rates'!K$107)\n+($E580*'fnd base rates'!K$108)\n+($F580*'fnd base rates'!K$109)\n+($G580*'fnd base rates'!K$110)\n+($H580*'fnd base rates'!K$111)\n+($I580*'fnd base rates'!K$112)\n+($J580*'fnd base rates'!K$113)\n+($K580*'fnd base rates'!K$114)\n+($M580*'fnd base rates'!K$116)\n+($N580*'fnd base rates'!K$117)\n+($O580*'fnd base rates'!K$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,11)))\n*$R580","v":1150.05988},{"$f":"(($D580*'fnd base rates'!L$107)\n+($E580*'fnd base rates'!L$108)\n+($F580*'fnd base rates'!L$109)\n+($G580*'fnd base rates'!L$110)\n+($H580*'fnd base rates'!L$111)\n+($I580*'fnd base rates'!L$112)\n+($J580*'fnd base rates'!L$113)\n+($K580*'fnd base rates'!L$114)\n+($M580*'fnd base rates'!L$116)\n+($N580*'fnd base rates'!L$117)\n+($O580*'fnd base rates'!L$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D580*'fnd base rates'!M$107)\n+($E580*'fnd base rates'!M$108)\n+($F580*'fnd base rates'!M$109)\n+($G580*'fnd base rates'!M$110)\n+($H580*'fnd base rates'!M$111)\n+($I580*'fnd base rates'!M$112)\n+($J580*'fnd base rates'!M$113)\n+($K580*'fnd base rates'!M$114)\n+($M580*'fnd base rates'!M$116)\n+($N580*'fnd base rates'!M$117)\n+($O580*'fnd base rates'!M$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,13)))","v":0},11611.466909999999,null,478352770,"478","352","770",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC580-BA580","v":0}]
[478,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D581","v":0},{"$f":"'fnd enro'!E581","v":0},{"$f":"'fnd enro'!F581","v":0},{"$f":"'fnd enro'!G581","v":0},{"$f":"'fnd enro'!H581","v":5},{"$f":"'fnd enro'!I581","v":13},{"$f":"'fnd enro'!J581","v":0},{"$f":"'fnd enro'!K581","v":0.69479999999999997},{"$f":"'fnd enro'!L581","v":0},{"$f":"'fnd enro'!M581","v":0},{"$f":"'fnd enro'!N581","v":0},{"$f":"'fnd enro'!O581","v":0},{"$f":"'fnd enro'!P581","v":1},{"$f":"'fnd enro'!R581","v":18},1,{"$f":"VALUE('fnd enro'!Q581)","v":4},null,{"$f":"(($D581*'fnd base rates'!C$107)\n+($E581*'fnd base rates'!C$108)\n+($F581*'fnd base rates'!C$109)\n+($G581*'fnd base rates'!C$110)\n+($H581*'fnd base rates'!C$111)\n+($I581*'fnd base rates'!C$112)\n+($J581*'fnd base rates'!C$113)\n+($K581*'fnd base rates'!C$114)\n+($M581*'fnd base rates'!C$116)\n+($N581*'fnd base rates'!C$117)\n+($O581*'fnd base rates'!C$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,3)))\n*$R581","v":9714.6942280000003},{"$f":"(($D581*'fnd base rates'!D$107)\n+($E581*'fnd base rates'!D$108)\n+($F581*'fnd base rates'!D$109)\n+($G581*'fnd base rates'!D$110)\n+($H581*'fnd base rates'!D$111)\n+($I581*'fnd base rates'!D$112)\n+($J581*'fnd base rates'!D$113)\n+($K581*'fnd base rates'!D$114)\n+($M581*'fnd base rates'!D$116)\n+($N581*'fnd base rates'!D$117)\n+($O581*'fnd base rates'!D$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,4)))\n*$R581","v":14048.08},{"$f":"(($D581*'fnd base rates'!E$107)\n+($E581*'fnd base rates'!E$108)\n+($F581*'fnd base rates'!E$109)\n+($G581*'fnd base rates'!E$110)\n+($H581*'fnd base rates'!E$111)\n+($I581*'fnd base rates'!E$112)\n+($J581*'fnd base rates'!E$113)\n+($K581*'fnd base rates'!E$114)\n+($M581*'fnd base rates'!E$116)\n+($N581*'fnd base rates'!E$117)\n+($O581*'fnd base rates'!E$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,5)))\n*$R581","v":83856.586768000008},{"$f":"(($D581*'fnd base rates'!F$107)\n+($E581*'fnd base rates'!F$108)\n+($F581*'fnd base rates'!F$109)\n+($G581*'fnd base rates'!F$110)\n+($H581*'fnd base rates'!F$111)\n+($I581*'fnd base rates'!F$112)\n+($J581*'fnd base rates'!F$113)\n+($K581*'fnd base rates'!F$114)\n+($M581*'fnd base rates'!F$116)\n+($N581*'fnd base rates'!F$117)\n+($O581*'fnd base rates'!F$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,6)))\n*$R581","v":16506.405416000001},{"$f":"(($D581*'fnd base rates'!G$107)\n+($E581*'fnd base rates'!G$108)\n+($F581*'fnd base rates'!G$109)\n+($G581*'fnd base rates'!G$110)\n+($H581*'fnd base rates'!G$111)\n+($I581*'fnd base rates'!G$112)\n+($J581*'fnd base rates'!G$113)\n+($K581*'fnd base rates'!G$114)\n+($M581*'fnd base rates'!G$116)\n+($N581*'fnd base rates'!G$117)\n+($O581*'fnd base rates'!G$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,7)))\n*$R581","v":3103.769076},{"$f":"(($D581*'fnd base rates'!H$107)\n+($E581*'fnd base rates'!H$108)\n+($F581*'fnd base rates'!H$109)\n+($G581*'fnd base rates'!H$110)\n+($H581*'fnd base rates'!H$111)\n+($I581*'fnd base rates'!H$112)\n+($J581*'fnd base rates'!H$113)\n+($K581*'fnd base rates'!H$114)\n+($M581*'fnd base rates'!H$116)\n+($N581*'fnd base rates'!H$117)\n+($O581*'fnd base rates'!H$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,8)))","v":13402.300811999999},{"$f":"(($D581*'fnd base rates'!I$107)\n+($E581*'fnd base rates'!I$108)\n+($F581*'fnd base rates'!I$109)\n+($G581*'fnd base rates'!I$110)\n+($H581*'fnd base rates'!I$111)\n+($I581*'fnd base rates'!I$112)\n+($J581*'fnd base rates'!I$113)\n+($K581*'fnd base rates'!I$114)\n+($M581*'fnd base rates'!I$116)\n+($N581*'fnd base rates'!I$117)\n+($O581*'fnd base rates'!I$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,9)))\n*$R581","v":7460.03},{"$f":"(($D581*'fnd base rates'!J$107)\n+($E581*'fnd base rates'!J$108)\n+($F581*'fnd base rates'!J$109)\n+($G581*'fnd base rates'!J$110)\n+($H581*'fnd base rates'!J$111)\n+($I581*'fnd base rates'!J$112)\n+($J581*'fnd base rates'!J$113)\n+($K581*'fnd base rates'!J$114)\n+($M581*'fnd base rates'!J$116)\n+($N581*'fnd base rates'!J$117)\n+($O581*'fnd base rates'!J$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,10)))\n*$R581","v":9271.0399999999991},{"$f":"(($D581*'fnd base rates'!K$107)\n+($E581*'fnd base rates'!K$108)\n+($F581*'fnd base rates'!K$109)\n+($G581*'fnd base rates'!K$110)\n+($H581*'fnd base rates'!K$111)\n+($I581*'fnd base rates'!K$112)\n+($J581*'fnd base rates'!K$113)\n+($K581*'fnd base rates'!K$114)\n+($M581*'fnd base rates'!K$116)\n+($N581*'fnd base rates'!K$117)\n+($O581*'fnd base rates'!K$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,11)))\n*$R581","v":20861.577839999998},{"$f":"(($D581*'fnd base rates'!L$107)\n+($E581*'fnd base rates'!L$108)\n+($F581*'fnd base rates'!L$109)\n+($G581*'fnd base rates'!L$110)\n+($H581*'fnd base rates'!L$111)\n+($I581*'fnd base rates'!L$112)\n+($J581*'fnd base rates'!L$113)\n+($K581*'fnd base rates'!L$114)\n+($M581*'fnd base rates'!L$116)\n+($N581*'fnd base rates'!L$117)\n+($O581*'fnd base rates'!L$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,12)))","v":25797.87024},{"$f":"(($D581*'fnd base rates'!M$107)\n+($E581*'fnd base rates'!M$108)\n+($F581*'fnd base rates'!M$109)\n+($G581*'fnd base rates'!M$110)\n+($H581*'fnd base rates'!M$111)\n+($I581*'fnd base rates'!M$112)\n+($J581*'fnd base rates'!M$113)\n+($K581*'fnd base rates'!M$114)\n+($M581*'fnd base rates'!M$116)\n+($N581*'fnd base rates'!M$117)\n+($O581*'fnd base rates'!M$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,13)))","v":0},204022.35438,null,478352775,"478","352","775",1,18,204022.35438,11335,0,11335,null,null,null,null,null,11335,0,11335,null,null,{"$f":"BC581-BA581","v":0}]
[479,479278005,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D582","v":0},{"$f":"'fnd enro'!E582","v":0},{"$f":"'fnd enro'!F582","v":0},{"$f":"'fnd enro'!G582","v":0},{"$f":"'fnd enro'!H582","v":1},{"$f":"'fnd enro'!I582","v":2},{"$f":"'fnd enro'!J582","v":0},{"$f":"'fnd enro'!K582","v":0.1158},{"$f":"'fnd enro'!L582","v":0},{"$f":"'fnd enro'!M582","v":0},{"$f":"'fnd enro'!N582","v":0},{"$f":"'fnd enro'!O582","v":0},{"$f":"'fnd enro'!P582","v":1},{"$f":"'fnd enro'!R582","v":3},1,{"$f":"VALUE('fnd enro'!Q582)","v":8},null,{"$f":"(($D582*'fnd base rates'!C$107)\n+($E582*'fnd base rates'!C$108)\n+($F582*'fnd base rates'!C$109)\n+($G582*'fnd base rates'!C$110)\n+($H582*'fnd base rates'!C$111)\n+($I582*'fnd base rates'!C$112)\n+($J582*'fnd base rates'!C$113)\n+($K582*'fnd base rates'!C$114)\n+($M582*'fnd base rates'!C$116)\n+($N582*'fnd base rates'!C$117)\n+($O582*'fnd base rates'!C$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,3)))\n*$R582","v":1681.584038},{"$f":"(($D582*'fnd base rates'!D$107)\n+($E582*'fnd base rates'!D$108)\n+($F582*'fnd base rates'!D$109)\n+($G582*'fnd base rates'!D$110)\n+($H582*'fnd base rates'!D$111)\n+($I582*'fnd base rates'!D$112)\n+($J582*'fnd base rates'!D$113)\n+($K582*'fnd base rates'!D$114)\n+($M582*'fnd base rates'!D$116)\n+($N582*'fnd base rates'!D$117)\n+($O582*'fnd base rates'!D$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,4)))\n*$R582","v":2637.32},{"$f":"(($D582*'fnd base rates'!E$107)\n+($E582*'fnd base rates'!E$108)\n+($F582*'fnd base rates'!E$109)\n+($G582*'fnd base rates'!E$110)\n+($H582*'fnd base rates'!E$111)\n+($I582*'fnd base rates'!E$112)\n+($J582*'fnd base rates'!E$113)\n+($K582*'fnd base rates'!E$114)\n+($M582*'fnd base rates'!E$116)\n+($N582*'fnd base rates'!E$117)\n+($O582*'fnd base rates'!E$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,5)))\n*$R582","v":16623.241127999998},{"$f":"(($D582*'fnd base rates'!F$107)\n+($E582*'fnd base rates'!F$108)\n+($F582*'fnd base rates'!F$109)\n+($G582*'fnd base rates'!F$110)\n+($H582*'fnd base rates'!F$111)\n+($I582*'fnd base rates'!F$112)\n+($J582*'fnd base rates'!F$113)\n+($K582*'fnd base rates'!F$114)\n+($M582*'fnd base rates'!F$116)\n+($N582*'fnd base rates'!F$117)\n+($O582*'fnd base rates'!F$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,6)))\n*$R582","v":2769.1492360000002},{"$f":"(($D582*'fnd base rates'!G$107)\n+($E582*'fnd base rates'!G$108)\n+($F582*'fnd base rates'!G$109)\n+($G582*'fnd base rates'!G$110)\n+($H582*'fnd base rates'!G$111)\n+($I582*'fnd base rates'!G$112)\n+($J582*'fnd base rates'!G$113)\n+($K582*'fnd base rates'!G$114)\n+($M582*'fnd base rates'!G$116)\n+($N582*'fnd base rates'!G$117)\n+($O582*'fnd base rates'!G$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,7)))\n*$R582","v":658.22984599999995},{"$f":"(($D582*'fnd base rates'!H$107)\n+($E582*'fnd base rates'!H$108)\n+($F582*'fnd base rates'!H$109)\n+($G582*'fnd base rates'!H$110)\n+($H582*'fnd base rates'!H$111)\n+($I582*'fnd base rates'!H$112)\n+($J582*'fnd base rates'!H$113)\n+($K582*'fnd base rates'!H$114)\n+($M582*'fnd base rates'!H$116)\n+($N582*'fnd base rates'!H$117)\n+($O582*'fnd base rates'!H$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,8)))","v":2204.4368020000002},{"$f":"(($D582*'fnd base rates'!I$107)\n+($E582*'fnd base rates'!I$108)\n+($F582*'fnd base rates'!I$109)\n+($G582*'fnd base rates'!I$110)\n+($H582*'fnd base rates'!I$111)\n+($I582*'fnd base rates'!I$112)\n+($J582*'fnd base rates'!I$113)\n+($K582*'fnd base rates'!I$114)\n+($M582*'fnd base rates'!I$116)\n+($N582*'fnd base rates'!I$117)\n+($O582*'fnd base rates'!I$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,9)))\n*$R582","v":1349.79},{"$f":"(($D582*'fnd base rates'!J$107)\n+($E582*'fnd base rates'!J$108)\n+($F582*'fnd base rates'!J$109)\n+($G582*'fnd base rates'!J$110)\n+($H582*'fnd base rates'!J$111)\n+($I582*'fnd base rates'!J$112)\n+($J582*'fnd base rates'!J$113)\n+($K582*'fnd base rates'!J$114)\n+($M582*'fnd base rates'!J$116)\n+($N582*'fnd base rates'!J$117)\n+($O582*'fnd base rates'!J$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,10)))\n*$R582","v":2098.9499999999998},{"$f":"(($D582*'fnd base rates'!K$107)\n+($E582*'fnd base rates'!K$108)\n+($F582*'fnd base rates'!K$109)\n+($G582*'fnd base rates'!K$110)\n+($H582*'fnd base rates'!K$111)\n+($I582*'fnd base rates'!K$112)\n+($J582*'fnd base rates'!K$113)\n+($K582*'fnd base rates'!K$114)\n+($M582*'fnd base rates'!K$116)\n+($N582*'fnd base rates'!K$117)\n+($O582*'fnd base rates'!K$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,11)))\n*$R582","v":3482.2796399999997},{"$f":"(($D582*'fnd base rates'!L$107)\n+($E582*'fnd base rates'!L$108)\n+($F582*'fnd base rates'!L$109)\n+($G582*'fnd base rates'!L$110)\n+($H582*'fnd base rates'!L$111)\n+($I582*'fnd base rates'!L$112)\n+($J582*'fnd base rates'!L$113)\n+($K582*'fnd base rates'!L$114)\n+($M582*'fnd base rates'!L$116)\n+($N582*'fnd base rates'!L$117)\n+($O582*'fnd base rates'!L$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,12)))","v":4790.8900400000002},{"$f":"(($D582*'fnd base rates'!M$107)\n+($E582*'fnd base rates'!M$108)\n+($F582*'fnd base rates'!M$109)\n+($G582*'fnd base rates'!M$110)\n+($H582*'fnd base rates'!M$111)\n+($I582*'fnd base rates'!M$112)\n+($J582*'fnd base rates'!M$113)\n+($K582*'fnd base rates'!M$114)\n+($M582*'fnd base rates'!M$116)\n+($N582*'fnd base rates'!M$117)\n+($O582*'fnd base rates'!M$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,13)))","v":0},38295.870729999995,null,479278005,"479","278","005",1,3,38295.870729999995,12765,0,12765,null,null,null,null,null,12765,0,12765,null,null,{"$f":"BC582-BA582","v":0}]
[479,479278024,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D583","v":0},{"$f":"'fnd enro'!E583","v":0},{"$f":"'fnd enro'!F583","v":0},{"$f":"'fnd enro'!G583","v":0},{"$f":"'fnd enro'!H583","v":9},{"$f":"'fnd enro'!I583","v":12},{"$f":"'fnd enro'!J583","v":0},{"$f":"'fnd enro'!K583","v":0.81059999999999999},{"$f":"'fnd enro'!L583","v":0},{"$f":"'fnd enro'!M583","v":0},{"$f":"'fnd enro'!N583","v":0},{"$f":"'fnd enro'!O583","v":0},{"$f":"'fnd enro'!P583","v":2},{"$f":"'fnd enro'!R583","v":21},1,{"$f":"VALUE('fnd enro'!Q583)","v":5},null,{"$f":"(($D583*'fnd base rates'!C$107)\n+($E583*'fnd base rates'!C$108)\n+($F583*'fnd base rates'!C$109)\n+($G583*'fnd base rates'!C$110)\n+($H583*'fnd base rates'!C$111)\n+($I583*'fnd base rates'!C$112)\n+($J583*'fnd base rates'!C$113)\n+($K583*'fnd base rates'!C$114)\n+($M583*'fnd base rates'!C$116)\n+($N583*'fnd base rates'!C$117)\n+($O583*'fnd base rates'!C$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,3)))\n*$R583","v":11385.428265999999},{"$f":"(($D583*'fnd base rates'!D$107)\n+($E583*'fnd base rates'!D$108)\n+($F583*'fnd base rates'!D$109)\n+($G583*'fnd base rates'!D$110)\n+($H583*'fnd base rates'!D$111)\n+($I583*'fnd base rates'!D$112)\n+($J583*'fnd base rates'!D$113)\n+($K583*'fnd base rates'!D$114)\n+($M583*'fnd base rates'!D$116)\n+($N583*'fnd base rates'!D$117)\n+($O583*'fnd base rates'!D$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,4)))\n*$R583","v":16634},{"$f":"(($D583*'fnd base rates'!E$107)\n+($E583*'fnd base rates'!E$108)\n+($F583*'fnd base rates'!E$109)\n+($G583*'fnd base rates'!E$110)\n+($H583*'fnd base rates'!E$111)\n+($I583*'fnd base rates'!E$112)\n+($J583*'fnd base rates'!E$113)\n+($K583*'fnd base rates'!E$114)\n+($M583*'fnd base rates'!E$116)\n+($N583*'fnd base rates'!E$117)\n+($O583*'fnd base rates'!E$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,5)))\n*$R583","v":95619.947895999998},{"$f":"(($D583*'fnd base rates'!F$107)\n+($E583*'fnd base rates'!F$108)\n+($F583*'fnd base rates'!F$109)\n+($G583*'fnd base rates'!F$110)\n+($H583*'fnd base rates'!F$111)\n+($I583*'fnd base rates'!F$112)\n+($J583*'fnd base rates'!F$113)\n+($K583*'fnd base rates'!F$114)\n+($M583*'fnd base rates'!F$116)\n+($N583*'fnd base rates'!F$117)\n+($O583*'fnd base rates'!F$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,6)))\n*$R583","v":19601.024652},{"$f":"(($D583*'fnd base rates'!G$107)\n+($E583*'fnd base rates'!G$108)\n+($F583*'fnd base rates'!G$109)\n+($G583*'fnd base rates'!G$110)\n+($H583*'fnd base rates'!G$111)\n+($I583*'fnd base rates'!G$112)\n+($J583*'fnd base rates'!G$113)\n+($K583*'fnd base rates'!G$114)\n+($M583*'fnd base rates'!G$116)\n+($N583*'fnd base rates'!G$117)\n+($O583*'fnd base rates'!G$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,7)))\n*$R583","v":3751.3789219999999},{"$f":"(($D583*'fnd base rates'!H$107)\n+($E583*'fnd base rates'!H$108)\n+($F583*'fnd base rates'!H$109)\n+($G583*'fnd base rates'!H$110)\n+($H583*'fnd base rates'!H$111)\n+($I583*'fnd base rates'!H$112)\n+($J583*'fnd base rates'!H$113)\n+($K583*'fnd base rates'!H$114)\n+($M583*'fnd base rates'!H$116)\n+($N583*'fnd base rates'!H$117)\n+($O583*'fnd base rates'!H$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,8)))","v":14689.077614},{"$f":"(($D583*'fnd base rates'!I$107)\n+($E583*'fnd base rates'!I$108)\n+($F583*'fnd base rates'!I$109)\n+($G583*'fnd base rates'!I$110)\n+($H583*'fnd base rates'!I$111)\n+($I583*'fnd base rates'!I$112)\n+($J583*'fnd base rates'!I$113)\n+($K583*'fnd base rates'!I$114)\n+($M583*'fnd base rates'!I$116)\n+($N583*'fnd base rates'!I$117)\n+($O583*'fnd base rates'!I$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,9)))\n*$R583","v":8599.75},{"$f":"(($D583*'fnd base rates'!J$107)\n+($E583*'fnd base rates'!J$108)\n+($F583*'fnd base rates'!J$109)\n+($G583*'fnd base rates'!J$110)\n+($H583*'fnd base rates'!J$111)\n+($I583*'fnd base rates'!J$112)\n+($J583*'fnd base rates'!J$113)\n+($K583*'fnd base rates'!J$114)\n+($M583*'fnd base rates'!J$116)\n+($N583*'fnd base rates'!J$117)\n+($O583*'fnd base rates'!J$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,10)))\n*$R583","v":10289.61},{"$f":"(($D583*'fnd base rates'!K$107)\n+($E583*'fnd base rates'!K$108)\n+($F583*'fnd base rates'!K$109)\n+($G583*'fnd base rates'!K$110)\n+($H583*'fnd base rates'!K$111)\n+($I583*'fnd base rates'!K$112)\n+($J583*'fnd base rates'!K$113)\n+($K583*'fnd base rates'!K$114)\n+($M583*'fnd base rates'!K$116)\n+($N583*'fnd base rates'!K$117)\n+($O583*'fnd base rates'!K$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,11)))\n*$R583","v":24440.157480000002},{"$f":"(($D583*'fnd base rates'!L$107)\n+($E583*'fnd base rates'!L$108)\n+($F583*'fnd base rates'!L$109)\n+($G583*'fnd base rates'!L$110)\n+($H583*'fnd base rates'!L$111)\n+($I583*'fnd base rates'!L$112)\n+($J583*'fnd base rates'!L$113)\n+($K583*'fnd base rates'!L$114)\n+($M583*'fnd base rates'!L$116)\n+($N583*'fnd base rates'!L$117)\n+($O583*'fnd base rates'!L$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,12)))","v":30937.670280000002},{"$f":"(($D583*'fnd base rates'!M$107)\n+($E583*'fnd base rates'!M$108)\n+($F583*'fnd base rates'!M$109)\n+($G583*'fnd base rates'!M$110)\n+($H583*'fnd base rates'!M$111)\n+($I583*'fnd base rates'!M$112)\n+($J583*'fnd base rates'!M$113)\n+($K583*'fnd base rates'!M$114)\n+($M583*'fnd base rates'!M$116)\n+($N583*'fnd base rates'!M$117)\n+($O583*'fnd base rates'!M$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,13)))","v":0},235948.04510999998,null,479278024,"479","278","024",1,21,235948.04510999998,11236,0,11236,null,null,null,null,null,11236,0,11236,null,null,{"$f":"BC583-BA583","v":0}]
[479,479278061,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D584","v":0},{"$f":"'fnd enro'!E584","v":0},{"$f":"'fnd enro'!F584","v":0},{"$f":"'fnd enro'!G584","v":0},{"$f":"'fnd enro'!H584","v":9},{"$f":"'fnd enro'!I584","v":22},{"$f":"'fnd enro'!J584","v":0},{"$f":"'fnd enro'!K584","v":1.1966000000000001},{"$f":"'fnd enro'!L584","v":0},{"$f":"'fnd enro'!M584","v":0},{"$f":"'fnd enro'!N584","v":0},{"$f":"'fnd enro'!O584","v":0},{"$f":"'fnd enro'!P584","v":20},{"$f":"'fnd enro'!R584","v":31},1,{"$f":"VALUE('fnd enro'!Q584)","v":11},null,{"$f":"(($D584*'fnd base rates'!C$107)\n+($E584*'fnd base rates'!C$108)\n+($F584*'fnd base rates'!C$109)\n+($G584*'fnd base rates'!C$110)\n+($H584*'fnd base rates'!C$111)\n+($I584*'fnd base rates'!C$112)\n+($J584*'fnd base rates'!C$113)\n+($K584*'fnd base rates'!C$114)\n+($M584*'fnd base rates'!C$116)\n+($N584*'fnd base rates'!C$117)\n+($O584*'fnd base rates'!C$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,3)))\n*$R584","v":18302.701726000003},{"$f":"(($D584*'fnd base rates'!D$107)\n+($E584*'fnd base rates'!D$108)\n+($F584*'fnd base rates'!D$109)\n+($G584*'fnd base rates'!D$110)\n+($H584*'fnd base rates'!D$111)\n+($I584*'fnd base rates'!D$112)\n+($J584*'fnd base rates'!D$113)\n+($K584*'fnd base rates'!D$114)\n+($M584*'fnd base rates'!D$116)\n+($N584*'fnd base rates'!D$117)\n+($O584*'fnd base rates'!D$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,4)))\n*$R584","v":31641.08},{"$f":"(($D584*'fnd base rates'!E$107)\n+($E584*'fnd base rates'!E$108)\n+($F584*'fnd base rates'!E$109)\n+($G584*'fnd base rates'!E$110)\n+($H584*'fnd base rates'!E$111)\n+($I584*'fnd base rates'!E$112)\n+($J584*'fnd base rates'!E$113)\n+($K584*'fnd base rates'!E$114)\n+($M584*'fnd base rates'!E$116)\n+($N584*'fnd base rates'!E$117)\n+($O584*'fnd base rates'!E$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,5)))\n*$R584","v":216552.93165599997},{"$f":"(($D584*'fnd base rates'!F$107)\n+($E584*'fnd base rates'!F$108)\n+($F584*'fnd base rates'!F$109)\n+($G584*'fnd base rates'!F$110)\n+($H584*'fnd base rates'!F$111)\n+($I584*'fnd base rates'!F$112)\n+($J584*'fnd base rates'!F$113)\n+($K584*'fnd base rates'!F$114)\n+($M584*'fnd base rates'!F$116)\n+($N584*'fnd base rates'!F$117)\n+($O584*'fnd base rates'!F$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,6)))\n*$R584","v":28469.888772000002},{"$f":"(($D584*'fnd base rates'!G$107)\n+($E584*'fnd base rates'!G$108)\n+($F584*'fnd base rates'!G$109)\n+($G584*'fnd base rates'!G$110)\n+($H584*'fnd base rates'!G$111)\n+($I584*'fnd base rates'!G$112)\n+($J584*'fnd base rates'!G$113)\n+($K584*'fnd base rates'!G$114)\n+($M584*'fnd base rates'!G$116)\n+($N584*'fnd base rates'!G$117)\n+($O584*'fnd base rates'!G$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,7)))\n*$R584","v":8874.1117419999991},{"$f":"(($D584*'fnd base rates'!H$107)\n+($E584*'fnd base rates'!H$108)\n+($F584*'fnd base rates'!H$109)\n+($G584*'fnd base rates'!H$110)\n+($H584*'fnd base rates'!H$111)\n+($I584*'fnd base rates'!H$112)\n+($J584*'fnd base rates'!H$113)\n+($K584*'fnd base rates'!H$114)\n+($M584*'fnd base rates'!H$116)\n+($N584*'fnd base rates'!H$117)\n+($O584*'fnd base rates'!H$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,8)))","v":23503.886954000001},{"$f":"(($D584*'fnd base rates'!I$107)\n+($E584*'fnd base rates'!I$108)\n+($F584*'fnd base rates'!I$109)\n+($G584*'fnd base rates'!I$110)\n+($H584*'fnd base rates'!I$111)\n+($I584*'fnd base rates'!I$112)\n+($J584*'fnd base rates'!I$113)\n+($K584*'fnd base rates'!I$114)\n+($M584*'fnd base rates'!I$116)\n+($N584*'fnd base rates'!I$117)\n+($O584*'fnd base rates'!I$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,9)))\n*$R584","v":15767.09},{"$f":"(($D584*'fnd base rates'!J$107)\n+($E584*'fnd base rates'!J$108)\n+($F584*'fnd base rates'!J$109)\n+($G584*'fnd base rates'!J$110)\n+($H584*'fnd base rates'!J$111)\n+($I584*'fnd base rates'!J$112)\n+($J584*'fnd base rates'!J$113)\n+($K584*'fnd base rates'!J$114)\n+($M584*'fnd base rates'!J$116)\n+($N584*'fnd base rates'!J$117)\n+($O584*'fnd base rates'!J$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,10)))\n*$R584","v":31137.190000000002},{"$f":"(($D584*'fnd base rates'!K$107)\n+($E584*'fnd base rates'!K$108)\n+($F584*'fnd base rates'!K$109)\n+($G584*'fnd base rates'!K$110)\n+($H584*'fnd base rates'!K$111)\n+($I584*'fnd base rates'!K$112)\n+($J584*'fnd base rates'!K$113)\n+($K584*'fnd base rates'!K$114)\n+($M584*'fnd base rates'!K$116)\n+($N584*'fnd base rates'!K$117)\n+($O584*'fnd base rates'!K$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,11)))\n*$R584","v":35940.756280000001},{"$f":"(($D584*'fnd base rates'!L$107)\n+($E584*'fnd base rates'!L$108)\n+($F584*'fnd base rates'!L$109)\n+($G584*'fnd base rates'!L$110)\n+($H584*'fnd base rates'!L$111)\n+($I584*'fnd base rates'!L$112)\n+($J584*'fnd base rates'!L$113)\n+($K584*'fnd base rates'!L$114)\n+($M584*'fnd base rates'!L$116)\n+($N584*'fnd base rates'!L$117)\n+($O584*'fnd base rates'!L$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,12)))","v":56244.877080000006},{"$f":"(($D584*'fnd base rates'!M$107)\n+($E584*'fnd base rates'!M$108)\n+($F584*'fnd base rates'!M$109)\n+($G584*'fnd base rates'!M$110)\n+($H584*'fnd base rates'!M$111)\n+($I584*'fnd base rates'!M$112)\n+($J584*'fnd base rates'!M$113)\n+($K584*'fnd base rates'!M$114)\n+($M584*'fnd base rates'!M$116)\n+($N584*'fnd base rates'!M$117)\n+($O584*'fnd base rates'!M$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,13)))","v":0},466434.51420999994,null,479278061,"479","278","061",1,31,466434.51420999994,15046,0,15046,null,null,null,null,null,15046,0,15046,null,null,{"$f":"BC584-BA584","v":0}]
[479,479278086,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D585","v":0},{"$f":"'fnd enro'!E585","v":0},{"$f":"'fnd enro'!F585","v":0},{"$f":"'fnd enro'!G585","v":0},{"$f":"'fnd enro'!H585","v":11},{"$f":"'fnd enro'!I585","v":7},{"$f":"'fnd enro'!J585","v":0},{"$f":"'fnd enro'!K585","v":0.69479999999999997},{"$f":"'fnd enro'!L585","v":0},{"$f":"'fnd enro'!M585","v":0},{"$f":"'fnd enro'!N585","v":0},{"$f":"'fnd enro'!O585","v":0},{"$f":"'fnd enro'!P585","v":4},{"$f":"'fnd enro'!R585","v":18},1,{"$f":"VALUE('fnd enro'!Q585)","v":8},null,{"$f":"(($D585*'fnd base rates'!C$107)\n+($E585*'fnd base rates'!C$108)\n+($F585*'fnd base rates'!C$109)\n+($G585*'fnd base rates'!C$110)\n+($H585*'fnd base rates'!C$111)\n+($I585*'fnd base rates'!C$112)\n+($J585*'fnd base rates'!C$113)\n+($K585*'fnd base rates'!C$114)\n+($M585*'fnd base rates'!C$116)\n+($N585*'fnd base rates'!C$117)\n+($O585*'fnd base rates'!C$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,3)))\n*$R585","v":9945.1042279999983},{"$f":"(($D585*'fnd base rates'!D$107)\n+($E585*'fnd base rates'!D$108)\n+($F585*'fnd base rates'!D$109)\n+($G585*'fnd base rates'!D$110)\n+($H585*'fnd base rates'!D$111)\n+($I585*'fnd base rates'!D$112)\n+($J585*'fnd base rates'!D$113)\n+($K585*'fnd base rates'!D$114)\n+($M585*'fnd base rates'!D$116)\n+($N585*'fnd base rates'!D$117)\n+($O585*'fnd base rates'!D$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,4)))\n*$R585","v":15139.760000000002},{"$f":"(($D585*'fnd base rates'!E$107)\n+($E585*'fnd base rates'!E$108)\n+($F585*'fnd base rates'!E$109)\n+($G585*'fnd base rates'!E$110)\n+($H585*'fnd base rates'!E$111)\n+($I585*'fnd base rates'!E$112)\n+($J585*'fnd base rates'!E$113)\n+($K585*'fnd base rates'!E$114)\n+($M585*'fnd base rates'!E$116)\n+($N585*'fnd base rates'!E$117)\n+($O585*'fnd base rates'!E$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,5)))\n*$R585","v":85797.126768000002},{"$f":"(($D585*'fnd base rates'!F$107)\n+($E585*'fnd base rates'!F$108)\n+($F585*'fnd base rates'!F$109)\n+($G585*'fnd base rates'!F$110)\n+($H585*'fnd base rates'!F$111)\n+($I585*'fnd base rates'!F$112)\n+($J585*'fnd base rates'!F$113)\n+($K585*'fnd base rates'!F$114)\n+($M585*'fnd base rates'!F$116)\n+($N585*'fnd base rates'!F$117)\n+($O585*'fnd base rates'!F$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,6)))\n*$R585","v":17157.345416},{"$f":"(($D585*'fnd base rates'!G$107)\n+($E585*'fnd base rates'!G$108)\n+($F585*'fnd base rates'!G$109)\n+($G585*'fnd base rates'!G$110)\n+($H585*'fnd base rates'!G$111)\n+($I585*'fnd base rates'!G$112)\n+($J585*'fnd base rates'!G$113)\n+($K585*'fnd base rates'!G$114)\n+($M585*'fnd base rates'!G$116)\n+($N585*'fnd base rates'!G$117)\n+($O585*'fnd base rates'!G$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,7)))\n*$R585","v":3648.2090760000001},{"$f":"(($D585*'fnd base rates'!H$107)\n+($E585*'fnd base rates'!H$108)\n+($F585*'fnd base rates'!H$109)\n+($G585*'fnd base rates'!H$110)\n+($H585*'fnd base rates'!H$111)\n+($I585*'fnd base rates'!H$112)\n+($J585*'fnd base rates'!H$113)\n+($K585*'fnd base rates'!H$114)\n+($M585*'fnd base rates'!H$116)\n+($N585*'fnd base rates'!H$117)\n+($O585*'fnd base rates'!H$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,8)))","v":11653.740812},{"$f":"(($D585*'fnd base rates'!I$107)\n+($E585*'fnd base rates'!I$108)\n+($F585*'fnd base rates'!I$109)\n+($G585*'fnd base rates'!I$110)\n+($H585*'fnd base rates'!I$111)\n+($I585*'fnd base rates'!I$112)\n+($J585*'fnd base rates'!I$113)\n+($K585*'fnd base rates'!I$114)\n+($M585*'fnd base rates'!I$116)\n+($N585*'fnd base rates'!I$117)\n+($O585*'fnd base rates'!I$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,9)))\n*$R585","v":7512.05},{"$f":"(($D585*'fnd base rates'!J$107)\n+($E585*'fnd base rates'!J$108)\n+($F585*'fnd base rates'!J$109)\n+($G585*'fnd base rates'!J$110)\n+($H585*'fnd base rates'!J$111)\n+($I585*'fnd base rates'!J$112)\n+($J585*'fnd base rates'!J$113)\n+($K585*'fnd base rates'!J$114)\n+($M585*'fnd base rates'!J$116)\n+($N585*'fnd base rates'!J$117)\n+($O585*'fnd base rates'!J$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,10)))\n*$R585","v":9563.7199999999993},{"$f":"(($D585*'fnd base rates'!K$107)\n+($E585*'fnd base rates'!K$108)\n+($F585*'fnd base rates'!K$109)\n+($G585*'fnd base rates'!K$110)\n+($H585*'fnd base rates'!K$111)\n+($I585*'fnd base rates'!K$112)\n+($J585*'fnd base rates'!K$113)\n+($K585*'fnd base rates'!K$114)\n+($M585*'fnd base rates'!K$116)\n+($N585*'fnd base rates'!K$117)\n+($O585*'fnd base rates'!K$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,11)))\n*$R585","v":21054.177839999997},{"$f":"(($D585*'fnd base rates'!L$107)\n+($E585*'fnd base rates'!L$108)\n+($F585*'fnd base rates'!L$109)\n+($G585*'fnd base rates'!L$110)\n+($H585*'fnd base rates'!L$111)\n+($I585*'fnd base rates'!L$112)\n+($J585*'fnd base rates'!L$113)\n+($K585*'fnd base rates'!L$114)\n+($M585*'fnd base rates'!L$116)\n+($N585*'fnd base rates'!L$117)\n+($O585*'fnd base rates'!L$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,12)))","v":28381.770240000002},{"$f":"(($D585*'fnd base rates'!M$107)\n+($E585*'fnd base rates'!M$108)\n+($F585*'fnd base rates'!M$109)\n+($G585*'fnd base rates'!M$110)\n+($H585*'fnd base rates'!M$111)\n+($I585*'fnd base rates'!M$112)\n+($J585*'fnd base rates'!M$113)\n+($K585*'fnd base rates'!M$114)\n+($M585*'fnd base rates'!M$116)\n+($N585*'fnd base rates'!M$117)\n+($O585*'fnd base rates'!M$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,13)))","v":0},209853.00438,null,479278086,"479","278","086",1,18,209853.00438,11659,0,11659,null,null,null,null,null,11659,0,11659,null,null,{"$f":"BC585-BA585","v":0}]
[479,479278087,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D586","v":0},{"$f":"'fnd enro'!E586","v":0},{"$f":"'fnd enro'!F586","v":0},{"$f":"'fnd enro'!G586","v":0},{"$f":"'fnd enro'!H586","v":3},{"$f":"'fnd enro'!I586","v":2},{"$f":"'fnd enro'!J586","v":0},{"$f":"'fnd enro'!K586","v":0.193},{"$f":"'fnd enro'!L586","v":0},{"$f":"'fnd enro'!M586","v":0},{"$f":"'fnd enro'!N586","v":0},{"$f":"'fnd enro'!O586","v":0},{"$f":"'fnd enro'!P586","v":3},{"$f":"'fnd enro'!R586","v":5},1,{"$f":"VALUE('fnd enro'!Q586)","v":5},null,{"$f":"(($D586*'fnd base rates'!C$107)\n+($E586*'fnd base rates'!C$108)\n+($F586*'fnd base rates'!C$109)\n+($G586*'fnd base rates'!C$110)\n+($H586*'fnd base rates'!C$111)\n+($I586*'fnd base rates'!C$112)\n+($J586*'fnd base rates'!C$113)\n+($K586*'fnd base rates'!C$114)\n+($M586*'fnd base rates'!C$116)\n+($N586*'fnd base rates'!C$117)\n+($O586*'fnd base rates'!C$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,3)))\n*$R586","v":2861.9167300000004},{"$f":"(($D586*'fnd base rates'!D$107)\n+($E586*'fnd base rates'!D$108)\n+($F586*'fnd base rates'!D$109)\n+($G586*'fnd base rates'!D$110)\n+($H586*'fnd base rates'!D$111)\n+($I586*'fnd base rates'!D$112)\n+($J586*'fnd base rates'!D$113)\n+($K586*'fnd base rates'!D$114)\n+($M586*'fnd base rates'!D$116)\n+($N586*'fnd base rates'!D$117)\n+($O586*'fnd base rates'!D$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,4)))\n*$R586","v":4676.380000000001},{"$f":"(($D586*'fnd base rates'!E$107)\n+($E586*'fnd base rates'!E$108)\n+($F586*'fnd base rates'!E$109)\n+($G586*'fnd base rates'!E$110)\n+($H586*'fnd base rates'!E$111)\n+($I586*'fnd base rates'!E$112)\n+($J586*'fnd base rates'!E$113)\n+($K586*'fnd base rates'!E$114)\n+($M586*'fnd base rates'!E$116)\n+($N586*'fnd base rates'!E$117)\n+($O586*'fnd base rates'!E$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,5)))\n*$R586","v":28510.171880000002},{"$f":"(($D586*'fnd base rates'!F$107)\n+($E586*'fnd base rates'!F$108)\n+($F586*'fnd base rates'!F$109)\n+($G586*'fnd base rates'!F$110)\n+($H586*'fnd base rates'!F$111)\n+($I586*'fnd base rates'!F$112)\n+($J586*'fnd base rates'!F$113)\n+($K586*'fnd base rates'!F$114)\n+($M586*'fnd base rates'!F$116)\n+($N586*'fnd base rates'!F$117)\n+($O586*'fnd base rates'!F$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,6)))\n*$R586","v":4759.9020600000003},{"$f":"(($D586*'fnd base rates'!G$107)\n+($E586*'fnd base rates'!G$108)\n+($F586*'fnd base rates'!G$109)\n+($G586*'fnd base rates'!G$110)\n+($H586*'fnd base rates'!G$111)\n+($I586*'fnd base rates'!G$112)\n+($J586*'fnd base rates'!G$113)\n+($K586*'fnd base rates'!G$114)\n+($M586*'fnd base rates'!G$116)\n+($N586*'fnd base rates'!G$117)\n+($O586*'fnd base rates'!G$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,7)))\n*$R586","v":1236.17641},{"$f":"(($D586*'fnd base rates'!H$107)\n+($E586*'fnd base rates'!H$108)\n+($F586*'fnd base rates'!H$109)\n+($G586*'fnd base rates'!H$110)\n+($H586*'fnd base rates'!H$111)\n+($I586*'fnd base rates'!H$112)\n+($J586*'fnd base rates'!H$113)\n+($K586*'fnd base rates'!H$114)\n+($M586*'fnd base rates'!H$116)\n+($N586*'fnd base rates'!H$117)\n+($O586*'fnd base rates'!H$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,8)))","v":3288.24467},{"$f":"(($D586*'fnd base rates'!I$107)\n+($E586*'fnd base rates'!I$108)\n+($F586*'fnd base rates'!I$109)\n+($G586*'fnd base rates'!I$110)\n+($H586*'fnd base rates'!I$111)\n+($I586*'fnd base rates'!I$112)\n+($J586*'fnd base rates'!I$113)\n+($K586*'fnd base rates'!I$114)\n+($M586*'fnd base rates'!I$116)\n+($N586*'fnd base rates'!I$117)\n+($O586*'fnd base rates'!I$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,9)))\n*$R586","v":2276.3399999999997},{"$f":"(($D586*'fnd base rates'!J$107)\n+($E586*'fnd base rates'!J$108)\n+($F586*'fnd base rates'!J$109)\n+($G586*'fnd base rates'!J$110)\n+($H586*'fnd base rates'!J$111)\n+($I586*'fnd base rates'!J$112)\n+($J586*'fnd base rates'!J$113)\n+($K586*'fnd base rates'!J$114)\n+($M586*'fnd base rates'!J$116)\n+($N586*'fnd base rates'!J$117)\n+($O586*'fnd base rates'!J$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,10)))\n*$R586","v":3641.91},{"$f":"(($D586*'fnd base rates'!K$107)\n+($E586*'fnd base rates'!K$108)\n+($F586*'fnd base rates'!K$109)\n+($G586*'fnd base rates'!K$110)\n+($H586*'fnd base rates'!K$111)\n+($I586*'fnd base rates'!K$112)\n+($J586*'fnd base rates'!K$113)\n+($K586*'fnd base rates'!K$114)\n+($M586*'fnd base rates'!K$116)\n+($N586*'fnd base rates'!K$117)\n+($O586*'fnd base rates'!K$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,11)))\n*$R586","v":5846.5993999999992},{"$f":"(($D586*'fnd base rates'!L$107)\n+($E586*'fnd base rates'!L$108)\n+($F586*'fnd base rates'!L$109)\n+($G586*'fnd base rates'!L$110)\n+($H586*'fnd base rates'!L$111)\n+($I586*'fnd base rates'!L$112)\n+($J586*'fnd base rates'!L$113)\n+($K586*'fnd base rates'!L$114)\n+($M586*'fnd base rates'!L$116)\n+($N586*'fnd base rates'!L$117)\n+($O586*'fnd base rates'!L$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,12)))","v":8619.4734000000008},{"$f":"(($D586*'fnd base rates'!M$107)\n+($E586*'fnd base rates'!M$108)\n+($F586*'fnd base rates'!M$109)\n+($G586*'fnd base rates'!M$110)\n+($H586*'fnd base rates'!M$111)\n+($I586*'fnd base rates'!M$112)\n+($J586*'fnd base rates'!M$113)\n+($K586*'fnd base rates'!M$114)\n+($M586*'fnd base rates'!M$116)\n+($N586*'fnd base rates'!M$117)\n+($O586*'fnd base rates'!M$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,13)))","v":0},65717.114549999998,null,479278087,"479","278","087",1,{"$f":"enro","v":5},65717.114549999998,13143,{"$f":"AO586-AQ586","v":0},13143,null,null,null,null,null,13143,0,13143,null,null,{"$f":"BC586-BA586","v":0}]
[479,479278091,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D587","v":0},{"$f":"'fnd enro'!E587","v":0},{"$f":"'fnd enro'!F587","v":0},{"$f":"'fnd enro'!G587","v":0},{"$f":"'fnd enro'!H587","v":0},{"$f":"'fnd enro'!I587","v":1},{"$f":"'fnd enro'!J587","v":0},{"$f":"'fnd enro'!K587","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L587","v":0},{"$f":"'fnd enro'!M587","v":0},{"$f":"'fnd enro'!N587","v":0},{"$f":"'fnd enro'!O587","v":0},{"$f":"'fnd enro'!P587","v":0},{"$f":"'fnd enro'!R587","v":1},{"$f":"VLOOKUP(B587,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q587)","v":9},null,{"$f":"(($D587*'fnd base rates'!C$107)\n+($E587*'fnd base rates'!C$108)\n+($F587*'fnd base rates'!C$109)\n+($G587*'fnd base rates'!C$110)\n+($H587*'fnd base rates'!C$111)\n+($I587*'fnd base rates'!C$112)\n+($J587*'fnd base rates'!C$113)\n+($K587*'fnd base rates'!C$114)\n+($M587*'fnd base rates'!C$116)\n+($N587*'fnd base rates'!C$117)\n+($O587*'fnd base rates'!C$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,3)))\n*$R587","v":536.46134600000005},{"$f":"(($D587*'fnd base rates'!D$107)\n+($E587*'fnd base rates'!D$108)\n+($F587*'fnd base rates'!D$109)\n+($G587*'fnd base rates'!D$110)\n+($H587*'fnd base rates'!D$111)\n+($I587*'fnd base rates'!D$112)\n+($J587*'fnd base rates'!D$113)\n+($K587*'fnd base rates'!D$114)\n+($M587*'fnd base rates'!D$116)\n+($N587*'fnd base rates'!D$117)\n+($O587*'fnd base rates'!D$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,4)))\n*$R587","v":765.08},{"$f":"(($D587*'fnd base rates'!E$107)\n+($E587*'fnd base rates'!E$108)\n+($F587*'fnd base rates'!E$109)\n+($G587*'fnd base rates'!E$110)\n+($H587*'fnd base rates'!E$111)\n+($I587*'fnd base rates'!E$112)\n+($J587*'fnd base rates'!E$113)\n+($K587*'fnd base rates'!E$114)\n+($M587*'fnd base rates'!E$116)\n+($N587*'fnd base rates'!E$117)\n+($O587*'fnd base rates'!E$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,5)))\n*$R587","v":4912.2003759999998},{"$f":"(($D587*'fnd base rates'!F$107)\n+($E587*'fnd base rates'!F$108)\n+($F587*'fnd base rates'!F$109)\n+($G587*'fnd base rates'!F$110)\n+($H587*'fnd base rates'!F$111)\n+($I587*'fnd base rates'!F$112)\n+($J587*'fnd base rates'!F$113)\n+($K587*'fnd base rates'!F$114)\n+($M587*'fnd base rates'!F$116)\n+($N587*'fnd base rates'!F$117)\n+($O587*'fnd base rates'!F$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,6)))\n*$R587","v":886.88641200000006},{"$f":"(($D587*'fnd base rates'!G$107)\n+($E587*'fnd base rates'!G$108)\n+($F587*'fnd base rates'!G$109)\n+($G587*'fnd base rates'!G$110)\n+($H587*'fnd base rates'!G$111)\n+($I587*'fnd base rates'!G$112)\n+($J587*'fnd base rates'!G$113)\n+($K587*'fnd base rates'!G$114)\n+($M587*'fnd base rates'!G$116)\n+($N587*'fnd base rates'!G$117)\n+($O587*'fnd base rates'!G$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,7)))\n*$R587","v":163.88328199999998},{"$f":"(($D587*'fnd base rates'!H$107)\n+($E587*'fnd base rates'!H$108)\n+($F587*'fnd base rates'!H$109)\n+($G587*'fnd base rates'!H$110)\n+($H587*'fnd base rates'!H$111)\n+($I587*'fnd base rates'!H$112)\n+($J587*'fnd base rates'!H$113)\n+($K587*'fnd base rates'!H$114)\n+($M587*'fnd base rates'!H$116)\n+($N587*'fnd base rates'!H$117)\n+($O587*'fnd base rates'!H$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D587*'fnd base rates'!I$107)\n+($E587*'fnd base rates'!I$108)\n+($F587*'fnd base rates'!I$109)\n+($G587*'fnd base rates'!I$110)\n+($H587*'fnd base rates'!I$111)\n+($I587*'fnd base rates'!I$112)\n+($J587*'fnd base rates'!I$113)\n+($K587*'fnd base rates'!I$114)\n+($M587*'fnd base rates'!I$116)\n+($N587*'fnd base rates'!I$117)\n+($O587*'fnd base rates'!I$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,9)))\n*$R587","v":425.94},{"$f":"(($D587*'fnd base rates'!J$107)\n+($E587*'fnd base rates'!J$108)\n+($F587*'fnd base rates'!J$109)\n+($G587*'fnd base rates'!J$110)\n+($H587*'fnd base rates'!J$111)\n+($I587*'fnd base rates'!J$112)\n+($J587*'fnd base rates'!J$113)\n+($K587*'fnd base rates'!J$114)\n+($M587*'fnd base rates'!J$116)\n+($N587*'fnd base rates'!J$117)\n+($O587*'fnd base rates'!J$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,10)))\n*$R587","v":573.75},{"$f":"(($D587*'fnd base rates'!K$107)\n+($E587*'fnd base rates'!K$108)\n+($F587*'fnd base rates'!K$109)\n+($G587*'fnd base rates'!K$110)\n+($H587*'fnd base rates'!K$111)\n+($I587*'fnd base rates'!K$112)\n+($J587*'fnd base rates'!K$113)\n+($K587*'fnd base rates'!K$114)\n+($M587*'fnd base rates'!K$116)\n+($N587*'fnd base rates'!K$117)\n+($O587*'fnd base rates'!K$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,11)))\n*$R587","v":1150.05988},{"$f":"(($D587*'fnd base rates'!L$107)\n+($E587*'fnd base rates'!L$108)\n+($F587*'fnd base rates'!L$109)\n+($G587*'fnd base rates'!L$110)\n+($H587*'fnd base rates'!L$111)\n+($I587*'fnd base rates'!L$112)\n+($J587*'fnd base rates'!L$113)\n+($K587*'fnd base rates'!L$114)\n+($M587*'fnd base rates'!L$116)\n+($N587*'fnd base rates'!L$117)\n+($O587*'fnd base rates'!L$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D587*'fnd base rates'!M$107)\n+($E587*'fnd base rates'!M$108)\n+($F587*'fnd base rates'!M$109)\n+($G587*'fnd base rates'!M$110)\n+($H587*'fnd base rates'!M$111)\n+($I587*'fnd base rates'!M$112)\n+($J587*'fnd base rates'!M$113)\n+($K587*'fnd base rates'!M$114)\n+($M587*'fnd base rates'!M$116)\n+($N587*'fnd base rates'!M$117)\n+($O587*'fnd base rates'!M$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U587:AE587)","v":11611.466909999999},null,{"$f":"B587","v":479278091},{"$f":"IF($B587<499999999,MID($B587,1,3),MID($B587,1,4))","v":"479"},{"$f":"IF($B587<499999999,MID($B587,4,3),MID($B587,5,3))","v":"278"},{"$f":"IF($B587<499999999,MID($B587,7,3),MID($B587,8,3))","v":"091"},{"$f":"IF(VLOOKUP(VALUE(IF(AH587<499999999,MID(AH587,4,3),MID(AH587,5,3))),distinfo,4)=R587,1,0)","v":1},1,{"$f":"AF587","v":11611.466909999999},{"$f":"IF(OR(AF587=0,AM587=0),0,ROUND(AN587/AM587,0))","v":11611},0,11611,null,null,null,null,null,11611,{"$f":"AY587-AW587","v":0},11611,null,null,{"$f":"BC587-BA587","v":0}]
[479,479278111,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D588","v":0},{"$f":"'fnd enro'!E588","v":0},{"$f":"'fnd enro'!F588","v":0},{"$f":"'fnd enro'!G588","v":0},{"$f":"'fnd enro'!H588","v":3},{"$f":"'fnd enro'!I588","v":5},{"$f":"'fnd enro'!J588","v":0},{"$f":"'fnd enro'!K588","v":0.30880000000000002},{"$f":"'fnd enro'!L588","v":0},{"$f":"'fnd enro'!M588","v":0},{"$f":"'fnd enro'!N588","v":0},{"$f":"'fnd enro'!O588","v":0},{"$f":"'fnd enro'!P588","v":3},{"$f":"'fnd enro'!R588","v":8},1,{"$f":"VALUE('fnd enro'!Q588)","v":7},null,{"$f":"(($D588*'fnd base rates'!C$107)\n+($E588*'fnd base rates'!C$108)\n+($F588*'fnd base rates'!C$109)\n+($G588*'fnd base rates'!C$110)\n+($H588*'fnd base rates'!C$111)\n+($I588*'fnd base rates'!C$112)\n+($J588*'fnd base rates'!C$113)\n+($K588*'fnd base rates'!C$114)\n+($M588*'fnd base rates'!C$116)\n+($N588*'fnd base rates'!C$117)\n+($O588*'fnd base rates'!C$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,3)))\n*$R588","v":4497.6107680000005},{"$f":"(($D588*'fnd base rates'!D$107)\n+($E588*'fnd base rates'!D$108)\n+($F588*'fnd base rates'!D$109)\n+($G588*'fnd base rates'!D$110)\n+($H588*'fnd base rates'!D$111)\n+($I588*'fnd base rates'!D$112)\n+($J588*'fnd base rates'!D$113)\n+($K588*'fnd base rates'!D$114)\n+($M588*'fnd base rates'!D$116)\n+($N588*'fnd base rates'!D$117)\n+($O588*'fnd base rates'!D$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,4)))\n*$R588","v":7096.3},{"$f":"(($D588*'fnd base rates'!E$107)\n+($E588*'fnd base rates'!E$108)\n+($F588*'fnd base rates'!E$109)\n+($G588*'fnd base rates'!E$110)\n+($H588*'fnd base rates'!E$111)\n+($I588*'fnd base rates'!E$112)\n+($J588*'fnd base rates'!E$113)\n+($K588*'fnd base rates'!E$114)\n+($M588*'fnd base rates'!E$116)\n+($N588*'fnd base rates'!E$117)\n+($O588*'fnd base rates'!E$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,5)))\n*$R588","v":44463.933007999993},{"$f":"(($D588*'fnd base rates'!F$107)\n+($E588*'fnd base rates'!F$108)\n+($F588*'fnd base rates'!F$109)\n+($G588*'fnd base rates'!F$110)\n+($H588*'fnd base rates'!F$111)\n+($I588*'fnd base rates'!F$112)\n+($J588*'fnd base rates'!F$113)\n+($K588*'fnd base rates'!F$114)\n+($M588*'fnd base rates'!F$116)\n+($N588*'fnd base rates'!F$117)\n+($O588*'fnd base rates'!F$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,6)))\n*$R588","v":7420.5612959999999},{"$f":"(($D588*'fnd base rates'!G$107)\n+($E588*'fnd base rates'!G$108)\n+($F588*'fnd base rates'!G$109)\n+($G588*'fnd base rates'!G$110)\n+($H588*'fnd base rates'!G$111)\n+($I588*'fnd base rates'!G$112)\n+($J588*'fnd base rates'!G$113)\n+($K588*'fnd base rates'!G$114)\n+($M588*'fnd base rates'!G$116)\n+($N588*'fnd base rates'!G$117)\n+($O588*'fnd base rates'!G$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,7)))\n*$R588","v":1786.836256},{"$f":"(($D588*'fnd base rates'!H$107)\n+($E588*'fnd base rates'!H$108)\n+($F588*'fnd base rates'!H$109)\n+($G588*'fnd base rates'!H$110)\n+($H588*'fnd base rates'!H$111)\n+($I588*'fnd base rates'!H$112)\n+($J588*'fnd base rates'!H$113)\n+($K588*'fnd base rates'!H$114)\n+($M588*'fnd base rates'!H$116)\n+($N588*'fnd base rates'!H$117)\n+($O588*'fnd base rates'!H$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,8)))","v":5781.5414719999999},{"$f":"(($D588*'fnd base rates'!I$107)\n+($E588*'fnd base rates'!I$108)\n+($F588*'fnd base rates'!I$109)\n+($G588*'fnd base rates'!I$110)\n+($H588*'fnd base rates'!I$111)\n+($I588*'fnd base rates'!I$112)\n+($J588*'fnd base rates'!I$113)\n+($K588*'fnd base rates'!I$114)\n+($M588*'fnd base rates'!I$116)\n+($N588*'fnd base rates'!I$117)\n+($O588*'fnd base rates'!I$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,9)))\n*$R588","v":3603.4499999999994},{"$f":"(($D588*'fnd base rates'!J$107)\n+($E588*'fnd base rates'!J$108)\n+($F588*'fnd base rates'!J$109)\n+($G588*'fnd base rates'!J$110)\n+($H588*'fnd base rates'!J$111)\n+($I588*'fnd base rates'!J$112)\n+($J588*'fnd base rates'!J$113)\n+($K588*'fnd base rates'!J$114)\n+($M588*'fnd base rates'!J$116)\n+($N588*'fnd base rates'!J$117)\n+($O588*'fnd base rates'!J$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,10)))\n*$R588","v":5619.27},{"$f":"(($D588*'fnd base rates'!K$107)\n+($E588*'fnd base rates'!K$108)\n+($F588*'fnd base rates'!K$109)\n+($G588*'fnd base rates'!K$110)\n+($H588*'fnd base rates'!K$111)\n+($I588*'fnd base rates'!K$112)\n+($J588*'fnd base rates'!K$113)\n+($K588*'fnd base rates'!K$114)\n+($M588*'fnd base rates'!K$116)\n+($N588*'fnd base rates'!K$117)\n+($O588*'fnd base rates'!K$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,11)))\n*$R588","v":9296.7790399999994},{"$f":"(($D588*'fnd base rates'!L$107)\n+($E588*'fnd base rates'!L$108)\n+($F588*'fnd base rates'!L$109)\n+($G588*'fnd base rates'!L$110)\n+($H588*'fnd base rates'!L$111)\n+($I588*'fnd base rates'!L$112)\n+($J588*'fnd base rates'!L$113)\n+($K588*'fnd base rates'!L$114)\n+($M588*'fnd base rates'!L$116)\n+($N588*'fnd base rates'!L$117)\n+($O588*'fnd base rates'!L$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,12)))","v":12923.71344},{"$f":"(($D588*'fnd base rates'!M$107)\n+($E588*'fnd base rates'!M$108)\n+($F588*'fnd base rates'!M$109)\n+($G588*'fnd base rates'!M$110)\n+($H588*'fnd base rates'!M$111)\n+($I588*'fnd base rates'!M$112)\n+($J588*'fnd base rates'!M$113)\n+($K588*'fnd base rates'!M$114)\n+($M588*'fnd base rates'!M$116)\n+($N588*'fnd base rates'!M$117)\n+($O588*'fnd base rates'!M$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,13)))","v":0},102489.99528,null,479278111,"479","278","111",1,8,102489.99528,12811,0,12811,null,null,null,null,null,12811,0,12811,null,null,{"$f":"BC588-BA588","v":0}]
[479,479278114,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D589","v":0},{"$f":"'fnd enro'!E589","v":0},{"$f":"'fnd enro'!F589","v":0},{"$f":"'fnd enro'!G589","v":0},{"$f":"'fnd enro'!H589","v":1},{"$f":"'fnd enro'!I589","v":1},{"$f":"'fnd enro'!J589","v":0},{"$f":"'fnd enro'!K589","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L589","v":0},{"$f":"'fnd enro'!M589","v":0},{"$f":"'fnd enro'!N589","v":0},{"$f":"'fnd enro'!O589","v":0},{"$f":"'fnd enro'!P589","v":0},{"$f":"'fnd enro'!R589","v":2},1,{"$f":"VALUE('fnd enro'!Q589)","v":10},null,{"$f":"(($D589*'fnd base rates'!C$107)\n+($E589*'fnd base rates'!C$108)\n+($F589*'fnd base rates'!C$109)\n+($G589*'fnd base rates'!C$110)\n+($H589*'fnd base rates'!C$111)\n+($I589*'fnd base rates'!C$112)\n+($J589*'fnd base rates'!C$113)\n+($K589*'fnd base rates'!C$114)\n+($M589*'fnd base rates'!C$116)\n+($N589*'fnd base rates'!C$117)\n+($O589*'fnd base rates'!C$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,3)))\n*$R589","v":1072.9226920000001},{"$f":"(($D589*'fnd base rates'!D$107)\n+($E589*'fnd base rates'!D$108)\n+($F589*'fnd base rates'!D$109)\n+($G589*'fnd base rates'!D$110)\n+($H589*'fnd base rates'!D$111)\n+($I589*'fnd base rates'!D$112)\n+($J589*'fnd base rates'!D$113)\n+($K589*'fnd base rates'!D$114)\n+($M589*'fnd base rates'!D$116)\n+($N589*'fnd base rates'!D$117)\n+($O589*'fnd base rates'!D$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,4)))\n*$R589","v":1530.16},{"$f":"(($D589*'fnd base rates'!E$107)\n+($E589*'fnd base rates'!E$108)\n+($F589*'fnd base rates'!E$109)\n+($G589*'fnd base rates'!E$110)\n+($H589*'fnd base rates'!E$111)\n+($I589*'fnd base rates'!E$112)\n+($J589*'fnd base rates'!E$113)\n+($K589*'fnd base rates'!E$114)\n+($M589*'fnd base rates'!E$116)\n+($N589*'fnd base rates'!E$117)\n+($O589*'fnd base rates'!E$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,5)))\n*$R589","v":8371.6807520000002},{"$f":"(($D589*'fnd base rates'!F$107)\n+($E589*'fnd base rates'!F$108)\n+($F589*'fnd base rates'!F$109)\n+($G589*'fnd base rates'!F$110)\n+($H589*'fnd base rates'!F$111)\n+($I589*'fnd base rates'!F$112)\n+($J589*'fnd base rates'!F$113)\n+($K589*'fnd base rates'!F$114)\n+($M589*'fnd base rates'!F$116)\n+($N589*'fnd base rates'!F$117)\n+($O589*'fnd base rates'!F$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,6)))\n*$R589","v":1882.2628240000001},{"$f":"(($D589*'fnd base rates'!G$107)\n+($E589*'fnd base rates'!G$108)\n+($F589*'fnd base rates'!G$109)\n+($G589*'fnd base rates'!G$110)\n+($H589*'fnd base rates'!G$111)\n+($I589*'fnd base rates'!G$112)\n+($J589*'fnd base rates'!G$113)\n+($K589*'fnd base rates'!G$114)\n+($M589*'fnd base rates'!G$116)\n+($N589*'fnd base rates'!G$117)\n+($O589*'fnd base rates'!G$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,7)))\n*$R589","v":332.33656399999995},{"$f":"(($D589*'fnd base rates'!H$107)\n+($E589*'fnd base rates'!H$108)\n+($F589*'fnd base rates'!H$109)\n+($G589*'fnd base rates'!H$110)\n+($H589*'fnd base rates'!H$111)\n+($I589*'fnd base rates'!H$112)\n+($J589*'fnd base rates'!H$113)\n+($K589*'fnd base rates'!H$114)\n+($M589*'fnd base rates'!H$116)\n+($N589*'fnd base rates'!H$117)\n+($O589*'fnd base rates'!H$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D589*'fnd base rates'!I$107)\n+($E589*'fnd base rates'!I$108)\n+($F589*'fnd base rates'!I$109)\n+($G589*'fnd base rates'!I$110)\n+($H589*'fnd base rates'!I$111)\n+($I589*'fnd base rates'!I$112)\n+($J589*'fnd base rates'!I$113)\n+($K589*'fnd base rates'!I$114)\n+($M589*'fnd base rates'!I$116)\n+($N589*'fnd base rates'!I$117)\n+($O589*'fnd base rates'!I$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,9)))\n*$R589","v":788.63},{"$f":"(($D589*'fnd base rates'!J$107)\n+($E589*'fnd base rates'!J$108)\n+($F589*'fnd base rates'!J$109)\n+($G589*'fnd base rates'!J$110)\n+($H589*'fnd base rates'!J$111)\n+($I589*'fnd base rates'!J$112)\n+($J589*'fnd base rates'!J$113)\n+($K589*'fnd base rates'!J$114)\n+($M589*'fnd base rates'!J$116)\n+($N589*'fnd base rates'!J$117)\n+($O589*'fnd base rates'!J$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,10)))\n*$R589","v":822.56},{"$f":"(($D589*'fnd base rates'!K$107)\n+($E589*'fnd base rates'!K$108)\n+($F589*'fnd base rates'!K$109)\n+($G589*'fnd base rates'!K$110)\n+($H589*'fnd base rates'!K$111)\n+($I589*'fnd base rates'!K$112)\n+($J589*'fnd base rates'!K$113)\n+($K589*'fnd base rates'!K$114)\n+($M589*'fnd base rates'!K$116)\n+($N589*'fnd base rates'!K$117)\n+($O589*'fnd base rates'!K$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,11)))\n*$R589","v":2332.21976},{"$f":"(($D589*'fnd base rates'!L$107)\n+($E589*'fnd base rates'!L$108)\n+($F589*'fnd base rates'!L$109)\n+($G589*'fnd base rates'!L$110)\n+($H589*'fnd base rates'!L$111)\n+($I589*'fnd base rates'!L$112)\n+($J589*'fnd base rates'!L$113)\n+($K589*'fnd base rates'!L$114)\n+($M589*'fnd base rates'!L$116)\n+($N589*'fnd base rates'!L$117)\n+($O589*'fnd base rates'!L$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D589*'fnd base rates'!M$107)\n+($E589*'fnd base rates'!M$108)\n+($F589*'fnd base rates'!M$109)\n+($G589*'fnd base rates'!M$110)\n+($H589*'fnd base rates'!M$111)\n+($I589*'fnd base rates'!M$112)\n+($J589*'fnd base rates'!M$113)\n+($K589*'fnd base rates'!M$114)\n+($M589*'fnd base rates'!M$116)\n+($N589*'fnd base rates'!M$117)\n+($O589*'fnd base rates'!M$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,13)))","v":0},21365.893819999998,null,479278114,"479","278","114",1,2,21365.893819999998,10683,0,10683,null,null,null,null,null,10683,0,10683,null,null,{"$f":"BC589-BA589","v":0}]
[479,479278117,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D590","v":0},{"$f":"'fnd enro'!E590","v":0},{"$f":"'fnd enro'!F590","v":0},{"$f":"'fnd enro'!G590","v":0},{"$f":"'fnd enro'!H590","v":5},{"$f":"'fnd enro'!I590","v":7},{"$f":"'fnd enro'!J590","v":0},{"$f":"'fnd enro'!K590","v":0.4632},{"$f":"'fnd enro'!L590","v":0},{"$f":"'fnd enro'!M590","v":0},{"$f":"'fnd enro'!N590","v":0},{"$f":"'fnd enro'!O590","v":0},{"$f":"'fnd enro'!P590","v":5},{"$f":"'fnd enro'!R590","v":12},1,{"$f":"VALUE('fnd enro'!Q590)","v":5},null,{"$f":"(($D590*'fnd base rates'!C$107)\n+($E590*'fnd base rates'!C$108)\n+($F590*'fnd base rates'!C$109)\n+($G590*'fnd base rates'!C$110)\n+($H590*'fnd base rates'!C$111)\n+($I590*'fnd base rates'!C$112)\n+($J590*'fnd base rates'!C$113)\n+($K590*'fnd base rates'!C$114)\n+($M590*'fnd base rates'!C$116)\n+($N590*'fnd base rates'!C$117)\n+($O590*'fnd base rates'!C$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,3)))\n*$R590","v":6736.886152},{"$f":"(($D590*'fnd base rates'!D$107)\n+($E590*'fnd base rates'!D$108)\n+($F590*'fnd base rates'!D$109)\n+($G590*'fnd base rates'!D$110)\n+($H590*'fnd base rates'!D$111)\n+($I590*'fnd base rates'!D$112)\n+($J590*'fnd base rates'!D$113)\n+($K590*'fnd base rates'!D$114)\n+($M590*'fnd base rates'!D$116)\n+($N590*'fnd base rates'!D$117)\n+($O590*'fnd base rates'!D$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,4)))\n*$R590","v":10599.260000000002},{"$f":"(($D590*'fnd base rates'!E$107)\n+($E590*'fnd base rates'!E$108)\n+($F590*'fnd base rates'!E$109)\n+($G590*'fnd base rates'!E$110)\n+($H590*'fnd base rates'!E$111)\n+($I590*'fnd base rates'!E$112)\n+($J590*'fnd base rates'!E$113)\n+($K590*'fnd base rates'!E$114)\n+($M590*'fnd base rates'!E$116)\n+($N590*'fnd base rates'!E$117)\n+($O590*'fnd base rates'!E$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,5)))\n*$R590","v":65528.354511999998},{"$f":"(($D590*'fnd base rates'!F$107)\n+($E590*'fnd base rates'!F$108)\n+($F590*'fnd base rates'!F$109)\n+($G590*'fnd base rates'!F$110)\n+($H590*'fnd base rates'!F$111)\n+($I590*'fnd base rates'!F$112)\n+($J590*'fnd base rates'!F$113)\n+($K590*'fnd base rates'!F$114)\n+($M590*'fnd base rates'!F$116)\n+($N590*'fnd base rates'!F$117)\n+($O590*'fnd base rates'!F$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,6)))\n*$R590","v":11185.086944000001},{"$f":"(($D590*'fnd base rates'!G$107)\n+($E590*'fnd base rates'!G$108)\n+($F590*'fnd base rates'!G$109)\n+($G590*'fnd base rates'!G$110)\n+($H590*'fnd base rates'!G$111)\n+($I590*'fnd base rates'!G$112)\n+($J590*'fnd base rates'!G$113)\n+($K590*'fnd base rates'!G$114)\n+($M590*'fnd base rates'!G$116)\n+($N590*'fnd base rates'!G$117)\n+($O590*'fnd base rates'!G$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,7)))\n*$R590","v":2661.1993839999996},{"$f":"(($D590*'fnd base rates'!H$107)\n+($E590*'fnd base rates'!H$108)\n+($F590*'fnd base rates'!H$109)\n+($G590*'fnd base rates'!H$110)\n+($H590*'fnd base rates'!H$111)\n+($I590*'fnd base rates'!H$112)\n+($J590*'fnd base rates'!H$113)\n+($K590*'fnd base rates'!H$114)\n+($M590*'fnd base rates'!H$116)\n+($N590*'fnd base rates'!H$117)\n+($O590*'fnd base rates'!H$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,8)))","v":8516.6972080000014},{"$f":"(($D590*'fnd base rates'!I$107)\n+($E590*'fnd base rates'!I$108)\n+($F590*'fnd base rates'!I$109)\n+($G590*'fnd base rates'!I$110)\n+($H590*'fnd base rates'!I$111)\n+($I590*'fnd base rates'!I$112)\n+($J590*'fnd base rates'!I$113)\n+($K590*'fnd base rates'!I$114)\n+($M590*'fnd base rates'!I$116)\n+($N590*'fnd base rates'!I$117)\n+($O590*'fnd base rates'!I$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,9)))\n*$R590","v":5355.6799999999994},{"$f":"(($D590*'fnd base rates'!J$107)\n+($E590*'fnd base rates'!J$108)\n+($F590*'fnd base rates'!J$109)\n+($G590*'fnd base rates'!J$110)\n+($H590*'fnd base rates'!J$111)\n+($I590*'fnd base rates'!J$112)\n+($J590*'fnd base rates'!J$113)\n+($K590*'fnd base rates'!J$114)\n+($M590*'fnd base rates'!J$116)\n+($N590*'fnd base rates'!J$117)\n+($O590*'fnd base rates'!J$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,10)))\n*$R590","v":8173.6},{"$f":"(($D590*'fnd base rates'!K$107)\n+($E590*'fnd base rates'!K$108)\n+($F590*'fnd base rates'!K$109)\n+($G590*'fnd base rates'!K$110)\n+($H590*'fnd base rates'!K$111)\n+($I590*'fnd base rates'!K$112)\n+($J590*'fnd base rates'!K$113)\n+($K590*'fnd base rates'!K$114)\n+($M590*'fnd base rates'!K$116)\n+($N590*'fnd base rates'!K$117)\n+($O590*'fnd base rates'!K$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,11)))\n*$R590","v":13961.218559999999},{"$f":"(($D590*'fnd base rates'!L$107)\n+($E590*'fnd base rates'!L$108)\n+($F590*'fnd base rates'!L$109)\n+($G590*'fnd base rates'!L$110)\n+($H590*'fnd base rates'!L$111)\n+($I590*'fnd base rates'!L$112)\n+($J590*'fnd base rates'!L$113)\n+($K590*'fnd base rates'!L$114)\n+($M590*'fnd base rates'!L$116)\n+($N590*'fnd base rates'!L$117)\n+($O590*'fnd base rates'!L$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,12)))","v":19385.920160000005},{"$f":"(($D590*'fnd base rates'!M$107)\n+($E590*'fnd base rates'!M$108)\n+($F590*'fnd base rates'!M$109)\n+($G590*'fnd base rates'!M$110)\n+($H590*'fnd base rates'!M$111)\n+($I590*'fnd base rates'!M$112)\n+($J590*'fnd base rates'!M$113)\n+($K590*'fnd base rates'!M$114)\n+($M590*'fnd base rates'!M$116)\n+($N590*'fnd base rates'!M$117)\n+($O590*'fnd base rates'!M$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,13)))","v":0},152103.90291999999,null,479278117,"479","278","117",1,12,152103.90291999999,12675,0,12675,null,null,null,null,null,12675,0,12675,null,null,{"$f":"BC590-BA590","v":0}]
[479,479278127,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D591","v":0},{"$f":"'fnd enro'!E591","v":0},{"$f":"'fnd enro'!F591","v":0},{"$f":"'fnd enro'!G591","v":0},{"$f":"'fnd enro'!H591","v":4},{"$f":"'fnd enro'!I591","v":3},{"$f":"'fnd enro'!J591","v":0},{"$f":"'fnd enro'!K591","v":0.2702},{"$f":"'fnd enro'!L591","v":0},{"$f":"'fnd enro'!M591","v":0},{"$f":"'fnd enro'!N591","v":0},{"$f":"'fnd enro'!O591","v":0},{"$f":"'fnd enro'!P591","v":4},{"$f":"'fnd enro'!R591","v":7},1,{"$f":"VALUE('fnd enro'!Q591)","v":5},null,{"$f":"(($D591*'fnd base rates'!C$107)\n+($E591*'fnd base rates'!C$108)\n+($F591*'fnd base rates'!C$109)\n+($G591*'fnd base rates'!C$110)\n+($H591*'fnd base rates'!C$111)\n+($I591*'fnd base rates'!C$112)\n+($J591*'fnd base rates'!C$113)\n+($K591*'fnd base rates'!C$114)\n+($M591*'fnd base rates'!C$116)\n+($N591*'fnd base rates'!C$117)\n+($O591*'fnd base rates'!C$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,3)))\n*$R591","v":3994.7094219999999},{"$f":"(($D591*'fnd base rates'!D$107)\n+($E591*'fnd base rates'!D$108)\n+($F591*'fnd base rates'!D$109)\n+($G591*'fnd base rates'!D$110)\n+($H591*'fnd base rates'!D$111)\n+($I591*'fnd base rates'!D$112)\n+($J591*'fnd base rates'!D$113)\n+($K591*'fnd base rates'!D$114)\n+($M591*'fnd base rates'!D$116)\n+($N591*'fnd base rates'!D$117)\n+($O591*'fnd base rates'!D$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,4)))\n*$R591","v":6490.2000000000007},{"$f":"(($D591*'fnd base rates'!E$107)\n+($E591*'fnd base rates'!E$108)\n+($F591*'fnd base rates'!E$109)\n+($G591*'fnd base rates'!E$110)\n+($H591*'fnd base rates'!E$111)\n+($I591*'fnd base rates'!E$112)\n+($J591*'fnd base rates'!E$113)\n+($K591*'fnd base rates'!E$114)\n+($M591*'fnd base rates'!E$116)\n+($N591*'fnd base rates'!E$117)\n+($O591*'fnd base rates'!E$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,5)))\n*$R591","v":39650.962632000002},{"$f":"(($D591*'fnd base rates'!F$107)\n+($E591*'fnd base rates'!F$108)\n+($F591*'fnd base rates'!F$109)\n+($G591*'fnd base rates'!F$110)\n+($H591*'fnd base rates'!F$111)\n+($I591*'fnd base rates'!F$112)\n+($J591*'fnd base rates'!F$113)\n+($K591*'fnd base rates'!F$114)\n+($M591*'fnd base rates'!F$116)\n+($N591*'fnd base rates'!F$117)\n+($O591*'fnd base rates'!F$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,6)))\n*$R591","v":6642.1648840000007},{"$f":"(($D591*'fnd base rates'!G$107)\n+($E591*'fnd base rates'!G$108)\n+($F591*'fnd base rates'!G$109)\n+($G591*'fnd base rates'!G$110)\n+($H591*'fnd base rates'!G$111)\n+($I591*'fnd base rates'!G$112)\n+($J591*'fnd base rates'!G$113)\n+($K591*'fnd base rates'!G$114)\n+($M591*'fnd base rates'!G$116)\n+($N591*'fnd base rates'!G$117)\n+($O591*'fnd base rates'!G$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,7)))\n*$R591","v":1702.8629740000001},{"$f":"(($D591*'fnd base rates'!H$107)\n+($E591*'fnd base rates'!H$108)\n+($F591*'fnd base rates'!H$109)\n+($G591*'fnd base rates'!H$110)\n+($H591*'fnd base rates'!H$111)\n+($I591*'fnd base rates'!H$112)\n+($J591*'fnd base rates'!H$113)\n+($K591*'fnd base rates'!H$114)\n+($M591*'fnd base rates'!H$116)\n+($N591*'fnd base rates'!H$117)\n+($O591*'fnd base rates'!H$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,8)))","v":4660.3525379999992},{"$f":"(($D591*'fnd base rates'!I$107)\n+($E591*'fnd base rates'!I$108)\n+($F591*'fnd base rates'!I$109)\n+($G591*'fnd base rates'!I$110)\n+($H591*'fnd base rates'!I$111)\n+($I591*'fnd base rates'!I$112)\n+($J591*'fnd base rates'!I$113)\n+($K591*'fnd base rates'!I$114)\n+($M591*'fnd base rates'!I$116)\n+($N591*'fnd base rates'!I$117)\n+($O591*'fnd base rates'!I$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,9)))\n*$R591","v":3177.1},{"$f":"(($D591*'fnd base rates'!J$107)\n+($E591*'fnd base rates'!J$108)\n+($F591*'fnd base rates'!J$109)\n+($G591*'fnd base rates'!J$110)\n+($H591*'fnd base rates'!J$111)\n+($I591*'fnd base rates'!J$112)\n+($J591*'fnd base rates'!J$113)\n+($K591*'fnd base rates'!J$114)\n+($M591*'fnd base rates'!J$116)\n+($N591*'fnd base rates'!J$117)\n+($O591*'fnd base rates'!J$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,10)))\n*$R591","v":5047.1299999999992},{"$f":"(($D591*'fnd base rates'!K$107)\n+($E591*'fnd base rates'!K$108)\n+($F591*'fnd base rates'!K$109)\n+($G591*'fnd base rates'!K$110)\n+($H591*'fnd base rates'!K$111)\n+($I591*'fnd base rates'!K$112)\n+($J591*'fnd base rates'!K$113)\n+($K591*'fnd base rates'!K$114)\n+($M591*'fnd base rates'!K$116)\n+($N591*'fnd base rates'!K$117)\n+($O591*'fnd base rates'!K$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,11)))\n*$R591","v":8178.81916},{"$f":"(($D591*'fnd base rates'!L$107)\n+($E591*'fnd base rates'!L$108)\n+($F591*'fnd base rates'!L$109)\n+($G591*'fnd base rates'!L$110)\n+($H591*'fnd base rates'!L$111)\n+($I591*'fnd base rates'!L$112)\n+($J591*'fnd base rates'!L$113)\n+($K591*'fnd base rates'!L$114)\n+($M591*'fnd base rates'!L$116)\n+($N591*'fnd base rates'!L$117)\n+($O591*'fnd base rates'!L$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,12)))","v":11949.00676},{"$f":"(($D591*'fnd base rates'!M$107)\n+($E591*'fnd base rates'!M$108)\n+($F591*'fnd base rates'!M$109)\n+($G591*'fnd base rates'!M$110)\n+($H591*'fnd base rates'!M$111)\n+($I591*'fnd base rates'!M$112)\n+($J591*'fnd base rates'!M$113)\n+($K591*'fnd base rates'!M$114)\n+($M591*'fnd base rates'!M$116)\n+($N591*'fnd base rates'!M$117)\n+($O591*'fnd base rates'!M$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,13)))","v":0},91493.308370000013,null,479278127,"479","278","127",1,7,91493.308370000013,13070,0,13070,null,null,null,null,null,13070,0,13070,null,null,{"$f":"BC591-BA591","v":0}]
[479,479278137,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D592","v":0},{"$f":"'fnd enro'!E592","v":0},{"$f":"'fnd enro'!F592","v":0},{"$f":"'fnd enro'!G592","v":0},{"$f":"'fnd enro'!H592","v":8},{"$f":"'fnd enro'!I592","v":19},{"$f":"'fnd enro'!J592","v":0},{"$f":"'fnd enro'!K592","v":1.0422},{"$f":"'fnd enro'!L592","v":0},{"$f":"'fnd enro'!M592","v":0},{"$f":"'fnd enro'!N592","v":0},{"$f":"'fnd enro'!O592","v":0},{"$f":"'fnd enro'!P592","v":9},{"$f":"'fnd enro'!R592","v":27},1,{"$f":"VALUE('fnd enro'!Q592)","v":12},null,{"$f":"(($D592*'fnd base rates'!C$107)\n+($E592*'fnd base rates'!C$108)\n+($F592*'fnd base rates'!C$109)\n+($G592*'fnd base rates'!C$110)\n+($H592*'fnd base rates'!C$111)\n+($I592*'fnd base rates'!C$112)\n+($J592*'fnd base rates'!C$113)\n+($K592*'fnd base rates'!C$114)\n+($M592*'fnd base rates'!C$116)\n+($N592*'fnd base rates'!C$117)\n+($O592*'fnd base rates'!C$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,3)))\n*$R592","v":15275.736342000002},{"$f":"(($D592*'fnd base rates'!D$107)\n+($E592*'fnd base rates'!D$108)\n+($F592*'fnd base rates'!D$109)\n+($G592*'fnd base rates'!D$110)\n+($H592*'fnd base rates'!D$111)\n+($I592*'fnd base rates'!D$112)\n+($J592*'fnd base rates'!D$113)\n+($K592*'fnd base rates'!D$114)\n+($M592*'fnd base rates'!D$116)\n+($N592*'fnd base rates'!D$117)\n+($O592*'fnd base rates'!D$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,4)))\n*$R592","v":24406.29},{"$f":"(($D592*'fnd base rates'!E$107)\n+($E592*'fnd base rates'!E$108)\n+($F592*'fnd base rates'!E$109)\n+($G592*'fnd base rates'!E$110)\n+($H592*'fnd base rates'!E$111)\n+($I592*'fnd base rates'!E$112)\n+($J592*'fnd base rates'!E$113)\n+($K592*'fnd base rates'!E$114)\n+($M592*'fnd base rates'!E$116)\n+($N592*'fnd base rates'!E$117)\n+($O592*'fnd base rates'!E$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,5)))\n*$R592","v":157605.880152},{"$f":"(($D592*'fnd base rates'!F$107)\n+($E592*'fnd base rates'!F$108)\n+($F592*'fnd base rates'!F$109)\n+($G592*'fnd base rates'!F$110)\n+($H592*'fnd base rates'!F$111)\n+($I592*'fnd base rates'!F$112)\n+($J592*'fnd base rates'!F$113)\n+($K592*'fnd base rates'!F$114)\n+($M592*'fnd base rates'!F$116)\n+($N592*'fnd base rates'!F$117)\n+($O592*'fnd base rates'!F$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,6)))\n*$R592","v":24813.853124000001},{"$f":"(($D592*'fnd base rates'!G$107)\n+($E592*'fnd base rates'!G$108)\n+($F592*'fnd base rates'!G$109)\n+($G592*'fnd base rates'!G$110)\n+($H592*'fnd base rates'!G$111)\n+($I592*'fnd base rates'!G$112)\n+($J592*'fnd base rates'!G$113)\n+($K592*'fnd base rates'!G$114)\n+($M592*'fnd base rates'!G$116)\n+($N592*'fnd base rates'!G$117)\n+($O592*'fnd base rates'!G$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,7)))\n*$R592","v":6236.9286140000004},{"$f":"(($D592*'fnd base rates'!H$107)\n+($E592*'fnd base rates'!H$108)\n+($F592*'fnd base rates'!H$109)\n+($G592*'fnd base rates'!H$110)\n+($H592*'fnd base rates'!H$111)\n+($I592*'fnd base rates'!H$112)\n+($J592*'fnd base rates'!H$113)\n+($K592*'fnd base rates'!H$114)\n+($M592*'fnd base rates'!H$116)\n+($N592*'fnd base rates'!H$117)\n+($O592*'fnd base rates'!H$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,8)))","v":20193.171217999999},{"$f":"(($D592*'fnd base rates'!I$107)\n+($E592*'fnd base rates'!I$108)\n+($F592*'fnd base rates'!I$109)\n+($G592*'fnd base rates'!I$110)\n+($H592*'fnd base rates'!I$111)\n+($I592*'fnd base rates'!I$112)\n+($J592*'fnd base rates'!I$113)\n+($K592*'fnd base rates'!I$114)\n+($M592*'fnd base rates'!I$116)\n+($N592*'fnd base rates'!I$117)\n+($O592*'fnd base rates'!I$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,9)))\n*$R592","v":12476.41},{"$f":"(($D592*'fnd base rates'!J$107)\n+($E592*'fnd base rates'!J$108)\n+($F592*'fnd base rates'!J$109)\n+($G592*'fnd base rates'!J$110)\n+($H592*'fnd base rates'!J$111)\n+($I592*'fnd base rates'!J$112)\n+($J592*'fnd base rates'!J$113)\n+($K592*'fnd base rates'!J$114)\n+($M592*'fnd base rates'!J$116)\n+($N592*'fnd base rates'!J$117)\n+($O592*'fnd base rates'!J$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,10)))\n*$R592","v":20592.489999999998},{"$f":"(($D592*'fnd base rates'!K$107)\n+($E592*'fnd base rates'!K$108)\n+($F592*'fnd base rates'!K$109)\n+($G592*'fnd base rates'!K$110)\n+($H592*'fnd base rates'!K$111)\n+($I592*'fnd base rates'!K$112)\n+($J592*'fnd base rates'!K$113)\n+($K592*'fnd base rates'!K$114)\n+($M592*'fnd base rates'!K$116)\n+($N592*'fnd base rates'!K$117)\n+($O592*'fnd base rates'!K$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,11)))\n*$R592","v":31308.41676},{"$f":"(($D592*'fnd base rates'!L$107)\n+($E592*'fnd base rates'!L$108)\n+($F592*'fnd base rates'!L$109)\n+($G592*'fnd base rates'!L$110)\n+($H592*'fnd base rates'!L$111)\n+($I592*'fnd base rates'!L$112)\n+($J592*'fnd base rates'!L$113)\n+($K592*'fnd base rates'!L$114)\n+($M592*'fnd base rates'!L$116)\n+($N592*'fnd base rates'!L$117)\n+($O592*'fnd base rates'!L$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,12)))","v":44033.240360000003},{"$f":"(($D592*'fnd base rates'!M$107)\n+($E592*'fnd base rates'!M$108)\n+($F592*'fnd base rates'!M$109)\n+($G592*'fnd base rates'!M$110)\n+($H592*'fnd base rates'!M$111)\n+($I592*'fnd base rates'!M$112)\n+($J592*'fnd base rates'!M$113)\n+($K592*'fnd base rates'!M$114)\n+($M592*'fnd base rates'!M$116)\n+($N592*'fnd base rates'!M$117)\n+($O592*'fnd base rates'!M$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,13)))","v":0},356942.41657,null,479278137,"479","278","137",1,27,356942.41657,13220,0,13220,null,null,null,null,null,13220,0,13220,null,null,{"$f":"BC592-BA592","v":0}]
[479,479278159,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D593","v":0},{"$f":"'fnd enro'!E593","v":0},{"$f":"'fnd enro'!F593","v":0},{"$f":"'fnd enro'!G593","v":0},{"$f":"'fnd enro'!H593","v":0},{"$f":"'fnd enro'!I593","v":1},{"$f":"'fnd enro'!J593","v":0},{"$f":"'fnd enro'!K593","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L593","v":0},{"$f":"'fnd enro'!M593","v":0},{"$f":"'fnd enro'!N593","v":0},{"$f":"'fnd enro'!O593","v":0},{"$f":"'fnd enro'!P593","v":0},{"$f":"'fnd enro'!R593","v":1},1,{"$f":"VALUE('fnd enro'!Q593)","v":3},null,{"$f":"(($D593*'fnd base rates'!C$107)\n+($E593*'fnd base rates'!C$108)\n+($F593*'fnd base rates'!C$109)\n+($G593*'fnd base rates'!C$110)\n+($H593*'fnd base rates'!C$111)\n+($I593*'fnd base rates'!C$112)\n+($J593*'fnd base rates'!C$113)\n+($K593*'fnd base rates'!C$114)\n+($M593*'fnd base rates'!C$116)\n+($N593*'fnd base rates'!C$117)\n+($O593*'fnd base rates'!C$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,3)))\n*$R593","v":536.46134600000005},{"$f":"(($D593*'fnd base rates'!D$107)\n+($E593*'fnd base rates'!D$108)\n+($F593*'fnd base rates'!D$109)\n+($G593*'fnd base rates'!D$110)\n+($H593*'fnd base rates'!D$111)\n+($I593*'fnd base rates'!D$112)\n+($J593*'fnd base rates'!D$113)\n+($K593*'fnd base rates'!D$114)\n+($M593*'fnd base rates'!D$116)\n+($N593*'fnd base rates'!D$117)\n+($O593*'fnd base rates'!D$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,4)))\n*$R593","v":765.08},{"$f":"(($D593*'fnd base rates'!E$107)\n+($E593*'fnd base rates'!E$108)\n+($F593*'fnd base rates'!E$109)\n+($G593*'fnd base rates'!E$110)\n+($H593*'fnd base rates'!E$111)\n+($I593*'fnd base rates'!E$112)\n+($J593*'fnd base rates'!E$113)\n+($K593*'fnd base rates'!E$114)\n+($M593*'fnd base rates'!E$116)\n+($N593*'fnd base rates'!E$117)\n+($O593*'fnd base rates'!E$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,5)))\n*$R593","v":4912.2003759999998},{"$f":"(($D593*'fnd base rates'!F$107)\n+($E593*'fnd base rates'!F$108)\n+($F593*'fnd base rates'!F$109)\n+($G593*'fnd base rates'!F$110)\n+($H593*'fnd base rates'!F$111)\n+($I593*'fnd base rates'!F$112)\n+($J593*'fnd base rates'!F$113)\n+($K593*'fnd base rates'!F$114)\n+($M593*'fnd base rates'!F$116)\n+($N593*'fnd base rates'!F$117)\n+($O593*'fnd base rates'!F$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,6)))\n*$R593","v":886.88641200000006},{"$f":"(($D593*'fnd base rates'!G$107)\n+($E593*'fnd base rates'!G$108)\n+($F593*'fnd base rates'!G$109)\n+($G593*'fnd base rates'!G$110)\n+($H593*'fnd base rates'!G$111)\n+($I593*'fnd base rates'!G$112)\n+($J593*'fnd base rates'!G$113)\n+($K593*'fnd base rates'!G$114)\n+($M593*'fnd base rates'!G$116)\n+($N593*'fnd base rates'!G$117)\n+($O593*'fnd base rates'!G$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,7)))\n*$R593","v":163.88328199999998},{"$f":"(($D593*'fnd base rates'!H$107)\n+($E593*'fnd base rates'!H$108)\n+($F593*'fnd base rates'!H$109)\n+($G593*'fnd base rates'!H$110)\n+($H593*'fnd base rates'!H$111)\n+($I593*'fnd base rates'!H$112)\n+($J593*'fnd base rates'!H$113)\n+($K593*'fnd base rates'!H$114)\n+($M593*'fnd base rates'!H$116)\n+($N593*'fnd base rates'!H$117)\n+($O593*'fnd base rates'!H$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D593*'fnd base rates'!I$107)\n+($E593*'fnd base rates'!I$108)\n+($F593*'fnd base rates'!I$109)\n+($G593*'fnd base rates'!I$110)\n+($H593*'fnd base rates'!I$111)\n+($I593*'fnd base rates'!I$112)\n+($J593*'fnd base rates'!I$113)\n+($K593*'fnd base rates'!I$114)\n+($M593*'fnd base rates'!I$116)\n+($N593*'fnd base rates'!I$117)\n+($O593*'fnd base rates'!I$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,9)))\n*$R593","v":425.94},{"$f":"(($D593*'fnd base rates'!J$107)\n+($E593*'fnd base rates'!J$108)\n+($F593*'fnd base rates'!J$109)\n+($G593*'fnd base rates'!J$110)\n+($H593*'fnd base rates'!J$111)\n+($I593*'fnd base rates'!J$112)\n+($J593*'fnd base rates'!J$113)\n+($K593*'fnd base rates'!J$114)\n+($M593*'fnd base rates'!J$116)\n+($N593*'fnd base rates'!J$117)\n+($O593*'fnd base rates'!J$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,10)))\n*$R593","v":573.75},{"$f":"(($D593*'fnd base rates'!K$107)\n+($E593*'fnd base rates'!K$108)\n+($F593*'fnd base rates'!K$109)\n+($G593*'fnd base rates'!K$110)\n+($H593*'fnd base rates'!K$111)\n+($I593*'fnd base rates'!K$112)\n+($J593*'fnd base rates'!K$113)\n+($K593*'fnd base rates'!K$114)\n+($M593*'fnd base rates'!K$116)\n+($N593*'fnd base rates'!K$117)\n+($O593*'fnd base rates'!K$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,11)))\n*$R593","v":1150.05988},{"$f":"(($D593*'fnd base rates'!L$107)\n+($E593*'fnd base rates'!L$108)\n+($F593*'fnd base rates'!L$109)\n+($G593*'fnd base rates'!L$110)\n+($H593*'fnd base rates'!L$111)\n+($I593*'fnd base rates'!L$112)\n+($J593*'fnd base rates'!L$113)\n+($K593*'fnd base rates'!L$114)\n+($M593*'fnd base rates'!L$116)\n+($N593*'fnd base rates'!L$117)\n+($O593*'fnd base rates'!L$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D593*'fnd base rates'!M$107)\n+($E593*'fnd base rates'!M$108)\n+($F593*'fnd base rates'!M$109)\n+($G593*'fnd base rates'!M$110)\n+($H593*'fnd base rates'!M$111)\n+($I593*'fnd base rates'!M$112)\n+($J593*'fnd base rates'!M$113)\n+($K593*'fnd base rates'!M$114)\n+($M593*'fnd base rates'!M$116)\n+($N593*'fnd base rates'!M$117)\n+($O593*'fnd base rates'!M$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,13)))","v":0},11611.466909999999,null,479278159,"479","278","159",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC593-BA593","v":0}]
[479,479278161,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D594","v":0},{"$f":"'fnd enro'!E594","v":0},{"$f":"'fnd enro'!F594","v":0},{"$f":"'fnd enro'!G594","v":0},{"$f":"'fnd enro'!H594","v":1},{"$f":"'fnd enro'!I594","v":5},{"$f":"'fnd enro'!J594","v":0},{"$f":"'fnd enro'!K594","v":0.2316},{"$f":"'fnd enro'!L594","v":0},{"$f":"'fnd enro'!M594","v":0},{"$f":"'fnd enro'!N594","v":0},{"$f":"'fnd enro'!O594","v":0},{"$f":"'fnd enro'!P594","v":2},{"$f":"'fnd enro'!R594","v":6},1,{"$f":"VALUE('fnd enro'!Q594)","v":7},null,{"$f":"(($D594*'fnd base rates'!C$107)\n+($E594*'fnd base rates'!C$108)\n+($F594*'fnd base rates'!C$109)\n+($G594*'fnd base rates'!C$110)\n+($H594*'fnd base rates'!C$111)\n+($I594*'fnd base rates'!C$112)\n+($J594*'fnd base rates'!C$113)\n+($K594*'fnd base rates'!C$114)\n+($M594*'fnd base rates'!C$116)\n+($N594*'fnd base rates'!C$117)\n+($O594*'fnd base rates'!C$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,3)))\n*$R594","v":3356.0480760000005},{"$f":"(($D594*'fnd base rates'!D$107)\n+($E594*'fnd base rates'!D$108)\n+($F594*'fnd base rates'!D$109)\n+($G594*'fnd base rates'!D$110)\n+($H594*'fnd base rates'!D$111)\n+($I594*'fnd base rates'!D$112)\n+($J594*'fnd base rates'!D$113)\n+($K594*'fnd base rates'!D$114)\n+($M594*'fnd base rates'!D$116)\n+($N594*'fnd base rates'!D$117)\n+($O594*'fnd base rates'!D$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,4)))\n*$R594","v":5240.92},{"$f":"(($D594*'fnd base rates'!E$107)\n+($E594*'fnd base rates'!E$108)\n+($F594*'fnd base rates'!E$109)\n+($G594*'fnd base rates'!E$110)\n+($H594*'fnd base rates'!E$111)\n+($I594*'fnd base rates'!E$112)\n+($J594*'fnd base rates'!E$113)\n+($K594*'fnd base rates'!E$114)\n+($M594*'fnd base rates'!E$116)\n+($N594*'fnd base rates'!E$117)\n+($O594*'fnd base rates'!E$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,5)))\n*$R594","v":34370.142255999992},{"$f":"(($D594*'fnd base rates'!F$107)\n+($E594*'fnd base rates'!F$108)\n+($F594*'fnd base rates'!F$109)\n+($G594*'fnd base rates'!F$110)\n+($H594*'fnd base rates'!F$111)\n+($I594*'fnd base rates'!F$112)\n+($J594*'fnd base rates'!F$113)\n+($K594*'fnd base rates'!F$114)\n+($M594*'fnd base rates'!F$116)\n+($N594*'fnd base rates'!F$117)\n+($O594*'fnd base rates'!F$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,6)))\n*$R594","v":5429.8084720000006},{"$f":"(($D594*'fnd base rates'!G$107)\n+($E594*'fnd base rates'!G$108)\n+($F594*'fnd base rates'!G$109)\n+($G594*'fnd base rates'!G$110)\n+($H594*'fnd base rates'!G$111)\n+($I594*'fnd base rates'!G$112)\n+($J594*'fnd base rates'!G$113)\n+($K594*'fnd base rates'!G$114)\n+($M594*'fnd base rates'!G$116)\n+($N594*'fnd base rates'!G$117)\n+($O594*'fnd base rates'!G$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,7)))\n*$R594","v":1295.9096919999999},{"$f":"(($D594*'fnd base rates'!H$107)\n+($E594*'fnd base rates'!H$108)\n+($F594*'fnd base rates'!H$109)\n+($G594*'fnd base rates'!H$110)\n+($H594*'fnd base rates'!H$111)\n+($I594*'fnd base rates'!H$112)\n+($J594*'fnd base rates'!H$113)\n+($K594*'fnd base rates'!H$114)\n+($M594*'fnd base rates'!H$116)\n+($N594*'fnd base rates'!H$117)\n+($O594*'fnd base rates'!H$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,8)))","v":4711.0536040000006},{"$f":"(($D594*'fnd base rates'!I$107)\n+($E594*'fnd base rates'!I$108)\n+($F594*'fnd base rates'!I$109)\n+($G594*'fnd base rates'!I$110)\n+($H594*'fnd base rates'!I$111)\n+($I594*'fnd base rates'!I$112)\n+($J594*'fnd base rates'!I$113)\n+($K594*'fnd base rates'!I$114)\n+($M594*'fnd base rates'!I$116)\n+($N594*'fnd base rates'!I$117)\n+($O594*'fnd base rates'!I$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,9)))\n*$R594","v":2749.5099999999998},{"$f":"(($D594*'fnd base rates'!J$107)\n+($E594*'fnd base rates'!J$108)\n+($F594*'fnd base rates'!J$109)\n+($G594*'fnd base rates'!J$110)\n+($H594*'fnd base rates'!J$111)\n+($I594*'fnd base rates'!J$112)\n+($J594*'fnd base rates'!J$113)\n+($K594*'fnd base rates'!J$114)\n+($M594*'fnd base rates'!J$116)\n+($N594*'fnd base rates'!J$117)\n+($O594*'fnd base rates'!J$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,10)))\n*$R594","v":4453.62},{"$f":"(($D594*'fnd base rates'!K$107)\n+($E594*'fnd base rates'!K$108)\n+($F594*'fnd base rates'!K$109)\n+($G594*'fnd base rates'!K$110)\n+($H594*'fnd base rates'!K$111)\n+($I594*'fnd base rates'!K$112)\n+($J594*'fnd base rates'!K$113)\n+($K594*'fnd base rates'!K$114)\n+($M594*'fnd base rates'!K$116)\n+($N594*'fnd base rates'!K$117)\n+($O594*'fnd base rates'!K$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,11)))\n*$R594","v":6932.45928},{"$f":"(($D594*'fnd base rates'!L$107)\n+($E594*'fnd base rates'!L$108)\n+($F594*'fnd base rates'!L$109)\n+($G594*'fnd base rates'!L$110)\n+($H594*'fnd base rates'!L$111)\n+($I594*'fnd base rates'!L$112)\n+($J594*'fnd base rates'!L$113)\n+($K594*'fnd base rates'!L$114)\n+($M594*'fnd base rates'!L$116)\n+($N594*'fnd base rates'!L$117)\n+($O594*'fnd base rates'!L$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,12)))","v":9385.2100800000007},{"$f":"(($D594*'fnd base rates'!M$107)\n+($E594*'fnd base rates'!M$108)\n+($F594*'fnd base rates'!M$109)\n+($G594*'fnd base rates'!M$110)\n+($H594*'fnd base rates'!M$111)\n+($I594*'fnd base rates'!M$112)\n+($J594*'fnd base rates'!M$113)\n+($K594*'fnd base rates'!M$114)\n+($M594*'fnd base rates'!M$116)\n+($N594*'fnd base rates'!M$117)\n+($O594*'fnd base rates'!M$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,13)))","v":0},77924.681460000007,null,479278161,"479","278","161",1,6,77924.681460000007,12987,0,12987,null,null,null,null,null,12987,0,12987,null,null,{"$f":"BC594-BA594","v":0}]
[479,479278191,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D595","v":0},{"$f":"'fnd enro'!E595","v":0},{"$f":"'fnd enro'!F595","v":0},{"$f":"'fnd enro'!G595","v":0},{"$f":"'fnd enro'!H595","v":4},{"$f":"'fnd enro'!I595","v":3},{"$f":"'fnd enro'!J595","v":0},{"$f":"'fnd enro'!K595","v":0.2702},{"$f":"'fnd enro'!L595","v":0},{"$f":"'fnd enro'!M595","v":0},{"$f":"'fnd enro'!N595","v":0},{"$f":"'fnd enro'!O595","v":0},{"$f":"'fnd enro'!P595","v":1},{"$f":"'fnd enro'!R595","v":7},1,{"$f":"VALUE('fnd enro'!Q595)","v":8},null,{"$f":"(($D595*'fnd base rates'!C$107)\n+($E595*'fnd base rates'!C$108)\n+($F595*'fnd base rates'!C$109)\n+($G595*'fnd base rates'!C$110)\n+($H595*'fnd base rates'!C$111)\n+($I595*'fnd base rates'!C$112)\n+($J595*'fnd base rates'!C$113)\n+($K595*'fnd base rates'!C$114)\n+($M595*'fnd base rates'!C$116)\n+($N595*'fnd base rates'!C$117)\n+($O595*'fnd base rates'!C$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,3)))\n*$R595","v":3827.4294219999997},{"$f":"(($D595*'fnd base rates'!D$107)\n+($E595*'fnd base rates'!D$108)\n+($F595*'fnd base rates'!D$109)\n+($G595*'fnd base rates'!D$110)\n+($H595*'fnd base rates'!D$111)\n+($I595*'fnd base rates'!D$112)\n+($J595*'fnd base rates'!D$113)\n+($K595*'fnd base rates'!D$114)\n+($M595*'fnd base rates'!D$116)\n+($N595*'fnd base rates'!D$117)\n+($O595*'fnd base rates'!D$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,4)))\n*$R595","v":5697.64},{"$f":"(($D595*'fnd base rates'!E$107)\n+($E595*'fnd base rates'!E$108)\n+($F595*'fnd base rates'!E$109)\n+($G595*'fnd base rates'!E$110)\n+($H595*'fnd base rates'!E$111)\n+($I595*'fnd base rates'!E$112)\n+($J595*'fnd base rates'!E$113)\n+($K595*'fnd base rates'!E$114)\n+($M595*'fnd base rates'!E$116)\n+($N595*'fnd base rates'!E$117)\n+($O595*'fnd base rates'!E$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,5)))\n*$R595","v":31913.882632000001},{"$f":"(($D595*'fnd base rates'!F$107)\n+($E595*'fnd base rates'!F$108)\n+($F595*'fnd base rates'!F$109)\n+($G595*'fnd base rates'!F$110)\n+($H595*'fnd base rates'!F$111)\n+($I595*'fnd base rates'!F$112)\n+($J595*'fnd base rates'!F$113)\n+($K595*'fnd base rates'!F$114)\n+($M595*'fnd base rates'!F$116)\n+($N595*'fnd base rates'!F$117)\n+($O595*'fnd base rates'!F$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,6)))\n*$R595","v":6642.1648840000007},{"$f":"(($D595*'fnd base rates'!G$107)\n+($E595*'fnd base rates'!G$108)\n+($F595*'fnd base rates'!G$109)\n+($G595*'fnd base rates'!G$110)\n+($H595*'fnd base rates'!G$111)\n+($I595*'fnd base rates'!G$112)\n+($J595*'fnd base rates'!G$113)\n+($K595*'fnd base rates'!G$114)\n+($M595*'fnd base rates'!G$116)\n+($N595*'fnd base rates'!G$117)\n+($O595*'fnd base rates'!G$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,7)))\n*$R595","v":1327.472974},{"$f":"(($D595*'fnd base rates'!H$107)\n+($E595*'fnd base rates'!H$108)\n+($F595*'fnd base rates'!H$109)\n+($G595*'fnd base rates'!H$110)\n+($H595*'fnd base rates'!H$111)\n+($I595*'fnd base rates'!H$112)\n+($J595*'fnd base rates'!H$113)\n+($K595*'fnd base rates'!H$114)\n+($M595*'fnd base rates'!H$116)\n+($N595*'fnd base rates'!H$117)\n+($O595*'fnd base rates'!H$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,8)))","v":4602.8325379999997},{"$f":"(($D595*'fnd base rates'!I$107)\n+($E595*'fnd base rates'!I$108)\n+($F595*'fnd base rates'!I$109)\n+($G595*'fnd base rates'!I$110)\n+($H595*'fnd base rates'!I$111)\n+($I595*'fnd base rates'!I$112)\n+($J595*'fnd base rates'!I$113)\n+($K595*'fnd base rates'!I$114)\n+($M595*'fnd base rates'!I$116)\n+($N595*'fnd base rates'!I$117)\n+($O595*'fnd base rates'!I$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,9)))\n*$R595","v":2863.7999999999997},{"$f":"(($D595*'fnd base rates'!J$107)\n+($E595*'fnd base rates'!J$108)\n+($F595*'fnd base rates'!J$109)\n+($G595*'fnd base rates'!J$110)\n+($H595*'fnd base rates'!J$111)\n+($I595*'fnd base rates'!J$112)\n+($J595*'fnd base rates'!J$113)\n+($K595*'fnd base rates'!J$114)\n+($M595*'fnd base rates'!J$116)\n+($N595*'fnd base rates'!J$117)\n+($O595*'fnd base rates'!J$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,10)))\n*$R595","v":3419.1299999999997},{"$f":"(($D595*'fnd base rates'!K$107)\n+($E595*'fnd base rates'!K$108)\n+($F595*'fnd base rates'!K$109)\n+($G595*'fnd base rates'!K$110)\n+($H595*'fnd base rates'!K$111)\n+($I595*'fnd base rates'!K$112)\n+($J595*'fnd base rates'!K$113)\n+($K595*'fnd base rates'!K$114)\n+($M595*'fnd base rates'!K$116)\n+($N595*'fnd base rates'!K$117)\n+($O595*'fnd base rates'!K$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,11)))\n*$R595","v":8178.81916},{"$f":"(($D595*'fnd base rates'!L$107)\n+($E595*'fnd base rates'!L$108)\n+($F595*'fnd base rates'!L$109)\n+($G595*'fnd base rates'!L$110)\n+($H595*'fnd base rates'!L$111)\n+($I595*'fnd base rates'!L$112)\n+($J595*'fnd base rates'!L$113)\n+($K595*'fnd base rates'!L$114)\n+($M595*'fnd base rates'!L$116)\n+($N595*'fnd base rates'!L$117)\n+($O595*'fnd base rates'!L$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,12)))","v":10697.446760000001},{"$f":"(($D595*'fnd base rates'!M$107)\n+($E595*'fnd base rates'!M$108)\n+($F595*'fnd base rates'!M$109)\n+($G595*'fnd base rates'!M$110)\n+($H595*'fnd base rates'!M$111)\n+($I595*'fnd base rates'!M$112)\n+($J595*'fnd base rates'!M$113)\n+($K595*'fnd base rates'!M$114)\n+($M595*'fnd base rates'!M$116)\n+($N595*'fnd base rates'!M$117)\n+($O595*'fnd base rates'!M$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,13)))","v":0},79170.618370000011,null,479278191,"479","278","191",1,7,79170.618370000011,11310,0,11310,null,null,null,null,null,11310,0,11310,null,null,{"$f":"BC595-BA595","v":0}]
[479,479278210,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D596","v":0},{"$f":"'fnd enro'!E596","v":0},{"$f":"'fnd enro'!F596","v":0},{"$f":"'fnd enro'!G596","v":0},{"$f":"'fnd enro'!H596","v":10},{"$f":"'fnd enro'!I596","v":12},{"$f":"'fnd enro'!J596","v":0},{"$f":"'fnd enro'!K596","v":0.84919999999999995},{"$f":"'fnd enro'!L596","v":0},{"$f":"'fnd enro'!M596","v":0},{"$f":"'fnd enro'!N596","v":0},{"$f":"'fnd enro'!O596","v":0},{"$f":"'fnd enro'!P596","v":6},{"$f":"'fnd enro'!R596","v":22},1,{"$f":"VALUE('fnd enro'!Q596)","v":6},null,{"$f":"(($D596*'fnd base rates'!C$107)\n+($E596*'fnd base rates'!C$108)\n+($F596*'fnd base rates'!C$109)\n+($G596*'fnd base rates'!C$110)\n+($H596*'fnd base rates'!C$111)\n+($I596*'fnd base rates'!C$112)\n+($J596*'fnd base rates'!C$113)\n+($K596*'fnd base rates'!C$114)\n+($M596*'fnd base rates'!C$116)\n+($N596*'fnd base rates'!C$117)\n+($O596*'fnd base rates'!C$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,3)))\n*$R596","v":12192.689612000002},{"$f":"(($D596*'fnd base rates'!D$107)\n+($E596*'fnd base rates'!D$108)\n+($F596*'fnd base rates'!D$109)\n+($G596*'fnd base rates'!D$110)\n+($H596*'fnd base rates'!D$111)\n+($I596*'fnd base rates'!D$112)\n+($J596*'fnd base rates'!D$113)\n+($K596*'fnd base rates'!D$114)\n+($M596*'fnd base rates'!D$116)\n+($N596*'fnd base rates'!D$117)\n+($O596*'fnd base rates'!D$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,4)))\n*$R596","v":18681.980000000003},{"$f":"(($D596*'fnd base rates'!E$107)\n+($E596*'fnd base rates'!E$108)\n+($F596*'fnd base rates'!E$109)\n+($G596*'fnd base rates'!E$110)\n+($H596*'fnd base rates'!E$111)\n+($I596*'fnd base rates'!E$112)\n+($J596*'fnd base rates'!E$113)\n+($K596*'fnd base rates'!E$114)\n+($M596*'fnd base rates'!E$116)\n+($N596*'fnd base rates'!E$117)\n+($O596*'fnd base rates'!E$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,5)))\n*$R596","v":111603.00827199999},{"$f":"(($D596*'fnd base rates'!F$107)\n+($E596*'fnd base rates'!F$108)\n+($F596*'fnd base rates'!F$109)\n+($G596*'fnd base rates'!F$110)\n+($H596*'fnd base rates'!F$111)\n+($I596*'fnd base rates'!F$112)\n+($J596*'fnd base rates'!F$113)\n+($K596*'fnd base rates'!F$114)\n+($M596*'fnd base rates'!F$116)\n+($N596*'fnd base rates'!F$117)\n+($O596*'fnd base rates'!F$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,6)))\n*$R596","v":20596.401064000001},{"$f":"(($D596*'fnd base rates'!G$107)\n+($E596*'fnd base rates'!G$108)\n+($F596*'fnd base rates'!G$109)\n+($G596*'fnd base rates'!G$110)\n+($H596*'fnd base rates'!G$111)\n+($I596*'fnd base rates'!G$112)\n+($J596*'fnd base rates'!G$113)\n+($K596*'fnd base rates'!G$114)\n+($M596*'fnd base rates'!G$116)\n+($N596*'fnd base rates'!G$117)\n+($O596*'fnd base rates'!G$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,7)))\n*$R596","v":4527.3722040000002},{"$f":"(($D596*'fnd base rates'!H$107)\n+($E596*'fnd base rates'!H$108)\n+($F596*'fnd base rates'!H$109)\n+($G596*'fnd base rates'!H$110)\n+($H596*'fnd base rates'!H$111)\n+($I596*'fnd base rates'!H$112)\n+($J596*'fnd base rates'!H$113)\n+($K596*'fnd base rates'!H$114)\n+($M596*'fnd base rates'!H$116)\n+($N596*'fnd base rates'!H$117)\n+($O596*'fnd base rates'!H$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,8)))","v":15305.676547999999},{"$f":"(($D596*'fnd base rates'!I$107)\n+($E596*'fnd base rates'!I$108)\n+($F596*'fnd base rates'!I$109)\n+($G596*'fnd base rates'!I$110)\n+($H596*'fnd base rates'!I$111)\n+($I596*'fnd base rates'!I$112)\n+($J596*'fnd base rates'!I$113)\n+($K596*'fnd base rates'!I$114)\n+($M596*'fnd base rates'!I$116)\n+($N596*'fnd base rates'!I$117)\n+($O596*'fnd base rates'!I$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,9)))\n*$R596","v":9469.52},{"$f":"(($D596*'fnd base rates'!J$107)\n+($E596*'fnd base rates'!J$108)\n+($F596*'fnd base rates'!J$109)\n+($G596*'fnd base rates'!J$110)\n+($H596*'fnd base rates'!J$111)\n+($I596*'fnd base rates'!J$112)\n+($J596*'fnd base rates'!J$113)\n+($K596*'fnd base rates'!J$114)\n+($M596*'fnd base rates'!J$116)\n+($N596*'fnd base rates'!J$117)\n+($O596*'fnd base rates'!J$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,10)))\n*$R596","v":13173.5},{"$f":"(($D596*'fnd base rates'!K$107)\n+($E596*'fnd base rates'!K$108)\n+($F596*'fnd base rates'!K$109)\n+($G596*'fnd base rates'!K$110)\n+($H596*'fnd base rates'!K$111)\n+($I596*'fnd base rates'!K$112)\n+($J596*'fnd base rates'!K$113)\n+($K596*'fnd base rates'!K$114)\n+($M596*'fnd base rates'!K$116)\n+($N596*'fnd base rates'!K$117)\n+($O596*'fnd base rates'!K$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,11)))\n*$R596","v":25622.317360000001},{"$f":"(($D596*'fnd base rates'!L$107)\n+($E596*'fnd base rates'!L$108)\n+($F596*'fnd base rates'!L$109)\n+($G596*'fnd base rates'!L$110)\n+($H596*'fnd base rates'!L$111)\n+($I596*'fnd base rates'!L$112)\n+($J596*'fnd base rates'!L$113)\n+($K596*'fnd base rates'!L$114)\n+($M596*'fnd base rates'!L$116)\n+($N596*'fnd base rates'!L$117)\n+($O596*'fnd base rates'!L$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,12)))","v":34475.926960000004},{"$f":"(($D596*'fnd base rates'!M$107)\n+($E596*'fnd base rates'!M$108)\n+($F596*'fnd base rates'!M$109)\n+($G596*'fnd base rates'!M$110)\n+($H596*'fnd base rates'!M$111)\n+($I596*'fnd base rates'!M$112)\n+($J596*'fnd base rates'!M$113)\n+($K596*'fnd base rates'!M$114)\n+($M596*'fnd base rates'!M$116)\n+($N596*'fnd base rates'!M$117)\n+($O596*'fnd base rates'!M$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,13)))","v":0},265648.39202000003,null,479278210,"479","278","210",1,22,265648.39202000003,12075,0,12075,null,null,null,null,null,12075,0,12075,null,null,{"$f":"BC596-BA596","v":0}]
[479,479278227,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D597","v":0},{"$f":"'fnd enro'!E597","v":0},{"$f":"'fnd enro'!F597","v":0},{"$f":"'fnd enro'!G597","v":0},{"$f":"'fnd enro'!H597","v":2},{"$f":"'fnd enro'!I597","v":4},{"$f":"'fnd enro'!J597","v":0},{"$f":"'fnd enro'!K597","v":0.2316},{"$f":"'fnd enro'!L597","v":0},{"$f":"'fnd enro'!M597","v":0},{"$f":"'fnd enro'!N597","v":0},{"$f":"'fnd enro'!O597","v":0},{"$f":"'fnd enro'!P597","v":2},{"$f":"'fnd enro'!R597","v":6},1,{"$f":"VALUE('fnd enro'!Q597)","v":10},null,{"$f":"(($D597*'fnd base rates'!C$107)\n+($E597*'fnd base rates'!C$108)\n+($F597*'fnd base rates'!C$109)\n+($G597*'fnd base rates'!C$110)\n+($H597*'fnd base rates'!C$111)\n+($I597*'fnd base rates'!C$112)\n+($J597*'fnd base rates'!C$113)\n+($K597*'fnd base rates'!C$114)\n+($M597*'fnd base rates'!C$116)\n+($N597*'fnd base rates'!C$117)\n+($O597*'fnd base rates'!C$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,3)))\n*$R597","v":3377.3880759999997},{"$f":"(($D597*'fnd base rates'!D$107)\n+($E597*'fnd base rates'!D$108)\n+($F597*'fnd base rates'!D$109)\n+($G597*'fnd base rates'!D$110)\n+($H597*'fnd base rates'!D$111)\n+($I597*'fnd base rates'!D$112)\n+($J597*'fnd base rates'!D$113)\n+($K597*'fnd base rates'!D$114)\n+($M597*'fnd base rates'!D$116)\n+($N597*'fnd base rates'!D$117)\n+($O597*'fnd base rates'!D$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,4)))\n*$R597","v":5342.0800000000008},{"$f":"(($D597*'fnd base rates'!E$107)\n+($E597*'fnd base rates'!E$108)\n+($F597*'fnd base rates'!E$109)\n+($G597*'fnd base rates'!E$110)\n+($H597*'fnd base rates'!E$111)\n+($I597*'fnd base rates'!E$112)\n+($J597*'fnd base rates'!E$113)\n+($K597*'fnd base rates'!E$114)\n+($M597*'fnd base rates'!E$116)\n+($N597*'fnd base rates'!E$117)\n+($O597*'fnd base rates'!E$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,5)))\n*$R597","v":33904.642255999999},{"$f":"(($D597*'fnd base rates'!F$107)\n+($E597*'fnd base rates'!F$108)\n+($F597*'fnd base rates'!F$109)\n+($G597*'fnd base rates'!F$110)\n+($H597*'fnd base rates'!F$111)\n+($I597*'fnd base rates'!F$112)\n+($J597*'fnd base rates'!F$113)\n+($K597*'fnd base rates'!F$114)\n+($M597*'fnd base rates'!F$116)\n+($N597*'fnd base rates'!F$117)\n+($O597*'fnd base rates'!F$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,6)))\n*$R597","v":5538.2984720000004},{"$f":"(($D597*'fnd base rates'!G$107)\n+($E597*'fnd base rates'!G$108)\n+($F597*'fnd base rates'!G$109)\n+($G597*'fnd base rates'!G$110)\n+($H597*'fnd base rates'!G$111)\n+($I597*'fnd base rates'!G$112)\n+($J597*'fnd base rates'!G$113)\n+($K597*'fnd base rates'!G$114)\n+($M597*'fnd base rates'!G$116)\n+($N597*'fnd base rates'!G$117)\n+($O597*'fnd base rates'!G$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,7)))\n*$R597","v":1348.379692},{"$f":"(($D597*'fnd base rates'!H$107)\n+($E597*'fnd base rates'!H$108)\n+($F597*'fnd base rates'!H$109)\n+($G597*'fnd base rates'!H$110)\n+($H597*'fnd base rates'!H$111)\n+($I597*'fnd base rates'!H$112)\n+($J597*'fnd base rates'!H$113)\n+($K597*'fnd base rates'!H$114)\n+($M597*'fnd base rates'!H$116)\n+($N597*'fnd base rates'!H$117)\n+($O597*'fnd base rates'!H$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,8)))","v":4413.7536040000005},{"$f":"(($D597*'fnd base rates'!I$107)\n+($E597*'fnd base rates'!I$108)\n+($F597*'fnd base rates'!I$109)\n+($G597*'fnd base rates'!I$110)\n+($H597*'fnd base rates'!I$111)\n+($I597*'fnd base rates'!I$112)\n+($J597*'fnd base rates'!I$113)\n+($K597*'fnd base rates'!I$114)\n+($M597*'fnd base rates'!I$116)\n+($N597*'fnd base rates'!I$117)\n+($O597*'fnd base rates'!I$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,9)))\n*$R597","v":2726.24},{"$f":"(($D597*'fnd base rates'!J$107)\n+($E597*'fnd base rates'!J$108)\n+($F597*'fnd base rates'!J$109)\n+($G597*'fnd base rates'!J$110)\n+($H597*'fnd base rates'!J$111)\n+($I597*'fnd base rates'!J$112)\n+($J597*'fnd base rates'!J$113)\n+($K597*'fnd base rates'!J$114)\n+($M597*'fnd base rates'!J$116)\n+($N597*'fnd base rates'!J$117)\n+($O597*'fnd base rates'!J$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,10)))\n*$R597","v":4336.3999999999996},{"$f":"(($D597*'fnd base rates'!K$107)\n+($E597*'fnd base rates'!K$108)\n+($F597*'fnd base rates'!K$109)\n+($G597*'fnd base rates'!K$110)\n+($H597*'fnd base rates'!K$111)\n+($I597*'fnd base rates'!K$112)\n+($J597*'fnd base rates'!K$113)\n+($K597*'fnd base rates'!K$114)\n+($M597*'fnd base rates'!K$116)\n+($N597*'fnd base rates'!K$117)\n+($O597*'fnd base rates'!K$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,11)))\n*$R597","v":6964.5592799999995},{"$f":"(($D597*'fnd base rates'!L$107)\n+($E597*'fnd base rates'!L$108)\n+($F597*'fnd base rates'!L$109)\n+($G597*'fnd base rates'!L$110)\n+($H597*'fnd base rates'!L$111)\n+($I597*'fnd base rates'!L$112)\n+($J597*'fnd base rates'!L$113)\n+($K597*'fnd base rates'!L$114)\n+($M597*'fnd base rates'!L$116)\n+($N597*'fnd base rates'!L$117)\n+($O597*'fnd base rates'!L$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,12)))","v":9688.26008},{"$f":"(($D597*'fnd base rates'!M$107)\n+($E597*'fnd base rates'!M$108)\n+($F597*'fnd base rates'!M$109)\n+($G597*'fnd base rates'!M$110)\n+($H597*'fnd base rates'!M$111)\n+($I597*'fnd base rates'!M$112)\n+($J597*'fnd base rates'!M$113)\n+($K597*'fnd base rates'!M$114)\n+($M597*'fnd base rates'!M$116)\n+($N597*'fnd base rates'!M$117)\n+($O597*'fnd base rates'!M$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,13)))","v":0},77640.001459999999,null,479278227,"479","278","227",1,6,77640.001459999999,12940,0,12940,null,null,null,null,null,12940,0,12940,null,null,{"$f":"BC597-BA597","v":0}]
[479,479278278,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D598","v":0},{"$f":"'fnd enro'!E598","v":0},{"$f":"'fnd enro'!F598","v":0},{"$f":"'fnd enro'!G598","v":0},{"$f":"'fnd enro'!H598","v":13},{"$f":"'fnd enro'!I598","v":38},{"$f":"'fnd enro'!J598","v":0},{"$f":"'fnd enro'!K598","v":1.9685999999999999},{"$f":"'fnd enro'!L598","v":0},{"$f":"'fnd enro'!M598","v":0},{"$f":"'fnd enro'!N598","v":0},{"$f":"'fnd enro'!O598","v":0},{"$f":"'fnd enro'!P598","v":19},{"$f":"'fnd enro'!R598","v":51},1,{"$f":"VALUE('fnd enro'!Q598)","v":7},null,{"$f":"(($D598*'fnd base rates'!C$107)\n+($E598*'fnd base rates'!C$108)\n+($F598*'fnd base rates'!C$109)\n+($G598*'fnd base rates'!C$110)\n+($H598*'fnd base rates'!C$111)\n+($I598*'fnd base rates'!C$112)\n+($J598*'fnd base rates'!C$113)\n+($K598*'fnd base rates'!C$114)\n+($M598*'fnd base rates'!C$116)\n+($N598*'fnd base rates'!C$117)\n+($O598*'fnd base rates'!C$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,3)))\n*$R598","v":28663.688645999999},{"$f":"(($D598*'fnd base rates'!D$107)\n+($E598*'fnd base rates'!D$108)\n+($F598*'fnd base rates'!D$109)\n+($G598*'fnd base rates'!D$110)\n+($H598*'fnd base rates'!D$111)\n+($I598*'fnd base rates'!D$112)\n+($J598*'fnd base rates'!D$113)\n+($K598*'fnd base rates'!D$114)\n+($M598*'fnd base rates'!D$116)\n+($N598*'fnd base rates'!D$117)\n+($O598*'fnd base rates'!D$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,4)))\n*$R598","v":45198.26},{"$f":"(($D598*'fnd base rates'!E$107)\n+($E598*'fnd base rates'!E$108)\n+($F598*'fnd base rates'!E$109)\n+($G598*'fnd base rates'!E$110)\n+($H598*'fnd base rates'!E$111)\n+($I598*'fnd base rates'!E$112)\n+($J598*'fnd base rates'!E$113)\n+($K598*'fnd base rates'!E$114)\n+($M598*'fnd base rates'!E$116)\n+($N598*'fnd base rates'!E$117)\n+($O598*'fnd base rates'!E$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,5)))\n*$R598","v":291958.62917599996},{"$f":"(($D598*'fnd base rates'!F$107)\n+($E598*'fnd base rates'!F$108)\n+($F598*'fnd base rates'!F$109)\n+($G598*'fnd base rates'!F$110)\n+($H598*'fnd base rates'!F$111)\n+($I598*'fnd base rates'!F$112)\n+($J598*'fnd base rates'!F$113)\n+($K598*'fnd base rates'!F$114)\n+($M598*'fnd base rates'!F$116)\n+($N598*'fnd base rates'!F$117)\n+($O598*'fnd base rates'!F$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,6)))\n*$R598","v":46641.577012000002},{"$f":"(($D598*'fnd base rates'!G$107)\n+($E598*'fnd base rates'!G$108)\n+($F598*'fnd base rates'!G$109)\n+($G598*'fnd base rates'!G$110)\n+($H598*'fnd base rates'!G$111)\n+($I598*'fnd base rates'!G$112)\n+($J598*'fnd base rates'!G$113)\n+($K598*'fnd base rates'!G$114)\n+($M598*'fnd base rates'!G$116)\n+($N598*'fnd base rates'!G$117)\n+($O598*'fnd base rates'!G$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,7)))\n*$R598","v":11343.837381999998},{"$f":"(($D598*'fnd base rates'!H$107)\n+($E598*'fnd base rates'!H$108)\n+($F598*'fnd base rates'!H$109)\n+($G598*'fnd base rates'!H$110)\n+($H598*'fnd base rates'!H$111)\n+($I598*'fnd base rates'!H$112)\n+($J598*'fnd base rates'!H$113)\n+($K598*'fnd base rates'!H$114)\n+($M598*'fnd base rates'!H$116)\n+($N598*'fnd base rates'!H$117)\n+($O598*'fnd base rates'!H$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,8)))","v":38720.295633999995},{"$f":"(($D598*'fnd base rates'!I$107)\n+($E598*'fnd base rates'!I$108)\n+($F598*'fnd base rates'!I$109)\n+($G598*'fnd base rates'!I$110)\n+($H598*'fnd base rates'!I$111)\n+($I598*'fnd base rates'!I$112)\n+($J598*'fnd base rates'!I$113)\n+($K598*'fnd base rates'!I$114)\n+($M598*'fnd base rates'!I$116)\n+($N598*'fnd base rates'!I$117)\n+($O598*'fnd base rates'!I$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,9)))\n*$R598","v":23343.329999999998},{"$f":"(($D598*'fnd base rates'!J$107)\n+($E598*'fnd base rates'!J$108)\n+($F598*'fnd base rates'!J$109)\n+($G598*'fnd base rates'!J$110)\n+($H598*'fnd base rates'!J$111)\n+($I598*'fnd base rates'!J$112)\n+($J598*'fnd base rates'!J$113)\n+($K598*'fnd base rates'!J$114)\n+($M598*'fnd base rates'!J$116)\n+($N598*'fnd base rates'!J$117)\n+($O598*'fnd base rates'!J$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,10)))\n*$R598","v":37729.599999999999},{"$f":"(($D598*'fnd base rates'!K$107)\n+($E598*'fnd base rates'!K$108)\n+($F598*'fnd base rates'!K$109)\n+($G598*'fnd base rates'!K$110)\n+($H598*'fnd base rates'!K$111)\n+($I598*'fnd base rates'!K$112)\n+($J598*'fnd base rates'!K$113)\n+($K598*'fnd base rates'!K$114)\n+($M598*'fnd base rates'!K$116)\n+($N598*'fnd base rates'!K$117)\n+($O598*'fnd base rates'!K$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,11)))\n*$R598","v":59070.353880000002},{"$f":"(($D598*'fnd base rates'!L$107)\n+($E598*'fnd base rates'!L$108)\n+($F598*'fnd base rates'!L$109)\n+($G598*'fnd base rates'!L$110)\n+($H598*'fnd base rates'!L$111)\n+($I598*'fnd base rates'!L$112)\n+($J598*'fnd base rates'!L$113)\n+($K598*'fnd base rates'!L$114)\n+($M598*'fnd base rates'!L$116)\n+($N598*'fnd base rates'!L$117)\n+($O598*'fnd base rates'!L$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,12)))","v":81446.460680000004},{"$f":"(($D598*'fnd base rates'!M$107)\n+($E598*'fnd base rates'!M$108)\n+($F598*'fnd base rates'!M$109)\n+($G598*'fnd base rates'!M$110)\n+($H598*'fnd base rates'!M$111)\n+($I598*'fnd base rates'!M$112)\n+($J598*'fnd base rates'!M$113)\n+($K598*'fnd base rates'!M$114)\n+($M598*'fnd base rates'!M$116)\n+($N598*'fnd base rates'!M$117)\n+($O598*'fnd base rates'!M$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,13)))","v":0},664116.03240999999,null,479278278,"479","278","278",1,51,664116.03240999999,13022,0,13022,null,null,null,null,null,13022,0,13022,null,null,{"$f":"BC598-BA598","v":0}]
[479,479278281,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D599","v":0},{"$f":"'fnd enro'!E599","v":0},{"$f":"'fnd enro'!F599","v":0},{"$f":"'fnd enro'!G599","v":0},{"$f":"'fnd enro'!H599","v":16},{"$f":"'fnd enro'!I599","v":41},{"$f":"'fnd enro'!J599","v":0},{"$f":"'fnd enro'!K599","v":2.2002000000000002},{"$f":"'fnd enro'!L599","v":0},{"$f":"'fnd enro'!M599","v":0},{"$f":"'fnd enro'!N599","v":0},{"$f":"'fnd enro'!O599","v":0},{"$f":"'fnd enro'!P599","v":45},{"$f":"'fnd enro'!R599","v":57},1,{"$f":"VALUE('fnd enro'!Q599)","v":12},null,{"$f":"(($D599*'fnd base rates'!C$107)\n+($E599*'fnd base rates'!C$108)\n+($F599*'fnd base rates'!C$109)\n+($G599*'fnd base rates'!C$110)\n+($H599*'fnd base rates'!C$111)\n+($I599*'fnd base rates'!C$112)\n+($J599*'fnd base rates'!C$113)\n+($K599*'fnd base rates'!C$114)\n+($M599*'fnd base rates'!C$116)\n+($N599*'fnd base rates'!C$117)\n+($O599*'fnd base rates'!C$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,3)))\n*$R599","v":34534.696722000008},{"$f":"(($D599*'fnd base rates'!D$107)\n+($E599*'fnd base rates'!D$108)\n+($F599*'fnd base rates'!D$109)\n+($G599*'fnd base rates'!D$110)\n+($H599*'fnd base rates'!D$111)\n+($I599*'fnd base rates'!D$112)\n+($J599*'fnd base rates'!D$113)\n+($K599*'fnd base rates'!D$114)\n+($M599*'fnd base rates'!D$116)\n+($N599*'fnd base rates'!D$117)\n+($O599*'fnd base rates'!D$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,4)))\n*$R599","v":62355.210000000006},{"$f":"(($D599*'fnd base rates'!E$107)\n+($E599*'fnd base rates'!E$108)\n+($F599*'fnd base rates'!E$109)\n+($G599*'fnd base rates'!E$110)\n+($H599*'fnd base rates'!E$111)\n+($I599*'fnd base rates'!E$112)\n+($J599*'fnd base rates'!E$113)\n+($K599*'fnd base rates'!E$114)\n+($M599*'fnd base rates'!E$116)\n+($N599*'fnd base rates'!E$117)\n+($O599*'fnd base rates'!E$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,5)))\n*$R599","v":439743.05143200001},{"$f":"(($D599*'fnd base rates'!F$107)\n+($E599*'fnd base rates'!F$108)\n+($F599*'fnd base rates'!F$109)\n+($G599*'fnd base rates'!F$110)\n+($H599*'fnd base rates'!F$111)\n+($I599*'fnd base rates'!F$112)\n+($J599*'fnd base rates'!F$113)\n+($K599*'fnd base rates'!F$114)\n+($M599*'fnd base rates'!F$116)\n+($N599*'fnd base rates'!F$117)\n+($O599*'fnd base rates'!F$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,6)))\n*$R599","v":52288.365484000002},{"$f":"(($D599*'fnd base rates'!G$107)\n+($E599*'fnd base rates'!G$108)\n+($F599*'fnd base rates'!G$109)\n+($G599*'fnd base rates'!G$110)\n+($H599*'fnd base rates'!G$111)\n+($I599*'fnd base rates'!G$112)\n+($J599*'fnd base rates'!G$113)\n+($K599*'fnd base rates'!G$114)\n+($M599*'fnd base rates'!G$116)\n+($N599*'fnd base rates'!G$117)\n+($O599*'fnd base rates'!G$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,7)))\n*$R599","v":18292.067073999999},{"$f":"(($D599*'fnd base rates'!H$107)\n+($E599*'fnd base rates'!H$108)\n+($F599*'fnd base rates'!H$109)\n+($G599*'fnd base rates'!H$110)\n+($H599*'fnd base rates'!H$111)\n+($I599*'fnd base rates'!H$112)\n+($J599*'fnd base rates'!H$113)\n+($K599*'fnd base rates'!H$114)\n+($M599*'fnd base rates'!H$116)\n+($N599*'fnd base rates'!H$117)\n+($O599*'fnd base rates'!H$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,8)))","v":43687.059238000002},{"$f":"(($D599*'fnd base rates'!I$107)\n+($E599*'fnd base rates'!I$108)\n+($F599*'fnd base rates'!I$109)\n+($G599*'fnd base rates'!I$110)\n+($H599*'fnd base rates'!I$111)\n+($I599*'fnd base rates'!I$112)\n+($J599*'fnd base rates'!I$113)\n+($K599*'fnd base rates'!I$114)\n+($M599*'fnd base rates'!I$116)\n+($N599*'fnd base rates'!I$117)\n+($O599*'fnd base rates'!I$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,9)))\n*$R599","v":30676.730000000003},{"$f":"(($D599*'fnd base rates'!J$107)\n+($E599*'fnd base rates'!J$108)\n+($F599*'fnd base rates'!J$109)\n+($G599*'fnd base rates'!J$110)\n+($H599*'fnd base rates'!J$111)\n+($I599*'fnd base rates'!J$112)\n+($J599*'fnd base rates'!J$113)\n+($K599*'fnd base rates'!J$114)\n+($M599*'fnd base rates'!J$116)\n+($N599*'fnd base rates'!J$117)\n+($O599*'fnd base rates'!J$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,10)))\n*$R599","v":66008.510000000009},{"$f":"(($D599*'fnd base rates'!K$107)\n+($E599*'fnd base rates'!K$108)\n+($F599*'fnd base rates'!K$109)\n+($G599*'fnd base rates'!K$110)\n+($H599*'fnd base rates'!K$111)\n+($I599*'fnd base rates'!K$112)\n+($J599*'fnd base rates'!K$113)\n+($K599*'fnd base rates'!K$114)\n+($M599*'fnd base rates'!K$116)\n+($N599*'fnd base rates'!K$117)\n+($O599*'fnd base rates'!K$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,11)))\n*$R599","v":66067.013160000002},{"$f":"(($D599*'fnd base rates'!L$107)\n+($E599*'fnd base rates'!L$108)\n+($F599*'fnd base rates'!L$109)\n+($G599*'fnd base rates'!L$110)\n+($H599*'fnd base rates'!L$111)\n+($I599*'fnd base rates'!L$112)\n+($J599*'fnd base rates'!L$113)\n+($K599*'fnd base rates'!L$114)\n+($M599*'fnd base rates'!L$116)\n+($N599*'fnd base rates'!L$117)\n+($O599*'fnd base rates'!L$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,12)))","v":109933.92076000001},{"$f":"(($D599*'fnd base rates'!M$107)\n+($E599*'fnd base rates'!M$108)\n+($F599*'fnd base rates'!M$109)\n+($G599*'fnd base rates'!M$110)\n+($H599*'fnd base rates'!M$111)\n+($I599*'fnd base rates'!M$112)\n+($J599*'fnd base rates'!M$113)\n+($K599*'fnd base rates'!M$114)\n+($M599*'fnd base rates'!M$116)\n+($N599*'fnd base rates'!M$117)\n+($O599*'fnd base rates'!M$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,13)))","v":0},923586.62386999989,null,479278281,"479","278","281",1,57,923586.62386999989,16203,0,16203,null,null,null,null,null,16203,0,16203,null,null,{"$f":"BC599-BA599","v":0}]
[479,479278309,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D600","v":0},{"$f":"'fnd enro'!E600","v":0},{"$f":"'fnd enro'!F600","v":0},{"$f":"'fnd enro'!G600","v":0},{"$f":"'fnd enro'!H600","v":2},{"$f":"'fnd enro'!I600","v":2},{"$f":"'fnd enro'!J600","v":0},{"$f":"'fnd enro'!K600","v":0.15440000000000001},{"$f":"'fnd enro'!L600","v":0},{"$f":"'fnd enro'!M600","v":0},{"$f":"'fnd enro'!N600","v":0},{"$f":"'fnd enro'!O600","v":0},{"$f":"'fnd enro'!P600","v":1},{"$f":"'fnd enro'!R600","v":4},1,{"$f":"VALUE('fnd enro'!Q600)","v":10},null,{"$f":"(($D600*'fnd base rates'!C$107)\n+($E600*'fnd base rates'!C$108)\n+($F600*'fnd base rates'!C$109)\n+($G600*'fnd base rates'!C$110)\n+($H600*'fnd base rates'!C$111)\n+($I600*'fnd base rates'!C$112)\n+($J600*'fnd base rates'!C$113)\n+($K600*'fnd base rates'!C$114)\n+($M600*'fnd base rates'!C$116)\n+($N600*'fnd base rates'!C$117)\n+($O600*'fnd base rates'!C$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,3)))\n*$R600","v":2225.1553840000001},{"$f":"(($D600*'fnd base rates'!D$107)\n+($E600*'fnd base rates'!D$108)\n+($F600*'fnd base rates'!D$109)\n+($G600*'fnd base rates'!D$110)\n+($H600*'fnd base rates'!D$111)\n+($I600*'fnd base rates'!D$112)\n+($J600*'fnd base rates'!D$113)\n+($K600*'fnd base rates'!D$114)\n+($M600*'fnd base rates'!D$116)\n+($N600*'fnd base rates'!D$117)\n+($O600*'fnd base rates'!D$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,4)))\n*$R600","v":3436.1200000000003},{"$f":"(($D600*'fnd base rates'!E$107)\n+($E600*'fnd base rates'!E$108)\n+($F600*'fnd base rates'!E$109)\n+($G600*'fnd base rates'!E$110)\n+($H600*'fnd base rates'!E$111)\n+($I600*'fnd base rates'!E$112)\n+($J600*'fnd base rates'!E$113)\n+($K600*'fnd base rates'!E$114)\n+($M600*'fnd base rates'!E$116)\n+($N600*'fnd base rates'!E$117)\n+($O600*'fnd base rates'!E$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,5)))\n*$R600","v":20411.801503999999},{"$f":"(($D600*'fnd base rates'!F$107)\n+($E600*'fnd base rates'!F$108)\n+($F600*'fnd base rates'!F$109)\n+($G600*'fnd base rates'!F$110)\n+($H600*'fnd base rates'!F$111)\n+($I600*'fnd base rates'!F$112)\n+($J600*'fnd base rates'!F$113)\n+($K600*'fnd base rates'!F$114)\n+($M600*'fnd base rates'!F$116)\n+($N600*'fnd base rates'!F$117)\n+($O600*'fnd base rates'!F$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,6)))\n*$R600","v":3764.5256480000003},{"$f":"(($D600*'fnd base rates'!G$107)\n+($E600*'fnd base rates'!G$108)\n+($F600*'fnd base rates'!G$109)\n+($G600*'fnd base rates'!G$110)\n+($H600*'fnd base rates'!G$111)\n+($I600*'fnd base rates'!G$112)\n+($J600*'fnd base rates'!G$113)\n+($K600*'fnd base rates'!G$114)\n+($M600*'fnd base rates'!G$116)\n+($N600*'fnd base rates'!G$117)\n+($O600*'fnd base rates'!G$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,7)))\n*$R600","v":842.64312799999993},{"$f":"(($D600*'fnd base rates'!H$107)\n+($E600*'fnd base rates'!H$108)\n+($F600*'fnd base rates'!H$109)\n+($G600*'fnd base rates'!H$110)\n+($H600*'fnd base rates'!H$111)\n+($I600*'fnd base rates'!H$112)\n+($J600*'fnd base rates'!H$113)\n+($K600*'fnd base rates'!H$114)\n+($M600*'fnd base rates'!H$116)\n+($N600*'fnd base rates'!H$117)\n+($O600*'fnd base rates'!H$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,8)))","v":2730.315736},{"$f":"(($D600*'fnd base rates'!I$107)\n+($E600*'fnd base rates'!I$108)\n+($F600*'fnd base rates'!I$109)\n+($G600*'fnd base rates'!I$110)\n+($H600*'fnd base rates'!I$111)\n+($I600*'fnd base rates'!I$112)\n+($J600*'fnd base rates'!I$113)\n+($K600*'fnd base rates'!I$114)\n+($M600*'fnd base rates'!I$116)\n+($N600*'fnd base rates'!I$117)\n+($O600*'fnd base rates'!I$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,9)))\n*$R600","v":1725.81},{"$f":"(($D600*'fnd base rates'!J$107)\n+($E600*'fnd base rates'!J$108)\n+($F600*'fnd base rates'!J$109)\n+($G600*'fnd base rates'!J$110)\n+($H600*'fnd base rates'!J$111)\n+($I600*'fnd base rates'!J$112)\n+($J600*'fnd base rates'!J$113)\n+($K600*'fnd base rates'!J$114)\n+($M600*'fnd base rates'!J$116)\n+($N600*'fnd base rates'!J$117)\n+($O600*'fnd base rates'!J$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,10)))\n*$R600","v":2417.0099999999998},{"$f":"(($D600*'fnd base rates'!K$107)\n+($E600*'fnd base rates'!K$108)\n+($F600*'fnd base rates'!K$109)\n+($G600*'fnd base rates'!K$110)\n+($H600*'fnd base rates'!K$111)\n+($I600*'fnd base rates'!K$112)\n+($J600*'fnd base rates'!K$113)\n+($K600*'fnd base rates'!K$114)\n+($M600*'fnd base rates'!K$116)\n+($N600*'fnd base rates'!K$117)\n+($O600*'fnd base rates'!K$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,11)))\n*$R600","v":4664.4395199999999},{"$f":"(($D600*'fnd base rates'!L$107)\n+($E600*'fnd base rates'!L$108)\n+($F600*'fnd base rates'!L$109)\n+($G600*'fnd base rates'!L$110)\n+($H600*'fnd base rates'!L$111)\n+($I600*'fnd base rates'!L$112)\n+($J600*'fnd base rates'!L$113)\n+($K600*'fnd base rates'!L$114)\n+($M600*'fnd base rates'!L$116)\n+($N600*'fnd base rates'!L$117)\n+($O600*'fnd base rates'!L$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,12)))","v":6356.6067199999998},{"$f":"(($D600*'fnd base rates'!M$107)\n+($E600*'fnd base rates'!M$108)\n+($F600*'fnd base rates'!M$109)\n+($G600*'fnd base rates'!M$110)\n+($H600*'fnd base rates'!M$111)\n+($I600*'fnd base rates'!M$112)\n+($J600*'fnd base rates'!M$113)\n+($K600*'fnd base rates'!M$114)\n+($M600*'fnd base rates'!M$116)\n+($N600*'fnd base rates'!M$117)\n+($O600*'fnd base rates'!M$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,13)))","v":0},48574.427639999994,null,479278309,"479","278","309",1,4,48574.427639999994,12144,0,12144,null,null,null,null,null,12144,0,12144,null,null,{"$f":"BC600-BA600","v":0}]
[479,479278325,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D601","v":0},{"$f":"'fnd enro'!E601","v":0},{"$f":"'fnd enro'!F601","v":0},{"$f":"'fnd enro'!G601","v":0},{"$f":"'fnd enro'!H601","v":9},{"$f":"'fnd enro'!I601","v":9},{"$f":"'fnd enro'!J601","v":0},{"$f":"'fnd enro'!K601","v":0.69479999999999997},{"$f":"'fnd enro'!L601","v":0},{"$f":"'fnd enro'!M601","v":0},{"$f":"'fnd enro'!N601","v":0},{"$f":"'fnd enro'!O601","v":0},{"$f":"'fnd enro'!P601","v":9},{"$f":"'fnd enro'!R601","v":18},1,{"$f":"VALUE('fnd enro'!Q601)","v":9},null,{"$f":"(($D601*'fnd base rates'!C$107)\n+($E601*'fnd base rates'!C$108)\n+($F601*'fnd base rates'!C$109)\n+($G601*'fnd base rates'!C$110)\n+($H601*'fnd base rates'!C$111)\n+($I601*'fnd base rates'!C$112)\n+($J601*'fnd base rates'!C$113)\n+($K601*'fnd base rates'!C$114)\n+($M601*'fnd base rates'!C$116)\n+($N601*'fnd base rates'!C$117)\n+($O601*'fnd base rates'!C$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,3)))\n*$R601","v":10338.144228000001},{"$f":"(($D601*'fnd base rates'!D$107)\n+($E601*'fnd base rates'!D$108)\n+($F601*'fnd base rates'!D$109)\n+($G601*'fnd base rates'!D$110)\n+($H601*'fnd base rates'!D$111)\n+($I601*'fnd base rates'!D$112)\n+($J601*'fnd base rates'!D$113)\n+($K601*'fnd base rates'!D$114)\n+($M601*'fnd base rates'!D$116)\n+($N601*'fnd base rates'!D$117)\n+($O601*'fnd base rates'!D$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,4)))\n*$R601","v":17001.900000000001},{"$f":"(($D601*'fnd base rates'!E$107)\n+($E601*'fnd base rates'!E$108)\n+($F601*'fnd base rates'!E$109)\n+($G601*'fnd base rates'!E$110)\n+($H601*'fnd base rates'!E$111)\n+($I601*'fnd base rates'!E$112)\n+($J601*'fnd base rates'!E$113)\n+($K601*'fnd base rates'!E$114)\n+($M601*'fnd base rates'!E$116)\n+($N601*'fnd base rates'!E$117)\n+($O601*'fnd base rates'!E$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,5)))\n*$R601","v":106880.316768},{"$f":"(($D601*'fnd base rates'!F$107)\n+($E601*'fnd base rates'!F$108)\n+($F601*'fnd base rates'!F$109)\n+($G601*'fnd base rates'!F$110)\n+($H601*'fnd base rates'!F$111)\n+($I601*'fnd base rates'!F$112)\n+($J601*'fnd base rates'!F$113)\n+($K601*'fnd base rates'!F$114)\n+($M601*'fnd base rates'!F$116)\n+($N601*'fnd base rates'!F$117)\n+($O601*'fnd base rates'!F$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,6)))\n*$R601","v":16940.365416000001},{"$f":"(($D601*'fnd base rates'!G$107)\n+($E601*'fnd base rates'!G$108)\n+($F601*'fnd base rates'!G$109)\n+($G601*'fnd base rates'!G$110)\n+($H601*'fnd base rates'!G$111)\n+($I601*'fnd base rates'!G$112)\n+($J601*'fnd base rates'!G$113)\n+($K601*'fnd base rates'!G$114)\n+($M601*'fnd base rates'!G$116)\n+($N601*'fnd base rates'!G$117)\n+($O601*'fnd base rates'!G$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,7)))\n*$R601","v":4520.9390759999997},{"$f":"(($D601*'fnd base rates'!H$107)\n+($E601*'fnd base rates'!H$108)\n+($F601*'fnd base rates'!H$109)\n+($G601*'fnd base rates'!H$110)\n+($H601*'fnd base rates'!H$111)\n+($I601*'fnd base rates'!H$112)\n+($J601*'fnd base rates'!H$113)\n+($K601*'fnd base rates'!H$114)\n+($M601*'fnd base rates'!H$116)\n+($N601*'fnd base rates'!H$117)\n+($O601*'fnd base rates'!H$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,8)))","v":12398.200811999999},{"$f":"(($D601*'fnd base rates'!I$107)\n+($E601*'fnd base rates'!I$108)\n+($F601*'fnd base rates'!I$109)\n+($G601*'fnd base rates'!I$110)\n+($H601*'fnd base rates'!I$111)\n+($I601*'fnd base rates'!I$112)\n+($J601*'fnd base rates'!I$113)\n+($K601*'fnd base rates'!I$114)\n+($M601*'fnd base rates'!I$116)\n+($N601*'fnd base rates'!I$117)\n+($O601*'fnd base rates'!I$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,9)))\n*$R601","v":8374.59},{"$f":"(($D601*'fnd base rates'!J$107)\n+($E601*'fnd base rates'!J$108)\n+($F601*'fnd base rates'!J$109)\n+($G601*'fnd base rates'!J$110)\n+($H601*'fnd base rates'!J$111)\n+($I601*'fnd base rates'!J$112)\n+($J601*'fnd base rates'!J$113)\n+($K601*'fnd base rates'!J$114)\n+($M601*'fnd base rates'!J$116)\n+($N601*'fnd base rates'!J$117)\n+($O601*'fnd base rates'!J$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,10)))\n*$R601","v":14038.470000000001},{"$f":"(($D601*'fnd base rates'!K$107)\n+($E601*'fnd base rates'!K$108)\n+($F601*'fnd base rates'!K$109)\n+($G601*'fnd base rates'!K$110)\n+($H601*'fnd base rates'!K$111)\n+($I601*'fnd base rates'!K$112)\n+($J601*'fnd base rates'!K$113)\n+($K601*'fnd base rates'!K$114)\n+($M601*'fnd base rates'!K$116)\n+($N601*'fnd base rates'!K$117)\n+($O601*'fnd base rates'!K$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,11)))\n*$R601","v":20989.97784},{"$f":"(($D601*'fnd base rates'!L$107)\n+($E601*'fnd base rates'!L$108)\n+($F601*'fnd base rates'!L$109)\n+($G601*'fnd base rates'!L$110)\n+($H601*'fnd base rates'!L$111)\n+($I601*'fnd base rates'!L$112)\n+($J601*'fnd base rates'!L$113)\n+($K601*'fnd base rates'!L$114)\n+($M601*'fnd base rates'!L$116)\n+($N601*'fnd base rates'!L$117)\n+($O601*'fnd base rates'!L$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,12)))","v":31035.450239999998},{"$f":"(($D601*'fnd base rates'!M$107)\n+($E601*'fnd base rates'!M$108)\n+($F601*'fnd base rates'!M$109)\n+($G601*'fnd base rates'!M$110)\n+($H601*'fnd base rates'!M$111)\n+($I601*'fnd base rates'!M$112)\n+($J601*'fnd base rates'!M$113)\n+($K601*'fnd base rates'!M$114)\n+($M601*'fnd base rates'!M$116)\n+($N601*'fnd base rates'!M$117)\n+($O601*'fnd base rates'!M$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,13)))","v":0},242518.35438000003,null,479278325,"479","278","325",1,18,242518.35438000003,13473,0,13473,null,null,null,null,null,13473,0,13473,null,null,{"$f":"BC601-BA601","v":0}]
[479,479278332,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D602","v":0},{"$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":9},{"$f":"'fnd enro'!J602","v":0},{"$f":"'fnd enro'!K602","v":0.38600000000000001},{"$f":"'fnd enro'!L602","v":0},{"$f":"'fnd enro'!M602","v":0},{"$f":"'fnd enro'!N602","v":0},{"$f":"'fnd enro'!O602","v":0},{"$f":"'fnd enro'!P602","v":2},{"$f":"'fnd enro'!R602","v":10},1,{"$f":"VALUE('fnd enro'!Q602)","v":10},null,{"$f":"(($D602*'fnd base rates'!C$107)\n+($E602*'fnd base rates'!C$108)\n+($F602*'fnd base rates'!C$109)\n+($G602*'fnd base rates'!C$110)\n+($H602*'fnd base rates'!C$111)\n+($I602*'fnd base rates'!C$112)\n+($J602*'fnd base rates'!C$113)\n+($K602*'fnd base rates'!C$114)\n+($M602*'fnd base rates'!C$116)\n+($N602*'fnd base rates'!C$117)\n+($O602*'fnd base rates'!C$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,3)))\n*$R602","v":5523.2334600000004},{"$f":"(($D602*'fnd base rates'!D$107)\n+($E602*'fnd base rates'!D$108)\n+($F602*'fnd base rates'!D$109)\n+($G602*'fnd base rates'!D$110)\n+($H602*'fnd base rates'!D$111)\n+($I602*'fnd base rates'!D$112)\n+($J602*'fnd base rates'!D$113)\n+($K602*'fnd base rates'!D$114)\n+($M602*'fnd base rates'!D$116)\n+($N602*'fnd base rates'!D$117)\n+($O602*'fnd base rates'!D$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,4)))\n*$R602","v":8402.4},{"$f":"(($D602*'fnd base rates'!E$107)\n+($E602*'fnd base rates'!E$108)\n+($F602*'fnd base rates'!E$109)\n+($G602*'fnd base rates'!E$110)\n+($H602*'fnd base rates'!E$111)\n+($I602*'fnd base rates'!E$112)\n+($J602*'fnd base rates'!E$113)\n+($K602*'fnd base rates'!E$114)\n+($M602*'fnd base rates'!E$116)\n+($N602*'fnd base rates'!E$117)\n+($O602*'fnd base rates'!E$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,5)))\n*$R602","v":55006.163759999996},{"$f":"(($D602*'fnd base rates'!F$107)\n+($E602*'fnd base rates'!F$108)\n+($F602*'fnd base rates'!F$109)\n+($G602*'fnd base rates'!F$110)\n+($H602*'fnd base rates'!F$111)\n+($I602*'fnd base rates'!F$112)\n+($J602*'fnd base rates'!F$113)\n+($K602*'fnd base rates'!F$114)\n+($M602*'fnd base rates'!F$116)\n+($N602*'fnd base rates'!F$117)\n+($O602*'fnd base rates'!F$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,6)))\n*$R602","v":8977.35412},{"$f":"(($D602*'fnd base rates'!G$107)\n+($E602*'fnd base rates'!G$108)\n+($F602*'fnd base rates'!G$109)\n+($G602*'fnd base rates'!G$110)\n+($H602*'fnd base rates'!G$111)\n+($I602*'fnd base rates'!G$112)\n+($J602*'fnd base rates'!G$113)\n+($K602*'fnd base rates'!G$114)\n+($M602*'fnd base rates'!G$116)\n+($N602*'fnd base rates'!G$117)\n+($O602*'fnd base rates'!G$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,7)))\n*$R602","v":1999.3428200000001},{"$f":"(($D602*'fnd base rates'!H$107)\n+($E602*'fnd base rates'!H$108)\n+($F602*'fnd base rates'!H$109)\n+($G602*'fnd base rates'!H$110)\n+($H602*'fnd base rates'!H$111)\n+($I602*'fnd base rates'!H$112)\n+($J602*'fnd base rates'!H$113)\n+($K602*'fnd base rates'!H$114)\n+($M602*'fnd base rates'!H$116)\n+($N602*'fnd base rates'!H$117)\n+($O602*'fnd base rates'!H$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,8)))","v":8030.7093400000003},{"$f":"(($D602*'fnd base rates'!I$107)\n+($E602*'fnd base rates'!I$108)\n+($F602*'fnd base rates'!I$109)\n+($G602*'fnd base rates'!I$110)\n+($H602*'fnd base rates'!I$111)\n+($I602*'fnd base rates'!I$112)\n+($J602*'fnd base rates'!I$113)\n+($K602*'fnd base rates'!I$114)\n+($M602*'fnd base rates'!I$116)\n+($N602*'fnd base rates'!I$117)\n+($O602*'fnd base rates'!I$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,9)))\n*$R602","v":4493.25},{"$f":"(($D602*'fnd base rates'!J$107)\n+($E602*'fnd base rates'!J$108)\n+($F602*'fnd base rates'!J$109)\n+($G602*'fnd base rates'!J$110)\n+($H602*'fnd base rates'!J$111)\n+($I602*'fnd base rates'!J$112)\n+($J602*'fnd base rates'!J$113)\n+($K602*'fnd base rates'!J$114)\n+($M602*'fnd base rates'!J$116)\n+($N602*'fnd base rates'!J$117)\n+($O602*'fnd base rates'!J$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,10)))\n*$R602","v":6956.34},{"$f":"(($D602*'fnd base rates'!K$107)\n+($E602*'fnd base rates'!K$108)\n+($F602*'fnd base rates'!K$109)\n+($G602*'fnd base rates'!K$110)\n+($H602*'fnd base rates'!K$111)\n+($I602*'fnd base rates'!K$112)\n+($J602*'fnd base rates'!K$113)\n+($K602*'fnd base rates'!K$114)\n+($M602*'fnd base rates'!K$116)\n+($N602*'fnd base rates'!K$117)\n+($O602*'fnd base rates'!K$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,11)))\n*$R602","v":11532.6988},{"$f":"(($D602*'fnd base rates'!L$107)\n+($E602*'fnd base rates'!L$108)\n+($F602*'fnd base rates'!L$109)\n+($G602*'fnd base rates'!L$110)\n+($H602*'fnd base rates'!L$111)\n+($I602*'fnd base rates'!L$112)\n+($J602*'fnd base rates'!L$113)\n+($K602*'fnd base rates'!L$114)\n+($M602*'fnd base rates'!L$116)\n+($N602*'fnd base rates'!L$117)\n+($O602*'fnd base rates'!L$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,12)))","v":15021.416800000001},{"$f":"(($D602*'fnd base rates'!M$107)\n+($E602*'fnd base rates'!M$108)\n+($F602*'fnd base rates'!M$109)\n+($G602*'fnd base rates'!M$110)\n+($H602*'fnd base rates'!M$111)\n+($I602*'fnd base rates'!M$112)\n+($J602*'fnd base rates'!M$113)\n+($K602*'fnd base rates'!M$114)\n+($M602*'fnd base rates'!M$116)\n+($N602*'fnd base rates'!M$117)\n+($O602*'fnd base rates'!M$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,13)))","v":0},125942.9091,null,479278332,"479","278","332",1,10,125942.9091,12594,0,12594,null,null,null,null,null,12594,0,12594,null,null,{"$f":"BC602-BA602","v":0}]
[479,479278605,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D603","v":0},{"$f":"'fnd enro'!E603","v":0},{"$f":"'fnd enro'!F603","v":0},{"$f":"'fnd enro'!G603","v":0},{"$f":"'fnd enro'!H603","v":16},{"$f":"'fnd enro'!I603","v":18},{"$f":"'fnd enro'!J603","v":0},{"$f":"'fnd enro'!K603","v":1.3124},{"$f":"'fnd enro'!L603","v":0},{"$f":"'fnd enro'!M603","v":0},{"$f":"'fnd enro'!N603","v":0},{"$f":"'fnd enro'!O603","v":0},{"$f":"'fnd enro'!P603","v":19},{"$f":"'fnd enro'!R603","v":34},1,{"$f":"VALUE('fnd enro'!Q603)","v":6},null,{"$f":"(($D603*'fnd base rates'!C$107)\n+($E603*'fnd base rates'!C$108)\n+($F603*'fnd base rates'!C$109)\n+($G603*'fnd base rates'!C$110)\n+($H603*'fnd base rates'!C$111)\n+($I603*'fnd base rates'!C$112)\n+($J603*'fnd base rates'!C$113)\n+($K603*'fnd base rates'!C$114)\n+($M603*'fnd base rates'!C$116)\n+($N603*'fnd base rates'!C$117)\n+($O603*'fnd base rates'!C$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,3)))\n*$R603","v":19476.395764000001},{"$f":"(($D603*'fnd base rates'!D$107)\n+($E603*'fnd base rates'!D$108)\n+($F603*'fnd base rates'!D$109)\n+($G603*'fnd base rates'!D$110)\n+($H603*'fnd base rates'!D$111)\n+($I603*'fnd base rates'!D$112)\n+($J603*'fnd base rates'!D$113)\n+($K603*'fnd base rates'!D$114)\n+($M603*'fnd base rates'!D$116)\n+($N603*'fnd base rates'!D$117)\n+($O603*'fnd base rates'!D$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,4)))\n*$R603","v":31871.75},{"$f":"(($D603*'fnd base rates'!E$107)\n+($E603*'fnd base rates'!E$108)\n+($F603*'fnd base rates'!E$109)\n+($G603*'fnd base rates'!E$110)\n+($H603*'fnd base rates'!E$111)\n+($I603*'fnd base rates'!E$112)\n+($J603*'fnd base rates'!E$113)\n+($K603*'fnd base rates'!E$114)\n+($M603*'fnd base rates'!E$116)\n+($N603*'fnd base rates'!E$117)\n+($O603*'fnd base rates'!E$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,5)))\n*$R603","v":200966.992784},{"$f":"(($D603*'fnd base rates'!F$107)\n+($E603*'fnd base rates'!F$108)\n+($F603*'fnd base rates'!F$109)\n+($G603*'fnd base rates'!F$110)\n+($H603*'fnd base rates'!F$111)\n+($I603*'fnd base rates'!F$112)\n+($J603*'fnd base rates'!F$113)\n+($K603*'fnd base rates'!F$114)\n+($M603*'fnd base rates'!F$116)\n+($N603*'fnd base rates'!F$117)\n+($O603*'fnd base rates'!F$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,6)))\n*$R603","v":31889.978007999998},{"$f":"(($D603*'fnd base rates'!G$107)\n+($E603*'fnd base rates'!G$108)\n+($F603*'fnd base rates'!G$109)\n+($G603*'fnd base rates'!G$110)\n+($H603*'fnd base rates'!G$111)\n+($I603*'fnd base rates'!G$112)\n+($J603*'fnd base rates'!G$113)\n+($K603*'fnd base rates'!G$114)\n+($M603*'fnd base rates'!G$116)\n+($N603*'fnd base rates'!G$117)\n+($O603*'fnd base rates'!G$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,7)))\n*$R603","v":8419.911587999999},{"$f":"(($D603*'fnd base rates'!H$107)\n+($E603*'fnd base rates'!H$108)\n+($F603*'fnd base rates'!H$109)\n+($G603*'fnd base rates'!H$110)\n+($H603*'fnd base rates'!H$111)\n+($I603*'fnd base rates'!H$112)\n+($J603*'fnd base rates'!H$113)\n+($K603*'fnd base rates'!H$114)\n+($M603*'fnd base rates'!H$116)\n+($N603*'fnd base rates'!H$117)\n+($O603*'fnd base rates'!H$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,8)))","v":23705.853756},{"$f":"(($D603*'fnd base rates'!I$107)\n+($E603*'fnd base rates'!I$108)\n+($F603*'fnd base rates'!I$109)\n+($G603*'fnd base rates'!I$110)\n+($H603*'fnd base rates'!I$111)\n+($I603*'fnd base rates'!I$112)\n+($J603*'fnd base rates'!I$113)\n+($K603*'fnd base rates'!I$114)\n+($M603*'fnd base rates'!I$116)\n+($N603*'fnd base rates'!I$117)\n+($O603*'fnd base rates'!I$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,9)))\n*$R603","v":15785.869999999999},{"$f":"(($D603*'fnd base rates'!J$107)\n+($E603*'fnd base rates'!J$108)\n+($F603*'fnd base rates'!J$109)\n+($G603*'fnd base rates'!J$110)\n+($H603*'fnd base rates'!J$111)\n+($I603*'fnd base rates'!J$112)\n+($J603*'fnd base rates'!J$113)\n+($K603*'fnd base rates'!J$114)\n+($M603*'fnd base rates'!J$116)\n+($N603*'fnd base rates'!J$117)\n+($O603*'fnd base rates'!J$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,10)))\n*$R603","v":26343.059999999998},{"$f":"(($D603*'fnd base rates'!K$107)\n+($E603*'fnd base rates'!K$108)\n+($F603*'fnd base rates'!K$109)\n+($G603*'fnd base rates'!K$110)\n+($H603*'fnd base rates'!K$111)\n+($I603*'fnd base rates'!K$112)\n+($J603*'fnd base rates'!K$113)\n+($K603*'fnd base rates'!K$114)\n+($M603*'fnd base rates'!K$116)\n+($N603*'fnd base rates'!K$117)\n+($O603*'fnd base rates'!K$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,11)))\n*$R603","v":39615.635920000001},{"$f":"(($D603*'fnd base rates'!L$107)\n+($E603*'fnd base rates'!L$108)\n+($F603*'fnd base rates'!L$109)\n+($G603*'fnd base rates'!L$110)\n+($H603*'fnd base rates'!L$111)\n+($I603*'fnd base rates'!L$112)\n+($J603*'fnd base rates'!L$113)\n+($K603*'fnd base rates'!L$114)\n+($M603*'fnd base rates'!L$116)\n+($N603*'fnd base rates'!L$117)\n+($O603*'fnd base rates'!L$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,12)))","v":58095.767120000004},{"$f":"(($D603*'fnd base rates'!M$107)\n+($E603*'fnd base rates'!M$108)\n+($F603*'fnd base rates'!M$109)\n+($G603*'fnd base rates'!M$110)\n+($H603*'fnd base rates'!M$111)\n+($I603*'fnd base rates'!M$112)\n+($J603*'fnd base rates'!M$113)\n+($K603*'fnd base rates'!M$114)\n+($M603*'fnd base rates'!M$116)\n+($N603*'fnd base rates'!M$117)\n+($O603*'fnd base rates'!M$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,13)))","v":0},456171.21493999998,null,479278605,"479","278","605",1,34,456171.21493999998,13417,0,13417,null,null,null,null,null,13417,0,13417,null,null,{"$f":"BC603-BA603","v":0}]
[479,479278635,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D604","v":0},{"$f":"'fnd enro'!E604","v":0},{"$f":"'fnd enro'!F604","v":0},{"$f":"'fnd enro'!G604","v":0},{"$f":"'fnd enro'!H604","v":0},{"$f":"'fnd enro'!I604","v":1},{"$f":"'fnd enro'!J604","v":0},{"$f":"'fnd enro'!K604","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L604","v":0},{"$f":"'fnd enro'!M604","v":0},{"$f":"'fnd enro'!N604","v":0},{"$f":"'fnd enro'!O604","v":0},{"$f":"'fnd enro'!P604","v":0},{"$f":"'fnd enro'!R604","v":1},1,{"$f":"VALUE('fnd enro'!Q604)","v":8},null,{"$f":"(($D604*'fnd base rates'!C$107)\n+($E604*'fnd base rates'!C$108)\n+($F604*'fnd base rates'!C$109)\n+($G604*'fnd base rates'!C$110)\n+($H604*'fnd base rates'!C$111)\n+($I604*'fnd base rates'!C$112)\n+($J604*'fnd base rates'!C$113)\n+($K604*'fnd base rates'!C$114)\n+($M604*'fnd base rates'!C$116)\n+($N604*'fnd base rates'!C$117)\n+($O604*'fnd base rates'!C$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,3)))\n*$R604","v":536.46134600000005},{"$f":"(($D604*'fnd base rates'!D$107)\n+($E604*'fnd base rates'!D$108)\n+($F604*'fnd base rates'!D$109)\n+($G604*'fnd base rates'!D$110)\n+($H604*'fnd base rates'!D$111)\n+($I604*'fnd base rates'!D$112)\n+($J604*'fnd base rates'!D$113)\n+($K604*'fnd base rates'!D$114)\n+($M604*'fnd base rates'!D$116)\n+($N604*'fnd base rates'!D$117)\n+($O604*'fnd base rates'!D$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,4)))\n*$R604","v":765.08},{"$f":"(($D604*'fnd base rates'!E$107)\n+($E604*'fnd base rates'!E$108)\n+($F604*'fnd base rates'!E$109)\n+($G604*'fnd base rates'!E$110)\n+($H604*'fnd base rates'!E$111)\n+($I604*'fnd base rates'!E$112)\n+($J604*'fnd base rates'!E$113)\n+($K604*'fnd base rates'!E$114)\n+($M604*'fnd base rates'!E$116)\n+($N604*'fnd base rates'!E$117)\n+($O604*'fnd base rates'!E$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,5)))\n*$R604","v":4912.2003759999998},{"$f":"(($D604*'fnd base rates'!F$107)\n+($E604*'fnd base rates'!F$108)\n+($F604*'fnd base rates'!F$109)\n+($G604*'fnd base rates'!F$110)\n+($H604*'fnd base rates'!F$111)\n+($I604*'fnd base rates'!F$112)\n+($J604*'fnd base rates'!F$113)\n+($K604*'fnd base rates'!F$114)\n+($M604*'fnd base rates'!F$116)\n+($N604*'fnd base rates'!F$117)\n+($O604*'fnd base rates'!F$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,6)))\n*$R604","v":886.88641200000006},{"$f":"(($D604*'fnd base rates'!G$107)\n+($E604*'fnd base rates'!G$108)\n+($F604*'fnd base rates'!G$109)\n+($G604*'fnd base rates'!G$110)\n+($H604*'fnd base rates'!G$111)\n+($I604*'fnd base rates'!G$112)\n+($J604*'fnd base rates'!G$113)\n+($K604*'fnd base rates'!G$114)\n+($M604*'fnd base rates'!G$116)\n+($N604*'fnd base rates'!G$117)\n+($O604*'fnd base rates'!G$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,7)))\n*$R604","v":163.88328199999998},{"$f":"(($D604*'fnd base rates'!H$107)\n+($E604*'fnd base rates'!H$108)\n+($F604*'fnd base rates'!H$109)\n+($G604*'fnd base rates'!H$110)\n+($H604*'fnd base rates'!H$111)\n+($I604*'fnd base rates'!H$112)\n+($J604*'fnd base rates'!H$113)\n+($K604*'fnd base rates'!H$114)\n+($M604*'fnd base rates'!H$116)\n+($N604*'fnd base rates'!H$117)\n+($O604*'fnd base rates'!H$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D604*'fnd base rates'!I$107)\n+($E604*'fnd base rates'!I$108)\n+($F604*'fnd base rates'!I$109)\n+($G604*'fnd base rates'!I$110)\n+($H604*'fnd base rates'!I$111)\n+($I604*'fnd base rates'!I$112)\n+($J604*'fnd base rates'!I$113)\n+($K604*'fnd base rates'!I$114)\n+($M604*'fnd base rates'!I$116)\n+($N604*'fnd base rates'!I$117)\n+($O604*'fnd base rates'!I$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,9)))\n*$R604","v":425.94},{"$f":"(($D604*'fnd base rates'!J$107)\n+($E604*'fnd base rates'!J$108)\n+($F604*'fnd base rates'!J$109)\n+($G604*'fnd base rates'!J$110)\n+($H604*'fnd base rates'!J$111)\n+($I604*'fnd base rates'!J$112)\n+($J604*'fnd base rates'!J$113)\n+($K604*'fnd base rates'!J$114)\n+($M604*'fnd base rates'!J$116)\n+($N604*'fnd base rates'!J$117)\n+($O604*'fnd base rates'!J$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,10)))\n*$R604","v":573.75},{"$f":"(($D604*'fnd base rates'!K$107)\n+($E604*'fnd base rates'!K$108)\n+($F604*'fnd base rates'!K$109)\n+($G604*'fnd base rates'!K$110)\n+($H604*'fnd base rates'!K$111)\n+($I604*'fnd base rates'!K$112)\n+($J604*'fnd base rates'!K$113)\n+($K604*'fnd base rates'!K$114)\n+($M604*'fnd base rates'!K$116)\n+($N604*'fnd base rates'!K$117)\n+($O604*'fnd base rates'!K$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,11)))\n*$R604","v":1150.05988},{"$f":"(($D604*'fnd base rates'!L$107)\n+($E604*'fnd base rates'!L$108)\n+($F604*'fnd base rates'!L$109)\n+($G604*'fnd base rates'!L$110)\n+($H604*'fnd base rates'!L$111)\n+($I604*'fnd base rates'!L$112)\n+($J604*'fnd base rates'!L$113)\n+($K604*'fnd base rates'!L$114)\n+($M604*'fnd base rates'!L$116)\n+($N604*'fnd base rates'!L$117)\n+($O604*'fnd base rates'!L$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D604*'fnd base rates'!M$107)\n+($E604*'fnd base rates'!M$108)\n+($F604*'fnd base rates'!M$109)\n+($G604*'fnd base rates'!M$110)\n+($H604*'fnd base rates'!M$111)\n+($I604*'fnd base rates'!M$112)\n+($J604*'fnd base rates'!M$113)\n+($K604*'fnd base rates'!M$114)\n+($M604*'fnd base rates'!M$116)\n+($N604*'fnd base rates'!M$117)\n+($O604*'fnd base rates'!M$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,13)))","v":0},11611.466909999999,null,479278635,"479","278","635",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC604-BA604","v":0}]
[479,479278670,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D605","v":0},{"$f":"'fnd enro'!E605","v":0},{"$f":"'fnd enro'!F605","v":0},{"$f":"'fnd enro'!G605","v":0},{"$f":"'fnd enro'!H605","v":2},{"$f":"'fnd enro'!I605","v":7},{"$f":"'fnd enro'!J605","v":0},{"$f":"'fnd enro'!K605","v":0.34739999999999999},{"$f":"'fnd enro'!L605","v":0},{"$f":"'fnd enro'!M605","v":0},{"$f":"'fnd enro'!N605","v":0},{"$f":"'fnd enro'!O605","v":0},{"$f":"'fnd enro'!P605","v":1},{"$f":"'fnd enro'!R605","v":9},1,{"$f":"VALUE('fnd enro'!Q605)","v":6},null,{"$f":"(($D605*'fnd base rates'!C$107)\n+($E605*'fnd base rates'!C$108)\n+($F605*'fnd base rates'!C$109)\n+($G605*'fnd base rates'!C$110)\n+($H605*'fnd base rates'!C$111)\n+($I605*'fnd base rates'!C$112)\n+($J605*'fnd base rates'!C$113)\n+($K605*'fnd base rates'!C$114)\n+($M605*'fnd base rates'!C$116)\n+($N605*'fnd base rates'!C$117)\n+($O605*'fnd base rates'!C$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,3)))\n*$R605","v":4893.2421139999997},{"$f":"(($D605*'fnd base rates'!D$107)\n+($E605*'fnd base rates'!D$108)\n+($F605*'fnd base rates'!D$109)\n+($G605*'fnd base rates'!D$110)\n+($H605*'fnd base rates'!D$111)\n+($I605*'fnd base rates'!D$112)\n+($J605*'fnd base rates'!D$113)\n+($K605*'fnd base rates'!D$114)\n+($M605*'fnd base rates'!D$116)\n+($N605*'fnd base rates'!D$117)\n+($O605*'fnd base rates'!D$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,4)))\n*$R605","v":7194.09},{"$f":"(($D605*'fnd base rates'!E$107)\n+($E605*'fnd base rates'!E$108)\n+($F605*'fnd base rates'!E$109)\n+($G605*'fnd base rates'!E$110)\n+($H605*'fnd base rates'!E$111)\n+($I605*'fnd base rates'!E$112)\n+($J605*'fnd base rates'!E$113)\n+($K605*'fnd base rates'!E$114)\n+($M605*'fnd base rates'!E$116)\n+($N605*'fnd base rates'!E$117)\n+($O605*'fnd base rates'!E$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,5)))\n*$R605","v":44314.663383999999},{"$f":"(($D605*'fnd base rates'!F$107)\n+($E605*'fnd base rates'!F$108)\n+($F605*'fnd base rates'!F$109)\n+($G605*'fnd base rates'!F$110)\n+($H605*'fnd base rates'!F$111)\n+($I605*'fnd base rates'!F$112)\n+($J605*'fnd base rates'!F$113)\n+($K605*'fnd base rates'!F$114)\n+($M605*'fnd base rates'!F$116)\n+($N605*'fnd base rates'!F$117)\n+($O605*'fnd base rates'!F$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,6)))\n*$R605","v":8198.9577079999999},{"$f":"(($D605*'fnd base rates'!G$107)\n+($E605*'fnd base rates'!G$108)\n+($F605*'fnd base rates'!G$109)\n+($G605*'fnd base rates'!G$110)\n+($H605*'fnd base rates'!G$111)\n+($I605*'fnd base rates'!G$112)\n+($J605*'fnd base rates'!G$113)\n+($K605*'fnd base rates'!G$114)\n+($M605*'fnd base rates'!G$116)\n+($N605*'fnd base rates'!G$117)\n+($O605*'fnd base rates'!G$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,7)))\n*$R605","v":1630.1295380000001},{"$f":"(($D605*'fnd base rates'!H$107)\n+($E605*'fnd base rates'!H$108)\n+($F605*'fnd base rates'!H$109)\n+($G605*'fnd base rates'!H$110)\n+($H605*'fnd base rates'!H$111)\n+($I605*'fnd base rates'!H$112)\n+($J605*'fnd base rates'!H$113)\n+($K605*'fnd base rates'!H$114)\n+($M605*'fnd base rates'!H$116)\n+($N605*'fnd base rates'!H$117)\n+($O605*'fnd base rates'!H$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,8)))","v":6865.8204059999998},{"$f":"(($D605*'fnd base rates'!I$107)\n+($E605*'fnd base rates'!I$108)\n+($F605*'fnd base rates'!I$109)\n+($G605*'fnd base rates'!I$110)\n+($H605*'fnd base rates'!I$111)\n+($I605*'fnd base rates'!I$112)\n+($J605*'fnd base rates'!I$113)\n+($K605*'fnd base rates'!I$114)\n+($M605*'fnd base rates'!I$116)\n+($N605*'fnd base rates'!I$117)\n+($O605*'fnd base rates'!I$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,9)))\n*$R605","v":3828.85},{"$f":"(($D605*'fnd base rates'!J$107)\n+($E605*'fnd base rates'!J$108)\n+($F605*'fnd base rates'!J$109)\n+($G605*'fnd base rates'!J$110)\n+($H605*'fnd base rates'!J$111)\n+($I605*'fnd base rates'!J$112)\n+($J605*'fnd base rates'!J$113)\n+($K605*'fnd base rates'!J$114)\n+($M605*'fnd base rates'!J$116)\n+($N605*'fnd base rates'!J$117)\n+($O605*'fnd base rates'!J$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,10)))\n*$R605","v":5147.2699999999995},{"$f":"(($D605*'fnd base rates'!K$107)\n+($E605*'fnd base rates'!K$108)\n+($F605*'fnd base rates'!K$109)\n+($G605*'fnd base rates'!K$110)\n+($H605*'fnd base rates'!K$111)\n+($I605*'fnd base rates'!K$112)\n+($J605*'fnd base rates'!K$113)\n+($K605*'fnd base rates'!K$114)\n+($M605*'fnd base rates'!K$116)\n+($N605*'fnd base rates'!K$117)\n+($O605*'fnd base rates'!K$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,11)))\n*$R605","v":10414.73892},{"$f":"(($D605*'fnd base rates'!L$107)\n+($E605*'fnd base rates'!L$108)\n+($F605*'fnd base rates'!L$109)\n+($G605*'fnd base rates'!L$110)\n+($H605*'fnd base rates'!L$111)\n+($I605*'fnd base rates'!L$112)\n+($J605*'fnd base rates'!L$113)\n+($K605*'fnd base rates'!L$114)\n+($M605*'fnd base rates'!L$116)\n+($N605*'fnd base rates'!L$117)\n+($O605*'fnd base rates'!L$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,12)))","v":13095.780120000001},{"$f":"(($D605*'fnd base rates'!M$107)\n+($E605*'fnd base rates'!M$108)\n+($F605*'fnd base rates'!M$109)\n+($G605*'fnd base rates'!M$110)\n+($H605*'fnd base rates'!M$111)\n+($I605*'fnd base rates'!M$112)\n+($J605*'fnd base rates'!M$113)\n+($K605*'fnd base rates'!M$114)\n+($M605*'fnd base rates'!M$116)\n+($N605*'fnd base rates'!M$117)\n+($O605*'fnd base rates'!M$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,13)))","v":0},105583.54219000001,null,479278670,"479","278","670",1,9,105583.54219000001,11732,0,11732,null,null,null,null,null,11732,0,11732,null,null,{"$f":"BC605-BA605","v":0}]
[479,479278672,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D606","v":0},{"$f":"'fnd enro'!E606","v":0},{"$f":"'fnd enro'!F606","v":0},{"$f":"'fnd enro'!G606","v":0},{"$f":"'fnd enro'!H606","v":1},{"$f":"'fnd enro'!I606","v":2},{"$f":"'fnd enro'!J606","v":0},{"$f":"'fnd enro'!K606","v":0.1158},{"$f":"'fnd enro'!L606","v":0},{"$f":"'fnd enro'!M606","v":0},{"$f":"'fnd enro'!N606","v":0},{"$f":"'fnd enro'!O606","v":0},{"$f":"'fnd enro'!P606","v":1},{"$f":"'fnd enro'!R606","v":3},1,{"$f":"VALUE('fnd enro'!Q606)","v":9},null,{"$f":"(($D606*'fnd base rates'!C$107)\n+($E606*'fnd base rates'!C$108)\n+($F606*'fnd base rates'!C$109)\n+($G606*'fnd base rates'!C$110)\n+($H606*'fnd base rates'!C$111)\n+($I606*'fnd base rates'!C$112)\n+($J606*'fnd base rates'!C$113)\n+($K606*'fnd base rates'!C$114)\n+($M606*'fnd base rates'!C$116)\n+($N606*'fnd base rates'!C$117)\n+($O606*'fnd base rates'!C$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,3)))\n*$R606","v":1685.1440379999999},{"$f":"(($D606*'fnd base rates'!D$107)\n+($E606*'fnd base rates'!D$108)\n+($F606*'fnd base rates'!D$109)\n+($G606*'fnd base rates'!D$110)\n+($H606*'fnd base rates'!D$111)\n+($I606*'fnd base rates'!D$112)\n+($J606*'fnd base rates'!D$113)\n+($K606*'fnd base rates'!D$114)\n+($M606*'fnd base rates'!D$116)\n+($N606*'fnd base rates'!D$117)\n+($O606*'fnd base rates'!D$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,4)))\n*$R606","v":2654.1800000000003},{"$f":"(($D606*'fnd base rates'!E$107)\n+($E606*'fnd base rates'!E$108)\n+($F606*'fnd base rates'!E$109)\n+($G606*'fnd base rates'!E$110)\n+($H606*'fnd base rates'!E$111)\n+($I606*'fnd base rates'!E$112)\n+($J606*'fnd base rates'!E$113)\n+($K606*'fnd base rates'!E$114)\n+($M606*'fnd base rates'!E$116)\n+($N606*'fnd base rates'!E$117)\n+($O606*'fnd base rates'!E$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,5)))\n*$R606","v":16787.791127999997},{"$f":"(($D606*'fnd base rates'!F$107)\n+($E606*'fnd base rates'!F$108)\n+($F606*'fnd base rates'!F$109)\n+($G606*'fnd base rates'!F$110)\n+($H606*'fnd base rates'!F$111)\n+($I606*'fnd base rates'!F$112)\n+($J606*'fnd base rates'!F$113)\n+($K606*'fnd base rates'!F$114)\n+($M606*'fnd base rates'!F$116)\n+($N606*'fnd base rates'!F$117)\n+($O606*'fnd base rates'!F$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,6)))\n*$R606","v":2769.1492360000002},{"$f":"(($D606*'fnd base rates'!G$107)\n+($E606*'fnd base rates'!G$108)\n+($F606*'fnd base rates'!G$109)\n+($G606*'fnd base rates'!G$110)\n+($H606*'fnd base rates'!G$111)\n+($I606*'fnd base rates'!G$112)\n+($J606*'fnd base rates'!G$113)\n+($K606*'fnd base rates'!G$114)\n+($M606*'fnd base rates'!G$116)\n+($N606*'fnd base rates'!G$117)\n+($O606*'fnd base rates'!G$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,7)))\n*$R606","v":666.20984599999997},{"$f":"(($D606*'fnd base rates'!H$107)\n+($E606*'fnd base rates'!H$108)\n+($F606*'fnd base rates'!H$109)\n+($G606*'fnd base rates'!H$110)\n+($H606*'fnd base rates'!H$111)\n+($I606*'fnd base rates'!H$112)\n+($J606*'fnd base rates'!H$113)\n+($K606*'fnd base rates'!H$114)\n+($M606*'fnd base rates'!H$116)\n+($N606*'fnd base rates'!H$117)\n+($O606*'fnd base rates'!H$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,8)))","v":2205.656802},{"$f":"(($D606*'fnd base rates'!I$107)\n+($E606*'fnd base rates'!I$108)\n+($F606*'fnd base rates'!I$109)\n+($G606*'fnd base rates'!I$110)\n+($H606*'fnd base rates'!I$111)\n+($I606*'fnd base rates'!I$112)\n+($J606*'fnd base rates'!I$113)\n+($K606*'fnd base rates'!I$114)\n+($M606*'fnd base rates'!I$116)\n+($N606*'fnd base rates'!I$117)\n+($O606*'fnd base rates'!I$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,9)))\n*$R606","v":1356.4499999999998},{"$f":"(($D606*'fnd base rates'!J$107)\n+($E606*'fnd base rates'!J$108)\n+($F606*'fnd base rates'!J$109)\n+($G606*'fnd base rates'!J$110)\n+($H606*'fnd base rates'!J$111)\n+($I606*'fnd base rates'!J$112)\n+($J606*'fnd base rates'!J$113)\n+($K606*'fnd base rates'!J$114)\n+($M606*'fnd base rates'!J$116)\n+($N606*'fnd base rates'!J$117)\n+($O606*'fnd base rates'!J$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,10)))\n*$R606","v":2133.58},{"$f":"(($D606*'fnd base rates'!K$107)\n+($E606*'fnd base rates'!K$108)\n+($F606*'fnd base rates'!K$109)\n+($G606*'fnd base rates'!K$110)\n+($H606*'fnd base rates'!K$111)\n+($I606*'fnd base rates'!K$112)\n+($J606*'fnd base rates'!K$113)\n+($K606*'fnd base rates'!K$114)\n+($M606*'fnd base rates'!K$116)\n+($N606*'fnd base rates'!K$117)\n+($O606*'fnd base rates'!K$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,11)))\n*$R606","v":3482.2796399999997},{"$f":"(($D606*'fnd base rates'!L$107)\n+($E606*'fnd base rates'!L$108)\n+($F606*'fnd base rates'!L$109)\n+($G606*'fnd base rates'!L$110)\n+($H606*'fnd base rates'!L$111)\n+($I606*'fnd base rates'!L$112)\n+($J606*'fnd base rates'!L$113)\n+($K606*'fnd base rates'!L$114)\n+($M606*'fnd base rates'!L$116)\n+($N606*'fnd base rates'!L$117)\n+($O606*'fnd base rates'!L$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,12)))","v":4817.5100400000001},{"$f":"(($D606*'fnd base rates'!M$107)\n+($E606*'fnd base rates'!M$108)\n+($F606*'fnd base rates'!M$109)\n+($G606*'fnd base rates'!M$110)\n+($H606*'fnd base rates'!M$111)\n+($I606*'fnd base rates'!M$112)\n+($J606*'fnd base rates'!M$113)\n+($K606*'fnd base rates'!M$114)\n+($M606*'fnd base rates'!M$116)\n+($N606*'fnd base rates'!M$117)\n+($O606*'fnd base rates'!M$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,13)))","v":0},38557.950730000004,null,479278672,"479","278","672",1,3,38557.950730000004,12853,0,12853,null,null,null,null,null,12853,0,12853,null,null,{"$f":"BC606-BA606","v":0}]
[479,479278674,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D607","v":0},{"$f":"'fnd enro'!E607","v":0},{"$f":"'fnd enro'!F607","v":0},{"$f":"'fnd enro'!G607","v":0},{"$f":"'fnd enro'!H607","v":2},{"$f":"'fnd enro'!I607","v":7},{"$f":"'fnd enro'!J607","v":0},{"$f":"'fnd enro'!K607","v":0.34739999999999999},{"$f":"'fnd enro'!L607","v":0},{"$f":"'fnd enro'!M607","v":0},{"$f":"'fnd enro'!N607","v":0},{"$f":"'fnd enro'!O607","v":0},{"$f":"'fnd enro'!P607","v":4},{"$f":"'fnd enro'!R607","v":9},1,{"$f":"VALUE('fnd enro'!Q607)","v":10},null,{"$f":"(($D607*'fnd base rates'!C$107)\n+($E607*'fnd base rates'!C$108)\n+($F607*'fnd base rates'!C$109)\n+($G607*'fnd base rates'!C$110)\n+($H607*'fnd base rates'!C$111)\n+($I607*'fnd base rates'!C$112)\n+($J607*'fnd base rates'!C$113)\n+($K607*'fnd base rates'!C$114)\n+($M607*'fnd base rates'!C$116)\n+($N607*'fnd base rates'!C$117)\n+($O607*'fnd base rates'!C$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,3)))\n*$R607","v":5145.3921139999993},{"$f":"(($D607*'fnd base rates'!D$107)\n+($E607*'fnd base rates'!D$108)\n+($F607*'fnd base rates'!D$109)\n+($G607*'fnd base rates'!D$110)\n+($H607*'fnd base rates'!D$111)\n+($I607*'fnd base rates'!D$112)\n+($J607*'fnd base rates'!D$113)\n+($K607*'fnd base rates'!D$114)\n+($M607*'fnd base rates'!D$116)\n+($N607*'fnd base rates'!D$117)\n+($O607*'fnd base rates'!D$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,4)))\n*$R607","v":8388.92},{"$f":"(($D607*'fnd base rates'!E$107)\n+($E607*'fnd base rates'!E$108)\n+($F607*'fnd base rates'!E$109)\n+($G607*'fnd base rates'!E$110)\n+($H607*'fnd base rates'!E$111)\n+($I607*'fnd base rates'!E$112)\n+($J607*'fnd base rates'!E$113)\n+($K607*'fnd base rates'!E$114)\n+($M607*'fnd base rates'!E$116)\n+($N607*'fnd base rates'!E$117)\n+($O607*'fnd base rates'!E$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,5)))\n*$R607","v":55978.123383999999},{"$f":"(($D607*'fnd base rates'!F$107)\n+($E607*'fnd base rates'!F$108)\n+($F607*'fnd base rates'!F$109)\n+($G607*'fnd base rates'!F$110)\n+($H607*'fnd base rates'!F$111)\n+($I607*'fnd base rates'!F$112)\n+($J607*'fnd base rates'!F$113)\n+($K607*'fnd base rates'!F$114)\n+($M607*'fnd base rates'!F$116)\n+($N607*'fnd base rates'!F$117)\n+($O607*'fnd base rates'!F$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,6)))\n*$R607","v":8198.9577079999999},{"$f":"(($D607*'fnd base rates'!G$107)\n+($E607*'fnd base rates'!G$108)\n+($F607*'fnd base rates'!G$109)\n+($G607*'fnd base rates'!G$110)\n+($H607*'fnd base rates'!G$111)\n+($I607*'fnd base rates'!G$112)\n+($J607*'fnd base rates'!G$113)\n+($K607*'fnd base rates'!G$114)\n+($M607*'fnd base rates'!G$116)\n+($N607*'fnd base rates'!G$117)\n+($O607*'fnd base rates'!G$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,7)))\n*$R607","v":2195.9695380000003},{"$f":"(($D607*'fnd base rates'!H$107)\n+($E607*'fnd base rates'!H$108)\n+($F607*'fnd base rates'!H$109)\n+($G607*'fnd base rates'!H$110)\n+($H607*'fnd base rates'!H$111)\n+($I607*'fnd base rates'!H$112)\n+($J607*'fnd base rates'!H$113)\n+($K607*'fnd base rates'!H$114)\n+($M607*'fnd base rates'!H$116)\n+($N607*'fnd base rates'!H$117)\n+($O607*'fnd base rates'!H$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,8)))","v":6952.5504059999994},{"$f":"(($D607*'fnd base rates'!I$107)\n+($E607*'fnd base rates'!I$108)\n+($F607*'fnd base rates'!I$109)\n+($G607*'fnd base rates'!I$110)\n+($H607*'fnd base rates'!I$111)\n+($I607*'fnd base rates'!I$112)\n+($J607*'fnd base rates'!I$113)\n+($K607*'fnd base rates'!I$114)\n+($M607*'fnd base rates'!I$116)\n+($N607*'fnd base rates'!I$117)\n+($O607*'fnd base rates'!I$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,9)))\n*$R607","v":4301.16},{"$f":"(($D607*'fnd base rates'!J$107)\n+($E607*'fnd base rates'!J$108)\n+($F607*'fnd base rates'!J$109)\n+($G607*'fnd base rates'!J$110)\n+($H607*'fnd base rates'!J$111)\n+($I607*'fnd base rates'!J$112)\n+($J607*'fnd base rates'!J$113)\n+($K607*'fnd base rates'!J$114)\n+($M607*'fnd base rates'!J$116)\n+($N607*'fnd base rates'!J$117)\n+($O607*'fnd base rates'!J$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,10)))\n*$R607","v":7601.43},{"$f":"(($D607*'fnd base rates'!K$107)\n+($E607*'fnd base rates'!K$108)\n+($F607*'fnd base rates'!K$109)\n+($G607*'fnd base rates'!K$110)\n+($H607*'fnd base rates'!K$111)\n+($I607*'fnd base rates'!K$112)\n+($J607*'fnd base rates'!K$113)\n+($K607*'fnd base rates'!K$114)\n+($M607*'fnd base rates'!K$116)\n+($N607*'fnd base rates'!K$117)\n+($O607*'fnd base rates'!K$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,11)))\n*$R607","v":10414.73892},{"$f":"(($D607*'fnd base rates'!L$107)\n+($E607*'fnd base rates'!L$108)\n+($F607*'fnd base rates'!L$109)\n+($G607*'fnd base rates'!L$110)\n+($H607*'fnd base rates'!L$111)\n+($I607*'fnd base rates'!L$112)\n+($J607*'fnd base rates'!L$113)\n+($K607*'fnd base rates'!L$114)\n+($M607*'fnd base rates'!L$116)\n+($N607*'fnd base rates'!L$117)\n+($O607*'fnd base rates'!L$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,12)))","v":14982.440120000001},{"$f":"(($D607*'fnd base rates'!M$107)\n+($E607*'fnd base rates'!M$108)\n+($F607*'fnd base rates'!M$109)\n+($G607*'fnd base rates'!M$110)\n+($H607*'fnd base rates'!M$111)\n+($I607*'fnd base rates'!M$112)\n+($J607*'fnd base rates'!M$113)\n+($K607*'fnd base rates'!M$114)\n+($M607*'fnd base rates'!M$116)\n+($N607*'fnd base rates'!M$117)\n+($O607*'fnd base rates'!M$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,13)))","v":0},124159.68219000001,null,479278674,"479","278","674",1,9,124159.68219000001,13796,0,13796,null,null,null,null,null,13796,0,13796,null,null,{"$f":"BC607-BA607","v":0}]
[479,479278680,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D608","v":0},{"$f":"'fnd enro'!E608","v":0},{"$f":"'fnd enro'!F608","v":0},{"$f":"'fnd enro'!G608","v":0},{"$f":"'fnd enro'!H608","v":3},{"$f":"'fnd enro'!I608","v":4},{"$f":"'fnd enro'!J608","v":0},{"$f":"'fnd enro'!K608","v":0.2702},{"$f":"'fnd enro'!L608","v":0},{"$f":"'fnd enro'!M608","v":0},{"$f":"'fnd enro'!N608","v":0},{"$f":"'fnd enro'!O608","v":0},{"$f":"'fnd enro'!P608","v":2},{"$f":"'fnd enro'!R608","v":7},1,{"$f":"VALUE('fnd enro'!Q608)","v":5},null,{"$f":"(($D608*'fnd base rates'!C$107)\n+($E608*'fnd base rates'!C$108)\n+($F608*'fnd base rates'!C$109)\n+($G608*'fnd base rates'!C$110)\n+($H608*'fnd base rates'!C$111)\n+($I608*'fnd base rates'!C$112)\n+($J608*'fnd base rates'!C$113)\n+($K608*'fnd base rates'!C$114)\n+($M608*'fnd base rates'!C$116)\n+($N608*'fnd base rates'!C$117)\n+($O608*'fnd base rates'!C$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,3)))\n*$R608","v":3874.9694219999997},{"$f":"(($D608*'fnd base rates'!D$107)\n+($E608*'fnd base rates'!D$108)\n+($F608*'fnd base rates'!D$109)\n+($G608*'fnd base rates'!D$110)\n+($H608*'fnd base rates'!D$111)\n+($I608*'fnd base rates'!D$112)\n+($J608*'fnd base rates'!D$113)\n+($K608*'fnd base rates'!D$114)\n+($M608*'fnd base rates'!D$116)\n+($N608*'fnd base rates'!D$117)\n+($O608*'fnd base rates'!D$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,4)))\n*$R608","v":5922.88},{"$f":"(($D608*'fnd base rates'!E$107)\n+($E608*'fnd base rates'!E$108)\n+($F608*'fnd base rates'!E$109)\n+($G608*'fnd base rates'!E$110)\n+($H608*'fnd base rates'!E$111)\n+($I608*'fnd base rates'!E$112)\n+($J608*'fnd base rates'!E$113)\n+($K608*'fnd base rates'!E$114)\n+($M608*'fnd base rates'!E$116)\n+($N608*'fnd base rates'!E$117)\n+($O608*'fnd base rates'!E$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,5)))\n*$R608","v":35565.462631999995},{"$f":"(($D608*'fnd base rates'!F$107)\n+($E608*'fnd base rates'!F$108)\n+($F608*'fnd base rates'!F$109)\n+($G608*'fnd base rates'!F$110)\n+($H608*'fnd base rates'!F$111)\n+($I608*'fnd base rates'!F$112)\n+($J608*'fnd base rates'!F$113)\n+($K608*'fnd base rates'!F$114)\n+($M608*'fnd base rates'!F$116)\n+($N608*'fnd base rates'!F$117)\n+($O608*'fnd base rates'!F$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,6)))\n*$R608","v":6533.6748840000009},{"$f":"(($D608*'fnd base rates'!G$107)\n+($E608*'fnd base rates'!G$108)\n+($F608*'fnd base rates'!G$109)\n+($G608*'fnd base rates'!G$110)\n+($H608*'fnd base rates'!G$111)\n+($I608*'fnd base rates'!G$112)\n+($J608*'fnd base rates'!G$113)\n+($K608*'fnd base rates'!G$114)\n+($M608*'fnd base rates'!G$116)\n+($N608*'fnd base rates'!G$117)\n+($O608*'fnd base rates'!G$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,7)))\n*$R608","v":1429.5929740000001},{"$f":"(($D608*'fnd base rates'!H$107)\n+($E608*'fnd base rates'!H$108)\n+($F608*'fnd base rates'!H$109)\n+($G608*'fnd base rates'!H$110)\n+($H608*'fnd base rates'!H$111)\n+($I608*'fnd base rates'!H$112)\n+($J608*'fnd base rates'!H$113)\n+($K608*'fnd base rates'!H$114)\n+($M608*'fnd base rates'!H$116)\n+($N608*'fnd base rates'!H$117)\n+($O608*'fnd base rates'!H$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,8)))","v":4923.8125380000001},{"$f":"(($D608*'fnd base rates'!I$107)\n+($E608*'fnd base rates'!I$108)\n+($F608*'fnd base rates'!I$109)\n+($G608*'fnd base rates'!I$110)\n+($H608*'fnd base rates'!I$111)\n+($I608*'fnd base rates'!I$112)\n+($J608*'fnd base rates'!I$113)\n+($K608*'fnd base rates'!I$114)\n+($M608*'fnd base rates'!I$116)\n+($N608*'fnd base rates'!I$117)\n+($O608*'fnd base rates'!I$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,9)))\n*$R608","v":3016.09},{"$f":"(($D608*'fnd base rates'!J$107)\n+($E608*'fnd base rates'!J$108)\n+($F608*'fnd base rates'!J$109)\n+($G608*'fnd base rates'!J$110)\n+($H608*'fnd base rates'!J$111)\n+($I608*'fnd base rates'!J$112)\n+($J608*'fnd base rates'!J$113)\n+($K608*'fnd base rates'!J$114)\n+($M608*'fnd base rates'!J$116)\n+($N608*'fnd base rates'!J$117)\n+($O608*'fnd base rates'!J$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,10)))\n*$R608","v":4206.75},{"$f":"(($D608*'fnd base rates'!K$107)\n+($E608*'fnd base rates'!K$108)\n+($F608*'fnd base rates'!K$109)\n+($G608*'fnd base rates'!K$110)\n+($H608*'fnd base rates'!K$111)\n+($I608*'fnd base rates'!K$112)\n+($J608*'fnd base rates'!K$113)\n+($K608*'fnd base rates'!K$114)\n+($M608*'fnd base rates'!K$116)\n+($N608*'fnd base rates'!K$117)\n+($O608*'fnd base rates'!K$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,11)))\n*$R608","v":8146.7191599999996},{"$f":"(($D608*'fnd base rates'!L$107)\n+($E608*'fnd base rates'!L$108)\n+($F608*'fnd base rates'!L$109)\n+($G608*'fnd base rates'!L$110)\n+($H608*'fnd base rates'!L$111)\n+($I608*'fnd base rates'!L$112)\n+($J608*'fnd base rates'!L$113)\n+($K608*'fnd base rates'!L$114)\n+($M608*'fnd base rates'!L$116)\n+($N608*'fnd base rates'!L$117)\n+($O608*'fnd base rates'!L$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,12)))","v":10909.796760000001},{"$f":"(($D608*'fnd base rates'!M$107)\n+($E608*'fnd base rates'!M$108)\n+($F608*'fnd base rates'!M$109)\n+($G608*'fnd base rates'!M$110)\n+($H608*'fnd base rates'!M$111)\n+($I608*'fnd base rates'!M$112)\n+($J608*'fnd base rates'!M$113)\n+($K608*'fnd base rates'!M$114)\n+($M608*'fnd base rates'!M$116)\n+($N608*'fnd base rates'!M$117)\n+($O608*'fnd base rates'!M$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,13)))","v":0},84529.748369999987,null,479278680,"479","278","680",1,7,84529.748369999987,12076,0,12076,null,null,null,null,null,12076,0,12076,null,null,{"$f":"BC608-BA608","v":0}]
[479,479278683,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D609","v":0},{"$f":"'fnd enro'!E609","v":0},{"$f":"'fnd enro'!F609","v":0},{"$f":"'fnd enro'!G609","v":0},{"$f":"'fnd enro'!H609","v":3},{"$f":"'fnd enro'!I609","v":7},{"$f":"'fnd enro'!J609","v":0},{"$f":"'fnd enro'!K609","v":0.38600000000000001},{"$f":"'fnd enro'!L609","v":0},{"$f":"'fnd enro'!M609","v":0},{"$f":"'fnd enro'!N609","v":0},{"$f":"'fnd enro'!O609","v":0},{"$f":"'fnd enro'!P609","v":3},{"$f":"'fnd enro'!R609","v":10},1,{"$f":"VALUE('fnd enro'!Q609)","v":5},null,{"$f":"(($D609*'fnd base rates'!C$107)\n+($E609*'fnd base rates'!C$108)\n+($F609*'fnd base rates'!C$109)\n+($G609*'fnd base rates'!C$110)\n+($H609*'fnd base rates'!C$111)\n+($I609*'fnd base rates'!C$112)\n+($J609*'fnd base rates'!C$113)\n+($K609*'fnd base rates'!C$114)\n+($M609*'fnd base rates'!C$116)\n+($N609*'fnd base rates'!C$117)\n+($O609*'fnd base rates'!C$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,3)))\n*$R609","v":5544.2234600000002},{"$f":"(($D609*'fnd base rates'!D$107)\n+($E609*'fnd base rates'!D$108)\n+($F609*'fnd base rates'!D$109)\n+($G609*'fnd base rates'!D$110)\n+($H609*'fnd base rates'!D$111)\n+($I609*'fnd base rates'!D$112)\n+($J609*'fnd base rates'!D$113)\n+($K609*'fnd base rates'!D$114)\n+($M609*'fnd base rates'!D$116)\n+($N609*'fnd base rates'!D$117)\n+($O609*'fnd base rates'!D$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,4)))\n*$R609","v":8501.7800000000007},{"$f":"(($D609*'fnd base rates'!E$107)\n+($E609*'fnd base rates'!E$108)\n+($F609*'fnd base rates'!E$109)\n+($G609*'fnd base rates'!E$110)\n+($H609*'fnd base rates'!E$111)\n+($I609*'fnd base rates'!E$112)\n+($J609*'fnd base rates'!E$113)\n+($K609*'fnd base rates'!E$114)\n+($M609*'fnd base rates'!E$116)\n+($N609*'fnd base rates'!E$117)\n+($O609*'fnd base rates'!E$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,5)))\n*$R609","v":53071.173759999998},{"$f":"(($D609*'fnd base rates'!F$107)\n+($E609*'fnd base rates'!F$108)\n+($F609*'fnd base rates'!F$109)\n+($G609*'fnd base rates'!F$110)\n+($H609*'fnd base rates'!F$111)\n+($I609*'fnd base rates'!F$112)\n+($J609*'fnd base rates'!F$113)\n+($K609*'fnd base rates'!F$114)\n+($M609*'fnd base rates'!F$116)\n+($N609*'fnd base rates'!F$117)\n+($O609*'fnd base rates'!F$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,6)))\n*$R609","v":9194.3341200000013},{"$f":"(($D609*'fnd base rates'!G$107)\n+($E609*'fnd base rates'!G$108)\n+($F609*'fnd base rates'!G$109)\n+($G609*'fnd base rates'!G$110)\n+($H609*'fnd base rates'!G$111)\n+($I609*'fnd base rates'!G$112)\n+($J609*'fnd base rates'!G$113)\n+($K609*'fnd base rates'!G$114)\n+($M609*'fnd base rates'!G$116)\n+($N609*'fnd base rates'!G$117)\n+($O609*'fnd base rates'!G$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,7)))\n*$R609","v":2055.5928199999998},{"$f":"(($D609*'fnd base rates'!H$107)\n+($E609*'fnd base rates'!H$108)\n+($F609*'fnd base rates'!H$109)\n+($G609*'fnd base rates'!H$110)\n+($H609*'fnd base rates'!H$111)\n+($I609*'fnd base rates'!H$112)\n+($J609*'fnd base rates'!H$113)\n+($K609*'fnd base rates'!H$114)\n+($M609*'fnd base rates'!H$116)\n+($N609*'fnd base rates'!H$117)\n+($O609*'fnd base rates'!H$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,8)))","v":7428.6393400000006},{"$f":"(($D609*'fnd base rates'!I$107)\n+($E609*'fnd base rates'!I$108)\n+($F609*'fnd base rates'!I$109)\n+($G609*'fnd base rates'!I$110)\n+($H609*'fnd base rates'!I$111)\n+($I609*'fnd base rates'!I$112)\n+($J609*'fnd base rates'!I$113)\n+($K609*'fnd base rates'!I$114)\n+($M609*'fnd base rates'!I$116)\n+($N609*'fnd base rates'!I$117)\n+($O609*'fnd base rates'!I$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,9)))\n*$R609","v":4406.04},{"$f":"(($D609*'fnd base rates'!J$107)\n+($E609*'fnd base rates'!J$108)\n+($F609*'fnd base rates'!J$109)\n+($G609*'fnd base rates'!J$110)\n+($H609*'fnd base rates'!J$111)\n+($I609*'fnd base rates'!J$112)\n+($J609*'fnd base rates'!J$113)\n+($K609*'fnd base rates'!J$114)\n+($M609*'fnd base rates'!J$116)\n+($N609*'fnd base rates'!J$117)\n+($O609*'fnd base rates'!J$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,10)))\n*$R609","v":6510.66},{"$f":"(($D609*'fnd base rates'!K$107)\n+($E609*'fnd base rates'!K$108)\n+($F609*'fnd base rates'!K$109)\n+($G609*'fnd base rates'!K$110)\n+($H609*'fnd base rates'!K$111)\n+($I609*'fnd base rates'!K$112)\n+($J609*'fnd base rates'!K$113)\n+($K609*'fnd base rates'!K$114)\n+($M609*'fnd base rates'!K$116)\n+($N609*'fnd base rates'!K$117)\n+($O609*'fnd base rates'!K$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,11)))\n*$R609","v":11596.898799999999},{"$f":"(($D609*'fnd base rates'!L$107)\n+($E609*'fnd base rates'!L$108)\n+($F609*'fnd base rates'!L$109)\n+($G609*'fnd base rates'!L$110)\n+($H609*'fnd base rates'!L$111)\n+($I609*'fnd base rates'!L$112)\n+($J609*'fnd base rates'!L$113)\n+($K609*'fnd base rates'!L$114)\n+($M609*'fnd base rates'!L$116)\n+($N609*'fnd base rates'!L$117)\n+($O609*'fnd base rates'!L$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,12)))","v":15465.106800000001},{"$f":"(($D609*'fnd base rates'!M$107)\n+($E609*'fnd base rates'!M$108)\n+($F609*'fnd base rates'!M$109)\n+($G609*'fnd base rates'!M$110)\n+($H609*'fnd base rates'!M$111)\n+($I609*'fnd base rates'!M$112)\n+($J609*'fnd base rates'!M$113)\n+($K609*'fnd base rates'!M$114)\n+($M609*'fnd base rates'!M$116)\n+($N609*'fnd base rates'!M$117)\n+($O609*'fnd base rates'!M$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,13)))","v":0},123774.4491,null,479278683,"479","278","683",1,10,123774.4491,12377,0,12377,null,null,null,null,null,12377,0,12377,null,null,{"$f":"BC609-BA609","v":0}]
[479,479278717,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D610","v":0},{"$f":"'fnd enro'!E610","v":0},{"$f":"'fnd enro'!F610","v":0},{"$f":"'fnd enro'!G610","v":0},{"$f":"'fnd enro'!H610","v":1},{"$f":"'fnd enro'!I610","v":1},{"$f":"'fnd enro'!J610","v":0},{"$f":"'fnd enro'!K610","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L610","v":0},{"$f":"'fnd enro'!M610","v":0},{"$f":"'fnd enro'!N610","v":0},{"$f":"'fnd enro'!O610","v":0},{"$f":"'fnd enro'!P610","v":0},{"$f":"'fnd enro'!R610","v":2},1,{"$f":"VALUE('fnd enro'!Q610)","v":9},null,{"$f":"(($D610*'fnd base rates'!C$107)\n+($E610*'fnd base rates'!C$108)\n+($F610*'fnd base rates'!C$109)\n+($G610*'fnd base rates'!C$110)\n+($H610*'fnd base rates'!C$111)\n+($I610*'fnd base rates'!C$112)\n+($J610*'fnd base rates'!C$113)\n+($K610*'fnd base rates'!C$114)\n+($M610*'fnd base rates'!C$116)\n+($N610*'fnd base rates'!C$117)\n+($O610*'fnd base rates'!C$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,3)))\n*$R610","v":1072.9226920000001},{"$f":"(($D610*'fnd base rates'!D$107)\n+($E610*'fnd base rates'!D$108)\n+($F610*'fnd base rates'!D$109)\n+($G610*'fnd base rates'!D$110)\n+($H610*'fnd base rates'!D$111)\n+($I610*'fnd base rates'!D$112)\n+($J610*'fnd base rates'!D$113)\n+($K610*'fnd base rates'!D$114)\n+($M610*'fnd base rates'!D$116)\n+($N610*'fnd base rates'!D$117)\n+($O610*'fnd base rates'!D$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,4)))\n*$R610","v":1530.16},{"$f":"(($D610*'fnd base rates'!E$107)\n+($E610*'fnd base rates'!E$108)\n+($F610*'fnd base rates'!E$109)\n+($G610*'fnd base rates'!E$110)\n+($H610*'fnd base rates'!E$111)\n+($I610*'fnd base rates'!E$112)\n+($J610*'fnd base rates'!E$113)\n+($K610*'fnd base rates'!E$114)\n+($M610*'fnd base rates'!E$116)\n+($N610*'fnd base rates'!E$117)\n+($O610*'fnd base rates'!E$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,5)))\n*$R610","v":8371.6807520000002},{"$f":"(($D610*'fnd base rates'!F$107)\n+($E610*'fnd base rates'!F$108)\n+($F610*'fnd base rates'!F$109)\n+($G610*'fnd base rates'!F$110)\n+($H610*'fnd base rates'!F$111)\n+($I610*'fnd base rates'!F$112)\n+($J610*'fnd base rates'!F$113)\n+($K610*'fnd base rates'!F$114)\n+($M610*'fnd base rates'!F$116)\n+($N610*'fnd base rates'!F$117)\n+($O610*'fnd base rates'!F$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,6)))\n*$R610","v":1882.2628240000001},{"$f":"(($D610*'fnd base rates'!G$107)\n+($E610*'fnd base rates'!G$108)\n+($F610*'fnd base rates'!G$109)\n+($G610*'fnd base rates'!G$110)\n+($H610*'fnd base rates'!G$111)\n+($I610*'fnd base rates'!G$112)\n+($J610*'fnd base rates'!G$113)\n+($K610*'fnd base rates'!G$114)\n+($M610*'fnd base rates'!G$116)\n+($N610*'fnd base rates'!G$117)\n+($O610*'fnd base rates'!G$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,7)))\n*$R610","v":332.33656399999995},{"$f":"(($D610*'fnd base rates'!H$107)\n+($E610*'fnd base rates'!H$108)\n+($F610*'fnd base rates'!H$109)\n+($G610*'fnd base rates'!H$110)\n+($H610*'fnd base rates'!H$111)\n+($I610*'fnd base rates'!H$112)\n+($J610*'fnd base rates'!H$113)\n+($K610*'fnd base rates'!H$114)\n+($M610*'fnd base rates'!H$116)\n+($N610*'fnd base rates'!H$117)\n+($O610*'fnd base rates'!H$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D610*'fnd base rates'!I$107)\n+($E610*'fnd base rates'!I$108)\n+($F610*'fnd base rates'!I$109)\n+($G610*'fnd base rates'!I$110)\n+($H610*'fnd base rates'!I$111)\n+($I610*'fnd base rates'!I$112)\n+($J610*'fnd base rates'!I$113)\n+($K610*'fnd base rates'!I$114)\n+($M610*'fnd base rates'!I$116)\n+($N610*'fnd base rates'!I$117)\n+($O610*'fnd base rates'!I$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,9)))\n*$R610","v":788.63},{"$f":"(($D610*'fnd base rates'!J$107)\n+($E610*'fnd base rates'!J$108)\n+($F610*'fnd base rates'!J$109)\n+($G610*'fnd base rates'!J$110)\n+($H610*'fnd base rates'!J$111)\n+($I610*'fnd base rates'!J$112)\n+($J610*'fnd base rates'!J$113)\n+($K610*'fnd base rates'!J$114)\n+($M610*'fnd base rates'!J$116)\n+($N610*'fnd base rates'!J$117)\n+($O610*'fnd base rates'!J$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,10)))\n*$R610","v":822.56},{"$f":"(($D610*'fnd base rates'!K$107)\n+($E610*'fnd base rates'!K$108)\n+($F610*'fnd base rates'!K$109)\n+($G610*'fnd base rates'!K$110)\n+($H610*'fnd base rates'!K$111)\n+($I610*'fnd base rates'!K$112)\n+($J610*'fnd base rates'!K$113)\n+($K610*'fnd base rates'!K$114)\n+($M610*'fnd base rates'!K$116)\n+($N610*'fnd base rates'!K$117)\n+($O610*'fnd base rates'!K$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,11)))\n*$R610","v":2332.21976},{"$f":"(($D610*'fnd base rates'!L$107)\n+($E610*'fnd base rates'!L$108)\n+($F610*'fnd base rates'!L$109)\n+($G610*'fnd base rates'!L$110)\n+($H610*'fnd base rates'!L$111)\n+($I610*'fnd base rates'!L$112)\n+($J610*'fnd base rates'!L$113)\n+($K610*'fnd base rates'!L$114)\n+($M610*'fnd base rates'!L$116)\n+($N610*'fnd base rates'!L$117)\n+($O610*'fnd base rates'!L$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D610*'fnd base rates'!M$107)\n+($E610*'fnd base rates'!M$108)\n+($F610*'fnd base rates'!M$109)\n+($G610*'fnd base rates'!M$110)\n+($H610*'fnd base rates'!M$111)\n+($I610*'fnd base rates'!M$112)\n+($J610*'fnd base rates'!M$113)\n+($K610*'fnd base rates'!M$114)\n+($M610*'fnd base rates'!M$116)\n+($N610*'fnd base rates'!M$117)\n+($O610*'fnd base rates'!M$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,13)))","v":0},21365.893819999998,null,479278717,"479","278","717",1,2,21365.893819999998,10683,0,10683,null,null,null,null,null,10683,0,10683,null,null,{"$f":"BC610-BA610","v":0}]
[479,479278750,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D611","v":0},{"$f":"'fnd enro'!E611","v":0},{"$f":"'fnd enro'!F611","v":0},{"$f":"'fnd enro'!G611","v":0},{"$f":"'fnd enro'!H611","v":1},{"$f":"'fnd enro'!I611","v":0},{"$f":"'fnd enro'!J611","v":0},{"$f":"'fnd enro'!K611","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L611","v":0},{"$f":"'fnd enro'!M611","v":0},{"$f":"'fnd enro'!N611","v":0},{"$f":"'fnd enro'!O611","v":0},{"$f":"'fnd enro'!P611","v":0},{"$f":"'fnd enro'!R611","v":1},1,{"$f":"VALUE('fnd enro'!Q611)","v":7},null,{"$f":"(($D611*'fnd base rates'!C$107)\n+($E611*'fnd base rates'!C$108)\n+($F611*'fnd base rates'!C$109)\n+($G611*'fnd base rates'!C$110)\n+($H611*'fnd base rates'!C$111)\n+($I611*'fnd base rates'!C$112)\n+($J611*'fnd base rates'!C$113)\n+($K611*'fnd base rates'!C$114)\n+($M611*'fnd base rates'!C$116)\n+($N611*'fnd base rates'!C$117)\n+($O611*'fnd base rates'!C$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,3)))\n*$R611","v":536.46134600000005},{"$f":"(($D611*'fnd base rates'!D$107)\n+($E611*'fnd base rates'!D$108)\n+($F611*'fnd base rates'!D$109)\n+($G611*'fnd base rates'!D$110)\n+($H611*'fnd base rates'!D$111)\n+($I611*'fnd base rates'!D$112)\n+($J611*'fnd base rates'!D$113)\n+($K611*'fnd base rates'!D$114)\n+($M611*'fnd base rates'!D$116)\n+($N611*'fnd base rates'!D$117)\n+($O611*'fnd base rates'!D$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,4)))\n*$R611","v":765.08},{"$f":"(($D611*'fnd base rates'!E$107)\n+($E611*'fnd base rates'!E$108)\n+($F611*'fnd base rates'!E$109)\n+($G611*'fnd base rates'!E$110)\n+($H611*'fnd base rates'!E$111)\n+($I611*'fnd base rates'!E$112)\n+($J611*'fnd base rates'!E$113)\n+($K611*'fnd base rates'!E$114)\n+($M611*'fnd base rates'!E$116)\n+($N611*'fnd base rates'!E$117)\n+($O611*'fnd base rates'!E$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,5)))\n*$R611","v":3459.480376},{"$f":"(($D611*'fnd base rates'!F$107)\n+($E611*'fnd base rates'!F$108)\n+($F611*'fnd base rates'!F$109)\n+($G611*'fnd base rates'!F$110)\n+($H611*'fnd base rates'!F$111)\n+($I611*'fnd base rates'!F$112)\n+($J611*'fnd base rates'!F$113)\n+($K611*'fnd base rates'!F$114)\n+($M611*'fnd base rates'!F$116)\n+($N611*'fnd base rates'!F$117)\n+($O611*'fnd base rates'!F$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,6)))\n*$R611","v":995.37641200000007},{"$f":"(($D611*'fnd base rates'!G$107)\n+($E611*'fnd base rates'!G$108)\n+($F611*'fnd base rates'!G$109)\n+($G611*'fnd base rates'!G$110)\n+($H611*'fnd base rates'!G$111)\n+($I611*'fnd base rates'!G$112)\n+($J611*'fnd base rates'!G$113)\n+($K611*'fnd base rates'!G$114)\n+($M611*'fnd base rates'!G$116)\n+($N611*'fnd base rates'!G$117)\n+($O611*'fnd base rates'!G$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,7)))\n*$R611","v":168.453282},{"$f":"(($D611*'fnd base rates'!H$107)\n+($E611*'fnd base rates'!H$108)\n+($F611*'fnd base rates'!H$109)\n+($G611*'fnd base rates'!H$110)\n+($H611*'fnd base rates'!H$111)\n+($I611*'fnd base rates'!H$112)\n+($J611*'fnd base rates'!H$113)\n+($K611*'fnd base rates'!H$114)\n+($M611*'fnd base rates'!H$116)\n+($N611*'fnd base rates'!H$117)\n+($O611*'fnd base rates'!H$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D611*'fnd base rates'!I$107)\n+($E611*'fnd base rates'!I$108)\n+($F611*'fnd base rates'!I$109)\n+($G611*'fnd base rates'!I$110)\n+($H611*'fnd base rates'!I$111)\n+($I611*'fnd base rates'!I$112)\n+($J611*'fnd base rates'!I$113)\n+($K611*'fnd base rates'!I$114)\n+($M611*'fnd base rates'!I$116)\n+($N611*'fnd base rates'!I$117)\n+($O611*'fnd base rates'!I$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,9)))\n*$R611","v":362.69},{"$f":"(($D611*'fnd base rates'!J$107)\n+($E611*'fnd base rates'!J$108)\n+($F611*'fnd base rates'!J$109)\n+($G611*'fnd base rates'!J$110)\n+($H611*'fnd base rates'!J$111)\n+($I611*'fnd base rates'!J$112)\n+($J611*'fnd base rates'!J$113)\n+($K611*'fnd base rates'!J$114)\n+($M611*'fnd base rates'!J$116)\n+($N611*'fnd base rates'!J$117)\n+($O611*'fnd base rates'!J$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,10)))\n*$R611","v":248.81},{"$f":"(($D611*'fnd base rates'!K$107)\n+($E611*'fnd base rates'!K$108)\n+($F611*'fnd base rates'!K$109)\n+($G611*'fnd base rates'!K$110)\n+($H611*'fnd base rates'!K$111)\n+($I611*'fnd base rates'!K$112)\n+($J611*'fnd base rates'!K$113)\n+($K611*'fnd base rates'!K$114)\n+($M611*'fnd base rates'!K$116)\n+($N611*'fnd base rates'!K$117)\n+($O611*'fnd base rates'!K$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,11)))\n*$R611","v":1182.1598799999999},{"$f":"(($D611*'fnd base rates'!L$107)\n+($E611*'fnd base rates'!L$108)\n+($F611*'fnd base rates'!L$109)\n+($G611*'fnd base rates'!L$110)\n+($H611*'fnd base rates'!L$111)\n+($I611*'fnd base rates'!L$112)\n+($J611*'fnd base rates'!L$113)\n+($K611*'fnd base rates'!L$114)\n+($M611*'fnd base rates'!L$116)\n+($N611*'fnd base rates'!L$117)\n+($O611*'fnd base rates'!L$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D611*'fnd base rates'!M$107)\n+($E611*'fnd base rates'!M$108)\n+($F611*'fnd base rates'!M$109)\n+($G611*'fnd base rates'!M$110)\n+($H611*'fnd base rates'!M$111)\n+($I611*'fnd base rates'!M$112)\n+($J611*'fnd base rates'!M$113)\n+($K611*'fnd base rates'!M$114)\n+($M611*'fnd base rates'!M$116)\n+($N611*'fnd base rates'!M$117)\n+($O611*'fnd base rates'!M$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,479278750,"479","278","750",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC611-BA611","v":0}]
[479,479278753,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D612","v":0},{"$f":"'fnd enro'!E612","v":0},{"$f":"'fnd enro'!F612","v":0},{"$f":"'fnd enro'!G612","v":0},{"$f":"'fnd enro'!H612","v":0},{"$f":"'fnd enro'!I612","v":1},{"$f":"'fnd enro'!J612","v":0},{"$f":"'fnd enro'!K612","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L612","v":0},{"$f":"'fnd enro'!M612","v":0},{"$f":"'fnd enro'!N612","v":0},{"$f":"'fnd enro'!O612","v":0},{"$f":"'fnd enro'!P612","v":1},{"$f":"'fnd enro'!R612","v":1},1,{"$f":"VALUE('fnd enro'!Q612)","v":7},null,{"$f":"(($D612*'fnd base rates'!C$107)\n+($E612*'fnd base rates'!C$108)\n+($F612*'fnd base rates'!C$109)\n+($G612*'fnd base rates'!C$110)\n+($H612*'fnd base rates'!C$111)\n+($I612*'fnd base rates'!C$112)\n+($J612*'fnd base rates'!C$113)\n+($K612*'fnd base rates'!C$114)\n+($M612*'fnd base rates'!C$116)\n+($N612*'fnd base rates'!C$117)\n+($O612*'fnd base rates'!C$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,3)))\n*$R612","v":605.10134600000004},{"$f":"(($D612*'fnd base rates'!D$107)\n+($E612*'fnd base rates'!D$108)\n+($F612*'fnd base rates'!D$109)\n+($G612*'fnd base rates'!D$110)\n+($H612*'fnd base rates'!D$111)\n+($I612*'fnd base rates'!D$112)\n+($J612*'fnd base rates'!D$113)\n+($K612*'fnd base rates'!D$114)\n+($M612*'fnd base rates'!D$116)\n+($N612*'fnd base rates'!D$117)\n+($O612*'fnd base rates'!D$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,4)))\n*$R612","v":1090.3000000000002},{"$f":"(($D612*'fnd base rates'!E$107)\n+($E612*'fnd base rates'!E$108)\n+($F612*'fnd base rates'!E$109)\n+($G612*'fnd base rates'!E$110)\n+($H612*'fnd base rates'!E$111)\n+($I612*'fnd base rates'!E$112)\n+($J612*'fnd base rates'!E$113)\n+($K612*'fnd base rates'!E$114)\n+($M612*'fnd base rates'!E$116)\n+($N612*'fnd base rates'!E$117)\n+($O612*'fnd base rates'!E$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,5)))\n*$R612","v":8087.0303759999997},{"$f":"(($D612*'fnd base rates'!F$107)\n+($E612*'fnd base rates'!F$108)\n+($F612*'fnd base rates'!F$109)\n+($G612*'fnd base rates'!F$110)\n+($H612*'fnd base rates'!F$111)\n+($I612*'fnd base rates'!F$112)\n+($J612*'fnd base rates'!F$113)\n+($K612*'fnd base rates'!F$114)\n+($M612*'fnd base rates'!F$116)\n+($N612*'fnd base rates'!F$117)\n+($O612*'fnd base rates'!F$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,6)))\n*$R612","v":886.88641200000006},{"$f":"(($D612*'fnd base rates'!G$107)\n+($E612*'fnd base rates'!G$108)\n+($F612*'fnd base rates'!G$109)\n+($G612*'fnd base rates'!G$110)\n+($H612*'fnd base rates'!G$111)\n+($I612*'fnd base rates'!G$112)\n+($J612*'fnd base rates'!G$113)\n+($K612*'fnd base rates'!G$114)\n+($M612*'fnd base rates'!G$116)\n+($N612*'fnd base rates'!G$117)\n+($O612*'fnd base rates'!G$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,7)))\n*$R612","v":317.90328199999999},{"$f":"(($D612*'fnd base rates'!H$107)\n+($E612*'fnd base rates'!H$108)\n+($F612*'fnd base rates'!H$109)\n+($G612*'fnd base rates'!H$110)\n+($H612*'fnd base rates'!H$111)\n+($I612*'fnd base rates'!H$112)\n+($J612*'fnd base rates'!H$113)\n+($K612*'fnd base rates'!H$114)\n+($M612*'fnd base rates'!H$116)\n+($N612*'fnd base rates'!H$117)\n+($O612*'fnd base rates'!H$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,8)))","v":851.68893400000002},{"$f":"(($D612*'fnd base rates'!I$107)\n+($E612*'fnd base rates'!I$108)\n+($F612*'fnd base rates'!I$109)\n+($G612*'fnd base rates'!I$110)\n+($H612*'fnd base rates'!I$111)\n+($I612*'fnd base rates'!I$112)\n+($J612*'fnd base rates'!I$113)\n+($K612*'fnd base rates'!I$114)\n+($M612*'fnd base rates'!I$116)\n+($N612*'fnd base rates'!I$117)\n+($O612*'fnd base rates'!I$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,9)))\n*$R612","v":554.5},{"$f":"(($D612*'fnd base rates'!J$107)\n+($E612*'fnd base rates'!J$108)\n+($F612*'fnd base rates'!J$109)\n+($G612*'fnd base rates'!J$110)\n+($H612*'fnd base rates'!J$111)\n+($I612*'fnd base rates'!J$112)\n+($J612*'fnd base rates'!J$113)\n+($K612*'fnd base rates'!J$114)\n+($M612*'fnd base rates'!J$116)\n+($N612*'fnd base rates'!J$117)\n+($O612*'fnd base rates'!J$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,10)))\n*$R612","v":1241.78},{"$f":"(($D612*'fnd base rates'!K$107)\n+($E612*'fnd base rates'!K$108)\n+($F612*'fnd base rates'!K$109)\n+($G612*'fnd base rates'!K$110)\n+($H612*'fnd base rates'!K$111)\n+($I612*'fnd base rates'!K$112)\n+($J612*'fnd base rates'!K$113)\n+($K612*'fnd base rates'!K$114)\n+($M612*'fnd base rates'!K$116)\n+($N612*'fnd base rates'!K$117)\n+($O612*'fnd base rates'!K$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,11)))\n*$R612","v":1150.05988},{"$f":"(($D612*'fnd base rates'!L$107)\n+($E612*'fnd base rates'!L$108)\n+($F612*'fnd base rates'!L$109)\n+($G612*'fnd base rates'!L$110)\n+($H612*'fnd base rates'!L$111)\n+($I612*'fnd base rates'!L$112)\n+($J612*'fnd base rates'!L$113)\n+($K612*'fnd base rates'!L$114)\n+($M612*'fnd base rates'!L$116)\n+($N612*'fnd base rates'!L$117)\n+($O612*'fnd base rates'!L$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,12)))","v":1882.67668},{"$f":"(($D612*'fnd base rates'!M$107)\n+($E612*'fnd base rates'!M$108)\n+($F612*'fnd base rates'!M$109)\n+($G612*'fnd base rates'!M$110)\n+($H612*'fnd base rates'!M$111)\n+($I612*'fnd base rates'!M$112)\n+($J612*'fnd base rates'!M$113)\n+($K612*'fnd base rates'!M$114)\n+($M612*'fnd base rates'!M$116)\n+($N612*'fnd base rates'!M$117)\n+($O612*'fnd base rates'!M$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,13)))","v":0},16667.926909999998,null,479278753,"479","278","753",1,1,16667.926909999998,16668,0,16668,null,null,null,null,null,16668,0,16668,null,null,{"$f":"BC612-BA612","v":0}]
[479,479278755,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D613","v":0},{"$f":"'fnd enro'!E613","v":0},{"$f":"'fnd enro'!F613","v":0},{"$f":"'fnd enro'!G613","v":0},{"$f":"'fnd enro'!H613","v":1},{"$f":"'fnd enro'!I613","v":3},{"$f":"'fnd enro'!J613","v":0},{"$f":"'fnd enro'!K613","v":0.15440000000000001},{"$f":"'fnd enro'!L613","v":0},{"$f":"'fnd enro'!M613","v":0},{"$f":"'fnd enro'!N613","v":0},{"$f":"'fnd enro'!O613","v":0},{"$f":"'fnd enro'!P613","v":2},{"$f":"'fnd enro'!R613","v":4},1,{"$f":"VALUE('fnd enro'!Q613)","v":10},null,{"$f":"(($D613*'fnd base rates'!C$107)\n+($E613*'fnd base rates'!C$108)\n+($F613*'fnd base rates'!C$109)\n+($G613*'fnd base rates'!C$110)\n+($H613*'fnd base rates'!C$111)\n+($I613*'fnd base rates'!C$112)\n+($J613*'fnd base rates'!C$113)\n+($K613*'fnd base rates'!C$114)\n+($M613*'fnd base rates'!C$116)\n+($N613*'fnd base rates'!C$117)\n+($O613*'fnd base rates'!C$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,3)))\n*$R613","v":2304.4653840000001},{"$f":"(($D613*'fnd base rates'!D$107)\n+($E613*'fnd base rates'!D$108)\n+($F613*'fnd base rates'!D$109)\n+($G613*'fnd base rates'!D$110)\n+($H613*'fnd base rates'!D$111)\n+($I613*'fnd base rates'!D$112)\n+($J613*'fnd base rates'!D$113)\n+($K613*'fnd base rates'!D$114)\n+($M613*'fnd base rates'!D$116)\n+($N613*'fnd base rates'!D$117)\n+($O613*'fnd base rates'!D$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,4)))\n*$R613","v":3811.92},{"$f":"(($D613*'fnd base rates'!E$107)\n+($E613*'fnd base rates'!E$108)\n+($F613*'fnd base rates'!E$109)\n+($G613*'fnd base rates'!E$110)\n+($H613*'fnd base rates'!E$111)\n+($I613*'fnd base rates'!E$112)\n+($J613*'fnd base rates'!E$113)\n+($K613*'fnd base rates'!E$114)\n+($M613*'fnd base rates'!E$116)\n+($N613*'fnd base rates'!E$117)\n+($O613*'fnd base rates'!E$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,5)))\n*$R613","v":25532.961503999999},{"$f":"(($D613*'fnd base rates'!F$107)\n+($E613*'fnd base rates'!F$108)\n+($F613*'fnd base rates'!F$109)\n+($G613*'fnd base rates'!F$110)\n+($H613*'fnd base rates'!F$111)\n+($I613*'fnd base rates'!F$112)\n+($J613*'fnd base rates'!F$113)\n+($K613*'fnd base rates'!F$114)\n+($M613*'fnd base rates'!F$116)\n+($N613*'fnd base rates'!F$117)\n+($O613*'fnd base rates'!F$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,6)))\n*$R613","v":3656.035648},{"$f":"(($D613*'fnd base rates'!G$107)\n+($E613*'fnd base rates'!G$108)\n+($F613*'fnd base rates'!G$109)\n+($G613*'fnd base rates'!G$110)\n+($H613*'fnd base rates'!G$111)\n+($I613*'fnd base rates'!G$112)\n+($J613*'fnd base rates'!G$113)\n+($K613*'fnd base rates'!G$114)\n+($M613*'fnd base rates'!G$116)\n+($N613*'fnd base rates'!G$117)\n+($O613*'fnd base rates'!G$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,7)))\n*$R613","v":1016.043128},{"$f":"(($D613*'fnd base rates'!H$107)\n+($E613*'fnd base rates'!H$108)\n+($F613*'fnd base rates'!H$109)\n+($G613*'fnd base rates'!H$110)\n+($H613*'fnd base rates'!H$111)\n+($I613*'fnd base rates'!H$112)\n+($J613*'fnd base rates'!H$113)\n+($K613*'fnd base rates'!H$114)\n+($M613*'fnd base rates'!H$116)\n+($N613*'fnd base rates'!H$117)\n+($O613*'fnd base rates'!H$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,8)))","v":3062.2357360000001},{"$f":"(($D613*'fnd base rates'!I$107)\n+($E613*'fnd base rates'!I$108)\n+($F613*'fnd base rates'!I$109)\n+($G613*'fnd base rates'!I$110)\n+($H613*'fnd base rates'!I$111)\n+($I613*'fnd base rates'!I$112)\n+($J613*'fnd base rates'!I$113)\n+($K613*'fnd base rates'!I$114)\n+($M613*'fnd base rates'!I$116)\n+($N613*'fnd base rates'!I$117)\n+($O613*'fnd base rates'!I$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,9)))\n*$R613","v":1937.6100000000001},{"$f":"(($D613*'fnd base rates'!J$107)\n+($E613*'fnd base rates'!J$108)\n+($F613*'fnd base rates'!J$109)\n+($G613*'fnd base rates'!J$110)\n+($H613*'fnd base rates'!J$111)\n+($I613*'fnd base rates'!J$112)\n+($J613*'fnd base rates'!J$113)\n+($K613*'fnd base rates'!J$114)\n+($M613*'fnd base rates'!J$116)\n+($N613*'fnd base rates'!J$117)\n+($O613*'fnd base rates'!J$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,10)))\n*$R613","v":3513.84},{"$f":"(($D613*'fnd base rates'!K$107)\n+($E613*'fnd base rates'!K$108)\n+($F613*'fnd base rates'!K$109)\n+($G613*'fnd base rates'!K$110)\n+($H613*'fnd base rates'!K$111)\n+($I613*'fnd base rates'!K$112)\n+($J613*'fnd base rates'!K$113)\n+($K613*'fnd base rates'!K$114)\n+($M613*'fnd base rates'!K$116)\n+($N613*'fnd base rates'!K$117)\n+($O613*'fnd base rates'!K$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,11)))\n*$R613","v":4632.3395200000004},{"$f":"(($D613*'fnd base rates'!L$107)\n+($E613*'fnd base rates'!L$108)\n+($F613*'fnd base rates'!L$109)\n+($G613*'fnd base rates'!L$110)\n+($H613*'fnd base rates'!L$111)\n+($I613*'fnd base rates'!L$112)\n+($J613*'fnd base rates'!L$113)\n+($K613*'fnd base rates'!L$114)\n+($M613*'fnd base rates'!L$116)\n+($N613*'fnd base rates'!L$117)\n+($O613*'fnd base rates'!L$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,12)))","v":6806.6567200000009},{"$f":"(($D613*'fnd base rates'!M$107)\n+($E613*'fnd base rates'!M$108)\n+($F613*'fnd base rates'!M$109)\n+($G613*'fnd base rates'!M$110)\n+($H613*'fnd base rates'!M$111)\n+($I613*'fnd base rates'!M$112)\n+($J613*'fnd base rates'!M$113)\n+($K613*'fnd base rates'!M$114)\n+($M613*'fnd base rates'!M$116)\n+($N613*'fnd base rates'!M$117)\n+($O613*'fnd base rates'!M$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,13)))","v":0},56274.107639999995,null,479278755,"479","278","755",1,4,56274.107639999995,14069,0,14069,null,null,null,null,null,14069,0,14069,null,null,{"$f":"BC613-BA613","v":0}]
[479,479278766,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D614","v":0},{"$f":"'fnd enro'!E614","v":0},{"$f":"'fnd enro'!F614","v":0},{"$f":"'fnd enro'!G614","v":0},{"$f":"'fnd enro'!H614","v":0},{"$f":"'fnd enro'!I614","v":2},{"$f":"'fnd enro'!J614","v":0},{"$f":"'fnd enro'!K614","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L614","v":0},{"$f":"'fnd enro'!M614","v":0},{"$f":"'fnd enro'!N614","v":0},{"$f":"'fnd enro'!O614","v":0},{"$f":"'fnd enro'!P614","v":1},{"$f":"'fnd enro'!R614","v":2},1,{"$f":"VALUE('fnd enro'!Q614)","v":7},null,{"$f":"(($D614*'fnd base rates'!C$107)\n+($E614*'fnd base rates'!C$108)\n+($F614*'fnd base rates'!C$109)\n+($G614*'fnd base rates'!C$110)\n+($H614*'fnd base rates'!C$111)\n+($I614*'fnd base rates'!C$112)\n+($J614*'fnd base rates'!C$113)\n+($K614*'fnd base rates'!C$114)\n+($M614*'fnd base rates'!C$116)\n+($N614*'fnd base rates'!C$117)\n+($O614*'fnd base rates'!C$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,3)))\n*$R614","v":1141.5626920000002},{"$f":"(($D614*'fnd base rates'!D$107)\n+($E614*'fnd base rates'!D$108)\n+($F614*'fnd base rates'!D$109)\n+($G614*'fnd base rates'!D$110)\n+($H614*'fnd base rates'!D$111)\n+($I614*'fnd base rates'!D$112)\n+($J614*'fnd base rates'!D$113)\n+($K614*'fnd base rates'!D$114)\n+($M614*'fnd base rates'!D$116)\n+($N614*'fnd base rates'!D$117)\n+($O614*'fnd base rates'!D$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,4)))\n*$R614","v":1855.38},{"$f":"(($D614*'fnd base rates'!E$107)\n+($E614*'fnd base rates'!E$108)\n+($F614*'fnd base rates'!E$109)\n+($G614*'fnd base rates'!E$110)\n+($H614*'fnd base rates'!E$111)\n+($I614*'fnd base rates'!E$112)\n+($J614*'fnd base rates'!E$113)\n+($K614*'fnd base rates'!E$114)\n+($M614*'fnd base rates'!E$116)\n+($N614*'fnd base rates'!E$117)\n+($O614*'fnd base rates'!E$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,5)))\n*$R614","v":12999.230751999999},{"$f":"(($D614*'fnd base rates'!F$107)\n+($E614*'fnd base rates'!F$108)\n+($F614*'fnd base rates'!F$109)\n+($G614*'fnd base rates'!F$110)\n+($H614*'fnd base rates'!F$111)\n+($I614*'fnd base rates'!F$112)\n+($J614*'fnd base rates'!F$113)\n+($K614*'fnd base rates'!F$114)\n+($M614*'fnd base rates'!F$116)\n+($N614*'fnd base rates'!F$117)\n+($O614*'fnd base rates'!F$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,6)))\n*$R614","v":1773.7728240000001},{"$f":"(($D614*'fnd base rates'!G$107)\n+($E614*'fnd base rates'!G$108)\n+($F614*'fnd base rates'!G$109)\n+($G614*'fnd base rates'!G$110)\n+($H614*'fnd base rates'!G$111)\n+($I614*'fnd base rates'!G$112)\n+($J614*'fnd base rates'!G$113)\n+($K614*'fnd base rates'!G$114)\n+($M614*'fnd base rates'!G$116)\n+($N614*'fnd base rates'!G$117)\n+($O614*'fnd base rates'!G$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,7)))\n*$R614","v":481.786564},{"$f":"(($D614*'fnd base rates'!H$107)\n+($E614*'fnd base rates'!H$108)\n+($F614*'fnd base rates'!H$109)\n+($G614*'fnd base rates'!H$110)\n+($H614*'fnd base rates'!H$111)\n+($I614*'fnd base rates'!H$112)\n+($J614*'fnd base rates'!H$113)\n+($K614*'fnd base rates'!H$114)\n+($M614*'fnd base rates'!H$116)\n+($N614*'fnd base rates'!H$117)\n+($O614*'fnd base rates'!H$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,8)))","v":1679.7678679999999},{"$f":"(($D614*'fnd base rates'!I$107)\n+($E614*'fnd base rates'!I$108)\n+($F614*'fnd base rates'!I$109)\n+($G614*'fnd base rates'!I$110)\n+($H614*'fnd base rates'!I$111)\n+($I614*'fnd base rates'!I$112)\n+($J614*'fnd base rates'!I$113)\n+($K614*'fnd base rates'!I$114)\n+($M614*'fnd base rates'!I$116)\n+($N614*'fnd base rates'!I$117)\n+($O614*'fnd base rates'!I$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,9)))\n*$R614","v":980.44},{"$f":"(($D614*'fnd base rates'!J$107)\n+($E614*'fnd base rates'!J$108)\n+($F614*'fnd base rates'!J$109)\n+($G614*'fnd base rates'!J$110)\n+($H614*'fnd base rates'!J$111)\n+($I614*'fnd base rates'!J$112)\n+($J614*'fnd base rates'!J$113)\n+($K614*'fnd base rates'!J$114)\n+($M614*'fnd base rates'!J$116)\n+($N614*'fnd base rates'!J$117)\n+($O614*'fnd base rates'!J$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,10)))\n*$R614","v":1815.53},{"$f":"(($D614*'fnd base rates'!K$107)\n+($E614*'fnd base rates'!K$108)\n+($F614*'fnd base rates'!K$109)\n+($G614*'fnd base rates'!K$110)\n+($H614*'fnd base rates'!K$111)\n+($I614*'fnd base rates'!K$112)\n+($J614*'fnd base rates'!K$113)\n+($K614*'fnd base rates'!K$114)\n+($M614*'fnd base rates'!K$116)\n+($N614*'fnd base rates'!K$117)\n+($O614*'fnd base rates'!K$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,11)))\n*$R614","v":2300.11976},{"$f":"(($D614*'fnd base rates'!L$107)\n+($E614*'fnd base rates'!L$108)\n+($F614*'fnd base rates'!L$109)\n+($G614*'fnd base rates'!L$110)\n+($H614*'fnd base rates'!L$111)\n+($I614*'fnd base rates'!L$112)\n+($J614*'fnd base rates'!L$113)\n+($K614*'fnd base rates'!L$114)\n+($M614*'fnd base rates'!L$116)\n+($N614*'fnd base rates'!L$117)\n+($O614*'fnd base rates'!L$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,12)))","v":3251.8033599999999},{"$f":"(($D614*'fnd base rates'!M$107)\n+($E614*'fnd base rates'!M$108)\n+($F614*'fnd base rates'!M$109)\n+($G614*'fnd base rates'!M$110)\n+($H614*'fnd base rates'!M$111)\n+($I614*'fnd base rates'!M$112)\n+($J614*'fnd base rates'!M$113)\n+($K614*'fnd base rates'!M$114)\n+($M614*'fnd base rates'!M$116)\n+($N614*'fnd base rates'!M$117)\n+($O614*'fnd base rates'!M$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,13)))","v":0},28279.393819999998,null,479278766,"479","278","766",1,2,28279.393819999998,14140,0,14140,null,null,null,null,null,14140,0,14140,null,null,{"$f":"BC614-BA614","v":0}]
[481,481035001,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D615","v":1},{"$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":0},{"$f":"'fnd enro'!J615","v":0},{"$f":"'fnd enro'!K615","v":0},{"$f":"'fnd enro'!L615","v":0},{"$f":"'fnd enro'!M615","v":0},{"$f":"'fnd enro'!N615","v":0},{"$f":"'fnd enro'!O615","v":0},{"$f":"'fnd enro'!P615","v":0},{"$f":"'fnd enro'!R615","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q615)","v":7},null,{"$f":"(($D615*'fnd base rates'!C$107)\n+($E615*'fnd base rates'!C$108)\n+($F615*'fnd base rates'!C$109)\n+($G615*'fnd base rates'!C$110)\n+($H615*'fnd base rates'!C$111)\n+($I615*'fnd base rates'!C$112)\n+($J615*'fnd base rates'!C$113)\n+($K615*'fnd base rates'!C$114)\n+($M615*'fnd base rates'!C$116)\n+($N615*'fnd base rates'!C$117)\n+($O615*'fnd base rates'!C$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,3)))\n*$R615","v":230.44928000000002},{"$f":"(($D615*'fnd base rates'!D$107)\n+($E615*'fnd base rates'!D$108)\n+($F615*'fnd base rates'!D$109)\n+($G615*'fnd base rates'!D$110)\n+($H615*'fnd base rates'!D$111)\n+($I615*'fnd base rates'!D$112)\n+($J615*'fnd base rates'!D$113)\n+($K615*'fnd base rates'!D$114)\n+($M615*'fnd base rates'!D$116)\n+($N615*'fnd base rates'!D$117)\n+($O615*'fnd base rates'!D$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,4)))\n*$R615","v":416.19263999999998},{"$f":"(($D615*'fnd base rates'!E$107)\n+($E615*'fnd base rates'!E$108)\n+($F615*'fnd base rates'!E$109)\n+($G615*'fnd base rates'!E$110)\n+($H615*'fnd base rates'!E$111)\n+($I615*'fnd base rates'!E$112)\n+($J615*'fnd base rates'!E$113)\n+($K615*'fnd base rates'!E$114)\n+($M615*'fnd base rates'!E$116)\n+($N615*'fnd base rates'!E$117)\n+($O615*'fnd base rates'!E$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,5)))\n*$R615","v":1908.4064000000001},{"$f":"(($D615*'fnd base rates'!F$107)\n+($E615*'fnd base rates'!F$108)\n+($F615*'fnd base rates'!F$109)\n+($G615*'fnd base rates'!F$110)\n+($H615*'fnd base rates'!F$111)\n+($I615*'fnd base rates'!F$112)\n+($J615*'fnd base rates'!F$113)\n+($K615*'fnd base rates'!F$114)\n+($M615*'fnd base rates'!F$116)\n+($N615*'fnd base rates'!F$117)\n+($O615*'fnd base rates'!F$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,6)))\n*$R615","v":489.44768000000005},{"$f":"(($D615*'fnd base rates'!G$107)\n+($E615*'fnd base rates'!G$108)\n+($F615*'fnd base rates'!G$109)\n+($G615*'fnd base rates'!G$110)\n+($H615*'fnd base rates'!G$111)\n+($I615*'fnd base rates'!G$112)\n+($J615*'fnd base rates'!G$113)\n+($K615*'fnd base rates'!G$114)\n+($M615*'fnd base rates'!G$116)\n+($N615*'fnd base rates'!G$117)\n+($O615*'fnd base rates'!G$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,7)))\n*$R615","v":75.474560000000011},{"$f":"(($D615*'fnd base rates'!H$107)\n+($E615*'fnd base rates'!H$108)\n+($F615*'fnd base rates'!H$109)\n+($G615*'fnd base rates'!H$110)\n+($H615*'fnd base rates'!H$111)\n+($I615*'fnd base rates'!H$112)\n+($J615*'fnd base rates'!H$113)\n+($K615*'fnd base rates'!H$114)\n+($M615*'fnd base rates'!H$116)\n+($N615*'fnd base rates'!H$117)\n+($O615*'fnd base rates'!H$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,8)))","v":253.87},{"$f":"(($D615*'fnd base rates'!I$107)\n+($E615*'fnd base rates'!I$108)\n+($F615*'fnd base rates'!I$109)\n+($G615*'fnd base rates'!I$110)\n+($H615*'fnd base rates'!I$111)\n+($I615*'fnd base rates'!I$112)\n+($J615*'fnd base rates'!I$113)\n+($K615*'fnd base rates'!I$114)\n+($M615*'fnd base rates'!I$116)\n+($N615*'fnd base rates'!I$117)\n+($O615*'fnd base rates'!I$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,9)))\n*$R615","v":166.63808},{"$f":"(($D615*'fnd base rates'!J$107)\n+($E615*'fnd base rates'!J$108)\n+($F615*'fnd base rates'!J$109)\n+($G615*'fnd base rates'!J$110)\n+($H615*'fnd base rates'!J$111)\n+($I615*'fnd base rates'!J$112)\n+($J615*'fnd base rates'!J$113)\n+($K615*'fnd base rates'!J$114)\n+($M615*'fnd base rates'!J$116)\n+($N615*'fnd base rates'!J$117)\n+($O615*'fnd base rates'!J$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,10)))\n*$R615","v":55.226880000000001},{"$f":"(($D615*'fnd base rates'!K$107)\n+($E615*'fnd base rates'!K$108)\n+($F615*'fnd base rates'!K$109)\n+($G615*'fnd base rates'!K$110)\n+($H615*'fnd base rates'!K$111)\n+($I615*'fnd base rates'!K$112)\n+($J615*'fnd base rates'!K$113)\n+($K615*'fnd base rates'!K$114)\n+($M615*'fnd base rates'!K$116)\n+($N615*'fnd base rates'!K$117)\n+($O615*'fnd base rates'!K$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,11)))\n*$R615","v":529.94304},{"$f":"(($D615*'fnd base rates'!L$107)\n+($E615*'fnd base rates'!L$108)\n+($F615*'fnd base rates'!L$109)\n+($G615*'fnd base rates'!L$110)\n+($H615*'fnd base rates'!L$111)\n+($I615*'fnd base rates'!L$112)\n+($J615*'fnd base rates'!L$113)\n+($K615*'fnd base rates'!L$114)\n+($M615*'fnd base rates'!L$116)\n+($N615*'fnd base rates'!L$117)\n+($O615*'fnd base rates'!L$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,12)))","v":651.59},{"$f":"(($D615*'fnd base rates'!M$107)\n+($E615*'fnd base rates'!M$108)\n+($F615*'fnd base rates'!M$109)\n+($G615*'fnd base rates'!M$110)\n+($H615*'fnd base rates'!M$111)\n+($I615*'fnd base rates'!M$112)\n+($J615*'fnd base rates'!M$113)\n+($K615*'fnd base rates'!M$114)\n+($M615*'fnd base rates'!M$116)\n+($N615*'fnd base rates'!M$117)\n+($O615*'fnd base rates'!M$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,13)))","v":0},4777.2385600000007,null,481035001,"481","035","001",1,1,4777.2385600000007,4777,0,4777,null,null,null,null,null,4777,0,4777,null,null,{"$f":"BC615-BA615","v":0}]
[481,481035016,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D616","v":1},{"$f":"'fnd enro'!E616","v":0},{"$f":"'fnd enro'!F616","v":0},{"$f":"'fnd enro'!G616","v":1},{"$f":"'fnd enro'!H616","v":0},{"$f":"'fnd enro'!I616","v":0},{"$f":"'fnd enro'!J616","v":0},{"$f":"'fnd enro'!K616","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L616","v":0},{"$f":"'fnd enro'!M616","v":0},{"$f":"'fnd enro'!N616","v":0},{"$f":"'fnd enro'!O616","v":0},{"$f":"'fnd enro'!P616","v":0},{"$f":"'fnd enro'!R616","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q616)","v":8},null,{"$f":"(($D616*'fnd base rates'!C$107)\n+($E616*'fnd base rates'!C$108)\n+($F616*'fnd base rates'!C$109)\n+($G616*'fnd base rates'!C$110)\n+($H616*'fnd base rates'!C$111)\n+($I616*'fnd base rates'!C$112)\n+($J616*'fnd base rates'!C$113)\n+($K616*'fnd base rates'!C$114)\n+($M616*'fnd base rates'!C$116)\n+($N616*'fnd base rates'!C$117)\n+($O616*'fnd base rates'!C$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,3)))\n*$R616","v":814.11922444800018},{"$f":"(($D616*'fnd base rates'!D$107)\n+($E616*'fnd base rates'!D$108)\n+($F616*'fnd base rates'!D$109)\n+($G616*'fnd base rates'!D$110)\n+($H616*'fnd base rates'!D$111)\n+($I616*'fnd base rates'!D$112)\n+($J616*'fnd base rates'!D$113)\n+($K616*'fnd base rates'!D$114)\n+($M616*'fnd base rates'!D$116)\n+($N616*'fnd base rates'!D$117)\n+($O616*'fnd base rates'!D$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,4)))\n*$R616","v":1248.5996800000003},{"$f":"(($D616*'fnd base rates'!E$107)\n+($E616*'fnd base rates'!E$108)\n+($F616*'fnd base rates'!E$109)\n+($G616*'fnd base rates'!E$110)\n+($H616*'fnd base rates'!E$111)\n+($I616*'fnd base rates'!E$112)\n+($J616*'fnd base rates'!E$113)\n+($K616*'fnd base rates'!E$114)\n+($M616*'fnd base rates'!E$116)\n+($N616*'fnd base rates'!E$117)\n+($O616*'fnd base rates'!E$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,5)))\n*$R616","v":6130.3146490880008},{"$f":"(($D616*'fnd base rates'!F$107)\n+($E616*'fnd base rates'!F$108)\n+($F616*'fnd base rates'!F$109)\n+($G616*'fnd base rates'!F$110)\n+($H616*'fnd base rates'!F$111)\n+($I616*'fnd base rates'!F$112)\n+($J616*'fnd base rates'!F$113)\n+($K616*'fnd base rates'!F$114)\n+($M616*'fnd base rates'!F$116)\n+($N616*'fnd base rates'!F$117)\n+($O616*'fnd base rates'!F$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,6)))\n*$R616","v":1846.6693762560001},{"$f":"(($D616*'fnd base rates'!G$107)\n+($E616*'fnd base rates'!G$108)\n+($F616*'fnd base rates'!G$109)\n+($G616*'fnd base rates'!G$110)\n+($H616*'fnd base rates'!G$111)\n+($I616*'fnd base rates'!G$112)\n+($J616*'fnd base rates'!G$113)\n+($K616*'fnd base rates'!G$114)\n+($M616*'fnd base rates'!G$116)\n+($N616*'fnd base rates'!G$117)\n+($O616*'fnd base rates'!G$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,7)))\n*$R616","v":246.06565081600002},{"$f":"(($D616*'fnd base rates'!H$107)\n+($E616*'fnd base rates'!H$108)\n+($F616*'fnd base rates'!H$109)\n+($G616*'fnd base rates'!H$110)\n+($H616*'fnd base rates'!H$111)\n+($I616*'fnd base rates'!H$112)\n+($J616*'fnd base rates'!H$113)\n+($K616*'fnd base rates'!H$114)\n+($M616*'fnd base rates'!H$116)\n+($N616*'fnd base rates'!H$117)\n+($O616*'fnd base rates'!H$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,8)))","v":777.30893400000002},{"$f":"(($D616*'fnd base rates'!I$107)\n+($E616*'fnd base rates'!I$108)\n+($F616*'fnd base rates'!I$109)\n+($G616*'fnd base rates'!I$110)\n+($H616*'fnd base rates'!I$111)\n+($I616*'fnd base rates'!I$112)\n+($J616*'fnd base rates'!I$113)\n+($K616*'fnd base rates'!I$114)\n+($M616*'fnd base rates'!I$116)\n+($N616*'fnd base rates'!I$117)\n+($O616*'fnd base rates'!I$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,9)))\n*$R616","v":499.94688000000002},{"$f":"(($D616*'fnd base rates'!J$107)\n+($E616*'fnd base rates'!J$108)\n+($F616*'fnd base rates'!J$109)\n+($G616*'fnd base rates'!J$110)\n+($H616*'fnd base rates'!J$111)\n+($I616*'fnd base rates'!J$112)\n+($J616*'fnd base rates'!J$113)\n+($K616*'fnd base rates'!J$114)\n+($M616*'fnd base rates'!J$116)\n+($N616*'fnd base rates'!J$117)\n+($O616*'fnd base rates'!J$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,10)))\n*$R616","v":220.95104000000001},{"$f":"(($D616*'fnd base rates'!K$107)\n+($E616*'fnd base rates'!K$108)\n+($F616*'fnd base rates'!K$109)\n+($G616*'fnd base rates'!K$110)\n+($H616*'fnd base rates'!K$111)\n+($I616*'fnd base rates'!K$112)\n+($J616*'fnd base rates'!K$113)\n+($K616*'fnd base rates'!K$114)\n+($M616*'fnd base rates'!K$116)\n+($N616*'fnd base rates'!K$117)\n+($O616*'fnd base rates'!K$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,11)))\n*$R616","v":1726.9713894400002},{"$f":"(($D616*'fnd base rates'!L$107)\n+($E616*'fnd base rates'!L$108)\n+($F616*'fnd base rates'!L$109)\n+($G616*'fnd base rates'!L$110)\n+($H616*'fnd base rates'!L$111)\n+($I616*'fnd base rates'!L$112)\n+($J616*'fnd base rates'!L$113)\n+($K616*'fnd base rates'!L$114)\n+($M616*'fnd base rates'!L$116)\n+($N616*'fnd base rates'!L$117)\n+($O616*'fnd base rates'!L$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,12)))","v":2097.7466800000002},{"$f":"(($D616*'fnd base rates'!M$107)\n+($E616*'fnd base rates'!M$108)\n+($F616*'fnd base rates'!M$109)\n+($G616*'fnd base rates'!M$110)\n+($H616*'fnd base rates'!M$111)\n+($I616*'fnd base rates'!M$112)\n+($J616*'fnd base rates'!M$113)\n+($K616*'fnd base rates'!M$114)\n+($M616*'fnd base rates'!M$116)\n+($N616*'fnd base rates'!M$117)\n+($O616*'fnd base rates'!M$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,13)))","v":0},15608.693504048002,null,481035016,"481","035","016",1,2,15608.693504048002,7804,0,7804,null,null,null,null,null,7804,0,7804,null,null,{"$f":"BC616-BA616","v":0}]
[481,481035018,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D617","v":2},{"$f":"'fnd enro'!E617","v":0},{"$f":"'fnd enro'!F617","v":0},{"$f":"'fnd enro'!G617","v":1},{"$f":"'fnd enro'!H617","v":0},{"$f":"'fnd enro'!I617","v":0},{"$f":"'fnd enro'!J617","v":0},{"$f":"'fnd enro'!K617","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L617","v":0},{"$f":"'fnd enro'!M617","v":0},{"$f":"'fnd enro'!N617","v":0},{"$f":"'fnd enro'!O617","v":0},{"$f":"'fnd enro'!P617","v":0},{"$f":"'fnd enro'!R617","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q617)","v":9},null,{"$f":"(($D617*'fnd base rates'!C$107)\n+($E617*'fnd base rates'!C$108)\n+($F617*'fnd base rates'!C$109)\n+($G617*'fnd base rates'!C$110)\n+($H617*'fnd base rates'!C$111)\n+($I617*'fnd base rates'!C$112)\n+($J617*'fnd base rates'!C$113)\n+($K617*'fnd base rates'!C$114)\n+($M617*'fnd base rates'!C$116)\n+($N617*'fnd base rates'!C$117)\n+($O617*'fnd base rates'!C$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,3)))\n*$R617","v":1044.5685044480001},{"$f":"(($D617*'fnd base rates'!D$107)\n+($E617*'fnd base rates'!D$108)\n+($F617*'fnd base rates'!D$109)\n+($G617*'fnd base rates'!D$110)\n+($H617*'fnd base rates'!D$111)\n+($I617*'fnd base rates'!D$112)\n+($J617*'fnd base rates'!D$113)\n+($K617*'fnd base rates'!D$114)\n+($M617*'fnd base rates'!D$116)\n+($N617*'fnd base rates'!D$117)\n+($O617*'fnd base rates'!D$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,4)))\n*$R617","v":1664.79232},{"$f":"(($D617*'fnd base rates'!E$107)\n+($E617*'fnd base rates'!E$108)\n+($F617*'fnd base rates'!E$109)\n+($G617*'fnd base rates'!E$110)\n+($H617*'fnd base rates'!E$111)\n+($I617*'fnd base rates'!E$112)\n+($J617*'fnd base rates'!E$113)\n+($K617*'fnd base rates'!E$114)\n+($M617*'fnd base rates'!E$116)\n+($N617*'fnd base rates'!E$117)\n+($O617*'fnd base rates'!E$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,5)))\n*$R617","v":8038.7210490880007},{"$f":"(($D617*'fnd base rates'!F$107)\n+($E617*'fnd base rates'!F$108)\n+($F617*'fnd base rates'!F$109)\n+($G617*'fnd base rates'!F$110)\n+($H617*'fnd base rates'!F$111)\n+($I617*'fnd base rates'!F$112)\n+($J617*'fnd base rates'!F$113)\n+($K617*'fnd base rates'!F$114)\n+($M617*'fnd base rates'!F$116)\n+($N617*'fnd base rates'!F$117)\n+($O617*'fnd base rates'!F$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,6)))\n*$R617","v":2336.1170562560001},{"$f":"(($D617*'fnd base rates'!G$107)\n+($E617*'fnd base rates'!G$108)\n+($F617*'fnd base rates'!G$109)\n+($G617*'fnd base rates'!G$110)\n+($H617*'fnd base rates'!G$111)\n+($I617*'fnd base rates'!G$112)\n+($J617*'fnd base rates'!G$113)\n+($K617*'fnd base rates'!G$114)\n+($M617*'fnd base rates'!G$116)\n+($N617*'fnd base rates'!G$117)\n+($O617*'fnd base rates'!G$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,7)))\n*$R617","v":321.54021081600007},{"$f":"(($D617*'fnd base rates'!H$107)\n+($E617*'fnd base rates'!H$108)\n+($F617*'fnd base rates'!H$109)\n+($G617*'fnd base rates'!H$110)\n+($H617*'fnd base rates'!H$111)\n+($I617*'fnd base rates'!H$112)\n+($J617*'fnd base rates'!H$113)\n+($K617*'fnd base rates'!H$114)\n+($M617*'fnd base rates'!H$116)\n+($N617*'fnd base rates'!H$117)\n+($O617*'fnd base rates'!H$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,8)))","v":1031.178934},{"$f":"(($D617*'fnd base rates'!I$107)\n+($E617*'fnd base rates'!I$108)\n+($F617*'fnd base rates'!I$109)\n+($G617*'fnd base rates'!I$110)\n+($H617*'fnd base rates'!I$111)\n+($I617*'fnd base rates'!I$112)\n+($J617*'fnd base rates'!I$113)\n+($K617*'fnd base rates'!I$114)\n+($M617*'fnd base rates'!I$116)\n+($N617*'fnd base rates'!I$117)\n+($O617*'fnd base rates'!I$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,9)))\n*$R617","v":666.58496000000014},{"$f":"(($D617*'fnd base rates'!J$107)\n+($E617*'fnd base rates'!J$108)\n+($F617*'fnd base rates'!J$109)\n+($G617*'fnd base rates'!J$110)\n+($H617*'fnd base rates'!J$111)\n+($I617*'fnd base rates'!J$112)\n+($J617*'fnd base rates'!J$113)\n+($K617*'fnd base rates'!J$114)\n+($M617*'fnd base rates'!J$116)\n+($N617*'fnd base rates'!J$117)\n+($O617*'fnd base rates'!J$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,10)))\n*$R617","v":276.17791999999997},{"$f":"(($D617*'fnd base rates'!K$107)\n+($E617*'fnd base rates'!K$108)\n+($F617*'fnd base rates'!K$109)\n+($G617*'fnd base rates'!K$110)\n+($H617*'fnd base rates'!K$111)\n+($I617*'fnd base rates'!K$112)\n+($J617*'fnd base rates'!K$113)\n+($K617*'fnd base rates'!K$114)\n+($M617*'fnd base rates'!K$116)\n+($N617*'fnd base rates'!K$117)\n+($O617*'fnd base rates'!K$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,11)))\n*$R617","v":2256.9144294400003},{"$f":"(($D617*'fnd base rates'!L$107)\n+($E617*'fnd base rates'!L$108)\n+($F617*'fnd base rates'!L$109)\n+($G617*'fnd base rates'!L$110)\n+($H617*'fnd base rates'!L$111)\n+($I617*'fnd base rates'!L$112)\n+($J617*'fnd base rates'!L$113)\n+($K617*'fnd base rates'!L$114)\n+($M617*'fnd base rates'!L$116)\n+($N617*'fnd base rates'!L$117)\n+($O617*'fnd base rates'!L$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,12)))","v":2749.3366799999999},{"$f":"(($D617*'fnd base rates'!M$107)\n+($E617*'fnd base rates'!M$108)\n+($F617*'fnd base rates'!M$109)\n+($G617*'fnd base rates'!M$110)\n+($H617*'fnd base rates'!M$111)\n+($I617*'fnd base rates'!M$112)\n+($J617*'fnd base rates'!M$113)\n+($K617*'fnd base rates'!M$114)\n+($M617*'fnd base rates'!M$116)\n+($N617*'fnd base rates'!M$117)\n+($O617*'fnd base rates'!M$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,13)))","v":0},20385.932064048,null,481035018,"481","035","018",1,2,20385.932064048,10193,0,10193,null,null,null,null,null,10193,0,10193,null,null,{"$f":"BC617-BA617","v":0}]
[481,481035035,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D618","v":97},{"$f":"'fnd enro'!E618","v":0},{"$f":"'fnd enro'!F618","v":125},{"$f":"'fnd enro'!G618","v":578},{"$f":"'fnd enro'!H618","v":63},{"$f":"'fnd enro'!I618","v":0},{"$f":"'fnd enro'!J618","v":0},{"$f":"'fnd enro'!K618","v":29.567599999999999},{"$f":"'fnd enro'!L618","v":0},{"$f":"'fnd enro'!M618","v":112},{"$f":"'fnd enro'!N618","v":3},{"$f":"'fnd enro'!O618","v":0},{"$f":"'fnd enro'!P618","v":616},{"$f":"'fnd enro'!R618","v":815},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q618)","v":11},null,{"$f":"(($D618*'fnd base rates'!C$107)\n+($E618*'fnd base rates'!C$108)\n+($F618*'fnd base rates'!C$109)\n+($G618*'fnd base rates'!C$110)\n+($H618*'fnd base rates'!C$111)\n+($I618*'fnd base rates'!C$112)\n+($J618*'fnd base rates'!C$113)\n+($K618*'fnd base rates'!C$114)\n+($M618*'fnd base rates'!C$116)\n+($N618*'fnd base rates'!C$117)\n+($O618*'fnd base rates'!C$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,3)))\n*$R618","v":538163.00080716808},{"$f":"(($D618*'fnd base rates'!D$107)\n+($E618*'fnd base rates'!D$108)\n+($F618*'fnd base rates'!D$109)\n+($G618*'fnd base rates'!D$110)\n+($H618*'fnd base rates'!D$111)\n+($I618*'fnd base rates'!D$112)\n+($J618*'fnd base rates'!D$113)\n+($K618*'fnd base rates'!D$114)\n+($M618*'fnd base rates'!D$116)\n+($N618*'fnd base rates'!D$117)\n+($O618*'fnd base rates'!D$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,4)))\n*$R618","v":965698.24640000006},{"$f":"(($D618*'fnd base rates'!E$107)\n+($E618*'fnd base rates'!E$108)\n+($F618*'fnd base rates'!E$109)\n+($G618*'fnd base rates'!E$110)\n+($H618*'fnd base rates'!E$111)\n+($I618*'fnd base rates'!E$112)\n+($J618*'fnd base rates'!E$113)\n+($K618*'fnd base rates'!E$114)\n+($M618*'fnd base rates'!E$116)\n+($N618*'fnd base rates'!E$117)\n+($O618*'fnd base rates'!E$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,5)))\n*$R618","v":6137512.2500014082},{"$f":"(($D618*'fnd base rates'!F$107)\n+($E618*'fnd base rates'!F$108)\n+($F618*'fnd base rates'!F$109)\n+($G618*'fnd base rates'!F$110)\n+($H618*'fnd base rates'!F$111)\n+($I618*'fnd base rates'!F$112)\n+($J618*'fnd base rates'!F$113)\n+($K618*'fnd base rates'!F$114)\n+($M618*'fnd base rates'!F$116)\n+($N618*'fnd base rates'!F$117)\n+($O618*'fnd base rates'!F$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,6)))\n*$R618","v":1092011.120452096},{"$f":"(($D618*'fnd base rates'!G$107)\n+($E618*'fnd base rates'!G$108)\n+($F618*'fnd base rates'!G$109)\n+($G618*'fnd base rates'!G$110)\n+($H618*'fnd base rates'!G$111)\n+($I618*'fnd base rates'!G$112)\n+($J618*'fnd base rates'!G$113)\n+($K618*'fnd base rates'!G$114)\n+($M618*'fnd base rates'!G$116)\n+($N618*'fnd base rates'!G$117)\n+($O618*'fnd base rates'!G$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,7)))\n*$R618","v":270877.92820505606},{"$f":"(($D618*'fnd base rates'!H$107)\n+($E618*'fnd base rates'!H$108)\n+($F618*'fnd base rates'!H$109)\n+($G618*'fnd base rates'!H$110)\n+($H618*'fnd base rates'!H$111)\n+($I618*'fnd base rates'!H$112)\n+($J618*'fnd base rates'!H$113)\n+($K618*'fnd base rates'!H$114)\n+($M618*'fnd base rates'!H$116)\n+($N618*'fnd base rates'!H$117)\n+($O618*'fnd base rates'!H$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,8)))","v":457856.28344399994},{"$f":"(($D618*'fnd base rates'!I$107)\n+($E618*'fnd base rates'!I$108)\n+($F618*'fnd base rates'!I$109)\n+($G618*'fnd base rates'!I$110)\n+($H618*'fnd base rates'!I$111)\n+($I618*'fnd base rates'!I$112)\n+($J618*'fnd base rates'!I$113)\n+($K618*'fnd base rates'!I$114)\n+($M618*'fnd base rates'!I$116)\n+($N618*'fnd base rates'!I$117)\n+($O618*'fnd base rates'!I$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,9)))\n*$R618","v":389806.85568000004},{"$f":"(($D618*'fnd base rates'!J$107)\n+($E618*'fnd base rates'!J$108)\n+($F618*'fnd base rates'!J$109)\n+($G618*'fnd base rates'!J$110)\n+($H618*'fnd base rates'!J$111)\n+($I618*'fnd base rates'!J$112)\n+($J618*'fnd base rates'!J$113)\n+($K618*'fnd base rates'!J$114)\n+($M618*'fnd base rates'!J$116)\n+($N618*'fnd base rates'!J$117)\n+($O618*'fnd base rates'!J$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,10)))\n*$R618","v":680577.40159999998},{"$f":"(($D618*'fnd base rates'!K$107)\n+($E618*'fnd base rates'!K$108)\n+($F618*'fnd base rates'!K$109)\n+($G618*'fnd base rates'!K$110)\n+($H618*'fnd base rates'!K$111)\n+($I618*'fnd base rates'!K$112)\n+($J618*'fnd base rates'!K$113)\n+($K618*'fnd base rates'!K$114)\n+($M618*'fnd base rates'!K$116)\n+($N618*'fnd base rates'!K$117)\n+($O618*'fnd base rates'!K$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,11)))\n*$R618","v":1011967.9684710401},{"$f":"(($D618*'fnd base rates'!L$107)\n+($E618*'fnd base rates'!L$108)\n+($F618*'fnd base rates'!L$109)\n+($G618*'fnd base rates'!L$110)\n+($H618*'fnd base rates'!L$111)\n+($I618*'fnd base rates'!L$112)\n+($J618*'fnd base rates'!L$113)\n+($K618*'fnd base rates'!L$114)\n+($M618*'fnd base rates'!L$116)\n+($N618*'fnd base rates'!L$117)\n+($O618*'fnd base rates'!L$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,12)))","v":1592533.9068800001},{"$f":"(($D618*'fnd base rates'!M$107)\n+($E618*'fnd base rates'!M$108)\n+($F618*'fnd base rates'!M$109)\n+($G618*'fnd base rates'!M$110)\n+($H618*'fnd base rates'!M$111)\n+($I618*'fnd base rates'!M$112)\n+($J618*'fnd base rates'!M$113)\n+($K618*'fnd base rates'!M$114)\n+($M618*'fnd base rates'!M$116)\n+($N618*'fnd base rates'!M$117)\n+($O618*'fnd base rates'!M$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,13)))","v":0},13137004.961940771,null,481035035,"481","035","035",1,815,13137004.961940771,16119,0,16119,null,null,null,null,null,16119,0,16119,null,null,{"$f":"BC618-BA618","v":0}]
[481,481035040,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D619","v":1},{"$f":"'fnd enro'!E619","v":0},{"$f":"'fnd enro'!F619","v":0},{"$f":"'fnd enro'!G619","v":2},{"$f":"'fnd enro'!H619","v":0},{"$f":"'fnd enro'!I619","v":0},{"$f":"'fnd enro'!J619","v":0},{"$f":"'fnd enro'!K619","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L619","v":0},{"$f":"'fnd enro'!M619","v":1},{"$f":"'fnd enro'!N619","v":0},{"$f":"'fnd enro'!O619","v":0},{"$f":"'fnd enro'!P619","v":2},{"$f":"'fnd enro'!R619","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q619)","v":6},null,{"$f":"(($D619*'fnd base rates'!C$107)\n+($E619*'fnd base rates'!C$108)\n+($F619*'fnd base rates'!C$109)\n+($G619*'fnd base rates'!C$110)\n+($H619*'fnd base rates'!C$111)\n+($I619*'fnd base rates'!C$112)\n+($J619*'fnd base rates'!C$113)\n+($K619*'fnd base rates'!C$114)\n+($M619*'fnd base rates'!C$116)\n+($N619*'fnd base rates'!C$117)\n+($O619*'fnd base rates'!C$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,3)))\n*$R619","v":1649.4870888960004},{"$f":"(($D619*'fnd base rates'!D$107)\n+($E619*'fnd base rates'!D$108)\n+($F619*'fnd base rates'!D$109)\n+($G619*'fnd base rates'!D$110)\n+($H619*'fnd base rates'!D$111)\n+($I619*'fnd base rates'!D$112)\n+($J619*'fnd base rates'!D$113)\n+($K619*'fnd base rates'!D$114)\n+($M619*'fnd base rates'!D$116)\n+($N619*'fnd base rates'!D$117)\n+($O619*'fnd base rates'!D$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,4)))\n*$R619","v":2944.6176},{"$f":"(($D619*'fnd base rates'!E$107)\n+($E619*'fnd base rates'!E$108)\n+($F619*'fnd base rates'!E$109)\n+($G619*'fnd base rates'!E$110)\n+($H619*'fnd base rates'!E$111)\n+($I619*'fnd base rates'!E$112)\n+($J619*'fnd base rates'!E$113)\n+($K619*'fnd base rates'!E$114)\n+($M619*'fnd base rates'!E$116)\n+($N619*'fnd base rates'!E$117)\n+($O619*'fnd base rates'!E$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,5)))\n*$R619","v":18250.765618175999},{"$f":"(($D619*'fnd base rates'!F$107)\n+($E619*'fnd base rates'!F$108)\n+($F619*'fnd base rates'!F$109)\n+($G619*'fnd base rates'!F$110)\n+($H619*'fnd base rates'!F$111)\n+($I619*'fnd base rates'!F$112)\n+($J619*'fnd base rates'!F$113)\n+($K619*'fnd base rates'!F$114)\n+($M619*'fnd base rates'!F$116)\n+($N619*'fnd base rates'!F$117)\n+($O619*'fnd base rates'!F$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,6)))\n*$R619","v":3396.4888325120005},{"$f":"(($D619*'fnd base rates'!G$107)\n+($E619*'fnd base rates'!G$108)\n+($F619*'fnd base rates'!G$109)\n+($G619*'fnd base rates'!G$110)\n+($H619*'fnd base rates'!G$111)\n+($I619*'fnd base rates'!G$112)\n+($J619*'fnd base rates'!G$113)\n+($K619*'fnd base rates'!G$114)\n+($M619*'fnd base rates'!G$116)\n+($N619*'fnd base rates'!G$117)\n+($O619*'fnd base rates'!G$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,7)))\n*$R619","v":789.45994163199998},{"$f":"(($D619*'fnd base rates'!H$107)\n+($E619*'fnd base rates'!H$108)\n+($F619*'fnd base rates'!H$109)\n+($G619*'fnd base rates'!H$110)\n+($H619*'fnd base rates'!H$111)\n+($I619*'fnd base rates'!H$112)\n+($J619*'fnd base rates'!H$113)\n+($K619*'fnd base rates'!H$114)\n+($M619*'fnd base rates'!H$116)\n+($N619*'fnd base rates'!H$117)\n+($O619*'fnd base rates'!H$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,8)))","v":1471.957868},{"$f":"(($D619*'fnd base rates'!I$107)\n+($E619*'fnd base rates'!I$108)\n+($F619*'fnd base rates'!I$109)\n+($G619*'fnd base rates'!I$110)\n+($H619*'fnd base rates'!I$111)\n+($I619*'fnd base rates'!I$112)\n+($J619*'fnd base rates'!I$113)\n+($K619*'fnd base rates'!I$114)\n+($M619*'fnd base rates'!I$116)\n+($N619*'fnd base rates'!I$117)\n+($O619*'fnd base rates'!I$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,9)))\n*$R619","v":1181.0240000000001},{"$f":"(($D619*'fnd base rates'!J$107)\n+($E619*'fnd base rates'!J$108)\n+($F619*'fnd base rates'!J$109)\n+($G619*'fnd base rates'!J$110)\n+($H619*'fnd base rates'!J$111)\n+($I619*'fnd base rates'!J$112)\n+($J619*'fnd base rates'!J$113)\n+($K619*'fnd base rates'!J$114)\n+($M619*'fnd base rates'!J$116)\n+($N619*'fnd base rates'!J$117)\n+($O619*'fnd base rates'!J$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,10)))\n*$R619","v":1792.48},{"$f":"(($D619*'fnd base rates'!K$107)\n+($E619*'fnd base rates'!K$108)\n+($F619*'fnd base rates'!K$109)\n+($G619*'fnd base rates'!K$110)\n+($H619*'fnd base rates'!K$111)\n+($I619*'fnd base rates'!K$112)\n+($J619*'fnd base rates'!K$113)\n+($K619*'fnd base rates'!K$114)\n+($M619*'fnd base rates'!K$116)\n+($N619*'fnd base rates'!K$117)\n+($O619*'fnd base rates'!K$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,11)))\n*$R619","v":3254.1533388800003},{"$f":"(($D619*'fnd base rates'!L$107)\n+($E619*'fnd base rates'!L$108)\n+($F619*'fnd base rates'!L$109)\n+($G619*'fnd base rates'!L$110)\n+($H619*'fnd base rates'!L$111)\n+($I619*'fnd base rates'!L$112)\n+($J619*'fnd base rates'!L$113)\n+($K619*'fnd base rates'!L$114)\n+($M619*'fnd base rates'!L$116)\n+($N619*'fnd base rates'!L$117)\n+($O619*'fnd base rates'!L$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,12)))","v":4795.9533600000004},{"$f":"(($D619*'fnd base rates'!M$107)\n+($E619*'fnd base rates'!M$108)\n+($F619*'fnd base rates'!M$109)\n+($G619*'fnd base rates'!M$110)\n+($H619*'fnd base rates'!M$111)\n+($I619*'fnd base rates'!M$112)\n+($J619*'fnd base rates'!M$113)\n+($K619*'fnd base rates'!M$114)\n+($M619*'fnd base rates'!M$116)\n+($N619*'fnd base rates'!M$117)\n+($O619*'fnd base rates'!M$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,13)))","v":0},39526.387648096003,null,481035040,"481","035","040",1,3,39526.387648096003,13175,0,13175,null,null,null,null,null,13175,0,13175,null,null,{"$f":"BC619-BA619","v":0}]
[481,481035044,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D620","v":1},{"$f":"'fnd enro'!E620","v":0},{"$f":"'fnd enro'!F620","v":1},{"$f":"'fnd enro'!G620","v":8},{"$f":"'fnd enro'!H620","v":1},{"$f":"'fnd enro'!I620","v":0},{"$f":"'fnd enro'!J620","v":0},{"$f":"'fnd enro'!K620","v":0.38600000000000001},{"$f":"'fnd enro'!L620","v":0},{"$f":"'fnd enro'!M620","v":1},{"$f":"'fnd enro'!N620","v":0},{"$f":"'fnd enro'!O620","v":0},{"$f":"'fnd enro'!P620","v":8},{"$f":"'fnd enro'!R620","v":11},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q620)","v":11},null,{"$f":"(($D620*'fnd base rates'!C$107)\n+($E620*'fnd base rates'!C$108)\n+($F620*'fnd base rates'!C$109)\n+($G620*'fnd base rates'!C$110)\n+($H620*'fnd base rates'!C$111)\n+($I620*'fnd base rates'!C$112)\n+($J620*'fnd base rates'!C$113)\n+($K620*'fnd base rates'!C$114)\n+($M620*'fnd base rates'!C$116)\n+($N620*'fnd base rates'!C$117)\n+($O620*'fnd base rates'!C$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,3)))\n*$R620","v":6905.0392844800008},{"$f":"(($D620*'fnd base rates'!D$107)\n+($E620*'fnd base rates'!D$108)\n+($F620*'fnd base rates'!D$109)\n+($G620*'fnd base rates'!D$110)\n+($H620*'fnd base rates'!D$111)\n+($I620*'fnd base rates'!D$112)\n+($J620*'fnd base rates'!D$113)\n+($K620*'fnd base rates'!D$114)\n+($M620*'fnd base rates'!D$116)\n+($N620*'fnd base rates'!D$117)\n+($O620*'fnd base rates'!D$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,4)))\n*$R620","v":12381.211520000003},{"$f":"(($D620*'fnd base rates'!E$107)\n+($E620*'fnd base rates'!E$108)\n+($F620*'fnd base rates'!E$109)\n+($G620*'fnd base rates'!E$110)\n+($H620*'fnd base rates'!E$111)\n+($I620*'fnd base rates'!E$112)\n+($J620*'fnd base rates'!E$113)\n+($K620*'fnd base rates'!E$114)\n+($M620*'fnd base rates'!E$116)\n+($N620*'fnd base rates'!E$117)\n+($O620*'fnd base rates'!E$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,5)))\n*$R620","v":78680.051450879997},{"$f":"(($D620*'fnd base rates'!F$107)\n+($E620*'fnd base rates'!F$108)\n+($F620*'fnd base rates'!F$109)\n+($G620*'fnd base rates'!F$110)\n+($H620*'fnd base rates'!F$111)\n+($I620*'fnd base rates'!F$112)\n+($J620*'fnd base rates'!F$113)\n+($K620*'fnd base rates'!F$114)\n+($M620*'fnd base rates'!F$116)\n+($N620*'fnd base rates'!F$117)\n+($O620*'fnd base rates'!F$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,6)))\n*$R620","v":13980.010242560003},{"$f":"(($D620*'fnd base rates'!G$107)\n+($E620*'fnd base rates'!G$108)\n+($F620*'fnd base rates'!G$109)\n+($G620*'fnd base rates'!G$110)\n+($H620*'fnd base rates'!G$111)\n+($I620*'fnd base rates'!G$112)\n+($J620*'fnd base rates'!G$113)\n+($K620*'fnd base rates'!G$114)\n+($M620*'fnd base rates'!G$116)\n+($N620*'fnd base rates'!G$117)\n+($O620*'fnd base rates'!G$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,7)))\n*$R620","v":3482.2014681600003},{"$f":"(($D620*'fnd base rates'!H$107)\n+($E620*'fnd base rates'!H$108)\n+($F620*'fnd base rates'!H$109)\n+($G620*'fnd base rates'!H$110)\n+($H620*'fnd base rates'!H$111)\n+($I620*'fnd base rates'!H$112)\n+($J620*'fnd base rates'!H$113)\n+($K620*'fnd base rates'!H$114)\n+($M620*'fnd base rates'!H$116)\n+($N620*'fnd base rates'!H$117)\n+($O620*'fnd base rates'!H$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,8)))","v":5844.7693400000007},{"$f":"(($D620*'fnd base rates'!I$107)\n+($E620*'fnd base rates'!I$108)\n+($F620*'fnd base rates'!I$109)\n+($G620*'fnd base rates'!I$110)\n+($H620*'fnd base rates'!I$111)\n+($I620*'fnd base rates'!I$112)\n+($J620*'fnd base rates'!I$113)\n+($K620*'fnd base rates'!I$114)\n+($M620*'fnd base rates'!I$116)\n+($N620*'fnd base rates'!I$117)\n+($O620*'fnd base rates'!I$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,9)))\n*$R620","v":5006.6931200000008},{"$f":"(($D620*'fnd base rates'!J$107)\n+($E620*'fnd base rates'!J$108)\n+($F620*'fnd base rates'!J$109)\n+($G620*'fnd base rates'!J$110)\n+($H620*'fnd base rates'!J$111)\n+($I620*'fnd base rates'!J$112)\n+($J620*'fnd base rates'!J$113)\n+($K620*'fnd base rates'!J$114)\n+($M620*'fnd base rates'!J$116)\n+($N620*'fnd base rates'!J$117)\n+($O620*'fnd base rates'!J$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,10)))\n*$R620","v":8872.8032000000003},{"$f":"(($D620*'fnd base rates'!K$107)\n+($E620*'fnd base rates'!K$108)\n+($F620*'fnd base rates'!K$109)\n+($G620*'fnd base rates'!K$110)\n+($H620*'fnd base rates'!K$111)\n+($I620*'fnd base rates'!K$112)\n+($J620*'fnd base rates'!K$113)\n+($K620*'fnd base rates'!K$114)\n+($M620*'fnd base rates'!K$116)\n+($N620*'fnd base rates'!K$117)\n+($O620*'fnd base rates'!K$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,11)))\n*$R620","v":12919.541734400002},{"$f":"(($D620*'fnd base rates'!L$107)\n+($E620*'fnd base rates'!L$108)\n+($F620*'fnd base rates'!L$109)\n+($G620*'fnd base rates'!L$110)\n+($H620*'fnd base rates'!L$111)\n+($I620*'fnd base rates'!L$112)\n+($J620*'fnd base rates'!L$113)\n+($K620*'fnd base rates'!L$114)\n+($M620*'fnd base rates'!L$116)\n+($N620*'fnd base rates'!L$117)\n+($O620*'fnd base rates'!L$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,12)))","v":20462.336800000001},{"$f":"(($D620*'fnd base rates'!M$107)\n+($E620*'fnd base rates'!M$108)\n+($F620*'fnd base rates'!M$109)\n+($G620*'fnd base rates'!M$110)\n+($H620*'fnd base rates'!M$111)\n+($I620*'fnd base rates'!M$112)\n+($J620*'fnd base rates'!M$113)\n+($K620*'fnd base rates'!M$114)\n+($M620*'fnd base rates'!M$116)\n+($N620*'fnd base rates'!M$117)\n+($O620*'fnd base rates'!M$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,13)))","v":0},168534.65816048,null,481035044,"481","035","044",1,11,168534.65816048,15321,0,15321,null,null,null,null,null,15321,0,15321,null,null,{"$f":"BC620-BA620","v":0}]
[481,481035050,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D621","v":1},{"$f":"'fnd enro'!E621","v":0},{"$f":"'fnd enro'!F621","v":0},{"$f":"'fnd enro'!G621","v":0},{"$f":"'fnd enro'!H621","v":1},{"$f":"'fnd enro'!I621","v":0},{"$f":"'fnd enro'!J621","v":0},{"$f":"'fnd enro'!K621","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L621","v":0},{"$f":"'fnd enro'!M621","v":0},{"$f":"'fnd enro'!N621","v":0},{"$f":"'fnd enro'!O621","v":0},{"$f":"'fnd enro'!P621","v":1},{"$f":"'fnd enro'!R621","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q621)","v":4},null,{"$f":"(($D621*'fnd base rates'!C$107)\n+($E621*'fnd base rates'!C$108)\n+($F621*'fnd base rates'!C$109)\n+($G621*'fnd base rates'!C$110)\n+($H621*'fnd base rates'!C$111)\n+($I621*'fnd base rates'!C$112)\n+($J621*'fnd base rates'!C$113)\n+($K621*'fnd base rates'!C$114)\n+($M621*'fnd base rates'!C$116)\n+($N621*'fnd base rates'!C$117)\n+($O621*'fnd base rates'!C$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,3)))\n*$R621","v":877.64754444800019},{"$f":"(($D621*'fnd base rates'!D$107)\n+($E621*'fnd base rates'!D$108)\n+($F621*'fnd base rates'!D$109)\n+($G621*'fnd base rates'!D$110)\n+($H621*'fnd base rates'!D$111)\n+($I621*'fnd base rates'!D$112)\n+($J621*'fnd base rates'!D$113)\n+($K621*'fnd base rates'!D$114)\n+($M621*'fnd base rates'!D$116)\n+($N621*'fnd base rates'!D$117)\n+($O621*'fnd base rates'!D$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,4)))\n*$R621","v":1549.5840000000001},{"$f":"(($D621*'fnd base rates'!E$107)\n+($E621*'fnd base rates'!E$108)\n+($F621*'fnd base rates'!E$109)\n+($G621*'fnd base rates'!E$110)\n+($H621*'fnd base rates'!E$111)\n+($I621*'fnd base rates'!E$112)\n+($J621*'fnd base rates'!E$113)\n+($K621*'fnd base rates'!E$114)\n+($M621*'fnd base rates'!E$116)\n+($N621*'fnd base rates'!E$117)\n+($O621*'fnd base rates'!E$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,5)))\n*$R621","v":8610.5520890879998},{"$f":"(($D621*'fnd base rates'!F$107)\n+($E621*'fnd base rates'!F$108)\n+($F621*'fnd base rates'!F$109)\n+($G621*'fnd base rates'!F$110)\n+($H621*'fnd base rates'!F$111)\n+($I621*'fnd base rates'!F$112)\n+($J621*'fnd base rates'!F$113)\n+($K621*'fnd base rates'!F$114)\n+($M621*'fnd base rates'!F$116)\n+($N621*'fnd base rates'!F$117)\n+($O621*'fnd base rates'!F$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,6)))\n*$R621","v":1572.4172162560003},{"$f":"(($D621*'fnd base rates'!G$107)\n+($E621*'fnd base rates'!G$108)\n+($F621*'fnd base rates'!G$109)\n+($G621*'fnd base rates'!G$110)\n+($H621*'fnd base rates'!G$111)\n+($I621*'fnd base rates'!G$112)\n+($J621*'fnd base rates'!G$113)\n+($K621*'fnd base rates'!G$114)\n+($M621*'fnd base rates'!G$116)\n+($N621*'fnd base rates'!G$117)\n+($O621*'fnd base rates'!G$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,7)))\n*$R621","v":401.30149081600007},{"$f":"(($D621*'fnd base rates'!H$107)\n+($E621*'fnd base rates'!H$108)\n+($F621*'fnd base rates'!H$109)\n+($G621*'fnd base rates'!H$110)\n+($H621*'fnd base rates'!H$111)\n+($I621*'fnd base rates'!H$112)\n+($J621*'fnd base rates'!H$113)\n+($K621*'fnd base rates'!H$114)\n+($M621*'fnd base rates'!H$116)\n+($N621*'fnd base rates'!H$117)\n+($O621*'fnd base rates'!H$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,8)))","v":797.38893400000006},{"$f":"(($D621*'fnd base rates'!I$107)\n+($E621*'fnd base rates'!I$108)\n+($F621*'fnd base rates'!I$109)\n+($G621*'fnd base rates'!I$110)\n+($H621*'fnd base rates'!I$111)\n+($I621*'fnd base rates'!I$112)\n+($J621*'fnd base rates'!I$113)\n+($K621*'fnd base rates'!I$114)\n+($M621*'fnd base rates'!I$116)\n+($N621*'fnd base rates'!I$117)\n+($O621*'fnd base rates'!I$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,9)))\n*$R621","v":680.2284800000001},{"$f":"(($D621*'fnd base rates'!J$107)\n+($E621*'fnd base rates'!J$108)\n+($F621*'fnd base rates'!J$109)\n+($G621*'fnd base rates'!J$110)\n+($H621*'fnd base rates'!J$111)\n+($I621*'fnd base rates'!J$112)\n+($J621*'fnd base rates'!J$113)\n+($K621*'fnd base rates'!J$114)\n+($M621*'fnd base rates'!J$116)\n+($N621*'fnd base rates'!J$117)\n+($O621*'fnd base rates'!J$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,10)))\n*$R621","v":944.17728},{"$f":"(($D621*'fnd base rates'!K$107)\n+($E621*'fnd base rates'!K$108)\n+($F621*'fnd base rates'!K$109)\n+($G621*'fnd base rates'!K$110)\n+($H621*'fnd base rates'!K$111)\n+($I621*'fnd base rates'!K$112)\n+($J621*'fnd base rates'!K$113)\n+($K621*'fnd base rates'!K$114)\n+($M621*'fnd base rates'!K$116)\n+($N621*'fnd base rates'!K$117)\n+($O621*'fnd base rates'!K$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,11)))\n*$R621","v":1816.1329894400001},{"$f":"(($D621*'fnd base rates'!L$107)\n+($E621*'fnd base rates'!L$108)\n+($F621*'fnd base rates'!L$109)\n+($G621*'fnd base rates'!L$110)\n+($H621*'fnd base rates'!L$111)\n+($I621*'fnd base rates'!L$112)\n+($J621*'fnd base rates'!L$113)\n+($K621*'fnd base rates'!L$114)\n+($M621*'fnd base rates'!L$116)\n+($N621*'fnd base rates'!L$117)\n+($O621*'fnd base rates'!L$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,12)))","v":2600.9066800000001},{"$f":"(($D621*'fnd base rates'!M$107)\n+($E621*'fnd base rates'!M$108)\n+($F621*'fnd base rates'!M$109)\n+($G621*'fnd base rates'!M$110)\n+($H621*'fnd base rates'!M$111)\n+($I621*'fnd base rates'!M$112)\n+($J621*'fnd base rates'!M$113)\n+($K621*'fnd base rates'!M$114)\n+($M621*'fnd base rates'!M$116)\n+($N621*'fnd base rates'!M$117)\n+($O621*'fnd base rates'!M$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,13)))","v":0},19850.336704048001,null,481035050,"481","035","050",1,2,19850.336704048001,9925,0,9925,null,null,null,null,null,9925,0,9925,null,null,{"$f":"BC621-BA621","v":0}]
[481,481035057,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D622","v":0},{"$f":"'fnd enro'!E622","v":0},{"$f":"'fnd enro'!F622","v":1},{"$f":"'fnd enro'!G622","v":0},{"$f":"'fnd enro'!H622","v":0},{"$f":"'fnd enro'!I622","v":0},{"$f":"'fnd enro'!J622","v":0},{"$f":"'fnd enro'!K622","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L622","v":0},{"$f":"'fnd enro'!M622","v":0},{"$f":"'fnd enro'!N622","v":0},{"$f":"'fnd enro'!O622","v":0},{"$f":"'fnd enro'!P622","v":0},{"$f":"'fnd enro'!R622","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q622)","v":12},null,{"$f":"(($D622*'fnd base rates'!C$107)\n+($E622*'fnd base rates'!C$108)\n+($F622*'fnd base rates'!C$109)\n+($G622*'fnd base rates'!C$110)\n+($H622*'fnd base rates'!C$111)\n+($I622*'fnd base rates'!C$112)\n+($J622*'fnd base rates'!C$113)\n+($K622*'fnd base rates'!C$114)\n+($M622*'fnd base rates'!C$116)\n+($N622*'fnd base rates'!C$117)\n+($O622*'fnd base rates'!C$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,3)))\n*$R622","v":583.66994444800014},{"$f":"(($D622*'fnd base rates'!D$107)\n+($E622*'fnd base rates'!D$108)\n+($F622*'fnd base rates'!D$109)\n+($G622*'fnd base rates'!D$110)\n+($H622*'fnd base rates'!D$111)\n+($I622*'fnd base rates'!D$112)\n+($J622*'fnd base rates'!D$113)\n+($K622*'fnd base rates'!D$114)\n+($M622*'fnd base rates'!D$116)\n+($N622*'fnd base rates'!D$117)\n+($O622*'fnd base rates'!D$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,4)))\n*$R622","v":832.40704000000005},{"$f":"(($D622*'fnd base rates'!E$107)\n+($E622*'fnd base rates'!E$108)\n+($F622*'fnd base rates'!E$109)\n+($G622*'fnd base rates'!E$110)\n+($H622*'fnd base rates'!E$111)\n+($I622*'fnd base rates'!E$112)\n+($J622*'fnd base rates'!E$113)\n+($K622*'fnd base rates'!E$114)\n+($M622*'fnd base rates'!E$116)\n+($N622*'fnd base rates'!E$117)\n+($O622*'fnd base rates'!E$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,5)))\n*$R622","v":4221.962649088},{"$f":"(($D622*'fnd base rates'!F$107)\n+($E622*'fnd base rates'!F$108)\n+($F622*'fnd base rates'!F$109)\n+($G622*'fnd base rates'!F$110)\n+($H622*'fnd base rates'!F$111)\n+($I622*'fnd base rates'!F$112)\n+($J622*'fnd base rates'!F$113)\n+($K622*'fnd base rates'!F$114)\n+($M622*'fnd base rates'!F$116)\n+($N622*'fnd base rates'!F$117)\n+($O622*'fnd base rates'!F$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,6)))\n*$R622","v":1357.2216962560001},{"$f":"(($D622*'fnd base rates'!G$107)\n+($E622*'fnd base rates'!G$108)\n+($F622*'fnd base rates'!G$109)\n+($G622*'fnd base rates'!G$110)\n+($H622*'fnd base rates'!G$111)\n+($I622*'fnd base rates'!G$112)\n+($J622*'fnd base rates'!G$113)\n+($K622*'fnd base rates'!G$114)\n+($M622*'fnd base rates'!G$116)\n+($N622*'fnd base rates'!G$117)\n+($O622*'fnd base rates'!G$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,7)))\n*$R622","v":170.56933081600002},{"$f":"(($D622*'fnd base rates'!H$107)\n+($E622*'fnd base rates'!H$108)\n+($F622*'fnd base rates'!H$109)\n+($G622*'fnd base rates'!H$110)\n+($H622*'fnd base rates'!H$111)\n+($I622*'fnd base rates'!H$112)\n+($J622*'fnd base rates'!H$113)\n+($K622*'fnd base rates'!H$114)\n+($M622*'fnd base rates'!H$116)\n+($N622*'fnd base rates'!H$117)\n+($O622*'fnd base rates'!H$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D622*'fnd base rates'!I$107)\n+($E622*'fnd base rates'!I$108)\n+($F622*'fnd base rates'!I$109)\n+($G622*'fnd base rates'!I$110)\n+($H622*'fnd base rates'!I$111)\n+($I622*'fnd base rates'!I$112)\n+($J622*'fnd base rates'!I$113)\n+($K622*'fnd base rates'!I$114)\n+($M622*'fnd base rates'!I$116)\n+($N622*'fnd base rates'!I$117)\n+($O622*'fnd base rates'!I$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,9)))\n*$R622","v":333.30880000000008},{"$f":"(($D622*'fnd base rates'!J$107)\n+($E622*'fnd base rates'!J$108)\n+($F622*'fnd base rates'!J$109)\n+($G622*'fnd base rates'!J$110)\n+($H622*'fnd base rates'!J$111)\n+($I622*'fnd base rates'!J$112)\n+($J622*'fnd base rates'!J$113)\n+($K622*'fnd base rates'!J$114)\n+($M622*'fnd base rates'!J$116)\n+($N622*'fnd base rates'!J$117)\n+($O622*'fnd base rates'!J$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,10)))\n*$R622","v":110.49728},{"$f":"(($D622*'fnd base rates'!K$107)\n+($E622*'fnd base rates'!K$108)\n+($F622*'fnd base rates'!K$109)\n+($G622*'fnd base rates'!K$110)\n+($H622*'fnd base rates'!K$111)\n+($I622*'fnd base rates'!K$112)\n+($J622*'fnd base rates'!K$113)\n+($K622*'fnd base rates'!K$114)\n+($M622*'fnd base rates'!K$116)\n+($N622*'fnd base rates'!K$117)\n+($O622*'fnd base rates'!K$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,11)))\n*$R622","v":1197.0283494400001},{"$f":"(($D622*'fnd base rates'!L$107)\n+($E622*'fnd base rates'!L$108)\n+($F622*'fnd base rates'!L$109)\n+($G622*'fnd base rates'!L$110)\n+($H622*'fnd base rates'!L$111)\n+($I622*'fnd base rates'!L$112)\n+($J622*'fnd base rates'!L$113)\n+($K622*'fnd base rates'!L$114)\n+($M622*'fnd base rates'!L$116)\n+($N622*'fnd base rates'!L$117)\n+($O622*'fnd base rates'!L$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,12)))","v":1446.1266800000001},{"$f":"(($D622*'fnd base rates'!M$107)\n+($E622*'fnd base rates'!M$108)\n+($F622*'fnd base rates'!M$109)\n+($G622*'fnd base rates'!M$110)\n+($H622*'fnd base rates'!M$111)\n+($I622*'fnd base rates'!M$112)\n+($J622*'fnd base rates'!M$113)\n+($K622*'fnd base rates'!M$114)\n+($M622*'fnd base rates'!M$116)\n+($N622*'fnd base rates'!M$117)\n+($O622*'fnd base rates'!M$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,13)))","v":0},10776.230704047999,null,481035057,"481","035","057",1,1,10776.230704047999,10776,0,10776,null,null,null,null,null,10776,0,10776,null,null,{"$f":"BC622-BA622","v":0}]
[481,481035073,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D623","v":2},{"$f":"'fnd enro'!E623","v":0},{"$f":"'fnd enro'!F623","v":0},{"$f":"'fnd enro'!G623","v":2},{"$f":"'fnd enro'!H623","v":0},{"$f":"'fnd enro'!I623","v":0},{"$f":"'fnd enro'!J623","v":0},{"$f":"'fnd enro'!K623","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L623","v":0},{"$f":"'fnd enro'!M623","v":0},{"$f":"'fnd enro'!N623","v":0},{"$f":"'fnd enro'!O623","v":0},{"$f":"'fnd enro'!P623","v":1},{"$f":"'fnd enro'!R623","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q623)","v":6},null,{"$f":"(($D623*'fnd base rates'!C$107)\n+($E623*'fnd base rates'!C$108)\n+($F623*'fnd base rates'!C$109)\n+($G623*'fnd base rates'!C$110)\n+($H623*'fnd base rates'!C$111)\n+($I623*'fnd base rates'!C$112)\n+($J623*'fnd base rates'!C$113)\n+($K623*'fnd base rates'!C$114)\n+($M623*'fnd base rates'!C$116)\n+($N623*'fnd base rates'!C$117)\n+($O623*'fnd base rates'!C$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,3)))\n*$R623","v":1699.0563688960003},{"$f":"(($D623*'fnd base rates'!D$107)\n+($E623*'fnd base rates'!D$108)\n+($F623*'fnd base rates'!D$109)\n+($G623*'fnd base rates'!D$110)\n+($H623*'fnd base rates'!D$111)\n+($I623*'fnd base rates'!D$112)\n+($J623*'fnd base rates'!D$113)\n+($K623*'fnd base rates'!D$114)\n+($M623*'fnd base rates'!D$116)\n+($N623*'fnd base rates'!D$117)\n+($O623*'fnd base rates'!D$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,4)))\n*$R623","v":2832.7059200000003},{"$f":"(($D623*'fnd base rates'!E$107)\n+($E623*'fnd base rates'!E$108)\n+($F623*'fnd base rates'!E$109)\n+($G623*'fnd base rates'!E$110)\n+($H623*'fnd base rates'!E$111)\n+($I623*'fnd base rates'!E$112)\n+($J623*'fnd base rates'!E$113)\n+($K623*'fnd base rates'!E$114)\n+($M623*'fnd base rates'!E$116)\n+($N623*'fnd base rates'!E$117)\n+($O623*'fnd base rates'!E$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,5)))\n*$R623","v":15535.835698176003},{"$f":"(($D623*'fnd base rates'!F$107)\n+($E623*'fnd base rates'!F$108)\n+($F623*'fnd base rates'!F$109)\n+($G623*'fnd base rates'!F$110)\n+($H623*'fnd base rates'!F$111)\n+($I623*'fnd base rates'!F$112)\n+($J623*'fnd base rates'!F$113)\n+($K623*'fnd base rates'!F$114)\n+($M623*'fnd base rates'!F$116)\n+($N623*'fnd base rates'!F$117)\n+($O623*'fnd base rates'!F$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,6)))\n*$R623","v":3693.3387525120002},{"$f":"(($D623*'fnd base rates'!G$107)\n+($E623*'fnd base rates'!G$108)\n+($F623*'fnd base rates'!G$109)\n+($G623*'fnd base rates'!G$110)\n+($H623*'fnd base rates'!G$111)\n+($I623*'fnd base rates'!G$112)\n+($J623*'fnd base rates'!G$113)\n+($K623*'fnd base rates'!G$114)\n+($M623*'fnd base rates'!G$116)\n+($N623*'fnd base rates'!G$117)\n+($O623*'fnd base rates'!G$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,7)))\n*$R623","v":651.02282163200005},{"$f":"(($D623*'fnd base rates'!H$107)\n+($E623*'fnd base rates'!H$108)\n+($F623*'fnd base rates'!H$109)\n+($G623*'fnd base rates'!H$110)\n+($H623*'fnd base rates'!H$111)\n+($I623*'fnd base rates'!H$112)\n+($J623*'fnd base rates'!H$113)\n+($K623*'fnd base rates'!H$114)\n+($M623*'fnd base rates'!H$116)\n+($N623*'fnd base rates'!H$117)\n+($O623*'fnd base rates'!H$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,8)))","v":1577.0078680000001},{"$f":"(($D623*'fnd base rates'!I$107)\n+($E623*'fnd base rates'!I$108)\n+($F623*'fnd base rates'!I$109)\n+($G623*'fnd base rates'!I$110)\n+($H623*'fnd base rates'!I$111)\n+($I623*'fnd base rates'!I$112)\n+($J623*'fnd base rates'!I$113)\n+($K623*'fnd base rates'!I$114)\n+($M623*'fnd base rates'!I$116)\n+($N623*'fnd base rates'!I$117)\n+($O623*'fnd base rates'!I$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,9)))\n*$R623","v":1132.5100800000002},{"$f":"(($D623*'fnd base rates'!J$107)\n+($E623*'fnd base rates'!J$108)\n+($F623*'fnd base rates'!J$109)\n+($G623*'fnd base rates'!J$110)\n+($H623*'fnd base rates'!J$111)\n+($I623*'fnd base rates'!J$112)\n+($J623*'fnd base rates'!J$113)\n+($K623*'fnd base rates'!J$114)\n+($M623*'fnd base rates'!J$116)\n+($N623*'fnd base rates'!J$117)\n+($O623*'fnd base rates'!J$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,10)))\n*$R623","v":1131.0412799999999},{"$f":"(($D623*'fnd base rates'!K$107)\n+($E623*'fnd base rates'!K$108)\n+($F623*'fnd base rates'!K$109)\n+($G623*'fnd base rates'!K$110)\n+($H623*'fnd base rates'!K$111)\n+($I623*'fnd base rates'!K$112)\n+($J623*'fnd base rates'!K$113)\n+($K623*'fnd base rates'!K$114)\n+($M623*'fnd base rates'!K$116)\n+($N623*'fnd base rates'!K$117)\n+($O623*'fnd base rates'!K$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,11)))\n*$R623","v":3453.9427788800003},{"$f":"(($D623*'fnd base rates'!L$107)\n+($E623*'fnd base rates'!L$108)\n+($F623*'fnd base rates'!L$109)\n+($G623*'fnd base rates'!L$110)\n+($H623*'fnd base rates'!L$111)\n+($I623*'fnd base rates'!L$112)\n+($J623*'fnd base rates'!L$113)\n+($K623*'fnd base rates'!L$114)\n+($M623*'fnd base rates'!L$116)\n+($N623*'fnd base rates'!L$117)\n+($O623*'fnd base rates'!L$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,12)))","v":4682.43336},{"$f":"(($D623*'fnd base rates'!M$107)\n+($E623*'fnd base rates'!M$108)\n+($F623*'fnd base rates'!M$109)\n+($G623*'fnd base rates'!M$110)\n+($H623*'fnd base rates'!M$111)\n+($I623*'fnd base rates'!M$112)\n+($J623*'fnd base rates'!M$113)\n+($K623*'fnd base rates'!M$114)\n+($M623*'fnd base rates'!M$116)\n+($N623*'fnd base rates'!M$117)\n+($O623*'fnd base rates'!M$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,13)))","v":0},36388.894928096008,null,481035073,"481","035","073",1,3,36388.894928096008,12130,0,12130,null,null,null,null,null,12130,0,12130,null,null,{"$f":"BC623-BA623","v":0}]
[481,481035101,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D624","v":0},{"$f":"'fnd enro'!E624","v":0},{"$f":"'fnd enro'!F624","v":0},{"$f":"'fnd enro'!G624","v":1},{"$f":"'fnd enro'!H624","v":0},{"$f":"'fnd enro'!I624","v":0},{"$f":"'fnd enro'!J624","v":0},{"$f":"'fnd enro'!K624","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L624","v":0},{"$f":"'fnd enro'!M624","v":0},{"$f":"'fnd enro'!N624","v":0},{"$f":"'fnd enro'!O624","v":0},{"$f":"'fnd enro'!P624","v":0},{"$f":"'fnd enro'!R624","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q624)","v":3},null,{"$f":"(($D624*'fnd base rates'!C$107)\n+($E624*'fnd base rates'!C$108)\n+($F624*'fnd base rates'!C$109)\n+($G624*'fnd base rates'!C$110)\n+($H624*'fnd base rates'!C$111)\n+($I624*'fnd base rates'!C$112)\n+($J624*'fnd base rates'!C$113)\n+($K624*'fnd base rates'!C$114)\n+($M624*'fnd base rates'!C$116)\n+($N624*'fnd base rates'!C$117)\n+($O624*'fnd base rates'!C$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,3)))\n*$R624","v":583.66994444800014},{"$f":"(($D624*'fnd base rates'!D$107)\n+($E624*'fnd base rates'!D$108)\n+($F624*'fnd base rates'!D$109)\n+($G624*'fnd base rates'!D$110)\n+($H624*'fnd base rates'!D$111)\n+($I624*'fnd base rates'!D$112)\n+($J624*'fnd base rates'!D$113)\n+($K624*'fnd base rates'!D$114)\n+($M624*'fnd base rates'!D$116)\n+($N624*'fnd base rates'!D$117)\n+($O624*'fnd base rates'!D$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,4)))\n*$R624","v":832.40704000000005},{"$f":"(($D624*'fnd base rates'!E$107)\n+($E624*'fnd base rates'!E$108)\n+($F624*'fnd base rates'!E$109)\n+($G624*'fnd base rates'!E$110)\n+($H624*'fnd base rates'!E$111)\n+($I624*'fnd base rates'!E$112)\n+($J624*'fnd base rates'!E$113)\n+($K624*'fnd base rates'!E$114)\n+($M624*'fnd base rates'!E$116)\n+($N624*'fnd base rates'!E$117)\n+($O624*'fnd base rates'!E$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,5)))\n*$R624","v":4221.908249088001},{"$f":"(($D624*'fnd base rates'!F$107)\n+($E624*'fnd base rates'!F$108)\n+($F624*'fnd base rates'!F$109)\n+($G624*'fnd base rates'!F$110)\n+($H624*'fnd base rates'!F$111)\n+($I624*'fnd base rates'!F$112)\n+($J624*'fnd base rates'!F$113)\n+($K624*'fnd base rates'!F$114)\n+($M624*'fnd base rates'!F$116)\n+($N624*'fnd base rates'!F$117)\n+($O624*'fnd base rates'!F$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,6)))\n*$R624","v":1357.2216962560001},{"$f":"(($D624*'fnd base rates'!G$107)\n+($E624*'fnd base rates'!G$108)\n+($F624*'fnd base rates'!G$109)\n+($G624*'fnd base rates'!G$110)\n+($H624*'fnd base rates'!G$111)\n+($I624*'fnd base rates'!G$112)\n+($J624*'fnd base rates'!G$113)\n+($K624*'fnd base rates'!G$114)\n+($M624*'fnd base rates'!G$116)\n+($N624*'fnd base rates'!G$117)\n+($O624*'fnd base rates'!G$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,7)))\n*$R624","v":170.59109081600002},{"$f":"(($D624*'fnd base rates'!H$107)\n+($E624*'fnd base rates'!H$108)\n+($F624*'fnd base rates'!H$109)\n+($G624*'fnd base rates'!H$110)\n+($H624*'fnd base rates'!H$111)\n+($I624*'fnd base rates'!H$112)\n+($J624*'fnd base rates'!H$113)\n+($K624*'fnd base rates'!H$114)\n+($M624*'fnd base rates'!H$116)\n+($N624*'fnd base rates'!H$117)\n+($O624*'fnd base rates'!H$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D624*'fnd base rates'!I$107)\n+($E624*'fnd base rates'!I$108)\n+($F624*'fnd base rates'!I$109)\n+($G624*'fnd base rates'!I$110)\n+($H624*'fnd base rates'!I$111)\n+($I624*'fnd base rates'!I$112)\n+($J624*'fnd base rates'!I$113)\n+($K624*'fnd base rates'!I$114)\n+($M624*'fnd base rates'!I$116)\n+($N624*'fnd base rates'!I$117)\n+($O624*'fnd base rates'!I$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,9)))\n*$R624","v":333.30880000000008},{"$f":"(($D624*'fnd base rates'!J$107)\n+($E624*'fnd base rates'!J$108)\n+($F624*'fnd base rates'!J$109)\n+($G624*'fnd base rates'!J$110)\n+($H624*'fnd base rates'!J$111)\n+($I624*'fnd base rates'!J$112)\n+($J624*'fnd base rates'!J$113)\n+($K624*'fnd base rates'!J$114)\n+($M624*'fnd base rates'!J$116)\n+($N624*'fnd base rates'!J$117)\n+($O624*'fnd base rates'!J$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,10)))\n*$R624","v":165.72416000000001},{"$f":"(($D624*'fnd base rates'!K$107)\n+($E624*'fnd base rates'!K$108)\n+($F624*'fnd base rates'!K$109)\n+($G624*'fnd base rates'!K$110)\n+($H624*'fnd base rates'!K$111)\n+($I624*'fnd base rates'!K$112)\n+($J624*'fnd base rates'!K$113)\n+($K624*'fnd base rates'!K$114)\n+($M624*'fnd base rates'!K$116)\n+($N624*'fnd base rates'!K$117)\n+($O624*'fnd base rates'!K$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,11)))\n*$R624","v":1197.0283494400001},{"$f":"(($D624*'fnd base rates'!L$107)\n+($E624*'fnd base rates'!L$108)\n+($F624*'fnd base rates'!L$109)\n+($G624*'fnd base rates'!L$110)\n+($H624*'fnd base rates'!L$111)\n+($I624*'fnd base rates'!L$112)\n+($J624*'fnd base rates'!L$113)\n+($K624*'fnd base rates'!L$114)\n+($M624*'fnd base rates'!L$116)\n+($N624*'fnd base rates'!L$117)\n+($O624*'fnd base rates'!L$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D624*'fnd base rates'!M$107)\n+($E624*'fnd base rates'!M$108)\n+($F624*'fnd base rates'!M$109)\n+($G624*'fnd base rates'!M$110)\n+($H624*'fnd base rates'!M$111)\n+($I624*'fnd base rates'!M$112)\n+($J624*'fnd base rates'!M$113)\n+($K624*'fnd base rates'!M$114)\n+($M624*'fnd base rates'!M$116)\n+($N624*'fnd base rates'!M$117)\n+($O624*'fnd base rates'!M$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,13)))","v":0},10831.454944048,null,481035101,"481","035","101",1,1,10831.454944048,10831,0,10831,null,null,null,null,null,10831,0,10831,null,null,{"$f":"BC624-BA624","v":0}]
[481,481035155,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D625","v":1},{"$f":"'fnd enro'!E625","v":0},{"$f":"'fnd enro'!F625","v":0},{"$f":"'fnd enro'!G625","v":3},{"$f":"'fnd enro'!H625","v":0},{"$f":"'fnd enro'!I625","v":0},{"$f":"'fnd enro'!J625","v":0},{"$f":"'fnd enro'!K625","v":0.1158},{"$f":"'fnd enro'!L625","v":0},{"$f":"'fnd enro'!M625","v":0},{"$f":"'fnd enro'!N625","v":0},{"$f":"'fnd enro'!O625","v":0},{"$f":"'fnd enro'!P625","v":4},{"$f":"'fnd enro'!R625","v":4},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q625)","v":2},null,{"$f":"(($D625*'fnd base rates'!C$107)\n+($E625*'fnd base rates'!C$108)\n+($F625*'fnd base rates'!C$109)\n+($G625*'fnd base rates'!C$110)\n+($H625*'fnd base rates'!C$111)\n+($I625*'fnd base rates'!C$112)\n+($J625*'fnd base rates'!C$113)\n+($K625*'fnd base rates'!C$114)\n+($M625*'fnd base rates'!C$116)\n+($N625*'fnd base rates'!C$117)\n+($O625*'fnd base rates'!C$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,3)))\n*$R625","v":2222.6904733440001},{"$f":"(($D625*'fnd base rates'!D$107)\n+($E625*'fnd base rates'!D$108)\n+($F625*'fnd base rates'!D$109)\n+($G625*'fnd base rates'!D$110)\n+($H625*'fnd base rates'!D$111)\n+($I625*'fnd base rates'!D$112)\n+($J625*'fnd base rates'!D$113)\n+($K625*'fnd base rates'!D$114)\n+($M625*'fnd base rates'!D$116)\n+($N625*'fnd base rates'!D$117)\n+($O625*'fnd base rates'!D$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,4)))\n*$R625","v":4056.2489600000008},{"$f":"(($D625*'fnd base rates'!E$107)\n+($E625*'fnd base rates'!E$108)\n+($F625*'fnd base rates'!E$109)\n+($G625*'fnd base rates'!E$110)\n+($H625*'fnd base rates'!E$111)\n+($I625*'fnd base rates'!E$112)\n+($J625*'fnd base rates'!E$113)\n+($K625*'fnd base rates'!E$114)\n+($M625*'fnd base rates'!E$116)\n+($N625*'fnd base rates'!E$117)\n+($O625*'fnd base rates'!E$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,5)))\n*$R625","v":25730.613707264005},{"$f":"(($D625*'fnd base rates'!F$107)\n+($E625*'fnd base rates'!F$108)\n+($F625*'fnd base rates'!F$109)\n+($G625*'fnd base rates'!F$110)\n+($H625*'fnd base rates'!F$111)\n+($I625*'fnd base rates'!F$112)\n+($J625*'fnd base rates'!F$113)\n+($K625*'fnd base rates'!F$114)\n+($M625*'fnd base rates'!F$116)\n+($N625*'fnd base rates'!F$117)\n+($O625*'fnd base rates'!F$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,6)))\n*$R625","v":4561.1127687680009},{"$f":"(($D625*'fnd base rates'!G$107)\n+($E625*'fnd base rates'!G$108)\n+($F625*'fnd base rates'!G$109)\n+($G625*'fnd base rates'!G$110)\n+($H625*'fnd base rates'!G$111)\n+($I625*'fnd base rates'!G$112)\n+($J625*'fnd base rates'!G$113)\n+($K625*'fnd base rates'!G$114)\n+($M625*'fnd base rates'!G$116)\n+($N625*'fnd base rates'!G$117)\n+($O625*'fnd base rates'!G$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,7)))\n*$R625","v":1128.5060724480002},{"$f":"(($D625*'fnd base rates'!H$107)\n+($E625*'fnd base rates'!H$108)\n+($F625*'fnd base rates'!H$109)\n+($G625*'fnd base rates'!H$110)\n+($H625*'fnd base rates'!H$111)\n+($I625*'fnd base rates'!H$112)\n+($J625*'fnd base rates'!H$113)\n+($K625*'fnd base rates'!H$114)\n+($M625*'fnd base rates'!H$116)\n+($N625*'fnd base rates'!H$117)\n+($O625*'fnd base rates'!H$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,8)))","v":1900.4268020000002},{"$f":"(($D625*'fnd base rates'!I$107)\n+($E625*'fnd base rates'!I$108)\n+($F625*'fnd base rates'!I$109)\n+($G625*'fnd base rates'!I$110)\n+($H625*'fnd base rates'!I$111)\n+($I625*'fnd base rates'!I$112)\n+($J625*'fnd base rates'!I$113)\n+($K625*'fnd base rates'!I$114)\n+($M625*'fnd base rates'!I$116)\n+($N625*'fnd base rates'!I$117)\n+($O625*'fnd base rates'!I$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,9)))\n*$R625","v":1618.3020800000002},{"$f":"(($D625*'fnd base rates'!J$107)\n+($E625*'fnd base rates'!J$108)\n+($F625*'fnd base rates'!J$109)\n+($G625*'fnd base rates'!J$110)\n+($H625*'fnd base rates'!J$111)\n+($I625*'fnd base rates'!J$112)\n+($J625*'fnd base rates'!J$113)\n+($K625*'fnd base rates'!J$114)\n+($M625*'fnd base rates'!J$116)\n+($N625*'fnd base rates'!J$117)\n+($O625*'fnd base rates'!J$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,10)))\n*$R625","v":2899.86816},{"$f":"(($D625*'fnd base rates'!K$107)\n+($E625*'fnd base rates'!K$108)\n+($F625*'fnd base rates'!K$109)\n+($G625*'fnd base rates'!K$110)\n+($H625*'fnd base rates'!K$111)\n+($I625*'fnd base rates'!K$112)\n+($J625*'fnd base rates'!K$113)\n+($K625*'fnd base rates'!K$114)\n+($M625*'fnd base rates'!K$116)\n+($N625*'fnd base rates'!K$117)\n+($O625*'fnd base rates'!K$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,11)))\n*$R625","v":4121.0280883200003},{"$f":"(($D625*'fnd base rates'!L$107)\n+($E625*'fnd base rates'!L$108)\n+($F625*'fnd base rates'!L$109)\n+($G625*'fnd base rates'!L$110)\n+($H625*'fnd base rates'!L$111)\n+($I625*'fnd base rates'!L$112)\n+($J625*'fnd base rates'!L$113)\n+($K625*'fnd base rates'!L$114)\n+($M625*'fnd base rates'!L$116)\n+($N625*'fnd base rates'!L$117)\n+($O625*'fnd base rates'!L$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,12)))","v":6648.7400400000006},{"$f":"(($D625*'fnd base rates'!M$107)\n+($E625*'fnd base rates'!M$108)\n+($F625*'fnd base rates'!M$109)\n+($G625*'fnd base rates'!M$110)\n+($H625*'fnd base rates'!M$111)\n+($I625*'fnd base rates'!M$112)\n+($J625*'fnd base rates'!M$113)\n+($K625*'fnd base rates'!M$114)\n+($M625*'fnd base rates'!M$116)\n+($N625*'fnd base rates'!M$117)\n+($O625*'fnd base rates'!M$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,13)))","v":0},54887.53715214401,null,481035155,"481","035","155",1,4,54887.53715214401,13722,0,13722,null,null,null,null,null,13722,0,13722,null,null,{"$f":"BC625-BA625","v":0}]
[481,481035181,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D626","v":1},{"$f":"'fnd enro'!E626","v":0},{"$f":"'fnd enro'!F626","v":0},{"$f":"'fnd enro'!G626","v":0},{"$f":"'fnd enro'!H626","v":0},{"$f":"'fnd enro'!I626","v":0},{"$f":"'fnd enro'!J626","v":0},{"$f":"'fnd enro'!K626","v":0},{"$f":"'fnd enro'!L626","v":0},{"$f":"'fnd enro'!M626","v":0},{"$f":"'fnd enro'!N626","v":0},{"$f":"'fnd enro'!O626","v":0},{"$f":"'fnd enro'!P626","v":0},{"$f":"'fnd enro'!R626","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q626)","v":10},null,{"$f":"(($D626*'fnd base rates'!C$107)\n+($E626*'fnd base rates'!C$108)\n+($F626*'fnd base rates'!C$109)\n+($G626*'fnd base rates'!C$110)\n+($H626*'fnd base rates'!C$111)\n+($I626*'fnd base rates'!C$112)\n+($J626*'fnd base rates'!C$113)\n+($K626*'fnd base rates'!C$114)\n+($M626*'fnd base rates'!C$116)\n+($N626*'fnd base rates'!C$117)\n+($O626*'fnd base rates'!C$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,3)))\n*$R626","v":230.44928000000002},{"$f":"(($D626*'fnd base rates'!D$107)\n+($E626*'fnd base rates'!D$108)\n+($F626*'fnd base rates'!D$109)\n+($G626*'fnd base rates'!D$110)\n+($H626*'fnd base rates'!D$111)\n+($I626*'fnd base rates'!D$112)\n+($J626*'fnd base rates'!D$113)\n+($K626*'fnd base rates'!D$114)\n+($M626*'fnd base rates'!D$116)\n+($N626*'fnd base rates'!D$117)\n+($O626*'fnd base rates'!D$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,4)))\n*$R626","v":416.19263999999998},{"$f":"(($D626*'fnd base rates'!E$107)\n+($E626*'fnd base rates'!E$108)\n+($F626*'fnd base rates'!E$109)\n+($G626*'fnd base rates'!E$110)\n+($H626*'fnd base rates'!E$111)\n+($I626*'fnd base rates'!E$112)\n+($J626*'fnd base rates'!E$113)\n+($K626*'fnd base rates'!E$114)\n+($M626*'fnd base rates'!E$116)\n+($N626*'fnd base rates'!E$117)\n+($O626*'fnd base rates'!E$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,5)))\n*$R626","v":1908.4064000000001},{"$f":"(($D626*'fnd base rates'!F$107)\n+($E626*'fnd base rates'!F$108)\n+($F626*'fnd base rates'!F$109)\n+($G626*'fnd base rates'!F$110)\n+($H626*'fnd base rates'!F$111)\n+($I626*'fnd base rates'!F$112)\n+($J626*'fnd base rates'!F$113)\n+($K626*'fnd base rates'!F$114)\n+($M626*'fnd base rates'!F$116)\n+($N626*'fnd base rates'!F$117)\n+($O626*'fnd base rates'!F$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,6)))\n*$R626","v":489.44768000000005},{"$f":"(($D626*'fnd base rates'!G$107)\n+($E626*'fnd base rates'!G$108)\n+($F626*'fnd base rates'!G$109)\n+($G626*'fnd base rates'!G$110)\n+($H626*'fnd base rates'!G$111)\n+($I626*'fnd base rates'!G$112)\n+($J626*'fnd base rates'!G$113)\n+($K626*'fnd base rates'!G$114)\n+($M626*'fnd base rates'!G$116)\n+($N626*'fnd base rates'!G$117)\n+($O626*'fnd base rates'!G$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,7)))\n*$R626","v":75.474560000000011},{"$f":"(($D626*'fnd base rates'!H$107)\n+($E626*'fnd base rates'!H$108)\n+($F626*'fnd base rates'!H$109)\n+($G626*'fnd base rates'!H$110)\n+($H626*'fnd base rates'!H$111)\n+($I626*'fnd base rates'!H$112)\n+($J626*'fnd base rates'!H$113)\n+($K626*'fnd base rates'!H$114)\n+($M626*'fnd base rates'!H$116)\n+($N626*'fnd base rates'!H$117)\n+($O626*'fnd base rates'!H$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,8)))","v":253.87},{"$f":"(($D626*'fnd base rates'!I$107)\n+($E626*'fnd base rates'!I$108)\n+($F626*'fnd base rates'!I$109)\n+($G626*'fnd base rates'!I$110)\n+($H626*'fnd base rates'!I$111)\n+($I626*'fnd base rates'!I$112)\n+($J626*'fnd base rates'!I$113)\n+($K626*'fnd base rates'!I$114)\n+($M626*'fnd base rates'!I$116)\n+($N626*'fnd base rates'!I$117)\n+($O626*'fnd base rates'!I$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,9)))\n*$R626","v":166.63808},{"$f":"(($D626*'fnd base rates'!J$107)\n+($E626*'fnd base rates'!J$108)\n+($F626*'fnd base rates'!J$109)\n+($G626*'fnd base rates'!J$110)\n+($H626*'fnd base rates'!J$111)\n+($I626*'fnd base rates'!J$112)\n+($J626*'fnd base rates'!J$113)\n+($K626*'fnd base rates'!J$114)\n+($M626*'fnd base rates'!J$116)\n+($N626*'fnd base rates'!J$117)\n+($O626*'fnd base rates'!J$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,10)))\n*$R626","v":55.226880000000001},{"$f":"(($D626*'fnd base rates'!K$107)\n+($E626*'fnd base rates'!K$108)\n+($F626*'fnd base rates'!K$109)\n+($G626*'fnd base rates'!K$110)\n+($H626*'fnd base rates'!K$111)\n+($I626*'fnd base rates'!K$112)\n+($J626*'fnd base rates'!K$113)\n+($K626*'fnd base rates'!K$114)\n+($M626*'fnd base rates'!K$116)\n+($N626*'fnd base rates'!K$117)\n+($O626*'fnd base rates'!K$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,11)))\n*$R626","v":529.94304},{"$f":"(($D626*'fnd base rates'!L$107)\n+($E626*'fnd base rates'!L$108)\n+($F626*'fnd base rates'!L$109)\n+($G626*'fnd base rates'!L$110)\n+($H626*'fnd base rates'!L$111)\n+($I626*'fnd base rates'!L$112)\n+($J626*'fnd base rates'!L$113)\n+($K626*'fnd base rates'!L$114)\n+($M626*'fnd base rates'!L$116)\n+($N626*'fnd base rates'!L$117)\n+($O626*'fnd base rates'!L$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,12)))","v":651.59},{"$f":"(($D626*'fnd base rates'!M$107)\n+($E626*'fnd base rates'!M$108)\n+($F626*'fnd base rates'!M$109)\n+($G626*'fnd base rates'!M$110)\n+($H626*'fnd base rates'!M$111)\n+($I626*'fnd base rates'!M$112)\n+($J626*'fnd base rates'!M$113)\n+($K626*'fnd base rates'!M$114)\n+($M626*'fnd base rates'!M$116)\n+($N626*'fnd base rates'!M$117)\n+($O626*'fnd base rates'!M$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,13)))","v":0},4777.2385600000007,null,481035181,"481","035","181",1,1,4777.2385600000007,4777,0,4777,null,null,null,null,null,4777,0,4777,null,null,{"$f":"BC626-BA626","v":0}]
[481,481035212,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D627","v":1},{"$f":"'fnd enro'!E627","v":0},{"$f":"'fnd enro'!F627","v":0},{"$f":"'fnd enro'!G627","v":0},{"$f":"'fnd enro'!H627","v":0},{"$f":"'fnd enro'!I627","v":0},{"$f":"'fnd enro'!J627","v":0},{"$f":"'fnd enro'!K627","v":0},{"$f":"'fnd enro'!L627","v":0},{"$f":"'fnd enro'!M627","v":0},{"$f":"'fnd enro'!N627","v":0},{"$f":"'fnd enro'!O627","v":0},{"$f":"'fnd enro'!P627","v":0},{"$f":"'fnd enro'!R627","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q627)","v":5},null,{"$f":"(($D627*'fnd base rates'!C$107)\n+($E627*'fnd base rates'!C$108)\n+($F627*'fnd base rates'!C$109)\n+($G627*'fnd base rates'!C$110)\n+($H627*'fnd base rates'!C$111)\n+($I627*'fnd base rates'!C$112)\n+($J627*'fnd base rates'!C$113)\n+($K627*'fnd base rates'!C$114)\n+($M627*'fnd base rates'!C$116)\n+($N627*'fnd base rates'!C$117)\n+($O627*'fnd base rates'!C$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,3)))\n*$R627","v":230.44928000000002},{"$f":"(($D627*'fnd base rates'!D$107)\n+($E627*'fnd base rates'!D$108)\n+($F627*'fnd base rates'!D$109)\n+($G627*'fnd base rates'!D$110)\n+($H627*'fnd base rates'!D$111)\n+($I627*'fnd base rates'!D$112)\n+($J627*'fnd base rates'!D$113)\n+($K627*'fnd base rates'!D$114)\n+($M627*'fnd base rates'!D$116)\n+($N627*'fnd base rates'!D$117)\n+($O627*'fnd base rates'!D$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,4)))\n*$R627","v":416.19263999999998},{"$f":"(($D627*'fnd base rates'!E$107)\n+($E627*'fnd base rates'!E$108)\n+($F627*'fnd base rates'!E$109)\n+($G627*'fnd base rates'!E$110)\n+($H627*'fnd base rates'!E$111)\n+($I627*'fnd base rates'!E$112)\n+($J627*'fnd base rates'!E$113)\n+($K627*'fnd base rates'!E$114)\n+($M627*'fnd base rates'!E$116)\n+($N627*'fnd base rates'!E$117)\n+($O627*'fnd base rates'!E$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,5)))\n*$R627","v":1908.4064000000001},{"$f":"(($D627*'fnd base rates'!F$107)\n+($E627*'fnd base rates'!F$108)\n+($F627*'fnd base rates'!F$109)\n+($G627*'fnd base rates'!F$110)\n+($H627*'fnd base rates'!F$111)\n+($I627*'fnd base rates'!F$112)\n+($J627*'fnd base rates'!F$113)\n+($K627*'fnd base rates'!F$114)\n+($M627*'fnd base rates'!F$116)\n+($N627*'fnd base rates'!F$117)\n+($O627*'fnd base rates'!F$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,6)))\n*$R627","v":489.44768000000005},{"$f":"(($D627*'fnd base rates'!G$107)\n+($E627*'fnd base rates'!G$108)\n+($F627*'fnd base rates'!G$109)\n+($G627*'fnd base rates'!G$110)\n+($H627*'fnd base rates'!G$111)\n+($I627*'fnd base rates'!G$112)\n+($J627*'fnd base rates'!G$113)\n+($K627*'fnd base rates'!G$114)\n+($M627*'fnd base rates'!G$116)\n+($N627*'fnd base rates'!G$117)\n+($O627*'fnd base rates'!G$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,7)))\n*$R627","v":75.474560000000011},{"$f":"(($D627*'fnd base rates'!H$107)\n+($E627*'fnd base rates'!H$108)\n+($F627*'fnd base rates'!H$109)\n+($G627*'fnd base rates'!H$110)\n+($H627*'fnd base rates'!H$111)\n+($I627*'fnd base rates'!H$112)\n+($J627*'fnd base rates'!H$113)\n+($K627*'fnd base rates'!H$114)\n+($M627*'fnd base rates'!H$116)\n+($N627*'fnd base rates'!H$117)\n+($O627*'fnd base rates'!H$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,8)))","v":253.87},{"$f":"(($D627*'fnd base rates'!I$107)\n+($E627*'fnd base rates'!I$108)\n+($F627*'fnd base rates'!I$109)\n+($G627*'fnd base rates'!I$110)\n+($H627*'fnd base rates'!I$111)\n+($I627*'fnd base rates'!I$112)\n+($J627*'fnd base rates'!I$113)\n+($K627*'fnd base rates'!I$114)\n+($M627*'fnd base rates'!I$116)\n+($N627*'fnd base rates'!I$117)\n+($O627*'fnd base rates'!I$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,9)))\n*$R627","v":166.63808},{"$f":"(($D627*'fnd base rates'!J$107)\n+($E627*'fnd base rates'!J$108)\n+($F627*'fnd base rates'!J$109)\n+($G627*'fnd base rates'!J$110)\n+($H627*'fnd base rates'!J$111)\n+($I627*'fnd base rates'!J$112)\n+($J627*'fnd base rates'!J$113)\n+($K627*'fnd base rates'!J$114)\n+($M627*'fnd base rates'!J$116)\n+($N627*'fnd base rates'!J$117)\n+($O627*'fnd base rates'!J$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,10)))\n*$R627","v":55.226880000000001},{"$f":"(($D627*'fnd base rates'!K$107)\n+($E627*'fnd base rates'!K$108)\n+($F627*'fnd base rates'!K$109)\n+($G627*'fnd base rates'!K$110)\n+($H627*'fnd base rates'!K$111)\n+($I627*'fnd base rates'!K$112)\n+($J627*'fnd base rates'!K$113)\n+($K627*'fnd base rates'!K$114)\n+($M627*'fnd base rates'!K$116)\n+($N627*'fnd base rates'!K$117)\n+($O627*'fnd base rates'!K$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,11)))\n*$R627","v":529.94304},{"$f":"(($D627*'fnd base rates'!L$107)\n+($E627*'fnd base rates'!L$108)\n+($F627*'fnd base rates'!L$109)\n+($G627*'fnd base rates'!L$110)\n+($H627*'fnd base rates'!L$111)\n+($I627*'fnd base rates'!L$112)\n+($J627*'fnd base rates'!L$113)\n+($K627*'fnd base rates'!L$114)\n+($M627*'fnd base rates'!L$116)\n+($N627*'fnd base rates'!L$117)\n+($O627*'fnd base rates'!L$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,12)))","v":651.59},{"$f":"(($D627*'fnd base rates'!M$107)\n+($E627*'fnd base rates'!M$108)\n+($F627*'fnd base rates'!M$109)\n+($G627*'fnd base rates'!M$110)\n+($H627*'fnd base rates'!M$111)\n+($I627*'fnd base rates'!M$112)\n+($J627*'fnd base rates'!M$113)\n+($K627*'fnd base rates'!M$114)\n+($M627*'fnd base rates'!M$116)\n+($N627*'fnd base rates'!M$117)\n+($O627*'fnd base rates'!M$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,13)))","v":0},4777.2385600000007,null,481035212,"481","035","212",1,1,4777.2385600000007,4777,0,4777,null,null,null,null,null,4777,0,4777,null,null,{"$f":"BC627-BA627","v":0}]
[481,481035218,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D628","v":0},{"$f":"'fnd enro'!E628","v":0},{"$f":"'fnd enro'!F628","v":0},{"$f":"'fnd enro'!G628","v":1},{"$f":"'fnd enro'!H628","v":0},{"$f":"'fnd enro'!I628","v":0},{"$f":"'fnd enro'!J628","v":0},{"$f":"'fnd enro'!K628","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L628","v":0},{"$f":"'fnd enro'!M628","v":0},{"$f":"'fnd enro'!N628","v":0},{"$f":"'fnd enro'!O628","v":0},{"$f":"'fnd enro'!P628","v":0},{"$f":"'fnd enro'!R628","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q628)","v":5},null,{"$f":"(($D628*'fnd base rates'!C$107)\n+($E628*'fnd base rates'!C$108)\n+($F628*'fnd base rates'!C$109)\n+($G628*'fnd base rates'!C$110)\n+($H628*'fnd base rates'!C$111)\n+($I628*'fnd base rates'!C$112)\n+($J628*'fnd base rates'!C$113)\n+($K628*'fnd base rates'!C$114)\n+($M628*'fnd base rates'!C$116)\n+($N628*'fnd base rates'!C$117)\n+($O628*'fnd base rates'!C$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,3)))\n*$R628","v":583.66994444800014},{"$f":"(($D628*'fnd base rates'!D$107)\n+($E628*'fnd base rates'!D$108)\n+($F628*'fnd base rates'!D$109)\n+($G628*'fnd base rates'!D$110)\n+($H628*'fnd base rates'!D$111)\n+($I628*'fnd base rates'!D$112)\n+($J628*'fnd base rates'!D$113)\n+($K628*'fnd base rates'!D$114)\n+($M628*'fnd base rates'!D$116)\n+($N628*'fnd base rates'!D$117)\n+($O628*'fnd base rates'!D$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,4)))\n*$R628","v":832.40704000000005},{"$f":"(($D628*'fnd base rates'!E$107)\n+($E628*'fnd base rates'!E$108)\n+($F628*'fnd base rates'!E$109)\n+($G628*'fnd base rates'!E$110)\n+($H628*'fnd base rates'!E$111)\n+($I628*'fnd base rates'!E$112)\n+($J628*'fnd base rates'!E$113)\n+($K628*'fnd base rates'!E$114)\n+($M628*'fnd base rates'!E$116)\n+($N628*'fnd base rates'!E$117)\n+($O628*'fnd base rates'!E$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,5)))\n*$R628","v":4221.908249088001},{"$f":"(($D628*'fnd base rates'!F$107)\n+($E628*'fnd base rates'!F$108)\n+($F628*'fnd base rates'!F$109)\n+($G628*'fnd base rates'!F$110)\n+($H628*'fnd base rates'!F$111)\n+($I628*'fnd base rates'!F$112)\n+($J628*'fnd base rates'!F$113)\n+($K628*'fnd base rates'!F$114)\n+($M628*'fnd base rates'!F$116)\n+($N628*'fnd base rates'!F$117)\n+($O628*'fnd base rates'!F$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,6)))\n*$R628","v":1357.2216962560001},{"$f":"(($D628*'fnd base rates'!G$107)\n+($E628*'fnd base rates'!G$108)\n+($F628*'fnd base rates'!G$109)\n+($G628*'fnd base rates'!G$110)\n+($H628*'fnd base rates'!G$111)\n+($I628*'fnd base rates'!G$112)\n+($J628*'fnd base rates'!G$113)\n+($K628*'fnd base rates'!G$114)\n+($M628*'fnd base rates'!G$116)\n+($N628*'fnd base rates'!G$117)\n+($O628*'fnd base rates'!G$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,7)))\n*$R628","v":170.59109081600002},{"$f":"(($D628*'fnd base rates'!H$107)\n+($E628*'fnd base rates'!H$108)\n+($F628*'fnd base rates'!H$109)\n+($G628*'fnd base rates'!H$110)\n+($H628*'fnd base rates'!H$111)\n+($I628*'fnd base rates'!H$112)\n+($J628*'fnd base rates'!H$113)\n+($K628*'fnd base rates'!H$114)\n+($M628*'fnd base rates'!H$116)\n+($N628*'fnd base rates'!H$117)\n+($O628*'fnd base rates'!H$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D628*'fnd base rates'!I$107)\n+($E628*'fnd base rates'!I$108)\n+($F628*'fnd base rates'!I$109)\n+($G628*'fnd base rates'!I$110)\n+($H628*'fnd base rates'!I$111)\n+($I628*'fnd base rates'!I$112)\n+($J628*'fnd base rates'!I$113)\n+($K628*'fnd base rates'!I$114)\n+($M628*'fnd base rates'!I$116)\n+($N628*'fnd base rates'!I$117)\n+($O628*'fnd base rates'!I$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,9)))\n*$R628","v":333.30880000000008},{"$f":"(($D628*'fnd base rates'!J$107)\n+($E628*'fnd base rates'!J$108)\n+($F628*'fnd base rates'!J$109)\n+($G628*'fnd base rates'!J$110)\n+($H628*'fnd base rates'!J$111)\n+($I628*'fnd base rates'!J$112)\n+($J628*'fnd base rates'!J$113)\n+($K628*'fnd base rates'!J$114)\n+($M628*'fnd base rates'!J$116)\n+($N628*'fnd base rates'!J$117)\n+($O628*'fnd base rates'!J$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,10)))\n*$R628","v":165.72416000000001},{"$f":"(($D628*'fnd base rates'!K$107)\n+($E628*'fnd base rates'!K$108)\n+($F628*'fnd base rates'!K$109)\n+($G628*'fnd base rates'!K$110)\n+($H628*'fnd base rates'!K$111)\n+($I628*'fnd base rates'!K$112)\n+($J628*'fnd base rates'!K$113)\n+($K628*'fnd base rates'!K$114)\n+($M628*'fnd base rates'!K$116)\n+($N628*'fnd base rates'!K$117)\n+($O628*'fnd base rates'!K$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,11)))\n*$R628","v":1197.0283494400001},{"$f":"(($D628*'fnd base rates'!L$107)\n+($E628*'fnd base rates'!L$108)\n+($F628*'fnd base rates'!L$109)\n+($G628*'fnd base rates'!L$110)\n+($H628*'fnd base rates'!L$111)\n+($I628*'fnd base rates'!L$112)\n+($J628*'fnd base rates'!L$113)\n+($K628*'fnd base rates'!L$114)\n+($M628*'fnd base rates'!L$116)\n+($N628*'fnd base rates'!L$117)\n+($O628*'fnd base rates'!L$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D628*'fnd base rates'!M$107)\n+($E628*'fnd base rates'!M$108)\n+($F628*'fnd base rates'!M$109)\n+($G628*'fnd base rates'!M$110)\n+($H628*'fnd base rates'!M$111)\n+($I628*'fnd base rates'!M$112)\n+($J628*'fnd base rates'!M$113)\n+($K628*'fnd base rates'!M$114)\n+($M628*'fnd base rates'!M$116)\n+($N628*'fnd base rates'!M$117)\n+($O628*'fnd base rates'!M$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,13)))","v":0},10831.454944048,null,481035218,"481","035","218",1,1,10831.454944048,10831,0,10831,null,null,null,null,null,10831,0,10831,null,null,{"$f":"BC628-BA628","v":0}]
[481,481035220,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D629","v":1},{"$f":"'fnd enro'!E629","v":0},{"$f":"'fnd enro'!F629","v":1},{"$f":"'fnd enro'!G629","v":2},{"$f":"'fnd enro'!H629","v":3},{"$f":"'fnd enro'!I629","v":0},{"$f":"'fnd enro'!J629","v":0},{"$f":"'fnd enro'!K629","v":0.2316},{"$f":"'fnd enro'!L629","v":0},{"$f":"'fnd enro'!M629","v":0},{"$f":"'fnd enro'!N629","v":0},{"$f":"'fnd enro'!O629","v":0},{"$f":"'fnd enro'!P629","v":0},{"$f":"'fnd enro'!R629","v":7},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q629)","v":7},null,{"$f":"(($D629*'fnd base rates'!C$107)\n+($E629*'fnd base rates'!C$108)\n+($F629*'fnd base rates'!C$109)\n+($G629*'fnd base rates'!C$110)\n+($H629*'fnd base rates'!C$111)\n+($I629*'fnd base rates'!C$112)\n+($J629*'fnd base rates'!C$113)\n+($K629*'fnd base rates'!C$114)\n+($M629*'fnd base rates'!C$116)\n+($N629*'fnd base rates'!C$117)\n+($O629*'fnd base rates'!C$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,3)))\n*$R629","v":3732.4689466880004},{"$f":"(($D629*'fnd base rates'!D$107)\n+($E629*'fnd base rates'!D$108)\n+($F629*'fnd base rates'!D$109)\n+($G629*'fnd base rates'!D$110)\n+($H629*'fnd base rates'!D$111)\n+($I629*'fnd base rates'!D$112)\n+($J629*'fnd base rates'!D$113)\n+($K629*'fnd base rates'!D$114)\n+($M629*'fnd base rates'!D$116)\n+($N629*'fnd base rates'!D$117)\n+($O629*'fnd base rates'!D$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,4)))\n*$R629","v":5410.6348800000005},{"$f":"(($D629*'fnd base rates'!E$107)\n+($E629*'fnd base rates'!E$108)\n+($F629*'fnd base rates'!E$109)\n+($G629*'fnd base rates'!E$110)\n+($H629*'fnd base rates'!E$111)\n+($I629*'fnd base rates'!E$112)\n+($J629*'fnd base rates'!E$113)\n+($K629*'fnd base rates'!E$114)\n+($M629*'fnd base rates'!E$116)\n+($N629*'fnd base rates'!E$117)\n+($O629*'fnd base rates'!E$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,5)))\n*$R629","v":25865.929494527998},{"$f":"(($D629*'fnd base rates'!F$107)\n+($E629*'fnd base rates'!F$108)\n+($F629*'fnd base rates'!F$109)\n+($G629*'fnd base rates'!F$110)\n+($H629*'fnd base rates'!F$111)\n+($I629*'fnd base rates'!F$112)\n+($J629*'fnd base rates'!F$113)\n+($K629*'fnd base rates'!F$114)\n+($M629*'fnd base rates'!F$116)\n+($N629*'fnd base rates'!F$117)\n+($O629*'fnd base rates'!F$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,6)))\n*$R629","v":7810.0213775360007},{"$f":"(($D629*'fnd base rates'!G$107)\n+($E629*'fnd base rates'!G$108)\n+($F629*'fnd base rates'!G$109)\n+($G629*'fnd base rates'!G$110)\n+($H629*'fnd base rates'!G$111)\n+($I629*'fnd base rates'!G$112)\n+($J629*'fnd base rates'!G$113)\n+($K629*'fnd base rates'!G$114)\n+($M629*'fnd base rates'!G$116)\n+($N629*'fnd base rates'!G$117)\n+($O629*'fnd base rates'!G$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,7)))\n*$R629","v":1137.0575848960002},{"$f":"(($D629*'fnd base rates'!H$107)\n+($E629*'fnd base rates'!H$108)\n+($F629*'fnd base rates'!H$109)\n+($G629*'fnd base rates'!H$110)\n+($H629*'fnd base rates'!H$111)\n+($I629*'fnd base rates'!H$112)\n+($J629*'fnd base rates'!H$113)\n+($K629*'fnd base rates'!H$114)\n+($M629*'fnd base rates'!H$116)\n+($N629*'fnd base rates'!H$117)\n+($O629*'fnd base rates'!H$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,8)))","v":3394.5036040000005},{"$f":"(($D629*'fnd base rates'!I$107)\n+($E629*'fnd base rates'!I$108)\n+($F629*'fnd base rates'!I$109)\n+($G629*'fnd base rates'!I$110)\n+($H629*'fnd base rates'!I$111)\n+($I629*'fnd base rates'!I$112)\n+($J629*'fnd base rates'!I$113)\n+($K629*'fnd base rates'!I$114)\n+($M629*'fnd base rates'!I$116)\n+($N629*'fnd base rates'!I$117)\n+($O629*'fnd base rates'!I$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,9)))\n*$R629","v":2350.3846399999998},{"$f":"(($D629*'fnd base rates'!J$107)\n+($E629*'fnd base rates'!J$108)\n+($F629*'fnd base rates'!J$109)\n+($G629*'fnd base rates'!J$110)\n+($H629*'fnd base rates'!J$111)\n+($I629*'fnd base rates'!J$112)\n+($J629*'fnd base rates'!J$113)\n+($K629*'fnd base rates'!J$114)\n+($M629*'fnd base rates'!J$116)\n+($N629*'fnd base rates'!J$117)\n+($O629*'fnd base rates'!J$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,10)))\n*$R629","v":1309.2883200000001},{"$f":"(($D629*'fnd base rates'!K$107)\n+($E629*'fnd base rates'!K$108)\n+($F629*'fnd base rates'!K$109)\n+($G629*'fnd base rates'!K$110)\n+($H629*'fnd base rates'!K$111)\n+($I629*'fnd base rates'!K$112)\n+($J629*'fnd base rates'!K$113)\n+($K629*'fnd base rates'!K$114)\n+($M629*'fnd base rates'!K$116)\n+($N629*'fnd base rates'!K$117)\n+($O629*'fnd base rates'!K$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,11)))\n*$R629","v":7979.5979366399997},{"$f":"(($D629*'fnd base rates'!L$107)\n+($E629*'fnd base rates'!L$108)\n+($F629*'fnd base rates'!L$109)\n+($G629*'fnd base rates'!L$110)\n+($H629*'fnd base rates'!L$111)\n+($I629*'fnd base rates'!L$112)\n+($J629*'fnd base rates'!L$113)\n+($K629*'fnd base rates'!L$114)\n+($M629*'fnd base rates'!L$116)\n+($N629*'fnd base rates'!L$117)\n+($O629*'fnd base rates'!L$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,12)))","v":9527.4600800000007},{"$f":"(($D629*'fnd base rates'!M$107)\n+($E629*'fnd base rates'!M$108)\n+($F629*'fnd base rates'!M$109)\n+($G629*'fnd base rates'!M$110)\n+($H629*'fnd base rates'!M$111)\n+($I629*'fnd base rates'!M$112)\n+($J629*'fnd base rates'!M$113)\n+($K629*'fnd base rates'!M$114)\n+($M629*'fnd base rates'!M$116)\n+($N629*'fnd base rates'!M$117)\n+($O629*'fnd base rates'!M$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,13)))","v":0},68517.346864287989,null,481035220,"481","035","220",1,7,68517.346864287989,9788,0,9788,null,null,null,null,null,9788,0,9788,null,null,{"$f":"BC629-BA629","v":0}]
[481,481035243,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D630","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L630","v":0},{"$f":"'fnd enro'!M630","v":0},{"$f":"'fnd enro'!N630","v":0},{"$f":"'fnd enro'!O630","v":0},{"$f":"'fnd enro'!P630","v":1},{"$f":"'fnd enro'!R630","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q630)","v":9},null,{"$f":"(($D630*'fnd base rates'!C$107)\n+($E630*'fnd base rates'!C$108)\n+($F630*'fnd base rates'!C$109)\n+($G630*'fnd base rates'!C$110)\n+($H630*'fnd base rates'!C$111)\n+($I630*'fnd base rates'!C$112)\n+($J630*'fnd base rates'!C$113)\n+($K630*'fnd base rates'!C$114)\n+($M630*'fnd base rates'!C$116)\n+($N630*'fnd base rates'!C$117)\n+($O630*'fnd base rates'!C$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,3)))\n*$R630","v":666.09682444800012},{"$f":"(($D630*'fnd base rates'!D$107)\n+($E630*'fnd base rates'!D$108)\n+($F630*'fnd base rates'!D$109)\n+($G630*'fnd base rates'!D$110)\n+($H630*'fnd base rates'!D$111)\n+($I630*'fnd base rates'!D$112)\n+($J630*'fnd base rates'!D$113)\n+($K630*'fnd base rates'!D$114)\n+($M630*'fnd base rates'!D$116)\n+($N630*'fnd base rates'!D$117)\n+($O630*'fnd base rates'!D$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,4)))\n*$R630","v":1222.9337600000001},{"$f":"(($D630*'fnd base rates'!E$107)\n+($E630*'fnd base rates'!E$108)\n+($F630*'fnd base rates'!E$109)\n+($G630*'fnd base rates'!E$110)\n+($H630*'fnd base rates'!E$111)\n+($I630*'fnd base rates'!E$112)\n+($J630*'fnd base rates'!E$113)\n+($K630*'fnd base rates'!E$114)\n+($M630*'fnd base rates'!E$116)\n+($N630*'fnd base rates'!E$117)\n+($O630*'fnd base rates'!E$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,5)))\n*$R630","v":8034.1623290880007},{"$f":"(($D630*'fnd base rates'!F$107)\n+($E630*'fnd base rates'!F$108)\n+($F630*'fnd base rates'!F$109)\n+($G630*'fnd base rates'!F$110)\n+($H630*'fnd base rates'!F$111)\n+($I630*'fnd base rates'!F$112)\n+($J630*'fnd base rates'!F$113)\n+($K630*'fnd base rates'!F$114)\n+($M630*'fnd base rates'!F$116)\n+($N630*'fnd base rates'!F$117)\n+($O630*'fnd base rates'!F$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,6)))\n*$R630","v":1357.2216962560001},{"$f":"(($D630*'fnd base rates'!G$107)\n+($E630*'fnd base rates'!G$108)\n+($F630*'fnd base rates'!G$109)\n+($G630*'fnd base rates'!G$110)\n+($H630*'fnd base rates'!G$111)\n+($I630*'fnd base rates'!G$112)\n+($J630*'fnd base rates'!G$113)\n+($K630*'fnd base rates'!G$114)\n+($M630*'fnd base rates'!G$116)\n+($N630*'fnd base rates'!G$117)\n+($O630*'fnd base rates'!G$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,7)))\n*$R630","v":355.54021081600001},{"$f":"(($D630*'fnd base rates'!H$107)\n+($E630*'fnd base rates'!H$108)\n+($F630*'fnd base rates'!H$109)\n+($G630*'fnd base rates'!H$110)\n+($H630*'fnd base rates'!H$111)\n+($I630*'fnd base rates'!H$112)\n+($J630*'fnd base rates'!H$113)\n+($K630*'fnd base rates'!H$114)\n+($M630*'fnd base rates'!H$116)\n+($N630*'fnd base rates'!H$117)\n+($O630*'fnd base rates'!H$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,8)))","v":549.49893399999996},{"$f":"(($D630*'fnd base rates'!I$107)\n+($E630*'fnd base rates'!I$108)\n+($F630*'fnd base rates'!I$109)\n+($G630*'fnd base rates'!I$110)\n+($H630*'fnd base rates'!I$111)\n+($I630*'fnd base rates'!I$112)\n+($J630*'fnd base rates'!I$113)\n+($K630*'fnd base rates'!I$114)\n+($M630*'fnd base rates'!I$116)\n+($N630*'fnd base rates'!I$117)\n+($O630*'fnd base rates'!I$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,9)))\n*$R630","v":487.67424000000005},{"$f":"(($D630*'fnd base rates'!J$107)\n+($E630*'fnd base rates'!J$108)\n+($F630*'fnd base rates'!J$109)\n+($G630*'fnd base rates'!J$110)\n+($H630*'fnd base rates'!J$111)\n+($I630*'fnd base rates'!J$112)\n+($J630*'fnd base rates'!J$113)\n+($K630*'fnd base rates'!J$114)\n+($M630*'fnd base rates'!J$116)\n+($N630*'fnd base rates'!J$117)\n+($O630*'fnd base rates'!J$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,10)))\n*$R630","v":967.87392},{"$f":"(($D630*'fnd base rates'!K$107)\n+($E630*'fnd base rates'!K$108)\n+($F630*'fnd base rates'!K$109)\n+($G630*'fnd base rates'!K$110)\n+($H630*'fnd base rates'!K$111)\n+($I630*'fnd base rates'!K$112)\n+($J630*'fnd base rates'!K$113)\n+($K630*'fnd base rates'!K$114)\n+($M630*'fnd base rates'!K$116)\n+($N630*'fnd base rates'!K$117)\n+($O630*'fnd base rates'!K$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,11)))\n*$R630","v":1197.0283494400001},{"$f":"(($D630*'fnd base rates'!L$107)\n+($E630*'fnd base rates'!L$108)\n+($F630*'fnd base rates'!L$109)\n+($G630*'fnd base rates'!L$110)\n+($H630*'fnd base rates'!L$111)\n+($I630*'fnd base rates'!L$112)\n+($J630*'fnd base rates'!L$113)\n+($K630*'fnd base rates'!L$114)\n+($M630*'fnd base rates'!L$116)\n+($N630*'fnd base rates'!L$117)\n+($O630*'fnd base rates'!L$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,12)))","v":2012.93668},{"$f":"(($D630*'fnd base rates'!M$107)\n+($E630*'fnd base rates'!M$108)\n+($F630*'fnd base rates'!M$109)\n+($G630*'fnd base rates'!M$110)\n+($H630*'fnd base rates'!M$111)\n+($I630*'fnd base rates'!M$112)\n+($J630*'fnd base rates'!M$113)\n+($K630*'fnd base rates'!M$114)\n+($M630*'fnd base rates'!M$116)\n+($N630*'fnd base rates'!M$117)\n+($O630*'fnd base rates'!M$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,13)))","v":0},16850.966944047999,null,481035243,"481","035","243",1,1,16850.966944047999,16851,0,16851,null,null,null,null,null,16851,0,16851,null,null,{"$f":"BC630-BA630","v":0}]
[481,481035244,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D631","v":0},{"$f":"'fnd enro'!E631","v":0},{"$f":"'fnd enro'!F631","v":2},{"$f":"'fnd enro'!G631","v":12},{"$f":"'fnd enro'!H631","v":5},{"$f":"'fnd enro'!I631","v":0},{"$f":"'fnd enro'!J631","v":0},{"$f":"'fnd enro'!K631","v":0.73340000000000005},{"$f":"'fnd enro'!L631","v":0},{"$f":"'fnd enro'!M631","v":4},{"$f":"'fnd enro'!N631","v":0},{"$f":"'fnd enro'!O631","v":0},{"$f":"'fnd enro'!P631","v":14},{"$f":"'fnd enro'!R631","v":19},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q631)","v":10},null,{"$f":"(($D631*'fnd base rates'!C$107)\n+($E631*'fnd base rates'!C$108)\n+($F631*'fnd base rates'!C$109)\n+($G631*'fnd base rates'!C$110)\n+($H631*'fnd base rates'!C$111)\n+($I631*'fnd base rates'!C$112)\n+($J631*'fnd base rates'!C$113)\n+($K631*'fnd base rates'!C$114)\n+($M631*'fnd base rates'!C$116)\n+($N631*'fnd base rates'!C$117)\n+($O631*'fnd base rates'!C$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,3)))\n*$R631","v":12738.027184512002},{"$f":"(($D631*'fnd base rates'!D$107)\n+($E631*'fnd base rates'!D$108)\n+($F631*'fnd base rates'!D$109)\n+($G631*'fnd base rates'!D$110)\n+($H631*'fnd base rates'!D$111)\n+($I631*'fnd base rates'!D$112)\n+($J631*'fnd base rates'!D$113)\n+($K631*'fnd base rates'!D$114)\n+($M631*'fnd base rates'!D$116)\n+($N631*'fnd base rates'!D$117)\n+($O631*'fnd base rates'!D$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,4)))\n*$R631","v":22310.310400000002},{"$f":"(($D631*'fnd base rates'!E$107)\n+($E631*'fnd base rates'!E$108)\n+($F631*'fnd base rates'!E$109)\n+($G631*'fnd base rates'!E$110)\n+($H631*'fnd base rates'!E$111)\n+($I631*'fnd base rates'!E$112)\n+($J631*'fnd base rates'!E$113)\n+($K631*'fnd base rates'!E$114)\n+($M631*'fnd base rates'!E$116)\n+($N631*'fnd base rates'!E$117)\n+($O631*'fnd base rates'!E$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,5)))\n*$R631","v":139196.59529267202},{"$f":"(($D631*'fnd base rates'!F$107)\n+($E631*'fnd base rates'!F$108)\n+($F631*'fnd base rates'!F$109)\n+($G631*'fnd base rates'!F$110)\n+($H631*'fnd base rates'!F$111)\n+($I631*'fnd base rates'!F$112)\n+($J631*'fnd base rates'!F$113)\n+($K631*'fnd base rates'!F$114)\n+($M631*'fnd base rates'!F$116)\n+($N631*'fnd base rates'!F$117)\n+($O631*'fnd base rates'!F$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,6)))\n*$R631","v":25186.342468864004},{"$f":"(($D631*'fnd base rates'!G$107)\n+($E631*'fnd base rates'!G$108)\n+($F631*'fnd base rates'!G$109)\n+($G631*'fnd base rates'!G$110)\n+($H631*'fnd base rates'!G$111)\n+($I631*'fnd base rates'!G$112)\n+($J631*'fnd base rates'!G$113)\n+($K631*'fnd base rates'!G$114)\n+($M631*'fnd base rates'!G$116)\n+($N631*'fnd base rates'!G$117)\n+($O631*'fnd base rates'!G$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,7)))\n*$R631","v":6235.5372855040005},{"$f":"(($D631*'fnd base rates'!H$107)\n+($E631*'fnd base rates'!H$108)\n+($F631*'fnd base rates'!H$109)\n+($G631*'fnd base rates'!H$110)\n+($H631*'fnd base rates'!H$111)\n+($I631*'fnd base rates'!H$112)\n+($J631*'fnd base rates'!H$113)\n+($K631*'fnd base rates'!H$114)\n+($M631*'fnd base rates'!H$116)\n+($N631*'fnd base rates'!H$117)\n+($O631*'fnd base rates'!H$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,8)))","v":10832.979745999997},{"$f":"(($D631*'fnd base rates'!I$107)\n+($E631*'fnd base rates'!I$108)\n+($F631*'fnd base rates'!I$109)\n+($G631*'fnd base rates'!I$110)\n+($H631*'fnd base rates'!I$111)\n+($I631*'fnd base rates'!I$112)\n+($J631*'fnd base rates'!I$113)\n+($K631*'fnd base rates'!I$114)\n+($M631*'fnd base rates'!I$116)\n+($N631*'fnd base rates'!I$117)\n+($O631*'fnd base rates'!I$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,9)))\n*$R631","v":9232.2131200000003},{"$f":"(($D631*'fnd base rates'!J$107)\n+($E631*'fnd base rates'!J$108)\n+($F631*'fnd base rates'!J$109)\n+($G631*'fnd base rates'!J$110)\n+($H631*'fnd base rates'!J$111)\n+($I631*'fnd base rates'!J$112)\n+($J631*'fnd base rates'!J$113)\n+($K631*'fnd base rates'!J$114)\n+($M631*'fnd base rates'!J$116)\n+($N631*'fnd base rates'!J$117)\n+($O631*'fnd base rates'!J$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,10)))\n*$R631","v":15430.74496},{"$f":"(($D631*'fnd base rates'!K$107)\n+($E631*'fnd base rates'!K$108)\n+($F631*'fnd base rates'!K$109)\n+($G631*'fnd base rates'!K$110)\n+($H631*'fnd base rates'!K$111)\n+($I631*'fnd base rates'!K$112)\n+($J631*'fnd base rates'!K$113)\n+($K631*'fnd base rates'!K$114)\n+($M631*'fnd base rates'!K$116)\n+($N631*'fnd base rates'!K$117)\n+($O631*'fnd base rates'!K$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,11)))\n*$R631","v":24509.961039359998},{"$f":"(($D631*'fnd base rates'!L$107)\n+($E631*'fnd base rates'!L$108)\n+($F631*'fnd base rates'!L$109)\n+($G631*'fnd base rates'!L$110)\n+($H631*'fnd base rates'!L$111)\n+($I631*'fnd base rates'!L$112)\n+($J631*'fnd base rates'!L$113)\n+($K631*'fnd base rates'!L$114)\n+($M631*'fnd base rates'!L$116)\n+($N631*'fnd base rates'!L$117)\n+($O631*'fnd base rates'!L$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,12)))","v":37228.796920000001},{"$f":"(($D631*'fnd base rates'!M$107)\n+($E631*'fnd base rates'!M$108)\n+($F631*'fnd base rates'!M$109)\n+($G631*'fnd base rates'!M$110)\n+($H631*'fnd base rates'!M$111)\n+($I631*'fnd base rates'!M$112)\n+($J631*'fnd base rates'!M$113)\n+($K631*'fnd base rates'!M$114)\n+($M631*'fnd base rates'!M$116)\n+($N631*'fnd base rates'!M$117)\n+($O631*'fnd base rates'!M$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,13)))","v":0},302901.50841691199,null,481035244,"481","035","244",1,19,302901.50841691199,15942,0,15942,null,null,null,null,null,15942,0,15942,null,null,{"$f":"BC631-BA631","v":0}]
[481,481035251,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D632","v":0},{"$f":"'fnd enro'!E632","v":0},{"$f":"'fnd enro'!F632","v":0},{"$f":"'fnd enro'!G632","v":1},{"$f":"'fnd enro'!H632","v":0},{"$f":"'fnd enro'!I632","v":0},{"$f":"'fnd enro'!J632","v":0},{"$f":"'fnd enro'!K632","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L632","v":0},{"$f":"'fnd enro'!M632","v":0},{"$f":"'fnd enro'!N632","v":0},{"$f":"'fnd enro'!O632","v":0},{"$f":"'fnd enro'!P632","v":1},{"$f":"'fnd enro'!R632","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q632)","v":9},null,{"$f":"(($D632*'fnd base rates'!C$107)\n+($E632*'fnd base rates'!C$108)\n+($F632*'fnd base rates'!C$109)\n+($G632*'fnd base rates'!C$110)\n+($H632*'fnd base rates'!C$111)\n+($I632*'fnd base rates'!C$112)\n+($J632*'fnd base rates'!C$113)\n+($K632*'fnd base rates'!C$114)\n+($M632*'fnd base rates'!C$116)\n+($N632*'fnd base rates'!C$117)\n+($O632*'fnd base rates'!C$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,3)))\n*$R632","v":666.09682444800012},{"$f":"(($D632*'fnd base rates'!D$107)\n+($E632*'fnd base rates'!D$108)\n+($F632*'fnd base rates'!D$109)\n+($G632*'fnd base rates'!D$110)\n+($H632*'fnd base rates'!D$111)\n+($I632*'fnd base rates'!D$112)\n+($J632*'fnd base rates'!D$113)\n+($K632*'fnd base rates'!D$114)\n+($M632*'fnd base rates'!D$116)\n+($N632*'fnd base rates'!D$117)\n+($O632*'fnd base rates'!D$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,4)))\n*$R632","v":1222.9337600000001},{"$f":"(($D632*'fnd base rates'!E$107)\n+($E632*'fnd base rates'!E$108)\n+($F632*'fnd base rates'!E$109)\n+($G632*'fnd base rates'!E$110)\n+($H632*'fnd base rates'!E$111)\n+($I632*'fnd base rates'!E$112)\n+($J632*'fnd base rates'!E$113)\n+($K632*'fnd base rates'!E$114)\n+($M632*'fnd base rates'!E$116)\n+($N632*'fnd base rates'!E$117)\n+($O632*'fnd base rates'!E$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,5)))\n*$R632","v":8034.1623290880007},{"$f":"(($D632*'fnd base rates'!F$107)\n+($E632*'fnd base rates'!F$108)\n+($F632*'fnd base rates'!F$109)\n+($G632*'fnd base rates'!F$110)\n+($H632*'fnd base rates'!F$111)\n+($I632*'fnd base rates'!F$112)\n+($J632*'fnd base rates'!F$113)\n+($K632*'fnd base rates'!F$114)\n+($M632*'fnd base rates'!F$116)\n+($N632*'fnd base rates'!F$117)\n+($O632*'fnd base rates'!F$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,6)))\n*$R632","v":1357.2216962560001},{"$f":"(($D632*'fnd base rates'!G$107)\n+($E632*'fnd base rates'!G$108)\n+($F632*'fnd base rates'!G$109)\n+($G632*'fnd base rates'!G$110)\n+($H632*'fnd base rates'!G$111)\n+($I632*'fnd base rates'!G$112)\n+($J632*'fnd base rates'!G$113)\n+($K632*'fnd base rates'!G$114)\n+($M632*'fnd base rates'!G$116)\n+($N632*'fnd base rates'!G$117)\n+($O632*'fnd base rates'!G$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,7)))\n*$R632","v":355.54021081600001},{"$f":"(($D632*'fnd base rates'!H$107)\n+($E632*'fnd base rates'!H$108)\n+($F632*'fnd base rates'!H$109)\n+($G632*'fnd base rates'!H$110)\n+($H632*'fnd base rates'!H$111)\n+($I632*'fnd base rates'!H$112)\n+($J632*'fnd base rates'!H$113)\n+($K632*'fnd base rates'!H$114)\n+($M632*'fnd base rates'!H$116)\n+($N632*'fnd base rates'!H$117)\n+($O632*'fnd base rates'!H$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,8)))","v":549.49893399999996},{"$f":"(($D632*'fnd base rates'!I$107)\n+($E632*'fnd base rates'!I$108)\n+($F632*'fnd base rates'!I$109)\n+($G632*'fnd base rates'!I$110)\n+($H632*'fnd base rates'!I$111)\n+($I632*'fnd base rates'!I$112)\n+($J632*'fnd base rates'!I$113)\n+($K632*'fnd base rates'!I$114)\n+($M632*'fnd base rates'!I$116)\n+($N632*'fnd base rates'!I$117)\n+($O632*'fnd base rates'!I$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,9)))\n*$R632","v":487.67424000000005},{"$f":"(($D632*'fnd base rates'!J$107)\n+($E632*'fnd base rates'!J$108)\n+($F632*'fnd base rates'!J$109)\n+($G632*'fnd base rates'!J$110)\n+($H632*'fnd base rates'!J$111)\n+($I632*'fnd base rates'!J$112)\n+($J632*'fnd base rates'!J$113)\n+($K632*'fnd base rates'!J$114)\n+($M632*'fnd base rates'!J$116)\n+($N632*'fnd base rates'!J$117)\n+($O632*'fnd base rates'!J$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,10)))\n*$R632","v":967.87392},{"$f":"(($D632*'fnd base rates'!K$107)\n+($E632*'fnd base rates'!K$108)\n+($F632*'fnd base rates'!K$109)\n+($G632*'fnd base rates'!K$110)\n+($H632*'fnd base rates'!K$111)\n+($I632*'fnd base rates'!K$112)\n+($J632*'fnd base rates'!K$113)\n+($K632*'fnd base rates'!K$114)\n+($M632*'fnd base rates'!K$116)\n+($N632*'fnd base rates'!K$117)\n+($O632*'fnd base rates'!K$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,11)))\n*$R632","v":1197.0283494400001},{"$f":"(($D632*'fnd base rates'!L$107)\n+($E632*'fnd base rates'!L$108)\n+($F632*'fnd base rates'!L$109)\n+($G632*'fnd base rates'!L$110)\n+($H632*'fnd base rates'!L$111)\n+($I632*'fnd base rates'!L$112)\n+($J632*'fnd base rates'!L$113)\n+($K632*'fnd base rates'!L$114)\n+($M632*'fnd base rates'!L$116)\n+($N632*'fnd base rates'!L$117)\n+($O632*'fnd base rates'!L$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,12)))","v":2012.93668},{"$f":"(($D632*'fnd base rates'!M$107)\n+($E632*'fnd base rates'!M$108)\n+($F632*'fnd base rates'!M$109)\n+($G632*'fnd base rates'!M$110)\n+($H632*'fnd base rates'!M$111)\n+($I632*'fnd base rates'!M$112)\n+($J632*'fnd base rates'!M$113)\n+($K632*'fnd base rates'!M$114)\n+($M632*'fnd base rates'!M$116)\n+($N632*'fnd base rates'!M$117)\n+($O632*'fnd base rates'!M$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,13)))","v":0},16850.966944047999,null,481035251,"481","035","251",1,1,16850.966944047999,16851,0,16851,null,null,null,null,null,16851,0,16851,null,null,{"$f":"BC632-BA632","v":0}]
[481,481035285,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D633","v":2},{"$f":"'fnd enro'!E633","v":0},{"$f":"'fnd enro'!F633","v":1},{"$f":"'fnd enro'!G633","v":6},{"$f":"'fnd enro'!H633","v":0},{"$f":"'fnd enro'!I633","v":0},{"$f":"'fnd enro'!J633","v":0},{"$f":"'fnd enro'!K633","v":0.2702},{"$f":"'fnd enro'!L633","v":0},{"$f":"'fnd enro'!M633","v":1},{"$f":"'fnd enro'!N633","v":0},{"$f":"'fnd enro'!O633","v":0},{"$f":"'fnd enro'!P633","v":5},{"$f":"'fnd enro'!R633","v":8},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q633)","v":8},null,{"$f":"(($D633*'fnd base rates'!C$107)\n+($E633*'fnd base rates'!C$108)\n+($F633*'fnd base rates'!C$109)\n+($G633*'fnd base rates'!C$110)\n+($H633*'fnd base rates'!C$111)\n+($I633*'fnd base rates'!C$112)\n+($J633*'fnd base rates'!C$113)\n+($K633*'fnd base rates'!C$114)\n+($M633*'fnd base rates'!C$116)\n+($N633*'fnd base rates'!C$117)\n+($O633*'fnd base rates'!C$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,3)))\n*$R633","v":5049.4182511360004},{"$f":"(($D633*'fnd base rates'!D$107)\n+($E633*'fnd base rates'!D$108)\n+($F633*'fnd base rates'!D$109)\n+($G633*'fnd base rates'!D$110)\n+($H633*'fnd base rates'!D$111)\n+($I633*'fnd base rates'!D$112)\n+($J633*'fnd base rates'!D$113)\n+($K633*'fnd base rates'!D$114)\n+($M633*'fnd base rates'!D$116)\n+($N633*'fnd base rates'!D$117)\n+($O633*'fnd base rates'!D$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,4)))\n*$R633","v":8712.7475200000008},{"$f":"(($D633*'fnd base rates'!E$107)\n+($E633*'fnd base rates'!E$108)\n+($F633*'fnd base rates'!E$109)\n+($G633*'fnd base rates'!E$110)\n+($H633*'fnd base rates'!E$111)\n+($I633*'fnd base rates'!E$112)\n+($J633*'fnd base rates'!E$113)\n+($K633*'fnd base rates'!E$114)\n+($M633*'fnd base rates'!E$116)\n+($N633*'fnd base rates'!E$117)\n+($O633*'fnd base rates'!E$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,5)))\n*$R633","v":52884.473263616012},{"$f":"(($D633*'fnd base rates'!F$107)\n+($E633*'fnd base rates'!F$108)\n+($F633*'fnd base rates'!F$109)\n+($G633*'fnd base rates'!F$110)\n+($H633*'fnd base rates'!F$111)\n+($I633*'fnd base rates'!F$112)\n+($J633*'fnd base rates'!F$113)\n+($K633*'fnd base rates'!F$114)\n+($M633*'fnd base rates'!F$116)\n+($N633*'fnd base rates'!F$117)\n+($O633*'fnd base rates'!F$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,6)))\n*$R633","v":10672.044993792},{"$f":"(($D633*'fnd base rates'!G$107)\n+($E633*'fnd base rates'!G$108)\n+($F633*'fnd base rates'!G$109)\n+($G633*'fnd base rates'!G$110)\n+($H633*'fnd base rates'!G$111)\n+($I633*'fnd base rates'!G$112)\n+($J633*'fnd base rates'!G$113)\n+($K633*'fnd base rates'!G$114)\n+($M633*'fnd base rates'!G$116)\n+($N633*'fnd base rates'!G$117)\n+($O633*'fnd base rates'!G$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,7)))\n*$R633","v":2281.4195557120001},{"$f":"(($D633*'fnd base rates'!H$107)\n+($E633*'fnd base rates'!H$108)\n+($F633*'fnd base rates'!H$109)\n+($G633*'fnd base rates'!H$110)\n+($H633*'fnd base rates'!H$111)\n+($I633*'fnd base rates'!H$112)\n+($J633*'fnd base rates'!H$113)\n+($K633*'fnd base rates'!H$114)\n+($M633*'fnd base rates'!H$116)\n+($N633*'fnd base rates'!H$117)\n+($O633*'fnd base rates'!H$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,8)))","v":4422.4425380000002},{"$f":"(($D633*'fnd base rates'!I$107)\n+($E633*'fnd base rates'!I$108)\n+($F633*'fnd base rates'!I$109)\n+($G633*'fnd base rates'!I$110)\n+($H633*'fnd base rates'!I$111)\n+($I633*'fnd base rates'!I$112)\n+($J633*'fnd base rates'!I$113)\n+($K633*'fnd base rates'!I$114)\n+($M633*'fnd base rates'!I$116)\n+($N633*'fnd base rates'!I$117)\n+($O633*'fnd base rates'!I$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,9)))\n*$R633","v":3484.5702400000009},{"$f":"(($D633*'fnd base rates'!J$107)\n+($E633*'fnd base rates'!J$108)\n+($F633*'fnd base rates'!J$109)\n+($G633*'fnd base rates'!J$110)\n+($H633*'fnd base rates'!J$111)\n+($I633*'fnd base rates'!J$112)\n+($J633*'fnd base rates'!J$113)\n+($K633*'fnd base rates'!J$114)\n+($M633*'fnd base rates'!J$116)\n+($N633*'fnd base rates'!J$117)\n+($O633*'fnd base rates'!J$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,10)))\n*$R633","v":5065.1840000000002},{"$f":"(($D633*'fnd base rates'!K$107)\n+($E633*'fnd base rates'!K$108)\n+($F633*'fnd base rates'!K$109)\n+($G633*'fnd base rates'!K$110)\n+($H633*'fnd base rates'!K$111)\n+($I633*'fnd base rates'!K$112)\n+($J633*'fnd base rates'!K$113)\n+($K633*'fnd base rates'!K$114)\n+($M633*'fnd base rates'!K$116)\n+($N633*'fnd base rates'!K$117)\n+($O633*'fnd base rates'!K$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,11)))\n*$R633","v":9769.2381260799993},{"$f":"(($D633*'fnd base rates'!L$107)\n+($E633*'fnd base rates'!L$108)\n+($F633*'fnd base rates'!L$109)\n+($G633*'fnd base rates'!L$110)\n+($H633*'fnd base rates'!L$111)\n+($I633*'fnd base rates'!L$112)\n+($J633*'fnd base rates'!L$113)\n+($K633*'fnd base rates'!L$114)\n+($M633*'fnd base rates'!L$116)\n+($N633*'fnd base rates'!L$117)\n+($O633*'fnd base rates'!L$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,12)))","v":14405.216759999999},{"$f":"(($D633*'fnd base rates'!M$107)\n+($E633*'fnd base rates'!M$108)\n+($F633*'fnd base rates'!M$109)\n+($G633*'fnd base rates'!M$110)\n+($H633*'fnd base rates'!M$111)\n+($I633*'fnd base rates'!M$112)\n+($J633*'fnd base rates'!M$113)\n+($K633*'fnd base rates'!M$114)\n+($M633*'fnd base rates'!M$116)\n+($N633*'fnd base rates'!M$117)\n+($O633*'fnd base rates'!M$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,13)))","v":0},116746.75524833601,null,481035285,"481","035","285",1,8,116746.75524833601,14593,0,14593,null,null,null,null,null,14593,0,14593,null,null,{"$f":"BC633-BA633","v":0}]
[481,481035307,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D634","v":1},{"$f":"'fnd enro'!E634","v":0},{"$f":"'fnd enro'!F634","v":0},{"$f":"'fnd enro'!G634","v":1},{"$f":"'fnd enro'!H634","v":0},{"$f":"'fnd enro'!I634","v":0},{"$f":"'fnd enro'!J634","v":0},{"$f":"'fnd enro'!K634","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L634","v":0},{"$f":"'fnd enro'!M634","v":0},{"$f":"'fnd enro'!N634","v":0},{"$f":"'fnd enro'!O634","v":0},{"$f":"'fnd enro'!P634","v":0},{"$f":"'fnd enro'!R634","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q634)","v":4},null,{"$f":"(($D634*'fnd base rates'!C$107)\n+($E634*'fnd base rates'!C$108)\n+($F634*'fnd base rates'!C$109)\n+($G634*'fnd base rates'!C$110)\n+($H634*'fnd base rates'!C$111)\n+($I634*'fnd base rates'!C$112)\n+($J634*'fnd base rates'!C$113)\n+($K634*'fnd base rates'!C$114)\n+($M634*'fnd base rates'!C$116)\n+($N634*'fnd base rates'!C$117)\n+($O634*'fnd base rates'!C$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,3)))\n*$R634","v":814.11922444800018},{"$f":"(($D634*'fnd base rates'!D$107)\n+($E634*'fnd base rates'!D$108)\n+($F634*'fnd base rates'!D$109)\n+($G634*'fnd base rates'!D$110)\n+($H634*'fnd base rates'!D$111)\n+($I634*'fnd base rates'!D$112)\n+($J634*'fnd base rates'!D$113)\n+($K634*'fnd base rates'!D$114)\n+($M634*'fnd base rates'!D$116)\n+($N634*'fnd base rates'!D$117)\n+($O634*'fnd base rates'!D$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,4)))\n*$R634","v":1248.5996800000003},{"$f":"(($D634*'fnd base rates'!E$107)\n+($E634*'fnd base rates'!E$108)\n+($F634*'fnd base rates'!E$109)\n+($G634*'fnd base rates'!E$110)\n+($H634*'fnd base rates'!E$111)\n+($I634*'fnd base rates'!E$112)\n+($J634*'fnd base rates'!E$113)\n+($K634*'fnd base rates'!E$114)\n+($M634*'fnd base rates'!E$116)\n+($N634*'fnd base rates'!E$117)\n+($O634*'fnd base rates'!E$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,5)))\n*$R634","v":6130.3146490880008},{"$f":"(($D634*'fnd base rates'!F$107)\n+($E634*'fnd base rates'!F$108)\n+($F634*'fnd base rates'!F$109)\n+($G634*'fnd base rates'!F$110)\n+($H634*'fnd base rates'!F$111)\n+($I634*'fnd base rates'!F$112)\n+($J634*'fnd base rates'!F$113)\n+($K634*'fnd base rates'!F$114)\n+($M634*'fnd base rates'!F$116)\n+($N634*'fnd base rates'!F$117)\n+($O634*'fnd base rates'!F$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,6)))\n*$R634","v":1846.6693762560001},{"$f":"(($D634*'fnd base rates'!G$107)\n+($E634*'fnd base rates'!G$108)\n+($F634*'fnd base rates'!G$109)\n+($G634*'fnd base rates'!G$110)\n+($H634*'fnd base rates'!G$111)\n+($I634*'fnd base rates'!G$112)\n+($J634*'fnd base rates'!G$113)\n+($K634*'fnd base rates'!G$114)\n+($M634*'fnd base rates'!G$116)\n+($N634*'fnd base rates'!G$117)\n+($O634*'fnd base rates'!G$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,7)))\n*$R634","v":246.06565081600002},{"$f":"(($D634*'fnd base rates'!H$107)\n+($E634*'fnd base rates'!H$108)\n+($F634*'fnd base rates'!H$109)\n+($G634*'fnd base rates'!H$110)\n+($H634*'fnd base rates'!H$111)\n+($I634*'fnd base rates'!H$112)\n+($J634*'fnd base rates'!H$113)\n+($K634*'fnd base rates'!H$114)\n+($M634*'fnd base rates'!H$116)\n+($N634*'fnd base rates'!H$117)\n+($O634*'fnd base rates'!H$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,8)))","v":777.30893400000002},{"$f":"(($D634*'fnd base rates'!I$107)\n+($E634*'fnd base rates'!I$108)\n+($F634*'fnd base rates'!I$109)\n+($G634*'fnd base rates'!I$110)\n+($H634*'fnd base rates'!I$111)\n+($I634*'fnd base rates'!I$112)\n+($J634*'fnd base rates'!I$113)\n+($K634*'fnd base rates'!I$114)\n+($M634*'fnd base rates'!I$116)\n+($N634*'fnd base rates'!I$117)\n+($O634*'fnd base rates'!I$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,9)))\n*$R634","v":499.94688000000002},{"$f":"(($D634*'fnd base rates'!J$107)\n+($E634*'fnd base rates'!J$108)\n+($F634*'fnd base rates'!J$109)\n+($G634*'fnd base rates'!J$110)\n+($H634*'fnd base rates'!J$111)\n+($I634*'fnd base rates'!J$112)\n+($J634*'fnd base rates'!J$113)\n+($K634*'fnd base rates'!J$114)\n+($M634*'fnd base rates'!J$116)\n+($N634*'fnd base rates'!J$117)\n+($O634*'fnd base rates'!J$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,10)))\n*$R634","v":220.95104000000001},{"$f":"(($D634*'fnd base rates'!K$107)\n+($E634*'fnd base rates'!K$108)\n+($F634*'fnd base rates'!K$109)\n+($G634*'fnd base rates'!K$110)\n+($H634*'fnd base rates'!K$111)\n+($I634*'fnd base rates'!K$112)\n+($J634*'fnd base rates'!K$113)\n+($K634*'fnd base rates'!K$114)\n+($M634*'fnd base rates'!K$116)\n+($N634*'fnd base rates'!K$117)\n+($O634*'fnd base rates'!K$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,11)))\n*$R634","v":1726.9713894400002},{"$f":"(($D634*'fnd base rates'!L$107)\n+($E634*'fnd base rates'!L$108)\n+($F634*'fnd base rates'!L$109)\n+($G634*'fnd base rates'!L$110)\n+($H634*'fnd base rates'!L$111)\n+($I634*'fnd base rates'!L$112)\n+($J634*'fnd base rates'!L$113)\n+($K634*'fnd base rates'!L$114)\n+($M634*'fnd base rates'!L$116)\n+($N634*'fnd base rates'!L$117)\n+($O634*'fnd base rates'!L$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,12)))","v":2097.7466800000002},{"$f":"(($D634*'fnd base rates'!M$107)\n+($E634*'fnd base rates'!M$108)\n+($F634*'fnd base rates'!M$109)\n+($G634*'fnd base rates'!M$110)\n+($H634*'fnd base rates'!M$111)\n+($I634*'fnd base rates'!M$112)\n+($J634*'fnd base rates'!M$113)\n+($K634*'fnd base rates'!M$114)\n+($M634*'fnd base rates'!M$116)\n+($N634*'fnd base rates'!M$117)\n+($O634*'fnd base rates'!M$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,13)))","v":0},15608.693504048002,null,481035307,"481","035","307",1,2,15608.693504048002,7804,0,7804,null,null,null,null,null,7804,0,7804,null,null,{"$f":"BC634-BA634","v":0}]
[481,481035336,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D635","v":0},{"$f":"'fnd enro'!E635","v":0},{"$f":"'fnd enro'!F635","v":0},{"$f":"'fnd enro'!G635","v":2},{"$f":"'fnd enro'!H635","v":0},{"$f":"'fnd enro'!I635","v":0},{"$f":"'fnd enro'!J635","v":0},{"$f":"'fnd enro'!K635","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L635","v":0},{"$f":"'fnd enro'!M635","v":1},{"$f":"'fnd enro'!N635","v":0},{"$f":"'fnd enro'!O635","v":0},{"$f":"'fnd enro'!P635","v":2},{"$f":"'fnd enro'!R635","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q635)","v":8},null,{"$f":"(($D635*'fnd base rates'!C$107)\n+($E635*'fnd base rates'!C$108)\n+($F635*'fnd base rates'!C$109)\n+($G635*'fnd base rates'!C$110)\n+($H635*'fnd base rates'!C$111)\n+($I635*'fnd base rates'!C$112)\n+($J635*'fnd base rates'!C$113)\n+($K635*'fnd base rates'!C$114)\n+($M635*'fnd base rates'!C$116)\n+($N635*'fnd base rates'!C$117)\n+($O635*'fnd base rates'!C$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,3)))\n*$R635","v":1434.5091688960003},{"$f":"(($D635*'fnd base rates'!D$107)\n+($E635*'fnd base rates'!D$108)\n+($F635*'fnd base rates'!D$109)\n+($G635*'fnd base rates'!D$110)\n+($H635*'fnd base rates'!D$111)\n+($I635*'fnd base rates'!D$112)\n+($J635*'fnd base rates'!D$113)\n+($K635*'fnd base rates'!D$114)\n+($M635*'fnd base rates'!D$116)\n+($N635*'fnd base rates'!D$117)\n+($O635*'fnd base rates'!D$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,4)))\n*$R635","v":2601.7779200000004},{"$f":"(($D635*'fnd base rates'!E$107)\n+($E635*'fnd base rates'!E$108)\n+($F635*'fnd base rates'!E$109)\n+($G635*'fnd base rates'!E$110)\n+($H635*'fnd base rates'!E$111)\n+($I635*'fnd base rates'!E$112)\n+($J635*'fnd base rates'!E$113)\n+($K635*'fnd base rates'!E$114)\n+($M635*'fnd base rates'!E$116)\n+($N635*'fnd base rates'!E$117)\n+($O635*'fnd base rates'!E$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,5)))\n*$R635","v":17058.393778176003},{"$f":"(($D635*'fnd base rates'!F$107)\n+($E635*'fnd base rates'!F$108)\n+($F635*'fnd base rates'!F$109)\n+($G635*'fnd base rates'!F$110)\n+($H635*'fnd base rates'!F$111)\n+($I635*'fnd base rates'!F$112)\n+($J635*'fnd base rates'!F$113)\n+($K635*'fnd base rates'!F$114)\n+($M635*'fnd base rates'!F$116)\n+($N635*'fnd base rates'!F$117)\n+($O635*'fnd base rates'!F$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,6)))\n*$R635","v":2907.0411525120003},{"$f":"(($D635*'fnd base rates'!G$107)\n+($E635*'fnd base rates'!G$108)\n+($F635*'fnd base rates'!G$109)\n+($G635*'fnd base rates'!G$110)\n+($H635*'fnd base rates'!G$111)\n+($I635*'fnd base rates'!G$112)\n+($J635*'fnd base rates'!G$113)\n+($K635*'fnd base rates'!G$114)\n+($M635*'fnd base rates'!G$116)\n+($N635*'fnd base rates'!G$117)\n+($O635*'fnd base rates'!G$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,7)))\n*$R635","v":748.73610163199999},{"$f":"(($D635*'fnd base rates'!H$107)\n+($E635*'fnd base rates'!H$108)\n+($F635*'fnd base rates'!H$109)\n+($G635*'fnd base rates'!H$110)\n+($H635*'fnd base rates'!H$111)\n+($I635*'fnd base rates'!H$112)\n+($J635*'fnd base rates'!H$113)\n+($K635*'fnd base rates'!H$114)\n+($M635*'fnd base rates'!H$116)\n+($N635*'fnd base rates'!H$117)\n+($O635*'fnd base rates'!H$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,8)))","v":1222.9878680000002},{"$f":"(($D635*'fnd base rates'!I$107)\n+($E635*'fnd base rates'!I$108)\n+($F635*'fnd base rates'!I$109)\n+($G635*'fnd base rates'!I$110)\n+($H635*'fnd base rates'!I$111)\n+($I635*'fnd base rates'!I$112)\n+($J635*'fnd base rates'!I$113)\n+($K635*'fnd base rates'!I$114)\n+($M635*'fnd base rates'!I$116)\n+($N635*'fnd base rates'!I$117)\n+($O635*'fnd base rates'!I$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,9)))\n*$R635","v":1043.3920000000001},{"$f":"(($D635*'fnd base rates'!J$107)\n+($E635*'fnd base rates'!J$108)\n+($F635*'fnd base rates'!J$109)\n+($G635*'fnd base rates'!J$110)\n+($H635*'fnd base rates'!J$111)\n+($I635*'fnd base rates'!J$112)\n+($J635*'fnd base rates'!J$113)\n+($K635*'fnd base rates'!J$114)\n+($M635*'fnd base rates'!J$116)\n+($N635*'fnd base rates'!J$117)\n+($O635*'fnd base rates'!J$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,10)))\n*$R635","v":1887.9193600000001},{"$f":"(($D635*'fnd base rates'!K$107)\n+($E635*'fnd base rates'!K$108)\n+($F635*'fnd base rates'!K$109)\n+($G635*'fnd base rates'!K$110)\n+($H635*'fnd base rates'!K$111)\n+($I635*'fnd base rates'!K$112)\n+($J635*'fnd base rates'!K$113)\n+($K635*'fnd base rates'!K$114)\n+($M635*'fnd base rates'!K$116)\n+($N635*'fnd base rates'!K$117)\n+($O635*'fnd base rates'!K$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,11)))\n*$R635","v":2724.2102988799998},{"$f":"(($D635*'fnd base rates'!L$107)\n+($E635*'fnd base rates'!L$108)\n+($F635*'fnd base rates'!L$109)\n+($G635*'fnd base rates'!L$110)\n+($H635*'fnd base rates'!L$111)\n+($I635*'fnd base rates'!L$112)\n+($J635*'fnd base rates'!L$113)\n+($K635*'fnd base rates'!L$114)\n+($M635*'fnd base rates'!L$116)\n+($N635*'fnd base rates'!L$117)\n+($O635*'fnd base rates'!L$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,12)))","v":4250.8033599999999},{"$f":"(($D635*'fnd base rates'!M$107)\n+($E635*'fnd base rates'!M$108)\n+($F635*'fnd base rates'!M$109)\n+($G635*'fnd base rates'!M$110)\n+($H635*'fnd base rates'!M$111)\n+($I635*'fnd base rates'!M$112)\n+($J635*'fnd base rates'!M$113)\n+($K635*'fnd base rates'!M$114)\n+($M635*'fnd base rates'!M$116)\n+($N635*'fnd base rates'!M$117)\n+($O635*'fnd base rates'!M$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,13)))","v":0},35879.771008096002,null,481035336,"481","035","336",1,2,35879.771008096002,17940,0,17940,null,null,null,null,null,17940,0,17940,null,null,{"$f":"BC635-BA635","v":0}]
[482,482204007,"RIVER VALLEY",{"$f":"'fnd enro'!D636","v":0},{"$f":"'fnd enro'!E636","v":0},{"$f":"'fnd enro'!F636","v":13},{"$f":"'fnd enro'!G636","v":50},{"$f":"'fnd enro'!H636","v":15},{"$f":"'fnd enro'!I636","v":0},{"$f":"'fnd enro'!J636","v":0},{"$f":"'fnd enro'!K636","v":3.0108000000000001},{"$f":"'fnd enro'!L636","v":0},{"$f":"'fnd enro'!M636","v":0},{"$f":"'fnd enro'!N636","v":0},{"$f":"'fnd enro'!O636","v":0},{"$f":"'fnd enro'!P636","v":15},{"$f":"'fnd enro'!R636","v":78},1,{"$f":"VALUE('fnd enro'!Q636)","v":6},null,{"$f":"(($D636*'fnd base rates'!C$107)\n+($E636*'fnd base rates'!C$108)\n+($F636*'fnd base rates'!C$109)\n+($G636*'fnd base rates'!C$110)\n+($H636*'fnd base rates'!C$111)\n+($I636*'fnd base rates'!C$112)\n+($J636*'fnd base rates'!C$113)\n+($K636*'fnd base rates'!C$114)\n+($M636*'fnd base rates'!C$116)\n+($N636*'fnd base rates'!C$117)\n+($O636*'fnd base rates'!C$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,3)))\n*$R636","v":42820.334988000002},{"$f":"(($D636*'fnd base rates'!D$107)\n+($E636*'fnd base rates'!D$108)\n+($F636*'fnd base rates'!D$109)\n+($G636*'fnd base rates'!D$110)\n+($H636*'fnd base rates'!D$111)\n+($I636*'fnd base rates'!D$112)\n+($J636*'fnd base rates'!D$113)\n+($K636*'fnd base rates'!D$114)\n+($M636*'fnd base rates'!D$116)\n+($N636*'fnd base rates'!D$117)\n+($O636*'fnd base rates'!D$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,4)))\n*$R636","v":64301.790000000008},{"$f":"(($D636*'fnd base rates'!E$107)\n+($E636*'fnd base rates'!E$108)\n+($F636*'fnd base rates'!E$109)\n+($G636*'fnd base rates'!E$110)\n+($H636*'fnd base rates'!E$111)\n+($I636*'fnd base rates'!E$112)\n+($J636*'fnd base rates'!E$113)\n+($K636*'fnd base rates'!E$114)\n+($M636*'fnd base rates'!E$116)\n+($N636*'fnd base rates'!E$117)\n+($O636*'fnd base rates'!E$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,5)))\n*$R636","v":341514.46932799998},{"$f":"(($D636*'fnd base rates'!F$107)\n+($E636*'fnd base rates'!F$108)\n+($F636*'fnd base rates'!F$109)\n+($G636*'fnd base rates'!F$110)\n+($H636*'fnd base rates'!F$111)\n+($I636*'fnd base rates'!F$112)\n+($J636*'fnd base rates'!F$113)\n+($K636*'fnd base rates'!F$114)\n+($M636*'fnd base rates'!F$116)\n+($N636*'fnd base rates'!F$117)\n+($O636*'fnd base rates'!F$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,6)))\n*$R636","v":93519.770136000006},{"$f":"(($D636*'fnd base rates'!G$107)\n+($E636*'fnd base rates'!G$108)\n+($F636*'fnd base rates'!G$109)\n+($G636*'fnd base rates'!G$110)\n+($H636*'fnd base rates'!G$111)\n+($I636*'fnd base rates'!G$112)\n+($J636*'fnd base rates'!G$113)\n+($K636*'fnd base rates'!G$114)\n+($M636*'fnd base rates'!G$116)\n+($N636*'fnd base rates'!G$117)\n+($O636*'fnd base rates'!G$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,7)))\n*$R636","v":14595.115996000002},{"$f":"(($D636*'fnd base rates'!H$107)\n+($E636*'fnd base rates'!H$108)\n+($F636*'fnd base rates'!H$109)\n+($G636*'fnd base rates'!H$110)\n+($H636*'fnd base rates'!H$111)\n+($I636*'fnd base rates'!H$112)\n+($J636*'fnd base rates'!H$113)\n+($K636*'fnd base rates'!H$114)\n+($M636*'fnd base rates'!H$116)\n+($N636*'fnd base rates'!H$117)\n+($O636*'fnd base rates'!H$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,8)))","v":41164.086852},{"$f":"(($D636*'fnd base rates'!I$107)\n+($E636*'fnd base rates'!I$108)\n+($F636*'fnd base rates'!I$109)\n+($G636*'fnd base rates'!I$110)\n+($H636*'fnd base rates'!I$111)\n+($I636*'fnd base rates'!I$112)\n+($J636*'fnd base rates'!I$113)\n+($K636*'fnd base rates'!I$114)\n+($M636*'fnd base rates'!I$116)\n+($N636*'fnd base rates'!I$117)\n+($O636*'fnd base rates'!I$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,9)))\n*$R636","v":26568.75},{"$f":"(($D636*'fnd base rates'!J$107)\n+($E636*'fnd base rates'!J$108)\n+($F636*'fnd base rates'!J$109)\n+($G636*'fnd base rates'!J$110)\n+($H636*'fnd base rates'!J$111)\n+($I636*'fnd base rates'!J$112)\n+($J636*'fnd base rates'!J$113)\n+($K636*'fnd base rates'!J$114)\n+($M636*'fnd base rates'!J$116)\n+($N636*'fnd base rates'!J$117)\n+($O636*'fnd base rates'!J$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,10)))\n*$R636","v":22169.43},{"$f":"(($D636*'fnd base rates'!K$107)\n+($E636*'fnd base rates'!K$108)\n+($F636*'fnd base rates'!K$109)\n+($G636*'fnd base rates'!K$110)\n+($H636*'fnd base rates'!K$111)\n+($I636*'fnd base rates'!K$112)\n+($J636*'fnd base rates'!K$113)\n+($K636*'fnd base rates'!K$114)\n+($M636*'fnd base rates'!K$116)\n+($N636*'fnd base rates'!K$117)\n+($O636*'fnd base rates'!K$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,11)))\n*$R636","v":87045.620639999994},{"$f":"(($D636*'fnd base rates'!L$107)\n+($E636*'fnd base rates'!L$108)\n+($F636*'fnd base rates'!L$109)\n+($G636*'fnd base rates'!L$110)\n+($H636*'fnd base rates'!L$111)\n+($I636*'fnd base rates'!L$112)\n+($J636*'fnd base rates'!L$113)\n+($K636*'fnd base rates'!L$114)\n+($M636*'fnd base rates'!L$116)\n+($N636*'fnd base rates'!L$117)\n+($O636*'fnd base rates'!L$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,12)))","v":121098.73104000001},{"$f":"(($D636*'fnd base rates'!M$107)\n+($E636*'fnd base rates'!M$108)\n+($F636*'fnd base rates'!M$109)\n+($G636*'fnd base rates'!M$110)\n+($H636*'fnd base rates'!M$111)\n+($I636*'fnd base rates'!M$112)\n+($J636*'fnd base rates'!M$113)\n+($K636*'fnd base rates'!M$114)\n+($M636*'fnd base rates'!M$116)\n+($N636*'fnd base rates'!M$117)\n+($O636*'fnd base rates'!M$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,13)))","v":0},854798.09898000001,null,482204007,"482","204","007",1,78,854798.09898000001,10959,0,10959,null,null,null,null,null,10959,0,10959,null,null,{"$f":"BC636-BA636","v":0}]
[482,482204030,"RIVER VALLEY",{"$f":"'fnd enro'!D637","v":0},{"$f":"'fnd enro'!E637","v":0},{"$f":"'fnd enro'!F637","v":0},{"$f":"'fnd enro'!G637","v":0},{"$f":"'fnd enro'!H637","v":2},{"$f":"'fnd enro'!I637","v":0},{"$f":"'fnd enro'!J637","v":0},{"$f":"'fnd enro'!K637","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L637","v":0},{"$f":"'fnd enro'!M637","v":0},{"$f":"'fnd enro'!N637","v":0},{"$f":"'fnd enro'!O637","v":0},{"$f":"'fnd enro'!P637","v":0},{"$f":"'fnd enro'!R637","v":2},1,{"$f":"VALUE('fnd enro'!Q637)","v":7},null,{"$f":"(($D637*'fnd base rates'!C$107)\n+($E637*'fnd base rates'!C$108)\n+($F637*'fnd base rates'!C$109)\n+($G637*'fnd base rates'!C$110)\n+($H637*'fnd base rates'!C$111)\n+($I637*'fnd base rates'!C$112)\n+($J637*'fnd base rates'!C$113)\n+($K637*'fnd base rates'!C$114)\n+($M637*'fnd base rates'!C$116)\n+($N637*'fnd base rates'!C$117)\n+($O637*'fnd base rates'!C$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,3)))\n*$R637","v":1072.9226920000001},{"$f":"(($D637*'fnd base rates'!D$107)\n+($E637*'fnd base rates'!D$108)\n+($F637*'fnd base rates'!D$109)\n+($G637*'fnd base rates'!D$110)\n+($H637*'fnd base rates'!D$111)\n+($I637*'fnd base rates'!D$112)\n+($J637*'fnd base rates'!D$113)\n+($K637*'fnd base rates'!D$114)\n+($M637*'fnd base rates'!D$116)\n+($N637*'fnd base rates'!D$117)\n+($O637*'fnd base rates'!D$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,4)))\n*$R637","v":1530.16},{"$f":"(($D637*'fnd base rates'!E$107)\n+($E637*'fnd base rates'!E$108)\n+($F637*'fnd base rates'!E$109)\n+($G637*'fnd base rates'!E$110)\n+($H637*'fnd base rates'!E$111)\n+($I637*'fnd base rates'!E$112)\n+($J637*'fnd base rates'!E$113)\n+($K637*'fnd base rates'!E$114)\n+($M637*'fnd base rates'!E$116)\n+($N637*'fnd base rates'!E$117)\n+($O637*'fnd base rates'!E$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,5)))\n*$R637","v":6918.960752},{"$f":"(($D637*'fnd base rates'!F$107)\n+($E637*'fnd base rates'!F$108)\n+($F637*'fnd base rates'!F$109)\n+($G637*'fnd base rates'!F$110)\n+($H637*'fnd base rates'!F$111)\n+($I637*'fnd base rates'!F$112)\n+($J637*'fnd base rates'!F$113)\n+($K637*'fnd base rates'!F$114)\n+($M637*'fnd base rates'!F$116)\n+($N637*'fnd base rates'!F$117)\n+($O637*'fnd base rates'!F$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,6)))\n*$R637","v":1990.7528240000001},{"$f":"(($D637*'fnd base rates'!G$107)\n+($E637*'fnd base rates'!G$108)\n+($F637*'fnd base rates'!G$109)\n+($G637*'fnd base rates'!G$110)\n+($H637*'fnd base rates'!G$111)\n+($I637*'fnd base rates'!G$112)\n+($J637*'fnd base rates'!G$113)\n+($K637*'fnd base rates'!G$114)\n+($M637*'fnd base rates'!G$116)\n+($N637*'fnd base rates'!G$117)\n+($O637*'fnd base rates'!G$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,7)))\n*$R637","v":336.906564},{"$f":"(($D637*'fnd base rates'!H$107)\n+($E637*'fnd base rates'!H$108)\n+($F637*'fnd base rates'!H$109)\n+($G637*'fnd base rates'!H$110)\n+($H637*'fnd base rates'!H$111)\n+($I637*'fnd base rates'!H$112)\n+($J637*'fnd base rates'!H$113)\n+($K637*'fnd base rates'!H$114)\n+($M637*'fnd base rates'!H$116)\n+($N637*'fnd base rates'!H$117)\n+($O637*'fnd base rates'!H$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D637*'fnd base rates'!I$107)\n+($E637*'fnd base rates'!I$108)\n+($F637*'fnd base rates'!I$109)\n+($G637*'fnd base rates'!I$110)\n+($H637*'fnd base rates'!I$111)\n+($I637*'fnd base rates'!I$112)\n+($J637*'fnd base rates'!I$113)\n+($K637*'fnd base rates'!I$114)\n+($M637*'fnd base rates'!I$116)\n+($N637*'fnd base rates'!I$117)\n+($O637*'fnd base rates'!I$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,9)))\n*$R637","v":725.38},{"$f":"(($D637*'fnd base rates'!J$107)\n+($E637*'fnd base rates'!J$108)\n+($F637*'fnd base rates'!J$109)\n+($G637*'fnd base rates'!J$110)\n+($H637*'fnd base rates'!J$111)\n+($I637*'fnd base rates'!J$112)\n+($J637*'fnd base rates'!J$113)\n+($K637*'fnd base rates'!J$114)\n+($M637*'fnd base rates'!J$116)\n+($N637*'fnd base rates'!J$117)\n+($O637*'fnd base rates'!J$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,10)))\n*$R637","v":497.62},{"$f":"(($D637*'fnd base rates'!K$107)\n+($E637*'fnd base rates'!K$108)\n+($F637*'fnd base rates'!K$109)\n+($G637*'fnd base rates'!K$110)\n+($H637*'fnd base rates'!K$111)\n+($I637*'fnd base rates'!K$112)\n+($J637*'fnd base rates'!K$113)\n+($K637*'fnd base rates'!K$114)\n+($M637*'fnd base rates'!K$116)\n+($N637*'fnd base rates'!K$117)\n+($O637*'fnd base rates'!K$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,11)))\n*$R637","v":2364.3197599999999},{"$f":"(($D637*'fnd base rates'!L$107)\n+($E637*'fnd base rates'!L$108)\n+($F637*'fnd base rates'!L$109)\n+($G637*'fnd base rates'!L$110)\n+($H637*'fnd base rates'!L$111)\n+($I637*'fnd base rates'!L$112)\n+($J637*'fnd base rates'!L$113)\n+($K637*'fnd base rates'!L$114)\n+($M637*'fnd base rates'!L$116)\n+($N637*'fnd base rates'!L$117)\n+($O637*'fnd base rates'!L$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,12)))","v":3024.95336},{"$f":"(($D637*'fnd base rates'!M$107)\n+($E637*'fnd base rates'!M$108)\n+($F637*'fnd base rates'!M$109)\n+($G637*'fnd base rates'!M$110)\n+($H637*'fnd base rates'!M$111)\n+($I637*'fnd base rates'!M$112)\n+($J637*'fnd base rates'!M$113)\n+($K637*'fnd base rates'!M$114)\n+($M637*'fnd base rates'!M$116)\n+($N637*'fnd base rates'!M$117)\n+($O637*'fnd base rates'!M$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,13)))","v":0},19508.853819999997,null,482204030,"482","204","030",1,2,19508.853819999997,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC637-BA637","v":0}]
[482,482204038,"RIVER VALLEY",{"$f":"'fnd enro'!D638","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L638","v":0},{"$f":"'fnd enro'!M638","v":0},{"$f":"'fnd enro'!N638","v":0},{"$f":"'fnd enro'!O638","v":0},{"$f":"'fnd enro'!P638","v":0},{"$f":"'fnd enro'!R638","v":1},1,{"$f":"VALUE('fnd enro'!Q638)","v":2},null,{"$f":"(($D638*'fnd base rates'!C$107)\n+($E638*'fnd base rates'!C$108)\n+($F638*'fnd base rates'!C$109)\n+($G638*'fnd base rates'!C$110)\n+($H638*'fnd base rates'!C$111)\n+($I638*'fnd base rates'!C$112)\n+($J638*'fnd base rates'!C$113)\n+($K638*'fnd base rates'!C$114)\n+($M638*'fnd base rates'!C$116)\n+($N638*'fnd base rates'!C$117)\n+($O638*'fnd base rates'!C$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,3)))\n*$R638","v":536.46134600000005},{"$f":"(($D638*'fnd base rates'!D$107)\n+($E638*'fnd base rates'!D$108)\n+($F638*'fnd base rates'!D$109)\n+($G638*'fnd base rates'!D$110)\n+($H638*'fnd base rates'!D$111)\n+($I638*'fnd base rates'!D$112)\n+($J638*'fnd base rates'!D$113)\n+($K638*'fnd base rates'!D$114)\n+($M638*'fnd base rates'!D$116)\n+($N638*'fnd base rates'!D$117)\n+($O638*'fnd base rates'!D$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,4)))\n*$R638","v":765.08},{"$f":"(($D638*'fnd base rates'!E$107)\n+($E638*'fnd base rates'!E$108)\n+($F638*'fnd base rates'!E$109)\n+($G638*'fnd base rates'!E$110)\n+($H638*'fnd base rates'!E$111)\n+($I638*'fnd base rates'!E$112)\n+($J638*'fnd base rates'!E$113)\n+($K638*'fnd base rates'!E$114)\n+($M638*'fnd base rates'!E$116)\n+($N638*'fnd base rates'!E$117)\n+($O638*'fnd base rates'!E$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,5)))\n*$R638","v":3880.4303760000003},{"$f":"(($D638*'fnd base rates'!F$107)\n+($E638*'fnd base rates'!F$108)\n+($F638*'fnd base rates'!F$109)\n+($G638*'fnd base rates'!F$110)\n+($H638*'fnd base rates'!F$111)\n+($I638*'fnd base rates'!F$112)\n+($J638*'fnd base rates'!F$113)\n+($K638*'fnd base rates'!F$114)\n+($M638*'fnd base rates'!F$116)\n+($N638*'fnd base rates'!F$117)\n+($O638*'fnd base rates'!F$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,6)))\n*$R638","v":1247.446412},{"$f":"(($D638*'fnd base rates'!G$107)\n+($E638*'fnd base rates'!G$108)\n+($F638*'fnd base rates'!G$109)\n+($G638*'fnd base rates'!G$110)\n+($H638*'fnd base rates'!G$111)\n+($I638*'fnd base rates'!G$112)\n+($J638*'fnd base rates'!G$113)\n+($K638*'fnd base rates'!G$114)\n+($M638*'fnd base rates'!G$116)\n+($N638*'fnd base rates'!G$117)\n+($O638*'fnd base rates'!G$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,7)))\n*$R638","v":156.793282},{"$f":"(($D638*'fnd base rates'!H$107)\n+($E638*'fnd base rates'!H$108)\n+($F638*'fnd base rates'!H$109)\n+($G638*'fnd base rates'!H$110)\n+($H638*'fnd base rates'!H$111)\n+($I638*'fnd base rates'!H$112)\n+($J638*'fnd base rates'!H$113)\n+($K638*'fnd base rates'!H$114)\n+($M638*'fnd base rates'!H$116)\n+($N638*'fnd base rates'!H$117)\n+($O638*'fnd base rates'!H$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D638*'fnd base rates'!I$107)\n+($E638*'fnd base rates'!I$108)\n+($F638*'fnd base rates'!I$109)\n+($G638*'fnd base rates'!I$110)\n+($H638*'fnd base rates'!I$111)\n+($I638*'fnd base rates'!I$112)\n+($J638*'fnd base rates'!I$113)\n+($K638*'fnd base rates'!I$114)\n+($M638*'fnd base rates'!I$116)\n+($N638*'fnd base rates'!I$117)\n+($O638*'fnd base rates'!I$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,9)))\n*$R638","v":306.35000000000002},{"$f":"(($D638*'fnd base rates'!J$107)\n+($E638*'fnd base rates'!J$108)\n+($F638*'fnd base rates'!J$109)\n+($G638*'fnd base rates'!J$110)\n+($H638*'fnd base rates'!J$111)\n+($I638*'fnd base rates'!J$112)\n+($J638*'fnd base rates'!J$113)\n+($K638*'fnd base rates'!J$114)\n+($M638*'fnd base rates'!J$116)\n+($N638*'fnd base rates'!J$117)\n+($O638*'fnd base rates'!J$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,10)))\n*$R638","v":152.32},{"$f":"(($D638*'fnd base rates'!K$107)\n+($E638*'fnd base rates'!K$108)\n+($F638*'fnd base rates'!K$109)\n+($G638*'fnd base rates'!K$110)\n+($H638*'fnd base rates'!K$111)\n+($I638*'fnd base rates'!K$112)\n+($J638*'fnd base rates'!K$113)\n+($K638*'fnd base rates'!K$114)\n+($M638*'fnd base rates'!K$116)\n+($N638*'fnd base rates'!K$117)\n+($O638*'fnd base rates'!K$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,11)))\n*$R638","v":1100.2098799999999},{"$f":"(($D638*'fnd base rates'!L$107)\n+($E638*'fnd base rates'!L$108)\n+($F638*'fnd base rates'!L$109)\n+($G638*'fnd base rates'!L$110)\n+($H638*'fnd base rates'!L$111)\n+($I638*'fnd base rates'!L$112)\n+($J638*'fnd base rates'!L$113)\n+($K638*'fnd base rates'!L$114)\n+($M638*'fnd base rates'!L$116)\n+($N638*'fnd base rates'!L$117)\n+($O638*'fnd base rates'!L$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D638*'fnd base rates'!M$107)\n+($E638*'fnd base rates'!M$108)\n+($F638*'fnd base rates'!M$109)\n+($G638*'fnd base rates'!M$110)\n+($H638*'fnd base rates'!M$111)\n+($I638*'fnd base rates'!M$112)\n+($J638*'fnd base rates'!M$113)\n+($K638*'fnd base rates'!M$114)\n+($M638*'fnd base rates'!M$116)\n+($N638*'fnd base rates'!M$117)\n+($O638*'fnd base rates'!M$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,13)))","v":0},10114.68691,null,482204038,"482","204","038",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC638-BA638","v":0}]
[482,482204105,"RIVER VALLEY",{"$f":"'fnd enro'!D639","v":0},{"$f":"'fnd enro'!E639","v":0},{"$f":"'fnd enro'!F639","v":0},{"$f":"'fnd enro'!G639","v":1},{"$f":"'fnd enro'!H639","v":2},{"$f":"'fnd enro'!I639","v":0},{"$f":"'fnd enro'!J639","v":0},{"$f":"'fnd enro'!K639","v":0.1158},{"$f":"'fnd enro'!L639","v":0},{"$f":"'fnd enro'!M639","v":0},{"$f":"'fnd enro'!N639","v":0},{"$f":"'fnd enro'!O639","v":0},{"$f":"'fnd enro'!P639","v":0},{"$f":"'fnd enro'!R639","v":3},1,{"$f":"VALUE('fnd enro'!Q639)","v":3},null,{"$f":"(($D639*'fnd base rates'!C$107)\n+($E639*'fnd base rates'!C$108)\n+($F639*'fnd base rates'!C$109)\n+($G639*'fnd base rates'!C$110)\n+($H639*'fnd base rates'!C$111)\n+($I639*'fnd base rates'!C$112)\n+($J639*'fnd base rates'!C$113)\n+($K639*'fnd base rates'!C$114)\n+($M639*'fnd base rates'!C$116)\n+($N639*'fnd base rates'!C$117)\n+($O639*'fnd base rates'!C$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,3)))\n*$R639","v":1609.3840379999999},{"$f":"(($D639*'fnd base rates'!D$107)\n+($E639*'fnd base rates'!D$108)\n+($F639*'fnd base rates'!D$109)\n+($G639*'fnd base rates'!D$110)\n+($H639*'fnd base rates'!D$111)\n+($I639*'fnd base rates'!D$112)\n+($J639*'fnd base rates'!D$113)\n+($K639*'fnd base rates'!D$114)\n+($M639*'fnd base rates'!D$116)\n+($N639*'fnd base rates'!D$117)\n+($O639*'fnd base rates'!D$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,4)))\n*$R639","v":2295.2400000000002},{"$f":"(($D639*'fnd base rates'!E$107)\n+($E639*'fnd base rates'!E$108)\n+($F639*'fnd base rates'!E$109)\n+($G639*'fnd base rates'!E$110)\n+($H639*'fnd base rates'!E$111)\n+($I639*'fnd base rates'!E$112)\n+($J639*'fnd base rates'!E$113)\n+($K639*'fnd base rates'!E$114)\n+($M639*'fnd base rates'!E$116)\n+($N639*'fnd base rates'!E$117)\n+($O639*'fnd base rates'!E$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,5)))\n*$R639","v":10799.391127999999},{"$f":"(($D639*'fnd base rates'!F$107)\n+($E639*'fnd base rates'!F$108)\n+($F639*'fnd base rates'!F$109)\n+($G639*'fnd base rates'!F$110)\n+($H639*'fnd base rates'!F$111)\n+($I639*'fnd base rates'!F$112)\n+($J639*'fnd base rates'!F$113)\n+($K639*'fnd base rates'!F$114)\n+($M639*'fnd base rates'!F$116)\n+($N639*'fnd base rates'!F$117)\n+($O639*'fnd base rates'!F$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,6)))\n*$R639","v":3238.1992360000004},{"$f":"(($D639*'fnd base rates'!G$107)\n+($E639*'fnd base rates'!G$108)\n+($F639*'fnd base rates'!G$109)\n+($G639*'fnd base rates'!G$110)\n+($H639*'fnd base rates'!G$111)\n+($I639*'fnd base rates'!G$112)\n+($J639*'fnd base rates'!G$113)\n+($K639*'fnd base rates'!G$114)\n+($M639*'fnd base rates'!G$116)\n+($N639*'fnd base rates'!G$117)\n+($O639*'fnd base rates'!G$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,7)))\n*$R639","v":493.69984600000004},{"$f":"(($D639*'fnd base rates'!H$107)\n+($E639*'fnd base rates'!H$108)\n+($F639*'fnd base rates'!H$109)\n+($G639*'fnd base rates'!H$110)\n+($H639*'fnd base rates'!H$111)\n+($I639*'fnd base rates'!H$112)\n+($J639*'fnd base rates'!H$113)\n+($K639*'fnd base rates'!H$114)\n+($M639*'fnd base rates'!H$116)\n+($N639*'fnd base rates'!H$117)\n+($O639*'fnd base rates'!H$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,8)))","v":1570.3168020000001},{"$f":"(($D639*'fnd base rates'!I$107)\n+($E639*'fnd base rates'!I$108)\n+($F639*'fnd base rates'!I$109)\n+($G639*'fnd base rates'!I$110)\n+($H639*'fnd base rates'!I$111)\n+($I639*'fnd base rates'!I$112)\n+($J639*'fnd base rates'!I$113)\n+($K639*'fnd base rates'!I$114)\n+($M639*'fnd base rates'!I$116)\n+($N639*'fnd base rates'!I$117)\n+($O639*'fnd base rates'!I$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,9)))\n*$R639","v":1031.73},{"$f":"(($D639*'fnd base rates'!J$107)\n+($E639*'fnd base rates'!J$108)\n+($F639*'fnd base rates'!J$109)\n+($G639*'fnd base rates'!J$110)\n+($H639*'fnd base rates'!J$111)\n+($I639*'fnd base rates'!J$112)\n+($J639*'fnd base rates'!J$113)\n+($K639*'fnd base rates'!J$114)\n+($M639*'fnd base rates'!J$116)\n+($N639*'fnd base rates'!J$117)\n+($O639*'fnd base rates'!J$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,10)))\n*$R639","v":649.94000000000005},{"$f":"(($D639*'fnd base rates'!K$107)\n+($E639*'fnd base rates'!K$108)\n+($F639*'fnd base rates'!K$109)\n+($G639*'fnd base rates'!K$110)\n+($H639*'fnd base rates'!K$111)\n+($I639*'fnd base rates'!K$112)\n+($J639*'fnd base rates'!K$113)\n+($K639*'fnd base rates'!K$114)\n+($M639*'fnd base rates'!K$116)\n+($N639*'fnd base rates'!K$117)\n+($O639*'fnd base rates'!K$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,11)))\n*$R639","v":3464.5296399999997},{"$f":"(($D639*'fnd base rates'!L$107)\n+($E639*'fnd base rates'!L$108)\n+($F639*'fnd base rates'!L$109)\n+($G639*'fnd base rates'!L$110)\n+($H639*'fnd base rates'!L$111)\n+($I639*'fnd base rates'!L$112)\n+($J639*'fnd base rates'!L$113)\n+($K639*'fnd base rates'!L$114)\n+($M639*'fnd base rates'!L$116)\n+($N639*'fnd base rates'!L$117)\n+($O639*'fnd base rates'!L$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,12)))","v":4471.1100400000005},{"$f":"(($D639*'fnd base rates'!M$107)\n+($E639*'fnd base rates'!M$108)\n+($F639*'fnd base rates'!M$109)\n+($G639*'fnd base rates'!M$110)\n+($H639*'fnd base rates'!M$111)\n+($I639*'fnd base rates'!M$112)\n+($J639*'fnd base rates'!M$113)\n+($K639*'fnd base rates'!M$114)\n+($M639*'fnd base rates'!M$116)\n+($N639*'fnd base rates'!M$117)\n+($O639*'fnd base rates'!M$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,13)))","v":0},29623.540729999997,null,482204105,"482","204","105",1,3,29623.540729999997,9875,0,9875,null,null,null,null,null,9875,0,9875,null,null,{"$f":"BC639-BA639","v":0}]
[482,482204128,"RIVER VALLEY",{"$f":"'fnd enro'!D640","v":0},{"$f":"'fnd enro'!E640","v":0},{"$f":"'fnd enro'!F640","v":0},{"$f":"'fnd enro'!G640","v":1},{"$f":"'fnd enro'!H640","v":0},{"$f":"'fnd enro'!I640","v":0},{"$f":"'fnd enro'!J640","v":0},{"$f":"'fnd enro'!K640","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L640","v":0},{"$f":"'fnd enro'!M640","v":0},{"$f":"'fnd enro'!N640","v":0},{"$f":"'fnd enro'!O640","v":0},{"$f":"'fnd enro'!P640","v":0},{"$f":"'fnd enro'!R640","v":1},1,{"$f":"VALUE('fnd enro'!Q640)","v":10},null,{"$f":"(($D640*'fnd base rates'!C$107)\n+($E640*'fnd base rates'!C$108)\n+($F640*'fnd base rates'!C$109)\n+($G640*'fnd base rates'!C$110)\n+($H640*'fnd base rates'!C$111)\n+($I640*'fnd base rates'!C$112)\n+($J640*'fnd base rates'!C$113)\n+($K640*'fnd base rates'!C$114)\n+($M640*'fnd base rates'!C$116)\n+($N640*'fnd base rates'!C$117)\n+($O640*'fnd base rates'!C$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,3)))\n*$R640","v":536.46134600000005},{"$f":"(($D640*'fnd base rates'!D$107)\n+($E640*'fnd base rates'!D$108)\n+($F640*'fnd base rates'!D$109)\n+($G640*'fnd base rates'!D$110)\n+($H640*'fnd base rates'!D$111)\n+($I640*'fnd base rates'!D$112)\n+($J640*'fnd base rates'!D$113)\n+($K640*'fnd base rates'!D$114)\n+($M640*'fnd base rates'!D$116)\n+($N640*'fnd base rates'!D$117)\n+($O640*'fnd base rates'!D$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,4)))\n*$R640","v":765.08},{"$f":"(($D640*'fnd base rates'!E$107)\n+($E640*'fnd base rates'!E$108)\n+($F640*'fnd base rates'!E$109)\n+($G640*'fnd base rates'!E$110)\n+($H640*'fnd base rates'!E$111)\n+($I640*'fnd base rates'!E$112)\n+($J640*'fnd base rates'!E$113)\n+($K640*'fnd base rates'!E$114)\n+($M640*'fnd base rates'!E$116)\n+($N640*'fnd base rates'!E$117)\n+($O640*'fnd base rates'!E$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,5)))\n*$R640","v":3880.4303760000003},{"$f":"(($D640*'fnd base rates'!F$107)\n+($E640*'fnd base rates'!F$108)\n+($F640*'fnd base rates'!F$109)\n+($G640*'fnd base rates'!F$110)\n+($H640*'fnd base rates'!F$111)\n+($I640*'fnd base rates'!F$112)\n+($J640*'fnd base rates'!F$113)\n+($K640*'fnd base rates'!F$114)\n+($M640*'fnd base rates'!F$116)\n+($N640*'fnd base rates'!F$117)\n+($O640*'fnd base rates'!F$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,6)))\n*$R640","v":1247.446412},{"$f":"(($D640*'fnd base rates'!G$107)\n+($E640*'fnd base rates'!G$108)\n+($F640*'fnd base rates'!G$109)\n+($G640*'fnd base rates'!G$110)\n+($H640*'fnd base rates'!G$111)\n+($I640*'fnd base rates'!G$112)\n+($J640*'fnd base rates'!G$113)\n+($K640*'fnd base rates'!G$114)\n+($M640*'fnd base rates'!G$116)\n+($N640*'fnd base rates'!G$117)\n+($O640*'fnd base rates'!G$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,7)))\n*$R640","v":156.793282},{"$f":"(($D640*'fnd base rates'!H$107)\n+($E640*'fnd base rates'!H$108)\n+($F640*'fnd base rates'!H$109)\n+($G640*'fnd base rates'!H$110)\n+($H640*'fnd base rates'!H$111)\n+($I640*'fnd base rates'!H$112)\n+($J640*'fnd base rates'!H$113)\n+($K640*'fnd base rates'!H$114)\n+($M640*'fnd base rates'!H$116)\n+($N640*'fnd base rates'!H$117)\n+($O640*'fnd base rates'!H$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D640*'fnd base rates'!I$107)\n+($E640*'fnd base rates'!I$108)\n+($F640*'fnd base rates'!I$109)\n+($G640*'fnd base rates'!I$110)\n+($H640*'fnd base rates'!I$111)\n+($I640*'fnd base rates'!I$112)\n+($J640*'fnd base rates'!I$113)\n+($K640*'fnd base rates'!I$114)\n+($M640*'fnd base rates'!I$116)\n+($N640*'fnd base rates'!I$117)\n+($O640*'fnd base rates'!I$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,9)))\n*$R640","v":306.35000000000002},{"$f":"(($D640*'fnd base rates'!J$107)\n+($E640*'fnd base rates'!J$108)\n+($F640*'fnd base rates'!J$109)\n+($G640*'fnd base rates'!J$110)\n+($H640*'fnd base rates'!J$111)\n+($I640*'fnd base rates'!J$112)\n+($J640*'fnd base rates'!J$113)\n+($K640*'fnd base rates'!J$114)\n+($M640*'fnd base rates'!J$116)\n+($N640*'fnd base rates'!J$117)\n+($O640*'fnd base rates'!J$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,10)))\n*$R640","v":152.32},{"$f":"(($D640*'fnd base rates'!K$107)\n+($E640*'fnd base rates'!K$108)\n+($F640*'fnd base rates'!K$109)\n+($G640*'fnd base rates'!K$110)\n+($H640*'fnd base rates'!K$111)\n+($I640*'fnd base rates'!K$112)\n+($J640*'fnd base rates'!K$113)\n+($K640*'fnd base rates'!K$114)\n+($M640*'fnd base rates'!K$116)\n+($N640*'fnd base rates'!K$117)\n+($O640*'fnd base rates'!K$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,11)))\n*$R640","v":1100.2098799999999},{"$f":"(($D640*'fnd base rates'!L$107)\n+($E640*'fnd base rates'!L$108)\n+($F640*'fnd base rates'!L$109)\n+($G640*'fnd base rates'!L$110)\n+($H640*'fnd base rates'!L$111)\n+($I640*'fnd base rates'!L$112)\n+($J640*'fnd base rates'!L$113)\n+($K640*'fnd base rates'!L$114)\n+($M640*'fnd base rates'!L$116)\n+($N640*'fnd base rates'!L$117)\n+($O640*'fnd base rates'!L$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D640*'fnd base rates'!M$107)\n+($E640*'fnd base rates'!M$108)\n+($F640*'fnd base rates'!M$109)\n+($G640*'fnd base rates'!M$110)\n+($H640*'fnd base rates'!M$111)\n+($I640*'fnd base rates'!M$112)\n+($J640*'fnd base rates'!M$113)\n+($K640*'fnd base rates'!M$114)\n+($M640*'fnd base rates'!M$116)\n+($N640*'fnd base rates'!M$117)\n+($O640*'fnd base rates'!M$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,13)))","v":0},10114.68691,null,482204128,"482","204","128",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC640-BA640","v":0}]
[482,482204164,"RIVER VALLEY",{"$f":"'fnd enro'!D641","v":0},{"$f":"'fnd enro'!E641","v":0},{"$f":"'fnd enro'!F641","v":0},{"$f":"'fnd enro'!G641","v":1},{"$f":"'fnd enro'!H641","v":0},{"$f":"'fnd enro'!I641","v":0},{"$f":"'fnd enro'!J641","v":0},{"$f":"'fnd enro'!K641","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L641","v":0},{"$f":"'fnd enro'!M641","v":0},{"$f":"'fnd enro'!N641","v":0},{"$f":"'fnd enro'!O641","v":0},{"$f":"'fnd enro'!P641","v":0},{"$f":"'fnd enro'!R641","v":1},1,{"$f":"VALUE('fnd enro'!Q641)","v":2},null,{"$f":"(($D641*'fnd base rates'!C$107)\n+($E641*'fnd base rates'!C$108)\n+($F641*'fnd base rates'!C$109)\n+($G641*'fnd base rates'!C$110)\n+($H641*'fnd base rates'!C$111)\n+($I641*'fnd base rates'!C$112)\n+($J641*'fnd base rates'!C$113)\n+($K641*'fnd base rates'!C$114)\n+($M641*'fnd base rates'!C$116)\n+($N641*'fnd base rates'!C$117)\n+($O641*'fnd base rates'!C$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,3)))\n*$R641","v":536.46134600000005},{"$f":"(($D641*'fnd base rates'!D$107)\n+($E641*'fnd base rates'!D$108)\n+($F641*'fnd base rates'!D$109)\n+($G641*'fnd base rates'!D$110)\n+($H641*'fnd base rates'!D$111)\n+($I641*'fnd base rates'!D$112)\n+($J641*'fnd base rates'!D$113)\n+($K641*'fnd base rates'!D$114)\n+($M641*'fnd base rates'!D$116)\n+($N641*'fnd base rates'!D$117)\n+($O641*'fnd base rates'!D$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,4)))\n*$R641","v":765.08},{"$f":"(($D641*'fnd base rates'!E$107)\n+($E641*'fnd base rates'!E$108)\n+($F641*'fnd base rates'!E$109)\n+($G641*'fnd base rates'!E$110)\n+($H641*'fnd base rates'!E$111)\n+($I641*'fnd base rates'!E$112)\n+($J641*'fnd base rates'!E$113)\n+($K641*'fnd base rates'!E$114)\n+($M641*'fnd base rates'!E$116)\n+($N641*'fnd base rates'!E$117)\n+($O641*'fnd base rates'!E$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,5)))\n*$R641","v":3880.4303760000003},{"$f":"(($D641*'fnd base rates'!F$107)\n+($E641*'fnd base rates'!F$108)\n+($F641*'fnd base rates'!F$109)\n+($G641*'fnd base rates'!F$110)\n+($H641*'fnd base rates'!F$111)\n+($I641*'fnd base rates'!F$112)\n+($J641*'fnd base rates'!F$113)\n+($K641*'fnd base rates'!F$114)\n+($M641*'fnd base rates'!F$116)\n+($N641*'fnd base rates'!F$117)\n+($O641*'fnd base rates'!F$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,6)))\n*$R641","v":1247.446412},{"$f":"(($D641*'fnd base rates'!G$107)\n+($E641*'fnd base rates'!G$108)\n+($F641*'fnd base rates'!G$109)\n+($G641*'fnd base rates'!G$110)\n+($H641*'fnd base rates'!G$111)\n+($I641*'fnd base rates'!G$112)\n+($J641*'fnd base rates'!G$113)\n+($K641*'fnd base rates'!G$114)\n+($M641*'fnd base rates'!G$116)\n+($N641*'fnd base rates'!G$117)\n+($O641*'fnd base rates'!G$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,7)))\n*$R641","v":156.793282},{"$f":"(($D641*'fnd base rates'!H$107)\n+($E641*'fnd base rates'!H$108)\n+($F641*'fnd base rates'!H$109)\n+($G641*'fnd base rates'!H$110)\n+($H641*'fnd base rates'!H$111)\n+($I641*'fnd base rates'!H$112)\n+($J641*'fnd base rates'!H$113)\n+($K641*'fnd base rates'!H$114)\n+($M641*'fnd base rates'!H$116)\n+($N641*'fnd base rates'!H$117)\n+($O641*'fnd base rates'!H$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D641*'fnd base rates'!I$107)\n+($E641*'fnd base rates'!I$108)\n+($F641*'fnd base rates'!I$109)\n+($G641*'fnd base rates'!I$110)\n+($H641*'fnd base rates'!I$111)\n+($I641*'fnd base rates'!I$112)\n+($J641*'fnd base rates'!I$113)\n+($K641*'fnd base rates'!I$114)\n+($M641*'fnd base rates'!I$116)\n+($N641*'fnd base rates'!I$117)\n+($O641*'fnd base rates'!I$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,9)))\n*$R641","v":306.35000000000002},{"$f":"(($D641*'fnd base rates'!J$107)\n+($E641*'fnd base rates'!J$108)\n+($F641*'fnd base rates'!J$109)\n+($G641*'fnd base rates'!J$110)\n+($H641*'fnd base rates'!J$111)\n+($I641*'fnd base rates'!J$112)\n+($J641*'fnd base rates'!J$113)\n+($K641*'fnd base rates'!J$114)\n+($M641*'fnd base rates'!J$116)\n+($N641*'fnd base rates'!J$117)\n+($O641*'fnd base rates'!J$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,10)))\n*$R641","v":152.32},{"$f":"(($D641*'fnd base rates'!K$107)\n+($E641*'fnd base rates'!K$108)\n+($F641*'fnd base rates'!K$109)\n+($G641*'fnd base rates'!K$110)\n+($H641*'fnd base rates'!K$111)\n+($I641*'fnd base rates'!K$112)\n+($J641*'fnd base rates'!K$113)\n+($K641*'fnd base rates'!K$114)\n+($M641*'fnd base rates'!K$116)\n+($N641*'fnd base rates'!K$117)\n+($O641*'fnd base rates'!K$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,11)))\n*$R641","v":1100.2098799999999},{"$f":"(($D641*'fnd base rates'!L$107)\n+($E641*'fnd base rates'!L$108)\n+($F641*'fnd base rates'!L$109)\n+($G641*'fnd base rates'!L$110)\n+($H641*'fnd base rates'!L$111)\n+($I641*'fnd base rates'!L$112)\n+($J641*'fnd base rates'!L$113)\n+($K641*'fnd base rates'!L$114)\n+($M641*'fnd base rates'!L$116)\n+($N641*'fnd base rates'!L$117)\n+($O641*'fnd base rates'!L$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D641*'fnd base rates'!M$107)\n+($E641*'fnd base rates'!M$108)\n+($F641*'fnd base rates'!M$109)\n+($G641*'fnd base rates'!M$110)\n+($H641*'fnd base rates'!M$111)\n+($I641*'fnd base rates'!M$112)\n+($J641*'fnd base rates'!M$113)\n+($K641*'fnd base rates'!M$114)\n+($M641*'fnd base rates'!M$116)\n+($N641*'fnd base rates'!M$117)\n+($O641*'fnd base rates'!M$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,13)))","v":0},10114.68691,null,482204164,"482","204","164",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC641-BA641","v":0}]
[482,482204204,"RIVER VALLEY",{"$f":"'fnd enro'!D642","v":0},{"$f":"'fnd enro'!E642","v":0},{"$f":"'fnd enro'!F642","v":12},{"$f":"'fnd enro'!G642","v":68},{"$f":"'fnd enro'!H642","v":52},{"$f":"'fnd enro'!I642","v":0},{"$f":"'fnd enro'!J642","v":0},{"$f":"'fnd enro'!K642","v":5.0952000000000002},{"$f":"'fnd enro'!L642","v":0},{"$f":"'fnd enro'!M642","v":0},{"$f":"'fnd enro'!N642","v":0},{"$f":"'fnd enro'!O642","v":0},{"$f":"'fnd enro'!P642","v":13},{"$f":"'fnd enro'!R642","v":132},1,{"$f":"VALUE('fnd enro'!Q642)","v":3},null,{"$f":"(($D642*'fnd base rates'!C$107)\n+($E642*'fnd base rates'!C$108)\n+($F642*'fnd base rates'!C$109)\n+($G642*'fnd base rates'!C$110)\n+($H642*'fnd base rates'!C$111)\n+($I642*'fnd base rates'!C$112)\n+($J642*'fnd base rates'!C$113)\n+($K642*'fnd base rates'!C$114)\n+($M642*'fnd base rates'!C$116)\n+($N642*'fnd base rates'!C$117)\n+($O642*'fnd base rates'!C$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,3)))\n*$R642","v":71552.597672000004},{"$f":"(($D642*'fnd base rates'!D$107)\n+($E642*'fnd base rates'!D$108)\n+($F642*'fnd base rates'!D$109)\n+($G642*'fnd base rates'!D$110)\n+($H642*'fnd base rates'!D$111)\n+($I642*'fnd base rates'!D$112)\n+($J642*'fnd base rates'!D$113)\n+($K642*'fnd base rates'!D$114)\n+($M642*'fnd base rates'!D$116)\n+($N642*'fnd base rates'!D$117)\n+($O642*'fnd base rates'!D$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,4)))\n*$R642","v":104495.75},{"$f":"(($D642*'fnd base rates'!E$107)\n+($E642*'fnd base rates'!E$108)\n+($F642*'fnd base rates'!E$109)\n+($G642*'fnd base rates'!E$110)\n+($H642*'fnd base rates'!E$111)\n+($I642*'fnd base rates'!E$112)\n+($J642*'fnd base rates'!E$113)\n+($K642*'fnd base rates'!E$114)\n+($M642*'fnd base rates'!E$116)\n+($N642*'fnd base rates'!E$117)\n+($O642*'fnd base rates'!E$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,5)))\n*$R642","v":524544.65963200002},{"$f":"(($D642*'fnd base rates'!F$107)\n+($E642*'fnd base rates'!F$108)\n+($F642*'fnd base rates'!F$109)\n+($G642*'fnd base rates'!F$110)\n+($H642*'fnd base rates'!F$111)\n+($I642*'fnd base rates'!F$112)\n+($J642*'fnd base rates'!F$113)\n+($K642*'fnd base rates'!F$114)\n+($M642*'fnd base rates'!F$116)\n+($N642*'fnd base rates'!F$117)\n+($O642*'fnd base rates'!F$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,6)))\n*$R642","v":151555.28638400001},{"$f":"(($D642*'fnd base rates'!G$107)\n+($E642*'fnd base rates'!G$108)\n+($F642*'fnd base rates'!G$109)\n+($G642*'fnd base rates'!G$110)\n+($H642*'fnd base rates'!G$111)\n+($I642*'fnd base rates'!G$112)\n+($J642*'fnd base rates'!G$113)\n+($K642*'fnd base rates'!G$114)\n+($M642*'fnd base rates'!G$116)\n+($N642*'fnd base rates'!G$117)\n+($O642*'fnd base rates'!G$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,7)))\n*$R642","v":22962.893223999999},{"$f":"(($D642*'fnd base rates'!H$107)\n+($E642*'fnd base rates'!H$108)\n+($F642*'fnd base rates'!H$109)\n+($G642*'fnd base rates'!H$110)\n+($H642*'fnd base rates'!H$111)\n+($I642*'fnd base rates'!H$112)\n+($J642*'fnd base rates'!H$113)\n+($K642*'fnd base rates'!H$114)\n+($M642*'fnd base rates'!H$116)\n+($N642*'fnd base rates'!H$117)\n+($O642*'fnd base rates'!H$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,8)))","v":69348.479288000002},{"$f":"(($D642*'fnd base rates'!I$107)\n+($E642*'fnd base rates'!I$108)\n+($F642*'fnd base rates'!I$109)\n+($G642*'fnd base rates'!I$110)\n+($H642*'fnd base rates'!I$111)\n+($I642*'fnd base rates'!I$112)\n+($J642*'fnd base rates'!I$113)\n+($K642*'fnd base rates'!I$114)\n+($M642*'fnd base rates'!I$116)\n+($N642*'fnd base rates'!I$117)\n+($O642*'fnd base rates'!I$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,9)))\n*$R642","v":44753.420000000006},{"$f":"(($D642*'fnd base rates'!J$107)\n+($E642*'fnd base rates'!J$108)\n+($F642*'fnd base rates'!J$109)\n+($G642*'fnd base rates'!J$110)\n+($H642*'fnd base rates'!J$111)\n+($I642*'fnd base rates'!J$112)\n+($J642*'fnd base rates'!J$113)\n+($K642*'fnd base rates'!J$114)\n+($M642*'fnd base rates'!J$116)\n+($N642*'fnd base rates'!J$117)\n+($O642*'fnd base rates'!J$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,10)))\n*$R642","v":31714.26},{"$f":"(($D642*'fnd base rates'!K$107)\n+($E642*'fnd base rates'!K$108)\n+($F642*'fnd base rates'!K$109)\n+($G642*'fnd base rates'!K$110)\n+($H642*'fnd base rates'!K$111)\n+($I642*'fnd base rates'!K$112)\n+($J642*'fnd base rates'!K$113)\n+($K642*'fnd base rates'!K$114)\n+($M642*'fnd base rates'!K$116)\n+($N642*'fnd base rates'!K$117)\n+($O642*'fnd base rates'!K$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,11)))\n*$R642","v":149489.10416000002},{"$f":"(($D642*'fnd base rates'!L$107)\n+($E642*'fnd base rates'!L$108)\n+($F642*'fnd base rates'!L$109)\n+($G642*'fnd base rates'!L$110)\n+($H642*'fnd base rates'!L$111)\n+($I642*'fnd base rates'!L$112)\n+($J642*'fnd base rates'!L$113)\n+($K642*'fnd base rates'!L$114)\n+($M642*'fnd base rates'!L$116)\n+($N642*'fnd base rates'!L$117)\n+($O642*'fnd base rates'!L$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,12)))","v":199875.84175999998},{"$f":"(($D642*'fnd base rates'!M$107)\n+($E642*'fnd base rates'!M$108)\n+($F642*'fnd base rates'!M$109)\n+($G642*'fnd base rates'!M$110)\n+($H642*'fnd base rates'!M$111)\n+($I642*'fnd base rates'!M$112)\n+($J642*'fnd base rates'!M$113)\n+($K642*'fnd base rates'!M$114)\n+($M642*'fnd base rates'!M$116)\n+($N642*'fnd base rates'!M$117)\n+($O642*'fnd base rates'!M$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,13)))","v":0},1370292.2921200001,null,482204204,"482","204","204",1,132,1370292.2921200001,10381,0,10381,null,null,null,null,null,10381,0,10381,null,null,{"$f":"BC642-BA642","v":0}]
[482,482204745,"RIVER VALLEY",{"$f":"'fnd enro'!D643","v":0},{"$f":"'fnd enro'!E643","v":0},{"$f":"'fnd enro'!F643","v":3},{"$f":"'fnd enro'!G643","v":13},{"$f":"'fnd enro'!H643","v":13},{"$f":"'fnd enro'!I643","v":0},{"$f":"'fnd enro'!J643","v":0},{"$f":"'fnd enro'!K643","v":1.1194},{"$f":"'fnd enro'!L643","v":0},{"$f":"'fnd enro'!M643","v":0},{"$f":"'fnd enro'!N643","v":0},{"$f":"'fnd enro'!O643","v":0},{"$f":"'fnd enro'!P643","v":0},{"$f":"'fnd enro'!R643","v":29},1,{"$f":"VALUE('fnd enro'!Q643)","v":3},null,{"$f":"(($D643*'fnd base rates'!C$107)\n+($E643*'fnd base rates'!C$108)\n+($F643*'fnd base rates'!C$109)\n+($G643*'fnd base rates'!C$110)\n+($H643*'fnd base rates'!C$111)\n+($I643*'fnd base rates'!C$112)\n+($J643*'fnd base rates'!C$113)\n+($K643*'fnd base rates'!C$114)\n+($M643*'fnd base rates'!C$116)\n+($N643*'fnd base rates'!C$117)\n+($O643*'fnd base rates'!C$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,3)))\n*$R643","v":15557.379034000001},{"$f":"(($D643*'fnd base rates'!D$107)\n+($E643*'fnd base rates'!D$108)\n+($F643*'fnd base rates'!D$109)\n+($G643*'fnd base rates'!D$110)\n+($H643*'fnd base rates'!D$111)\n+($I643*'fnd base rates'!D$112)\n+($J643*'fnd base rates'!D$113)\n+($K643*'fnd base rates'!D$114)\n+($M643*'fnd base rates'!D$116)\n+($N643*'fnd base rates'!D$117)\n+($O643*'fnd base rates'!D$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,4)))\n*$R643","v":22187.32},{"$f":"(($D643*'fnd base rates'!E$107)\n+($E643*'fnd base rates'!E$108)\n+($F643*'fnd base rates'!E$109)\n+($G643*'fnd base rates'!E$110)\n+($H643*'fnd base rates'!E$111)\n+($I643*'fnd base rates'!E$112)\n+($J643*'fnd base rates'!E$113)\n+($K643*'fnd base rates'!E$114)\n+($M643*'fnd base rates'!E$116)\n+($N643*'fnd base rates'!E$117)\n+($O643*'fnd base rates'!E$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,5)))\n*$R643","v":107060.280904},{"$f":"(($D643*'fnd base rates'!F$107)\n+($E643*'fnd base rates'!F$108)\n+($F643*'fnd base rates'!F$109)\n+($G643*'fnd base rates'!F$110)\n+($H643*'fnd base rates'!F$111)\n+($I643*'fnd base rates'!F$112)\n+($J643*'fnd base rates'!F$113)\n+($K643*'fnd base rates'!F$114)\n+($M643*'fnd base rates'!F$116)\n+($N643*'fnd base rates'!F$117)\n+($O643*'fnd base rates'!F$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,6)))\n*$R643","v":32899.035948000004},{"$f":"(($D643*'fnd base rates'!G$107)\n+($E643*'fnd base rates'!G$108)\n+($F643*'fnd base rates'!G$109)\n+($G643*'fnd base rates'!G$110)\n+($H643*'fnd base rates'!G$111)\n+($I643*'fnd base rates'!G$112)\n+($J643*'fnd base rates'!G$113)\n+($K643*'fnd base rates'!G$114)\n+($M643*'fnd base rates'!G$116)\n+($N643*'fnd base rates'!G$117)\n+($O643*'fnd base rates'!G$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,7)))\n*$R643","v":4698.5251779999999},{"$f":"(($D643*'fnd base rates'!H$107)\n+($E643*'fnd base rates'!H$108)\n+($F643*'fnd base rates'!H$109)\n+($G643*'fnd base rates'!H$110)\n+($H643*'fnd base rates'!H$111)\n+($I643*'fnd base rates'!H$112)\n+($J643*'fnd base rates'!H$113)\n+($K643*'fnd base rates'!H$114)\n+($M643*'fnd base rates'!H$116)\n+($N643*'fnd base rates'!H$117)\n+($O643*'fnd base rates'!H$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,8)))","v":15179.729086000001},{"$f":"(($D643*'fnd base rates'!I$107)\n+($E643*'fnd base rates'!I$108)\n+($F643*'fnd base rates'!I$109)\n+($G643*'fnd base rates'!I$110)\n+($H643*'fnd base rates'!I$111)\n+($I643*'fnd base rates'!I$112)\n+($J643*'fnd base rates'!I$113)\n+($K643*'fnd base rates'!I$114)\n+($M643*'fnd base rates'!I$116)\n+($N643*'fnd base rates'!I$117)\n+($O643*'fnd base rates'!I$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,9)))\n*$R643","v":9616.57},{"$f":"(($D643*'fnd base rates'!J$107)\n+($E643*'fnd base rates'!J$108)\n+($F643*'fnd base rates'!J$109)\n+($G643*'fnd base rates'!J$110)\n+($H643*'fnd base rates'!J$111)\n+($I643*'fnd base rates'!J$112)\n+($J643*'fnd base rates'!J$113)\n+($K643*'fnd base rates'!J$114)\n+($M643*'fnd base rates'!J$116)\n+($N643*'fnd base rates'!J$117)\n+($O643*'fnd base rates'!J$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,10)))\n*$R643","v":5519.37},{"$f":"(($D643*'fnd base rates'!K$107)\n+($E643*'fnd base rates'!K$108)\n+($F643*'fnd base rates'!K$109)\n+($G643*'fnd base rates'!K$110)\n+($H643*'fnd base rates'!K$111)\n+($I643*'fnd base rates'!K$112)\n+($J643*'fnd base rates'!K$113)\n+($K643*'fnd base rates'!K$114)\n+($M643*'fnd base rates'!K$116)\n+($N643*'fnd base rates'!K$117)\n+($O643*'fnd base rates'!K$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,11)))\n*$R643","v":32971.436519999996},{"$f":"(($D643*'fnd base rates'!L$107)\n+($E643*'fnd base rates'!L$108)\n+($F643*'fnd base rates'!L$109)\n+($G643*'fnd base rates'!L$110)\n+($H643*'fnd base rates'!L$111)\n+($I643*'fnd base rates'!L$112)\n+($J643*'fnd base rates'!L$113)\n+($K643*'fnd base rates'!L$114)\n+($M643*'fnd base rates'!L$116)\n+($N643*'fnd base rates'!L$117)\n+($O643*'fnd base rates'!L$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,12)))","v":42800.613720000001},{"$f":"(($D643*'fnd base rates'!M$107)\n+($E643*'fnd base rates'!M$108)\n+($F643*'fnd base rates'!M$109)\n+($G643*'fnd base rates'!M$110)\n+($H643*'fnd base rates'!M$111)\n+($I643*'fnd base rates'!M$112)\n+($J643*'fnd base rates'!M$113)\n+($K643*'fnd base rates'!M$114)\n+($M643*'fnd base rates'!M$116)\n+($N643*'fnd base rates'!M$117)\n+($O643*'fnd base rates'!M$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,13)))","v":0},288490.26039000001,null,482204745,"482","204","745",1,29,288490.26039000001,9948,0,9948,null,null,null,null,null,9948,0,9948,null,null,{"$f":"BC643-BA643","v":0}]
[482,482204773,"RIVER VALLEY",{"$f":"'fnd enro'!D644","v":0},{"$f":"'fnd enro'!E644","v":0},{"$f":"'fnd enro'!F644","v":4},{"$f":"'fnd enro'!G644","v":27},{"$f":"'fnd enro'!H644","v":10},{"$f":"'fnd enro'!I644","v":0},{"$f":"'fnd enro'!J644","v":0},{"$f":"'fnd enro'!K644","v":1.5826},{"$f":"'fnd enro'!L644","v":0},{"$f":"'fnd enro'!M644","v":0},{"$f":"'fnd enro'!N644","v":0},{"$f":"'fnd enro'!O644","v":0},{"$f":"'fnd enro'!P644","v":3},{"$f":"'fnd enro'!R644","v":41},1,{"$f":"VALUE('fnd enro'!Q644)","v":6},null,{"$f":"(($D644*'fnd base rates'!C$107)\n+($E644*'fnd base rates'!C$108)\n+($F644*'fnd base rates'!C$109)\n+($G644*'fnd base rates'!C$110)\n+($H644*'fnd base rates'!C$111)\n+($I644*'fnd base rates'!C$112)\n+($J644*'fnd base rates'!C$113)\n+($K644*'fnd base rates'!C$114)\n+($M644*'fnd base rates'!C$116)\n+($N644*'fnd base rates'!C$117)\n+($O644*'fnd base rates'!C$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,3)))\n*$R644","v":22190.185186000002},{"$f":"(($D644*'fnd base rates'!D$107)\n+($E644*'fnd base rates'!D$108)\n+($F644*'fnd base rates'!D$109)\n+($G644*'fnd base rates'!D$110)\n+($H644*'fnd base rates'!D$111)\n+($I644*'fnd base rates'!D$112)\n+($J644*'fnd base rates'!D$113)\n+($K644*'fnd base rates'!D$114)\n+($M644*'fnd base rates'!D$116)\n+($N644*'fnd base rates'!D$117)\n+($O644*'fnd base rates'!D$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,4)))\n*$R644","v":32293.39},{"$f":"(($D644*'fnd base rates'!E$107)\n+($E644*'fnd base rates'!E$108)\n+($F644*'fnd base rates'!E$109)\n+($G644*'fnd base rates'!E$110)\n+($H644*'fnd base rates'!E$111)\n+($I644*'fnd base rates'!E$112)\n+($J644*'fnd base rates'!E$113)\n+($K644*'fnd base rates'!E$114)\n+($M644*'fnd base rates'!E$116)\n+($N644*'fnd base rates'!E$117)\n+($O644*'fnd base rates'!E$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,5)))\n*$R644","v":163919.24541599999},{"$f":"(($D644*'fnd base rates'!F$107)\n+($E644*'fnd base rates'!F$108)\n+($F644*'fnd base rates'!F$109)\n+($G644*'fnd base rates'!F$110)\n+($H644*'fnd base rates'!F$111)\n+($I644*'fnd base rates'!F$112)\n+($J644*'fnd base rates'!F$113)\n+($K644*'fnd base rates'!F$114)\n+($M644*'fnd base rates'!F$116)\n+($N644*'fnd base rates'!F$117)\n+($O644*'fnd base rates'!F$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,6)))\n*$R644","v":48624.602891999995},{"$f":"(($D644*'fnd base rates'!G$107)\n+($E644*'fnd base rates'!G$108)\n+($F644*'fnd base rates'!G$109)\n+($G644*'fnd base rates'!G$110)\n+($H644*'fnd base rates'!G$111)\n+($I644*'fnd base rates'!G$112)\n+($J644*'fnd base rates'!G$113)\n+($K644*'fnd base rates'!G$114)\n+($M644*'fnd base rates'!G$116)\n+($N644*'fnd base rates'!G$117)\n+($O644*'fnd base rates'!G$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,7)))\n*$R644","v":6983.1645620000008},{"$f":"(($D644*'fnd base rates'!H$107)\n+($E644*'fnd base rates'!H$108)\n+($F644*'fnd base rates'!H$109)\n+($G644*'fnd base rates'!H$110)\n+($H644*'fnd base rates'!H$111)\n+($I644*'fnd base rates'!H$112)\n+($J644*'fnd base rates'!H$113)\n+($K644*'fnd base rates'!H$114)\n+($M644*'fnd base rates'!H$116)\n+($N644*'fnd base rates'!H$117)\n+($O644*'fnd base rates'!H$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,8)))","v":21528.166294000002},{"$f":"(($D644*'fnd base rates'!I$107)\n+($E644*'fnd base rates'!I$108)\n+($F644*'fnd base rates'!I$109)\n+($G644*'fnd base rates'!I$110)\n+($H644*'fnd base rates'!I$111)\n+($I644*'fnd base rates'!I$112)\n+($J644*'fnd base rates'!I$113)\n+($K644*'fnd base rates'!I$114)\n+($M644*'fnd base rates'!I$116)\n+($N644*'fnd base rates'!I$117)\n+($O644*'fnd base rates'!I$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,9)))\n*$R644","v":13489.42},{"$f":"(($D644*'fnd base rates'!J$107)\n+($E644*'fnd base rates'!J$108)\n+($F644*'fnd base rates'!J$109)\n+($G644*'fnd base rates'!J$110)\n+($H644*'fnd base rates'!J$111)\n+($I644*'fnd base rates'!J$112)\n+($J644*'fnd base rates'!J$113)\n+($K644*'fnd base rates'!J$114)\n+($M644*'fnd base rates'!J$116)\n+($N644*'fnd base rates'!J$117)\n+($O644*'fnd base rates'!J$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,10)))\n*$R644","v":8907.18},{"$f":"(($D644*'fnd base rates'!K$107)\n+($E644*'fnd base rates'!K$108)\n+($F644*'fnd base rates'!K$109)\n+($G644*'fnd base rates'!K$110)\n+($H644*'fnd base rates'!K$111)\n+($I644*'fnd base rates'!K$112)\n+($J644*'fnd base rates'!K$113)\n+($K644*'fnd base rates'!K$114)\n+($M644*'fnd base rates'!K$116)\n+($N644*'fnd base rates'!K$117)\n+($O644*'fnd base rates'!K$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,11)))\n*$R644","v":45928.105079999994},{"$f":"(($D644*'fnd base rates'!L$107)\n+($E644*'fnd base rates'!L$108)\n+($F644*'fnd base rates'!L$109)\n+($G644*'fnd base rates'!L$110)\n+($H644*'fnd base rates'!L$111)\n+($I644*'fnd base rates'!L$112)\n+($J644*'fnd base rates'!L$113)\n+($K644*'fnd base rates'!L$114)\n+($M644*'fnd base rates'!L$116)\n+($N644*'fnd base rates'!L$117)\n+($O644*'fnd base rates'!L$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,12)))","v":61416.323880000004},{"$f":"(($D644*'fnd base rates'!M$107)\n+($E644*'fnd base rates'!M$108)\n+($F644*'fnd base rates'!M$109)\n+($G644*'fnd base rates'!M$110)\n+($H644*'fnd base rates'!M$111)\n+($I644*'fnd base rates'!M$112)\n+($J644*'fnd base rates'!M$113)\n+($K644*'fnd base rates'!M$114)\n+($M644*'fnd base rates'!M$116)\n+($N644*'fnd base rates'!M$117)\n+($O644*'fnd base rates'!M$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,13)))","v":0},425279.78330999997,null,482204773,"482","204","773",1,41,425279.78330999997,10373,0,10373,null,null,null,null,null,10373,0,10373,null,null,{"$f":"BC644-BA644","v":0}]
[483,483239020,"RISING TIDE",{"$f":"'fnd enro'!D645","v":0},{"$f":"'fnd enro'!E645","v":0},{"$f":"'fnd enro'!F645","v":0},{"$f":"'fnd enro'!G645","v":3},{"$f":"'fnd enro'!H645","v":10},{"$f":"'fnd enro'!I645","v":8},{"$f":"'fnd enro'!J645","v":0},{"$f":"'fnd enro'!K645","v":0.81059999999999999},{"$f":"'fnd enro'!L645","v":0},{"$f":"'fnd enro'!M645","v":0},{"$f":"'fnd enro'!N645","v":1},{"$f":"'fnd enro'!O645","v":0},{"$f":"'fnd enro'!P645","v":12},{"$f":"'fnd enro'!R645","v":21},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q645)","v":10},null,{"$f":"(($D645*'fnd base rates'!C$107)\n+($E645*'fnd base rates'!C$108)\n+($F645*'fnd base rates'!C$109)\n+($G645*'fnd base rates'!C$110)\n+($H645*'fnd base rates'!C$111)\n+($I645*'fnd base rates'!C$112)\n+($J645*'fnd base rates'!C$113)\n+($K645*'fnd base rates'!C$114)\n+($M645*'fnd base rates'!C$116)\n+($N645*'fnd base rates'!C$117)\n+($O645*'fnd base rates'!C$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,3)))\n*$R645","v":12780.172861842},{"$f":"(($D645*'fnd base rates'!D$107)\n+($E645*'fnd base rates'!D$108)\n+($F645*'fnd base rates'!D$109)\n+($G645*'fnd base rates'!D$110)\n+($H645*'fnd base rates'!D$111)\n+($I645*'fnd base rates'!D$112)\n+($J645*'fnd base rates'!D$113)\n+($K645*'fnd base rates'!D$114)\n+($M645*'fnd base rates'!D$116)\n+($N645*'fnd base rates'!D$117)\n+($O645*'fnd base rates'!D$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,4)))\n*$R645","v":21531.345069999999},{"$f":"(($D645*'fnd base rates'!E$107)\n+($E645*'fnd base rates'!E$108)\n+($F645*'fnd base rates'!E$109)\n+($G645*'fnd base rates'!E$110)\n+($H645*'fnd base rates'!E$111)\n+($I645*'fnd base rates'!E$112)\n+($J645*'fnd base rates'!E$113)\n+($K645*'fnd base rates'!E$114)\n+($M645*'fnd base rates'!E$116)\n+($N645*'fnd base rates'!E$117)\n+($O645*'fnd base rates'!E$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,5)))\n*$R645","v":135704.72141815198},{"$f":"(($D645*'fnd base rates'!F$107)\n+($E645*'fnd base rates'!F$108)\n+($F645*'fnd base rates'!F$109)\n+($G645*'fnd base rates'!F$110)\n+($H645*'fnd base rates'!F$111)\n+($I645*'fnd base rates'!F$112)\n+($J645*'fnd base rates'!F$113)\n+($K645*'fnd base rates'!F$114)\n+($M645*'fnd base rates'!F$116)\n+($N645*'fnd base rates'!F$117)\n+($O645*'fnd base rates'!F$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,6)))\n*$R645","v":21754.211564124002},{"$f":"(($D645*'fnd base rates'!G$107)\n+($E645*'fnd base rates'!G$108)\n+($F645*'fnd base rates'!G$109)\n+($G645*'fnd base rates'!G$110)\n+($H645*'fnd base rates'!G$111)\n+($I645*'fnd base rates'!G$112)\n+($J645*'fnd base rates'!G$113)\n+($K645*'fnd base rates'!G$114)\n+($M645*'fnd base rates'!G$116)\n+($N645*'fnd base rates'!G$117)\n+($O645*'fnd base rates'!G$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,7)))\n*$R645","v":5864.2338821140002},{"$f":"(($D645*'fnd base rates'!H$107)\n+($E645*'fnd base rates'!H$108)\n+($F645*'fnd base rates'!H$109)\n+($G645*'fnd base rates'!H$110)\n+($H645*'fnd base rates'!H$111)\n+($I645*'fnd base rates'!H$112)\n+($J645*'fnd base rates'!H$113)\n+($K645*'fnd base rates'!H$114)\n+($M645*'fnd base rates'!H$116)\n+($N645*'fnd base rates'!H$117)\n+($O645*'fnd base rates'!H$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,8)))","v":13890.147614000001},{"$f":"(($D645*'fnd base rates'!I$107)\n+($E645*'fnd base rates'!I$108)\n+($F645*'fnd base rates'!I$109)\n+($G645*'fnd base rates'!I$110)\n+($H645*'fnd base rates'!I$111)\n+($I645*'fnd base rates'!I$112)\n+($J645*'fnd base rates'!I$113)\n+($K645*'fnd base rates'!I$114)\n+($M645*'fnd base rates'!I$116)\n+($N645*'fnd base rates'!I$117)\n+($O645*'fnd base rates'!I$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,9)))\n*$R645","v":10179.347549999999},{"$f":"(($D645*'fnd base rates'!J$107)\n+($E645*'fnd base rates'!J$108)\n+($F645*'fnd base rates'!J$109)\n+($G645*'fnd base rates'!J$110)\n+($H645*'fnd base rates'!J$111)\n+($I645*'fnd base rates'!J$112)\n+($J645*'fnd base rates'!J$113)\n+($K645*'fnd base rates'!J$114)\n+($M645*'fnd base rates'!J$116)\n+($N645*'fnd base rates'!J$117)\n+($O645*'fnd base rates'!J$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,10)))\n*$R645","v":17446.93391},{"$f":"(($D645*'fnd base rates'!K$107)\n+($E645*'fnd base rates'!K$108)\n+($F645*'fnd base rates'!K$109)\n+($G645*'fnd base rates'!K$110)\n+($H645*'fnd base rates'!K$111)\n+($I645*'fnd base rates'!K$112)\n+($J645*'fnd base rates'!K$113)\n+($K645*'fnd base rates'!K$114)\n+($M645*'fnd base rates'!K$116)\n+($N645*'fnd base rates'!K$117)\n+($O645*'fnd base rates'!K$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,11)))\n*$R645","v":25554.778016759999},{"$f":"(($D645*'fnd base rates'!L$107)\n+($E645*'fnd base rates'!L$108)\n+($F645*'fnd base rates'!L$109)\n+($G645*'fnd base rates'!L$110)\n+($H645*'fnd base rates'!L$111)\n+($I645*'fnd base rates'!L$112)\n+($J645*'fnd base rates'!L$113)\n+($K645*'fnd base rates'!L$114)\n+($M645*'fnd base rates'!L$116)\n+($N645*'fnd base rates'!L$117)\n+($O645*'fnd base rates'!L$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,12)))","v":37830.640280000007},{"$f":"(($D645*'fnd base rates'!M$107)\n+($E645*'fnd base rates'!M$108)\n+($F645*'fnd base rates'!M$109)\n+($G645*'fnd base rates'!M$110)\n+($H645*'fnd base rates'!M$111)\n+($I645*'fnd base rates'!M$112)\n+($J645*'fnd base rates'!M$113)\n+($K645*'fnd base rates'!M$114)\n+($M645*'fnd base rates'!M$116)\n+($N645*'fnd base rates'!M$117)\n+($O645*'fnd base rates'!M$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,13)))","v":0},302536.53216699196,null,483239020,"483","239","020",1,21,302536.53216699196,14407,0,14407,null,null,null,null,null,14407,0,14407,null,null,{"$f":"BC645-BA645","v":0}]
[483,483239036,"RISING TIDE",{"$f":"'fnd enro'!D646","v":0},{"$f":"'fnd enro'!E646","v":0},{"$f":"'fnd enro'!F646","v":0},{"$f":"'fnd enro'!G646","v":4},{"$f":"'fnd enro'!H646","v":14},{"$f":"'fnd enro'!I646","v":7},{"$f":"'fnd enro'!J646","v":0},{"$f":"'fnd enro'!K646","v":0.96499999999999997},{"$f":"'fnd enro'!L646","v":0},{"$f":"'fnd enro'!M646","v":0},{"$f":"'fnd enro'!N646","v":0},{"$f":"'fnd enro'!O646","v":0},{"$f":"'fnd enro'!P646","v":7},{"$f":"'fnd enro'!R646","v":25},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q646)","v":7},null,{"$f":"(($D646*'fnd base rates'!C$107)\n+($E646*'fnd base rates'!C$108)\n+($F646*'fnd base rates'!C$109)\n+($G646*'fnd base rates'!C$110)\n+($H646*'fnd base rates'!C$111)\n+($I646*'fnd base rates'!C$112)\n+($J646*'fnd base rates'!C$113)\n+($K646*'fnd base rates'!C$114)\n+($M646*'fnd base rates'!C$116)\n+($N646*'fnd base rates'!C$117)\n+($O646*'fnd base rates'!C$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,3)))\n*$R646","v":14406.018155049998},{"$f":"(($D646*'fnd base rates'!D$107)\n+($E646*'fnd base rates'!D$108)\n+($F646*'fnd base rates'!D$109)\n+($G646*'fnd base rates'!D$110)\n+($H646*'fnd base rates'!D$111)\n+($I646*'fnd base rates'!D$112)\n+($J646*'fnd base rates'!D$113)\n+($K646*'fnd base rates'!D$114)\n+($M646*'fnd base rates'!D$116)\n+($N646*'fnd base rates'!D$117)\n+($O646*'fnd base rates'!D$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,4)))\n*$R646","v":22195.470979999998},{"$f":"(($D646*'fnd base rates'!E$107)\n+($E646*'fnd base rates'!E$108)\n+($F646*'fnd base rates'!E$109)\n+($G646*'fnd base rates'!E$110)\n+($H646*'fnd base rates'!E$111)\n+($I646*'fnd base rates'!E$112)\n+($J646*'fnd base rates'!E$113)\n+($K646*'fnd base rates'!E$114)\n+($M646*'fnd base rates'!E$116)\n+($N646*'fnd base rates'!E$117)\n+($O646*'fnd base rates'!E$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,5)))\n*$R646","v":125024.51479779997},{"$f":"(($D646*'fnd base rates'!F$107)\n+($E646*'fnd base rates'!F$108)\n+($F646*'fnd base rates'!F$109)\n+($G646*'fnd base rates'!F$110)\n+($H646*'fnd base rates'!F$111)\n+($I646*'fnd base rates'!F$112)\n+($J646*'fnd base rates'!F$113)\n+($K646*'fnd base rates'!F$114)\n+($M646*'fnd base rates'!F$116)\n+($N646*'fnd base rates'!F$117)\n+($O646*'fnd base rates'!F$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,6)))\n*$R646","v":26063.190931099998},{"$f":"(($D646*'fnd base rates'!G$107)\n+($E646*'fnd base rates'!G$108)\n+($F646*'fnd base rates'!G$109)\n+($G646*'fnd base rates'!G$110)\n+($H646*'fnd base rates'!G$111)\n+($I646*'fnd base rates'!G$112)\n+($J646*'fnd base rates'!G$113)\n+($K646*'fnd base rates'!G$114)\n+($M646*'fnd base rates'!G$116)\n+($N646*'fnd base rates'!G$117)\n+($O646*'fnd base rates'!G$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,7)))\n*$R646","v":5403.6432058499995},{"$f":"(($D646*'fnd base rates'!H$107)\n+($E646*'fnd base rates'!H$108)\n+($F646*'fnd base rates'!H$109)\n+($G646*'fnd base rates'!H$110)\n+($H646*'fnd base rates'!H$111)\n+($I646*'fnd base rates'!H$112)\n+($J646*'fnd base rates'!H$113)\n+($K646*'fnd base rates'!H$114)\n+($M646*'fnd base rates'!H$116)\n+($N646*'fnd base rates'!H$117)\n+($O646*'fnd base rates'!H$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,8)))","v":15383.72335},{"$f":"(($D646*'fnd base rates'!I$107)\n+($E646*'fnd base rates'!I$108)\n+($F646*'fnd base rates'!I$109)\n+($G646*'fnd base rates'!I$110)\n+($H646*'fnd base rates'!I$111)\n+($I646*'fnd base rates'!I$112)\n+($J646*'fnd base rates'!I$113)\n+($K646*'fnd base rates'!I$114)\n+($M646*'fnd base rates'!I$116)\n+($N646*'fnd base rates'!I$117)\n+($O646*'fnd base rates'!I$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,9)))\n*$R646","v":10561.388719999999},{"$f":"(($D646*'fnd base rates'!J$107)\n+($E646*'fnd base rates'!J$108)\n+($F646*'fnd base rates'!J$109)\n+($G646*'fnd base rates'!J$110)\n+($H646*'fnd base rates'!J$111)\n+($I646*'fnd base rates'!J$112)\n+($J646*'fnd base rates'!J$113)\n+($K646*'fnd base rates'!J$114)\n+($M646*'fnd base rates'!J$116)\n+($N646*'fnd base rates'!J$117)\n+($O646*'fnd base rates'!J$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,10)))\n*$R646","v":13258.12796},{"$f":"(($D646*'fnd base rates'!K$107)\n+($E646*'fnd base rates'!K$108)\n+($F646*'fnd base rates'!K$109)\n+($G646*'fnd base rates'!K$110)\n+($H646*'fnd base rates'!K$111)\n+($I646*'fnd base rates'!K$112)\n+($J646*'fnd base rates'!K$113)\n+($K646*'fnd base rates'!K$114)\n+($M646*'fnd base rates'!K$116)\n+($N646*'fnd base rates'!K$117)\n+($O646*'fnd base rates'!K$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,11)))\n*$R646","v":30074.552388999993},{"$f":"(($D646*'fnd base rates'!L$107)\n+($E646*'fnd base rates'!L$108)\n+($F646*'fnd base rates'!L$109)\n+($G646*'fnd base rates'!L$110)\n+($H646*'fnd base rates'!L$111)\n+($I646*'fnd base rates'!L$112)\n+($J646*'fnd base rates'!L$113)\n+($K646*'fnd base rates'!L$114)\n+($M646*'fnd base rates'!L$116)\n+($N646*'fnd base rates'!L$117)\n+($O646*'fnd base rates'!L$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,12)))","v":40138.037000000004},{"$f":"(($D646*'fnd base rates'!M$107)\n+($E646*'fnd base rates'!M$108)\n+($F646*'fnd base rates'!M$109)\n+($G646*'fnd base rates'!M$110)\n+($H646*'fnd base rates'!M$111)\n+($I646*'fnd base rates'!M$112)\n+($J646*'fnd base rates'!M$113)\n+($K646*'fnd base rates'!M$114)\n+($M646*'fnd base rates'!M$116)\n+($N646*'fnd base rates'!M$117)\n+($O646*'fnd base rates'!M$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,13)))","v":0},302508.66748880001,null,483239036,"483","239","036",1,25,302508.66748880001,12100,0,12100,null,null,null,null,null,12100,0,12100,null,null,{"$f":"BC646-BA646","v":0}]
[483,483239052,"RISING TIDE",{"$f":"'fnd enro'!D647","v":0},{"$f":"'fnd enro'!E647","v":0},{"$f":"'fnd enro'!F647","v":0},{"$f":"'fnd enro'!G647","v":1},{"$f":"'fnd enro'!H647","v":20},{"$f":"'fnd enro'!I647","v":16},{"$f":"'fnd enro'!J647","v":0},{"$f":"'fnd enro'!K647","v":1.4281999999999999},{"$f":"'fnd enro'!L647","v":0},{"$f":"'fnd enro'!M647","v":0},{"$f":"'fnd enro'!N647","v":0},{"$f":"'fnd enro'!O647","v":0},{"$f":"'fnd enro'!P647","v":1},{"$f":"'fnd enro'!R647","v":37},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q647)","v":7},null,{"$f":"(($D647*'fnd base rates'!C$107)\n+($E647*'fnd base rates'!C$108)\n+($F647*'fnd base rates'!C$109)\n+($G647*'fnd base rates'!C$110)\n+($H647*'fnd base rates'!C$111)\n+($I647*'fnd base rates'!C$112)\n+($J647*'fnd base rates'!C$113)\n+($K647*'fnd base rates'!C$114)\n+($M647*'fnd base rates'!C$116)\n+($N647*'fnd base rates'!C$117)\n+($O647*'fnd base rates'!C$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,3)))\n*$R647","v":20654.665064673998},{"$f":"(($D647*'fnd base rates'!D$107)\n+($E647*'fnd base rates'!D$108)\n+($F647*'fnd base rates'!D$109)\n+($G647*'fnd base rates'!D$110)\n+($H647*'fnd base rates'!D$111)\n+($I647*'fnd base rates'!D$112)\n+($J647*'fnd base rates'!D$113)\n+($K647*'fnd base rates'!D$114)\n+($M647*'fnd base rates'!D$116)\n+($N647*'fnd base rates'!D$117)\n+($O647*'fnd base rates'!D$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,4)))\n*$R647","v":29692.607659999998},{"$f":"(($D647*'fnd base rates'!E$107)\n+($E647*'fnd base rates'!E$108)\n+($F647*'fnd base rates'!E$109)\n+($G647*'fnd base rates'!E$110)\n+($H647*'fnd base rates'!E$111)\n+($I647*'fnd base rates'!E$112)\n+($J647*'fnd base rates'!E$113)\n+($K647*'fnd base rates'!E$114)\n+($M647*'fnd base rates'!E$116)\n+($N647*'fnd base rates'!E$117)\n+($O647*'fnd base rates'!E$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,5)))\n*$R647","v":160569.15664674394},{"$f":"(($D647*'fnd base rates'!F$107)\n+($E647*'fnd base rates'!F$108)\n+($F647*'fnd base rates'!F$109)\n+($G647*'fnd base rates'!F$110)\n+($H647*'fnd base rates'!F$111)\n+($I647*'fnd base rates'!F$112)\n+($J647*'fnd base rates'!F$113)\n+($K647*'fnd base rates'!F$114)\n+($M647*'fnd base rates'!F$116)\n+($N647*'fnd base rates'!F$117)\n+($O647*'fnd base rates'!F$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,6)))\n*$R647","v":36652.928062027997},{"$f":"(($D647*'fnd base rates'!G$107)\n+($E647*'fnd base rates'!G$108)\n+($F647*'fnd base rates'!G$109)\n+($G647*'fnd base rates'!G$110)\n+($H647*'fnd base rates'!G$111)\n+($I647*'fnd base rates'!G$112)\n+($J647*'fnd base rates'!G$113)\n+($K647*'fnd base rates'!G$114)\n+($M647*'fnd base rates'!G$116)\n+($N647*'fnd base rates'!G$117)\n+($O647*'fnd base rates'!G$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,7)))\n*$R647","v":6535.1858570580007},{"$f":"(($D647*'fnd base rates'!H$107)\n+($E647*'fnd base rates'!H$108)\n+($F647*'fnd base rates'!H$109)\n+($G647*'fnd base rates'!H$110)\n+($H647*'fnd base rates'!H$111)\n+($I647*'fnd base rates'!H$112)\n+($J647*'fnd base rates'!H$113)\n+($K647*'fnd base rates'!H$114)\n+($M647*'fnd base rates'!H$116)\n+($N647*'fnd base rates'!H$117)\n+($O647*'fnd base rates'!H$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,8)))","v":24265.090558},{"$f":"(($D647*'fnd base rates'!I$107)\n+($E647*'fnd base rates'!I$108)\n+($F647*'fnd base rates'!I$109)\n+($G647*'fnd base rates'!I$110)\n+($H647*'fnd base rates'!I$111)\n+($I647*'fnd base rates'!I$112)\n+($J647*'fnd base rates'!I$113)\n+($K647*'fnd base rates'!I$114)\n+($M647*'fnd base rates'!I$116)\n+($N647*'fnd base rates'!I$117)\n+($O647*'fnd base rates'!I$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,9)))\n*$R647","v":15040.388749999998},{"$f":"(($D647*'fnd base rates'!J$107)\n+($E647*'fnd base rates'!J$108)\n+($F647*'fnd base rates'!J$109)\n+($G647*'fnd base rates'!J$110)\n+($H647*'fnd base rates'!J$111)\n+($I647*'fnd base rates'!J$112)\n+($J647*'fnd base rates'!J$113)\n+($K647*'fnd base rates'!J$114)\n+($M647*'fnd base rates'!J$116)\n+($N647*'fnd base rates'!J$117)\n+($O647*'fnd base rates'!J$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,10)))\n*$R647","v":15530.682349999999},{"$f":"(($D647*'fnd base rates'!K$107)\n+($E647*'fnd base rates'!K$108)\n+($F647*'fnd base rates'!K$109)\n+($G647*'fnd base rates'!K$110)\n+($H647*'fnd base rates'!K$111)\n+($I647*'fnd base rates'!K$112)\n+($J647*'fnd base rates'!K$113)\n+($K647*'fnd base rates'!K$114)\n+($M647*'fnd base rates'!K$116)\n+($N647*'fnd base rates'!K$117)\n+($O647*'fnd base rates'!K$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,11)))\n*$R647","v":44740.707085719994},{"$f":"(($D647*'fnd base rates'!L$107)\n+($E647*'fnd base rates'!L$108)\n+($F647*'fnd base rates'!L$109)\n+($G647*'fnd base rates'!L$110)\n+($H647*'fnd base rates'!L$111)\n+($I647*'fnd base rates'!L$112)\n+($J647*'fnd base rates'!L$113)\n+($K647*'fnd base rates'!L$114)\n+($M647*'fnd base rates'!L$116)\n+($N647*'fnd base rates'!L$117)\n+($O647*'fnd base rates'!L$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,12)))","v":54115.267160000003},{"$f":"(($D647*'fnd base rates'!M$107)\n+($E647*'fnd base rates'!M$108)\n+($F647*'fnd base rates'!M$109)\n+($G647*'fnd base rates'!M$110)\n+($H647*'fnd base rates'!M$111)\n+($I647*'fnd base rates'!M$112)\n+($J647*'fnd base rates'!M$113)\n+($K647*'fnd base rates'!M$114)\n+($M647*'fnd base rates'!M$116)\n+($N647*'fnd base rates'!M$117)\n+($O647*'fnd base rates'!M$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,13)))","v":0},407796.67919422389,null,483239052,"483","239","052",1,37,407796.67919422389,11022,0,11022,null,null,null,null,null,11022,0,11022,null,null,{"$f":"BC647-BA647","v":0}]
[483,483239082,"RISING TIDE",{"$f":"'fnd enro'!D648","v":0},{"$f":"'fnd enro'!E648","v":0},{"$f":"'fnd enro'!F648","v":0},{"$f":"'fnd enro'!G648","v":1},{"$f":"'fnd enro'!H648","v":1},{"$f":"'fnd enro'!I648","v":3},{"$f":"'fnd enro'!J648","v":0},{"$f":"'fnd enro'!K648","v":0.193},{"$f":"'fnd enro'!L648","v":0},{"$f":"'fnd enro'!M648","v":0},{"$f":"'fnd enro'!N648","v":0},{"$f":"'fnd enro'!O648","v":0},{"$f":"'fnd enro'!P648","v":0},{"$f":"'fnd enro'!R648","v":5},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q648)","v":2},null,{"$f":"(($D648*'fnd base rates'!C$107)\n+($E648*'fnd base rates'!C$108)\n+($F648*'fnd base rates'!C$109)\n+($G648*'fnd base rates'!C$110)\n+($H648*'fnd base rates'!C$111)\n+($I648*'fnd base rates'!C$112)\n+($J648*'fnd base rates'!C$113)\n+($K648*'fnd base rates'!C$114)\n+($M648*'fnd base rates'!C$116)\n+($N648*'fnd base rates'!C$117)\n+($O648*'fnd base rates'!C$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,3)))\n*$R648","v":2781.5520790099999},{"$f":"(($D648*'fnd base rates'!D$107)\n+($E648*'fnd base rates'!D$108)\n+($F648*'fnd base rates'!D$109)\n+($G648*'fnd base rates'!D$110)\n+($H648*'fnd base rates'!D$111)\n+($I648*'fnd base rates'!D$112)\n+($J648*'fnd base rates'!D$113)\n+($K648*'fnd base rates'!D$114)\n+($M648*'fnd base rates'!D$116)\n+($N648*'fnd base rates'!D$117)\n+($O648*'fnd base rates'!D$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,4)))\n*$R648","v":3966.9398000000001},{"$f":"(($D648*'fnd base rates'!E$107)\n+($E648*'fnd base rates'!E$108)\n+($F648*'fnd base rates'!E$109)\n+($G648*'fnd base rates'!E$110)\n+($H648*'fnd base rates'!E$111)\n+($I648*'fnd base rates'!E$112)\n+($J648*'fnd base rates'!E$113)\n+($K648*'fnd base rates'!E$114)\n+($M648*'fnd base rates'!E$116)\n+($N648*'fnd base rates'!E$117)\n+($O648*'fnd base rates'!E$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,5)))\n*$R648","v":22893.342819559999},{"$f":"(($D648*'fnd base rates'!F$107)\n+($E648*'fnd base rates'!F$108)\n+($F648*'fnd base rates'!F$109)\n+($G648*'fnd base rates'!F$110)\n+($H648*'fnd base rates'!F$111)\n+($I648*'fnd base rates'!F$112)\n+($J648*'fnd base rates'!F$113)\n+($K648*'fnd base rates'!F$114)\n+($M648*'fnd base rates'!F$116)\n+($N648*'fnd base rates'!F$117)\n+($O648*'fnd base rates'!F$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,6)))\n*$R648","v":5084.9108962199998},{"$f":"(($D648*'fnd base rates'!G$107)\n+($E648*'fnd base rates'!G$108)\n+($F648*'fnd base rates'!G$109)\n+($G648*'fnd base rates'!G$110)\n+($H648*'fnd base rates'!G$111)\n+($I648*'fnd base rates'!G$112)\n+($J648*'fnd base rates'!G$113)\n+($K648*'fnd base rates'!G$114)\n+($M648*'fnd base rates'!G$116)\n+($N648*'fnd base rates'!G$117)\n+($O648*'fnd base rates'!G$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,7)))\n*$R648","v":847.12157717000002},{"$f":"(($D648*'fnd base rates'!H$107)\n+($E648*'fnd base rates'!H$108)\n+($F648*'fnd base rates'!H$109)\n+($G648*'fnd base rates'!H$110)\n+($H648*'fnd base rates'!H$111)\n+($I648*'fnd base rates'!H$112)\n+($J648*'fnd base rates'!H$113)\n+($K648*'fnd base rates'!H$114)\n+($M648*'fnd base rates'!H$116)\n+($N648*'fnd base rates'!H$117)\n+($O648*'fnd base rates'!H$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,8)))","v":3531.1146699999999},{"$f":"(($D648*'fnd base rates'!I$107)\n+($E648*'fnd base rates'!I$108)\n+($F648*'fnd base rates'!I$109)\n+($G648*'fnd base rates'!I$110)\n+($H648*'fnd base rates'!I$111)\n+($I648*'fnd base rates'!I$112)\n+($J648*'fnd base rates'!I$113)\n+($K648*'fnd base rates'!I$114)\n+($M648*'fnd base rates'!I$116)\n+($N648*'fnd base rates'!I$117)\n+($O648*'fnd base rates'!I$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,9)))\n*$R648","v":2018.8938199999998},{"$f":"(($D648*'fnd base rates'!J$107)\n+($E648*'fnd base rates'!J$108)\n+($F648*'fnd base rates'!J$109)\n+($G648*'fnd base rates'!J$110)\n+($H648*'fnd base rates'!J$111)\n+($I648*'fnd base rates'!J$112)\n+($J648*'fnd base rates'!J$113)\n+($K648*'fnd base rates'!J$114)\n+($M648*'fnd base rates'!J$116)\n+($N648*'fnd base rates'!J$117)\n+($O648*'fnd base rates'!J$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,10)))\n*$R648","v":2200.9080599999998},{"$f":"(($D648*'fnd base rates'!K$107)\n+($E648*'fnd base rates'!K$108)\n+($F648*'fnd base rates'!K$109)\n+($G648*'fnd base rates'!K$110)\n+($H648*'fnd base rates'!K$111)\n+($I648*'fnd base rates'!K$112)\n+($J648*'fnd base rates'!K$113)\n+($K648*'fnd base rates'!K$114)\n+($M648*'fnd base rates'!K$116)\n+($N648*'fnd base rates'!K$117)\n+($O648*'fnd base rates'!K$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,11)))\n*$R648","v":5944.6537277999996},{"$f":"(($D648*'fnd base rates'!L$107)\n+($E648*'fnd base rates'!L$108)\n+($F648*'fnd base rates'!L$109)\n+($G648*'fnd base rates'!L$110)\n+($H648*'fnd base rates'!L$111)\n+($I648*'fnd base rates'!L$112)\n+($J648*'fnd base rates'!L$113)\n+($K648*'fnd base rates'!L$114)\n+($M648*'fnd base rates'!L$116)\n+($N648*'fnd base rates'!L$117)\n+($O648*'fnd base rates'!L$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,12)))","v":7066.0134000000007},{"$f":"(($D648*'fnd base rates'!M$107)\n+($E648*'fnd base rates'!M$108)\n+($F648*'fnd base rates'!M$109)\n+($G648*'fnd base rates'!M$110)\n+($H648*'fnd base rates'!M$111)\n+($I648*'fnd base rates'!M$112)\n+($J648*'fnd base rates'!M$113)\n+($K648*'fnd base rates'!M$114)\n+($M648*'fnd base rates'!M$116)\n+($N648*'fnd base rates'!M$117)\n+($O648*'fnd base rates'!M$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,13)))","v":0},56335.450849759996,null,483239082,"483","239","082",1,5,56335.450849759996,11267,0,11267,null,null,null,null,null,11267,0,11267,null,null,{"$f":"BC648-BA648","v":0}]
[483,483239083,"RISING TIDE",{"$f":"'fnd enro'!D649","v":0},{"$f":"'fnd enro'!E649","v":0},{"$f":"'fnd enro'!F649","v":0},{"$f":"'fnd enro'!G649","v":0},{"$f":"'fnd enro'!H649","v":0},{"$f":"'fnd enro'!I649","v":1},{"$f":"'fnd enro'!J649","v":0},{"$f":"'fnd enro'!K649","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L649","v":0},{"$f":"'fnd enro'!M649","v":0},{"$f":"'fnd enro'!N649","v":0},{"$f":"'fnd enro'!O649","v":0},{"$f":"'fnd enro'!P649","v":0},{"$f":"'fnd enro'!R649","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q649)","v":6},null,{"$f":"(($D649*'fnd base rates'!C$107)\n+($E649*'fnd base rates'!C$108)\n+($F649*'fnd base rates'!C$109)\n+($G649*'fnd base rates'!C$110)\n+($H649*'fnd base rates'!C$111)\n+($I649*'fnd base rates'!C$112)\n+($J649*'fnd base rates'!C$113)\n+($K649*'fnd base rates'!C$114)\n+($M649*'fnd base rates'!C$116)\n+($N649*'fnd base rates'!C$117)\n+($O649*'fnd base rates'!C$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,3)))\n*$R649","v":556.31041580199997},{"$f":"(($D649*'fnd base rates'!D$107)\n+($E649*'fnd base rates'!D$108)\n+($F649*'fnd base rates'!D$109)\n+($G649*'fnd base rates'!D$110)\n+($H649*'fnd base rates'!D$111)\n+($I649*'fnd base rates'!D$112)\n+($J649*'fnd base rates'!D$113)\n+($K649*'fnd base rates'!D$114)\n+($M649*'fnd base rates'!D$116)\n+($N649*'fnd base rates'!D$117)\n+($O649*'fnd base rates'!D$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,4)))\n*$R649","v":793.38796000000002},{"$f":"(($D649*'fnd base rates'!E$107)\n+($E649*'fnd base rates'!E$108)\n+($F649*'fnd base rates'!E$109)\n+($G649*'fnd base rates'!E$110)\n+($H649*'fnd base rates'!E$111)\n+($I649*'fnd base rates'!E$112)\n+($J649*'fnd base rates'!E$113)\n+($K649*'fnd base rates'!E$114)\n+($M649*'fnd base rates'!E$116)\n+($N649*'fnd base rates'!E$117)\n+($O649*'fnd base rates'!E$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,5)))\n*$R649","v":5093.9517899119992},{"$f":"(($D649*'fnd base rates'!F$107)\n+($E649*'fnd base rates'!F$108)\n+($F649*'fnd base rates'!F$109)\n+($G649*'fnd base rates'!F$110)\n+($H649*'fnd base rates'!F$111)\n+($I649*'fnd base rates'!F$112)\n+($J649*'fnd base rates'!F$113)\n+($K649*'fnd base rates'!F$114)\n+($M649*'fnd base rates'!F$116)\n+($N649*'fnd base rates'!F$117)\n+($O649*'fnd base rates'!F$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,6)))\n*$R649","v":919.70120924399998},{"$f":"(($D649*'fnd base rates'!G$107)\n+($E649*'fnd base rates'!G$108)\n+($F649*'fnd base rates'!G$109)\n+($G649*'fnd base rates'!G$110)\n+($H649*'fnd base rates'!G$111)\n+($I649*'fnd base rates'!G$112)\n+($J649*'fnd base rates'!G$113)\n+($K649*'fnd base rates'!G$114)\n+($M649*'fnd base rates'!G$116)\n+($N649*'fnd base rates'!G$117)\n+($O649*'fnd base rates'!G$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,7)))\n*$R649","v":169.94696343399997},{"$f":"(($D649*'fnd base rates'!H$107)\n+($E649*'fnd base rates'!H$108)\n+($F649*'fnd base rates'!H$109)\n+($G649*'fnd base rates'!H$110)\n+($H649*'fnd base rates'!H$111)\n+($I649*'fnd base rates'!H$112)\n+($J649*'fnd base rates'!H$113)\n+($K649*'fnd base rates'!H$114)\n+($M649*'fnd base rates'!H$116)\n+($N649*'fnd base rates'!H$117)\n+($O649*'fnd base rates'!H$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D649*'fnd base rates'!I$107)\n+($E649*'fnd base rates'!I$108)\n+($F649*'fnd base rates'!I$109)\n+($G649*'fnd base rates'!I$110)\n+($H649*'fnd base rates'!I$111)\n+($I649*'fnd base rates'!I$112)\n+($J649*'fnd base rates'!I$113)\n+($K649*'fnd base rates'!I$114)\n+($M649*'fnd base rates'!I$116)\n+($N649*'fnd base rates'!I$117)\n+($O649*'fnd base rates'!I$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,9)))\n*$R649","v":441.69977999999998},{"$f":"(($D649*'fnd base rates'!J$107)\n+($E649*'fnd base rates'!J$108)\n+($F649*'fnd base rates'!J$109)\n+($G649*'fnd base rates'!J$110)\n+($H649*'fnd base rates'!J$111)\n+($I649*'fnd base rates'!J$112)\n+($J649*'fnd base rates'!J$113)\n+($K649*'fnd base rates'!J$114)\n+($M649*'fnd base rates'!J$116)\n+($N649*'fnd base rates'!J$117)\n+($O649*'fnd base rates'!J$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,10)))\n*$R649","v":594.97874999999999},{"$f":"(($D649*'fnd base rates'!K$107)\n+($E649*'fnd base rates'!K$108)\n+($F649*'fnd base rates'!K$109)\n+($G649*'fnd base rates'!K$110)\n+($H649*'fnd base rates'!K$111)\n+($I649*'fnd base rates'!K$112)\n+($J649*'fnd base rates'!K$113)\n+($K649*'fnd base rates'!K$114)\n+($M649*'fnd base rates'!K$116)\n+($N649*'fnd base rates'!K$117)\n+($O649*'fnd base rates'!K$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,11)))\n*$R649","v":1192.6120955599999},{"$f":"(($D649*'fnd base rates'!L$107)\n+($E649*'fnd base rates'!L$108)\n+($F649*'fnd base rates'!L$109)\n+($G649*'fnd base rates'!L$110)\n+($H649*'fnd base rates'!L$111)\n+($I649*'fnd base rates'!L$112)\n+($J649*'fnd base rates'!L$113)\n+($K649*'fnd base rates'!L$114)\n+($M649*'fnd base rates'!L$116)\n+($N649*'fnd base rates'!L$117)\n+($O649*'fnd base rates'!L$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D649*'fnd base rates'!M$107)\n+($E649*'fnd base rates'!M$108)\n+($F649*'fnd base rates'!M$109)\n+($G649*'fnd base rates'!M$110)\n+($H649*'fnd base rates'!M$111)\n+($I649*'fnd base rates'!M$112)\n+($J649*'fnd base rates'!M$113)\n+($K649*'fnd base rates'!M$114)\n+($M649*'fnd base rates'!M$116)\n+($N649*'fnd base rates'!M$117)\n+($O649*'fnd base rates'!M$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,13)))","v":0},11959.794577952,null,483239083,"483","239","083",1,1,11959.794577952,11960,0,11960,null,null,null,null,null,11960,0,11960,null,null,{"$f":"BC649-BA649","v":0}]
[483,483239096,"RISING TIDE",{"$f":"'fnd enro'!D650","v":0},{"$f":"'fnd enro'!E650","v":0},{"$f":"'fnd enro'!F650","v":0},{"$f":"'fnd enro'!G650","v":0},{"$f":"'fnd enro'!H650","v":1},{"$f":"'fnd enro'!I650","v":0},{"$f":"'fnd enro'!J650","v":0},{"$f":"'fnd enro'!K650","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L650","v":0},{"$f":"'fnd enro'!M650","v":0},{"$f":"'fnd enro'!N650","v":0},{"$f":"'fnd enro'!O650","v":0},{"$f":"'fnd enro'!P650","v":0},{"$f":"'fnd enro'!R650","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q650)","v":8},null,{"$f":"(($D650*'fnd base rates'!C$107)\n+($E650*'fnd base rates'!C$108)\n+($F650*'fnd base rates'!C$109)\n+($G650*'fnd base rates'!C$110)\n+($H650*'fnd base rates'!C$111)\n+($I650*'fnd base rates'!C$112)\n+($J650*'fnd base rates'!C$113)\n+($K650*'fnd base rates'!C$114)\n+($M650*'fnd base rates'!C$116)\n+($N650*'fnd base rates'!C$117)\n+($O650*'fnd base rates'!C$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,3)))\n*$R650","v":556.31041580199997},{"$f":"(($D650*'fnd base rates'!D$107)\n+($E650*'fnd base rates'!D$108)\n+($F650*'fnd base rates'!D$109)\n+($G650*'fnd base rates'!D$110)\n+($H650*'fnd base rates'!D$111)\n+($I650*'fnd base rates'!D$112)\n+($J650*'fnd base rates'!D$113)\n+($K650*'fnd base rates'!D$114)\n+($M650*'fnd base rates'!D$116)\n+($N650*'fnd base rates'!D$117)\n+($O650*'fnd base rates'!D$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,4)))\n*$R650","v":793.38796000000002},{"$f":"(($D650*'fnd base rates'!E$107)\n+($E650*'fnd base rates'!E$108)\n+($F650*'fnd base rates'!E$109)\n+($G650*'fnd base rates'!E$110)\n+($H650*'fnd base rates'!E$111)\n+($I650*'fnd base rates'!E$112)\n+($J650*'fnd base rates'!E$113)\n+($K650*'fnd base rates'!E$114)\n+($M650*'fnd base rates'!E$116)\n+($N650*'fnd base rates'!E$117)\n+($O650*'fnd base rates'!E$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,5)))\n*$R650","v":3587.4811499119996},{"$f":"(($D650*'fnd base rates'!F$107)\n+($E650*'fnd base rates'!F$108)\n+($F650*'fnd base rates'!F$109)\n+($G650*'fnd base rates'!F$110)\n+($H650*'fnd base rates'!F$111)\n+($I650*'fnd base rates'!F$112)\n+($J650*'fnd base rates'!F$113)\n+($K650*'fnd base rates'!F$114)\n+($M650*'fnd base rates'!F$116)\n+($N650*'fnd base rates'!F$117)\n+($O650*'fnd base rates'!F$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,6)))\n*$R650","v":1032.205339244},{"$f":"(($D650*'fnd base rates'!G$107)\n+($E650*'fnd base rates'!G$108)\n+($F650*'fnd base rates'!G$109)\n+($G650*'fnd base rates'!G$110)\n+($H650*'fnd base rates'!G$111)\n+($I650*'fnd base rates'!G$112)\n+($J650*'fnd base rates'!G$113)\n+($K650*'fnd base rates'!G$114)\n+($M650*'fnd base rates'!G$116)\n+($N650*'fnd base rates'!G$117)\n+($O650*'fnd base rates'!G$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,7)))\n*$R650","v":174.686053434},{"$f":"(($D650*'fnd base rates'!H$107)\n+($E650*'fnd base rates'!H$108)\n+($F650*'fnd base rates'!H$109)\n+($G650*'fnd base rates'!H$110)\n+($H650*'fnd base rates'!H$111)\n+($I650*'fnd base rates'!H$112)\n+($J650*'fnd base rates'!H$113)\n+($K650*'fnd base rates'!H$114)\n+($M650*'fnd base rates'!H$116)\n+($N650*'fnd base rates'!H$117)\n+($O650*'fnd base rates'!H$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D650*'fnd base rates'!I$107)\n+($E650*'fnd base rates'!I$108)\n+($F650*'fnd base rates'!I$109)\n+($G650*'fnd base rates'!I$110)\n+($H650*'fnd base rates'!I$111)\n+($I650*'fnd base rates'!I$112)\n+($J650*'fnd base rates'!I$113)\n+($K650*'fnd base rates'!I$114)\n+($M650*'fnd base rates'!I$116)\n+($N650*'fnd base rates'!I$117)\n+($O650*'fnd base rates'!I$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,9)))\n*$R650","v":376.10952999999995},{"$f":"(($D650*'fnd base rates'!J$107)\n+($E650*'fnd base rates'!J$108)\n+($F650*'fnd base rates'!J$109)\n+($G650*'fnd base rates'!J$110)\n+($H650*'fnd base rates'!J$111)\n+($I650*'fnd base rates'!J$112)\n+($J650*'fnd base rates'!J$113)\n+($K650*'fnd base rates'!J$114)\n+($M650*'fnd base rates'!J$116)\n+($N650*'fnd base rates'!J$117)\n+($O650*'fnd base rates'!J$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,10)))\n*$R650","v":258.01596999999998},{"$f":"(($D650*'fnd base rates'!K$107)\n+($E650*'fnd base rates'!K$108)\n+($F650*'fnd base rates'!K$109)\n+($G650*'fnd base rates'!K$110)\n+($H650*'fnd base rates'!K$111)\n+($I650*'fnd base rates'!K$112)\n+($J650*'fnd base rates'!K$113)\n+($K650*'fnd base rates'!K$114)\n+($M650*'fnd base rates'!K$116)\n+($N650*'fnd base rates'!K$117)\n+($O650*'fnd base rates'!K$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,11)))\n*$R650","v":1225.8997955599998},{"$f":"(($D650*'fnd base rates'!L$107)\n+($E650*'fnd base rates'!L$108)\n+($F650*'fnd base rates'!L$109)\n+($G650*'fnd base rates'!L$110)\n+($H650*'fnd base rates'!L$111)\n+($I650*'fnd base rates'!L$112)\n+($J650*'fnd base rates'!L$113)\n+($K650*'fnd base rates'!L$114)\n+($M650*'fnd base rates'!L$116)\n+($N650*'fnd base rates'!L$117)\n+($O650*'fnd base rates'!L$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D650*'fnd base rates'!M$107)\n+($E650*'fnd base rates'!M$108)\n+($F650*'fnd base rates'!M$109)\n+($G650*'fnd base rates'!M$110)\n+($H650*'fnd base rates'!M$111)\n+($I650*'fnd base rates'!M$112)\n+($J650*'fnd base rates'!M$113)\n+($K650*'fnd base rates'!M$114)\n+($M650*'fnd base rates'!M$116)\n+($N650*'fnd base rates'!M$117)\n+($O650*'fnd base rates'!M$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,13)))","v":0},10040.011827951999,null,483239096,"483","239","096",1,{"$f":"enro","v":1},10040.011827951999,10040,{"$f":"AO650-AQ650","v":0},10040,null,null,null,null,null,10040,0,10040,null,null,{"$f":"BC650-BA650","v":0}]
[483,483239118,"RISING TIDE",{"$f":"'fnd enro'!D651","v":0},{"$f":"'fnd enro'!E651","v":0},{"$f":"'fnd enro'!F651","v":0},{"$f":"'fnd enro'!G651","v":1},{"$f":"'fnd enro'!H651","v":0},{"$f":"'fnd enro'!I651","v":0},{"$f":"'fnd enro'!J651","v":0},{"$f":"'fnd enro'!K651","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L651","v":0},{"$f":"'fnd enro'!M651","v":0},{"$f":"'fnd enro'!N651","v":0},{"$f":"'fnd enro'!O651","v":0},{"$f":"'fnd enro'!P651","v":0},{"$f":"'fnd enro'!R651","v":1},{"$f":"VLOOKUP(B651,charterinfo_b,6)","v":1.0369999999999999},{"$f":"VALUE('fnd enro'!Q651)","v":5},null,{"$f":"(($D651*'fnd base rates'!C$107)\n+($E651*'fnd base rates'!C$108)\n+($F651*'fnd base rates'!C$109)\n+($G651*'fnd base rates'!C$110)\n+($H651*'fnd base rates'!C$111)\n+($I651*'fnd base rates'!C$112)\n+($J651*'fnd base rates'!C$113)\n+($K651*'fnd base rates'!C$114)\n+($M651*'fnd base rates'!C$116)\n+($N651*'fnd base rates'!C$117)\n+($O651*'fnd base rates'!C$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,3)))\n*$R651","v":556.31041580199997},{"$f":"(($D651*'fnd base rates'!D$107)\n+($E651*'fnd base rates'!D$108)\n+($F651*'fnd base rates'!D$109)\n+($G651*'fnd base rates'!D$110)\n+($H651*'fnd base rates'!D$111)\n+($I651*'fnd base rates'!D$112)\n+($J651*'fnd base rates'!D$113)\n+($K651*'fnd base rates'!D$114)\n+($M651*'fnd base rates'!D$116)\n+($N651*'fnd base rates'!D$117)\n+($O651*'fnd base rates'!D$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,4)))\n*$R651","v":793.38796000000002},{"$f":"(($D651*'fnd base rates'!E$107)\n+($E651*'fnd base rates'!E$108)\n+($F651*'fnd base rates'!E$109)\n+($G651*'fnd base rates'!E$110)\n+($H651*'fnd base rates'!E$111)\n+($I651*'fnd base rates'!E$112)\n+($J651*'fnd base rates'!E$113)\n+($K651*'fnd base rates'!E$114)\n+($M651*'fnd base rates'!E$116)\n+($N651*'fnd base rates'!E$117)\n+($O651*'fnd base rates'!E$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,5)))\n*$R651","v":4024.006299912},{"$f":"(($D651*'fnd base rates'!F$107)\n+($E651*'fnd base rates'!F$108)\n+($F651*'fnd base rates'!F$109)\n+($G651*'fnd base rates'!F$110)\n+($H651*'fnd base rates'!F$111)\n+($I651*'fnd base rates'!F$112)\n+($J651*'fnd base rates'!F$113)\n+($K651*'fnd base rates'!F$114)\n+($M651*'fnd base rates'!F$116)\n+($N651*'fnd base rates'!F$117)\n+($O651*'fnd base rates'!F$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,6)))\n*$R651","v":1293.6019292439998},{"$f":"(($D651*'fnd base rates'!G$107)\n+($E651*'fnd base rates'!G$108)\n+($F651*'fnd base rates'!G$109)\n+($G651*'fnd base rates'!G$110)\n+($H651*'fnd base rates'!G$111)\n+($I651*'fnd base rates'!G$112)\n+($J651*'fnd base rates'!G$113)\n+($K651*'fnd base rates'!G$114)\n+($M651*'fnd base rates'!G$116)\n+($N651*'fnd base rates'!G$117)\n+($O651*'fnd base rates'!G$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,7)))\n*$R651","v":162.594633434},{"$f":"(($D651*'fnd base rates'!H$107)\n+($E651*'fnd base rates'!H$108)\n+($F651*'fnd base rates'!H$109)\n+($G651*'fnd base rates'!H$110)\n+($H651*'fnd base rates'!H$111)\n+($I651*'fnd base rates'!H$112)\n+($J651*'fnd base rates'!H$113)\n+($K651*'fnd base rates'!H$114)\n+($M651*'fnd base rates'!H$116)\n+($N651*'fnd base rates'!H$117)\n+($O651*'fnd base rates'!H$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D651*'fnd base rates'!I$107)\n+($E651*'fnd base rates'!I$108)\n+($F651*'fnd base rates'!I$109)\n+($G651*'fnd base rates'!I$110)\n+($H651*'fnd base rates'!I$111)\n+($I651*'fnd base rates'!I$112)\n+($J651*'fnd base rates'!I$113)\n+($K651*'fnd base rates'!I$114)\n+($M651*'fnd base rates'!I$116)\n+($N651*'fnd base rates'!I$117)\n+($O651*'fnd base rates'!I$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,9)))\n*$R651","v":317.68495000000001},{"$f":"(($D651*'fnd base rates'!J$107)\n+($E651*'fnd base rates'!J$108)\n+($F651*'fnd base rates'!J$109)\n+($G651*'fnd base rates'!J$110)\n+($H651*'fnd base rates'!J$111)\n+($I651*'fnd base rates'!J$112)\n+($J651*'fnd base rates'!J$113)\n+($K651*'fnd base rates'!J$114)\n+($M651*'fnd base rates'!J$116)\n+($N651*'fnd base rates'!J$117)\n+($O651*'fnd base rates'!J$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,10)))\n*$R651","v":157.95583999999999},{"$f":"(($D651*'fnd base rates'!K$107)\n+($E651*'fnd base rates'!K$108)\n+($F651*'fnd base rates'!K$109)\n+($G651*'fnd base rates'!K$110)\n+($H651*'fnd base rates'!K$111)\n+($I651*'fnd base rates'!K$112)\n+($J651*'fnd base rates'!K$113)\n+($K651*'fnd base rates'!K$114)\n+($M651*'fnd base rates'!K$116)\n+($N651*'fnd base rates'!K$117)\n+($O651*'fnd base rates'!K$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,11)))\n*$R651","v":1140.9176455599998},{"$f":"(($D651*'fnd base rates'!L$107)\n+($E651*'fnd base rates'!L$108)\n+($F651*'fnd base rates'!L$109)\n+($G651*'fnd base rates'!L$110)\n+($H651*'fnd base rates'!L$111)\n+($I651*'fnd base rates'!L$112)\n+($J651*'fnd base rates'!L$113)\n+($K651*'fnd base rates'!L$114)\n+($M651*'fnd base rates'!L$116)\n+($N651*'fnd base rates'!L$117)\n+($O651*'fnd base rates'!L$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D651*'fnd base rates'!M$107)\n+($E651*'fnd base rates'!M$108)\n+($F651*'fnd base rates'!M$109)\n+($G651*'fnd base rates'!M$110)\n+($H651*'fnd base rates'!M$111)\n+($I651*'fnd base rates'!M$112)\n+($J651*'fnd base rates'!M$113)\n+($K651*'fnd base rates'!M$114)\n+($M651*'fnd base rates'!M$116)\n+($N651*'fnd base rates'!M$117)\n+($O651*'fnd base rates'!M$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U651:AE651)","v":10416.055287951998},null,{"$f":"B651","v":483239118},{"$f":"IF($B651<499999999,MID($B651,1,3),MID($B651,1,4))","v":"483"},{"$f":"IF($B651<499999999,MID($B651,4,3),MID($B651,5,3))","v":"239"},{"$f":"IF($B651<499999999,MID($B651,7,3),MID($B651,8,3))","v":"118"},{"$f":"IF(VLOOKUP(VALUE(IF(AH651<499999999,MID(AH651,4,3),MID(AH651,5,3))),distinfo,4)=R651,1,0)","v":1},1,{"$f":"AF651","v":10416.055287951998},{"$f":"IF(OR(AF651=0,AM651=0),0,ROUND(AN651/AM651,0))","v":10416},0,10416,null,null,null,null,null,10416,{"$f":"AY651-AW651","v":0},10416,null,null,{"$f":"BC651-BA651","v":0}]
[483,483239131,"RISING TIDE",{"$f":"'fnd enro'!D652","v":0},{"$f":"'fnd enro'!E652","v":0},{"$f":"'fnd enro'!F652","v":0},{"$f":"'fnd enro'!G652","v":0},{"$f":"'fnd enro'!H652","v":0},{"$f":"'fnd enro'!I652","v":2},{"$f":"'fnd enro'!J652","v":0},{"$f":"'fnd enro'!K652","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L652","v":0},{"$f":"'fnd enro'!M652","v":0},{"$f":"'fnd enro'!N652","v":0},{"$f":"'fnd enro'!O652","v":0},{"$f":"'fnd enro'!P652","v":1},{"$f":"'fnd enro'!R652","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q652)","v":2},null,{"$f":"(($D652*'fnd base rates'!C$107)\n+($E652*'fnd base rates'!C$108)\n+($F652*'fnd base rates'!C$109)\n+($G652*'fnd base rates'!C$110)\n+($H652*'fnd base rates'!C$111)\n+($I652*'fnd base rates'!C$112)\n+($J652*'fnd base rates'!C$113)\n+($K652*'fnd base rates'!C$114)\n+($M652*'fnd base rates'!C$116)\n+($N652*'fnd base rates'!C$117)\n+($O652*'fnd base rates'!C$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,3)))\n*$R652","v":1170.1017416040002},{"$f":"(($D652*'fnd base rates'!D$107)\n+($E652*'fnd base rates'!D$108)\n+($F652*'fnd base rates'!D$109)\n+($G652*'fnd base rates'!D$110)\n+($H652*'fnd base rates'!D$111)\n+($I652*'fnd base rates'!D$112)\n+($J652*'fnd base rates'!D$113)\n+($K652*'fnd base rates'!D$114)\n+($M652*'fnd base rates'!D$116)\n+($N652*'fnd base rates'!D$117)\n+($O652*'fnd base rates'!D$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,4)))\n*$R652","v":1859.09212},{"$f":"(($D652*'fnd base rates'!E$107)\n+($E652*'fnd base rates'!E$108)\n+($F652*'fnd base rates'!E$109)\n+($G652*'fnd base rates'!E$110)\n+($H652*'fnd base rates'!E$111)\n+($I652*'fnd base rates'!E$112)\n+($J652*'fnd base rates'!E$113)\n+($K652*'fnd base rates'!E$114)\n+($M652*'fnd base rates'!E$116)\n+($N652*'fnd base rates'!E$117)\n+($O652*'fnd base rates'!E$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,5)))\n*$R652","v":12846.284189823999},{"$f":"(($D652*'fnd base rates'!F$107)\n+($E652*'fnd base rates'!F$108)\n+($F652*'fnd base rates'!F$109)\n+($G652*'fnd base rates'!F$110)\n+($H652*'fnd base rates'!F$111)\n+($I652*'fnd base rates'!F$112)\n+($J652*'fnd base rates'!F$113)\n+($K652*'fnd base rates'!F$114)\n+($M652*'fnd base rates'!F$116)\n+($N652*'fnd base rates'!F$117)\n+($O652*'fnd base rates'!F$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,6)))\n*$R652","v":1839.402418488},{"$f":"(($D652*'fnd base rates'!G$107)\n+($E652*'fnd base rates'!G$108)\n+($F652*'fnd base rates'!G$109)\n+($G652*'fnd base rates'!G$110)\n+($H652*'fnd base rates'!G$111)\n+($I652*'fnd base rates'!G$112)\n+($J652*'fnd base rates'!G$113)\n+($K652*'fnd base rates'!G$114)\n+($M652*'fnd base rates'!G$116)\n+($N652*'fnd base rates'!G$117)\n+($O652*'fnd base rates'!G$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,7)))\n*$R652","v":468.8656168679999},{"$f":"(($D652*'fnd base rates'!H$107)\n+($E652*'fnd base rates'!H$108)\n+($F652*'fnd base rates'!H$109)\n+($G652*'fnd base rates'!H$110)\n+($H652*'fnd base rates'!H$111)\n+($I652*'fnd base rates'!H$112)\n+($J652*'fnd base rates'!H$113)\n+($K652*'fnd base rates'!H$114)\n+($M652*'fnd base rates'!H$116)\n+($N652*'fnd base rates'!H$117)\n+($O652*'fnd base rates'!H$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,8)))","v":1675.217868},{"$f":"(($D652*'fnd base rates'!I$107)\n+($E652*'fnd base rates'!I$108)\n+($F652*'fnd base rates'!I$109)\n+($G652*'fnd base rates'!I$110)\n+($H652*'fnd base rates'!I$111)\n+($I652*'fnd base rates'!I$112)\n+($J652*'fnd base rates'!I$113)\n+($K652*'fnd base rates'!I$114)\n+($M652*'fnd base rates'!I$116)\n+($N652*'fnd base rates'!I$117)\n+($O652*'fnd base rates'!I$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,9)))\n*$R652","v":991.0401599999999},{"$f":"(($D652*'fnd base rates'!J$107)\n+($E652*'fnd base rates'!J$108)\n+($F652*'fnd base rates'!J$109)\n+($G652*'fnd base rates'!J$110)\n+($H652*'fnd base rates'!J$111)\n+($I652*'fnd base rates'!J$112)\n+($J652*'fnd base rates'!J$113)\n+($K652*'fnd base rates'!J$114)\n+($M652*'fnd base rates'!J$116)\n+($N652*'fnd base rates'!J$117)\n+($O652*'fnd base rates'!J$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,10)))\n*$R652","v":1749.3153},{"$f":"(($D652*'fnd base rates'!K$107)\n+($E652*'fnd base rates'!K$108)\n+($F652*'fnd base rates'!K$109)\n+($G652*'fnd base rates'!K$110)\n+($H652*'fnd base rates'!K$111)\n+($I652*'fnd base rates'!K$112)\n+($J652*'fnd base rates'!K$113)\n+($K652*'fnd base rates'!K$114)\n+($M652*'fnd base rates'!K$116)\n+($N652*'fnd base rates'!K$117)\n+($O652*'fnd base rates'!K$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,11)))\n*$R652","v":2385.2241911199999},{"$f":"(($D652*'fnd base rates'!L$107)\n+($E652*'fnd base rates'!L$108)\n+($F652*'fnd base rates'!L$109)\n+($G652*'fnd base rates'!L$110)\n+($H652*'fnd base rates'!L$111)\n+($I652*'fnd base rates'!L$112)\n+($J652*'fnd base rates'!L$113)\n+($K652*'fnd base rates'!L$114)\n+($M652*'fnd base rates'!L$116)\n+($N652*'fnd base rates'!L$117)\n+($O652*'fnd base rates'!L$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,12)))","v":3152.9233600000002},{"$f":"(($D652*'fnd base rates'!M$107)\n+($E652*'fnd base rates'!M$108)\n+($F652*'fnd base rates'!M$109)\n+($G652*'fnd base rates'!M$110)\n+($H652*'fnd base rates'!M$111)\n+($I652*'fnd base rates'!M$112)\n+($J652*'fnd base rates'!M$113)\n+($K652*'fnd base rates'!M$114)\n+($M652*'fnd base rates'!M$116)\n+($N652*'fnd base rates'!M$117)\n+($O652*'fnd base rates'!M$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,13)))","v":0},28137.466965903997,null,483239131,"483","239","131",1,2,28137.466965903997,14069,0,14069,null,null,null,null,null,14069,0,14069,null,null,{"$f":"BC652-BA652","v":0}]
[483,483239145,"RISING TIDE",{"$f":"'fnd enro'!D653","v":0},{"$f":"'fnd enro'!E653","v":0},{"$f":"'fnd enro'!F653","v":0},{"$f":"'fnd enro'!G653","v":4},{"$f":"'fnd enro'!H653","v":10},{"$f":"'fnd enro'!I653","v":0},{"$f":"'fnd enro'!J653","v":0},{"$f":"'fnd enro'!K653","v":0.54039999999999999},{"$f":"'fnd enro'!L653","v":0},{"$f":"'fnd enro'!M653","v":0},{"$f":"'fnd enro'!N653","v":0},{"$f":"'fnd enro'!O653","v":0},{"$f":"'fnd enro'!P653","v":1},{"$f":"'fnd enro'!R653","v":14},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q653)","v":5},null,{"$f":"(($D653*'fnd base rates'!C$107)\n+($E653*'fnd base rates'!C$108)\n+($F653*'fnd base rates'!C$109)\n+($G653*'fnd base rates'!C$110)\n+($H653*'fnd base rates'!C$111)\n+($I653*'fnd base rates'!C$112)\n+($J653*'fnd base rates'!C$113)\n+($K653*'fnd base rates'!C$114)\n+($M653*'fnd base rates'!C$116)\n+($N653*'fnd base rates'!C$117)\n+($O653*'fnd base rates'!C$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,3)))\n*$R653","v":7850.431011228},{"$f":"(($D653*'fnd base rates'!D$107)\n+($E653*'fnd base rates'!D$108)\n+($F653*'fnd base rates'!D$109)\n+($G653*'fnd base rates'!D$110)\n+($H653*'fnd base rates'!D$111)\n+($I653*'fnd base rates'!D$112)\n+($J653*'fnd base rates'!D$113)\n+($K653*'fnd base rates'!D$114)\n+($M653*'fnd base rates'!D$116)\n+($N653*'fnd base rates'!D$117)\n+($O653*'fnd base rates'!D$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,4)))\n*$R653","v":11401.586859999999},{"$f":"(($D653*'fnd base rates'!E$107)\n+($E653*'fnd base rates'!E$108)\n+($F653*'fnd base rates'!E$109)\n+($G653*'fnd base rates'!E$110)\n+($H653*'fnd base rates'!E$111)\n+($I653*'fnd base rates'!E$112)\n+($J653*'fnd base rates'!E$113)\n+($K653*'fnd base rates'!E$114)\n+($M653*'fnd base rates'!E$116)\n+($N653*'fnd base rates'!E$117)\n+($O653*'fnd base rates'!E$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,5)))\n*$R653","v":54842.403768767996},{"$f":"(($D653*'fnd base rates'!F$107)\n+($E653*'fnd base rates'!F$108)\n+($F653*'fnd base rates'!F$109)\n+($G653*'fnd base rates'!F$110)\n+($H653*'fnd base rates'!F$111)\n+($I653*'fnd base rates'!F$112)\n+($J653*'fnd base rates'!F$113)\n+($K653*'fnd base rates'!F$114)\n+($M653*'fnd base rates'!F$116)\n+($N653*'fnd base rates'!F$117)\n+($O653*'fnd base rates'!F$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,6)))\n*$R653","v":15496.461109415999},{"$f":"(($D653*'fnd base rates'!G$107)\n+($E653*'fnd base rates'!G$108)\n+($F653*'fnd base rates'!G$109)\n+($G653*'fnd base rates'!G$110)\n+($H653*'fnd base rates'!G$111)\n+($I653*'fnd base rates'!G$112)\n+($J653*'fnd base rates'!G$113)\n+($K653*'fnd base rates'!G$114)\n+($M653*'fnd base rates'!G$116)\n+($N653*'fnd base rates'!G$117)\n+($O653*'fnd base rates'!G$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,7)))\n*$R653","v":2536.5600180759998},{"$f":"(($D653*'fnd base rates'!H$107)\n+($E653*'fnd base rates'!H$108)\n+($F653*'fnd base rates'!H$109)\n+($G653*'fnd base rates'!H$110)\n+($H653*'fnd base rates'!H$111)\n+($I653*'fnd base rates'!H$112)\n+($J653*'fnd base rates'!H$113)\n+($K653*'fnd base rates'!H$114)\n+($M653*'fnd base rates'!H$116)\n+($N653*'fnd base rates'!H$117)\n+($O653*'fnd base rates'!H$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,8)))","v":7348.7350760000008},{"$f":"(($D653*'fnd base rates'!I$107)\n+($E653*'fnd base rates'!I$108)\n+($F653*'fnd base rates'!I$109)\n+($G653*'fnd base rates'!I$110)\n+($H653*'fnd base rates'!I$111)\n+($I653*'fnd base rates'!I$112)\n+($J653*'fnd base rates'!I$113)\n+($K653*'fnd base rates'!I$114)\n+($M653*'fnd base rates'!I$116)\n+($N653*'fnd base rates'!I$117)\n+($O653*'fnd base rates'!I$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,9)))\n*$R653","v":5148.11391},{"$f":"(($D653*'fnd base rates'!J$107)\n+($E653*'fnd base rates'!J$108)\n+($F653*'fnd base rates'!J$109)\n+($G653*'fnd base rates'!J$110)\n+($H653*'fnd base rates'!J$111)\n+($I653*'fnd base rates'!J$112)\n+($J653*'fnd base rates'!J$113)\n+($K653*'fnd base rates'!J$114)\n+($M653*'fnd base rates'!J$116)\n+($N653*'fnd base rates'!J$117)\n+($O653*'fnd base rates'!J$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,10)))\n*$R653","v":3816.2014799999997},{"$f":"(($D653*'fnd base rates'!K$107)\n+($E653*'fnd base rates'!K$108)\n+($F653*'fnd base rates'!K$109)\n+($G653*'fnd base rates'!K$110)\n+($H653*'fnd base rates'!K$111)\n+($I653*'fnd base rates'!K$112)\n+($J653*'fnd base rates'!K$113)\n+($K653*'fnd base rates'!K$114)\n+($M653*'fnd base rates'!K$116)\n+($N653*'fnd base rates'!K$117)\n+($O653*'fnd base rates'!K$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,11)))\n*$R653","v":16822.66853784},{"$f":"(($D653*'fnd base rates'!L$107)\n+($E653*'fnd base rates'!L$108)\n+($F653*'fnd base rates'!L$109)\n+($G653*'fnd base rates'!L$110)\n+($H653*'fnd base rates'!L$111)\n+($I653*'fnd base rates'!L$112)\n+($J653*'fnd base rates'!L$113)\n+($K653*'fnd base rates'!L$114)\n+($M653*'fnd base rates'!L$116)\n+($N653*'fnd base rates'!L$117)\n+($O653*'fnd base rates'!L$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,12)))","v":21357.323520000002},{"$f":"(($D653*'fnd base rates'!M$107)\n+($E653*'fnd base rates'!M$108)\n+($F653*'fnd base rates'!M$109)\n+($G653*'fnd base rates'!M$110)\n+($H653*'fnd base rates'!M$111)\n+($I653*'fnd base rates'!M$112)\n+($J653*'fnd base rates'!M$113)\n+($K653*'fnd base rates'!M$114)\n+($M653*'fnd base rates'!M$116)\n+($N653*'fnd base rates'!M$117)\n+($O653*'fnd base rates'!M$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,13)))","v":0},146620.48529132799,null,483239145,"483","239","145",1,14,146620.48529132799,10473,0,10473,null,null,null,null,null,10473,0,10473,null,null,{"$f":"BC653-BA653","v":0}]
[483,483239171,"RISING TIDE",{"$f":"'fnd enro'!D654","v":0},{"$f":"'fnd enro'!E654","v":0},{"$f":"'fnd enro'!F654","v":0},{"$f":"'fnd enro'!G654","v":2},{"$f":"'fnd enro'!H654","v":4},{"$f":"'fnd enro'!I654","v":9},{"$f":"'fnd enro'!J654","v":0},{"$f":"'fnd enro'!K654","v":0.57899999999999996},{"$f":"'fnd enro'!L654","v":0},{"$f":"'fnd enro'!M654","v":0},{"$f":"'fnd enro'!N654","v":0},{"$f":"'fnd enro'!O654","v":0},{"$f":"'fnd enro'!P654","v":6},{"$f":"'fnd enro'!R654","v":15},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q654)","v":4},null,{"$f":"(($D654*'fnd base rates'!C$107)\n+($E654*'fnd base rates'!C$108)\n+($F654*'fnd base rates'!C$109)\n+($G654*'fnd base rates'!C$110)\n+($H654*'fnd base rates'!C$111)\n+($I654*'fnd base rates'!C$112)\n+($J654*'fnd base rates'!C$113)\n+($K654*'fnd base rates'!C$114)\n+($M654*'fnd base rates'!C$116)\n+($N654*'fnd base rates'!C$117)\n+($O654*'fnd base rates'!C$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,3)))\n*$R654","v":8707.9588170299976},{"$f":"(($D654*'fnd base rates'!D$107)\n+($E654*'fnd base rates'!D$108)\n+($F654*'fnd base rates'!D$109)\n+($G654*'fnd base rates'!D$110)\n+($H654*'fnd base rates'!D$111)\n+($I654*'fnd base rates'!D$112)\n+($J654*'fnd base rates'!D$113)\n+($K654*'fnd base rates'!D$114)\n+($M654*'fnd base rates'!D$116)\n+($N654*'fnd base rates'!D$117)\n+($O654*'fnd base rates'!D$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,4)))\n*$R654","v":13622.073479999999},{"$f":"(($D654*'fnd base rates'!E$107)\n+($E654*'fnd base rates'!E$108)\n+($F654*'fnd base rates'!E$109)\n+($G654*'fnd base rates'!E$110)\n+($H654*'fnd base rates'!E$111)\n+($I654*'fnd base rates'!E$112)\n+($J654*'fnd base rates'!E$113)\n+($K654*'fnd base rates'!E$114)\n+($M654*'fnd base rates'!E$116)\n+($N654*'fnd base rates'!E$117)\n+($O654*'fnd base rates'!E$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,5)))\n*$R654","v":85046.512068679978},{"$f":"(($D654*'fnd base rates'!F$107)\n+($E654*'fnd base rates'!F$108)\n+($F654*'fnd base rates'!F$109)\n+($G654*'fnd base rates'!F$110)\n+($H654*'fnd base rates'!F$111)\n+($I654*'fnd base rates'!F$112)\n+($J654*'fnd base rates'!F$113)\n+($K654*'fnd base rates'!F$114)\n+($M654*'fnd base rates'!F$116)\n+($N654*'fnd base rates'!F$117)\n+($O654*'fnd base rates'!F$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,6)))\n*$R654","v":14993.33609866},{"$f":"(($D654*'fnd base rates'!G$107)\n+($E654*'fnd base rates'!G$108)\n+($F654*'fnd base rates'!G$109)\n+($G654*'fnd base rates'!G$110)\n+($H654*'fnd base rates'!G$111)\n+($I654*'fnd base rates'!G$112)\n+($J654*'fnd base rates'!G$113)\n+($K654*'fnd base rates'!G$114)\n+($M654*'fnd base rates'!G$116)\n+($N654*'fnd base rates'!G$117)\n+($O654*'fnd base rates'!G$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,7)))\n*$R654","v":3368.6625915100003},{"$f":"(($D654*'fnd base rates'!H$107)\n+($E654*'fnd base rates'!H$108)\n+($F654*'fnd base rates'!H$109)\n+($G654*'fnd base rates'!H$110)\n+($H654*'fnd base rates'!H$111)\n+($I654*'fnd base rates'!H$112)\n+($J654*'fnd base rates'!H$113)\n+($K654*'fnd base rates'!H$114)\n+($M654*'fnd base rates'!H$116)\n+($N654*'fnd base rates'!H$117)\n+($O654*'fnd base rates'!H$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,8)))","v":10713.82401},{"$f":"(($D654*'fnd base rates'!I$107)\n+($E654*'fnd base rates'!I$108)\n+($F654*'fnd base rates'!I$109)\n+($G654*'fnd base rates'!I$110)\n+($H654*'fnd base rates'!I$111)\n+($I654*'fnd base rates'!I$112)\n+($J654*'fnd base rates'!I$113)\n+($K654*'fnd base rates'!I$114)\n+($M654*'fnd base rates'!I$116)\n+($N654*'fnd base rates'!I$117)\n+($O654*'fnd base rates'!I$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,9)))\n*$R654","v":6795.5439599999991},{"$f":"(($D654*'fnd base rates'!J$107)\n+($E654*'fnd base rates'!J$108)\n+($F654*'fnd base rates'!J$109)\n+($G654*'fnd base rates'!J$110)\n+($H654*'fnd base rates'!J$111)\n+($I654*'fnd base rates'!J$112)\n+($J654*'fnd base rates'!J$113)\n+($K654*'fnd base rates'!J$114)\n+($M654*'fnd base rates'!J$116)\n+($N654*'fnd base rates'!J$117)\n+($O654*'fnd base rates'!J$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,10)))\n*$R654","v":10238.373589999999},{"$f":"(($D654*'fnd base rates'!K$107)\n+($E654*'fnd base rates'!K$108)\n+($F654*'fnd base rates'!K$109)\n+($G654*'fnd base rates'!K$110)\n+($H654*'fnd base rates'!K$111)\n+($I654*'fnd base rates'!K$112)\n+($J654*'fnd base rates'!K$113)\n+($K654*'fnd base rates'!K$114)\n+($M654*'fnd base rates'!K$116)\n+($N654*'fnd base rates'!K$117)\n+($O654*'fnd base rates'!K$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,11)))\n*$R654","v":17918.943333399999},{"$f":"(($D654*'fnd base rates'!L$107)\n+($E654*'fnd base rates'!L$108)\n+($F654*'fnd base rates'!L$109)\n+($G654*'fnd base rates'!L$110)\n+($H654*'fnd base rates'!L$111)\n+($I654*'fnd base rates'!L$112)\n+($J654*'fnd base rates'!L$113)\n+($K654*'fnd base rates'!L$114)\n+($M654*'fnd base rates'!L$116)\n+($N654*'fnd base rates'!L$117)\n+($O654*'fnd base rates'!L$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,12)))","v":23885.4002},{"$f":"(($D654*'fnd base rates'!M$107)\n+($E654*'fnd base rates'!M$108)\n+($F654*'fnd base rates'!M$109)\n+($G654*'fnd base rates'!M$110)\n+($H654*'fnd base rates'!M$111)\n+($I654*'fnd base rates'!M$112)\n+($J654*'fnd base rates'!M$113)\n+($K654*'fnd base rates'!M$114)\n+($M654*'fnd base rates'!M$116)\n+($N654*'fnd base rates'!M$117)\n+($O654*'fnd base rates'!M$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,13)))","v":0},195290.62814928,null,483239171,"483","239","171",1,15,195290.62814928,13019,0,13019,null,null,null,null,null,13019,0,13019,null,null,{"$f":"BC654-BA654","v":0}]
[483,483239172,"RISING TIDE",{"$f":"'fnd enro'!D655","v":0},{"$f":"'fnd enro'!E655","v":0},{"$f":"'fnd enro'!F655","v":0},{"$f":"'fnd enro'!G655","v":1},{"$f":"'fnd enro'!H655","v":3},{"$f":"'fnd enro'!I655","v":1},{"$f":"'fnd enro'!J655","v":0},{"$f":"'fnd enro'!K655","v":0.193},{"$f":"'fnd enro'!L655","v":0},{"$f":"'fnd enro'!M655","v":0},{"$f":"'fnd enro'!N655","v":0},{"$f":"'fnd enro'!O655","v":0},{"$f":"'fnd enro'!P655","v":3},{"$f":"'fnd enro'!R655","v":5},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q655)","v":8},null,{"$f":"(($D655*'fnd base rates'!C$107)\n+($E655*'fnd base rates'!C$108)\n+($F655*'fnd base rates'!C$109)\n+($G655*'fnd base rates'!C$110)\n+($H655*'fnd base rates'!C$111)\n+($I655*'fnd base rates'!C$112)\n+($J655*'fnd base rates'!C$113)\n+($K655*'fnd base rates'!C$114)\n+($M655*'fnd base rates'!C$116)\n+($N655*'fnd base rates'!C$117)\n+($O655*'fnd base rates'!C$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,3)))\n*$R655","v":3006.1662790099999},{"$f":"(($D655*'fnd base rates'!D$107)\n+($E655*'fnd base rates'!D$108)\n+($F655*'fnd base rates'!D$109)\n+($G655*'fnd base rates'!D$110)\n+($H655*'fnd base rates'!D$111)\n+($I655*'fnd base rates'!D$112)\n+($J655*'fnd base rates'!D$113)\n+($K655*'fnd base rates'!D$114)\n+($M655*'fnd base rates'!D$116)\n+($N655*'fnd base rates'!D$117)\n+($O655*'fnd base rates'!D$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,4)))\n*$R655","v":5031.1506799999997},{"$f":"(($D655*'fnd base rates'!E$107)\n+($E655*'fnd base rates'!E$108)\n+($F655*'fnd base rates'!E$109)\n+($G655*'fnd base rates'!E$110)\n+($H655*'fnd base rates'!E$111)\n+($I655*'fnd base rates'!E$112)\n+($J655*'fnd base rates'!E$113)\n+($K655*'fnd base rates'!E$114)\n+($M655*'fnd base rates'!E$116)\n+($N655*'fnd base rates'!E$117)\n+($O655*'fnd base rates'!E$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,5)))\n*$R655","v":30269.150499559993},{"$f":"(($D655*'fnd base rates'!F$107)\n+($E655*'fnd base rates'!F$108)\n+($F655*'fnd base rates'!F$109)\n+($G655*'fnd base rates'!F$110)\n+($H655*'fnd base rates'!F$111)\n+($I655*'fnd base rates'!F$112)\n+($J655*'fnd base rates'!F$113)\n+($K655*'fnd base rates'!F$114)\n+($M655*'fnd base rates'!F$116)\n+($N655*'fnd base rates'!F$117)\n+($O655*'fnd base rates'!F$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,6)))\n*$R655","v":5309.9191562199994},{"$f":"(($D655*'fnd base rates'!G$107)\n+($E655*'fnd base rates'!G$108)\n+($F655*'fnd base rates'!G$109)\n+($G655*'fnd base rates'!G$110)\n+($H655*'fnd base rates'!G$111)\n+($I655*'fnd base rates'!G$112)\n+($J655*'fnd base rates'!G$113)\n+($K655*'fnd base rates'!G$114)\n+($M655*'fnd base rates'!G$116)\n+($N655*'fnd base rates'!G$117)\n+($O655*'fnd base rates'!G$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,7)))\n*$R655","v":1360.6128671699998},{"$f":"(($D655*'fnd base rates'!H$107)\n+($E655*'fnd base rates'!H$108)\n+($F655*'fnd base rates'!H$109)\n+($G655*'fnd base rates'!H$110)\n+($H655*'fnd base rates'!H$111)\n+($I655*'fnd base rates'!H$112)\n+($J655*'fnd base rates'!H$113)\n+($K655*'fnd base rates'!H$114)\n+($M655*'fnd base rates'!H$116)\n+($N655*'fnd base rates'!H$117)\n+($O655*'fnd base rates'!H$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,8)))","v":2996.3546700000002},{"$f":"(($D655*'fnd base rates'!I$107)\n+($E655*'fnd base rates'!I$108)\n+($F655*'fnd base rates'!I$109)\n+($G655*'fnd base rates'!I$110)\n+($H655*'fnd base rates'!I$111)\n+($I655*'fnd base rates'!I$112)\n+($J655*'fnd base rates'!I$113)\n+($K655*'fnd base rates'!I$114)\n+($M655*'fnd base rates'!I$116)\n+($N655*'fnd base rates'!I$117)\n+($O655*'fnd base rates'!I$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,9)))\n*$R655","v":2308.38274},{"$f":"(($D655*'fnd base rates'!J$107)\n+($E655*'fnd base rates'!J$108)\n+($F655*'fnd base rates'!J$109)\n+($G655*'fnd base rates'!J$110)\n+($H655*'fnd base rates'!J$111)\n+($I655*'fnd base rates'!J$112)\n+($J655*'fnd base rates'!J$113)\n+($K655*'fnd base rates'!J$114)\n+($M655*'fnd base rates'!J$116)\n+($N655*'fnd base rates'!J$117)\n+($O655*'fnd base rates'!J$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,10)))\n*$R655","v":3712.89554},{"$f":"(($D655*'fnd base rates'!K$107)\n+($E655*'fnd base rates'!K$108)\n+($F655*'fnd base rates'!K$109)\n+($G655*'fnd base rates'!K$110)\n+($H655*'fnd base rates'!K$111)\n+($I655*'fnd base rates'!K$112)\n+($J655*'fnd base rates'!K$113)\n+($K655*'fnd base rates'!K$114)\n+($M655*'fnd base rates'!K$116)\n+($N655*'fnd base rates'!K$117)\n+($O655*'fnd base rates'!K$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,11)))\n*$R655","v":6011.2291277999993},{"$f":"(($D655*'fnd base rates'!L$107)\n+($E655*'fnd base rates'!L$108)\n+($F655*'fnd base rates'!L$109)\n+($G655*'fnd base rates'!L$110)\n+($H655*'fnd base rates'!L$111)\n+($I655*'fnd base rates'!L$112)\n+($J655*'fnd base rates'!L$113)\n+($K655*'fnd base rates'!L$114)\n+($M655*'fnd base rates'!L$116)\n+($N655*'fnd base rates'!L$117)\n+($O655*'fnd base rates'!L$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,12)))","v":8973.1934000000001},{"$f":"(($D655*'fnd base rates'!M$107)\n+($E655*'fnd base rates'!M$108)\n+($F655*'fnd base rates'!M$109)\n+($G655*'fnd base rates'!M$110)\n+($H655*'fnd base rates'!M$111)\n+($I655*'fnd base rates'!M$112)\n+($J655*'fnd base rates'!M$113)\n+($K655*'fnd base rates'!M$114)\n+($M655*'fnd base rates'!M$116)\n+($N655*'fnd base rates'!M$117)\n+($O655*'fnd base rates'!M$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,13)))","v":0},68979.054959759989,null,483239172,"483","239","172",1,5,68979.054959759989,13796,0,13796,null,null,null,null,null,13796,0,13796,null,null,{"$f":"BC655-BA655","v":0}]
[483,483239182,"RISING TIDE",{"$f":"'fnd enro'!D656","v":0},{"$f":"'fnd enro'!E656","v":0},{"$f":"'fnd enro'!F656","v":0},{"$f":"'fnd enro'!G656","v":3},{"$f":"'fnd enro'!H656","v":12},{"$f":"'fnd enro'!I656","v":21},{"$f":"'fnd enro'!J656","v":0},{"$f":"'fnd enro'!K656","v":1.3895999999999999},{"$f":"'fnd enro'!L656","v":0},{"$f":"'fnd enro'!M656","v":0},{"$f":"'fnd enro'!N656","v":0},{"$f":"'fnd enro'!O656","v":0},{"$f":"'fnd enro'!P656","v":8},{"$f":"'fnd enro'!R656","v":36},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q656)","v":8},null,{"$f":"(($D656*'fnd base rates'!C$107)\n+($E656*'fnd base rates'!C$108)\n+($F656*'fnd base rates'!C$109)\n+($G656*'fnd base rates'!C$110)\n+($H656*'fnd base rates'!C$111)\n+($I656*'fnd base rates'!C$112)\n+($J656*'fnd base rates'!C$113)\n+($K656*'fnd base rates'!C$114)\n+($M656*'fnd base rates'!C$116)\n+($N656*'fnd base rates'!C$117)\n+($O656*'fnd base rates'!C$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,3)))\n*$R656","v":20626.146168871994},{"$f":"(($D656*'fnd base rates'!D$107)\n+($E656*'fnd base rates'!D$108)\n+($F656*'fnd base rates'!D$109)\n+($G656*'fnd base rates'!D$110)\n+($H656*'fnd base rates'!D$111)\n+($I656*'fnd base rates'!D$112)\n+($J656*'fnd base rates'!D$113)\n+($K656*'fnd base rates'!D$114)\n+($M656*'fnd base rates'!D$116)\n+($N656*'fnd base rates'!D$117)\n+($O656*'fnd base rates'!D$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,4)))\n*$R656","v":31399.862239999999},{"$f":"(($D656*'fnd base rates'!E$107)\n+($E656*'fnd base rates'!E$108)\n+($F656*'fnd base rates'!E$109)\n+($G656*'fnd base rates'!E$110)\n+($H656*'fnd base rates'!E$111)\n+($I656*'fnd base rates'!E$112)\n+($J656*'fnd base rates'!E$113)\n+($K656*'fnd base rates'!E$114)\n+($M656*'fnd base rates'!E$116)\n+($N656*'fnd base rates'!E$117)\n+($O656*'fnd base rates'!E$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,5)))\n*$R656","v":189798.11084683202},{"$f":"(($D656*'fnd base rates'!F$107)\n+($E656*'fnd base rates'!F$108)\n+($F656*'fnd base rates'!F$109)\n+($G656*'fnd base rates'!F$110)\n+($H656*'fnd base rates'!F$111)\n+($I656*'fnd base rates'!F$112)\n+($J656*'fnd base rates'!F$113)\n+($K656*'fnd base rates'!F$114)\n+($M656*'fnd base rates'!F$116)\n+($N656*'fnd base rates'!F$117)\n+($O656*'fnd base rates'!F$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,6)))\n*$R656","v":35580.995252784},{"$f":"(($D656*'fnd base rates'!G$107)\n+($E656*'fnd base rates'!G$108)\n+($F656*'fnd base rates'!G$109)\n+($G656*'fnd base rates'!G$110)\n+($H656*'fnd base rates'!G$111)\n+($I656*'fnd base rates'!G$112)\n+($J656*'fnd base rates'!G$113)\n+($K656*'fnd base rates'!G$114)\n+($M656*'fnd base rates'!G$116)\n+($N656*'fnd base rates'!G$117)\n+($O656*'fnd base rates'!G$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,7)))\n*$R656","v":7496.9377336239986},{"$f":"(($D656*'fnd base rates'!H$107)\n+($E656*'fnd base rates'!H$108)\n+($F656*'fnd base rates'!H$109)\n+($G656*'fnd base rates'!H$110)\n+($H656*'fnd base rates'!H$111)\n+($I656*'fnd base rates'!H$112)\n+($J656*'fnd base rates'!H$113)\n+($K656*'fnd base rates'!H$114)\n+($M656*'fnd base rates'!H$116)\n+($N656*'fnd base rates'!H$117)\n+($O656*'fnd base rates'!H$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,8)))","v":25439.961623999996},{"$f":"(($D656*'fnd base rates'!I$107)\n+($E656*'fnd base rates'!I$108)\n+($F656*'fnd base rates'!I$109)\n+($G656*'fnd base rates'!I$110)\n+($H656*'fnd base rates'!I$111)\n+($I656*'fnd base rates'!I$112)\n+($J656*'fnd base rates'!I$113)\n+($K656*'fnd base rates'!I$114)\n+($M656*'fnd base rates'!I$116)\n+($N656*'fnd base rates'!I$117)\n+($O656*'fnd base rates'!I$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,9)))\n*$R656","v":15863.849709999999},{"$f":"(($D656*'fnd base rates'!J$107)\n+($E656*'fnd base rates'!J$108)\n+($F656*'fnd base rates'!J$109)\n+($G656*'fnd base rates'!J$110)\n+($H656*'fnd base rates'!J$111)\n+($I656*'fnd base rates'!J$112)\n+($J656*'fnd base rates'!J$113)\n+($K656*'fnd base rates'!J$114)\n+($M656*'fnd base rates'!J$116)\n+($N656*'fnd base rates'!J$117)\n+($O656*'fnd base rates'!J$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,10)))\n*$R656","v":21893.714349999998},{"$f":"(($D656*'fnd base rates'!K$107)\n+($E656*'fnd base rates'!K$108)\n+($F656*'fnd base rates'!K$109)\n+($G656*'fnd base rates'!K$110)\n+($H656*'fnd base rates'!K$111)\n+($I656*'fnd base rates'!K$112)\n+($J656*'fnd base rates'!K$113)\n+($K656*'fnd base rates'!K$114)\n+($M656*'fnd base rates'!K$116)\n+($N656*'fnd base rates'!K$117)\n+($O656*'fnd base rates'!K$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,11)))\n*$R656","v":43178.404490159985},{"$f":"(($D656*'fnd base rates'!L$107)\n+($E656*'fnd base rates'!L$108)\n+($F656*'fnd base rates'!L$109)\n+($G656*'fnd base rates'!L$110)\n+($H656*'fnd base rates'!L$111)\n+($I656*'fnd base rates'!L$112)\n+($J656*'fnd base rates'!L$113)\n+($K656*'fnd base rates'!L$114)\n+($M656*'fnd base rates'!L$116)\n+($N656*'fnd base rates'!L$117)\n+($O656*'fnd base rates'!L$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,12)))","v":55561.13048},{"$f":"(($D656*'fnd base rates'!M$107)\n+($E656*'fnd base rates'!M$108)\n+($F656*'fnd base rates'!M$109)\n+($G656*'fnd base rates'!M$110)\n+($H656*'fnd base rates'!M$111)\n+($I656*'fnd base rates'!M$112)\n+($J656*'fnd base rates'!M$113)\n+($K656*'fnd base rates'!M$114)\n+($M656*'fnd base rates'!M$116)\n+($N656*'fnd base rates'!M$117)\n+($O656*'fnd base rates'!M$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,13)))","v":0},446839.11289627198,null,483239182,"483","239","182",1,36,446839.11289627198,12412,0,12412,null,null,null,null,null,12412,0,12412,null,null,{"$f":"BC656-BA656","v":0}]
[483,483239219,"RISING TIDE",{"$f":"'fnd enro'!D657","v":0},{"$f":"'fnd enro'!E657","v":0},{"$f":"'fnd enro'!F657","v":0},{"$f":"'fnd enro'!G657","v":0},{"$f":"'fnd enro'!H657","v":0},{"$f":"'fnd enro'!I657","v":1},{"$f":"'fnd enro'!J657","v":0},{"$f":"'fnd enro'!K657","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L657","v":0},{"$f":"'fnd enro'!M657","v":0},{"$f":"'fnd enro'!N657","v":0},{"$f":"'fnd enro'!O657","v":0},{"$f":"'fnd enro'!P657","v":0},{"$f":"'fnd enro'!R657","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q657)","v":2},null,{"$f":"(($D657*'fnd base rates'!C$107)\n+($E657*'fnd base rates'!C$108)\n+($F657*'fnd base rates'!C$109)\n+($G657*'fnd base rates'!C$110)\n+($H657*'fnd base rates'!C$111)\n+($I657*'fnd base rates'!C$112)\n+($J657*'fnd base rates'!C$113)\n+($K657*'fnd base rates'!C$114)\n+($M657*'fnd base rates'!C$116)\n+($N657*'fnd base rates'!C$117)\n+($O657*'fnd base rates'!C$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,3)))\n*$R657","v":556.31041580199997},{"$f":"(($D657*'fnd base rates'!D$107)\n+($E657*'fnd base rates'!D$108)\n+($F657*'fnd base rates'!D$109)\n+($G657*'fnd base rates'!D$110)\n+($H657*'fnd base rates'!D$111)\n+($I657*'fnd base rates'!D$112)\n+($J657*'fnd base rates'!D$113)\n+($K657*'fnd base rates'!D$114)\n+($M657*'fnd base rates'!D$116)\n+($N657*'fnd base rates'!D$117)\n+($O657*'fnd base rates'!D$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,4)))\n*$R657","v":793.38796000000002},{"$f":"(($D657*'fnd base rates'!E$107)\n+($E657*'fnd base rates'!E$108)\n+($F657*'fnd base rates'!E$109)\n+($G657*'fnd base rates'!E$110)\n+($H657*'fnd base rates'!E$111)\n+($I657*'fnd base rates'!E$112)\n+($J657*'fnd base rates'!E$113)\n+($K657*'fnd base rates'!E$114)\n+($M657*'fnd base rates'!E$116)\n+($N657*'fnd base rates'!E$117)\n+($O657*'fnd base rates'!E$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,5)))\n*$R657","v":5093.9517899119992},{"$f":"(($D657*'fnd base rates'!F$107)\n+($E657*'fnd base rates'!F$108)\n+($F657*'fnd base rates'!F$109)\n+($G657*'fnd base rates'!F$110)\n+($H657*'fnd base rates'!F$111)\n+($I657*'fnd base rates'!F$112)\n+($J657*'fnd base rates'!F$113)\n+($K657*'fnd base rates'!F$114)\n+($M657*'fnd base rates'!F$116)\n+($N657*'fnd base rates'!F$117)\n+($O657*'fnd base rates'!F$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,6)))\n*$R657","v":919.70120924399998},{"$f":"(($D657*'fnd base rates'!G$107)\n+($E657*'fnd base rates'!G$108)\n+($F657*'fnd base rates'!G$109)\n+($G657*'fnd base rates'!G$110)\n+($H657*'fnd base rates'!G$111)\n+($I657*'fnd base rates'!G$112)\n+($J657*'fnd base rates'!G$113)\n+($K657*'fnd base rates'!G$114)\n+($M657*'fnd base rates'!G$116)\n+($N657*'fnd base rates'!G$117)\n+($O657*'fnd base rates'!G$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,7)))\n*$R657","v":169.94696343399997},{"$f":"(($D657*'fnd base rates'!H$107)\n+($E657*'fnd base rates'!H$108)\n+($F657*'fnd base rates'!H$109)\n+($G657*'fnd base rates'!H$110)\n+($H657*'fnd base rates'!H$111)\n+($I657*'fnd base rates'!H$112)\n+($J657*'fnd base rates'!H$113)\n+($K657*'fnd base rates'!H$114)\n+($M657*'fnd base rates'!H$116)\n+($N657*'fnd base rates'!H$117)\n+($O657*'fnd base rates'!H$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D657*'fnd base rates'!I$107)\n+($E657*'fnd base rates'!I$108)\n+($F657*'fnd base rates'!I$109)\n+($G657*'fnd base rates'!I$110)\n+($H657*'fnd base rates'!I$111)\n+($I657*'fnd base rates'!I$112)\n+($J657*'fnd base rates'!I$113)\n+($K657*'fnd base rates'!I$114)\n+($M657*'fnd base rates'!I$116)\n+($N657*'fnd base rates'!I$117)\n+($O657*'fnd base rates'!I$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,9)))\n*$R657","v":441.69977999999998},{"$f":"(($D657*'fnd base rates'!J$107)\n+($E657*'fnd base rates'!J$108)\n+($F657*'fnd base rates'!J$109)\n+($G657*'fnd base rates'!J$110)\n+($H657*'fnd base rates'!J$111)\n+($I657*'fnd base rates'!J$112)\n+($J657*'fnd base rates'!J$113)\n+($K657*'fnd base rates'!J$114)\n+($M657*'fnd base rates'!J$116)\n+($N657*'fnd base rates'!J$117)\n+($O657*'fnd base rates'!J$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,10)))\n*$R657","v":594.97874999999999},{"$f":"(($D657*'fnd base rates'!K$107)\n+($E657*'fnd base rates'!K$108)\n+($F657*'fnd base rates'!K$109)\n+($G657*'fnd base rates'!K$110)\n+($H657*'fnd base rates'!K$111)\n+($I657*'fnd base rates'!K$112)\n+($J657*'fnd base rates'!K$113)\n+($K657*'fnd base rates'!K$114)\n+($M657*'fnd base rates'!K$116)\n+($N657*'fnd base rates'!K$117)\n+($O657*'fnd base rates'!K$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,11)))\n*$R657","v":1192.6120955599999},{"$f":"(($D657*'fnd base rates'!L$107)\n+($E657*'fnd base rates'!L$108)\n+($F657*'fnd base rates'!L$109)\n+($G657*'fnd base rates'!L$110)\n+($H657*'fnd base rates'!L$111)\n+($I657*'fnd base rates'!L$112)\n+($J657*'fnd base rates'!L$113)\n+($K657*'fnd base rates'!L$114)\n+($M657*'fnd base rates'!L$116)\n+($N657*'fnd base rates'!L$117)\n+($O657*'fnd base rates'!L$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D657*'fnd base rates'!M$107)\n+($E657*'fnd base rates'!M$108)\n+($F657*'fnd base rates'!M$109)\n+($G657*'fnd base rates'!M$110)\n+($H657*'fnd base rates'!M$111)\n+($I657*'fnd base rates'!M$112)\n+($J657*'fnd base rates'!M$113)\n+($K657*'fnd base rates'!M$114)\n+($M657*'fnd base rates'!M$116)\n+($N657*'fnd base rates'!M$117)\n+($O657*'fnd base rates'!M$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,13)))","v":0},11959.794577952,null,483239219,"483","239","219",1,1,11959.794577952,11960,0,11960,null,null,null,null,null,11960,0,11960,null,null,{"$f":"BC657-BA657","v":0}]
[483,483239231,"RISING TIDE",{"$f":"'fnd enro'!D658","v":0},{"$f":"'fnd enro'!E658","v":0},{"$f":"'fnd enro'!F658","v":0},{"$f":"'fnd enro'!G658","v":0},{"$f":"'fnd enro'!H658","v":5},{"$f":"'fnd enro'!I658","v":11},{"$f":"'fnd enro'!J658","v":0},{"$f":"'fnd enro'!K658","v":0.61760000000000004},{"$f":"'fnd enro'!L658","v":0},{"$f":"'fnd enro'!M658","v":0},{"$f":"'fnd enro'!N658","v":0},{"$f":"'fnd enro'!O658","v":0},{"$f":"'fnd enro'!P658","v":5},{"$f":"'fnd enro'!R658","v":16},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q658)","v":4},null,{"$f":"(($D658*'fnd base rates'!C$107)\n+($E658*'fnd base rates'!C$108)\n+($F658*'fnd base rates'!C$109)\n+($G658*'fnd base rates'!C$110)\n+($H658*'fnd base rates'!C$111)\n+($I658*'fnd base rates'!C$112)\n+($J658*'fnd base rates'!C$113)\n+($K658*'fnd base rates'!C$114)\n+($M658*'fnd base rates'!C$116)\n+($N658*'fnd base rates'!C$117)\n+($O658*'fnd base rates'!C$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,3)))\n*$R658","v":9203.7188028320015},{"$f":"(($D658*'fnd base rates'!D$107)\n+($E658*'fnd base rates'!D$108)\n+($F658*'fnd base rates'!D$109)\n+($G658*'fnd base rates'!D$110)\n+($H658*'fnd base rates'!D$111)\n+($I658*'fnd base rates'!D$112)\n+($J658*'fnd base rates'!D$113)\n+($K658*'fnd base rates'!D$114)\n+($M658*'fnd base rates'!D$116)\n+($N658*'fnd base rates'!D$117)\n+($O658*'fnd base rates'!D$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,4)))\n*$R658","v":14128.585759999998},{"$f":"(($D658*'fnd base rates'!E$107)\n+($E658*'fnd base rates'!E$108)\n+($F658*'fnd base rates'!E$109)\n+($G658*'fnd base rates'!E$110)\n+($H658*'fnd base rates'!E$111)\n+($I658*'fnd base rates'!E$112)\n+($J658*'fnd base rates'!E$113)\n+($K658*'fnd base rates'!E$114)\n+($M658*'fnd base rates'!E$116)\n+($N658*'fnd base rates'!E$117)\n+($O658*'fnd base rates'!E$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,5)))\n*$R658","v":87973.382738591972},{"$f":"(($D658*'fnd base rates'!F$107)\n+($E658*'fnd base rates'!F$108)\n+($F658*'fnd base rates'!F$109)\n+($G658*'fnd base rates'!F$110)\n+($H658*'fnd base rates'!F$111)\n+($I658*'fnd base rates'!F$112)\n+($J658*'fnd base rates'!F$113)\n+($K658*'fnd base rates'!F$114)\n+($M658*'fnd base rates'!F$116)\n+($N658*'fnd base rates'!F$117)\n+($O658*'fnd base rates'!F$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,6)))\n*$R658","v":15277.739997904},{"$f":"(($D658*'fnd base rates'!G$107)\n+($E658*'fnd base rates'!G$108)\n+($F658*'fnd base rates'!G$109)\n+($G658*'fnd base rates'!G$110)\n+($H658*'fnd base rates'!G$111)\n+($I658*'fnd base rates'!G$112)\n+($J658*'fnd base rates'!G$113)\n+($K658*'fnd base rates'!G$114)\n+($M658*'fnd base rates'!G$116)\n+($N658*'fnd base rates'!G$117)\n+($O658*'fnd base rates'!G$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,7)))\n*$R658","v":3422.185564943999},{"$f":"(($D658*'fnd base rates'!H$107)\n+($E658*'fnd base rates'!H$108)\n+($F658*'fnd base rates'!H$109)\n+($G658*'fnd base rates'!H$110)\n+($H658*'fnd base rates'!H$111)\n+($I658*'fnd base rates'!H$112)\n+($J658*'fnd base rates'!H$113)\n+($K658*'fnd base rates'!H$114)\n+($M658*'fnd base rates'!H$116)\n+($N658*'fnd base rates'!H$117)\n+($O658*'fnd base rates'!H$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,8)))","v":11826.462944000001},{"$f":"(($D658*'fnd base rates'!I$107)\n+($E658*'fnd base rates'!I$108)\n+($F658*'fnd base rates'!I$109)\n+($G658*'fnd base rates'!I$110)\n+($H658*'fnd base rates'!I$111)\n+($I658*'fnd base rates'!I$112)\n+($J658*'fnd base rates'!I$113)\n+($K658*'fnd base rates'!I$114)\n+($M658*'fnd base rates'!I$116)\n+($N658*'fnd base rates'!I$117)\n+($O658*'fnd base rates'!I$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,9)))\n*$R658","v":7306.2768299999998},{"$f":"(($D658*'fnd base rates'!J$107)\n+($E658*'fnd base rates'!J$108)\n+($F658*'fnd base rates'!J$109)\n+($G658*'fnd base rates'!J$110)\n+($H658*'fnd base rates'!J$111)\n+($I658*'fnd base rates'!J$112)\n+($J658*'fnd base rates'!J$113)\n+($K658*'fnd base rates'!J$114)\n+($M658*'fnd base rates'!J$116)\n+($N658*'fnd base rates'!J$117)\n+($O658*'fnd base rates'!J$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,10)))\n*$R658","v":10781.170499999998},{"$f":"(($D658*'fnd base rates'!K$107)\n+($E658*'fnd base rates'!K$108)\n+($F658*'fnd base rates'!K$109)\n+($G658*'fnd base rates'!K$110)\n+($H658*'fnd base rates'!K$111)\n+($I658*'fnd base rates'!K$112)\n+($J658*'fnd base rates'!K$113)\n+($K658*'fnd base rates'!K$114)\n+($M658*'fnd base rates'!K$116)\n+($N658*'fnd base rates'!K$117)\n+($O658*'fnd base rates'!K$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,11)))\n*$R658","v":19248.232028959999},{"$f":"(($D658*'fnd base rates'!L$107)\n+($E658*'fnd base rates'!L$108)\n+($F658*'fnd base rates'!L$109)\n+($G658*'fnd base rates'!L$110)\n+($H658*'fnd base rates'!L$111)\n+($I658*'fnd base rates'!L$112)\n+($J658*'fnd base rates'!L$113)\n+($K658*'fnd base rates'!L$114)\n+($M658*'fnd base rates'!L$116)\n+($N658*'fnd base rates'!L$117)\n+($O658*'fnd base rates'!L$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,12)))","v":24806.976880000002},{"$f":"(($D658*'fnd base rates'!M$107)\n+($E658*'fnd base rates'!M$108)\n+($F658*'fnd base rates'!M$109)\n+($G658*'fnd base rates'!M$110)\n+($H658*'fnd base rates'!M$111)\n+($I658*'fnd base rates'!M$112)\n+($J658*'fnd base rates'!M$113)\n+($K658*'fnd base rates'!M$114)\n+($M658*'fnd base rates'!M$116)\n+($N658*'fnd base rates'!M$117)\n+($O658*'fnd base rates'!M$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,13)))","v":0},203974.73204723196,null,483239231,"483","239","231",1,16,203974.73204723196,12748,0,12748,null,null,null,null,null,12748,0,12748,null,null,{"$f":"BC658-BA658","v":0}]
[483,483239239,"RISING TIDE",{"$f":"'fnd enro'!D659","v":0},{"$f":"'fnd enro'!E659","v":0},{"$f":"'fnd enro'!F659","v":0},{"$f":"'fnd enro'!G659","v":54},{"$f":"'fnd enro'!H659","v":141},{"$f":"'fnd enro'!I659","v":141},{"$f":"'fnd enro'!J659","v":0},{"$f":"'fnd enro'!K659","v":12.9696},{"$f":"'fnd enro'!L659","v":0},{"$f":"'fnd enro'!M659","v":4},{"$f":"'fnd enro'!N659","v":2},{"$f":"'fnd enro'!O659","v":1},{"$f":"'fnd enro'!P659","v":72},{"$f":"'fnd enro'!R659","v":336},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q659)","v":6},null,{"$f":"(($D659*'fnd base rates'!C$107)\n+($E659*'fnd base rates'!C$108)\n+($F659*'fnd base rates'!C$109)\n+($G659*'fnd base rates'!C$110)\n+($H659*'fnd base rates'!C$111)\n+($I659*'fnd base rates'!C$112)\n+($J659*'fnd base rates'!C$113)\n+($K659*'fnd base rates'!C$114)\n+($M659*'fnd base rates'!C$116)\n+($N659*'fnd base rates'!C$117)\n+($O659*'fnd base rates'!C$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,3)))\n*$R659","v":192524.54843947204},{"$f":"(($D659*'fnd base rates'!D$107)\n+($E659*'fnd base rates'!D$108)\n+($F659*'fnd base rates'!D$109)\n+($G659*'fnd base rates'!D$110)\n+($H659*'fnd base rates'!D$111)\n+($I659*'fnd base rates'!D$112)\n+($J659*'fnd base rates'!D$113)\n+($K659*'fnd base rates'!D$114)\n+($M659*'fnd base rates'!D$116)\n+($N659*'fnd base rates'!D$117)\n+($O659*'fnd base rates'!D$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,4)))\n*$R659","v":290905.04719999997},{"$f":"(($D659*'fnd base rates'!E$107)\n+($E659*'fnd base rates'!E$108)\n+($F659*'fnd base rates'!E$109)\n+($G659*'fnd base rates'!E$110)\n+($H659*'fnd base rates'!E$111)\n+($I659*'fnd base rates'!E$112)\n+($J659*'fnd base rates'!E$113)\n+($K659*'fnd base rates'!E$114)\n+($M659*'fnd base rates'!E$116)\n+($N659*'fnd base rates'!E$117)\n+($O659*'fnd base rates'!E$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,5)))\n*$R659","v":1675257.101230432},{"$f":"(($D659*'fnd base rates'!F$107)\n+($E659*'fnd base rates'!F$108)\n+($F659*'fnd base rates'!F$109)\n+($G659*'fnd base rates'!F$110)\n+($H659*'fnd base rates'!F$111)\n+($I659*'fnd base rates'!F$112)\n+($J659*'fnd base rates'!F$113)\n+($K659*'fnd base rates'!F$114)\n+($M659*'fnd base rates'!F$116)\n+($N659*'fnd base rates'!F$117)\n+($O659*'fnd base rates'!F$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,6)))\n*$R659","v":346375.88247598399},{"$f":"(($D659*'fnd base rates'!G$107)\n+($E659*'fnd base rates'!G$108)\n+($F659*'fnd base rates'!G$109)\n+($G659*'fnd base rates'!G$110)\n+($H659*'fnd base rates'!G$111)\n+($I659*'fnd base rates'!G$112)\n+($J659*'fnd base rates'!G$113)\n+($K659*'fnd base rates'!G$114)\n+($M659*'fnd base rates'!G$116)\n+($N659*'fnd base rates'!G$117)\n+($O659*'fnd base rates'!G$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,7)))\n*$R659","v":68649.413223823984},{"$f":"(($D659*'fnd base rates'!H$107)\n+($E659*'fnd base rates'!H$108)\n+($F659*'fnd base rates'!H$109)\n+($G659*'fnd base rates'!H$110)\n+($H659*'fnd base rates'!H$111)\n+($I659*'fnd base rates'!H$112)\n+($J659*'fnd base rates'!H$113)\n+($K659*'fnd base rates'!H$114)\n+($M659*'fnd base rates'!H$116)\n+($N659*'fnd base rates'!H$117)\n+($O659*'fnd base rates'!H$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,8)))","v":221338.94182399998},{"$f":"(($D659*'fnd base rates'!I$107)\n+($E659*'fnd base rates'!I$108)\n+($F659*'fnd base rates'!I$109)\n+($G659*'fnd base rates'!I$110)\n+($H659*'fnd base rates'!I$111)\n+($I659*'fnd base rates'!I$112)\n+($J659*'fnd base rates'!I$113)\n+($K659*'fnd base rates'!I$114)\n+($M659*'fnd base rates'!I$116)\n+($N659*'fnd base rates'!I$117)\n+($O659*'fnd base rates'!I$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,9)))\n*$R659","v":142125.12244000001},{"$f":"(($D659*'fnd base rates'!J$107)\n+($E659*'fnd base rates'!J$108)\n+($F659*'fnd base rates'!J$109)\n+($G659*'fnd base rates'!J$110)\n+($H659*'fnd base rates'!J$111)\n+($I659*'fnd base rates'!J$112)\n+($J659*'fnd base rates'!J$113)\n+($K659*'fnd base rates'!J$114)\n+($M659*'fnd base rates'!J$116)\n+($N659*'fnd base rates'!J$117)\n+($O659*'fnd base rates'!J$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,10)))\n*$R659","v":176280.17960999999},{"$f":"(($D659*'fnd base rates'!K$107)\n+($E659*'fnd base rates'!K$108)\n+($F659*'fnd base rates'!K$109)\n+($G659*'fnd base rates'!K$110)\n+($H659*'fnd base rates'!K$111)\n+($I659*'fnd base rates'!K$112)\n+($J659*'fnd base rates'!K$113)\n+($K659*'fnd base rates'!K$114)\n+($M659*'fnd base rates'!K$116)\n+($N659*'fnd base rates'!K$117)\n+($O659*'fnd base rates'!K$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,11)))\n*$R659","v":404852.6186481599},{"$f":"(($D659*'fnd base rates'!L$107)\n+($E659*'fnd base rates'!L$108)\n+($F659*'fnd base rates'!L$109)\n+($G659*'fnd base rates'!L$110)\n+($H659*'fnd base rates'!L$111)\n+($I659*'fnd base rates'!L$112)\n+($J659*'fnd base rates'!L$113)\n+($K659*'fnd base rates'!L$114)\n+($M659*'fnd base rates'!L$116)\n+($N659*'fnd base rates'!L$117)\n+($O659*'fnd base rates'!L$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,12)))","v":521432.03448000003},{"$f":"(($D659*'fnd base rates'!M$107)\n+($E659*'fnd base rates'!M$108)\n+($F659*'fnd base rates'!M$109)\n+($G659*'fnd base rates'!M$110)\n+($H659*'fnd base rates'!M$111)\n+($I659*'fnd base rates'!M$112)\n+($J659*'fnd base rates'!M$113)\n+($K659*'fnd base rates'!M$114)\n+($M659*'fnd base rates'!M$116)\n+($N659*'fnd base rates'!M$117)\n+($O659*'fnd base rates'!M$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,13)))","v":0},4039740.8895718716,null,483239239,"483","239","239",1,336,4039740.8895718716,12023,0,12023,null,null,null,null,null,12023,0,12023,null,null,{"$f":"BC659-BA659","v":0}]
[483,483239250,"RISING TIDE",{"$f":"'fnd enro'!D660","v":0},{"$f":"'fnd enro'!E660","v":0},{"$f":"'fnd enro'!F660","v":0},{"$f":"'fnd enro'!G660","v":1},{"$f":"'fnd enro'!H660","v":0},{"$f":"'fnd enro'!I660","v":0},{"$f":"'fnd enro'!J660","v":0},{"$f":"'fnd enro'!K660","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L660","v":0},{"$f":"'fnd enro'!M660","v":0},{"$f":"'fnd enro'!N660","v":0},{"$f":"'fnd enro'!O660","v":0},{"$f":"'fnd enro'!P660","v":1},{"$f":"'fnd enro'!R660","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q660)","v":5},null,{"$f":"(($D660*'fnd base rates'!C$107)\n+($E660*'fnd base rates'!C$108)\n+($F660*'fnd base rates'!C$109)\n+($G660*'fnd base rates'!C$110)\n+($H660*'fnd base rates'!C$111)\n+($I660*'fnd base rates'!C$112)\n+($J660*'fnd base rates'!C$113)\n+($K660*'fnd base rates'!C$114)\n+($M660*'fnd base rates'!C$116)\n+($N660*'fnd base rates'!C$117)\n+($O660*'fnd base rates'!C$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,3)))\n*$R660","v":618.39560580199998},{"$f":"(($D660*'fnd base rates'!D$107)\n+($E660*'fnd base rates'!D$108)\n+($F660*'fnd base rates'!D$109)\n+($G660*'fnd base rates'!D$110)\n+($H660*'fnd base rates'!D$111)\n+($I660*'fnd base rates'!D$112)\n+($J660*'fnd base rates'!D$113)\n+($K660*'fnd base rates'!D$114)\n+($M660*'fnd base rates'!D$116)\n+($N660*'fnd base rates'!D$117)\n+($O660*'fnd base rates'!D$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,4)))\n*$R660","v":1087.5433799999998},{"$f":"(($D660*'fnd base rates'!E$107)\n+($E660*'fnd base rates'!E$108)\n+($F660*'fnd base rates'!E$109)\n+($G660*'fnd base rates'!E$110)\n+($H660*'fnd base rates'!E$111)\n+($I660*'fnd base rates'!E$112)\n+($J660*'fnd base rates'!E$113)\n+($K660*'fnd base rates'!E$114)\n+($M660*'fnd base rates'!E$116)\n+($N660*'fnd base rates'!E$117)\n+($O660*'fnd base rates'!E$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,5)))\n*$R660","v":6895.5733699120001},{"$f":"(($D660*'fnd base rates'!F$107)\n+($E660*'fnd base rates'!F$108)\n+($F660*'fnd base rates'!F$109)\n+($G660*'fnd base rates'!F$110)\n+($H660*'fnd base rates'!F$111)\n+($I660*'fnd base rates'!F$112)\n+($J660*'fnd base rates'!F$113)\n+($K660*'fnd base rates'!F$114)\n+($M660*'fnd base rates'!F$116)\n+($N660*'fnd base rates'!F$117)\n+($O660*'fnd base rates'!F$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,6)))\n*$R660","v":1293.6019292439998},{"$f":"(($D660*'fnd base rates'!G$107)\n+($E660*'fnd base rates'!G$108)\n+($F660*'fnd base rates'!G$109)\n+($G660*'fnd base rates'!G$110)\n+($H660*'fnd base rates'!G$111)\n+($I660*'fnd base rates'!G$112)\n+($J660*'fnd base rates'!G$113)\n+($K660*'fnd base rates'!G$114)\n+($M660*'fnd base rates'!G$116)\n+($N660*'fnd base rates'!G$117)\n+($O660*'fnd base rates'!G$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,7)))\n*$R660","v":301.91558343399998},{"$f":"(($D660*'fnd base rates'!H$107)\n+($E660*'fnd base rates'!H$108)\n+($F660*'fnd base rates'!H$109)\n+($G660*'fnd base rates'!H$110)\n+($H660*'fnd base rates'!H$111)\n+($I660*'fnd base rates'!H$112)\n+($J660*'fnd base rates'!H$113)\n+($K660*'fnd base rates'!H$114)\n+($M660*'fnd base rates'!H$116)\n+($N660*'fnd base rates'!H$117)\n+($O660*'fnd base rates'!H$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,8)))","v":544.02893400000005},{"$f":"(($D660*'fnd base rates'!I$107)\n+($E660*'fnd base rates'!I$108)\n+($F660*'fnd base rates'!I$109)\n+($G660*'fnd base rates'!I$110)\n+($H660*'fnd base rates'!I$111)\n+($I660*'fnd base rates'!I$112)\n+($J660*'fnd base rates'!I$113)\n+($K660*'fnd base rates'!I$114)\n+($M660*'fnd base rates'!I$116)\n+($N660*'fnd base rates'!I$117)\n+($O660*'fnd base rates'!I$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,9)))\n*$R660","v":433.96375999999998},{"$f":"(($D660*'fnd base rates'!J$107)\n+($E660*'fnd base rates'!J$108)\n+($F660*'fnd base rates'!J$109)\n+($G660*'fnd base rates'!J$110)\n+($H660*'fnd base rates'!J$111)\n+($I660*'fnd base rates'!J$112)\n+($J660*'fnd base rates'!J$113)\n+($K660*'fnd base rates'!J$114)\n+($M660*'fnd base rates'!J$116)\n+($N660*'fnd base rates'!J$117)\n+($O660*'fnd base rates'!J$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,10)))\n*$R660","v":762.17426},{"$f":"(($D660*'fnd base rates'!K$107)\n+($E660*'fnd base rates'!K$108)\n+($F660*'fnd base rates'!K$109)\n+($G660*'fnd base rates'!K$110)\n+($H660*'fnd base rates'!K$111)\n+($I660*'fnd base rates'!K$112)\n+($J660*'fnd base rates'!K$113)\n+($K660*'fnd base rates'!K$114)\n+($M660*'fnd base rates'!K$116)\n+($N660*'fnd base rates'!K$117)\n+($O660*'fnd base rates'!K$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,11)))\n*$R660","v":1140.9176455599998},{"$f":"(($D660*'fnd base rates'!L$107)\n+($E660*'fnd base rates'!L$108)\n+($F660*'fnd base rates'!L$109)\n+($G660*'fnd base rates'!L$110)\n+($H660*'fnd base rates'!L$111)\n+($I660*'fnd base rates'!L$112)\n+($J660*'fnd base rates'!L$113)\n+($K660*'fnd base rates'!L$114)\n+($M660*'fnd base rates'!L$116)\n+($N660*'fnd base rates'!L$117)\n+($O660*'fnd base rates'!L$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,12)))","v":1894.0866800000001},{"$f":"(($D660*'fnd base rates'!M$107)\n+($E660*'fnd base rates'!M$108)\n+($F660*'fnd base rates'!M$109)\n+($G660*'fnd base rates'!M$110)\n+($H660*'fnd base rates'!M$111)\n+($I660*'fnd base rates'!M$112)\n+($J660*'fnd base rates'!M$113)\n+($K660*'fnd base rates'!M$114)\n+($M660*'fnd base rates'!M$116)\n+($N660*'fnd base rates'!M$117)\n+($O660*'fnd base rates'!M$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,13)))","v":0},14972.201147951999,null,483239250,"483","239","250",1,1,14972.201147951999,14972,0,14972,null,null,null,null,null,14972,0,14972,null,null,{"$f":"BC660-BA660","v":0}]
[483,483239251,"RISING TIDE",{"$f":"'fnd enro'!D661","v":0},{"$f":"'fnd enro'!E661","v":0},{"$f":"'fnd enro'!F661","v":0},{"$f":"'fnd enro'!G661","v":0},{"$f":"'fnd enro'!H661","v":0},{"$f":"'fnd enro'!I661","v":1},{"$f":"'fnd enro'!J661","v":0},{"$f":"'fnd enro'!K661","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L661","v":0},{"$f":"'fnd enro'!M661","v":0},{"$f":"'fnd enro'!N661","v":0},{"$f":"'fnd enro'!O661","v":0},{"$f":"'fnd enro'!P661","v":0},{"$f":"'fnd enro'!R661","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q661)","v":9},null,{"$f":"(($D661*'fnd base rates'!C$107)\n+($E661*'fnd base rates'!C$108)\n+($F661*'fnd base rates'!C$109)\n+($G661*'fnd base rates'!C$110)\n+($H661*'fnd base rates'!C$111)\n+($I661*'fnd base rates'!C$112)\n+($J661*'fnd base rates'!C$113)\n+($K661*'fnd base rates'!C$114)\n+($M661*'fnd base rates'!C$116)\n+($N661*'fnd base rates'!C$117)\n+($O661*'fnd base rates'!C$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,3)))\n*$R661","v":556.31041580199997},{"$f":"(($D661*'fnd base rates'!D$107)\n+($E661*'fnd base rates'!D$108)\n+($F661*'fnd base rates'!D$109)\n+($G661*'fnd base rates'!D$110)\n+($H661*'fnd base rates'!D$111)\n+($I661*'fnd base rates'!D$112)\n+($J661*'fnd base rates'!D$113)\n+($K661*'fnd base rates'!D$114)\n+($M661*'fnd base rates'!D$116)\n+($N661*'fnd base rates'!D$117)\n+($O661*'fnd base rates'!D$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,4)))\n*$R661","v":793.38796000000002},{"$f":"(($D661*'fnd base rates'!E$107)\n+($E661*'fnd base rates'!E$108)\n+($F661*'fnd base rates'!E$109)\n+($G661*'fnd base rates'!E$110)\n+($H661*'fnd base rates'!E$111)\n+($I661*'fnd base rates'!E$112)\n+($J661*'fnd base rates'!E$113)\n+($K661*'fnd base rates'!E$114)\n+($M661*'fnd base rates'!E$116)\n+($N661*'fnd base rates'!E$117)\n+($O661*'fnd base rates'!E$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,5)))\n*$R661","v":5093.9517899119992},{"$f":"(($D661*'fnd base rates'!F$107)\n+($E661*'fnd base rates'!F$108)\n+($F661*'fnd base rates'!F$109)\n+($G661*'fnd base rates'!F$110)\n+($H661*'fnd base rates'!F$111)\n+($I661*'fnd base rates'!F$112)\n+($J661*'fnd base rates'!F$113)\n+($K661*'fnd base rates'!F$114)\n+($M661*'fnd base rates'!F$116)\n+($N661*'fnd base rates'!F$117)\n+($O661*'fnd base rates'!F$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,6)))\n*$R661","v":919.70120924399998},{"$f":"(($D661*'fnd base rates'!G$107)\n+($E661*'fnd base rates'!G$108)\n+($F661*'fnd base rates'!G$109)\n+($G661*'fnd base rates'!G$110)\n+($H661*'fnd base rates'!G$111)\n+($I661*'fnd base rates'!G$112)\n+($J661*'fnd base rates'!G$113)\n+($K661*'fnd base rates'!G$114)\n+($M661*'fnd base rates'!G$116)\n+($N661*'fnd base rates'!G$117)\n+($O661*'fnd base rates'!G$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,7)))\n*$R661","v":169.94696343399997},{"$f":"(($D661*'fnd base rates'!H$107)\n+($E661*'fnd base rates'!H$108)\n+($F661*'fnd base rates'!H$109)\n+($G661*'fnd base rates'!H$110)\n+($H661*'fnd base rates'!H$111)\n+($I661*'fnd base rates'!H$112)\n+($J661*'fnd base rates'!H$113)\n+($K661*'fnd base rates'!H$114)\n+($M661*'fnd base rates'!H$116)\n+($N661*'fnd base rates'!H$117)\n+($O661*'fnd base rates'!H$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D661*'fnd base rates'!I$107)\n+($E661*'fnd base rates'!I$108)\n+($F661*'fnd base rates'!I$109)\n+($G661*'fnd base rates'!I$110)\n+($H661*'fnd base rates'!I$111)\n+($I661*'fnd base rates'!I$112)\n+($J661*'fnd base rates'!I$113)\n+($K661*'fnd base rates'!I$114)\n+($M661*'fnd base rates'!I$116)\n+($N661*'fnd base rates'!I$117)\n+($O661*'fnd base rates'!I$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,9)))\n*$R661","v":441.69977999999998},{"$f":"(($D661*'fnd base rates'!J$107)\n+($E661*'fnd base rates'!J$108)\n+($F661*'fnd base rates'!J$109)\n+($G661*'fnd base rates'!J$110)\n+($H661*'fnd base rates'!J$111)\n+($I661*'fnd base rates'!J$112)\n+($J661*'fnd base rates'!J$113)\n+($K661*'fnd base rates'!J$114)\n+($M661*'fnd base rates'!J$116)\n+($N661*'fnd base rates'!J$117)\n+($O661*'fnd base rates'!J$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,10)))\n*$R661","v":594.97874999999999},{"$f":"(($D661*'fnd base rates'!K$107)\n+($E661*'fnd base rates'!K$108)\n+($F661*'fnd base rates'!K$109)\n+($G661*'fnd base rates'!K$110)\n+($H661*'fnd base rates'!K$111)\n+($I661*'fnd base rates'!K$112)\n+($J661*'fnd base rates'!K$113)\n+($K661*'fnd base rates'!K$114)\n+($M661*'fnd base rates'!K$116)\n+($N661*'fnd base rates'!K$117)\n+($O661*'fnd base rates'!K$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,11)))\n*$R661","v":1192.6120955599999},{"$f":"(($D661*'fnd base rates'!L$107)\n+($E661*'fnd base rates'!L$108)\n+($F661*'fnd base rates'!L$109)\n+($G661*'fnd base rates'!L$110)\n+($H661*'fnd base rates'!L$111)\n+($I661*'fnd base rates'!L$112)\n+($J661*'fnd base rates'!L$113)\n+($K661*'fnd base rates'!L$114)\n+($M661*'fnd base rates'!L$116)\n+($N661*'fnd base rates'!L$117)\n+($O661*'fnd base rates'!L$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D661*'fnd base rates'!M$107)\n+($E661*'fnd base rates'!M$108)\n+($F661*'fnd base rates'!M$109)\n+($G661*'fnd base rates'!M$110)\n+($H661*'fnd base rates'!M$111)\n+($I661*'fnd base rates'!M$112)\n+($J661*'fnd base rates'!M$113)\n+($K661*'fnd base rates'!M$114)\n+($M661*'fnd base rates'!M$116)\n+($N661*'fnd base rates'!M$117)\n+($O661*'fnd base rates'!M$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,13)))","v":0},11959.794577952,null,483239251,"483","239","251",1,1,11959.794577952,11960,0,11960,null,null,null,null,null,11960,0,11960,null,null,{"$f":"BC661-BA661","v":0}]
[483,483239261,"RISING TIDE",{"$f":"'fnd enro'!D662","v":0},{"$f":"'fnd enro'!E662","v":0},{"$f":"'fnd enro'!F662","v":0},{"$f":"'fnd enro'!G662","v":5},{"$f":"'fnd enro'!H662","v":7},{"$f":"'fnd enro'!I662","v":2},{"$f":"'fnd enro'!J662","v":0},{"$f":"'fnd enro'!K662","v":0.54039999999999999},{"$f":"'fnd enro'!L662","v":0},{"$f":"'fnd enro'!M662","v":0},{"$f":"'fnd enro'!N662","v":0},{"$f":"'fnd enro'!O662","v":0},{"$f":"'fnd enro'!P662","v":2},{"$f":"'fnd enro'!R662","v":14},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q662)","v":5},null,{"$f":"(($D662*'fnd base rates'!C$107)\n+($E662*'fnd base rates'!C$108)\n+($F662*'fnd base rates'!C$109)\n+($G662*'fnd base rates'!C$110)\n+($H662*'fnd base rates'!C$111)\n+($I662*'fnd base rates'!C$112)\n+($J662*'fnd base rates'!C$113)\n+($K662*'fnd base rates'!C$114)\n+($M662*'fnd base rates'!C$116)\n+($N662*'fnd base rates'!C$117)\n+($O662*'fnd base rates'!C$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,3)))\n*$R662","v":7912.5162012279989},{"$f":"(($D662*'fnd base rates'!D$107)\n+($E662*'fnd base rates'!D$108)\n+($F662*'fnd base rates'!D$109)\n+($G662*'fnd base rates'!D$110)\n+($H662*'fnd base rates'!D$111)\n+($I662*'fnd base rates'!D$112)\n+($J662*'fnd base rates'!D$113)\n+($K662*'fnd base rates'!D$114)\n+($M662*'fnd base rates'!D$116)\n+($N662*'fnd base rates'!D$117)\n+($O662*'fnd base rates'!D$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,4)))\n*$R662","v":11695.74228},{"$f":"(($D662*'fnd base rates'!E$107)\n+($E662*'fnd base rates'!E$108)\n+($F662*'fnd base rates'!E$109)\n+($G662*'fnd base rates'!E$110)\n+($H662*'fnd base rates'!E$111)\n+($I662*'fnd base rates'!E$112)\n+($J662*'fnd base rates'!E$113)\n+($K662*'fnd base rates'!E$114)\n+($M662*'fnd base rates'!E$116)\n+($N662*'fnd base rates'!E$117)\n+($O662*'fnd base rates'!E$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,5)))\n*$R662","v":61163.437268767993},{"$f":"(($D662*'fnd base rates'!F$107)\n+($E662*'fnd base rates'!F$108)\n+($F662*'fnd base rates'!F$109)\n+($G662*'fnd base rates'!F$110)\n+($H662*'fnd base rates'!F$111)\n+($I662*'fnd base rates'!F$112)\n+($J662*'fnd base rates'!F$113)\n+($K662*'fnd base rates'!F$114)\n+($M662*'fnd base rates'!F$116)\n+($N662*'fnd base rates'!F$117)\n+($O662*'fnd base rates'!F$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,6)))\n*$R662","v":15532.849439416001},{"$f":"(($D662*'fnd base rates'!G$107)\n+($E662*'fnd base rates'!G$108)\n+($F662*'fnd base rates'!G$109)\n+($G662*'fnd base rates'!G$110)\n+($H662*'fnd base rates'!G$111)\n+($I662*'fnd base rates'!G$112)\n+($J662*'fnd base rates'!G$113)\n+($K662*'fnd base rates'!G$114)\n+($M662*'fnd base rates'!G$116)\n+($N662*'fnd base rates'!G$117)\n+($O662*'fnd base rates'!G$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,7)))\n*$R662","v":2654.3113680759998},{"$f":"(($D662*'fnd base rates'!H$107)\n+($E662*'fnd base rates'!H$108)\n+($F662*'fnd base rates'!H$109)\n+($G662*'fnd base rates'!H$110)\n+($H662*'fnd base rates'!H$111)\n+($I662*'fnd base rates'!H$112)\n+($J662*'fnd base rates'!H$113)\n+($K662*'fnd base rates'!H$114)\n+($M662*'fnd base rates'!H$116)\n+($N662*'fnd base rates'!H$117)\n+($O662*'fnd base rates'!H$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,8)))","v":7978.6050760000007},{"$f":"(($D662*'fnd base rates'!I$107)\n+($E662*'fnd base rates'!I$108)\n+($F662*'fnd base rates'!I$109)\n+($G662*'fnd base rates'!I$110)\n+($H662*'fnd base rates'!I$111)\n+($I662*'fnd base rates'!I$112)\n+($J662*'fnd base rates'!I$113)\n+($K662*'fnd base rates'!I$114)\n+($M662*'fnd base rates'!I$116)\n+($N662*'fnd base rates'!I$117)\n+($O662*'fnd base rates'!I$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,9)))\n*$R662","v":5337.1486399999994},{"$f":"(($D662*'fnd base rates'!J$107)\n+($E662*'fnd base rates'!J$108)\n+($F662*'fnd base rates'!J$109)\n+($G662*'fnd base rates'!J$110)\n+($H662*'fnd base rates'!J$111)\n+($I662*'fnd base rates'!J$112)\n+($J662*'fnd base rates'!J$113)\n+($K662*'fnd base rates'!J$114)\n+($M662*'fnd base rates'!J$116)\n+($N662*'fnd base rates'!J$117)\n+($O662*'fnd base rates'!J$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,10)))\n*$R662","v":4994.2853299999997},{"$f":"(($D662*'fnd base rates'!K$107)\n+($E662*'fnd base rates'!K$108)\n+($F662*'fnd base rates'!K$109)\n+($G662*'fnd base rates'!K$110)\n+($H662*'fnd base rates'!K$111)\n+($I662*'fnd base rates'!K$112)\n+($J662*'fnd base rates'!K$113)\n+($K662*'fnd base rates'!K$114)\n+($M662*'fnd base rates'!K$116)\n+($N662*'fnd base rates'!K$117)\n+($O662*'fnd base rates'!K$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,11)))\n*$R662","v":16671.110987839998},{"$f":"(($D662*'fnd base rates'!L$107)\n+($E662*'fnd base rates'!L$108)\n+($F662*'fnd base rates'!L$109)\n+($G662*'fnd base rates'!L$110)\n+($H662*'fnd base rates'!L$111)\n+($I662*'fnd base rates'!L$112)\n+($J662*'fnd base rates'!L$113)\n+($K662*'fnd base rates'!L$114)\n+($M662*'fnd base rates'!L$116)\n+($N662*'fnd base rates'!L$117)\n+($O662*'fnd base rates'!L$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,12)))","v":21452.233520000002},{"$f":"(($D662*'fnd base rates'!M$107)\n+($E662*'fnd base rates'!M$108)\n+($F662*'fnd base rates'!M$109)\n+($G662*'fnd base rates'!M$110)\n+($H662*'fnd base rates'!M$111)\n+($I662*'fnd base rates'!M$112)\n+($J662*'fnd base rates'!M$113)\n+($K662*'fnd base rates'!M$114)\n+($M662*'fnd base rates'!M$116)\n+($N662*'fnd base rates'!M$117)\n+($O662*'fnd base rates'!M$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,13)))","v":0},155392.24011132799,null,483239261,"483","239","261",1,14,155392.24011132799,11099,0,11099,null,null,null,null,null,11099,0,11099,null,null,{"$f":"BC662-BA662","v":0}]
[483,483239264,"RISING TIDE",{"$f":"'fnd enro'!D663","v":0},{"$f":"'fnd enro'!E663","v":0},{"$f":"'fnd enro'!F663","v":0},{"$f":"'fnd enro'!G663","v":0},{"$f":"'fnd enro'!H663","v":0},{"$f":"'fnd enro'!I663","v":1},{"$f":"'fnd enro'!J663","v":0},{"$f":"'fnd enro'!K663","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L663","v":0},{"$f":"'fnd enro'!M663","v":0},{"$f":"'fnd enro'!N663","v":0},{"$f":"'fnd enro'!O663","v":0},{"$f":"'fnd enro'!P663","v":0},{"$f":"'fnd enro'!R663","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q663)","v":3},null,{"$f":"(($D663*'fnd base rates'!C$107)\n+($E663*'fnd base rates'!C$108)\n+($F663*'fnd base rates'!C$109)\n+($G663*'fnd base rates'!C$110)\n+($H663*'fnd base rates'!C$111)\n+($I663*'fnd base rates'!C$112)\n+($J663*'fnd base rates'!C$113)\n+($K663*'fnd base rates'!C$114)\n+($M663*'fnd base rates'!C$116)\n+($N663*'fnd base rates'!C$117)\n+($O663*'fnd base rates'!C$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,3)))\n*$R663","v":556.31041580199997},{"$f":"(($D663*'fnd base rates'!D$107)\n+($E663*'fnd base rates'!D$108)\n+($F663*'fnd base rates'!D$109)\n+($G663*'fnd base rates'!D$110)\n+($H663*'fnd base rates'!D$111)\n+($I663*'fnd base rates'!D$112)\n+($J663*'fnd base rates'!D$113)\n+($K663*'fnd base rates'!D$114)\n+($M663*'fnd base rates'!D$116)\n+($N663*'fnd base rates'!D$117)\n+($O663*'fnd base rates'!D$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,4)))\n*$R663","v":793.38796000000002},{"$f":"(($D663*'fnd base rates'!E$107)\n+($E663*'fnd base rates'!E$108)\n+($F663*'fnd base rates'!E$109)\n+($G663*'fnd base rates'!E$110)\n+($H663*'fnd base rates'!E$111)\n+($I663*'fnd base rates'!E$112)\n+($J663*'fnd base rates'!E$113)\n+($K663*'fnd base rates'!E$114)\n+($M663*'fnd base rates'!E$116)\n+($N663*'fnd base rates'!E$117)\n+($O663*'fnd base rates'!E$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,5)))\n*$R663","v":5093.9517899119992},{"$f":"(($D663*'fnd base rates'!F$107)\n+($E663*'fnd base rates'!F$108)\n+($F663*'fnd base rates'!F$109)\n+($G663*'fnd base rates'!F$110)\n+($H663*'fnd base rates'!F$111)\n+($I663*'fnd base rates'!F$112)\n+($J663*'fnd base rates'!F$113)\n+($K663*'fnd base rates'!F$114)\n+($M663*'fnd base rates'!F$116)\n+($N663*'fnd base rates'!F$117)\n+($O663*'fnd base rates'!F$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,6)))\n*$R663","v":919.70120924399998},{"$f":"(($D663*'fnd base rates'!G$107)\n+($E663*'fnd base rates'!G$108)\n+($F663*'fnd base rates'!G$109)\n+($G663*'fnd base rates'!G$110)\n+($H663*'fnd base rates'!G$111)\n+($I663*'fnd base rates'!G$112)\n+($J663*'fnd base rates'!G$113)\n+($K663*'fnd base rates'!G$114)\n+($M663*'fnd base rates'!G$116)\n+($N663*'fnd base rates'!G$117)\n+($O663*'fnd base rates'!G$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,7)))\n*$R663","v":169.94696343399997},{"$f":"(($D663*'fnd base rates'!H$107)\n+($E663*'fnd base rates'!H$108)\n+($F663*'fnd base rates'!H$109)\n+($G663*'fnd base rates'!H$110)\n+($H663*'fnd base rates'!H$111)\n+($I663*'fnd base rates'!H$112)\n+($J663*'fnd base rates'!H$113)\n+($K663*'fnd base rates'!H$114)\n+($M663*'fnd base rates'!H$116)\n+($N663*'fnd base rates'!H$117)\n+($O663*'fnd base rates'!H$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D663*'fnd base rates'!I$107)\n+($E663*'fnd base rates'!I$108)\n+($F663*'fnd base rates'!I$109)\n+($G663*'fnd base rates'!I$110)\n+($H663*'fnd base rates'!I$111)\n+($I663*'fnd base rates'!I$112)\n+($J663*'fnd base rates'!I$113)\n+($K663*'fnd base rates'!I$114)\n+($M663*'fnd base rates'!I$116)\n+($N663*'fnd base rates'!I$117)\n+($O663*'fnd base rates'!I$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,9)))\n*$R663","v":441.69977999999998},{"$f":"(($D663*'fnd base rates'!J$107)\n+($E663*'fnd base rates'!J$108)\n+($F663*'fnd base rates'!J$109)\n+($G663*'fnd base rates'!J$110)\n+($H663*'fnd base rates'!J$111)\n+($I663*'fnd base rates'!J$112)\n+($J663*'fnd base rates'!J$113)\n+($K663*'fnd base rates'!J$114)\n+($M663*'fnd base rates'!J$116)\n+($N663*'fnd base rates'!J$117)\n+($O663*'fnd base rates'!J$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,10)))\n*$R663","v":594.97874999999999},{"$f":"(($D663*'fnd base rates'!K$107)\n+($E663*'fnd base rates'!K$108)\n+($F663*'fnd base rates'!K$109)\n+($G663*'fnd base rates'!K$110)\n+($H663*'fnd base rates'!K$111)\n+($I663*'fnd base rates'!K$112)\n+($J663*'fnd base rates'!K$113)\n+($K663*'fnd base rates'!K$114)\n+($M663*'fnd base rates'!K$116)\n+($N663*'fnd base rates'!K$117)\n+($O663*'fnd base rates'!K$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,11)))\n*$R663","v":1192.6120955599999},{"$f":"(($D663*'fnd base rates'!L$107)\n+($E663*'fnd base rates'!L$108)\n+($F663*'fnd base rates'!L$109)\n+($G663*'fnd base rates'!L$110)\n+($H663*'fnd base rates'!L$111)\n+($I663*'fnd base rates'!L$112)\n+($J663*'fnd base rates'!L$113)\n+($K663*'fnd base rates'!L$114)\n+($M663*'fnd base rates'!L$116)\n+($N663*'fnd base rates'!L$117)\n+($O663*'fnd base rates'!L$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D663*'fnd base rates'!M$107)\n+($E663*'fnd base rates'!M$108)\n+($F663*'fnd base rates'!M$109)\n+($G663*'fnd base rates'!M$110)\n+($H663*'fnd base rates'!M$111)\n+($I663*'fnd base rates'!M$112)\n+($J663*'fnd base rates'!M$113)\n+($K663*'fnd base rates'!M$114)\n+($M663*'fnd base rates'!M$116)\n+($N663*'fnd base rates'!M$117)\n+($O663*'fnd base rates'!M$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,13)))","v":0},11959.794577952,null,483239264,"483","239","264",1,1,11959.794577952,11960,0,11960,null,null,null,null,null,11960,0,11960,null,null,{"$f":"BC663-BA663","v":0}]
[483,483239293,"RISING TIDE",{"$f":"'fnd enro'!D664","v":0},{"$f":"'fnd enro'!E664","v":0},{"$f":"'fnd enro'!F664","v":0},{"$f":"'fnd enro'!G664","v":0},{"$f":"'fnd enro'!H664","v":0},{"$f":"'fnd enro'!I664","v":1},{"$f":"'fnd enro'!J664","v":0},{"$f":"'fnd enro'!K664","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L664","v":0},{"$f":"'fnd enro'!M664","v":0},{"$f":"'fnd enro'!N664","v":0},{"$f":"'fnd enro'!O664","v":0},{"$f":"'fnd enro'!P664","v":0},{"$f":"'fnd enro'!R664","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q664)","v":10},null,{"$f":"(($D664*'fnd base rates'!C$107)\n+($E664*'fnd base rates'!C$108)\n+($F664*'fnd base rates'!C$109)\n+($G664*'fnd base rates'!C$110)\n+($H664*'fnd base rates'!C$111)\n+($I664*'fnd base rates'!C$112)\n+($J664*'fnd base rates'!C$113)\n+($K664*'fnd base rates'!C$114)\n+($M664*'fnd base rates'!C$116)\n+($N664*'fnd base rates'!C$117)\n+($O664*'fnd base rates'!C$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,3)))\n*$R664","v":556.31041580199997},{"$f":"(($D664*'fnd base rates'!D$107)\n+($E664*'fnd base rates'!D$108)\n+($F664*'fnd base rates'!D$109)\n+($G664*'fnd base rates'!D$110)\n+($H664*'fnd base rates'!D$111)\n+($I664*'fnd base rates'!D$112)\n+($J664*'fnd base rates'!D$113)\n+($K664*'fnd base rates'!D$114)\n+($M664*'fnd base rates'!D$116)\n+($N664*'fnd base rates'!D$117)\n+($O664*'fnd base rates'!D$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,4)))\n*$R664","v":793.38796000000002},{"$f":"(($D664*'fnd base rates'!E$107)\n+($E664*'fnd base rates'!E$108)\n+($F664*'fnd base rates'!E$109)\n+($G664*'fnd base rates'!E$110)\n+($H664*'fnd base rates'!E$111)\n+($I664*'fnd base rates'!E$112)\n+($J664*'fnd base rates'!E$113)\n+($K664*'fnd base rates'!E$114)\n+($M664*'fnd base rates'!E$116)\n+($N664*'fnd base rates'!E$117)\n+($O664*'fnd base rates'!E$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,5)))\n*$R664","v":5093.9517899119992},{"$f":"(($D664*'fnd base rates'!F$107)\n+($E664*'fnd base rates'!F$108)\n+($F664*'fnd base rates'!F$109)\n+($G664*'fnd base rates'!F$110)\n+($H664*'fnd base rates'!F$111)\n+($I664*'fnd base rates'!F$112)\n+($J664*'fnd base rates'!F$113)\n+($K664*'fnd base rates'!F$114)\n+($M664*'fnd base rates'!F$116)\n+($N664*'fnd base rates'!F$117)\n+($O664*'fnd base rates'!F$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,6)))\n*$R664","v":919.70120924399998},{"$f":"(($D664*'fnd base rates'!G$107)\n+($E664*'fnd base rates'!G$108)\n+($F664*'fnd base rates'!G$109)\n+($G664*'fnd base rates'!G$110)\n+($H664*'fnd base rates'!G$111)\n+($I664*'fnd base rates'!G$112)\n+($J664*'fnd base rates'!G$113)\n+($K664*'fnd base rates'!G$114)\n+($M664*'fnd base rates'!G$116)\n+($N664*'fnd base rates'!G$117)\n+($O664*'fnd base rates'!G$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,7)))\n*$R664","v":169.94696343399997},{"$f":"(($D664*'fnd base rates'!H$107)\n+($E664*'fnd base rates'!H$108)\n+($F664*'fnd base rates'!H$109)\n+($G664*'fnd base rates'!H$110)\n+($H664*'fnd base rates'!H$111)\n+($I664*'fnd base rates'!H$112)\n+($J664*'fnd base rates'!H$113)\n+($K664*'fnd base rates'!H$114)\n+($M664*'fnd base rates'!H$116)\n+($N664*'fnd base rates'!H$117)\n+($O664*'fnd base rates'!H$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D664*'fnd base rates'!I$107)\n+($E664*'fnd base rates'!I$108)\n+($F664*'fnd base rates'!I$109)\n+($G664*'fnd base rates'!I$110)\n+($H664*'fnd base rates'!I$111)\n+($I664*'fnd base rates'!I$112)\n+($J664*'fnd base rates'!I$113)\n+($K664*'fnd base rates'!I$114)\n+($M664*'fnd base rates'!I$116)\n+($N664*'fnd base rates'!I$117)\n+($O664*'fnd base rates'!I$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,9)))\n*$R664","v":441.69977999999998},{"$f":"(($D664*'fnd base rates'!J$107)\n+($E664*'fnd base rates'!J$108)\n+($F664*'fnd base rates'!J$109)\n+($G664*'fnd base rates'!J$110)\n+($H664*'fnd base rates'!J$111)\n+($I664*'fnd base rates'!J$112)\n+($J664*'fnd base rates'!J$113)\n+($K664*'fnd base rates'!J$114)\n+($M664*'fnd base rates'!J$116)\n+($N664*'fnd base rates'!J$117)\n+($O664*'fnd base rates'!J$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,10)))\n*$R664","v":594.97874999999999},{"$f":"(($D664*'fnd base rates'!K$107)\n+($E664*'fnd base rates'!K$108)\n+($F664*'fnd base rates'!K$109)\n+($G664*'fnd base rates'!K$110)\n+($H664*'fnd base rates'!K$111)\n+($I664*'fnd base rates'!K$112)\n+($J664*'fnd base rates'!K$113)\n+($K664*'fnd base rates'!K$114)\n+($M664*'fnd base rates'!K$116)\n+($N664*'fnd base rates'!K$117)\n+($O664*'fnd base rates'!K$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,11)))\n*$R664","v":1192.6120955599999},{"$f":"(($D664*'fnd base rates'!L$107)\n+($E664*'fnd base rates'!L$108)\n+($F664*'fnd base rates'!L$109)\n+($G664*'fnd base rates'!L$110)\n+($H664*'fnd base rates'!L$111)\n+($I664*'fnd base rates'!L$112)\n+($J664*'fnd base rates'!L$113)\n+($K664*'fnd base rates'!L$114)\n+($M664*'fnd base rates'!L$116)\n+($N664*'fnd base rates'!L$117)\n+($O664*'fnd base rates'!L$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D664*'fnd base rates'!M$107)\n+($E664*'fnd base rates'!M$108)\n+($F664*'fnd base rates'!M$109)\n+($G664*'fnd base rates'!M$110)\n+($H664*'fnd base rates'!M$111)\n+($I664*'fnd base rates'!M$112)\n+($J664*'fnd base rates'!M$113)\n+($K664*'fnd base rates'!M$114)\n+($M664*'fnd base rates'!M$116)\n+($N664*'fnd base rates'!M$117)\n+($O664*'fnd base rates'!M$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,13)))","v":0},11959.794577952,null,483239293,"483","239","293",1,1,11959.794577952,11960,0,11960,null,null,null,null,null,11960,0,11960,null,null,{"$f":"BC664-BA664","v":0}]
[483,483239310,"RISING TIDE",{"$f":"'fnd enro'!D665","v":0},{"$f":"'fnd enro'!E665","v":0},{"$f":"'fnd enro'!F665","v":0},{"$f":"'fnd enro'!G665","v":8},{"$f":"'fnd enro'!H665","v":34},{"$f":"'fnd enro'!I665","v":25},{"$f":"'fnd enro'!J665","v":0},{"$f":"'fnd enro'!K665","v":2.5861999999999998},{"$f":"'fnd enro'!L665","v":0},{"$f":"'fnd enro'!M665","v":0},{"$f":"'fnd enro'!N665","v":0},{"$f":"'fnd enro'!O665","v":0},{"$f":"'fnd enro'!P665","v":37},{"$f":"'fnd enro'!R665","v":67},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q665)","v":10},null,{"$f":"(($D665*'fnd base rates'!C$107)\n+($E665*'fnd base rates'!C$108)\n+($F665*'fnd base rates'!C$109)\n+($G665*'fnd base rates'!C$110)\n+($H665*'fnd base rates'!C$111)\n+($I665*'fnd base rates'!C$112)\n+($J665*'fnd base rates'!C$113)\n+($K665*'fnd base rates'!C$114)\n+($M665*'fnd base rates'!C$116)\n+($N665*'fnd base rates'!C$117)\n+($O665*'fnd base rates'!C$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,3)))\n*$R665","v":40315.843248733996},{"$f":"(($D665*'fnd base rates'!D$107)\n+($E665*'fnd base rates'!D$108)\n+($F665*'fnd base rates'!D$109)\n+($G665*'fnd base rates'!D$110)\n+($H665*'fnd base rates'!D$111)\n+($I665*'fnd base rates'!D$112)\n+($J665*'fnd base rates'!D$113)\n+($K665*'fnd base rates'!D$114)\n+($M665*'fnd base rates'!D$116)\n+($N665*'fnd base rates'!D$117)\n+($O665*'fnd base rates'!D$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,4)))\n*$R665","v":67576.063519999996},{"$f":"(($D665*'fnd base rates'!E$107)\n+($E665*'fnd base rates'!E$108)\n+($F665*'fnd base rates'!E$109)\n+($G665*'fnd base rates'!E$110)\n+($H665*'fnd base rates'!E$111)\n+($I665*'fnd base rates'!E$112)\n+($J665*'fnd base rates'!E$113)\n+($K665*'fnd base rates'!E$114)\n+($M665*'fnd base rates'!E$116)\n+($N665*'fnd base rates'!E$117)\n+($O665*'fnd base rates'!E$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,5)))\n*$R665","v":422269.578604104},{"$f":"(($D665*'fnd base rates'!F$107)\n+($E665*'fnd base rates'!F$108)\n+($F665*'fnd base rates'!F$109)\n+($G665*'fnd base rates'!F$110)\n+($H665*'fnd base rates'!F$111)\n+($I665*'fnd base rates'!F$112)\n+($J665*'fnd base rates'!F$113)\n+($K665*'fnd base rates'!F$114)\n+($M665*'fnd base rates'!F$116)\n+($N665*'fnd base rates'!F$117)\n+($O665*'fnd base rates'!F$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,6)))\n*$R665","v":68436.327199347987},{"$f":"(($D665*'fnd base rates'!G$107)\n+($E665*'fnd base rates'!G$108)\n+($F665*'fnd base rates'!G$109)\n+($G665*'fnd base rates'!G$110)\n+($H665*'fnd base rates'!G$111)\n+($I665*'fnd base rates'!G$112)\n+($J665*'fnd base rates'!G$113)\n+($K665*'fnd base rates'!G$114)\n+($M665*'fnd base rates'!G$116)\n+($N665*'fnd base rates'!G$117)\n+($O665*'fnd base rates'!G$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,7)))\n*$R665","v":18317.287900077998},{"$f":"(($D665*'fnd base rates'!H$107)\n+($E665*'fnd base rates'!H$108)\n+($F665*'fnd base rates'!H$109)\n+($G665*'fnd base rates'!H$110)\n+($H665*'fnd base rates'!H$111)\n+($I665*'fnd base rates'!H$112)\n+($J665*'fnd base rates'!H$113)\n+($K665*'fnd base rates'!H$114)\n+($M665*'fnd base rates'!H$116)\n+($N665*'fnd base rates'!H$117)\n+($O665*'fnd base rates'!H$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,8)))","v":43695.768577999996},{"$f":"(($D665*'fnd base rates'!I$107)\n+($E665*'fnd base rates'!I$108)\n+($F665*'fnd base rates'!I$109)\n+($G665*'fnd base rates'!I$110)\n+($H665*'fnd base rates'!I$111)\n+($I665*'fnd base rates'!I$112)\n+($J665*'fnd base rates'!I$113)\n+($K665*'fnd base rates'!I$114)\n+($M665*'fnd base rates'!I$116)\n+($N665*'fnd base rates'!I$117)\n+($O665*'fnd base rates'!I$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,9)))\n*$R665","v":32071.413069999999},{"$f":"(($D665*'fnd base rates'!J$107)\n+($E665*'fnd base rates'!J$108)\n+($F665*'fnd base rates'!J$109)\n+($G665*'fnd base rates'!J$110)\n+($H665*'fnd base rates'!J$111)\n+($I665*'fnd base rates'!J$112)\n+($J665*'fnd base rates'!J$113)\n+($K665*'fnd base rates'!J$114)\n+($M665*'fnd base rates'!J$116)\n+($N665*'fnd base rates'!J$117)\n+($O665*'fnd base rates'!J$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,10)))\n*$R665","v":54527.305859999993},{"$f":"(($D665*'fnd base rates'!K$107)\n+($E665*'fnd base rates'!K$108)\n+($F665*'fnd base rates'!K$109)\n+($G665*'fnd base rates'!K$110)\n+($H665*'fnd base rates'!K$111)\n+($I665*'fnd base rates'!K$112)\n+($J665*'fnd base rates'!K$113)\n+($K665*'fnd base rates'!K$114)\n+($M665*'fnd base rates'!K$116)\n+($N665*'fnd base rates'!K$117)\n+($O665*'fnd base rates'!K$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,11)))\n*$R665","v":80623.236602519988},{"$f":"(($D665*'fnd base rates'!L$107)\n+($E665*'fnd base rates'!L$108)\n+($F665*'fnd base rates'!L$109)\n+($G665*'fnd base rates'!L$110)\n+($H665*'fnd base rates'!L$111)\n+($I665*'fnd base rates'!L$112)\n+($J665*'fnd base rates'!L$113)\n+($K665*'fnd base rates'!L$114)\n+($M665*'fnd base rates'!L$116)\n+($N665*'fnd base rates'!L$117)\n+($O665*'fnd base rates'!L$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,12)))","v":119177.42756},{"$f":"(($D665*'fnd base rates'!M$107)\n+($E665*'fnd base rates'!M$108)\n+($F665*'fnd base rates'!M$109)\n+($G665*'fnd base rates'!M$110)\n+($H665*'fnd base rates'!M$111)\n+($I665*'fnd base rates'!M$112)\n+($J665*'fnd base rates'!M$113)\n+($K665*'fnd base rates'!M$114)\n+($M665*'fnd base rates'!M$116)\n+($N665*'fnd base rates'!M$117)\n+($O665*'fnd base rates'!M$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,13)))","v":0},947010.25214278395,null,483239310,"483","239","310",1,67,947010.25214278395,14134,0,14134,null,null,null,null,null,14134,0,14134,null,null,{"$f":"BC665-BA665","v":0}]
[483,483239336,"RISING TIDE",{"$f":"'fnd enro'!D666","v":0},{"$f":"'fnd enro'!E666","v":0},{"$f":"'fnd enro'!F666","v":0},{"$f":"'fnd enro'!G666","v":0},{"$f":"'fnd enro'!H666","v":0},{"$f":"'fnd enro'!I666","v":1},{"$f":"'fnd enro'!J666","v":0},{"$f":"'fnd enro'!K666","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L666","v":0},{"$f":"'fnd enro'!M666","v":0},{"$f":"'fnd enro'!N666","v":0},{"$f":"'fnd enro'!O666","v":0},{"$f":"'fnd enro'!P666","v":1},{"$f":"'fnd enro'!R666","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q666)","v":8},null,{"$f":"(($D666*'fnd base rates'!C$107)\n+($E666*'fnd base rates'!C$108)\n+($F666*'fnd base rates'!C$109)\n+($G666*'fnd base rates'!C$110)\n+($H666*'fnd base rates'!C$111)\n+($I666*'fnd base rates'!C$112)\n+($J666*'fnd base rates'!C$113)\n+($K666*'fnd base rates'!C$114)\n+($M666*'fnd base rates'!C$116)\n+($N666*'fnd base rates'!C$117)\n+($O666*'fnd base rates'!C$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,3)))\n*$R666","v":631.18181580200007},{"$f":"(($D666*'fnd base rates'!D$107)\n+($E666*'fnd base rates'!D$108)\n+($F666*'fnd base rates'!D$109)\n+($G666*'fnd base rates'!D$110)\n+($H666*'fnd base rates'!D$111)\n+($I666*'fnd base rates'!D$112)\n+($J666*'fnd base rates'!D$113)\n+($K666*'fnd base rates'!D$114)\n+($M666*'fnd base rates'!D$116)\n+($N666*'fnd base rates'!D$117)\n+($O666*'fnd base rates'!D$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,4)))\n*$R666","v":1148.12492},{"$f":"(($D666*'fnd base rates'!E$107)\n+($E666*'fnd base rates'!E$108)\n+($F666*'fnd base rates'!E$109)\n+($G666*'fnd base rates'!E$110)\n+($H666*'fnd base rates'!E$111)\n+($I666*'fnd base rates'!E$112)\n+($J666*'fnd base rates'!E$113)\n+($K666*'fnd base rates'!E$114)\n+($M666*'fnd base rates'!E$116)\n+($N666*'fnd base rates'!E$117)\n+($O666*'fnd base rates'!E$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,5)))\n*$R666","v":8556.8681099119985},{"$f":"(($D666*'fnd base rates'!F$107)\n+($E666*'fnd base rates'!F$108)\n+($F666*'fnd base rates'!F$109)\n+($G666*'fnd base rates'!F$110)\n+($H666*'fnd base rates'!F$111)\n+($I666*'fnd base rates'!F$112)\n+($J666*'fnd base rates'!F$113)\n+($K666*'fnd base rates'!F$114)\n+($M666*'fnd base rates'!F$116)\n+($N666*'fnd base rates'!F$117)\n+($O666*'fnd base rates'!F$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,6)))\n*$R666","v":919.70120924399998},{"$f":"(($D666*'fnd base rates'!G$107)\n+($E666*'fnd base rates'!G$108)\n+($F666*'fnd base rates'!G$109)\n+($G666*'fnd base rates'!G$110)\n+($H666*'fnd base rates'!G$111)\n+($I666*'fnd base rates'!G$112)\n+($J666*'fnd base rates'!G$113)\n+($K666*'fnd base rates'!G$114)\n+($M666*'fnd base rates'!G$116)\n+($N666*'fnd base rates'!G$117)\n+($O666*'fnd base rates'!G$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,7)))\n*$R666","v":337.95133343399999},{"$f":"(($D666*'fnd base rates'!H$107)\n+($E666*'fnd base rates'!H$108)\n+($F666*'fnd base rates'!H$109)\n+($G666*'fnd base rates'!H$110)\n+($H666*'fnd base rates'!H$111)\n+($I666*'fnd base rates'!H$112)\n+($J666*'fnd base rates'!H$113)\n+($K666*'fnd base rates'!H$114)\n+($M666*'fnd base rates'!H$116)\n+($N666*'fnd base rates'!H$117)\n+($O666*'fnd base rates'!H$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,8)))","v":852.91893400000004},{"$f":"(($D666*'fnd base rates'!I$107)\n+($E666*'fnd base rates'!I$108)\n+($F666*'fnd base rates'!I$109)\n+($G666*'fnd base rates'!I$110)\n+($H666*'fnd base rates'!I$111)\n+($I666*'fnd base rates'!I$112)\n+($J666*'fnd base rates'!I$113)\n+($K666*'fnd base rates'!I$114)\n+($M666*'fnd base rates'!I$116)\n+($N666*'fnd base rates'!I$117)\n+($O666*'fnd base rates'!I$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,9)))\n*$R666","v":581.92291999999998},{"$f":"(($D666*'fnd base rates'!J$107)\n+($E666*'fnd base rates'!J$108)\n+($F666*'fnd base rates'!J$109)\n+($G666*'fnd base rates'!J$110)\n+($H666*'fnd base rates'!J$111)\n+($I666*'fnd base rates'!J$112)\n+($J666*'fnd base rates'!J$113)\n+($K666*'fnd base rates'!J$114)\n+($M666*'fnd base rates'!J$116)\n+($N666*'fnd base rates'!J$117)\n+($O666*'fnd base rates'!J$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,10)))\n*$R666","v":1323.6164299999998},{"$f":"(($D666*'fnd base rates'!K$107)\n+($E666*'fnd base rates'!K$108)\n+($F666*'fnd base rates'!K$109)\n+($G666*'fnd base rates'!K$110)\n+($H666*'fnd base rates'!K$111)\n+($I666*'fnd base rates'!K$112)\n+($J666*'fnd base rates'!K$113)\n+($K666*'fnd base rates'!K$114)\n+($M666*'fnd base rates'!K$116)\n+($N666*'fnd base rates'!K$117)\n+($O666*'fnd base rates'!K$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,11)))\n*$R666","v":1192.6120955599999},{"$f":"(($D666*'fnd base rates'!L$107)\n+($E666*'fnd base rates'!L$108)\n+($F666*'fnd base rates'!L$109)\n+($G666*'fnd base rates'!L$110)\n+($H666*'fnd base rates'!L$111)\n+($I666*'fnd base rates'!L$112)\n+($J666*'fnd base rates'!L$113)\n+($K666*'fnd base rates'!L$114)\n+($M666*'fnd base rates'!L$116)\n+($N666*'fnd base rates'!L$117)\n+($O666*'fnd base rates'!L$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,12)))","v":1909.2866800000002},{"$f":"(($D666*'fnd base rates'!M$107)\n+($E666*'fnd base rates'!M$108)\n+($F666*'fnd base rates'!M$109)\n+($G666*'fnd base rates'!M$110)\n+($H666*'fnd base rates'!M$111)\n+($I666*'fnd base rates'!M$112)\n+($J666*'fnd base rates'!M$113)\n+($K666*'fnd base rates'!M$114)\n+($M666*'fnd base rates'!M$116)\n+($N666*'fnd base rates'!M$117)\n+($O666*'fnd base rates'!M$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,13)))","v":0},17454.184447952,null,483239336,"483","239","336",1,1,17454.184447952,17454,0,17454,null,null,null,null,null,17454,0,17454,null,null,{"$f":"BC666-BA666","v":0}]
[483,483239625,"RISING TIDE",{"$f":"'fnd enro'!D667","v":0},{"$f":"'fnd enro'!E667","v":0},{"$f":"'fnd enro'!F667","v":0},{"$f":"'fnd enro'!G667","v":0},{"$f":"'fnd enro'!H667","v":0},{"$f":"'fnd enro'!I667","v":3},{"$f":"'fnd enro'!J667","v":0},{"$f":"'fnd enro'!K667","v":0.1158},{"$f":"'fnd enro'!L667","v":0},{"$f":"'fnd enro'!M667","v":0},{"$f":"'fnd enro'!N667","v":0},{"$f":"'fnd enro'!O667","v":0},{"$f":"'fnd enro'!P667","v":1},{"$f":"'fnd enro'!R667","v":3},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q667)","v":6},null,{"$f":"(($D667*'fnd base rates'!C$107)\n+($E667*'fnd base rates'!C$108)\n+($F667*'fnd base rates'!C$109)\n+($G667*'fnd base rates'!C$110)\n+($H667*'fnd base rates'!C$111)\n+($I667*'fnd base rates'!C$112)\n+($J667*'fnd base rates'!C$113)\n+($K667*'fnd base rates'!C$114)\n+($M667*'fnd base rates'!C$116)\n+($N667*'fnd base rates'!C$117)\n+($O667*'fnd base rates'!C$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,3)))\n*$R667","v":1736.4295774059997},{"$f":"(($D667*'fnd base rates'!D$107)\n+($E667*'fnd base rates'!D$108)\n+($F667*'fnd base rates'!D$109)\n+($G667*'fnd base rates'!D$110)\n+($H667*'fnd base rates'!D$111)\n+($I667*'fnd base rates'!D$112)\n+($J667*'fnd base rates'!D$113)\n+($K667*'fnd base rates'!D$114)\n+($M667*'fnd base rates'!D$116)\n+($N667*'fnd base rates'!D$117)\n+($O667*'fnd base rates'!D$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,4)))\n*$R667","v":2699.9435699999999},{"$f":"(($D667*'fnd base rates'!E$107)\n+($E667*'fnd base rates'!E$108)\n+($F667*'fnd base rates'!E$109)\n+($G667*'fnd base rates'!E$110)\n+($H667*'fnd base rates'!E$111)\n+($I667*'fnd base rates'!E$112)\n+($J667*'fnd base rates'!E$113)\n+($K667*'fnd base rates'!E$114)\n+($M667*'fnd base rates'!E$116)\n+($N667*'fnd base rates'!E$117)\n+($O667*'fnd base rates'!E$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,5)))\n*$R667","v":18403.536469735995},{"$f":"(($D667*'fnd base rates'!F$107)\n+($E667*'fnd base rates'!F$108)\n+($F667*'fnd base rates'!F$109)\n+($G667*'fnd base rates'!F$110)\n+($H667*'fnd base rates'!F$111)\n+($I667*'fnd base rates'!F$112)\n+($J667*'fnd base rates'!F$113)\n+($K667*'fnd base rates'!F$114)\n+($M667*'fnd base rates'!F$116)\n+($N667*'fnd base rates'!F$117)\n+($O667*'fnd base rates'!F$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,6)))\n*$R667","v":2759.1036277320004},{"$f":"(($D667*'fnd base rates'!G$107)\n+($E667*'fnd base rates'!G$108)\n+($F667*'fnd base rates'!G$109)\n+($G667*'fnd base rates'!G$110)\n+($H667*'fnd base rates'!G$111)\n+($I667*'fnd base rates'!G$112)\n+($J667*'fnd base rates'!G$113)\n+($K667*'fnd base rates'!G$114)\n+($M667*'fnd base rates'!G$116)\n+($N667*'fnd base rates'!G$117)\n+($O667*'fnd base rates'!G$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,7)))\n*$R667","v":661.28437030199996},{"$f":"(($D667*'fnd base rates'!H$107)\n+($E667*'fnd base rates'!H$108)\n+($F667*'fnd base rates'!H$109)\n+($G667*'fnd base rates'!H$110)\n+($H667*'fnd base rates'!H$111)\n+($I667*'fnd base rates'!H$112)\n+($J667*'fnd base rates'!H$113)\n+($K667*'fnd base rates'!H$114)\n+($M667*'fnd base rates'!H$116)\n+($N667*'fnd base rates'!H$117)\n+($O667*'fnd base rates'!H$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,8)))","v":2506.6268019999998},{"$f":"(($D667*'fnd base rates'!I$107)\n+($E667*'fnd base rates'!I$108)\n+($F667*'fnd base rates'!I$109)\n+($G667*'fnd base rates'!I$110)\n+($H667*'fnd base rates'!I$111)\n+($I667*'fnd base rates'!I$112)\n+($J667*'fnd base rates'!I$113)\n+($K667*'fnd base rates'!I$114)\n+($M667*'fnd base rates'!I$116)\n+($N667*'fnd base rates'!I$117)\n+($O667*'fnd base rates'!I$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,9)))\n*$R667","v":1451.49927},{"$f":"(($D667*'fnd base rates'!J$107)\n+($E667*'fnd base rates'!J$108)\n+($F667*'fnd base rates'!J$109)\n+($G667*'fnd base rates'!J$110)\n+($H667*'fnd base rates'!J$111)\n+($I667*'fnd base rates'!J$112)\n+($J667*'fnd base rates'!J$113)\n+($K667*'fnd base rates'!J$114)\n+($M667*'fnd base rates'!J$116)\n+($N667*'fnd base rates'!J$117)\n+($O667*'fnd base rates'!J$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,10)))\n*$R667","v":2441.77205},{"$f":"(($D667*'fnd base rates'!K$107)\n+($E667*'fnd base rates'!K$108)\n+($F667*'fnd base rates'!K$109)\n+($G667*'fnd base rates'!K$110)\n+($H667*'fnd base rates'!K$111)\n+($I667*'fnd base rates'!K$112)\n+($J667*'fnd base rates'!K$113)\n+($K667*'fnd base rates'!K$114)\n+($M667*'fnd base rates'!K$116)\n+($N667*'fnd base rates'!K$117)\n+($O667*'fnd base rates'!K$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,11)))\n*$R667","v":3577.8362866799994},{"$f":"(($D667*'fnd base rates'!L$107)\n+($E667*'fnd base rates'!L$108)\n+($F667*'fnd base rates'!L$109)\n+($G667*'fnd base rates'!L$110)\n+($H667*'fnd base rates'!L$111)\n+($I667*'fnd base rates'!L$112)\n+($J667*'fnd base rates'!L$113)\n+($K667*'fnd base rates'!L$114)\n+($M667*'fnd base rates'!L$116)\n+($N667*'fnd base rates'!L$117)\n+($O667*'fnd base rates'!L$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,12)))","v":4594.3200400000005},{"$f":"(($D667*'fnd base rates'!M$107)\n+($E667*'fnd base rates'!M$108)\n+($F667*'fnd base rates'!M$109)\n+($G667*'fnd base rates'!M$110)\n+($H667*'fnd base rates'!M$111)\n+($I667*'fnd base rates'!M$112)\n+($J667*'fnd base rates'!M$113)\n+($K667*'fnd base rates'!M$114)\n+($M667*'fnd base rates'!M$116)\n+($N667*'fnd base rates'!M$117)\n+($O667*'fnd base rates'!M$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,13)))","v":0},40832.352063855993,null,483239625,"483","239","625",1,3,40832.352063855993,13611,0,13611,null,null,null,null,null,13611,0,13611,null,null,{"$f":"BC667-BA667","v":0}]
[483,483239645,"RISING TIDE",{"$f":"'fnd enro'!D668","v":0},{"$f":"'fnd enro'!E668","v":0},{"$f":"'fnd enro'!F668","v":0},{"$f":"'fnd enro'!G668","v":0},{"$f":"'fnd enro'!H668","v":0},{"$f":"'fnd enro'!I668","v":1},{"$f":"'fnd enro'!J668","v":0},{"$f":"'fnd enro'!K668","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L668","v":0},{"$f":"'fnd enro'!M668","v":0},{"$f":"'fnd enro'!N668","v":0},{"$f":"'fnd enro'!O668","v":0},{"$f":"'fnd enro'!P668","v":1},{"$f":"'fnd enro'!R668","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q668)","v":10},null,{"$f":"(($D668*'fnd base rates'!C$107)\n+($E668*'fnd base rates'!C$108)\n+($F668*'fnd base rates'!C$109)\n+($G668*'fnd base rates'!C$110)\n+($H668*'fnd base rates'!C$111)\n+($I668*'fnd base rates'!C$112)\n+($J668*'fnd base rates'!C$113)\n+($K668*'fnd base rates'!C$114)\n+($M668*'fnd base rates'!C$116)\n+($N668*'fnd base rates'!C$117)\n+($O668*'fnd base rates'!C$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,3)))\n*$R668","v":638.55488580199994},{"$f":"(($D668*'fnd base rates'!D$107)\n+($E668*'fnd base rates'!D$108)\n+($F668*'fnd base rates'!D$109)\n+($G668*'fnd base rates'!D$110)\n+($H668*'fnd base rates'!D$111)\n+($I668*'fnd base rates'!D$112)\n+($J668*'fnd base rates'!D$113)\n+($K668*'fnd base rates'!D$114)\n+($M668*'fnd base rates'!D$116)\n+($N668*'fnd base rates'!D$117)\n+($O668*'fnd base rates'!D$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,4)))\n*$R668","v":1183.09256},{"$f":"(($D668*'fnd base rates'!E$107)\n+($E668*'fnd base rates'!E$108)\n+($F668*'fnd base rates'!E$109)\n+($G668*'fnd base rates'!E$110)\n+($H668*'fnd base rates'!E$111)\n+($I668*'fnd base rates'!E$112)\n+($J668*'fnd base rates'!E$113)\n+($K668*'fnd base rates'!E$114)\n+($M668*'fnd base rates'!E$116)\n+($N668*'fnd base rates'!E$117)\n+($O668*'fnd base rates'!E$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,5)))\n*$R668","v":8898.124069911999},{"$f":"(($D668*'fnd base rates'!F$107)\n+($E668*'fnd base rates'!F$108)\n+($F668*'fnd base rates'!F$109)\n+($G668*'fnd base rates'!F$110)\n+($H668*'fnd base rates'!F$111)\n+($I668*'fnd base rates'!F$112)\n+($J668*'fnd base rates'!F$113)\n+($K668*'fnd base rates'!F$114)\n+($M668*'fnd base rates'!F$116)\n+($N668*'fnd base rates'!F$117)\n+($O668*'fnd base rates'!F$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,6)))\n*$R668","v":919.70120924399998},{"$f":"(($D668*'fnd base rates'!G$107)\n+($E668*'fnd base rates'!G$108)\n+($F668*'fnd base rates'!G$109)\n+($G668*'fnd base rates'!G$110)\n+($H668*'fnd base rates'!G$111)\n+($I668*'fnd base rates'!G$112)\n+($J668*'fnd base rates'!G$113)\n+($K668*'fnd base rates'!G$114)\n+($M668*'fnd base rates'!G$116)\n+($N668*'fnd base rates'!G$117)\n+($O668*'fnd base rates'!G$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,7)))\n*$R668","v":354.50185343399994},{"$f":"(($D668*'fnd base rates'!H$107)\n+($E668*'fnd base rates'!H$108)\n+($F668*'fnd base rates'!H$109)\n+($G668*'fnd base rates'!H$110)\n+($H668*'fnd base rates'!H$111)\n+($I668*'fnd base rates'!H$112)\n+($J668*'fnd base rates'!H$113)\n+($K668*'fnd base rates'!H$114)\n+($M668*'fnd base rates'!H$116)\n+($N668*'fnd base rates'!H$117)\n+($O668*'fnd base rates'!H$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,8)))","v":855.35893399999998},{"$f":"(($D668*'fnd base rates'!I$107)\n+($E668*'fnd base rates'!I$108)\n+($F668*'fnd base rates'!I$109)\n+($G668*'fnd base rates'!I$110)\n+($H668*'fnd base rates'!I$111)\n+($I668*'fnd base rates'!I$112)\n+($J668*'fnd base rates'!I$113)\n+($K668*'fnd base rates'!I$114)\n+($M668*'fnd base rates'!I$116)\n+($N668*'fnd base rates'!I$117)\n+($O668*'fnd base rates'!I$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,9)))\n*$R668","v":595.74612999999999},{"$f":"(($D668*'fnd base rates'!J$107)\n+($E668*'fnd base rates'!J$108)\n+($F668*'fnd base rates'!J$109)\n+($G668*'fnd base rates'!J$110)\n+($H668*'fnd base rates'!J$111)\n+($I668*'fnd base rates'!J$112)\n+($J668*'fnd base rates'!J$113)\n+($K668*'fnd base rates'!J$114)\n+($M668*'fnd base rates'!J$116)\n+($N668*'fnd base rates'!J$117)\n+($O668*'fnd base rates'!J$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,10)))\n*$R668","v":1395.4286799999998},{"$f":"(($D668*'fnd base rates'!K$107)\n+($E668*'fnd base rates'!K$108)\n+($F668*'fnd base rates'!K$109)\n+($G668*'fnd base rates'!K$110)\n+($H668*'fnd base rates'!K$111)\n+($I668*'fnd base rates'!K$112)\n+($J668*'fnd base rates'!K$113)\n+($K668*'fnd base rates'!K$114)\n+($M668*'fnd base rates'!K$116)\n+($N668*'fnd base rates'!K$117)\n+($O668*'fnd base rates'!K$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,11)))\n*$R668","v":1192.6120955599999},{"$f":"(($D668*'fnd base rates'!L$107)\n+($E668*'fnd base rates'!L$108)\n+($F668*'fnd base rates'!L$109)\n+($G668*'fnd base rates'!L$110)\n+($H668*'fnd base rates'!L$111)\n+($I668*'fnd base rates'!L$112)\n+($J668*'fnd base rates'!L$113)\n+($K668*'fnd base rates'!L$114)\n+($M668*'fnd base rates'!L$116)\n+($N668*'fnd base rates'!L$117)\n+($O668*'fnd base rates'!L$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,12)))","v":1962.5266799999999},{"$f":"(($D668*'fnd base rates'!M$107)\n+($E668*'fnd base rates'!M$108)\n+($F668*'fnd base rates'!M$109)\n+($G668*'fnd base rates'!M$110)\n+($H668*'fnd base rates'!M$111)\n+($I668*'fnd base rates'!M$112)\n+($J668*'fnd base rates'!M$113)\n+($K668*'fnd base rates'!M$114)\n+($M668*'fnd base rates'!M$116)\n+($N668*'fnd base rates'!M$117)\n+($O668*'fnd base rates'!M$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,13)))","v":0},17995.647097951998,null,483239645,"483","239","645",1,1,17995.647097951998,17996,0,17996,null,null,null,null,null,17996,0,17996,null,null,{"$f":"BC668-BA668","v":0}]
[483,483239665,"RISING TIDE",{"$f":"'fnd enro'!D669","v":0},{"$f":"'fnd enro'!E669","v":0},{"$f":"'fnd enro'!F669","v":0},{"$f":"'fnd enro'!G669","v":1},{"$f":"'fnd enro'!H669","v":1},{"$f":"'fnd enro'!I669","v":5},{"$f":"'fnd enro'!J669","v":0},{"$f":"'fnd enro'!K669","v":0.2702},{"$f":"'fnd enro'!L669","v":0},{"$f":"'fnd enro'!M669","v":0},{"$f":"'fnd enro'!N669","v":0},{"$f":"'fnd enro'!O669","v":0},{"$f":"'fnd enro'!P669","v":5},{"$f":"'fnd enro'!R669","v":7},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q669)","v":5},null,{"$f":"(($D669*'fnd base rates'!C$107)\n+($E669*'fnd base rates'!C$108)\n+($F669*'fnd base rates'!C$109)\n+($G669*'fnd base rates'!C$110)\n+($H669*'fnd base rates'!C$111)\n+($I669*'fnd base rates'!C$112)\n+($J669*'fnd base rates'!C$113)\n+($K669*'fnd base rates'!C$114)\n+($M669*'fnd base rates'!C$116)\n+($N669*'fnd base rates'!C$117)\n+($O669*'fnd base rates'!C$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,3)))\n*$R669","v":4204.5988606139999},{"$f":"(($D669*'fnd base rates'!D$107)\n+($E669*'fnd base rates'!D$108)\n+($F669*'fnd base rates'!D$109)\n+($G669*'fnd base rates'!D$110)\n+($H669*'fnd base rates'!D$111)\n+($I669*'fnd base rates'!D$112)\n+($J669*'fnd base rates'!D$113)\n+($K669*'fnd base rates'!D$114)\n+($M669*'fnd base rates'!D$116)\n+($N669*'fnd base rates'!D$117)\n+($O669*'fnd base rates'!D$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,4)))\n*$R669","v":7024.4928200000004},{"$f":"(($D669*'fnd base rates'!E$107)\n+($E669*'fnd base rates'!E$108)\n+($F669*'fnd base rates'!E$109)\n+($G669*'fnd base rates'!E$110)\n+($H669*'fnd base rates'!E$111)\n+($I669*'fnd base rates'!E$112)\n+($J669*'fnd base rates'!E$113)\n+($K669*'fnd base rates'!E$114)\n+($M669*'fnd base rates'!E$116)\n+($N669*'fnd base rates'!E$117)\n+($O669*'fnd base rates'!E$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,5)))\n*$R669","v":47439.081749384},{"$f":"(($D669*'fnd base rates'!F$107)\n+($E669*'fnd base rates'!F$108)\n+($F669*'fnd base rates'!F$109)\n+($G669*'fnd base rates'!F$110)\n+($H669*'fnd base rates'!F$111)\n+($I669*'fnd base rates'!F$112)\n+($J669*'fnd base rates'!F$113)\n+($K669*'fnd base rates'!F$114)\n+($M669*'fnd base rates'!F$116)\n+($N669*'fnd base rates'!F$117)\n+($O669*'fnd base rates'!F$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,6)))\n*$R669","v":6924.3133147079998},{"$f":"(($D669*'fnd base rates'!G$107)\n+($E669*'fnd base rates'!G$108)\n+($F669*'fnd base rates'!G$109)\n+($G669*'fnd base rates'!G$110)\n+($H669*'fnd base rates'!G$111)\n+($I669*'fnd base rates'!G$112)\n+($J669*'fnd base rates'!G$113)\n+($K669*'fnd base rates'!G$114)\n+($M669*'fnd base rates'!G$116)\n+($N669*'fnd base rates'!G$117)\n+($O669*'fnd base rates'!G$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,7)))\n*$R669","v":1883.6202540379998},{"$f":"(($D669*'fnd base rates'!H$107)\n+($E669*'fnd base rates'!H$108)\n+($F669*'fnd base rates'!H$109)\n+($G669*'fnd base rates'!H$110)\n+($H669*'fnd base rates'!H$111)\n+($I669*'fnd base rates'!H$112)\n+($J669*'fnd base rates'!H$113)\n+($K669*'fnd base rates'!H$114)\n+($M669*'fnd base rates'!H$116)\n+($N669*'fnd base rates'!H$117)\n+($O669*'fnd base rates'!H$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,8)))","v":5290.222538},{"$f":"(($D669*'fnd base rates'!I$107)\n+($E669*'fnd base rates'!I$108)\n+($F669*'fnd base rates'!I$109)\n+($G669*'fnd base rates'!I$110)\n+($H669*'fnd base rates'!I$111)\n+($I669*'fnd base rates'!I$112)\n+($J669*'fnd base rates'!I$113)\n+($K669*'fnd base rates'!I$114)\n+($M669*'fnd base rates'!I$116)\n+($N669*'fnd base rates'!I$117)\n+($O669*'fnd base rates'!I$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,9)))\n*$R669","v":3483.6874299999995},{"$f":"(($D669*'fnd base rates'!J$107)\n+($E669*'fnd base rates'!J$108)\n+($F669*'fnd base rates'!J$109)\n+($G669*'fnd base rates'!J$110)\n+($H669*'fnd base rates'!J$111)\n+($I669*'fnd base rates'!J$112)\n+($J669*'fnd base rates'!J$113)\n+($K669*'fnd base rates'!J$114)\n+($M669*'fnd base rates'!J$116)\n+($N669*'fnd base rates'!J$117)\n+($O669*'fnd base rates'!J$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,10)))\n*$R669","v":6411.95766},{"$f":"(($D669*'fnd base rates'!K$107)\n+($E669*'fnd base rates'!K$108)\n+($F669*'fnd base rates'!K$109)\n+($G669*'fnd base rates'!K$110)\n+($H669*'fnd base rates'!K$111)\n+($I669*'fnd base rates'!K$112)\n+($J669*'fnd base rates'!K$113)\n+($K669*'fnd base rates'!K$114)\n+($M669*'fnd base rates'!K$116)\n+($N669*'fnd base rates'!K$117)\n+($O669*'fnd base rates'!K$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,11)))\n*$R669","v":8329.8779189199995},{"$f":"(($D669*'fnd base rates'!L$107)\n+($E669*'fnd base rates'!L$108)\n+($F669*'fnd base rates'!L$109)\n+($G669*'fnd base rates'!L$110)\n+($H669*'fnd base rates'!L$111)\n+($I669*'fnd base rates'!L$112)\n+($J669*'fnd base rates'!L$113)\n+($K669*'fnd base rates'!L$114)\n+($M669*'fnd base rates'!L$116)\n+($N669*'fnd base rates'!L$117)\n+($O669*'fnd base rates'!L$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,12)))","v":12043.91676},{"$f":"(($D669*'fnd base rates'!M$107)\n+($E669*'fnd base rates'!M$108)\n+($F669*'fnd base rates'!M$109)\n+($G669*'fnd base rates'!M$110)\n+($H669*'fnd base rates'!M$111)\n+($I669*'fnd base rates'!M$112)\n+($J669*'fnd base rates'!M$113)\n+($K669*'fnd base rates'!M$114)\n+($M669*'fnd base rates'!M$116)\n+($N669*'fnd base rates'!M$117)\n+($O669*'fnd base rates'!M$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,13)))","v":0},103035.769305664,null,483239665,"483","239","665",1,7,103035.769305664,14719,0,14719,null,null,null,null,null,14719,0,14719,null,null,{"$f":"BC669-BA669","v":0}]
[483,483239740,"RISING TIDE",{"$f":"'fnd enro'!D670","v":0},{"$f":"'fnd enro'!E670","v":0},{"$f":"'fnd enro'!F670","v":0},{"$f":"'fnd enro'!G670","v":0},{"$f":"'fnd enro'!H670","v":0},{"$f":"'fnd enro'!I670","v":2},{"$f":"'fnd enro'!J670","v":0},{"$f":"'fnd enro'!K670","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L670","v":0},{"$f":"'fnd enro'!M670","v":0},{"$f":"'fnd enro'!N670","v":0},{"$f":"'fnd enro'!O670","v":0},{"$f":"'fnd enro'!P670","v":0},{"$f":"'fnd enro'!R670","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q670)","v":4},null,{"$f":"(($D670*'fnd base rates'!C$107)\n+($E670*'fnd base rates'!C$108)\n+($F670*'fnd base rates'!C$109)\n+($G670*'fnd base rates'!C$110)\n+($H670*'fnd base rates'!C$111)\n+($I670*'fnd base rates'!C$112)\n+($J670*'fnd base rates'!C$113)\n+($K670*'fnd base rates'!C$114)\n+($M670*'fnd base rates'!C$116)\n+($N670*'fnd base rates'!C$117)\n+($O670*'fnd base rates'!C$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,3)))\n*$R670","v":1112.6208316039999},{"$f":"(($D670*'fnd base rates'!D$107)\n+($E670*'fnd base rates'!D$108)\n+($F670*'fnd base rates'!D$109)\n+($G670*'fnd base rates'!D$110)\n+($H670*'fnd base rates'!D$111)\n+($I670*'fnd base rates'!D$112)\n+($J670*'fnd base rates'!D$113)\n+($K670*'fnd base rates'!D$114)\n+($M670*'fnd base rates'!D$116)\n+($N670*'fnd base rates'!D$117)\n+($O670*'fnd base rates'!D$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,4)))\n*$R670","v":1586.77592},{"$f":"(($D670*'fnd base rates'!E$107)\n+($E670*'fnd base rates'!E$108)\n+($F670*'fnd base rates'!E$109)\n+($G670*'fnd base rates'!E$110)\n+($H670*'fnd base rates'!E$111)\n+($I670*'fnd base rates'!E$112)\n+($J670*'fnd base rates'!E$113)\n+($K670*'fnd base rates'!E$114)\n+($M670*'fnd base rates'!E$116)\n+($N670*'fnd base rates'!E$117)\n+($O670*'fnd base rates'!E$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,5)))\n*$R670","v":10187.903579823998},{"$f":"(($D670*'fnd base rates'!F$107)\n+($E670*'fnd base rates'!F$108)\n+($F670*'fnd base rates'!F$109)\n+($G670*'fnd base rates'!F$110)\n+($H670*'fnd base rates'!F$111)\n+($I670*'fnd base rates'!F$112)\n+($J670*'fnd base rates'!F$113)\n+($K670*'fnd base rates'!F$114)\n+($M670*'fnd base rates'!F$116)\n+($N670*'fnd base rates'!F$117)\n+($O670*'fnd base rates'!F$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,6)))\n*$R670","v":1839.402418488},{"$f":"(($D670*'fnd base rates'!G$107)\n+($E670*'fnd base rates'!G$108)\n+($F670*'fnd base rates'!G$109)\n+($G670*'fnd base rates'!G$110)\n+($H670*'fnd base rates'!G$111)\n+($I670*'fnd base rates'!G$112)\n+($J670*'fnd base rates'!G$113)\n+($K670*'fnd base rates'!G$114)\n+($M670*'fnd base rates'!G$116)\n+($N670*'fnd base rates'!G$117)\n+($O670*'fnd base rates'!G$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,7)))\n*$R670","v":339.89392686799994},{"$f":"(($D670*'fnd base rates'!H$107)\n+($E670*'fnd base rates'!H$108)\n+($F670*'fnd base rates'!H$109)\n+($G670*'fnd base rates'!H$110)\n+($H670*'fnd base rates'!H$111)\n+($I670*'fnd base rates'!H$112)\n+($J670*'fnd base rates'!H$113)\n+($K670*'fnd base rates'!H$114)\n+($M670*'fnd base rates'!H$116)\n+($N670*'fnd base rates'!H$117)\n+($O670*'fnd base rates'!H$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D670*'fnd base rates'!I$107)\n+($E670*'fnd base rates'!I$108)\n+($F670*'fnd base rates'!I$109)\n+($G670*'fnd base rates'!I$110)\n+($H670*'fnd base rates'!I$111)\n+($I670*'fnd base rates'!I$112)\n+($J670*'fnd base rates'!I$113)\n+($K670*'fnd base rates'!I$114)\n+($M670*'fnd base rates'!I$116)\n+($N670*'fnd base rates'!I$117)\n+($O670*'fnd base rates'!I$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,9)))\n*$R670","v":883.39955999999995},{"$f":"(($D670*'fnd base rates'!J$107)\n+($E670*'fnd base rates'!J$108)\n+($F670*'fnd base rates'!J$109)\n+($G670*'fnd base rates'!J$110)\n+($H670*'fnd base rates'!J$111)\n+($I670*'fnd base rates'!J$112)\n+($J670*'fnd base rates'!J$113)\n+($K670*'fnd base rates'!J$114)\n+($M670*'fnd base rates'!J$116)\n+($N670*'fnd base rates'!J$117)\n+($O670*'fnd base rates'!J$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,10)))\n*$R670","v":1189.9575},{"$f":"(($D670*'fnd base rates'!K$107)\n+($E670*'fnd base rates'!K$108)\n+($F670*'fnd base rates'!K$109)\n+($G670*'fnd base rates'!K$110)\n+($H670*'fnd base rates'!K$111)\n+($I670*'fnd base rates'!K$112)\n+($J670*'fnd base rates'!K$113)\n+($K670*'fnd base rates'!K$114)\n+($M670*'fnd base rates'!K$116)\n+($N670*'fnd base rates'!K$117)\n+($O670*'fnd base rates'!K$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,11)))\n*$R670","v":2385.2241911199999},{"$f":"(($D670*'fnd base rates'!L$107)\n+($E670*'fnd base rates'!L$108)\n+($F670*'fnd base rates'!L$109)\n+($G670*'fnd base rates'!L$110)\n+($H670*'fnd base rates'!L$111)\n+($I670*'fnd base rates'!L$112)\n+($J670*'fnd base rates'!L$113)\n+($K670*'fnd base rates'!L$114)\n+($M670*'fnd base rates'!L$116)\n+($N670*'fnd base rates'!L$117)\n+($O670*'fnd base rates'!L$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D670*'fnd base rates'!M$107)\n+($E670*'fnd base rates'!M$108)\n+($F670*'fnd base rates'!M$109)\n+($G670*'fnd base rates'!M$110)\n+($H670*'fnd base rates'!M$111)\n+($I670*'fnd base rates'!M$112)\n+($J670*'fnd base rates'!M$113)\n+($K670*'fnd base rates'!M$114)\n+($M670*'fnd base rates'!M$116)\n+($N670*'fnd base rates'!M$117)\n+($O670*'fnd base rates'!M$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,13)))","v":0},23919.589155903999,null,483239740,"483","239","740",1,2,23919.589155903999,11960,0,11960,null,null,null,null,null,11960,0,11960,null,null,{"$f":"BC670-BA670","v":0}]
[483,483239760,"RISING TIDE",{"$f":"'fnd enro'!D671","v":0},{"$f":"'fnd enro'!E671","v":0},{"$f":"'fnd enro'!F671","v":0},{"$f":"'fnd enro'!G671","v":0},{"$f":"'fnd enro'!H671","v":12},{"$f":"'fnd enro'!I671","v":28},{"$f":"'fnd enro'!J671","v":0},{"$f":"'fnd enro'!K671","v":1.544},{"$f":"'fnd enro'!L671","v":0},{"$f":"'fnd enro'!M671","v":0},{"$f":"'fnd enro'!N671","v":1},{"$f":"'fnd enro'!O671","v":0},{"$f":"'fnd enro'!P671","v":7},{"$f":"'fnd enro'!R671","v":40},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q671)","v":5},null,{"$f":"(($D671*'fnd base rates'!C$107)\n+($E671*'fnd base rates'!C$108)\n+($F671*'fnd base rates'!C$109)\n+($G671*'fnd base rates'!C$110)\n+($H671*'fnd base rates'!C$111)\n+($I671*'fnd base rates'!C$112)\n+($J671*'fnd base rates'!C$113)\n+($K671*'fnd base rates'!C$114)\n+($M671*'fnd base rates'!C$116)\n+($N671*'fnd base rates'!C$117)\n+($O671*'fnd base rates'!C$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,3)))\n*$R671","v":22797.73345208},{"$f":"(($D671*'fnd base rates'!D$107)\n+($E671*'fnd base rates'!D$108)\n+($F671*'fnd base rates'!D$109)\n+($G671*'fnd base rates'!D$110)\n+($H671*'fnd base rates'!D$111)\n+($I671*'fnd base rates'!D$112)\n+($J671*'fnd base rates'!D$113)\n+($K671*'fnd base rates'!D$114)\n+($M671*'fnd base rates'!D$116)\n+($N671*'fnd base rates'!D$117)\n+($O671*'fnd base rates'!D$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,4)))\n*$R671","v":33988.349050000004},{"$f":"(($D671*'fnd base rates'!E$107)\n+($E671*'fnd base rates'!E$108)\n+($F671*'fnd base rates'!E$109)\n+($G671*'fnd base rates'!E$110)\n+($H671*'fnd base rates'!E$111)\n+($I671*'fnd base rates'!E$112)\n+($J671*'fnd base rates'!E$113)\n+($K671*'fnd base rates'!E$114)\n+($M671*'fnd base rates'!E$116)\n+($N671*'fnd base rates'!E$117)\n+($O671*'fnd base rates'!E$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,5)))\n*$R671","v":207137.60274647997},{"$f":"(($D671*'fnd base rates'!F$107)\n+($E671*'fnd base rates'!F$108)\n+($F671*'fnd base rates'!F$109)\n+($G671*'fnd base rates'!F$110)\n+($H671*'fnd base rates'!F$111)\n+($I671*'fnd base rates'!F$112)\n+($J671*'fnd base rates'!F$113)\n+($K671*'fnd base rates'!F$114)\n+($M671*'fnd base rates'!F$116)\n+($N671*'fnd base rates'!F$117)\n+($O671*'fnd base rates'!F$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,6)))\n*$R671","v":38331.840639760005},{"$f":"(($D671*'fnd base rates'!G$107)\n+($E671*'fnd base rates'!G$108)\n+($F671*'fnd base rates'!G$109)\n+($G671*'fnd base rates'!G$110)\n+($H671*'fnd base rates'!G$111)\n+($I671*'fnd base rates'!G$112)\n+($J671*'fnd base rates'!G$113)\n+($K671*'fnd base rates'!G$114)\n+($M671*'fnd base rates'!G$116)\n+($N671*'fnd base rates'!G$117)\n+($O671*'fnd base rates'!G$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,7)))\n*$R671","v":7885.3493273599988},{"$f":"(($D671*'fnd base rates'!H$107)\n+($E671*'fnd base rates'!H$108)\n+($F671*'fnd base rates'!H$109)\n+($G671*'fnd base rates'!H$110)\n+($H671*'fnd base rates'!H$111)\n+($I671*'fnd base rates'!H$112)\n+($J671*'fnd base rates'!H$113)\n+($K671*'fnd base rates'!H$114)\n+($M671*'fnd base rates'!H$116)\n+($N671*'fnd base rates'!H$117)\n+($O671*'fnd base rates'!H$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,8)))","v":29745.057360000003},{"$f":"(($D671*'fnd base rates'!I$107)\n+($E671*'fnd base rates'!I$108)\n+($F671*'fnd base rates'!I$109)\n+($G671*'fnd base rates'!I$110)\n+($H671*'fnd base rates'!I$111)\n+($I671*'fnd base rates'!I$112)\n+($J671*'fnd base rates'!I$113)\n+($K671*'fnd base rates'!I$114)\n+($M671*'fnd base rates'!I$116)\n+($N671*'fnd base rates'!I$117)\n+($O671*'fnd base rates'!I$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,9)))\n*$R671","v":17777.902829999999},{"$f":"(($D671*'fnd base rates'!J$107)\n+($E671*'fnd base rates'!J$108)\n+($F671*'fnd base rates'!J$109)\n+($G671*'fnd base rates'!J$110)\n+($H671*'fnd base rates'!J$111)\n+($I671*'fnd base rates'!J$112)\n+($J671*'fnd base rates'!J$113)\n+($K671*'fnd base rates'!J$114)\n+($M671*'fnd base rates'!J$116)\n+($N671*'fnd base rates'!J$117)\n+($O671*'fnd base rates'!J$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,10)))\n*$R671","v":24012.803109999997},{"$f":"(($D671*'fnd base rates'!K$107)\n+($E671*'fnd base rates'!K$108)\n+($F671*'fnd base rates'!K$109)\n+($G671*'fnd base rates'!K$110)\n+($H671*'fnd base rates'!K$111)\n+($I671*'fnd base rates'!K$112)\n+($J671*'fnd base rates'!K$113)\n+($K671*'fnd base rates'!K$114)\n+($M671*'fnd base rates'!K$116)\n+($N671*'fnd base rates'!K$117)\n+($O671*'fnd base rates'!K$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,11)))\n*$R671","v":48436.066582399988},{"$f":"(($D671*'fnd base rates'!L$107)\n+($E671*'fnd base rates'!L$108)\n+($F671*'fnd base rates'!L$109)\n+($G671*'fnd base rates'!L$110)\n+($H671*'fnd base rates'!L$111)\n+($I671*'fnd base rates'!L$112)\n+($J671*'fnd base rates'!L$113)\n+($K671*'fnd base rates'!L$114)\n+($M671*'fnd base rates'!L$116)\n+($N671*'fnd base rates'!L$117)\n+($O671*'fnd base rates'!L$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,12)))","v":59914.367200000008},{"$f":"(($D671*'fnd base rates'!M$107)\n+($E671*'fnd base rates'!M$108)\n+($F671*'fnd base rates'!M$109)\n+($G671*'fnd base rates'!M$110)\n+($H671*'fnd base rates'!M$111)\n+($I671*'fnd base rates'!M$112)\n+($J671*'fnd base rates'!M$113)\n+($K671*'fnd base rates'!M$114)\n+($M671*'fnd base rates'!M$116)\n+($N671*'fnd base rates'!M$117)\n+($O671*'fnd base rates'!M$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,13)))","v":0},490027.07229807996,null,483239760,"483","239","760",1,40,490027.07229807996,12251,0,12251,null,null,null,null,null,12251,0,12251,null,null,{"$f":"BC671-BA671","v":0}]
[484,484035001,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D672","v":0},{"$f":"'fnd enro'!E672","v":0},{"$f":"'fnd enro'!F672","v":0},{"$f":"'fnd enro'!G672","v":0},{"$f":"'fnd enro'!H672","v":0},{"$f":"'fnd enro'!I672","v":1},{"$f":"'fnd enro'!J672","v":0},{"$f":"'fnd enro'!K672","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L672","v":0},{"$f":"'fnd enro'!M672","v":0},{"$f":"'fnd enro'!N672","v":0},{"$f":"'fnd enro'!O672","v":0},{"$f":"'fnd enro'!P672","v":1},{"$f":"'fnd enro'!R672","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q672)","v":7},null,{"$f":"(($D672*'fnd base rates'!C$107)\n+($E672*'fnd base rates'!C$108)\n+($F672*'fnd base rates'!C$109)\n+($G672*'fnd base rates'!C$110)\n+($H672*'fnd base rates'!C$111)\n+($I672*'fnd base rates'!C$112)\n+($J672*'fnd base rates'!C$113)\n+($K672*'fnd base rates'!C$114)\n+($M672*'fnd base rates'!C$116)\n+($N672*'fnd base rates'!C$117)\n+($O672*'fnd base rates'!C$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,3)))\n*$R672","v":658.35026444800008},{"$f":"(($D672*'fnd base rates'!D$107)\n+($E672*'fnd base rates'!D$108)\n+($F672*'fnd base rates'!D$109)\n+($G672*'fnd base rates'!D$110)\n+($H672*'fnd base rates'!D$111)\n+($I672*'fnd base rates'!D$112)\n+($J672*'fnd base rates'!D$113)\n+($K672*'fnd base rates'!D$114)\n+($M672*'fnd base rates'!D$116)\n+($N672*'fnd base rates'!D$117)\n+($O672*'fnd base rates'!D$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,4)))\n*$R672","v":1186.2464000000002},{"$f":"(($D672*'fnd base rates'!E$107)\n+($E672*'fnd base rates'!E$108)\n+($F672*'fnd base rates'!E$109)\n+($G672*'fnd base rates'!E$110)\n+($H672*'fnd base rates'!E$111)\n+($I672*'fnd base rates'!E$112)\n+($J672*'fnd base rates'!E$113)\n+($K672*'fnd base rates'!E$114)\n+($M672*'fnd base rates'!E$116)\n+($N672*'fnd base rates'!E$117)\n+($O672*'fnd base rates'!E$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,5)))\n*$R672","v":8798.6890490879996},{"$f":"(($D672*'fnd base rates'!F$107)\n+($E672*'fnd base rates'!F$108)\n+($F672*'fnd base rates'!F$109)\n+($G672*'fnd base rates'!F$110)\n+($H672*'fnd base rates'!F$111)\n+($I672*'fnd base rates'!F$112)\n+($J672*'fnd base rates'!F$113)\n+($K672*'fnd base rates'!F$114)\n+($M672*'fnd base rates'!F$116)\n+($N672*'fnd base rates'!F$117)\n+($O672*'fnd base rates'!F$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,6)))\n*$R672","v":964.93241625600012},{"$f":"(($D672*'fnd base rates'!G$107)\n+($E672*'fnd base rates'!G$108)\n+($F672*'fnd base rates'!G$109)\n+($G672*'fnd base rates'!G$110)\n+($H672*'fnd base rates'!G$111)\n+($I672*'fnd base rates'!G$112)\n+($J672*'fnd base rates'!G$113)\n+($K672*'fnd base rates'!G$114)\n+($M672*'fnd base rates'!G$116)\n+($N672*'fnd base rates'!G$117)\n+($O672*'fnd base rates'!G$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,7)))\n*$R672","v":345.87877081600004},{"$f":"(($D672*'fnd base rates'!H$107)\n+($E672*'fnd base rates'!H$108)\n+($F672*'fnd base rates'!H$109)\n+($G672*'fnd base rates'!H$110)\n+($H672*'fnd base rates'!H$111)\n+($I672*'fnd base rates'!H$112)\n+($J672*'fnd base rates'!H$113)\n+($K672*'fnd base rates'!H$114)\n+($M672*'fnd base rates'!H$116)\n+($N672*'fnd base rates'!H$117)\n+($O672*'fnd base rates'!H$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,8)))","v":851.68893400000002},{"$f":"(($D672*'fnd base rates'!I$107)\n+($E672*'fnd base rates'!I$108)\n+($F672*'fnd base rates'!I$109)\n+($G672*'fnd base rates'!I$110)\n+($H672*'fnd base rates'!I$111)\n+($I672*'fnd base rates'!I$112)\n+($J672*'fnd base rates'!I$113)\n+($K672*'fnd base rates'!I$114)\n+($M672*'fnd base rates'!I$116)\n+($N672*'fnd base rates'!I$117)\n+($O672*'fnd base rates'!I$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,9)))\n*$R672","v":603.29600000000005},{"$f":"(($D672*'fnd base rates'!J$107)\n+($E672*'fnd base rates'!J$108)\n+($F672*'fnd base rates'!J$109)\n+($G672*'fnd base rates'!J$110)\n+($H672*'fnd base rates'!J$111)\n+($I672*'fnd base rates'!J$112)\n+($J672*'fnd base rates'!J$113)\n+($K672*'fnd base rates'!J$114)\n+($M672*'fnd base rates'!J$116)\n+($N672*'fnd base rates'!J$117)\n+($O672*'fnd base rates'!J$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,10)))\n*$R672","v":1351.05664},{"$f":"(($D672*'fnd base rates'!K$107)\n+($E672*'fnd base rates'!K$108)\n+($F672*'fnd base rates'!K$109)\n+($G672*'fnd base rates'!K$110)\n+($H672*'fnd base rates'!K$111)\n+($I672*'fnd base rates'!K$112)\n+($J672*'fnd base rates'!K$113)\n+($K672*'fnd base rates'!K$114)\n+($M672*'fnd base rates'!K$116)\n+($N672*'fnd base rates'!K$117)\n+($O672*'fnd base rates'!K$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,11)))\n*$R672","v":1251.2651494400002},{"$f":"(($D672*'fnd base rates'!L$107)\n+($E672*'fnd base rates'!L$108)\n+($F672*'fnd base rates'!L$109)\n+($G672*'fnd base rates'!L$110)\n+($H672*'fnd base rates'!L$111)\n+($I672*'fnd base rates'!L$112)\n+($J672*'fnd base rates'!L$113)\n+($K672*'fnd base rates'!L$114)\n+($M672*'fnd base rates'!L$116)\n+($N672*'fnd base rates'!L$117)\n+($O672*'fnd base rates'!L$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,12)))","v":1882.67668},{"$f":"(($D672*'fnd base rates'!M$107)\n+($E672*'fnd base rates'!M$108)\n+($F672*'fnd base rates'!M$109)\n+($G672*'fnd base rates'!M$110)\n+($H672*'fnd base rates'!M$111)\n+($I672*'fnd base rates'!M$112)\n+($J672*'fnd base rates'!M$113)\n+($K672*'fnd base rates'!M$114)\n+($M672*'fnd base rates'!M$116)\n+($N672*'fnd base rates'!M$117)\n+($O672*'fnd base rates'!M$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,13)))","v":0},17894.080304047999,null,484035001,"484","035","001",1,1,17894.080304047999,17894,0,17894,null,null,null,null,null,17894,0,17894,null,null,{"$f":"BC672-BA672","v":0}]
[484,484035016,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D673","v":0},{"$f":"'fnd enro'!E673","v":0},{"$f":"'fnd enro'!F673","v":0},{"$f":"'fnd enro'!G673","v":0},{"$f":"'fnd enro'!H673","v":1},{"$f":"'fnd enro'!I673","v":0},{"$f":"'fnd enro'!J673","v":0},{"$f":"'fnd enro'!K673","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L673","v":0},{"$f":"'fnd enro'!M673","v":0},{"$f":"'fnd enro'!N673","v":0},{"$f":"'fnd enro'!O673","v":0},{"$f":"'fnd enro'!P673","v":1},{"$f":"'fnd enro'!R673","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q673)","v":8},null,{"$f":"(($D673*'fnd base rates'!C$107)\n+($E673*'fnd base rates'!C$108)\n+($F673*'fnd base rates'!C$109)\n+($G673*'fnd base rates'!C$110)\n+($H673*'fnd base rates'!C$111)\n+($I673*'fnd base rates'!C$112)\n+($J673*'fnd base rates'!C$113)\n+($K673*'fnd base rates'!C$114)\n+($M673*'fnd base rates'!C$116)\n+($N673*'fnd base rates'!C$117)\n+($O673*'fnd base rates'!C$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,3)))\n*$R673","v":662.2235444480001},{"$f":"(($D673*'fnd base rates'!D$107)\n+($E673*'fnd base rates'!D$108)\n+($F673*'fnd base rates'!D$109)\n+($G673*'fnd base rates'!D$110)\n+($H673*'fnd base rates'!D$111)\n+($I673*'fnd base rates'!D$112)\n+($J673*'fnd base rates'!D$113)\n+($K673*'fnd base rates'!D$114)\n+($M673*'fnd base rates'!D$116)\n+($N673*'fnd base rates'!D$117)\n+($O673*'fnd base rates'!D$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,4)))\n*$R673","v":1204.5900800000002},{"$f":"(($D673*'fnd base rates'!E$107)\n+($E673*'fnd base rates'!E$108)\n+($F673*'fnd base rates'!E$109)\n+($G673*'fnd base rates'!E$110)\n+($H673*'fnd base rates'!E$111)\n+($I673*'fnd base rates'!E$112)\n+($J673*'fnd base rates'!E$113)\n+($K673*'fnd base rates'!E$114)\n+($M673*'fnd base rates'!E$116)\n+($N673*'fnd base rates'!E$117)\n+($O673*'fnd base rates'!E$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,5)))\n*$R673","v":7397.1383290880003},{"$f":"(($D673*'fnd base rates'!F$107)\n+($E673*'fnd base rates'!F$108)\n+($F673*'fnd base rates'!F$109)\n+($G673*'fnd base rates'!F$110)\n+($H673*'fnd base rates'!F$111)\n+($I673*'fnd base rates'!F$112)\n+($J673*'fnd base rates'!F$113)\n+($K673*'fnd base rates'!F$114)\n+($M673*'fnd base rates'!F$116)\n+($N673*'fnd base rates'!F$117)\n+($O673*'fnd base rates'!F$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,6)))\n*$R673","v":1082.9695362560001},{"$f":"(($D673*'fnd base rates'!G$107)\n+($E673*'fnd base rates'!G$108)\n+($F673*'fnd base rates'!G$109)\n+($G673*'fnd base rates'!G$110)\n+($H673*'fnd base rates'!G$111)\n+($I673*'fnd base rates'!G$112)\n+($J673*'fnd base rates'!G$113)\n+($K673*'fnd base rates'!G$114)\n+($M673*'fnd base rates'!G$116)\n+($N673*'fnd base rates'!G$117)\n+($O673*'fnd base rates'!G$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,7)))\n*$R673","v":359.54405081600004},{"$f":"(($D673*'fnd base rates'!H$107)\n+($E673*'fnd base rates'!H$108)\n+($F673*'fnd base rates'!H$109)\n+($G673*'fnd base rates'!H$110)\n+($H673*'fnd base rates'!H$111)\n+($I673*'fnd base rates'!H$112)\n+($J673*'fnd base rates'!H$113)\n+($K673*'fnd base rates'!H$114)\n+($M673*'fnd base rates'!H$116)\n+($N673*'fnd base rates'!H$117)\n+($O673*'fnd base rates'!H$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D673*'fnd base rates'!I$107)\n+($E673*'fnd base rates'!I$108)\n+($F673*'fnd base rates'!I$109)\n+($G673*'fnd base rates'!I$110)\n+($H673*'fnd base rates'!I$111)\n+($I673*'fnd base rates'!I$112)\n+($J673*'fnd base rates'!I$113)\n+($K673*'fnd base rates'!I$114)\n+($M673*'fnd base rates'!I$116)\n+($N673*'fnd base rates'!I$117)\n+($O673*'fnd base rates'!I$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,9)))\n*$R673","v":541.72608000000002},{"$f":"(($D673*'fnd base rates'!J$107)\n+($E673*'fnd base rates'!J$108)\n+($F673*'fnd base rates'!J$109)\n+($G673*'fnd base rates'!J$110)\n+($H673*'fnd base rates'!J$111)\n+($I673*'fnd base rates'!J$112)\n+($J673*'fnd base rates'!J$113)\n+($K673*'fnd base rates'!J$114)\n+($M673*'fnd base rates'!J$116)\n+($N673*'fnd base rates'!J$117)\n+($O673*'fnd base rates'!J$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,10)))\n*$R673","v":1035.1776000000002},{"$f":"(($D673*'fnd base rates'!K$107)\n+($E673*'fnd base rates'!K$108)\n+($F673*'fnd base rates'!K$109)\n+($G673*'fnd base rates'!K$110)\n+($H673*'fnd base rates'!K$111)\n+($I673*'fnd base rates'!K$112)\n+($J673*'fnd base rates'!K$113)\n+($K673*'fnd base rates'!K$114)\n+($M673*'fnd base rates'!K$116)\n+($N673*'fnd base rates'!K$117)\n+($O673*'fnd base rates'!K$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,11)))\n*$R673","v":1286.18994944},{"$f":"(($D673*'fnd base rates'!L$107)\n+($E673*'fnd base rates'!L$108)\n+($F673*'fnd base rates'!L$109)\n+($G673*'fnd base rates'!L$110)\n+($H673*'fnd base rates'!L$111)\n+($I673*'fnd base rates'!L$112)\n+($J673*'fnd base rates'!L$113)\n+($K673*'fnd base rates'!L$114)\n+($M673*'fnd base rates'!L$116)\n+($N673*'fnd base rates'!L$117)\n+($O673*'fnd base rates'!L$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,12)))","v":2052.6366800000001},{"$f":"(($D673*'fnd base rates'!M$107)\n+($E673*'fnd base rates'!M$108)\n+($F673*'fnd base rates'!M$109)\n+($G673*'fnd base rates'!M$110)\n+($H673*'fnd base rates'!M$111)\n+($I673*'fnd base rates'!M$112)\n+($J673*'fnd base rates'!M$113)\n+($K673*'fnd base rates'!M$114)\n+($M673*'fnd base rates'!M$116)\n+($N673*'fnd base rates'!M$117)\n+($O673*'fnd base rates'!M$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,13)))","v":0},16170.474784048003,null,484035016,"484","035","016",1,1,16170.474784048003,16170,0,16170,null,null,null,null,null,16170,0,16170,null,null,{"$f":"BC673-BA673","v":0}]
[484,484035035,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D674","v":0},{"$f":"'fnd enro'!E674","v":0},{"$f":"'fnd enro'!F674","v":0},{"$f":"'fnd enro'!G674","v":125},{"$f":"'fnd enro'!H674","v":696},{"$f":"'fnd enro'!I674","v":657},{"$f":"'fnd enro'!J674","v":0},{"$f":"'fnd enro'!K674","v":57.050800000000002},{"$f":"'fnd enro'!L674","v":0},{"$f":"'fnd enro'!M674","v":33},{"$f":"'fnd enro'!N674","v":108},{"$f":"'fnd enro'!O674","v":102},{"$f":"'fnd enro'!P674","v":1232},{"$f":"'fnd enro'!R674","v":1478},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q674)","v":11},null,{"$f":"(($D674*'fnd base rates'!C$107)\n+($E674*'fnd base rates'!C$108)\n+($F674*'fnd base rates'!C$109)\n+($G674*'fnd base rates'!C$110)\n+($H674*'fnd base rates'!C$111)\n+($I674*'fnd base rates'!C$112)\n+($J674*'fnd base rates'!C$113)\n+($K674*'fnd base rates'!C$114)\n+($M674*'fnd base rates'!C$116)\n+($N674*'fnd base rates'!C$117)\n+($O674*'fnd base rates'!C$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,3)))\n*$R674","v":1001984.2534141443},{"$f":"(($D674*'fnd base rates'!D$107)\n+($E674*'fnd base rates'!D$108)\n+($F674*'fnd base rates'!D$109)\n+($G674*'fnd base rates'!D$110)\n+($H674*'fnd base rates'!D$111)\n+($I674*'fnd base rates'!D$112)\n+($J674*'fnd base rates'!D$113)\n+($K674*'fnd base rates'!D$114)\n+($M674*'fnd base rates'!D$116)\n+($N674*'fnd base rates'!D$117)\n+($O674*'fnd base rates'!D$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,4)))\n*$R674","v":1809000.1702400001},{"$f":"(($D674*'fnd base rates'!E$107)\n+($E674*'fnd base rates'!E$108)\n+($F674*'fnd base rates'!E$109)\n+($G674*'fnd base rates'!E$110)\n+($H674*'fnd base rates'!E$111)\n+($I674*'fnd base rates'!E$112)\n+($J674*'fnd base rates'!E$113)\n+($K674*'fnd base rates'!E$114)\n+($M674*'fnd base rates'!E$116)\n+($N674*'fnd base rates'!E$117)\n+($O674*'fnd base rates'!E$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,5)))\n*$R674","v":12176340.854232064},{"$f":"(($D674*'fnd base rates'!F$107)\n+($E674*'fnd base rates'!F$108)\n+($F674*'fnd base rates'!F$109)\n+($G674*'fnd base rates'!F$110)\n+($H674*'fnd base rates'!F$111)\n+($I674*'fnd base rates'!F$112)\n+($J674*'fnd base rates'!F$113)\n+($K674*'fnd base rates'!F$114)\n+($M674*'fnd base rates'!F$116)\n+($N674*'fnd base rates'!F$117)\n+($O674*'fnd base rates'!F$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,6)))\n*$R674","v":1605016.6609863678},{"$f":"(($D674*'fnd base rates'!G$107)\n+($E674*'fnd base rates'!G$108)\n+($F674*'fnd base rates'!G$109)\n+($G674*'fnd base rates'!G$110)\n+($H674*'fnd base rates'!G$111)\n+($I674*'fnd base rates'!G$112)\n+($J674*'fnd base rates'!G$113)\n+($K674*'fnd base rates'!G$114)\n+($M674*'fnd base rates'!G$116)\n+($N674*'fnd base rates'!G$117)\n+($O674*'fnd base rates'!G$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,7)))\n*$R674","v":531148.07702604798},{"$f":"(($D674*'fnd base rates'!H$107)\n+($E674*'fnd base rates'!H$108)\n+($F674*'fnd base rates'!H$109)\n+($G674*'fnd base rates'!H$110)\n+($H674*'fnd base rates'!H$111)\n+($I674*'fnd base rates'!H$112)\n+($J674*'fnd base rates'!H$113)\n+($K674*'fnd base rates'!H$114)\n+($M674*'fnd base rates'!H$116)\n+($N674*'fnd base rates'!H$117)\n+($O674*'fnd base rates'!H$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,8)))","v":1040509.3744519999},{"$f":"(($D674*'fnd base rates'!I$107)\n+($E674*'fnd base rates'!I$108)\n+($F674*'fnd base rates'!I$109)\n+($G674*'fnd base rates'!I$110)\n+($H674*'fnd base rates'!I$111)\n+($I674*'fnd base rates'!I$112)\n+($J674*'fnd base rates'!I$113)\n+($K674*'fnd base rates'!I$114)\n+($M674*'fnd base rates'!I$116)\n+($N674*'fnd base rates'!I$117)\n+($O674*'fnd base rates'!I$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,9)))\n*$R674","v":851125.56864000019},{"$f":"(($D674*'fnd base rates'!J$107)\n+($E674*'fnd base rates'!J$108)\n+($F674*'fnd base rates'!J$109)\n+($G674*'fnd base rates'!J$110)\n+($H674*'fnd base rates'!J$111)\n+($I674*'fnd base rates'!J$112)\n+($J674*'fnd base rates'!J$113)\n+($K674*'fnd base rates'!J$114)\n+($M674*'fnd base rates'!J$116)\n+($N674*'fnd base rates'!J$117)\n+($O674*'fnd base rates'!J$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,10)))\n*$R674","v":1716851.3683200004},{"$f":"(($D674*'fnd base rates'!K$107)\n+($E674*'fnd base rates'!K$108)\n+($F674*'fnd base rates'!K$109)\n+($G674*'fnd base rates'!K$110)\n+($H674*'fnd base rates'!K$111)\n+($I674*'fnd base rates'!K$112)\n+($J674*'fnd base rates'!K$113)\n+($K674*'fnd base rates'!K$114)\n+($M674*'fnd base rates'!K$116)\n+($N674*'fnd base rates'!K$117)\n+($O674*'fnd base rates'!K$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,11)))\n*$R674","v":1948593.4889523203},{"$f":"(($D674*'fnd base rates'!L$107)\n+($E674*'fnd base rates'!L$108)\n+($F674*'fnd base rates'!L$109)\n+($G674*'fnd base rates'!L$110)\n+($H674*'fnd base rates'!L$111)\n+($I674*'fnd base rates'!L$112)\n+($J674*'fnd base rates'!L$113)\n+($K674*'fnd base rates'!L$114)\n+($M674*'fnd base rates'!L$116)\n+($N674*'fnd base rates'!L$117)\n+($O674*'fnd base rates'!L$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,12)))","v":2972527.7130399998},{"$f":"(($D674*'fnd base rates'!M$107)\n+($E674*'fnd base rates'!M$108)\n+($F674*'fnd base rates'!M$109)\n+($G674*'fnd base rates'!M$110)\n+($H674*'fnd base rates'!M$111)\n+($I674*'fnd base rates'!M$112)\n+($J674*'fnd base rates'!M$113)\n+($K674*'fnd base rates'!M$114)\n+($M674*'fnd base rates'!M$116)\n+($N674*'fnd base rates'!M$117)\n+($O674*'fnd base rates'!M$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,13)))","v":0},25653097.52930294,null,484035035,"484","035","035",1,1478,25653097.52930294,17357,0,17357,null,null,null,null,null,17357,0,17357,null,null,{"$f":"BC674-BA674","v":0}]
[484,484035044,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D675","v":0},{"$f":"'fnd enro'!E675","v":0},{"$f":"'fnd enro'!F675","v":0},{"$f":"'fnd enro'!G675","v":0},{"$f":"'fnd enro'!H675","v":3},{"$f":"'fnd enro'!I675","v":3},{"$f":"'fnd enro'!J675","v":0},{"$f":"'fnd enro'!K675","v":0.2316},{"$f":"'fnd enro'!L675","v":0},{"$f":"'fnd enro'!M675","v":0},{"$f":"'fnd enro'!N675","v":0},{"$f":"'fnd enro'!O675","v":0},{"$f":"'fnd enro'!P675","v":2},{"$f":"'fnd enro'!R675","v":6},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q675)","v":11},null,{"$f":"(($D675*'fnd base rates'!C$107)\n+($E675*'fnd base rates'!C$108)\n+($F675*'fnd base rates'!C$109)\n+($G675*'fnd base rates'!C$110)\n+($H675*'fnd base rates'!C$111)\n+($I675*'fnd base rates'!C$112)\n+($J675*'fnd base rates'!C$113)\n+($K675*'fnd base rates'!C$114)\n+($M675*'fnd base rates'!C$116)\n+($N675*'fnd base rates'!C$117)\n+($O675*'fnd base rates'!C$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,3)))\n*$R675","v":3683.9767866880002},{"$f":"(($D675*'fnd base rates'!D$107)\n+($E675*'fnd base rates'!D$108)\n+($F675*'fnd base rates'!D$109)\n+($G675*'fnd base rates'!D$110)\n+($H675*'fnd base rates'!D$111)\n+($I675*'fnd base rates'!D$112)\n+($J675*'fnd base rates'!D$113)\n+($K675*'fnd base rates'!D$114)\n+($M675*'fnd base rates'!D$116)\n+($N675*'fnd base rates'!D$117)\n+($O675*'fnd base rates'!D$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,4)))\n*$R675","v":5856.5299200000009},{"$f":"(($D675*'fnd base rates'!E$107)\n+($E675*'fnd base rates'!E$108)\n+($F675*'fnd base rates'!E$109)\n+($G675*'fnd base rates'!E$110)\n+($H675*'fnd base rates'!E$111)\n+($I675*'fnd base rates'!E$112)\n+($J675*'fnd base rates'!E$113)\n+($K675*'fnd base rates'!E$114)\n+($M675*'fnd base rates'!E$116)\n+($N675*'fnd base rates'!E$117)\n+($O675*'fnd base rates'!E$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,5)))\n*$R675","v":35740.758934527999},{"$f":"(($D675*'fnd base rates'!F$107)\n+($E675*'fnd base rates'!F$108)\n+($F675*'fnd base rates'!F$109)\n+($G675*'fnd base rates'!F$110)\n+($H675*'fnd base rates'!F$111)\n+($I675*'fnd base rates'!F$112)\n+($J675*'fnd base rates'!F$113)\n+($K675*'fnd base rates'!F$114)\n+($M675*'fnd base rates'!F$116)\n+($N675*'fnd base rates'!F$117)\n+($O675*'fnd base rates'!F$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,6)))\n*$R675","v":6143.7058575360006},{"$f":"(($D675*'fnd base rates'!G$107)\n+($E675*'fnd base rates'!G$108)\n+($F675*'fnd base rates'!G$109)\n+($G675*'fnd base rates'!G$110)\n+($H675*'fnd base rates'!G$111)\n+($I675*'fnd base rates'!G$112)\n+($J675*'fnd base rates'!G$113)\n+($K675*'fnd base rates'!G$114)\n+($M675*'fnd base rates'!G$116)\n+($N675*'fnd base rates'!G$117)\n+($O675*'fnd base rates'!G$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,7)))\n*$R675","v":1493.0294248959999},{"$f":"(($D675*'fnd base rates'!H$107)\n+($E675*'fnd base rates'!H$108)\n+($F675*'fnd base rates'!H$109)\n+($G675*'fnd base rates'!H$110)\n+($H675*'fnd base rates'!H$111)\n+($I675*'fnd base rates'!H$112)\n+($J675*'fnd base rates'!H$113)\n+($K675*'fnd base rates'!H$114)\n+($M675*'fnd base rates'!H$116)\n+($N675*'fnd base rates'!H$117)\n+($O675*'fnd base rates'!H$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,8)))","v":4112.0736040000002},{"$f":"(($D675*'fnd base rates'!I$107)\n+($E675*'fnd base rates'!I$108)\n+($F675*'fnd base rates'!I$109)\n+($G675*'fnd base rates'!I$110)\n+($H675*'fnd base rates'!I$111)\n+($I675*'fnd base rates'!I$112)\n+($J675*'fnd base rates'!I$113)\n+($K675*'fnd base rates'!I$114)\n+($M675*'fnd base rates'!I$116)\n+($N675*'fnd base rates'!I$117)\n+($O675*'fnd base rates'!I$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,9)))\n*$R675","v":2914.8716799999997},{"$f":"(($D675*'fnd base rates'!J$107)\n+($E675*'fnd base rates'!J$108)\n+($F675*'fnd base rates'!J$109)\n+($G675*'fnd base rates'!J$110)\n+($H675*'fnd base rates'!J$111)\n+($I675*'fnd base rates'!J$112)\n+($J675*'fnd base rates'!J$113)\n+($K675*'fnd base rates'!J$114)\n+($M675*'fnd base rates'!J$116)\n+($N675*'fnd base rates'!J$117)\n+($O675*'fnd base rates'!J$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,10)))\n*$R675","v":4455.5993600000002},{"$f":"(($D675*'fnd base rates'!K$107)\n+($E675*'fnd base rates'!K$108)\n+($F675*'fnd base rates'!K$109)\n+($G675*'fnd base rates'!K$110)\n+($H675*'fnd base rates'!K$111)\n+($I675*'fnd base rates'!K$112)\n+($J675*'fnd base rates'!K$113)\n+($K675*'fnd base rates'!K$114)\n+($M675*'fnd base rates'!K$116)\n+($N675*'fnd base rates'!K$117)\n+($O675*'fnd base rates'!K$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,11)))\n*$R675","v":7612.3652966399995},{"$f":"(($D675*'fnd base rates'!L$107)\n+($E675*'fnd base rates'!L$108)\n+($F675*'fnd base rates'!L$109)\n+($G675*'fnd base rates'!L$110)\n+($H675*'fnd base rates'!L$111)\n+($I675*'fnd base rates'!L$112)\n+($J675*'fnd base rates'!L$113)\n+($K675*'fnd base rates'!L$114)\n+($M675*'fnd base rates'!L$116)\n+($N675*'fnd base rates'!L$117)\n+($O675*'fnd base rates'!L$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,12)))","v":9895.9900800000014},{"$f":"(($D675*'fnd base rates'!M$107)\n+($E675*'fnd base rates'!M$108)\n+($F675*'fnd base rates'!M$109)\n+($G675*'fnd base rates'!M$110)\n+($H675*'fnd base rates'!M$111)\n+($I675*'fnd base rates'!M$112)\n+($J675*'fnd base rates'!M$113)\n+($K675*'fnd base rates'!M$114)\n+($M675*'fnd base rates'!M$116)\n+($N675*'fnd base rates'!M$117)\n+($O675*'fnd base rates'!M$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,13)))","v":0},81908.900944287991,null,484035044,"484","035","044",1,6,81908.900944287991,13651,0,13651,null,null,null,null,null,13651,0,13651,null,null,{"$f":"BC675-BA675","v":0}]
[484,484035046,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D676","v":0},{"$f":"'fnd enro'!E676","v":0},{"$f":"'fnd enro'!F676","v":0},{"$f":"'fnd enro'!G676","v":0},{"$f":"'fnd enro'!H676","v":1},{"$f":"'fnd enro'!I676","v":0},{"$f":"'fnd enro'!J676","v":0},{"$f":"'fnd enro'!K676","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L676","v":0},{"$f":"'fnd enro'!M676","v":0},{"$f":"'fnd enro'!N676","v":0},{"$f":"'fnd enro'!O676","v":0},{"$f":"'fnd enro'!P676","v":0},{"$f":"'fnd enro'!R676","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q676)","v":3},null,{"$f":"(($D676*'fnd base rates'!C$107)\n+($E676*'fnd base rates'!C$108)\n+($F676*'fnd base rates'!C$109)\n+($G676*'fnd base rates'!C$110)\n+($H676*'fnd base rates'!C$111)\n+($I676*'fnd base rates'!C$112)\n+($J676*'fnd base rates'!C$113)\n+($K676*'fnd base rates'!C$114)\n+($M676*'fnd base rates'!C$116)\n+($N676*'fnd base rates'!C$117)\n+($O676*'fnd base rates'!C$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,3)))\n*$R676","v":583.66994444800014},{"$f":"(($D676*'fnd base rates'!D$107)\n+($E676*'fnd base rates'!D$108)\n+($F676*'fnd base rates'!D$109)\n+($G676*'fnd base rates'!D$110)\n+($H676*'fnd base rates'!D$111)\n+($I676*'fnd base rates'!D$112)\n+($J676*'fnd base rates'!D$113)\n+($K676*'fnd base rates'!D$114)\n+($M676*'fnd base rates'!D$116)\n+($N676*'fnd base rates'!D$117)\n+($O676*'fnd base rates'!D$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,4)))\n*$R676","v":832.40704000000005},{"$f":"(($D676*'fnd base rates'!E$107)\n+($E676*'fnd base rates'!E$108)\n+($F676*'fnd base rates'!E$109)\n+($G676*'fnd base rates'!E$110)\n+($H676*'fnd base rates'!E$111)\n+($I676*'fnd base rates'!E$112)\n+($J676*'fnd base rates'!E$113)\n+($K676*'fnd base rates'!E$114)\n+($M676*'fnd base rates'!E$116)\n+($N676*'fnd base rates'!E$117)\n+($O676*'fnd base rates'!E$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,5)))\n*$R676","v":3763.9146490880003},{"$f":"(($D676*'fnd base rates'!F$107)\n+($E676*'fnd base rates'!F$108)\n+($F676*'fnd base rates'!F$109)\n+($G676*'fnd base rates'!F$110)\n+($H676*'fnd base rates'!F$111)\n+($I676*'fnd base rates'!F$112)\n+($J676*'fnd base rates'!F$113)\n+($K676*'fnd base rates'!F$114)\n+($M676*'fnd base rates'!F$116)\n+($N676*'fnd base rates'!F$117)\n+($O676*'fnd base rates'!F$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,6)))\n*$R676","v":1082.9695362560001},{"$f":"(($D676*'fnd base rates'!G$107)\n+($E676*'fnd base rates'!G$108)\n+($F676*'fnd base rates'!G$109)\n+($G676*'fnd base rates'!G$110)\n+($H676*'fnd base rates'!G$111)\n+($I676*'fnd base rates'!G$112)\n+($J676*'fnd base rates'!G$113)\n+($K676*'fnd base rates'!G$114)\n+($M676*'fnd base rates'!G$116)\n+($N676*'fnd base rates'!G$117)\n+($O676*'fnd base rates'!G$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,7)))\n*$R676","v":183.27717081600002},{"$f":"(($D676*'fnd base rates'!H$107)\n+($E676*'fnd base rates'!H$108)\n+($F676*'fnd base rates'!H$109)\n+($G676*'fnd base rates'!H$110)\n+($H676*'fnd base rates'!H$111)\n+($I676*'fnd base rates'!H$112)\n+($J676*'fnd base rates'!H$113)\n+($K676*'fnd base rates'!H$114)\n+($M676*'fnd base rates'!H$116)\n+($N676*'fnd base rates'!H$117)\n+($O676*'fnd base rates'!H$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D676*'fnd base rates'!I$107)\n+($E676*'fnd base rates'!I$108)\n+($F676*'fnd base rates'!I$109)\n+($G676*'fnd base rates'!I$110)\n+($H676*'fnd base rates'!I$111)\n+($I676*'fnd base rates'!I$112)\n+($J676*'fnd base rates'!I$113)\n+($K676*'fnd base rates'!I$114)\n+($M676*'fnd base rates'!I$116)\n+($N676*'fnd base rates'!I$117)\n+($O676*'fnd base rates'!I$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,9)))\n*$R676","v":394.60672000000005},{"$f":"(($D676*'fnd base rates'!J$107)\n+($E676*'fnd base rates'!J$108)\n+($F676*'fnd base rates'!J$109)\n+($G676*'fnd base rates'!J$110)\n+($H676*'fnd base rates'!J$111)\n+($I676*'fnd base rates'!J$112)\n+($J676*'fnd base rates'!J$113)\n+($K676*'fnd base rates'!J$114)\n+($M676*'fnd base rates'!J$116)\n+($N676*'fnd base rates'!J$117)\n+($O676*'fnd base rates'!J$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,10)))\n*$R676","v":270.70528000000002},{"$f":"(($D676*'fnd base rates'!K$107)\n+($E676*'fnd base rates'!K$108)\n+($F676*'fnd base rates'!K$109)\n+($G676*'fnd base rates'!K$110)\n+($H676*'fnd base rates'!K$111)\n+($I676*'fnd base rates'!K$112)\n+($J676*'fnd base rates'!K$113)\n+($K676*'fnd base rates'!K$114)\n+($M676*'fnd base rates'!K$116)\n+($N676*'fnd base rates'!K$117)\n+($O676*'fnd base rates'!K$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,11)))\n*$R676","v":1286.18994944},{"$f":"(($D676*'fnd base rates'!L$107)\n+($E676*'fnd base rates'!L$108)\n+($F676*'fnd base rates'!L$109)\n+($G676*'fnd base rates'!L$110)\n+($H676*'fnd base rates'!L$111)\n+($I676*'fnd base rates'!L$112)\n+($J676*'fnd base rates'!L$113)\n+($K676*'fnd base rates'!L$114)\n+($M676*'fnd base rates'!L$116)\n+($N676*'fnd base rates'!L$117)\n+($O676*'fnd base rates'!L$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D676*'fnd base rates'!M$107)\n+($E676*'fnd base rates'!M$108)\n+($F676*'fnd base rates'!M$109)\n+($G676*'fnd base rates'!M$110)\n+($H676*'fnd base rates'!M$111)\n+($I676*'fnd base rates'!M$112)\n+($J676*'fnd base rates'!M$113)\n+($K676*'fnd base rates'!M$114)\n+($M676*'fnd base rates'!M$116)\n+($N676*'fnd base rates'!M$117)\n+($O676*'fnd base rates'!M$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,13)))","v":0},10433.655904048001,null,484035046,"484","035","046",1,1,10433.655904048001,10434,0,10434,null,null,null,null,null,10434,0,10434,null,null,{"$f":"BC676-BA676","v":0}]
[484,484035050,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D677","v":0},{"$f":"'fnd enro'!E677","v":0},{"$f":"'fnd enro'!F677","v":0},{"$f":"'fnd enro'!G677","v":0},{"$f":"'fnd enro'!H677","v":1},{"$f":"'fnd enro'!I677","v":0},{"$f":"'fnd enro'!J677","v":0},{"$f":"'fnd enro'!K677","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L677","v":0},{"$f":"'fnd enro'!M677","v":0},{"$f":"'fnd enro'!N677","v":0},{"$f":"'fnd enro'!O677","v":0},{"$f":"'fnd enro'!P677","v":1},{"$f":"'fnd enro'!R677","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q677)","v":4},null,{"$f":"(($D677*'fnd base rates'!C$107)\n+($E677*'fnd base rates'!C$108)\n+($F677*'fnd base rates'!C$109)\n+($G677*'fnd base rates'!C$110)\n+($H677*'fnd base rates'!C$111)\n+($I677*'fnd base rates'!C$112)\n+($J677*'fnd base rates'!C$113)\n+($K677*'fnd base rates'!C$114)\n+($M677*'fnd base rates'!C$116)\n+($N677*'fnd base rates'!C$117)\n+($O677*'fnd base rates'!C$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,3)))\n*$R677","v":647.19826444800003},{"$f":"(($D677*'fnd base rates'!D$107)\n+($E677*'fnd base rates'!D$108)\n+($F677*'fnd base rates'!D$109)\n+($G677*'fnd base rates'!D$110)\n+($H677*'fnd base rates'!D$111)\n+($I677*'fnd base rates'!D$112)\n+($J677*'fnd base rates'!D$113)\n+($K677*'fnd base rates'!D$114)\n+($M677*'fnd base rates'!D$116)\n+($N677*'fnd base rates'!D$117)\n+($O677*'fnd base rates'!D$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,4)))\n*$R677","v":1133.3913600000001},{"$f":"(($D677*'fnd base rates'!E$107)\n+($E677*'fnd base rates'!E$108)\n+($F677*'fnd base rates'!E$109)\n+($G677*'fnd base rates'!E$110)\n+($H677*'fnd base rates'!E$111)\n+($I677*'fnd base rates'!E$112)\n+($J677*'fnd base rates'!E$113)\n+($K677*'fnd base rates'!E$114)\n+($M677*'fnd base rates'!E$116)\n+($N677*'fnd base rates'!E$117)\n+($O677*'fnd base rates'!E$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,5)))\n*$R677","v":6702.1456890879999},{"$f":"(($D677*'fnd base rates'!F$107)\n+($E677*'fnd base rates'!F$108)\n+($F677*'fnd base rates'!F$109)\n+($G677*'fnd base rates'!F$110)\n+($H677*'fnd base rates'!F$111)\n+($I677*'fnd base rates'!F$112)\n+($J677*'fnd base rates'!F$113)\n+($K677*'fnd base rates'!F$114)\n+($M677*'fnd base rates'!F$116)\n+($N677*'fnd base rates'!F$117)\n+($O677*'fnd base rates'!F$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,6)))\n*$R677","v":1082.9695362560001},{"$f":"(($D677*'fnd base rates'!G$107)\n+($E677*'fnd base rates'!G$108)\n+($F677*'fnd base rates'!G$109)\n+($G677*'fnd base rates'!G$110)\n+($H677*'fnd base rates'!G$111)\n+($I677*'fnd base rates'!G$112)\n+($J677*'fnd base rates'!G$113)\n+($K677*'fnd base rates'!G$114)\n+($M677*'fnd base rates'!G$116)\n+($N677*'fnd base rates'!G$117)\n+($O677*'fnd base rates'!G$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,7)))\n*$R677","v":325.82693081600007},{"$f":"(($D677*'fnd base rates'!H$107)\n+($E677*'fnd base rates'!H$108)\n+($F677*'fnd base rates'!H$109)\n+($G677*'fnd base rates'!H$110)\n+($H677*'fnd base rates'!H$111)\n+($I677*'fnd base rates'!H$112)\n+($J677*'fnd base rates'!H$113)\n+($K677*'fnd base rates'!H$114)\n+($M677*'fnd base rates'!H$116)\n+($N677*'fnd base rates'!H$117)\n+($O677*'fnd base rates'!H$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,8)))","v":543.51893400000006},{"$f":"(($D677*'fnd base rates'!I$107)\n+($E677*'fnd base rates'!I$108)\n+($F677*'fnd base rates'!I$109)\n+($G677*'fnd base rates'!I$110)\n+($H677*'fnd base rates'!I$111)\n+($I677*'fnd base rates'!I$112)\n+($J677*'fnd base rates'!I$113)\n+($K677*'fnd base rates'!I$114)\n+($M677*'fnd base rates'!I$116)\n+($N677*'fnd base rates'!I$117)\n+($O677*'fnd base rates'!I$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,9)))\n*$R677","v":513.59040000000005},{"$f":"(($D677*'fnd base rates'!J$107)\n+($E677*'fnd base rates'!J$108)\n+($F677*'fnd base rates'!J$109)\n+($G677*'fnd base rates'!J$110)\n+($H677*'fnd base rates'!J$111)\n+($I677*'fnd base rates'!J$112)\n+($J677*'fnd base rates'!J$113)\n+($K677*'fnd base rates'!J$114)\n+($M677*'fnd base rates'!J$116)\n+($N677*'fnd base rates'!J$117)\n+($O677*'fnd base rates'!J$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,10)))\n*$R677","v":888.95040000000006},{"$f":"(($D677*'fnd base rates'!K$107)\n+($E677*'fnd base rates'!K$108)\n+($F677*'fnd base rates'!K$109)\n+($G677*'fnd base rates'!K$110)\n+($H677*'fnd base rates'!K$111)\n+($I677*'fnd base rates'!K$112)\n+($J677*'fnd base rates'!K$113)\n+($K677*'fnd base rates'!K$114)\n+($M677*'fnd base rates'!K$116)\n+($N677*'fnd base rates'!K$117)\n+($O677*'fnd base rates'!K$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,11)))\n*$R677","v":1286.18994944},{"$f":"(($D677*'fnd base rates'!L$107)\n+($E677*'fnd base rates'!L$108)\n+($F677*'fnd base rates'!L$109)\n+($G677*'fnd base rates'!L$110)\n+($H677*'fnd base rates'!L$111)\n+($I677*'fnd base rates'!L$112)\n+($J677*'fnd base rates'!L$113)\n+($K677*'fnd base rates'!L$114)\n+($M677*'fnd base rates'!L$116)\n+($N677*'fnd base rates'!L$117)\n+($O677*'fnd base rates'!L$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,12)))","v":1949.3166799999999},{"$f":"(($D677*'fnd base rates'!M$107)\n+($E677*'fnd base rates'!M$108)\n+($F677*'fnd base rates'!M$109)\n+($G677*'fnd base rates'!M$110)\n+($H677*'fnd base rates'!M$111)\n+($I677*'fnd base rates'!M$112)\n+($J677*'fnd base rates'!M$113)\n+($K677*'fnd base rates'!M$114)\n+($M677*'fnd base rates'!M$116)\n+($N677*'fnd base rates'!M$117)\n+($O677*'fnd base rates'!M$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,13)))","v":0},15073.098144047999,null,484035050,"484","035","050",1,1,15073.098144047999,15073,0,15073,null,null,null,null,null,15073,0,15073,null,null,{"$f":"BC677-BA677","v":0}]
[484,484035093,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D678","v":0},{"$f":"'fnd enro'!E678","v":0},{"$f":"'fnd enro'!F678","v":0},{"$f":"'fnd enro'!G678","v":0},{"$f":"'fnd enro'!H678","v":0},{"$f":"'fnd enro'!I678","v":2},{"$f":"'fnd enro'!J678","v":0},{"$f":"'fnd enro'!K678","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L678","v":0},{"$f":"'fnd enro'!M678","v":0},{"$f":"'fnd enro'!N678","v":0},{"$f":"'fnd enro'!O678","v":0},{"$f":"'fnd enro'!P678","v":2},{"$f":"'fnd enro'!R678","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q678)","v":11},null,{"$f":"(($D678*'fnd base rates'!C$107)\n+($E678*'fnd base rates'!C$108)\n+($F678*'fnd base rates'!C$109)\n+($G678*'fnd base rates'!C$110)\n+($H678*'fnd base rates'!C$111)\n+($I678*'fnd base rates'!C$112)\n+($J678*'fnd base rates'!C$113)\n+($K678*'fnd base rates'!C$114)\n+($M678*'fnd base rates'!C$116)\n+($N678*'fnd base rates'!C$117)\n+($O678*'fnd base rates'!C$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,3)))\n*$R678","v":1349.2970088960003},{"$f":"(($D678*'fnd base rates'!D$107)\n+($E678*'fnd base rates'!D$108)\n+($F678*'fnd base rates'!D$109)\n+($G678*'fnd base rates'!D$110)\n+($H678*'fnd base rates'!D$111)\n+($I678*'fnd base rates'!D$112)\n+($J678*'fnd base rates'!D$113)\n+($K678*'fnd base rates'!D$114)\n+($M678*'fnd base rates'!D$116)\n+($N678*'fnd base rates'!D$117)\n+($O678*'fnd base rates'!D$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,4)))\n*$R678","v":2526.9017600000002},{"$f":"(($D678*'fnd base rates'!E$107)\n+($E678*'fnd base rates'!E$108)\n+($F678*'fnd base rates'!E$109)\n+($G678*'fnd base rates'!E$110)\n+($H678*'fnd base rates'!E$111)\n+($I678*'fnd base rates'!E$112)\n+($J678*'fnd base rates'!E$113)\n+($K678*'fnd base rates'!E$114)\n+($M678*'fnd base rates'!E$116)\n+($N678*'fnd base rates'!E$117)\n+($O678*'fnd base rates'!E$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,5)))\n*$R678","v":19104.540978176003},{"$f":"(($D678*'fnd base rates'!F$107)\n+($E678*'fnd base rates'!F$108)\n+($F678*'fnd base rates'!F$109)\n+($G678*'fnd base rates'!F$110)\n+($H678*'fnd base rates'!F$111)\n+($I678*'fnd base rates'!F$112)\n+($J678*'fnd base rates'!F$113)\n+($K678*'fnd base rates'!F$114)\n+($M678*'fnd base rates'!F$116)\n+($N678*'fnd base rates'!F$117)\n+($O678*'fnd base rates'!F$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,6)))\n*$R678","v":1929.8648325120002},{"$f":"(($D678*'fnd base rates'!G$107)\n+($E678*'fnd base rates'!G$108)\n+($F678*'fnd base rates'!G$109)\n+($G678*'fnd base rates'!G$110)\n+($H678*'fnd base rates'!G$111)\n+($I678*'fnd base rates'!G$112)\n+($J678*'fnd base rates'!G$113)\n+($K678*'fnd base rates'!G$114)\n+($M678*'fnd base rates'!G$116)\n+($N678*'fnd base rates'!G$117)\n+($O678*'fnd base rates'!G$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,7)))\n*$R678","v":764.89290163200008},{"$f":"(($D678*'fnd base rates'!H$107)\n+($E678*'fnd base rates'!H$108)\n+($F678*'fnd base rates'!H$109)\n+($G678*'fnd base rates'!H$110)\n+($H678*'fnd base rates'!H$111)\n+($I678*'fnd base rates'!H$112)\n+($J678*'fnd base rates'!H$113)\n+($K678*'fnd base rates'!H$114)\n+($M678*'fnd base rates'!H$116)\n+($N678*'fnd base rates'!H$117)\n+($O678*'fnd base rates'!H$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,8)))","v":1713.677868},{"$f":"(($D678*'fnd base rates'!I$107)\n+($E678*'fnd base rates'!I$108)\n+($F678*'fnd base rates'!I$109)\n+($G678*'fnd base rates'!I$110)\n+($H678*'fnd base rates'!I$111)\n+($I678*'fnd base rates'!I$112)\n+($J678*'fnd base rates'!I$113)\n+($K678*'fnd base rates'!I$114)\n+($M678*'fnd base rates'!I$116)\n+($N678*'fnd base rates'!I$117)\n+($O678*'fnd base rates'!I$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,9)))\n*$R678","v":1267.6288},{"$f":"(($D678*'fnd base rates'!J$107)\n+($E678*'fnd base rates'!J$108)\n+($F678*'fnd base rates'!J$109)\n+($G678*'fnd base rates'!J$110)\n+($H678*'fnd base rates'!J$111)\n+($I678*'fnd base rates'!J$112)\n+($J678*'fnd base rates'!J$113)\n+($K678*'fnd base rates'!J$114)\n+($M678*'fnd base rates'!J$116)\n+($N678*'fnd base rates'!J$117)\n+($O678*'fnd base rates'!J$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,10)))\n*$R678","v":3019.24352},{"$f":"(($D678*'fnd base rates'!K$107)\n+($E678*'fnd base rates'!K$108)\n+($F678*'fnd base rates'!K$109)\n+($G678*'fnd base rates'!K$110)\n+($H678*'fnd base rates'!K$111)\n+($I678*'fnd base rates'!K$112)\n+($J678*'fnd base rates'!K$113)\n+($K678*'fnd base rates'!K$114)\n+($M678*'fnd base rates'!K$116)\n+($N678*'fnd base rates'!K$117)\n+($O678*'fnd base rates'!K$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,11)))\n*$R678","v":2502.5302988800004},{"$f":"(($D678*'fnd base rates'!L$107)\n+($E678*'fnd base rates'!L$108)\n+($F678*'fnd base rates'!L$109)\n+($G678*'fnd base rates'!L$110)\n+($H678*'fnd base rates'!L$111)\n+($I678*'fnd base rates'!L$112)\n+($J678*'fnd base rates'!L$113)\n+($K678*'fnd base rates'!L$114)\n+($M678*'fnd base rates'!L$116)\n+($N678*'fnd base rates'!L$117)\n+($O678*'fnd base rates'!L$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,12)))","v":3989.43336},{"$f":"(($D678*'fnd base rates'!M$107)\n+($E678*'fnd base rates'!M$108)\n+($F678*'fnd base rates'!M$109)\n+($G678*'fnd base rates'!M$110)\n+($H678*'fnd base rates'!M$111)\n+($I678*'fnd base rates'!M$112)\n+($J678*'fnd base rates'!M$113)\n+($K678*'fnd base rates'!M$114)\n+($M678*'fnd base rates'!M$116)\n+($N678*'fnd base rates'!M$117)\n+($O678*'fnd base rates'!M$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,13)))","v":0},38168.011328096007,null,484035093,"484","035","093",1,2,38168.011328096007,19084,0,19084,null,null,null,null,null,19084,0,19084,null,null,{"$f":"BC678-BA678","v":0}]
[484,484035163,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D679","v":0},{"$f":"'fnd enro'!E679","v":0},{"$f":"'fnd enro'!F679","v":0},{"$f":"'fnd enro'!G679","v":0},{"$f":"'fnd enro'!H679","v":0},{"$f":"'fnd enro'!I679","v":2},{"$f":"'fnd enro'!J679","v":0},{"$f":"'fnd enro'!K679","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L679","v":0},{"$f":"'fnd enro'!M679","v":0},{"$f":"'fnd enro'!N679","v":0},{"$f":"'fnd enro'!O679","v":0},{"$f":"'fnd enro'!P679","v":1},{"$f":"'fnd enro'!R679","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q679)","v":11},null,{"$f":"(($D679*'fnd base rates'!C$107)\n+($E679*'fnd base rates'!C$108)\n+($F679*'fnd base rates'!C$109)\n+($G679*'fnd base rates'!C$110)\n+($H679*'fnd base rates'!C$111)\n+($I679*'fnd base rates'!C$112)\n+($J679*'fnd base rates'!C$113)\n+($K679*'fnd base rates'!C$114)\n+($M679*'fnd base rates'!C$116)\n+($N679*'fnd base rates'!C$117)\n+($O679*'fnd base rates'!C$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,3)))\n*$R679","v":1258.3184488960001},{"$f":"(($D679*'fnd base rates'!D$107)\n+($E679*'fnd base rates'!D$108)\n+($F679*'fnd base rates'!D$109)\n+($G679*'fnd base rates'!D$110)\n+($H679*'fnd base rates'!D$111)\n+($I679*'fnd base rates'!D$112)\n+($J679*'fnd base rates'!D$113)\n+($K679*'fnd base rates'!D$114)\n+($M679*'fnd base rates'!D$116)\n+($N679*'fnd base rates'!D$117)\n+($O679*'fnd base rates'!D$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,4)))\n*$R679","v":2095.8579200000004},{"$f":"(($D679*'fnd base rates'!E$107)\n+($E679*'fnd base rates'!E$108)\n+($F679*'fnd base rates'!E$109)\n+($G679*'fnd base rates'!E$110)\n+($H679*'fnd base rates'!E$111)\n+($I679*'fnd base rates'!E$112)\n+($J679*'fnd base rates'!E$113)\n+($K679*'fnd base rates'!E$114)\n+($M679*'fnd base rates'!E$116)\n+($N679*'fnd base rates'!E$117)\n+($O679*'fnd base rates'!E$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,5)))\n*$R679","v":14896.744498176002},{"$f":"(($D679*'fnd base rates'!F$107)\n+($E679*'fnd base rates'!F$108)\n+($F679*'fnd base rates'!F$109)\n+($G679*'fnd base rates'!F$110)\n+($H679*'fnd base rates'!F$111)\n+($I679*'fnd base rates'!F$112)\n+($J679*'fnd base rates'!F$113)\n+($K679*'fnd base rates'!F$114)\n+($M679*'fnd base rates'!F$116)\n+($N679*'fnd base rates'!F$117)\n+($O679*'fnd base rates'!F$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,6)))\n*$R679","v":1929.8648325120002},{"$f":"(($D679*'fnd base rates'!G$107)\n+($E679*'fnd base rates'!G$108)\n+($F679*'fnd base rates'!G$109)\n+($G679*'fnd base rates'!G$110)\n+($H679*'fnd base rates'!G$111)\n+($I679*'fnd base rates'!G$112)\n+($J679*'fnd base rates'!G$113)\n+($K679*'fnd base rates'!G$114)\n+($M679*'fnd base rates'!G$116)\n+($N679*'fnd base rates'!G$117)\n+($O679*'fnd base rates'!G$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,7)))\n*$R679","v":560.75146163199997},{"$f":"(($D679*'fnd base rates'!H$107)\n+($E679*'fnd base rates'!H$108)\n+($F679*'fnd base rates'!H$109)\n+($G679*'fnd base rates'!H$110)\n+($H679*'fnd base rates'!H$111)\n+($I679*'fnd base rates'!H$112)\n+($J679*'fnd base rates'!H$113)\n+($K679*'fnd base rates'!H$114)\n+($M679*'fnd base rates'!H$116)\n+($N679*'fnd base rates'!H$117)\n+($O679*'fnd base rates'!H$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,8)))","v":1684.917868},{"$f":"(($D679*'fnd base rates'!I$107)\n+($E679*'fnd base rates'!I$108)\n+($F679*'fnd base rates'!I$109)\n+($G679*'fnd base rates'!I$110)\n+($H679*'fnd base rates'!I$111)\n+($I679*'fnd base rates'!I$112)\n+($J679*'fnd base rates'!I$113)\n+($K679*'fnd base rates'!I$114)\n+($M679*'fnd base rates'!I$116)\n+($N679*'fnd base rates'!I$117)\n+($O679*'fnd base rates'!I$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,9)))\n*$R679","v":1097.23712},{"$f":"(($D679*'fnd base rates'!J$107)\n+($E679*'fnd base rates'!J$108)\n+($F679*'fnd base rates'!J$109)\n+($G679*'fnd base rates'!J$110)\n+($H679*'fnd base rates'!J$111)\n+($I679*'fnd base rates'!J$112)\n+($J679*'fnd base rates'!J$113)\n+($K679*'fnd base rates'!J$114)\n+($M679*'fnd base rates'!J$116)\n+($N679*'fnd base rates'!J$117)\n+($O679*'fnd base rates'!J$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,10)))\n*$R679","v":2133.8617600000002},{"$f":"(($D679*'fnd base rates'!K$107)\n+($E679*'fnd base rates'!K$108)\n+($F679*'fnd base rates'!K$109)\n+($G679*'fnd base rates'!K$110)\n+($H679*'fnd base rates'!K$111)\n+($I679*'fnd base rates'!K$112)\n+($J679*'fnd base rates'!K$113)\n+($K679*'fnd base rates'!K$114)\n+($M679*'fnd base rates'!K$116)\n+($N679*'fnd base rates'!K$117)\n+($O679*'fnd base rates'!K$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,11)))\n*$R679","v":2502.5302988800004},{"$f":"(($D679*'fnd base rates'!L$107)\n+($E679*'fnd base rates'!L$108)\n+($F679*'fnd base rates'!L$109)\n+($G679*'fnd base rates'!L$110)\n+($H679*'fnd base rates'!L$111)\n+($I679*'fnd base rates'!L$112)\n+($J679*'fnd base rates'!L$113)\n+($K679*'fnd base rates'!L$114)\n+($M679*'fnd base rates'!L$116)\n+($N679*'fnd base rates'!L$117)\n+($O679*'fnd base rates'!L$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,12)))","v":3363.8433600000003},{"$f":"(($D679*'fnd base rates'!M$107)\n+($E679*'fnd base rates'!M$108)\n+($F679*'fnd base rates'!M$109)\n+($G679*'fnd base rates'!M$110)\n+($H679*'fnd base rates'!M$111)\n+($I679*'fnd base rates'!M$112)\n+($J679*'fnd base rates'!M$113)\n+($K679*'fnd base rates'!M$114)\n+($M679*'fnd base rates'!M$116)\n+($N679*'fnd base rates'!M$117)\n+($O679*'fnd base rates'!M$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,13)))","v":0},31523.927568096005,null,484035163,"484","035","163",1,2,31523.927568096005,15762,0,15762,null,null,null,null,null,15762,0,15762,null,null,{"$f":"BC679-BA679","v":0}]
[484,484035167,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D680","v":0},{"$f":"'fnd enro'!E680","v":0},{"$f":"'fnd enro'!F680","v":0},{"$f":"'fnd enro'!G680","v":0},{"$f":"'fnd enro'!H680","v":0},{"$f":"'fnd enro'!I680","v":1},{"$f":"'fnd enro'!J680","v":0},{"$f":"'fnd enro'!K680","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L680","v":0},{"$f":"'fnd enro'!M680","v":0},{"$f":"'fnd enro'!N680","v":0},{"$f":"'fnd enro'!O680","v":0},{"$f":"'fnd enro'!P680","v":0},{"$f":"'fnd enro'!R680","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q680)","v":4},null,{"$f":"(($D680*'fnd base rates'!C$107)\n+($E680*'fnd base rates'!C$108)\n+($F680*'fnd base rates'!C$109)\n+($G680*'fnd base rates'!C$110)\n+($H680*'fnd base rates'!C$111)\n+($I680*'fnd base rates'!C$112)\n+($J680*'fnd base rates'!C$113)\n+($K680*'fnd base rates'!C$114)\n+($M680*'fnd base rates'!C$116)\n+($N680*'fnd base rates'!C$117)\n+($O680*'fnd base rates'!C$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,3)))\n*$R680","v":583.66994444800014},{"$f":"(($D680*'fnd base rates'!D$107)\n+($E680*'fnd base rates'!D$108)\n+($F680*'fnd base rates'!D$109)\n+($G680*'fnd base rates'!D$110)\n+($H680*'fnd base rates'!D$111)\n+($I680*'fnd base rates'!D$112)\n+($J680*'fnd base rates'!D$113)\n+($K680*'fnd base rates'!D$114)\n+($M680*'fnd base rates'!D$116)\n+($N680*'fnd base rates'!D$117)\n+($O680*'fnd base rates'!D$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,4)))\n*$R680","v":832.40704000000005},{"$f":"(($D680*'fnd base rates'!E$107)\n+($E680*'fnd base rates'!E$108)\n+($F680*'fnd base rates'!E$109)\n+($G680*'fnd base rates'!E$110)\n+($H680*'fnd base rates'!E$111)\n+($I680*'fnd base rates'!E$112)\n+($J680*'fnd base rates'!E$113)\n+($K680*'fnd base rates'!E$114)\n+($M680*'fnd base rates'!E$116)\n+($N680*'fnd base rates'!E$117)\n+($O680*'fnd base rates'!E$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,5)))\n*$R680","v":5344.4740090880005},{"$f":"(($D680*'fnd base rates'!F$107)\n+($E680*'fnd base rates'!F$108)\n+($F680*'fnd base rates'!F$109)\n+($G680*'fnd base rates'!F$110)\n+($H680*'fnd base rates'!F$111)\n+($I680*'fnd base rates'!F$112)\n+($J680*'fnd base rates'!F$113)\n+($K680*'fnd base rates'!F$114)\n+($M680*'fnd base rates'!F$116)\n+($N680*'fnd base rates'!F$117)\n+($O680*'fnd base rates'!F$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,6)))\n*$R680","v":964.93241625600012},{"$f":"(($D680*'fnd base rates'!G$107)\n+($E680*'fnd base rates'!G$108)\n+($F680*'fnd base rates'!G$109)\n+($G680*'fnd base rates'!G$110)\n+($H680*'fnd base rates'!G$111)\n+($I680*'fnd base rates'!G$112)\n+($J680*'fnd base rates'!G$113)\n+($K680*'fnd base rates'!G$114)\n+($M680*'fnd base rates'!G$116)\n+($N680*'fnd base rates'!G$117)\n+($O680*'fnd base rates'!G$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,7)))\n*$R680","v":178.30501081599999},{"$f":"(($D680*'fnd base rates'!H$107)\n+($E680*'fnd base rates'!H$108)\n+($F680*'fnd base rates'!H$109)\n+($G680*'fnd base rates'!H$110)\n+($H680*'fnd base rates'!H$111)\n+($I680*'fnd base rates'!H$112)\n+($J680*'fnd base rates'!H$113)\n+($K680*'fnd base rates'!H$114)\n+($M680*'fnd base rates'!H$116)\n+($N680*'fnd base rates'!H$117)\n+($O680*'fnd base rates'!H$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D680*'fnd base rates'!I$107)\n+($E680*'fnd base rates'!I$108)\n+($F680*'fnd base rates'!I$109)\n+($G680*'fnd base rates'!I$110)\n+($H680*'fnd base rates'!I$111)\n+($I680*'fnd base rates'!I$112)\n+($J680*'fnd base rates'!I$113)\n+($K680*'fnd base rates'!I$114)\n+($M680*'fnd base rates'!I$116)\n+($N680*'fnd base rates'!I$117)\n+($O680*'fnd base rates'!I$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,9)))\n*$R680","v":463.42272000000003},{"$f":"(($D680*'fnd base rates'!J$107)\n+($E680*'fnd base rates'!J$108)\n+($F680*'fnd base rates'!J$109)\n+($G680*'fnd base rates'!J$110)\n+($H680*'fnd base rates'!J$111)\n+($I680*'fnd base rates'!J$112)\n+($J680*'fnd base rates'!J$113)\n+($K680*'fnd base rates'!J$114)\n+($M680*'fnd base rates'!J$116)\n+($N680*'fnd base rates'!J$117)\n+($O680*'fnd base rates'!J$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,10)))\n*$R680","v":624.24},{"$f":"(($D680*'fnd base rates'!K$107)\n+($E680*'fnd base rates'!K$108)\n+($F680*'fnd base rates'!K$109)\n+($G680*'fnd base rates'!K$110)\n+($H680*'fnd base rates'!K$111)\n+($I680*'fnd base rates'!K$112)\n+($J680*'fnd base rates'!K$113)\n+($K680*'fnd base rates'!K$114)\n+($M680*'fnd base rates'!K$116)\n+($N680*'fnd base rates'!K$117)\n+($O680*'fnd base rates'!K$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,11)))\n*$R680","v":1251.2651494400002},{"$f":"(($D680*'fnd base rates'!L$107)\n+($E680*'fnd base rates'!L$108)\n+($F680*'fnd base rates'!L$109)\n+($G680*'fnd base rates'!L$110)\n+($H680*'fnd base rates'!L$111)\n+($I680*'fnd base rates'!L$112)\n+($J680*'fnd base rates'!L$113)\n+($K680*'fnd base rates'!L$114)\n+($M680*'fnd base rates'!L$116)\n+($N680*'fnd base rates'!L$117)\n+($O680*'fnd base rates'!L$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D680*'fnd base rates'!M$107)\n+($E680*'fnd base rates'!M$108)\n+($F680*'fnd base rates'!M$109)\n+($G680*'fnd base rates'!M$110)\n+($H680*'fnd base rates'!M$111)\n+($I680*'fnd base rates'!M$112)\n+($J680*'fnd base rates'!M$113)\n+($K680*'fnd base rates'!M$114)\n+($M680*'fnd base rates'!M$116)\n+($N680*'fnd base rates'!M$117)\n+($O680*'fnd base rates'!M$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,13)))","v":0},12439.921904048,null,484035167,"484","035","167",1,1,12439.921904048,12440,0,12440,null,null,null,null,null,12440,0,12440,null,null,{"$f":"BC680-BA680","v":0}]
[484,484035207,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D681","v":0},{"$f":"'fnd enro'!E681","v":0},{"$f":"'fnd enro'!F681","v":0},{"$f":"'fnd enro'!G681","v":0},{"$f":"'fnd enro'!H681","v":0},{"$f":"'fnd enro'!I681","v":1},{"$f":"'fnd enro'!J681","v":0},{"$f":"'fnd enro'!K681","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L681","v":0},{"$f":"'fnd enro'!M681","v":0},{"$f":"'fnd enro'!N681","v":0},{"$f":"'fnd enro'!O681","v":0},{"$f":"'fnd enro'!P681","v":1},{"$f":"'fnd enro'!R681","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q681)","v":3},null,{"$f":"(($D681*'fnd base rates'!C$107)\n+($E681*'fnd base rates'!C$108)\n+($F681*'fnd base rates'!C$109)\n+($G681*'fnd base rates'!C$110)\n+($H681*'fnd base rates'!C$111)\n+($I681*'fnd base rates'!C$112)\n+($J681*'fnd base rates'!C$113)\n+($K681*'fnd base rates'!C$114)\n+($M681*'fnd base rates'!C$116)\n+($N681*'fnd base rates'!C$117)\n+($O681*'fnd base rates'!C$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,3)))\n*$R681","v":645.57714444800013},{"$f":"(($D681*'fnd base rates'!D$107)\n+($E681*'fnd base rates'!D$108)\n+($F681*'fnd base rates'!D$109)\n+($G681*'fnd base rates'!D$110)\n+($H681*'fnd base rates'!D$111)\n+($I681*'fnd base rates'!D$112)\n+($J681*'fnd base rates'!D$113)\n+($K681*'fnd base rates'!D$114)\n+($M681*'fnd base rates'!D$116)\n+($N681*'fnd base rates'!D$117)\n+($O681*'fnd base rates'!D$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,4)))\n*$R681","v":1125.76448},{"$f":"(($D681*'fnd base rates'!E$107)\n+($E681*'fnd base rates'!E$108)\n+($F681*'fnd base rates'!E$109)\n+($G681*'fnd base rates'!E$110)\n+($H681*'fnd base rates'!E$111)\n+($I681*'fnd base rates'!E$112)\n+($J681*'fnd base rates'!E$113)\n+($K681*'fnd base rates'!E$114)\n+($M681*'fnd base rates'!E$116)\n+($N681*'fnd base rates'!E$117)\n+($O681*'fnd base rates'!E$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,5)))\n*$R681","v":8208.1444090880013},{"$f":"(($D681*'fnd base rates'!F$107)\n+($E681*'fnd base rates'!F$108)\n+($F681*'fnd base rates'!F$109)\n+($G681*'fnd base rates'!F$110)\n+($H681*'fnd base rates'!F$111)\n+($I681*'fnd base rates'!F$112)\n+($J681*'fnd base rates'!F$113)\n+($K681*'fnd base rates'!F$114)\n+($M681*'fnd base rates'!F$116)\n+($N681*'fnd base rates'!F$117)\n+($O681*'fnd base rates'!F$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,6)))\n*$R681","v":964.93241625600012},{"$f":"(($D681*'fnd base rates'!G$107)\n+($E681*'fnd base rates'!G$108)\n+($F681*'fnd base rates'!G$109)\n+($G681*'fnd base rates'!G$110)\n+($H681*'fnd base rates'!G$111)\n+($I681*'fnd base rates'!G$112)\n+($J681*'fnd base rates'!G$113)\n+($K681*'fnd base rates'!G$114)\n+($M681*'fnd base rates'!G$116)\n+($N681*'fnd base rates'!G$117)\n+($O681*'fnd base rates'!G$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,7)))\n*$R681","v":317.24261081600002},{"$f":"(($D681*'fnd base rates'!H$107)\n+($E681*'fnd base rates'!H$108)\n+($F681*'fnd base rates'!H$109)\n+($G681*'fnd base rates'!H$110)\n+($H681*'fnd base rates'!H$111)\n+($I681*'fnd base rates'!H$112)\n+($J681*'fnd base rates'!H$113)\n+($K681*'fnd base rates'!H$114)\n+($M681*'fnd base rates'!H$116)\n+($N681*'fnd base rates'!H$117)\n+($O681*'fnd base rates'!H$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,8)))","v":847.65893400000004},{"$f":"(($D681*'fnd base rates'!I$107)\n+($E681*'fnd base rates'!I$108)\n+($F681*'fnd base rates'!I$109)\n+($G681*'fnd base rates'!I$110)\n+($H681*'fnd base rates'!I$111)\n+($I681*'fnd base rates'!I$112)\n+($J681*'fnd base rates'!I$113)\n+($K681*'fnd base rates'!I$114)\n+($M681*'fnd base rates'!I$116)\n+($N681*'fnd base rates'!I$117)\n+($O681*'fnd base rates'!I$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,9)))\n*$R681","v":579.38175999999999},{"$f":"(($D681*'fnd base rates'!J$107)\n+($E681*'fnd base rates'!J$108)\n+($F681*'fnd base rates'!J$109)\n+($G681*'fnd base rates'!J$110)\n+($H681*'fnd base rates'!J$111)\n+($I681*'fnd base rates'!J$112)\n+($J681*'fnd base rates'!J$113)\n+($K681*'fnd base rates'!J$114)\n+($M681*'fnd base rates'!J$116)\n+($N681*'fnd base rates'!J$117)\n+($O681*'fnd base rates'!J$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,10)))\n*$R681","v":1226.7961600000003},{"$f":"(($D681*'fnd base rates'!K$107)\n+($E681*'fnd base rates'!K$108)\n+($F681*'fnd base rates'!K$109)\n+($G681*'fnd base rates'!K$110)\n+($H681*'fnd base rates'!K$111)\n+($I681*'fnd base rates'!K$112)\n+($J681*'fnd base rates'!K$113)\n+($K681*'fnd base rates'!K$114)\n+($M681*'fnd base rates'!K$116)\n+($N681*'fnd base rates'!K$117)\n+($O681*'fnd base rates'!K$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,11)))\n*$R681","v":1251.2651494400002},{"$f":"(($D681*'fnd base rates'!L$107)\n+($E681*'fnd base rates'!L$108)\n+($F681*'fnd base rates'!L$109)\n+($G681*'fnd base rates'!L$110)\n+($H681*'fnd base rates'!L$111)\n+($I681*'fnd base rates'!L$112)\n+($J681*'fnd base rates'!L$113)\n+($K681*'fnd base rates'!L$114)\n+($M681*'fnd base rates'!L$116)\n+($N681*'fnd base rates'!L$117)\n+($O681*'fnd base rates'!L$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,12)))","v":1794.8866800000001},{"$f":"(($D681*'fnd base rates'!M$107)\n+($E681*'fnd base rates'!M$108)\n+($F681*'fnd base rates'!M$109)\n+($G681*'fnd base rates'!M$110)\n+($H681*'fnd base rates'!M$111)\n+($I681*'fnd base rates'!M$112)\n+($J681*'fnd base rates'!M$113)\n+($K681*'fnd base rates'!M$114)\n+($M681*'fnd base rates'!M$116)\n+($N681*'fnd base rates'!M$117)\n+($O681*'fnd base rates'!M$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,13)))","v":0},16961.649744048002,null,484035207,"484","035","207",1,1,16961.649744048002,16962,0,16962,null,null,null,null,null,16962,0,16962,null,null,{"$f":"BC681-BA681","v":0}]
[484,484035243,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D682","v":0},{"$f":"'fnd enro'!E682","v":0},{"$f":"'fnd enro'!F682","v":0},{"$f":"'fnd enro'!G682","v":0},{"$f":"'fnd enro'!H682","v":0},{"$f":"'fnd enro'!I682","v":2},{"$f":"'fnd enro'!J682","v":0},{"$f":"'fnd enro'!K682","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L682","v":0},{"$f":"'fnd enro'!M682","v":0},{"$f":"'fnd enro'!N682","v":0},{"$f":"'fnd enro'!O682","v":0},{"$f":"'fnd enro'!P682","v":1},{"$f":"'fnd enro'!R682","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q682)","v":9},null,{"$f":"(($D682*'fnd base rates'!C$107)\n+($E682*'fnd base rates'!C$108)\n+($F682*'fnd base rates'!C$109)\n+($G682*'fnd base rates'!C$110)\n+($H682*'fnd base rates'!C$111)\n+($I682*'fnd base rates'!C$112)\n+($J682*'fnd base rates'!C$113)\n+($K682*'fnd base rates'!C$114)\n+($M682*'fnd base rates'!C$116)\n+($N682*'fnd base rates'!C$117)\n+($O682*'fnd base rates'!C$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,3)))\n*$R682","v":1249.7667688960003},{"$f":"(($D682*'fnd base rates'!D$107)\n+($E682*'fnd base rates'!D$108)\n+($F682*'fnd base rates'!D$109)\n+($G682*'fnd base rates'!D$110)\n+($H682*'fnd base rates'!D$111)\n+($I682*'fnd base rates'!D$112)\n+($J682*'fnd base rates'!D$113)\n+($K682*'fnd base rates'!D$114)\n+($M682*'fnd base rates'!D$116)\n+($N682*'fnd base rates'!D$117)\n+($O682*'fnd base rates'!D$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,4)))\n*$R682","v":2055.3408000000004},{"$f":"(($D682*'fnd base rates'!E$107)\n+($E682*'fnd base rates'!E$108)\n+($F682*'fnd base rates'!E$109)\n+($G682*'fnd base rates'!E$110)\n+($H682*'fnd base rates'!E$111)\n+($I682*'fnd base rates'!E$112)\n+($J682*'fnd base rates'!E$113)\n+($K682*'fnd base rates'!E$114)\n+($M682*'fnd base rates'!E$116)\n+($N682*'fnd base rates'!E$117)\n+($O682*'fnd base rates'!E$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,5)))\n*$R682","v":14501.202098176},{"$f":"(($D682*'fnd base rates'!F$107)\n+($E682*'fnd base rates'!F$108)\n+($F682*'fnd base rates'!F$109)\n+($G682*'fnd base rates'!F$110)\n+($H682*'fnd base rates'!F$111)\n+($I682*'fnd base rates'!F$112)\n+($J682*'fnd base rates'!F$113)\n+($K682*'fnd base rates'!F$114)\n+($M682*'fnd base rates'!F$116)\n+($N682*'fnd base rates'!F$117)\n+($O682*'fnd base rates'!F$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,6)))\n*$R682","v":1929.8648325120002},{"$f":"(($D682*'fnd base rates'!G$107)\n+($E682*'fnd base rates'!G$108)\n+($F682*'fnd base rates'!G$109)\n+($G682*'fnd base rates'!G$110)\n+($H682*'fnd base rates'!G$111)\n+($I682*'fnd base rates'!G$112)\n+($J682*'fnd base rates'!G$113)\n+($K682*'fnd base rates'!G$114)\n+($M682*'fnd base rates'!G$116)\n+($N682*'fnd base rates'!G$117)\n+($O682*'fnd base rates'!G$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,7)))\n*$R682","v":541.55914163199998},{"$f":"(($D682*'fnd base rates'!H$107)\n+($E682*'fnd base rates'!H$108)\n+($F682*'fnd base rates'!H$109)\n+($G682*'fnd base rates'!H$110)\n+($H682*'fnd base rates'!H$111)\n+($I682*'fnd base rates'!H$112)\n+($J682*'fnd base rates'!H$113)\n+($K682*'fnd base rates'!H$114)\n+($M682*'fnd base rates'!H$116)\n+($N682*'fnd base rates'!H$117)\n+($O682*'fnd base rates'!H$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,8)))","v":1682.217868},{"$f":"(($D682*'fnd base rates'!I$107)\n+($E682*'fnd base rates'!I$108)\n+($F682*'fnd base rates'!I$109)\n+($G682*'fnd base rates'!I$110)\n+($H682*'fnd base rates'!I$111)\n+($I682*'fnd base rates'!I$112)\n+($J682*'fnd base rates'!I$113)\n+($K682*'fnd base rates'!I$114)\n+($M682*'fnd base rates'!I$116)\n+($N682*'fnd base rates'!I$117)\n+($O682*'fnd base rates'!I$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,9)))\n*$R682","v":1081.2108800000001},{"$f":"(($D682*'fnd base rates'!J$107)\n+($E682*'fnd base rates'!J$108)\n+($F682*'fnd base rates'!J$109)\n+($G682*'fnd base rates'!J$110)\n+($H682*'fnd base rates'!J$111)\n+($I682*'fnd base rates'!J$112)\n+($J682*'fnd base rates'!J$113)\n+($K682*'fnd base rates'!J$114)\n+($M682*'fnd base rates'!J$116)\n+($N682*'fnd base rates'!J$117)\n+($O682*'fnd base rates'!J$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,10)))\n*$R682","v":2050.6297600000003},{"$f":"(($D682*'fnd base rates'!K$107)\n+($E682*'fnd base rates'!K$108)\n+($F682*'fnd base rates'!K$109)\n+($G682*'fnd base rates'!K$110)\n+($H682*'fnd base rates'!K$111)\n+($I682*'fnd base rates'!K$112)\n+($J682*'fnd base rates'!K$113)\n+($K682*'fnd base rates'!K$114)\n+($M682*'fnd base rates'!K$116)\n+($N682*'fnd base rates'!K$117)\n+($O682*'fnd base rates'!K$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,11)))\n*$R682","v":2502.5302988800004},{"$f":"(($D682*'fnd base rates'!L$107)\n+($E682*'fnd base rates'!L$108)\n+($F682*'fnd base rates'!L$109)\n+($G682*'fnd base rates'!L$110)\n+($H682*'fnd base rates'!L$111)\n+($I682*'fnd base rates'!L$112)\n+($J682*'fnd base rates'!L$113)\n+($K682*'fnd base rates'!L$114)\n+($M682*'fnd base rates'!L$116)\n+($N682*'fnd base rates'!L$117)\n+($O682*'fnd base rates'!L$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,12)))","v":3305.0333600000004},{"$f":"(($D682*'fnd base rates'!M$107)\n+($E682*'fnd base rates'!M$108)\n+($F682*'fnd base rates'!M$109)\n+($G682*'fnd base rates'!M$110)\n+($H682*'fnd base rates'!M$111)\n+($I682*'fnd base rates'!M$112)\n+($J682*'fnd base rates'!M$113)\n+($K682*'fnd base rates'!M$114)\n+($M682*'fnd base rates'!M$116)\n+($N682*'fnd base rates'!M$117)\n+($O682*'fnd base rates'!M$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,13)))","v":0},30899.355808095999,null,484035243,"484","035","243",1,2,30899.355808095999,15450,0,15450,null,null,null,null,null,15450,0,15450,null,null,{"$f":"BC682-BA682","v":0}]
[484,484035244,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D683","v":0},{"$f":"'fnd enro'!E683","v":0},{"$f":"'fnd enro'!F683","v":0},{"$f":"'fnd enro'!G683","v":1},{"$f":"'fnd enro'!H683","v":4},{"$f":"'fnd enro'!I683","v":6},{"$f":"'fnd enro'!J683","v":0},{"$f":"'fnd enro'!K683","v":0.42459999999999998},{"$f":"'fnd enro'!L683","v":0},{"$f":"'fnd enro'!M683","v":0},{"$f":"'fnd enro'!N683","v":1},{"$f":"'fnd enro'!O683","v":1},{"$f":"'fnd enro'!P683","v":8},{"$f":"'fnd enro'!R683","v":11},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q683)","v":10},null,{"$f":"(($D683*'fnd base rates'!C$107)\n+($E683*'fnd base rates'!C$108)\n+($F683*'fnd base rates'!C$109)\n+($G683*'fnd base rates'!C$110)\n+($H683*'fnd base rates'!C$111)\n+($I683*'fnd base rates'!C$112)\n+($J683*'fnd base rates'!C$113)\n+($K683*'fnd base rates'!C$114)\n+($M683*'fnd base rates'!C$116)\n+($N683*'fnd base rates'!C$117)\n+($O683*'fnd base rates'!C$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,3)))\n*$R683","v":7335.2468289280023},{"$f":"(($D683*'fnd base rates'!D$107)\n+($E683*'fnd base rates'!D$108)\n+($F683*'fnd base rates'!D$109)\n+($G683*'fnd base rates'!D$110)\n+($H683*'fnd base rates'!D$111)\n+($I683*'fnd base rates'!D$112)\n+($J683*'fnd base rates'!D$113)\n+($K683*'fnd base rates'!D$114)\n+($M683*'fnd base rates'!D$116)\n+($N683*'fnd base rates'!D$117)\n+($O683*'fnd base rates'!D$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,4)))\n*$R683","v":12820.393600000001},{"$f":"(($D683*'fnd base rates'!E$107)\n+($E683*'fnd base rates'!E$108)\n+($F683*'fnd base rates'!E$109)\n+($G683*'fnd base rates'!E$110)\n+($H683*'fnd base rates'!E$111)\n+($I683*'fnd base rates'!E$112)\n+($J683*'fnd base rates'!E$113)\n+($K683*'fnd base rates'!E$114)\n+($M683*'fnd base rates'!E$116)\n+($N683*'fnd base rates'!E$117)\n+($O683*'fnd base rates'!E$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,5)))\n*$R683","v":86025.172499968001},{"$f":"(($D683*'fnd base rates'!F$107)\n+($E683*'fnd base rates'!F$108)\n+($F683*'fnd base rates'!F$109)\n+($G683*'fnd base rates'!F$110)\n+($H683*'fnd base rates'!F$111)\n+($I683*'fnd base rates'!F$112)\n+($J683*'fnd base rates'!F$113)\n+($K683*'fnd base rates'!F$114)\n+($M683*'fnd base rates'!F$116)\n+($N683*'fnd base rates'!F$117)\n+($O683*'fnd base rates'!F$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,6)))\n*$R683","v":11871.647298816002},{"$f":"(($D683*'fnd base rates'!G$107)\n+($E683*'fnd base rates'!G$108)\n+($F683*'fnd base rates'!G$109)\n+($G683*'fnd base rates'!G$110)\n+($H683*'fnd base rates'!G$111)\n+($I683*'fnd base rates'!G$112)\n+($J683*'fnd base rates'!G$113)\n+($K683*'fnd base rates'!G$114)\n+($M683*'fnd base rates'!G$116)\n+($N683*'fnd base rates'!G$117)\n+($O683*'fnd base rates'!G$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,7)))\n*$R683","v":3634.840558976},{"$f":"(($D683*'fnd base rates'!H$107)\n+($E683*'fnd base rates'!H$108)\n+($F683*'fnd base rates'!H$109)\n+($G683*'fnd base rates'!H$110)\n+($H683*'fnd base rates'!H$111)\n+($I683*'fnd base rates'!H$112)\n+($J683*'fnd base rates'!H$113)\n+($K683*'fnd base rates'!H$114)\n+($M683*'fnd base rates'!H$116)\n+($N683*'fnd base rates'!H$117)\n+($O683*'fnd base rates'!H$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,8)))","v":8061.8782739999997},{"$f":"(($D683*'fnd base rates'!I$107)\n+($E683*'fnd base rates'!I$108)\n+($F683*'fnd base rates'!I$109)\n+($G683*'fnd base rates'!I$110)\n+($H683*'fnd base rates'!I$111)\n+($I683*'fnd base rates'!I$112)\n+($J683*'fnd base rates'!I$113)\n+($K683*'fnd base rates'!I$114)\n+($M683*'fnd base rates'!I$116)\n+($N683*'fnd base rates'!I$117)\n+($O683*'fnd base rates'!I$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,9)))\n*$R683","v":6153.6627200000012},{"$f":"(($D683*'fnd base rates'!J$107)\n+($E683*'fnd base rates'!J$108)\n+($F683*'fnd base rates'!J$109)\n+($G683*'fnd base rates'!J$110)\n+($H683*'fnd base rates'!J$111)\n+($I683*'fnd base rates'!J$112)\n+($J683*'fnd base rates'!J$113)\n+($K683*'fnd base rates'!J$114)\n+($M683*'fnd base rates'!J$116)\n+($N683*'fnd base rates'!J$117)\n+($O683*'fnd base rates'!J$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,10)))\n*$R683","v":11768.656639999999},{"$f":"(($D683*'fnd base rates'!K$107)\n+($E683*'fnd base rates'!K$108)\n+($F683*'fnd base rates'!K$109)\n+($G683*'fnd base rates'!K$110)\n+($H683*'fnd base rates'!K$111)\n+($I683*'fnd base rates'!K$112)\n+($J683*'fnd base rates'!K$113)\n+($K683*'fnd base rates'!K$114)\n+($M683*'fnd base rates'!K$116)\n+($N683*'fnd base rates'!K$117)\n+($O683*'fnd base rates'!K$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,11)))\n*$R683","v":14523.003363840002},{"$f":"(($D683*'fnd base rates'!L$107)\n+($E683*'fnd base rates'!L$108)\n+($F683*'fnd base rates'!L$109)\n+($G683*'fnd base rates'!L$110)\n+($H683*'fnd base rates'!L$111)\n+($I683*'fnd base rates'!L$112)\n+($J683*'fnd base rates'!L$113)\n+($K683*'fnd base rates'!L$114)\n+($M683*'fnd base rates'!L$116)\n+($N683*'fnd base rates'!L$117)\n+($O683*'fnd base rates'!L$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,12)))","v":21025.573479999999},{"$f":"(($D683*'fnd base rates'!M$107)\n+($E683*'fnd base rates'!M$108)\n+($F683*'fnd base rates'!M$109)\n+($G683*'fnd base rates'!M$110)\n+($H683*'fnd base rates'!M$111)\n+($I683*'fnd base rates'!M$112)\n+($J683*'fnd base rates'!M$113)\n+($K683*'fnd base rates'!M$114)\n+($M683*'fnd base rates'!M$116)\n+($N683*'fnd base rates'!M$117)\n+($O683*'fnd base rates'!M$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,13)))","v":0},183220.07526452799,null,484035244,"484","035","244",1,11,183220.07526452799,16656,0,16656,null,null,null,null,null,16656,0,16656,null,null,{"$f":"BC683-BA683","v":0}]
[484,484035248,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D684","v":0},{"$f":"'fnd enro'!E684","v":0},{"$f":"'fnd enro'!F684","v":0},{"$f":"'fnd enro'!G684","v":0},{"$f":"'fnd enro'!H684","v":0},{"$f":"'fnd enro'!I684","v":1},{"$f":"'fnd enro'!J684","v":0},{"$f":"'fnd enro'!K684","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L684","v":0},{"$f":"'fnd enro'!M684","v":0},{"$f":"'fnd enro'!N684","v":0},{"$f":"'fnd enro'!O684","v":0},{"$f":"'fnd enro'!P684","v":1},{"$f":"'fnd enro'!R684","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q684)","v":11},null,{"$f":"(($D684*'fnd base rates'!C$107)\n+($E684*'fnd base rates'!C$108)\n+($F684*'fnd base rates'!C$109)\n+($G684*'fnd base rates'!C$110)\n+($H684*'fnd base rates'!C$111)\n+($I684*'fnd base rates'!C$112)\n+($J684*'fnd base rates'!C$113)\n+($K684*'fnd base rates'!C$114)\n+($M684*'fnd base rates'!C$116)\n+($N684*'fnd base rates'!C$117)\n+($O684*'fnd base rates'!C$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,3)))\n*$R684","v":674.64850444800015},{"$f":"(($D684*'fnd base rates'!D$107)\n+($E684*'fnd base rates'!D$108)\n+($F684*'fnd base rates'!D$109)\n+($G684*'fnd base rates'!D$110)\n+($H684*'fnd base rates'!D$111)\n+($I684*'fnd base rates'!D$112)\n+($J684*'fnd base rates'!D$113)\n+($K684*'fnd base rates'!D$114)\n+($M684*'fnd base rates'!D$116)\n+($N684*'fnd base rates'!D$117)\n+($O684*'fnd base rates'!D$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,4)))\n*$R684","v":1263.4508800000001},{"$f":"(($D684*'fnd base rates'!E$107)\n+($E684*'fnd base rates'!E$108)\n+($F684*'fnd base rates'!E$109)\n+($G684*'fnd base rates'!E$110)\n+($H684*'fnd base rates'!E$111)\n+($I684*'fnd base rates'!E$112)\n+($J684*'fnd base rates'!E$113)\n+($K684*'fnd base rates'!E$114)\n+($M684*'fnd base rates'!E$116)\n+($N684*'fnd base rates'!E$117)\n+($O684*'fnd base rates'!E$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,5)))\n*$R684","v":9552.2704890880013},{"$f":"(($D684*'fnd base rates'!F$107)\n+($E684*'fnd base rates'!F$108)\n+($F684*'fnd base rates'!F$109)\n+($G684*'fnd base rates'!F$110)\n+($H684*'fnd base rates'!F$111)\n+($I684*'fnd base rates'!F$112)\n+($J684*'fnd base rates'!F$113)\n+($K684*'fnd base rates'!F$114)\n+($M684*'fnd base rates'!F$116)\n+($N684*'fnd base rates'!F$117)\n+($O684*'fnd base rates'!F$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,6)))\n*$R684","v":964.93241625600012},{"$f":"(($D684*'fnd base rates'!G$107)\n+($E684*'fnd base rates'!G$108)\n+($F684*'fnd base rates'!G$109)\n+($G684*'fnd base rates'!G$110)\n+($H684*'fnd base rates'!G$111)\n+($I684*'fnd base rates'!G$112)\n+($J684*'fnd base rates'!G$113)\n+($K684*'fnd base rates'!G$114)\n+($M684*'fnd base rates'!G$116)\n+($N684*'fnd base rates'!G$117)\n+($O684*'fnd base rates'!G$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,7)))\n*$R684","v":382.44645081600004},{"$f":"(($D684*'fnd base rates'!H$107)\n+($E684*'fnd base rates'!H$108)\n+($F684*'fnd base rates'!H$109)\n+($G684*'fnd base rates'!H$110)\n+($H684*'fnd base rates'!H$111)\n+($I684*'fnd base rates'!H$112)\n+($J684*'fnd base rates'!H$113)\n+($K684*'fnd base rates'!H$114)\n+($M684*'fnd base rates'!H$116)\n+($N684*'fnd base rates'!H$117)\n+($O684*'fnd base rates'!H$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,8)))","v":856.83893399999999},{"$f":"(($D684*'fnd base rates'!I$107)\n+($E684*'fnd base rates'!I$108)\n+($F684*'fnd base rates'!I$109)\n+($G684*'fnd base rates'!I$110)\n+($H684*'fnd base rates'!I$111)\n+($I684*'fnd base rates'!I$112)\n+($J684*'fnd base rates'!I$113)\n+($K684*'fnd base rates'!I$114)\n+($M684*'fnd base rates'!I$116)\n+($N684*'fnd base rates'!I$117)\n+($O684*'fnd base rates'!I$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,9)))\n*$R684","v":633.81439999999998},{"$f":"(($D684*'fnd base rates'!J$107)\n+($E684*'fnd base rates'!J$108)\n+($F684*'fnd base rates'!J$109)\n+($G684*'fnd base rates'!J$110)\n+($H684*'fnd base rates'!J$111)\n+($I684*'fnd base rates'!J$112)\n+($J684*'fnd base rates'!J$113)\n+($K684*'fnd base rates'!J$114)\n+($M684*'fnd base rates'!J$116)\n+($N684*'fnd base rates'!J$117)\n+($O684*'fnd base rates'!J$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,10)))\n*$R684","v":1509.62176},{"$f":"(($D684*'fnd base rates'!K$107)\n+($E684*'fnd base rates'!K$108)\n+($F684*'fnd base rates'!K$109)\n+($G684*'fnd base rates'!K$110)\n+($H684*'fnd base rates'!K$111)\n+($I684*'fnd base rates'!K$112)\n+($J684*'fnd base rates'!K$113)\n+($K684*'fnd base rates'!K$114)\n+($M684*'fnd base rates'!K$116)\n+($N684*'fnd base rates'!K$117)\n+($O684*'fnd base rates'!K$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,11)))\n*$R684","v":1251.2651494400002},{"$f":"(($D684*'fnd base rates'!L$107)\n+($E684*'fnd base rates'!L$108)\n+($F684*'fnd base rates'!L$109)\n+($G684*'fnd base rates'!L$110)\n+($H684*'fnd base rates'!L$111)\n+($I684*'fnd base rates'!L$112)\n+($J684*'fnd base rates'!L$113)\n+($K684*'fnd base rates'!L$114)\n+($M684*'fnd base rates'!L$116)\n+($N684*'fnd base rates'!L$117)\n+($O684*'fnd base rates'!L$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,12)))","v":1994.71668},{"$f":"(($D684*'fnd base rates'!M$107)\n+($E684*'fnd base rates'!M$108)\n+($F684*'fnd base rates'!M$109)\n+($G684*'fnd base rates'!M$110)\n+($H684*'fnd base rates'!M$111)\n+($I684*'fnd base rates'!M$112)\n+($J684*'fnd base rates'!M$113)\n+($K684*'fnd base rates'!M$114)\n+($M684*'fnd base rates'!M$116)\n+($N684*'fnd base rates'!M$117)\n+($O684*'fnd base rates'!M$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,13)))","v":0},19084.005664048003,null,484035248,"484","035","248",1,1,19084.005664048003,19084,0,19084,null,null,null,null,null,19084,0,19084,null,null,{"$f":"BC684-BA684","v":0}]
[484,484035285,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D685","v":0},{"$f":"'fnd enro'!E685","v":0},{"$f":"'fnd enro'!F685","v":0},{"$f":"'fnd enro'!G685","v":1},{"$f":"'fnd enro'!H685","v":3},{"$f":"'fnd enro'!I685","v":3},{"$f":"'fnd enro'!J685","v":0},{"$f":"'fnd enro'!K685","v":0.2702},{"$f":"'fnd enro'!L685","v":0},{"$f":"'fnd enro'!M685","v":0},{"$f":"'fnd enro'!N685","v":1},{"$f":"'fnd enro'!O685","v":0},{"$f":"'fnd enro'!P685","v":5},{"$f":"'fnd enro'!R685","v":7},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q685)","v":8},null,{"$f":"(($D685*'fnd base rates'!C$107)\n+($E685*'fnd base rates'!C$108)\n+($F685*'fnd base rates'!C$109)\n+($G685*'fnd base rates'!C$110)\n+($H685*'fnd base rates'!C$111)\n+($I685*'fnd base rates'!C$112)\n+($J685*'fnd base rates'!C$113)\n+($K685*'fnd base rates'!C$114)\n+($M685*'fnd base rates'!C$116)\n+($N685*'fnd base rates'!C$117)\n+($O685*'fnd base rates'!C$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,3)))\n*$R685","v":4594.6233711360001},{"$f":"(($D685*'fnd base rates'!D$107)\n+($E685*'fnd base rates'!D$108)\n+($F685*'fnd base rates'!D$109)\n+($G685*'fnd base rates'!D$110)\n+($H685*'fnd base rates'!D$111)\n+($I685*'fnd base rates'!D$112)\n+($J685*'fnd base rates'!D$113)\n+($K685*'fnd base rates'!D$114)\n+($M685*'fnd base rates'!D$116)\n+($N685*'fnd base rates'!D$117)\n+($O685*'fnd base rates'!D$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,4)))\n*$R685","v":7891.0355200000004},{"$f":"(($D685*'fnd base rates'!E$107)\n+($E685*'fnd base rates'!E$108)\n+($F685*'fnd base rates'!E$109)\n+($G685*'fnd base rates'!E$110)\n+($H685*'fnd base rates'!E$111)\n+($I685*'fnd base rates'!E$112)\n+($J685*'fnd base rates'!E$113)\n+($K685*'fnd base rates'!E$114)\n+($M685*'fnd base rates'!E$116)\n+($N685*'fnd base rates'!E$117)\n+($O685*'fnd base rates'!E$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,5)))\n*$R685","v":51136.100783616006},{"$f":"(($D685*'fnd base rates'!F$107)\n+($E685*'fnd base rates'!F$108)\n+($F685*'fnd base rates'!F$109)\n+($G685*'fnd base rates'!F$110)\n+($H685*'fnd base rates'!F$111)\n+($I685*'fnd base rates'!F$112)\n+($J685*'fnd base rates'!F$113)\n+($K685*'fnd base rates'!F$114)\n+($M685*'fnd base rates'!F$116)\n+($N685*'fnd base rates'!F$117)\n+($O685*'fnd base rates'!F$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,6)))\n*$R685","v":7704.1985937920008},{"$f":"(($D685*'fnd base rates'!G$107)\n+($E685*'fnd base rates'!G$108)\n+($F685*'fnd base rates'!G$109)\n+($G685*'fnd base rates'!G$110)\n+($H685*'fnd base rates'!G$111)\n+($I685*'fnd base rates'!G$112)\n+($J685*'fnd base rates'!G$113)\n+($K685*'fnd base rates'!G$114)\n+($M685*'fnd base rates'!G$116)\n+($N685*'fnd base rates'!G$117)\n+($O685*'fnd base rates'!G$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,7)))\n*$R685","v":2194.7494757120003},{"$f":"(($D685*'fnd base rates'!H$107)\n+($E685*'fnd base rates'!H$108)\n+($F685*'fnd base rates'!H$109)\n+($G685*'fnd base rates'!H$110)\n+($H685*'fnd base rates'!H$111)\n+($I685*'fnd base rates'!H$112)\n+($J685*'fnd base rates'!H$113)\n+($K685*'fnd base rates'!H$114)\n+($M685*'fnd base rates'!H$116)\n+($N685*'fnd base rates'!H$117)\n+($O685*'fnd base rates'!H$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,8)))","v":4835.6425379999991},{"$f":"(($D685*'fnd base rates'!I$107)\n+($E685*'fnd base rates'!I$108)\n+($F685*'fnd base rates'!I$109)\n+($G685*'fnd base rates'!I$110)\n+($H685*'fnd base rates'!I$111)\n+($I685*'fnd base rates'!I$112)\n+($J685*'fnd base rates'!I$113)\n+($K685*'fnd base rates'!I$114)\n+($M685*'fnd base rates'!I$116)\n+($N685*'fnd base rates'!I$117)\n+($O685*'fnd base rates'!I$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,9)))\n*$R685","v":3730.1209599999997},{"$f":"(($D685*'fnd base rates'!J$107)\n+($E685*'fnd base rates'!J$108)\n+($F685*'fnd base rates'!J$109)\n+($G685*'fnd base rates'!J$110)\n+($H685*'fnd base rates'!J$111)\n+($I685*'fnd base rates'!J$112)\n+($J685*'fnd base rates'!J$113)\n+($K685*'fnd base rates'!J$114)\n+($M685*'fnd base rates'!J$116)\n+($N685*'fnd base rates'!J$117)\n+($O685*'fnd base rates'!J$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,10)))\n*$R685","v":6701.9603200000001},{"$f":"(($D685*'fnd base rates'!K$107)\n+($E685*'fnd base rates'!K$108)\n+($F685*'fnd base rates'!K$109)\n+($G685*'fnd base rates'!K$110)\n+($H685*'fnd base rates'!K$111)\n+($I685*'fnd base rates'!K$112)\n+($J685*'fnd base rates'!K$113)\n+($K685*'fnd base rates'!K$114)\n+($M685*'fnd base rates'!K$116)\n+($N685*'fnd base rates'!K$117)\n+($O685*'fnd base rates'!K$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,11)))\n*$R685","v":9157.8582860800016},{"$f":"(($D685*'fnd base rates'!L$107)\n+($E685*'fnd base rates'!L$108)\n+($F685*'fnd base rates'!L$109)\n+($G685*'fnd base rates'!L$110)\n+($H685*'fnd base rates'!L$111)\n+($I685*'fnd base rates'!L$112)\n+($J685*'fnd base rates'!L$113)\n+($K685*'fnd base rates'!L$114)\n+($M685*'fnd base rates'!L$116)\n+($N685*'fnd base rates'!L$117)\n+($O685*'fnd base rates'!L$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,12)))","v":13085.356760000001},{"$f":"(($D685*'fnd base rates'!M$107)\n+($E685*'fnd base rates'!M$108)\n+($F685*'fnd base rates'!M$109)\n+($G685*'fnd base rates'!M$110)\n+($H685*'fnd base rates'!M$111)\n+($I685*'fnd base rates'!M$112)\n+($J685*'fnd base rates'!M$113)\n+($K685*'fnd base rates'!M$114)\n+($M685*'fnd base rates'!M$116)\n+($N685*'fnd base rates'!M$117)\n+($O685*'fnd base rates'!M$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,13)))","v":0},111031.64660833601,null,484035285,"484","035","285",1,7,111031.64660833601,15862,0,15862,null,null,null,null,null,15862,0,15862,null,null,{"$f":"BC685-BA685","v":0}]
[484,484035314,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D686","v":0},{"$f":"'fnd enro'!E686","v":0},{"$f":"'fnd enro'!F686","v":0},{"$f":"'fnd enro'!G686","v":1},{"$f":"'fnd enro'!H686","v":2},{"$f":"'fnd enro'!I686","v":0},{"$f":"'fnd enro'!J686","v":0},{"$f":"'fnd enro'!K686","v":0.1158},{"$f":"'fnd enro'!L686","v":0},{"$f":"'fnd enro'!M686","v":0},{"$f":"'fnd enro'!N686","v":1},{"$f":"'fnd enro'!O686","v":0},{"$f":"'fnd enro'!P686","v":3},{"$f":"'fnd enro'!R686","v":3},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q686)","v":7},null,{"$f":"(($D686*'fnd base rates'!C$107)\n+($E686*'fnd base rates'!C$108)\n+($F686*'fnd base rates'!C$109)\n+($G686*'fnd base rates'!C$110)\n+($H686*'fnd base rates'!C$111)\n+($I686*'fnd base rates'!C$112)\n+($J686*'fnd base rates'!C$113)\n+($K686*'fnd base rates'!C$114)\n+($M686*'fnd base rates'!C$116)\n+($N686*'fnd base rates'!C$117)\n+($O686*'fnd base rates'!C$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,3)))\n*$R686","v":2091.2165533440002},{"$f":"(($D686*'fnd base rates'!D$107)\n+($E686*'fnd base rates'!D$108)\n+($F686*'fnd base rates'!D$109)\n+($G686*'fnd base rates'!D$110)\n+($H686*'fnd base rates'!D$111)\n+($I686*'fnd base rates'!D$112)\n+($J686*'fnd base rates'!D$113)\n+($K686*'fnd base rates'!D$114)\n+($M686*'fnd base rates'!D$116)\n+($N686*'fnd base rates'!D$117)\n+($O686*'fnd base rates'!D$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,4)))\n*$R686","v":3762.010240000001},{"$f":"(($D686*'fnd base rates'!E$107)\n+($E686*'fnd base rates'!E$108)\n+($F686*'fnd base rates'!E$109)\n+($G686*'fnd base rates'!E$110)\n+($H686*'fnd base rates'!E$111)\n+($I686*'fnd base rates'!E$112)\n+($J686*'fnd base rates'!E$113)\n+($K686*'fnd base rates'!E$114)\n+($M686*'fnd base rates'!E$116)\n+($N686*'fnd base rates'!E$117)\n+($O686*'fnd base rates'!E$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,5)))\n*$R686","v":23535.290827264002},{"$f":"(($D686*'fnd base rates'!F$107)\n+($E686*'fnd base rates'!F$108)\n+($F686*'fnd base rates'!F$109)\n+($G686*'fnd base rates'!F$110)\n+($H686*'fnd base rates'!F$111)\n+($I686*'fnd base rates'!F$112)\n+($J686*'fnd base rates'!F$113)\n+($K686*'fnd base rates'!F$114)\n+($M686*'fnd base rates'!F$116)\n+($N686*'fnd base rates'!F$117)\n+($O686*'fnd base rates'!F$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,6)))\n*$R686","v":3726.4318087680008},{"$f":"(($D686*'fnd base rates'!G$107)\n+($E686*'fnd base rates'!G$108)\n+($F686*'fnd base rates'!G$109)\n+($G686*'fnd base rates'!G$110)\n+($H686*'fnd base rates'!G$111)\n+($I686*'fnd base rates'!G$112)\n+($J686*'fnd base rates'!G$113)\n+($K686*'fnd base rates'!G$114)\n+($M686*'fnd base rates'!G$116)\n+($N686*'fnd base rates'!G$117)\n+($O686*'fnd base rates'!G$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,7)))\n*$R686","v":1097.9441524480003},{"$f":"(($D686*'fnd base rates'!H$107)\n+($E686*'fnd base rates'!H$108)\n+($F686*'fnd base rates'!H$109)\n+($G686*'fnd base rates'!H$110)\n+($H686*'fnd base rates'!H$111)\n+($I686*'fnd base rates'!H$112)\n+($J686*'fnd base rates'!H$113)\n+($K686*'fnd base rates'!H$114)\n+($M686*'fnd base rates'!H$116)\n+($N686*'fnd base rates'!H$117)\n+($O686*'fnd base rates'!H$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,8)))","v":1774.596802},{"$f":"(($D686*'fnd base rates'!I$107)\n+($E686*'fnd base rates'!I$108)\n+($F686*'fnd base rates'!I$109)\n+($G686*'fnd base rates'!I$110)\n+($H686*'fnd base rates'!I$111)\n+($I686*'fnd base rates'!I$112)\n+($J686*'fnd base rates'!I$113)\n+($K686*'fnd base rates'!I$114)\n+($M686*'fnd base rates'!I$116)\n+($N686*'fnd base rates'!I$117)\n+($O686*'fnd base rates'!I$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,9)))\n*$R686","v":1629.2691200000002},{"$f":"(($D686*'fnd base rates'!J$107)\n+($E686*'fnd base rates'!J$108)\n+($F686*'fnd base rates'!J$109)\n+($G686*'fnd base rates'!J$110)\n+($H686*'fnd base rates'!J$111)\n+($I686*'fnd base rates'!J$112)\n+($J686*'fnd base rates'!J$113)\n+($K686*'fnd base rates'!J$114)\n+($M686*'fnd base rates'!J$116)\n+($N686*'fnd base rates'!J$117)\n+($O686*'fnd base rates'!J$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,10)))\n*$R686","v":2916.6233600000005},{"$f":"(($D686*'fnd base rates'!K$107)\n+($E686*'fnd base rates'!K$108)\n+($F686*'fnd base rates'!K$109)\n+($G686*'fnd base rates'!K$110)\n+($H686*'fnd base rates'!K$111)\n+($I686*'fnd base rates'!K$112)\n+($J686*'fnd base rates'!K$113)\n+($K686*'fnd base rates'!K$114)\n+($M686*'fnd base rates'!K$116)\n+($N686*'fnd base rates'!K$117)\n+($O686*'fnd base rates'!K$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,11)))\n*$R686","v":4117.8728883200001},{"$f":"(($D686*'fnd base rates'!L$107)\n+($E686*'fnd base rates'!L$108)\n+($F686*'fnd base rates'!L$109)\n+($G686*'fnd base rates'!L$110)\n+($H686*'fnd base rates'!L$111)\n+($I686*'fnd base rates'!L$112)\n+($J686*'fnd base rates'!L$113)\n+($K686*'fnd base rates'!L$114)\n+($M686*'fnd base rates'!L$116)\n+($N686*'fnd base rates'!L$117)\n+($O686*'fnd base rates'!L$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,12)))","v":6305.3500400000003},{"$f":"(($D686*'fnd base rates'!M$107)\n+($E686*'fnd base rates'!M$108)\n+($F686*'fnd base rates'!M$109)\n+($G686*'fnd base rates'!M$110)\n+($H686*'fnd base rates'!M$111)\n+($I686*'fnd base rates'!M$112)\n+($J686*'fnd base rates'!M$113)\n+($K686*'fnd base rates'!M$114)\n+($M686*'fnd base rates'!M$116)\n+($N686*'fnd base rates'!M$117)\n+($O686*'fnd base rates'!M$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,13)))","v":0},50956.605792144001,null,484035314,"484","035","314",1,3,50956.605792144001,16986,0,16986,null,null,null,null,null,16986,0,16986,null,null,{"$f":"BC686-BA686","v":0}]
[484,484035336,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D687","v":0},{"$f":"'fnd enro'!E687","v":0},{"$f":"'fnd enro'!F687","v":0},{"$f":"'fnd enro'!G687","v":0},{"$f":"'fnd enro'!H687","v":2},{"$f":"'fnd enro'!I687","v":0},{"$f":"'fnd enro'!J687","v":0},{"$f":"'fnd enro'!K687","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L687","v":0},{"$f":"'fnd enro'!M687","v":0},{"$f":"'fnd enro'!N687","v":0},{"$f":"'fnd enro'!O687","v":0},{"$f":"'fnd enro'!P687","v":1},{"$f":"'fnd enro'!R687","v":2},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q687)","v":8},null,{"$f":"(($D687*'fnd base rates'!C$107)\n+($E687*'fnd base rates'!C$108)\n+($F687*'fnd base rates'!C$109)\n+($G687*'fnd base rates'!C$110)\n+($H687*'fnd base rates'!C$111)\n+($I687*'fnd base rates'!C$112)\n+($J687*'fnd base rates'!C$113)\n+($K687*'fnd base rates'!C$114)\n+($M687*'fnd base rates'!C$116)\n+($N687*'fnd base rates'!C$117)\n+($O687*'fnd base rates'!C$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,3)))\n*$R687","v":1245.8934888960002},{"$f":"(($D687*'fnd base rates'!D$107)\n+($E687*'fnd base rates'!D$108)\n+($F687*'fnd base rates'!D$109)\n+($G687*'fnd base rates'!D$110)\n+($H687*'fnd base rates'!D$111)\n+($I687*'fnd base rates'!D$112)\n+($J687*'fnd base rates'!D$113)\n+($K687*'fnd base rates'!D$114)\n+($M687*'fnd base rates'!D$116)\n+($N687*'fnd base rates'!D$117)\n+($O687*'fnd base rates'!D$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,4)))\n*$R687","v":2036.9971200000002},{"$f":"(($D687*'fnd base rates'!E$107)\n+($E687*'fnd base rates'!E$108)\n+($F687*'fnd base rates'!E$109)\n+($G687*'fnd base rates'!E$110)\n+($H687*'fnd base rates'!E$111)\n+($I687*'fnd base rates'!E$112)\n+($J687*'fnd base rates'!E$113)\n+($K687*'fnd base rates'!E$114)\n+($M687*'fnd base rates'!E$116)\n+($N687*'fnd base rates'!E$117)\n+($O687*'fnd base rates'!E$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,5)))\n*$R687","v":11161.052978176},{"$f":"(($D687*'fnd base rates'!F$107)\n+($E687*'fnd base rates'!F$108)\n+($F687*'fnd base rates'!F$109)\n+($G687*'fnd base rates'!F$110)\n+($H687*'fnd base rates'!F$111)\n+($I687*'fnd base rates'!F$112)\n+($J687*'fnd base rates'!F$113)\n+($K687*'fnd base rates'!F$114)\n+($M687*'fnd base rates'!F$116)\n+($N687*'fnd base rates'!F$117)\n+($O687*'fnd base rates'!F$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,6)))\n*$R687","v":2165.9390725120002},{"$f":"(($D687*'fnd base rates'!G$107)\n+($E687*'fnd base rates'!G$108)\n+($F687*'fnd base rates'!G$109)\n+($G687*'fnd base rates'!G$110)\n+($H687*'fnd base rates'!G$111)\n+($I687*'fnd base rates'!G$112)\n+($J687*'fnd base rates'!G$113)\n+($K687*'fnd base rates'!G$114)\n+($M687*'fnd base rates'!G$116)\n+($N687*'fnd base rates'!G$117)\n+($O687*'fnd base rates'!G$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,7)))\n*$R687","v":542.82122163200006},{"$f":"(($D687*'fnd base rates'!H$107)\n+($E687*'fnd base rates'!H$108)\n+($F687*'fnd base rates'!H$109)\n+($G687*'fnd base rates'!H$110)\n+($H687*'fnd base rates'!H$111)\n+($I687*'fnd base rates'!H$112)\n+($J687*'fnd base rates'!H$113)\n+($K687*'fnd base rates'!H$114)\n+($M687*'fnd base rates'!H$116)\n+($N687*'fnd base rates'!H$117)\n+($O687*'fnd base rates'!H$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,8)))","v":1071.717868},{"$f":"(($D687*'fnd base rates'!I$107)\n+($E687*'fnd base rates'!I$108)\n+($F687*'fnd base rates'!I$109)\n+($G687*'fnd base rates'!I$110)\n+($H687*'fnd base rates'!I$111)\n+($I687*'fnd base rates'!I$112)\n+($J687*'fnd base rates'!I$113)\n+($K687*'fnd base rates'!I$114)\n+($M687*'fnd base rates'!I$116)\n+($N687*'fnd base rates'!I$117)\n+($O687*'fnd base rates'!I$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,9)))\n*$R687","v":936.33280000000013},{"$f":"(($D687*'fnd base rates'!J$107)\n+($E687*'fnd base rates'!J$108)\n+($F687*'fnd base rates'!J$109)\n+($G687*'fnd base rates'!J$110)\n+($H687*'fnd base rates'!J$111)\n+($I687*'fnd base rates'!J$112)\n+($J687*'fnd base rates'!J$113)\n+($K687*'fnd base rates'!J$114)\n+($M687*'fnd base rates'!J$116)\n+($N687*'fnd base rates'!J$117)\n+($O687*'fnd base rates'!J$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,10)))\n*$R687","v":1305.8828800000001},{"$f":"(($D687*'fnd base rates'!K$107)\n+($E687*'fnd base rates'!K$108)\n+($F687*'fnd base rates'!K$109)\n+($G687*'fnd base rates'!K$110)\n+($H687*'fnd base rates'!K$111)\n+($I687*'fnd base rates'!K$112)\n+($J687*'fnd base rates'!K$113)\n+($K687*'fnd base rates'!K$114)\n+($M687*'fnd base rates'!K$116)\n+($N687*'fnd base rates'!K$117)\n+($O687*'fnd base rates'!K$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,11)))\n*$R687","v":2572.3798988799999},{"$f":"(($D687*'fnd base rates'!L$107)\n+($E687*'fnd base rates'!L$108)\n+($F687*'fnd base rates'!L$109)\n+($G687*'fnd base rates'!L$110)\n+($H687*'fnd base rates'!L$111)\n+($I687*'fnd base rates'!L$112)\n+($J687*'fnd base rates'!L$113)\n+($K687*'fnd base rates'!L$114)\n+($M687*'fnd base rates'!L$116)\n+($N687*'fnd base rates'!L$117)\n+($O687*'fnd base rates'!L$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,12)))","v":3565.1133599999998},{"$f":"(($D687*'fnd base rates'!M$107)\n+($E687*'fnd base rates'!M$108)\n+($F687*'fnd base rates'!M$109)\n+($G687*'fnd base rates'!M$110)\n+($H687*'fnd base rates'!M$111)\n+($I687*'fnd base rates'!M$112)\n+($J687*'fnd base rates'!M$113)\n+($K687*'fnd base rates'!M$114)\n+($M687*'fnd base rates'!M$116)\n+($N687*'fnd base rates'!M$117)\n+($O687*'fnd base rates'!M$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,13)))","v":0},26604.130688096,null,484035336,"484","035","336",1,2,26604.130688096,13302,0,13302,null,null,null,null,null,13302,0,13302,null,null,{"$f":"BC687-BA687","v":0}]
[484,484035690,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D688","v":0},{"$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":1},{"$f":"'fnd enro'!J688","v":0},{"$f":"'fnd enro'!K688","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L688","v":0},{"$f":"'fnd enro'!M688","v":0},{"$f":"'fnd enro'!N688","v":0},{"$f":"'fnd enro'!O688","v":1},{"$f":"'fnd enro'!P688","v":1},{"$f":"'fnd enro'!R688","v":1},1.0880000000000001,{"$f":"VALUE('fnd enro'!Q688)","v":3},null,{"$f":"(($D688*'fnd base rates'!C$107)\n+($E688*'fnd base rates'!C$108)\n+($F688*'fnd base rates'!C$109)\n+($G688*'fnd base rates'!C$110)\n+($H688*'fnd base rates'!C$111)\n+($I688*'fnd base rates'!C$112)\n+($J688*'fnd base rates'!C$113)\n+($K688*'fnd base rates'!C$114)\n+($M688*'fnd base rates'!C$116)\n+($N688*'fnd base rates'!C$117)\n+($O688*'fnd base rates'!C$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,3)))\n*$R688","v":753.97458444800009},{"$f":"(($D688*'fnd base rates'!D$107)\n+($E688*'fnd base rates'!D$108)\n+($F688*'fnd base rates'!D$109)\n+($G688*'fnd base rates'!D$110)\n+($H688*'fnd base rates'!D$111)\n+($I688*'fnd base rates'!D$112)\n+($J688*'fnd base rates'!D$113)\n+($K688*'fnd base rates'!D$114)\n+($M688*'fnd base rates'!D$116)\n+($N688*'fnd base rates'!D$117)\n+($O688*'fnd base rates'!D$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,4)))\n*$R688","v":1315.4464000000003},{"$f":"(($D688*'fnd base rates'!E$107)\n+($E688*'fnd base rates'!E$108)\n+($F688*'fnd base rates'!E$109)\n+($G688*'fnd base rates'!E$110)\n+($H688*'fnd base rates'!E$111)\n+($I688*'fnd base rates'!E$112)\n+($J688*'fnd base rates'!E$113)\n+($K688*'fnd base rates'!E$114)\n+($M688*'fnd base rates'!E$116)\n+($N688*'fnd base rates'!E$117)\n+($O688*'fnd base rates'!E$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,5)))\n*$R688","v":9535.8960890880007},{"$f":"(($D688*'fnd base rates'!F$107)\n+($E688*'fnd base rates'!F$108)\n+($F688*'fnd base rates'!F$109)\n+($G688*'fnd base rates'!F$110)\n+($H688*'fnd base rates'!F$111)\n+($I688*'fnd base rates'!F$112)\n+($J688*'fnd base rates'!F$113)\n+($K688*'fnd base rates'!F$114)\n+($M688*'fnd base rates'!F$116)\n+($N688*'fnd base rates'!F$117)\n+($O688*'fnd base rates'!F$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,6)))\n*$R688","v":1154.6143362560001},{"$f":"(($D688*'fnd base rates'!G$107)\n+($E688*'fnd base rates'!G$108)\n+($F688*'fnd base rates'!G$109)\n+($G688*'fnd base rates'!G$110)\n+($H688*'fnd base rates'!G$111)\n+($I688*'fnd base rates'!G$112)\n+($J688*'fnd base rates'!G$113)\n+($K688*'fnd base rates'!G$114)\n+($M688*'fnd base rates'!G$116)\n+($N688*'fnd base rates'!G$117)\n+($O688*'fnd base rates'!G$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,7)))\n*$R688","v":371.425010816},{"$f":"(($D688*'fnd base rates'!H$107)\n+($E688*'fnd base rates'!H$108)\n+($F688*'fnd base rates'!H$109)\n+($G688*'fnd base rates'!H$110)\n+($H688*'fnd base rates'!H$111)\n+($I688*'fnd base rates'!H$112)\n+($J688*'fnd base rates'!H$113)\n+($K688*'fnd base rates'!H$114)\n+($M688*'fnd base rates'!H$116)\n+($N688*'fnd base rates'!H$117)\n+($O688*'fnd base rates'!H$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,8)))","v":972.17893400000003},{"$f":"(($D688*'fnd base rates'!I$107)\n+($E688*'fnd base rates'!I$108)\n+($F688*'fnd base rates'!I$109)\n+($G688*'fnd base rates'!I$110)\n+($H688*'fnd base rates'!I$111)\n+($I688*'fnd base rates'!I$112)\n+($J688*'fnd base rates'!I$113)\n+($K688*'fnd base rates'!I$114)\n+($M688*'fnd base rates'!I$116)\n+($N688*'fnd base rates'!I$117)\n+($O688*'fnd base rates'!I$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,9)))\n*$R688","v":660.66624000000002},{"$f":"(($D688*'fnd base rates'!J$107)\n+($E688*'fnd base rates'!J$108)\n+($F688*'fnd base rates'!J$109)\n+($G688*'fnd base rates'!J$110)\n+($H688*'fnd base rates'!J$111)\n+($I688*'fnd base rates'!J$112)\n+($J688*'fnd base rates'!J$113)\n+($K688*'fnd base rates'!J$114)\n+($M688*'fnd base rates'!J$116)\n+($N688*'fnd base rates'!J$117)\n+($O688*'fnd base rates'!J$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,10)))\n*$R688","v":1253.8982400000002},{"$f":"(($D688*'fnd base rates'!K$107)\n+($E688*'fnd base rates'!K$108)\n+($F688*'fnd base rates'!K$109)\n+($G688*'fnd base rates'!K$110)\n+($H688*'fnd base rates'!K$111)\n+($I688*'fnd base rates'!K$112)\n+($J688*'fnd base rates'!K$113)\n+($K688*'fnd base rates'!K$114)\n+($M688*'fnd base rates'!K$116)\n+($N688*'fnd base rates'!K$117)\n+($O688*'fnd base rates'!K$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,11)))\n*$R688","v":1576.4248294399999},{"$f":"(($D688*'fnd base rates'!L$107)\n+($E688*'fnd base rates'!L$108)\n+($F688*'fnd base rates'!L$109)\n+($G688*'fnd base rates'!L$110)\n+($H688*'fnd base rates'!L$111)\n+($I688*'fnd base rates'!L$112)\n+($J688*'fnd base rates'!L$113)\n+($K688*'fnd base rates'!L$114)\n+($M688*'fnd base rates'!L$116)\n+($N688*'fnd base rates'!L$117)\n+($O688*'fnd base rates'!L$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,12)))","v":2068.8466800000001},{"$f":"(($D688*'fnd base rates'!M$107)\n+($E688*'fnd base rates'!M$108)\n+($F688*'fnd base rates'!M$109)\n+($G688*'fnd base rates'!M$110)\n+($H688*'fnd base rates'!M$111)\n+($I688*'fnd base rates'!M$112)\n+($J688*'fnd base rates'!M$113)\n+($K688*'fnd base rates'!M$114)\n+($M688*'fnd base rates'!M$116)\n+($N688*'fnd base rates'!M$117)\n+($O688*'fnd base rates'!M$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,13)))","v":0},19663.371344047999,null,484035690,"484","035","690",1,1,19663.371344047999,19663,0,19663,null,null,null,null,null,19663,0,19663,null,null,{"$f":"BC688-BA688","v":0}]
[485,485258071,"SALEM ACADEMY",{"$f":"'fnd enro'!D689","v":0},{"$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":2},{"$f":"'fnd enro'!J689","v":0},{"$f":"'fnd enro'!K689","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L689","v":0},{"$f":"'fnd enro'!M689","v":0},{"$f":"'fnd enro'!N689","v":0},{"$f":"'fnd enro'!O689","v":0},{"$f":"'fnd enro'!P689","v":0},{"$f":"'fnd enro'!R689","v":2},1,{"$f":"VALUE('fnd enro'!Q689)","v":5},null,{"$f":"(($D689*'fnd base rates'!C$107)\n+($E689*'fnd base rates'!C$108)\n+($F689*'fnd base rates'!C$109)\n+($G689*'fnd base rates'!C$110)\n+($H689*'fnd base rates'!C$111)\n+($I689*'fnd base rates'!C$112)\n+($J689*'fnd base rates'!C$113)\n+($K689*'fnd base rates'!C$114)\n+($M689*'fnd base rates'!C$116)\n+($N689*'fnd base rates'!C$117)\n+($O689*'fnd base rates'!C$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,3)))\n*$R689","v":1072.9226920000001},{"$f":"(($D689*'fnd base rates'!D$107)\n+($E689*'fnd base rates'!D$108)\n+($F689*'fnd base rates'!D$109)\n+($G689*'fnd base rates'!D$110)\n+($H689*'fnd base rates'!D$111)\n+($I689*'fnd base rates'!D$112)\n+($J689*'fnd base rates'!D$113)\n+($K689*'fnd base rates'!D$114)\n+($M689*'fnd base rates'!D$116)\n+($N689*'fnd base rates'!D$117)\n+($O689*'fnd base rates'!D$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,4)))\n*$R689","v":1530.16},{"$f":"(($D689*'fnd base rates'!E$107)\n+($E689*'fnd base rates'!E$108)\n+($F689*'fnd base rates'!E$109)\n+($G689*'fnd base rates'!E$110)\n+($H689*'fnd base rates'!E$111)\n+($I689*'fnd base rates'!E$112)\n+($J689*'fnd base rates'!E$113)\n+($K689*'fnd base rates'!E$114)\n+($M689*'fnd base rates'!E$116)\n+($N689*'fnd base rates'!E$117)\n+($O689*'fnd base rates'!E$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,5)))\n*$R689","v":9824.4007519999996},{"$f":"(($D689*'fnd base rates'!F$107)\n+($E689*'fnd base rates'!F$108)\n+($F689*'fnd base rates'!F$109)\n+($G689*'fnd base rates'!F$110)\n+($H689*'fnd base rates'!F$111)\n+($I689*'fnd base rates'!F$112)\n+($J689*'fnd base rates'!F$113)\n+($K689*'fnd base rates'!F$114)\n+($M689*'fnd base rates'!F$116)\n+($N689*'fnd base rates'!F$117)\n+($O689*'fnd base rates'!F$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,6)))\n*$R689","v":1773.7728240000001},{"$f":"(($D689*'fnd base rates'!G$107)\n+($E689*'fnd base rates'!G$108)\n+($F689*'fnd base rates'!G$109)\n+($G689*'fnd base rates'!G$110)\n+($H689*'fnd base rates'!G$111)\n+($I689*'fnd base rates'!G$112)\n+($J689*'fnd base rates'!G$113)\n+($K689*'fnd base rates'!G$114)\n+($M689*'fnd base rates'!G$116)\n+($N689*'fnd base rates'!G$117)\n+($O689*'fnd base rates'!G$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,7)))\n*$R689","v":327.76656399999996},{"$f":"(($D689*'fnd base rates'!H$107)\n+($E689*'fnd base rates'!H$108)\n+($F689*'fnd base rates'!H$109)\n+($G689*'fnd base rates'!H$110)\n+($H689*'fnd base rates'!H$111)\n+($I689*'fnd base rates'!H$112)\n+($J689*'fnd base rates'!H$113)\n+($K689*'fnd base rates'!H$114)\n+($M689*'fnd base rates'!H$116)\n+($N689*'fnd base rates'!H$117)\n+($O689*'fnd base rates'!H$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D689*'fnd base rates'!I$107)\n+($E689*'fnd base rates'!I$108)\n+($F689*'fnd base rates'!I$109)\n+($G689*'fnd base rates'!I$110)\n+($H689*'fnd base rates'!I$111)\n+($I689*'fnd base rates'!I$112)\n+($J689*'fnd base rates'!I$113)\n+($K689*'fnd base rates'!I$114)\n+($M689*'fnd base rates'!I$116)\n+($N689*'fnd base rates'!I$117)\n+($O689*'fnd base rates'!I$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,9)))\n*$R689","v":851.88},{"$f":"(($D689*'fnd base rates'!J$107)\n+($E689*'fnd base rates'!J$108)\n+($F689*'fnd base rates'!J$109)\n+($G689*'fnd base rates'!J$110)\n+($H689*'fnd base rates'!J$111)\n+($I689*'fnd base rates'!J$112)\n+($J689*'fnd base rates'!J$113)\n+($K689*'fnd base rates'!J$114)\n+($M689*'fnd base rates'!J$116)\n+($N689*'fnd base rates'!J$117)\n+($O689*'fnd base rates'!J$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,10)))\n*$R689","v":1147.5},{"$f":"(($D689*'fnd base rates'!K$107)\n+($E689*'fnd base rates'!K$108)\n+($F689*'fnd base rates'!K$109)\n+($G689*'fnd base rates'!K$110)\n+($H689*'fnd base rates'!K$111)\n+($I689*'fnd base rates'!K$112)\n+($J689*'fnd base rates'!K$113)\n+($K689*'fnd base rates'!K$114)\n+($M689*'fnd base rates'!K$116)\n+($N689*'fnd base rates'!K$117)\n+($O689*'fnd base rates'!K$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,11)))\n*$R689","v":2300.11976},{"$f":"(($D689*'fnd base rates'!L$107)\n+($E689*'fnd base rates'!L$108)\n+($F689*'fnd base rates'!L$109)\n+($G689*'fnd base rates'!L$110)\n+($H689*'fnd base rates'!L$111)\n+($I689*'fnd base rates'!L$112)\n+($J689*'fnd base rates'!L$113)\n+($K689*'fnd base rates'!L$114)\n+($M689*'fnd base rates'!L$116)\n+($N689*'fnd base rates'!L$117)\n+($O689*'fnd base rates'!L$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D689*'fnd base rates'!M$107)\n+($E689*'fnd base rates'!M$108)\n+($F689*'fnd base rates'!M$109)\n+($G689*'fnd base rates'!M$110)\n+($H689*'fnd base rates'!M$111)\n+($I689*'fnd base rates'!M$112)\n+($J689*'fnd base rates'!M$113)\n+($K689*'fnd base rates'!M$114)\n+($M689*'fnd base rates'!M$116)\n+($N689*'fnd base rates'!M$117)\n+($O689*'fnd base rates'!M$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,13)))","v":0},23222.933819999998,null,485258071,"485","258","071",1,2,23222.933819999998,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC689-BA689","v":0}]
[485,485258107,"SALEM ACADEMY",{"$f":"'fnd enro'!D690","v":0},{"$f":"'fnd enro'!E690","v":0},{"$f":"'fnd enro'!F690","v":0},{"$f":"'fnd enro'!G690","v":0},{"$f":"'fnd enro'!H690","v":1},{"$f":"'fnd enro'!I690","v":1},{"$f":"'fnd enro'!J690","v":0},{"$f":"'fnd enro'!K690","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L690","v":0},{"$f":"'fnd enro'!M690","v":0},{"$f":"'fnd enro'!N690","v":0},{"$f":"'fnd enro'!O690","v":0},{"$f":"'fnd enro'!P690","v":0},{"$f":"'fnd enro'!R690","v":2},1,{"$f":"VALUE('fnd enro'!Q690)","v":9},null,{"$f":"(($D690*'fnd base rates'!C$107)\n+($E690*'fnd base rates'!C$108)\n+($F690*'fnd base rates'!C$109)\n+($G690*'fnd base rates'!C$110)\n+($H690*'fnd base rates'!C$111)\n+($I690*'fnd base rates'!C$112)\n+($J690*'fnd base rates'!C$113)\n+($K690*'fnd base rates'!C$114)\n+($M690*'fnd base rates'!C$116)\n+($N690*'fnd base rates'!C$117)\n+($O690*'fnd base rates'!C$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,3)))\n*$R690","v":1072.9226920000001},{"$f":"(($D690*'fnd base rates'!D$107)\n+($E690*'fnd base rates'!D$108)\n+($F690*'fnd base rates'!D$109)\n+($G690*'fnd base rates'!D$110)\n+($H690*'fnd base rates'!D$111)\n+($I690*'fnd base rates'!D$112)\n+($J690*'fnd base rates'!D$113)\n+($K690*'fnd base rates'!D$114)\n+($M690*'fnd base rates'!D$116)\n+($N690*'fnd base rates'!D$117)\n+($O690*'fnd base rates'!D$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,4)))\n*$R690","v":1530.16},{"$f":"(($D690*'fnd base rates'!E$107)\n+($E690*'fnd base rates'!E$108)\n+($F690*'fnd base rates'!E$109)\n+($G690*'fnd base rates'!E$110)\n+($H690*'fnd base rates'!E$111)\n+($I690*'fnd base rates'!E$112)\n+($J690*'fnd base rates'!E$113)\n+($K690*'fnd base rates'!E$114)\n+($M690*'fnd base rates'!E$116)\n+($N690*'fnd base rates'!E$117)\n+($O690*'fnd base rates'!E$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,5)))\n*$R690","v":8371.6807520000002},{"$f":"(($D690*'fnd base rates'!F$107)\n+($E690*'fnd base rates'!F$108)\n+($F690*'fnd base rates'!F$109)\n+($G690*'fnd base rates'!F$110)\n+($H690*'fnd base rates'!F$111)\n+($I690*'fnd base rates'!F$112)\n+($J690*'fnd base rates'!F$113)\n+($K690*'fnd base rates'!F$114)\n+($M690*'fnd base rates'!F$116)\n+($N690*'fnd base rates'!F$117)\n+($O690*'fnd base rates'!F$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,6)))\n*$R690","v":1882.2628240000001},{"$f":"(($D690*'fnd base rates'!G$107)\n+($E690*'fnd base rates'!G$108)\n+($F690*'fnd base rates'!G$109)\n+($G690*'fnd base rates'!G$110)\n+($H690*'fnd base rates'!G$111)\n+($I690*'fnd base rates'!G$112)\n+($J690*'fnd base rates'!G$113)\n+($K690*'fnd base rates'!G$114)\n+($M690*'fnd base rates'!G$116)\n+($N690*'fnd base rates'!G$117)\n+($O690*'fnd base rates'!G$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,7)))\n*$R690","v":332.33656399999995},{"$f":"(($D690*'fnd base rates'!H$107)\n+($E690*'fnd base rates'!H$108)\n+($F690*'fnd base rates'!H$109)\n+($G690*'fnd base rates'!H$110)\n+($H690*'fnd base rates'!H$111)\n+($I690*'fnd base rates'!H$112)\n+($J690*'fnd base rates'!H$113)\n+($K690*'fnd base rates'!H$114)\n+($M690*'fnd base rates'!H$116)\n+($N690*'fnd base rates'!H$117)\n+($O690*'fnd base rates'!H$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D690*'fnd base rates'!I$107)\n+($E690*'fnd base rates'!I$108)\n+($F690*'fnd base rates'!I$109)\n+($G690*'fnd base rates'!I$110)\n+($H690*'fnd base rates'!I$111)\n+($I690*'fnd base rates'!I$112)\n+($J690*'fnd base rates'!I$113)\n+($K690*'fnd base rates'!I$114)\n+($M690*'fnd base rates'!I$116)\n+($N690*'fnd base rates'!I$117)\n+($O690*'fnd base rates'!I$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,9)))\n*$R690","v":788.63},{"$f":"(($D690*'fnd base rates'!J$107)\n+($E690*'fnd base rates'!J$108)\n+($F690*'fnd base rates'!J$109)\n+($G690*'fnd base rates'!J$110)\n+($H690*'fnd base rates'!J$111)\n+($I690*'fnd base rates'!J$112)\n+($J690*'fnd base rates'!J$113)\n+($K690*'fnd base rates'!J$114)\n+($M690*'fnd base rates'!J$116)\n+($N690*'fnd base rates'!J$117)\n+($O690*'fnd base rates'!J$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,10)))\n*$R690","v":822.56},{"$f":"(($D690*'fnd base rates'!K$107)\n+($E690*'fnd base rates'!K$108)\n+($F690*'fnd base rates'!K$109)\n+($G690*'fnd base rates'!K$110)\n+($H690*'fnd base rates'!K$111)\n+($I690*'fnd base rates'!K$112)\n+($J690*'fnd base rates'!K$113)\n+($K690*'fnd base rates'!K$114)\n+($M690*'fnd base rates'!K$116)\n+($N690*'fnd base rates'!K$117)\n+($O690*'fnd base rates'!K$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,11)))\n*$R690","v":2332.21976},{"$f":"(($D690*'fnd base rates'!L$107)\n+($E690*'fnd base rates'!L$108)\n+($F690*'fnd base rates'!L$109)\n+($G690*'fnd base rates'!L$110)\n+($H690*'fnd base rates'!L$111)\n+($I690*'fnd base rates'!L$112)\n+($J690*'fnd base rates'!L$113)\n+($K690*'fnd base rates'!L$114)\n+($M690*'fnd base rates'!L$116)\n+($N690*'fnd base rates'!L$117)\n+($O690*'fnd base rates'!L$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D690*'fnd base rates'!M$107)\n+($E690*'fnd base rates'!M$108)\n+($F690*'fnd base rates'!M$109)\n+($G690*'fnd base rates'!M$110)\n+($H690*'fnd base rates'!M$111)\n+($I690*'fnd base rates'!M$112)\n+($J690*'fnd base rates'!M$113)\n+($K690*'fnd base rates'!M$114)\n+($M690*'fnd base rates'!M$116)\n+($N690*'fnd base rates'!M$117)\n+($O690*'fnd base rates'!M$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,13)))","v":0},21365.893819999998,null,485258107,"485","258","107",1,2,21365.893819999998,10683,0,10683,null,null,null,null,null,10683,0,10683,null,null,{"$f":"BC690-BA690","v":0}]
[485,485258128,"SALEM ACADEMY",{"$f":"'fnd enro'!D691","v":0},{"$f":"'fnd enro'!E691","v":0},{"$f":"'fnd enro'!F691","v":0},{"$f":"'fnd enro'!G691","v":0},{"$f":"'fnd enro'!H691","v":1},{"$f":"'fnd enro'!I691","v":0},{"$f":"'fnd enro'!J691","v":0},{"$f":"'fnd enro'!K691","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L691","v":0},{"$f":"'fnd enro'!M691","v":0},{"$f":"'fnd enro'!N691","v":0},{"$f":"'fnd enro'!O691","v":0},{"$f":"'fnd enro'!P691","v":1},{"$f":"'fnd enro'!R691","v":1},1,{"$f":"VALUE('fnd enro'!Q691)","v":10},null,{"$f":"(($D691*'fnd base rates'!C$107)\n+($E691*'fnd base rates'!C$108)\n+($F691*'fnd base rates'!C$109)\n+($G691*'fnd base rates'!C$110)\n+($H691*'fnd base rates'!C$111)\n+($I691*'fnd base rates'!C$112)\n+($J691*'fnd base rates'!C$113)\n+($K691*'fnd base rates'!C$114)\n+($M691*'fnd base rates'!C$116)\n+($N691*'fnd base rates'!C$117)\n+($O691*'fnd base rates'!C$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,3)))\n*$R691","v":615.77134599999999},{"$f":"(($D691*'fnd base rates'!D$107)\n+($E691*'fnd base rates'!D$108)\n+($F691*'fnd base rates'!D$109)\n+($G691*'fnd base rates'!D$110)\n+($H691*'fnd base rates'!D$111)\n+($I691*'fnd base rates'!D$112)\n+($J691*'fnd base rates'!D$113)\n+($K691*'fnd base rates'!D$114)\n+($M691*'fnd base rates'!D$116)\n+($N691*'fnd base rates'!D$117)\n+($O691*'fnd base rates'!D$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,4)))\n*$R691","v":1140.8800000000001},{"$f":"(($D691*'fnd base rates'!E$107)\n+($E691*'fnd base rates'!E$108)\n+($F691*'fnd base rates'!E$109)\n+($G691*'fnd base rates'!E$110)\n+($H691*'fnd base rates'!E$111)\n+($I691*'fnd base rates'!E$112)\n+($J691*'fnd base rates'!E$113)\n+($K691*'fnd base rates'!E$114)\n+($M691*'fnd base rates'!E$116)\n+($N691*'fnd base rates'!E$117)\n+($O691*'fnd base rates'!E$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,5)))\n*$R691","v":7127.920376},{"$f":"(($D691*'fnd base rates'!F$107)\n+($E691*'fnd base rates'!F$108)\n+($F691*'fnd base rates'!F$109)\n+($G691*'fnd base rates'!F$110)\n+($H691*'fnd base rates'!F$111)\n+($I691*'fnd base rates'!F$112)\n+($J691*'fnd base rates'!F$113)\n+($K691*'fnd base rates'!F$114)\n+($M691*'fnd base rates'!F$116)\n+($N691*'fnd base rates'!F$117)\n+($O691*'fnd base rates'!F$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,6)))\n*$R691","v":995.37641200000007},{"$f":"(($D691*'fnd base rates'!G$107)\n+($E691*'fnd base rates'!G$108)\n+($F691*'fnd base rates'!G$109)\n+($G691*'fnd base rates'!G$110)\n+($H691*'fnd base rates'!G$111)\n+($I691*'fnd base rates'!G$112)\n+($J691*'fnd base rates'!G$113)\n+($K691*'fnd base rates'!G$114)\n+($M691*'fnd base rates'!G$116)\n+($N691*'fnd base rates'!G$117)\n+($O691*'fnd base rates'!G$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,7)))\n*$R691","v":346.42328199999997},{"$f":"(($D691*'fnd base rates'!H$107)\n+($E691*'fnd base rates'!H$108)\n+($F691*'fnd base rates'!H$109)\n+($G691*'fnd base rates'!H$110)\n+($H691*'fnd base rates'!H$111)\n+($I691*'fnd base rates'!H$112)\n+($J691*'fnd base rates'!H$113)\n+($K691*'fnd base rates'!H$114)\n+($M691*'fnd base rates'!H$116)\n+($N691*'fnd base rates'!H$117)\n+($O691*'fnd base rates'!H$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D691*'fnd base rates'!I$107)\n+($E691*'fnd base rates'!I$108)\n+($F691*'fnd base rates'!I$109)\n+($G691*'fnd base rates'!I$110)\n+($H691*'fnd base rates'!I$111)\n+($I691*'fnd base rates'!I$112)\n+($J691*'fnd base rates'!I$113)\n+($K691*'fnd base rates'!I$114)\n+($M691*'fnd base rates'!I$116)\n+($N691*'fnd base rates'!I$117)\n+($O691*'fnd base rates'!I$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,9)))\n*$R691","v":511.24},{"$f":"(($D691*'fnd base rates'!J$107)\n+($E691*'fnd base rates'!J$108)\n+($F691*'fnd base rates'!J$109)\n+($G691*'fnd base rates'!J$110)\n+($H691*'fnd base rates'!J$111)\n+($I691*'fnd base rates'!J$112)\n+($J691*'fnd base rates'!J$113)\n+($K691*'fnd base rates'!J$114)\n+($M691*'fnd base rates'!J$116)\n+($N691*'fnd base rates'!J$117)\n+($O691*'fnd base rates'!J$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,10)))\n*$R691","v":1020.7},{"$f":"(($D691*'fnd base rates'!K$107)\n+($E691*'fnd base rates'!K$108)\n+($F691*'fnd base rates'!K$109)\n+($G691*'fnd base rates'!K$110)\n+($H691*'fnd base rates'!K$111)\n+($I691*'fnd base rates'!K$112)\n+($J691*'fnd base rates'!K$113)\n+($K691*'fnd base rates'!K$114)\n+($M691*'fnd base rates'!K$116)\n+($N691*'fnd base rates'!K$117)\n+($O691*'fnd base rates'!K$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,11)))\n*$R691","v":1182.1598799999999},{"$f":"(($D691*'fnd base rates'!L$107)\n+($E691*'fnd base rates'!L$108)\n+($F691*'fnd base rates'!L$109)\n+($G691*'fnd base rates'!L$110)\n+($H691*'fnd base rates'!L$111)\n+($I691*'fnd base rates'!L$112)\n+($J691*'fnd base rates'!L$113)\n+($K691*'fnd base rates'!L$114)\n+($M691*'fnd base rates'!L$116)\n+($N691*'fnd base rates'!L$117)\n+($O691*'fnd base rates'!L$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,12)))","v":2105.8766799999999},{"$f":"(($D691*'fnd base rates'!M$107)\n+($E691*'fnd base rates'!M$108)\n+($F691*'fnd base rates'!M$109)\n+($G691*'fnd base rates'!M$110)\n+($H691*'fnd base rates'!M$111)\n+($I691*'fnd base rates'!M$112)\n+($J691*'fnd base rates'!M$113)\n+($K691*'fnd base rates'!M$114)\n+($M691*'fnd base rates'!M$116)\n+($N691*'fnd base rates'!M$117)\n+($O691*'fnd base rates'!M$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,13)))","v":0},15597.06691,null,485258128,"485","258","128",1,1,15597.06691,15597,0,15597,null,null,null,null,null,15597,0,15597,null,null,{"$f":"BC691-BA691","v":0}]
[485,485258163,"SALEM ACADEMY",{"$f":"'fnd enro'!D692","v":0},{"$f":"'fnd enro'!E692","v":0},{"$f":"'fnd enro'!F692","v":0},{"$f":"'fnd enro'!G692","v":0},{"$f":"'fnd enro'!H692","v":4},{"$f":"'fnd enro'!I692","v":11},{"$f":"'fnd enro'!J692","v":0},{"$f":"'fnd enro'!K692","v":0.57899999999999996},{"$f":"'fnd enro'!L692","v":0},{"$f":"'fnd enro'!M692","v":0},{"$f":"'fnd enro'!N692","v":0},{"$f":"'fnd enro'!O692","v":0},{"$f":"'fnd enro'!P692","v":9},{"$f":"'fnd enro'!R692","v":15},1,{"$f":"VALUE('fnd enro'!Q692)","v":11},null,{"$f":"(($D692*'fnd base rates'!C$107)\n+($E692*'fnd base rates'!C$108)\n+($F692*'fnd base rates'!C$109)\n+($G692*'fnd base rates'!C$110)\n+($H692*'fnd base rates'!C$111)\n+($I692*'fnd base rates'!C$112)\n+($J692*'fnd base rates'!C$113)\n+($K692*'fnd base rates'!C$114)\n+($M692*'fnd base rates'!C$116)\n+($N692*'fnd base rates'!C$117)\n+($O692*'fnd base rates'!C$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,3)))\n*$R692","v":8799.5001900000007},{"$f":"(($D692*'fnd base rates'!D$107)\n+($E692*'fnd base rates'!D$108)\n+($F692*'fnd base rates'!D$109)\n+($G692*'fnd base rates'!D$110)\n+($H692*'fnd base rates'!D$111)\n+($I692*'fnd base rates'!D$112)\n+($J692*'fnd base rates'!D$113)\n+($K692*'fnd base rates'!D$114)\n+($M692*'fnd base rates'!D$116)\n+($N692*'fnd base rates'!D$117)\n+($O692*'fnd base rates'!D$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,4)))\n*$R692","v":15041.82},{"$f":"(($D692*'fnd base rates'!E$107)\n+($E692*'fnd base rates'!E$108)\n+($F692*'fnd base rates'!E$109)\n+($G692*'fnd base rates'!E$110)\n+($H692*'fnd base rates'!E$111)\n+($I692*'fnd base rates'!E$112)\n+($J692*'fnd base rates'!E$113)\n+($K692*'fnd base rates'!E$114)\n+($M692*'fnd base rates'!E$116)\n+($N692*'fnd base rates'!E$117)\n+($O692*'fnd base rates'!E$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,5)))\n*$R692","v":102679.26564},{"$f":"(($D692*'fnd base rates'!F$107)\n+($E692*'fnd base rates'!F$108)\n+($F692*'fnd base rates'!F$109)\n+($G692*'fnd base rates'!F$110)\n+($H692*'fnd base rates'!F$111)\n+($I692*'fnd base rates'!F$112)\n+($J692*'fnd base rates'!F$113)\n+($K692*'fnd base rates'!F$114)\n+($M692*'fnd base rates'!F$116)\n+($N692*'fnd base rates'!F$117)\n+($O692*'fnd base rates'!F$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,6)))\n*$R692","v":13737.25618},{"$f":"(($D692*'fnd base rates'!G$107)\n+($E692*'fnd base rates'!G$108)\n+($F692*'fnd base rates'!G$109)\n+($G692*'fnd base rates'!G$110)\n+($H692*'fnd base rates'!G$111)\n+($I692*'fnd base rates'!G$112)\n+($J692*'fnd base rates'!G$113)\n+($K692*'fnd base rates'!G$114)\n+($M692*'fnd base rates'!G$116)\n+($N692*'fnd base rates'!G$117)\n+($O692*'fnd base rates'!G$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,7)))\n*$R692","v":4165.1992300000002},{"$f":"(($D692*'fnd base rates'!H$107)\n+($E692*'fnd base rates'!H$108)\n+($F692*'fnd base rates'!H$109)\n+($G692*'fnd base rates'!H$110)\n+($H692*'fnd base rates'!H$111)\n+($I692*'fnd base rates'!H$112)\n+($J692*'fnd base rates'!H$113)\n+($K692*'fnd base rates'!H$114)\n+($M692*'fnd base rates'!H$116)\n+($N692*'fnd base rates'!H$117)\n+($O692*'fnd base rates'!H$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,8)))","v":11461.46401},{"$f":"(($D692*'fnd base rates'!I$107)\n+($E692*'fnd base rates'!I$108)\n+($F692*'fnd base rates'!I$109)\n+($G692*'fnd base rates'!I$110)\n+($H692*'fnd base rates'!I$111)\n+($I692*'fnd base rates'!I$112)\n+($J692*'fnd base rates'!I$113)\n+($K692*'fnd base rates'!I$114)\n+($M692*'fnd base rates'!I$116)\n+($N692*'fnd base rates'!I$117)\n+($O692*'fnd base rates'!I$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,9)))\n*$R692","v":7545.59},{"$f":"(($D692*'fnd base rates'!J$107)\n+($E692*'fnd base rates'!J$108)\n+($F692*'fnd base rates'!J$109)\n+($G692*'fnd base rates'!J$110)\n+($H692*'fnd base rates'!J$111)\n+($I692*'fnd base rates'!J$112)\n+($J692*'fnd base rates'!J$113)\n+($K692*'fnd base rates'!J$114)\n+($M692*'fnd base rates'!J$116)\n+($N692*'fnd base rates'!J$117)\n+($O692*'fnd base rates'!J$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,10)))\n*$R692","v":14630.42},{"$f":"(($D692*'fnd base rates'!K$107)\n+($E692*'fnd base rates'!K$108)\n+($F692*'fnd base rates'!K$109)\n+($G692*'fnd base rates'!K$110)\n+($H692*'fnd base rates'!K$111)\n+($I692*'fnd base rates'!K$112)\n+($J692*'fnd base rates'!K$113)\n+($K692*'fnd base rates'!K$114)\n+($M692*'fnd base rates'!K$116)\n+($N692*'fnd base rates'!K$117)\n+($O692*'fnd base rates'!K$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,11)))\n*$R692","v":17379.298200000001},{"$f":"(($D692*'fnd base rates'!L$107)\n+($E692*'fnd base rates'!L$108)\n+($F692*'fnd base rates'!L$109)\n+($G692*'fnd base rates'!L$110)\n+($H692*'fnd base rates'!L$111)\n+($I692*'fnd base rates'!L$112)\n+($J692*'fnd base rates'!L$113)\n+($K692*'fnd base rates'!L$114)\n+($M692*'fnd base rates'!L$116)\n+($N692*'fnd base rates'!L$117)\n+($O692*'fnd base rates'!L$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,12)))","v":26740.610199999999},{"$f":"(($D692*'fnd base rates'!M$107)\n+($E692*'fnd base rates'!M$108)\n+($F692*'fnd base rates'!M$109)\n+($G692*'fnd base rates'!M$110)\n+($H692*'fnd base rates'!M$111)\n+($I692*'fnd base rates'!M$112)\n+($J692*'fnd base rates'!M$113)\n+($K692*'fnd base rates'!M$114)\n+($M692*'fnd base rates'!M$116)\n+($N692*'fnd base rates'!M$117)\n+($O692*'fnd base rates'!M$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,13)))","v":0},222180.42364999998,null,485258163,"485","258","163",1,15,222180.42364999998,14812,0,14812,null,null,null,null,null,14812,0,14812,null,null,{"$f":"BC692-BA692","v":0}]
[485,485258229,"SALEM ACADEMY",{"$f":"'fnd enro'!D693","v":0},{"$f":"'fnd enro'!E693","v":0},{"$f":"'fnd enro'!F693","v":0},{"$f":"'fnd enro'!G693","v":0},{"$f":"'fnd enro'!H693","v":4},{"$f":"'fnd enro'!I693","v":4},{"$f":"'fnd enro'!J693","v":0},{"$f":"'fnd enro'!K693","v":0.30880000000000002},{"$f":"'fnd enro'!L693","v":0},{"$f":"'fnd enro'!M693","v":0},{"$f":"'fnd enro'!N693","v":1},{"$f":"'fnd enro'!O693","v":0},{"$f":"'fnd enro'!P693","v":6},{"$f":"'fnd enro'!R693","v":8},1,{"$f":"VALUE('fnd enro'!Q693)","v":9},null,{"$f":"(($D693*'fnd base rates'!C$107)\n+($E693*'fnd base rates'!C$108)\n+($F693*'fnd base rates'!C$109)\n+($G693*'fnd base rates'!C$110)\n+($H693*'fnd base rates'!C$111)\n+($I693*'fnd base rates'!C$112)\n+($J693*'fnd base rates'!C$113)\n+($K693*'fnd base rates'!C$114)\n+($M693*'fnd base rates'!C$116)\n+($N693*'fnd base rates'!C$117)\n+($O693*'fnd base rates'!C$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,3)))\n*$R693","v":4853.0207680000012},{"$f":"(($D693*'fnd base rates'!D$107)\n+($E693*'fnd base rates'!D$108)\n+($F693*'fnd base rates'!D$109)\n+($G693*'fnd base rates'!D$110)\n+($H693*'fnd base rates'!D$111)\n+($I693*'fnd base rates'!D$112)\n+($J693*'fnd base rates'!D$113)\n+($K693*'fnd base rates'!D$114)\n+($M693*'fnd base rates'!D$116)\n+($N693*'fnd base rates'!D$117)\n+($O693*'fnd base rates'!D$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,4)))\n*$R693","v":8461.11},{"$f":"(($D693*'fnd base rates'!E$107)\n+($E693*'fnd base rates'!E$108)\n+($F693*'fnd base rates'!E$109)\n+($G693*'fnd base rates'!E$110)\n+($H693*'fnd base rates'!E$111)\n+($I693*'fnd base rates'!E$112)\n+($J693*'fnd base rates'!E$113)\n+($K693*'fnd base rates'!E$114)\n+($M693*'fnd base rates'!E$116)\n+($N693*'fnd base rates'!E$117)\n+($O693*'fnd base rates'!E$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,5)))\n*$R693","v":55818.003008},{"$f":"(($D693*'fnd base rates'!F$107)\n+($E693*'fnd base rates'!F$108)\n+($F693*'fnd base rates'!F$109)\n+($G693*'fnd base rates'!F$110)\n+($H693*'fnd base rates'!F$111)\n+($I693*'fnd base rates'!F$112)\n+($J693*'fnd base rates'!F$113)\n+($K693*'fnd base rates'!F$114)\n+($M693*'fnd base rates'!F$116)\n+($N693*'fnd base rates'!F$117)\n+($O693*'fnd base rates'!F$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,6)))\n*$R693","v":7715.8812960000005},{"$f":"(($D693*'fnd base rates'!G$107)\n+($E693*'fnd base rates'!G$108)\n+($F693*'fnd base rates'!G$109)\n+($G693*'fnd base rates'!G$110)\n+($H693*'fnd base rates'!G$111)\n+($I693*'fnd base rates'!G$112)\n+($J693*'fnd base rates'!G$113)\n+($K693*'fnd base rates'!G$114)\n+($M693*'fnd base rates'!G$116)\n+($N693*'fnd base rates'!G$117)\n+($O693*'fnd base rates'!G$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,7)))\n*$R693","v":2402.666256},{"$f":"(($D693*'fnd base rates'!H$107)\n+($E693*'fnd base rates'!H$108)\n+($F693*'fnd base rates'!H$109)\n+($G693*'fnd base rates'!H$110)\n+($H693*'fnd base rates'!H$111)\n+($I693*'fnd base rates'!H$112)\n+($J693*'fnd base rates'!H$113)\n+($K693*'fnd base rates'!H$114)\n+($M693*'fnd base rates'!H$116)\n+($N693*'fnd base rates'!H$117)\n+($O693*'fnd base rates'!H$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,8)))","v":5695.8814719999991},{"$f":"(($D693*'fnd base rates'!I$107)\n+($E693*'fnd base rates'!I$108)\n+($F693*'fnd base rates'!I$109)\n+($G693*'fnd base rates'!I$110)\n+($H693*'fnd base rates'!I$111)\n+($I693*'fnd base rates'!I$112)\n+($J693*'fnd base rates'!I$113)\n+($K693*'fnd base rates'!I$114)\n+($M693*'fnd base rates'!I$116)\n+($N693*'fnd base rates'!I$117)\n+($O693*'fnd base rates'!I$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,9)))\n*$R693","v":4085.88},{"$f":"(($D693*'fnd base rates'!J$107)\n+($E693*'fnd base rates'!J$108)\n+($F693*'fnd base rates'!J$109)\n+($G693*'fnd base rates'!J$110)\n+($H693*'fnd base rates'!J$111)\n+($I693*'fnd base rates'!J$112)\n+($J693*'fnd base rates'!J$113)\n+($K693*'fnd base rates'!J$114)\n+($M693*'fnd base rates'!J$116)\n+($N693*'fnd base rates'!J$117)\n+($O693*'fnd base rates'!J$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,10)))\n*$R693","v":7740.5499999999993},{"$f":"(($D693*'fnd base rates'!K$107)\n+($E693*'fnd base rates'!K$108)\n+($F693*'fnd base rates'!K$109)\n+($G693*'fnd base rates'!K$110)\n+($H693*'fnd base rates'!K$111)\n+($I693*'fnd base rates'!K$112)\n+($J693*'fnd base rates'!K$113)\n+($K693*'fnd base rates'!K$114)\n+($M693*'fnd base rates'!K$116)\n+($N693*'fnd base rates'!K$117)\n+($O693*'fnd base rates'!K$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,11)))\n*$R693","v":9649.1590400000005},{"$f":"(($D693*'fnd base rates'!L$107)\n+($E693*'fnd base rates'!L$108)\n+($F693*'fnd base rates'!L$109)\n+($G693*'fnd base rates'!L$110)\n+($H693*'fnd base rates'!L$111)\n+($I693*'fnd base rates'!L$112)\n+($J693*'fnd base rates'!L$113)\n+($K693*'fnd base rates'!L$114)\n+($M693*'fnd base rates'!L$116)\n+($N693*'fnd base rates'!L$117)\n+($O693*'fnd base rates'!L$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,12)))","v":15220.683440000001},{"$f":"(($D693*'fnd base rates'!M$107)\n+($E693*'fnd base rates'!M$108)\n+($F693*'fnd base rates'!M$109)\n+($G693*'fnd base rates'!M$110)\n+($H693*'fnd base rates'!M$111)\n+($I693*'fnd base rates'!M$112)\n+($J693*'fnd base rates'!M$113)\n+($K693*'fnd base rates'!M$114)\n+($M693*'fnd base rates'!M$116)\n+($N693*'fnd base rates'!M$117)\n+($O693*'fnd base rates'!M$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,13)))","v":0},121642.83528,null,485258229,"485","258","229",1,8,121642.83528,15205,0,15205,null,null,null,null,null,15205,0,15205,null,null,{"$f":"BC693-BA693","v":0}]
[485,485258248,"SALEM ACADEMY",{"$f":"'fnd enro'!D694","v":0},{"$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":2},{"$f":"'fnd enro'!J694","v":0},{"$f":"'fnd enro'!K694","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L694","v":0},{"$f":"'fnd enro'!M694","v":0},{"$f":"'fnd enro'!N694","v":0},{"$f":"'fnd enro'!O694","v":0},{"$f":"'fnd enro'!P694","v":1},{"$f":"'fnd enro'!R694","v":2},1,{"$f":"VALUE('fnd enro'!Q694)","v":11},null,{"$f":"(($D694*'fnd base rates'!C$107)\n+($E694*'fnd base rates'!C$108)\n+($F694*'fnd base rates'!C$109)\n+($G694*'fnd base rates'!C$110)\n+($H694*'fnd base rates'!C$111)\n+($I694*'fnd base rates'!C$112)\n+($J694*'fnd base rates'!C$113)\n+($K694*'fnd base rates'!C$114)\n+($M694*'fnd base rates'!C$116)\n+($N694*'fnd base rates'!C$117)\n+($O694*'fnd base rates'!C$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,3)))\n*$R694","v":1156.542692},{"$f":"(($D694*'fnd base rates'!D$107)\n+($E694*'fnd base rates'!D$108)\n+($F694*'fnd base rates'!D$109)\n+($G694*'fnd base rates'!D$110)\n+($H694*'fnd base rates'!D$111)\n+($I694*'fnd base rates'!D$112)\n+($J694*'fnd base rates'!D$113)\n+($K694*'fnd base rates'!D$114)\n+($M694*'fnd base rates'!D$116)\n+($N694*'fnd base rates'!D$117)\n+($O694*'fnd base rates'!D$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,4)))\n*$R694","v":1926.3400000000001},{"$f":"(($D694*'fnd base rates'!E$107)\n+($E694*'fnd base rates'!E$108)\n+($F694*'fnd base rates'!E$109)\n+($G694*'fnd base rates'!E$110)\n+($H694*'fnd base rates'!E$111)\n+($I694*'fnd base rates'!E$112)\n+($J694*'fnd base rates'!E$113)\n+($K694*'fnd base rates'!E$114)\n+($M694*'fnd base rates'!E$116)\n+($N694*'fnd base rates'!E$117)\n+($O694*'fnd base rates'!E$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,5)))\n*$R694","v":13691.860752000001},{"$f":"(($D694*'fnd base rates'!F$107)\n+($E694*'fnd base rates'!F$108)\n+($F694*'fnd base rates'!F$109)\n+($G694*'fnd base rates'!F$110)\n+($H694*'fnd base rates'!F$111)\n+($I694*'fnd base rates'!F$112)\n+($J694*'fnd base rates'!F$113)\n+($K694*'fnd base rates'!F$114)\n+($M694*'fnd base rates'!F$116)\n+($N694*'fnd base rates'!F$117)\n+($O694*'fnd base rates'!F$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,6)))\n*$R694","v":1773.7728240000001},{"$f":"(($D694*'fnd base rates'!G$107)\n+($E694*'fnd base rates'!G$108)\n+($F694*'fnd base rates'!G$109)\n+($G694*'fnd base rates'!G$110)\n+($H694*'fnd base rates'!G$111)\n+($I694*'fnd base rates'!G$112)\n+($J694*'fnd base rates'!G$113)\n+($K694*'fnd base rates'!G$114)\n+($M694*'fnd base rates'!G$116)\n+($N694*'fnd base rates'!G$117)\n+($O694*'fnd base rates'!G$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,7)))\n*$R694","v":515.3965639999999},{"$f":"(($D694*'fnd base rates'!H$107)\n+($E694*'fnd base rates'!H$108)\n+($F694*'fnd base rates'!H$109)\n+($G694*'fnd base rates'!H$110)\n+($H694*'fnd base rates'!H$111)\n+($I694*'fnd base rates'!H$112)\n+($J694*'fnd base rates'!H$113)\n+($K694*'fnd base rates'!H$114)\n+($M694*'fnd base rates'!H$116)\n+($N694*'fnd base rates'!H$117)\n+($O694*'fnd base rates'!H$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,8)))","v":1684.917868},{"$f":"(($D694*'fnd base rates'!I$107)\n+($E694*'fnd base rates'!I$108)\n+($F694*'fnd base rates'!I$109)\n+($G694*'fnd base rates'!I$110)\n+($H694*'fnd base rates'!I$111)\n+($I694*'fnd base rates'!I$112)\n+($J694*'fnd base rates'!I$113)\n+($K694*'fnd base rates'!I$114)\n+($M694*'fnd base rates'!I$116)\n+($N694*'fnd base rates'!I$117)\n+($O694*'fnd base rates'!I$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,9)))\n*$R694","v":1008.49},{"$f":"(($D694*'fnd base rates'!J$107)\n+($E694*'fnd base rates'!J$108)\n+($F694*'fnd base rates'!J$109)\n+($G694*'fnd base rates'!J$110)\n+($H694*'fnd base rates'!J$111)\n+($I694*'fnd base rates'!J$112)\n+($J694*'fnd base rates'!J$113)\n+($K694*'fnd base rates'!J$114)\n+($M694*'fnd base rates'!J$116)\n+($N694*'fnd base rates'!J$117)\n+($O694*'fnd base rates'!J$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,10)))\n*$R694","v":1961.27},{"$f":"(($D694*'fnd base rates'!K$107)\n+($E694*'fnd base rates'!K$108)\n+($F694*'fnd base rates'!K$109)\n+($G694*'fnd base rates'!K$110)\n+($H694*'fnd base rates'!K$111)\n+($I694*'fnd base rates'!K$112)\n+($J694*'fnd base rates'!K$113)\n+($K694*'fnd base rates'!K$114)\n+($M694*'fnd base rates'!K$116)\n+($N694*'fnd base rates'!K$117)\n+($O694*'fnd base rates'!K$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,11)))\n*$R694","v":2300.11976},{"$f":"(($D694*'fnd base rates'!L$107)\n+($E694*'fnd base rates'!L$108)\n+($F694*'fnd base rates'!L$109)\n+($G694*'fnd base rates'!L$110)\n+($H694*'fnd base rates'!L$111)\n+($I694*'fnd base rates'!L$112)\n+($J694*'fnd base rates'!L$113)\n+($K694*'fnd base rates'!L$114)\n+($M694*'fnd base rates'!L$116)\n+($N694*'fnd base rates'!L$117)\n+($O694*'fnd base rates'!L$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,12)))","v":3363.8433600000003},{"$f":"(($D694*'fnd base rates'!M$107)\n+($E694*'fnd base rates'!M$108)\n+($F694*'fnd base rates'!M$109)\n+($G694*'fnd base rates'!M$110)\n+($H694*'fnd base rates'!M$111)\n+($I694*'fnd base rates'!M$112)\n+($J694*'fnd base rates'!M$113)\n+($K694*'fnd base rates'!M$114)\n+($M694*'fnd base rates'!M$116)\n+($N694*'fnd base rates'!M$117)\n+($O694*'fnd base rates'!M$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,13)))","v":0},29382.553820000001,null,485258248,"485","258","248",1,2,29382.553820000001,14691,0,14691,null,null,null,null,null,14691,0,14691,null,null,{"$f":"BC694-BA694","v":0}]
[485,485258258,"SALEM ACADEMY",{"$f":"'fnd enro'!D695","v":0},{"$f":"'fnd enro'!E695","v":0},{"$f":"'fnd enro'!F695","v":0},{"$f":"'fnd enro'!G695","v":0},{"$f":"'fnd enro'!H695","v":199},{"$f":"'fnd enro'!I695","v":254},{"$f":"'fnd enro'!J695","v":0},{"$f":"'fnd enro'!K695","v":17.485800000000001},{"$f":"'fnd enro'!L695","v":0},{"$f":"'fnd enro'!M695","v":0},{"$f":"'fnd enro'!N695","v":6},{"$f":"'fnd enro'!O695","v":7},{"$f":"'fnd enro'!P695","v":240},{"$f":"'fnd enro'!R695","v":453},1,{"$f":"VALUE('fnd enro'!Q695)","v":10},null,{"$f":"(($D695*'fnd base rates'!C$107)\n+($E695*'fnd base rates'!C$108)\n+($F695*'fnd base rates'!C$109)\n+($G695*'fnd base rates'!C$110)\n+($H695*'fnd base rates'!C$111)\n+($I695*'fnd base rates'!C$112)\n+($J695*'fnd base rates'!C$113)\n+($K695*'fnd base rates'!C$114)\n+($M695*'fnd base rates'!C$116)\n+($N695*'fnd base rates'!C$117)\n+($O695*'fnd base rates'!C$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,3)))\n*$R695","v":263389.41973800003},{"$f":"(($D695*'fnd base rates'!D$107)\n+($E695*'fnd base rates'!D$108)\n+($F695*'fnd base rates'!D$109)\n+($G695*'fnd base rates'!D$110)\n+($H695*'fnd base rates'!D$111)\n+($I695*'fnd base rates'!D$112)\n+($J695*'fnd base rates'!D$113)\n+($K695*'fnd base rates'!D$114)\n+($M695*'fnd base rates'!D$116)\n+($N695*'fnd base rates'!D$117)\n+($O695*'fnd base rates'!D$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,4)))\n*$R695","v":439114.6},{"$f":"(($D695*'fnd base rates'!E$107)\n+($E695*'fnd base rates'!E$108)\n+($F695*'fnd base rates'!E$109)\n+($G695*'fnd base rates'!E$110)\n+($H695*'fnd base rates'!E$111)\n+($I695*'fnd base rates'!E$112)\n+($J695*'fnd base rates'!E$113)\n+($K695*'fnd base rates'!E$114)\n+($M695*'fnd base rates'!E$116)\n+($N695*'fnd base rates'!E$117)\n+($O695*'fnd base rates'!E$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,5)))\n*$R695","v":2832950.530328},{"$f":"(($D695*'fnd base rates'!F$107)\n+($E695*'fnd base rates'!F$108)\n+($F695*'fnd base rates'!F$109)\n+($G695*'fnd base rates'!F$110)\n+($H695*'fnd base rates'!F$111)\n+($I695*'fnd base rates'!F$112)\n+($J695*'fnd base rates'!F$113)\n+($K695*'fnd base rates'!F$114)\n+($M695*'fnd base rates'!F$116)\n+($N695*'fnd base rates'!F$117)\n+($O695*'fnd base rates'!F$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,6)))\n*$R695","v":425690.41463600006},{"$f":"(($D695*'fnd base rates'!G$107)\n+($E695*'fnd base rates'!G$108)\n+($F695*'fnd base rates'!G$109)\n+($G695*'fnd base rates'!G$110)\n+($H695*'fnd base rates'!G$111)\n+($I695*'fnd base rates'!G$112)\n+($J695*'fnd base rates'!G$113)\n+($K695*'fnd base rates'!G$114)\n+($M695*'fnd base rates'!G$116)\n+($N695*'fnd base rates'!G$117)\n+($O695*'fnd base rates'!G$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,7)))\n*$R695","v":118530.23674600001},{"$f":"(($D695*'fnd base rates'!H$107)\n+($E695*'fnd base rates'!H$108)\n+($F695*'fnd base rates'!H$109)\n+($G695*'fnd base rates'!H$110)\n+($H695*'fnd base rates'!H$111)\n+($I695*'fnd base rates'!H$112)\n+($J695*'fnd base rates'!H$113)\n+($K695*'fnd base rates'!H$114)\n+($M695*'fnd base rates'!H$116)\n+($N695*'fnd base rates'!H$117)\n+($O695*'fnd base rates'!H$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,8)))","v":322715.93710200005},{"$f":"(($D695*'fnd base rates'!I$107)\n+($E695*'fnd base rates'!I$108)\n+($F695*'fnd base rates'!I$109)\n+($G695*'fnd base rates'!I$110)\n+($H695*'fnd base rates'!I$111)\n+($I695*'fnd base rates'!I$112)\n+($J695*'fnd base rates'!I$113)\n+($K695*'fnd base rates'!I$114)\n+($M695*'fnd base rates'!I$116)\n+($N695*'fnd base rates'!I$117)\n+($O695*'fnd base rates'!I$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,9)))\n*$R695","v":217019.52000000002},{"$f":"(($D695*'fnd base rates'!J$107)\n+($E695*'fnd base rates'!J$108)\n+($F695*'fnd base rates'!J$109)\n+($G695*'fnd base rates'!J$110)\n+($H695*'fnd base rates'!J$111)\n+($I695*'fnd base rates'!J$112)\n+($J695*'fnd base rates'!J$113)\n+($K695*'fnd base rates'!J$114)\n+($M695*'fnd base rates'!J$116)\n+($N695*'fnd base rates'!J$117)\n+($O695*'fnd base rates'!J$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,10)))\n*$R695","v":380833.80000000005},{"$f":"(($D695*'fnd base rates'!K$107)\n+($E695*'fnd base rates'!K$108)\n+($F695*'fnd base rates'!K$109)\n+($G695*'fnd base rates'!K$110)\n+($H695*'fnd base rates'!K$111)\n+($I695*'fnd base rates'!K$112)\n+($J695*'fnd base rates'!K$113)\n+($K695*'fnd base rates'!K$114)\n+($M695*'fnd base rates'!K$116)\n+($N695*'fnd base rates'!K$117)\n+($O695*'fnd base rates'!K$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,11)))\n*$R695","v":531378.72564000008},{"$f":"(($D695*'fnd base rates'!L$107)\n+($E695*'fnd base rates'!L$108)\n+($F695*'fnd base rates'!L$109)\n+($G695*'fnd base rates'!L$110)\n+($H695*'fnd base rates'!L$111)\n+($I695*'fnd base rates'!L$112)\n+($J695*'fnd base rates'!L$113)\n+($K695*'fnd base rates'!L$114)\n+($M695*'fnd base rates'!L$116)\n+($N695*'fnd base rates'!L$117)\n+($O695*'fnd base rates'!L$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,12)))","v":794836.29604000004},{"$f":"(($D695*'fnd base rates'!M$107)\n+($E695*'fnd base rates'!M$108)\n+($F695*'fnd base rates'!M$109)\n+($G695*'fnd base rates'!M$110)\n+($H695*'fnd base rates'!M$111)\n+($I695*'fnd base rates'!M$112)\n+($J695*'fnd base rates'!M$113)\n+($K695*'fnd base rates'!M$114)\n+($M695*'fnd base rates'!M$116)\n+($N695*'fnd base rates'!M$117)\n+($O695*'fnd base rates'!M$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,13)))","v":0},6326459.4802299999,null,485258258,"485","258","258",1,453,6326459.4802299999,13966,0,13966,null,null,null,null,null,13966,0,13966,null,null,{"$f":"BC695-BA695","v":0}]
[485,485258291,"SALEM ACADEMY",{"$f":"'fnd enro'!D696","v":0},{"$f":"'fnd enro'!E696","v":0},{"$f":"'fnd enro'!F696","v":0},{"$f":"'fnd enro'!G696","v":0},{"$f":"'fnd enro'!H696","v":4},{"$f":"'fnd enro'!I696","v":5},{"$f":"'fnd enro'!J696","v":0},{"$f":"'fnd enro'!K696","v":0.34739999999999999},{"$f":"'fnd enro'!L696","v":0},{"$f":"'fnd enro'!M696","v":0},{"$f":"'fnd enro'!N696","v":0},{"$f":"'fnd enro'!O696","v":0},{"$f":"'fnd enro'!P696","v":9},{"$f":"'fnd enro'!R696","v":9},1,{"$f":"VALUE('fnd enro'!Q696)","v":5},null,{"$f":"(($D696*'fnd base rates'!C$107)\n+($E696*'fnd base rates'!C$108)\n+($F696*'fnd base rates'!C$109)\n+($G696*'fnd base rates'!C$110)\n+($H696*'fnd base rates'!C$111)\n+($I696*'fnd base rates'!C$112)\n+($J696*'fnd base rates'!C$113)\n+($K696*'fnd base rates'!C$114)\n+($M696*'fnd base rates'!C$116)\n+($N696*'fnd base rates'!C$117)\n+($O696*'fnd base rates'!C$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,3)))\n*$R696","v":5366.9821140000004},{"$f":"(($D696*'fnd base rates'!D$107)\n+($E696*'fnd base rates'!D$108)\n+($F696*'fnd base rates'!D$109)\n+($G696*'fnd base rates'!D$110)\n+($H696*'fnd base rates'!D$111)\n+($I696*'fnd base rates'!D$112)\n+($J696*'fnd base rates'!D$113)\n+($K696*'fnd base rates'!D$114)\n+($M696*'fnd base rates'!D$116)\n+($N696*'fnd base rates'!D$117)\n+($O696*'fnd base rates'!D$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,4)))\n*$R696","v":9438.66},{"$f":"(($D696*'fnd base rates'!E$107)\n+($E696*'fnd base rates'!E$108)\n+($F696*'fnd base rates'!E$109)\n+($G696*'fnd base rates'!E$110)\n+($H696*'fnd base rates'!E$111)\n+($I696*'fnd base rates'!E$112)\n+($J696*'fnd base rates'!E$113)\n+($K696*'fnd base rates'!E$114)\n+($M696*'fnd base rates'!E$116)\n+($N696*'fnd base rates'!E$117)\n+($O696*'fnd base rates'!E$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,5)))\n*$R696","v":63320.913383999999},{"$f":"(($D696*'fnd base rates'!F$107)\n+($E696*'fnd base rates'!F$108)\n+($F696*'fnd base rates'!F$109)\n+($G696*'fnd base rates'!F$110)\n+($H696*'fnd base rates'!F$111)\n+($I696*'fnd base rates'!F$112)\n+($J696*'fnd base rates'!F$113)\n+($K696*'fnd base rates'!F$114)\n+($M696*'fnd base rates'!F$116)\n+($N696*'fnd base rates'!F$117)\n+($O696*'fnd base rates'!F$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,6)))\n*$R696","v":8415.9377079999995},{"$f":"(($D696*'fnd base rates'!G$107)\n+($E696*'fnd base rates'!G$108)\n+($F696*'fnd base rates'!G$109)\n+($G696*'fnd base rates'!G$110)\n+($H696*'fnd base rates'!G$111)\n+($I696*'fnd base rates'!G$112)\n+($J696*'fnd base rates'!G$113)\n+($K696*'fnd base rates'!G$114)\n+($M696*'fnd base rates'!G$116)\n+($N696*'fnd base rates'!G$117)\n+($O696*'fnd base rates'!G$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,7)))\n*$R696","v":2702.3795380000001},{"$f":"(($D696*'fnd base rates'!H$107)\n+($E696*'fnd base rates'!H$108)\n+($F696*'fnd base rates'!H$109)\n+($G696*'fnd base rates'!H$110)\n+($H696*'fnd base rates'!H$111)\n+($I696*'fnd base rates'!H$112)\n+($J696*'fnd base rates'!H$113)\n+($K696*'fnd base rates'!H$114)\n+($M696*'fnd base rates'!H$116)\n+($N696*'fnd base rates'!H$117)\n+($O696*'fnd base rates'!H$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,8)))","v":6419.4604060000001},{"$f":"(($D696*'fnd base rates'!I$107)\n+($E696*'fnd base rates'!I$108)\n+($F696*'fnd base rates'!I$109)\n+($G696*'fnd base rates'!I$110)\n+($H696*'fnd base rates'!I$111)\n+($I696*'fnd base rates'!I$112)\n+($J696*'fnd base rates'!I$113)\n+($K696*'fnd base rates'!I$114)\n+($M696*'fnd base rates'!I$116)\n+($N696*'fnd base rates'!I$117)\n+($O696*'fnd base rates'!I$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,9)))\n*$R696","v":4589.63},{"$f":"(($D696*'fnd base rates'!J$107)\n+($E696*'fnd base rates'!J$108)\n+($F696*'fnd base rates'!J$109)\n+($G696*'fnd base rates'!J$110)\n+($H696*'fnd base rates'!J$111)\n+($I696*'fnd base rates'!J$112)\n+($J696*'fnd base rates'!J$113)\n+($K696*'fnd base rates'!J$114)\n+($M696*'fnd base rates'!J$116)\n+($N696*'fnd base rates'!J$117)\n+($O696*'fnd base rates'!J$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,10)))\n*$R696","v":9107.93},{"$f":"(($D696*'fnd base rates'!K$107)\n+($E696*'fnd base rates'!K$108)\n+($F696*'fnd base rates'!K$109)\n+($G696*'fnd base rates'!K$110)\n+($H696*'fnd base rates'!K$111)\n+($I696*'fnd base rates'!K$112)\n+($J696*'fnd base rates'!K$113)\n+($K696*'fnd base rates'!K$114)\n+($M696*'fnd base rates'!K$116)\n+($N696*'fnd base rates'!K$117)\n+($O696*'fnd base rates'!K$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,11)))\n*$R696","v":10478.938920000001},{"$f":"(($D696*'fnd base rates'!L$107)\n+($E696*'fnd base rates'!L$108)\n+($F696*'fnd base rates'!L$109)\n+($G696*'fnd base rates'!L$110)\n+($H696*'fnd base rates'!L$111)\n+($I696*'fnd base rates'!L$112)\n+($J696*'fnd base rates'!L$113)\n+($K696*'fnd base rates'!L$114)\n+($M696*'fnd base rates'!L$116)\n+($N696*'fnd base rates'!L$117)\n+($O696*'fnd base rates'!L$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,12)))","v":16926.91012},{"$f":"(($D696*'fnd base rates'!M$107)\n+($E696*'fnd base rates'!M$108)\n+($F696*'fnd base rates'!M$109)\n+($G696*'fnd base rates'!M$110)\n+($H696*'fnd base rates'!M$111)\n+($I696*'fnd base rates'!M$112)\n+($J696*'fnd base rates'!M$113)\n+($K696*'fnd base rates'!M$114)\n+($M696*'fnd base rates'!M$116)\n+($N696*'fnd base rates'!M$117)\n+($O696*'fnd base rates'!M$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,13)))","v":0},136767.74218999999,null,485258291,"485","258","291",1,9,136767.74218999999,15196,0,15196,null,null,null,null,null,15196,0,15196,null,null,{"$f":"BC696-BA696","v":0}]
[485,485258295,"SALEM ACADEMY",{"$f":"'fnd enro'!D697","v":0},{"$f":"'fnd enro'!E697","v":0},{"$f":"'fnd enro'!F697","v":0},{"$f":"'fnd enro'!G697","v":0},{"$f":"'fnd enro'!H697","v":1},{"$f":"'fnd enro'!I697","v":1},{"$f":"'fnd enro'!J697","v":0},{"$f":"'fnd enro'!K697","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L697","v":0},{"$f":"'fnd enro'!M697","v":0},{"$f":"'fnd enro'!N697","v":0},{"$f":"'fnd enro'!O697","v":0},{"$f":"'fnd enro'!P697","v":2},{"$f":"'fnd enro'!R697","v":2},1,{"$f":"VALUE('fnd enro'!Q697)","v":5},null,{"$f":"(($D697*'fnd base rates'!C$107)\n+($E697*'fnd base rates'!C$108)\n+($F697*'fnd base rates'!C$109)\n+($G697*'fnd base rates'!C$110)\n+($H697*'fnd base rates'!C$111)\n+($I697*'fnd base rates'!C$112)\n+($J697*'fnd base rates'!C$113)\n+($K697*'fnd base rates'!C$114)\n+($M697*'fnd base rates'!C$116)\n+($N697*'fnd base rates'!C$117)\n+($O697*'fnd base rates'!C$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,3)))\n*$R697","v":1192.6626920000001},{"$f":"(($D697*'fnd base rates'!D$107)\n+($E697*'fnd base rates'!D$108)\n+($F697*'fnd base rates'!D$109)\n+($G697*'fnd base rates'!D$110)\n+($H697*'fnd base rates'!D$111)\n+($I697*'fnd base rates'!D$112)\n+($J697*'fnd base rates'!D$113)\n+($K697*'fnd base rates'!D$114)\n+($M697*'fnd base rates'!D$116)\n+($N697*'fnd base rates'!D$117)\n+($O697*'fnd base rates'!D$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,4)))\n*$R697","v":2097.48},{"$f":"(($D697*'fnd base rates'!E$107)\n+($E697*'fnd base rates'!E$108)\n+($F697*'fnd base rates'!E$109)\n+($G697*'fnd base rates'!E$110)\n+($H697*'fnd base rates'!E$111)\n+($I697*'fnd base rates'!E$112)\n+($J697*'fnd base rates'!E$113)\n+($K697*'fnd base rates'!E$114)\n+($M697*'fnd base rates'!E$116)\n+($N697*'fnd base rates'!E$117)\n+($O697*'fnd base rates'!E$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,5)))\n*$R697","v":13909.900752000001},{"$f":"(($D697*'fnd base rates'!F$107)\n+($E697*'fnd base rates'!F$108)\n+($F697*'fnd base rates'!F$109)\n+($G697*'fnd base rates'!F$110)\n+($H697*'fnd base rates'!F$111)\n+($I697*'fnd base rates'!F$112)\n+($J697*'fnd base rates'!F$113)\n+($K697*'fnd base rates'!F$114)\n+($M697*'fnd base rates'!F$116)\n+($N697*'fnd base rates'!F$117)\n+($O697*'fnd base rates'!F$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,6)))\n*$R697","v":1882.2628240000001},{"$f":"(($D697*'fnd base rates'!G$107)\n+($E697*'fnd base rates'!G$108)\n+($F697*'fnd base rates'!G$109)\n+($G697*'fnd base rates'!G$110)\n+($H697*'fnd base rates'!G$111)\n+($I697*'fnd base rates'!G$112)\n+($J697*'fnd base rates'!G$113)\n+($K697*'fnd base rates'!G$114)\n+($M697*'fnd base rates'!G$116)\n+($N697*'fnd base rates'!G$117)\n+($O697*'fnd base rates'!G$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,7)))\n*$R697","v":601.036564},{"$f":"(($D697*'fnd base rates'!H$107)\n+($E697*'fnd base rates'!H$108)\n+($F697*'fnd base rates'!H$109)\n+($G697*'fnd base rates'!H$110)\n+($H697*'fnd base rates'!H$111)\n+($I697*'fnd base rates'!H$112)\n+($J697*'fnd base rates'!H$113)\n+($K697*'fnd base rates'!H$114)\n+($M697*'fnd base rates'!H$116)\n+($N697*'fnd base rates'!H$117)\n+($O697*'fnd base rates'!H$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,8)))","v":1392.697868},{"$f":"(($D697*'fnd base rates'!I$107)\n+($E697*'fnd base rates'!I$108)\n+($F697*'fnd base rates'!I$109)\n+($G697*'fnd base rates'!I$110)\n+($H697*'fnd base rates'!I$111)\n+($I697*'fnd base rates'!I$112)\n+($J697*'fnd base rates'!I$113)\n+($K697*'fnd base rates'!I$114)\n+($M697*'fnd base rates'!I$116)\n+($N697*'fnd base rates'!I$117)\n+($O697*'fnd base rates'!I$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,9)))\n*$R697","v":1012.89},{"$f":"(($D697*'fnd base rates'!J$107)\n+($E697*'fnd base rates'!J$108)\n+($F697*'fnd base rates'!J$109)\n+($G697*'fnd base rates'!J$110)\n+($H697*'fnd base rates'!J$111)\n+($I697*'fnd base rates'!J$112)\n+($J697*'fnd base rates'!J$113)\n+($K697*'fnd base rates'!J$114)\n+($M697*'fnd base rates'!J$116)\n+($N697*'fnd base rates'!J$117)\n+($O697*'fnd base rates'!J$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,10)))\n*$R697","v":1987.8799999999999},{"$f":"(($D697*'fnd base rates'!K$107)\n+($E697*'fnd base rates'!K$108)\n+($F697*'fnd base rates'!K$109)\n+($G697*'fnd base rates'!K$110)\n+($H697*'fnd base rates'!K$111)\n+($I697*'fnd base rates'!K$112)\n+($J697*'fnd base rates'!K$113)\n+($K697*'fnd base rates'!K$114)\n+($M697*'fnd base rates'!K$116)\n+($N697*'fnd base rates'!K$117)\n+($O697*'fnd base rates'!K$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,11)))\n*$R697","v":2332.21976},{"$f":"(($D697*'fnd base rates'!L$107)\n+($E697*'fnd base rates'!L$108)\n+($F697*'fnd base rates'!L$109)\n+($G697*'fnd base rates'!L$110)\n+($H697*'fnd base rates'!L$111)\n+($I697*'fnd base rates'!L$112)\n+($J697*'fnd base rates'!L$113)\n+($K697*'fnd base rates'!L$114)\n+($M697*'fnd base rates'!L$116)\n+($N697*'fnd base rates'!L$117)\n+($O697*'fnd base rates'!L$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,12)))","v":3777.4633600000002},{"$f":"(($D697*'fnd base rates'!M$107)\n+($E697*'fnd base rates'!M$108)\n+($F697*'fnd base rates'!M$109)\n+($G697*'fnd base rates'!M$110)\n+($H697*'fnd base rates'!M$111)\n+($I697*'fnd base rates'!M$112)\n+($J697*'fnd base rates'!M$113)\n+($K697*'fnd base rates'!M$114)\n+($M697*'fnd base rates'!M$116)\n+($N697*'fnd base rates'!M$117)\n+($O697*'fnd base rates'!M$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,13)))","v":0},30186.493820000003,null,485258295,"485","258","295",1,2,30186.493820000003,15093,0,15093,null,null,null,null,null,15093,0,15093,null,null,{"$f":"BC697-BA697","v":0}]
[485,485258305,"SALEM ACADEMY",{"$f":"'fnd enro'!D698","v":0},{"$f":"'fnd enro'!E698","v":0},{"$f":"'fnd enro'!F698","v":0},{"$f":"'fnd enro'!G698","v":0},{"$f":"'fnd enro'!H698","v":1},{"$f":"'fnd enro'!I698","v":0},{"$f":"'fnd enro'!J698","v":0},{"$f":"'fnd enro'!K698","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L698","v":0},{"$f":"'fnd enro'!M698","v":0},{"$f":"'fnd enro'!N698","v":0},{"$f":"'fnd enro'!O698","v":0},{"$f":"'fnd enro'!P698","v":0},{"$f":"'fnd enro'!R698","v":1},1,{"$f":"VALUE('fnd enro'!Q698)","v":4},null,{"$f":"(($D698*'fnd base rates'!C$107)\n+($E698*'fnd base rates'!C$108)\n+($F698*'fnd base rates'!C$109)\n+($G698*'fnd base rates'!C$110)\n+($H698*'fnd base rates'!C$111)\n+($I698*'fnd base rates'!C$112)\n+($J698*'fnd base rates'!C$113)\n+($K698*'fnd base rates'!C$114)\n+($M698*'fnd base rates'!C$116)\n+($N698*'fnd base rates'!C$117)\n+($O698*'fnd base rates'!C$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,3)))\n*$R698","v":536.46134600000005},{"$f":"(($D698*'fnd base rates'!D$107)\n+($E698*'fnd base rates'!D$108)\n+($F698*'fnd base rates'!D$109)\n+($G698*'fnd base rates'!D$110)\n+($H698*'fnd base rates'!D$111)\n+($I698*'fnd base rates'!D$112)\n+($J698*'fnd base rates'!D$113)\n+($K698*'fnd base rates'!D$114)\n+($M698*'fnd base rates'!D$116)\n+($N698*'fnd base rates'!D$117)\n+($O698*'fnd base rates'!D$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,4)))\n*$R698","v":765.08},{"$f":"(($D698*'fnd base rates'!E$107)\n+($E698*'fnd base rates'!E$108)\n+($F698*'fnd base rates'!E$109)\n+($G698*'fnd base rates'!E$110)\n+($H698*'fnd base rates'!E$111)\n+($I698*'fnd base rates'!E$112)\n+($J698*'fnd base rates'!E$113)\n+($K698*'fnd base rates'!E$114)\n+($M698*'fnd base rates'!E$116)\n+($N698*'fnd base rates'!E$117)\n+($O698*'fnd base rates'!E$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,5)))\n*$R698","v":3459.480376},{"$f":"(($D698*'fnd base rates'!F$107)\n+($E698*'fnd base rates'!F$108)\n+($F698*'fnd base rates'!F$109)\n+($G698*'fnd base rates'!F$110)\n+($H698*'fnd base rates'!F$111)\n+($I698*'fnd base rates'!F$112)\n+($J698*'fnd base rates'!F$113)\n+($K698*'fnd base rates'!F$114)\n+($M698*'fnd base rates'!F$116)\n+($N698*'fnd base rates'!F$117)\n+($O698*'fnd base rates'!F$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,6)))\n*$R698","v":995.37641200000007},{"$f":"(($D698*'fnd base rates'!G$107)\n+($E698*'fnd base rates'!G$108)\n+($F698*'fnd base rates'!G$109)\n+($G698*'fnd base rates'!G$110)\n+($H698*'fnd base rates'!G$111)\n+($I698*'fnd base rates'!G$112)\n+($J698*'fnd base rates'!G$113)\n+($K698*'fnd base rates'!G$114)\n+($M698*'fnd base rates'!G$116)\n+($N698*'fnd base rates'!G$117)\n+($O698*'fnd base rates'!G$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,7)))\n*$R698","v":168.453282},{"$f":"(($D698*'fnd base rates'!H$107)\n+($E698*'fnd base rates'!H$108)\n+($F698*'fnd base rates'!H$109)\n+($G698*'fnd base rates'!H$110)\n+($H698*'fnd base rates'!H$111)\n+($I698*'fnd base rates'!H$112)\n+($J698*'fnd base rates'!H$113)\n+($K698*'fnd base rates'!H$114)\n+($M698*'fnd base rates'!H$116)\n+($N698*'fnd base rates'!H$117)\n+($O698*'fnd base rates'!H$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D698*'fnd base rates'!I$107)\n+($E698*'fnd base rates'!I$108)\n+($F698*'fnd base rates'!I$109)\n+($G698*'fnd base rates'!I$110)\n+($H698*'fnd base rates'!I$111)\n+($I698*'fnd base rates'!I$112)\n+($J698*'fnd base rates'!I$113)\n+($K698*'fnd base rates'!I$114)\n+($M698*'fnd base rates'!I$116)\n+($N698*'fnd base rates'!I$117)\n+($O698*'fnd base rates'!I$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,9)))\n*$R698","v":362.69},{"$f":"(($D698*'fnd base rates'!J$107)\n+($E698*'fnd base rates'!J$108)\n+($F698*'fnd base rates'!J$109)\n+($G698*'fnd base rates'!J$110)\n+($H698*'fnd base rates'!J$111)\n+($I698*'fnd base rates'!J$112)\n+($J698*'fnd base rates'!J$113)\n+($K698*'fnd base rates'!J$114)\n+($M698*'fnd base rates'!J$116)\n+($N698*'fnd base rates'!J$117)\n+($O698*'fnd base rates'!J$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,10)))\n*$R698","v":248.81},{"$f":"(($D698*'fnd base rates'!K$107)\n+($E698*'fnd base rates'!K$108)\n+($F698*'fnd base rates'!K$109)\n+($G698*'fnd base rates'!K$110)\n+($H698*'fnd base rates'!K$111)\n+($I698*'fnd base rates'!K$112)\n+($J698*'fnd base rates'!K$113)\n+($K698*'fnd base rates'!K$114)\n+($M698*'fnd base rates'!K$116)\n+($N698*'fnd base rates'!K$117)\n+($O698*'fnd base rates'!K$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,11)))\n*$R698","v":1182.1598799999999},{"$f":"(($D698*'fnd base rates'!L$107)\n+($E698*'fnd base rates'!L$108)\n+($F698*'fnd base rates'!L$109)\n+($G698*'fnd base rates'!L$110)\n+($H698*'fnd base rates'!L$111)\n+($I698*'fnd base rates'!L$112)\n+($J698*'fnd base rates'!L$113)\n+($K698*'fnd base rates'!L$114)\n+($M698*'fnd base rates'!L$116)\n+($N698*'fnd base rates'!L$117)\n+($O698*'fnd base rates'!L$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D698*'fnd base rates'!M$107)\n+($E698*'fnd base rates'!M$108)\n+($F698*'fnd base rates'!M$109)\n+($G698*'fnd base rates'!M$110)\n+($H698*'fnd base rates'!M$111)\n+($I698*'fnd base rates'!M$112)\n+($J698*'fnd base rates'!M$113)\n+($K698*'fnd base rates'!M$114)\n+($M698*'fnd base rates'!M$116)\n+($N698*'fnd base rates'!M$117)\n+($O698*'fnd base rates'!M$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,485258305,"485","258","305",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC698-BA698","v":0}]
[486,486348017,"LEARNING FIRST",{"$f":"'fnd enro'!D699","v":0},{"$f":"'fnd enro'!E699","v":0},{"$f":"'fnd enro'!F699","v":1},{"$f":"'fnd enro'!G699","v":2},{"$f":"'fnd enro'!H699","v":0},{"$f":"'fnd enro'!I699","v":0},{"$f":"'fnd enro'!J699","v":0},{"$f":"'fnd enro'!K699","v":0.1158},{"$f":"'fnd enro'!L699","v":0},{"$f":"'fnd enro'!M699","v":3},{"$f":"'fnd enro'!N699","v":0},{"$f":"'fnd enro'!O699","v":0},{"$f":"'fnd enro'!P699","v":3},{"$f":"'fnd enro'!R699","v":3},1,{"$f":"VALUE('fnd enro'!Q699)","v":6},null,{"$f":"(($D699*'fnd base rates'!C$107)\n+($E699*'fnd base rates'!C$108)\n+($F699*'fnd base rates'!C$109)\n+($G699*'fnd base rates'!C$110)\n+($H699*'fnd base rates'!C$111)\n+($I699*'fnd base rates'!C$112)\n+($J699*'fnd base rates'!C$113)\n+($K699*'fnd base rates'!C$114)\n+($M699*'fnd base rates'!C$116)\n+($N699*'fnd base rates'!C$117)\n+($O699*'fnd base rates'!C$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,3)))\n*$R699","v":2108.1340380000001},{"$f":"(($D699*'fnd base rates'!D$107)\n+($E699*'fnd base rates'!D$108)\n+($F699*'fnd base rates'!D$109)\n+($G699*'fnd base rates'!D$110)\n+($H699*'fnd base rates'!D$111)\n+($I699*'fnd base rates'!D$112)\n+($J699*'fnd base rates'!D$113)\n+($K699*'fnd base rates'!D$114)\n+($M699*'fnd base rates'!D$116)\n+($N699*'fnd base rates'!D$117)\n+($O699*'fnd base rates'!D$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,4)))\n*$R699","v":3751.4100000000003},{"$f":"(($D699*'fnd base rates'!E$107)\n+($E699*'fnd base rates'!E$108)\n+($F699*'fnd base rates'!E$109)\n+($G699*'fnd base rates'!E$110)\n+($H699*'fnd base rates'!E$111)\n+($I699*'fnd base rates'!E$112)\n+($J699*'fnd base rates'!E$113)\n+($K699*'fnd base rates'!E$114)\n+($M699*'fnd base rates'!E$116)\n+($N699*'fnd base rates'!E$117)\n+($O699*'fnd base rates'!E$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,5)))\n*$R699","v":24389.511128000002},{"$f":"(($D699*'fnd base rates'!F$107)\n+($E699*'fnd base rates'!F$108)\n+($F699*'fnd base rates'!F$109)\n+($G699*'fnd base rates'!F$110)\n+($H699*'fnd base rates'!F$111)\n+($I699*'fnd base rates'!F$112)\n+($J699*'fnd base rates'!F$113)\n+($K699*'fnd base rates'!F$114)\n+($M699*'fnd base rates'!F$116)\n+($N699*'fnd base rates'!F$117)\n+($O699*'fnd base rates'!F$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,6)))\n*$R699","v":4273.3992360000002},{"$f":"(($D699*'fnd base rates'!G$107)\n+($E699*'fnd base rates'!G$108)\n+($F699*'fnd base rates'!G$109)\n+($G699*'fnd base rates'!G$110)\n+($H699*'fnd base rates'!G$111)\n+($I699*'fnd base rates'!G$112)\n+($J699*'fnd base rates'!G$113)\n+($K699*'fnd base rates'!G$114)\n+($M699*'fnd base rates'!G$116)\n+($N699*'fnd base rates'!G$117)\n+($O699*'fnd base rates'!G$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,7)))\n*$R699","v":1060.189846},{"$f":"(($D699*'fnd base rates'!H$107)\n+($E699*'fnd base rates'!H$108)\n+($F699*'fnd base rates'!H$109)\n+($G699*'fnd base rates'!H$110)\n+($H699*'fnd base rates'!H$111)\n+($I699*'fnd base rates'!H$112)\n+($J699*'fnd base rates'!H$113)\n+($K699*'fnd base rates'!H$114)\n+($M699*'fnd base rates'!H$116)\n+($N699*'fnd base rates'!H$117)\n+($O699*'fnd base rates'!H$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,8)))","v":2016.7768020000001},{"$f":"(($D699*'fnd base rates'!I$107)\n+($E699*'fnd base rates'!I$108)\n+($F699*'fnd base rates'!I$109)\n+($G699*'fnd base rates'!I$110)\n+($H699*'fnd base rates'!I$111)\n+($I699*'fnd base rates'!I$112)\n+($J699*'fnd base rates'!I$113)\n+($K699*'fnd base rates'!I$114)\n+($M699*'fnd base rates'!I$116)\n+($N699*'fnd base rates'!I$117)\n+($O699*'fnd base rates'!I$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,9)))\n*$R699","v":1512.3000000000002},{"$f":"(($D699*'fnd base rates'!J$107)\n+($E699*'fnd base rates'!J$108)\n+($F699*'fnd base rates'!J$109)\n+($G699*'fnd base rates'!J$110)\n+($H699*'fnd base rates'!J$111)\n+($I699*'fnd base rates'!J$112)\n+($J699*'fnd base rates'!J$113)\n+($K699*'fnd base rates'!J$114)\n+($M699*'fnd base rates'!J$116)\n+($N699*'fnd base rates'!J$117)\n+($O699*'fnd base rates'!J$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,10)))\n*$R699","v":2382.2999999999997},{"$f":"(($D699*'fnd base rates'!K$107)\n+($E699*'fnd base rates'!K$108)\n+($F699*'fnd base rates'!K$109)\n+($G699*'fnd base rates'!K$110)\n+($H699*'fnd base rates'!K$111)\n+($I699*'fnd base rates'!K$112)\n+($J699*'fnd base rates'!K$113)\n+($K699*'fnd base rates'!K$114)\n+($M699*'fnd base rates'!K$116)\n+($N699*'fnd base rates'!K$117)\n+($O699*'fnd base rates'!K$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,11)))\n*$R699","v":4210.9796399999996},{"$f":"(($D699*'fnd base rates'!L$107)\n+($E699*'fnd base rates'!L$108)\n+($F699*'fnd base rates'!L$109)\n+($G699*'fnd base rates'!L$110)\n+($H699*'fnd base rates'!L$111)\n+($I699*'fnd base rates'!L$112)\n+($J699*'fnd base rates'!L$113)\n+($K699*'fnd base rates'!L$114)\n+($M699*'fnd base rates'!L$116)\n+($N699*'fnd base rates'!L$117)\n+($O699*'fnd base rates'!L$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,12)))","v":6633.7700400000003},{"$f":"(($D699*'fnd base rates'!M$107)\n+($E699*'fnd base rates'!M$108)\n+($F699*'fnd base rates'!M$109)\n+($G699*'fnd base rates'!M$110)\n+($H699*'fnd base rates'!M$111)\n+($I699*'fnd base rates'!M$112)\n+($J699*'fnd base rates'!M$113)\n+($K699*'fnd base rates'!M$114)\n+($M699*'fnd base rates'!M$116)\n+($N699*'fnd base rates'!M$117)\n+($O699*'fnd base rates'!M$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,13)))","v":0},52338.770730000011,null,486348017,"486","348","017",1,3,52338.770730000011,17446,0,17446,null,null,null,null,null,17446,0,17446,null,null,{"$f":"BC699-BA699","v":0}]
[486,486348151,"LEARNING FIRST",{"$f":"'fnd enro'!D700","v":0},{"$f":"'fnd enro'!E700","v":0},{"$f":"'fnd enro'!F700","v":0},{"$f":"'fnd enro'!G700","v":2},{"$f":"'fnd enro'!H700","v":0},{"$f":"'fnd enro'!I700","v":0},{"$f":"'fnd enro'!J700","v":0},{"$f":"'fnd enro'!K700","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L700","v":0},{"$f":"'fnd enro'!M700","v":0},{"$f":"'fnd enro'!N700","v":0},{"$f":"'fnd enro'!O700","v":0},{"$f":"'fnd enro'!P700","v":2},{"$f":"'fnd enro'!R700","v":2},1,{"$f":"VALUE('fnd enro'!Q700)","v":7},null,{"$f":"(($D700*'fnd base rates'!C$107)\n+($E700*'fnd base rates'!C$108)\n+($F700*'fnd base rates'!C$109)\n+($G700*'fnd base rates'!C$110)\n+($H700*'fnd base rates'!C$111)\n+($I700*'fnd base rates'!C$112)\n+($J700*'fnd base rates'!C$113)\n+($K700*'fnd base rates'!C$114)\n+($M700*'fnd base rates'!C$116)\n+($N700*'fnd base rates'!C$117)\n+($O700*'fnd base rates'!C$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,3)))\n*$R700","v":1210.2026920000001},{"$f":"(($D700*'fnd base rates'!D$107)\n+($E700*'fnd base rates'!D$108)\n+($F700*'fnd base rates'!D$109)\n+($G700*'fnd base rates'!D$110)\n+($H700*'fnd base rates'!D$111)\n+($I700*'fnd base rates'!D$112)\n+($J700*'fnd base rates'!D$113)\n+($K700*'fnd base rates'!D$114)\n+($M700*'fnd base rates'!D$116)\n+($N700*'fnd base rates'!D$117)\n+($O700*'fnd base rates'!D$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,4)))\n*$R700","v":2180.6000000000004},{"$f":"(($D700*'fnd base rates'!E$107)\n+($E700*'fnd base rates'!E$108)\n+($F700*'fnd base rates'!E$109)\n+($G700*'fnd base rates'!E$110)\n+($H700*'fnd base rates'!E$111)\n+($I700*'fnd base rates'!E$112)\n+($J700*'fnd base rates'!E$113)\n+($K700*'fnd base rates'!E$114)\n+($M700*'fnd base rates'!E$116)\n+($N700*'fnd base rates'!E$117)\n+($O700*'fnd base rates'!E$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,5)))\n*$R700","v":14110.520752},{"$f":"(($D700*'fnd base rates'!F$107)\n+($E700*'fnd base rates'!F$108)\n+($F700*'fnd base rates'!F$109)\n+($G700*'fnd base rates'!F$110)\n+($H700*'fnd base rates'!F$111)\n+($I700*'fnd base rates'!F$112)\n+($J700*'fnd base rates'!F$113)\n+($K700*'fnd base rates'!F$114)\n+($M700*'fnd base rates'!F$116)\n+($N700*'fnd base rates'!F$117)\n+($O700*'fnd base rates'!F$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,6)))\n*$R700","v":2494.892824},{"$f":"(($D700*'fnd base rates'!G$107)\n+($E700*'fnd base rates'!G$108)\n+($F700*'fnd base rates'!G$109)\n+($G700*'fnd base rates'!G$110)\n+($H700*'fnd base rates'!G$111)\n+($I700*'fnd base rates'!G$112)\n+($J700*'fnd base rates'!G$113)\n+($K700*'fnd base rates'!G$114)\n+($M700*'fnd base rates'!G$116)\n+($N700*'fnd base rates'!G$117)\n+($O700*'fnd base rates'!G$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,7)))\n*$R700","v":621.62656400000003},{"$f":"(($D700*'fnd base rates'!H$107)\n+($E700*'fnd base rates'!H$108)\n+($F700*'fnd base rates'!H$109)\n+($G700*'fnd base rates'!H$110)\n+($H700*'fnd base rates'!H$111)\n+($I700*'fnd base rates'!H$112)\n+($J700*'fnd base rates'!H$113)\n+($K700*'fnd base rates'!H$114)\n+($M700*'fnd base rates'!H$116)\n+($N700*'fnd base rates'!H$117)\n+($O700*'fnd base rates'!H$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,8)))","v":1094.0978680000001},{"$f":"(($D700*'fnd base rates'!I$107)\n+($E700*'fnd base rates'!I$108)\n+($F700*'fnd base rates'!I$109)\n+($G700*'fnd base rates'!I$110)\n+($H700*'fnd base rates'!I$111)\n+($I700*'fnd base rates'!I$112)\n+($J700*'fnd base rates'!I$113)\n+($K700*'fnd base rates'!I$114)\n+($M700*'fnd base rates'!I$116)\n+($N700*'fnd base rates'!I$117)\n+($O700*'fnd base rates'!I$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,9)))\n*$R700","v":869.82},{"$f":"(($D700*'fnd base rates'!J$107)\n+($E700*'fnd base rates'!J$108)\n+($F700*'fnd base rates'!J$109)\n+($G700*'fnd base rates'!J$110)\n+($H700*'fnd base rates'!J$111)\n+($I700*'fnd base rates'!J$112)\n+($J700*'fnd base rates'!J$113)\n+($K700*'fnd base rates'!J$114)\n+($M700*'fnd base rates'!J$116)\n+($N700*'fnd base rates'!J$117)\n+($O700*'fnd base rates'!J$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,10)))\n*$R700","v":1640.6999999999998},{"$f":"(($D700*'fnd base rates'!K$107)\n+($E700*'fnd base rates'!K$108)\n+($F700*'fnd base rates'!K$109)\n+($G700*'fnd base rates'!K$110)\n+($H700*'fnd base rates'!K$111)\n+($I700*'fnd base rates'!K$112)\n+($J700*'fnd base rates'!K$113)\n+($K700*'fnd base rates'!K$114)\n+($M700*'fnd base rates'!K$116)\n+($N700*'fnd base rates'!K$117)\n+($O700*'fnd base rates'!K$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,11)))\n*$R700","v":2200.4197599999998},{"$f":"(($D700*'fnd base rates'!L$107)\n+($E700*'fnd base rates'!L$108)\n+($F700*'fnd base rates'!L$109)\n+($G700*'fnd base rates'!L$110)\n+($H700*'fnd base rates'!L$111)\n+($I700*'fnd base rates'!L$112)\n+($J700*'fnd base rates'!L$113)\n+($K700*'fnd base rates'!L$114)\n+($M700*'fnd base rates'!L$116)\n+($N700*'fnd base rates'!L$117)\n+($O700*'fnd base rates'!L$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,12)))","v":3919.41336},{"$f":"(($D700*'fnd base rates'!M$107)\n+($E700*'fnd base rates'!M$108)\n+($F700*'fnd base rates'!M$109)\n+($G700*'fnd base rates'!M$110)\n+($H700*'fnd base rates'!M$111)\n+($I700*'fnd base rates'!M$112)\n+($J700*'fnd base rates'!M$113)\n+($K700*'fnd base rates'!M$114)\n+($M700*'fnd base rates'!M$116)\n+($N700*'fnd base rates'!M$117)\n+($O700*'fnd base rates'!M$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,13)))","v":0},30342.293819999999,null,486348151,"486","348","151",1,2,30342.293819999999,15171,0,15171,null,null,null,null,null,15171,0,15171,null,null,{"$f":"BC700-BA700","v":0}]
[486,486348153,"LEARNING FIRST",{"$f":"'fnd enro'!D701","v":0},{"$f":"'fnd enro'!E701","v":0},{"$f":"'fnd enro'!F701","v":0},{"$f":"'fnd enro'!G701","v":1},{"$f":"'fnd enro'!H701","v":0},{"$f":"'fnd enro'!I701","v":0},{"$f":"'fnd enro'!J701","v":0},{"$f":"'fnd enro'!K701","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L701","v":0},{"$f":"'fnd enro'!M701","v":0},{"$f":"'fnd enro'!N701","v":0},{"$f":"'fnd enro'!O701","v":0},{"$f":"'fnd enro'!P701","v":0},{"$f":"'fnd enro'!R701","v":1},1,{"$f":"VALUE('fnd enro'!Q701)","v":10},null,{"$f":"(($D701*'fnd base rates'!C$107)\n+($E701*'fnd base rates'!C$108)\n+($F701*'fnd base rates'!C$109)\n+($G701*'fnd base rates'!C$110)\n+($H701*'fnd base rates'!C$111)\n+($I701*'fnd base rates'!C$112)\n+($J701*'fnd base rates'!C$113)\n+($K701*'fnd base rates'!C$114)\n+($M701*'fnd base rates'!C$116)\n+($N701*'fnd base rates'!C$117)\n+($O701*'fnd base rates'!C$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,3)))\n*$R701","v":536.46134600000005},{"$f":"(($D701*'fnd base rates'!D$107)\n+($E701*'fnd base rates'!D$108)\n+($F701*'fnd base rates'!D$109)\n+($G701*'fnd base rates'!D$110)\n+($H701*'fnd base rates'!D$111)\n+($I701*'fnd base rates'!D$112)\n+($J701*'fnd base rates'!D$113)\n+($K701*'fnd base rates'!D$114)\n+($M701*'fnd base rates'!D$116)\n+($N701*'fnd base rates'!D$117)\n+($O701*'fnd base rates'!D$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,4)))\n*$R701","v":765.08},{"$f":"(($D701*'fnd base rates'!E$107)\n+($E701*'fnd base rates'!E$108)\n+($F701*'fnd base rates'!E$109)\n+($G701*'fnd base rates'!E$110)\n+($H701*'fnd base rates'!E$111)\n+($I701*'fnd base rates'!E$112)\n+($J701*'fnd base rates'!E$113)\n+($K701*'fnd base rates'!E$114)\n+($M701*'fnd base rates'!E$116)\n+($N701*'fnd base rates'!E$117)\n+($O701*'fnd base rates'!E$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,5)))\n*$R701","v":3880.4303760000003},{"$f":"(($D701*'fnd base rates'!F$107)\n+($E701*'fnd base rates'!F$108)\n+($F701*'fnd base rates'!F$109)\n+($G701*'fnd base rates'!F$110)\n+($H701*'fnd base rates'!F$111)\n+($I701*'fnd base rates'!F$112)\n+($J701*'fnd base rates'!F$113)\n+($K701*'fnd base rates'!F$114)\n+($M701*'fnd base rates'!F$116)\n+($N701*'fnd base rates'!F$117)\n+($O701*'fnd base rates'!F$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,6)))\n*$R701","v":1247.446412},{"$f":"(($D701*'fnd base rates'!G$107)\n+($E701*'fnd base rates'!G$108)\n+($F701*'fnd base rates'!G$109)\n+($G701*'fnd base rates'!G$110)\n+($H701*'fnd base rates'!G$111)\n+($I701*'fnd base rates'!G$112)\n+($J701*'fnd base rates'!G$113)\n+($K701*'fnd base rates'!G$114)\n+($M701*'fnd base rates'!G$116)\n+($N701*'fnd base rates'!G$117)\n+($O701*'fnd base rates'!G$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,7)))\n*$R701","v":156.793282},{"$f":"(($D701*'fnd base rates'!H$107)\n+($E701*'fnd base rates'!H$108)\n+($F701*'fnd base rates'!H$109)\n+($G701*'fnd base rates'!H$110)\n+($H701*'fnd base rates'!H$111)\n+($I701*'fnd base rates'!H$112)\n+($J701*'fnd base rates'!H$113)\n+($K701*'fnd base rates'!H$114)\n+($M701*'fnd base rates'!H$116)\n+($N701*'fnd base rates'!H$117)\n+($O701*'fnd base rates'!H$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D701*'fnd base rates'!I$107)\n+($E701*'fnd base rates'!I$108)\n+($F701*'fnd base rates'!I$109)\n+($G701*'fnd base rates'!I$110)\n+($H701*'fnd base rates'!I$111)\n+($I701*'fnd base rates'!I$112)\n+($J701*'fnd base rates'!I$113)\n+($K701*'fnd base rates'!I$114)\n+($M701*'fnd base rates'!I$116)\n+($N701*'fnd base rates'!I$117)\n+($O701*'fnd base rates'!I$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,9)))\n*$R701","v":306.35000000000002},{"$f":"(($D701*'fnd base rates'!J$107)\n+($E701*'fnd base rates'!J$108)\n+($F701*'fnd base rates'!J$109)\n+($G701*'fnd base rates'!J$110)\n+($H701*'fnd base rates'!J$111)\n+($I701*'fnd base rates'!J$112)\n+($J701*'fnd base rates'!J$113)\n+($K701*'fnd base rates'!J$114)\n+($M701*'fnd base rates'!J$116)\n+($N701*'fnd base rates'!J$117)\n+($O701*'fnd base rates'!J$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,10)))\n*$R701","v":152.32},{"$f":"(($D701*'fnd base rates'!K$107)\n+($E701*'fnd base rates'!K$108)\n+($F701*'fnd base rates'!K$109)\n+($G701*'fnd base rates'!K$110)\n+($H701*'fnd base rates'!K$111)\n+($I701*'fnd base rates'!K$112)\n+($J701*'fnd base rates'!K$113)\n+($K701*'fnd base rates'!K$114)\n+($M701*'fnd base rates'!K$116)\n+($N701*'fnd base rates'!K$117)\n+($O701*'fnd base rates'!K$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,11)))\n*$R701","v":1100.2098799999999},{"$f":"(($D701*'fnd base rates'!L$107)\n+($E701*'fnd base rates'!L$108)\n+($F701*'fnd base rates'!L$109)\n+($G701*'fnd base rates'!L$110)\n+($H701*'fnd base rates'!L$111)\n+($I701*'fnd base rates'!L$112)\n+($J701*'fnd base rates'!L$113)\n+($K701*'fnd base rates'!L$114)\n+($M701*'fnd base rates'!L$116)\n+($N701*'fnd base rates'!L$117)\n+($O701*'fnd base rates'!L$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D701*'fnd base rates'!M$107)\n+($E701*'fnd base rates'!M$108)\n+($F701*'fnd base rates'!M$109)\n+($G701*'fnd base rates'!M$110)\n+($H701*'fnd base rates'!M$111)\n+($I701*'fnd base rates'!M$112)\n+($J701*'fnd base rates'!M$113)\n+($K701*'fnd base rates'!M$114)\n+($M701*'fnd base rates'!M$116)\n+($N701*'fnd base rates'!M$117)\n+($O701*'fnd base rates'!M$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,13)))","v":0},10114.68691,null,486348153,"486","348","153",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC701-BA701","v":0}]
[486,486348186,"LEARNING FIRST",{"$f":"'fnd enro'!D702","v":0},{"$f":"'fnd enro'!E702","v":0},{"$f":"'fnd enro'!F702","v":0},{"$f":"'fnd enro'!G702","v":3},{"$f":"'fnd enro'!H702","v":0},{"$f":"'fnd enro'!I702","v":0},{"$f":"'fnd enro'!J702","v":0},{"$f":"'fnd enro'!K702","v":0.1158},{"$f":"'fnd enro'!L702","v":0},{"$f":"'fnd enro'!M702","v":1},{"$f":"'fnd enro'!N702","v":0},{"$f":"'fnd enro'!O702","v":0},{"$f":"'fnd enro'!P702","v":3},{"$f":"'fnd enro'!R702","v":3},1,{"$f":"VALUE('fnd enro'!Q702)","v":7},null,{"$f":"(($D702*'fnd base rates'!C$107)\n+($E702*'fnd base rates'!C$108)\n+($F702*'fnd base rates'!C$109)\n+($G702*'fnd base rates'!C$110)\n+($H702*'fnd base rates'!C$111)\n+($I702*'fnd base rates'!C$112)\n+($J702*'fnd base rates'!C$113)\n+($K702*'fnd base rates'!C$114)\n+($M702*'fnd base rates'!C$116)\n+($N702*'fnd base rates'!C$117)\n+($O702*'fnd base rates'!C$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,3)))\n*$R702","v":1916.4640380000001},{"$f":"(($D702*'fnd base rates'!D$107)\n+($E702*'fnd base rates'!D$108)\n+($F702*'fnd base rates'!D$109)\n+($G702*'fnd base rates'!D$110)\n+($H702*'fnd base rates'!D$111)\n+($I702*'fnd base rates'!D$112)\n+($J702*'fnd base rates'!D$113)\n+($K702*'fnd base rates'!D$114)\n+($M702*'fnd base rates'!D$116)\n+($N702*'fnd base rates'!D$117)\n+($O702*'fnd base rates'!D$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,4)))\n*$R702","v":3447.92},{"$f":"(($D702*'fnd base rates'!E$107)\n+($E702*'fnd base rates'!E$108)\n+($F702*'fnd base rates'!E$109)\n+($G702*'fnd base rates'!E$110)\n+($H702*'fnd base rates'!E$111)\n+($I702*'fnd base rates'!E$112)\n+($J702*'fnd base rates'!E$113)\n+($K702*'fnd base rates'!E$114)\n+($M702*'fnd base rates'!E$116)\n+($N702*'fnd base rates'!E$117)\n+($O702*'fnd base rates'!E$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,5)))\n*$R702","v":22404.871127999999},{"$f":"(($D702*'fnd base rates'!F$107)\n+($E702*'fnd base rates'!F$108)\n+($F702*'fnd base rates'!F$109)\n+($G702*'fnd base rates'!F$110)\n+($H702*'fnd base rates'!F$111)\n+($I702*'fnd base rates'!F$112)\n+($J702*'fnd base rates'!F$113)\n+($K702*'fnd base rates'!F$114)\n+($M702*'fnd base rates'!F$116)\n+($N702*'fnd base rates'!F$117)\n+($O702*'fnd base rates'!F$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,6)))\n*$R702","v":3919.3592359999998},{"$f":"(($D702*'fnd base rates'!G$107)\n+($E702*'fnd base rates'!G$108)\n+($F702*'fnd base rates'!G$109)\n+($G702*'fnd base rates'!G$110)\n+($H702*'fnd base rates'!G$111)\n+($I702*'fnd base rates'!G$112)\n+($J702*'fnd base rates'!G$113)\n+($K702*'fnd base rates'!G$114)\n+($M702*'fnd base rates'!G$116)\n+($N702*'fnd base rates'!G$117)\n+($O702*'fnd base rates'!G$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,7)))\n*$R702","v":983.00984600000004},{"$f":"(($D702*'fnd base rates'!H$107)\n+($E702*'fnd base rates'!H$108)\n+($F702*'fnd base rates'!H$109)\n+($G702*'fnd base rates'!H$110)\n+($H702*'fnd base rates'!H$111)\n+($I702*'fnd base rates'!H$112)\n+($J702*'fnd base rates'!H$113)\n+($K702*'fnd base rates'!H$114)\n+($M702*'fnd base rates'!H$116)\n+($N702*'fnd base rates'!H$117)\n+($O702*'fnd base rates'!H$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,8)))","v":1767.576802},{"$f":"(($D702*'fnd base rates'!I$107)\n+($E702*'fnd base rates'!I$108)\n+($F702*'fnd base rates'!I$109)\n+($G702*'fnd base rates'!I$110)\n+($H702*'fnd base rates'!I$111)\n+($I702*'fnd base rates'!I$112)\n+($J702*'fnd base rates'!I$113)\n+($K702*'fnd base rates'!I$114)\n+($M702*'fnd base rates'!I$116)\n+($N702*'fnd base rates'!I$117)\n+($O702*'fnd base rates'!I$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,9)))\n*$R702","v":1380.5900000000001},{"$f":"(($D702*'fnd base rates'!J$107)\n+($E702*'fnd base rates'!J$108)\n+($F702*'fnd base rates'!J$109)\n+($G702*'fnd base rates'!J$110)\n+($H702*'fnd base rates'!J$111)\n+($I702*'fnd base rates'!J$112)\n+($J702*'fnd base rates'!J$113)\n+($K702*'fnd base rates'!J$114)\n+($M702*'fnd base rates'!J$116)\n+($N702*'fnd base rates'!J$117)\n+($O702*'fnd base rates'!J$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,10)))\n*$R702","v":2486.35},{"$f":"(($D702*'fnd base rates'!K$107)\n+($E702*'fnd base rates'!K$108)\n+($F702*'fnd base rates'!K$109)\n+($G702*'fnd base rates'!K$110)\n+($H702*'fnd base rates'!K$111)\n+($I702*'fnd base rates'!K$112)\n+($J702*'fnd base rates'!K$113)\n+($K702*'fnd base rates'!K$114)\n+($M702*'fnd base rates'!K$116)\n+($N702*'fnd base rates'!K$117)\n+($O702*'fnd base rates'!K$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,11)))\n*$R702","v":3604.0796399999995},{"$f":"(($D702*'fnd base rates'!L$107)\n+($E702*'fnd base rates'!L$108)\n+($F702*'fnd base rates'!L$109)\n+($G702*'fnd base rates'!L$110)\n+($H702*'fnd base rates'!L$111)\n+($I702*'fnd base rates'!L$112)\n+($J702*'fnd base rates'!L$113)\n+($K702*'fnd base rates'!L$114)\n+($M702*'fnd base rates'!L$116)\n+($N702*'fnd base rates'!L$117)\n+($O702*'fnd base rates'!L$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,12)))","v":6157.2900399999999},{"$f":"(($D702*'fnd base rates'!M$107)\n+($E702*'fnd base rates'!M$108)\n+($F702*'fnd base rates'!M$109)\n+($G702*'fnd base rates'!M$110)\n+($H702*'fnd base rates'!M$111)\n+($I702*'fnd base rates'!M$112)\n+($J702*'fnd base rates'!M$113)\n+($K702*'fnd base rates'!M$114)\n+($M702*'fnd base rates'!M$116)\n+($N702*'fnd base rates'!M$117)\n+($O702*'fnd base rates'!M$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,13)))","v":0},48067.510729999995,null,486348186,"486","348","186",1,3,48067.510729999995,16023,0,16023,null,null,null,null,null,16023,0,16023,null,null,{"$f":"BC702-BA702","v":0}]
[486,486348214,"LEARNING FIRST",{"$f":"'fnd enro'!D703","v":0},{"$f":"'fnd enro'!E703","v":0},{"$f":"'fnd enro'!F703","v":0},{"$f":"'fnd enro'!G703","v":0},{"$f":"'fnd enro'!H703","v":2},{"$f":"'fnd enro'!I703","v":0},{"$f":"'fnd enro'!J703","v":0},{"$f":"'fnd enro'!K703","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L703","v":0},{"$f":"'fnd enro'!M703","v":0},{"$f":"'fnd enro'!N703","v":0},{"$f":"'fnd enro'!O703","v":0},{"$f":"'fnd enro'!P703","v":1},{"$f":"'fnd enro'!R703","v":2},1,{"$f":"VALUE('fnd enro'!Q703)","v":8},null,{"$f":"(($D703*'fnd base rates'!C$107)\n+($E703*'fnd base rates'!C$108)\n+($F703*'fnd base rates'!C$109)\n+($G703*'fnd base rates'!C$110)\n+($H703*'fnd base rates'!C$111)\n+($I703*'fnd base rates'!C$112)\n+($J703*'fnd base rates'!C$113)\n+($K703*'fnd base rates'!C$114)\n+($M703*'fnd base rates'!C$116)\n+($N703*'fnd base rates'!C$117)\n+($O703*'fnd base rates'!C$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,3)))\n*$R703","v":1145.1226920000001},{"$f":"(($D703*'fnd base rates'!D$107)\n+($E703*'fnd base rates'!D$108)\n+($F703*'fnd base rates'!D$109)\n+($G703*'fnd base rates'!D$110)\n+($H703*'fnd base rates'!D$111)\n+($I703*'fnd base rates'!D$112)\n+($J703*'fnd base rates'!D$113)\n+($K703*'fnd base rates'!D$114)\n+($M703*'fnd base rates'!D$116)\n+($N703*'fnd base rates'!D$117)\n+($O703*'fnd base rates'!D$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,4)))\n*$R703","v":1872.24},{"$f":"(($D703*'fnd base rates'!E$107)\n+($E703*'fnd base rates'!E$108)\n+($F703*'fnd base rates'!E$109)\n+($G703*'fnd base rates'!E$110)\n+($H703*'fnd base rates'!E$111)\n+($I703*'fnd base rates'!E$112)\n+($J703*'fnd base rates'!E$113)\n+($K703*'fnd base rates'!E$114)\n+($M703*'fnd base rates'!E$116)\n+($N703*'fnd base rates'!E$117)\n+($O703*'fnd base rates'!E$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,5)))\n*$R703","v":10258.320752},{"$f":"(($D703*'fnd base rates'!F$107)\n+($E703*'fnd base rates'!F$108)\n+($F703*'fnd base rates'!F$109)\n+($G703*'fnd base rates'!F$110)\n+($H703*'fnd base rates'!F$111)\n+($I703*'fnd base rates'!F$112)\n+($J703*'fnd base rates'!F$113)\n+($K703*'fnd base rates'!F$114)\n+($M703*'fnd base rates'!F$116)\n+($N703*'fnd base rates'!F$117)\n+($O703*'fnd base rates'!F$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,6)))\n*$R703","v":1990.7528240000001},{"$f":"(($D703*'fnd base rates'!G$107)\n+($E703*'fnd base rates'!G$108)\n+($F703*'fnd base rates'!G$109)\n+($G703*'fnd base rates'!G$110)\n+($H703*'fnd base rates'!G$111)\n+($I703*'fnd base rates'!G$112)\n+($J703*'fnd base rates'!G$113)\n+($K703*'fnd base rates'!G$114)\n+($M703*'fnd base rates'!G$116)\n+($N703*'fnd base rates'!G$117)\n+($O703*'fnd base rates'!G$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,7)))\n*$R703","v":498.91656399999999},{"$f":"(($D703*'fnd base rates'!H$107)\n+($E703*'fnd base rates'!H$108)\n+($F703*'fnd base rates'!H$109)\n+($G703*'fnd base rates'!H$110)\n+($H703*'fnd base rates'!H$111)\n+($I703*'fnd base rates'!H$112)\n+($J703*'fnd base rates'!H$113)\n+($K703*'fnd base rates'!H$114)\n+($M703*'fnd base rates'!H$116)\n+($N703*'fnd base rates'!H$117)\n+($O703*'fnd base rates'!H$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,8)))","v":1071.717868},{"$f":"(($D703*'fnd base rates'!I$107)\n+($E703*'fnd base rates'!I$108)\n+($F703*'fnd base rates'!I$109)\n+($G703*'fnd base rates'!I$110)\n+($H703*'fnd base rates'!I$111)\n+($I703*'fnd base rates'!I$112)\n+($J703*'fnd base rates'!I$113)\n+($K703*'fnd base rates'!I$114)\n+($M703*'fnd base rates'!I$116)\n+($N703*'fnd base rates'!I$117)\n+($O703*'fnd base rates'!I$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,9)))\n*$R703","v":860.6},{"$f":"(($D703*'fnd base rates'!J$107)\n+($E703*'fnd base rates'!J$108)\n+($F703*'fnd base rates'!J$109)\n+($G703*'fnd base rates'!J$110)\n+($H703*'fnd base rates'!J$111)\n+($I703*'fnd base rates'!J$112)\n+($J703*'fnd base rates'!J$113)\n+($K703*'fnd base rates'!J$114)\n+($M703*'fnd base rates'!J$116)\n+($N703*'fnd base rates'!J$117)\n+($O703*'fnd base rates'!J$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,10)))\n*$R703","v":1200.26},{"$f":"(($D703*'fnd base rates'!K$107)\n+($E703*'fnd base rates'!K$108)\n+($F703*'fnd base rates'!K$109)\n+($G703*'fnd base rates'!K$110)\n+($H703*'fnd base rates'!K$111)\n+($I703*'fnd base rates'!K$112)\n+($J703*'fnd base rates'!K$113)\n+($K703*'fnd base rates'!K$114)\n+($M703*'fnd base rates'!K$116)\n+($N703*'fnd base rates'!K$117)\n+($O703*'fnd base rates'!K$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,11)))\n*$R703","v":2364.3197599999999},{"$f":"(($D703*'fnd base rates'!L$107)\n+($E703*'fnd base rates'!L$108)\n+($F703*'fnd base rates'!L$109)\n+($G703*'fnd base rates'!L$110)\n+($H703*'fnd base rates'!L$111)\n+($I703*'fnd base rates'!L$112)\n+($J703*'fnd base rates'!L$113)\n+($K703*'fnd base rates'!L$114)\n+($M703*'fnd base rates'!L$116)\n+($N703*'fnd base rates'!L$117)\n+($O703*'fnd base rates'!L$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,12)))","v":3565.1133599999998},{"$f":"(($D703*'fnd base rates'!M$107)\n+($E703*'fnd base rates'!M$108)\n+($F703*'fnd base rates'!M$109)\n+($G703*'fnd base rates'!M$110)\n+($H703*'fnd base rates'!M$111)\n+($I703*'fnd base rates'!M$112)\n+($J703*'fnd base rates'!M$113)\n+($K703*'fnd base rates'!M$114)\n+($M703*'fnd base rates'!M$116)\n+($N703*'fnd base rates'!M$117)\n+($O703*'fnd base rates'!M$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,13)))","v":0},24827.363819999995,null,486348214,"486","348","214",1,2,24827.363819999995,12414,0,12414,null,null,null,null,null,12414,0,12414,null,null,{"$f":"BC703-BA703","v":0}]
[486,486348215,"LEARNING FIRST",{"$f":"'fnd enro'!D704","v":0},{"$f":"'fnd enro'!E704","v":0},{"$f":"'fnd enro'!F704","v":0},{"$f":"'fnd enro'!G704","v":1},{"$f":"'fnd enro'!H704","v":0},{"$f":"'fnd enro'!I704","v":0},{"$f":"'fnd enro'!J704","v":0},{"$f":"'fnd enro'!K704","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L704","v":0},{"$f":"'fnd enro'!M704","v":1},{"$f":"'fnd enro'!N704","v":0},{"$f":"'fnd enro'!O704","v":0},{"$f":"'fnd enro'!P704","v":1},{"$f":"'fnd enro'!R704","v":1},1,{"$f":"VALUE('fnd enro'!Q704)","v":10},null,{"$f":"(($D704*'fnd base rates'!C$107)\n+($E704*'fnd base rates'!C$108)\n+($F704*'fnd base rates'!C$109)\n+($G704*'fnd base rates'!C$110)\n+($H704*'fnd base rates'!C$111)\n+($I704*'fnd base rates'!C$112)\n+($J704*'fnd base rates'!C$113)\n+($K704*'fnd base rates'!C$114)\n+($M704*'fnd base rates'!C$116)\n+($N704*'fnd base rates'!C$117)\n+($O704*'fnd base rates'!C$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,3)))\n*$R704","v":716.93134600000008},{"$f":"(($D704*'fnd base rates'!D$107)\n+($E704*'fnd base rates'!D$108)\n+($F704*'fnd base rates'!D$109)\n+($G704*'fnd base rates'!D$110)\n+($H704*'fnd base rates'!D$111)\n+($I704*'fnd base rates'!D$112)\n+($J704*'fnd base rates'!D$113)\n+($K704*'fnd base rates'!D$114)\n+($M704*'fnd base rates'!D$116)\n+($N704*'fnd base rates'!D$117)\n+($O704*'fnd base rates'!D$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,4)))\n*$R704","v":1317.9},{"$f":"(($D704*'fnd base rates'!E$107)\n+($E704*'fnd base rates'!E$108)\n+($F704*'fnd base rates'!E$109)\n+($G704*'fnd base rates'!E$110)\n+($H704*'fnd base rates'!E$111)\n+($I704*'fnd base rates'!E$112)\n+($J704*'fnd base rates'!E$113)\n+($K704*'fnd base rates'!E$114)\n+($M704*'fnd base rates'!E$116)\n+($N704*'fnd base rates'!E$117)\n+($O704*'fnd base rates'!E$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,5)))\n*$R704","v":8787.9603760000009},{"$f":"(($D704*'fnd base rates'!F$107)\n+($E704*'fnd base rates'!F$108)\n+($F704*'fnd base rates'!F$109)\n+($G704*'fnd base rates'!F$110)\n+($H704*'fnd base rates'!F$111)\n+($I704*'fnd base rates'!F$112)\n+($J704*'fnd base rates'!F$113)\n+($K704*'fnd base rates'!F$114)\n+($M704*'fnd base rates'!F$116)\n+($N704*'fnd base rates'!F$117)\n+($O704*'fnd base rates'!F$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,6)))\n*$R704","v":1424.466412},{"$f":"(($D704*'fnd base rates'!G$107)\n+($E704*'fnd base rates'!G$108)\n+($F704*'fnd base rates'!G$109)\n+($G704*'fnd base rates'!G$110)\n+($H704*'fnd base rates'!G$111)\n+($I704*'fnd base rates'!G$112)\n+($J704*'fnd base rates'!G$113)\n+($K704*'fnd base rates'!G$114)\n+($M704*'fnd base rates'!G$116)\n+($N704*'fnd base rates'!G$117)\n+($O704*'fnd base rates'!G$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,7)))\n*$R704","v":385.333282},{"$f":"(($D704*'fnd base rates'!H$107)\n+($E704*'fnd base rates'!H$108)\n+($F704*'fnd base rates'!H$109)\n+($G704*'fnd base rates'!H$110)\n+($H704*'fnd base rates'!H$111)\n+($I704*'fnd base rates'!H$112)\n+($J704*'fnd base rates'!H$113)\n+($K704*'fnd base rates'!H$114)\n+($M704*'fnd base rates'!H$116)\n+($N704*'fnd base rates'!H$117)\n+($O704*'fnd base rates'!H$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,8)))","v":677.14893400000005},{"$f":"(($D704*'fnd base rates'!I$107)\n+($E704*'fnd base rates'!I$108)\n+($F704*'fnd base rates'!I$109)\n+($G704*'fnd base rates'!I$110)\n+($H704*'fnd base rates'!I$111)\n+($I704*'fnd base rates'!I$112)\n+($J704*'fnd base rates'!I$113)\n+($K704*'fnd base rates'!I$114)\n+($M704*'fnd base rates'!I$116)\n+($N704*'fnd base rates'!I$117)\n+($O704*'fnd base rates'!I$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,9)))\n*$R704","v":530.76},{"$f":"(($D704*'fnd base rates'!J$107)\n+($E704*'fnd base rates'!J$108)\n+($F704*'fnd base rates'!J$109)\n+($G704*'fnd base rates'!J$110)\n+($H704*'fnd base rates'!J$111)\n+($I704*'fnd base rates'!J$112)\n+($J704*'fnd base rates'!J$113)\n+($K704*'fnd base rates'!J$114)\n+($M704*'fnd base rates'!J$116)\n+($N704*'fnd base rates'!J$117)\n+($O704*'fnd base rates'!J$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,10)))\n*$R704","v":949.51},{"$f":"(($D704*'fnd base rates'!K$107)\n+($E704*'fnd base rates'!K$108)\n+($F704*'fnd base rates'!K$109)\n+($G704*'fnd base rates'!K$110)\n+($H704*'fnd base rates'!K$111)\n+($I704*'fnd base rates'!K$112)\n+($J704*'fnd base rates'!K$113)\n+($K704*'fnd base rates'!K$114)\n+($M704*'fnd base rates'!K$116)\n+($N704*'fnd base rates'!K$117)\n+($O704*'fnd base rates'!K$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,11)))\n*$R704","v":1403.6598799999999},{"$f":"(($D704*'fnd base rates'!L$107)\n+($E704*'fnd base rates'!L$108)\n+($F704*'fnd base rates'!L$109)\n+($G704*'fnd base rates'!L$110)\n+($H704*'fnd base rates'!L$111)\n+($I704*'fnd base rates'!L$112)\n+($J704*'fnd base rates'!L$113)\n+($K704*'fnd base rates'!L$114)\n+($M704*'fnd base rates'!L$116)\n+($N704*'fnd base rates'!L$117)\n+($O704*'fnd base rates'!L$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,12)))","v":2317.7266800000002},{"$f":"(($D704*'fnd base rates'!M$107)\n+($E704*'fnd base rates'!M$108)\n+($F704*'fnd base rates'!M$109)\n+($G704*'fnd base rates'!M$110)\n+($H704*'fnd base rates'!M$111)\n+($I704*'fnd base rates'!M$112)\n+($J704*'fnd base rates'!M$113)\n+($K704*'fnd base rates'!M$114)\n+($M704*'fnd base rates'!M$116)\n+($N704*'fnd base rates'!M$117)\n+($O704*'fnd base rates'!M$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,13)))","v":0},18511.396910000003,null,486348215,"486","348","215",1,1,18511.396910000003,18511,0,18511,null,null,null,null,null,18511,0,18511,null,null,{"$f":"BC704-BA704","v":0}]
[486,486348226,"LEARNING FIRST",{"$f":"'fnd enro'!D705","v":0},{"$f":"'fnd enro'!E705","v":0},{"$f":"'fnd enro'!F705","v":0},{"$f":"'fnd enro'!G705","v":2},{"$f":"'fnd enro'!H705","v":1},{"$f":"'fnd enro'!I705","v":0},{"$f":"'fnd enro'!J705","v":0},{"$f":"'fnd enro'!K705","v":0.1158},{"$f":"'fnd enro'!L705","v":0},{"$f":"'fnd enro'!M705","v":0},{"$f":"'fnd enro'!N705","v":0},{"$f":"'fnd enro'!O705","v":0},{"$f":"'fnd enro'!P705","v":3},{"$f":"'fnd enro'!R705","v":3},1,{"$f":"VALUE('fnd enro'!Q705)","v":9},null,{"$f":"(($D705*'fnd base rates'!C$107)\n+($E705*'fnd base rates'!C$108)\n+($F705*'fnd base rates'!C$109)\n+($G705*'fnd base rates'!C$110)\n+($H705*'fnd base rates'!C$111)\n+($I705*'fnd base rates'!C$112)\n+($J705*'fnd base rates'!C$113)\n+($K705*'fnd base rates'!C$114)\n+($M705*'fnd base rates'!C$116)\n+($N705*'fnd base rates'!C$117)\n+($O705*'fnd base rates'!C$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,3)))\n*$R705","v":1836.6640379999999},{"$f":"(($D705*'fnd base rates'!D$107)\n+($E705*'fnd base rates'!D$108)\n+($F705*'fnd base rates'!D$109)\n+($G705*'fnd base rates'!D$110)\n+($H705*'fnd base rates'!D$111)\n+($I705*'fnd base rates'!D$112)\n+($J705*'fnd base rates'!D$113)\n+($K705*'fnd base rates'!D$114)\n+($M705*'fnd base rates'!D$116)\n+($N705*'fnd base rates'!D$117)\n+($O705*'fnd base rates'!D$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,4)))\n*$R705","v":3372.0600000000004},{"$f":"(($D705*'fnd base rates'!E$107)\n+($E705*'fnd base rates'!E$108)\n+($F705*'fnd base rates'!E$109)\n+($G705*'fnd base rates'!E$110)\n+($H705*'fnd base rates'!E$111)\n+($I705*'fnd base rates'!E$112)\n+($J705*'fnd base rates'!E$113)\n+($K705*'fnd base rates'!E$114)\n+($M705*'fnd base rates'!E$116)\n+($N705*'fnd base rates'!E$117)\n+($O705*'fnd base rates'!E$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,5)))\n*$R705","v":21732.071128},{"$f":"(($D705*'fnd base rates'!F$107)\n+($E705*'fnd base rates'!F$108)\n+($F705*'fnd base rates'!F$109)\n+($G705*'fnd base rates'!F$110)\n+($H705*'fnd base rates'!F$111)\n+($I705*'fnd base rates'!F$112)\n+($J705*'fnd base rates'!F$113)\n+($K705*'fnd base rates'!F$114)\n+($M705*'fnd base rates'!F$116)\n+($N705*'fnd base rates'!F$117)\n+($O705*'fnd base rates'!F$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,6)))\n*$R705","v":3490.2692360000001},{"$f":"(($D705*'fnd base rates'!G$107)\n+($E705*'fnd base rates'!G$108)\n+($F705*'fnd base rates'!G$109)\n+($G705*'fnd base rates'!G$110)\n+($H705*'fnd base rates'!G$111)\n+($I705*'fnd base rates'!G$112)\n+($J705*'fnd base rates'!G$113)\n+($K705*'fnd base rates'!G$114)\n+($M705*'fnd base rates'!G$116)\n+($N705*'fnd base rates'!G$117)\n+($O705*'fnd base rates'!G$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,7)))\n*$R705","v":992.00984600000004},{"$f":"(($D705*'fnd base rates'!H$107)\n+($E705*'fnd base rates'!H$108)\n+($F705*'fnd base rates'!H$109)\n+($G705*'fnd base rates'!H$110)\n+($H705*'fnd base rates'!H$111)\n+($I705*'fnd base rates'!H$112)\n+($J705*'fnd base rates'!H$113)\n+($K705*'fnd base rates'!H$114)\n+($M705*'fnd base rates'!H$116)\n+($N705*'fnd base rates'!H$117)\n+($O705*'fnd base rates'!H$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,8)))","v":1648.4968020000001},{"$f":"(($D705*'fnd base rates'!I$107)\n+($E705*'fnd base rates'!I$108)\n+($F705*'fnd base rates'!I$109)\n+($G705*'fnd base rates'!I$110)\n+($H705*'fnd base rates'!I$111)\n+($I705*'fnd base rates'!I$112)\n+($J705*'fnd base rates'!I$113)\n+($K705*'fnd base rates'!I$114)\n+($M705*'fnd base rates'!I$116)\n+($N705*'fnd base rates'!I$117)\n+($O705*'fnd base rates'!I$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,9)))\n*$R705","v":1401.0300000000002},{"$f":"(($D705*'fnd base rates'!J$107)\n+($E705*'fnd base rates'!J$108)\n+($F705*'fnd base rates'!J$109)\n+($G705*'fnd base rates'!J$110)\n+($H705*'fnd base rates'!J$111)\n+($I705*'fnd base rates'!J$112)\n+($J705*'fnd base rates'!J$113)\n+($K705*'fnd base rates'!J$114)\n+($M705*'fnd base rates'!J$116)\n+($N705*'fnd base rates'!J$117)\n+($O705*'fnd base rates'!J$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,10)))\n*$R705","v":2765.26},{"$f":"(($D705*'fnd base rates'!K$107)\n+($E705*'fnd base rates'!K$108)\n+($F705*'fnd base rates'!K$109)\n+($G705*'fnd base rates'!K$110)\n+($H705*'fnd base rates'!K$111)\n+($I705*'fnd base rates'!K$112)\n+($J705*'fnd base rates'!K$113)\n+($K705*'fnd base rates'!K$114)\n+($M705*'fnd base rates'!K$116)\n+($N705*'fnd base rates'!K$117)\n+($O705*'fnd base rates'!K$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,11)))\n*$R705","v":3382.5796399999995},{"$f":"(($D705*'fnd base rates'!L$107)\n+($E705*'fnd base rates'!L$108)\n+($F705*'fnd base rates'!L$109)\n+($G705*'fnd base rates'!L$110)\n+($H705*'fnd base rates'!L$111)\n+($I705*'fnd base rates'!L$112)\n+($J705*'fnd base rates'!L$113)\n+($K705*'fnd base rates'!L$114)\n+($M705*'fnd base rates'!L$116)\n+($N705*'fnd base rates'!L$117)\n+($O705*'fnd base rates'!L$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,12)))","v":6105.1300400000009},{"$f":"(($D705*'fnd base rates'!M$107)\n+($E705*'fnd base rates'!M$108)\n+($F705*'fnd base rates'!M$109)\n+($G705*'fnd base rates'!M$110)\n+($H705*'fnd base rates'!M$111)\n+($I705*'fnd base rates'!M$112)\n+($J705*'fnd base rates'!M$113)\n+($K705*'fnd base rates'!M$114)\n+($M705*'fnd base rates'!M$116)\n+($N705*'fnd base rates'!M$117)\n+($O705*'fnd base rates'!M$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,13)))","v":0},46725.570729999999,null,486348226,"486","348","226",1,3,46725.570729999999,15575,0,15575,null,null,null,null,null,15575,0,15575,null,null,{"$f":"BC705-BA705","v":0}]
[486,486348227,"LEARNING FIRST",{"$f":"'fnd enro'!D706","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L706","v":0},{"$f":"'fnd enro'!M706","v":0},{"$f":"'fnd enro'!N706","v":0},{"$f":"'fnd enro'!O706","v":0},{"$f":"'fnd enro'!P706","v":1},{"$f":"'fnd enro'!R706","v":1},1,{"$f":"VALUE('fnd enro'!Q706)","v":10},null,{"$f":"(($D706*'fnd base rates'!C$107)\n+($E706*'fnd base rates'!C$108)\n+($F706*'fnd base rates'!C$109)\n+($G706*'fnd base rates'!C$110)\n+($H706*'fnd base rates'!C$111)\n+($I706*'fnd base rates'!C$112)\n+($J706*'fnd base rates'!C$113)\n+($K706*'fnd base rates'!C$114)\n+($M706*'fnd base rates'!C$116)\n+($N706*'fnd base rates'!C$117)\n+($O706*'fnd base rates'!C$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,3)))\n*$R706","v":615.77134599999999},{"$f":"(($D706*'fnd base rates'!D$107)\n+($E706*'fnd base rates'!D$108)\n+($F706*'fnd base rates'!D$109)\n+($G706*'fnd base rates'!D$110)\n+($H706*'fnd base rates'!D$111)\n+($I706*'fnd base rates'!D$112)\n+($J706*'fnd base rates'!D$113)\n+($K706*'fnd base rates'!D$114)\n+($M706*'fnd base rates'!D$116)\n+($N706*'fnd base rates'!D$117)\n+($O706*'fnd base rates'!D$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,4)))\n*$R706","v":1140.8800000000001},{"$f":"(($D706*'fnd base rates'!E$107)\n+($E706*'fnd base rates'!E$108)\n+($F706*'fnd base rates'!E$109)\n+($G706*'fnd base rates'!E$110)\n+($H706*'fnd base rates'!E$111)\n+($I706*'fnd base rates'!E$112)\n+($J706*'fnd base rates'!E$113)\n+($K706*'fnd base rates'!E$114)\n+($M706*'fnd base rates'!E$116)\n+($N706*'fnd base rates'!E$117)\n+($O706*'fnd base rates'!E$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,5)))\n*$R706","v":7548.8703760000008},{"$f":"(($D706*'fnd base rates'!F$107)\n+($E706*'fnd base rates'!F$108)\n+($F706*'fnd base rates'!F$109)\n+($G706*'fnd base rates'!F$110)\n+($H706*'fnd base rates'!F$111)\n+($I706*'fnd base rates'!F$112)\n+($J706*'fnd base rates'!F$113)\n+($K706*'fnd base rates'!F$114)\n+($M706*'fnd base rates'!F$116)\n+($N706*'fnd base rates'!F$117)\n+($O706*'fnd base rates'!F$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,6)))\n*$R706","v":1247.446412},{"$f":"(($D706*'fnd base rates'!G$107)\n+($E706*'fnd base rates'!G$108)\n+($F706*'fnd base rates'!G$109)\n+($G706*'fnd base rates'!G$110)\n+($H706*'fnd base rates'!G$111)\n+($I706*'fnd base rates'!G$112)\n+($J706*'fnd base rates'!G$113)\n+($K706*'fnd base rates'!G$114)\n+($M706*'fnd base rates'!G$116)\n+($N706*'fnd base rates'!G$117)\n+($O706*'fnd base rates'!G$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,7)))\n*$R706","v":334.763282},{"$f":"(($D706*'fnd base rates'!H$107)\n+($E706*'fnd base rates'!H$108)\n+($F706*'fnd base rates'!H$109)\n+($G706*'fnd base rates'!H$110)\n+($H706*'fnd base rates'!H$111)\n+($I706*'fnd base rates'!H$112)\n+($J706*'fnd base rates'!H$113)\n+($K706*'fnd base rates'!H$114)\n+($M706*'fnd base rates'!H$116)\n+($N706*'fnd base rates'!H$117)\n+($O706*'fnd base rates'!H$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D706*'fnd base rates'!I$107)\n+($E706*'fnd base rates'!I$108)\n+($F706*'fnd base rates'!I$109)\n+($G706*'fnd base rates'!I$110)\n+($H706*'fnd base rates'!I$111)\n+($I706*'fnd base rates'!I$112)\n+($J706*'fnd base rates'!I$113)\n+($K706*'fnd base rates'!I$114)\n+($M706*'fnd base rates'!I$116)\n+($N706*'fnd base rates'!I$117)\n+($O706*'fnd base rates'!I$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,9)))\n*$R706","v":454.90000000000003},{"$f":"(($D706*'fnd base rates'!J$107)\n+($E706*'fnd base rates'!J$108)\n+($F706*'fnd base rates'!J$109)\n+($G706*'fnd base rates'!J$110)\n+($H706*'fnd base rates'!J$111)\n+($I706*'fnd base rates'!J$112)\n+($J706*'fnd base rates'!J$113)\n+($K706*'fnd base rates'!J$114)\n+($M706*'fnd base rates'!J$116)\n+($N706*'fnd base rates'!J$117)\n+($O706*'fnd base rates'!J$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,10)))\n*$R706","v":924.21},{"$f":"(($D706*'fnd base rates'!K$107)\n+($E706*'fnd base rates'!K$108)\n+($F706*'fnd base rates'!K$109)\n+($G706*'fnd base rates'!K$110)\n+($H706*'fnd base rates'!K$111)\n+($I706*'fnd base rates'!K$112)\n+($J706*'fnd base rates'!K$113)\n+($K706*'fnd base rates'!K$114)\n+($M706*'fnd base rates'!K$116)\n+($N706*'fnd base rates'!K$117)\n+($O706*'fnd base rates'!K$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,11)))\n*$R706","v":1100.2098799999999},{"$f":"(($D706*'fnd base rates'!L$107)\n+($E706*'fnd base rates'!L$108)\n+($F706*'fnd base rates'!L$109)\n+($G706*'fnd base rates'!L$110)\n+($H706*'fnd base rates'!L$111)\n+($I706*'fnd base rates'!L$112)\n+($J706*'fnd base rates'!L$113)\n+($K706*'fnd base rates'!L$114)\n+($M706*'fnd base rates'!L$116)\n+($N706*'fnd base rates'!L$117)\n+($O706*'fnd base rates'!L$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,12)))","v":2039.5566800000001},{"$f":"(($D706*'fnd base rates'!M$107)\n+($E706*'fnd base rates'!M$108)\n+($F706*'fnd base rates'!M$109)\n+($G706*'fnd base rates'!M$110)\n+($H706*'fnd base rates'!M$111)\n+($I706*'fnd base rates'!M$112)\n+($J706*'fnd base rates'!M$113)\n+($K706*'fnd base rates'!M$114)\n+($M706*'fnd base rates'!M$116)\n+($N706*'fnd base rates'!M$117)\n+($O706*'fnd base rates'!M$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,13)))","v":0},15957.32691,null,486348227,"486","348","227",1,1,15957.32691,15957,0,15957,null,null,null,null,null,15957,0,15957,null,null,{"$f":"BC706-BA706","v":0}]
[486,486348271,"LEARNING FIRST",{"$f":"'fnd enro'!D707","v":0},{"$f":"'fnd enro'!E707","v":0},{"$f":"'fnd enro'!F707","v":0},{"$f":"'fnd enro'!G707","v":1},{"$f":"'fnd enro'!H707","v":0},{"$f":"'fnd enro'!I707","v":0},{"$f":"'fnd enro'!J707","v":0},{"$f":"'fnd enro'!K707","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L707","v":0},{"$f":"'fnd enro'!M707","v":0},{"$f":"'fnd enro'!N707","v":0},{"$f":"'fnd enro'!O707","v":0},{"$f":"'fnd enro'!P707","v":1},{"$f":"'fnd enro'!R707","v":1},1,{"$f":"VALUE('fnd enro'!Q707)","v":4},null,{"$f":"(($D707*'fnd base rates'!C$107)\n+($E707*'fnd base rates'!C$108)\n+($F707*'fnd base rates'!C$109)\n+($G707*'fnd base rates'!C$110)\n+($H707*'fnd base rates'!C$111)\n+($I707*'fnd base rates'!C$112)\n+($J707*'fnd base rates'!C$113)\n+($K707*'fnd base rates'!C$114)\n+($M707*'fnd base rates'!C$116)\n+($N707*'fnd base rates'!C$117)\n+($O707*'fnd base rates'!C$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,3)))\n*$R707","v":594.85134600000004},{"$f":"(($D707*'fnd base rates'!D$107)\n+($E707*'fnd base rates'!D$108)\n+($F707*'fnd base rates'!D$109)\n+($G707*'fnd base rates'!D$110)\n+($H707*'fnd base rates'!D$111)\n+($I707*'fnd base rates'!D$112)\n+($J707*'fnd base rates'!D$113)\n+($K707*'fnd base rates'!D$114)\n+($M707*'fnd base rates'!D$116)\n+($N707*'fnd base rates'!D$117)\n+($O707*'fnd base rates'!D$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,4)))\n*$R707","v":1041.72},{"$f":"(($D707*'fnd base rates'!E$107)\n+($E707*'fnd base rates'!E$108)\n+($F707*'fnd base rates'!E$109)\n+($G707*'fnd base rates'!E$110)\n+($H707*'fnd base rates'!E$111)\n+($I707*'fnd base rates'!E$112)\n+($J707*'fnd base rates'!E$113)\n+($K707*'fnd base rates'!E$114)\n+($M707*'fnd base rates'!E$116)\n+($N707*'fnd base rates'!E$117)\n+($O707*'fnd base rates'!E$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,5)))\n*$R707","v":6581.0103760000002},{"$f":"(($D707*'fnd base rates'!F$107)\n+($E707*'fnd base rates'!F$108)\n+($F707*'fnd base rates'!F$109)\n+($G707*'fnd base rates'!F$110)\n+($H707*'fnd base rates'!F$111)\n+($I707*'fnd base rates'!F$112)\n+($J707*'fnd base rates'!F$113)\n+($K707*'fnd base rates'!F$114)\n+($M707*'fnd base rates'!F$116)\n+($N707*'fnd base rates'!F$117)\n+($O707*'fnd base rates'!F$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,6)))\n*$R707","v":1247.446412},{"$f":"(($D707*'fnd base rates'!G$107)\n+($E707*'fnd base rates'!G$108)\n+($F707*'fnd base rates'!G$109)\n+($G707*'fnd base rates'!G$110)\n+($H707*'fnd base rates'!G$111)\n+($I707*'fnd base rates'!G$112)\n+($J707*'fnd base rates'!G$113)\n+($K707*'fnd base rates'!G$114)\n+($M707*'fnd base rates'!G$116)\n+($N707*'fnd base rates'!G$117)\n+($O707*'fnd base rates'!G$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,7)))\n*$R707","v":287.81328200000002},{"$f":"(($D707*'fnd base rates'!H$107)\n+($E707*'fnd base rates'!H$108)\n+($F707*'fnd base rates'!H$109)\n+($G707*'fnd base rates'!H$110)\n+($H707*'fnd base rates'!H$111)\n+($I707*'fnd base rates'!H$112)\n+($J707*'fnd base rates'!H$113)\n+($K707*'fnd base rates'!H$114)\n+($M707*'fnd base rates'!H$116)\n+($N707*'fnd base rates'!H$117)\n+($O707*'fnd base rates'!H$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,8)))","v":543.51893400000006},{"$f":"(($D707*'fnd base rates'!I$107)\n+($E707*'fnd base rates'!I$108)\n+($F707*'fnd base rates'!I$109)\n+($G707*'fnd base rates'!I$110)\n+($H707*'fnd base rates'!I$111)\n+($I707*'fnd base rates'!I$112)\n+($J707*'fnd base rates'!I$113)\n+($K707*'fnd base rates'!I$114)\n+($M707*'fnd base rates'!I$116)\n+($N707*'fnd base rates'!I$117)\n+($O707*'fnd base rates'!I$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,9)))\n*$R707","v":415.71000000000004},{"$f":"(($D707*'fnd base rates'!J$107)\n+($E707*'fnd base rates'!J$108)\n+($F707*'fnd base rates'!J$109)\n+($G707*'fnd base rates'!J$110)\n+($H707*'fnd base rates'!J$111)\n+($I707*'fnd base rates'!J$112)\n+($J707*'fnd base rates'!J$113)\n+($K707*'fnd base rates'!J$114)\n+($M707*'fnd base rates'!J$116)\n+($N707*'fnd base rates'!J$117)\n+($O707*'fnd base rates'!J$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,10)))\n*$R707","v":720.56},{"$f":"(($D707*'fnd base rates'!K$107)\n+($E707*'fnd base rates'!K$108)\n+($F707*'fnd base rates'!K$109)\n+($G707*'fnd base rates'!K$110)\n+($H707*'fnd base rates'!K$111)\n+($I707*'fnd base rates'!K$112)\n+($J707*'fnd base rates'!K$113)\n+($K707*'fnd base rates'!K$114)\n+($M707*'fnd base rates'!K$116)\n+($N707*'fnd base rates'!K$117)\n+($O707*'fnd base rates'!K$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,11)))\n*$R707","v":1100.2098799999999},{"$f":"(($D707*'fnd base rates'!L$107)\n+($E707*'fnd base rates'!L$108)\n+($F707*'fnd base rates'!L$109)\n+($G707*'fnd base rates'!L$110)\n+($H707*'fnd base rates'!L$111)\n+($I707*'fnd base rates'!L$112)\n+($J707*'fnd base rates'!L$113)\n+($K707*'fnd base rates'!L$114)\n+($M707*'fnd base rates'!L$116)\n+($N707*'fnd base rates'!L$117)\n+($O707*'fnd base rates'!L$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,12)))","v":1882.99668},{"$f":"(($D707*'fnd base rates'!M$107)\n+($E707*'fnd base rates'!M$108)\n+($F707*'fnd base rates'!M$109)\n+($G707*'fnd base rates'!M$110)\n+($H707*'fnd base rates'!M$111)\n+($I707*'fnd base rates'!M$112)\n+($J707*'fnd base rates'!M$113)\n+($K707*'fnd base rates'!M$114)\n+($M707*'fnd base rates'!M$116)\n+($N707*'fnd base rates'!M$117)\n+($O707*'fnd base rates'!M$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,13)))","v":0},14415.836909999998,null,486348271,"486","348","271",1,1,14415.836909999998,14416,0,14416,null,null,null,null,null,14416,0,14416,null,null,{"$f":"BC707-BA707","v":0}]
[486,486348277,"LEARNING FIRST",{"$f":"'fnd enro'!D708","v":0},{"$f":"'fnd enro'!E708","v":0},{"$f":"'fnd enro'!F708","v":2},{"$f":"'fnd enro'!G708","v":4},{"$f":"'fnd enro'!H708","v":2},{"$f":"'fnd enro'!I708","v":0},{"$f":"'fnd enro'!J708","v":0},{"$f":"'fnd enro'!K708","v":0.30880000000000002},{"$f":"'fnd enro'!L708","v":0},{"$f":"'fnd enro'!M708","v":3},{"$f":"'fnd enro'!N708","v":0},{"$f":"'fnd enro'!O708","v":0},{"$f":"'fnd enro'!P708","v":8},{"$f":"'fnd enro'!R708","v":8},1,{"$f":"VALUE('fnd enro'!Q708)","v":12},null,{"$f":"(($D708*'fnd base rates'!C$107)\n+($E708*'fnd base rates'!C$108)\n+($F708*'fnd base rates'!C$109)\n+($G708*'fnd base rates'!C$110)\n+($H708*'fnd base rates'!C$111)\n+($I708*'fnd base rates'!C$112)\n+($J708*'fnd base rates'!C$113)\n+($K708*'fnd base rates'!C$114)\n+($M708*'fnd base rates'!C$116)\n+($N708*'fnd base rates'!C$117)\n+($O708*'fnd base rates'!C$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,3)))\n*$R708","v":5298.5307679999996},{"$f":"(($D708*'fnd base rates'!D$107)\n+($E708*'fnd base rates'!D$108)\n+($F708*'fnd base rates'!D$109)\n+($G708*'fnd base rates'!D$110)\n+($H708*'fnd base rates'!D$111)\n+($I708*'fnd base rates'!D$112)\n+($J708*'fnd base rates'!D$113)\n+($K708*'fnd base rates'!D$114)\n+($M708*'fnd base rates'!D$116)\n+($N708*'fnd base rates'!D$117)\n+($O708*'fnd base rates'!D$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,4)))\n*$R708","v":9984.26},{"$f":"(($D708*'fnd base rates'!E$107)\n+($E708*'fnd base rates'!E$108)\n+($F708*'fnd base rates'!E$109)\n+($G708*'fnd base rates'!E$110)\n+($H708*'fnd base rates'!E$111)\n+($I708*'fnd base rates'!E$112)\n+($J708*'fnd base rates'!E$113)\n+($K708*'fnd base rates'!E$114)\n+($M708*'fnd base rates'!E$116)\n+($N708*'fnd base rates'!E$117)\n+($O708*'fnd base rates'!E$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,5)))\n*$R708","v":66450.673007999998},{"$f":"(($D708*'fnd base rates'!F$107)\n+($E708*'fnd base rates'!F$108)\n+($F708*'fnd base rates'!F$109)\n+($G708*'fnd base rates'!F$110)\n+($H708*'fnd base rates'!F$111)\n+($I708*'fnd base rates'!F$112)\n+($J708*'fnd base rates'!F$113)\n+($K708*'fnd base rates'!F$114)\n+($M708*'fnd base rates'!F$116)\n+($N708*'fnd base rates'!F$117)\n+($O708*'fnd base rates'!F$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,6)))\n*$R708","v":10006.491295999998},{"$f":"(($D708*'fnd base rates'!G$107)\n+($E708*'fnd base rates'!G$108)\n+($F708*'fnd base rates'!G$109)\n+($G708*'fnd base rates'!G$110)\n+($H708*'fnd base rates'!G$111)\n+($I708*'fnd base rates'!G$112)\n+($J708*'fnd base rates'!G$113)\n+($K708*'fnd base rates'!G$114)\n+($M708*'fnd base rates'!G$116)\n+($N708*'fnd base rates'!G$117)\n+($O708*'fnd base rates'!G$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,7)))\n*$R708","v":3007.5762560000003},{"$f":"(($D708*'fnd base rates'!H$107)\n+($E708*'fnd base rates'!H$108)\n+($F708*'fnd base rates'!H$109)\n+($G708*'fnd base rates'!H$110)\n+($H708*'fnd base rates'!H$111)\n+($I708*'fnd base rates'!H$112)\n+($J708*'fnd base rates'!H$113)\n+($K708*'fnd base rates'!H$114)\n+($M708*'fnd base rates'!H$116)\n+($N708*'fnd base rates'!H$117)\n+($O708*'fnd base rates'!H$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,8)))","v":4808.7214720000002},{"$f":"(($D708*'fnd base rates'!I$107)\n+($E708*'fnd base rates'!I$108)\n+($F708*'fnd base rates'!I$109)\n+($G708*'fnd base rates'!I$110)\n+($H708*'fnd base rates'!I$111)\n+($I708*'fnd base rates'!I$112)\n+($J708*'fnd base rates'!I$113)\n+($K708*'fnd base rates'!I$114)\n+($M708*'fnd base rates'!I$116)\n+($N708*'fnd base rates'!I$117)\n+($O708*'fnd base rates'!I$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,9)))\n*$R708","v":4108.42},{"$f":"(($D708*'fnd base rates'!J$107)\n+($E708*'fnd base rates'!J$108)\n+($F708*'fnd base rates'!J$109)\n+($G708*'fnd base rates'!J$110)\n+($H708*'fnd base rates'!J$111)\n+($I708*'fnd base rates'!J$112)\n+($J708*'fnd base rates'!J$113)\n+($K708*'fnd base rates'!J$114)\n+($M708*'fnd base rates'!J$116)\n+($N708*'fnd base rates'!J$117)\n+($O708*'fnd base rates'!J$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,10)))\n*$R708","v":8231.0400000000009},{"$f":"(($D708*'fnd base rates'!K$107)\n+($E708*'fnd base rates'!K$108)\n+($F708*'fnd base rates'!K$109)\n+($G708*'fnd base rates'!K$110)\n+($H708*'fnd base rates'!K$111)\n+($I708*'fnd base rates'!K$112)\n+($J708*'fnd base rates'!K$113)\n+($K708*'fnd base rates'!K$114)\n+($M708*'fnd base rates'!K$116)\n+($N708*'fnd base rates'!K$117)\n+($O708*'fnd base rates'!K$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,11)))\n*$R708","v":9875.9290400000009},{"$f":"(($D708*'fnd base rates'!L$107)\n+($E708*'fnd base rates'!L$108)\n+($F708*'fnd base rates'!L$109)\n+($G708*'fnd base rates'!L$110)\n+($H708*'fnd base rates'!L$111)\n+($I708*'fnd base rates'!L$112)\n+($J708*'fnd base rates'!L$113)\n+($K708*'fnd base rates'!L$114)\n+($M708*'fnd base rates'!L$116)\n+($N708*'fnd base rates'!L$117)\n+($O708*'fnd base rates'!L$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,12)))","v":17798.583440000002},{"$f":"(($D708*'fnd base rates'!M$107)\n+($E708*'fnd base rates'!M$108)\n+($F708*'fnd base rates'!M$109)\n+($G708*'fnd base rates'!M$110)\n+($H708*'fnd base rates'!M$111)\n+($I708*'fnd base rates'!M$112)\n+($J708*'fnd base rates'!M$113)\n+($K708*'fnd base rates'!M$114)\n+($M708*'fnd base rates'!M$116)\n+($N708*'fnd base rates'!M$117)\n+($O708*'fnd base rates'!M$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,13)))","v":0},139570.22527999998,null,486348277,"486","348","277",1,8,139570.22527999998,17446,0,17446,null,null,null,null,null,17446,0,17446,null,null,{"$f":"BC708-BA708","v":0}]
[486,486348316,"LEARNING FIRST",{"$f":"'fnd enro'!D709","v":0},{"$f":"'fnd enro'!E709","v":0},{"$f":"'fnd enro'!F709","v":1},{"$f":"'fnd enro'!G709","v":2},{"$f":"'fnd enro'!H709","v":2},{"$f":"'fnd enro'!I709","v":0},{"$f":"'fnd enro'!J709","v":0},{"$f":"'fnd enro'!K709","v":0.193},{"$f":"'fnd enro'!L709","v":0},{"$f":"'fnd enro'!M709","v":1},{"$f":"'fnd enro'!N709","v":0},{"$f":"'fnd enro'!O709","v":0},{"$f":"'fnd enro'!P709","v":5},{"$f":"'fnd enro'!R709","v":5},1,{"$f":"VALUE('fnd enro'!Q709)","v":11},null,{"$f":"(($D709*'fnd base rates'!C$107)\n+($E709*'fnd base rates'!C$108)\n+($F709*'fnd base rates'!C$109)\n+($G709*'fnd base rates'!C$110)\n+($H709*'fnd base rates'!C$111)\n+($I709*'fnd base rates'!C$112)\n+($J709*'fnd base rates'!C$113)\n+($K709*'fnd base rates'!C$114)\n+($M709*'fnd base rates'!C$116)\n+($N709*'fnd base rates'!C$117)\n+($O709*'fnd base rates'!C$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,3)))\n*$R709","v":3201.56673},{"$f":"(($D709*'fnd base rates'!D$107)\n+($E709*'fnd base rates'!D$108)\n+($F709*'fnd base rates'!D$109)\n+($G709*'fnd base rates'!D$110)\n+($H709*'fnd base rates'!D$111)\n+($I709*'fnd base rates'!D$112)\n+($J709*'fnd base rates'!D$113)\n+($K709*'fnd base rates'!D$114)\n+($M709*'fnd base rates'!D$116)\n+($N709*'fnd base rates'!D$117)\n+($O709*'fnd base rates'!D$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,4)))\n*$R709","v":5983.3200000000006},{"$f":"(($D709*'fnd base rates'!E$107)\n+($E709*'fnd base rates'!E$108)\n+($F709*'fnd base rates'!E$109)\n+($G709*'fnd base rates'!E$110)\n+($H709*'fnd base rates'!E$111)\n+($I709*'fnd base rates'!E$112)\n+($J709*'fnd base rates'!E$113)\n+($K709*'fnd base rates'!E$114)\n+($M709*'fnd base rates'!E$116)\n+($N709*'fnd base rates'!E$117)\n+($O709*'fnd base rates'!E$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,5)))\n*$R709","v":39136.691879999998},{"$f":"(($D709*'fnd base rates'!F$107)\n+($E709*'fnd base rates'!F$108)\n+($F709*'fnd base rates'!F$109)\n+($G709*'fnd base rates'!F$110)\n+($H709*'fnd base rates'!F$111)\n+($I709*'fnd base rates'!F$112)\n+($J709*'fnd base rates'!F$113)\n+($K709*'fnd base rates'!F$114)\n+($M709*'fnd base rates'!F$116)\n+($N709*'fnd base rates'!F$117)\n+($O709*'fnd base rates'!F$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,6)))\n*$R709","v":5910.1120600000004},{"$f":"(($D709*'fnd base rates'!G$107)\n+($E709*'fnd base rates'!G$108)\n+($F709*'fnd base rates'!G$109)\n+($G709*'fnd base rates'!G$110)\n+($H709*'fnd base rates'!G$111)\n+($I709*'fnd base rates'!G$112)\n+($J709*'fnd base rates'!G$113)\n+($K709*'fnd base rates'!G$114)\n+($M709*'fnd base rates'!G$116)\n+($N709*'fnd base rates'!G$117)\n+($O709*'fnd base rates'!G$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,7)))\n*$R709","v":1795.98641},{"$f":"(($D709*'fnd base rates'!H$107)\n+($E709*'fnd base rates'!H$108)\n+($F709*'fnd base rates'!H$109)\n+($G709*'fnd base rates'!H$110)\n+($H709*'fnd base rates'!H$111)\n+($I709*'fnd base rates'!H$112)\n+($J709*'fnd base rates'!H$113)\n+($K709*'fnd base rates'!H$114)\n+($M709*'fnd base rates'!H$116)\n+($N709*'fnd base rates'!H$117)\n+($O709*'fnd base rates'!H$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,8)))","v":2887.4246700000003},{"$f":"(($D709*'fnd base rates'!I$107)\n+($E709*'fnd base rates'!I$108)\n+($F709*'fnd base rates'!I$109)\n+($G709*'fnd base rates'!I$110)\n+($H709*'fnd base rates'!I$111)\n+($I709*'fnd base rates'!I$112)\n+($J709*'fnd base rates'!I$113)\n+($K709*'fnd base rates'!I$114)\n+($M709*'fnd base rates'!I$116)\n+($N709*'fnd base rates'!I$117)\n+($O709*'fnd base rates'!I$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,9)))\n*$R709","v":2503.34},{"$f":"(($D709*'fnd base rates'!J$107)\n+($E709*'fnd base rates'!J$108)\n+($F709*'fnd base rates'!J$109)\n+($G709*'fnd base rates'!J$110)\n+($H709*'fnd base rates'!J$111)\n+($I709*'fnd base rates'!J$112)\n+($J709*'fnd base rates'!J$113)\n+($K709*'fnd base rates'!J$114)\n+($M709*'fnd base rates'!J$116)\n+($N709*'fnd base rates'!J$117)\n+($O709*'fnd base rates'!J$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,10)))\n*$R709","v":4997.9699999999993},{"$f":"(($D709*'fnd base rates'!K$107)\n+($E709*'fnd base rates'!K$108)\n+($F709*'fnd base rates'!K$109)\n+($G709*'fnd base rates'!K$110)\n+($H709*'fnd base rates'!K$111)\n+($I709*'fnd base rates'!K$112)\n+($J709*'fnd base rates'!K$113)\n+($K709*'fnd base rates'!K$114)\n+($M709*'fnd base rates'!K$116)\n+($N709*'fnd base rates'!K$117)\n+($O709*'fnd base rates'!K$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,11)))\n*$R709","v":5968.3993999999993},{"$f":"(($D709*'fnd base rates'!L$107)\n+($E709*'fnd base rates'!L$108)\n+($F709*'fnd base rates'!L$109)\n+($G709*'fnd base rates'!L$110)\n+($H709*'fnd base rates'!L$111)\n+($I709*'fnd base rates'!L$112)\n+($J709*'fnd base rates'!L$113)\n+($K709*'fnd base rates'!L$114)\n+($M709*'fnd base rates'!L$116)\n+($N709*'fnd base rates'!L$117)\n+($O709*'fnd base rates'!L$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,12)))","v":10769.5134},{"$f":"(($D709*'fnd base rates'!M$107)\n+($E709*'fnd base rates'!M$108)\n+($F709*'fnd base rates'!M$109)\n+($G709*'fnd base rates'!M$110)\n+($H709*'fnd base rates'!M$111)\n+($I709*'fnd base rates'!M$112)\n+($J709*'fnd base rates'!M$113)\n+($K709*'fnd base rates'!M$114)\n+($M709*'fnd base rates'!M$116)\n+($N709*'fnd base rates'!M$117)\n+($O709*'fnd base rates'!M$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,13)))","v":0},83154.32454999999,null,486348316,"486","348","316",1,5,83154.32454999999,16631,0,16631,null,null,null,null,null,16631,0,16631,null,null,{"$f":"BC709-BA709","v":0}]
[486,486348348,"LEARNING FIRST",{"$f":"'fnd enro'!D710","v":0},{"$f":"'fnd enro'!E710","v":0},{"$f":"'fnd enro'!F710","v":65},{"$f":"'fnd enro'!G710","v":346},{"$f":"'fnd enro'!H710","v":208},{"$f":"'fnd enro'!I710","v":0},{"$f":"'fnd enro'!J710","v":0},{"$f":"'fnd enro'!K710","v":23.8934},{"$f":"'fnd enro'!L710","v":0},{"$f":"'fnd enro'!M710","v":135},{"$f":"'fnd enro'!N710","v":25},{"$f":"'fnd enro'!O710","v":0},{"$f":"'fnd enro'!P710","v":527},{"$f":"'fnd enro'!R710","v":619},1,{"$f":"VALUE('fnd enro'!Q710)","v":11},null,{"$f":"(($D710*'fnd base rates'!C$107)\n+($E710*'fnd base rates'!C$108)\n+($F710*'fnd base rates'!C$109)\n+($G710*'fnd base rates'!C$110)\n+($H710*'fnd base rates'!C$111)\n+($I710*'fnd base rates'!C$112)\n+($J710*'fnd base rates'!C$113)\n+($K710*'fnd base rates'!C$114)\n+($M710*'fnd base rates'!C$116)\n+($N710*'fnd base rates'!C$117)\n+($O710*'fnd base rates'!C$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,3)))\n*$R710","v":392463.16317399993},{"$f":"(($D710*'fnd base rates'!D$107)\n+($E710*'fnd base rates'!D$108)\n+($F710*'fnd base rates'!D$109)\n+($G710*'fnd base rates'!D$110)\n+($H710*'fnd base rates'!D$111)\n+($I710*'fnd base rates'!D$112)\n+($J710*'fnd base rates'!D$113)\n+($K710*'fnd base rates'!D$114)\n+($M710*'fnd base rates'!D$116)\n+($N710*'fnd base rates'!D$117)\n+($O710*'fnd base rates'!D$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,4)))\n*$R710","v":710939.83000000007},{"$f":"(($D710*'fnd base rates'!E$107)\n+($E710*'fnd base rates'!E$108)\n+($F710*'fnd base rates'!E$109)\n+($G710*'fnd base rates'!E$110)\n+($H710*'fnd base rates'!E$111)\n+($I710*'fnd base rates'!E$112)\n+($J710*'fnd base rates'!E$113)\n+($K710*'fnd base rates'!E$114)\n+($M710*'fnd base rates'!E$116)\n+($N710*'fnd base rates'!E$117)\n+($O710*'fnd base rates'!E$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,5)))\n*$R710","v":4552556.1227439996},{"$f":"(($D710*'fnd base rates'!F$107)\n+($E710*'fnd base rates'!F$108)\n+($F710*'fnd base rates'!F$109)\n+($G710*'fnd base rates'!F$110)\n+($H710*'fnd base rates'!F$111)\n+($I710*'fnd base rates'!F$112)\n+($J710*'fnd base rates'!F$113)\n+($K710*'fnd base rates'!F$114)\n+($M710*'fnd base rates'!F$116)\n+($N710*'fnd base rates'!F$117)\n+($O710*'fnd base rates'!F$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,6)))\n*$R710","v":748307.21902800002},{"$f":"(($D710*'fnd base rates'!G$107)\n+($E710*'fnd base rates'!G$108)\n+($F710*'fnd base rates'!G$109)\n+($G710*'fnd base rates'!G$110)\n+($H710*'fnd base rates'!G$111)\n+($I710*'fnd base rates'!G$112)\n+($J710*'fnd base rates'!G$113)\n+($K710*'fnd base rates'!G$114)\n+($M710*'fnd base rates'!G$116)\n+($N710*'fnd base rates'!G$117)\n+($O710*'fnd base rates'!G$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,7)))\n*$R710","v":206521.481558},{"$f":"(($D710*'fnd base rates'!H$107)\n+($E710*'fnd base rates'!H$108)\n+($F710*'fnd base rates'!H$109)\n+($G710*'fnd base rates'!H$110)\n+($H710*'fnd base rates'!H$111)\n+($I710*'fnd base rates'!H$112)\n+($J710*'fnd base rates'!H$113)\n+($K710*'fnd base rates'!H$114)\n+($M710*'fnd base rates'!H$116)\n+($N710*'fnd base rates'!H$117)\n+($O710*'fnd base rates'!H$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,8)))","v":359569.52014600002},{"$f":"(($D710*'fnd base rates'!I$107)\n+($E710*'fnd base rates'!I$108)\n+($F710*'fnd base rates'!I$109)\n+($G710*'fnd base rates'!I$110)\n+($H710*'fnd base rates'!I$111)\n+($I710*'fnd base rates'!I$112)\n+($J710*'fnd base rates'!I$113)\n+($K710*'fnd base rates'!I$114)\n+($M710*'fnd base rates'!I$116)\n+($N710*'fnd base rates'!I$117)\n+($O710*'fnd base rates'!I$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,9)))\n*$R710","v":296125.94},{"$f":"(($D710*'fnd base rates'!J$107)\n+($E710*'fnd base rates'!J$108)\n+($F710*'fnd base rates'!J$109)\n+($G710*'fnd base rates'!J$110)\n+($H710*'fnd base rates'!J$111)\n+($I710*'fnd base rates'!J$112)\n+($J710*'fnd base rates'!J$113)\n+($K710*'fnd base rates'!J$114)\n+($M710*'fnd base rates'!J$116)\n+($N710*'fnd base rates'!J$117)\n+($O710*'fnd base rates'!J$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,10)))\n*$R710","v":543996.14},{"$f":"(($D710*'fnd base rates'!K$107)\n+($E710*'fnd base rates'!K$108)\n+($F710*'fnd base rates'!K$109)\n+($G710*'fnd base rates'!K$110)\n+($H710*'fnd base rates'!K$111)\n+($I710*'fnd base rates'!K$112)\n+($J710*'fnd base rates'!K$113)\n+($K710*'fnd base rates'!K$114)\n+($M710*'fnd base rates'!K$116)\n+($N710*'fnd base rates'!K$117)\n+($O710*'fnd base rates'!K$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,11)))\n*$R710","v":747048.26571999991},{"$f":"(($D710*'fnd base rates'!L$107)\n+($E710*'fnd base rates'!L$108)\n+($F710*'fnd base rates'!L$109)\n+($G710*'fnd base rates'!L$110)\n+($H710*'fnd base rates'!L$111)\n+($I710*'fnd base rates'!L$112)\n+($J710*'fnd base rates'!L$113)\n+($K710*'fnd base rates'!L$114)\n+($M710*'fnd base rates'!L$116)\n+($N710*'fnd base rates'!L$117)\n+($O710*'fnd base rates'!L$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,12)))","v":1283542.2249199999},{"$f":"(($D710*'fnd base rates'!M$107)\n+($E710*'fnd base rates'!M$108)\n+($F710*'fnd base rates'!M$109)\n+($G710*'fnd base rates'!M$110)\n+($H710*'fnd base rates'!M$111)\n+($I710*'fnd base rates'!M$112)\n+($J710*'fnd base rates'!M$113)\n+($K710*'fnd base rates'!M$114)\n+($M710*'fnd base rates'!M$116)\n+($N710*'fnd base rates'!M$117)\n+($O710*'fnd base rates'!M$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,13)))","v":0},9841069.9072900005,null,486348348,"486","348","348",1,619,9841069.9072900005,15898,0,15898,null,null,null,null,null,15898,0,15898,null,null,{"$f":"BC710-BA710","v":0}]
[486,486348610,"LEARNING FIRST",{"$f":"'fnd enro'!D711","v":0},{"$f":"'fnd enro'!E711","v":0},{"$f":"'fnd enro'!F711","v":1},{"$f":"'fnd enro'!G711","v":0},{"$f":"'fnd enro'!H711","v":0},{"$f":"'fnd enro'!I711","v":0},{"$f":"'fnd enro'!J711","v":0},{"$f":"'fnd enro'!K711","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L711","v":0},{"$f":"'fnd enro'!M711","v":0},{"$f":"'fnd enro'!N711","v":0},{"$f":"'fnd enro'!O711","v":0},{"$f":"'fnd enro'!P711","v":0},{"$f":"'fnd enro'!R711","v":1},1,{"$f":"VALUE('fnd enro'!Q711)","v":5},null,{"$f":"(($D711*'fnd base rates'!C$107)\n+($E711*'fnd base rates'!C$108)\n+($F711*'fnd base rates'!C$109)\n+($G711*'fnd base rates'!C$110)\n+($H711*'fnd base rates'!C$111)\n+($I711*'fnd base rates'!C$112)\n+($J711*'fnd base rates'!C$113)\n+($K711*'fnd base rates'!C$114)\n+($M711*'fnd base rates'!C$116)\n+($N711*'fnd base rates'!C$117)\n+($O711*'fnd base rates'!C$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,3)))\n*$R711","v":536.46134600000005},{"$f":"(($D711*'fnd base rates'!D$107)\n+($E711*'fnd base rates'!D$108)\n+($F711*'fnd base rates'!D$109)\n+($G711*'fnd base rates'!D$110)\n+($H711*'fnd base rates'!D$111)\n+($I711*'fnd base rates'!D$112)\n+($J711*'fnd base rates'!D$113)\n+($K711*'fnd base rates'!D$114)\n+($M711*'fnd base rates'!D$116)\n+($N711*'fnd base rates'!D$117)\n+($O711*'fnd base rates'!D$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,4)))\n*$R711","v":765.08},{"$f":"(($D711*'fnd base rates'!E$107)\n+($E711*'fnd base rates'!E$108)\n+($F711*'fnd base rates'!E$109)\n+($G711*'fnd base rates'!E$110)\n+($H711*'fnd base rates'!E$111)\n+($I711*'fnd base rates'!E$112)\n+($J711*'fnd base rates'!E$113)\n+($K711*'fnd base rates'!E$114)\n+($M711*'fnd base rates'!E$116)\n+($N711*'fnd base rates'!E$117)\n+($O711*'fnd base rates'!E$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,5)))\n*$R711","v":3880.480376},{"$f":"(($D711*'fnd base rates'!F$107)\n+($E711*'fnd base rates'!F$108)\n+($F711*'fnd base rates'!F$109)\n+($G711*'fnd base rates'!F$110)\n+($H711*'fnd base rates'!F$111)\n+($I711*'fnd base rates'!F$112)\n+($J711*'fnd base rates'!F$113)\n+($K711*'fnd base rates'!F$114)\n+($M711*'fnd base rates'!F$116)\n+($N711*'fnd base rates'!F$117)\n+($O711*'fnd base rates'!F$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,6)))\n*$R711","v":1247.446412},{"$f":"(($D711*'fnd base rates'!G$107)\n+($E711*'fnd base rates'!G$108)\n+($F711*'fnd base rates'!G$109)\n+($G711*'fnd base rates'!G$110)\n+($H711*'fnd base rates'!G$111)\n+($I711*'fnd base rates'!G$112)\n+($J711*'fnd base rates'!G$113)\n+($K711*'fnd base rates'!G$114)\n+($M711*'fnd base rates'!G$116)\n+($N711*'fnd base rates'!G$117)\n+($O711*'fnd base rates'!G$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,7)))\n*$R711","v":156.77328199999999},{"$f":"(($D711*'fnd base rates'!H$107)\n+($E711*'fnd base rates'!H$108)\n+($F711*'fnd base rates'!H$109)\n+($G711*'fnd base rates'!H$110)\n+($H711*'fnd base rates'!H$111)\n+($I711*'fnd base rates'!H$112)\n+($J711*'fnd base rates'!H$113)\n+($K711*'fnd base rates'!H$114)\n+($M711*'fnd base rates'!H$116)\n+($N711*'fnd base rates'!H$117)\n+($O711*'fnd base rates'!H$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D711*'fnd base rates'!I$107)\n+($E711*'fnd base rates'!I$108)\n+($F711*'fnd base rates'!I$109)\n+($G711*'fnd base rates'!I$110)\n+($H711*'fnd base rates'!I$111)\n+($I711*'fnd base rates'!I$112)\n+($J711*'fnd base rates'!I$113)\n+($K711*'fnd base rates'!I$114)\n+($M711*'fnd base rates'!I$116)\n+($N711*'fnd base rates'!I$117)\n+($O711*'fnd base rates'!I$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,9)))\n*$R711","v":306.35000000000002},{"$f":"(($D711*'fnd base rates'!J$107)\n+($E711*'fnd base rates'!J$108)\n+($F711*'fnd base rates'!J$109)\n+($G711*'fnd base rates'!J$110)\n+($H711*'fnd base rates'!J$111)\n+($I711*'fnd base rates'!J$112)\n+($J711*'fnd base rates'!J$113)\n+($K711*'fnd base rates'!J$114)\n+($M711*'fnd base rates'!J$116)\n+($N711*'fnd base rates'!J$117)\n+($O711*'fnd base rates'!J$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,10)))\n*$R711","v":101.56},{"$f":"(($D711*'fnd base rates'!K$107)\n+($E711*'fnd base rates'!K$108)\n+($F711*'fnd base rates'!K$109)\n+($G711*'fnd base rates'!K$110)\n+($H711*'fnd base rates'!K$111)\n+($I711*'fnd base rates'!K$112)\n+($J711*'fnd base rates'!K$113)\n+($K711*'fnd base rates'!K$114)\n+($M711*'fnd base rates'!K$116)\n+($N711*'fnd base rates'!K$117)\n+($O711*'fnd base rates'!K$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,11)))\n*$R711","v":1100.2098799999999},{"$f":"(($D711*'fnd base rates'!L$107)\n+($E711*'fnd base rates'!L$108)\n+($F711*'fnd base rates'!L$109)\n+($G711*'fnd base rates'!L$110)\n+($H711*'fnd base rates'!L$111)\n+($I711*'fnd base rates'!L$112)\n+($J711*'fnd base rates'!L$113)\n+($K711*'fnd base rates'!L$114)\n+($M711*'fnd base rates'!L$116)\n+($N711*'fnd base rates'!L$117)\n+($O711*'fnd base rates'!L$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,12)))","v":1446.1266800000001},{"$f":"(($D711*'fnd base rates'!M$107)\n+($E711*'fnd base rates'!M$108)\n+($F711*'fnd base rates'!M$109)\n+($G711*'fnd base rates'!M$110)\n+($H711*'fnd base rates'!M$111)\n+($I711*'fnd base rates'!M$112)\n+($J711*'fnd base rates'!M$113)\n+($K711*'fnd base rates'!M$114)\n+($M711*'fnd base rates'!M$116)\n+($N711*'fnd base rates'!M$117)\n+($O711*'fnd base rates'!M$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,13)))","v":0},10063.92691,null,486348610,"486","348","610",1,1,10063.92691,10064,0,10064,null,null,null,null,null,10064,0,10064,null,null,{"$f":"BC711-BA711","v":0}]
[486,486348658,"LEARNING FIRST",{"$f":"'fnd enro'!D712","v":0},{"$f":"'fnd enro'!E712","v":0},{"$f":"'fnd enro'!F712","v":2},{"$f":"'fnd enro'!G712","v":1},{"$f":"'fnd enro'!H712","v":0},{"$f":"'fnd enro'!I712","v":0},{"$f":"'fnd enro'!J712","v":0},{"$f":"'fnd enro'!K712","v":0.1158},{"$f":"'fnd enro'!L712","v":0},{"$f":"'fnd enro'!M712","v":1},{"$f":"'fnd enro'!N712","v":0},{"$f":"'fnd enro'!O712","v":0},{"$f":"'fnd enro'!P712","v":3},{"$f":"'fnd enro'!R712","v":3},1,{"$f":"VALUE('fnd enro'!Q712)","v":7},null,{"$f":"(($D712*'fnd base rates'!C$107)\n+($E712*'fnd base rates'!C$108)\n+($F712*'fnd base rates'!C$109)\n+($G712*'fnd base rates'!C$110)\n+($H712*'fnd base rates'!C$111)\n+($I712*'fnd base rates'!C$112)\n+($J712*'fnd base rates'!C$113)\n+($K712*'fnd base rates'!C$114)\n+($M712*'fnd base rates'!C$116)\n+($N712*'fnd base rates'!C$117)\n+($O712*'fnd base rates'!C$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,3)))\n*$R712","v":1916.4640380000001},{"$f":"(($D712*'fnd base rates'!D$107)\n+($E712*'fnd base rates'!D$108)\n+($F712*'fnd base rates'!D$109)\n+($G712*'fnd base rates'!D$110)\n+($H712*'fnd base rates'!D$111)\n+($I712*'fnd base rates'!D$112)\n+($J712*'fnd base rates'!D$113)\n+($K712*'fnd base rates'!D$114)\n+($M712*'fnd base rates'!D$116)\n+($N712*'fnd base rates'!D$117)\n+($O712*'fnd base rates'!D$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,4)))\n*$R712","v":3447.92},{"$f":"(($D712*'fnd base rates'!E$107)\n+($E712*'fnd base rates'!E$108)\n+($F712*'fnd base rates'!E$109)\n+($G712*'fnd base rates'!E$110)\n+($H712*'fnd base rates'!E$111)\n+($I712*'fnd base rates'!E$112)\n+($J712*'fnd base rates'!E$113)\n+($K712*'fnd base rates'!E$114)\n+($M712*'fnd base rates'!E$116)\n+($N712*'fnd base rates'!E$117)\n+($O712*'fnd base rates'!E$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,5)))\n*$R712","v":22404.971127999997},{"$f":"(($D712*'fnd base rates'!F$107)\n+($E712*'fnd base rates'!F$108)\n+($F712*'fnd base rates'!F$109)\n+($G712*'fnd base rates'!F$110)\n+($H712*'fnd base rates'!F$111)\n+($I712*'fnd base rates'!F$112)\n+($J712*'fnd base rates'!F$113)\n+($K712*'fnd base rates'!F$114)\n+($M712*'fnd base rates'!F$116)\n+($N712*'fnd base rates'!F$117)\n+($O712*'fnd base rates'!F$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,6)))\n*$R712","v":3919.3592359999998},{"$f":"(($D712*'fnd base rates'!G$107)\n+($E712*'fnd base rates'!G$108)\n+($F712*'fnd base rates'!G$109)\n+($G712*'fnd base rates'!G$110)\n+($H712*'fnd base rates'!G$111)\n+($I712*'fnd base rates'!G$112)\n+($J712*'fnd base rates'!G$113)\n+($K712*'fnd base rates'!G$114)\n+($M712*'fnd base rates'!G$116)\n+($N712*'fnd base rates'!G$117)\n+($O712*'fnd base rates'!G$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,7)))\n*$R712","v":982.96984600000008},{"$f":"(($D712*'fnd base rates'!H$107)\n+($E712*'fnd base rates'!H$108)\n+($F712*'fnd base rates'!H$109)\n+($G712*'fnd base rates'!H$110)\n+($H712*'fnd base rates'!H$111)\n+($I712*'fnd base rates'!H$112)\n+($J712*'fnd base rates'!H$113)\n+($K712*'fnd base rates'!H$114)\n+($M712*'fnd base rates'!H$116)\n+($N712*'fnd base rates'!H$117)\n+($O712*'fnd base rates'!H$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,8)))","v":1767.576802},{"$f":"(($D712*'fnd base rates'!I$107)\n+($E712*'fnd base rates'!I$108)\n+($F712*'fnd base rates'!I$109)\n+($G712*'fnd base rates'!I$110)\n+($H712*'fnd base rates'!I$111)\n+($I712*'fnd base rates'!I$112)\n+($J712*'fnd base rates'!I$113)\n+($K712*'fnd base rates'!I$114)\n+($M712*'fnd base rates'!I$116)\n+($N712*'fnd base rates'!I$117)\n+($O712*'fnd base rates'!I$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,9)))\n*$R712","v":1380.5900000000001},{"$f":"(($D712*'fnd base rates'!J$107)\n+($E712*'fnd base rates'!J$108)\n+($F712*'fnd base rates'!J$109)\n+($G712*'fnd base rates'!J$110)\n+($H712*'fnd base rates'!J$111)\n+($I712*'fnd base rates'!J$112)\n+($J712*'fnd base rates'!J$113)\n+($K712*'fnd base rates'!J$114)\n+($M712*'fnd base rates'!J$116)\n+($N712*'fnd base rates'!J$117)\n+($O712*'fnd base rates'!J$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,10)))\n*$R712","v":2384.83},{"$f":"(($D712*'fnd base rates'!K$107)\n+($E712*'fnd base rates'!K$108)\n+($F712*'fnd base rates'!K$109)\n+($G712*'fnd base rates'!K$110)\n+($H712*'fnd base rates'!K$111)\n+($I712*'fnd base rates'!K$112)\n+($J712*'fnd base rates'!K$113)\n+($K712*'fnd base rates'!K$114)\n+($M712*'fnd base rates'!K$116)\n+($N712*'fnd base rates'!K$117)\n+($O712*'fnd base rates'!K$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,11)))\n*$R712","v":3604.0796399999995},{"$f":"(($D712*'fnd base rates'!L$107)\n+($E712*'fnd base rates'!L$108)\n+($F712*'fnd base rates'!L$109)\n+($G712*'fnd base rates'!L$110)\n+($H712*'fnd base rates'!L$111)\n+($I712*'fnd base rates'!L$112)\n+($J712*'fnd base rates'!L$113)\n+($K712*'fnd base rates'!L$114)\n+($M712*'fnd base rates'!L$116)\n+($N712*'fnd base rates'!L$117)\n+($O712*'fnd base rates'!L$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,12)))","v":6157.2300400000004},{"$f":"(($D712*'fnd base rates'!M$107)\n+($E712*'fnd base rates'!M$108)\n+($F712*'fnd base rates'!M$109)\n+($G712*'fnd base rates'!M$110)\n+($H712*'fnd base rates'!M$111)\n+($I712*'fnd base rates'!M$112)\n+($J712*'fnd base rates'!M$113)\n+($K712*'fnd base rates'!M$114)\n+($M712*'fnd base rates'!M$116)\n+($N712*'fnd base rates'!M$117)\n+($O712*'fnd base rates'!M$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,13)))","v":0},47965.990729999998,null,486348658,"486","348","658",1,3,47965.990729999998,15989,0,15989,null,null,null,null,null,15989,0,15989,null,null,{"$f":"BC712-BA712","v":0}]
[486,486348753,"LEARNING FIRST",{"$f":"'fnd enro'!D713","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L713","v":0},{"$f":"'fnd enro'!M713","v":0},{"$f":"'fnd enro'!N713","v":0},{"$f":"'fnd enro'!O713","v":0},{"$f":"'fnd enro'!P713","v":0},{"$f":"'fnd enro'!R713","v":1},1,{"$f":"VALUE('fnd enro'!Q713)","v":7},null,{"$f":"(($D713*'fnd base rates'!C$107)\n+($E713*'fnd base rates'!C$108)\n+($F713*'fnd base rates'!C$109)\n+($G713*'fnd base rates'!C$110)\n+($H713*'fnd base rates'!C$111)\n+($I713*'fnd base rates'!C$112)\n+($J713*'fnd base rates'!C$113)\n+($K713*'fnd base rates'!C$114)\n+($M713*'fnd base rates'!C$116)\n+($N713*'fnd base rates'!C$117)\n+($O713*'fnd base rates'!C$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,3)))\n*$R713","v":536.46134600000005},{"$f":"(($D713*'fnd base rates'!D$107)\n+($E713*'fnd base rates'!D$108)\n+($F713*'fnd base rates'!D$109)\n+($G713*'fnd base rates'!D$110)\n+($H713*'fnd base rates'!D$111)\n+($I713*'fnd base rates'!D$112)\n+($J713*'fnd base rates'!D$113)\n+($K713*'fnd base rates'!D$114)\n+($M713*'fnd base rates'!D$116)\n+($N713*'fnd base rates'!D$117)\n+($O713*'fnd base rates'!D$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,4)))\n*$R713","v":765.08},{"$f":"(($D713*'fnd base rates'!E$107)\n+($E713*'fnd base rates'!E$108)\n+($F713*'fnd base rates'!E$109)\n+($G713*'fnd base rates'!E$110)\n+($H713*'fnd base rates'!E$111)\n+($I713*'fnd base rates'!E$112)\n+($J713*'fnd base rates'!E$113)\n+($K713*'fnd base rates'!E$114)\n+($M713*'fnd base rates'!E$116)\n+($N713*'fnd base rates'!E$117)\n+($O713*'fnd base rates'!E$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,5)))\n*$R713","v":3880.4303760000003},{"$f":"(($D713*'fnd base rates'!F$107)\n+($E713*'fnd base rates'!F$108)\n+($F713*'fnd base rates'!F$109)\n+($G713*'fnd base rates'!F$110)\n+($H713*'fnd base rates'!F$111)\n+($I713*'fnd base rates'!F$112)\n+($J713*'fnd base rates'!F$113)\n+($K713*'fnd base rates'!F$114)\n+($M713*'fnd base rates'!F$116)\n+($N713*'fnd base rates'!F$117)\n+($O713*'fnd base rates'!F$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,6)))\n*$R713","v":1247.446412},{"$f":"(($D713*'fnd base rates'!G$107)\n+($E713*'fnd base rates'!G$108)\n+($F713*'fnd base rates'!G$109)\n+($G713*'fnd base rates'!G$110)\n+($H713*'fnd base rates'!G$111)\n+($I713*'fnd base rates'!G$112)\n+($J713*'fnd base rates'!G$113)\n+($K713*'fnd base rates'!G$114)\n+($M713*'fnd base rates'!G$116)\n+($N713*'fnd base rates'!G$117)\n+($O713*'fnd base rates'!G$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,7)))\n*$R713","v":156.793282},{"$f":"(($D713*'fnd base rates'!H$107)\n+($E713*'fnd base rates'!H$108)\n+($F713*'fnd base rates'!H$109)\n+($G713*'fnd base rates'!H$110)\n+($H713*'fnd base rates'!H$111)\n+($I713*'fnd base rates'!H$112)\n+($J713*'fnd base rates'!H$113)\n+($K713*'fnd base rates'!H$114)\n+($M713*'fnd base rates'!H$116)\n+($N713*'fnd base rates'!H$117)\n+($O713*'fnd base rates'!H$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D713*'fnd base rates'!I$107)\n+($E713*'fnd base rates'!I$108)\n+($F713*'fnd base rates'!I$109)\n+($G713*'fnd base rates'!I$110)\n+($H713*'fnd base rates'!I$111)\n+($I713*'fnd base rates'!I$112)\n+($J713*'fnd base rates'!I$113)\n+($K713*'fnd base rates'!I$114)\n+($M713*'fnd base rates'!I$116)\n+($N713*'fnd base rates'!I$117)\n+($O713*'fnd base rates'!I$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,9)))\n*$R713","v":306.35000000000002},{"$f":"(($D713*'fnd base rates'!J$107)\n+($E713*'fnd base rates'!J$108)\n+($F713*'fnd base rates'!J$109)\n+($G713*'fnd base rates'!J$110)\n+($H713*'fnd base rates'!J$111)\n+($I713*'fnd base rates'!J$112)\n+($J713*'fnd base rates'!J$113)\n+($K713*'fnd base rates'!J$114)\n+($M713*'fnd base rates'!J$116)\n+($N713*'fnd base rates'!J$117)\n+($O713*'fnd base rates'!J$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,10)))\n*$R713","v":152.32},{"$f":"(($D713*'fnd base rates'!K$107)\n+($E713*'fnd base rates'!K$108)\n+($F713*'fnd base rates'!K$109)\n+($G713*'fnd base rates'!K$110)\n+($H713*'fnd base rates'!K$111)\n+($I713*'fnd base rates'!K$112)\n+($J713*'fnd base rates'!K$113)\n+($K713*'fnd base rates'!K$114)\n+($M713*'fnd base rates'!K$116)\n+($N713*'fnd base rates'!K$117)\n+($O713*'fnd base rates'!K$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,11)))\n*$R713","v":1100.2098799999999},{"$f":"(($D713*'fnd base rates'!L$107)\n+($E713*'fnd base rates'!L$108)\n+($F713*'fnd base rates'!L$109)\n+($G713*'fnd base rates'!L$110)\n+($H713*'fnd base rates'!L$111)\n+($I713*'fnd base rates'!L$112)\n+($J713*'fnd base rates'!L$113)\n+($K713*'fnd base rates'!L$114)\n+($M713*'fnd base rates'!L$116)\n+($N713*'fnd base rates'!L$117)\n+($O713*'fnd base rates'!L$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D713*'fnd base rates'!M$107)\n+($E713*'fnd base rates'!M$108)\n+($F713*'fnd base rates'!M$109)\n+($G713*'fnd base rates'!M$110)\n+($H713*'fnd base rates'!M$111)\n+($I713*'fnd base rates'!M$112)\n+($J713*'fnd base rates'!M$113)\n+($K713*'fnd base rates'!M$114)\n+($M713*'fnd base rates'!M$116)\n+($N713*'fnd base rates'!M$117)\n+($O713*'fnd base rates'!M$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,13)))","v":0},10114.68691,null,486348753,"486","348","753",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC713-BA713","v":0}]
[486,486348767,"LEARNING FIRST",{"$f":"'fnd enro'!D714","v":0},{"$f":"'fnd enro'!E714","v":0},{"$f":"'fnd enro'!F714","v":3},{"$f":"'fnd enro'!G714","v":8},{"$f":"'fnd enro'!H714","v":4},{"$f":"'fnd enro'!I714","v":0},{"$f":"'fnd enro'!J714","v":0},{"$f":"'fnd enro'!K714","v":0.57899999999999996},{"$f":"'fnd enro'!L714","v":0},{"$f":"'fnd enro'!M714","v":3},{"$f":"'fnd enro'!N714","v":0},{"$f":"'fnd enro'!O714","v":0},{"$f":"'fnd enro'!P714","v":11},{"$f":"'fnd enro'!R714","v":15},1,{"$f":"VALUE('fnd enro'!Q714)","v":9},null,{"$f":"(($D714*'fnd base rates'!C$107)\n+($E714*'fnd base rates'!C$108)\n+($F714*'fnd base rates'!C$109)\n+($G714*'fnd base rates'!C$110)\n+($H714*'fnd base rates'!C$111)\n+($I714*'fnd base rates'!C$112)\n+($J714*'fnd base rates'!C$113)\n+($K714*'fnd base rates'!C$114)\n+($M714*'fnd base rates'!C$116)\n+($N714*'fnd base rates'!C$117)\n+($O714*'fnd base rates'!C$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,3)))\n*$R714","v":9183.7601900000009},{"$f":"(($D714*'fnd base rates'!D$107)\n+($E714*'fnd base rates'!D$108)\n+($F714*'fnd base rates'!D$109)\n+($G714*'fnd base rates'!D$110)\n+($H714*'fnd base rates'!D$111)\n+($I714*'fnd base rates'!D$112)\n+($J714*'fnd base rates'!D$113)\n+($K714*'fnd base rates'!D$114)\n+($M714*'fnd base rates'!D$116)\n+($N714*'fnd base rates'!D$117)\n+($O714*'fnd base rates'!D$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,4)))\n*$R714","v":15955.6},{"$f":"(($D714*'fnd base rates'!E$107)\n+($E714*'fnd base rates'!E$108)\n+($F714*'fnd base rates'!E$109)\n+($G714*'fnd base rates'!E$110)\n+($H714*'fnd base rates'!E$111)\n+($I714*'fnd base rates'!E$112)\n+($J714*'fnd base rates'!E$113)\n+($K714*'fnd base rates'!E$114)\n+($M714*'fnd base rates'!E$116)\n+($N714*'fnd base rates'!E$117)\n+($O714*'fnd base rates'!E$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,5)))\n*$R714","v":98783.08563999999},{"$f":"(($D714*'fnd base rates'!F$107)\n+($E714*'fnd base rates'!F$108)\n+($F714*'fnd base rates'!F$109)\n+($G714*'fnd base rates'!F$110)\n+($H714*'fnd base rates'!F$111)\n+($I714*'fnd base rates'!F$112)\n+($J714*'fnd base rates'!F$113)\n+($K714*'fnd base rates'!F$114)\n+($M714*'fnd base rates'!F$116)\n+($N714*'fnd base rates'!F$117)\n+($O714*'fnd base rates'!F$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,6)))\n*$R714","v":18234.476180000001},{"$f":"(($D714*'fnd base rates'!G$107)\n+($E714*'fnd base rates'!G$108)\n+($F714*'fnd base rates'!G$109)\n+($G714*'fnd base rates'!G$110)\n+($H714*'fnd base rates'!G$111)\n+($I714*'fnd base rates'!G$112)\n+($J714*'fnd base rates'!G$113)\n+($K714*'fnd base rates'!G$114)\n+($M714*'fnd base rates'!G$116)\n+($N714*'fnd base rates'!G$117)\n+($O714*'fnd base rates'!G$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,7)))\n*$R714","v":4420.0792300000003},{"$f":"(($D714*'fnd base rates'!H$107)\n+($E714*'fnd base rates'!H$108)\n+($F714*'fnd base rates'!H$109)\n+($G714*'fnd base rates'!H$110)\n+($H714*'fnd base rates'!H$111)\n+($I714*'fnd base rates'!H$112)\n+($J714*'fnd base rates'!H$113)\n+($K714*'fnd base rates'!H$114)\n+($M714*'fnd base rates'!H$116)\n+($N714*'fnd base rates'!H$117)\n+($O714*'fnd base rates'!H$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,8)))","v":8517.5340099999994},{"$f":"(($D714*'fnd base rates'!I$107)\n+($E714*'fnd base rates'!I$108)\n+($F714*'fnd base rates'!I$109)\n+($G714*'fnd base rates'!I$110)\n+($H714*'fnd base rates'!I$111)\n+($I714*'fnd base rates'!I$112)\n+($J714*'fnd base rates'!I$113)\n+($K714*'fnd base rates'!I$114)\n+($M714*'fnd base rates'!I$116)\n+($N714*'fnd base rates'!I$117)\n+($O714*'fnd base rates'!I$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,9)))\n*$R714","v":6608.8700000000008},{"$f":"(($D714*'fnd base rates'!J$107)\n+($E714*'fnd base rates'!J$108)\n+($F714*'fnd base rates'!J$109)\n+($G714*'fnd base rates'!J$110)\n+($H714*'fnd base rates'!J$111)\n+($I714*'fnd base rates'!J$112)\n+($J714*'fnd base rates'!J$113)\n+($K714*'fnd base rates'!J$114)\n+($M714*'fnd base rates'!J$116)\n+($N714*'fnd base rates'!J$117)\n+($O714*'fnd base rates'!J$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,10)))\n*$R714","v":10704.349999999999},{"$f":"(($D714*'fnd base rates'!K$107)\n+($E714*'fnd base rates'!K$108)\n+($F714*'fnd base rates'!K$109)\n+($G714*'fnd base rates'!K$110)\n+($H714*'fnd base rates'!K$111)\n+($I714*'fnd base rates'!K$112)\n+($J714*'fnd base rates'!K$113)\n+($K714*'fnd base rates'!K$114)\n+($M714*'fnd base rates'!K$116)\n+($N714*'fnd base rates'!K$117)\n+($O714*'fnd base rates'!K$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,11)))\n*$R714","v":17741.298199999997},{"$f":"(($D714*'fnd base rates'!L$107)\n+($E714*'fnd base rates'!L$108)\n+($F714*'fnd base rates'!L$109)\n+($G714*'fnd base rates'!L$110)\n+($H714*'fnd base rates'!L$111)\n+($I714*'fnd base rates'!L$112)\n+($J714*'fnd base rates'!L$113)\n+($K714*'fnd base rates'!L$114)\n+($M714*'fnd base rates'!L$116)\n+($N714*'fnd base rates'!L$117)\n+($O714*'fnd base rates'!L$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,12)))","v":29026.6302},{"$f":"(($D714*'fnd base rates'!M$107)\n+($E714*'fnd base rates'!M$108)\n+($F714*'fnd base rates'!M$109)\n+($G714*'fnd base rates'!M$110)\n+($H714*'fnd base rates'!M$111)\n+($I714*'fnd base rates'!M$112)\n+($J714*'fnd base rates'!M$113)\n+($K714*'fnd base rates'!M$114)\n+($M714*'fnd base rates'!M$116)\n+($N714*'fnd base rates'!M$117)\n+($O714*'fnd base rates'!M$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,13)))","v":0},219175.68364999996,null,486348767,"486","348","767",1,{"$f":"enro","v":15},219175.68364999996,14612,{"$f":"AO714-AQ714","v":0},14612,null,null,null,null,null,14612,0,14612,null,null,{"$f":"BC714-BA714","v":0}]
[486,486348775,"LEARNING FIRST",{"$f":"'fnd enro'!D715","v":0},{"$f":"'fnd enro'!E715","v":0},{"$f":"'fnd enro'!F715","v":0},{"$f":"'fnd enro'!G715","v":2},{"$f":"'fnd enro'!H715","v":0},{"$f":"'fnd enro'!I715","v":0},{"$f":"'fnd enro'!J715","v":0},{"$f":"'fnd enro'!K715","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L715","v":0},{"$f":"'fnd enro'!M715","v":2},{"$f":"'fnd enro'!N715","v":0},{"$f":"'fnd enro'!O715","v":0},{"$f":"'fnd enro'!P715","v":2},{"$f":"'fnd enro'!R715","v":2},{"$f":"VLOOKUP(B715,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q715)","v":4},null,{"$f":"(($D715*'fnd base rates'!C$107)\n+($E715*'fnd base rates'!C$108)\n+($F715*'fnd base rates'!C$109)\n+($G715*'fnd base rates'!C$110)\n+($H715*'fnd base rates'!C$111)\n+($I715*'fnd base rates'!C$112)\n+($J715*'fnd base rates'!C$113)\n+($K715*'fnd base rates'!C$114)\n+($M715*'fnd base rates'!C$116)\n+($N715*'fnd base rates'!C$117)\n+($O715*'fnd base rates'!C$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,3)))\n*$R715","v":1392.022692},{"$f":"(($D715*'fnd base rates'!D$107)\n+($E715*'fnd base rates'!D$108)\n+($F715*'fnd base rates'!D$109)\n+($G715*'fnd base rates'!D$110)\n+($H715*'fnd base rates'!D$111)\n+($I715*'fnd base rates'!D$112)\n+($J715*'fnd base rates'!D$113)\n+($K715*'fnd base rates'!D$114)\n+($M715*'fnd base rates'!D$116)\n+($N715*'fnd base rates'!D$117)\n+($O715*'fnd base rates'!D$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,4)))\n*$R715","v":2437.48},{"$f":"(($D715*'fnd base rates'!E$107)\n+($E715*'fnd base rates'!E$108)\n+($F715*'fnd base rates'!E$109)\n+($G715*'fnd base rates'!E$110)\n+($H715*'fnd base rates'!E$111)\n+($I715*'fnd base rates'!E$112)\n+($J715*'fnd base rates'!E$113)\n+($K715*'fnd base rates'!E$114)\n+($M715*'fnd base rates'!E$116)\n+($N715*'fnd base rates'!E$117)\n+($O715*'fnd base rates'!E$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,5)))\n*$R715","v":15640.200752000001},{"$f":"(($D715*'fnd base rates'!F$107)\n+($E715*'fnd base rates'!F$108)\n+($F715*'fnd base rates'!F$109)\n+($G715*'fnd base rates'!F$110)\n+($H715*'fnd base rates'!F$111)\n+($I715*'fnd base rates'!F$112)\n+($J715*'fnd base rates'!F$113)\n+($K715*'fnd base rates'!F$114)\n+($M715*'fnd base rates'!F$116)\n+($N715*'fnd base rates'!F$117)\n+($O715*'fnd base rates'!F$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,6)))\n*$R715","v":2848.932824},{"$f":"(($D715*'fnd base rates'!G$107)\n+($E715*'fnd base rates'!G$108)\n+($F715*'fnd base rates'!G$109)\n+($G715*'fnd base rates'!G$110)\n+($H715*'fnd base rates'!G$111)\n+($I715*'fnd base rates'!G$112)\n+($J715*'fnd base rates'!G$113)\n+($K715*'fnd base rates'!G$114)\n+($M715*'fnd base rates'!G$116)\n+($N715*'fnd base rates'!G$117)\n+($O715*'fnd base rates'!G$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,7)))\n*$R715","v":676.76656400000002},{"$f":"(($D715*'fnd base rates'!H$107)\n+($E715*'fnd base rates'!H$108)\n+($F715*'fnd base rates'!H$109)\n+($G715*'fnd base rates'!H$110)\n+($H715*'fnd base rates'!H$111)\n+($I715*'fnd base rates'!H$112)\n+($J715*'fnd base rates'!H$113)\n+($K715*'fnd base rates'!H$114)\n+($M715*'fnd base rates'!H$116)\n+($N715*'fnd base rates'!H$117)\n+($O715*'fnd base rates'!H$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,8)))","v":1339.8978680000002},{"$f":"(($D715*'fnd base rates'!I$107)\n+($E715*'fnd base rates'!I$108)\n+($F715*'fnd base rates'!I$109)\n+($G715*'fnd base rates'!I$110)\n+($H715*'fnd base rates'!I$111)\n+($I715*'fnd base rates'!I$112)\n+($J715*'fnd base rates'!I$113)\n+($K715*'fnd base rates'!I$114)\n+($M715*'fnd base rates'!I$116)\n+($N715*'fnd base rates'!I$117)\n+($O715*'fnd base rates'!I$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,9)))\n*$R715","v":983.1400000000001},{"$f":"(($D715*'fnd base rates'!J$107)\n+($E715*'fnd base rates'!J$108)\n+($F715*'fnd base rates'!J$109)\n+($G715*'fnd base rates'!J$110)\n+($H715*'fnd base rates'!J$111)\n+($I715*'fnd base rates'!J$112)\n+($J715*'fnd base rates'!J$113)\n+($K715*'fnd base rates'!J$114)\n+($M715*'fnd base rates'!J$116)\n+($N715*'fnd base rates'!J$117)\n+($O715*'fnd base rates'!J$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,10)))\n*$R715","v":1491.72},{"$f":"(($D715*'fnd base rates'!K$107)\n+($E715*'fnd base rates'!K$108)\n+($F715*'fnd base rates'!K$109)\n+($G715*'fnd base rates'!K$110)\n+($H715*'fnd base rates'!K$111)\n+($I715*'fnd base rates'!K$112)\n+($J715*'fnd base rates'!K$113)\n+($K715*'fnd base rates'!K$114)\n+($M715*'fnd base rates'!K$116)\n+($N715*'fnd base rates'!K$117)\n+($O715*'fnd base rates'!K$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,11)))\n*$R715","v":2807.3197599999999},{"$f":"(($D715*'fnd base rates'!L$107)\n+($E715*'fnd base rates'!L$108)\n+($F715*'fnd base rates'!L$109)\n+($G715*'fnd base rates'!L$110)\n+($H715*'fnd base rates'!L$111)\n+($I715*'fnd base rates'!L$112)\n+($J715*'fnd base rates'!L$113)\n+($K715*'fnd base rates'!L$114)\n+($M715*'fnd base rates'!L$116)\n+($N715*'fnd base rates'!L$117)\n+($O715*'fnd base rates'!L$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,12)))","v":4322.3333600000005},{"$f":"(($D715*'fnd base rates'!M$107)\n+($E715*'fnd base rates'!M$108)\n+($F715*'fnd base rates'!M$109)\n+($G715*'fnd base rates'!M$110)\n+($H715*'fnd base rates'!M$111)\n+($I715*'fnd base rates'!M$112)\n+($J715*'fnd base rates'!M$113)\n+($K715*'fnd base rates'!M$114)\n+($M715*'fnd base rates'!M$116)\n+($N715*'fnd base rates'!M$117)\n+($O715*'fnd base rates'!M$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U715:AE715)","v":33939.813819999996},null,{"$f":"B715","v":486348775},{"$f":"IF($B715<499999999,MID($B715,1,3),MID($B715,1,4))","v":"486"},{"$f":"IF($B715<499999999,MID($B715,4,3),MID($B715,5,3))","v":"348"},{"$f":"IF($B715<499999999,MID($B715,7,3),MID($B715,8,3))","v":"775"},{"$f":"IF(VLOOKUP(VALUE(IF(AH715<499999999,MID(AH715,4,3),MID(AH715,5,3))),distinfo,4)=R715,1,0)","v":1},2,{"$f":"AF715","v":33939.813819999996},{"$f":"IF(OR(AF715=0,AM715=0),0,ROUND(AN715/AM715,0))","v":16970},0,16970,null,null,null,null,null,16970,{"$f":"AY715-AW715","v":0},16970,null,null,{"$f":"BC715-BA715","v":0}]
[487,487049016,"PROSPECT HILL 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":1},{"$f":"'fnd enro'!J716","v":0},{"$f":"'fnd enro'!K716","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L716","v":0},{"$f":"'fnd enro'!M716","v":0},{"$f":"'fnd enro'!N716","v":0},{"$f":"'fnd enro'!O716","v":1},{"$f":"'fnd enro'!P716","v":1},{"$f":"'fnd enro'!R716","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q716)","v":8},null,{"$f":"(($D716*'fnd base rates'!C$107)\n+($E716*'fnd base rates'!C$108)\n+($F716*'fnd base rates'!C$109)\n+($G716*'fnd base rates'!C$110)\n+($H716*'fnd base rates'!C$111)\n+($I716*'fnd base rates'!C$112)\n+($J716*'fnd base rates'!C$113)\n+($K716*'fnd base rates'!C$114)\n+($M716*'fnd base rates'!C$116)\n+($N716*'fnd base rates'!C$117)\n+($O716*'fnd base rates'!C$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,3)))\n*$R716","v":790.45314213600022},{"$f":"(($D716*'fnd base rates'!D$107)\n+($E716*'fnd base rates'!D$108)\n+($F716*'fnd base rates'!D$109)\n+($G716*'fnd base rates'!D$110)\n+($H716*'fnd base rates'!D$111)\n+($I716*'fnd base rates'!D$112)\n+($J716*'fnd base rates'!D$113)\n+($K716*'fnd base rates'!D$114)\n+($M716*'fnd base rates'!D$116)\n+($N716*'fnd base rates'!D$117)\n+($O716*'fnd base rates'!D$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,4)))\n*$R716","v":1430.1540000000002},{"$f":"(($D716*'fnd base rates'!E$107)\n+($E716*'fnd base rates'!E$108)\n+($F716*'fnd base rates'!E$109)\n+($G716*'fnd base rates'!E$110)\n+($H716*'fnd base rates'!E$111)\n+($I716*'fnd base rates'!E$112)\n+($J716*'fnd base rates'!E$113)\n+($K716*'fnd base rates'!E$114)\n+($M716*'fnd base rates'!E$116)\n+($N716*'fnd base rates'!E$117)\n+($O716*'fnd base rates'!E$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,5)))\n*$R716","v":10570.663139616001},{"$f":"(($D716*'fnd base rates'!F$107)\n+($E716*'fnd base rates'!F$108)\n+($F716*'fnd base rates'!F$109)\n+($G716*'fnd base rates'!F$110)\n+($H716*'fnd base rates'!F$111)\n+($I716*'fnd base rates'!F$112)\n+($J716*'fnd base rates'!F$113)\n+($K716*'fnd base rates'!F$114)\n+($M716*'fnd base rates'!F$116)\n+($N716*'fnd base rates'!F$117)\n+($O716*'fnd base rates'!F$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,6)))\n*$R716","v":1184.328675792},{"$f":"(($D716*'fnd base rates'!G$107)\n+($E716*'fnd base rates'!G$108)\n+($F716*'fnd base rates'!G$109)\n+($G716*'fnd base rates'!G$110)\n+($H716*'fnd base rates'!G$111)\n+($I716*'fnd base rates'!G$112)\n+($J716*'fnd base rates'!G$113)\n+($K716*'fnd base rates'!G$114)\n+($M716*'fnd base rates'!G$116)\n+($N716*'fnd base rates'!G$117)\n+($O716*'fnd base rates'!G$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,7)))\n*$R716","v":419.27370271199999},{"$f":"(($D716*'fnd base rates'!H$107)\n+($E716*'fnd base rates'!H$108)\n+($F716*'fnd base rates'!H$109)\n+($G716*'fnd base rates'!H$110)\n+($H716*'fnd base rates'!H$111)\n+($I716*'fnd base rates'!H$112)\n+($J716*'fnd base rates'!H$113)\n+($K716*'fnd base rates'!H$114)\n+($M716*'fnd base rates'!H$116)\n+($N716*'fnd base rates'!H$117)\n+($O716*'fnd base rates'!H$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,8)))","v":977.43893400000002},{"$f":"(($D716*'fnd base rates'!I$107)\n+($E716*'fnd base rates'!I$108)\n+($F716*'fnd base rates'!I$109)\n+($G716*'fnd base rates'!I$110)\n+($H716*'fnd base rates'!I$111)\n+($I716*'fnd base rates'!I$112)\n+($J716*'fnd base rates'!I$113)\n+($K716*'fnd base rates'!I$114)\n+($M716*'fnd base rates'!I$116)\n+($N716*'fnd base rates'!I$117)\n+($O716*'fnd base rates'!I$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,9)))\n*$R716","v":709.63092000000006},{"$f":"(($D716*'fnd base rates'!J$107)\n+($E716*'fnd base rates'!J$108)\n+($F716*'fnd base rates'!J$109)\n+($G716*'fnd base rates'!J$110)\n+($H716*'fnd base rates'!J$111)\n+($I716*'fnd base rates'!J$112)\n+($J716*'fnd base rates'!J$113)\n+($K716*'fnd base rates'!J$114)\n+($M716*'fnd base rates'!J$116)\n+($N716*'fnd base rates'!J$117)\n+($O716*'fnd base rates'!J$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,10)))\n*$R716","v":1452.2508},{"$f":"(($D716*'fnd base rates'!K$107)\n+($E716*'fnd base rates'!K$108)\n+($F716*'fnd base rates'!K$109)\n+($G716*'fnd base rates'!K$110)\n+($H716*'fnd base rates'!K$111)\n+($I716*'fnd base rates'!K$112)\n+($J716*'fnd base rates'!K$113)\n+($K716*'fnd base rates'!K$114)\n+($M716*'fnd base rates'!K$116)\n+($N716*'fnd base rates'!K$117)\n+($O716*'fnd base rates'!K$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,11)))\n*$R716","v":1616.9945860800001},{"$f":"(($D716*'fnd base rates'!L$107)\n+($E716*'fnd base rates'!L$108)\n+($F716*'fnd base rates'!L$109)\n+($G716*'fnd base rates'!L$110)\n+($H716*'fnd base rates'!L$111)\n+($I716*'fnd base rates'!L$112)\n+($J716*'fnd base rates'!L$113)\n+($K716*'fnd base rates'!L$114)\n+($M716*'fnd base rates'!L$116)\n+($N716*'fnd base rates'!L$117)\n+($O716*'fnd base rates'!L$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,12)))","v":2183.2466800000002},{"$f":"(($D716*'fnd base rates'!M$107)\n+($E716*'fnd base rates'!M$108)\n+($F716*'fnd base rates'!M$109)\n+($G716*'fnd base rates'!M$110)\n+($H716*'fnd base rates'!M$111)\n+($I716*'fnd base rates'!M$112)\n+($J716*'fnd base rates'!M$113)\n+($K716*'fnd base rates'!M$114)\n+($M716*'fnd base rates'!M$116)\n+($N716*'fnd base rates'!M$117)\n+($O716*'fnd base rates'!M$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,13)))","v":0},21334.434580336001,null,487049016,"487","049","016",1,1,21334.434580336001,21334,0,21334,null,null,null,null,null,21334,0,21334,null,null,{"$f":"BC716-BA716","v":0}]
[487,487049018,"PROSPECT HILL 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":1},{"$f":"'fnd enro'!J717","v":0},{"$f":"'fnd enro'!K717","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L717","v":0},{"$f":"'fnd enro'!M717","v":0},{"$f":"'fnd enro'!N717","v":0},{"$f":"'fnd enro'!O717","v":0},{"$f":"'fnd enro'!P717","v":0},{"$f":"'fnd enro'!R717","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q717)","v":9},null,{"$f":"(($D717*'fnd base rates'!C$107)\n+($E717*'fnd base rates'!C$108)\n+($F717*'fnd base rates'!C$109)\n+($G717*'fnd base rates'!C$110)\n+($H717*'fnd base rates'!C$111)\n+($I717*'fnd base rates'!C$112)\n+($J717*'fnd base rates'!C$113)\n+($K717*'fnd base rates'!C$114)\n+($M717*'fnd base rates'!C$116)\n+($N717*'fnd base rates'!C$117)\n+($O717*'fnd base rates'!C$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,3)))\n*$R717","v":598.69086213600008},{"$f":"(($D717*'fnd base rates'!D$107)\n+($E717*'fnd base rates'!D$108)\n+($F717*'fnd base rates'!D$109)\n+($G717*'fnd base rates'!D$110)\n+($H717*'fnd base rates'!D$111)\n+($I717*'fnd base rates'!D$112)\n+($J717*'fnd base rates'!D$113)\n+($K717*'fnd base rates'!D$114)\n+($M717*'fnd base rates'!D$116)\n+($N717*'fnd base rates'!D$117)\n+($O717*'fnd base rates'!D$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,4)))\n*$R717","v":853.82928000000015},{"$f":"(($D717*'fnd base rates'!E$107)\n+($E717*'fnd base rates'!E$108)\n+($F717*'fnd base rates'!E$109)\n+($G717*'fnd base rates'!E$110)\n+($H717*'fnd base rates'!E$111)\n+($I717*'fnd base rates'!E$112)\n+($J717*'fnd base rates'!E$113)\n+($K717*'fnd base rates'!E$114)\n+($M717*'fnd base rates'!E$116)\n+($N717*'fnd base rates'!E$117)\n+($O717*'fnd base rates'!E$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,5)))\n*$R717","v":5482.0156196160005},{"$f":"(($D717*'fnd base rates'!F$107)\n+($E717*'fnd base rates'!F$108)\n+($F717*'fnd base rates'!F$109)\n+($G717*'fnd base rates'!F$110)\n+($H717*'fnd base rates'!F$111)\n+($I717*'fnd base rates'!F$112)\n+($J717*'fnd base rates'!F$113)\n+($K717*'fnd base rates'!F$114)\n+($M717*'fnd base rates'!F$116)\n+($N717*'fnd base rates'!F$117)\n+($O717*'fnd base rates'!F$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,6)))\n*$R717","v":989.76523579200011},{"$f":"(($D717*'fnd base rates'!G$107)\n+($E717*'fnd base rates'!G$108)\n+($F717*'fnd base rates'!G$109)\n+($G717*'fnd base rates'!G$110)\n+($H717*'fnd base rates'!G$111)\n+($I717*'fnd base rates'!G$112)\n+($J717*'fnd base rates'!G$113)\n+($K717*'fnd base rates'!G$114)\n+($M717*'fnd base rates'!G$116)\n+($N717*'fnd base rates'!G$117)\n+($O717*'fnd base rates'!G$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,7)))\n*$R717","v":182.89374271200001},{"$f":"(($D717*'fnd base rates'!H$107)\n+($E717*'fnd base rates'!H$108)\n+($F717*'fnd base rates'!H$109)\n+($G717*'fnd base rates'!H$110)\n+($H717*'fnd base rates'!H$111)\n+($I717*'fnd base rates'!H$112)\n+($J717*'fnd base rates'!H$113)\n+($K717*'fnd base rates'!H$114)\n+($M717*'fnd base rates'!H$116)\n+($N717*'fnd base rates'!H$117)\n+($O717*'fnd base rates'!H$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D717*'fnd base rates'!I$107)\n+($E717*'fnd base rates'!I$108)\n+($F717*'fnd base rates'!I$109)\n+($G717*'fnd base rates'!I$110)\n+($H717*'fnd base rates'!I$111)\n+($I717*'fnd base rates'!I$112)\n+($J717*'fnd base rates'!I$113)\n+($K717*'fnd base rates'!I$114)\n+($M717*'fnd base rates'!I$116)\n+($N717*'fnd base rates'!I$117)\n+($O717*'fnd base rates'!I$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,9)))\n*$R717","v":475.34904000000006},{"$f":"(($D717*'fnd base rates'!J$107)\n+($E717*'fnd base rates'!J$108)\n+($F717*'fnd base rates'!J$109)\n+($G717*'fnd base rates'!J$110)\n+($H717*'fnd base rates'!J$111)\n+($I717*'fnd base rates'!J$112)\n+($J717*'fnd base rates'!J$113)\n+($K717*'fnd base rates'!J$114)\n+($M717*'fnd base rates'!J$116)\n+($N717*'fnd base rates'!J$117)\n+($O717*'fnd base rates'!J$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,10)))\n*$R717","v":640.30500000000006},{"$f":"(($D717*'fnd base rates'!K$107)\n+($E717*'fnd base rates'!K$108)\n+($F717*'fnd base rates'!K$109)\n+($G717*'fnd base rates'!K$110)\n+($H717*'fnd base rates'!K$111)\n+($I717*'fnd base rates'!K$112)\n+($J717*'fnd base rates'!K$113)\n+($K717*'fnd base rates'!K$114)\n+($M717*'fnd base rates'!K$116)\n+($N717*'fnd base rates'!K$117)\n+($O717*'fnd base rates'!K$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,11)))\n*$R717","v":1283.4668260800001},{"$f":"(($D717*'fnd base rates'!L$107)\n+($E717*'fnd base rates'!L$108)\n+($F717*'fnd base rates'!L$109)\n+($G717*'fnd base rates'!L$110)\n+($H717*'fnd base rates'!L$111)\n+($I717*'fnd base rates'!L$112)\n+($J717*'fnd base rates'!L$113)\n+($K717*'fnd base rates'!L$114)\n+($M717*'fnd base rates'!L$116)\n+($N717*'fnd base rates'!L$117)\n+($O717*'fnd base rates'!L$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D717*'fnd base rates'!M$107)\n+($E717*'fnd base rates'!M$108)\n+($F717*'fnd base rates'!M$109)\n+($G717*'fnd base rates'!M$110)\n+($H717*'fnd base rates'!M$111)\n+($I717*'fnd base rates'!M$112)\n+($J717*'fnd base rates'!M$113)\n+($K717*'fnd base rates'!M$114)\n+($M717*'fnd base rates'!M$116)\n+($N717*'fnd base rates'!M$117)\n+($O717*'fnd base rates'!M$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,13)))","v":0},12703.521220335999,null,487049018,"487","049","018",1,1,12703.521220335999,12704,0,12704,null,null,null,null,null,12704,0,12704,null,null,{"$f":"BC717-BA717","v":0}]
[487,487049035,"PROSPECT HILL 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},{"$f":"'fnd enro'!H718","v":7},{"$f":"'fnd enro'!I718","v":33},{"$f":"'fnd enro'!J718","v":0},{"$f":"'fnd enro'!K718","v":1.544},{"$f":"'fnd enro'!L718","v":0},{"$f":"'fnd enro'!M718","v":0},{"$f":"'fnd enro'!N718","v":0},{"$f":"'fnd enro'!O718","v":0},{"$f":"'fnd enro'!P718","v":30},{"$f":"'fnd enro'!R718","v":40},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q718)","v":11},null,{"$f":"(($D718*'fnd base rates'!C$107)\n+($E718*'fnd base rates'!C$108)\n+($F718*'fnd base rates'!C$109)\n+($G718*'fnd base rates'!C$110)\n+($H718*'fnd base rates'!C$111)\n+($I718*'fnd base rates'!C$112)\n+($J718*'fnd base rates'!C$113)\n+($K718*'fnd base rates'!C$114)\n+($M718*'fnd base rates'!C$116)\n+($N718*'fnd base rates'!C$117)\n+($O718*'fnd base rates'!C$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,3)))\n*$R718","v":26747.232085440002},{"$f":"(($D718*'fnd base rates'!D$107)\n+($E718*'fnd base rates'!D$108)\n+($F718*'fnd base rates'!D$109)\n+($G718*'fnd base rates'!D$110)\n+($H718*'fnd base rates'!D$111)\n+($I718*'fnd base rates'!D$112)\n+($J718*'fnd base rates'!D$113)\n+($K718*'fnd base rates'!D$114)\n+($M718*'fnd base rates'!D$116)\n+($N718*'fnd base rates'!D$117)\n+($O718*'fnd base rates'!D$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,4)))\n*$R718","v":47417.277600000009},{"$f":"(($D718*'fnd base rates'!E$107)\n+($E718*'fnd base rates'!E$108)\n+($F718*'fnd base rates'!E$109)\n+($G718*'fnd base rates'!E$110)\n+($H718*'fnd base rates'!E$111)\n+($I718*'fnd base rates'!E$112)\n+($J718*'fnd base rates'!E$113)\n+($K718*'fnd base rates'!E$114)\n+($M718*'fnd base rates'!E$116)\n+($N718*'fnd base rates'!E$117)\n+($O718*'fnd base rates'!E$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,5)))\n*$R718","v":337414.53694464004},{"$f":"(($D718*'fnd base rates'!F$107)\n+($E718*'fnd base rates'!F$108)\n+($F718*'fnd base rates'!F$109)\n+($G718*'fnd base rates'!F$110)\n+($H718*'fnd base rates'!F$111)\n+($I718*'fnd base rates'!F$112)\n+($J718*'fnd base rates'!F$113)\n+($K718*'fnd base rates'!F$114)\n+($M718*'fnd base rates'!F$116)\n+($N718*'fnd base rates'!F$117)\n+($O718*'fnd base rates'!F$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,6)))\n*$R718","v":40438.133311680001},{"$f":"(($D718*'fnd base rates'!G$107)\n+($E718*'fnd base rates'!G$108)\n+($F718*'fnd base rates'!G$109)\n+($G718*'fnd base rates'!G$110)\n+($H718*'fnd base rates'!G$111)\n+($I718*'fnd base rates'!G$112)\n+($J718*'fnd base rates'!G$113)\n+($K718*'fnd base rates'!G$114)\n+($M718*'fnd base rates'!G$116)\n+($N718*'fnd base rates'!G$117)\n+($O718*'fnd base rates'!G$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,7)))\n*$R718","v":13633.302948480001},{"$f":"(($D718*'fnd base rates'!H$107)\n+($E718*'fnd base rates'!H$108)\n+($F718*'fnd base rates'!H$109)\n+($G718*'fnd base rates'!H$110)\n+($H718*'fnd base rates'!H$111)\n+($I718*'fnd base rates'!H$112)\n+($J718*'fnd base rates'!H$113)\n+($K718*'fnd base rates'!H$114)\n+($M718*'fnd base rates'!H$116)\n+($N718*'fnd base rates'!H$117)\n+($O718*'fnd base rates'!H$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,8)))","v":31853.477360000001},{"$f":"(($D718*'fnd base rates'!I$107)\n+($E718*'fnd base rates'!I$108)\n+($F718*'fnd base rates'!I$109)\n+($G718*'fnd base rates'!I$110)\n+($H718*'fnd base rates'!I$111)\n+($I718*'fnd base rates'!I$112)\n+($J718*'fnd base rates'!I$113)\n+($K718*'fnd base rates'!I$114)\n+($M718*'fnd base rates'!I$116)\n+($N718*'fnd base rates'!I$117)\n+($O718*'fnd base rates'!I$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,9)))\n*$R718","v":23763.1554},{"$f":"(($D718*'fnd base rates'!J$107)\n+($E718*'fnd base rates'!J$108)\n+($F718*'fnd base rates'!J$109)\n+($G718*'fnd base rates'!J$110)\n+($H718*'fnd base rates'!J$111)\n+($I718*'fnd base rates'!J$112)\n+($J718*'fnd base rates'!J$113)\n+($K718*'fnd base rates'!J$114)\n+($M718*'fnd base rates'!J$116)\n+($N718*'fnd base rates'!J$117)\n+($O718*'fnd base rates'!J$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,10)))\n*$R718","v":50318.78832},{"$f":"(($D718*'fnd base rates'!K$107)\n+($E718*'fnd base rates'!K$108)\n+($F718*'fnd base rates'!K$109)\n+($G718*'fnd base rates'!K$110)\n+($H718*'fnd base rates'!K$111)\n+($I718*'fnd base rates'!K$112)\n+($J718*'fnd base rates'!K$113)\n+($K718*'fnd base rates'!K$114)\n+($M718*'fnd base rates'!K$116)\n+($N718*'fnd base rates'!K$117)\n+($O718*'fnd base rates'!K$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,11)))\n*$R718","v":51589.438243199998},{"$f":"(($D718*'fnd base rates'!L$107)\n+($E718*'fnd base rates'!L$108)\n+($F718*'fnd base rates'!L$109)\n+($G718*'fnd base rates'!L$110)\n+($H718*'fnd base rates'!L$111)\n+($I718*'fnd base rates'!L$112)\n+($J718*'fnd base rates'!L$113)\n+($K718*'fnd base rates'!L$114)\n+($M718*'fnd base rates'!L$116)\n+($N718*'fnd base rates'!L$117)\n+($O718*'fnd base rates'!L$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,12)))","v":74536.217200000014},{"$f":"(($D718*'fnd base rates'!M$107)\n+($E718*'fnd base rates'!M$108)\n+($F718*'fnd base rates'!M$109)\n+($G718*'fnd base rates'!M$110)\n+($H718*'fnd base rates'!M$111)\n+($I718*'fnd base rates'!M$112)\n+($J718*'fnd base rates'!M$113)\n+($K718*'fnd base rates'!M$114)\n+($M718*'fnd base rates'!M$116)\n+($N718*'fnd base rates'!M$117)\n+($O718*'fnd base rates'!M$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,13)))","v":0},697711.55941344006,null,487049035,"487","049","035",1,40,697711.55941344006,17443,0,17443,null,null,null,null,null,17443,0,17443,null,null,{"$f":"BC718-BA718","v":0}]
[487,487049044,"PROSPECT HILL 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},{"$f":"'fnd enro'!H719","v":2},{"$f":"'fnd enro'!I719","v":5},{"$f":"'fnd enro'!J719","v":0},{"$f":"'fnd enro'!K719","v":0.2702},{"$f":"'fnd enro'!L719","v":0},{"$f":"'fnd enro'!M719","v":0},{"$f":"'fnd enro'!N719","v":0},{"$f":"'fnd enro'!O719","v":0},{"$f":"'fnd enro'!P719","v":3},{"$f":"'fnd enro'!R719","v":7},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q719)","v":11},null,{"$f":"(($D719*'fnd base rates'!C$107)\n+($E719*'fnd base rates'!C$108)\n+($F719*'fnd base rates'!C$109)\n+($G719*'fnd base rates'!C$110)\n+($H719*'fnd base rates'!C$111)\n+($I719*'fnd base rates'!C$112)\n+($J719*'fnd base rates'!C$113)\n+($K719*'fnd base rates'!C$114)\n+($M719*'fnd base rates'!C$116)\n+($N719*'fnd base rates'!C$117)\n+($O719*'fnd base rates'!C$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,3)))\n*$R719","v":4470.7957949520005},{"$f":"(($D719*'fnd base rates'!D$107)\n+($E719*'fnd base rates'!D$108)\n+($F719*'fnd base rates'!D$109)\n+($G719*'fnd base rates'!D$110)\n+($H719*'fnd base rates'!D$111)\n+($I719*'fnd base rates'!D$112)\n+($J719*'fnd base rates'!D$113)\n+($K719*'fnd base rates'!D$114)\n+($M719*'fnd base rates'!D$116)\n+($N719*'fnd base rates'!D$117)\n+($O719*'fnd base rates'!D$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,4)))\n*$R719","v":7303.2156000000014},{"$f":"(($D719*'fnd base rates'!E$107)\n+($E719*'fnd base rates'!E$108)\n+($F719*'fnd base rates'!E$109)\n+($G719*'fnd base rates'!E$110)\n+($H719*'fnd base rates'!E$111)\n+($I719*'fnd base rates'!E$112)\n+($J719*'fnd base rates'!E$113)\n+($K719*'fnd base rates'!E$114)\n+($M719*'fnd base rates'!E$116)\n+($N719*'fnd base rates'!E$117)\n+($O719*'fnd base rates'!E$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,5)))\n*$R719","v":48079.894377312005},{"$f":"(($D719*'fnd base rates'!F$107)\n+($E719*'fnd base rates'!F$108)\n+($F719*'fnd base rates'!F$109)\n+($G719*'fnd base rates'!F$110)\n+($H719*'fnd base rates'!F$111)\n+($I719*'fnd base rates'!F$112)\n+($J719*'fnd base rates'!F$113)\n+($K719*'fnd base rates'!F$114)\n+($M719*'fnd base rates'!F$116)\n+($N719*'fnd base rates'!F$117)\n+($O719*'fnd base rates'!F$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,6)))\n*$R719","v":7170.5063305440008},{"$f":"(($D719*'fnd base rates'!G$107)\n+($E719*'fnd base rates'!G$108)\n+($F719*'fnd base rates'!G$109)\n+($G719*'fnd base rates'!G$110)\n+($H719*'fnd base rates'!G$111)\n+($I719*'fnd base rates'!G$112)\n+($J719*'fnd base rates'!G$113)\n+($K719*'fnd base rates'!G$114)\n+($M719*'fnd base rates'!G$116)\n+($N719*'fnd base rates'!G$117)\n+($O719*'fnd base rates'!G$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,7)))\n*$R719","v":1918.6416789840002},{"$f":"(($D719*'fnd base rates'!H$107)\n+($E719*'fnd base rates'!H$108)\n+($F719*'fnd base rates'!H$109)\n+($G719*'fnd base rates'!H$110)\n+($H719*'fnd base rates'!H$111)\n+($I719*'fnd base rates'!H$112)\n+($J719*'fnd base rates'!H$113)\n+($K719*'fnd base rates'!H$114)\n+($M719*'fnd base rates'!H$116)\n+($N719*'fnd base rates'!H$117)\n+($O719*'fnd base rates'!H$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,8)))","v":5273.5525379999999},{"$f":"(($D719*'fnd base rates'!I$107)\n+($E719*'fnd base rates'!I$108)\n+($F719*'fnd base rates'!I$109)\n+($G719*'fnd base rates'!I$110)\n+($H719*'fnd base rates'!I$111)\n+($I719*'fnd base rates'!I$112)\n+($J719*'fnd base rates'!I$113)\n+($K719*'fnd base rates'!I$114)\n+($M719*'fnd base rates'!I$116)\n+($N719*'fnd base rates'!I$117)\n+($O719*'fnd base rates'!I$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,9)))\n*$R719","v":3710.5995600000001},{"$f":"(($D719*'fnd base rates'!J$107)\n+($E719*'fnd base rates'!J$108)\n+($F719*'fnd base rates'!J$109)\n+($G719*'fnd base rates'!J$110)\n+($H719*'fnd base rates'!J$111)\n+($I719*'fnd base rates'!J$112)\n+($J719*'fnd base rates'!J$113)\n+($K719*'fnd base rates'!J$114)\n+($M719*'fnd base rates'!J$116)\n+($N719*'fnd base rates'!J$117)\n+($O719*'fnd base rates'!J$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,10)))\n*$R719","v":6481.3708800000013},{"$f":"(($D719*'fnd base rates'!K$107)\n+($E719*'fnd base rates'!K$108)\n+($F719*'fnd base rates'!K$109)\n+($G719*'fnd base rates'!K$110)\n+($H719*'fnd base rates'!K$111)\n+($I719*'fnd base rates'!K$112)\n+($J719*'fnd base rates'!K$113)\n+($K719*'fnd base rates'!K$114)\n+($M719*'fnd base rates'!K$116)\n+($N719*'fnd base rates'!K$117)\n+($O719*'fnd base rates'!K$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,11)))\n*$R719","v":9055.9149825600016},{"$f":"(($D719*'fnd base rates'!L$107)\n+($E719*'fnd base rates'!L$108)\n+($F719*'fnd base rates'!L$109)\n+($G719*'fnd base rates'!L$110)\n+($H719*'fnd base rates'!L$111)\n+($I719*'fnd base rates'!L$112)\n+($J719*'fnd base rates'!L$113)\n+($K719*'fnd base rates'!L$114)\n+($M719*'fnd base rates'!L$116)\n+($N719*'fnd base rates'!L$117)\n+($O719*'fnd base rates'!L$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,12)))","v":11747.356760000001},{"$f":"(($D719*'fnd base rates'!M$107)\n+($E719*'fnd base rates'!M$108)\n+($F719*'fnd base rates'!M$109)\n+($G719*'fnd base rates'!M$110)\n+($H719*'fnd base rates'!M$111)\n+($I719*'fnd base rates'!M$112)\n+($J719*'fnd base rates'!M$113)\n+($K719*'fnd base rates'!M$114)\n+($M719*'fnd base rates'!M$116)\n+($N719*'fnd base rates'!M$117)\n+($O719*'fnd base rates'!M$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,13)))","v":0},105211.84850235202,null,487049044,"487","049","044",1,7,105211.84850235202,15030,0,15030,null,null,null,null,null,15030,0,15030,null,null,{"$f":"BC719-BA719","v":0}]
[487,487049048,"PROSPECT HILL 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},{"$f":"'fnd enro'!H720","v":1},{"$f":"'fnd enro'!I720","v":0},{"$f":"'fnd enro'!J720","v":0},{"$f":"'fnd enro'!K720","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L720","v":0},{"$f":"'fnd enro'!M720","v":0},{"$f":"'fnd enro'!N720","v":0},{"$f":"'fnd enro'!O720","v":0},{"$f":"'fnd enro'!P720","v":1},{"$f":"'fnd enro'!R720","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q720)","v":4},null,{"$f":"(($D720*'fnd base rates'!C$107)\n+($E720*'fnd base rates'!C$108)\n+($F720*'fnd base rates'!C$109)\n+($G720*'fnd base rates'!C$110)\n+($H720*'fnd base rates'!C$111)\n+($I720*'fnd base rates'!C$112)\n+($J720*'fnd base rates'!C$113)\n+($K720*'fnd base rates'!C$114)\n+($M720*'fnd base rates'!C$116)\n+($N720*'fnd base rates'!C$117)\n+($O720*'fnd base rates'!C$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,3)))\n*$R720","v":663.85410213600005},{"$f":"(($D720*'fnd base rates'!D$107)\n+($E720*'fnd base rates'!D$108)\n+($F720*'fnd base rates'!D$109)\n+($G720*'fnd base rates'!D$110)\n+($H720*'fnd base rates'!D$111)\n+($I720*'fnd base rates'!D$112)\n+($J720*'fnd base rates'!D$113)\n+($K720*'fnd base rates'!D$114)\n+($M720*'fnd base rates'!D$116)\n+($N720*'fnd base rates'!D$117)\n+($O720*'fnd base rates'!D$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,4)))\n*$R720","v":1162.5595200000002},{"$f":"(($D720*'fnd base rates'!E$107)\n+($E720*'fnd base rates'!E$108)\n+($F720*'fnd base rates'!E$109)\n+($G720*'fnd base rates'!E$110)\n+($H720*'fnd base rates'!E$111)\n+($I720*'fnd base rates'!E$112)\n+($J720*'fnd base rates'!E$113)\n+($K720*'fnd base rates'!E$114)\n+($M720*'fnd base rates'!E$116)\n+($N720*'fnd base rates'!E$117)\n+($O720*'fnd base rates'!E$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,5)))\n*$R720","v":6874.6273796160003},{"$f":"(($D720*'fnd base rates'!F$107)\n+($E720*'fnd base rates'!F$108)\n+($F720*'fnd base rates'!F$109)\n+($G720*'fnd base rates'!F$110)\n+($H720*'fnd base rates'!F$111)\n+($I720*'fnd base rates'!F$112)\n+($J720*'fnd base rates'!F$113)\n+($K720*'fnd base rates'!F$114)\n+($M720*'fnd base rates'!F$116)\n+($N720*'fnd base rates'!F$117)\n+($O720*'fnd base rates'!F$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,6)))\n*$R720","v":1110.8400757920001},{"$f":"(($D720*'fnd base rates'!G$107)\n+($E720*'fnd base rates'!G$108)\n+($F720*'fnd base rates'!G$109)\n+($G720*'fnd base rates'!G$110)\n+($H720*'fnd base rates'!G$111)\n+($I720*'fnd base rates'!G$112)\n+($J720*'fnd base rates'!G$113)\n+($K720*'fnd base rates'!G$114)\n+($M720*'fnd base rates'!G$116)\n+($N720*'fnd base rates'!G$117)\n+($O720*'fnd base rates'!G$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,7)))\n*$R720","v":334.21218271200007},{"$f":"(($D720*'fnd base rates'!H$107)\n+($E720*'fnd base rates'!H$108)\n+($F720*'fnd base rates'!H$109)\n+($G720*'fnd base rates'!H$110)\n+($H720*'fnd base rates'!H$111)\n+($I720*'fnd base rates'!H$112)\n+($J720*'fnd base rates'!H$113)\n+($K720*'fnd base rates'!H$114)\n+($M720*'fnd base rates'!H$116)\n+($N720*'fnd base rates'!H$117)\n+($O720*'fnd base rates'!H$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,8)))","v":543.51893400000006},{"$f":"(($D720*'fnd base rates'!I$107)\n+($E720*'fnd base rates'!I$108)\n+($F720*'fnd base rates'!I$109)\n+($G720*'fnd base rates'!I$110)\n+($H720*'fnd base rates'!I$111)\n+($I720*'fnd base rates'!I$112)\n+($J720*'fnd base rates'!I$113)\n+($K720*'fnd base rates'!I$114)\n+($M720*'fnd base rates'!I$116)\n+($N720*'fnd base rates'!I$117)\n+($O720*'fnd base rates'!I$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,9)))\n*$R720","v":526.80780000000004},{"$f":"(($D720*'fnd base rates'!J$107)\n+($E720*'fnd base rates'!J$108)\n+($F720*'fnd base rates'!J$109)\n+($G720*'fnd base rates'!J$110)\n+($H720*'fnd base rates'!J$111)\n+($I720*'fnd base rates'!J$112)\n+($J720*'fnd base rates'!J$113)\n+($K720*'fnd base rates'!J$114)\n+($M720*'fnd base rates'!J$116)\n+($N720*'fnd base rates'!J$117)\n+($O720*'fnd base rates'!J$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,10)))\n*$R720","v":911.82780000000002},{"$f":"(($D720*'fnd base rates'!K$107)\n+($E720*'fnd base rates'!K$108)\n+($F720*'fnd base rates'!K$109)\n+($G720*'fnd base rates'!K$110)\n+($H720*'fnd base rates'!K$111)\n+($I720*'fnd base rates'!K$112)\n+($J720*'fnd base rates'!K$113)\n+($K720*'fnd base rates'!K$114)\n+($M720*'fnd base rates'!K$116)\n+($N720*'fnd base rates'!K$117)\n+($O720*'fnd base rates'!K$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,11)))\n*$R720","v":1319.2904260800001},{"$f":"(($D720*'fnd base rates'!L$107)\n+($E720*'fnd base rates'!L$108)\n+($F720*'fnd base rates'!L$109)\n+($G720*'fnd base rates'!L$110)\n+($H720*'fnd base rates'!L$111)\n+($I720*'fnd base rates'!L$112)\n+($J720*'fnd base rates'!L$113)\n+($K720*'fnd base rates'!L$114)\n+($M720*'fnd base rates'!L$116)\n+($N720*'fnd base rates'!L$117)\n+($O720*'fnd base rates'!L$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,12)))","v":1949.3166799999999},{"$f":"(($D720*'fnd base rates'!M$107)\n+($E720*'fnd base rates'!M$108)\n+($F720*'fnd base rates'!M$109)\n+($G720*'fnd base rates'!M$110)\n+($H720*'fnd base rates'!M$111)\n+($I720*'fnd base rates'!M$112)\n+($J720*'fnd base rates'!M$113)\n+($K720*'fnd base rates'!M$114)\n+($M720*'fnd base rates'!M$116)\n+($N720*'fnd base rates'!M$117)\n+($O720*'fnd base rates'!M$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,13)))","v":0},15396.854900336004,null,487049048,"487","049","048",1,1,15396.854900336004,15397,0,15397,null,null,null,null,null,15397,0,15397,null,null,{"$f":"BC720-BA720","v":0}]
[487,487049049,"PROSPECT HILL 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},{"$f":"'fnd enro'!H721","v":22},{"$f":"'fnd enro'!I721","v":28},{"$f":"'fnd enro'!J721","v":0},{"$f":"'fnd enro'!K721","v":1.93},{"$f":"'fnd enro'!L721","v":0},{"$f":"'fnd enro'!M721","v":0},{"$f":"'fnd enro'!N721","v":1},{"$f":"'fnd enro'!O721","v":3},{"$f":"'fnd enro'!P721","v":46},{"$f":"'fnd enro'!R721","v":50},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q721)","v":8},null,{"$f":"(($D721*'fnd base rates'!C$107)\n+($E721*'fnd base rates'!C$108)\n+($F721*'fnd base rates'!C$109)\n+($G721*'fnd base rates'!C$110)\n+($H721*'fnd base rates'!C$111)\n+($I721*'fnd base rates'!C$112)\n+($J721*'fnd base rates'!C$113)\n+($K721*'fnd base rates'!C$114)\n+($M721*'fnd base rates'!C$116)\n+($N721*'fnd base rates'!C$117)\n+($O721*'fnd base rates'!C$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,3)))\n*$R721","v":34093.718866800002},{"$f":"(($D721*'fnd base rates'!D$107)\n+($E721*'fnd base rates'!D$108)\n+($F721*'fnd base rates'!D$109)\n+($G721*'fnd base rates'!D$110)\n+($H721*'fnd base rates'!D$111)\n+($I721*'fnd base rates'!D$112)\n+($J721*'fnd base rates'!D$113)\n+($K721*'fnd base rates'!D$114)\n+($M721*'fnd base rates'!D$116)\n+($N721*'fnd base rates'!D$117)\n+($O721*'fnd base rates'!D$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,4)))\n*$R721","v":61044.675480000005},{"$f":"(($D721*'fnd base rates'!E$107)\n+($E721*'fnd base rates'!E$108)\n+($F721*'fnd base rates'!E$109)\n+($G721*'fnd base rates'!E$110)\n+($H721*'fnd base rates'!E$111)\n+($I721*'fnd base rates'!E$112)\n+($J721*'fnd base rates'!E$113)\n+($K721*'fnd base rates'!E$114)\n+($M721*'fnd base rates'!E$116)\n+($N721*'fnd base rates'!E$117)\n+($O721*'fnd base rates'!E$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,5)))\n*$R721","v":415408.2769008},{"$f":"(($D721*'fnd base rates'!F$107)\n+($E721*'fnd base rates'!F$108)\n+($F721*'fnd base rates'!F$109)\n+($G721*'fnd base rates'!F$110)\n+($H721*'fnd base rates'!F$111)\n+($I721*'fnd base rates'!F$112)\n+($J721*'fnd base rates'!F$113)\n+($K721*'fnd base rates'!F$114)\n+($M721*'fnd base rates'!F$116)\n+($N721*'fnd base rates'!F$117)\n+($O721*'fnd base rates'!F$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,6)))\n*$R721","v":52944.100869600006},{"$f":"(($D721*'fnd base rates'!G$107)\n+($E721*'fnd base rates'!G$108)\n+($F721*'fnd base rates'!G$109)\n+($G721*'fnd base rates'!G$110)\n+($H721*'fnd base rates'!G$111)\n+($I721*'fnd base rates'!G$112)\n+($J721*'fnd base rates'!G$113)\n+($K721*'fnd base rates'!G$114)\n+($M721*'fnd base rates'!G$116)\n+($N721*'fnd base rates'!G$117)\n+($O721*'fnd base rates'!G$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,7)))\n*$R721","v":17800.137615599997},{"$f":"(($D721*'fnd base rates'!H$107)\n+($E721*'fnd base rates'!H$108)\n+($F721*'fnd base rates'!H$109)\n+($G721*'fnd base rates'!H$110)\n+($H721*'fnd base rates'!H$111)\n+($I721*'fnd base rates'!H$112)\n+($J721*'fnd base rates'!H$113)\n+($K721*'fnd base rates'!H$114)\n+($M721*'fnd base rates'!H$116)\n+($N721*'fnd base rates'!H$117)\n+($O721*'fnd base rates'!H$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,8)))","v":36351.516699999993},{"$f":"(($D721*'fnd base rates'!I$107)\n+($E721*'fnd base rates'!I$108)\n+($F721*'fnd base rates'!I$109)\n+($G721*'fnd base rates'!I$110)\n+($H721*'fnd base rates'!I$111)\n+($I721*'fnd base rates'!I$112)\n+($J721*'fnd base rates'!I$113)\n+($K721*'fnd base rates'!I$114)\n+($M721*'fnd base rates'!I$116)\n+($N721*'fnd base rates'!I$117)\n+($O721*'fnd base rates'!I$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,9)))\n*$R721","v":29495.690280000006},{"$f":"(($D721*'fnd base rates'!J$107)\n+($E721*'fnd base rates'!J$108)\n+($F721*'fnd base rates'!J$109)\n+($G721*'fnd base rates'!J$110)\n+($H721*'fnd base rates'!J$111)\n+($I721*'fnd base rates'!J$112)\n+($J721*'fnd base rates'!J$113)\n+($K721*'fnd base rates'!J$114)\n+($M721*'fnd base rates'!J$116)\n+($N721*'fnd base rates'!J$117)\n+($O721*'fnd base rates'!J$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,10)))\n*$R721","v":60221.234879999996},{"$f":"(($D721*'fnd base rates'!K$107)\n+($E721*'fnd base rates'!K$108)\n+($F721*'fnd base rates'!K$109)\n+($G721*'fnd base rates'!K$110)\n+($H721*'fnd base rates'!K$111)\n+($I721*'fnd base rates'!K$112)\n+($J721*'fnd base rates'!K$113)\n+($K721*'fnd base rates'!K$114)\n+($M721*'fnd base rates'!K$116)\n+($N721*'fnd base rates'!K$117)\n+($O721*'fnd base rates'!K$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,11)))\n*$R721","v":66319.476263999997},{"$f":"(($D721*'fnd base rates'!L$107)\n+($E721*'fnd base rates'!L$108)\n+($F721*'fnd base rates'!L$109)\n+($G721*'fnd base rates'!L$110)\n+($H721*'fnd base rates'!L$111)\n+($I721*'fnd base rates'!L$112)\n+($J721*'fnd base rates'!L$113)\n+($K721*'fnd base rates'!L$114)\n+($M721*'fnd base rates'!L$116)\n+($N721*'fnd base rates'!L$117)\n+($O721*'fnd base rates'!L$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,12)))","v":97572.864000000001},{"$f":"(($D721*'fnd base rates'!M$107)\n+($E721*'fnd base rates'!M$108)\n+($F721*'fnd base rates'!M$109)\n+($G721*'fnd base rates'!M$110)\n+($H721*'fnd base rates'!M$111)\n+($I721*'fnd base rates'!M$112)\n+($J721*'fnd base rates'!M$113)\n+($K721*'fnd base rates'!M$114)\n+($M721*'fnd base rates'!M$116)\n+($N721*'fnd base rates'!M$117)\n+($O721*'fnd base rates'!M$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,13)))","v":0},871251.69185680011,null,487049049,"487","049","049",1,50,871251.69185680011,17425,0,17425,null,null,null,null,null,17425,0,17425,null,null,{"$f":"BC721-BA721","v":0}]
[487,487049057,"PROSPECT HILL 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},{"$f":"'fnd enro'!H722","v":3},{"$f":"'fnd enro'!I722","v":3},{"$f":"'fnd enro'!J722","v":0},{"$f":"'fnd enro'!K722","v":0.2316},{"$f":"'fnd enro'!L722","v":0},{"$f":"'fnd enro'!M722","v":0},{"$f":"'fnd enro'!N722","v":0},{"$f":"'fnd enro'!O722","v":0},{"$f":"'fnd enro'!P722","v":3},{"$f":"'fnd enro'!R722","v":6},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q722)","v":12},null,{"$f":"(($D722*'fnd base rates'!C$107)\n+($E722*'fnd base rates'!C$108)\n+($F722*'fnd base rates'!C$109)\n+($G722*'fnd base rates'!C$110)\n+($H722*'fnd base rates'!C$111)\n+($I722*'fnd base rates'!C$112)\n+($J722*'fnd base rates'!C$113)\n+($K722*'fnd base rates'!C$114)\n+($M722*'fnd base rates'!C$116)\n+($N722*'fnd base rates'!C$117)\n+($O722*'fnd base rates'!C$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,3)))\n*$R722","v":3886.5013328159998},{"$f":"(($D722*'fnd base rates'!D$107)\n+($E722*'fnd base rates'!D$108)\n+($F722*'fnd base rates'!D$109)\n+($G722*'fnd base rates'!D$110)\n+($H722*'fnd base rates'!D$111)\n+($I722*'fnd base rates'!D$112)\n+($J722*'fnd base rates'!D$113)\n+($K722*'fnd base rates'!D$114)\n+($M722*'fnd base rates'!D$116)\n+($N722*'fnd base rates'!D$117)\n+($O722*'fnd base rates'!D$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,4)))\n*$R722","v":6517.6520400000009},{"$f":"(($D722*'fnd base rates'!E$107)\n+($E722*'fnd base rates'!E$108)\n+($F722*'fnd base rates'!E$109)\n+($G722*'fnd base rates'!E$110)\n+($H722*'fnd base rates'!E$111)\n+($I722*'fnd base rates'!E$112)\n+($J722*'fnd base rates'!E$113)\n+($K722*'fnd base rates'!E$114)\n+($M722*'fnd base rates'!E$116)\n+($N722*'fnd base rates'!E$117)\n+($O722*'fnd base rates'!E$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,5)))\n*$R722","v":41642.928717695999},{"$f":"(($D722*'fnd base rates'!F$107)\n+($E722*'fnd base rates'!F$108)\n+($F722*'fnd base rates'!F$109)\n+($G722*'fnd base rates'!F$110)\n+($H722*'fnd base rates'!F$111)\n+($I722*'fnd base rates'!F$112)\n+($J722*'fnd base rates'!F$113)\n+($K722*'fnd base rates'!F$114)\n+($M722*'fnd base rates'!F$116)\n+($N722*'fnd base rates'!F$117)\n+($O722*'fnd base rates'!F$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,6)))\n*$R722","v":6301.8159347520004},{"$f":"(($D722*'fnd base rates'!G$107)\n+($E722*'fnd base rates'!G$108)\n+($F722*'fnd base rates'!G$109)\n+($G722*'fnd base rates'!G$110)\n+($H722*'fnd base rates'!G$111)\n+($I722*'fnd base rates'!G$112)\n+($J722*'fnd base rates'!G$113)\n+($K722*'fnd base rates'!G$114)\n+($M722*'fnd base rates'!G$116)\n+($N722*'fnd base rates'!G$117)\n+($O722*'fnd base rates'!G$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,7)))\n*$R722","v":1773.1562562720001},{"$f":"(($D722*'fnd base rates'!H$107)\n+($E722*'fnd base rates'!H$108)\n+($F722*'fnd base rates'!H$109)\n+($G722*'fnd base rates'!H$110)\n+($H722*'fnd base rates'!H$111)\n+($I722*'fnd base rates'!H$112)\n+($J722*'fnd base rates'!H$113)\n+($K722*'fnd base rates'!H$114)\n+($M722*'fnd base rates'!H$116)\n+($N722*'fnd base rates'!H$117)\n+($O722*'fnd base rates'!H$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,8)))","v":4145.273604},{"$f":"(($D722*'fnd base rates'!I$107)\n+($E722*'fnd base rates'!I$108)\n+($F722*'fnd base rates'!I$109)\n+($G722*'fnd base rates'!I$110)\n+($H722*'fnd base rates'!I$111)\n+($I722*'fnd base rates'!I$112)\n+($J722*'fnd base rates'!I$113)\n+($K722*'fnd base rates'!I$114)\n+($M722*'fnd base rates'!I$116)\n+($N722*'fnd base rates'!I$117)\n+($O722*'fnd base rates'!I$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,9)))\n*$R722","v":3191.6484},{"$f":"(($D722*'fnd base rates'!J$107)\n+($E722*'fnd base rates'!J$108)\n+($F722*'fnd base rates'!J$109)\n+($G722*'fnd base rates'!J$110)\n+($H722*'fnd base rates'!J$111)\n+($I722*'fnd base rates'!J$112)\n+($J722*'fnd base rates'!J$113)\n+($K722*'fnd base rates'!J$114)\n+($M722*'fnd base rates'!J$116)\n+($N722*'fnd base rates'!J$117)\n+($O722*'fnd base rates'!J$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,10)))\n*$R722","v":5618.6136000000006},{"$f":"(($D722*'fnd base rates'!K$107)\n+($E722*'fnd base rates'!K$108)\n+($F722*'fnd base rates'!K$109)\n+($G722*'fnd base rates'!K$110)\n+($H722*'fnd base rates'!K$111)\n+($I722*'fnd base rates'!K$112)\n+($J722*'fnd base rates'!K$113)\n+($K722*'fnd base rates'!K$114)\n+($M722*'fnd base rates'!K$116)\n+($N722*'fnd base rates'!K$117)\n+($O722*'fnd base rates'!K$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,11)))\n*$R722","v":7808.2717564799996},{"$f":"(($D722*'fnd base rates'!L$107)\n+($E722*'fnd base rates'!L$108)\n+($F722*'fnd base rates'!L$109)\n+($G722*'fnd base rates'!L$110)\n+($H722*'fnd base rates'!L$111)\n+($I722*'fnd base rates'!L$112)\n+($J722*'fnd base rates'!L$113)\n+($K722*'fnd base rates'!L$114)\n+($M722*'fnd base rates'!L$116)\n+($N722*'fnd base rates'!L$117)\n+($O722*'fnd base rates'!L$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,12)))","v":10618.150080000001},{"$f":"(($D722*'fnd base rates'!M$107)\n+($E722*'fnd base rates'!M$108)\n+($F722*'fnd base rates'!M$109)\n+($G722*'fnd base rates'!M$110)\n+($H722*'fnd base rates'!M$111)\n+($I722*'fnd base rates'!M$112)\n+($J722*'fnd base rates'!M$113)\n+($K722*'fnd base rates'!M$114)\n+($M722*'fnd base rates'!M$116)\n+($N722*'fnd base rates'!M$117)\n+($O722*'fnd base rates'!M$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,13)))","v":0},91504.011722016003,null,487049057,"487","049","057",1,6,91504.011722016003,15251,0,15251,null,null,null,null,null,15251,0,15251,null,null,{"$f":"BC722-BA722","v":0}]
[487,487049093,"PROSPECT HILL 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},{"$f":"'fnd enro'!H723","v":16},{"$f":"'fnd enro'!I723","v":38},{"$f":"'fnd enro'!J723","v":0},{"$f":"'fnd enro'!K723","v":2.0844},{"$f":"'fnd enro'!L723","v":0},{"$f":"'fnd enro'!M723","v":0},{"$f":"'fnd enro'!N723","v":1},{"$f":"'fnd enro'!O723","v":0},{"$f":"'fnd enro'!P723","v":26},{"$f":"'fnd enro'!R723","v":54},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q723)","v":11},null,{"$f":"(($D723*'fnd base rates'!C$107)\n+($E723*'fnd base rates'!C$108)\n+($F723*'fnd base rates'!C$109)\n+($G723*'fnd base rates'!C$110)\n+($H723*'fnd base rates'!C$111)\n+($I723*'fnd base rates'!C$112)\n+($J723*'fnd base rates'!C$113)\n+($K723*'fnd base rates'!C$114)\n+($M723*'fnd base rates'!C$116)\n+($N723*'fnd base rates'!C$117)\n+($O723*'fnd base rates'!C$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,3)))\n*$R723","v":34874.779795344002},{"$f":"(($D723*'fnd base rates'!D$107)\n+($E723*'fnd base rates'!D$108)\n+($F723*'fnd base rates'!D$109)\n+($G723*'fnd base rates'!D$110)\n+($H723*'fnd base rates'!D$111)\n+($I723*'fnd base rates'!D$112)\n+($J723*'fnd base rates'!D$113)\n+($K723*'fnd base rates'!D$114)\n+($M723*'fnd base rates'!D$116)\n+($N723*'fnd base rates'!D$117)\n+($O723*'fnd base rates'!D$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,4)))\n*$R723","v":57810.842280000004},{"$f":"(($D723*'fnd base rates'!E$107)\n+($E723*'fnd base rates'!E$108)\n+($F723*'fnd base rates'!E$109)\n+($G723*'fnd base rates'!E$110)\n+($H723*'fnd base rates'!E$111)\n+($I723*'fnd base rates'!E$112)\n+($J723*'fnd base rates'!E$113)\n+($K723*'fnd base rates'!E$114)\n+($M723*'fnd base rates'!E$116)\n+($N723*'fnd base rates'!E$117)\n+($O723*'fnd base rates'!E$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,5)))\n*$R723","v":383766.82161926402},{"$f":"(($D723*'fnd base rates'!F$107)\n+($E723*'fnd base rates'!F$108)\n+($F723*'fnd base rates'!F$109)\n+($G723*'fnd base rates'!F$110)\n+($H723*'fnd base rates'!F$111)\n+($I723*'fnd base rates'!F$112)\n+($J723*'fnd base rates'!F$113)\n+($K723*'fnd base rates'!F$114)\n+($M723*'fnd base rates'!F$116)\n+($N723*'fnd base rates'!F$117)\n+($O723*'fnd base rates'!F$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,6)))\n*$R723","v":55593.022452768011},{"$f":"(($D723*'fnd base rates'!G$107)\n+($E723*'fnd base rates'!G$108)\n+($F723*'fnd base rates'!G$109)\n+($G723*'fnd base rates'!G$110)\n+($H723*'fnd base rates'!G$111)\n+($I723*'fnd base rates'!G$112)\n+($J723*'fnd base rates'!G$113)\n+($K723*'fnd base rates'!G$114)\n+($M723*'fnd base rates'!G$116)\n+($N723*'fnd base rates'!G$117)\n+($O723*'fnd base rates'!G$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,7)))\n*$R723","v":15461.708186447999},{"$f":"(($D723*'fnd base rates'!H$107)\n+($E723*'fnd base rates'!H$108)\n+($F723*'fnd base rates'!H$109)\n+($G723*'fnd base rates'!H$110)\n+($H723*'fnd base rates'!H$111)\n+($I723*'fnd base rates'!H$112)\n+($J723*'fnd base rates'!H$113)\n+($K723*'fnd base rates'!H$114)\n+($M723*'fnd base rates'!H$116)\n+($N723*'fnd base rates'!H$117)\n+($O723*'fnd base rates'!H$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,8)))","v":40723.232435999998},{"$f":"(($D723*'fnd base rates'!I$107)\n+($E723*'fnd base rates'!I$108)\n+($F723*'fnd base rates'!I$109)\n+($G723*'fnd base rates'!I$110)\n+($H723*'fnd base rates'!I$111)\n+($I723*'fnd base rates'!I$112)\n+($J723*'fnd base rates'!I$113)\n+($K723*'fnd base rates'!I$114)\n+($M723*'fnd base rates'!I$116)\n+($N723*'fnd base rates'!I$117)\n+($O723*'fnd base rates'!I$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,9)))\n*$R723","v":29173.021200000003},{"$f":"(($D723*'fnd base rates'!J$107)\n+($E723*'fnd base rates'!J$108)\n+($F723*'fnd base rates'!J$109)\n+($G723*'fnd base rates'!J$110)\n+($H723*'fnd base rates'!J$111)\n+($I723*'fnd base rates'!J$112)\n+($J723*'fnd base rates'!J$113)\n+($K723*'fnd base rates'!J$114)\n+($M723*'fnd base rates'!J$116)\n+($N723*'fnd base rates'!J$117)\n+($O723*'fnd base rates'!J$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,10)))\n*$R723","v":52416.477720000003},{"$f":"(($D723*'fnd base rates'!K$107)\n+($E723*'fnd base rates'!K$108)\n+($F723*'fnd base rates'!K$109)\n+($G723*'fnd base rates'!K$110)\n+($H723*'fnd base rates'!K$111)\n+($I723*'fnd base rates'!K$112)\n+($J723*'fnd base rates'!K$113)\n+($K723*'fnd base rates'!K$114)\n+($M723*'fnd base rates'!K$116)\n+($N723*'fnd base rates'!K$117)\n+($O723*'fnd base rates'!K$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,11)))\n*$R723","v":70237.818688320011},{"$f":"(($D723*'fnd base rates'!L$107)\n+($E723*'fnd base rates'!L$108)\n+($F723*'fnd base rates'!L$109)\n+($G723*'fnd base rates'!L$110)\n+($H723*'fnd base rates'!L$111)\n+($I723*'fnd base rates'!L$112)\n+($J723*'fnd base rates'!L$113)\n+($K723*'fnd base rates'!L$114)\n+($M723*'fnd base rates'!L$116)\n+($N723*'fnd base rates'!L$117)\n+($O723*'fnd base rates'!L$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,12)))","v":92785.370720000006},{"$f":"(($D723*'fnd base rates'!M$107)\n+($E723*'fnd base rates'!M$108)\n+($F723*'fnd base rates'!M$109)\n+($G723*'fnd base rates'!M$110)\n+($H723*'fnd base rates'!M$111)\n+($I723*'fnd base rates'!M$112)\n+($J723*'fnd base rates'!M$113)\n+($K723*'fnd base rates'!M$114)\n+($M723*'fnd base rates'!M$116)\n+($N723*'fnd base rates'!M$117)\n+($O723*'fnd base rates'!M$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,13)))","v":0},832843.09509814403,null,487049093,"487","049","093",1,54,832843.09509814403,15423,0,15423,null,null,null,null,null,15423,0,15423,null,null,{"$f":"BC723-BA723","v":0}]
[487,487049100,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D724","v":0},{"$f":"'fnd enro'!E724","v":0},{"$f":"'fnd enro'!F724","v":0},{"$f":"'fnd enro'!G724","v":0},{"$f":"'fnd enro'!H724","v":1},{"$f":"'fnd enro'!I724","v":1},{"$f":"'fnd enro'!J724","v":0},{"$f":"'fnd enro'!K724","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L724","v":0},{"$f":"'fnd enro'!M724","v":0},{"$f":"'fnd enro'!N724","v":0},{"$f":"'fnd enro'!O724","v":0},{"$f":"'fnd enro'!P724","v":1},{"$f":"'fnd enro'!R724","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q724)","v":10},null,{"$f":"(($D724*'fnd base rates'!C$107)\n+($E724*'fnd base rates'!C$108)\n+($F724*'fnd base rates'!C$109)\n+($G724*'fnd base rates'!C$110)\n+($H724*'fnd base rates'!C$111)\n+($I724*'fnd base rates'!C$112)\n+($J724*'fnd base rates'!C$113)\n+($K724*'fnd base rates'!C$114)\n+($M724*'fnd base rates'!C$116)\n+($N724*'fnd base rates'!C$117)\n+($O724*'fnd base rates'!C$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,3)))\n*$R724","v":1285.8916842720002},{"$f":"(($D724*'fnd base rates'!D$107)\n+($E724*'fnd base rates'!D$108)\n+($F724*'fnd base rates'!D$109)\n+($G724*'fnd base rates'!D$110)\n+($H724*'fnd base rates'!D$111)\n+($I724*'fnd base rates'!D$112)\n+($J724*'fnd base rates'!D$113)\n+($K724*'fnd base rates'!D$114)\n+($M724*'fnd base rates'!D$116)\n+($N724*'fnd base rates'!D$117)\n+($O724*'fnd base rates'!D$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,4)))\n*$R724","v":2127.0513600000004},{"$f":"(($D724*'fnd base rates'!E$107)\n+($E724*'fnd base rates'!E$108)\n+($F724*'fnd base rates'!E$109)\n+($G724*'fnd base rates'!E$110)\n+($H724*'fnd base rates'!E$111)\n+($I724*'fnd base rates'!E$112)\n+($J724*'fnd base rates'!E$113)\n+($K724*'fnd base rates'!E$114)\n+($M724*'fnd base rates'!E$116)\n+($N724*'fnd base rates'!E$117)\n+($O724*'fnd base rates'!E$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,5)))\n*$R724","v":13436.774759232003},{"$f":"(($D724*'fnd base rates'!F$107)\n+($E724*'fnd base rates'!F$108)\n+($F724*'fnd base rates'!F$109)\n+($G724*'fnd base rates'!F$110)\n+($H724*'fnd base rates'!F$111)\n+($I724*'fnd base rates'!F$112)\n+($J724*'fnd base rates'!F$113)\n+($K724*'fnd base rates'!F$114)\n+($M724*'fnd base rates'!F$116)\n+($N724*'fnd base rates'!F$117)\n+($O724*'fnd base rates'!F$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,6)))\n*$R724","v":2100.6053115840004},{"$f":"(($D724*'fnd base rates'!G$107)\n+($E724*'fnd base rates'!G$108)\n+($F724*'fnd base rates'!G$109)\n+($G724*'fnd base rates'!G$110)\n+($H724*'fnd base rates'!G$111)\n+($I724*'fnd base rates'!G$112)\n+($J724*'fnd base rates'!G$113)\n+($K724*'fnd base rates'!G$114)\n+($M724*'fnd base rates'!G$116)\n+($N724*'fnd base rates'!G$117)\n+($O724*'fnd base rates'!G$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,7)))\n*$R724","v":569.50212542400004},{"$f":"(($D724*'fnd base rates'!H$107)\n+($E724*'fnd base rates'!H$108)\n+($F724*'fnd base rates'!H$109)\n+($G724*'fnd base rates'!H$110)\n+($H724*'fnd base rates'!H$111)\n+($I724*'fnd base rates'!H$112)\n+($J724*'fnd base rates'!H$113)\n+($K724*'fnd base rates'!H$114)\n+($M724*'fnd base rates'!H$116)\n+($N724*'fnd base rates'!H$117)\n+($O724*'fnd base rates'!H$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,8)))","v":1378.7978679999999},{"$f":"(($D724*'fnd base rates'!I$107)\n+($E724*'fnd base rates'!I$108)\n+($F724*'fnd base rates'!I$109)\n+($G724*'fnd base rates'!I$110)\n+($H724*'fnd base rates'!I$111)\n+($I724*'fnd base rates'!I$112)\n+($J724*'fnd base rates'!I$113)\n+($K724*'fnd base rates'!I$114)\n+($M724*'fnd base rates'!I$116)\n+($N724*'fnd base rates'!I$117)\n+($O724*'fnd base rates'!I$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,9)))\n*$R724","v":1045.8928800000001},{"$f":"(($D724*'fnd base rates'!J$107)\n+($E724*'fnd base rates'!J$108)\n+($F724*'fnd base rates'!J$109)\n+($G724*'fnd base rates'!J$110)\n+($H724*'fnd base rates'!J$111)\n+($I724*'fnd base rates'!J$112)\n+($J724*'fnd base rates'!J$113)\n+($K724*'fnd base rates'!J$114)\n+($M724*'fnd base rates'!J$116)\n+($N724*'fnd base rates'!J$117)\n+($O724*'fnd base rates'!J$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,10)))\n*$R724","v":1779.4061999999999},{"$f":"(($D724*'fnd base rates'!K$107)\n+($E724*'fnd base rates'!K$108)\n+($F724*'fnd base rates'!K$109)\n+($G724*'fnd base rates'!K$110)\n+($H724*'fnd base rates'!K$111)\n+($I724*'fnd base rates'!K$112)\n+($J724*'fnd base rates'!K$113)\n+($K724*'fnd base rates'!K$114)\n+($M724*'fnd base rates'!K$116)\n+($N724*'fnd base rates'!K$117)\n+($O724*'fnd base rates'!K$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,11)))\n*$R724","v":2602.75725216},{"$f":"(($D724*'fnd base rates'!L$107)\n+($E724*'fnd base rates'!L$108)\n+($F724*'fnd base rates'!L$109)\n+($G724*'fnd base rates'!L$110)\n+($H724*'fnd base rates'!L$111)\n+($I724*'fnd base rates'!L$112)\n+($J724*'fnd base rates'!L$113)\n+($K724*'fnd base rates'!L$114)\n+($M724*'fnd base rates'!L$116)\n+($N724*'fnd base rates'!L$117)\n+($O724*'fnd base rates'!L$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,12)))","v":3475.0033600000002},{"$f":"(($D724*'fnd base rates'!M$107)\n+($E724*'fnd base rates'!M$108)\n+($F724*'fnd base rates'!M$109)\n+($G724*'fnd base rates'!M$110)\n+($H724*'fnd base rates'!M$111)\n+($I724*'fnd base rates'!M$112)\n+($J724*'fnd base rates'!M$113)\n+($K724*'fnd base rates'!M$114)\n+($M724*'fnd base rates'!M$116)\n+($N724*'fnd base rates'!M$117)\n+($O724*'fnd base rates'!M$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,13)))","v":0},29801.68280067201,null,487049100,"487","049","100",1,2,29801.68280067201,14901,0,14901,null,null,null,null,null,14901,0,14901,null,null,{"$f":"BC724-BA724","v":0}]
[487,487049128,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D725","v":0},{"$f":"'fnd enro'!E725","v":0},{"$f":"'fnd enro'!F725","v":0},{"$f":"'fnd enro'!G725","v":0},{"$f":"'fnd enro'!H725","v":1},{"$f":"'fnd enro'!I725","v":1},{"$f":"'fnd enro'!J725","v":0},{"$f":"'fnd enro'!K725","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L725","v":0},{"$f":"'fnd enro'!M725","v":0},{"$f":"'fnd enro'!N725","v":0},{"$f":"'fnd enro'!O725","v":0},{"$f":"'fnd enro'!P725","v":1},{"$f":"'fnd enro'!R725","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q725)","v":10},null,{"$f":"(($D725*'fnd base rates'!C$107)\n+($E725*'fnd base rates'!C$108)\n+($F725*'fnd base rates'!C$109)\n+($G725*'fnd base rates'!C$110)\n+($H725*'fnd base rates'!C$111)\n+($I725*'fnd base rates'!C$112)\n+($J725*'fnd base rates'!C$113)\n+($K725*'fnd base rates'!C$114)\n+($M725*'fnd base rates'!C$116)\n+($N725*'fnd base rates'!C$117)\n+($O725*'fnd base rates'!C$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,3)))\n*$R725","v":1285.8916842720002},{"$f":"(($D725*'fnd base rates'!D$107)\n+($E725*'fnd base rates'!D$108)\n+($F725*'fnd base rates'!D$109)\n+($G725*'fnd base rates'!D$110)\n+($H725*'fnd base rates'!D$111)\n+($I725*'fnd base rates'!D$112)\n+($J725*'fnd base rates'!D$113)\n+($K725*'fnd base rates'!D$114)\n+($M725*'fnd base rates'!D$116)\n+($N725*'fnd base rates'!D$117)\n+($O725*'fnd base rates'!D$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,4)))\n*$R725","v":2127.0513600000004},{"$f":"(($D725*'fnd base rates'!E$107)\n+($E725*'fnd base rates'!E$108)\n+($F725*'fnd base rates'!E$109)\n+($G725*'fnd base rates'!E$110)\n+($H725*'fnd base rates'!E$111)\n+($I725*'fnd base rates'!E$112)\n+($J725*'fnd base rates'!E$113)\n+($K725*'fnd base rates'!E$114)\n+($M725*'fnd base rates'!E$116)\n+($N725*'fnd base rates'!E$117)\n+($O725*'fnd base rates'!E$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,5)))\n*$R725","v":13436.774759232003},{"$f":"(($D725*'fnd base rates'!F$107)\n+($E725*'fnd base rates'!F$108)\n+($F725*'fnd base rates'!F$109)\n+($G725*'fnd base rates'!F$110)\n+($H725*'fnd base rates'!F$111)\n+($I725*'fnd base rates'!F$112)\n+($J725*'fnd base rates'!F$113)\n+($K725*'fnd base rates'!F$114)\n+($M725*'fnd base rates'!F$116)\n+($N725*'fnd base rates'!F$117)\n+($O725*'fnd base rates'!F$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,6)))\n*$R725","v":2100.6053115840004},{"$f":"(($D725*'fnd base rates'!G$107)\n+($E725*'fnd base rates'!G$108)\n+($F725*'fnd base rates'!G$109)\n+($G725*'fnd base rates'!G$110)\n+($H725*'fnd base rates'!G$111)\n+($I725*'fnd base rates'!G$112)\n+($J725*'fnd base rates'!G$113)\n+($K725*'fnd base rates'!G$114)\n+($M725*'fnd base rates'!G$116)\n+($N725*'fnd base rates'!G$117)\n+($O725*'fnd base rates'!G$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,7)))\n*$R725","v":569.50212542400004},{"$f":"(($D725*'fnd base rates'!H$107)\n+($E725*'fnd base rates'!H$108)\n+($F725*'fnd base rates'!H$109)\n+($G725*'fnd base rates'!H$110)\n+($H725*'fnd base rates'!H$111)\n+($I725*'fnd base rates'!H$112)\n+($J725*'fnd base rates'!H$113)\n+($K725*'fnd base rates'!H$114)\n+($M725*'fnd base rates'!H$116)\n+($N725*'fnd base rates'!H$117)\n+($O725*'fnd base rates'!H$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,8)))","v":1378.7978679999999},{"$f":"(($D725*'fnd base rates'!I$107)\n+($E725*'fnd base rates'!I$108)\n+($F725*'fnd base rates'!I$109)\n+($G725*'fnd base rates'!I$110)\n+($H725*'fnd base rates'!I$111)\n+($I725*'fnd base rates'!I$112)\n+($J725*'fnd base rates'!I$113)\n+($K725*'fnd base rates'!I$114)\n+($M725*'fnd base rates'!I$116)\n+($N725*'fnd base rates'!I$117)\n+($O725*'fnd base rates'!I$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,9)))\n*$R725","v":1045.8928800000001},{"$f":"(($D725*'fnd base rates'!J$107)\n+($E725*'fnd base rates'!J$108)\n+($F725*'fnd base rates'!J$109)\n+($G725*'fnd base rates'!J$110)\n+($H725*'fnd base rates'!J$111)\n+($I725*'fnd base rates'!J$112)\n+($J725*'fnd base rates'!J$113)\n+($K725*'fnd base rates'!J$114)\n+($M725*'fnd base rates'!J$116)\n+($N725*'fnd base rates'!J$117)\n+($O725*'fnd base rates'!J$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,10)))\n*$R725","v":1779.4061999999999},{"$f":"(($D725*'fnd base rates'!K$107)\n+($E725*'fnd base rates'!K$108)\n+($F725*'fnd base rates'!K$109)\n+($G725*'fnd base rates'!K$110)\n+($H725*'fnd base rates'!K$111)\n+($I725*'fnd base rates'!K$112)\n+($J725*'fnd base rates'!K$113)\n+($K725*'fnd base rates'!K$114)\n+($M725*'fnd base rates'!K$116)\n+($N725*'fnd base rates'!K$117)\n+($O725*'fnd base rates'!K$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,11)))\n*$R725","v":2602.75725216},{"$f":"(($D725*'fnd base rates'!L$107)\n+($E725*'fnd base rates'!L$108)\n+($F725*'fnd base rates'!L$109)\n+($G725*'fnd base rates'!L$110)\n+($H725*'fnd base rates'!L$111)\n+($I725*'fnd base rates'!L$112)\n+($J725*'fnd base rates'!L$113)\n+($K725*'fnd base rates'!L$114)\n+($M725*'fnd base rates'!L$116)\n+($N725*'fnd base rates'!L$117)\n+($O725*'fnd base rates'!L$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,12)))","v":3475.0033600000002},{"$f":"(($D725*'fnd base rates'!M$107)\n+($E725*'fnd base rates'!M$108)\n+($F725*'fnd base rates'!M$109)\n+($G725*'fnd base rates'!M$110)\n+($H725*'fnd base rates'!M$111)\n+($I725*'fnd base rates'!M$112)\n+($J725*'fnd base rates'!M$113)\n+($K725*'fnd base rates'!M$114)\n+($M725*'fnd base rates'!M$116)\n+($N725*'fnd base rates'!M$117)\n+($O725*'fnd base rates'!M$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,13)))","v":0},29801.68280067201,null,487049128,"487","049","128",1,2,29801.68280067201,14901,0,14901,null,null,null,null,null,14901,0,14901,null,null,{"$f":"BC725-BA725","v":0}]
[487,487049155,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D726","v":0},{"$f":"'fnd enro'!E726","v":0},{"$f":"'fnd enro'!F726","v":0},{"$f":"'fnd enro'!G726","v":0},{"$f":"'fnd enro'!H726","v":0},{"$f":"'fnd enro'!I726","v":1},{"$f":"'fnd enro'!J726","v":0},{"$f":"'fnd enro'!K726","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L726","v":0},{"$f":"'fnd enro'!M726","v":0},{"$f":"'fnd enro'!N726","v":0},{"$f":"'fnd enro'!O726","v":0},{"$f":"'fnd enro'!P726","v":0},{"$f":"'fnd enro'!R726","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q726)","v":2},null,{"$f":"(($D726*'fnd base rates'!C$107)\n+($E726*'fnd base rates'!C$108)\n+($F726*'fnd base rates'!C$109)\n+($G726*'fnd base rates'!C$110)\n+($H726*'fnd base rates'!C$111)\n+($I726*'fnd base rates'!C$112)\n+($J726*'fnd base rates'!C$113)\n+($K726*'fnd base rates'!C$114)\n+($M726*'fnd base rates'!C$116)\n+($N726*'fnd base rates'!C$117)\n+($O726*'fnd base rates'!C$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,3)))\n*$R726","v":598.69086213600008},{"$f":"(($D726*'fnd base rates'!D$107)\n+($E726*'fnd base rates'!D$108)\n+($F726*'fnd base rates'!D$109)\n+($G726*'fnd base rates'!D$110)\n+($H726*'fnd base rates'!D$111)\n+($I726*'fnd base rates'!D$112)\n+($J726*'fnd base rates'!D$113)\n+($K726*'fnd base rates'!D$114)\n+($M726*'fnd base rates'!D$116)\n+($N726*'fnd base rates'!D$117)\n+($O726*'fnd base rates'!D$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,4)))\n*$R726","v":853.82928000000015},{"$f":"(($D726*'fnd base rates'!E$107)\n+($E726*'fnd base rates'!E$108)\n+($F726*'fnd base rates'!E$109)\n+($G726*'fnd base rates'!E$110)\n+($H726*'fnd base rates'!E$111)\n+($I726*'fnd base rates'!E$112)\n+($J726*'fnd base rates'!E$113)\n+($K726*'fnd base rates'!E$114)\n+($M726*'fnd base rates'!E$116)\n+($N726*'fnd base rates'!E$117)\n+($O726*'fnd base rates'!E$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,5)))\n*$R726","v":5482.0156196160005},{"$f":"(($D726*'fnd base rates'!F$107)\n+($E726*'fnd base rates'!F$108)\n+($F726*'fnd base rates'!F$109)\n+($G726*'fnd base rates'!F$110)\n+($H726*'fnd base rates'!F$111)\n+($I726*'fnd base rates'!F$112)\n+($J726*'fnd base rates'!F$113)\n+($K726*'fnd base rates'!F$114)\n+($M726*'fnd base rates'!F$116)\n+($N726*'fnd base rates'!F$117)\n+($O726*'fnd base rates'!F$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,6)))\n*$R726","v":989.76523579200011},{"$f":"(($D726*'fnd base rates'!G$107)\n+($E726*'fnd base rates'!G$108)\n+($F726*'fnd base rates'!G$109)\n+($G726*'fnd base rates'!G$110)\n+($H726*'fnd base rates'!G$111)\n+($I726*'fnd base rates'!G$112)\n+($J726*'fnd base rates'!G$113)\n+($K726*'fnd base rates'!G$114)\n+($M726*'fnd base rates'!G$116)\n+($N726*'fnd base rates'!G$117)\n+($O726*'fnd base rates'!G$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,7)))\n*$R726","v":182.89374271200001},{"$f":"(($D726*'fnd base rates'!H$107)\n+($E726*'fnd base rates'!H$108)\n+($F726*'fnd base rates'!H$109)\n+($G726*'fnd base rates'!H$110)\n+($H726*'fnd base rates'!H$111)\n+($I726*'fnd base rates'!H$112)\n+($J726*'fnd base rates'!H$113)\n+($K726*'fnd base rates'!H$114)\n+($M726*'fnd base rates'!H$116)\n+($N726*'fnd base rates'!H$117)\n+($O726*'fnd base rates'!H$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D726*'fnd base rates'!I$107)\n+($E726*'fnd base rates'!I$108)\n+($F726*'fnd base rates'!I$109)\n+($G726*'fnd base rates'!I$110)\n+($H726*'fnd base rates'!I$111)\n+($I726*'fnd base rates'!I$112)\n+($J726*'fnd base rates'!I$113)\n+($K726*'fnd base rates'!I$114)\n+($M726*'fnd base rates'!I$116)\n+($N726*'fnd base rates'!I$117)\n+($O726*'fnd base rates'!I$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,9)))\n*$R726","v":475.34904000000006},{"$f":"(($D726*'fnd base rates'!J$107)\n+($E726*'fnd base rates'!J$108)\n+($F726*'fnd base rates'!J$109)\n+($G726*'fnd base rates'!J$110)\n+($H726*'fnd base rates'!J$111)\n+($I726*'fnd base rates'!J$112)\n+($J726*'fnd base rates'!J$113)\n+($K726*'fnd base rates'!J$114)\n+($M726*'fnd base rates'!J$116)\n+($N726*'fnd base rates'!J$117)\n+($O726*'fnd base rates'!J$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,10)))\n*$R726","v":640.30500000000006},{"$f":"(($D726*'fnd base rates'!K$107)\n+($E726*'fnd base rates'!K$108)\n+($F726*'fnd base rates'!K$109)\n+($G726*'fnd base rates'!K$110)\n+($H726*'fnd base rates'!K$111)\n+($I726*'fnd base rates'!K$112)\n+($J726*'fnd base rates'!K$113)\n+($K726*'fnd base rates'!K$114)\n+($M726*'fnd base rates'!K$116)\n+($N726*'fnd base rates'!K$117)\n+($O726*'fnd base rates'!K$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,11)))\n*$R726","v":1283.4668260800001},{"$f":"(($D726*'fnd base rates'!L$107)\n+($E726*'fnd base rates'!L$108)\n+($F726*'fnd base rates'!L$109)\n+($G726*'fnd base rates'!L$110)\n+($H726*'fnd base rates'!L$111)\n+($I726*'fnd base rates'!L$112)\n+($J726*'fnd base rates'!L$113)\n+($K726*'fnd base rates'!L$114)\n+($M726*'fnd base rates'!L$116)\n+($N726*'fnd base rates'!L$117)\n+($O726*'fnd base rates'!L$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D726*'fnd base rates'!M$107)\n+($E726*'fnd base rates'!M$108)\n+($F726*'fnd base rates'!M$109)\n+($G726*'fnd base rates'!M$110)\n+($H726*'fnd base rates'!M$111)\n+($I726*'fnd base rates'!M$112)\n+($J726*'fnd base rates'!M$113)\n+($K726*'fnd base rates'!M$114)\n+($M726*'fnd base rates'!M$116)\n+($N726*'fnd base rates'!M$117)\n+($O726*'fnd base rates'!M$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,13)))","v":0},12703.521220335999,null,487049155,"487","049","155",1,1,12703.521220335999,12704,0,12704,null,null,null,null,null,12704,0,12704,null,null,{"$f":"BC726-BA726","v":0}]
[487,487049163,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D727","v":0},{"$f":"'fnd enro'!E727","v":0},{"$f":"'fnd enro'!F727","v":0},{"$f":"'fnd enro'!G727","v":0},{"$f":"'fnd enro'!H727","v":5},{"$f":"'fnd enro'!I727","v":11},{"$f":"'fnd enro'!J727","v":0},{"$f":"'fnd enro'!K727","v":0.61760000000000004},{"$f":"'fnd enro'!L727","v":0},{"$f":"'fnd enro'!M727","v":0},{"$f":"'fnd enro'!N727","v":0},{"$f":"'fnd enro'!O727","v":1},{"$f":"'fnd enro'!P727","v":10},{"$f":"'fnd enro'!R727","v":16},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q727)","v":11},null,{"$f":"(($D727*'fnd base rates'!C$107)\n+($E727*'fnd base rates'!C$108)\n+($F727*'fnd base rates'!C$109)\n+($G727*'fnd base rates'!C$110)\n+($H727*'fnd base rates'!C$111)\n+($I727*'fnd base rates'!C$112)\n+($J727*'fnd base rates'!C$113)\n+($K727*'fnd base rates'!C$114)\n+($M727*'fnd base rates'!C$116)\n+($N727*'fnd base rates'!C$117)\n+($O727*'fnd base rates'!C$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,3)))\n*$R727","v":10623.440074176002},{"$f":"(($D727*'fnd base rates'!D$107)\n+($E727*'fnd base rates'!D$108)\n+($F727*'fnd base rates'!D$109)\n+($G727*'fnd base rates'!D$110)\n+($H727*'fnd base rates'!D$111)\n+($I727*'fnd base rates'!D$112)\n+($J727*'fnd base rates'!D$113)\n+($K727*'fnd base rates'!D$114)\n+($M727*'fnd base rates'!D$116)\n+($N727*'fnd base rates'!D$117)\n+($O727*'fnd base rates'!D$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,4)))\n*$R727","v":18277.200720000004},{"$f":"(($D727*'fnd base rates'!E$107)\n+($E727*'fnd base rates'!E$108)\n+($F727*'fnd base rates'!E$109)\n+($G727*'fnd base rates'!E$110)\n+($H727*'fnd base rates'!E$111)\n+($I727*'fnd base rates'!E$112)\n+($J727*'fnd base rates'!E$113)\n+($K727*'fnd base rates'!E$114)\n+($M727*'fnd base rates'!E$116)\n+($N727*'fnd base rates'!E$117)\n+($O727*'fnd base rates'!E$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,5)))\n*$R727","v":124128.84767385601},{"$f":"(($D727*'fnd base rates'!F$107)\n+($E727*'fnd base rates'!F$108)\n+($F727*'fnd base rates'!F$109)\n+($G727*'fnd base rates'!F$110)\n+($H727*'fnd base rates'!F$111)\n+($I727*'fnd base rates'!F$112)\n+($J727*'fnd base rates'!F$113)\n+($K727*'fnd base rates'!F$114)\n+($M727*'fnd base rates'!F$116)\n+($N727*'fnd base rates'!F$117)\n+($O727*'fnd base rates'!F$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,6)))\n*$R727","v":16636.181412672002},{"$f":"(($D727*'fnd base rates'!G$107)\n+($E727*'fnd base rates'!G$108)\n+($F727*'fnd base rates'!G$109)\n+($G727*'fnd base rates'!G$110)\n+($H727*'fnd base rates'!G$111)\n+($I727*'fnd base rates'!G$112)\n+($J727*'fnd base rates'!G$113)\n+($K727*'fnd base rates'!G$114)\n+($M727*'fnd base rates'!G$116)\n+($N727*'fnd base rates'!G$117)\n+($O727*'fnd base rates'!G$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,7)))\n*$R727","v":5101.3280833920007},{"$f":"(($D727*'fnd base rates'!H$107)\n+($E727*'fnd base rates'!H$108)\n+($F727*'fnd base rates'!H$109)\n+($G727*'fnd base rates'!H$110)\n+($H727*'fnd base rates'!H$111)\n+($I727*'fnd base rates'!H$112)\n+($J727*'fnd base rates'!H$113)\n+($K727*'fnd base rates'!H$114)\n+($M727*'fnd base rates'!H$116)\n+($N727*'fnd base rates'!H$117)\n+($O727*'fnd base rates'!H$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,8)))","v":12138.182944000002},{"$f":"(($D727*'fnd base rates'!I$107)\n+($E727*'fnd base rates'!I$108)\n+($F727*'fnd base rates'!I$109)\n+($G727*'fnd base rates'!I$110)\n+($H727*'fnd base rates'!I$111)\n+($I727*'fnd base rates'!I$112)\n+($J727*'fnd base rates'!I$113)\n+($K727*'fnd base rates'!I$114)\n+($M727*'fnd base rates'!I$116)\n+($N727*'fnd base rates'!I$117)\n+($O727*'fnd base rates'!I$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,9)))\n*$R727","v":9083.7936000000009},{"$f":"(($D727*'fnd base rates'!J$107)\n+($E727*'fnd base rates'!J$108)\n+($F727*'fnd base rates'!J$109)\n+($G727*'fnd base rates'!J$110)\n+($H727*'fnd base rates'!J$111)\n+($I727*'fnd base rates'!J$112)\n+($J727*'fnd base rates'!J$113)\n+($K727*'fnd base rates'!J$114)\n+($M727*'fnd base rates'!J$116)\n+($N727*'fnd base rates'!J$117)\n+($O727*'fnd base rates'!J$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,10)))\n*$R727","v":17541.187560000002},{"$f":"(($D727*'fnd base rates'!K$107)\n+($E727*'fnd base rates'!K$108)\n+($F727*'fnd base rates'!K$109)\n+($G727*'fnd base rates'!K$110)\n+($H727*'fnd base rates'!K$111)\n+($I727*'fnd base rates'!K$112)\n+($J727*'fnd base rates'!K$113)\n+($K727*'fnd base rates'!K$114)\n+($M727*'fnd base rates'!K$116)\n+($N727*'fnd base rates'!K$117)\n+($O727*'fnd base rates'!K$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,11)))\n*$R727","v":21048.114977280002},{"$f":"(($D727*'fnd base rates'!L$107)\n+($E727*'fnd base rates'!L$108)\n+($F727*'fnd base rates'!L$109)\n+($G727*'fnd base rates'!L$110)\n+($H727*'fnd base rates'!L$111)\n+($I727*'fnd base rates'!L$112)\n+($J727*'fnd base rates'!L$113)\n+($K727*'fnd base rates'!L$114)\n+($M727*'fnd base rates'!L$116)\n+($N727*'fnd base rates'!L$117)\n+($O727*'fnd base rates'!L$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,12)))","v":29152.636880000002},{"$f":"(($D727*'fnd base rates'!M$107)\n+($E727*'fnd base rates'!M$108)\n+($F727*'fnd base rates'!M$109)\n+($G727*'fnd base rates'!M$110)\n+($H727*'fnd base rates'!M$111)\n+($I727*'fnd base rates'!M$112)\n+($J727*'fnd base rates'!M$113)\n+($K727*'fnd base rates'!M$114)\n+($M727*'fnd base rates'!M$116)\n+($N727*'fnd base rates'!M$117)\n+($O727*'fnd base rates'!M$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,13)))","v":0},263730.91392537602,null,487049163,"487","049","163",1,16,263730.91392537602,16483,0,16483,null,null,null,null,null,16483,0,16483,null,null,{"$f":"BC727-BA727","v":0}]
[487,487049165,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D728","v":0},{"$f":"'fnd enro'!E728","v":0},{"$f":"'fnd enro'!F728","v":0},{"$f":"'fnd enro'!G728","v":0},{"$f":"'fnd enro'!H728","v":17},{"$f":"'fnd enro'!I728","v":36},{"$f":"'fnd enro'!J728","v":0},{"$f":"'fnd enro'!K728","v":2.0457999999999998},{"$f":"'fnd enro'!L728","v":0},{"$f":"'fnd enro'!M728","v":0},{"$f":"'fnd enro'!N728","v":1},{"$f":"'fnd enro'!O728","v":1},{"$f":"'fnd enro'!P728","v":36},{"$f":"'fnd enro'!R728","v":53},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q728)","v":10},null,{"$f":"(($D728*'fnd base rates'!C$107)\n+($E728*'fnd base rates'!C$108)\n+($F728*'fnd base rates'!C$109)\n+($G728*'fnd base rates'!C$110)\n+($H728*'fnd base rates'!C$111)\n+($I728*'fnd base rates'!C$112)\n+($J728*'fnd base rates'!C$113)\n+($K728*'fnd base rates'!C$114)\n+($M728*'fnd base rates'!C$116)\n+($N728*'fnd base rates'!C$117)\n+($O728*'fnd base rates'!C$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,3)))\n*$R728","v":35147.316653208007},{"$f":"(($D728*'fnd base rates'!D$107)\n+($E728*'fnd base rates'!D$108)\n+($F728*'fnd base rates'!D$109)\n+($G728*'fnd base rates'!D$110)\n+($H728*'fnd base rates'!D$111)\n+($I728*'fnd base rates'!D$112)\n+($J728*'fnd base rates'!D$113)\n+($K728*'fnd base rates'!D$114)\n+($M728*'fnd base rates'!D$116)\n+($N728*'fnd base rates'!D$117)\n+($O728*'fnd base rates'!D$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,4)))\n*$R728","v":60754.158360000016},{"$f":"(($D728*'fnd base rates'!E$107)\n+($E728*'fnd base rates'!E$108)\n+($F728*'fnd base rates'!E$109)\n+($G728*'fnd base rates'!E$110)\n+($H728*'fnd base rates'!E$111)\n+($I728*'fnd base rates'!E$112)\n+($J728*'fnd base rates'!E$113)\n+($K728*'fnd base rates'!E$114)\n+($M728*'fnd base rates'!E$116)\n+($N728*'fnd base rates'!E$117)\n+($O728*'fnd base rates'!E$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,5)))\n*$R728","v":413190.51831964799},{"$f":"(($D728*'fnd base rates'!F$107)\n+($E728*'fnd base rates'!F$108)\n+($F728*'fnd base rates'!F$109)\n+($G728*'fnd base rates'!F$110)\n+($H728*'fnd base rates'!F$111)\n+($I728*'fnd base rates'!F$112)\n+($J728*'fnd base rates'!F$113)\n+($K728*'fnd base rates'!F$114)\n+($M728*'fnd base rates'!F$116)\n+($N728*'fnd base rates'!F$117)\n+($O728*'fnd base rates'!F$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,6)))\n*$R728","v":54918.895496976002},{"$f":"(($D728*'fnd base rates'!G$107)\n+($E728*'fnd base rates'!G$108)\n+($F728*'fnd base rates'!G$109)\n+($G728*'fnd base rates'!G$110)\n+($H728*'fnd base rates'!G$111)\n+($I728*'fnd base rates'!G$112)\n+($J728*'fnd base rates'!G$113)\n+($K728*'fnd base rates'!G$114)\n+($M728*'fnd base rates'!G$116)\n+($N728*'fnd base rates'!G$117)\n+($O728*'fnd base rates'!G$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,7)))\n*$R728","v":17045.342003735997},{"$f":"(($D728*'fnd base rates'!H$107)\n+($E728*'fnd base rates'!H$108)\n+($F728*'fnd base rates'!H$109)\n+($G728*'fnd base rates'!H$110)\n+($H728*'fnd base rates'!H$111)\n+($I728*'fnd base rates'!H$112)\n+($J728*'fnd base rates'!H$113)\n+($K728*'fnd base rates'!H$114)\n+($M728*'fnd base rates'!H$116)\n+($N728*'fnd base rates'!H$117)\n+($O728*'fnd base rates'!H$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,8)))","v":39949.353501999998},{"$f":"(($D728*'fnd base rates'!I$107)\n+($E728*'fnd base rates'!I$108)\n+($F728*'fnd base rates'!I$109)\n+($G728*'fnd base rates'!I$110)\n+($H728*'fnd base rates'!I$111)\n+($I728*'fnd base rates'!I$112)\n+($J728*'fnd base rates'!I$113)\n+($K728*'fnd base rates'!I$114)\n+($M728*'fnd base rates'!I$116)\n+($N728*'fnd base rates'!I$117)\n+($O728*'fnd base rates'!I$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,9)))\n*$R728","v":30134.410560000004},{"$f":"(($D728*'fnd base rates'!J$107)\n+($E728*'fnd base rates'!J$108)\n+($F728*'fnd base rates'!J$109)\n+($G728*'fnd base rates'!J$110)\n+($H728*'fnd base rates'!J$111)\n+($I728*'fnd base rates'!J$112)\n+($J728*'fnd base rates'!J$113)\n+($K728*'fnd base rates'!J$114)\n+($M728*'fnd base rates'!J$116)\n+($N728*'fnd base rates'!J$117)\n+($O728*'fnd base rates'!J$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,10)))\n*$R728","v":58840.441560000007},{"$f":"(($D728*'fnd base rates'!K$107)\n+($E728*'fnd base rates'!K$108)\n+($F728*'fnd base rates'!K$109)\n+($G728*'fnd base rates'!K$110)\n+($H728*'fnd base rates'!K$111)\n+($I728*'fnd base rates'!K$112)\n+($J728*'fnd base rates'!K$113)\n+($K728*'fnd base rates'!K$114)\n+($M728*'fnd base rates'!K$116)\n+($N728*'fnd base rates'!K$117)\n+($O728*'fnd base rates'!K$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,11)))\n*$R728","v":69323.703222240001},{"$f":"(($D728*'fnd base rates'!L$107)\n+($E728*'fnd base rates'!L$108)\n+($F728*'fnd base rates'!L$109)\n+($G728*'fnd base rates'!L$110)\n+($H728*'fnd base rates'!L$111)\n+($I728*'fnd base rates'!L$112)\n+($J728*'fnd base rates'!L$113)\n+($K728*'fnd base rates'!L$114)\n+($M728*'fnd base rates'!L$116)\n+($N728*'fnd base rates'!L$117)\n+($O728*'fnd base rates'!L$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,12)))","v":96930.614039999986},{"$f":"(($D728*'fnd base rates'!M$107)\n+($E728*'fnd base rates'!M$108)\n+($F728*'fnd base rates'!M$109)\n+($G728*'fnd base rates'!M$110)\n+($H728*'fnd base rates'!M$111)\n+($I728*'fnd base rates'!M$112)\n+($J728*'fnd base rates'!M$113)\n+($K728*'fnd base rates'!M$114)\n+($M728*'fnd base rates'!M$116)\n+($N728*'fnd base rates'!M$117)\n+($O728*'fnd base rates'!M$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,13)))","v":0},876234.75371780782,null,487049165,"487","049","165",1,53,876234.75371780782,16533,0,16533,null,null,null,null,null,16533,0,16533,null,null,{"$f":"BC728-BA728","v":0}]
[487,487049176,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D729","v":0},{"$f":"'fnd enro'!E729","v":0},{"$f":"'fnd enro'!F729","v":0},{"$f":"'fnd enro'!G729","v":0},{"$f":"'fnd enro'!H729","v":17},{"$f":"'fnd enro'!I729","v":30},{"$f":"'fnd enro'!J729","v":0},{"$f":"'fnd enro'!K729","v":1.8142},{"$f":"'fnd enro'!L729","v":0},{"$f":"'fnd enro'!M729","v":0},{"$f":"'fnd enro'!N729","v":1},{"$f":"'fnd enro'!O729","v":2},{"$f":"'fnd enro'!P729","v":34},{"$f":"'fnd enro'!R729","v":47},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q729)","v":8},null,{"$f":"(($D729*'fnd base rates'!C$107)\n+($E729*'fnd base rates'!C$108)\n+($F729*'fnd base rates'!C$109)\n+($G729*'fnd base rates'!C$110)\n+($H729*'fnd base rates'!C$111)\n+($I729*'fnd base rates'!C$112)\n+($J729*'fnd base rates'!C$113)\n+($K729*'fnd base rates'!C$114)\n+($M729*'fnd base rates'!C$116)\n+($N729*'fnd base rates'!C$117)\n+($O729*'fnd base rates'!C$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,3)))\n*$R729","v":31219.556800392002},{"$f":"(($D729*'fnd base rates'!D$107)\n+($E729*'fnd base rates'!D$108)\n+($F729*'fnd base rates'!D$109)\n+($G729*'fnd base rates'!D$110)\n+($H729*'fnd base rates'!D$111)\n+($I729*'fnd base rates'!D$112)\n+($J729*'fnd base rates'!D$113)\n+($K729*'fnd base rates'!D$114)\n+($M729*'fnd base rates'!D$116)\n+($N729*'fnd base rates'!D$117)\n+($O729*'fnd base rates'!D$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,4)))\n*$R729","v":53707.488840000013},{"$f":"(($D729*'fnd base rates'!E$107)\n+($E729*'fnd base rates'!E$108)\n+($F729*'fnd base rates'!E$109)\n+($G729*'fnd base rates'!E$110)\n+($H729*'fnd base rates'!E$111)\n+($I729*'fnd base rates'!E$112)\n+($J729*'fnd base rates'!E$113)\n+($K729*'fnd base rates'!E$114)\n+($M729*'fnd base rates'!E$116)\n+($N729*'fnd base rates'!E$117)\n+($O729*'fnd base rates'!E$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,5)))\n*$R729","v":360985.77676195203},{"$f":"(($D729*'fnd base rates'!F$107)\n+($E729*'fnd base rates'!F$108)\n+($F729*'fnd base rates'!F$109)\n+($G729*'fnd base rates'!F$110)\n+($H729*'fnd base rates'!F$111)\n+($I729*'fnd base rates'!F$112)\n+($J729*'fnd base rates'!F$113)\n+($K729*'fnd base rates'!F$114)\n+($M729*'fnd base rates'!F$116)\n+($N729*'fnd base rates'!F$117)\n+($O729*'fnd base rates'!F$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,6)))\n*$R729","v":49174.867522224005},{"$f":"(($D729*'fnd base rates'!G$107)\n+($E729*'fnd base rates'!G$108)\n+($F729*'fnd base rates'!G$109)\n+($G729*'fnd base rates'!G$110)\n+($H729*'fnd base rates'!G$111)\n+($I729*'fnd base rates'!G$112)\n+($J729*'fnd base rates'!G$113)\n+($K729*'fnd base rates'!G$114)\n+($M729*'fnd base rates'!G$116)\n+($N729*'fnd base rates'!G$117)\n+($O729*'fnd base rates'!G$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,7)))\n*$R729","v":15000.741067464001},{"$f":"(($D729*'fnd base rates'!H$107)\n+($E729*'fnd base rates'!H$108)\n+($F729*'fnd base rates'!H$109)\n+($G729*'fnd base rates'!H$110)\n+($H729*'fnd base rates'!H$111)\n+($I729*'fnd base rates'!H$112)\n+($J729*'fnd base rates'!H$113)\n+($K729*'fnd base rates'!H$114)\n+($M729*'fnd base rates'!H$116)\n+($N729*'fnd base rates'!H$117)\n+($O729*'fnd base rates'!H$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,8)))","v":34967.879897999992},{"$f":"(($D729*'fnd base rates'!I$107)\n+($E729*'fnd base rates'!I$108)\n+($F729*'fnd base rates'!I$109)\n+($G729*'fnd base rates'!I$110)\n+($H729*'fnd base rates'!I$111)\n+($I729*'fnd base rates'!I$112)\n+($J729*'fnd base rates'!I$113)\n+($K729*'fnd base rates'!I$114)\n+($M729*'fnd base rates'!I$116)\n+($N729*'fnd base rates'!I$117)\n+($O729*'fnd base rates'!I$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,9)))\n*$R729","v":26528.335560000003},{"$f":"(($D729*'fnd base rates'!J$107)\n+($E729*'fnd base rates'!J$108)\n+($F729*'fnd base rates'!J$109)\n+($G729*'fnd base rates'!J$110)\n+($H729*'fnd base rates'!J$111)\n+($I729*'fnd base rates'!J$112)\n+($J729*'fnd base rates'!J$113)\n+($K729*'fnd base rates'!J$114)\n+($M729*'fnd base rates'!J$116)\n+($N729*'fnd base rates'!J$117)\n+($O729*'fnd base rates'!J$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,10)))\n*$R729","v":50675.930639999999},{"$f":"(($D729*'fnd base rates'!K$107)\n+($E729*'fnd base rates'!K$108)\n+($F729*'fnd base rates'!K$109)\n+($G729*'fnd base rates'!K$110)\n+($H729*'fnd base rates'!K$111)\n+($I729*'fnd base rates'!K$112)\n+($J729*'fnd base rates'!K$113)\n+($K729*'fnd base rates'!K$114)\n+($M729*'fnd base rates'!K$116)\n+($N729*'fnd base rates'!K$117)\n+($O729*'fnd base rates'!K$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,11)))\n*$R729","v":61956.430025760004},{"$f":"(($D729*'fnd base rates'!L$107)\n+($E729*'fnd base rates'!L$108)\n+($F729*'fnd base rates'!L$109)\n+($G729*'fnd base rates'!L$110)\n+($H729*'fnd base rates'!L$111)\n+($I729*'fnd base rates'!L$112)\n+($J729*'fnd base rates'!L$113)\n+($K729*'fnd base rates'!L$114)\n+($M729*'fnd base rates'!L$116)\n+($N729*'fnd base rates'!L$117)\n+($O729*'fnd base rates'!L$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,12)))","v":85992.853959999993},{"$f":"(($D729*'fnd base rates'!M$107)\n+($E729*'fnd base rates'!M$108)\n+($F729*'fnd base rates'!M$109)\n+($G729*'fnd base rates'!M$110)\n+($H729*'fnd base rates'!M$111)\n+($I729*'fnd base rates'!M$112)\n+($J729*'fnd base rates'!M$113)\n+($K729*'fnd base rates'!M$114)\n+($M729*'fnd base rates'!M$116)\n+($N729*'fnd base rates'!M$117)\n+($O729*'fnd base rates'!M$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,13)))","v":0},770209.86107579211,null,487049176,"487","049","176",1,47,770209.86107579211,16387,0,16387,null,null,null,null,null,16387,0,16387,null,null,{"$f":"BC729-BA729","v":0}]
[487,487049178,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D730","v":0},{"$f":"'fnd enro'!E730","v":0},{"$f":"'fnd enro'!F730","v":0},{"$f":"'fnd enro'!G730","v":0},{"$f":"'fnd enro'!H730","v":0},{"$f":"'fnd enro'!I730","v":2},{"$f":"'fnd enro'!J730","v":0},{"$f":"'fnd enro'!K730","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L730","v":0},{"$f":"'fnd enro'!M730","v":0},{"$f":"'fnd enro'!N730","v":0},{"$f":"'fnd enro'!O730","v":0},{"$f":"'fnd enro'!P730","v":1},{"$f":"'fnd enro'!R730","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q730)","v":3},null,{"$f":"(($D730*'fnd base rates'!C$107)\n+($E730*'fnd base rates'!C$108)\n+($F730*'fnd base rates'!C$109)\n+($G730*'fnd base rates'!C$110)\n+($H730*'fnd base rates'!C$111)\n+($I730*'fnd base rates'!C$112)\n+($J730*'fnd base rates'!C$113)\n+($K730*'fnd base rates'!C$114)\n+($M730*'fnd base rates'!C$116)\n+($N730*'fnd base rates'!C$117)\n+($O730*'fnd base rates'!C$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,3)))\n*$R730","v":1260.8821242720003},{"$f":"(($D730*'fnd base rates'!D$107)\n+($E730*'fnd base rates'!D$108)\n+($F730*'fnd base rates'!D$109)\n+($G730*'fnd base rates'!D$110)\n+($H730*'fnd base rates'!D$111)\n+($I730*'fnd base rates'!D$112)\n+($J730*'fnd base rates'!D$113)\n+($K730*'fnd base rates'!D$114)\n+($M730*'fnd base rates'!D$116)\n+($N730*'fnd base rates'!D$117)\n+($O730*'fnd base rates'!D$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,4)))\n*$R730","v":2008.5656400000003},{"$f":"(($D730*'fnd base rates'!E$107)\n+($E730*'fnd base rates'!E$108)\n+($F730*'fnd base rates'!E$109)\n+($G730*'fnd base rates'!E$110)\n+($H730*'fnd base rates'!E$111)\n+($I730*'fnd base rates'!E$112)\n+($J730*'fnd base rates'!E$113)\n+($K730*'fnd base rates'!E$114)\n+($M730*'fnd base rates'!E$116)\n+($N730*'fnd base rates'!E$117)\n+($O730*'fnd base rates'!E$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,5)))\n*$R730","v":13901.399039232003},{"$f":"(($D730*'fnd base rates'!F$107)\n+($E730*'fnd base rates'!F$108)\n+($F730*'fnd base rates'!F$109)\n+($G730*'fnd base rates'!F$110)\n+($H730*'fnd base rates'!F$111)\n+($I730*'fnd base rates'!F$112)\n+($J730*'fnd base rates'!F$113)\n+($K730*'fnd base rates'!F$114)\n+($M730*'fnd base rates'!F$116)\n+($N730*'fnd base rates'!F$117)\n+($O730*'fnd base rates'!F$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,6)))\n*$R730","v":1979.5304715840002},{"$f":"(($D730*'fnd base rates'!G$107)\n+($E730*'fnd base rates'!G$108)\n+($F730*'fnd base rates'!G$109)\n+($G730*'fnd base rates'!G$110)\n+($H730*'fnd base rates'!G$111)\n+($I730*'fnd base rates'!G$112)\n+($J730*'fnd base rates'!G$113)\n+($K730*'fnd base rates'!G$114)\n+($M730*'fnd base rates'!G$116)\n+($N730*'fnd base rates'!G$117)\n+($O730*'fnd base rates'!G$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,7)))\n*$R730","v":508.30068542399999},{"$f":"(($D730*'fnd base rates'!H$107)\n+($E730*'fnd base rates'!H$108)\n+($F730*'fnd base rates'!H$109)\n+($G730*'fnd base rates'!H$110)\n+($H730*'fnd base rates'!H$111)\n+($I730*'fnd base rates'!H$112)\n+($J730*'fnd base rates'!H$113)\n+($K730*'fnd base rates'!H$114)\n+($M730*'fnd base rates'!H$116)\n+($N730*'fnd base rates'!H$117)\n+($O730*'fnd base rates'!H$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,8)))","v":1675.7378679999999},{"$f":"(($D730*'fnd base rates'!I$107)\n+($E730*'fnd base rates'!I$108)\n+($F730*'fnd base rates'!I$109)\n+($G730*'fnd base rates'!I$110)\n+($H730*'fnd base rates'!I$111)\n+($I730*'fnd base rates'!I$112)\n+($J730*'fnd base rates'!I$113)\n+($K730*'fnd base rates'!I$114)\n+($M730*'fnd base rates'!I$116)\n+($N730*'fnd base rates'!I$117)\n+($O730*'fnd base rates'!I$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,9)))\n*$R730","v":1069.6413600000001},{"$f":"(($D730*'fnd base rates'!J$107)\n+($E730*'fnd base rates'!J$108)\n+($F730*'fnd base rates'!J$109)\n+($G730*'fnd base rates'!J$110)\n+($H730*'fnd base rates'!J$111)\n+($I730*'fnd base rates'!J$112)\n+($J730*'fnd base rates'!J$113)\n+($K730*'fnd base rates'!J$114)\n+($M730*'fnd base rates'!J$116)\n+($N730*'fnd base rates'!J$117)\n+($O730*'fnd base rates'!J$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,10)))\n*$R730","v":1898.6731200000004},{"$f":"(($D730*'fnd base rates'!K$107)\n+($E730*'fnd base rates'!K$108)\n+($F730*'fnd base rates'!K$109)\n+($G730*'fnd base rates'!K$110)\n+($H730*'fnd base rates'!K$111)\n+($I730*'fnd base rates'!K$112)\n+($J730*'fnd base rates'!K$113)\n+($K730*'fnd base rates'!K$114)\n+($M730*'fnd base rates'!K$116)\n+($N730*'fnd base rates'!K$117)\n+($O730*'fnd base rates'!K$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,11)))\n*$R730","v":2566.9336521600003},{"$f":"(($D730*'fnd base rates'!L$107)\n+($E730*'fnd base rates'!L$108)\n+($F730*'fnd base rates'!L$109)\n+($G730*'fnd base rates'!L$110)\n+($H730*'fnd base rates'!L$111)\n+($I730*'fnd base rates'!L$112)\n+($J730*'fnd base rates'!L$113)\n+($K730*'fnd base rates'!L$114)\n+($M730*'fnd base rates'!L$116)\n+($N730*'fnd base rates'!L$117)\n+($O730*'fnd base rates'!L$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,12)))","v":3164.0133599999999},{"$f":"(($D730*'fnd base rates'!M$107)\n+($E730*'fnd base rates'!M$108)\n+($F730*'fnd base rates'!M$109)\n+($G730*'fnd base rates'!M$110)\n+($H730*'fnd base rates'!M$111)\n+($I730*'fnd base rates'!M$112)\n+($J730*'fnd base rates'!M$113)\n+($K730*'fnd base rates'!M$114)\n+($M730*'fnd base rates'!M$116)\n+($N730*'fnd base rates'!M$117)\n+($O730*'fnd base rates'!M$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,13)))","v":0},30033.677320672006,null,487049178,"487","049","178",1,2,30033.677320672006,15017,0,15017,null,null,null,null,null,15017,0,15017,null,null,{"$f":"BC730-BA730","v":0}]
[487,487049181,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D731","v":0},{"$f":"'fnd enro'!E731","v":0},{"$f":"'fnd enro'!F731","v":0},{"$f":"'fnd enro'!G731","v":0},{"$f":"'fnd enro'!H731","v":1},{"$f":"'fnd enro'!I731","v":1},{"$f":"'fnd enro'!J731","v":0},{"$f":"'fnd enro'!K731","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L731","v":0},{"$f":"'fnd enro'!M731","v":0},{"$f":"'fnd enro'!N731","v":0},{"$f":"'fnd enro'!O731","v":0},{"$f":"'fnd enro'!P731","v":1},{"$f":"'fnd enro'!R731","v":2},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q731)","v":10},null,{"$f":"(($D731*'fnd base rates'!C$107)\n+($E731*'fnd base rates'!C$108)\n+($F731*'fnd base rates'!C$109)\n+($G731*'fnd base rates'!C$110)\n+($H731*'fnd base rates'!C$111)\n+($I731*'fnd base rates'!C$112)\n+($J731*'fnd base rates'!C$113)\n+($K731*'fnd base rates'!C$114)\n+($M731*'fnd base rates'!C$116)\n+($N731*'fnd base rates'!C$117)\n+($O731*'fnd base rates'!C$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,3)))\n*$R731","v":1285.8916842720002},{"$f":"(($D731*'fnd base rates'!D$107)\n+($E731*'fnd base rates'!D$108)\n+($F731*'fnd base rates'!D$109)\n+($G731*'fnd base rates'!D$110)\n+($H731*'fnd base rates'!D$111)\n+($I731*'fnd base rates'!D$112)\n+($J731*'fnd base rates'!D$113)\n+($K731*'fnd base rates'!D$114)\n+($M731*'fnd base rates'!D$116)\n+($N731*'fnd base rates'!D$117)\n+($O731*'fnd base rates'!D$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,4)))\n*$R731","v":2127.0513600000004},{"$f":"(($D731*'fnd base rates'!E$107)\n+($E731*'fnd base rates'!E$108)\n+($F731*'fnd base rates'!E$109)\n+($G731*'fnd base rates'!E$110)\n+($H731*'fnd base rates'!E$111)\n+($I731*'fnd base rates'!E$112)\n+($J731*'fnd base rates'!E$113)\n+($K731*'fnd base rates'!E$114)\n+($M731*'fnd base rates'!E$116)\n+($N731*'fnd base rates'!E$117)\n+($O731*'fnd base rates'!E$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,5)))\n*$R731","v":13436.774759232003},{"$f":"(($D731*'fnd base rates'!F$107)\n+($E731*'fnd base rates'!F$108)\n+($F731*'fnd base rates'!F$109)\n+($G731*'fnd base rates'!F$110)\n+($H731*'fnd base rates'!F$111)\n+($I731*'fnd base rates'!F$112)\n+($J731*'fnd base rates'!F$113)\n+($K731*'fnd base rates'!F$114)\n+($M731*'fnd base rates'!F$116)\n+($N731*'fnd base rates'!F$117)\n+($O731*'fnd base rates'!F$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,6)))\n*$R731","v":2100.6053115840004},{"$f":"(($D731*'fnd base rates'!G$107)\n+($E731*'fnd base rates'!G$108)\n+($F731*'fnd base rates'!G$109)\n+($G731*'fnd base rates'!G$110)\n+($H731*'fnd base rates'!G$111)\n+($I731*'fnd base rates'!G$112)\n+($J731*'fnd base rates'!G$113)\n+($K731*'fnd base rates'!G$114)\n+($M731*'fnd base rates'!G$116)\n+($N731*'fnd base rates'!G$117)\n+($O731*'fnd base rates'!G$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,7)))\n*$R731","v":569.50212542400004},{"$f":"(($D731*'fnd base rates'!H$107)\n+($E731*'fnd base rates'!H$108)\n+($F731*'fnd base rates'!H$109)\n+($G731*'fnd base rates'!H$110)\n+($H731*'fnd base rates'!H$111)\n+($I731*'fnd base rates'!H$112)\n+($J731*'fnd base rates'!H$113)\n+($K731*'fnd base rates'!H$114)\n+($M731*'fnd base rates'!H$116)\n+($N731*'fnd base rates'!H$117)\n+($O731*'fnd base rates'!H$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,8)))","v":1378.7978679999999},{"$f":"(($D731*'fnd base rates'!I$107)\n+($E731*'fnd base rates'!I$108)\n+($F731*'fnd base rates'!I$109)\n+($G731*'fnd base rates'!I$110)\n+($H731*'fnd base rates'!I$111)\n+($I731*'fnd base rates'!I$112)\n+($J731*'fnd base rates'!I$113)\n+($K731*'fnd base rates'!I$114)\n+($M731*'fnd base rates'!I$116)\n+($N731*'fnd base rates'!I$117)\n+($O731*'fnd base rates'!I$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,9)))\n*$R731","v":1045.8928800000001},{"$f":"(($D731*'fnd base rates'!J$107)\n+($E731*'fnd base rates'!J$108)\n+($F731*'fnd base rates'!J$109)\n+($G731*'fnd base rates'!J$110)\n+($H731*'fnd base rates'!J$111)\n+($I731*'fnd base rates'!J$112)\n+($J731*'fnd base rates'!J$113)\n+($K731*'fnd base rates'!J$114)\n+($M731*'fnd base rates'!J$116)\n+($N731*'fnd base rates'!J$117)\n+($O731*'fnd base rates'!J$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,10)))\n*$R731","v":1779.4061999999999},{"$f":"(($D731*'fnd base rates'!K$107)\n+($E731*'fnd base rates'!K$108)\n+($F731*'fnd base rates'!K$109)\n+($G731*'fnd base rates'!K$110)\n+($H731*'fnd base rates'!K$111)\n+($I731*'fnd base rates'!K$112)\n+($J731*'fnd base rates'!K$113)\n+($K731*'fnd base rates'!K$114)\n+($M731*'fnd base rates'!K$116)\n+($N731*'fnd base rates'!K$117)\n+($O731*'fnd base rates'!K$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,11)))\n*$R731","v":2602.75725216},{"$f":"(($D731*'fnd base rates'!L$107)\n+($E731*'fnd base rates'!L$108)\n+($F731*'fnd base rates'!L$109)\n+($G731*'fnd base rates'!L$110)\n+($H731*'fnd base rates'!L$111)\n+($I731*'fnd base rates'!L$112)\n+($J731*'fnd base rates'!L$113)\n+($K731*'fnd base rates'!L$114)\n+($M731*'fnd base rates'!L$116)\n+($N731*'fnd base rates'!L$117)\n+($O731*'fnd base rates'!L$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,12)))","v":3475.0033600000002},{"$f":"(($D731*'fnd base rates'!M$107)\n+($E731*'fnd base rates'!M$108)\n+($F731*'fnd base rates'!M$109)\n+($G731*'fnd base rates'!M$110)\n+($H731*'fnd base rates'!M$111)\n+($I731*'fnd base rates'!M$112)\n+($J731*'fnd base rates'!M$113)\n+($K731*'fnd base rates'!M$114)\n+($M731*'fnd base rates'!M$116)\n+($N731*'fnd base rates'!M$117)\n+($O731*'fnd base rates'!M$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,13)))","v":0},29801.68280067201,null,487049181,"487","049","181",1,2,29801.68280067201,14901,0,14901,null,null,null,null,null,14901,0,14901,null,null,{"$f":"BC731-BA731","v":0}]
[487,487049229,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D732","v":0},{"$f":"'fnd enro'!E732","v":0},{"$f":"'fnd enro'!F732","v":0},{"$f":"'fnd enro'!G732","v":0},{"$f":"'fnd enro'!H732","v":0},{"$f":"'fnd enro'!I732","v":1},{"$f":"'fnd enro'!J732","v":0},{"$f":"'fnd enro'!K732","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L732","v":0},{"$f":"'fnd enro'!M732","v":0},{"$f":"'fnd enro'!N732","v":0},{"$f":"'fnd enro'!O732","v":0},{"$f":"'fnd enro'!P732","v":0},{"$f":"'fnd enro'!R732","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q732)","v":9},null,{"$f":"(($D732*'fnd base rates'!C$107)\n+($E732*'fnd base rates'!C$108)\n+($F732*'fnd base rates'!C$109)\n+($G732*'fnd base rates'!C$110)\n+($H732*'fnd base rates'!C$111)\n+($I732*'fnd base rates'!C$112)\n+($J732*'fnd base rates'!C$113)\n+($K732*'fnd base rates'!C$114)\n+($M732*'fnd base rates'!C$116)\n+($N732*'fnd base rates'!C$117)\n+($O732*'fnd base rates'!C$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,3)))\n*$R732","v":598.69086213600008},{"$f":"(($D732*'fnd base rates'!D$107)\n+($E732*'fnd base rates'!D$108)\n+($F732*'fnd base rates'!D$109)\n+($G732*'fnd base rates'!D$110)\n+($H732*'fnd base rates'!D$111)\n+($I732*'fnd base rates'!D$112)\n+($J732*'fnd base rates'!D$113)\n+($K732*'fnd base rates'!D$114)\n+($M732*'fnd base rates'!D$116)\n+($N732*'fnd base rates'!D$117)\n+($O732*'fnd base rates'!D$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,4)))\n*$R732","v":853.82928000000015},{"$f":"(($D732*'fnd base rates'!E$107)\n+($E732*'fnd base rates'!E$108)\n+($F732*'fnd base rates'!E$109)\n+($G732*'fnd base rates'!E$110)\n+($H732*'fnd base rates'!E$111)\n+($I732*'fnd base rates'!E$112)\n+($J732*'fnd base rates'!E$113)\n+($K732*'fnd base rates'!E$114)\n+($M732*'fnd base rates'!E$116)\n+($N732*'fnd base rates'!E$117)\n+($O732*'fnd base rates'!E$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,5)))\n*$R732","v":5482.0156196160005},{"$f":"(($D732*'fnd base rates'!F$107)\n+($E732*'fnd base rates'!F$108)\n+($F732*'fnd base rates'!F$109)\n+($G732*'fnd base rates'!F$110)\n+($H732*'fnd base rates'!F$111)\n+($I732*'fnd base rates'!F$112)\n+($J732*'fnd base rates'!F$113)\n+($K732*'fnd base rates'!F$114)\n+($M732*'fnd base rates'!F$116)\n+($N732*'fnd base rates'!F$117)\n+($O732*'fnd base rates'!F$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,6)))\n*$R732","v":989.76523579200011},{"$f":"(($D732*'fnd base rates'!G$107)\n+($E732*'fnd base rates'!G$108)\n+($F732*'fnd base rates'!G$109)\n+($G732*'fnd base rates'!G$110)\n+($H732*'fnd base rates'!G$111)\n+($I732*'fnd base rates'!G$112)\n+($J732*'fnd base rates'!G$113)\n+($K732*'fnd base rates'!G$114)\n+($M732*'fnd base rates'!G$116)\n+($N732*'fnd base rates'!G$117)\n+($O732*'fnd base rates'!G$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,7)))\n*$R732","v":182.89374271200001},{"$f":"(($D732*'fnd base rates'!H$107)\n+($E732*'fnd base rates'!H$108)\n+($F732*'fnd base rates'!H$109)\n+($G732*'fnd base rates'!H$110)\n+($H732*'fnd base rates'!H$111)\n+($I732*'fnd base rates'!H$112)\n+($J732*'fnd base rates'!H$113)\n+($K732*'fnd base rates'!H$114)\n+($M732*'fnd base rates'!H$116)\n+($N732*'fnd base rates'!H$117)\n+($O732*'fnd base rates'!H$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D732*'fnd base rates'!I$107)\n+($E732*'fnd base rates'!I$108)\n+($F732*'fnd base rates'!I$109)\n+($G732*'fnd base rates'!I$110)\n+($H732*'fnd base rates'!I$111)\n+($I732*'fnd base rates'!I$112)\n+($J732*'fnd base rates'!I$113)\n+($K732*'fnd base rates'!I$114)\n+($M732*'fnd base rates'!I$116)\n+($N732*'fnd base rates'!I$117)\n+($O732*'fnd base rates'!I$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,9)))\n*$R732","v":475.34904000000006},{"$f":"(($D732*'fnd base rates'!J$107)\n+($E732*'fnd base rates'!J$108)\n+($F732*'fnd base rates'!J$109)\n+($G732*'fnd base rates'!J$110)\n+($H732*'fnd base rates'!J$111)\n+($I732*'fnd base rates'!J$112)\n+($J732*'fnd base rates'!J$113)\n+($K732*'fnd base rates'!J$114)\n+($M732*'fnd base rates'!J$116)\n+($N732*'fnd base rates'!J$117)\n+($O732*'fnd base rates'!J$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,10)))\n*$R732","v":640.30500000000006},{"$f":"(($D732*'fnd base rates'!K$107)\n+($E732*'fnd base rates'!K$108)\n+($F732*'fnd base rates'!K$109)\n+($G732*'fnd base rates'!K$110)\n+($H732*'fnd base rates'!K$111)\n+($I732*'fnd base rates'!K$112)\n+($J732*'fnd base rates'!K$113)\n+($K732*'fnd base rates'!K$114)\n+($M732*'fnd base rates'!K$116)\n+($N732*'fnd base rates'!K$117)\n+($O732*'fnd base rates'!K$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,11)))\n*$R732","v":1283.4668260800001},{"$f":"(($D732*'fnd base rates'!L$107)\n+($E732*'fnd base rates'!L$108)\n+($F732*'fnd base rates'!L$109)\n+($G732*'fnd base rates'!L$110)\n+($H732*'fnd base rates'!L$111)\n+($I732*'fnd base rates'!L$112)\n+($J732*'fnd base rates'!L$113)\n+($K732*'fnd base rates'!L$114)\n+($M732*'fnd base rates'!L$116)\n+($N732*'fnd base rates'!L$117)\n+($O732*'fnd base rates'!L$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D732*'fnd base rates'!M$107)\n+($E732*'fnd base rates'!M$108)\n+($F732*'fnd base rates'!M$109)\n+($G732*'fnd base rates'!M$110)\n+($H732*'fnd base rates'!M$111)\n+($I732*'fnd base rates'!M$112)\n+($J732*'fnd base rates'!M$113)\n+($K732*'fnd base rates'!M$114)\n+($M732*'fnd base rates'!M$116)\n+($N732*'fnd base rates'!M$117)\n+($O732*'fnd base rates'!M$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,13)))","v":0},12703.521220335999,null,487049229,"487","049","229",1,1,12703.521220335999,12704,0,12704,null,null,null,null,null,12704,0,12704,null,null,{"$f":"BC732-BA732","v":0}]
[487,487049244,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D733","v":0},{"$f":"'fnd enro'!E733","v":0},{"$f":"'fnd enro'!F733","v":0},{"$f":"'fnd enro'!G733","v":0},{"$f":"'fnd enro'!H733","v":1},{"$f":"'fnd enro'!I733","v":6},{"$f":"'fnd enro'!J733","v":0},{"$f":"'fnd enro'!K733","v":0.2702},{"$f":"'fnd enro'!L733","v":0},{"$f":"'fnd enro'!M733","v":0},{"$f":"'fnd enro'!N733","v":0},{"$f":"'fnd enro'!O733","v":0},{"$f":"'fnd enro'!P733","v":2},{"$f":"'fnd enro'!R733","v":7},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q733)","v":10},null,{"$f":"(($D733*'fnd base rates'!C$107)\n+($E733*'fnd base rates'!C$108)\n+($F733*'fnd base rates'!C$109)\n+($G733*'fnd base rates'!C$110)\n+($H733*'fnd base rates'!C$111)\n+($I733*'fnd base rates'!C$112)\n+($J733*'fnd base rates'!C$113)\n+($K733*'fnd base rates'!C$114)\n+($M733*'fnd base rates'!C$116)\n+($N733*'fnd base rates'!C$117)\n+($O733*'fnd base rates'!C$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,3)))\n*$R733","v":4367.8559549520005},{"$f":"(($D733*'fnd base rates'!D$107)\n+($E733*'fnd base rates'!D$108)\n+($F733*'fnd base rates'!D$109)\n+($G733*'fnd base rates'!D$110)\n+($H733*'fnd base rates'!D$111)\n+($I733*'fnd base rates'!D$112)\n+($J733*'fnd base rates'!D$113)\n+($K733*'fnd base rates'!D$114)\n+($M733*'fnd base rates'!D$116)\n+($N733*'fnd base rates'!D$117)\n+($O733*'fnd base rates'!D$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,4)))\n*$R733","v":6815.5905600000015},{"$f":"(($D733*'fnd base rates'!E$107)\n+($E733*'fnd base rates'!E$108)\n+($F733*'fnd base rates'!E$109)\n+($G733*'fnd base rates'!E$110)\n+($H733*'fnd base rates'!E$111)\n+($I733*'fnd base rates'!E$112)\n+($J733*'fnd base rates'!E$113)\n+($K733*'fnd base rates'!E$114)\n+($M733*'fnd base rates'!E$116)\n+($N733*'fnd base rates'!E$117)\n+($O733*'fnd base rates'!E$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,5)))\n*$R733","v":44940.831897311997},{"$f":"(($D733*'fnd base rates'!F$107)\n+($E733*'fnd base rates'!F$108)\n+($F733*'fnd base rates'!F$109)\n+($G733*'fnd base rates'!F$110)\n+($H733*'fnd base rates'!F$111)\n+($I733*'fnd base rates'!F$112)\n+($J733*'fnd base rates'!F$113)\n+($K733*'fnd base rates'!F$114)\n+($M733*'fnd base rates'!F$116)\n+($N733*'fnd base rates'!F$117)\n+($O733*'fnd base rates'!F$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,6)))\n*$R733","v":7049.4314905440015},{"$f":"(($D733*'fnd base rates'!G$107)\n+($E733*'fnd base rates'!G$108)\n+($F733*'fnd base rates'!G$109)\n+($G733*'fnd base rates'!G$110)\n+($H733*'fnd base rates'!G$111)\n+($I733*'fnd base rates'!G$112)\n+($J733*'fnd base rates'!G$113)\n+($K733*'fnd base rates'!G$114)\n+($M733*'fnd base rates'!G$116)\n+($N733*'fnd base rates'!G$117)\n+($O733*'fnd base rates'!G$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,7)))\n*$R733","v":1682.5853589840003},{"$f":"(($D733*'fnd base rates'!H$107)\n+($E733*'fnd base rates'!H$108)\n+($F733*'fnd base rates'!H$109)\n+($G733*'fnd base rates'!H$110)\n+($H733*'fnd base rates'!H$111)\n+($I733*'fnd base rates'!H$112)\n+($J733*'fnd base rates'!H$113)\n+($K733*'fnd base rates'!H$114)\n+($M733*'fnd base rates'!H$116)\n+($N733*'fnd base rates'!H$117)\n+($O733*'fnd base rates'!H$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,8)))","v":5546.472538},{"$f":"(($D733*'fnd base rates'!I$107)\n+($E733*'fnd base rates'!I$108)\n+($F733*'fnd base rates'!I$109)\n+($G733*'fnd base rates'!I$110)\n+($H733*'fnd base rates'!I$111)\n+($I733*'fnd base rates'!I$112)\n+($J733*'fnd base rates'!I$113)\n+($K733*'fnd base rates'!I$114)\n+($M733*'fnd base rates'!I$116)\n+($N733*'fnd base rates'!I$117)\n+($O733*'fnd base rates'!I$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,9)))\n*$R733","v":3588.4198800000004},{"$f":"(($D733*'fnd base rates'!J$107)\n+($E733*'fnd base rates'!J$108)\n+($F733*'fnd base rates'!J$109)\n+($G733*'fnd base rates'!J$110)\n+($H733*'fnd base rates'!J$111)\n+($I733*'fnd base rates'!J$112)\n+($J733*'fnd base rates'!J$113)\n+($K733*'fnd base rates'!J$114)\n+($M733*'fnd base rates'!J$116)\n+($N733*'fnd base rates'!J$117)\n+($O733*'fnd base rates'!J$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,10)))\n*$R733","v":5842.3604400000004},{"$f":"(($D733*'fnd base rates'!K$107)\n+($E733*'fnd base rates'!K$108)\n+($F733*'fnd base rates'!K$109)\n+($G733*'fnd base rates'!K$110)\n+($H733*'fnd base rates'!K$111)\n+($I733*'fnd base rates'!K$112)\n+($J733*'fnd base rates'!K$113)\n+($K733*'fnd base rates'!K$114)\n+($M733*'fnd base rates'!K$116)\n+($N733*'fnd base rates'!K$117)\n+($O733*'fnd base rates'!K$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,11)))\n*$R733","v":9020.0913825600019},{"$f":"(($D733*'fnd base rates'!L$107)\n+($E733*'fnd base rates'!L$108)\n+($F733*'fnd base rates'!L$109)\n+($G733*'fnd base rates'!L$110)\n+($H733*'fnd base rates'!L$111)\n+($I733*'fnd base rates'!L$112)\n+($J733*'fnd base rates'!L$113)\n+($K733*'fnd base rates'!L$114)\n+($M733*'fnd base rates'!L$116)\n+($N733*'fnd base rates'!L$117)\n+($O733*'fnd base rates'!L$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,12)))","v":10914.036760000001},{"$f":"(($D733*'fnd base rates'!M$107)\n+($E733*'fnd base rates'!M$108)\n+($F733*'fnd base rates'!M$109)\n+($G733*'fnd base rates'!M$110)\n+($H733*'fnd base rates'!M$111)\n+($I733*'fnd base rates'!M$112)\n+($J733*'fnd base rates'!M$113)\n+($K733*'fnd base rates'!M$114)\n+($M733*'fnd base rates'!M$116)\n+($N733*'fnd base rates'!M$117)\n+($O733*'fnd base rates'!M$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,13)))","v":0},99767.676262352004,null,487049244,"487","049","244",1,7,99767.676262352004,14253,0,14253,null,null,null,null,null,14253,0,14253,null,null,{"$f":"BC733-BA733","v":0}]
[487,487049248,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D734","v":0},{"$f":"'fnd enro'!E734","v":0},{"$f":"'fnd enro'!F734","v":0},{"$f":"'fnd enro'!G734","v":0},{"$f":"'fnd enro'!H734","v":5},{"$f":"'fnd enro'!I734","v":11},{"$f":"'fnd enro'!J734","v":0},{"$f":"'fnd enro'!K734","v":0.61760000000000004},{"$f":"'fnd enro'!L734","v":0},{"$f":"'fnd enro'!M734","v":0},{"$f":"'fnd enro'!N734","v":0},{"$f":"'fnd enro'!O734","v":1},{"$f":"'fnd enro'!P734","v":9},{"$f":"'fnd enro'!R734","v":16},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q734)","v":11},null,{"$f":"(($D734*'fnd base rates'!C$107)\n+($E734*'fnd base rates'!C$108)\n+($F734*'fnd base rates'!C$109)\n+($G734*'fnd base rates'!C$110)\n+($H734*'fnd base rates'!C$111)\n+($I734*'fnd base rates'!C$112)\n+($J734*'fnd base rates'!C$113)\n+($K734*'fnd base rates'!C$114)\n+($M734*'fnd base rates'!C$116)\n+($N734*'fnd base rates'!C$117)\n+($O734*'fnd base rates'!C$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,3)))\n*$R734","v":10530.120154176},{"$f":"(($D734*'fnd base rates'!D$107)\n+($E734*'fnd base rates'!D$108)\n+($F734*'fnd base rates'!D$109)\n+($G734*'fnd base rates'!D$110)\n+($H734*'fnd base rates'!D$111)\n+($I734*'fnd base rates'!D$112)\n+($J734*'fnd base rates'!D$113)\n+($K734*'fnd base rates'!D$114)\n+($M734*'fnd base rates'!D$116)\n+($N734*'fnd base rates'!D$117)\n+($O734*'fnd base rates'!D$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,4)))\n*$R734","v":17835.063840000003},{"$f":"(($D734*'fnd base rates'!E$107)\n+($E734*'fnd base rates'!E$108)\n+($F734*'fnd base rates'!E$109)\n+($G734*'fnd base rates'!E$110)\n+($H734*'fnd base rates'!E$111)\n+($I734*'fnd base rates'!E$112)\n+($J734*'fnd base rates'!E$113)\n+($K734*'fnd base rates'!E$114)\n+($M734*'fnd base rates'!E$116)\n+($N734*'fnd base rates'!E$117)\n+($O734*'fnd base rates'!E$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,5)))\n*$R734","v":119812.762313856},{"$f":"(($D734*'fnd base rates'!F$107)\n+($E734*'fnd base rates'!F$108)\n+($F734*'fnd base rates'!F$109)\n+($G734*'fnd base rates'!F$110)\n+($H734*'fnd base rates'!F$111)\n+($I734*'fnd base rates'!F$112)\n+($J734*'fnd base rates'!F$113)\n+($K734*'fnd base rates'!F$114)\n+($M734*'fnd base rates'!F$116)\n+($N734*'fnd base rates'!F$117)\n+($O734*'fnd base rates'!F$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,6)))\n*$R734","v":16636.181412672002},{"$f":"(($D734*'fnd base rates'!G$107)\n+($E734*'fnd base rates'!G$108)\n+($F734*'fnd base rates'!G$109)\n+($G734*'fnd base rates'!G$110)\n+($H734*'fnd base rates'!G$111)\n+($I734*'fnd base rates'!G$112)\n+($J734*'fnd base rates'!G$113)\n+($K734*'fnd base rates'!G$114)\n+($M734*'fnd base rates'!G$116)\n+($N734*'fnd base rates'!G$117)\n+($O734*'fnd base rates'!G$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,7)))\n*$R734","v":4891.9330033920005},{"$f":"(($D734*'fnd base rates'!H$107)\n+($E734*'fnd base rates'!H$108)\n+($F734*'fnd base rates'!H$109)\n+($G734*'fnd base rates'!H$110)\n+($H734*'fnd base rates'!H$111)\n+($I734*'fnd base rates'!H$112)\n+($J734*'fnd base rates'!H$113)\n+($K734*'fnd base rates'!H$114)\n+($M734*'fnd base rates'!H$116)\n+($N734*'fnd base rates'!H$117)\n+($O734*'fnd base rates'!H$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,8)))","v":12109.422944000002},{"$f":"(($D734*'fnd base rates'!I$107)\n+($E734*'fnd base rates'!I$108)\n+($F734*'fnd base rates'!I$109)\n+($G734*'fnd base rates'!I$110)\n+($H734*'fnd base rates'!I$111)\n+($I734*'fnd base rates'!I$112)\n+($J734*'fnd base rates'!I$113)\n+($K734*'fnd base rates'!I$114)\n+($M734*'fnd base rates'!I$116)\n+($N734*'fnd base rates'!I$117)\n+($O734*'fnd base rates'!I$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,9)))\n*$R734","v":8909.0168400000002},{"$f":"(($D734*'fnd base rates'!J$107)\n+($E734*'fnd base rates'!J$108)\n+($F734*'fnd base rates'!J$109)\n+($G734*'fnd base rates'!J$110)\n+($H734*'fnd base rates'!J$111)\n+($I734*'fnd base rates'!J$112)\n+($J734*'fnd base rates'!J$113)\n+($K734*'fnd base rates'!J$114)\n+($M734*'fnd base rates'!J$116)\n+($N734*'fnd base rates'!J$117)\n+($O734*'fnd base rates'!J$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,10)))\n*$R734","v":16633.020240000002},{"$f":"(($D734*'fnd base rates'!K$107)\n+($E734*'fnd base rates'!K$108)\n+($F734*'fnd base rates'!K$109)\n+($G734*'fnd base rates'!K$110)\n+($H734*'fnd base rates'!K$111)\n+($I734*'fnd base rates'!K$112)\n+($J734*'fnd base rates'!K$113)\n+($K734*'fnd base rates'!K$114)\n+($M734*'fnd base rates'!K$116)\n+($N734*'fnd base rates'!K$117)\n+($O734*'fnd base rates'!K$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,11)))\n*$R734","v":21048.114977280002},{"$f":"(($D734*'fnd base rates'!L$107)\n+($E734*'fnd base rates'!L$108)\n+($F734*'fnd base rates'!L$109)\n+($G734*'fnd base rates'!L$110)\n+($H734*'fnd base rates'!L$111)\n+($I734*'fnd base rates'!L$112)\n+($J734*'fnd base rates'!L$113)\n+($K734*'fnd base rates'!L$114)\n+($M734*'fnd base rates'!L$116)\n+($N734*'fnd base rates'!L$117)\n+($O734*'fnd base rates'!L$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,12)))","v":28527.046880000002},{"$f":"(($D734*'fnd base rates'!M$107)\n+($E734*'fnd base rates'!M$108)\n+($F734*'fnd base rates'!M$109)\n+($G734*'fnd base rates'!M$110)\n+($H734*'fnd base rates'!M$111)\n+($I734*'fnd base rates'!M$112)\n+($J734*'fnd base rates'!M$113)\n+($K734*'fnd base rates'!M$114)\n+($M734*'fnd base rates'!M$116)\n+($N734*'fnd base rates'!M$117)\n+($O734*'fnd base rates'!M$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,13)))","v":0},256932.68260537603,null,487049248,"487","049","248",1,16,256932.68260537603,16058,0,16058,null,null,null,null,null,16058,0,16058,null,null,{"$f":"BC734-BA734","v":0}]
[487,487049258,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D735","v":0},{"$f":"'fnd enro'!E735","v":0},{"$f":"'fnd enro'!F735","v":0},{"$f":"'fnd enro'!G735","v":0},{"$f":"'fnd enro'!H735","v":1},{"$f":"'fnd enro'!I735","v":0},{"$f":"'fnd enro'!J735","v":0},{"$f":"'fnd enro'!K735","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L735","v":0},{"$f":"'fnd enro'!M735","v":0},{"$f":"'fnd enro'!N735","v":0},{"$f":"'fnd enro'!O735","v":0},{"$f":"'fnd enro'!P735","v":1},{"$f":"'fnd enro'!R735","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q735)","v":10},null,{"$f":"(($D735*'fnd base rates'!C$107)\n+($E735*'fnd base rates'!C$108)\n+($F735*'fnd base rates'!C$109)\n+($G735*'fnd base rates'!C$110)\n+($H735*'fnd base rates'!C$111)\n+($I735*'fnd base rates'!C$112)\n+($J735*'fnd base rates'!C$113)\n+($K735*'fnd base rates'!C$114)\n+($M735*'fnd base rates'!C$116)\n+($N735*'fnd base rates'!C$117)\n+($O735*'fnd base rates'!C$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,3)))\n*$R735","v":687.20082213600006},{"$f":"(($D735*'fnd base rates'!D$107)\n+($E735*'fnd base rates'!D$108)\n+($F735*'fnd base rates'!D$109)\n+($G735*'fnd base rates'!D$110)\n+($H735*'fnd base rates'!D$111)\n+($I735*'fnd base rates'!D$112)\n+($J735*'fnd base rates'!D$113)\n+($K735*'fnd base rates'!D$114)\n+($M735*'fnd base rates'!D$116)\n+($N735*'fnd base rates'!D$117)\n+($O735*'fnd base rates'!D$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,4)))\n*$R735","v":1273.2220800000002},{"$f":"(($D735*'fnd base rates'!E$107)\n+($E735*'fnd base rates'!E$108)\n+($F735*'fnd base rates'!E$109)\n+($G735*'fnd base rates'!E$110)\n+($H735*'fnd base rates'!E$111)\n+($I735*'fnd base rates'!E$112)\n+($J735*'fnd base rates'!E$113)\n+($K735*'fnd base rates'!E$114)\n+($M735*'fnd base rates'!E$116)\n+($N735*'fnd base rates'!E$117)\n+($O735*'fnd base rates'!E$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,5)))\n*$R735","v":7954.7591396160005},{"$f":"(($D735*'fnd base rates'!F$107)\n+($E735*'fnd base rates'!F$108)\n+($F735*'fnd base rates'!F$109)\n+($G735*'fnd base rates'!F$110)\n+($H735*'fnd base rates'!F$111)\n+($I735*'fnd base rates'!F$112)\n+($J735*'fnd base rates'!F$113)\n+($K735*'fnd base rates'!F$114)\n+($M735*'fnd base rates'!F$116)\n+($N735*'fnd base rates'!F$117)\n+($O735*'fnd base rates'!F$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,6)))\n*$R735","v":1110.8400757920001},{"$f":"(($D735*'fnd base rates'!G$107)\n+($E735*'fnd base rates'!G$108)\n+($F735*'fnd base rates'!G$109)\n+($G735*'fnd base rates'!G$110)\n+($H735*'fnd base rates'!G$111)\n+($I735*'fnd base rates'!G$112)\n+($J735*'fnd base rates'!G$113)\n+($K735*'fnd base rates'!G$114)\n+($M735*'fnd base rates'!G$116)\n+($N735*'fnd base rates'!G$117)\n+($O735*'fnd base rates'!G$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,7)))\n*$R735","v":386.60838271199998},{"$f":"(($D735*'fnd base rates'!H$107)\n+($E735*'fnd base rates'!H$108)\n+($F735*'fnd base rates'!H$109)\n+($G735*'fnd base rates'!H$110)\n+($H735*'fnd base rates'!H$111)\n+($I735*'fnd base rates'!H$112)\n+($J735*'fnd base rates'!H$113)\n+($K735*'fnd base rates'!H$114)\n+($M735*'fnd base rates'!H$116)\n+($N735*'fnd base rates'!H$117)\n+($O735*'fnd base rates'!H$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D735*'fnd base rates'!I$107)\n+($E735*'fnd base rates'!I$108)\n+($F735*'fnd base rates'!I$109)\n+($G735*'fnd base rates'!I$110)\n+($H735*'fnd base rates'!I$111)\n+($I735*'fnd base rates'!I$112)\n+($J735*'fnd base rates'!I$113)\n+($K735*'fnd base rates'!I$114)\n+($M735*'fnd base rates'!I$116)\n+($N735*'fnd base rates'!I$117)\n+($O735*'fnd base rates'!I$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,9)))\n*$R735","v":570.54384000000005},{"$f":"(($D735*'fnd base rates'!J$107)\n+($E735*'fnd base rates'!J$108)\n+($F735*'fnd base rates'!J$109)\n+($G735*'fnd base rates'!J$110)\n+($H735*'fnd base rates'!J$111)\n+($I735*'fnd base rates'!J$112)\n+($J735*'fnd base rates'!J$113)\n+($K735*'fnd base rates'!J$114)\n+($M735*'fnd base rates'!J$116)\n+($N735*'fnd base rates'!J$117)\n+($O735*'fnd base rates'!J$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,10)))\n*$R735","v":1139.1012000000001},{"$f":"(($D735*'fnd base rates'!K$107)\n+($E735*'fnd base rates'!K$108)\n+($F735*'fnd base rates'!K$109)\n+($G735*'fnd base rates'!K$110)\n+($H735*'fnd base rates'!K$111)\n+($I735*'fnd base rates'!K$112)\n+($J735*'fnd base rates'!K$113)\n+($K735*'fnd base rates'!K$114)\n+($M735*'fnd base rates'!K$116)\n+($N735*'fnd base rates'!K$117)\n+($O735*'fnd base rates'!K$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,11)))\n*$R735","v":1319.2904260800001},{"$f":"(($D735*'fnd base rates'!L$107)\n+($E735*'fnd base rates'!L$108)\n+($F735*'fnd base rates'!L$109)\n+($G735*'fnd base rates'!L$110)\n+($H735*'fnd base rates'!L$111)\n+($I735*'fnd base rates'!L$112)\n+($J735*'fnd base rates'!L$113)\n+($K735*'fnd base rates'!L$114)\n+($M735*'fnd base rates'!L$116)\n+($N735*'fnd base rates'!L$117)\n+($O735*'fnd base rates'!L$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,12)))","v":2105.8766799999999},{"$f":"(($D735*'fnd base rates'!M$107)\n+($E735*'fnd base rates'!M$108)\n+($F735*'fnd base rates'!M$109)\n+($G735*'fnd base rates'!M$110)\n+($H735*'fnd base rates'!M$111)\n+($I735*'fnd base rates'!M$112)\n+($J735*'fnd base rates'!M$113)\n+($K735*'fnd base rates'!M$114)\n+($M735*'fnd base rates'!M$116)\n+($N735*'fnd base rates'!M$117)\n+($O735*'fnd base rates'!M$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,13)))","v":0},17098.161580336004,null,487049258,"487","049","258",1,1,17098.161580336004,17098,0,17098,null,null,null,null,null,17098,0,17098,null,null,{"$f":"BC735-BA735","v":0}]
[487,487049262,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D736","v":0},{"$f":"'fnd enro'!E736","v":0},{"$f":"'fnd enro'!F736","v":0},{"$f":"'fnd enro'!G736","v":0},{"$f":"'fnd enro'!H736","v":2},{"$f":"'fnd enro'!I736","v":6},{"$f":"'fnd enro'!J736","v":0},{"$f":"'fnd enro'!K736","v":0.30880000000000002},{"$f":"'fnd enro'!L736","v":0},{"$f":"'fnd enro'!M736","v":0},{"$f":"'fnd enro'!N736","v":0},{"$f":"'fnd enro'!O736","v":0},{"$f":"'fnd enro'!P736","v":4},{"$f":"'fnd enro'!R736","v":8},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q736)","v":9},null,{"$f":"(($D736*'fnd base rates'!C$107)\n+($E736*'fnd base rates'!C$108)\n+($F736*'fnd base rates'!C$109)\n+($G736*'fnd base rates'!C$110)\n+($H736*'fnd base rates'!C$111)\n+($I736*'fnd base rates'!C$112)\n+($J736*'fnd base rates'!C$113)\n+($K736*'fnd base rates'!C$114)\n+($M736*'fnd base rates'!C$116)\n+($N736*'fnd base rates'!C$117)\n+($O736*'fnd base rates'!C$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,3)))\n*$R736","v":5127.7195370880008},{"$f":"(($D736*'fnd base rates'!D$107)\n+($E736*'fnd base rates'!D$108)\n+($F736*'fnd base rates'!D$109)\n+($G736*'fnd base rates'!D$110)\n+($H736*'fnd base rates'!D$111)\n+($I736*'fnd base rates'!D$112)\n+($J736*'fnd base rates'!D$113)\n+($K736*'fnd base rates'!D$114)\n+($M736*'fnd base rates'!D$116)\n+($N736*'fnd base rates'!D$117)\n+($O736*'fnd base rates'!D$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,4)))\n*$R736","v":8432.9424000000017},{"$f":"(($D736*'fnd base rates'!E$107)\n+($E736*'fnd base rates'!E$108)\n+($F736*'fnd base rates'!E$109)\n+($G736*'fnd base rates'!E$110)\n+($H736*'fnd base rates'!E$111)\n+($I736*'fnd base rates'!E$112)\n+($J736*'fnd base rates'!E$113)\n+($K736*'fnd base rates'!E$114)\n+($M736*'fnd base rates'!E$116)\n+($N736*'fnd base rates'!E$117)\n+($O736*'fnd base rates'!E$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,5)))\n*$R736","v":56255.108156928},{"$f":"(($D736*'fnd base rates'!F$107)\n+($E736*'fnd base rates'!F$108)\n+($F736*'fnd base rates'!F$109)\n+($G736*'fnd base rates'!F$110)\n+($H736*'fnd base rates'!F$111)\n+($I736*'fnd base rates'!F$112)\n+($J736*'fnd base rates'!F$113)\n+($K736*'fnd base rates'!F$114)\n+($M736*'fnd base rates'!F$116)\n+($N736*'fnd base rates'!F$117)\n+($O736*'fnd base rates'!F$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,6)))\n*$R736","v":8160.2715663360004},{"$f":"(($D736*'fnd base rates'!G$107)\n+($E736*'fnd base rates'!G$108)\n+($F736*'fnd base rates'!G$109)\n+($G736*'fnd base rates'!G$110)\n+($H736*'fnd base rates'!G$111)\n+($I736*'fnd base rates'!G$112)\n+($J736*'fnd base rates'!G$113)\n+($K736*'fnd base rates'!G$114)\n+($M736*'fnd base rates'!G$116)\n+($N736*'fnd base rates'!G$117)\n+($O736*'fnd base rates'!G$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,7)))\n*$R736","v":2232.1855416960002},{"$f":"(($D736*'fnd base rates'!H$107)\n+($E736*'fnd base rates'!H$108)\n+($F736*'fnd base rates'!H$109)\n+($G736*'fnd base rates'!H$110)\n+($H736*'fnd base rates'!H$111)\n+($I736*'fnd base rates'!H$112)\n+($J736*'fnd base rates'!H$113)\n+($K736*'fnd base rates'!H$114)\n+($M736*'fnd base rates'!H$116)\n+($N736*'fnd base rates'!H$117)\n+($O736*'fnd base rates'!H$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,8)))","v":6119.5914720000001},{"$f":"(($D736*'fnd base rates'!I$107)\n+($E736*'fnd base rates'!I$108)\n+($F736*'fnd base rates'!I$109)\n+($G736*'fnd base rates'!I$110)\n+($H736*'fnd base rates'!I$111)\n+($I736*'fnd base rates'!I$112)\n+($J736*'fnd base rates'!I$113)\n+($K736*'fnd base rates'!I$114)\n+($M736*'fnd base rates'!I$116)\n+($N736*'fnd base rates'!I$117)\n+($O736*'fnd base rates'!I$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,9)))\n*$R736","v":4294.9706400000005},{"$f":"(($D736*'fnd base rates'!J$107)\n+($E736*'fnd base rates'!J$108)\n+($F736*'fnd base rates'!J$109)\n+($G736*'fnd base rates'!J$110)\n+($H736*'fnd base rates'!J$111)\n+($I736*'fnd base rates'!J$112)\n+($J736*'fnd base rates'!J$113)\n+($K736*'fnd base rates'!J$114)\n+($M736*'fnd base rates'!J$116)\n+($N736*'fnd base rates'!J$117)\n+($O736*'fnd base rates'!J$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,10)))\n*$R736","v":7688.3472000000002},{"$f":"(($D736*'fnd base rates'!K$107)\n+($E736*'fnd base rates'!K$108)\n+($F736*'fnd base rates'!K$109)\n+($G736*'fnd base rates'!K$110)\n+($H736*'fnd base rates'!K$111)\n+($I736*'fnd base rates'!K$112)\n+($J736*'fnd base rates'!K$113)\n+($K736*'fnd base rates'!K$114)\n+($M736*'fnd base rates'!K$116)\n+($N736*'fnd base rates'!K$117)\n+($O736*'fnd base rates'!K$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,11)))\n*$R736","v":10339.381808640002},{"$f":"(($D736*'fnd base rates'!L$107)\n+($E736*'fnd base rates'!L$108)\n+($F736*'fnd base rates'!L$109)\n+($G736*'fnd base rates'!L$110)\n+($H736*'fnd base rates'!L$111)\n+($I736*'fnd base rates'!L$112)\n+($J736*'fnd base rates'!L$113)\n+($K736*'fnd base rates'!L$114)\n+($M736*'fnd base rates'!L$116)\n+($N736*'fnd base rates'!L$117)\n+($O736*'fnd base rates'!L$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,12)))","v":13506.833440000002},{"$f":"(($D736*'fnd base rates'!M$107)\n+($E736*'fnd base rates'!M$108)\n+($F736*'fnd base rates'!M$109)\n+($G736*'fnd base rates'!M$110)\n+($H736*'fnd base rates'!M$111)\n+($I736*'fnd base rates'!M$112)\n+($J736*'fnd base rates'!M$113)\n+($K736*'fnd base rates'!M$114)\n+($M736*'fnd base rates'!M$116)\n+($N736*'fnd base rates'!M$117)\n+($O736*'fnd base rates'!M$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,13)))","v":0},122157.35176268801,null,487049262,"487","049","262",1,8,122157.35176268801,15270,0,15270,null,null,null,null,null,15270,0,15270,null,null,{"$f":"BC736-BA736","v":0}]
[487,487049274,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D737","v":0},{"$f":"'fnd enro'!E737","v":0},{"$f":"'fnd enro'!F737","v":0},{"$f":"'fnd enro'!G737","v":0},{"$f":"'fnd enro'!H737","v":70},{"$f":"'fnd enro'!I737","v":86},{"$f":"'fnd enro'!J737","v":0},{"$f":"'fnd enro'!K737","v":6.0216000000000003},{"$f":"'fnd enro'!L737","v":0},{"$f":"'fnd enro'!M737","v":0},{"$f":"'fnd enro'!N737","v":2},{"$f":"'fnd enro'!O737","v":3},{"$f":"'fnd enro'!P737","v":109},{"$f":"'fnd enro'!R737","v":156},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q737)","v":10},null,{"$f":"(($D737*'fnd base rates'!C$107)\n+($E737*'fnd base rates'!C$108)\n+($F737*'fnd base rates'!C$109)\n+($G737*'fnd base rates'!C$110)\n+($H737*'fnd base rates'!C$111)\n+($I737*'fnd base rates'!C$112)\n+($J737*'fnd base rates'!C$113)\n+($K737*'fnd base rates'!C$114)\n+($M737*'fnd base rates'!C$116)\n+($N737*'fnd base rates'!C$117)\n+($O737*'fnd base rates'!C$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,3)))\n*$R737","v":103615.23201321601},{"$f":"(($D737*'fnd base rates'!D$107)\n+($E737*'fnd base rates'!D$108)\n+($F737*'fnd base rates'!D$109)\n+($G737*'fnd base rates'!D$110)\n+($H737*'fnd base rates'!D$111)\n+($I737*'fnd base rates'!D$112)\n+($J737*'fnd base rates'!D$113)\n+($K737*'fnd base rates'!D$114)\n+($M737*'fnd base rates'!D$116)\n+($N737*'fnd base rates'!D$117)\n+($O737*'fnd base rates'!D$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,4)))\n*$R737","v":179911.87776000003},{"$f":"(($D737*'fnd base rates'!E$107)\n+($E737*'fnd base rates'!E$108)\n+($F737*'fnd base rates'!E$109)\n+($G737*'fnd base rates'!E$110)\n+($H737*'fnd base rates'!E$111)\n+($I737*'fnd base rates'!E$112)\n+($J737*'fnd base rates'!E$113)\n+($K737*'fnd base rates'!E$114)\n+($M737*'fnd base rates'!E$116)\n+($N737*'fnd base rates'!E$117)\n+($O737*'fnd base rates'!E$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,5)))\n*$R737","v":1194956.4851400962},{"$f":"(($D737*'fnd base rates'!F$107)\n+($E737*'fnd base rates'!F$108)\n+($F737*'fnd base rates'!F$109)\n+($G737*'fnd base rates'!F$110)\n+($H737*'fnd base rates'!F$111)\n+($I737*'fnd base rates'!F$112)\n+($J737*'fnd base rates'!F$113)\n+($K737*'fnd base rates'!F$114)\n+($M737*'fnd base rates'!F$116)\n+($N737*'fnd base rates'!F$117)\n+($O737*'fnd base rates'!F$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,6)))\n*$R737","v":163879.31046355198},{"$f":"(($D737*'fnd base rates'!G$107)\n+($E737*'fnd base rates'!G$108)\n+($F737*'fnd base rates'!G$109)\n+($G737*'fnd base rates'!G$110)\n+($H737*'fnd base rates'!G$111)\n+($I737*'fnd base rates'!G$112)\n+($J737*'fnd base rates'!G$113)\n+($K737*'fnd base rates'!G$114)\n+($M737*'fnd base rates'!G$116)\n+($N737*'fnd base rates'!G$117)\n+($O737*'fnd base rates'!G$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,7)))\n*$R737","v":50823.289503072003},{"$f":"(($D737*'fnd base rates'!H$107)\n+($E737*'fnd base rates'!H$108)\n+($F737*'fnd base rates'!H$109)\n+($G737*'fnd base rates'!H$110)\n+($H737*'fnd base rates'!H$111)\n+($I737*'fnd base rates'!H$112)\n+($J737*'fnd base rates'!H$113)\n+($K737*'fnd base rates'!H$114)\n+($M737*'fnd base rates'!H$116)\n+($N737*'fnd base rates'!H$117)\n+($O737*'fnd base rates'!H$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,8)))","v":111469.49370399999},{"$f":"(($D737*'fnd base rates'!I$107)\n+($E737*'fnd base rates'!I$108)\n+($F737*'fnd base rates'!I$109)\n+($G737*'fnd base rates'!I$110)\n+($H737*'fnd base rates'!I$111)\n+($I737*'fnd base rates'!I$112)\n+($J737*'fnd base rates'!I$113)\n+($K737*'fnd base rates'!I$114)\n+($M737*'fnd base rates'!I$116)\n+($N737*'fnd base rates'!I$117)\n+($O737*'fnd base rates'!I$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,9)))\n*$R737","v":87712.444080000016},{"$f":"(($D737*'fnd base rates'!J$107)\n+($E737*'fnd base rates'!J$108)\n+($F737*'fnd base rates'!J$109)\n+($G737*'fnd base rates'!J$110)\n+($H737*'fnd base rates'!J$111)\n+($I737*'fnd base rates'!J$112)\n+($J737*'fnd base rates'!J$113)\n+($K737*'fnd base rates'!J$114)\n+($M737*'fnd base rates'!J$116)\n+($N737*'fnd base rates'!J$117)\n+($O737*'fnd base rates'!J$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,10)))\n*$R737","v":168542.02512000003},{"$f":"(($D737*'fnd base rates'!K$107)\n+($E737*'fnd base rates'!K$108)\n+($F737*'fnd base rates'!K$109)\n+($G737*'fnd base rates'!K$110)\n+($H737*'fnd base rates'!K$111)\n+($I737*'fnd base rates'!K$112)\n+($J737*'fnd base rates'!K$113)\n+($K737*'fnd base rates'!K$114)\n+($M737*'fnd base rates'!K$116)\n+($N737*'fnd base rates'!K$117)\n+($O737*'fnd base rates'!K$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,11)))\n*$R737","v":204443.92510848001},{"$f":"(($D737*'fnd base rates'!L$107)\n+($E737*'fnd base rates'!L$108)\n+($F737*'fnd base rates'!L$109)\n+($G737*'fnd base rates'!L$110)\n+($H737*'fnd base rates'!L$111)\n+($I737*'fnd base rates'!L$112)\n+($J737*'fnd base rates'!L$113)\n+($K737*'fnd base rates'!L$114)\n+($M737*'fnd base rates'!L$116)\n+($N737*'fnd base rates'!L$117)\n+($O737*'fnd base rates'!L$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,12)))","v":289707.92207999999},{"$f":"(($D737*'fnd base rates'!M$107)\n+($E737*'fnd base rates'!M$108)\n+($F737*'fnd base rates'!M$109)\n+($G737*'fnd base rates'!M$110)\n+($H737*'fnd base rates'!M$111)\n+($I737*'fnd base rates'!M$112)\n+($J737*'fnd base rates'!M$113)\n+($K737*'fnd base rates'!M$114)\n+($M737*'fnd base rates'!M$116)\n+($N737*'fnd base rates'!M$117)\n+($O737*'fnd base rates'!M$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,13)))","v":0},2555062.004972416,null,487049274,"487","049","274",1,156,2555062.004972416,16379,0,16379,null,null,null,null,null,16379,0,16379,null,null,{"$f":"BC737-BA737","v":0}]
[487,487049284,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D738","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L738","v":0},{"$f":"'fnd enro'!M738","v":0},{"$f":"'fnd enro'!N738","v":0},{"$f":"'fnd enro'!O738","v":0},{"$f":"'fnd enro'!P738","v":1},{"$f":"'fnd enro'!R738","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q738)","v":5},null,{"$f":"(($D738*'fnd base rates'!C$107)\n+($E738*'fnd base rates'!C$108)\n+($F738*'fnd base rates'!C$109)\n+($G738*'fnd base rates'!C$110)\n+($H738*'fnd base rates'!C$111)\n+($I738*'fnd base rates'!C$112)\n+($J738*'fnd base rates'!C$113)\n+($K738*'fnd base rates'!C$114)\n+($M738*'fnd base rates'!C$116)\n+($N738*'fnd base rates'!C$117)\n+($O738*'fnd base rates'!C$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,3)))\n*$R738","v":665.50578213600011},{"$f":"(($D738*'fnd base rates'!D$107)\n+($E738*'fnd base rates'!D$108)\n+($F738*'fnd base rates'!D$109)\n+($G738*'fnd base rates'!D$110)\n+($H738*'fnd base rates'!D$111)\n+($I738*'fnd base rates'!D$112)\n+($J738*'fnd base rates'!D$113)\n+($K738*'fnd base rates'!D$114)\n+($M738*'fnd base rates'!D$116)\n+($N738*'fnd base rates'!D$117)\n+($O738*'fnd base rates'!D$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,4)))\n*$R738","v":1170.3938400000002},{"$f":"(($D738*'fnd base rates'!E$107)\n+($E738*'fnd base rates'!E$108)\n+($F738*'fnd base rates'!E$109)\n+($G738*'fnd base rates'!E$110)\n+($H738*'fnd base rates'!E$111)\n+($I738*'fnd base rates'!E$112)\n+($J738*'fnd base rates'!E$113)\n+($K738*'fnd base rates'!E$114)\n+($M738*'fnd base rates'!E$116)\n+($N738*'fnd base rates'!E$117)\n+($O738*'fnd base rates'!E$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,5)))\n*$R738","v":6951.1068596160012},{"$f":"(($D738*'fnd base rates'!F$107)\n+($E738*'fnd base rates'!F$108)\n+($F738*'fnd base rates'!F$109)\n+($G738*'fnd base rates'!F$110)\n+($H738*'fnd base rates'!F$111)\n+($I738*'fnd base rates'!F$112)\n+($J738*'fnd base rates'!F$113)\n+($K738*'fnd base rates'!F$114)\n+($M738*'fnd base rates'!F$116)\n+($N738*'fnd base rates'!F$117)\n+($O738*'fnd base rates'!F$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,6)))\n*$R738","v":1110.8400757920001},{"$f":"(($D738*'fnd base rates'!G$107)\n+($E738*'fnd base rates'!G$108)\n+($F738*'fnd base rates'!G$109)\n+($G738*'fnd base rates'!G$110)\n+($H738*'fnd base rates'!G$111)\n+($I738*'fnd base rates'!G$112)\n+($J738*'fnd base rates'!G$113)\n+($K738*'fnd base rates'!G$114)\n+($M738*'fnd base rates'!G$116)\n+($N738*'fnd base rates'!G$117)\n+($O738*'fnd base rates'!G$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,7)))\n*$R738","v":337.928462712},{"$f":"(($D738*'fnd base rates'!H$107)\n+($E738*'fnd base rates'!H$108)\n+($F738*'fnd base rates'!H$109)\n+($G738*'fnd base rates'!H$110)\n+($H738*'fnd base rates'!H$111)\n+($I738*'fnd base rates'!H$112)\n+($J738*'fnd base rates'!H$113)\n+($K738*'fnd base rates'!H$114)\n+($M738*'fnd base rates'!H$116)\n+($N738*'fnd base rates'!H$117)\n+($O738*'fnd base rates'!H$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,8)))","v":544.02893400000005},{"$f":"(($D738*'fnd base rates'!I$107)\n+($E738*'fnd base rates'!I$108)\n+($F738*'fnd base rates'!I$109)\n+($G738*'fnd base rates'!I$110)\n+($H738*'fnd base rates'!I$111)\n+($I738*'fnd base rates'!I$112)\n+($J738*'fnd base rates'!I$113)\n+($K738*'fnd base rates'!I$114)\n+($M738*'fnd base rates'!I$116)\n+($N738*'fnd base rates'!I$117)\n+($O738*'fnd base rates'!I$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,9)))\n*$R738","v":529.89912000000004},{"$f":"(($D738*'fnd base rates'!J$107)\n+($E738*'fnd base rates'!J$108)\n+($F738*'fnd base rates'!J$109)\n+($G738*'fnd base rates'!J$110)\n+($H738*'fnd base rates'!J$111)\n+($I738*'fnd base rates'!J$112)\n+($J738*'fnd base rates'!J$113)\n+($K738*'fnd base rates'!J$114)\n+($M738*'fnd base rates'!J$116)\n+($N738*'fnd base rates'!J$117)\n+($O738*'fnd base rates'!J$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,10)))\n*$R738","v":927.92052000000012},{"$f":"(($D738*'fnd base rates'!K$107)\n+($E738*'fnd base rates'!K$108)\n+($F738*'fnd base rates'!K$109)\n+($G738*'fnd base rates'!K$110)\n+($H738*'fnd base rates'!K$111)\n+($I738*'fnd base rates'!K$112)\n+($J738*'fnd base rates'!K$113)\n+($K738*'fnd base rates'!K$114)\n+($M738*'fnd base rates'!K$116)\n+($N738*'fnd base rates'!K$117)\n+($O738*'fnd base rates'!K$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,11)))\n*$R738","v":1319.2904260800001},{"$f":"(($D738*'fnd base rates'!L$107)\n+($E738*'fnd base rates'!L$108)\n+($F738*'fnd base rates'!L$109)\n+($G738*'fnd base rates'!L$110)\n+($H738*'fnd base rates'!L$111)\n+($I738*'fnd base rates'!L$112)\n+($J738*'fnd base rates'!L$113)\n+($K738*'fnd base rates'!L$114)\n+($M738*'fnd base rates'!L$116)\n+($N738*'fnd base rates'!L$117)\n+($O738*'fnd base rates'!L$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,12)))","v":1960.4066800000001},{"$f":"(($D738*'fnd base rates'!M$107)\n+($E738*'fnd base rates'!M$108)\n+($F738*'fnd base rates'!M$109)\n+($G738*'fnd base rates'!M$110)\n+($H738*'fnd base rates'!M$111)\n+($I738*'fnd base rates'!M$112)\n+($J738*'fnd base rates'!M$113)\n+($K738*'fnd base rates'!M$114)\n+($M738*'fnd base rates'!M$116)\n+($N738*'fnd base rates'!M$117)\n+($O738*'fnd base rates'!M$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,13)))","v":0},15517.320700336002,null,487049284,"487","049","284",1,1,15517.320700336002,15517,0,15517,null,null,null,null,null,15517,0,15517,null,null,{"$f":"BC738-BA738","v":0}]
[487,487049285,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D739","v":0},{"$f":"'fnd enro'!E739","v":0},{"$f":"'fnd enro'!F739","v":0},{"$f":"'fnd enro'!G739","v":0},{"$f":"'fnd enro'!H739","v":2},{"$f":"'fnd enro'!I739","v":1},{"$f":"'fnd enro'!J739","v":0},{"$f":"'fnd enro'!K739","v":0.1158},{"$f":"'fnd enro'!L739","v":0},{"$f":"'fnd enro'!M739","v":0},{"$f":"'fnd enro'!N739","v":0},{"$f":"'fnd enro'!O739","v":0},{"$f":"'fnd enro'!P739","v":0},{"$f":"'fnd enro'!R739","v":3},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q739)","v":8},null,{"$f":"(($D739*'fnd base rates'!C$107)\n+($E739*'fnd base rates'!C$108)\n+($F739*'fnd base rates'!C$109)\n+($G739*'fnd base rates'!C$110)\n+($H739*'fnd base rates'!C$111)\n+($I739*'fnd base rates'!C$112)\n+($J739*'fnd base rates'!C$113)\n+($K739*'fnd base rates'!C$114)\n+($M739*'fnd base rates'!C$116)\n+($N739*'fnd base rates'!C$117)\n+($O739*'fnd base rates'!C$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,3)))\n*$R739","v":1796.072586408},{"$f":"(($D739*'fnd base rates'!D$107)\n+($E739*'fnd base rates'!D$108)\n+($F739*'fnd base rates'!D$109)\n+($G739*'fnd base rates'!D$110)\n+($H739*'fnd base rates'!D$111)\n+($I739*'fnd base rates'!D$112)\n+($J739*'fnd base rates'!D$113)\n+($K739*'fnd base rates'!D$114)\n+($M739*'fnd base rates'!D$116)\n+($N739*'fnd base rates'!D$117)\n+($O739*'fnd base rates'!D$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,4)))\n*$R739","v":2561.4878400000007},{"$f":"(($D739*'fnd base rates'!E$107)\n+($E739*'fnd base rates'!E$108)\n+($F739*'fnd base rates'!E$109)\n+($G739*'fnd base rates'!E$110)\n+($H739*'fnd base rates'!E$111)\n+($I739*'fnd base rates'!E$112)\n+($J739*'fnd base rates'!E$113)\n+($K739*'fnd base rates'!E$114)\n+($M739*'fnd base rates'!E$116)\n+($N739*'fnd base rates'!E$117)\n+($O739*'fnd base rates'!E$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,5)))\n*$R739","v":13203.575818848001},{"$f":"(($D739*'fnd base rates'!F$107)\n+($E739*'fnd base rates'!F$108)\n+($F739*'fnd base rates'!F$109)\n+($G739*'fnd base rates'!F$110)\n+($H739*'fnd base rates'!F$111)\n+($I739*'fnd base rates'!F$112)\n+($J739*'fnd base rates'!F$113)\n+($K739*'fnd base rates'!F$114)\n+($M739*'fnd base rates'!F$116)\n+($N739*'fnd base rates'!F$117)\n+($O739*'fnd base rates'!F$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,6)))\n*$R739","v":3211.4453873760003},{"$f":"(($D739*'fnd base rates'!G$107)\n+($E739*'fnd base rates'!G$108)\n+($F739*'fnd base rates'!G$109)\n+($G739*'fnd base rates'!G$110)\n+($H739*'fnd base rates'!G$111)\n+($I739*'fnd base rates'!G$112)\n+($J739*'fnd base rates'!G$113)\n+($K739*'fnd base rates'!G$114)\n+($M739*'fnd base rates'!G$116)\n+($N739*'fnd base rates'!G$117)\n+($O739*'fnd base rates'!G$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,7)))\n*$R739","v":558.88146813599997},{"$f":"(($D739*'fnd base rates'!H$107)\n+($E739*'fnd base rates'!H$108)\n+($F739*'fnd base rates'!H$109)\n+($G739*'fnd base rates'!H$110)\n+($H739*'fnd base rates'!H$111)\n+($I739*'fnd base rates'!H$112)\n+($J739*'fnd base rates'!H$113)\n+($K739*'fnd base rates'!H$114)\n+($M739*'fnd base rates'!H$116)\n+($N739*'fnd base rates'!H$117)\n+($O739*'fnd base rates'!H$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,8)))","v":1874.9568020000002},{"$f":"(($D739*'fnd base rates'!I$107)\n+($E739*'fnd base rates'!I$108)\n+($F739*'fnd base rates'!I$109)\n+($G739*'fnd base rates'!I$110)\n+($H739*'fnd base rates'!I$111)\n+($I739*'fnd base rates'!I$112)\n+($J739*'fnd base rates'!I$113)\n+($K739*'fnd base rates'!I$114)\n+($M739*'fnd base rates'!I$116)\n+($N739*'fnd base rates'!I$117)\n+($O739*'fnd base rates'!I$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,9)))\n*$R739","v":1284.87312},{"$f":"(($D739*'fnd base rates'!J$107)\n+($E739*'fnd base rates'!J$108)\n+($F739*'fnd base rates'!J$109)\n+($G739*'fnd base rates'!J$110)\n+($H739*'fnd base rates'!J$111)\n+($I739*'fnd base rates'!J$112)\n+($J739*'fnd base rates'!J$113)\n+($K739*'fnd base rates'!J$114)\n+($M739*'fnd base rates'!J$116)\n+($N739*'fnd base rates'!J$117)\n+($O739*'fnd base rates'!J$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,10)))\n*$R739","v":1195.6489200000001},{"$f":"(($D739*'fnd base rates'!K$107)\n+($E739*'fnd base rates'!K$108)\n+($F739*'fnd base rates'!K$109)\n+($G739*'fnd base rates'!K$110)\n+($H739*'fnd base rates'!K$111)\n+($I739*'fnd base rates'!K$112)\n+($J739*'fnd base rates'!K$113)\n+($K739*'fnd base rates'!K$114)\n+($M739*'fnd base rates'!K$116)\n+($N739*'fnd base rates'!K$117)\n+($O739*'fnd base rates'!K$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,11)))\n*$R739","v":3922.0476782400001},{"$f":"(($D739*'fnd base rates'!L$107)\n+($E739*'fnd base rates'!L$108)\n+($F739*'fnd base rates'!L$109)\n+($G739*'fnd base rates'!L$110)\n+($H739*'fnd base rates'!L$111)\n+($I739*'fnd base rates'!L$112)\n+($J739*'fnd base rates'!L$113)\n+($K739*'fnd base rates'!L$114)\n+($M739*'fnd base rates'!L$116)\n+($N739*'fnd base rates'!L$117)\n+($O739*'fnd base rates'!L$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,12)))","v":4394.0800400000007},{"$f":"(($D739*'fnd base rates'!M$107)\n+($E739*'fnd base rates'!M$108)\n+($F739*'fnd base rates'!M$109)\n+($G739*'fnd base rates'!M$110)\n+($H739*'fnd base rates'!M$111)\n+($I739*'fnd base rates'!M$112)\n+($J739*'fnd base rates'!M$113)\n+($K739*'fnd base rates'!M$114)\n+($M739*'fnd base rates'!M$116)\n+($N739*'fnd base rates'!M$117)\n+($O739*'fnd base rates'!M$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,13)))","v":0},34003.069661008005,null,487049285,"487","049","285",1,3,34003.069661008005,11334,0,11334,null,null,null,null,null,11334,0,11334,null,null,{"$f":"BC739-BA739","v":0}]
[487,487049305,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D740","v":0},{"$f":"'fnd enro'!E740","v":0},{"$f":"'fnd enro'!F740","v":0},{"$f":"'fnd enro'!G740","v":0},{"$f":"'fnd enro'!H740","v":0},{"$f":"'fnd enro'!I740","v":1},{"$f":"'fnd enro'!J740","v":0},{"$f":"'fnd enro'!K740","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L740","v":0},{"$f":"'fnd enro'!M740","v":0},{"$f":"'fnd enro'!N740","v":0},{"$f":"'fnd enro'!O740","v":0},{"$f":"'fnd enro'!P740","v":1},{"$f":"'fnd enro'!R740","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q740)","v":4},null,{"$f":"(($D740*'fnd base rates'!C$107)\n+($E740*'fnd base rates'!C$108)\n+($F740*'fnd base rates'!C$109)\n+($G740*'fnd base rates'!C$110)\n+($H740*'fnd base rates'!C$111)\n+($I740*'fnd base rates'!C$112)\n+($J740*'fnd base rates'!C$113)\n+($K740*'fnd base rates'!C$114)\n+($M740*'fnd base rates'!C$116)\n+($N740*'fnd base rates'!C$117)\n+($O740*'fnd base rates'!C$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,3)))\n*$R740","v":663.85410213600005},{"$f":"(($D740*'fnd base rates'!D$107)\n+($E740*'fnd base rates'!D$108)\n+($F740*'fnd base rates'!D$109)\n+($G740*'fnd base rates'!D$110)\n+($H740*'fnd base rates'!D$111)\n+($I740*'fnd base rates'!D$112)\n+($J740*'fnd base rates'!D$113)\n+($K740*'fnd base rates'!D$114)\n+($M740*'fnd base rates'!D$116)\n+($N740*'fnd base rates'!D$117)\n+($O740*'fnd base rates'!D$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,4)))\n*$R740","v":1162.5595200000002},{"$f":"(($D740*'fnd base rates'!E$107)\n+($E740*'fnd base rates'!E$108)\n+($F740*'fnd base rates'!E$109)\n+($G740*'fnd base rates'!E$110)\n+($H740*'fnd base rates'!E$111)\n+($I740*'fnd base rates'!E$112)\n+($J740*'fnd base rates'!E$113)\n+($K740*'fnd base rates'!E$114)\n+($M740*'fnd base rates'!E$116)\n+($N740*'fnd base rates'!E$117)\n+($O740*'fnd base rates'!E$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,5)))\n*$R740","v":8495.8628996160005},{"$f":"(($D740*'fnd base rates'!F$107)\n+($E740*'fnd base rates'!F$108)\n+($F740*'fnd base rates'!F$109)\n+($G740*'fnd base rates'!F$110)\n+($H740*'fnd base rates'!F$111)\n+($I740*'fnd base rates'!F$112)\n+($J740*'fnd base rates'!F$113)\n+($K740*'fnd base rates'!F$114)\n+($M740*'fnd base rates'!F$116)\n+($N740*'fnd base rates'!F$117)\n+($O740*'fnd base rates'!F$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,6)))\n*$R740","v":989.76523579200011},{"$f":"(($D740*'fnd base rates'!G$107)\n+($E740*'fnd base rates'!G$108)\n+($F740*'fnd base rates'!G$109)\n+($G740*'fnd base rates'!G$110)\n+($H740*'fnd base rates'!G$111)\n+($I740*'fnd base rates'!G$112)\n+($J740*'fnd base rates'!G$113)\n+($K740*'fnd base rates'!G$114)\n+($M740*'fnd base rates'!G$116)\n+($N740*'fnd base rates'!G$117)\n+($O740*'fnd base rates'!G$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,7)))\n*$R740","v":329.11206271200001},{"$f":"(($D740*'fnd base rates'!H$107)\n+($E740*'fnd base rates'!H$108)\n+($F740*'fnd base rates'!H$109)\n+($G740*'fnd base rates'!H$110)\n+($H740*'fnd base rates'!H$111)\n+($I740*'fnd base rates'!H$112)\n+($J740*'fnd base rates'!H$113)\n+($K740*'fnd base rates'!H$114)\n+($M740*'fnd base rates'!H$116)\n+($N740*'fnd base rates'!H$117)\n+($O740*'fnd base rates'!H$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,8)))","v":848.15893400000004},{"$f":"(($D740*'fnd base rates'!I$107)\n+($E740*'fnd base rates'!I$108)\n+($F740*'fnd base rates'!I$109)\n+($G740*'fnd base rates'!I$110)\n+($H740*'fnd base rates'!I$111)\n+($I740*'fnd base rates'!I$112)\n+($J740*'fnd base rates'!I$113)\n+($K740*'fnd base rates'!I$114)\n+($M740*'fnd base rates'!I$116)\n+($N740*'fnd base rates'!I$117)\n+($O740*'fnd base rates'!I$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,9)))\n*$R740","v":597.39480000000003},{"$f":"(($D740*'fnd base rates'!J$107)\n+($E740*'fnd base rates'!J$108)\n+($F740*'fnd base rates'!J$109)\n+($G740*'fnd base rates'!J$110)\n+($H740*'fnd base rates'!J$111)\n+($I740*'fnd base rates'!J$112)\n+($J740*'fnd base rates'!J$113)\n+($K740*'fnd base rates'!J$114)\n+($M740*'fnd base rates'!J$116)\n+($N740*'fnd base rates'!J$117)\n+($O740*'fnd base rates'!J$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,10)))\n*$R740","v":1274.4608400000002},{"$f":"(($D740*'fnd base rates'!K$107)\n+($E740*'fnd base rates'!K$108)\n+($F740*'fnd base rates'!K$109)\n+($G740*'fnd base rates'!K$110)\n+($H740*'fnd base rates'!K$111)\n+($I740*'fnd base rates'!K$112)\n+($J740*'fnd base rates'!K$113)\n+($K740*'fnd base rates'!K$114)\n+($M740*'fnd base rates'!K$116)\n+($N740*'fnd base rates'!K$117)\n+($O740*'fnd base rates'!K$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,11)))\n*$R740","v":1283.4668260800001},{"$f":"(($D740*'fnd base rates'!L$107)\n+($E740*'fnd base rates'!L$108)\n+($F740*'fnd base rates'!L$109)\n+($G740*'fnd base rates'!L$110)\n+($H740*'fnd base rates'!L$111)\n+($I740*'fnd base rates'!L$112)\n+($J740*'fnd base rates'!L$113)\n+($K740*'fnd base rates'!L$114)\n+($M740*'fnd base rates'!L$116)\n+($N740*'fnd base rates'!L$117)\n+($O740*'fnd base rates'!L$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,12)))","v":1805.96668},{"$f":"(($D740*'fnd base rates'!M$107)\n+($E740*'fnd base rates'!M$108)\n+($F740*'fnd base rates'!M$109)\n+($G740*'fnd base rates'!M$110)\n+($H740*'fnd base rates'!M$111)\n+($I740*'fnd base rates'!M$112)\n+($J740*'fnd base rates'!M$113)\n+($K740*'fnd base rates'!M$114)\n+($M740*'fnd base rates'!M$116)\n+($N740*'fnd base rates'!M$117)\n+($O740*'fnd base rates'!M$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,13)))","v":0},17450.601900336002,null,487049305,"487","049","305",1,1,17450.601900336002,17451,0,17451,null,null,null,null,null,17451,0,17451,null,null,{"$f":"BC740-BA740","v":0}]
[487,487049308,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D741","v":0},{"$f":"'fnd enro'!E741","v":0},{"$f":"'fnd enro'!F741","v":0},{"$f":"'fnd enro'!G741","v":0},{"$f":"'fnd enro'!H741","v":2},{"$f":"'fnd enro'!I741","v":2},{"$f":"'fnd enro'!J741","v":0},{"$f":"'fnd enro'!K741","v":0.15440000000000001},{"$f":"'fnd enro'!L741","v":0},{"$f":"'fnd enro'!M741","v":0},{"$f":"'fnd enro'!N741","v":0},{"$f":"'fnd enro'!O741","v":0},{"$f":"'fnd enro'!P741","v":1},{"$f":"'fnd enro'!R741","v":4},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q741)","v":9},null,{"$f":"(($D741*'fnd base rates'!C$107)\n+($E741*'fnd base rates'!C$108)\n+($F741*'fnd base rates'!C$109)\n+($G741*'fnd base rates'!C$110)\n+($H741*'fnd base rates'!C$111)\n+($I741*'fnd base rates'!C$112)\n+($J741*'fnd base rates'!C$113)\n+($K741*'fnd base rates'!C$114)\n+($M741*'fnd base rates'!C$116)\n+($N741*'fnd base rates'!C$117)\n+($O741*'fnd base rates'!C$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,3)))\n*$R741","v":2479.3116085440006},{"$f":"(($D741*'fnd base rates'!D$107)\n+($E741*'fnd base rates'!D$108)\n+($F741*'fnd base rates'!D$109)\n+($G741*'fnd base rates'!D$110)\n+($H741*'fnd base rates'!D$111)\n+($I741*'fnd base rates'!D$112)\n+($J741*'fnd base rates'!D$113)\n+($K741*'fnd base rates'!D$114)\n+($M741*'fnd base rates'!D$116)\n+($N741*'fnd base rates'!D$117)\n+($O741*'fnd base rates'!D$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,4)))\n*$R741","v":3815.8941600000007},{"$f":"(($D741*'fnd base rates'!E$107)\n+($E741*'fnd base rates'!E$108)\n+($F741*'fnd base rates'!E$109)\n+($G741*'fnd base rates'!E$110)\n+($H741*'fnd base rates'!E$111)\n+($I741*'fnd base rates'!E$112)\n+($J741*'fnd base rates'!E$113)\n+($K741*'fnd base rates'!E$114)\n+($M741*'fnd base rates'!E$116)\n+($N741*'fnd base rates'!E$117)\n+($O741*'fnd base rates'!E$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,5)))\n*$R741","v":22595.954998464003},{"$f":"(($D741*'fnd base rates'!F$107)\n+($E741*'fnd base rates'!F$108)\n+($F741*'fnd base rates'!F$109)\n+($G741*'fnd base rates'!F$110)\n+($H741*'fnd base rates'!F$111)\n+($I741*'fnd base rates'!F$112)\n+($J741*'fnd base rates'!F$113)\n+($K741*'fnd base rates'!F$114)\n+($M741*'fnd base rates'!F$116)\n+($N741*'fnd base rates'!F$117)\n+($O741*'fnd base rates'!F$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,6)))\n*$R741","v":4201.2106231680009},{"$f":"(($D741*'fnd base rates'!G$107)\n+($E741*'fnd base rates'!G$108)\n+($F741*'fnd base rates'!G$109)\n+($G741*'fnd base rates'!G$110)\n+($H741*'fnd base rates'!G$111)\n+($I741*'fnd base rates'!G$112)\n+($J741*'fnd base rates'!G$113)\n+($K741*'fnd base rates'!G$114)\n+($M741*'fnd base rates'!G$116)\n+($N741*'fnd base rates'!G$117)\n+($O741*'fnd base rates'!G$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,7)))\n*$R741","v":931.48405084800004},{"$f":"(($D741*'fnd base rates'!H$107)\n+($E741*'fnd base rates'!H$108)\n+($F741*'fnd base rates'!H$109)\n+($G741*'fnd base rates'!H$110)\n+($H741*'fnd base rates'!H$111)\n+($I741*'fnd base rates'!H$112)\n+($J741*'fnd base rates'!H$113)\n+($K741*'fnd base rates'!H$114)\n+($M741*'fnd base rates'!H$116)\n+($N741*'fnd base rates'!H$117)\n+($O741*'fnd base rates'!H$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,8)))","v":2729.0957359999998},{"$f":"(($D741*'fnd base rates'!I$107)\n+($E741*'fnd base rates'!I$108)\n+($F741*'fnd base rates'!I$109)\n+($G741*'fnd base rates'!I$110)\n+($H741*'fnd base rates'!I$111)\n+($I741*'fnd base rates'!I$112)\n+($J741*'fnd base rates'!I$113)\n+($K741*'fnd base rates'!I$114)\n+($M741*'fnd base rates'!I$116)\n+($N741*'fnd base rates'!I$117)\n+($O741*'fnd base rates'!I$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,9)))\n*$R741","v":1918.56024},{"$f":"(($D741*'fnd base rates'!J$107)\n+($E741*'fnd base rates'!J$108)\n+($F741*'fnd base rates'!J$109)\n+($G741*'fnd base rates'!J$110)\n+($H741*'fnd base rates'!J$111)\n+($I741*'fnd base rates'!J$112)\n+($J741*'fnd base rates'!J$113)\n+($K741*'fnd base rates'!J$114)\n+($M741*'fnd base rates'!J$116)\n+($N741*'fnd base rates'!J$117)\n+($O741*'fnd base rates'!J$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,10)))\n*$R741","v":2658.7472400000001},{"$f":"(($D741*'fnd base rates'!K$107)\n+($E741*'fnd base rates'!K$108)\n+($F741*'fnd base rates'!K$109)\n+($G741*'fnd base rates'!K$110)\n+($H741*'fnd base rates'!K$111)\n+($I741*'fnd base rates'!K$112)\n+($J741*'fnd base rates'!K$113)\n+($K741*'fnd base rates'!K$114)\n+($M741*'fnd base rates'!K$116)\n+($N741*'fnd base rates'!K$117)\n+($O741*'fnd base rates'!K$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,11)))\n*$R741","v":5205.51450432},{"$f":"(($D741*'fnd base rates'!L$107)\n+($E741*'fnd base rates'!L$108)\n+($F741*'fnd base rates'!L$109)\n+($G741*'fnd base rates'!L$110)\n+($H741*'fnd base rates'!L$111)\n+($I741*'fnd base rates'!L$112)\n+($J741*'fnd base rates'!L$113)\n+($K741*'fnd base rates'!L$114)\n+($M741*'fnd base rates'!L$116)\n+($N741*'fnd base rates'!L$117)\n+($O741*'fnd base rates'!L$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,12)))","v":6329.9867199999999},{"$f":"(($D741*'fnd base rates'!M$107)\n+($E741*'fnd base rates'!M$108)\n+($F741*'fnd base rates'!M$109)\n+($G741*'fnd base rates'!M$110)\n+($H741*'fnd base rates'!M$111)\n+($I741*'fnd base rates'!M$112)\n+($J741*'fnd base rates'!M$113)\n+($K741*'fnd base rates'!M$114)\n+($M741*'fnd base rates'!M$116)\n+($N741*'fnd base rates'!M$117)\n+($O741*'fnd base rates'!M$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,13)))","v":0},52865.759881344005,null,487049308,"487","049","308",1,4,52865.759881344005,13216,0,13216,null,null,null,null,null,13216,0,13216,null,null,{"$f":"BC741-BA741","v":0}]
[487,487049314,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D742","v":0},{"$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":1},{"$f":"'fnd enro'!J742","v":0},{"$f":"'fnd enro'!K742","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L742","v":0},{"$f":"'fnd enro'!M742","v":0},{"$f":"'fnd enro'!N742","v":0},{"$f":"'fnd enro'!O742","v":0},{"$f":"'fnd enro'!P742","v":1},{"$f":"'fnd enro'!R742","v":1},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q742)","v":7},null,{"$f":"(($D742*'fnd base rates'!C$107)\n+($E742*'fnd base rates'!C$108)\n+($F742*'fnd base rates'!C$109)\n+($G742*'fnd base rates'!C$110)\n+($H742*'fnd base rates'!C$111)\n+($I742*'fnd base rates'!C$112)\n+($J742*'fnd base rates'!C$113)\n+($K742*'fnd base rates'!C$114)\n+($M742*'fnd base rates'!C$116)\n+($N742*'fnd base rates'!C$117)\n+($O742*'fnd base rates'!C$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,3)))\n*$R742","v":675.29310213600013},{"$f":"(($D742*'fnd base rates'!D$107)\n+($E742*'fnd base rates'!D$108)\n+($F742*'fnd base rates'!D$109)\n+($G742*'fnd base rates'!D$110)\n+($H742*'fnd base rates'!D$111)\n+($I742*'fnd base rates'!D$112)\n+($J742*'fnd base rates'!D$113)\n+($K742*'fnd base rates'!D$114)\n+($M742*'fnd base rates'!D$116)\n+($N742*'fnd base rates'!D$117)\n+($O742*'fnd base rates'!D$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,4)))\n*$R742","v":1216.7748000000004},{"$f":"(($D742*'fnd base rates'!E$107)\n+($E742*'fnd base rates'!E$108)\n+($F742*'fnd base rates'!E$109)\n+($G742*'fnd base rates'!E$110)\n+($H742*'fnd base rates'!E$111)\n+($I742*'fnd base rates'!E$112)\n+($J742*'fnd base rates'!E$113)\n+($K742*'fnd base rates'!E$114)\n+($M742*'fnd base rates'!E$116)\n+($N742*'fnd base rates'!E$117)\n+($O742*'fnd base rates'!E$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,5)))\n*$R742","v":9025.1258996160013},{"$f":"(($D742*'fnd base rates'!F$107)\n+($E742*'fnd base rates'!F$108)\n+($F742*'fnd base rates'!F$109)\n+($G742*'fnd base rates'!F$110)\n+($H742*'fnd base rates'!F$111)\n+($I742*'fnd base rates'!F$112)\n+($J742*'fnd base rates'!F$113)\n+($K742*'fnd base rates'!F$114)\n+($M742*'fnd base rates'!F$116)\n+($N742*'fnd base rates'!F$117)\n+($O742*'fnd base rates'!F$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,6)))\n*$R742","v":989.76523579200011},{"$f":"(($D742*'fnd base rates'!G$107)\n+($E742*'fnd base rates'!G$108)\n+($F742*'fnd base rates'!G$109)\n+($G742*'fnd base rates'!G$110)\n+($H742*'fnd base rates'!G$111)\n+($I742*'fnd base rates'!G$112)\n+($J742*'fnd base rates'!G$113)\n+($K742*'fnd base rates'!G$114)\n+($M742*'fnd base rates'!G$116)\n+($N742*'fnd base rates'!G$117)\n+($O742*'fnd base rates'!G$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,7)))\n*$R742","v":354.78006271200002},{"$f":"(($D742*'fnd base rates'!H$107)\n+($E742*'fnd base rates'!H$108)\n+($F742*'fnd base rates'!H$109)\n+($G742*'fnd base rates'!H$110)\n+($H742*'fnd base rates'!H$111)\n+($I742*'fnd base rates'!H$112)\n+($J742*'fnd base rates'!H$113)\n+($K742*'fnd base rates'!H$114)\n+($M742*'fnd base rates'!H$116)\n+($N742*'fnd base rates'!H$117)\n+($O742*'fnd base rates'!H$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,8)))","v":851.68893400000002},{"$f":"(($D742*'fnd base rates'!I$107)\n+($E742*'fnd base rates'!I$108)\n+($F742*'fnd base rates'!I$109)\n+($G742*'fnd base rates'!I$110)\n+($H742*'fnd base rates'!I$111)\n+($I742*'fnd base rates'!I$112)\n+($J742*'fnd base rates'!I$113)\n+($K742*'fnd base rates'!I$114)\n+($M742*'fnd base rates'!I$116)\n+($N742*'fnd base rates'!I$117)\n+($O742*'fnd base rates'!I$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,9)))\n*$R742","v":618.822},{"$f":"(($D742*'fnd base rates'!J$107)\n+($E742*'fnd base rates'!J$108)\n+($F742*'fnd base rates'!J$109)\n+($G742*'fnd base rates'!J$110)\n+($H742*'fnd base rates'!J$111)\n+($I742*'fnd base rates'!J$112)\n+($J742*'fnd base rates'!J$113)\n+($K742*'fnd base rates'!J$114)\n+($M742*'fnd base rates'!J$116)\n+($N742*'fnd base rates'!J$117)\n+($O742*'fnd base rates'!J$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,10)))\n*$R742","v":1385.8264800000002},{"$f":"(($D742*'fnd base rates'!K$107)\n+($E742*'fnd base rates'!K$108)\n+($F742*'fnd base rates'!K$109)\n+($G742*'fnd base rates'!K$110)\n+($H742*'fnd base rates'!K$111)\n+($I742*'fnd base rates'!K$112)\n+($J742*'fnd base rates'!K$113)\n+($K742*'fnd base rates'!K$114)\n+($M742*'fnd base rates'!K$116)\n+($N742*'fnd base rates'!K$117)\n+($O742*'fnd base rates'!K$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,11)))\n*$R742","v":1283.4668260800001},{"$f":"(($D742*'fnd base rates'!L$107)\n+($E742*'fnd base rates'!L$108)\n+($F742*'fnd base rates'!L$109)\n+($G742*'fnd base rates'!L$110)\n+($H742*'fnd base rates'!L$111)\n+($I742*'fnd base rates'!L$112)\n+($J742*'fnd base rates'!L$113)\n+($K742*'fnd base rates'!L$114)\n+($M742*'fnd base rates'!L$116)\n+($N742*'fnd base rates'!L$117)\n+($O742*'fnd base rates'!L$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,12)))","v":1882.67668},{"$f":"(($D742*'fnd base rates'!M$107)\n+($E742*'fnd base rates'!M$108)\n+($F742*'fnd base rates'!M$109)\n+($G742*'fnd base rates'!M$110)\n+($H742*'fnd base rates'!M$111)\n+($I742*'fnd base rates'!M$112)\n+($J742*'fnd base rates'!M$113)\n+($K742*'fnd base rates'!M$114)\n+($M742*'fnd base rates'!M$116)\n+($N742*'fnd base rates'!M$117)\n+($O742*'fnd base rates'!M$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,13)))","v":0},18284.220020336001,null,487049314,"487","049","314",1,1,18284.220020336001,18284,0,18284,null,null,null,null,null,18284,0,18284,null,null,{"$f":"BC742-BA742","v":0}]
[487,487049347,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D743","v":0},{"$f":"'fnd enro'!E743","v":0},{"$f":"'fnd enro'!F743","v":0},{"$f":"'fnd enro'!G743","v":0},{"$f":"'fnd enro'!H743","v":4},{"$f":"'fnd enro'!I743","v":4},{"$f":"'fnd enro'!J743","v":0},{"$f":"'fnd enro'!K743","v":0.30880000000000002},{"$f":"'fnd enro'!L743","v":0},{"$f":"'fnd enro'!M743","v":0},{"$f":"'fnd enro'!N743","v":0},{"$f":"'fnd enro'!O743","v":0},{"$f":"'fnd enro'!P743","v":7},{"$f":"'fnd enro'!R743","v":8},1.1160000000000001,{"$f":"VALUE('fnd enro'!Q743)","v":8},null,{"$f":"(($D743*'fnd base rates'!C$107)\n+($E743*'fnd base rates'!C$108)\n+($F743*'fnd base rates'!C$109)\n+($G743*'fnd base rates'!C$110)\n+($H743*'fnd base rates'!C$111)\n+($I743*'fnd base rates'!C$112)\n+($J743*'fnd base rates'!C$113)\n+($K743*'fnd base rates'!C$114)\n+($M743*'fnd base rates'!C$116)\n+($N743*'fnd base rates'!C$117)\n+($O743*'fnd base rates'!C$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,3)))\n*$R743","v":5353.5532970880004},{"$f":"(($D743*'fnd base rates'!D$107)\n+($E743*'fnd base rates'!D$108)\n+($F743*'fnd base rates'!D$109)\n+($G743*'fnd base rates'!D$110)\n+($H743*'fnd base rates'!D$111)\n+($I743*'fnd base rates'!D$112)\n+($J743*'fnd base rates'!D$113)\n+($K743*'fnd base rates'!D$114)\n+($M743*'fnd base rates'!D$116)\n+($N743*'fnd base rates'!D$117)\n+($O743*'fnd base rates'!D$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,4)))\n*$R743","v":9502.963200000002},{"$f":"(($D743*'fnd base rates'!E$107)\n+($E743*'fnd base rates'!E$108)\n+($F743*'fnd base rates'!E$109)\n+($G743*'fnd base rates'!E$110)\n+($H743*'fnd base rates'!E$111)\n+($I743*'fnd base rates'!E$112)\n+($J743*'fnd base rates'!E$113)\n+($K743*'fnd base rates'!E$114)\n+($M743*'fnd base rates'!E$116)\n+($N743*'fnd base rates'!E$117)\n+($O743*'fnd base rates'!E$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,5)))\n*$R743","v":63458.263196928012},{"$f":"(($D743*'fnd base rates'!F$107)\n+($E743*'fnd base rates'!F$108)\n+($F743*'fnd base rates'!F$109)\n+($G743*'fnd base rates'!F$110)\n+($H743*'fnd base rates'!F$111)\n+($I743*'fnd base rates'!F$112)\n+($J743*'fnd base rates'!F$113)\n+($K743*'fnd base rates'!F$114)\n+($M743*'fnd base rates'!F$116)\n+($N743*'fnd base rates'!F$117)\n+($O743*'fnd base rates'!F$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,6)))\n*$R743","v":8402.4212463360018},{"$f":"(($D743*'fnd base rates'!G$107)\n+($E743*'fnd base rates'!G$108)\n+($F743*'fnd base rates'!G$109)\n+($G743*'fnd base rates'!G$110)\n+($H743*'fnd base rates'!G$111)\n+($I743*'fnd base rates'!G$112)\n+($J743*'fnd base rates'!G$113)\n+($K743*'fnd base rates'!G$114)\n+($M743*'fnd base rates'!G$116)\n+($N743*'fnd base rates'!G$117)\n+($O743*'fnd base rates'!G$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,7)))\n*$R743","v":2749.1725416959998},{"$f":"(($D743*'fnd base rates'!H$107)\n+($E743*'fnd base rates'!H$108)\n+($F743*'fnd base rates'!H$109)\n+($G743*'fnd base rates'!H$110)\n+($H743*'fnd base rates'!H$111)\n+($I743*'fnd base rates'!H$112)\n+($J743*'fnd base rates'!H$113)\n+($K743*'fnd base rates'!H$114)\n+($M743*'fnd base rates'!H$116)\n+($N743*'fnd base rates'!H$117)\n+($O743*'fnd base rates'!H$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,8)))","v":5579.9514719999997},{"$f":"(($D743*'fnd base rates'!I$107)\n+($E743*'fnd base rates'!I$108)\n+($F743*'fnd base rates'!I$109)\n+($G743*'fnd base rates'!I$110)\n+($H743*'fnd base rates'!I$111)\n+($I743*'fnd base rates'!I$112)\n+($J743*'fnd base rates'!I$113)\n+($K743*'fnd base rates'!I$114)\n+($M743*'fnd base rates'!I$116)\n+($N743*'fnd base rates'!I$117)\n+($O743*'fnd base rates'!I$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,9)))\n*$R743","v":4576.7829599999995},{"$f":"(($D743*'fnd base rates'!J$107)\n+($E743*'fnd base rates'!J$108)\n+($F743*'fnd base rates'!J$109)\n+($G743*'fnd base rates'!J$110)\n+($H743*'fnd base rates'!J$111)\n+($I743*'fnd base rates'!J$112)\n+($J743*'fnd base rates'!J$113)\n+($K743*'fnd base rates'!J$114)\n+($M743*'fnd base rates'!J$116)\n+($N743*'fnd base rates'!J$117)\n+($O743*'fnd base rates'!J$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,10)))\n*$R743","v":9160.9315200000001},{"$f":"(($D743*'fnd base rates'!K$107)\n+($E743*'fnd base rates'!K$108)\n+($F743*'fnd base rates'!K$109)\n+($G743*'fnd base rates'!K$110)\n+($H743*'fnd base rates'!K$111)\n+($I743*'fnd base rates'!K$112)\n+($J743*'fnd base rates'!K$113)\n+($K743*'fnd base rates'!K$114)\n+($M743*'fnd base rates'!K$116)\n+($N743*'fnd base rates'!K$117)\n+($O743*'fnd base rates'!K$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,11)))\n*$R743","v":10411.02900864},{"$f":"(($D743*'fnd base rates'!L$107)\n+($E743*'fnd base rates'!L$108)\n+($F743*'fnd base rates'!L$109)\n+($G743*'fnd base rates'!L$110)\n+($H743*'fnd base rates'!L$111)\n+($I743*'fnd base rates'!L$112)\n+($J743*'fnd base rates'!L$113)\n+($K743*'fnd base rates'!L$114)\n+($M743*'fnd base rates'!L$116)\n+($N743*'fnd base rates'!L$117)\n+($O743*'fnd base rates'!L$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,12)))","v":15307.533439999999},{"$f":"(($D743*'fnd base rates'!M$107)\n+($E743*'fnd base rates'!M$108)\n+($F743*'fnd base rates'!M$109)\n+($G743*'fnd base rates'!M$110)\n+($H743*'fnd base rates'!M$111)\n+($I743*'fnd base rates'!M$112)\n+($J743*'fnd base rates'!M$113)\n+($K743*'fnd base rates'!M$114)\n+($M743*'fnd base rates'!M$116)\n+($N743*'fnd base rates'!M$117)\n+($O743*'fnd base rates'!M$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,13)))","v":0},134502.601882688,null,487049347,"487","049","347",1,8,134502.601882688,16813,0,16813,null,null,null,null,null,16813,0,16813,null,null,{"$f":"BC743-BA743","v":0}]
[487,487274010,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D744","v":1},{"$f":"'fnd enro'!E744","v":0},{"$f":"'fnd enro'!F744","v":1},{"$f":"'fnd enro'!G744","v":6},{"$f":"'fnd enro'!H744","v":0},{"$f":"'fnd enro'!I744","v":0},{"$f":"'fnd enro'!J744","v":0},{"$f":"'fnd enro'!K744","v":0.2702},{"$f":"'fnd enro'!L744","v":0},{"$f":"'fnd enro'!M744","v":2},{"$f":"'fnd enro'!N744","v":0},{"$f":"'fnd enro'!O744","v":0},{"$f":"'fnd enro'!P744","v":3},{"$f":"'fnd enro'!R744","v":8},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q744)","v":3},null,{"$f":"(($D744*'fnd base rates'!C$107)\n+($E744*'fnd base rates'!C$108)\n+($F744*'fnd base rates'!C$109)\n+($G744*'fnd base rates'!C$110)\n+($H744*'fnd base rates'!C$111)\n+($I744*'fnd base rates'!C$112)\n+($J744*'fnd base rates'!C$113)\n+($K744*'fnd base rates'!C$114)\n+($M744*'fnd base rates'!C$116)\n+($N744*'fnd base rates'!C$117)\n+($O744*'fnd base rates'!C$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,3)))\n*$R744","v":4578.7626902099992},{"$f":"(($D744*'fnd base rates'!D$107)\n+($E744*'fnd base rates'!D$108)\n+($F744*'fnd base rates'!D$109)\n+($G744*'fnd base rates'!D$110)\n+($H744*'fnd base rates'!D$111)\n+($I744*'fnd base rates'!D$112)\n+($J744*'fnd base rates'!D$113)\n+($K744*'fnd base rates'!D$114)\n+($M744*'fnd base rates'!D$116)\n+($N744*'fnd base rates'!D$117)\n+($O744*'fnd base rates'!D$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,4)))\n*$R744","v":7280.5761000000002},{"$f":"(($D744*'fnd base rates'!E$107)\n+($E744*'fnd base rates'!E$108)\n+($F744*'fnd base rates'!E$109)\n+($G744*'fnd base rates'!E$110)\n+($H744*'fnd base rates'!E$111)\n+($I744*'fnd base rates'!E$112)\n+($J744*'fnd base rates'!E$113)\n+($K744*'fnd base rates'!E$114)\n+($M744*'fnd base rates'!E$116)\n+($N744*'fnd base rates'!E$117)\n+($O744*'fnd base rates'!E$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,5)))\n*$R744","v":41452.471976760004},{"$f":"(($D744*'fnd base rates'!F$107)\n+($E744*'fnd base rates'!F$108)\n+($F744*'fnd base rates'!F$109)\n+($G744*'fnd base rates'!F$110)\n+($H744*'fnd base rates'!F$111)\n+($I744*'fnd base rates'!F$112)\n+($J744*'fnd base rates'!F$113)\n+($K744*'fnd base rates'!F$114)\n+($M744*'fnd base rates'!F$116)\n+($N744*'fnd base rates'!F$117)\n+($O744*'fnd base rates'!F$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,6)))\n*$R744","v":10060.50625262},{"$f":"(($D744*'fnd base rates'!G$107)\n+($E744*'fnd base rates'!G$108)\n+($F744*'fnd base rates'!G$109)\n+($G744*'fnd base rates'!G$110)\n+($H744*'fnd base rates'!G$111)\n+($I744*'fnd base rates'!G$112)\n+($J744*'fnd base rates'!G$113)\n+($K744*'fnd base rates'!G$114)\n+($M744*'fnd base rates'!G$116)\n+($N744*'fnd base rates'!G$117)\n+($O744*'fnd base rates'!G$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,7)))\n*$R744","v":1741.9558375700003},{"$f":"(($D744*'fnd base rates'!H$107)\n+($E744*'fnd base rates'!H$108)\n+($F744*'fnd base rates'!H$109)\n+($G744*'fnd base rates'!H$110)\n+($H744*'fnd base rates'!H$111)\n+($I744*'fnd base rates'!H$112)\n+($J744*'fnd base rates'!H$113)\n+($K744*'fnd base rates'!H$114)\n+($M744*'fnd base rates'!H$116)\n+($N744*'fnd base rates'!H$117)\n+($O744*'fnd base rates'!H$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,8)))","v":4229.5425379999997},{"$f":"(($D744*'fnd base rates'!I$107)\n+($E744*'fnd base rates'!I$108)\n+($F744*'fnd base rates'!I$109)\n+($G744*'fnd base rates'!I$110)\n+($H744*'fnd base rates'!I$111)\n+($I744*'fnd base rates'!I$112)\n+($J744*'fnd base rates'!I$113)\n+($K744*'fnd base rates'!I$114)\n+($M744*'fnd base rates'!I$116)\n+($N744*'fnd base rates'!I$117)\n+($O744*'fnd base rates'!I$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,9)))\n*$R744","v":2921.3688499999994},{"$f":"(($D744*'fnd base rates'!J$107)\n+($E744*'fnd base rates'!J$108)\n+($F744*'fnd base rates'!J$109)\n+($G744*'fnd base rates'!J$110)\n+($H744*'fnd base rates'!J$111)\n+($I744*'fnd base rates'!J$112)\n+($J744*'fnd base rates'!J$113)\n+($K744*'fnd base rates'!J$114)\n+($M744*'fnd base rates'!J$116)\n+($N744*'fnd base rates'!J$117)\n+($O744*'fnd base rates'!J$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,10)))\n*$R744","v":2931.1064999999999},{"$f":"(($D744*'fnd base rates'!K$107)\n+($E744*'fnd base rates'!K$108)\n+($F744*'fnd base rates'!K$109)\n+($G744*'fnd base rates'!K$110)\n+($H744*'fnd base rates'!K$111)\n+($I744*'fnd base rates'!K$112)\n+($J744*'fnd base rates'!K$113)\n+($K744*'fnd base rates'!K$114)\n+($M744*'fnd base rates'!K$116)\n+($N744*'fnd base rates'!K$117)\n+($O744*'fnd base rates'!K$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,11)))\n*$R744","v":9279.1988638000003},{"$f":"(($D744*'fnd base rates'!L$107)\n+($E744*'fnd base rates'!L$108)\n+($F744*'fnd base rates'!L$109)\n+($G744*'fnd base rates'!L$110)\n+($H744*'fnd base rates'!L$111)\n+($I744*'fnd base rates'!L$112)\n+($J744*'fnd base rates'!L$113)\n+($K744*'fnd base rates'!L$114)\n+($M744*'fnd base rates'!L$116)\n+($N744*'fnd base rates'!L$117)\n+($O744*'fnd base rates'!L$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,12)))","v":12608.276760000001},{"$f":"(($D744*'fnd base rates'!M$107)\n+($E744*'fnd base rates'!M$108)\n+($F744*'fnd base rates'!M$109)\n+($G744*'fnd base rates'!M$110)\n+($H744*'fnd base rates'!M$111)\n+($I744*'fnd base rates'!M$112)\n+($J744*'fnd base rates'!M$113)\n+($K744*'fnd base rates'!M$114)\n+($M744*'fnd base rates'!M$116)\n+($N744*'fnd base rates'!M$117)\n+($O744*'fnd base rates'!M$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,13)))","v":0},97083.766368960001,null,487274010,"487","274","010",1,8,97083.766368960001,12135,0,12135,null,null,null,null,null,12135,0,12135,null,null,{"$f":"BC744-BA744","v":0}]
[487,487274016,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D745","v":0},{"$f":"'fnd enro'!E745","v":0},{"$f":"'fnd enro'!F745","v":0},{"$f":"'fnd enro'!G745","v":1},{"$f":"'fnd enro'!H745","v":0},{"$f":"'fnd enro'!I745","v":0},{"$f":"'fnd enro'!J745","v":0},{"$f":"'fnd enro'!K745","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L745","v":0},{"$f":"'fnd enro'!M745","v":0},{"$f":"'fnd enro'!N745","v":0},{"$f":"'fnd enro'!O745","v":0},{"$f":"'fnd enro'!P745","v":0},{"$f":"'fnd enro'!R745","v":1},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q745)","v":8},null,{"$f":"(($D745*'fnd base rates'!C$107)\n+($E745*'fnd base rates'!C$108)\n+($F745*'fnd base rates'!C$109)\n+($G745*'fnd base rates'!C$110)\n+($H745*'fnd base rates'!C$111)\n+($I745*'fnd base rates'!C$112)\n+($J745*'fnd base rates'!C$113)\n+($K745*'fnd base rates'!C$114)\n+($M745*'fnd base rates'!C$116)\n+($N745*'fnd base rates'!C$117)\n+($O745*'fnd base rates'!C$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,3)))\n*$R745","v":565.96672003000003},{"$f":"(($D745*'fnd base rates'!D$107)\n+($E745*'fnd base rates'!D$108)\n+($F745*'fnd base rates'!D$109)\n+($G745*'fnd base rates'!D$110)\n+($H745*'fnd base rates'!D$111)\n+($I745*'fnd base rates'!D$112)\n+($J745*'fnd base rates'!D$113)\n+($K745*'fnd base rates'!D$114)\n+($M745*'fnd base rates'!D$116)\n+($N745*'fnd base rates'!D$117)\n+($O745*'fnd base rates'!D$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,4)))\n*$R745","v":807.15940000000001},{"$f":"(($D745*'fnd base rates'!E$107)\n+($E745*'fnd base rates'!E$108)\n+($F745*'fnd base rates'!E$109)\n+($G745*'fnd base rates'!E$110)\n+($H745*'fnd base rates'!E$111)\n+($I745*'fnd base rates'!E$112)\n+($J745*'fnd base rates'!E$113)\n+($K745*'fnd base rates'!E$114)\n+($M745*'fnd base rates'!E$116)\n+($N745*'fnd base rates'!E$117)\n+($O745*'fnd base rates'!E$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,5)))\n*$R745","v":4093.85404668},{"$f":"(($D745*'fnd base rates'!F$107)\n+($E745*'fnd base rates'!F$108)\n+($F745*'fnd base rates'!F$109)\n+($G745*'fnd base rates'!F$110)\n+($H745*'fnd base rates'!F$111)\n+($I745*'fnd base rates'!F$112)\n+($J745*'fnd base rates'!F$113)\n+($K745*'fnd base rates'!F$114)\n+($M745*'fnd base rates'!F$116)\n+($N745*'fnd base rates'!F$117)\n+($O745*'fnd base rates'!F$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,6)))\n*$R745","v":1316.05596466},{"$f":"(($D745*'fnd base rates'!G$107)\n+($E745*'fnd base rates'!G$108)\n+($F745*'fnd base rates'!G$109)\n+($G745*'fnd base rates'!G$110)\n+($H745*'fnd base rates'!G$111)\n+($I745*'fnd base rates'!G$112)\n+($J745*'fnd base rates'!G$113)\n+($K745*'fnd base rates'!G$114)\n+($M745*'fnd base rates'!G$116)\n+($N745*'fnd base rates'!G$117)\n+($O745*'fnd base rates'!G$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,7)))\n*$R745","v":165.41691251},{"$f":"(($D745*'fnd base rates'!H$107)\n+($E745*'fnd base rates'!H$108)\n+($F745*'fnd base rates'!H$109)\n+($G745*'fnd base rates'!H$110)\n+($H745*'fnd base rates'!H$111)\n+($I745*'fnd base rates'!H$112)\n+($J745*'fnd base rates'!H$113)\n+($K745*'fnd base rates'!H$114)\n+($M745*'fnd base rates'!H$116)\n+($N745*'fnd base rates'!H$117)\n+($O745*'fnd base rates'!H$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D745*'fnd base rates'!I$107)\n+($E745*'fnd base rates'!I$108)\n+($F745*'fnd base rates'!I$109)\n+($G745*'fnd base rates'!I$110)\n+($H745*'fnd base rates'!I$111)\n+($I745*'fnd base rates'!I$112)\n+($J745*'fnd base rates'!I$113)\n+($K745*'fnd base rates'!I$114)\n+($M745*'fnd base rates'!I$116)\n+($N745*'fnd base rates'!I$117)\n+($O745*'fnd base rates'!I$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,9)))\n*$R745","v":323.19925000000001},{"$f":"(($D745*'fnd base rates'!J$107)\n+($E745*'fnd base rates'!J$108)\n+($F745*'fnd base rates'!J$109)\n+($G745*'fnd base rates'!J$110)\n+($H745*'fnd base rates'!J$111)\n+($I745*'fnd base rates'!J$112)\n+($J745*'fnd base rates'!J$113)\n+($K745*'fnd base rates'!J$114)\n+($M745*'fnd base rates'!J$116)\n+($N745*'fnd base rates'!J$117)\n+($O745*'fnd base rates'!J$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,10)))\n*$R745","v":160.69759999999999},{"$f":"(($D745*'fnd base rates'!K$107)\n+($E745*'fnd base rates'!K$108)\n+($F745*'fnd base rates'!K$109)\n+($G745*'fnd base rates'!K$110)\n+($H745*'fnd base rates'!K$111)\n+($I745*'fnd base rates'!K$112)\n+($J745*'fnd base rates'!K$113)\n+($K745*'fnd base rates'!K$114)\n+($M745*'fnd base rates'!K$116)\n+($N745*'fnd base rates'!K$117)\n+($O745*'fnd base rates'!K$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,11)))\n*$R745","v":1160.7214233999998},{"$f":"(($D745*'fnd base rates'!L$107)\n+($E745*'fnd base rates'!L$108)\n+($F745*'fnd base rates'!L$109)\n+($G745*'fnd base rates'!L$110)\n+($H745*'fnd base rates'!L$111)\n+($I745*'fnd base rates'!L$112)\n+($J745*'fnd base rates'!L$113)\n+($K745*'fnd base rates'!L$114)\n+($M745*'fnd base rates'!L$116)\n+($N745*'fnd base rates'!L$117)\n+($O745*'fnd base rates'!L$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D745*'fnd base rates'!M$107)\n+($E745*'fnd base rates'!M$108)\n+($F745*'fnd base rates'!M$109)\n+($G745*'fnd base rates'!M$110)\n+($H745*'fnd base rates'!M$111)\n+($I745*'fnd base rates'!M$112)\n+($J745*'fnd base rates'!M$113)\n+($K745*'fnd base rates'!M$114)\n+($M745*'fnd base rates'!M$116)\n+($N745*'fnd base rates'!M$117)\n+($O745*'fnd base rates'!M$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,13)))","v":0},10562.666931279999,null,487274016,"487","274","016",1,1,10562.666931279999,10563,0,10563,null,null,null,null,null,10563,0,10563,null,null,{"$f":"BC745-BA745","v":0}]
[487,487274023,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D746","v":0},{"$f":"'fnd enro'!E746","v":0},{"$f":"'fnd enro'!F746","v":0},{"$f":"'fnd enro'!G746","v":1},{"$f":"'fnd enro'!H746","v":0},{"$f":"'fnd enro'!I746","v":0},{"$f":"'fnd enro'!J746","v":0},{"$f":"'fnd enro'!K746","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L746","v":0},{"$f":"'fnd enro'!M746","v":0},{"$f":"'fnd enro'!N746","v":0},{"$f":"'fnd enro'!O746","v":0},{"$f":"'fnd enro'!P746","v":1},{"$f":"'fnd enro'!R746","v":1},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q746)","v":3},null,{"$f":"(($D746*'fnd base rates'!C$107)\n+($E746*'fnd base rates'!C$108)\n+($F746*'fnd base rates'!C$109)\n+($G746*'fnd base rates'!C$110)\n+($H746*'fnd base rates'!C$111)\n+($I746*'fnd base rates'!C$112)\n+($J746*'fnd base rates'!C$113)\n+($K746*'fnd base rates'!C$114)\n+($M746*'fnd base rates'!C$116)\n+($N746*'fnd base rates'!C$117)\n+($O746*'fnd base rates'!C$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,3)))\n*$R746","v":625.99622003000002},{"$f":"(($D746*'fnd base rates'!D$107)\n+($E746*'fnd base rates'!D$108)\n+($F746*'fnd base rates'!D$109)\n+($G746*'fnd base rates'!D$110)\n+($H746*'fnd base rates'!D$111)\n+($I746*'fnd base rates'!D$112)\n+($J746*'fnd base rates'!D$113)\n+($K746*'fnd base rates'!D$114)\n+($M746*'fnd base rates'!D$116)\n+($N746*'fnd base rates'!D$117)\n+($O746*'fnd base rates'!D$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,4)))\n*$R746","v":1091.61905},{"$f":"(($D746*'fnd base rates'!E$107)\n+($E746*'fnd base rates'!E$108)\n+($F746*'fnd base rates'!E$109)\n+($G746*'fnd base rates'!E$110)\n+($H746*'fnd base rates'!E$111)\n+($I746*'fnd base rates'!E$112)\n+($J746*'fnd base rates'!E$113)\n+($K746*'fnd base rates'!E$114)\n+($M746*'fnd base rates'!E$116)\n+($N746*'fnd base rates'!E$117)\n+($O746*'fnd base rates'!E$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,5)))\n*$R746","v":6870.6667966799996},{"$f":"(($D746*'fnd base rates'!F$107)\n+($E746*'fnd base rates'!F$108)\n+($F746*'fnd base rates'!F$109)\n+($G746*'fnd base rates'!F$110)\n+($H746*'fnd base rates'!F$111)\n+($I746*'fnd base rates'!F$112)\n+($J746*'fnd base rates'!F$113)\n+($K746*'fnd base rates'!F$114)\n+($M746*'fnd base rates'!F$116)\n+($N746*'fnd base rates'!F$117)\n+($O746*'fnd base rates'!F$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,6)))\n*$R746","v":1316.05596466},{"$f":"(($D746*'fnd base rates'!G$107)\n+($E746*'fnd base rates'!G$108)\n+($F746*'fnd base rates'!G$109)\n+($G746*'fnd base rates'!G$110)\n+($H746*'fnd base rates'!G$111)\n+($I746*'fnd base rates'!G$112)\n+($J746*'fnd base rates'!G$113)\n+($K746*'fnd base rates'!G$114)\n+($M746*'fnd base rates'!G$116)\n+($N746*'fnd base rates'!G$117)\n+($O746*'fnd base rates'!G$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,7)))\n*$R746","v":300.14041251000003},{"$f":"(($D746*'fnd base rates'!H$107)\n+($E746*'fnd base rates'!H$108)\n+($F746*'fnd base rates'!H$109)\n+($G746*'fnd base rates'!H$110)\n+($H746*'fnd base rates'!H$111)\n+($I746*'fnd base rates'!H$112)\n+($J746*'fnd base rates'!H$113)\n+($K746*'fnd base rates'!H$114)\n+($M746*'fnd base rates'!H$116)\n+($N746*'fnd base rates'!H$117)\n+($O746*'fnd base rates'!H$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,8)))","v":543.01893400000006},{"$f":"(($D746*'fnd base rates'!I$107)\n+($E746*'fnd base rates'!I$108)\n+($F746*'fnd base rates'!I$109)\n+($G746*'fnd base rates'!I$110)\n+($H746*'fnd base rates'!I$111)\n+($I746*'fnd base rates'!I$112)\n+($J746*'fnd base rates'!I$113)\n+($K746*'fnd base rates'!I$114)\n+($M746*'fnd base rates'!I$116)\n+($N746*'fnd base rates'!I$117)\n+($O746*'fnd base rates'!I$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,9)))\n*$R746","v":435.64114999999998},{"$f":"(($D746*'fnd base rates'!J$107)\n+($E746*'fnd base rates'!J$108)\n+($F746*'fnd base rates'!J$109)\n+($G746*'fnd base rates'!J$110)\n+($H746*'fnd base rates'!J$111)\n+($I746*'fnd base rates'!J$112)\n+($J746*'fnd base rates'!J$113)\n+($K746*'fnd base rates'!J$114)\n+($M746*'fnd base rates'!J$116)\n+($N746*'fnd base rates'!J$117)\n+($O746*'fnd base rates'!J$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,10)))\n*$R746","v":744.97770000000003},{"$f":"(($D746*'fnd base rates'!K$107)\n+($E746*'fnd base rates'!K$108)\n+($F746*'fnd base rates'!K$109)\n+($G746*'fnd base rates'!K$110)\n+($H746*'fnd base rates'!K$111)\n+($I746*'fnd base rates'!K$112)\n+($J746*'fnd base rates'!K$113)\n+($K746*'fnd base rates'!K$114)\n+($M746*'fnd base rates'!K$116)\n+($N746*'fnd base rates'!K$117)\n+($O746*'fnd base rates'!K$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,11)))\n*$R746","v":1160.7214233999998},{"$f":"(($D746*'fnd base rates'!L$107)\n+($E746*'fnd base rates'!L$108)\n+($F746*'fnd base rates'!L$109)\n+($G746*'fnd base rates'!L$110)\n+($H746*'fnd base rates'!L$111)\n+($I746*'fnd base rates'!L$112)\n+($J746*'fnd base rates'!L$113)\n+($K746*'fnd base rates'!L$114)\n+($M746*'fnd base rates'!L$116)\n+($N746*'fnd base rates'!L$117)\n+($O746*'fnd base rates'!L$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,12)))","v":1871.91668},{"$f":"(($D746*'fnd base rates'!M$107)\n+($E746*'fnd base rates'!M$108)\n+($F746*'fnd base rates'!M$109)\n+($G746*'fnd base rates'!M$110)\n+($H746*'fnd base rates'!M$111)\n+($I746*'fnd base rates'!M$112)\n+($J746*'fnd base rates'!M$113)\n+($K746*'fnd base rates'!M$114)\n+($M746*'fnd base rates'!M$116)\n+($N746*'fnd base rates'!M$117)\n+($O746*'fnd base rates'!M$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,13)))","v":0},14960.754331279997,null,487274023,"487","274","023",1,1,14960.754331279997,14961,0,14961,null,null,null,null,null,14961,0,14961,null,null,{"$f":"BC746-BA746","v":0}]
[487,487274026,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D747","v":0},{"$f":"'fnd enro'!E747","v":0},{"$f":"'fnd enro'!F747","v":0},{"$f":"'fnd enro'!G747","v":1},{"$f":"'fnd enro'!H747","v":0},{"$f":"'fnd enro'!I747","v":0},{"$f":"'fnd enro'!J747","v":0},{"$f":"'fnd enro'!K747","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L747","v":0},{"$f":"'fnd enro'!M747","v":0},{"$f":"'fnd enro'!N747","v":0},{"$f":"'fnd enro'!O747","v":0},{"$f":"'fnd enro'!P747","v":1},{"$f":"'fnd enro'!R747","v":1},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q747)","v":3},null,{"$f":"(($D747*'fnd base rates'!C$107)\n+($E747*'fnd base rates'!C$108)\n+($F747*'fnd base rates'!C$109)\n+($G747*'fnd base rates'!C$110)\n+($H747*'fnd base rates'!C$111)\n+($I747*'fnd base rates'!C$112)\n+($J747*'fnd base rates'!C$113)\n+($K747*'fnd base rates'!C$114)\n+($M747*'fnd base rates'!C$116)\n+($N747*'fnd base rates'!C$117)\n+($O747*'fnd base rates'!C$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,3)))\n*$R747","v":625.99622003000002},{"$f":"(($D747*'fnd base rates'!D$107)\n+($E747*'fnd base rates'!D$108)\n+($F747*'fnd base rates'!D$109)\n+($G747*'fnd base rates'!D$110)\n+($H747*'fnd base rates'!D$111)\n+($I747*'fnd base rates'!D$112)\n+($J747*'fnd base rates'!D$113)\n+($K747*'fnd base rates'!D$114)\n+($M747*'fnd base rates'!D$116)\n+($N747*'fnd base rates'!D$117)\n+($O747*'fnd base rates'!D$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,4)))\n*$R747","v":1091.61905},{"$f":"(($D747*'fnd base rates'!E$107)\n+($E747*'fnd base rates'!E$108)\n+($F747*'fnd base rates'!E$109)\n+($G747*'fnd base rates'!E$110)\n+($H747*'fnd base rates'!E$111)\n+($I747*'fnd base rates'!E$112)\n+($J747*'fnd base rates'!E$113)\n+($K747*'fnd base rates'!E$114)\n+($M747*'fnd base rates'!E$116)\n+($N747*'fnd base rates'!E$117)\n+($O747*'fnd base rates'!E$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,5)))\n*$R747","v":6870.6667966799996},{"$f":"(($D747*'fnd base rates'!F$107)\n+($E747*'fnd base rates'!F$108)\n+($F747*'fnd base rates'!F$109)\n+($G747*'fnd base rates'!F$110)\n+($H747*'fnd base rates'!F$111)\n+($I747*'fnd base rates'!F$112)\n+($J747*'fnd base rates'!F$113)\n+($K747*'fnd base rates'!F$114)\n+($M747*'fnd base rates'!F$116)\n+($N747*'fnd base rates'!F$117)\n+($O747*'fnd base rates'!F$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,6)))\n*$R747","v":1316.05596466},{"$f":"(($D747*'fnd base rates'!G$107)\n+($E747*'fnd base rates'!G$108)\n+($F747*'fnd base rates'!G$109)\n+($G747*'fnd base rates'!G$110)\n+($H747*'fnd base rates'!G$111)\n+($I747*'fnd base rates'!G$112)\n+($J747*'fnd base rates'!G$113)\n+($K747*'fnd base rates'!G$114)\n+($M747*'fnd base rates'!G$116)\n+($N747*'fnd base rates'!G$117)\n+($O747*'fnd base rates'!G$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,7)))\n*$R747","v":300.14041251000003},{"$f":"(($D747*'fnd base rates'!H$107)\n+($E747*'fnd base rates'!H$108)\n+($F747*'fnd base rates'!H$109)\n+($G747*'fnd base rates'!H$110)\n+($H747*'fnd base rates'!H$111)\n+($I747*'fnd base rates'!H$112)\n+($J747*'fnd base rates'!H$113)\n+($K747*'fnd base rates'!H$114)\n+($M747*'fnd base rates'!H$116)\n+($N747*'fnd base rates'!H$117)\n+($O747*'fnd base rates'!H$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,8)))","v":543.01893400000006},{"$f":"(($D747*'fnd base rates'!I$107)\n+($E747*'fnd base rates'!I$108)\n+($F747*'fnd base rates'!I$109)\n+($G747*'fnd base rates'!I$110)\n+($H747*'fnd base rates'!I$111)\n+($I747*'fnd base rates'!I$112)\n+($J747*'fnd base rates'!I$113)\n+($K747*'fnd base rates'!I$114)\n+($M747*'fnd base rates'!I$116)\n+($N747*'fnd base rates'!I$117)\n+($O747*'fnd base rates'!I$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,9)))\n*$R747","v":435.64114999999998},{"$f":"(($D747*'fnd base rates'!J$107)\n+($E747*'fnd base rates'!J$108)\n+($F747*'fnd base rates'!J$109)\n+($G747*'fnd base rates'!J$110)\n+($H747*'fnd base rates'!J$111)\n+($I747*'fnd base rates'!J$112)\n+($J747*'fnd base rates'!J$113)\n+($K747*'fnd base rates'!J$114)\n+($M747*'fnd base rates'!J$116)\n+($N747*'fnd base rates'!J$117)\n+($O747*'fnd base rates'!J$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,10)))\n*$R747","v":744.97770000000003},{"$f":"(($D747*'fnd base rates'!K$107)\n+($E747*'fnd base rates'!K$108)\n+($F747*'fnd base rates'!K$109)\n+($G747*'fnd base rates'!K$110)\n+($H747*'fnd base rates'!K$111)\n+($I747*'fnd base rates'!K$112)\n+($J747*'fnd base rates'!K$113)\n+($K747*'fnd base rates'!K$114)\n+($M747*'fnd base rates'!K$116)\n+($N747*'fnd base rates'!K$117)\n+($O747*'fnd base rates'!K$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,11)))\n*$R747","v":1160.7214233999998},{"$f":"(($D747*'fnd base rates'!L$107)\n+($E747*'fnd base rates'!L$108)\n+($F747*'fnd base rates'!L$109)\n+($G747*'fnd base rates'!L$110)\n+($H747*'fnd base rates'!L$111)\n+($I747*'fnd base rates'!L$112)\n+($J747*'fnd base rates'!L$113)\n+($K747*'fnd base rates'!L$114)\n+($M747*'fnd base rates'!L$116)\n+($N747*'fnd base rates'!L$117)\n+($O747*'fnd base rates'!L$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,12)))","v":1871.91668},{"$f":"(($D747*'fnd base rates'!M$107)\n+($E747*'fnd base rates'!M$108)\n+($F747*'fnd base rates'!M$109)\n+($G747*'fnd base rates'!M$110)\n+($H747*'fnd base rates'!M$111)\n+($I747*'fnd base rates'!M$112)\n+($J747*'fnd base rates'!M$113)\n+($K747*'fnd base rates'!M$114)\n+($M747*'fnd base rates'!M$116)\n+($N747*'fnd base rates'!M$117)\n+($O747*'fnd base rates'!M$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,13)))","v":0},14960.754331279997,null,487274026,"487","274","026",1,1,14960.754331279997,14961,0,14961,null,null,null,null,null,14961,0,14961,null,null,{"$f":"BC747-BA747","v":0}]
[487,487274030,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D748","v":0},{"$f":"'fnd enro'!E748","v":0},{"$f":"'fnd enro'!F748","v":0},{"$f":"'fnd enro'!G748","v":1},{"$f":"'fnd enro'!H748","v":0},{"$f":"'fnd enro'!I748","v":0},{"$f":"'fnd enro'!J748","v":0},{"$f":"'fnd enro'!K748","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L748","v":0},{"$f":"'fnd enro'!M748","v":0},{"$f":"'fnd enro'!N748","v":0},{"$f":"'fnd enro'!O748","v":0},{"$f":"'fnd enro'!P748","v":1},{"$f":"'fnd enro'!R748","v":1},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q748)","v":7},null,{"$f":"(($D748*'fnd base rates'!C$107)\n+($E748*'fnd base rates'!C$108)\n+($F748*'fnd base rates'!C$109)\n+($G748*'fnd base rates'!C$110)\n+($H748*'fnd base rates'!C$111)\n+($I748*'fnd base rates'!C$112)\n+($J748*'fnd base rates'!C$113)\n+($K748*'fnd base rates'!C$114)\n+($M748*'fnd base rates'!C$116)\n+($N748*'fnd base rates'!C$117)\n+($O748*'fnd base rates'!C$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,3)))\n*$R748","v":638.38192002999995},{"$f":"(($D748*'fnd base rates'!D$107)\n+($E748*'fnd base rates'!D$108)\n+($F748*'fnd base rates'!D$109)\n+($G748*'fnd base rates'!D$110)\n+($H748*'fnd base rates'!D$111)\n+($I748*'fnd base rates'!D$112)\n+($J748*'fnd base rates'!D$113)\n+($K748*'fnd base rates'!D$114)\n+($M748*'fnd base rates'!D$116)\n+($N748*'fnd base rates'!D$117)\n+($O748*'fnd base rates'!D$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,4)))\n*$R748","v":1150.2665000000002},{"$f":"(($D748*'fnd base rates'!E$107)\n+($E748*'fnd base rates'!E$108)\n+($F748*'fnd base rates'!E$109)\n+($G748*'fnd base rates'!E$110)\n+($H748*'fnd base rates'!E$111)\n+($I748*'fnd base rates'!E$112)\n+($J748*'fnd base rates'!E$113)\n+($K748*'fnd base rates'!E$114)\n+($M748*'fnd base rates'!E$116)\n+($N748*'fnd base rates'!E$117)\n+($O748*'fnd base rates'!E$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,5)))\n*$R748","v":7443.2996966800001},{"$f":"(($D748*'fnd base rates'!F$107)\n+($E748*'fnd base rates'!F$108)\n+($F748*'fnd base rates'!F$109)\n+($G748*'fnd base rates'!F$110)\n+($H748*'fnd base rates'!F$111)\n+($I748*'fnd base rates'!F$112)\n+($J748*'fnd base rates'!F$113)\n+($K748*'fnd base rates'!F$114)\n+($M748*'fnd base rates'!F$116)\n+($N748*'fnd base rates'!F$117)\n+($O748*'fnd base rates'!F$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,6)))\n*$R748","v":1316.05596466},{"$f":"(($D748*'fnd base rates'!G$107)\n+($E748*'fnd base rates'!G$108)\n+($F748*'fnd base rates'!G$109)\n+($G748*'fnd base rates'!G$110)\n+($H748*'fnd base rates'!G$111)\n+($I748*'fnd base rates'!G$112)\n+($J748*'fnd base rates'!G$113)\n+($K748*'fnd base rates'!G$114)\n+($M748*'fnd base rates'!G$116)\n+($N748*'fnd base rates'!G$117)\n+($O748*'fnd base rates'!G$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,7)))\n*$R748","v":327.90801250999999},{"$f":"(($D748*'fnd base rates'!H$107)\n+($E748*'fnd base rates'!H$108)\n+($F748*'fnd base rates'!H$109)\n+($G748*'fnd base rates'!H$110)\n+($H748*'fnd base rates'!H$111)\n+($I748*'fnd base rates'!H$112)\n+($J748*'fnd base rates'!H$113)\n+($K748*'fnd base rates'!H$114)\n+($M748*'fnd base rates'!H$116)\n+($N748*'fnd base rates'!H$117)\n+($O748*'fnd base rates'!H$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,8)))","v":547.04893400000003},{"$f":"(($D748*'fnd base rates'!I$107)\n+($E748*'fnd base rates'!I$108)\n+($F748*'fnd base rates'!I$109)\n+($G748*'fnd base rates'!I$110)\n+($H748*'fnd base rates'!I$111)\n+($I748*'fnd base rates'!I$112)\n+($J748*'fnd base rates'!I$113)\n+($K748*'fnd base rates'!I$114)\n+($M748*'fnd base rates'!I$116)\n+($N748*'fnd base rates'!I$117)\n+($O748*'fnd base rates'!I$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,9)))\n*$R748","v":458.83004999999997},{"$f":"(($D748*'fnd base rates'!J$107)\n+($E748*'fnd base rates'!J$108)\n+($F748*'fnd base rates'!J$109)\n+($G748*'fnd base rates'!J$110)\n+($H748*'fnd base rates'!J$111)\n+($I748*'fnd base rates'!J$112)\n+($J748*'fnd base rates'!J$113)\n+($K748*'fnd base rates'!J$114)\n+($M748*'fnd base rates'!J$116)\n+($N748*'fnd base rates'!J$117)\n+($O748*'fnd base rates'!J$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,10)))\n*$R748","v":865.46924999999987},{"$f":"(($D748*'fnd base rates'!K$107)\n+($E748*'fnd base rates'!K$108)\n+($F748*'fnd base rates'!K$109)\n+($G748*'fnd base rates'!K$110)\n+($H748*'fnd base rates'!K$111)\n+($I748*'fnd base rates'!K$112)\n+($J748*'fnd base rates'!K$113)\n+($K748*'fnd base rates'!K$114)\n+($M748*'fnd base rates'!K$116)\n+($N748*'fnd base rates'!K$117)\n+($O748*'fnd base rates'!K$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,11)))\n*$R748","v":1160.7214233999998},{"$f":"(($D748*'fnd base rates'!L$107)\n+($E748*'fnd base rates'!L$108)\n+($F748*'fnd base rates'!L$109)\n+($G748*'fnd base rates'!L$110)\n+($H748*'fnd base rates'!L$111)\n+($I748*'fnd base rates'!L$112)\n+($J748*'fnd base rates'!L$113)\n+($K748*'fnd base rates'!L$114)\n+($M748*'fnd base rates'!L$116)\n+($N748*'fnd base rates'!L$117)\n+($O748*'fnd base rates'!L$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,12)))","v":1959.70668},{"$f":"(($D748*'fnd base rates'!M$107)\n+($E748*'fnd base rates'!M$108)\n+($F748*'fnd base rates'!M$109)\n+($G748*'fnd base rates'!M$110)\n+($H748*'fnd base rates'!M$111)\n+($I748*'fnd base rates'!M$112)\n+($J748*'fnd base rates'!M$113)\n+($K748*'fnd base rates'!M$114)\n+($M748*'fnd base rates'!M$116)\n+($N748*'fnd base rates'!M$117)\n+($O748*'fnd base rates'!M$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,13)))","v":0},15867.688431280001,null,487274030,"487","274","030",1,1,15867.688431280001,15868,0,15868,null,null,null,null,null,15868,0,15868,null,null,{"$f":"BC748-BA748","v":0}]
[487,487274031,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D749","v":0},{"$f":"'fnd enro'!E749","v":0},{"$f":"'fnd enro'!F749","v":0},{"$f":"'fnd enro'!G749","v":4},{"$f":"'fnd enro'!H749","v":0},{"$f":"'fnd enro'!I749","v":0},{"$f":"'fnd enro'!J749","v":0},{"$f":"'fnd enro'!K749","v":0.15440000000000001},{"$f":"'fnd enro'!L749","v":0},{"$f":"'fnd enro'!M749","v":1},{"$f":"'fnd enro'!N749","v":0},{"$f":"'fnd enro'!O749","v":0},{"$f":"'fnd enro'!P749","v":2},{"$f":"'fnd enro'!R749","v":4},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q749)","v":5},null,{"$f":"(($D749*'fnd base rates'!C$107)\n+($E749*'fnd base rates'!C$108)\n+($F749*'fnd base rates'!C$109)\n+($G749*'fnd base rates'!C$110)\n+($H749*'fnd base rates'!C$111)\n+($I749*'fnd base rates'!C$112)\n+($J749*'fnd base rates'!C$113)\n+($K749*'fnd base rates'!C$114)\n+($M749*'fnd base rates'!C$116)\n+($N749*'fnd base rates'!C$117)\n+($O749*'fnd base rates'!C$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,3)))\n*$R749","v":2496.9163801199998},{"$f":"(($D749*'fnd base rates'!D$107)\n+($E749*'fnd base rates'!D$108)\n+($F749*'fnd base rates'!D$109)\n+($G749*'fnd base rates'!D$110)\n+($H749*'fnd base rates'!D$111)\n+($I749*'fnd base rates'!D$112)\n+($J749*'fnd base rates'!D$113)\n+($K749*'fnd base rates'!D$114)\n+($M749*'fnd base rates'!D$116)\n+($N749*'fnd base rates'!D$117)\n+($O749*'fnd base rates'!D$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,4)))\n*$R749","v":4013.9162999999999},{"$f":"(($D749*'fnd base rates'!E$107)\n+($E749*'fnd base rates'!E$108)\n+($F749*'fnd base rates'!E$109)\n+($G749*'fnd base rates'!E$110)\n+($H749*'fnd base rates'!E$111)\n+($I749*'fnd base rates'!E$112)\n+($J749*'fnd base rates'!E$113)\n+($K749*'fnd base rates'!E$114)\n+($M749*'fnd base rates'!E$116)\n+($N749*'fnd base rates'!E$117)\n+($O749*'fnd base rates'!E$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,5)))\n*$R749","v":23525.478236720002},{"$f":"(($D749*'fnd base rates'!F$107)\n+($E749*'fnd base rates'!F$108)\n+($F749*'fnd base rates'!F$109)\n+($G749*'fnd base rates'!F$110)\n+($H749*'fnd base rates'!F$111)\n+($I749*'fnd base rates'!F$112)\n+($J749*'fnd base rates'!F$113)\n+($K749*'fnd base rates'!F$114)\n+($M749*'fnd base rates'!F$116)\n+($N749*'fnd base rates'!F$117)\n+($O749*'fnd base rates'!F$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,6)))\n*$R749","v":5450.9799586400004},{"$f":"(($D749*'fnd base rates'!G$107)\n+($E749*'fnd base rates'!G$108)\n+($F749*'fnd base rates'!G$109)\n+($G749*'fnd base rates'!G$110)\n+($H749*'fnd base rates'!G$111)\n+($I749*'fnd base rates'!G$112)\n+($J749*'fnd base rates'!G$113)\n+($K749*'fnd base rates'!G$114)\n+($M749*'fnd base rates'!G$116)\n+($N749*'fnd base rates'!G$117)\n+($O749*'fnd base rates'!G$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,7)))\n*$R749","v":998.49750004000009},{"$f":"(($D749*'fnd base rates'!H$107)\n+($E749*'fnd base rates'!H$108)\n+($F749*'fnd base rates'!H$109)\n+($G749*'fnd base rates'!H$110)\n+($H749*'fnd base rates'!H$111)\n+($I749*'fnd base rates'!H$112)\n+($J749*'fnd base rates'!H$113)\n+($K749*'fnd base rates'!H$114)\n+($M749*'fnd base rates'!H$116)\n+($N749*'fnd base rates'!H$117)\n+($O749*'fnd base rates'!H$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,8)))","v":2261.3657359999997},{"$f":"(($D749*'fnd base rates'!I$107)\n+($E749*'fnd base rates'!I$108)\n+($F749*'fnd base rates'!I$109)\n+($G749*'fnd base rates'!I$110)\n+($H749*'fnd base rates'!I$111)\n+($I749*'fnd base rates'!I$112)\n+($J749*'fnd base rates'!I$113)\n+($K749*'fnd base rates'!I$114)\n+($M749*'fnd base rates'!I$116)\n+($N749*'fnd base rates'!I$117)\n+($O749*'fnd base rates'!I$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,9)))\n*$R749","v":1609.4235999999999},{"$f":"(($D749*'fnd base rates'!J$107)\n+($E749*'fnd base rates'!J$108)\n+($F749*'fnd base rates'!J$109)\n+($G749*'fnd base rates'!J$110)\n+($H749*'fnd base rates'!J$111)\n+($I749*'fnd base rates'!J$112)\n+($J749*'fnd base rates'!J$113)\n+($K749*'fnd base rates'!J$114)\n+($M749*'fnd base rates'!J$116)\n+($N749*'fnd base rates'!J$117)\n+($O749*'fnd base rates'!J$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,10)))\n*$R749","v":1898.8944999999997},{"$f":"(($D749*'fnd base rates'!K$107)\n+($E749*'fnd base rates'!K$108)\n+($F749*'fnd base rates'!K$109)\n+($G749*'fnd base rates'!K$110)\n+($H749*'fnd base rates'!K$111)\n+($I749*'fnd base rates'!K$112)\n+($J749*'fnd base rates'!K$113)\n+($K749*'fnd base rates'!K$114)\n+($M749*'fnd base rates'!K$116)\n+($N749*'fnd base rates'!K$117)\n+($O749*'fnd base rates'!K$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,11)))\n*$R749","v":4963.0254435999987},{"$f":"(($D749*'fnd base rates'!L$107)\n+($E749*'fnd base rates'!L$108)\n+($F749*'fnd base rates'!L$109)\n+($G749*'fnd base rates'!L$110)\n+($H749*'fnd base rates'!L$111)\n+($I749*'fnd base rates'!L$112)\n+($J749*'fnd base rates'!L$113)\n+($K749*'fnd base rates'!L$114)\n+($M749*'fnd base rates'!L$116)\n+($N749*'fnd base rates'!L$117)\n+($O749*'fnd base rates'!L$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,12)))","v":6958.65672},{"$f":"(($D749*'fnd base rates'!M$107)\n+($E749*'fnd base rates'!M$108)\n+($F749*'fnd base rates'!M$109)\n+($G749*'fnd base rates'!M$110)\n+($H749*'fnd base rates'!M$111)\n+($I749*'fnd base rates'!M$112)\n+($J749*'fnd base rates'!M$113)\n+($K749*'fnd base rates'!M$114)\n+($M749*'fnd base rates'!M$116)\n+($N749*'fnd base rates'!M$117)\n+($O749*'fnd base rates'!M$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,13)))","v":0},54177.154375120001,null,487274031,"487","274","031",1,4,54177.154375120001,13544,0,13544,null,null,null,null,null,13544,0,13544,null,null,{"$f":"BC749-BA749","v":0}]
[487,487274035,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D750","v":2},{"$f":"'fnd enro'!E750","v":0},{"$f":"'fnd enro'!F750","v":0},{"$f":"'fnd enro'!G750","v":19},{"$f":"'fnd enro'!H750","v":1},{"$f":"'fnd enro'!I750","v":0},{"$f":"'fnd enro'!J750","v":0},{"$f":"'fnd enro'!K750","v":0.77200000000000002},{"$f":"'fnd enro'!L750","v":0},{"$f":"'fnd enro'!M750","v":2},{"$f":"'fnd enro'!N750","v":0},{"$f":"'fnd enro'!O750","v":0},{"$f":"'fnd enro'!P750","v":19},{"$f":"'fnd enro'!R750","v":21},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q750)","v":11},null,{"$f":"(($D750*'fnd base rates'!C$107)\n+($E750*'fnd base rates'!C$108)\n+($F750*'fnd base rates'!C$109)\n+($G750*'fnd base rates'!C$110)\n+($H750*'fnd base rates'!C$111)\n+($I750*'fnd base rates'!C$112)\n+($J750*'fnd base rates'!C$113)\n+($K750*'fnd base rates'!C$114)\n+($M750*'fnd base rates'!C$116)\n+($N750*'fnd base rates'!C$117)\n+($O750*'fnd base rates'!C$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,3)))\n*$R750","v":13655.864000600002},{"$f":"(($D750*'fnd base rates'!D$107)\n+($E750*'fnd base rates'!D$108)\n+($F750*'fnd base rates'!D$109)\n+($G750*'fnd base rates'!D$110)\n+($H750*'fnd base rates'!D$111)\n+($I750*'fnd base rates'!D$112)\n+($J750*'fnd base rates'!D$113)\n+($K750*'fnd base rates'!D$114)\n+($M750*'fnd base rates'!D$116)\n+($N750*'fnd base rates'!D$117)\n+($O750*'fnd base rates'!D$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,4)))\n*$R750","v":25265.266600000003},{"$f":"(($D750*'fnd base rates'!E$107)\n+($E750*'fnd base rates'!E$108)\n+($F750*'fnd base rates'!E$109)\n+($G750*'fnd base rates'!E$110)\n+($H750*'fnd base rates'!E$111)\n+($I750*'fnd base rates'!E$112)\n+($J750*'fnd base rates'!E$113)\n+($K750*'fnd base rates'!E$114)\n+($M750*'fnd base rates'!E$116)\n+($N750*'fnd base rates'!E$117)\n+($O750*'fnd base rates'!E$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,5)))\n*$R750","v":165271.73978360003},{"$f":"(($D750*'fnd base rates'!F$107)\n+($E750*'fnd base rates'!F$108)\n+($F750*'fnd base rates'!F$109)\n+($G750*'fnd base rates'!F$110)\n+($H750*'fnd base rates'!F$111)\n+($I750*'fnd base rates'!F$112)\n+($J750*'fnd base rates'!F$113)\n+($K750*'fnd base rates'!F$114)\n+($M750*'fnd base rates'!F$116)\n+($N750*'fnd base rates'!F$117)\n+($O750*'fnd base rates'!F$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,6)))\n*$R750","v":27377.902243199998},{"$f":"(($D750*'fnd base rates'!G$107)\n+($E750*'fnd base rates'!G$108)\n+($F750*'fnd base rates'!G$109)\n+($G750*'fnd base rates'!G$110)\n+($H750*'fnd base rates'!G$111)\n+($I750*'fnd base rates'!G$112)\n+($J750*'fnd base rates'!G$113)\n+($K750*'fnd base rates'!G$114)\n+($M750*'fnd base rates'!G$116)\n+($N750*'fnd base rates'!G$117)\n+($O750*'fnd base rates'!G$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,7)))\n*$R750","v":7334.7563001999997},{"$f":"(($D750*'fnd base rates'!H$107)\n+($E750*'fnd base rates'!H$108)\n+($F750*'fnd base rates'!H$109)\n+($G750*'fnd base rates'!H$110)\n+($H750*'fnd base rates'!H$111)\n+($I750*'fnd base rates'!H$112)\n+($J750*'fnd base rates'!H$113)\n+($K750*'fnd base rates'!H$114)\n+($M750*'fnd base rates'!H$116)\n+($N750*'fnd base rates'!H$117)\n+($O750*'fnd base rates'!H$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,8)))","v":11775.818680000002},{"$f":"(($D750*'fnd base rates'!I$107)\n+($E750*'fnd base rates'!I$108)\n+($F750*'fnd base rates'!I$109)\n+($G750*'fnd base rates'!I$110)\n+($H750*'fnd base rates'!I$111)\n+($I750*'fnd base rates'!I$112)\n+($J750*'fnd base rates'!I$113)\n+($K750*'fnd base rates'!I$114)\n+($M750*'fnd base rates'!I$116)\n+($N750*'fnd base rates'!I$117)\n+($O750*'fnd base rates'!I$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,9)))\n*$R750","v":10145.903350000001},{"$f":"(($D750*'fnd base rates'!J$107)\n+($E750*'fnd base rates'!J$108)\n+($F750*'fnd base rates'!J$109)\n+($G750*'fnd base rates'!J$110)\n+($H750*'fnd base rates'!J$111)\n+($I750*'fnd base rates'!J$112)\n+($J750*'fnd base rates'!J$113)\n+($K750*'fnd base rates'!J$114)\n+($M750*'fnd base rates'!J$116)\n+($N750*'fnd base rates'!J$117)\n+($O750*'fnd base rates'!J$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,10)))\n*$R750","v":19788.2552},{"$f":"(($D750*'fnd base rates'!K$107)\n+($E750*'fnd base rates'!K$108)\n+($F750*'fnd base rates'!K$109)\n+($G750*'fnd base rates'!K$110)\n+($H750*'fnd base rates'!K$111)\n+($I750*'fnd base rates'!K$112)\n+($J750*'fnd base rates'!K$113)\n+($K750*'fnd base rates'!K$114)\n+($M750*'fnd base rates'!K$116)\n+($N750*'fnd base rates'!K$117)\n+($O750*'fnd base rates'!K$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,11)))\n*$R750","v":24968.904017999997},{"$f":"(($D750*'fnd base rates'!L$107)\n+($E750*'fnd base rates'!L$108)\n+($F750*'fnd base rates'!L$109)\n+($G750*'fnd base rates'!L$110)\n+($H750*'fnd base rates'!L$111)\n+($I750*'fnd base rates'!L$112)\n+($J750*'fnd base rates'!L$113)\n+($K750*'fnd base rates'!L$114)\n+($M750*'fnd base rates'!L$116)\n+($N750*'fnd base rates'!L$117)\n+($O750*'fnd base rates'!L$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,12)))","v":42735.183600000004},{"$f":"(($D750*'fnd base rates'!M$107)\n+($E750*'fnd base rates'!M$108)\n+($F750*'fnd base rates'!M$109)\n+($G750*'fnd base rates'!M$110)\n+($H750*'fnd base rates'!M$111)\n+($I750*'fnd base rates'!M$112)\n+($J750*'fnd base rates'!M$113)\n+($K750*'fnd base rates'!M$114)\n+($M750*'fnd base rates'!M$116)\n+($N750*'fnd base rates'!M$117)\n+($O750*'fnd base rates'!M$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,13)))","v":0},348319.59377560002,null,487274035,"487","274","035",1,21,348319.59377560002,16587,0,16587,null,null,null,null,null,16587,0,16587,null,null,{"$f":"BC750-BA750","v":0}]
[487,487274044,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D751","v":0},{"$f":"'fnd enro'!E751","v":0},{"$f":"'fnd enro'!F751","v":0},{"$f":"'fnd enro'!G751","v":2},{"$f":"'fnd enro'!H751","v":0},{"$f":"'fnd enro'!I751","v":0},{"$f":"'fnd enro'!J751","v":0},{"$f":"'fnd enro'!K751","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L751","v":0},{"$f":"'fnd enro'!M751","v":0},{"$f":"'fnd enro'!N751","v":0},{"$f":"'fnd enro'!O751","v":0},{"$f":"'fnd enro'!P751","v":2},{"$f":"'fnd enro'!R751","v":2},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q751)","v":11},null,{"$f":"(($D751*'fnd base rates'!C$107)\n+($E751*'fnd base rates'!C$108)\n+($F751*'fnd base rates'!C$109)\n+($G751*'fnd base rates'!C$110)\n+($H751*'fnd base rates'!C$111)\n+($I751*'fnd base rates'!C$112)\n+($J751*'fnd base rates'!C$113)\n+($K751*'fnd base rates'!C$114)\n+($M751*'fnd base rates'!C$116)\n+($N751*'fnd base rates'!C$117)\n+($O751*'fnd base rates'!C$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,3)))\n*$R751","v":1308.3716400600001},{"$f":"(($D751*'fnd base rates'!D$107)\n+($E751*'fnd base rates'!D$108)\n+($F751*'fnd base rates'!D$109)\n+($G751*'fnd base rates'!D$110)\n+($H751*'fnd base rates'!D$111)\n+($I751*'fnd base rates'!D$112)\n+($J751*'fnd base rates'!D$113)\n+($K751*'fnd base rates'!D$114)\n+($M751*'fnd base rates'!D$116)\n+($N751*'fnd base rates'!D$117)\n+($O751*'fnd base rates'!D$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,4)))\n*$R751","v":2450.2585999999997},{"$f":"(($D751*'fnd base rates'!E$107)\n+($E751*'fnd base rates'!E$108)\n+($F751*'fnd base rates'!E$109)\n+($G751*'fnd base rates'!E$110)\n+($H751*'fnd base rates'!E$111)\n+($I751*'fnd base rates'!E$112)\n+($J751*'fnd base rates'!E$113)\n+($K751*'fnd base rates'!E$114)\n+($M751*'fnd base rates'!E$116)\n+($N751*'fnd base rates'!E$117)\n+($O751*'fnd base rates'!E$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,5)))\n*$R751","v":16348.04869336},{"$f":"(($D751*'fnd base rates'!F$107)\n+($E751*'fnd base rates'!F$108)\n+($F751*'fnd base rates'!F$109)\n+($G751*'fnd base rates'!F$110)\n+($H751*'fnd base rates'!F$111)\n+($I751*'fnd base rates'!F$112)\n+($J751*'fnd base rates'!F$113)\n+($K751*'fnd base rates'!F$114)\n+($M751*'fnd base rates'!F$116)\n+($N751*'fnd base rates'!F$117)\n+($O751*'fnd base rates'!F$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,6)))\n*$R751","v":2632.1119293199999},{"$f":"(($D751*'fnd base rates'!G$107)\n+($E751*'fnd base rates'!G$108)\n+($F751*'fnd base rates'!G$109)\n+($G751*'fnd base rates'!G$110)\n+($H751*'fnd base rates'!G$111)\n+($I751*'fnd base rates'!G$112)\n+($J751*'fnd base rates'!G$113)\n+($K751*'fnd base rates'!G$114)\n+($M751*'fnd base rates'!G$116)\n+($N751*'fnd base rates'!G$117)\n+($O751*'fnd base rates'!G$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,7)))\n*$R751","v":726.73312501999987},{"$f":"(($D751*'fnd base rates'!H$107)\n+($E751*'fnd base rates'!H$108)\n+($F751*'fnd base rates'!H$109)\n+($G751*'fnd base rates'!H$110)\n+($H751*'fnd base rates'!H$111)\n+($I751*'fnd base rates'!H$112)\n+($J751*'fnd base rates'!H$113)\n+($K751*'fnd base rates'!H$114)\n+($M751*'fnd base rates'!H$116)\n+($N751*'fnd base rates'!H$117)\n+($O751*'fnd base rates'!H$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,8)))","v":1104.397868},{"$f":"(($D751*'fnd base rates'!I$107)\n+($E751*'fnd base rates'!I$108)\n+($F751*'fnd base rates'!I$109)\n+($G751*'fnd base rates'!I$110)\n+($H751*'fnd base rates'!I$111)\n+($I751*'fnd base rates'!I$112)\n+($J751*'fnd base rates'!I$113)\n+($K751*'fnd base rates'!I$114)\n+($M751*'fnd base rates'!I$116)\n+($N751*'fnd base rates'!I$117)\n+($O751*'fnd base rates'!I$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,9)))\n*$R751","v":976.84559999999999},{"$f":"(($D751*'fnd base rates'!J$107)\n+($E751*'fnd base rates'!J$108)\n+($F751*'fnd base rates'!J$109)\n+($G751*'fnd base rates'!J$110)\n+($H751*'fnd base rates'!J$111)\n+($I751*'fnd base rates'!J$112)\n+($J751*'fnd base rates'!J$113)\n+($K751*'fnd base rates'!J$114)\n+($M751*'fnd base rates'!J$116)\n+($N751*'fnd base rates'!J$117)\n+($O751*'fnd base rates'!J$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,10)))\n*$R751","v":2038.4498999999996},{"$f":"(($D751*'fnd base rates'!K$107)\n+($E751*'fnd base rates'!K$108)\n+($F751*'fnd base rates'!K$109)\n+($G751*'fnd base rates'!K$110)\n+($H751*'fnd base rates'!K$111)\n+($I751*'fnd base rates'!K$112)\n+($J751*'fnd base rates'!K$113)\n+($K751*'fnd base rates'!K$114)\n+($M751*'fnd base rates'!K$116)\n+($N751*'fnd base rates'!K$117)\n+($O751*'fnd base rates'!K$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,11)))\n*$R751","v":2321.4428467999996},{"$f":"(($D751*'fnd base rates'!L$107)\n+($E751*'fnd base rates'!L$108)\n+($F751*'fnd base rates'!L$109)\n+($G751*'fnd base rates'!L$110)\n+($H751*'fnd base rates'!L$111)\n+($I751*'fnd base rates'!L$112)\n+($J751*'fnd base rates'!L$113)\n+($K751*'fnd base rates'!L$114)\n+($M751*'fnd base rates'!L$116)\n+($N751*'fnd base rates'!L$117)\n+($O751*'fnd base rates'!L$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,12)))","v":4143.4933600000004},{"$f":"(($D751*'fnd base rates'!M$107)\n+($E751*'fnd base rates'!M$108)\n+($F751*'fnd base rates'!M$109)\n+($G751*'fnd base rates'!M$110)\n+($H751*'fnd base rates'!M$111)\n+($I751*'fnd base rates'!M$112)\n+($J751*'fnd base rates'!M$113)\n+($K751*'fnd base rates'!M$114)\n+($M751*'fnd base rates'!M$116)\n+($N751*'fnd base rates'!M$117)\n+($O751*'fnd base rates'!M$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,13)))","v":0},34050.153562560001,null,487274044,"487","274","044",1,2,34050.153562560001,17025,0,17025,null,null,null,null,null,17025,0,17025,null,null,{"$f":"BC751-BA751","v":0}]
[487,487274048,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D752","v":0},{"$f":"'fnd enro'!E752","v":0},{"$f":"'fnd enro'!F752","v":0},{"$f":"'fnd enro'!G752","v":2},{"$f":"'fnd enro'!H752","v":0},{"$f":"'fnd enro'!I752","v":0},{"$f":"'fnd enro'!J752","v":0},{"$f":"'fnd enro'!K752","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L752","v":0},{"$f":"'fnd enro'!M752","v":1},{"$f":"'fnd enro'!N752","v":0},{"$f":"'fnd enro'!O752","v":0},{"$f":"'fnd enro'!P752","v":0},{"$f":"'fnd enro'!R752","v":2},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q752)","v":4},null,{"$f":"(($D752*'fnd base rates'!C$107)\n+($E752*'fnd base rates'!C$108)\n+($F752*'fnd base rates'!C$109)\n+($G752*'fnd base rates'!C$110)\n+($H752*'fnd base rates'!C$111)\n+($I752*'fnd base rates'!C$112)\n+($J752*'fnd base rates'!C$113)\n+($K752*'fnd base rates'!C$114)\n+($M752*'fnd base rates'!C$116)\n+($N752*'fnd base rates'!C$117)\n+($O752*'fnd base rates'!C$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,3)))\n*$R752","v":1238.65724006},{"$f":"(($D752*'fnd base rates'!D$107)\n+($E752*'fnd base rates'!D$108)\n+($F752*'fnd base rates'!D$109)\n+($G752*'fnd base rates'!D$110)\n+($H752*'fnd base rates'!D$111)\n+($I752*'fnd base rates'!D$112)\n+($J752*'fnd base rates'!D$113)\n+($K752*'fnd base rates'!D$114)\n+($M752*'fnd base rates'!D$116)\n+($N752*'fnd base rates'!D$117)\n+($O752*'fnd base rates'!D$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,4)))\n*$R752","v":1801.0749000000001},{"$f":"(($D752*'fnd base rates'!E$107)\n+($E752*'fnd base rates'!E$108)\n+($F752*'fnd base rates'!E$109)\n+($G752*'fnd base rates'!E$110)\n+($H752*'fnd base rates'!E$111)\n+($I752*'fnd base rates'!E$112)\n+($J752*'fnd base rates'!E$113)\n+($K752*'fnd base rates'!E$114)\n+($M752*'fnd base rates'!E$116)\n+($N752*'fnd base rates'!E$117)\n+($O752*'fnd base rates'!E$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,5)))\n*$R752","v":9494.9480433600002},{"$f":"(($D752*'fnd base rates'!F$107)\n+($E752*'fnd base rates'!F$108)\n+($F752*'fnd base rates'!F$109)\n+($G752*'fnd base rates'!F$110)\n+($H752*'fnd base rates'!F$111)\n+($I752*'fnd base rates'!F$112)\n+($J752*'fnd base rates'!F$113)\n+($K752*'fnd base rates'!F$114)\n+($M752*'fnd base rates'!F$116)\n+($N752*'fnd base rates'!F$117)\n+($O752*'fnd base rates'!F$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,6)))\n*$R752","v":2818.86802932},{"$f":"(($D752*'fnd base rates'!G$107)\n+($E752*'fnd base rates'!G$108)\n+($F752*'fnd base rates'!G$109)\n+($G752*'fnd base rates'!G$110)\n+($H752*'fnd base rates'!G$111)\n+($I752*'fnd base rates'!G$112)\n+($J752*'fnd base rates'!G$113)\n+($K752*'fnd base rates'!G$114)\n+($M752*'fnd base rates'!G$116)\n+($N752*'fnd base rates'!G$117)\n+($O752*'fnd base rates'!G$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,7)))\n*$R752","v":384.18517501999997},{"$f":"(($D752*'fnd base rates'!H$107)\n+($E752*'fnd base rates'!H$108)\n+($F752*'fnd base rates'!H$109)\n+($G752*'fnd base rates'!H$110)\n+($H752*'fnd base rates'!H$111)\n+($I752*'fnd base rates'!H$112)\n+($J752*'fnd base rates'!H$113)\n+($K752*'fnd base rates'!H$114)\n+($M752*'fnd base rates'!H$116)\n+($N752*'fnd base rates'!H$117)\n+($O752*'fnd base rates'!H$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,8)))","v":1173.3078680000001},{"$f":"(($D752*'fnd base rates'!I$107)\n+($E752*'fnd base rates'!I$108)\n+($F752*'fnd base rates'!I$109)\n+($G752*'fnd base rates'!I$110)\n+($H752*'fnd base rates'!I$111)\n+($I752*'fnd base rates'!I$112)\n+($J752*'fnd base rates'!I$113)\n+($K752*'fnd base rates'!I$114)\n+($M752*'fnd base rates'!I$116)\n+($N752*'fnd base rates'!I$117)\n+($O752*'fnd base rates'!I$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,9)))\n*$R752","v":726.43079999999998},{"$f":"(($D752*'fnd base rates'!J$107)\n+($E752*'fnd base rates'!J$108)\n+($F752*'fnd base rates'!J$109)\n+($G752*'fnd base rates'!J$110)\n+($H752*'fnd base rates'!J$111)\n+($I752*'fnd base rates'!J$112)\n+($J752*'fnd base rates'!J$113)\n+($K752*'fnd base rates'!J$114)\n+($M752*'fnd base rates'!J$116)\n+($N752*'fnd base rates'!J$117)\n+($O752*'fnd base rates'!J$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,10)))\n*$R752","v":348.08669999999995},{"$f":"(($D752*'fnd base rates'!K$107)\n+($E752*'fnd base rates'!K$108)\n+($F752*'fnd base rates'!K$109)\n+($G752*'fnd base rates'!K$110)\n+($H752*'fnd base rates'!K$111)\n+($I752*'fnd base rates'!K$112)\n+($J752*'fnd base rates'!K$113)\n+($K752*'fnd base rates'!K$114)\n+($M752*'fnd base rates'!K$116)\n+($N752*'fnd base rates'!K$117)\n+($O752*'fnd base rates'!K$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,11)))\n*$R752","v":2641.5825967999995},{"$f":"(($D752*'fnd base rates'!L$107)\n+($E752*'fnd base rates'!L$108)\n+($F752*'fnd base rates'!L$109)\n+($G752*'fnd base rates'!L$110)\n+($H752*'fnd base rates'!L$111)\n+($I752*'fnd base rates'!L$112)\n+($J752*'fnd base rates'!L$113)\n+($K752*'fnd base rates'!L$114)\n+($M752*'fnd base rates'!L$116)\n+($N752*'fnd base rates'!L$117)\n+($O752*'fnd base rates'!L$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,12)))","v":3170.4833600000002},{"$f":"(($D752*'fnd base rates'!M$107)\n+($E752*'fnd base rates'!M$108)\n+($F752*'fnd base rates'!M$109)\n+($G752*'fnd base rates'!M$110)\n+($H752*'fnd base rates'!M$111)\n+($I752*'fnd base rates'!M$112)\n+($J752*'fnd base rates'!M$113)\n+($K752*'fnd base rates'!M$114)\n+($M752*'fnd base rates'!M$116)\n+($N752*'fnd base rates'!M$117)\n+($O752*'fnd base rates'!M$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,13)))","v":0},23797.624712559998,null,487274048,"487","274","048",1,2,23797.624712559998,11899,0,11899,null,null,null,null,null,11899,0,11899,null,null,{"$f":"BC752-BA752","v":0}]
[487,487274049,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D753","v":7},{"$f":"'fnd enro'!E753","v":0},{"$f":"'fnd enro'!F753","v":10},{"$f":"'fnd enro'!G753","v":41},{"$f":"'fnd enro'!H753","v":15},{"$f":"'fnd enro'!I753","v":0},{"$f":"'fnd enro'!J753","v":0},{"$f":"'fnd enro'!K753","v":2.5476000000000001},{"$f":"'fnd enro'!L753","v":0},{"$f":"'fnd enro'!M753","v":16},{"$f":"'fnd enro'!N753","v":1},{"$f":"'fnd enro'!O753","v":0},{"$f":"'fnd enro'!P753","v":58},{"$f":"'fnd enro'!R753","v":70},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q753)","v":8},null,{"$f":"(($D753*'fnd base rates'!C$107)\n+($E753*'fnd base rates'!C$108)\n+($F753*'fnd base rates'!C$109)\n+($G753*'fnd base rates'!C$110)\n+($H753*'fnd base rates'!C$111)\n+($I753*'fnd base rates'!C$112)\n+($J753*'fnd base rates'!C$113)\n+($K753*'fnd base rates'!C$114)\n+($M753*'fnd base rates'!C$116)\n+($N753*'fnd base rates'!C$117)\n+($O753*'fnd base rates'!C$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,3)))\n*$R753","v":45156.161521979993},{"$f":"(($D753*'fnd base rates'!D$107)\n+($E753*'fnd base rates'!D$108)\n+($F753*'fnd base rates'!D$109)\n+($G753*'fnd base rates'!D$110)\n+($H753*'fnd base rates'!D$111)\n+($I753*'fnd base rates'!D$112)\n+($J753*'fnd base rates'!D$113)\n+($K753*'fnd base rates'!D$114)\n+($M753*'fnd base rates'!D$116)\n+($N753*'fnd base rates'!D$117)\n+($O753*'fnd base rates'!D$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,4)))\n*$R753","v":80214.582899999994},{"$f":"(($D753*'fnd base rates'!E$107)\n+($E753*'fnd base rates'!E$108)\n+($F753*'fnd base rates'!E$109)\n+($G753*'fnd base rates'!E$110)\n+($H753*'fnd base rates'!E$111)\n+($I753*'fnd base rates'!E$112)\n+($J753*'fnd base rates'!E$113)\n+($K753*'fnd base rates'!E$114)\n+($M753*'fnd base rates'!E$116)\n+($N753*'fnd base rates'!E$117)\n+($O753*'fnd base rates'!E$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,5)))\n*$R753","v":503118.04778088001},{"$f":"(($D753*'fnd base rates'!F$107)\n+($E753*'fnd base rates'!F$108)\n+($F753*'fnd base rates'!F$109)\n+($G753*'fnd base rates'!F$110)\n+($H753*'fnd base rates'!F$111)\n+($I753*'fnd base rates'!F$112)\n+($J753*'fnd base rates'!F$113)\n+($K753*'fnd base rates'!F$114)\n+($M753*'fnd base rates'!F$116)\n+($N753*'fnd base rates'!F$117)\n+($O753*'fnd base rates'!F$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,6)))\n*$R753","v":89378.105267560008},{"$f":"(($D753*'fnd base rates'!G$107)\n+($E753*'fnd base rates'!G$108)\n+($F753*'fnd base rates'!G$109)\n+($G753*'fnd base rates'!G$110)\n+($H753*'fnd base rates'!G$111)\n+($I753*'fnd base rates'!G$112)\n+($J753*'fnd base rates'!G$113)\n+($K753*'fnd base rates'!G$114)\n+($M753*'fnd base rates'!G$116)\n+($N753*'fnd base rates'!G$117)\n+($O753*'fnd base rates'!G$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,7)))\n*$R753","v":22437.451575660001},{"$f":"(($D753*'fnd base rates'!H$107)\n+($E753*'fnd base rates'!H$108)\n+($F753*'fnd base rates'!H$109)\n+($G753*'fnd base rates'!H$110)\n+($H753*'fnd base rates'!H$111)\n+($I753*'fnd base rates'!H$112)\n+($J753*'fnd base rates'!H$113)\n+($K753*'fnd base rates'!H$114)\n+($M753*'fnd base rates'!H$116)\n+($N753*'fnd base rates'!H$117)\n+($O753*'fnd base rates'!H$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,8)))","v":39921.109643999996},{"$f":"(($D753*'fnd base rates'!I$107)\n+($E753*'fnd base rates'!I$108)\n+($F753*'fnd base rates'!I$109)\n+($G753*'fnd base rates'!I$110)\n+($H753*'fnd base rates'!I$111)\n+($I753*'fnd base rates'!I$112)\n+($J753*'fnd base rates'!I$113)\n+($K753*'fnd base rates'!I$114)\n+($M753*'fnd base rates'!I$116)\n+($N753*'fnd base rates'!I$117)\n+($O753*'fnd base rates'!I$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,9)))\n*$R753","v":32992.9306},{"$f":"(($D753*'fnd base rates'!J$107)\n+($E753*'fnd base rates'!J$108)\n+($F753*'fnd base rates'!J$109)\n+($G753*'fnd base rates'!J$110)\n+($H753*'fnd base rates'!J$111)\n+($I753*'fnd base rates'!J$112)\n+($J753*'fnd base rates'!J$113)\n+($K753*'fnd base rates'!J$114)\n+($M753*'fnd base rates'!J$116)\n+($N753*'fnd base rates'!J$117)\n+($O753*'fnd base rates'!J$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,10)))\n*$R753","v":55422.103999999999},{"$f":"(($D753*'fnd base rates'!K$107)\n+($E753*'fnd base rates'!K$108)\n+($F753*'fnd base rates'!K$109)\n+($G753*'fnd base rates'!K$110)\n+($H753*'fnd base rates'!K$111)\n+($I753*'fnd base rates'!K$112)\n+($J753*'fnd base rates'!K$113)\n+($K753*'fnd base rates'!K$114)\n+($M753*'fnd base rates'!K$116)\n+($N753*'fnd base rates'!K$117)\n+($O753*'fnd base rates'!K$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,11)))\n*$R753","v":86961.689894399984},{"$f":"(($D753*'fnd base rates'!L$107)\n+($E753*'fnd base rates'!L$108)\n+($F753*'fnd base rates'!L$109)\n+($G753*'fnd base rates'!L$110)\n+($H753*'fnd base rates'!L$111)\n+($I753*'fnd base rates'!L$112)\n+($J753*'fnd base rates'!L$113)\n+($K753*'fnd base rates'!L$114)\n+($M753*'fnd base rates'!L$116)\n+($N753*'fnd base rates'!L$117)\n+($O753*'fnd base rates'!L$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,12)))","v":137075.56088},{"$f":"(($D753*'fnd base rates'!M$107)\n+($E753*'fnd base rates'!M$108)\n+($F753*'fnd base rates'!M$109)\n+($G753*'fnd base rates'!M$110)\n+($H753*'fnd base rates'!M$111)\n+($I753*'fnd base rates'!M$112)\n+($J753*'fnd base rates'!M$113)\n+($K753*'fnd base rates'!M$114)\n+($M753*'fnd base rates'!M$116)\n+($N753*'fnd base rates'!M$117)\n+($O753*'fnd base rates'!M$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,13)))","v":0},1092677.7440644801,null,487274049,"487","274","049",1,70,1092677.7440644801,15610,0,15610,null,null,null,null,null,15610,0,15610,null,null,{"$f":"BC753-BA753","v":0}]
[487,487274057,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D754","v":1},{"$f":"'fnd enro'!E754","v":0},{"$f":"'fnd enro'!F754","v":3},{"$f":"'fnd enro'!G754","v":12},{"$f":"'fnd enro'!H754","v":1},{"$f":"'fnd enro'!I754","v":0},{"$f":"'fnd enro'!J754","v":0},{"$f":"'fnd enro'!K754","v":0.61760000000000004},{"$f":"'fnd enro'!L754","v":0},{"$f":"'fnd enro'!M754","v":6},{"$f":"'fnd enro'!N754","v":0},{"$f":"'fnd enro'!O754","v":0},{"$f":"'fnd enro'!P754","v":12},{"$f":"'fnd enro'!R754","v":17},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q754)","v":12},null,{"$f":"(($D754*'fnd base rates'!C$107)\n+($E754*'fnd base rates'!C$108)\n+($F754*'fnd base rates'!C$109)\n+($G754*'fnd base rates'!C$110)\n+($H754*'fnd base rates'!C$111)\n+($I754*'fnd base rates'!C$112)\n+($J754*'fnd base rates'!C$113)\n+($K754*'fnd base rates'!C$114)\n+($M754*'fnd base rates'!C$116)\n+($N754*'fnd base rates'!C$117)\n+($O754*'fnd base rates'!C$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,3)))\n*$R754","v":11032.337070479998},{"$f":"(($D754*'fnd base rates'!D$107)\n+($E754*'fnd base rates'!D$108)\n+($F754*'fnd base rates'!D$109)\n+($G754*'fnd base rates'!D$110)\n+($H754*'fnd base rates'!D$111)\n+($I754*'fnd base rates'!D$112)\n+($J754*'fnd base rates'!D$113)\n+($K754*'fnd base rates'!D$114)\n+($M754*'fnd base rates'!D$116)\n+($N754*'fnd base rates'!D$117)\n+($O754*'fnd base rates'!D$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,4)))\n*$R754","v":19712.432350000003},{"$f":"(($D754*'fnd base rates'!E$107)\n+($E754*'fnd base rates'!E$108)\n+($F754*'fnd base rates'!E$109)\n+($G754*'fnd base rates'!E$110)\n+($H754*'fnd base rates'!E$111)\n+($I754*'fnd base rates'!E$112)\n+($J754*'fnd base rates'!E$113)\n+($K754*'fnd base rates'!E$114)\n+($M754*'fnd base rates'!E$116)\n+($N754*'fnd base rates'!E$117)\n+($O754*'fnd base rates'!E$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,5)))\n*$R754","v":126233.19339687999},{"$f":"(($D754*'fnd base rates'!F$107)\n+($E754*'fnd base rates'!F$108)\n+($F754*'fnd base rates'!F$109)\n+($G754*'fnd base rates'!F$110)\n+($H754*'fnd base rates'!F$111)\n+($I754*'fnd base rates'!F$112)\n+($J754*'fnd base rates'!F$113)\n+($K754*'fnd base rates'!F$114)\n+($M754*'fnd base rates'!F$116)\n+($N754*'fnd base rates'!F$117)\n+($O754*'fnd base rates'!F$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,6)))\n*$R754","v":22386.100484559996},{"$f":"(($D754*'fnd base rates'!G$107)\n+($E754*'fnd base rates'!G$108)\n+($F754*'fnd base rates'!G$109)\n+($G754*'fnd base rates'!G$110)\n+($H754*'fnd base rates'!G$111)\n+($I754*'fnd base rates'!G$112)\n+($J754*'fnd base rates'!G$113)\n+($K754*'fnd base rates'!G$114)\n+($M754*'fnd base rates'!G$116)\n+($N754*'fnd base rates'!G$117)\n+($O754*'fnd base rates'!G$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,7)))\n*$R754","v":5549.7668501599992},{"$f":"(($D754*'fnd base rates'!H$107)\n+($E754*'fnd base rates'!H$108)\n+($F754*'fnd base rates'!H$109)\n+($G754*'fnd base rates'!H$110)\n+($H754*'fnd base rates'!H$111)\n+($I754*'fnd base rates'!H$112)\n+($J754*'fnd base rates'!H$113)\n+($K754*'fnd base rates'!H$114)\n+($M754*'fnd base rates'!H$116)\n+($N754*'fnd base rates'!H$117)\n+($O754*'fnd base rates'!H$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,8)))","v":9750.3529440000002},{"$f":"(($D754*'fnd base rates'!I$107)\n+($E754*'fnd base rates'!I$108)\n+($F754*'fnd base rates'!I$109)\n+($G754*'fnd base rates'!I$110)\n+($H754*'fnd base rates'!I$111)\n+($I754*'fnd base rates'!I$112)\n+($J754*'fnd base rates'!I$113)\n+($K754*'fnd base rates'!I$114)\n+($M754*'fnd base rates'!I$116)\n+($N754*'fnd base rates'!I$117)\n+($O754*'fnd base rates'!I$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,9)))\n*$R754","v":7957.1264999999985},{"$f":"(($D754*'fnd base rates'!J$107)\n+($E754*'fnd base rates'!J$108)\n+($F754*'fnd base rates'!J$109)\n+($G754*'fnd base rates'!J$110)\n+($H754*'fnd base rates'!J$111)\n+($I754*'fnd base rates'!J$112)\n+($J754*'fnd base rates'!J$113)\n+($K754*'fnd base rates'!J$114)\n+($M754*'fnd base rates'!J$116)\n+($N754*'fnd base rates'!J$117)\n+($O754*'fnd base rates'!J$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,10)))\n*$R754","v":13558.406349999999},{"$f":"(($D754*'fnd base rates'!K$107)\n+($E754*'fnd base rates'!K$108)\n+($F754*'fnd base rates'!K$109)\n+($G754*'fnd base rates'!K$110)\n+($H754*'fnd base rates'!K$111)\n+($I754*'fnd base rates'!K$112)\n+($J754*'fnd base rates'!K$113)\n+($K754*'fnd base rates'!K$114)\n+($M754*'fnd base rates'!K$116)\n+($N754*'fnd base rates'!K$117)\n+($O754*'fnd base rates'!K$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,11)))\n*$R754","v":21092.707924399998},{"$f":"(($D754*'fnd base rates'!L$107)\n+($E754*'fnd base rates'!L$108)\n+($F754*'fnd base rates'!L$109)\n+($G754*'fnd base rates'!L$110)\n+($H754*'fnd base rates'!L$111)\n+($I754*'fnd base rates'!L$112)\n+($J754*'fnd base rates'!L$113)\n+($K754*'fnd base rates'!L$114)\n+($M754*'fnd base rates'!L$116)\n+($N754*'fnd base rates'!L$117)\n+($O754*'fnd base rates'!L$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,12)))","v":33418.706879999998},{"$f":"(($D754*'fnd base rates'!M$107)\n+($E754*'fnd base rates'!M$108)\n+($F754*'fnd base rates'!M$109)\n+($G754*'fnd base rates'!M$110)\n+($H754*'fnd base rates'!M$111)\n+($I754*'fnd base rates'!M$112)\n+($J754*'fnd base rates'!M$113)\n+($K754*'fnd base rates'!M$114)\n+($M754*'fnd base rates'!M$116)\n+($N754*'fnd base rates'!M$117)\n+($O754*'fnd base rates'!M$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,13)))","v":0},270691.13075047999,null,487274057,"487","274","057",1,17,270691.13075047999,15923,0,15923,null,null,null,null,null,15923,0,15923,null,null,{"$f":"BC754-BA754","v":0}]
[487,487274093,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D755","v":0},{"$f":"'fnd enro'!E755","v":0},{"$f":"'fnd enro'!F755","v":5},{"$f":"'fnd enro'!G755","v":41},{"$f":"'fnd enro'!H755","v":5},{"$f":"'fnd enro'!I755","v":0},{"$f":"'fnd enro'!J755","v":0},{"$f":"'fnd enro'!K755","v":1.9685999999999999},{"$f":"'fnd enro'!L755","v":0},{"$f":"'fnd enro'!M755","v":13},{"$f":"'fnd enro'!N755","v":0},{"$f":"'fnd enro'!O755","v":0},{"$f":"'fnd enro'!P755","v":39},{"$f":"'fnd enro'!R755","v":51},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q755)","v":11},null,{"$f":"(($D755*'fnd base rates'!C$107)\n+($E755*'fnd base rates'!C$108)\n+($F755*'fnd base rates'!C$109)\n+($G755*'fnd base rates'!C$110)\n+($H755*'fnd base rates'!C$111)\n+($I755*'fnd base rates'!C$112)\n+($J755*'fnd base rates'!C$113)\n+($K755*'fnd base rates'!C$114)\n+($M755*'fnd base rates'!C$116)\n+($N755*'fnd base rates'!C$117)\n+($O755*'fnd base rates'!C$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,3)))\n*$R755","v":33692.25702153},{"$f":"(($D755*'fnd base rates'!D$107)\n+($E755*'fnd base rates'!D$108)\n+($F755*'fnd base rates'!D$109)\n+($G755*'fnd base rates'!D$110)\n+($H755*'fnd base rates'!D$111)\n+($I755*'fnd base rates'!D$112)\n+($J755*'fnd base rates'!D$113)\n+($K755*'fnd base rates'!D$114)\n+($M755*'fnd base rates'!D$116)\n+($N755*'fnd base rates'!D$117)\n+($O755*'fnd base rates'!D$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,4)))\n*$R755","v":59893.784799999994},{"$f":"(($D755*'fnd base rates'!E$107)\n+($E755*'fnd base rates'!E$108)\n+($F755*'fnd base rates'!E$109)\n+($G755*'fnd base rates'!E$110)\n+($H755*'fnd base rates'!E$111)\n+($I755*'fnd base rates'!E$112)\n+($J755*'fnd base rates'!E$113)\n+($K755*'fnd base rates'!E$114)\n+($M755*'fnd base rates'!E$116)\n+($N755*'fnd base rates'!E$117)\n+($O755*'fnd base rates'!E$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,5)))\n*$R755","v":382687.06993067998},{"$f":"(($D755*'fnd base rates'!F$107)\n+($E755*'fnd base rates'!F$108)\n+($F755*'fnd base rates'!F$109)\n+($G755*'fnd base rates'!F$110)\n+($H755*'fnd base rates'!F$111)\n+($I755*'fnd base rates'!F$112)\n+($J755*'fnd base rates'!F$113)\n+($K755*'fnd base rates'!F$114)\n+($M755*'fnd base rates'!F$116)\n+($N755*'fnd base rates'!F$117)\n+($O755*'fnd base rates'!F$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,6)))\n*$R755","v":68217.014247659987},{"$f":"(($D755*'fnd base rates'!G$107)\n+($E755*'fnd base rates'!G$108)\n+($F755*'fnd base rates'!G$109)\n+($G755*'fnd base rates'!G$110)\n+($H755*'fnd base rates'!G$111)\n+($I755*'fnd base rates'!G$112)\n+($J755*'fnd base rates'!G$113)\n+($K755*'fnd base rates'!G$114)\n+($M755*'fnd base rates'!G$116)\n+($N755*'fnd base rates'!G$117)\n+($O755*'fnd base rates'!G$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,7)))\n*$R755","v":16911.26743801},{"$f":"(($D755*'fnd base rates'!H$107)\n+($E755*'fnd base rates'!H$108)\n+($F755*'fnd base rates'!H$109)\n+($G755*'fnd base rates'!H$110)\n+($H755*'fnd base rates'!H$111)\n+($I755*'fnd base rates'!H$112)\n+($J755*'fnd base rates'!H$113)\n+($K755*'fnd base rates'!H$114)\n+($M755*'fnd base rates'!H$116)\n+($N755*'fnd base rates'!H$117)\n+($O755*'fnd base rates'!H$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,8)))","v":29460.615633999998},{"$f":"(($D755*'fnd base rates'!I$107)\n+($E755*'fnd base rates'!I$108)\n+($F755*'fnd base rates'!I$109)\n+($G755*'fnd base rates'!I$110)\n+($H755*'fnd base rates'!I$111)\n+($I755*'fnd base rates'!I$112)\n+($J755*'fnd base rates'!I$113)\n+($K755*'fnd base rates'!I$114)\n+($M755*'fnd base rates'!I$116)\n+($N755*'fnd base rates'!I$117)\n+($O755*'fnd base rates'!I$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,9)))\n*$R755","v":24264.493599999998},{"$f":"(($D755*'fnd base rates'!J$107)\n+($E755*'fnd base rates'!J$108)\n+($F755*'fnd base rates'!J$109)\n+($G755*'fnd base rates'!J$110)\n+($H755*'fnd base rates'!J$111)\n+($I755*'fnd base rates'!J$112)\n+($J755*'fnd base rates'!J$113)\n+($K755*'fnd base rates'!J$114)\n+($M755*'fnd base rates'!J$116)\n+($N755*'fnd base rates'!J$117)\n+($O755*'fnd base rates'!J$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,10)))\n*$R755","v":42266.359499999999},{"$f":"(($D755*'fnd base rates'!K$107)\n+($E755*'fnd base rates'!K$108)\n+($F755*'fnd base rates'!K$109)\n+($G755*'fnd base rates'!K$110)\n+($H755*'fnd base rates'!K$111)\n+($I755*'fnd base rates'!K$112)\n+($J755*'fnd base rates'!K$113)\n+($K755*'fnd base rates'!K$114)\n+($M755*'fnd base rates'!K$116)\n+($N755*'fnd base rates'!K$117)\n+($O755*'fnd base rates'!K$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,11)))\n*$R755","v":63790.895593399997},{"$f":"(($D755*'fnd base rates'!L$107)\n+($E755*'fnd base rates'!L$108)\n+($F755*'fnd base rates'!L$109)\n+($G755*'fnd base rates'!L$110)\n+($H755*'fnd base rates'!L$111)\n+($I755*'fnd base rates'!L$112)\n+($J755*'fnd base rates'!L$113)\n+($K755*'fnd base rates'!L$114)\n+($M755*'fnd base rates'!L$116)\n+($N755*'fnd base rates'!L$117)\n+($O755*'fnd base rates'!L$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,12)))","v":102099.66068},{"$f":"(($D755*'fnd base rates'!M$107)\n+($E755*'fnd base rates'!M$108)\n+($F755*'fnd base rates'!M$109)\n+($G755*'fnd base rates'!M$110)\n+($H755*'fnd base rates'!M$111)\n+($I755*'fnd base rates'!M$112)\n+($J755*'fnd base rates'!M$113)\n+($K755*'fnd base rates'!M$114)\n+($M755*'fnd base rates'!M$116)\n+($N755*'fnd base rates'!M$117)\n+($O755*'fnd base rates'!M$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,13)))","v":0},823283.41844527994,null,487274093,"487","274","093",1,51,823283.41844527994,16143,0,16143,null,null,null,null,null,16143,0,16143,null,null,{"$f":"BC755-BA755","v":0}]
[487,487274103,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D756","v":0},{"$f":"'fnd enro'!E756","v":0},{"$f":"'fnd enro'!F756","v":0},{"$f":"'fnd enro'!G756","v":1},{"$f":"'fnd enro'!H756","v":0},{"$f":"'fnd enro'!I756","v":0},{"$f":"'fnd enro'!J756","v":0},{"$f":"'fnd enro'!K756","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L756","v":0},{"$f":"'fnd enro'!M756","v":0},{"$f":"'fnd enro'!N756","v":0},{"$f":"'fnd enro'!O756","v":0},{"$f":"'fnd enro'!P756","v":1},{"$f":"'fnd enro'!R756","v":1},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q756)","v":10},null,{"$f":"(($D756*'fnd base rates'!C$107)\n+($E756*'fnd base rates'!C$108)\n+($F756*'fnd base rates'!C$109)\n+($G756*'fnd base rates'!C$110)\n+($H756*'fnd base rates'!C$111)\n+($I756*'fnd base rates'!C$112)\n+($J756*'fnd base rates'!C$113)\n+($K756*'fnd base rates'!C$114)\n+($M756*'fnd base rates'!C$116)\n+($N756*'fnd base rates'!C$117)\n+($O756*'fnd base rates'!C$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,3)))\n*$R756","v":649.63877002999993},{"$f":"(($D756*'fnd base rates'!D$107)\n+($E756*'fnd base rates'!D$108)\n+($F756*'fnd base rates'!D$109)\n+($G756*'fnd base rates'!D$110)\n+($H756*'fnd base rates'!D$111)\n+($I756*'fnd base rates'!D$112)\n+($J756*'fnd base rates'!D$113)\n+($K756*'fnd base rates'!D$114)\n+($M756*'fnd base rates'!D$116)\n+($N756*'fnd base rates'!D$117)\n+($O756*'fnd base rates'!D$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,4)))\n*$R756","v":1203.6284000000001},{"$f":"(($D756*'fnd base rates'!E$107)\n+($E756*'fnd base rates'!E$108)\n+($F756*'fnd base rates'!E$109)\n+($G756*'fnd base rates'!E$110)\n+($H756*'fnd base rates'!E$111)\n+($I756*'fnd base rates'!E$112)\n+($J756*'fnd base rates'!E$113)\n+($K756*'fnd base rates'!E$114)\n+($M756*'fnd base rates'!E$116)\n+($N756*'fnd base rates'!E$117)\n+($O756*'fnd base rates'!E$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,5)))\n*$R756","v":7964.0582466800006},{"$f":"(($D756*'fnd base rates'!F$107)\n+($E756*'fnd base rates'!F$108)\n+($F756*'fnd base rates'!F$109)\n+($G756*'fnd base rates'!F$110)\n+($H756*'fnd base rates'!F$111)\n+($I756*'fnd base rates'!F$112)\n+($J756*'fnd base rates'!F$113)\n+($K756*'fnd base rates'!F$114)\n+($M756*'fnd base rates'!F$116)\n+($N756*'fnd base rates'!F$117)\n+($O756*'fnd base rates'!F$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,6)))\n*$R756","v":1316.05596466},{"$f":"(($D756*'fnd base rates'!G$107)\n+($E756*'fnd base rates'!G$108)\n+($F756*'fnd base rates'!G$109)\n+($G756*'fnd base rates'!G$110)\n+($H756*'fnd base rates'!G$111)\n+($I756*'fnd base rates'!G$112)\n+($J756*'fnd base rates'!G$113)\n+($K756*'fnd base rates'!G$114)\n+($M756*'fnd base rates'!G$116)\n+($N756*'fnd base rates'!G$117)\n+($O756*'fnd base rates'!G$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,7)))\n*$R756","v":353.17526250999998},{"$f":"(($D756*'fnd base rates'!H$107)\n+($E756*'fnd base rates'!H$108)\n+($F756*'fnd base rates'!H$109)\n+($G756*'fnd base rates'!H$110)\n+($H756*'fnd base rates'!H$111)\n+($I756*'fnd base rates'!H$112)\n+($J756*'fnd base rates'!H$113)\n+($K756*'fnd base rates'!H$114)\n+($M756*'fnd base rates'!H$116)\n+($N756*'fnd base rates'!H$117)\n+($O756*'fnd base rates'!H$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D756*'fnd base rates'!I$107)\n+($E756*'fnd base rates'!I$108)\n+($F756*'fnd base rates'!I$109)\n+($G756*'fnd base rates'!I$110)\n+($H756*'fnd base rates'!I$111)\n+($I756*'fnd base rates'!I$112)\n+($J756*'fnd base rates'!I$113)\n+($K756*'fnd base rates'!I$114)\n+($M756*'fnd base rates'!I$116)\n+($N756*'fnd base rates'!I$117)\n+($O756*'fnd base rates'!I$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,9)))\n*$R756","v":479.91950000000003},{"$f":"(($D756*'fnd base rates'!J$107)\n+($E756*'fnd base rates'!J$108)\n+($F756*'fnd base rates'!J$109)\n+($G756*'fnd base rates'!J$110)\n+($H756*'fnd base rates'!J$111)\n+($I756*'fnd base rates'!J$112)\n+($J756*'fnd base rates'!J$113)\n+($K756*'fnd base rates'!J$114)\n+($M756*'fnd base rates'!J$116)\n+($N756*'fnd base rates'!J$117)\n+($O756*'fnd base rates'!J$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,10)))\n*$R756","v":975.04155000000003},{"$f":"(($D756*'fnd base rates'!K$107)\n+($E756*'fnd base rates'!K$108)\n+($F756*'fnd base rates'!K$109)\n+($G756*'fnd base rates'!K$110)\n+($H756*'fnd base rates'!K$111)\n+($I756*'fnd base rates'!K$112)\n+($J756*'fnd base rates'!K$113)\n+($K756*'fnd base rates'!K$114)\n+($M756*'fnd base rates'!K$116)\n+($N756*'fnd base rates'!K$117)\n+($O756*'fnd base rates'!K$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,11)))\n*$R756","v":1160.7214233999998},{"$f":"(($D756*'fnd base rates'!L$107)\n+($E756*'fnd base rates'!L$108)\n+($F756*'fnd base rates'!L$109)\n+($G756*'fnd base rates'!L$110)\n+($H756*'fnd base rates'!L$111)\n+($I756*'fnd base rates'!L$112)\n+($J756*'fnd base rates'!L$113)\n+($K756*'fnd base rates'!L$114)\n+($M756*'fnd base rates'!L$116)\n+($N756*'fnd base rates'!L$117)\n+($O756*'fnd base rates'!L$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,12)))","v":2039.5566800000001},{"$f":"(($D756*'fnd base rates'!M$107)\n+($E756*'fnd base rates'!M$108)\n+($F756*'fnd base rates'!M$109)\n+($G756*'fnd base rates'!M$110)\n+($H756*'fnd base rates'!M$111)\n+($I756*'fnd base rates'!M$112)\n+($J756*'fnd base rates'!M$113)\n+($K756*'fnd base rates'!M$114)\n+($M756*'fnd base rates'!M$116)\n+($N756*'fnd base rates'!M$117)\n+($O756*'fnd base rates'!M$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,13)))","v":0},16692.51473128,null,487274103,"487","274","103",1,1,16692.51473128,16693,0,16693,null,null,null,null,null,16693,0,16693,null,null,{"$f":"BC756-BA756","v":0}]
[487,487274128,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D757","v":1},{"$f":"'fnd enro'!E757","v":0},{"$f":"'fnd enro'!F757","v":0},{"$f":"'fnd enro'!G757","v":2},{"$f":"'fnd enro'!H757","v":1},{"$f":"'fnd enro'!I757","v":0},{"$f":"'fnd enro'!J757","v":0},{"$f":"'fnd enro'!K757","v":0.1158},{"$f":"'fnd enro'!L757","v":0},{"$f":"'fnd enro'!M757","v":1},{"$f":"'fnd enro'!N757","v":0},{"$f":"'fnd enro'!O757","v":0},{"$f":"'fnd enro'!P757","v":0},{"$f":"'fnd enro'!R757","v":4},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q757)","v":10},null,{"$f":"(($D757*'fnd base rates'!C$107)\n+($E757*'fnd base rates'!C$108)\n+($F757*'fnd base rates'!C$109)\n+($G757*'fnd base rates'!C$110)\n+($H757*'fnd base rates'!C$111)\n+($I757*'fnd base rates'!C$112)\n+($J757*'fnd base rates'!C$113)\n+($K757*'fnd base rates'!C$114)\n+($M757*'fnd base rates'!C$116)\n+($N757*'fnd base rates'!C$117)\n+($O757*'fnd base rates'!C$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,3)))\n*$R757","v":2028.0835100899999},{"$f":"(($D757*'fnd base rates'!D$107)\n+($E757*'fnd base rates'!D$108)\n+($F757*'fnd base rates'!D$109)\n+($G757*'fnd base rates'!D$110)\n+($H757*'fnd base rates'!D$111)\n+($I757*'fnd base rates'!D$112)\n+($J757*'fnd base rates'!D$113)\n+($K757*'fnd base rates'!D$114)\n+($M757*'fnd base rates'!D$116)\n+($N757*'fnd base rates'!D$117)\n+($O757*'fnd base rates'!D$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,4)))\n*$R757","v":3011.8034499999999},{"$f":"(($D757*'fnd base rates'!E$107)\n+($E757*'fnd base rates'!E$108)\n+($F757*'fnd base rates'!E$109)\n+($G757*'fnd base rates'!E$110)\n+($H757*'fnd base rates'!E$111)\n+($I757*'fnd base rates'!E$112)\n+($J757*'fnd base rates'!E$113)\n+($K757*'fnd base rates'!E$114)\n+($M757*'fnd base rates'!E$116)\n+($N757*'fnd base rates'!E$117)\n+($O757*'fnd base rates'!E$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,5)))\n*$R757","v":14995.222590039999},{"$f":"(($D757*'fnd base rates'!F$107)\n+($E757*'fnd base rates'!F$108)\n+($F757*'fnd base rates'!F$109)\n+($G757*'fnd base rates'!F$110)\n+($H757*'fnd base rates'!F$111)\n+($I757*'fnd base rates'!F$112)\n+($J757*'fnd base rates'!F$113)\n+($K757*'fnd base rates'!F$114)\n+($M757*'fnd base rates'!F$116)\n+($N757*'fnd base rates'!F$117)\n+($O757*'fnd base rates'!F$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,6)))\n*$R757","v":4343.5924439800001},{"$f":"(($D757*'fnd base rates'!G$107)\n+($E757*'fnd base rates'!G$108)\n+($F757*'fnd base rates'!G$109)\n+($G757*'fnd base rates'!G$110)\n+($H757*'fnd base rates'!G$111)\n+($I757*'fnd base rates'!G$112)\n+($J757*'fnd base rates'!G$113)\n+($K757*'fnd base rates'!G$114)\n+($M757*'fnd base rates'!G$116)\n+($N757*'fnd base rates'!G$117)\n+($O757*'fnd base rates'!G$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,7)))\n*$R757","v":635.08873753},{"$f":"(($D757*'fnd base rates'!H$107)\n+($E757*'fnd base rates'!H$108)\n+($F757*'fnd base rates'!H$109)\n+($G757*'fnd base rates'!H$110)\n+($H757*'fnd base rates'!H$111)\n+($I757*'fnd base rates'!H$112)\n+($J757*'fnd base rates'!H$113)\n+($K757*'fnd base rates'!H$114)\n+($M757*'fnd base rates'!H$116)\n+($N757*'fnd base rates'!H$117)\n+($O757*'fnd base rates'!H$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,8)))","v":1950.616802},{"$f":"(($D757*'fnd base rates'!I$107)\n+($E757*'fnd base rates'!I$108)\n+($F757*'fnd base rates'!I$109)\n+($G757*'fnd base rates'!I$110)\n+($H757*'fnd base rates'!I$111)\n+($I757*'fnd base rates'!I$112)\n+($J757*'fnd base rates'!I$113)\n+($K757*'fnd base rates'!I$114)\n+($M757*'fnd base rates'!I$116)\n+($N757*'fnd base rates'!I$117)\n+($O757*'fnd base rates'!I$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,9)))\n*$R757","v":1270.6525499999998},{"$f":"(($D757*'fnd base rates'!J$107)\n+($E757*'fnd base rates'!J$108)\n+($F757*'fnd base rates'!J$109)\n+($G757*'fnd base rates'!J$110)\n+($H757*'fnd base rates'!J$111)\n+($I757*'fnd base rates'!J$112)\n+($J757*'fnd base rates'!J$113)\n+($K757*'fnd base rates'!J$114)\n+($M757*'fnd base rates'!J$116)\n+($N757*'fnd base rates'!J$117)\n+($O757*'fnd base rates'!J$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,10)))\n*$R757","v":664.13304999999991},{"$f":"(($D757*'fnd base rates'!K$107)\n+($E757*'fnd base rates'!K$108)\n+($F757*'fnd base rates'!K$109)\n+($G757*'fnd base rates'!K$110)\n+($H757*'fnd base rates'!K$111)\n+($I757*'fnd base rates'!K$112)\n+($J757*'fnd base rates'!K$113)\n+($K757*'fnd base rates'!K$114)\n+($M757*'fnd base rates'!K$116)\n+($N757*'fnd base rates'!K$117)\n+($O757*'fnd base rates'!K$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,11)))\n*$R757","v":4402.6306701999993},{"$f":"(($D757*'fnd base rates'!L$107)\n+($E757*'fnd base rates'!L$108)\n+($F757*'fnd base rates'!L$109)\n+($G757*'fnd base rates'!L$110)\n+($H757*'fnd base rates'!L$111)\n+($I757*'fnd base rates'!L$112)\n+($J757*'fnd base rates'!L$113)\n+($K757*'fnd base rates'!L$114)\n+($M757*'fnd base rates'!L$116)\n+($N757*'fnd base rates'!L$117)\n+($O757*'fnd base rates'!L$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,12)))","v":5334.550040000001},{"$f":"(($D757*'fnd base rates'!M$107)\n+($E757*'fnd base rates'!M$108)\n+($F757*'fnd base rates'!M$109)\n+($G757*'fnd base rates'!M$110)\n+($H757*'fnd base rates'!M$111)\n+($I757*'fnd base rates'!M$112)\n+($J757*'fnd base rates'!M$113)\n+($K757*'fnd base rates'!M$114)\n+($M757*'fnd base rates'!M$116)\n+($N757*'fnd base rates'!M$117)\n+($O757*'fnd base rates'!M$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,13)))","v":0},38636.373843840003,null,487274128,"487","274","128",1,4,38636.373843840003,9659,0,9659,null,null,null,null,null,9659,0,9659,null,null,{"$f":"BC757-BA757","v":0}]
[487,487274149,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D758","v":0},{"$f":"'fnd enro'!E758","v":0},{"$f":"'fnd enro'!F758","v":0},{"$f":"'fnd enro'!G758","v":1},{"$f":"'fnd enro'!H758","v":2},{"$f":"'fnd enro'!I758","v":0},{"$f":"'fnd enro'!J758","v":0},{"$f":"'fnd enro'!K758","v":0.1158},{"$f":"'fnd enro'!L758","v":0},{"$f":"'fnd enro'!M758","v":0},{"$f":"'fnd enro'!N758","v":0},{"$f":"'fnd enro'!O758","v":0},{"$f":"'fnd enro'!P758","v":2},{"$f":"'fnd enro'!R758","v":3},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q758)","v":12},null,{"$f":"(($D758*'fnd base rates'!C$107)\n+($E758*'fnd base rates'!C$108)\n+($F758*'fnd base rates'!C$109)\n+($G758*'fnd base rates'!C$110)\n+($H758*'fnd base rates'!C$111)\n+($I758*'fnd base rates'!C$112)\n+($J758*'fnd base rates'!C$113)\n+($K758*'fnd base rates'!C$114)\n+($M758*'fnd base rates'!C$116)\n+($N758*'fnd base rates'!C$117)\n+($O758*'fnd base rates'!C$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,3)))\n*$R758","v":1883.4113600899998},{"$f":"(($D758*'fnd base rates'!D$107)\n+($E758*'fnd base rates'!D$108)\n+($F758*'fnd base rates'!D$109)\n+($G758*'fnd base rates'!D$110)\n+($H758*'fnd base rates'!D$111)\n+($I758*'fnd base rates'!D$112)\n+($J758*'fnd base rates'!D$113)\n+($K758*'fnd base rates'!D$114)\n+($M758*'fnd base rates'!D$116)\n+($N758*'fnd base rates'!D$117)\n+($O758*'fnd base rates'!D$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,4)))\n*$R758","v":3300.4409000000001},{"$f":"(($D758*'fnd base rates'!E$107)\n+($E758*'fnd base rates'!E$108)\n+($F758*'fnd base rates'!E$109)\n+($G758*'fnd base rates'!E$110)\n+($H758*'fnd base rates'!E$111)\n+($I758*'fnd base rates'!E$112)\n+($J758*'fnd base rates'!E$113)\n+($K758*'fnd base rates'!E$114)\n+($M758*'fnd base rates'!E$116)\n+($N758*'fnd base rates'!E$117)\n+($O758*'fnd base rates'!E$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,5)))\n*$R758","v":19973.609340039995},{"$f":"(($D758*'fnd base rates'!F$107)\n+($E758*'fnd base rates'!F$108)\n+($F758*'fnd base rates'!F$109)\n+($G758*'fnd base rates'!F$110)\n+($H758*'fnd base rates'!F$111)\n+($I758*'fnd base rates'!F$112)\n+($J758*'fnd base rates'!F$113)\n+($K758*'fnd base rates'!F$114)\n+($M758*'fnd base rates'!F$116)\n+($N758*'fnd base rates'!F$117)\n+($O758*'fnd base rates'!F$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,6)))\n*$R758","v":3416.3001939800001},{"$f":"(($D758*'fnd base rates'!G$107)\n+($E758*'fnd base rates'!G$108)\n+($F758*'fnd base rates'!G$109)\n+($G758*'fnd base rates'!G$110)\n+($H758*'fnd base rates'!G$111)\n+($I758*'fnd base rates'!G$112)\n+($J758*'fnd base rates'!G$113)\n+($K758*'fnd base rates'!G$114)\n+($M758*'fnd base rates'!G$116)\n+($N758*'fnd base rates'!G$117)\n+($O758*'fnd base rates'!G$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,7)))\n*$R758","v":937.11413752999999},{"$f":"(($D758*'fnd base rates'!H$107)\n+($E758*'fnd base rates'!H$108)\n+($F758*'fnd base rates'!H$109)\n+($G758*'fnd base rates'!H$110)\n+($H758*'fnd base rates'!H$111)\n+($I758*'fnd base rates'!H$112)\n+($J758*'fnd base rates'!H$113)\n+($K758*'fnd base rates'!H$114)\n+($M758*'fnd base rates'!H$116)\n+($N758*'fnd base rates'!H$117)\n+($O758*'fnd base rates'!H$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,8)))","v":1630.7968020000001},{"$f":"(($D758*'fnd base rates'!I$107)\n+($E758*'fnd base rates'!I$108)\n+($F758*'fnd base rates'!I$109)\n+($G758*'fnd base rates'!I$110)\n+($H758*'fnd base rates'!I$111)\n+($I758*'fnd base rates'!I$112)\n+($J758*'fnd base rates'!I$113)\n+($K758*'fnd base rates'!I$114)\n+($M758*'fnd base rates'!I$116)\n+($N758*'fnd base rates'!I$117)\n+($O758*'fnd base rates'!I$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,9)))\n*$R758","v":1435.9288499999998},{"$f":"(($D758*'fnd base rates'!J$107)\n+($E758*'fnd base rates'!J$108)\n+($F758*'fnd base rates'!J$109)\n+($G758*'fnd base rates'!J$110)\n+($H758*'fnd base rates'!J$111)\n+($I758*'fnd base rates'!J$112)\n+($J758*'fnd base rates'!J$113)\n+($K758*'fnd base rates'!J$114)\n+($M758*'fnd base rates'!J$116)\n+($N758*'fnd base rates'!J$117)\n+($O758*'fnd base rates'!J$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,10)))\n*$R758","v":2491.0871000000002},{"$f":"(($D758*'fnd base rates'!K$107)\n+($E758*'fnd base rates'!K$108)\n+($F758*'fnd base rates'!K$109)\n+($G758*'fnd base rates'!K$110)\n+($H758*'fnd base rates'!K$111)\n+($I758*'fnd base rates'!K$112)\n+($J758*'fnd base rates'!K$113)\n+($K758*'fnd base rates'!K$114)\n+($M758*'fnd base rates'!K$116)\n+($N758*'fnd base rates'!K$117)\n+($O758*'fnd base rates'!K$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,11)))\n*$R758","v":3655.0787701999993},{"$f":"(($D758*'fnd base rates'!L$107)\n+($E758*'fnd base rates'!L$108)\n+($F758*'fnd base rates'!L$109)\n+($G758*'fnd base rates'!L$110)\n+($H758*'fnd base rates'!L$111)\n+($I758*'fnd base rates'!L$112)\n+($J758*'fnd base rates'!L$113)\n+($K758*'fnd base rates'!L$114)\n+($M758*'fnd base rates'!L$116)\n+($N758*'fnd base rates'!L$117)\n+($O758*'fnd base rates'!L$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,12)))","v":5786.6700400000009},{"$f":"(($D758*'fnd base rates'!M$107)\n+($E758*'fnd base rates'!M$108)\n+($F758*'fnd base rates'!M$109)\n+($G758*'fnd base rates'!M$110)\n+($H758*'fnd base rates'!M$111)\n+($I758*'fnd base rates'!M$112)\n+($J758*'fnd base rates'!M$113)\n+($K758*'fnd base rates'!M$114)\n+($M758*'fnd base rates'!M$116)\n+($N758*'fnd base rates'!M$117)\n+($O758*'fnd base rates'!M$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,13)))","v":0},44510.43749384,null,487274149,"487","274","149",1,3,44510.43749384,14837,0,14837,null,null,null,null,null,14837,0,14837,null,null,{"$f":"BC758-BA758","v":0}]
[487,487274160,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D759","v":0},{"$f":"'fnd enro'!E759","v":0},{"$f":"'fnd enro'!F759","v":0},{"$f":"'fnd enro'!G759","v":1},{"$f":"'fnd enro'!H759","v":0},{"$f":"'fnd enro'!I759","v":0},{"$f":"'fnd enro'!J759","v":0},{"$f":"'fnd enro'!K759","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L759","v":0},{"$f":"'fnd enro'!M759","v":0},{"$f":"'fnd enro'!N759","v":0},{"$f":"'fnd enro'!O759","v":0},{"$f":"'fnd enro'!P759","v":1},{"$f":"'fnd enro'!R759","v":1},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q759)","v":11},null,{"$f":"(($D759*'fnd base rates'!C$107)\n+($E759*'fnd base rates'!C$108)\n+($F759*'fnd base rates'!C$109)\n+($G759*'fnd base rates'!C$110)\n+($H759*'fnd base rates'!C$111)\n+($I759*'fnd base rates'!C$112)\n+($J759*'fnd base rates'!C$113)\n+($K759*'fnd base rates'!C$114)\n+($M759*'fnd base rates'!C$116)\n+($N759*'fnd base rates'!C$117)\n+($O759*'fnd base rates'!C$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,3)))\n*$R759","v":654.18582003000006},{"$f":"(($D759*'fnd base rates'!D$107)\n+($E759*'fnd base rates'!D$108)\n+($F759*'fnd base rates'!D$109)\n+($G759*'fnd base rates'!D$110)\n+($H759*'fnd base rates'!D$111)\n+($I759*'fnd base rates'!D$112)\n+($J759*'fnd base rates'!D$113)\n+($K759*'fnd base rates'!D$114)\n+($M759*'fnd base rates'!D$116)\n+($N759*'fnd base rates'!D$117)\n+($O759*'fnd base rates'!D$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,4)))\n*$R759","v":1225.1292999999998},{"$f":"(($D759*'fnd base rates'!E$107)\n+($E759*'fnd base rates'!E$108)\n+($F759*'fnd base rates'!E$109)\n+($G759*'fnd base rates'!E$110)\n+($H759*'fnd base rates'!E$111)\n+($I759*'fnd base rates'!E$112)\n+($J759*'fnd base rates'!E$113)\n+($K759*'fnd base rates'!E$114)\n+($M759*'fnd base rates'!E$116)\n+($N759*'fnd base rates'!E$117)\n+($O759*'fnd base rates'!E$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,5)))\n*$R759","v":8174.0243466800002},{"$f":"(($D759*'fnd base rates'!F$107)\n+($E759*'fnd base rates'!F$108)\n+($F759*'fnd base rates'!F$109)\n+($G759*'fnd base rates'!F$110)\n+($H759*'fnd base rates'!F$111)\n+($I759*'fnd base rates'!F$112)\n+($J759*'fnd base rates'!F$113)\n+($K759*'fnd base rates'!F$114)\n+($M759*'fnd base rates'!F$116)\n+($N759*'fnd base rates'!F$117)\n+($O759*'fnd base rates'!F$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,6)))\n*$R759","v":1316.05596466},{"$f":"(($D759*'fnd base rates'!G$107)\n+($E759*'fnd base rates'!G$108)\n+($F759*'fnd base rates'!G$109)\n+($G759*'fnd base rates'!G$110)\n+($H759*'fnd base rates'!G$111)\n+($I759*'fnd base rates'!G$112)\n+($J759*'fnd base rates'!G$113)\n+($K759*'fnd base rates'!G$114)\n+($M759*'fnd base rates'!G$116)\n+($N759*'fnd base rates'!G$117)\n+($O759*'fnd base rates'!G$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,7)))\n*$R759","v":363.36656250999994},{"$f":"(($D759*'fnd base rates'!H$107)\n+($E759*'fnd base rates'!H$108)\n+($F759*'fnd base rates'!H$109)\n+($G759*'fnd base rates'!H$110)\n+($H759*'fnd base rates'!H$111)\n+($I759*'fnd base rates'!H$112)\n+($J759*'fnd base rates'!H$113)\n+($K759*'fnd base rates'!H$114)\n+($M759*'fnd base rates'!H$116)\n+($N759*'fnd base rates'!H$117)\n+($O759*'fnd base rates'!H$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,8)))","v":552.19893400000001},{"$f":"(($D759*'fnd base rates'!I$107)\n+($E759*'fnd base rates'!I$108)\n+($F759*'fnd base rates'!I$109)\n+($G759*'fnd base rates'!I$110)\n+($H759*'fnd base rates'!I$111)\n+($I759*'fnd base rates'!I$112)\n+($J759*'fnd base rates'!I$113)\n+($K759*'fnd base rates'!I$114)\n+($M759*'fnd base rates'!I$116)\n+($N759*'fnd base rates'!I$117)\n+($O759*'fnd base rates'!I$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,9)))\n*$R759","v":488.4228},{"$f":"(($D759*'fnd base rates'!J$107)\n+($E759*'fnd base rates'!J$108)\n+($F759*'fnd base rates'!J$109)\n+($G759*'fnd base rates'!J$110)\n+($H759*'fnd base rates'!J$111)\n+($I759*'fnd base rates'!J$112)\n+($J759*'fnd base rates'!J$113)\n+($K759*'fnd base rates'!J$114)\n+($M759*'fnd base rates'!J$116)\n+($N759*'fnd base rates'!J$117)\n+($O759*'fnd base rates'!J$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,10)))\n*$R759","v":1019.2249499999998},{"$f":"(($D759*'fnd base rates'!K$107)\n+($E759*'fnd base rates'!K$108)\n+($F759*'fnd base rates'!K$109)\n+($G759*'fnd base rates'!K$110)\n+($H759*'fnd base rates'!K$111)\n+($I759*'fnd base rates'!K$112)\n+($J759*'fnd base rates'!K$113)\n+($K759*'fnd base rates'!K$114)\n+($M759*'fnd base rates'!K$116)\n+($N759*'fnd base rates'!K$117)\n+($O759*'fnd base rates'!K$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,11)))\n*$R759","v":1160.7214233999998},{"$f":"(($D759*'fnd base rates'!L$107)\n+($E759*'fnd base rates'!L$108)\n+($F759*'fnd base rates'!L$109)\n+($G759*'fnd base rates'!L$110)\n+($H759*'fnd base rates'!L$111)\n+($I759*'fnd base rates'!L$112)\n+($J759*'fnd base rates'!L$113)\n+($K759*'fnd base rates'!L$114)\n+($M759*'fnd base rates'!L$116)\n+($N759*'fnd base rates'!L$117)\n+($O759*'fnd base rates'!L$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,12)))","v":2071.7466800000002},{"$f":"(($D759*'fnd base rates'!M$107)\n+($E759*'fnd base rates'!M$108)\n+($F759*'fnd base rates'!M$109)\n+($G759*'fnd base rates'!M$110)\n+($H759*'fnd base rates'!M$111)\n+($I759*'fnd base rates'!M$112)\n+($J759*'fnd base rates'!M$113)\n+($K759*'fnd base rates'!M$114)\n+($M759*'fnd base rates'!M$116)\n+($N759*'fnd base rates'!M$117)\n+($O759*'fnd base rates'!M$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,13)))","v":0},17025.07678128,null,487274160,"487","274","160",1,1,17025.07678128,17025,0,17025,null,null,null,null,null,17025,0,17025,null,null,{"$f":"BC759-BA759","v":0}]
[487,487274163,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D760","v":1},{"$f":"'fnd enro'!E760","v":0},{"$f":"'fnd enro'!F760","v":2},{"$f":"'fnd enro'!G760","v":7},{"$f":"'fnd enro'!H760","v":1},{"$f":"'fnd enro'!I760","v":0},{"$f":"'fnd enro'!J760","v":0},{"$f":"'fnd enro'!K760","v":0.38600000000000001},{"$f":"'fnd enro'!L760","v":0},{"$f":"'fnd enro'!M760","v":4},{"$f":"'fnd enro'!N760","v":0},{"$f":"'fnd enro'!O760","v":0},{"$f":"'fnd enro'!P760","v":9},{"$f":"'fnd enro'!R760","v":11},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q760)","v":11},null,{"$f":"(($D760*'fnd base rates'!C$107)\n+($E760*'fnd base rates'!C$108)\n+($F760*'fnd base rates'!C$109)\n+($G760*'fnd base rates'!C$110)\n+($H760*'fnd base rates'!C$111)\n+($I760*'fnd base rates'!C$112)\n+($J760*'fnd base rates'!C$113)\n+($K760*'fnd base rates'!C$114)\n+($M760*'fnd base rates'!C$116)\n+($N760*'fnd base rates'!C$117)\n+($O760*'fnd base rates'!C$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,3)))\n*$R760","v":7103.9938502999994},{"$f":"(($D760*'fnd base rates'!D$107)\n+($E760*'fnd base rates'!D$108)\n+($F760*'fnd base rates'!D$109)\n+($G760*'fnd base rates'!D$110)\n+($H760*'fnd base rates'!D$111)\n+($I760*'fnd base rates'!D$112)\n+($J760*'fnd base rates'!D$113)\n+($K760*'fnd base rates'!D$114)\n+($M760*'fnd base rates'!D$116)\n+($N760*'fnd base rates'!D$117)\n+($O760*'fnd base rates'!D$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,4)))\n*$R760","v":12983.916649999997},{"$f":"(($D760*'fnd base rates'!E$107)\n+($E760*'fnd base rates'!E$108)\n+($F760*'fnd base rates'!E$109)\n+($G760*'fnd base rates'!E$110)\n+($H760*'fnd base rates'!E$111)\n+($I760*'fnd base rates'!E$112)\n+($J760*'fnd base rates'!E$113)\n+($K760*'fnd base rates'!E$114)\n+($M760*'fnd base rates'!E$116)\n+($N760*'fnd base rates'!E$117)\n+($O760*'fnd base rates'!E$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,5)))\n*$R760","v":84295.558966800003},{"$f":"(($D760*'fnd base rates'!F$107)\n+($E760*'fnd base rates'!F$108)\n+($F760*'fnd base rates'!F$109)\n+($G760*'fnd base rates'!F$110)\n+($H760*'fnd base rates'!F$111)\n+($I760*'fnd base rates'!F$112)\n+($J760*'fnd base rates'!F$113)\n+($K760*'fnd base rates'!F$114)\n+($M760*'fnd base rates'!F$116)\n+($N760*'fnd base rates'!F$117)\n+($O760*'fnd base rates'!F$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,6)))\n*$R760","v":14116.2524966},{"$f":"(($D760*'fnd base rates'!G$107)\n+($E760*'fnd base rates'!G$108)\n+($F760*'fnd base rates'!G$109)\n+($G760*'fnd base rates'!G$110)\n+($H760*'fnd base rates'!G$111)\n+($I760*'fnd base rates'!G$112)\n+($J760*'fnd base rates'!G$113)\n+($K760*'fnd base rates'!G$114)\n+($M760*'fnd base rates'!G$116)\n+($N760*'fnd base rates'!G$117)\n+($O760*'fnd base rates'!G$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,7)))\n*$R760","v":3734.5658251000004},{"$f":"(($D760*'fnd base rates'!H$107)\n+($E760*'fnd base rates'!H$108)\n+($F760*'fnd base rates'!H$109)\n+($G760*'fnd base rates'!H$110)\n+($H760*'fnd base rates'!H$111)\n+($I760*'fnd base rates'!H$112)\n+($J760*'fnd base rates'!H$113)\n+($K760*'fnd base rates'!H$114)\n+($M760*'fnd base rates'!H$116)\n+($N760*'fnd base rates'!H$117)\n+($O760*'fnd base rates'!H$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,8)))","v":6252.81934},{"$f":"(($D760*'fnd base rates'!I$107)\n+($E760*'fnd base rates'!I$108)\n+($F760*'fnd base rates'!I$109)\n+($G760*'fnd base rates'!I$110)\n+($H760*'fnd base rates'!I$111)\n+($I760*'fnd base rates'!I$112)\n+($J760*'fnd base rates'!I$113)\n+($K760*'fnd base rates'!I$114)\n+($M760*'fnd base rates'!I$116)\n+($N760*'fnd base rates'!I$117)\n+($O760*'fnd base rates'!I$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,9)))\n*$R760","v":5260.1561499999998},{"$f":"(($D760*'fnd base rates'!J$107)\n+($E760*'fnd base rates'!J$108)\n+($F760*'fnd base rates'!J$109)\n+($G760*'fnd base rates'!J$110)\n+($H760*'fnd base rates'!J$111)\n+($I760*'fnd base rates'!J$112)\n+($J760*'fnd base rates'!J$113)\n+($K760*'fnd base rates'!J$114)\n+($M760*'fnd base rates'!J$116)\n+($N760*'fnd base rates'!J$117)\n+($O760*'fnd base rates'!J$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,10)))\n*$R760","v":9488.7332999999981},{"$f":"(($D760*'fnd base rates'!K$107)\n+($E760*'fnd base rates'!K$108)\n+($F760*'fnd base rates'!K$109)\n+($G760*'fnd base rates'!K$110)\n+($H760*'fnd base rates'!K$111)\n+($I760*'fnd base rates'!K$112)\n+($J760*'fnd base rates'!K$113)\n+($K760*'fnd base rates'!K$114)\n+($M760*'fnd base rates'!K$116)\n+($N760*'fnd base rates'!K$117)\n+($O760*'fnd base rates'!K$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,11)))\n*$R760","v":13488.099883999999},{"$f":"(($D760*'fnd base rates'!L$107)\n+($E760*'fnd base rates'!L$108)\n+($F760*'fnd base rates'!L$109)\n+($G760*'fnd base rates'!L$110)\n+($H760*'fnd base rates'!L$111)\n+($I760*'fnd base rates'!L$112)\n+($J760*'fnd base rates'!L$113)\n+($K760*'fnd base rates'!L$114)\n+($M760*'fnd base rates'!L$116)\n+($N760*'fnd base rates'!L$117)\n+($O760*'fnd base rates'!L$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,12)))","v":21922.406800000001},{"$f":"(($D760*'fnd base rates'!M$107)\n+($E760*'fnd base rates'!M$108)\n+($F760*'fnd base rates'!M$109)\n+($G760*'fnd base rates'!M$110)\n+($H760*'fnd base rates'!M$111)\n+($I760*'fnd base rates'!M$112)\n+($J760*'fnd base rates'!M$113)\n+($K760*'fnd base rates'!M$114)\n+($M760*'fnd base rates'!M$116)\n+($N760*'fnd base rates'!M$117)\n+($O760*'fnd base rates'!M$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,13)))","v":0},178646.50326279999,null,487274163,"487","274","163",1,11,178646.50326279999,16241,0,16241,null,null,null,null,null,16241,0,16241,null,null,{"$f":"BC760-BA760","v":0}]
[487,487274165,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D761","v":1},{"$f":"'fnd enro'!E761","v":0},{"$f":"'fnd enro'!F761","v":1},{"$f":"'fnd enro'!G761","v":27},{"$f":"'fnd enro'!H761","v":3},{"$f":"'fnd enro'!I761","v":0},{"$f":"'fnd enro'!J761","v":0},{"$f":"'fnd enro'!K761","v":1.1966000000000001},{"$f":"'fnd enro'!L761","v":0},{"$f":"'fnd enro'!M761","v":11},{"$f":"'fnd enro'!N761","v":0},{"$f":"'fnd enro'!O761","v":0},{"$f":"'fnd enro'!P761","v":19},{"$f":"'fnd enro'!R761","v":32},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q761)","v":10},null,{"$f":"(($D761*'fnd base rates'!C$107)\n+($E761*'fnd base rates'!C$108)\n+($F761*'fnd base rates'!C$109)\n+($G761*'fnd base rates'!C$110)\n+($H761*'fnd base rates'!C$111)\n+($I761*'fnd base rates'!C$112)\n+($J761*'fnd base rates'!C$113)\n+($K761*'fnd base rates'!C$114)\n+($M761*'fnd base rates'!C$116)\n+($N761*'fnd base rates'!C$117)\n+($O761*'fnd base rates'!C$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,3)))\n*$R761","v":20532.15862093},{"$f":"(($D761*'fnd base rates'!D$107)\n+($E761*'fnd base rates'!D$108)\n+($F761*'fnd base rates'!D$109)\n+($G761*'fnd base rates'!D$110)\n+($H761*'fnd base rates'!D$111)\n+($I761*'fnd base rates'!D$112)\n+($J761*'fnd base rates'!D$113)\n+($K761*'fnd base rates'!D$114)\n+($M761*'fnd base rates'!D$116)\n+($N761*'fnd base rates'!D$117)\n+($O761*'fnd base rates'!D$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,4)))\n*$R761","v":35012.738649999999},{"$f":"(($D761*'fnd base rates'!E$107)\n+($E761*'fnd base rates'!E$108)\n+($F761*'fnd base rates'!E$109)\n+($G761*'fnd base rates'!E$110)\n+($H761*'fnd base rates'!E$111)\n+($I761*'fnd base rates'!E$112)\n+($J761*'fnd base rates'!E$113)\n+($K761*'fnd base rates'!E$114)\n+($M761*'fnd base rates'!E$116)\n+($N761*'fnd base rates'!E$117)\n+($O761*'fnd base rates'!E$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,5)))\n*$R761","v":215341.26344707995},{"$f":"(($D761*'fnd base rates'!F$107)\n+($E761*'fnd base rates'!F$108)\n+($F761*'fnd base rates'!F$109)\n+($G761*'fnd base rates'!F$110)\n+($H761*'fnd base rates'!F$111)\n+($I761*'fnd base rates'!F$112)\n+($J761*'fnd base rates'!F$113)\n+($K761*'fnd base rates'!F$114)\n+($M761*'fnd base rates'!F$116)\n+($N761*'fnd base rates'!F$117)\n+($O761*'fnd base rates'!F$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,6)))\n*$R761","v":42528.852754459993},{"$f":"(($D761*'fnd base rates'!G$107)\n+($E761*'fnd base rates'!G$108)\n+($F761*'fnd base rates'!G$109)\n+($G761*'fnd base rates'!G$110)\n+($H761*'fnd base rates'!G$111)\n+($I761*'fnd base rates'!G$112)\n+($J761*'fnd base rates'!G$113)\n+($K761*'fnd base rates'!G$114)\n+($M761*'fnd base rates'!G$116)\n+($N761*'fnd base rates'!G$117)\n+($O761*'fnd base rates'!G$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,7)))\n*$R761","v":9392.2659378100016},{"$f":"(($D761*'fnd base rates'!H$107)\n+($E761*'fnd base rates'!H$108)\n+($F761*'fnd base rates'!H$109)\n+($G761*'fnd base rates'!H$110)\n+($H761*'fnd base rates'!H$111)\n+($I761*'fnd base rates'!H$112)\n+($J761*'fnd base rates'!H$113)\n+($K761*'fnd base rates'!H$114)\n+($M761*'fnd base rates'!H$116)\n+($N761*'fnd base rates'!H$117)\n+($O761*'fnd base rates'!H$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,8)))","v":18389.526954000001},{"$f":"(($D761*'fnd base rates'!I$107)\n+($E761*'fnd base rates'!I$108)\n+($F761*'fnd base rates'!I$109)\n+($G761*'fnd base rates'!I$110)\n+($H761*'fnd base rates'!I$111)\n+($I761*'fnd base rates'!I$112)\n+($J761*'fnd base rates'!I$113)\n+($K761*'fnd base rates'!I$114)\n+($M761*'fnd base rates'!I$116)\n+($N761*'fnd base rates'!I$117)\n+($O761*'fnd base rates'!I$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,9)))\n*$R761","v":14217.116700000002},{"$f":"(($D761*'fnd base rates'!J$107)\n+($E761*'fnd base rates'!J$108)\n+($F761*'fnd base rates'!J$109)\n+($G761*'fnd base rates'!J$110)\n+($H761*'fnd base rates'!J$111)\n+($I761*'fnd base rates'!J$112)\n+($J761*'fnd base rates'!J$113)\n+($K761*'fnd base rates'!J$114)\n+($M761*'fnd base rates'!J$116)\n+($N761*'fnd base rates'!J$117)\n+($O761*'fnd base rates'!J$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,10)))\n*$R761","v":21053.157999999996},{"$f":"(($D761*'fnd base rates'!K$107)\n+($E761*'fnd base rates'!K$108)\n+($F761*'fnd base rates'!K$109)\n+($G761*'fnd base rates'!K$110)\n+($H761*'fnd base rates'!K$111)\n+($I761*'fnd base rates'!K$112)\n+($J761*'fnd base rates'!K$113)\n+($K761*'fnd base rates'!K$114)\n+($M761*'fnd base rates'!K$116)\n+($N761*'fnd base rates'!K$117)\n+($O761*'fnd base rates'!K$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,11)))\n*$R761","v":40277.142525399999},{"$f":"(($D761*'fnd base rates'!L$107)\n+($E761*'fnd base rates'!L$108)\n+($F761*'fnd base rates'!L$109)\n+($G761*'fnd base rates'!L$110)\n+($H761*'fnd base rates'!L$111)\n+($I761*'fnd base rates'!L$112)\n+($J761*'fnd base rates'!L$113)\n+($K761*'fnd base rates'!L$114)\n+($M761*'fnd base rates'!L$116)\n+($N761*'fnd base rates'!L$117)\n+($O761*'fnd base rates'!L$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,12)))","v":60015.847080000007},{"$f":"(($D761*'fnd base rates'!M$107)\n+($E761*'fnd base rates'!M$108)\n+($F761*'fnd base rates'!M$109)\n+($G761*'fnd base rates'!M$110)\n+($H761*'fnd base rates'!M$111)\n+($I761*'fnd base rates'!M$112)\n+($J761*'fnd base rates'!M$113)\n+($K761*'fnd base rates'!M$114)\n+($M761*'fnd base rates'!M$116)\n+($N761*'fnd base rates'!M$117)\n+($O761*'fnd base rates'!M$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,13)))","v":0},476760.0706696799,null,487274165,"487","274","165",1,32,476760.0706696799,14899,0,14899,null,null,null,null,null,14899,0,14899,null,null,{"$f":"BC761-BA761","v":0}]
[487,487274176,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D762","v":4},{"$f":"'fnd enro'!E762","v":0},{"$f":"'fnd enro'!F762","v":4},{"$f":"'fnd enro'!G762","v":51},{"$f":"'fnd enro'!H762","v":10},{"$f":"'fnd enro'!I762","v":0},{"$f":"'fnd enro'!J762","v":0},{"$f":"'fnd enro'!K762","v":2.5089999999999999},{"$f":"'fnd enro'!L762","v":0},{"$f":"'fnd enro'!M762","v":22},{"$f":"'fnd enro'!N762","v":0},{"$f":"'fnd enro'!O762","v":0},{"$f":"'fnd enro'!P762","v":44},{"$f":"'fnd enro'!R762","v":67},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q762)","v":8},null,{"$f":"(($D762*'fnd base rates'!C$107)\n+($E762*'fnd base rates'!C$108)\n+($F762*'fnd base rates'!C$109)\n+($G762*'fnd base rates'!C$110)\n+($H762*'fnd base rates'!C$111)\n+($I762*'fnd base rates'!C$112)\n+($J762*'fnd base rates'!C$113)\n+($K762*'fnd base rates'!C$114)\n+($M762*'fnd base rates'!C$116)\n+($N762*'fnd base rates'!C$117)\n+($O762*'fnd base rates'!C$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,3)))\n*$R762","v":43381.122601949995},{"$f":"(($D762*'fnd base rates'!D$107)\n+($E762*'fnd base rates'!D$108)\n+($F762*'fnd base rates'!D$109)\n+($G762*'fnd base rates'!D$110)\n+($H762*'fnd base rates'!D$111)\n+($I762*'fnd base rates'!D$112)\n+($J762*'fnd base rates'!D$113)\n+($K762*'fnd base rates'!D$114)\n+($M762*'fnd base rates'!D$116)\n+($N762*'fnd base rates'!D$117)\n+($O762*'fnd base rates'!D$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,4)))\n*$R762","v":74067.625400000004},{"$f":"(($D762*'fnd base rates'!E$107)\n+($E762*'fnd base rates'!E$108)\n+($F762*'fnd base rates'!E$109)\n+($G762*'fnd base rates'!E$110)\n+($H762*'fnd base rates'!E$111)\n+($I762*'fnd base rates'!E$112)\n+($J762*'fnd base rates'!E$113)\n+($K762*'fnd base rates'!E$114)\n+($M762*'fnd base rates'!E$116)\n+($N762*'fnd base rates'!E$117)\n+($O762*'fnd base rates'!E$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,5)))\n*$R762","v":452834.16263419995},{"$f":"(($D762*'fnd base rates'!F$107)\n+($E762*'fnd base rates'!F$108)\n+($F762*'fnd base rates'!F$109)\n+($G762*'fnd base rates'!F$110)\n+($H762*'fnd base rates'!F$111)\n+($I762*'fnd base rates'!F$112)\n+($J762*'fnd base rates'!F$113)\n+($K762*'fnd base rates'!F$114)\n+($M762*'fnd base rates'!F$116)\n+($N762*'fnd base rates'!F$117)\n+($O762*'fnd base rates'!F$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,6)))\n*$R762","v":88891.342602900011},{"$f":"(($D762*'fnd base rates'!G$107)\n+($E762*'fnd base rates'!G$108)\n+($F762*'fnd base rates'!G$109)\n+($G762*'fnd base rates'!G$110)\n+($H762*'fnd base rates'!G$111)\n+($I762*'fnd base rates'!G$112)\n+($J762*'fnd base rates'!G$113)\n+($K762*'fnd base rates'!G$114)\n+($M762*'fnd base rates'!G$116)\n+($N762*'fnd base rates'!G$117)\n+($O762*'fnd base rates'!G$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,7)))\n*$R762","v":19862.003213149997},{"$f":"(($D762*'fnd base rates'!H$107)\n+($E762*'fnd base rates'!H$108)\n+($F762*'fnd base rates'!H$109)\n+($G762*'fnd base rates'!H$110)\n+($H762*'fnd base rates'!H$111)\n+($I762*'fnd base rates'!H$112)\n+($J762*'fnd base rates'!H$113)\n+($K762*'fnd base rates'!H$114)\n+($M762*'fnd base rates'!H$116)\n+($N762*'fnd base rates'!H$117)\n+($O762*'fnd base rates'!H$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,8)))","v":38913.430709999993},{"$f":"(($D762*'fnd base rates'!I$107)\n+($E762*'fnd base rates'!I$108)\n+($F762*'fnd base rates'!I$109)\n+($G762*'fnd base rates'!I$110)\n+($H762*'fnd base rates'!I$111)\n+($I762*'fnd base rates'!I$112)\n+($J762*'fnd base rates'!I$113)\n+($K762*'fnd base rates'!I$114)\n+($M762*'fnd base rates'!I$116)\n+($N762*'fnd base rates'!I$117)\n+($O762*'fnd base rates'!I$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,9)))\n*$R762","v":30286.296449999998},{"$f":"(($D762*'fnd base rates'!J$107)\n+($E762*'fnd base rates'!J$108)\n+($F762*'fnd base rates'!J$109)\n+($G762*'fnd base rates'!J$110)\n+($H762*'fnd base rates'!J$111)\n+($I762*'fnd base rates'!J$112)\n+($J762*'fnd base rates'!J$113)\n+($K762*'fnd base rates'!J$114)\n+($M762*'fnd base rates'!J$116)\n+($N762*'fnd base rates'!J$117)\n+($O762*'fnd base rates'!J$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,10)))\n*$R762","v":44667.075299999997},{"$f":"(($D762*'fnd base rates'!K$107)\n+($E762*'fnd base rates'!K$108)\n+($F762*'fnd base rates'!K$109)\n+($G762*'fnd base rates'!K$110)\n+($H762*'fnd base rates'!K$111)\n+($I762*'fnd base rates'!K$112)\n+($J762*'fnd base rates'!K$113)\n+($K762*'fnd base rates'!K$114)\n+($M762*'fnd base rates'!K$116)\n+($N762*'fnd base rates'!K$117)\n+($O762*'fnd base rates'!K$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,11)))\n*$R762","v":85410.017120999997},{"$f":"(($D762*'fnd base rates'!L$107)\n+($E762*'fnd base rates'!L$108)\n+($F762*'fnd base rates'!L$109)\n+($G762*'fnd base rates'!L$110)\n+($H762*'fnd base rates'!L$111)\n+($I762*'fnd base rates'!L$112)\n+($J762*'fnd base rates'!L$113)\n+($K762*'fnd base rates'!L$114)\n+($M762*'fnd base rates'!L$116)\n+($N762*'fnd base rates'!L$117)\n+($O762*'fnd base rates'!L$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,12)))","v":127156.4042},{"$f":"(($D762*'fnd base rates'!M$107)\n+($E762*'fnd base rates'!M$108)\n+($F762*'fnd base rates'!M$109)\n+($G762*'fnd base rates'!M$110)\n+($H762*'fnd base rates'!M$111)\n+($I762*'fnd base rates'!M$112)\n+($J762*'fnd base rates'!M$113)\n+($K762*'fnd base rates'!M$114)\n+($M762*'fnd base rates'!M$116)\n+($N762*'fnd base rates'!M$117)\n+($O762*'fnd base rates'!M$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,13)))","v":0},1005469.4802331999,null,487274176,"487","274","176",1,67,1005469.4802331999,15007,0,15007,null,null,null,null,null,15007,0,15007,null,null,{"$f":"BC762-BA762","v":0}]
[487,487274178,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D763","v":0},{"$f":"'fnd enro'!E763","v":0},{"$f":"'fnd enro'!F763","v":0},{"$f":"'fnd enro'!G763","v":2},{"$f":"'fnd enro'!H763","v":1},{"$f":"'fnd enro'!I763","v":0},{"$f":"'fnd enro'!J763","v":0},{"$f":"'fnd enro'!K763","v":0.1158},{"$f":"'fnd enro'!L763","v":0},{"$f":"'fnd enro'!M763","v":0},{"$f":"'fnd enro'!N763","v":0},{"$f":"'fnd enro'!O763","v":0},{"$f":"'fnd enro'!P763","v":3},{"$f":"'fnd enro'!R763","v":3},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q763)","v":3},null,{"$f":"(($D763*'fnd base rates'!C$107)\n+($E763*'fnd base rates'!C$108)\n+($F763*'fnd base rates'!C$109)\n+($G763*'fnd base rates'!C$110)\n+($H763*'fnd base rates'!C$111)\n+($I763*'fnd base rates'!C$112)\n+($J763*'fnd base rates'!C$113)\n+($K763*'fnd base rates'!C$114)\n+($M763*'fnd base rates'!C$116)\n+($N763*'fnd base rates'!C$117)\n+($O763*'fnd base rates'!C$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,3)))\n*$R763","v":1877.9886600899999},{"$f":"(($D763*'fnd base rates'!D$107)\n+($E763*'fnd base rates'!D$108)\n+($F763*'fnd base rates'!D$109)\n+($G763*'fnd base rates'!D$110)\n+($H763*'fnd base rates'!D$111)\n+($I763*'fnd base rates'!D$112)\n+($J763*'fnd base rates'!D$113)\n+($K763*'fnd base rates'!D$114)\n+($M763*'fnd base rates'!D$116)\n+($N763*'fnd base rates'!D$117)\n+($O763*'fnd base rates'!D$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,4)))\n*$R763","v":3274.8571499999998},{"$f":"(($D763*'fnd base rates'!E$107)\n+($E763*'fnd base rates'!E$108)\n+($F763*'fnd base rates'!E$109)\n+($G763*'fnd base rates'!E$110)\n+($H763*'fnd base rates'!E$111)\n+($I763*'fnd base rates'!E$112)\n+($J763*'fnd base rates'!E$113)\n+($K763*'fnd base rates'!E$114)\n+($M763*'fnd base rates'!E$116)\n+($N763*'fnd base rates'!E$117)\n+($O763*'fnd base rates'!E$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,5)))\n*$R763","v":20167.898140040001},{"$f":"(($D763*'fnd base rates'!F$107)\n+($E763*'fnd base rates'!F$108)\n+($F763*'fnd base rates'!F$109)\n+($G763*'fnd base rates'!F$110)\n+($H763*'fnd base rates'!F$111)\n+($I763*'fnd base rates'!F$112)\n+($J763*'fnd base rates'!F$113)\n+($K763*'fnd base rates'!F$114)\n+($M763*'fnd base rates'!F$116)\n+($N763*'fnd base rates'!F$117)\n+($O763*'fnd base rates'!F$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,6)))\n*$R763","v":3682.23404398},{"$f":"(($D763*'fnd base rates'!G$107)\n+($E763*'fnd base rates'!G$108)\n+($F763*'fnd base rates'!G$109)\n+($G763*'fnd base rates'!G$110)\n+($H763*'fnd base rates'!G$111)\n+($I763*'fnd base rates'!G$112)\n+($J763*'fnd base rates'!G$113)\n+($K763*'fnd base rates'!G$114)\n+($M763*'fnd base rates'!G$116)\n+($N763*'fnd base rates'!G$117)\n+($O763*'fnd base rates'!G$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,7)))\n*$R763","v":912.72253752999995},{"$f":"(($D763*'fnd base rates'!H$107)\n+($E763*'fnd base rates'!H$108)\n+($F763*'fnd base rates'!H$109)\n+($G763*'fnd base rates'!H$110)\n+($H763*'fnd base rates'!H$111)\n+($I763*'fnd base rates'!H$112)\n+($J763*'fnd base rates'!H$113)\n+($K763*'fnd base rates'!H$114)\n+($M763*'fnd base rates'!H$116)\n+($N763*'fnd base rates'!H$117)\n+($O763*'fnd base rates'!H$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,8)))","v":1629.0568020000001},{"$f":"(($D763*'fnd base rates'!I$107)\n+($E763*'fnd base rates'!I$108)\n+($F763*'fnd base rates'!I$109)\n+($G763*'fnd base rates'!I$110)\n+($H763*'fnd base rates'!I$111)\n+($I763*'fnd base rates'!I$112)\n+($J763*'fnd base rates'!I$113)\n+($K763*'fnd base rates'!I$114)\n+($M763*'fnd base rates'!I$116)\n+($N763*'fnd base rates'!I$117)\n+($O763*'fnd base rates'!I$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,9)))\n*$R763","v":1366.3621499999999},{"$f":"(($D763*'fnd base rates'!J$107)\n+($E763*'fnd base rates'!J$108)\n+($F763*'fnd base rates'!J$109)\n+($G763*'fnd base rates'!J$110)\n+($H763*'fnd base rates'!J$111)\n+($I763*'fnd base rates'!J$112)\n+($J763*'fnd base rates'!J$113)\n+($K763*'fnd base rates'!J$114)\n+($M763*'fnd base rates'!J$116)\n+($N763*'fnd base rates'!J$117)\n+($O763*'fnd base rates'!J$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,10)))\n*$R763","v":2336.7300499999997},{"$f":"(($D763*'fnd base rates'!K$107)\n+($E763*'fnd base rates'!K$108)\n+($F763*'fnd base rates'!K$109)\n+($G763*'fnd base rates'!K$110)\n+($H763*'fnd base rates'!K$111)\n+($I763*'fnd base rates'!K$112)\n+($J763*'fnd base rates'!K$113)\n+($K763*'fnd base rates'!K$114)\n+($M763*'fnd base rates'!K$116)\n+($N763*'fnd base rates'!K$117)\n+($O763*'fnd base rates'!K$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,11)))\n*$R763","v":3568.6215201999994},{"$f":"(($D763*'fnd base rates'!L$107)\n+($E763*'fnd base rates'!L$108)\n+($F763*'fnd base rates'!L$109)\n+($G763*'fnd base rates'!L$110)\n+($H763*'fnd base rates'!L$111)\n+($I763*'fnd base rates'!L$112)\n+($J763*'fnd base rates'!L$113)\n+($K763*'fnd base rates'!L$114)\n+($M763*'fnd base rates'!L$116)\n+($N763*'fnd base rates'!L$117)\n+($O763*'fnd base rates'!L$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,12)))","v":5682.0700400000005},{"$f":"(($D763*'fnd base rates'!M$107)\n+($E763*'fnd base rates'!M$108)\n+($F763*'fnd base rates'!M$109)\n+($G763*'fnd base rates'!M$110)\n+($H763*'fnd base rates'!M$111)\n+($I763*'fnd base rates'!M$112)\n+($J763*'fnd base rates'!M$113)\n+($K763*'fnd base rates'!M$114)\n+($M763*'fnd base rates'!M$116)\n+($N763*'fnd base rates'!M$117)\n+($O763*'fnd base rates'!M$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,13)))","v":0},44498.541093839995,null,487274178,"487","274","178",1,3,44498.541093839995,14833,0,14833,null,null,null,null,null,14833,0,14833,null,null,{"$f":"BC763-BA763","v":0}]
[487,487274181,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D764","v":0},{"$f":"'fnd enro'!E764","v":0},{"$f":"'fnd enro'!F764","v":3},{"$f":"'fnd enro'!G764","v":3},{"$f":"'fnd enro'!H764","v":0},{"$f":"'fnd enro'!I764","v":0},{"$f":"'fnd enro'!J764","v":0},{"$f":"'fnd enro'!K764","v":0.2316},{"$f":"'fnd enro'!L764","v":0},{"$f":"'fnd enro'!M764","v":3},{"$f":"'fnd enro'!N764","v":0},{"$f":"'fnd enro'!O764","v":0},{"$f":"'fnd enro'!P764","v":4},{"$f":"'fnd enro'!R764","v":6},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q764)","v":10},null,{"$f":"(($D764*'fnd base rates'!C$107)\n+($E764*'fnd base rates'!C$108)\n+($F764*'fnd base rates'!C$109)\n+($G764*'fnd base rates'!C$110)\n+($H764*'fnd base rates'!C$111)\n+($I764*'fnd base rates'!C$112)\n+($J764*'fnd base rates'!C$113)\n+($K764*'fnd base rates'!C$114)\n+($M764*'fnd base rates'!C$116)\n+($N764*'fnd base rates'!C$117)\n+($O764*'fnd base rates'!C$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,3)))\n*$R764","v":4050.6599201799995},{"$f":"(($D764*'fnd base rates'!D$107)\n+($E764*'fnd base rates'!D$108)\n+($F764*'fnd base rates'!D$109)\n+($G764*'fnd base rates'!D$110)\n+($H764*'fnd base rates'!D$111)\n+($I764*'fnd base rates'!D$112)\n+($J764*'fnd base rates'!D$113)\n+($K764*'fnd base rates'!D$114)\n+($M764*'fnd base rates'!D$116)\n+($N764*'fnd base rates'!D$117)\n+($O764*'fnd base rates'!D$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,4)))\n*$R764","v":6989.1007},{"$f":"(($D764*'fnd base rates'!E$107)\n+($E764*'fnd base rates'!E$108)\n+($F764*'fnd base rates'!E$109)\n+($G764*'fnd base rates'!E$110)\n+($H764*'fnd base rates'!E$111)\n+($I764*'fnd base rates'!E$112)\n+($J764*'fnd base rates'!E$113)\n+($K764*'fnd base rates'!E$114)\n+($M764*'fnd base rates'!E$116)\n+($N764*'fnd base rates'!E$117)\n+($O764*'fnd base rates'!E$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,5)))\n*$R764","v":43965.819180079998},{"$f":"(($D764*'fnd base rates'!F$107)\n+($E764*'fnd base rates'!F$108)\n+($F764*'fnd base rates'!F$109)\n+($G764*'fnd base rates'!F$110)\n+($H764*'fnd base rates'!F$111)\n+($I764*'fnd base rates'!F$112)\n+($J764*'fnd base rates'!F$113)\n+($K764*'fnd base rates'!F$114)\n+($M764*'fnd base rates'!F$116)\n+($N764*'fnd base rates'!F$117)\n+($O764*'fnd base rates'!F$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,6)))\n*$R764","v":8456.6040879599987},{"$f":"(($D764*'fnd base rates'!G$107)\n+($E764*'fnd base rates'!G$108)\n+($F764*'fnd base rates'!G$109)\n+($G764*'fnd base rates'!G$110)\n+($H764*'fnd base rates'!G$111)\n+($I764*'fnd base rates'!G$112)\n+($J764*'fnd base rates'!G$113)\n+($K764*'fnd base rates'!G$114)\n+($M764*'fnd base rates'!G$116)\n+($N764*'fnd base rates'!G$117)\n+($O764*'fnd base rates'!G$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,7)))\n*$R764","v":1903.5256250599998},{"$f":"(($D764*'fnd base rates'!H$107)\n+($E764*'fnd base rates'!H$108)\n+($F764*'fnd base rates'!H$109)\n+($G764*'fnd base rates'!H$110)\n+($H764*'fnd base rates'!H$111)\n+($I764*'fnd base rates'!H$112)\n+($J764*'fnd base rates'!H$113)\n+($K764*'fnd base rates'!H$114)\n+($M764*'fnd base rates'!H$116)\n+($N764*'fnd base rates'!H$117)\n+($O764*'fnd base rates'!H$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,8)))","v":3629.043604},{"$f":"(($D764*'fnd base rates'!I$107)\n+($E764*'fnd base rates'!I$108)\n+($F764*'fnd base rates'!I$109)\n+($G764*'fnd base rates'!I$110)\n+($H764*'fnd base rates'!I$111)\n+($I764*'fnd base rates'!I$112)\n+($J764*'fnd base rates'!I$113)\n+($K764*'fnd base rates'!I$114)\n+($M764*'fnd base rates'!I$116)\n+($N764*'fnd base rates'!I$117)\n+($O764*'fnd base rates'!I$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,9)))\n*$R764","v":2806.1734000000001},{"$f":"(($D764*'fnd base rates'!J$107)\n+($E764*'fnd base rates'!J$108)\n+($F764*'fnd base rates'!J$109)\n+($G764*'fnd base rates'!J$110)\n+($H764*'fnd base rates'!J$111)\n+($I764*'fnd base rates'!J$112)\n+($J764*'fnd base rates'!J$113)\n+($K764*'fnd base rates'!J$114)\n+($M764*'fnd base rates'!J$116)\n+($N764*'fnd base rates'!J$117)\n+($O764*'fnd base rates'!J$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,10)))\n*$R764","v":4140.9804999999997},{"$f":"(($D764*'fnd base rates'!K$107)\n+($E764*'fnd base rates'!K$108)\n+($F764*'fnd base rates'!K$109)\n+($G764*'fnd base rates'!K$110)\n+($H764*'fnd base rates'!K$111)\n+($I764*'fnd base rates'!K$112)\n+($J764*'fnd base rates'!K$113)\n+($K764*'fnd base rates'!K$114)\n+($M764*'fnd base rates'!K$116)\n+($N764*'fnd base rates'!K$117)\n+($O764*'fnd base rates'!K$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,11)))\n*$R764","v":7924.7477903999979},{"$f":"(($D764*'fnd base rates'!L$107)\n+($E764*'fnd base rates'!L$108)\n+($F764*'fnd base rates'!L$109)\n+($G764*'fnd base rates'!L$110)\n+($H764*'fnd base rates'!L$111)\n+($I764*'fnd base rates'!L$112)\n+($J764*'fnd base rates'!L$113)\n+($K764*'fnd base rates'!L$114)\n+($M764*'fnd base rates'!L$116)\n+($N764*'fnd base rates'!L$117)\n+($O764*'fnd base rates'!L$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,12)))","v":11884.960080000003},{"$f":"(($D764*'fnd base rates'!M$107)\n+($E764*'fnd base rates'!M$108)\n+($F764*'fnd base rates'!M$109)\n+($G764*'fnd base rates'!M$110)\n+($H764*'fnd base rates'!M$111)\n+($I764*'fnd base rates'!M$112)\n+($J764*'fnd base rates'!M$113)\n+($K764*'fnd base rates'!M$114)\n+($M764*'fnd base rates'!M$116)\n+($N764*'fnd base rates'!M$117)\n+($O764*'fnd base rates'!M$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,13)))","v":0},95751.61488768,null,487274181,"487","274","181",1,6,95751.61488768,15959,0,15959,null,null,null,null,null,15959,0,15959,null,null,{"$f":"BC764-BA764","v":0}]
[487,487274182,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D765","v":0},{"$f":"'fnd enro'!E765","v":0},{"$f":"'fnd enro'!F765","v":0},{"$f":"'fnd enro'!G765","v":0},{"$f":"'fnd enro'!H765","v":3},{"$f":"'fnd enro'!I765","v":0},{"$f":"'fnd enro'!J765","v":0},{"$f":"'fnd enro'!K765","v":0.1158},{"$f":"'fnd enro'!L765","v":0},{"$f":"'fnd enro'!M765","v":0},{"$f":"'fnd enro'!N765","v":0},{"$f":"'fnd enro'!O765","v":0},{"$f":"'fnd enro'!P765","v":0},{"$f":"'fnd enro'!R765","v":3},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q765)","v":8},null,{"$f":"(($D765*'fnd base rates'!C$107)\n+($E765*'fnd base rates'!C$108)\n+($F765*'fnd base rates'!C$109)\n+($G765*'fnd base rates'!C$110)\n+($H765*'fnd base rates'!C$111)\n+($I765*'fnd base rates'!C$112)\n+($J765*'fnd base rates'!C$113)\n+($K765*'fnd base rates'!C$114)\n+($M765*'fnd base rates'!C$116)\n+($N765*'fnd base rates'!C$117)\n+($O765*'fnd base rates'!C$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,3)))\n*$R765","v":1697.9001600899999},{"$f":"(($D765*'fnd base rates'!D$107)\n+($E765*'fnd base rates'!D$108)\n+($F765*'fnd base rates'!D$109)\n+($G765*'fnd base rates'!D$110)\n+($H765*'fnd base rates'!D$111)\n+($I765*'fnd base rates'!D$112)\n+($J765*'fnd base rates'!D$113)\n+($K765*'fnd base rates'!D$114)\n+($M765*'fnd base rates'!D$116)\n+($N765*'fnd base rates'!D$117)\n+($O765*'fnd base rates'!D$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,4)))\n*$R765","v":2421.4782},{"$f":"(($D765*'fnd base rates'!E$107)\n+($E765*'fnd base rates'!E$108)\n+($F765*'fnd base rates'!E$109)\n+($G765*'fnd base rates'!E$110)\n+($H765*'fnd base rates'!E$111)\n+($I765*'fnd base rates'!E$112)\n+($J765*'fnd base rates'!E$113)\n+($K765*'fnd base rates'!E$114)\n+($M765*'fnd base rates'!E$116)\n+($N765*'fnd base rates'!E$117)\n+($O765*'fnd base rates'!E$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,5)))\n*$R765","v":10949.255390039998},{"$f":"(($D765*'fnd base rates'!F$107)\n+($E765*'fnd base rates'!F$108)\n+($F765*'fnd base rates'!F$109)\n+($G765*'fnd base rates'!F$110)\n+($H765*'fnd base rates'!F$111)\n+($I765*'fnd base rates'!F$112)\n+($J765*'fnd base rates'!F$113)\n+($K765*'fnd base rates'!F$114)\n+($M765*'fnd base rates'!F$116)\n+($N765*'fnd base rates'!F$117)\n+($O765*'fnd base rates'!F$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,6)))\n*$R765","v":3150.3663439800002},{"$f":"(($D765*'fnd base rates'!G$107)\n+($E765*'fnd base rates'!G$108)\n+($F765*'fnd base rates'!G$109)\n+($G765*'fnd base rates'!G$110)\n+($H765*'fnd base rates'!G$111)\n+($I765*'fnd base rates'!G$112)\n+($J765*'fnd base rates'!G$113)\n+($K765*'fnd base rates'!G$114)\n+($M765*'fnd base rates'!G$116)\n+($N765*'fnd base rates'!G$117)\n+($O765*'fnd base rates'!G$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,7)))\n*$R765","v":533.15463752999995},{"$f":"(($D765*'fnd base rates'!H$107)\n+($E765*'fnd base rates'!H$108)\n+($F765*'fnd base rates'!H$109)\n+($G765*'fnd base rates'!H$110)\n+($H765*'fnd base rates'!H$111)\n+($I765*'fnd base rates'!H$112)\n+($J765*'fnd base rates'!H$113)\n+($K765*'fnd base rates'!H$114)\n+($M765*'fnd base rates'!H$116)\n+($N765*'fnd base rates'!H$117)\n+($O765*'fnd base rates'!H$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,8)))","v":1570.3168020000001},{"$f":"(($D765*'fnd base rates'!I$107)\n+($E765*'fnd base rates'!I$108)\n+($F765*'fnd base rates'!I$109)\n+($G765*'fnd base rates'!I$110)\n+($H765*'fnd base rates'!I$111)\n+($I765*'fnd base rates'!I$112)\n+($J765*'fnd base rates'!I$113)\n+($K765*'fnd base rates'!I$114)\n+($M765*'fnd base rates'!I$116)\n+($N765*'fnd base rates'!I$117)\n+($O765*'fnd base rates'!I$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,9)))\n*$R765","v":1147.9138499999999},{"$f":"(($D765*'fnd base rates'!J$107)\n+($E765*'fnd base rates'!J$108)\n+($F765*'fnd base rates'!J$109)\n+($G765*'fnd base rates'!J$110)\n+($H765*'fnd base rates'!J$111)\n+($I765*'fnd base rates'!J$112)\n+($J765*'fnd base rates'!J$113)\n+($K765*'fnd base rates'!J$114)\n+($M765*'fnd base rates'!J$116)\n+($N765*'fnd base rates'!J$117)\n+($O765*'fnd base rates'!J$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,10)))\n*$R765","v":787.48365000000001},{"$f":"(($D765*'fnd base rates'!K$107)\n+($E765*'fnd base rates'!K$108)\n+($F765*'fnd base rates'!K$109)\n+($G765*'fnd base rates'!K$110)\n+($H765*'fnd base rates'!K$111)\n+($I765*'fnd base rates'!K$112)\n+($J765*'fnd base rates'!K$113)\n+($K765*'fnd base rates'!K$114)\n+($M765*'fnd base rates'!K$116)\n+($N765*'fnd base rates'!K$117)\n+($O765*'fnd base rates'!K$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,11)))\n*$R765","v":3741.5360201999993},{"$f":"(($D765*'fnd base rates'!L$107)\n+($E765*'fnd base rates'!L$108)\n+($F765*'fnd base rates'!L$109)\n+($G765*'fnd base rates'!L$110)\n+($H765*'fnd base rates'!L$111)\n+($I765*'fnd base rates'!L$112)\n+($J765*'fnd base rates'!L$113)\n+($K765*'fnd base rates'!L$114)\n+($M765*'fnd base rates'!L$116)\n+($N765*'fnd base rates'!L$117)\n+($O765*'fnd base rates'!L$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,12)))","v":4537.4300400000002},{"$f":"(($D765*'fnd base rates'!M$107)\n+($E765*'fnd base rates'!M$108)\n+($F765*'fnd base rates'!M$109)\n+($G765*'fnd base rates'!M$110)\n+($H765*'fnd base rates'!M$111)\n+($I765*'fnd base rates'!M$112)\n+($J765*'fnd base rates'!M$113)\n+($K765*'fnd base rates'!M$114)\n+($M765*'fnd base rates'!M$116)\n+($N765*'fnd base rates'!M$117)\n+($O765*'fnd base rates'!M$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,13)))","v":0},30536.835093839996,null,487274182,"487","274","182",1,3,30536.835093839996,10179,0,10179,null,null,null,null,null,10179,0,10179,null,null,{"$f":"BC765-BA765","v":0}]
[487,487274220,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D766","v":0},{"$f":"'fnd enro'!E766","v":0},{"$f":"'fnd enro'!F766","v":0},{"$f":"'fnd enro'!G766","v":3},{"$f":"'fnd enro'!H766","v":0},{"$f":"'fnd enro'!I766","v":0},{"$f":"'fnd enro'!J766","v":0},{"$f":"'fnd enro'!K766","v":0.1158},{"$f":"'fnd enro'!L766","v":0},{"$f":"'fnd enro'!M766","v":0},{"$f":"'fnd enro'!N766","v":0},{"$f":"'fnd enro'!O766","v":0},{"$f":"'fnd enro'!P766","v":3},{"$f":"'fnd enro'!R766","v":3},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q766)","v":7},null,{"$f":"(($D766*'fnd base rates'!C$107)\n+($E766*'fnd base rates'!C$108)\n+($F766*'fnd base rates'!C$109)\n+($G766*'fnd base rates'!C$110)\n+($H766*'fnd base rates'!C$111)\n+($I766*'fnd base rates'!C$112)\n+($J766*'fnd base rates'!C$113)\n+($K766*'fnd base rates'!C$114)\n+($M766*'fnd base rates'!C$116)\n+($N766*'fnd base rates'!C$117)\n+($O766*'fnd base rates'!C$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,3)))\n*$R766","v":1915.1457600899998},{"$f":"(($D766*'fnd base rates'!D$107)\n+($E766*'fnd base rates'!D$108)\n+($F766*'fnd base rates'!D$109)\n+($G766*'fnd base rates'!D$110)\n+($H766*'fnd base rates'!D$111)\n+($I766*'fnd base rates'!D$112)\n+($J766*'fnd base rates'!D$113)\n+($K766*'fnd base rates'!D$114)\n+($M766*'fnd base rates'!D$116)\n+($N766*'fnd base rates'!D$117)\n+($O766*'fnd base rates'!D$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,4)))\n*$R766","v":3450.7995000000005},{"$f":"(($D766*'fnd base rates'!E$107)\n+($E766*'fnd base rates'!E$108)\n+($F766*'fnd base rates'!E$109)\n+($G766*'fnd base rates'!E$110)\n+($H766*'fnd base rates'!E$111)\n+($I766*'fnd base rates'!E$112)\n+($J766*'fnd base rates'!E$113)\n+($K766*'fnd base rates'!E$114)\n+($M766*'fnd base rates'!E$116)\n+($N766*'fnd base rates'!E$117)\n+($O766*'fnd base rates'!E$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,5)))\n*$R766","v":22329.899090040002},{"$f":"(($D766*'fnd base rates'!F$107)\n+($E766*'fnd base rates'!F$108)\n+($F766*'fnd base rates'!F$109)\n+($G766*'fnd base rates'!F$110)\n+($H766*'fnd base rates'!F$111)\n+($I766*'fnd base rates'!F$112)\n+($J766*'fnd base rates'!F$113)\n+($K766*'fnd base rates'!F$114)\n+($M766*'fnd base rates'!F$116)\n+($N766*'fnd base rates'!F$117)\n+($O766*'fnd base rates'!F$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,6)))\n*$R766","v":3948.1678939799995},{"$f":"(($D766*'fnd base rates'!G$107)\n+($E766*'fnd base rates'!G$108)\n+($F766*'fnd base rates'!G$109)\n+($G766*'fnd base rates'!G$110)\n+($H766*'fnd base rates'!G$111)\n+($I766*'fnd base rates'!G$112)\n+($J766*'fnd base rates'!G$113)\n+($K766*'fnd base rates'!G$114)\n+($M766*'fnd base rates'!G$116)\n+($N766*'fnd base rates'!G$117)\n+($O766*'fnd base rates'!G$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,7)))\n*$R766","v":983.72403752999992},{"$f":"(($D766*'fnd base rates'!H$107)\n+($E766*'fnd base rates'!H$108)\n+($F766*'fnd base rates'!H$109)\n+($G766*'fnd base rates'!H$110)\n+($H766*'fnd base rates'!H$111)\n+($I766*'fnd base rates'!H$112)\n+($J766*'fnd base rates'!H$113)\n+($K766*'fnd base rates'!H$114)\n+($M766*'fnd base rates'!H$116)\n+($N766*'fnd base rates'!H$117)\n+($O766*'fnd base rates'!H$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,8)))","v":1641.146802},{"$f":"(($D766*'fnd base rates'!I$107)\n+($E766*'fnd base rates'!I$108)\n+($F766*'fnd base rates'!I$109)\n+($G766*'fnd base rates'!I$110)\n+($H766*'fnd base rates'!I$111)\n+($I766*'fnd base rates'!I$112)\n+($J766*'fnd base rates'!I$113)\n+($K766*'fnd base rates'!I$114)\n+($M766*'fnd base rates'!I$116)\n+($N766*'fnd base rates'!I$117)\n+($O766*'fnd base rates'!I$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,9)))\n*$R766","v":1376.4901499999999},{"$f":"(($D766*'fnd base rates'!J$107)\n+($E766*'fnd base rates'!J$108)\n+($F766*'fnd base rates'!J$109)\n+($G766*'fnd base rates'!J$110)\n+($H766*'fnd base rates'!J$111)\n+($I766*'fnd base rates'!J$112)\n+($J766*'fnd base rates'!J$113)\n+($K766*'fnd base rates'!J$114)\n+($M766*'fnd base rates'!J$116)\n+($N766*'fnd base rates'!J$117)\n+($O766*'fnd base rates'!J$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,10)))\n*$R766","v":2596.4077499999994},{"$f":"(($D766*'fnd base rates'!K$107)\n+($E766*'fnd base rates'!K$108)\n+($F766*'fnd base rates'!K$109)\n+($G766*'fnd base rates'!K$110)\n+($H766*'fnd base rates'!K$111)\n+($I766*'fnd base rates'!K$112)\n+($J766*'fnd base rates'!K$113)\n+($K766*'fnd base rates'!K$114)\n+($M766*'fnd base rates'!K$116)\n+($N766*'fnd base rates'!K$117)\n+($O766*'fnd base rates'!K$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,11)))\n*$R766","v":3482.1642701999995},{"$f":"(($D766*'fnd base rates'!L$107)\n+($E766*'fnd base rates'!L$108)\n+($F766*'fnd base rates'!L$109)\n+($G766*'fnd base rates'!L$110)\n+($H766*'fnd base rates'!L$111)\n+($I766*'fnd base rates'!L$112)\n+($J766*'fnd base rates'!L$113)\n+($K766*'fnd base rates'!L$114)\n+($M766*'fnd base rates'!L$116)\n+($N766*'fnd base rates'!L$117)\n+($O766*'fnd base rates'!L$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,12)))","v":5879.1200399999998},{"$f":"(($D766*'fnd base rates'!M$107)\n+($E766*'fnd base rates'!M$108)\n+($F766*'fnd base rates'!M$109)\n+($G766*'fnd base rates'!M$110)\n+($H766*'fnd base rates'!M$111)\n+($I766*'fnd base rates'!M$112)\n+($J766*'fnd base rates'!M$113)\n+($K766*'fnd base rates'!M$114)\n+($M766*'fnd base rates'!M$116)\n+($N766*'fnd base rates'!M$117)\n+($O766*'fnd base rates'!M$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,13)))","v":0},47603.065293840002,null,487274220,"487","274","220",1,3,47603.065293840002,15868,0,15868,null,null,null,null,null,15868,0,15868,null,null,{"$f":"BC766-BA766","v":0}]
[487,487274229,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D767","v":0},{"$f":"'fnd enro'!E767","v":0},{"$f":"'fnd enro'!F767","v":0},{"$f":"'fnd enro'!G767","v":3},{"$f":"'fnd enro'!H767","v":1},{"$f":"'fnd enro'!I767","v":0},{"$f":"'fnd enro'!J767","v":0},{"$f":"'fnd enro'!K767","v":0.15440000000000001},{"$f":"'fnd enro'!L767","v":0},{"$f":"'fnd enro'!M767","v":1},{"$f":"'fnd enro'!N767","v":0},{"$f":"'fnd enro'!O767","v":0},{"$f":"'fnd enro'!P767","v":0},{"$f":"'fnd enro'!R767","v":4},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q767)","v":9},null,{"$f":"(($D767*'fnd base rates'!C$107)\n+($E767*'fnd base rates'!C$108)\n+($F767*'fnd base rates'!C$109)\n+($G767*'fnd base rates'!C$110)\n+($H767*'fnd base rates'!C$111)\n+($I767*'fnd base rates'!C$112)\n+($J767*'fnd base rates'!C$113)\n+($K767*'fnd base rates'!C$114)\n+($M767*'fnd base rates'!C$116)\n+($N767*'fnd base rates'!C$117)\n+($O767*'fnd base rates'!C$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,3)))\n*$R767","v":2370.5906801199999},{"$f":"(($D767*'fnd base rates'!D$107)\n+($E767*'fnd base rates'!D$108)\n+($F767*'fnd base rates'!D$109)\n+($G767*'fnd base rates'!D$110)\n+($H767*'fnd base rates'!D$111)\n+($I767*'fnd base rates'!D$112)\n+($J767*'fnd base rates'!D$113)\n+($K767*'fnd base rates'!D$114)\n+($M767*'fnd base rates'!D$116)\n+($N767*'fnd base rates'!D$117)\n+($O767*'fnd base rates'!D$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,4)))\n*$R767","v":3415.3937000000001},{"$f":"(($D767*'fnd base rates'!E$107)\n+($E767*'fnd base rates'!E$108)\n+($F767*'fnd base rates'!E$109)\n+($G767*'fnd base rates'!E$110)\n+($H767*'fnd base rates'!E$111)\n+($I767*'fnd base rates'!E$112)\n+($J767*'fnd base rates'!E$113)\n+($K767*'fnd base rates'!E$114)\n+($M767*'fnd base rates'!E$116)\n+($N767*'fnd base rates'!E$117)\n+($O767*'fnd base rates'!E$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,5)))\n*$R767","v":17238.553886720001},{"$f":"(($D767*'fnd base rates'!F$107)\n+($E767*'fnd base rates'!F$108)\n+($F767*'fnd base rates'!F$109)\n+($G767*'fnd base rates'!F$110)\n+($H767*'fnd base rates'!F$111)\n+($I767*'fnd base rates'!F$112)\n+($J767*'fnd base rates'!F$113)\n+($K767*'fnd base rates'!F$114)\n+($M767*'fnd base rates'!F$116)\n+($N767*'fnd base rates'!F$117)\n+($O767*'fnd base rates'!F$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,6)))\n*$R767","v":5185.0461086399991},{"$f":"(($D767*'fnd base rates'!G$107)\n+($E767*'fnd base rates'!G$108)\n+($F767*'fnd base rates'!G$109)\n+($G767*'fnd base rates'!G$110)\n+($H767*'fnd base rates'!G$111)\n+($I767*'fnd base rates'!G$112)\n+($J767*'fnd base rates'!G$113)\n+($K767*'fnd base rates'!G$114)\n+($M767*'fnd base rates'!G$116)\n+($N767*'fnd base rates'!G$117)\n+($O767*'fnd base rates'!G$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,7)))\n*$R767","v":727.32030004000001},{"$f":"(($D767*'fnd base rates'!H$107)\n+($E767*'fnd base rates'!H$108)\n+($F767*'fnd base rates'!H$109)\n+($G767*'fnd base rates'!H$110)\n+($H767*'fnd base rates'!H$111)\n+($I767*'fnd base rates'!H$112)\n+($J767*'fnd base rates'!H$113)\n+($K767*'fnd base rates'!H$114)\n+($M767*'fnd base rates'!H$116)\n+($N767*'fnd base rates'!H$117)\n+($O767*'fnd base rates'!H$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,8)))","v":2220.1857359999999},{"$f":"(($D767*'fnd base rates'!I$107)\n+($E767*'fnd base rates'!I$108)\n+($F767*'fnd base rates'!I$109)\n+($G767*'fnd base rates'!I$110)\n+($H767*'fnd base rates'!I$111)\n+($I767*'fnd base rates'!I$112)\n+($J767*'fnd base rates'!I$113)\n+($K767*'fnd base rates'!I$114)\n+($M767*'fnd base rates'!I$116)\n+($N767*'fnd base rates'!I$117)\n+($O767*'fnd base rates'!I$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,9)))\n*$R767","v":1432.2679999999998},{"$f":"(($D767*'fnd base rates'!J$107)\n+($E767*'fnd base rates'!J$108)\n+($F767*'fnd base rates'!J$109)\n+($G767*'fnd base rates'!J$110)\n+($H767*'fnd base rates'!J$111)\n+($I767*'fnd base rates'!J$112)\n+($J767*'fnd base rates'!J$113)\n+($K767*'fnd base rates'!J$114)\n+($M767*'fnd base rates'!J$116)\n+($N767*'fnd base rates'!J$117)\n+($O767*'fnd base rates'!J$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,10)))\n*$R767","v":771.27884999999992},{"$f":"(($D767*'fnd base rates'!K$107)\n+($E767*'fnd base rates'!K$108)\n+($F767*'fnd base rates'!K$109)\n+($G767*'fnd base rates'!K$110)\n+($H767*'fnd base rates'!K$111)\n+($I767*'fnd base rates'!K$112)\n+($J767*'fnd base rates'!K$113)\n+($K767*'fnd base rates'!K$114)\n+($M767*'fnd base rates'!K$116)\n+($N767*'fnd base rates'!K$117)\n+($O767*'fnd base rates'!K$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,11)))\n*$R767","v":5049.4826935999999},{"$f":"(($D767*'fnd base rates'!L$107)\n+($E767*'fnd base rates'!L$108)\n+($F767*'fnd base rates'!L$109)\n+($G767*'fnd base rates'!L$110)\n+($H767*'fnd base rates'!L$111)\n+($I767*'fnd base rates'!L$112)\n+($J767*'fnd base rates'!L$113)\n+($K767*'fnd base rates'!L$114)\n+($M767*'fnd base rates'!L$116)\n+($N767*'fnd base rates'!L$117)\n+($O767*'fnd base rates'!L$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,12)))","v":6129.11672},{"$f":"(($D767*'fnd base rates'!M$107)\n+($E767*'fnd base rates'!M$108)\n+($F767*'fnd base rates'!M$109)\n+($G767*'fnd base rates'!M$110)\n+($H767*'fnd base rates'!M$111)\n+($I767*'fnd base rates'!M$112)\n+($J767*'fnd base rates'!M$113)\n+($K767*'fnd base rates'!M$114)\n+($M767*'fnd base rates'!M$116)\n+($N767*'fnd base rates'!M$117)\n+($O767*'fnd base rates'!M$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,13)))","v":0},44539.236675120002,null,487274229,"487","274","229",1,4,44539.236675120002,11135,0,11135,null,null,null,null,null,11135,0,11135,null,null,{"$f":"BC767-BA767","v":0}]
[487,487274244,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D768","v":0},{"$f":"'fnd enro'!E768","v":0},{"$f":"'fnd enro'!F768","v":0},{"$f":"'fnd enro'!G768","v":0},{"$f":"'fnd enro'!H768","v":1},{"$f":"'fnd enro'!I768","v":0},{"$f":"'fnd enro'!J768","v":0},{"$f":"'fnd enro'!K768","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L768","v":0},{"$f":"'fnd enro'!M768","v":0},{"$f":"'fnd enro'!N768","v":0},{"$f":"'fnd enro'!O768","v":0},{"$f":"'fnd enro'!P768","v":0},{"$f":"'fnd enro'!R768","v":1},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q768)","v":10},null,{"$f":"(($D768*'fnd base rates'!C$107)\n+($E768*'fnd base rates'!C$108)\n+($F768*'fnd base rates'!C$109)\n+($G768*'fnd base rates'!C$110)\n+($H768*'fnd base rates'!C$111)\n+($I768*'fnd base rates'!C$112)\n+($J768*'fnd base rates'!C$113)\n+($K768*'fnd base rates'!C$114)\n+($M768*'fnd base rates'!C$116)\n+($N768*'fnd base rates'!C$117)\n+($O768*'fnd base rates'!C$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,3)))\n*$R768","v":565.96672003000003},{"$f":"(($D768*'fnd base rates'!D$107)\n+($E768*'fnd base rates'!D$108)\n+($F768*'fnd base rates'!D$109)\n+($G768*'fnd base rates'!D$110)\n+($H768*'fnd base rates'!D$111)\n+($I768*'fnd base rates'!D$112)\n+($J768*'fnd base rates'!D$113)\n+($K768*'fnd base rates'!D$114)\n+($M768*'fnd base rates'!D$116)\n+($N768*'fnd base rates'!D$117)\n+($O768*'fnd base rates'!D$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,4)))\n*$R768","v":807.15940000000001},{"$f":"(($D768*'fnd base rates'!E$107)\n+($E768*'fnd base rates'!E$108)\n+($F768*'fnd base rates'!E$109)\n+($G768*'fnd base rates'!E$110)\n+($H768*'fnd base rates'!E$111)\n+($I768*'fnd base rates'!E$112)\n+($J768*'fnd base rates'!E$113)\n+($K768*'fnd base rates'!E$114)\n+($M768*'fnd base rates'!E$116)\n+($N768*'fnd base rates'!E$117)\n+($O768*'fnd base rates'!E$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,5)))\n*$R768","v":3649.7517966799996},{"$f":"(($D768*'fnd base rates'!F$107)\n+($E768*'fnd base rates'!F$108)\n+($F768*'fnd base rates'!F$109)\n+($G768*'fnd base rates'!F$110)\n+($H768*'fnd base rates'!F$111)\n+($I768*'fnd base rates'!F$112)\n+($J768*'fnd base rates'!F$113)\n+($K768*'fnd base rates'!F$114)\n+($M768*'fnd base rates'!F$116)\n+($N768*'fnd base rates'!F$117)\n+($O768*'fnd base rates'!F$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,6)))\n*$R768","v":1050.1221146600001},{"$f":"(($D768*'fnd base rates'!G$107)\n+($E768*'fnd base rates'!G$108)\n+($F768*'fnd base rates'!G$109)\n+($G768*'fnd base rates'!G$110)\n+($H768*'fnd base rates'!G$111)\n+($I768*'fnd base rates'!G$112)\n+($J768*'fnd base rates'!G$113)\n+($K768*'fnd base rates'!G$114)\n+($M768*'fnd base rates'!G$116)\n+($N768*'fnd base rates'!G$117)\n+($O768*'fnd base rates'!G$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,7)))\n*$R768","v":177.71821251},{"$f":"(($D768*'fnd base rates'!H$107)\n+($E768*'fnd base rates'!H$108)\n+($F768*'fnd base rates'!H$109)\n+($G768*'fnd base rates'!H$110)\n+($H768*'fnd base rates'!H$111)\n+($I768*'fnd base rates'!H$112)\n+($J768*'fnd base rates'!H$113)\n+($K768*'fnd base rates'!H$114)\n+($M768*'fnd base rates'!H$116)\n+($N768*'fnd base rates'!H$117)\n+($O768*'fnd base rates'!H$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D768*'fnd base rates'!I$107)\n+($E768*'fnd base rates'!I$108)\n+($F768*'fnd base rates'!I$109)\n+($G768*'fnd base rates'!I$110)\n+($H768*'fnd base rates'!I$111)\n+($I768*'fnd base rates'!I$112)\n+($J768*'fnd base rates'!I$113)\n+($K768*'fnd base rates'!I$114)\n+($M768*'fnd base rates'!I$116)\n+($N768*'fnd base rates'!I$117)\n+($O768*'fnd base rates'!I$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,9)))\n*$R768","v":382.63794999999999},{"$f":"(($D768*'fnd base rates'!J$107)\n+($E768*'fnd base rates'!J$108)\n+($F768*'fnd base rates'!J$109)\n+($G768*'fnd base rates'!J$110)\n+($H768*'fnd base rates'!J$111)\n+($I768*'fnd base rates'!J$112)\n+($J768*'fnd base rates'!J$113)\n+($K768*'fnd base rates'!J$114)\n+($M768*'fnd base rates'!J$116)\n+($N768*'fnd base rates'!J$117)\n+($O768*'fnd base rates'!J$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,10)))\n*$R768","v":262.49455},{"$f":"(($D768*'fnd base rates'!K$107)\n+($E768*'fnd base rates'!K$108)\n+($F768*'fnd base rates'!K$109)\n+($G768*'fnd base rates'!K$110)\n+($H768*'fnd base rates'!K$111)\n+($I768*'fnd base rates'!K$112)\n+($J768*'fnd base rates'!K$113)\n+($K768*'fnd base rates'!K$114)\n+($M768*'fnd base rates'!K$116)\n+($N768*'fnd base rates'!K$117)\n+($O768*'fnd base rates'!K$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,11)))\n*$R768","v":1247.1786733999998},{"$f":"(($D768*'fnd base rates'!L$107)\n+($E768*'fnd base rates'!L$108)\n+($F768*'fnd base rates'!L$109)\n+($G768*'fnd base rates'!L$110)\n+($H768*'fnd base rates'!L$111)\n+($I768*'fnd base rates'!L$112)\n+($J768*'fnd base rates'!L$113)\n+($K768*'fnd base rates'!L$114)\n+($M768*'fnd base rates'!L$116)\n+($N768*'fnd base rates'!L$117)\n+($O768*'fnd base rates'!L$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D768*'fnd base rates'!M$107)\n+($E768*'fnd base rates'!M$108)\n+($F768*'fnd base rates'!M$109)\n+($G768*'fnd base rates'!M$110)\n+($H768*'fnd base rates'!M$111)\n+($I768*'fnd base rates'!M$112)\n+($J768*'fnd base rates'!M$113)\n+($K768*'fnd base rates'!M$114)\n+($M768*'fnd base rates'!M$116)\n+($N768*'fnd base rates'!M$117)\n+($O768*'fnd base rates'!M$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,13)))","v":0},10178.94503128,null,487274244,"487","274","244",1,1,10178.94503128,10179,0,10179,null,null,null,null,null,10179,0,10179,null,null,{"$f":"BC768-BA768","v":0}]
[487,487274248,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D769","v":2},{"$f":"'fnd enro'!E769","v":0},{"$f":"'fnd enro'!F769","v":7},{"$f":"'fnd enro'!G769","v":16},{"$f":"'fnd enro'!H769","v":2},{"$f":"'fnd enro'!I769","v":0},{"$f":"'fnd enro'!J769","v":0},{"$f":"'fnd enro'!K769","v":0.96499999999999997},{"$f":"'fnd enro'!L769","v":0},{"$f":"'fnd enro'!M769","v":8},{"$f":"'fnd enro'!N769","v":0},{"$f":"'fnd enro'!O769","v":0},{"$f":"'fnd enro'!P769","v":12},{"$f":"'fnd enro'!R769","v":26},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q769)","v":11},null,{"$f":"(($D769*'fnd base rates'!C$107)\n+($E769*'fnd base rates'!C$108)\n+($F769*'fnd base rates'!C$109)\n+($G769*'fnd base rates'!C$110)\n+($H769*'fnd base rates'!C$111)\n+($I769*'fnd base rates'!C$112)\n+($J769*'fnd base rates'!C$113)\n+($K769*'fnd base rates'!C$114)\n+($M769*'fnd base rates'!C$116)\n+($N769*'fnd base rates'!C$117)\n+($O769*'fnd base rates'!C$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,3)))\n*$R769","v":16508.50670075},{"$f":"(($D769*'fnd base rates'!D$107)\n+($E769*'fnd base rates'!D$108)\n+($F769*'fnd base rates'!D$109)\n+($G769*'fnd base rates'!D$110)\n+($H769*'fnd base rates'!D$111)\n+($I769*'fnd base rates'!D$112)\n+($J769*'fnd base rates'!D$113)\n+($K769*'fnd base rates'!D$114)\n+($M769*'fnd base rates'!D$116)\n+($N769*'fnd base rates'!D$117)\n+($O769*'fnd base rates'!D$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,4)))\n*$R769","v":27495.8109},{"$f":"(($D769*'fnd base rates'!E$107)\n+($E769*'fnd base rates'!E$108)\n+($F769*'fnd base rates'!E$109)\n+($G769*'fnd base rates'!E$110)\n+($H769*'fnd base rates'!E$111)\n+($I769*'fnd base rates'!E$112)\n+($J769*'fnd base rates'!E$113)\n+($K769*'fnd base rates'!E$114)\n+($M769*'fnd base rates'!E$116)\n+($N769*'fnd base rates'!E$117)\n+($O769*'fnd base rates'!E$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,5)))\n*$R769","v":164579.52461700002},{"$f":"(($D769*'fnd base rates'!F$107)\n+($E769*'fnd base rates'!F$108)\n+($F769*'fnd base rates'!F$109)\n+($G769*'fnd base rates'!F$110)\n+($H769*'fnd base rates'!F$111)\n+($I769*'fnd base rates'!F$112)\n+($J769*'fnd base rates'!F$113)\n+($K769*'fnd base rates'!F$114)\n+($M769*'fnd base rates'!F$116)\n+($N769*'fnd base rates'!F$117)\n+($O769*'fnd base rates'!F$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,6)))\n*$R769","v":34812.784816499996},{"$f":"(($D769*'fnd base rates'!G$107)\n+($E769*'fnd base rates'!G$108)\n+($F769*'fnd base rates'!G$109)\n+($G769*'fnd base rates'!G$110)\n+($H769*'fnd base rates'!G$111)\n+($I769*'fnd base rates'!G$112)\n+($J769*'fnd base rates'!G$113)\n+($K769*'fnd base rates'!G$114)\n+($M769*'fnd base rates'!G$116)\n+($N769*'fnd base rates'!G$117)\n+($O769*'fnd base rates'!G$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,7)))\n*$R769","v":7108.4550127499997},{"$f":"(($D769*'fnd base rates'!H$107)\n+($E769*'fnd base rates'!H$108)\n+($F769*'fnd base rates'!H$109)\n+($G769*'fnd base rates'!H$110)\n+($H769*'fnd base rates'!H$111)\n+($I769*'fnd base rates'!H$112)\n+($J769*'fnd base rates'!H$113)\n+($K769*'fnd base rates'!H$114)\n+($M769*'fnd base rates'!H$116)\n+($N769*'fnd base rates'!H$117)\n+($O769*'fnd base rates'!H$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,8)))","v":14950.273350000001},{"$f":"(($D769*'fnd base rates'!I$107)\n+($E769*'fnd base rates'!I$108)\n+($F769*'fnd base rates'!I$109)\n+($G769*'fnd base rates'!I$110)\n+($H769*'fnd base rates'!I$111)\n+($I769*'fnd base rates'!I$112)\n+($J769*'fnd base rates'!I$113)\n+($K769*'fnd base rates'!I$114)\n+($M769*'fnd base rates'!I$116)\n+($N769*'fnd base rates'!I$117)\n+($O769*'fnd base rates'!I$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,9)))\n*$R769","v":11144.96725},{"$f":"(($D769*'fnd base rates'!J$107)\n+($E769*'fnd base rates'!J$108)\n+($F769*'fnd base rates'!J$109)\n+($G769*'fnd base rates'!J$110)\n+($H769*'fnd base rates'!J$111)\n+($I769*'fnd base rates'!J$112)\n+($J769*'fnd base rates'!J$113)\n+($K769*'fnd base rates'!J$114)\n+($M769*'fnd base rates'!J$116)\n+($N769*'fnd base rates'!J$117)\n+($O769*'fnd base rates'!J$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,10)))\n*$R769","v":14469.1351},{"$f":"(($D769*'fnd base rates'!K$107)\n+($E769*'fnd base rates'!K$108)\n+($F769*'fnd base rates'!K$109)\n+($G769*'fnd base rates'!K$110)\n+($H769*'fnd base rates'!K$111)\n+($I769*'fnd base rates'!K$112)\n+($J769*'fnd base rates'!K$113)\n+($K769*'fnd base rates'!K$114)\n+($M769*'fnd base rates'!K$116)\n+($N769*'fnd base rates'!K$117)\n+($O769*'fnd base rates'!K$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,11)))\n*$R769","v":32779.806884999998},{"$f":"(($D769*'fnd base rates'!L$107)\n+($E769*'fnd base rates'!L$108)\n+($F769*'fnd base rates'!L$109)\n+($G769*'fnd base rates'!L$110)\n+($H769*'fnd base rates'!L$111)\n+($I769*'fnd base rates'!L$112)\n+($J769*'fnd base rates'!L$113)\n+($K769*'fnd base rates'!L$114)\n+($M769*'fnd base rates'!L$116)\n+($N769*'fnd base rates'!L$117)\n+($O769*'fnd base rates'!L$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,12)))","v":47321.967000000004},{"$f":"(($D769*'fnd base rates'!M$107)\n+($E769*'fnd base rates'!M$108)\n+($F769*'fnd base rates'!M$109)\n+($G769*'fnd base rates'!M$110)\n+($H769*'fnd base rates'!M$111)\n+($I769*'fnd base rates'!M$112)\n+($J769*'fnd base rates'!M$113)\n+($K769*'fnd base rates'!M$114)\n+($M769*'fnd base rates'!M$116)\n+($N769*'fnd base rates'!M$117)\n+($O769*'fnd base rates'!M$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,13)))","v":0},371171.23163200001,null,487274248,"487","274","248",1,26,371171.23163200001,14276,0,14276,null,null,null,null,null,14276,0,14276,null,null,{"$f":"BC769-BA769","v":0}]
[487,487274262,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D770","v":3},{"$f":"'fnd enro'!E770","v":0},{"$f":"'fnd enro'!F770","v":0},{"$f":"'fnd enro'!G770","v":9},{"$f":"'fnd enro'!H770","v":0},{"$f":"'fnd enro'!I770","v":0},{"$f":"'fnd enro'!J770","v":0},{"$f":"'fnd enro'!K770","v":0.34739999999999999},{"$f":"'fnd enro'!L770","v":0},{"$f":"'fnd enro'!M770","v":2},{"$f":"'fnd enro'!N770","v":0},{"$f":"'fnd enro'!O770","v":0},{"$f":"'fnd enro'!P770","v":6},{"$f":"'fnd enro'!R770","v":11},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q770)","v":9},null,{"$f":"(($D770*'fnd base rates'!C$107)\n+($E770*'fnd base rates'!C$108)\n+($F770*'fnd base rates'!C$109)\n+($G770*'fnd base rates'!C$110)\n+($H770*'fnd base rates'!C$111)\n+($I770*'fnd base rates'!C$112)\n+($J770*'fnd base rates'!C$113)\n+($K770*'fnd base rates'!C$114)\n+($M770*'fnd base rates'!C$116)\n+($N770*'fnd base rates'!C$117)\n+($O770*'fnd base rates'!C$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,3)))\n*$R770","v":6457.0875302699997},{"$f":"(($D770*'fnd base rates'!D$107)\n+($E770*'fnd base rates'!D$108)\n+($F770*'fnd base rates'!D$109)\n+($G770*'fnd base rates'!D$110)\n+($H770*'fnd base rates'!D$111)\n+($I770*'fnd base rates'!D$112)\n+($J770*'fnd base rates'!D$113)\n+($K770*'fnd base rates'!D$114)\n+($M770*'fnd base rates'!D$116)\n+($N770*'fnd base rates'!D$117)\n+($O770*'fnd base rates'!D$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,4)))\n*$R770","v":11120.744449999998},{"$f":"(($D770*'fnd base rates'!E$107)\n+($E770*'fnd base rates'!E$108)\n+($F770*'fnd base rates'!E$109)\n+($G770*'fnd base rates'!E$110)\n+($H770*'fnd base rates'!E$111)\n+($I770*'fnd base rates'!E$112)\n+($J770*'fnd base rates'!E$113)\n+($K770*'fnd base rates'!E$114)\n+($M770*'fnd base rates'!E$116)\n+($N770*'fnd base rates'!E$117)\n+($O770*'fnd base rates'!E$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,5)))\n*$R770","v":67190.484870119995},{"$f":"(($D770*'fnd base rates'!F$107)\n+($E770*'fnd base rates'!F$108)\n+($F770*'fnd base rates'!F$109)\n+($G770*'fnd base rates'!F$110)\n+($H770*'fnd base rates'!F$111)\n+($I770*'fnd base rates'!F$112)\n+($J770*'fnd base rates'!F$113)\n+($K770*'fnd base rates'!F$114)\n+($M770*'fnd base rates'!F$116)\n+($N770*'fnd base rates'!F$117)\n+($O770*'fnd base rates'!F$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,6)))\n*$R770","v":13641.82278194},{"$f":"(($D770*'fnd base rates'!G$107)\n+($E770*'fnd base rates'!G$108)\n+($F770*'fnd base rates'!G$109)\n+($G770*'fnd base rates'!G$110)\n+($H770*'fnd base rates'!G$111)\n+($I770*'fnd base rates'!G$112)\n+($J770*'fnd base rates'!G$113)\n+($K770*'fnd base rates'!G$114)\n+($M770*'fnd base rates'!G$116)\n+($N770*'fnd base rates'!G$117)\n+($O770*'fnd base rates'!G$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,7)))\n*$R770","v":2891.0476625899996},{"$f":"(($D770*'fnd base rates'!H$107)\n+($E770*'fnd base rates'!H$108)\n+($F770*'fnd base rates'!H$109)\n+($G770*'fnd base rates'!H$110)\n+($H770*'fnd base rates'!H$111)\n+($I770*'fnd base rates'!H$112)\n+($J770*'fnd base rates'!H$113)\n+($K770*'fnd base rates'!H$114)\n+($M770*'fnd base rates'!H$116)\n+($N770*'fnd base rates'!H$117)\n+($O770*'fnd base rates'!H$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,8)))","v":5881.7804059999989},{"$f":"(($D770*'fnd base rates'!I$107)\n+($E770*'fnd base rates'!I$108)\n+($F770*'fnd base rates'!I$109)\n+($G770*'fnd base rates'!I$110)\n+($H770*'fnd base rates'!I$111)\n+($I770*'fnd base rates'!I$112)\n+($J770*'fnd base rates'!I$113)\n+($K770*'fnd base rates'!I$114)\n+($M770*'fnd base rates'!I$116)\n+($N770*'fnd base rates'!I$117)\n+($O770*'fnd base rates'!I$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,9)))\n*$R770","v":4451.7096499999998},{"$f":"(($D770*'fnd base rates'!J$107)\n+($E770*'fnd base rates'!J$108)\n+($F770*'fnd base rates'!J$109)\n+($G770*'fnd base rates'!J$110)\n+($H770*'fnd base rates'!J$111)\n+($I770*'fnd base rates'!J$112)\n+($J770*'fnd base rates'!J$113)\n+($K770*'fnd base rates'!J$114)\n+($M770*'fnd base rates'!J$116)\n+($N770*'fnd base rates'!J$117)\n+($O770*'fnd base rates'!J$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,10)))\n*$R770","v":6327.2358999999988},{"$f":"(($D770*'fnd base rates'!K$107)\n+($E770*'fnd base rates'!K$108)\n+($F770*'fnd base rates'!K$109)\n+($G770*'fnd base rates'!K$110)\n+($H770*'fnd base rates'!K$111)\n+($I770*'fnd base rates'!K$112)\n+($J770*'fnd base rates'!K$113)\n+($K770*'fnd base rates'!K$114)\n+($M770*'fnd base rates'!K$116)\n+($N770*'fnd base rates'!K$117)\n+($O770*'fnd base rates'!K$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,11)))\n*$R770","v":12628.380510599998},{"$f":"(($D770*'fnd base rates'!L$107)\n+($E770*'fnd base rates'!L$108)\n+($F770*'fnd base rates'!L$109)\n+($G770*'fnd base rates'!L$110)\n+($H770*'fnd base rates'!L$111)\n+($I770*'fnd base rates'!L$112)\n+($J770*'fnd base rates'!L$113)\n+($K770*'fnd base rates'!L$114)\n+($M770*'fnd base rates'!L$116)\n+($N770*'fnd base rates'!L$117)\n+($O770*'fnd base rates'!L$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,12)))","v":18927.200120000001},{"$f":"(($D770*'fnd base rates'!M$107)\n+($E770*'fnd base rates'!M$108)\n+($F770*'fnd base rates'!M$109)\n+($G770*'fnd base rates'!M$110)\n+($H770*'fnd base rates'!M$111)\n+($I770*'fnd base rates'!M$112)\n+($J770*'fnd base rates'!M$113)\n+($K770*'fnd base rates'!M$114)\n+($M770*'fnd base rates'!M$116)\n+($N770*'fnd base rates'!M$117)\n+($O770*'fnd base rates'!M$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,13)))","v":0},149517.49388152,null,487274262,"487","274","262",1,11,149517.49388152,13592,0,13592,null,null,null,null,null,13592,0,13592,null,null,{"$f":"BC770-BA770","v":0}]
[487,487274274,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D771","v":14},{"$f":"'fnd enro'!E771","v":0},{"$f":"'fnd enro'!F771","v":22},{"$f":"'fnd enro'!G771","v":145},{"$f":"'fnd enro'!H771","v":31},{"$f":"'fnd enro'!I771","v":0},{"$f":"'fnd enro'!J771","v":0},{"$f":"'fnd enro'!K771","v":7.6428000000000003},{"$f":"'fnd enro'!L771","v":0},{"$f":"'fnd enro'!M771","v":54},{"$f":"'fnd enro'!N771","v":0},{"$f":"'fnd enro'!O771","v":0},{"$f":"'fnd enro'!P771","v":164},{"$f":"'fnd enro'!R771","v":205},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q771)","v":10},null,{"$f":"(($D771*'fnd base rates'!C$107)\n+($E771*'fnd base rates'!C$108)\n+($F771*'fnd base rates'!C$109)\n+($G771*'fnd base rates'!C$110)\n+($H771*'fnd base rates'!C$111)\n+($I771*'fnd base rates'!C$112)\n+($J771*'fnd base rates'!C$113)\n+($K771*'fnd base rates'!C$114)\n+($M771*'fnd base rates'!C$116)\n+($N771*'fnd base rates'!C$117)\n+($O771*'fnd base rates'!C$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,3)))\n*$R771","v":134675.14566594001},{"$f":"(($D771*'fnd base rates'!D$107)\n+($E771*'fnd base rates'!D$108)\n+($F771*'fnd base rates'!D$109)\n+($G771*'fnd base rates'!D$110)\n+($H771*'fnd base rates'!D$111)\n+($I771*'fnd base rates'!D$112)\n+($J771*'fnd base rates'!D$113)\n+($K771*'fnd base rates'!D$114)\n+($M771*'fnd base rates'!D$116)\n+($N771*'fnd base rates'!D$117)\n+($O771*'fnd base rates'!D$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,4)))\n*$R771","v":240573.27469999998},{"$f":"(($D771*'fnd base rates'!E$107)\n+($E771*'fnd base rates'!E$108)\n+($F771*'fnd base rates'!E$109)\n+($G771*'fnd base rates'!E$110)\n+($H771*'fnd base rates'!E$111)\n+($I771*'fnd base rates'!E$112)\n+($J771*'fnd base rates'!E$113)\n+($K771*'fnd base rates'!E$114)\n+($M771*'fnd base rates'!E$116)\n+($N771*'fnd base rates'!E$117)\n+($O771*'fnd base rates'!E$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,5)))\n*$R771","v":1528028.8565926398},{"$f":"(($D771*'fnd base rates'!F$107)\n+($E771*'fnd base rates'!F$108)\n+($F771*'fnd base rates'!F$109)\n+($G771*'fnd base rates'!F$110)\n+($H771*'fnd base rates'!F$111)\n+($I771*'fnd base rates'!F$112)\n+($J771*'fnd base rates'!F$113)\n+($K771*'fnd base rates'!F$114)\n+($M771*'fnd base rates'!F$116)\n+($N771*'fnd base rates'!F$117)\n+($O771*'fnd base rates'!F$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,6)))\n*$R771","v":269064.39325267996},{"$f":"(($D771*'fnd base rates'!G$107)\n+($E771*'fnd base rates'!G$108)\n+($F771*'fnd base rates'!G$109)\n+($G771*'fnd base rates'!G$110)\n+($H771*'fnd base rates'!G$111)\n+($I771*'fnd base rates'!G$112)\n+($J771*'fnd base rates'!G$113)\n+($K771*'fnd base rates'!G$114)\n+($M771*'fnd base rates'!G$116)\n+($N771*'fnd base rates'!G$117)\n+($O771*'fnd base rates'!G$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,7)))\n*$R771","v":67831.361976979984},{"$f":"(($D771*'fnd base rates'!H$107)\n+($E771*'fnd base rates'!H$108)\n+($F771*'fnd base rates'!H$109)\n+($G771*'fnd base rates'!H$110)\n+($H771*'fnd base rates'!H$111)\n+($I771*'fnd base rates'!H$112)\n+($J771*'fnd base rates'!H$113)\n+($K771*'fnd base rates'!H$114)\n+($M771*'fnd base rates'!H$116)\n+($N771*'fnd base rates'!H$117)\n+($O771*'fnd base rates'!H$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,8)))","v":118496.22893199998},{"$f":"(($D771*'fnd base rates'!I$107)\n+($E771*'fnd base rates'!I$108)\n+($F771*'fnd base rates'!I$109)\n+($G771*'fnd base rates'!I$110)\n+($H771*'fnd base rates'!I$111)\n+($I771*'fnd base rates'!I$112)\n+($J771*'fnd base rates'!I$113)\n+($K771*'fnd base rates'!I$114)\n+($M771*'fnd base rates'!I$116)\n+($N771*'fnd base rates'!I$117)\n+($O771*'fnd base rates'!I$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,9)))\n*$R771","v":98122.089599999992},{"$f":"(($D771*'fnd base rates'!J$107)\n+($E771*'fnd base rates'!J$108)\n+($F771*'fnd base rates'!J$109)\n+($G771*'fnd base rates'!J$110)\n+($H771*'fnd base rates'!J$111)\n+($I771*'fnd base rates'!J$112)\n+($J771*'fnd base rates'!J$113)\n+($K771*'fnd base rates'!J$114)\n+($M771*'fnd base rates'!J$116)\n+($N771*'fnd base rates'!J$117)\n+($O771*'fnd base rates'!J$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,10)))\n*$R771","v":169539.16464999999},{"$f":"(($D771*'fnd base rates'!K$107)\n+($E771*'fnd base rates'!K$108)\n+($F771*'fnd base rates'!K$109)\n+($G771*'fnd base rates'!K$110)\n+($H771*'fnd base rates'!K$111)\n+($I771*'fnd base rates'!K$112)\n+($J771*'fnd base rates'!K$113)\n+($K771*'fnd base rates'!K$114)\n+($M771*'fnd base rates'!K$116)\n+($N771*'fnd base rates'!K$117)\n+($O771*'fnd base rates'!K$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,11)))\n*$R771","v":256984.73468319996},{"$f":"(($D771*'fnd base rates'!L$107)\n+($E771*'fnd base rates'!L$108)\n+($F771*'fnd base rates'!L$109)\n+($G771*'fnd base rates'!L$110)\n+($H771*'fnd base rates'!L$111)\n+($I771*'fnd base rates'!L$112)\n+($J771*'fnd base rates'!L$113)\n+($K771*'fnd base rates'!L$114)\n+($M771*'fnd base rates'!L$116)\n+($N771*'fnd base rates'!L$117)\n+($O771*'fnd base rates'!L$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,12)))","v":409855.32263999997},{"$f":"(($D771*'fnd base rates'!M$107)\n+($E771*'fnd base rates'!M$108)\n+($F771*'fnd base rates'!M$109)\n+($G771*'fnd base rates'!M$110)\n+($H771*'fnd base rates'!M$111)\n+($I771*'fnd base rates'!M$112)\n+($J771*'fnd base rates'!M$113)\n+($K771*'fnd base rates'!M$114)\n+($M771*'fnd base rates'!M$116)\n+($N771*'fnd base rates'!M$117)\n+($O771*'fnd base rates'!M$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,13)))","v":0},3293170.5726934392,null,487274274,"487","274","274",1,205,3293170.5726934392,16064,0,16064,null,null,null,null,null,16064,0,16064,null,null,{"$f":"BC771-BA771","v":0}]
[487,487274284,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D772","v":1},{"$f":"'fnd enro'!E772","v":0},{"$f":"'fnd enro'!F772","v":1},{"$f":"'fnd enro'!G772","v":4},{"$f":"'fnd enro'!H772","v":0},{"$f":"'fnd enro'!I772","v":0},{"$f":"'fnd enro'!J772","v":0},{"$f":"'fnd enro'!K772","v":0.193},{"$f":"'fnd enro'!L772","v":0},{"$f":"'fnd enro'!M772","v":2},{"$f":"'fnd enro'!N772","v":0},{"$f":"'fnd enro'!O772","v":0},{"$f":"'fnd enro'!P772","v":6},{"$f":"'fnd enro'!R772","v":6},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q772)","v":5},null,{"$f":"(($D772*'fnd base rates'!C$107)\n+($E772*'fnd base rates'!C$108)\n+($F772*'fnd base rates'!C$109)\n+($G772*'fnd base rates'!C$110)\n+($H772*'fnd base rates'!C$111)\n+($I772*'fnd base rates'!C$112)\n+($J772*'fnd base rates'!C$113)\n+($K772*'fnd base rates'!C$114)\n+($M772*'fnd base rates'!C$116)\n+($N772*'fnd base rates'!C$117)\n+($O772*'fnd base rates'!C$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,3)))\n*$R772","v":3645.7178501499998},{"$f":"(($D772*'fnd base rates'!D$107)\n+($E772*'fnd base rates'!D$108)\n+($F772*'fnd base rates'!D$109)\n+($G772*'fnd base rates'!D$110)\n+($H772*'fnd base rates'!D$111)\n+($I772*'fnd base rates'!D$112)\n+($J772*'fnd base rates'!D$113)\n+($K772*'fnd base rates'!D$114)\n+($M772*'fnd base rates'!D$116)\n+($N772*'fnd base rates'!D$117)\n+($O772*'fnd base rates'!D$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,4)))\n*$R772","v":6608.4461499999998},{"$f":"(($D772*'fnd base rates'!E$107)\n+($E772*'fnd base rates'!E$108)\n+($F772*'fnd base rates'!E$109)\n+($G772*'fnd base rates'!E$110)\n+($H772*'fnd base rates'!E$111)\n+($I772*'fnd base rates'!E$112)\n+($J772*'fnd base rates'!E$113)\n+($K772*'fnd base rates'!E$114)\n+($M772*'fnd base rates'!E$116)\n+($N772*'fnd base rates'!E$117)\n+($O772*'fnd base rates'!E$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,5)))\n*$R772","v":42462.791933399996},{"$f":"(($D772*'fnd base rates'!F$107)\n+($E772*'fnd base rates'!F$108)\n+($F772*'fnd base rates'!F$109)\n+($G772*'fnd base rates'!F$110)\n+($H772*'fnd base rates'!F$111)\n+($I772*'fnd base rates'!F$112)\n+($J772*'fnd base rates'!F$113)\n+($K772*'fnd base rates'!F$114)\n+($M772*'fnd base rates'!F$116)\n+($N772*'fnd base rates'!F$117)\n+($O772*'fnd base rates'!F$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,6)))\n*$R772","v":7428.3943232999991},{"$f":"(($D772*'fnd base rates'!G$107)\n+($E772*'fnd base rates'!G$108)\n+($F772*'fnd base rates'!G$109)\n+($G772*'fnd base rates'!G$110)\n+($H772*'fnd base rates'!G$111)\n+($I772*'fnd base rates'!G$112)\n+($J772*'fnd base rates'!G$113)\n+($K772*'fnd base rates'!G$114)\n+($M772*'fnd base rates'!G$116)\n+($N772*'fnd base rates'!G$117)\n+($O772*'fnd base rates'!G$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,7)))\n*$R772","v":1857.3870125499998},{"$f":"(($D772*'fnd base rates'!H$107)\n+($E772*'fnd base rates'!H$108)\n+($F772*'fnd base rates'!H$109)\n+($G772*'fnd base rates'!H$110)\n+($H772*'fnd base rates'!H$111)\n+($I772*'fnd base rates'!H$112)\n+($J772*'fnd base rates'!H$113)\n+($K772*'fnd base rates'!H$114)\n+($M772*'fnd base rates'!H$116)\n+($N772*'fnd base rates'!H$117)\n+($O772*'fnd base rates'!H$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,8)))","v":3247.4646700000003},{"$f":"(($D772*'fnd base rates'!I$107)\n+($E772*'fnd base rates'!I$108)\n+($F772*'fnd base rates'!I$109)\n+($G772*'fnd base rates'!I$110)\n+($H772*'fnd base rates'!I$111)\n+($I772*'fnd base rates'!I$112)\n+($J772*'fnd base rates'!I$113)\n+($K772*'fnd base rates'!I$114)\n+($M772*'fnd base rates'!I$116)\n+($N772*'fnd base rates'!I$117)\n+($O772*'fnd base rates'!I$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,9)))\n*$R772","v":2647.4275499999999},{"$f":"(($D772*'fnd base rates'!J$107)\n+($E772*'fnd base rates'!J$108)\n+($F772*'fnd base rates'!J$109)\n+($G772*'fnd base rates'!J$110)\n+($H772*'fnd base rates'!J$111)\n+($I772*'fnd base rates'!J$112)\n+($J772*'fnd base rates'!J$113)\n+($K772*'fnd base rates'!J$114)\n+($M772*'fnd base rates'!J$116)\n+($N772*'fnd base rates'!J$117)\n+($O772*'fnd base rates'!J$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,10)))\n*$R772","v":4545.1088},{"$f":"(($D772*'fnd base rates'!K$107)\n+($E772*'fnd base rates'!K$108)\n+($F772*'fnd base rates'!K$109)\n+($G772*'fnd base rates'!K$110)\n+($H772*'fnd base rates'!K$111)\n+($I772*'fnd base rates'!K$112)\n+($J772*'fnd base rates'!K$113)\n+($K772*'fnd base rates'!K$114)\n+($M772*'fnd base rates'!K$116)\n+($N772*'fnd base rates'!K$117)\n+($O772*'fnd base rates'!K$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,11)))\n*$R772","v":6957.7560169999988},{"$f":"(($D772*'fnd base rates'!L$107)\n+($E772*'fnd base rates'!L$108)\n+($F772*'fnd base rates'!L$109)\n+($G772*'fnd base rates'!L$110)\n+($H772*'fnd base rates'!L$111)\n+($I772*'fnd base rates'!L$112)\n+($J772*'fnd base rates'!L$113)\n+($K772*'fnd base rates'!L$114)\n+($M772*'fnd base rates'!L$116)\n+($N772*'fnd base rates'!L$117)\n+($O772*'fnd base rates'!L$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,12)))","v":11126.2634},{"$f":"(($D772*'fnd base rates'!M$107)\n+($E772*'fnd base rates'!M$108)\n+($F772*'fnd base rates'!M$109)\n+($G772*'fnd base rates'!M$110)\n+($H772*'fnd base rates'!M$111)\n+($I772*'fnd base rates'!M$112)\n+($J772*'fnd base rates'!M$113)\n+($K772*'fnd base rates'!M$114)\n+($M772*'fnd base rates'!M$116)\n+($N772*'fnd base rates'!M$117)\n+($O772*'fnd base rates'!M$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,13)))","v":0},90526.757706399978,null,487274284,"487","274","284",1,6,90526.757706399978,15088,0,15088,null,null,null,null,null,15088,0,15088,null,null,{"$f":"BC772-BA772","v":0}]
[487,487274308,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D773","v":0},{"$f":"'fnd enro'!E773","v":0},{"$f":"'fnd enro'!F773","v":1},{"$f":"'fnd enro'!G773","v":6},{"$f":"'fnd enro'!H773","v":2},{"$f":"'fnd enro'!I773","v":0},{"$f":"'fnd enro'!J773","v":0},{"$f":"'fnd enro'!K773","v":0.34739999999999999},{"$f":"'fnd enro'!L773","v":0},{"$f":"'fnd enro'!M773","v":0},{"$f":"'fnd enro'!N773","v":0},{"$f":"'fnd enro'!O773","v":0},{"$f":"'fnd enro'!P773","v":8},{"$f":"'fnd enro'!R773","v":9},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q773)","v":9},null,{"$f":"(($D773*'fnd base rates'!C$107)\n+($E773*'fnd base rates'!C$108)\n+($F773*'fnd base rates'!C$109)\n+($G773*'fnd base rates'!C$110)\n+($H773*'fnd base rates'!C$111)\n+($I773*'fnd base rates'!C$112)\n+($J773*'fnd base rates'!C$113)\n+($K773*'fnd base rates'!C$114)\n+($M773*'fnd base rates'!C$116)\n+($N773*'fnd base rates'!C$117)\n+($O773*'fnd base rates'!C$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,3)))\n*$R773","v":5733.114880269999},{"$f":"(($D773*'fnd base rates'!D$107)\n+($E773*'fnd base rates'!D$108)\n+($F773*'fnd base rates'!D$109)\n+($G773*'fnd base rates'!D$110)\n+($H773*'fnd base rates'!D$111)\n+($I773*'fnd base rates'!D$112)\n+($J773*'fnd base rates'!D$113)\n+($K773*'fnd base rates'!D$114)\n+($M773*'fnd base rates'!D$116)\n+($N773*'fnd base rates'!D$117)\n+($O773*'fnd base rates'!D$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,4)))\n*$R773","v":10293.888199999999},{"$f":"(($D773*'fnd base rates'!E$107)\n+($E773*'fnd base rates'!E$108)\n+($F773*'fnd base rates'!E$109)\n+($G773*'fnd base rates'!E$110)\n+($H773*'fnd base rates'!E$111)\n+($I773*'fnd base rates'!E$112)\n+($J773*'fnd base rates'!E$113)\n+($K773*'fnd base rates'!E$114)\n+($M773*'fnd base rates'!E$116)\n+($N773*'fnd base rates'!E$117)\n+($O773*'fnd base rates'!E$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,5)))\n*$R773","v":65529.535070119993},{"$f":"(($D773*'fnd base rates'!F$107)\n+($E773*'fnd base rates'!F$108)\n+($F773*'fnd base rates'!F$109)\n+($G773*'fnd base rates'!F$110)\n+($H773*'fnd base rates'!F$111)\n+($I773*'fnd base rates'!F$112)\n+($J773*'fnd base rates'!F$113)\n+($K773*'fnd base rates'!F$114)\n+($M773*'fnd base rates'!F$116)\n+($N773*'fnd base rates'!F$117)\n+($O773*'fnd base rates'!F$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,6)))\n*$R773","v":11312.635981939999},{"$f":"(($D773*'fnd base rates'!G$107)\n+($E773*'fnd base rates'!G$108)\n+($F773*'fnd base rates'!G$109)\n+($G773*'fnd base rates'!G$110)\n+($H773*'fnd base rates'!G$111)\n+($I773*'fnd base rates'!G$112)\n+($J773*'fnd base rates'!G$113)\n+($K773*'fnd base rates'!G$114)\n+($M773*'fnd base rates'!G$116)\n+($N773*'fnd base rates'!G$117)\n+($O773*'fnd base rates'!G$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,7)))\n*$R773","v":2948.0493125899998},{"$f":"(($D773*'fnd base rates'!H$107)\n+($E773*'fnd base rates'!H$108)\n+($F773*'fnd base rates'!H$109)\n+($G773*'fnd base rates'!H$110)\n+($H773*'fnd base rates'!H$111)\n+($I773*'fnd base rates'!H$112)\n+($J773*'fnd base rates'!H$113)\n+($K773*'fnd base rates'!H$114)\n+($M773*'fnd base rates'!H$116)\n+($N773*'fnd base rates'!H$117)\n+($O773*'fnd base rates'!H$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,8)))","v":4919.4304059999995},{"$f":"(($D773*'fnd base rates'!I$107)\n+($E773*'fnd base rates'!I$108)\n+($F773*'fnd base rates'!I$109)\n+($G773*'fnd base rates'!I$110)\n+($H773*'fnd base rates'!I$111)\n+($I773*'fnd base rates'!I$112)\n+($J773*'fnd base rates'!I$113)\n+($K773*'fnd base rates'!I$114)\n+($M773*'fnd base rates'!I$116)\n+($N773*'fnd base rates'!I$117)\n+($O773*'fnd base rates'!I$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,9)))\n*$R773","v":4225.1378500000001},{"$f":"(($D773*'fnd base rates'!J$107)\n+($E773*'fnd base rates'!J$108)\n+($F773*'fnd base rates'!J$109)\n+($G773*'fnd base rates'!J$110)\n+($H773*'fnd base rates'!J$111)\n+($I773*'fnd base rates'!J$112)\n+($J773*'fnd base rates'!J$113)\n+($K773*'fnd base rates'!J$114)\n+($M773*'fnd base rates'!J$116)\n+($N773*'fnd base rates'!J$117)\n+($O773*'fnd base rates'!J$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,10)))\n*$R773","v":7818.8792999999996},{"$f":"(($D773*'fnd base rates'!K$107)\n+($E773*'fnd base rates'!K$108)\n+($F773*'fnd base rates'!K$109)\n+($G773*'fnd base rates'!K$110)\n+($H773*'fnd base rates'!K$111)\n+($I773*'fnd base rates'!K$112)\n+($J773*'fnd base rates'!K$113)\n+($K773*'fnd base rates'!K$114)\n+($M773*'fnd base rates'!K$116)\n+($N773*'fnd base rates'!K$117)\n+($O773*'fnd base rates'!K$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,11)))\n*$R773","v":10619.407310599998},{"$f":"(($D773*'fnd base rates'!L$107)\n+($E773*'fnd base rates'!L$108)\n+($F773*'fnd base rates'!L$109)\n+($G773*'fnd base rates'!L$110)\n+($H773*'fnd base rates'!L$111)\n+($I773*'fnd base rates'!L$112)\n+($J773*'fnd base rates'!L$113)\n+($K773*'fnd base rates'!L$114)\n+($M773*'fnd base rates'!L$116)\n+($N773*'fnd base rates'!L$117)\n+($O773*'fnd base rates'!L$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,12)))","v":17682.260119999999},{"$f":"(($D773*'fnd base rates'!M$107)\n+($E773*'fnd base rates'!M$108)\n+($F773*'fnd base rates'!M$109)\n+($G773*'fnd base rates'!M$110)\n+($H773*'fnd base rates'!M$111)\n+($I773*'fnd base rates'!M$112)\n+($J773*'fnd base rates'!M$113)\n+($K773*'fnd base rates'!M$114)\n+($M773*'fnd base rates'!M$116)\n+($N773*'fnd base rates'!M$117)\n+($O773*'fnd base rates'!M$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,13)))","v":0},141082.33843151998,null,487274308,"487","274","308",1,9,141082.33843151998,15676,0,15676,null,null,null,null,null,15676,0,15676,null,null,{"$f":"BC773-BA773","v":0}]
[487,487274314,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D774","v":0},{"$f":"'fnd enro'!E774","v":0},{"$f":"'fnd enro'!F774","v":0},{"$f":"'fnd enro'!G774","v":1},{"$f":"'fnd enro'!H774","v":0},{"$f":"'fnd enro'!I774","v":0},{"$f":"'fnd enro'!J774","v":0},{"$f":"'fnd enro'!K774","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L774","v":0},{"$f":"'fnd enro'!M774","v":0},{"$f":"'fnd enro'!N774","v":0},{"$f":"'fnd enro'!O774","v":0},{"$f":"'fnd enro'!P774","v":1},{"$f":"'fnd enro'!R774","v":1},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q774)","v":7},null,{"$f":"(($D774*'fnd base rates'!C$107)\n+($E774*'fnd base rates'!C$108)\n+($F774*'fnd base rates'!C$109)\n+($G774*'fnd base rates'!C$110)\n+($H774*'fnd base rates'!C$111)\n+($I774*'fnd base rates'!C$112)\n+($J774*'fnd base rates'!C$113)\n+($K774*'fnd base rates'!C$114)\n+($M774*'fnd base rates'!C$116)\n+($N774*'fnd base rates'!C$117)\n+($O774*'fnd base rates'!C$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,3)))\n*$R774","v":638.38192002999995},{"$f":"(($D774*'fnd base rates'!D$107)\n+($E774*'fnd base rates'!D$108)\n+($F774*'fnd base rates'!D$109)\n+($G774*'fnd base rates'!D$110)\n+($H774*'fnd base rates'!D$111)\n+($I774*'fnd base rates'!D$112)\n+($J774*'fnd base rates'!D$113)\n+($K774*'fnd base rates'!D$114)\n+($M774*'fnd base rates'!D$116)\n+($N774*'fnd base rates'!D$117)\n+($O774*'fnd base rates'!D$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,4)))\n*$R774","v":1150.2665000000002},{"$f":"(($D774*'fnd base rates'!E$107)\n+($E774*'fnd base rates'!E$108)\n+($F774*'fnd base rates'!E$109)\n+($G774*'fnd base rates'!E$110)\n+($H774*'fnd base rates'!E$111)\n+($I774*'fnd base rates'!E$112)\n+($J774*'fnd base rates'!E$113)\n+($K774*'fnd base rates'!E$114)\n+($M774*'fnd base rates'!E$116)\n+($N774*'fnd base rates'!E$117)\n+($O774*'fnd base rates'!E$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,5)))\n*$R774","v":7443.2996966800001},{"$f":"(($D774*'fnd base rates'!F$107)\n+($E774*'fnd base rates'!F$108)\n+($F774*'fnd base rates'!F$109)\n+($G774*'fnd base rates'!F$110)\n+($H774*'fnd base rates'!F$111)\n+($I774*'fnd base rates'!F$112)\n+($J774*'fnd base rates'!F$113)\n+($K774*'fnd base rates'!F$114)\n+($M774*'fnd base rates'!F$116)\n+($N774*'fnd base rates'!F$117)\n+($O774*'fnd base rates'!F$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,6)))\n*$R774","v":1316.05596466},{"$f":"(($D774*'fnd base rates'!G$107)\n+($E774*'fnd base rates'!G$108)\n+($F774*'fnd base rates'!G$109)\n+($G774*'fnd base rates'!G$110)\n+($H774*'fnd base rates'!G$111)\n+($I774*'fnd base rates'!G$112)\n+($J774*'fnd base rates'!G$113)\n+($K774*'fnd base rates'!G$114)\n+($M774*'fnd base rates'!G$116)\n+($N774*'fnd base rates'!G$117)\n+($O774*'fnd base rates'!G$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,7)))\n*$R774","v":327.90801250999999},{"$f":"(($D774*'fnd base rates'!H$107)\n+($E774*'fnd base rates'!H$108)\n+($F774*'fnd base rates'!H$109)\n+($G774*'fnd base rates'!H$110)\n+($H774*'fnd base rates'!H$111)\n+($I774*'fnd base rates'!H$112)\n+($J774*'fnd base rates'!H$113)\n+($K774*'fnd base rates'!H$114)\n+($M774*'fnd base rates'!H$116)\n+($N774*'fnd base rates'!H$117)\n+($O774*'fnd base rates'!H$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,8)))","v":547.04893400000003},{"$f":"(($D774*'fnd base rates'!I$107)\n+($E774*'fnd base rates'!I$108)\n+($F774*'fnd base rates'!I$109)\n+($G774*'fnd base rates'!I$110)\n+($H774*'fnd base rates'!I$111)\n+($I774*'fnd base rates'!I$112)\n+($J774*'fnd base rates'!I$113)\n+($K774*'fnd base rates'!I$114)\n+($M774*'fnd base rates'!I$116)\n+($N774*'fnd base rates'!I$117)\n+($O774*'fnd base rates'!I$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,9)))\n*$R774","v":458.83004999999997},{"$f":"(($D774*'fnd base rates'!J$107)\n+($E774*'fnd base rates'!J$108)\n+($F774*'fnd base rates'!J$109)\n+($G774*'fnd base rates'!J$110)\n+($H774*'fnd base rates'!J$111)\n+($I774*'fnd base rates'!J$112)\n+($J774*'fnd base rates'!J$113)\n+($K774*'fnd base rates'!J$114)\n+($M774*'fnd base rates'!J$116)\n+($N774*'fnd base rates'!J$117)\n+($O774*'fnd base rates'!J$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,10)))\n*$R774","v":865.46924999999987},{"$f":"(($D774*'fnd base rates'!K$107)\n+($E774*'fnd base rates'!K$108)\n+($F774*'fnd base rates'!K$109)\n+($G774*'fnd base rates'!K$110)\n+($H774*'fnd base rates'!K$111)\n+($I774*'fnd base rates'!K$112)\n+($J774*'fnd base rates'!K$113)\n+($K774*'fnd base rates'!K$114)\n+($M774*'fnd base rates'!K$116)\n+($N774*'fnd base rates'!K$117)\n+($O774*'fnd base rates'!K$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,11)))\n*$R774","v":1160.7214233999998},{"$f":"(($D774*'fnd base rates'!L$107)\n+($E774*'fnd base rates'!L$108)\n+($F774*'fnd base rates'!L$109)\n+($G774*'fnd base rates'!L$110)\n+($H774*'fnd base rates'!L$111)\n+($I774*'fnd base rates'!L$112)\n+($J774*'fnd base rates'!L$113)\n+($K774*'fnd base rates'!L$114)\n+($M774*'fnd base rates'!L$116)\n+($N774*'fnd base rates'!L$117)\n+($O774*'fnd base rates'!L$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,12)))","v":1959.70668},{"$f":"(($D774*'fnd base rates'!M$107)\n+($E774*'fnd base rates'!M$108)\n+($F774*'fnd base rates'!M$109)\n+($G774*'fnd base rates'!M$110)\n+($H774*'fnd base rates'!M$111)\n+($I774*'fnd base rates'!M$112)\n+($J774*'fnd base rates'!M$113)\n+($K774*'fnd base rates'!M$114)\n+($M774*'fnd base rates'!M$116)\n+($N774*'fnd base rates'!M$117)\n+($O774*'fnd base rates'!M$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,13)))","v":0},15867.688431280001,null,487274314,"487","274","314",1,1,15867.688431280001,15868,0,15868,null,null,null,null,null,15868,0,15868,null,null,{"$f":"BC774-BA774","v":0}]
[487,487274346,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D775","v":0},{"$f":"'fnd enro'!E775","v":0},{"$f":"'fnd enro'!F775","v":0},{"$f":"'fnd enro'!G775","v":1},{"$f":"'fnd enro'!H775","v":0},{"$f":"'fnd enro'!I775","v":0},{"$f":"'fnd enro'!J775","v":0},{"$f":"'fnd enro'!K775","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L775","v":0},{"$f":"'fnd enro'!M775","v":1},{"$f":"'fnd enro'!N775","v":0},{"$f":"'fnd enro'!O775","v":0},{"$f":"'fnd enro'!P775","v":0},{"$f":"'fnd enro'!R775","v":1},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q775)","v":8},null,{"$f":"(($D775*'fnd base rates'!C$107)\n+($E775*'fnd base rates'!C$108)\n+($F775*'fnd base rates'!C$109)\n+($G775*'fnd base rates'!C$110)\n+($H775*'fnd base rates'!C$111)\n+($I775*'fnd base rates'!C$112)\n+($J775*'fnd base rates'!C$113)\n+($K775*'fnd base rates'!C$114)\n+($M775*'fnd base rates'!C$116)\n+($N775*'fnd base rates'!C$117)\n+($O775*'fnd base rates'!C$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,3)))\n*$R775","v":672.69052003000002},{"$f":"(($D775*'fnd base rates'!D$107)\n+($E775*'fnd base rates'!D$108)\n+($F775*'fnd base rates'!D$109)\n+($G775*'fnd base rates'!D$110)\n+($H775*'fnd base rates'!D$111)\n+($I775*'fnd base rates'!D$112)\n+($J775*'fnd base rates'!D$113)\n+($K775*'fnd base rates'!D$114)\n+($M775*'fnd base rates'!D$116)\n+($N775*'fnd base rates'!D$117)\n+($O775*'fnd base rates'!D$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,4)))\n*$R775","v":993.91549999999995},{"$f":"(($D775*'fnd base rates'!E$107)\n+($E775*'fnd base rates'!E$108)\n+($F775*'fnd base rates'!E$109)\n+($G775*'fnd base rates'!E$110)\n+($H775*'fnd base rates'!E$111)\n+($I775*'fnd base rates'!E$112)\n+($J775*'fnd base rates'!E$113)\n+($K775*'fnd base rates'!E$114)\n+($M775*'fnd base rates'!E$116)\n+($N775*'fnd base rates'!E$117)\n+($O775*'fnd base rates'!E$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,5)))\n*$R775","v":5401.0939966799997},{"$f":"(($D775*'fnd base rates'!F$107)\n+($E775*'fnd base rates'!F$108)\n+($F775*'fnd base rates'!F$109)\n+($G775*'fnd base rates'!F$110)\n+($H775*'fnd base rates'!F$111)\n+($I775*'fnd base rates'!F$112)\n+($J775*'fnd base rates'!F$113)\n+($K775*'fnd base rates'!F$114)\n+($M775*'fnd base rates'!F$116)\n+($N775*'fnd base rates'!F$117)\n+($O775*'fnd base rates'!F$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,6)))\n*$R775","v":1502.8120646599998},{"$f":"(($D775*'fnd base rates'!G$107)\n+($E775*'fnd base rates'!G$108)\n+($F775*'fnd base rates'!G$109)\n+($G775*'fnd base rates'!G$110)\n+($H775*'fnd base rates'!G$111)\n+($I775*'fnd base rates'!G$112)\n+($J775*'fnd base rates'!G$113)\n+($K775*'fnd base rates'!G$114)\n+($M775*'fnd base rates'!G$116)\n+($N775*'fnd base rates'!G$117)\n+($O775*'fnd base rates'!G$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,7)))\n*$R775","v":218.76826250999997},{"$f":"(($D775*'fnd base rates'!H$107)\n+($E775*'fnd base rates'!H$108)\n+($F775*'fnd base rates'!H$109)\n+($G775*'fnd base rates'!H$110)\n+($H775*'fnd base rates'!H$111)\n+($I775*'fnd base rates'!H$112)\n+($J775*'fnd base rates'!H$113)\n+($K775*'fnd base rates'!H$114)\n+($M775*'fnd base rates'!H$116)\n+($N775*'fnd base rates'!H$117)\n+($O775*'fnd base rates'!H$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,8)))","v":649.86893400000008},{"$f":"(($D775*'fnd base rates'!I$107)\n+($E775*'fnd base rates'!I$108)\n+($F775*'fnd base rates'!I$109)\n+($G775*'fnd base rates'!I$110)\n+($H775*'fnd base rates'!I$111)\n+($I775*'fnd base rates'!I$112)\n+($J775*'fnd base rates'!I$113)\n+($K775*'fnd base rates'!I$114)\n+($M775*'fnd base rates'!I$116)\n+($N775*'fnd base rates'!I$117)\n+($O775*'fnd base rates'!I$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,9)))\n*$R775","v":403.23155000000003},{"$f":"(($D775*'fnd base rates'!J$107)\n+($E775*'fnd base rates'!J$108)\n+($F775*'fnd base rates'!J$109)\n+($G775*'fnd base rates'!J$110)\n+($H775*'fnd base rates'!J$111)\n+($I775*'fnd base rates'!J$112)\n+($J775*'fnd base rates'!J$113)\n+($K775*'fnd base rates'!J$114)\n+($M775*'fnd base rates'!J$116)\n+($N775*'fnd base rates'!J$117)\n+($O775*'fnd base rates'!J$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,10)))\n*$R775","v":187.38909999999998},{"$f":"(($D775*'fnd base rates'!K$107)\n+($E775*'fnd base rates'!K$108)\n+($F775*'fnd base rates'!K$109)\n+($G775*'fnd base rates'!K$110)\n+($H775*'fnd base rates'!K$111)\n+($I775*'fnd base rates'!K$112)\n+($J775*'fnd base rates'!K$113)\n+($K775*'fnd base rates'!K$114)\n+($M775*'fnd base rates'!K$116)\n+($N775*'fnd base rates'!K$117)\n+($O775*'fnd base rates'!K$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,11)))\n*$R775","v":1480.8611733999999},{"$f":"(($D775*'fnd base rates'!L$107)\n+($E775*'fnd base rates'!L$108)\n+($F775*'fnd base rates'!L$109)\n+($G775*'fnd base rates'!L$110)\n+($H775*'fnd base rates'!L$111)\n+($I775*'fnd base rates'!L$112)\n+($J775*'fnd base rates'!L$113)\n+($K775*'fnd base rates'!L$114)\n+($M775*'fnd base rates'!L$116)\n+($N775*'fnd base rates'!L$117)\n+($O775*'fnd base rates'!L$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,12)))","v":1724.3266800000001},{"$f":"(($D775*'fnd base rates'!M$107)\n+($E775*'fnd base rates'!M$108)\n+($F775*'fnd base rates'!M$109)\n+($G775*'fnd base rates'!M$110)\n+($H775*'fnd base rates'!M$111)\n+($I775*'fnd base rates'!M$112)\n+($J775*'fnd base rates'!M$113)\n+($K775*'fnd base rates'!M$114)\n+($M775*'fnd base rates'!M$116)\n+($N775*'fnd base rates'!M$117)\n+($O775*'fnd base rates'!M$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,13)))","v":0},13234.957781280002,null,487274346,"487","274","346",1,1,13234.957781280002,13235,0,13235,null,null,null,null,null,13235,0,13235,null,null,{"$f":"BC775-BA775","v":0}]
[487,487274347,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D776","v":0},{"$f":"'fnd enro'!E776","v":0},{"$f":"'fnd enro'!F776","v":1},{"$f":"'fnd enro'!G776","v":11},{"$f":"'fnd enro'!H776","v":0},{"$f":"'fnd enro'!I776","v":0},{"$f":"'fnd enro'!J776","v":0},{"$f":"'fnd enro'!K776","v":0.4632},{"$f":"'fnd enro'!L776","v":0},{"$f":"'fnd enro'!M776","v":5},{"$f":"'fnd enro'!N776","v":0},{"$f":"'fnd enro'!O776","v":0},{"$f":"'fnd enro'!P776","v":7},{"$f":"'fnd enro'!R776","v":12},1.0549999999999999,{"$f":"VALUE('fnd enro'!Q776)","v":8},null,{"$f":"(($D776*'fnd base rates'!C$107)\n+($E776*'fnd base rates'!C$108)\n+($F776*'fnd base rates'!C$109)\n+($G776*'fnd base rates'!C$110)\n+($H776*'fnd base rates'!C$111)\n+($I776*'fnd base rates'!C$112)\n+($J776*'fnd base rates'!C$113)\n+($K776*'fnd base rates'!C$114)\n+($M776*'fnd base rates'!C$116)\n+($N776*'fnd base rates'!C$117)\n+($O776*'fnd base rates'!C$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,3)))\n*$R776","v":7858.4166403599993},{"$f":"(($D776*'fnd base rates'!D$107)\n+($E776*'fnd base rates'!D$108)\n+($F776*'fnd base rates'!D$109)\n+($G776*'fnd base rates'!D$110)\n+($H776*'fnd base rates'!D$111)\n+($I776*'fnd base rates'!D$112)\n+($J776*'fnd base rates'!D$113)\n+($K776*'fnd base rates'!D$114)\n+($M776*'fnd base rates'!D$116)\n+($N776*'fnd base rates'!D$117)\n+($O776*'fnd base rates'!D$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,4)))\n*$R776","v":13145.954100000001},{"$f":"(($D776*'fnd base rates'!E$107)\n+($E776*'fnd base rates'!E$108)\n+($F776*'fnd base rates'!E$109)\n+($G776*'fnd base rates'!E$110)\n+($H776*'fnd base rates'!E$111)\n+($I776*'fnd base rates'!E$112)\n+($J776*'fnd base rates'!E$113)\n+($K776*'fnd base rates'!E$114)\n+($M776*'fnd base rates'!E$116)\n+($N776*'fnd base rates'!E$117)\n+($O776*'fnd base rates'!E$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,5)))\n*$R776","v":80323.674660159988},{"$f":"(($D776*'fnd base rates'!F$107)\n+($E776*'fnd base rates'!F$108)\n+($F776*'fnd base rates'!F$109)\n+($G776*'fnd base rates'!F$110)\n+($H776*'fnd base rates'!F$111)\n+($I776*'fnd base rates'!F$112)\n+($J776*'fnd base rates'!F$113)\n+($K776*'fnd base rates'!F$114)\n+($M776*'fnd base rates'!F$116)\n+($N776*'fnd base rates'!F$117)\n+($O776*'fnd base rates'!F$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,6)))\n*$R776","v":16726.452075920002},{"$f":"(($D776*'fnd base rates'!G$107)\n+($E776*'fnd base rates'!G$108)\n+($F776*'fnd base rates'!G$109)\n+($G776*'fnd base rates'!G$110)\n+($H776*'fnd base rates'!G$111)\n+($I776*'fnd base rates'!G$112)\n+($J776*'fnd base rates'!G$113)\n+($K776*'fnd base rates'!G$114)\n+($M776*'fnd base rates'!G$116)\n+($N776*'fnd base rates'!G$117)\n+($O776*'fnd base rates'!G$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,7)))\n*$R776","v":3448.1824501199994},{"$f":"(($D776*'fnd base rates'!H$107)\n+($E776*'fnd base rates'!H$108)\n+($F776*'fnd base rates'!H$109)\n+($G776*'fnd base rates'!H$110)\n+($H776*'fnd base rates'!H$111)\n+($I776*'fnd base rates'!H$112)\n+($J776*'fnd base rates'!H$113)\n+($K776*'fnd base rates'!H$114)\n+($M776*'fnd base rates'!H$116)\n+($N776*'fnd base rates'!H$117)\n+($O776*'fnd base rates'!H$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,8)))","v":7087.2972080000009},{"$f":"(($D776*'fnd base rates'!I$107)\n+($E776*'fnd base rates'!I$108)\n+($F776*'fnd base rates'!I$109)\n+($G776*'fnd base rates'!I$110)\n+($H776*'fnd base rates'!I$111)\n+($I776*'fnd base rates'!I$112)\n+($J776*'fnd base rates'!I$113)\n+($K776*'fnd base rates'!I$114)\n+($M776*'fnd base rates'!I$116)\n+($N776*'fnd base rates'!I$117)\n+($O776*'fnd base rates'!I$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,9)))\n*$R776","v":5277.1522000000004},{"$f":"(($D776*'fnd base rates'!J$107)\n+($E776*'fnd base rates'!J$108)\n+($F776*'fnd base rates'!J$109)\n+($G776*'fnd base rates'!J$110)\n+($H776*'fnd base rates'!J$111)\n+($I776*'fnd base rates'!J$112)\n+($J776*'fnd base rates'!J$113)\n+($K776*'fnd base rates'!J$114)\n+($M776*'fnd base rates'!J$116)\n+($N776*'fnd base rates'!J$117)\n+($O776*'fnd base rates'!J$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,10)))\n*$R776","v":7197.2732999999989},{"$f":"(($D776*'fnd base rates'!K$107)\n+($E776*'fnd base rates'!K$108)\n+($F776*'fnd base rates'!K$109)\n+($G776*'fnd base rates'!K$110)\n+($H776*'fnd base rates'!K$111)\n+($I776*'fnd base rates'!K$112)\n+($J776*'fnd base rates'!K$113)\n+($K776*'fnd base rates'!K$114)\n+($M776*'fnd base rates'!K$116)\n+($N776*'fnd base rates'!K$117)\n+($O776*'fnd base rates'!K$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,11)))\n*$R776","v":15529.355830799997},{"$f":"(($D776*'fnd base rates'!L$107)\n+($E776*'fnd base rates'!L$108)\n+($F776*'fnd base rates'!L$109)\n+($G776*'fnd base rates'!L$110)\n+($H776*'fnd base rates'!L$111)\n+($I776*'fnd base rates'!L$112)\n+($J776*'fnd base rates'!L$113)\n+($K776*'fnd base rates'!L$114)\n+($M776*'fnd base rates'!L$116)\n+($N776*'fnd base rates'!L$117)\n+($O776*'fnd base rates'!L$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,12)))","v":22525.820159999999},{"$f":"(($D776*'fnd base rates'!M$107)\n+($E776*'fnd base rates'!M$108)\n+($F776*'fnd base rates'!M$109)\n+($G776*'fnd base rates'!M$110)\n+($H776*'fnd base rates'!M$111)\n+($I776*'fnd base rates'!M$112)\n+($J776*'fnd base rates'!M$113)\n+($K776*'fnd base rates'!M$114)\n+($M776*'fnd base rates'!M$116)\n+($N776*'fnd base rates'!M$117)\n+($O776*'fnd base rates'!M$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,13)))","v":0},179119.57862535998,null,487274347,"487","274","347",1,12,179119.57862535998,14927,0,14927,null,null,null,null,null,14927,0,14927,null,null,{"$f":"BC776-BA776","v":0}]
[488,488219001,"SOUTH SHORE",{"$f":"'fnd enro'!D777","v":0},{"$f":"'fnd enro'!E777","v":0},{"$f":"'fnd enro'!F777","v":1},{"$f":"'fnd enro'!G777","v":15},{"$f":"'fnd enro'!H777","v":4},{"$f":"'fnd enro'!I777","v":12},{"$f":"'fnd enro'!J777","v":0},{"$f":"'fnd enro'!K777","v":1.2352000000000001},{"$f":"'fnd enro'!L777","v":0},{"$f":"'fnd enro'!M777","v":2},{"$f":"'fnd enro'!N777","v":0},{"$f":"'fnd enro'!O777","v":0},{"$f":"'fnd enro'!P777","v":10},{"$f":"'fnd enro'!R777","v":32},1.06,{"$f":"VALUE('fnd enro'!Q777)","v":7},null,{"$f":"(($D777*'fnd base rates'!C$107)\n+($E777*'fnd base rates'!C$108)\n+($F777*'fnd base rates'!C$109)\n+($G777*'fnd base rates'!C$110)\n+($H777*'fnd base rates'!C$111)\n+($I777*'fnd base rates'!C$112)\n+($J777*'fnd base rates'!C$113)\n+($K777*'fnd base rates'!C$114)\n+($M777*'fnd base rates'!C$116)\n+($N777*'fnd base rates'!C$117)\n+($O777*'fnd base rates'!C$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,3)))\n*$R777","v":19138.812056320003},{"$f":"(($D777*'fnd base rates'!D$107)\n+($E777*'fnd base rates'!D$108)\n+($F777*'fnd base rates'!D$109)\n+($G777*'fnd base rates'!D$110)\n+($H777*'fnd base rates'!D$111)\n+($I777*'fnd base rates'!D$112)\n+($J777*'fnd base rates'!D$113)\n+($K777*'fnd base rates'!D$114)\n+($M777*'fnd base rates'!D$116)\n+($N777*'fnd base rates'!D$117)\n+($O777*'fnd base rates'!D$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,4)))\n*$R777","v":29774.128000000004},{"$f":"(($D777*'fnd base rates'!E$107)\n+($E777*'fnd base rates'!E$108)\n+($F777*'fnd base rates'!E$109)\n+($G777*'fnd base rates'!E$110)\n+($H777*'fnd base rates'!E$111)\n+($I777*'fnd base rates'!E$112)\n+($J777*'fnd base rates'!E$113)\n+($K777*'fnd base rates'!E$114)\n+($M777*'fnd base rates'!E$116)\n+($N777*'fnd base rates'!E$117)\n+($O777*'fnd base rates'!E$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,5)))\n*$R777","v":179243.60655391999},{"$f":"(($D777*'fnd base rates'!F$107)\n+($E777*'fnd base rates'!F$108)\n+($F777*'fnd base rates'!F$109)\n+($G777*'fnd base rates'!F$110)\n+($H777*'fnd base rates'!F$111)\n+($I777*'fnd base rates'!F$112)\n+($J777*'fnd base rates'!F$113)\n+($K777*'fnd base rates'!F$114)\n+($M777*'fnd base rates'!F$116)\n+($N777*'fnd base rates'!F$117)\n+($O777*'fnd base rates'!F$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,6)))\n*$R777","v":37033.564695040004},{"$f":"(($D777*'fnd base rates'!G$107)\n+($E777*'fnd base rates'!G$108)\n+($F777*'fnd base rates'!G$109)\n+($G777*'fnd base rates'!G$110)\n+($H777*'fnd base rates'!G$111)\n+($I777*'fnd base rates'!G$112)\n+($J777*'fnd base rates'!G$113)\n+($K777*'fnd base rates'!G$114)\n+($M777*'fnd base rates'!G$116)\n+($N777*'fnd base rates'!G$117)\n+($O777*'fnd base rates'!G$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,7)))\n*$R777","v":7197.8505254400006},{"$f":"(($D777*'fnd base rates'!H$107)\n+($E777*'fnd base rates'!H$108)\n+($F777*'fnd base rates'!H$109)\n+($G777*'fnd base rates'!H$110)\n+($H777*'fnd base rates'!H$111)\n+($I777*'fnd base rates'!H$112)\n+($J777*'fnd base rates'!H$113)\n+($K777*'fnd base rates'!H$114)\n+($M777*'fnd base rates'!H$116)\n+($N777*'fnd base rates'!H$117)\n+($O777*'fnd base rates'!H$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,8)))","v":20894.685888},{"$f":"(($D777*'fnd base rates'!I$107)\n+($E777*'fnd base rates'!I$108)\n+($F777*'fnd base rates'!I$109)\n+($G777*'fnd base rates'!I$110)\n+($H777*'fnd base rates'!I$111)\n+($I777*'fnd base rates'!I$112)\n+($J777*'fnd base rates'!I$113)\n+($K777*'fnd base rates'!I$114)\n+($M777*'fnd base rates'!I$116)\n+($N777*'fnd base rates'!I$117)\n+($O777*'fnd base rates'!I$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,9)))\n*$R777","v":13675.017599999999},{"$f":"(($D777*'fnd base rates'!J$107)\n+($E777*'fnd base rates'!J$108)\n+($F777*'fnd base rates'!J$109)\n+($G777*'fnd base rates'!J$110)\n+($H777*'fnd base rates'!J$111)\n+($I777*'fnd base rates'!J$112)\n+($J777*'fnd base rates'!J$113)\n+($K777*'fnd base rates'!J$114)\n+($M777*'fnd base rates'!J$116)\n+($N777*'fnd base rates'!J$117)\n+($O777*'fnd base rates'!J$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,10)))\n*$R777","v":18017.350000000002},{"$f":"(($D777*'fnd base rates'!K$107)\n+($E777*'fnd base rates'!K$108)\n+($F777*'fnd base rates'!K$109)\n+($G777*'fnd base rates'!K$110)\n+($H777*'fnd base rates'!K$111)\n+($I777*'fnd base rates'!K$112)\n+($J777*'fnd base rates'!K$113)\n+($K777*'fnd base rates'!K$114)\n+($M777*'fnd base rates'!K$116)\n+($N777*'fnd base rates'!K$117)\n+($O777*'fnd base rates'!K$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,11)))\n*$R777","v":38943.9931296},{"$f":"(($D777*'fnd base rates'!L$107)\n+($E777*'fnd base rates'!L$108)\n+($F777*'fnd base rates'!L$109)\n+($G777*'fnd base rates'!L$110)\n+($H777*'fnd base rates'!L$111)\n+($I777*'fnd base rates'!L$112)\n+($J777*'fnd base rates'!L$113)\n+($K777*'fnd base rates'!L$114)\n+($M777*'fnd base rates'!L$116)\n+($N777*'fnd base rates'!L$117)\n+($O777*'fnd base rates'!L$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,12)))","v":51309.743759999998},{"$f":"(($D777*'fnd base rates'!M$107)\n+($E777*'fnd base rates'!M$108)\n+($F777*'fnd base rates'!M$109)\n+($G777*'fnd base rates'!M$110)\n+($H777*'fnd base rates'!M$111)\n+($I777*'fnd base rates'!M$112)\n+($J777*'fnd base rates'!M$113)\n+($K777*'fnd base rates'!M$114)\n+($M777*'fnd base rates'!M$116)\n+($N777*'fnd base rates'!M$117)\n+($O777*'fnd base rates'!M$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,13)))","v":0},415228.75220832002,null,488219001,"488","219","001",1,32,415228.75220832002,12976,0,12976,null,null,null,null,null,12976,0,12976,null,null,{"$f":"BC777-BA777","v":0}]
[488,488219016,"SOUTH SHORE",{"$f":"'fnd enro'!D778","v":0},{"$f":"'fnd enro'!E778","v":0},{"$f":"'fnd enro'!F778","v":0},{"$f":"'fnd enro'!G778","v":1},{"$f":"'fnd enro'!H778","v":1},{"$f":"'fnd enro'!I778","v":1},{"$f":"'fnd enro'!J778","v":0},{"$f":"'fnd enro'!K778","v":0.1158},{"$f":"'fnd enro'!L778","v":0},{"$f":"'fnd enro'!M778","v":0},{"$f":"'fnd enro'!N778","v":0},{"$f":"'fnd enro'!O778","v":0},{"$f":"'fnd enro'!P778","v":3},{"$f":"'fnd enro'!R778","v":3},1.06,{"$f":"VALUE('fnd enro'!Q778)","v":8},null,{"$f":"(($D778*'fnd base rates'!C$107)\n+($E778*'fnd base rates'!C$108)\n+($F778*'fnd base rates'!C$109)\n+($G778*'fnd base rates'!C$110)\n+($H778*'fnd base rates'!C$111)\n+($I778*'fnd base rates'!C$112)\n+($J778*'fnd base rates'!C$113)\n+($K778*'fnd base rates'!C$114)\n+($M778*'fnd base rates'!C$116)\n+($N778*'fnd base rates'!C$117)\n+($O778*'fnd base rates'!C$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,3)))\n*$R778","v":1935.5430802800001},{"$f":"(($D778*'fnd base rates'!D$107)\n+($E778*'fnd base rates'!D$108)\n+($F778*'fnd base rates'!D$109)\n+($G778*'fnd base rates'!D$110)\n+($H778*'fnd base rates'!D$111)\n+($I778*'fnd base rates'!D$112)\n+($J778*'fnd base rates'!D$113)\n+($K778*'fnd base rates'!D$114)\n+($M778*'fnd base rates'!D$116)\n+($N778*'fnd base rates'!D$117)\n+($O778*'fnd base rates'!D$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,4)))\n*$R778","v":3520.7688000000007},{"$f":"(($D778*'fnd base rates'!E$107)\n+($E778*'fnd base rates'!E$108)\n+($F778*'fnd base rates'!E$109)\n+($G778*'fnd base rates'!E$110)\n+($H778*'fnd base rates'!E$111)\n+($I778*'fnd base rates'!E$112)\n+($J778*'fnd base rates'!E$113)\n+($K778*'fnd base rates'!E$114)\n+($M778*'fnd base rates'!E$116)\n+($N778*'fnd base rates'!E$117)\n+($O778*'fnd base rates'!E$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,5)))\n*$R778","v":23606.40259568},{"$f":"(($D778*'fnd base rates'!F$107)\n+($E778*'fnd base rates'!F$108)\n+($F778*'fnd base rates'!F$109)\n+($G778*'fnd base rates'!F$110)\n+($H778*'fnd base rates'!F$111)\n+($I778*'fnd base rates'!F$112)\n+($J778*'fnd base rates'!F$113)\n+($K778*'fnd base rates'!F$114)\n+($M778*'fnd base rates'!F$116)\n+($N778*'fnd base rates'!F$117)\n+($O778*'fnd base rates'!F$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,6)))\n*$R778","v":3317.4917901600002},{"$f":"(($D778*'fnd base rates'!G$107)\n+($E778*'fnd base rates'!G$108)\n+($F778*'fnd base rates'!G$109)\n+($G778*'fnd base rates'!G$110)\n+($H778*'fnd base rates'!G$111)\n+($I778*'fnd base rates'!G$112)\n+($J778*'fnd base rates'!G$113)\n+($K778*'fnd base rates'!G$114)\n+($M778*'fnd base rates'!G$116)\n+($N778*'fnd base rates'!G$117)\n+($O778*'fnd base rates'!G$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,7)))\n*$R778","v":1033.6694367600001},{"$f":"(($D778*'fnd base rates'!H$107)\n+($E778*'fnd base rates'!H$108)\n+($F778*'fnd base rates'!H$109)\n+($G778*'fnd base rates'!H$110)\n+($H778*'fnd base rates'!H$111)\n+($I778*'fnd base rates'!H$112)\n+($J778*'fnd base rates'!H$113)\n+($K778*'fnd base rates'!H$114)\n+($M778*'fnd base rates'!H$116)\n+($N778*'fnd base rates'!H$117)\n+($O778*'fnd base rates'!H$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,8)))","v":1949.4768020000001},{"$f":"(($D778*'fnd base rates'!I$107)\n+($E778*'fnd base rates'!I$108)\n+($F778*'fnd base rates'!I$109)\n+($G778*'fnd base rates'!I$110)\n+($H778*'fnd base rates'!I$111)\n+($I778*'fnd base rates'!I$112)\n+($J778*'fnd base rates'!I$113)\n+($K778*'fnd base rates'!I$114)\n+($M778*'fnd base rates'!I$116)\n+($N778*'fnd base rates'!I$117)\n+($O778*'fnd base rates'!I$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,9)))\n*$R778","v":1590.6784},{"$f":"(($D778*'fnd base rates'!J$107)\n+($E778*'fnd base rates'!J$108)\n+($F778*'fnd base rates'!J$109)\n+($G778*'fnd base rates'!J$110)\n+($H778*'fnd base rates'!J$111)\n+($I778*'fnd base rates'!J$112)\n+($J778*'fnd base rates'!J$113)\n+($K778*'fnd base rates'!J$114)\n+($M778*'fnd base rates'!J$116)\n+($N778*'fnd base rates'!J$117)\n+($O778*'fnd base rates'!J$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,10)))\n*$R778","v":3267.7680000000005},{"$f":"(($D778*'fnd base rates'!K$107)\n+($E778*'fnd base rates'!K$108)\n+($F778*'fnd base rates'!K$109)\n+($G778*'fnd base rates'!K$110)\n+($H778*'fnd base rates'!K$111)\n+($I778*'fnd base rates'!K$112)\n+($J778*'fnd base rates'!K$113)\n+($K778*'fnd base rates'!K$114)\n+($M778*'fnd base rates'!K$116)\n+($N778*'fnd base rates'!K$117)\n+($O778*'fnd base rates'!K$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,11)))\n*$R778","v":3638.3754183999999},{"$f":"(($D778*'fnd base rates'!L$107)\n+($E778*'fnd base rates'!L$108)\n+($F778*'fnd base rates'!L$109)\n+($G778*'fnd base rates'!L$110)\n+($H778*'fnd base rates'!L$111)\n+($I778*'fnd base rates'!L$112)\n+($J778*'fnd base rates'!L$113)\n+($K778*'fnd base rates'!L$114)\n+($M778*'fnd base rates'!L$116)\n+($N778*'fnd base rates'!L$117)\n+($O778*'fnd base rates'!L$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,12)))","v":5948.2400400000006},{"$f":"(($D778*'fnd base rates'!M$107)\n+($E778*'fnd base rates'!M$108)\n+($F778*'fnd base rates'!M$109)\n+($G778*'fnd base rates'!M$110)\n+($H778*'fnd base rates'!M$111)\n+($I778*'fnd base rates'!M$112)\n+($J778*'fnd base rates'!M$113)\n+($K778*'fnd base rates'!M$114)\n+($M778*'fnd base rates'!M$116)\n+($N778*'fnd base rates'!M$117)\n+($O778*'fnd base rates'!M$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,13)))","v":0},49808.414363279997,null,488219016,"488","219","016",1,{"$f":"enro","v":3},49808.414363279997,16603,{"$f":"AO778-AQ778","v":0},16603,null,null,null,null,null,16603,0,16603,null,null,{"$f":"BC778-BA778","v":0}]
[488,488219035,"SOUTH SHORE",{"$f":"'fnd enro'!D779","v":0},{"$f":"'fnd enro'!E779","v":0},{"$f":"'fnd enro'!F779","v":0},{"$f":"'fnd enro'!G779","v":0},{"$f":"'fnd enro'!H779","v":0},{"$f":"'fnd enro'!I779","v":2},{"$f":"'fnd enro'!J779","v":0},{"$f":"'fnd enro'!K779","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L779","v":0},{"$f":"'fnd enro'!M779","v":0},{"$f":"'fnd enro'!N779","v":0},{"$f":"'fnd enro'!O779","v":0},{"$f":"'fnd enro'!P779","v":2},{"$f":"'fnd enro'!R779","v":2},{"$f":"VLOOKUP(B779,charterinfo_b,6)","v":1.06},{"$f":"VALUE('fnd enro'!Q779)","v":11},null,{"$f":"(($D779*'fnd base rates'!C$107)\n+($E779*'fnd base rates'!C$108)\n+($F779*'fnd base rates'!C$109)\n+($G779*'fnd base rates'!C$110)\n+($H779*'fnd base rates'!C$111)\n+($I779*'fnd base rates'!C$112)\n+($J779*'fnd base rates'!C$113)\n+($K779*'fnd base rates'!C$114)\n+($M779*'fnd base rates'!C$116)\n+($N779*'fnd base rates'!C$117)\n+($O779*'fnd base rates'!C$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,3)))\n*$R779","v":1314.5724535200002},{"$f":"(($D779*'fnd base rates'!D$107)\n+($E779*'fnd base rates'!D$108)\n+($F779*'fnd base rates'!D$109)\n+($G779*'fnd base rates'!D$110)\n+($H779*'fnd base rates'!D$111)\n+($I779*'fnd base rates'!D$112)\n+($J779*'fnd base rates'!D$113)\n+($K779*'fnd base rates'!D$114)\n+($M779*'fnd base rates'!D$116)\n+($N779*'fnd base rates'!D$117)\n+($O779*'fnd base rates'!D$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,4)))\n*$R779","v":2461.8712},{"$f":"(($D779*'fnd base rates'!E$107)\n+($E779*'fnd base rates'!E$108)\n+($F779*'fnd base rates'!E$109)\n+($G779*'fnd base rates'!E$110)\n+($H779*'fnd base rates'!E$111)\n+($I779*'fnd base rates'!E$112)\n+($J779*'fnd base rates'!E$113)\n+($K779*'fnd base rates'!E$114)\n+($M779*'fnd base rates'!E$116)\n+($N779*'fnd base rates'!E$117)\n+($O779*'fnd base rates'!E$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,5)))\n*$R779","v":18612.879997119999},{"$f":"(($D779*'fnd base rates'!F$107)\n+($E779*'fnd base rates'!F$108)\n+($F779*'fnd base rates'!F$109)\n+($G779*'fnd base rates'!F$110)\n+($H779*'fnd base rates'!F$111)\n+($I779*'fnd base rates'!F$112)\n+($J779*'fnd base rates'!F$113)\n+($K779*'fnd base rates'!F$114)\n+($M779*'fnd base rates'!F$116)\n+($N779*'fnd base rates'!F$117)\n+($O779*'fnd base rates'!F$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,6)))\n*$R779","v":1880.1991934400003},{"$f":"(($D779*'fnd base rates'!G$107)\n+($E779*'fnd base rates'!G$108)\n+($F779*'fnd base rates'!G$109)\n+($G779*'fnd base rates'!G$110)\n+($H779*'fnd base rates'!G$111)\n+($I779*'fnd base rates'!G$112)\n+($J779*'fnd base rates'!G$113)\n+($K779*'fnd base rates'!G$114)\n+($M779*'fnd base rates'!G$116)\n+($N779*'fnd base rates'!G$117)\n+($O779*'fnd base rates'!G$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,7)))\n*$R779","v":745.20815784000001},{"$f":"(($D779*'fnd base rates'!H$107)\n+($E779*'fnd base rates'!H$108)\n+($F779*'fnd base rates'!H$109)\n+($G779*'fnd base rates'!H$110)\n+($H779*'fnd base rates'!H$111)\n+($I779*'fnd base rates'!H$112)\n+($J779*'fnd base rates'!H$113)\n+($K779*'fnd base rates'!H$114)\n+($M779*'fnd base rates'!H$116)\n+($N779*'fnd base rates'!H$117)\n+($O779*'fnd base rates'!H$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,8)))","v":1713.677868},{"$f":"(($D779*'fnd base rates'!I$107)\n+($E779*'fnd base rates'!I$108)\n+($F779*'fnd base rates'!I$109)\n+($G779*'fnd base rates'!I$110)\n+($H779*'fnd base rates'!I$111)\n+($I779*'fnd base rates'!I$112)\n+($J779*'fnd base rates'!I$113)\n+($K779*'fnd base rates'!I$114)\n+($M779*'fnd base rates'!I$116)\n+($N779*'fnd base rates'!I$117)\n+($O779*'fnd base rates'!I$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,9)))\n*$R779","v":1235.0059999999999},{"$f":"(($D779*'fnd base rates'!J$107)\n+($E779*'fnd base rates'!J$108)\n+($F779*'fnd base rates'!J$109)\n+($G779*'fnd base rates'!J$110)\n+($H779*'fnd base rates'!J$111)\n+($I779*'fnd base rates'!J$112)\n+($J779*'fnd base rates'!J$113)\n+($K779*'fnd base rates'!J$114)\n+($M779*'fnd base rates'!J$116)\n+($N779*'fnd base rates'!J$117)\n+($O779*'fnd base rates'!J$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,10)))\n*$R779","v":2941.5424000000003},{"$f":"(($D779*'fnd base rates'!K$107)\n+($E779*'fnd base rates'!K$108)\n+($F779*'fnd base rates'!K$109)\n+($G779*'fnd base rates'!K$110)\n+($H779*'fnd base rates'!K$111)\n+($I779*'fnd base rates'!K$112)\n+($J779*'fnd base rates'!K$113)\n+($K779*'fnd base rates'!K$114)\n+($M779*'fnd base rates'!K$116)\n+($N779*'fnd base rates'!K$117)\n+($O779*'fnd base rates'!K$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,11)))\n*$R779","v":2438.1269456},{"$f":"(($D779*'fnd base rates'!L$107)\n+($E779*'fnd base rates'!L$108)\n+($F779*'fnd base rates'!L$109)\n+($G779*'fnd base rates'!L$110)\n+($H779*'fnd base rates'!L$111)\n+($I779*'fnd base rates'!L$112)\n+($J779*'fnd base rates'!L$113)\n+($K779*'fnd base rates'!L$114)\n+($M779*'fnd base rates'!L$116)\n+($N779*'fnd base rates'!L$117)\n+($O779*'fnd base rates'!L$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,12)))","v":3989.43336},{"$f":"(($D779*'fnd base rates'!M$107)\n+($E779*'fnd base rates'!M$108)\n+($F779*'fnd base rates'!M$109)\n+($G779*'fnd base rates'!M$110)\n+($H779*'fnd base rates'!M$111)\n+($I779*'fnd base rates'!M$112)\n+($J779*'fnd base rates'!M$113)\n+($K779*'fnd base rates'!M$114)\n+($M779*'fnd base rates'!M$116)\n+($N779*'fnd base rates'!M$117)\n+($O779*'fnd base rates'!M$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U779:AE779)","v":37332.517575520003},null,{"$f":"B779","v":488219035},{"$f":"IF($B779<499999999,MID($B779,1,3),MID($B779,1,4))","v":"488"},{"$f":"IF($B779<499999999,MID($B779,4,3),MID($B779,5,3))","v":"219"},{"$f":"IF($B779<499999999,MID($B779,7,3),MID($B779,8,3))","v":"035"},{"$f":"IF(VLOOKUP(VALUE(IF(AH779<499999999,MID(AH779,4,3),MID(AH779,5,3))),distinfo,4)=R779,1,0)","v":1},2,{"$f":"AF779","v":37332.517575520003},{"$f":"IF(OR(AF779=0,AM779=0),0,ROUND(AN779/AM779,0))","v":18666},0,18666,null,null,null,null,null,18666,{"$f":"AY779-AW779","v":0},18666,null,null,{"$f":"BC779-BA779","v":0}]
[488,488219040,"SOUTH SHORE",{"$f":"'fnd enro'!D780","v":0},{"$f":"'fnd enro'!E780","v":0},{"$f":"'fnd enro'!F780","v":0},{"$f":"'fnd enro'!G780","v":1},{"$f":"'fnd enro'!H780","v":2},{"$f":"'fnd enro'!I780","v":3},{"$f":"'fnd enro'!J780","v":0},{"$f":"'fnd enro'!K780","v":0.2316},{"$f":"'fnd enro'!L780","v":0},{"$f":"'fnd enro'!M780","v":0},{"$f":"'fnd enro'!N780","v":0},{"$f":"'fnd enro'!O780","v":0},{"$f":"'fnd enro'!P780","v":4},{"$f":"'fnd enro'!R780","v":6},1.06,{"$f":"VALUE('fnd enro'!Q780)","v":6},null,{"$f":"(($D780*'fnd base rates'!C$107)\n+($E780*'fnd base rates'!C$108)\n+($F780*'fnd base rates'!C$109)\n+($G780*'fnd base rates'!C$110)\n+($H780*'fnd base rates'!C$111)\n+($I780*'fnd base rates'!C$112)\n+($J780*'fnd base rates'!C$113)\n+($K780*'fnd base rates'!C$114)\n+($M780*'fnd base rates'!C$116)\n+($N780*'fnd base rates'!C$117)\n+($O780*'fnd base rates'!C$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,3)))\n*$R780","v":3687.8757605600003},{"$f":"(($D780*'fnd base rates'!D$107)\n+($E780*'fnd base rates'!D$108)\n+($F780*'fnd base rates'!D$109)\n+($G780*'fnd base rates'!D$110)\n+($H780*'fnd base rates'!D$111)\n+($I780*'fnd base rates'!D$112)\n+($J780*'fnd base rates'!D$113)\n+($K780*'fnd base rates'!D$114)\n+($M780*'fnd base rates'!D$116)\n+($N780*'fnd base rates'!D$117)\n+($O780*'fnd base rates'!D$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,4)))\n*$R780","v":6173.3976000000011},{"$f":"(($D780*'fnd base rates'!E$107)\n+($E780*'fnd base rates'!E$108)\n+($F780*'fnd base rates'!E$109)\n+($G780*'fnd base rates'!E$110)\n+($H780*'fnd base rates'!E$111)\n+($I780*'fnd base rates'!E$112)\n+($J780*'fnd base rates'!E$113)\n+($K780*'fnd base rates'!E$114)\n+($M780*'fnd base rates'!E$116)\n+($N780*'fnd base rates'!E$117)\n+($O780*'fnd base rates'!E$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,5)))\n*$R780","v":39831.823791359995},{"$f":"(($D780*'fnd base rates'!F$107)\n+($E780*'fnd base rates'!F$108)\n+($F780*'fnd base rates'!F$109)\n+($G780*'fnd base rates'!F$110)\n+($H780*'fnd base rates'!F$111)\n+($I780*'fnd base rates'!F$112)\n+($J780*'fnd base rates'!F$113)\n+($K780*'fnd base rates'!F$114)\n+($M780*'fnd base rates'!F$116)\n+($N780*'fnd base rates'!F$117)\n+($O780*'fnd base rates'!F$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,6)))\n*$R780","v":6252.7899803200007},{"$f":"(($D780*'fnd base rates'!G$107)\n+($E780*'fnd base rates'!G$108)\n+($F780*'fnd base rates'!G$109)\n+($G780*'fnd base rates'!G$110)\n+($H780*'fnd base rates'!G$111)\n+($I780*'fnd base rates'!G$112)\n+($J780*'fnd base rates'!G$113)\n+($K780*'fnd base rates'!G$114)\n+($M780*'fnd base rates'!G$116)\n+($N780*'fnd base rates'!G$117)\n+($O780*'fnd base rates'!G$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,7)))\n*$R780","v":1663.6802735200001},{"$f":"(($D780*'fnd base rates'!H$107)\n+($E780*'fnd base rates'!H$108)\n+($F780*'fnd base rates'!H$109)\n+($G780*'fnd base rates'!H$110)\n+($H780*'fnd base rates'!H$111)\n+($I780*'fnd base rates'!H$112)\n+($J780*'fnd base rates'!H$113)\n+($K780*'fnd base rates'!H$114)\n+($M780*'fnd base rates'!H$116)\n+($N780*'fnd base rates'!H$117)\n+($O780*'fnd base rates'!H$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,8)))","v":4144.1136040000001},{"$f":"(($D780*'fnd base rates'!I$107)\n+($E780*'fnd base rates'!I$108)\n+($F780*'fnd base rates'!I$109)\n+($G780*'fnd base rates'!I$110)\n+($H780*'fnd base rates'!I$111)\n+($I780*'fnd base rates'!I$112)\n+($J780*'fnd base rates'!I$113)\n+($K780*'fnd base rates'!I$114)\n+($M780*'fnd base rates'!I$116)\n+($N780*'fnd base rates'!I$117)\n+($O780*'fnd base rates'!I$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,9)))\n*$R780","v":2964.9366000000005},{"$f":"(($D780*'fnd base rates'!J$107)\n+($E780*'fnd base rates'!J$108)\n+($F780*'fnd base rates'!J$109)\n+($G780*'fnd base rates'!J$110)\n+($H780*'fnd base rates'!J$111)\n+($I780*'fnd base rates'!J$112)\n+($J780*'fnd base rates'!J$113)\n+($K780*'fnd base rates'!J$114)\n+($M780*'fnd base rates'!J$116)\n+($N780*'fnd base rates'!J$117)\n+($O780*'fnd base rates'!J$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,10)))\n*$R780","v":5199.0774000000001},{"$f":"(($D780*'fnd base rates'!K$107)\n+($E780*'fnd base rates'!K$108)\n+($F780*'fnd base rates'!K$109)\n+($G780*'fnd base rates'!K$110)\n+($H780*'fnd base rates'!K$111)\n+($I780*'fnd base rates'!K$112)\n+($J780*'fnd base rates'!K$113)\n+($K780*'fnd base rates'!K$114)\n+($M780*'fnd base rates'!K$116)\n+($N780*'fnd base rates'!K$117)\n+($O780*'fnd base rates'!K$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,11)))\n*$R780","v":7329.5918368000002},{"$f":"(($D780*'fnd base rates'!L$107)\n+($E780*'fnd base rates'!L$108)\n+($F780*'fnd base rates'!L$109)\n+($G780*'fnd base rates'!L$110)\n+($H780*'fnd base rates'!L$111)\n+($I780*'fnd base rates'!L$112)\n+($J780*'fnd base rates'!L$113)\n+($K780*'fnd base rates'!L$114)\n+($M780*'fnd base rates'!L$116)\n+($N780*'fnd base rates'!L$117)\n+($O780*'fnd base rates'!L$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,12)))","v":10526.250080000002},{"$f":"(($D780*'fnd base rates'!M$107)\n+($E780*'fnd base rates'!M$108)\n+($F780*'fnd base rates'!M$109)\n+($G780*'fnd base rates'!M$110)\n+($H780*'fnd base rates'!M$111)\n+($I780*'fnd base rates'!M$112)\n+($J780*'fnd base rates'!M$113)\n+($K780*'fnd base rates'!M$114)\n+($M780*'fnd base rates'!M$116)\n+($N780*'fnd base rates'!M$117)\n+($O780*'fnd base rates'!M$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,13)))","v":0},87773.536926559987,null,488219040,"488","219","040",1,6,87773.536926559987,14629,0,14629,null,null,null,null,null,14629,0,14629,null,null,{"$f":"BC780-BA780","v":0}]
[488,488219044,"SOUTH SHORE",{"$f":"'fnd enro'!D781","v":0},{"$f":"'fnd enro'!E781","v":0},{"$f":"'fnd enro'!F781","v":9},{"$f":"'fnd enro'!G781","v":43},{"$f":"'fnd enro'!H781","v":34},{"$f":"'fnd enro'!I781","v":50},{"$f":"'fnd enro'!J781","v":0},{"$f":"'fnd enro'!K781","v":5.2496},{"$f":"'fnd enro'!L781","v":0},{"$f":"'fnd enro'!M781","v":16},{"$f":"'fnd enro'!N781","v":4},{"$f":"'fnd enro'!O781","v":4},{"$f":"'fnd enro'!P781","v":81},{"$f":"'fnd enro'!R781","v":136},1.06,{"$f":"VALUE('fnd enro'!Q781)","v":11},null,{"$f":"(($D781*'fnd base rates'!C$107)\n+($E781*'fnd base rates'!C$108)\n+($F781*'fnd base rates'!C$109)\n+($G781*'fnd base rates'!C$110)\n+($H781*'fnd base rates'!C$111)\n+($I781*'fnd base rates'!C$112)\n+($J781*'fnd base rates'!C$113)\n+($K781*'fnd base rates'!C$114)\n+($M781*'fnd base rates'!C$116)\n+($N781*'fnd base rates'!C$117)\n+($O781*'fnd base rates'!C$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,3)))\n*$R781","v":87106.690439360013},{"$f":"(($D781*'fnd base rates'!D$107)\n+($E781*'fnd base rates'!D$108)\n+($F781*'fnd base rates'!D$109)\n+($G781*'fnd base rates'!D$110)\n+($H781*'fnd base rates'!D$111)\n+($I781*'fnd base rates'!D$112)\n+($J781*'fnd base rates'!D$113)\n+($K781*'fnd base rates'!D$114)\n+($M781*'fnd base rates'!D$116)\n+($N781*'fnd base rates'!D$117)\n+($O781*'fnd base rates'!D$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,4)))\n*$R781","v":148843.56760000004},{"$f":"(($D781*'fnd base rates'!E$107)\n+($E781*'fnd base rates'!E$108)\n+($F781*'fnd base rates'!E$109)\n+($G781*'fnd base rates'!E$110)\n+($H781*'fnd base rates'!E$111)\n+($I781*'fnd base rates'!E$112)\n+($J781*'fnd base rates'!E$113)\n+($K781*'fnd base rates'!E$114)\n+($M781*'fnd base rates'!E$116)\n+($N781*'fnd base rates'!E$117)\n+($O781*'fnd base rates'!E$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,5)))\n*$R781","v":962710.65720415988},{"$f":"(($D781*'fnd base rates'!F$107)\n+($E781*'fnd base rates'!F$108)\n+($F781*'fnd base rates'!F$109)\n+($G781*'fnd base rates'!F$110)\n+($H781*'fnd base rates'!F$111)\n+($I781*'fnd base rates'!F$112)\n+($J781*'fnd base rates'!F$113)\n+($K781*'fnd base rates'!F$114)\n+($M781*'fnd base rates'!F$116)\n+($N781*'fnd base rates'!F$117)\n+($O781*'fnd base rates'!F$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,6)))\n*$R781","v":156171.21195392002},{"$f":"(($D781*'fnd base rates'!G$107)\n+($E781*'fnd base rates'!G$108)\n+($F781*'fnd base rates'!G$109)\n+($G781*'fnd base rates'!G$110)\n+($H781*'fnd base rates'!G$111)\n+($I781*'fnd base rates'!G$112)\n+($J781*'fnd base rates'!G$113)\n+($K781*'fnd base rates'!G$114)\n+($M781*'fnd base rates'!G$116)\n+($N781*'fnd base rates'!G$117)\n+($O781*'fnd base rates'!G$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,7)))\n*$R781","v":40804.187333120004},{"$f":"(($D781*'fnd base rates'!H$107)\n+($E781*'fnd base rates'!H$108)\n+($F781*'fnd base rates'!H$109)\n+($G781*'fnd base rates'!H$110)\n+($H781*'fnd base rates'!H$111)\n+($I781*'fnd base rates'!H$112)\n+($J781*'fnd base rates'!H$113)\n+($K781*'fnd base rates'!H$114)\n+($M781*'fnd base rates'!H$116)\n+($N781*'fnd base rates'!H$117)\n+($O781*'fnd base rates'!H$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,8)))","v":91804.015024000008},{"$f":"(($D781*'fnd base rates'!I$107)\n+($E781*'fnd base rates'!I$108)\n+($F781*'fnd base rates'!I$109)\n+($G781*'fnd base rates'!I$110)\n+($H781*'fnd base rates'!I$111)\n+($I781*'fnd base rates'!I$112)\n+($J781*'fnd base rates'!I$113)\n+($K781*'fnd base rates'!I$114)\n+($M781*'fnd base rates'!I$116)\n+($N781*'fnd base rates'!I$117)\n+($O781*'fnd base rates'!I$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,9)))\n*$R781","v":67921.609400000016},{"$f":"(($D781*'fnd base rates'!J$107)\n+($E781*'fnd base rates'!J$108)\n+($F781*'fnd base rates'!J$109)\n+($G781*'fnd base rates'!J$110)\n+($H781*'fnd base rates'!J$111)\n+($I781*'fnd base rates'!J$112)\n+($J781*'fnd base rates'!J$113)\n+($K781*'fnd base rates'!J$114)\n+($M781*'fnd base rates'!J$116)\n+($N781*'fnd base rates'!J$117)\n+($O781*'fnd base rates'!J$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,10)))\n*$R781","v":117805.65460000001},{"$f":"(($D781*'fnd base rates'!K$107)\n+($E781*'fnd base rates'!K$108)\n+($F781*'fnd base rates'!K$109)\n+($G781*'fnd base rates'!K$110)\n+($H781*'fnd base rates'!K$111)\n+($I781*'fnd base rates'!K$112)\n+($J781*'fnd base rates'!K$113)\n+($K781*'fnd base rates'!K$114)\n+($M781*'fnd base rates'!K$116)\n+($N781*'fnd base rates'!K$117)\n+($O781*'fnd base rates'!K$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,11)))\n*$R781","v":171973.44990080001},{"$f":"(($D781*'fnd base rates'!L$107)\n+($E781*'fnd base rates'!L$108)\n+($F781*'fnd base rates'!L$109)\n+($G781*'fnd base rates'!L$110)\n+($H781*'fnd base rates'!L$111)\n+($I781*'fnd base rates'!L$112)\n+($J781*'fnd base rates'!L$113)\n+($K781*'fnd base rates'!L$114)\n+($M781*'fnd base rates'!L$116)\n+($N781*'fnd base rates'!L$117)\n+($O781*'fnd base rates'!L$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,12)))","v":252474.12848000001},{"$f":"(($D781*'fnd base rates'!M$107)\n+($E781*'fnd base rates'!M$108)\n+($F781*'fnd base rates'!M$109)\n+($G781*'fnd base rates'!M$110)\n+($H781*'fnd base rates'!M$111)\n+($I781*'fnd base rates'!M$112)\n+($J781*'fnd base rates'!M$113)\n+($K781*'fnd base rates'!M$114)\n+($M781*'fnd base rates'!M$116)\n+($N781*'fnd base rates'!M$117)\n+($O781*'fnd base rates'!M$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,13)))","v":0},2097615.1719353599,null,488219044,"488","219","044",1,136,2097615.1719353599,15424,0,15424,null,null,null,null,null,15424,0,15424,null,null,{"$f":"BC781-BA781","v":0}]
[488,488219050,"SOUTH SHORE",{"$f":"'fnd enro'!D782","v":0},{"$f":"'fnd enro'!E782","v":0},{"$f":"'fnd enro'!F782","v":0},{"$f":"'fnd enro'!G782","v":0},{"$f":"'fnd enro'!H782","v":0},{"$f":"'fnd enro'!I782","v":1},{"$f":"'fnd enro'!J782","v":0},{"$f":"'fnd enro'!K782","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L782","v":0},{"$f":"'fnd enro'!M782","v":0},{"$f":"'fnd enro'!N782","v":0},{"$f":"'fnd enro'!O782","v":0},{"$f":"'fnd enro'!P782","v":1},{"$f":"'fnd enro'!R782","v":1},1.06,{"$f":"VALUE('fnd enro'!Q782)","v":4},null,{"$f":"(($D782*'fnd base rates'!C$107)\n+($E782*'fnd base rates'!C$108)\n+($F782*'fnd base rates'!C$109)\n+($G782*'fnd base rates'!C$110)\n+($H782*'fnd base rates'!C$111)\n+($I782*'fnd base rates'!C$112)\n+($J782*'fnd base rates'!C$113)\n+($K782*'fnd base rates'!C$114)\n+($M782*'fnd base rates'!C$116)\n+($N782*'fnd base rates'!C$117)\n+($O782*'fnd base rates'!C$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,3)))\n*$R782","v":630.54242676000001},{"$f":"(($D782*'fnd base rates'!D$107)\n+($E782*'fnd base rates'!D$108)\n+($F782*'fnd base rates'!D$109)\n+($G782*'fnd base rates'!D$110)\n+($H782*'fnd base rates'!D$111)\n+($I782*'fnd base rates'!D$112)\n+($J782*'fnd base rates'!D$113)\n+($K782*'fnd base rates'!D$114)\n+($M782*'fnd base rates'!D$116)\n+($N782*'fnd base rates'!D$117)\n+($O782*'fnd base rates'!D$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,4)))\n*$R782","v":1104.2232000000001},{"$f":"(($D782*'fnd base rates'!E$107)\n+($E782*'fnd base rates'!E$108)\n+($F782*'fnd base rates'!E$109)\n+($G782*'fnd base rates'!E$110)\n+($H782*'fnd base rates'!E$111)\n+($I782*'fnd base rates'!E$112)\n+($J782*'fnd base rates'!E$113)\n+($K782*'fnd base rates'!E$114)\n+($M782*'fnd base rates'!E$116)\n+($N782*'fnd base rates'!E$117)\n+($O782*'fnd base rates'!E$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,5)))\n*$R782","v":8069.5471985599997},{"$f":"(($D782*'fnd base rates'!F$107)\n+($E782*'fnd base rates'!F$108)\n+($F782*'fnd base rates'!F$109)\n+($G782*'fnd base rates'!F$110)\n+($H782*'fnd base rates'!F$111)\n+($I782*'fnd base rates'!F$112)\n+($J782*'fnd base rates'!F$113)\n+($K782*'fnd base rates'!F$114)\n+($M782*'fnd base rates'!F$116)\n+($N782*'fnd base rates'!F$117)\n+($O782*'fnd base rates'!F$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,6)))\n*$R782","v":940.09959672000014},{"$f":"(($D782*'fnd base rates'!G$107)\n+($E782*'fnd base rates'!G$108)\n+($F782*'fnd base rates'!G$109)\n+($G782*'fnd base rates'!G$110)\n+($H782*'fnd base rates'!G$111)\n+($I782*'fnd base rates'!G$112)\n+($J782*'fnd base rates'!G$113)\n+($K782*'fnd base rates'!G$114)\n+($M782*'fnd base rates'!G$116)\n+($N782*'fnd base rates'!G$117)\n+($O782*'fnd base rates'!G$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,7)))\n*$R782","v":312.59747892000001},{"$f":"(($D782*'fnd base rates'!H$107)\n+($E782*'fnd base rates'!H$108)\n+($F782*'fnd base rates'!H$109)\n+($G782*'fnd base rates'!H$110)\n+($H782*'fnd base rates'!H$111)\n+($I782*'fnd base rates'!H$112)\n+($J782*'fnd base rates'!H$113)\n+($K782*'fnd base rates'!H$114)\n+($M782*'fnd base rates'!H$116)\n+($N782*'fnd base rates'!H$117)\n+($O782*'fnd base rates'!H$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,8)))","v":848.15893400000004},{"$f":"(($D782*'fnd base rates'!I$107)\n+($E782*'fnd base rates'!I$108)\n+($F782*'fnd base rates'!I$109)\n+($G782*'fnd base rates'!I$110)\n+($H782*'fnd base rates'!I$111)\n+($I782*'fnd base rates'!I$112)\n+($J782*'fnd base rates'!I$113)\n+($K782*'fnd base rates'!I$114)\n+($M782*'fnd base rates'!I$116)\n+($N782*'fnd base rates'!I$117)\n+($O782*'fnd base rates'!I$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,9)))\n*$R782","v":567.41800000000001},{"$f":"(($D782*'fnd base rates'!J$107)\n+($E782*'fnd base rates'!J$108)\n+($F782*'fnd base rates'!J$109)\n+($G782*'fnd base rates'!J$110)\n+($H782*'fnd base rates'!J$111)\n+($I782*'fnd base rates'!J$112)\n+($J782*'fnd base rates'!J$113)\n+($K782*'fnd base rates'!J$114)\n+($M782*'fnd base rates'!J$116)\n+($N782*'fnd base rates'!J$117)\n+($O782*'fnd base rates'!J$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,10)))\n*$R782","v":1210.5094000000001},{"$f":"(($D782*'fnd base rates'!K$107)\n+($E782*'fnd base rates'!K$108)\n+($F782*'fnd base rates'!K$109)\n+($G782*'fnd base rates'!K$110)\n+($H782*'fnd base rates'!K$111)\n+($I782*'fnd base rates'!K$112)\n+($J782*'fnd base rates'!K$113)\n+($K782*'fnd base rates'!K$114)\n+($M782*'fnd base rates'!K$116)\n+($N782*'fnd base rates'!K$117)\n+($O782*'fnd base rates'!K$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,11)))\n*$R782","v":1219.0634728},{"$f":"(($D782*'fnd base rates'!L$107)\n+($E782*'fnd base rates'!L$108)\n+($F782*'fnd base rates'!L$109)\n+($G782*'fnd base rates'!L$110)\n+($H782*'fnd base rates'!L$111)\n+($I782*'fnd base rates'!L$112)\n+($J782*'fnd base rates'!L$113)\n+($K782*'fnd base rates'!L$114)\n+($M782*'fnd base rates'!L$116)\n+($N782*'fnd base rates'!L$117)\n+($O782*'fnd base rates'!L$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,12)))","v":1805.96668},{"$f":"(($D782*'fnd base rates'!M$107)\n+($E782*'fnd base rates'!M$108)\n+($F782*'fnd base rates'!M$109)\n+($G782*'fnd base rates'!M$110)\n+($H782*'fnd base rates'!M$111)\n+($I782*'fnd base rates'!M$112)\n+($J782*'fnd base rates'!M$113)\n+($K782*'fnd base rates'!M$114)\n+($M782*'fnd base rates'!M$116)\n+($N782*'fnd base rates'!M$117)\n+($O782*'fnd base rates'!M$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,13)))","v":0},16708.126387760003,null,488219050,"488","219","050",1,1,16708.126387760003,16708,0,16708,null,null,null,null,null,16708,0,16708,null,null,{"$f":"BC782-BA782","v":0}]
[488,488219052,"SOUTH SHORE",{"$f":"'fnd enro'!D783","v":0},{"$f":"'fnd enro'!E783","v":0},{"$f":"'fnd enro'!F783","v":0},{"$f":"'fnd enro'!G783","v":2},{"$f":"'fnd enro'!H783","v":1},{"$f":"'fnd enro'!I783","v":0},{"$f":"'fnd enro'!J783","v":0},{"$f":"'fnd enro'!K783","v":0.1158},{"$f":"'fnd enro'!L783","v":0},{"$f":"'fnd enro'!M783","v":0},{"$f":"'fnd enro'!N783","v":0},{"$f":"'fnd enro'!O783","v":0},{"$f":"'fnd enro'!P783","v":0},{"$f":"'fnd enro'!R783","v":3},1.06,{"$f":"VALUE('fnd enro'!Q783)","v":7},null,{"$f":"(($D783*'fnd base rates'!C$107)\n+($E783*'fnd base rates'!C$108)\n+($F783*'fnd base rates'!C$109)\n+($G783*'fnd base rates'!C$110)\n+($H783*'fnd base rates'!C$111)\n+($I783*'fnd base rates'!C$112)\n+($J783*'fnd base rates'!C$113)\n+($K783*'fnd base rates'!C$114)\n+($M783*'fnd base rates'!C$116)\n+($N783*'fnd base rates'!C$117)\n+($O783*'fnd base rates'!C$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,3)))\n*$R783","v":1705.9470802799999},{"$f":"(($D783*'fnd base rates'!D$107)\n+($E783*'fnd base rates'!D$108)\n+($F783*'fnd base rates'!D$109)\n+($G783*'fnd base rates'!D$110)\n+($H783*'fnd base rates'!D$111)\n+($I783*'fnd base rates'!D$112)\n+($J783*'fnd base rates'!D$113)\n+($K783*'fnd base rates'!D$114)\n+($M783*'fnd base rates'!D$116)\n+($N783*'fnd base rates'!D$117)\n+($O783*'fnd base rates'!D$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,4)))\n*$R783","v":2432.9544000000005},{"$f":"(($D783*'fnd base rates'!E$107)\n+($E783*'fnd base rates'!E$108)\n+($F783*'fnd base rates'!E$109)\n+($G783*'fnd base rates'!E$110)\n+($H783*'fnd base rates'!E$111)\n+($I783*'fnd base rates'!E$112)\n+($J783*'fnd base rates'!E$113)\n+($K783*'fnd base rates'!E$114)\n+($M783*'fnd base rates'!E$116)\n+($N783*'fnd base rates'!E$117)\n+($O783*'fnd base rates'!E$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,5)))\n*$R783","v":11893.561595680001},{"$f":"(($D783*'fnd base rates'!F$107)\n+($E783*'fnd base rates'!F$108)\n+($F783*'fnd base rates'!F$109)\n+($G783*'fnd base rates'!F$110)\n+($H783*'fnd base rates'!F$111)\n+($I783*'fnd base rates'!F$112)\n+($J783*'fnd base rates'!F$113)\n+($K783*'fnd base rates'!F$114)\n+($M783*'fnd base rates'!F$116)\n+($N783*'fnd base rates'!F$117)\n+($O783*'fnd base rates'!F$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,6)))\n*$R783","v":3699.6853901600002},{"$f":"(($D783*'fnd base rates'!G$107)\n+($E783*'fnd base rates'!G$108)\n+($F783*'fnd base rates'!G$109)\n+($G783*'fnd base rates'!G$110)\n+($H783*'fnd base rates'!G$111)\n+($I783*'fnd base rates'!G$112)\n+($J783*'fnd base rates'!G$113)\n+($K783*'fnd base rates'!G$114)\n+($M783*'fnd base rates'!G$116)\n+($N783*'fnd base rates'!G$117)\n+($O783*'fnd base rates'!G$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,7)))\n*$R783","v":510.96223676000005},{"$f":"(($D783*'fnd base rates'!H$107)\n+($E783*'fnd base rates'!H$108)\n+($F783*'fnd base rates'!H$109)\n+($G783*'fnd base rates'!H$110)\n+($H783*'fnd base rates'!H$111)\n+($I783*'fnd base rates'!H$112)\n+($J783*'fnd base rates'!H$113)\n+($K783*'fnd base rates'!H$114)\n+($M783*'fnd base rates'!H$116)\n+($N783*'fnd base rates'!H$117)\n+($O783*'fnd base rates'!H$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,8)))","v":1570.3168020000001},{"$f":"(($D783*'fnd base rates'!I$107)\n+($E783*'fnd base rates'!I$108)\n+($F783*'fnd base rates'!I$109)\n+($G783*'fnd base rates'!I$110)\n+($H783*'fnd base rates'!I$111)\n+($I783*'fnd base rates'!I$112)\n+($J783*'fnd base rates'!I$113)\n+($K783*'fnd base rates'!I$114)\n+($M783*'fnd base rates'!I$116)\n+($N783*'fnd base rates'!I$117)\n+($O783*'fnd base rates'!I$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,9)))\n*$R783","v":1033.9134000000001},{"$f":"(($D783*'fnd base rates'!J$107)\n+($E783*'fnd base rates'!J$108)\n+($F783*'fnd base rates'!J$109)\n+($G783*'fnd base rates'!J$110)\n+($H783*'fnd base rates'!J$111)\n+($I783*'fnd base rates'!J$112)\n+($J783*'fnd base rates'!J$113)\n+($K783*'fnd base rates'!J$114)\n+($M783*'fnd base rates'!J$116)\n+($N783*'fnd base rates'!J$117)\n+($O783*'fnd base rates'!J$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,10)))\n*$R783","v":586.65700000000004},{"$f":"(($D783*'fnd base rates'!K$107)\n+($E783*'fnd base rates'!K$108)\n+($F783*'fnd base rates'!K$109)\n+($G783*'fnd base rates'!K$110)\n+($H783*'fnd base rates'!K$111)\n+($I783*'fnd base rates'!K$112)\n+($J783*'fnd base rates'!K$113)\n+($K783*'fnd base rates'!K$114)\n+($M783*'fnd base rates'!K$116)\n+($N783*'fnd base rates'!K$117)\n+($O783*'fnd base rates'!K$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,11)))\n*$R783","v":3585.5344183999996},{"$f":"(($D783*'fnd base rates'!L$107)\n+($E783*'fnd base rates'!L$108)\n+($F783*'fnd base rates'!L$109)\n+($G783*'fnd base rates'!L$110)\n+($H783*'fnd base rates'!L$111)\n+($I783*'fnd base rates'!L$112)\n+($J783*'fnd base rates'!L$113)\n+($K783*'fnd base rates'!L$114)\n+($M783*'fnd base rates'!L$116)\n+($N783*'fnd base rates'!L$117)\n+($O783*'fnd base rates'!L$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,12)))","v":4404.7900400000008},{"$f":"(($D783*'fnd base rates'!M$107)\n+($E783*'fnd base rates'!M$108)\n+($F783*'fnd base rates'!M$109)\n+($G783*'fnd base rates'!M$110)\n+($H783*'fnd base rates'!M$111)\n+($I783*'fnd base rates'!M$112)\n+($J783*'fnd base rates'!M$113)\n+($K783*'fnd base rates'!M$114)\n+($M783*'fnd base rates'!M$116)\n+($N783*'fnd base rates'!M$117)\n+($O783*'fnd base rates'!M$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,13)))","v":0},31424.32236328,null,488219052,"488","219","052",1,3,31424.32236328,10475,0,10475,null,null,null,null,null,10475,0,10475,null,null,{"$f":"BC783-BA783","v":0}]
[488,488219065,"SOUTH SHORE",{"$f":"'fnd enro'!D784","v":0},{"$f":"'fnd enro'!E784","v":0},{"$f":"'fnd enro'!F784","v":1},{"$f":"'fnd enro'!G784","v":3},{"$f":"'fnd enro'!H784","v":2},{"$f":"'fnd enro'!I784","v":3},{"$f":"'fnd enro'!J784","v":0},{"$f":"'fnd enro'!K784","v":0.34739999999999999},{"$f":"'fnd enro'!L784","v":0},{"$f":"'fnd enro'!M784","v":0},{"$f":"'fnd enro'!N784","v":0},{"$f":"'fnd enro'!O784","v":0},{"$f":"'fnd enro'!P784","v":1},{"$f":"'fnd enro'!R784","v":9},1.06,{"$f":"VALUE('fnd enro'!Q784)","v":2},null,{"$f":"(($D784*'fnd base rates'!C$107)\n+($E784*'fnd base rates'!C$108)\n+($F784*'fnd base rates'!C$109)\n+($G784*'fnd base rates'!C$110)\n+($H784*'fnd base rates'!C$111)\n+($I784*'fnd base rates'!C$112)\n+($J784*'fnd base rates'!C$113)\n+($K784*'fnd base rates'!C$114)\n+($M784*'fnd base rates'!C$116)\n+($N784*'fnd base rates'!C$117)\n+($O784*'fnd base rates'!C$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,3)))\n*$R784","v":5176.5970408399999},{"$f":"(($D784*'fnd base rates'!D$107)\n+($E784*'fnd base rates'!D$108)\n+($F784*'fnd base rates'!D$109)\n+($G784*'fnd base rates'!D$110)\n+($H784*'fnd base rates'!D$111)\n+($I784*'fnd base rates'!D$112)\n+($J784*'fnd base rates'!D$113)\n+($K784*'fnd base rates'!D$114)\n+($M784*'fnd base rates'!D$116)\n+($N784*'fnd base rates'!D$117)\n+($O784*'fnd base rates'!D$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,4)))\n*$R784","v":7577.2192000000023},{"$f":"(($D784*'fnd base rates'!E$107)\n+($E784*'fnd base rates'!E$108)\n+($F784*'fnd base rates'!E$109)\n+($G784*'fnd base rates'!E$110)\n+($H784*'fnd base rates'!E$111)\n+($I784*'fnd base rates'!E$112)\n+($J784*'fnd base rates'!E$113)\n+($K784*'fnd base rates'!E$114)\n+($M784*'fnd base rates'!E$116)\n+($N784*'fnd base rates'!E$117)\n+($O784*'fnd base rates'!E$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,5)))\n*$R784","v":42125.315187040003},{"$f":"(($D784*'fnd base rates'!F$107)\n+($E784*'fnd base rates'!F$108)\n+($F784*'fnd base rates'!F$109)\n+($G784*'fnd base rates'!F$110)\n+($H784*'fnd base rates'!F$111)\n+($I784*'fnd base rates'!F$112)\n+($J784*'fnd base rates'!F$113)\n+($K784*'fnd base rates'!F$114)\n+($M784*'fnd base rates'!F$116)\n+($N784*'fnd base rates'!F$117)\n+($O784*'fnd base rates'!F$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,6)))\n*$R784","v":10219.66957048},{"$f":"(($D784*'fnd base rates'!G$107)\n+($E784*'fnd base rates'!G$108)\n+($F784*'fnd base rates'!G$109)\n+($G784*'fnd base rates'!G$110)\n+($H784*'fnd base rates'!G$111)\n+($I784*'fnd base rates'!G$112)\n+($J784*'fnd base rates'!G$113)\n+($K784*'fnd base rates'!G$114)\n+($M784*'fnd base rates'!G$116)\n+($N784*'fnd base rates'!G$117)\n+($O784*'fnd base rates'!G$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,7)))\n*$R784","v":1674.8843102800001},{"$f":"(($D784*'fnd base rates'!H$107)\n+($E784*'fnd base rates'!H$108)\n+($F784*'fnd base rates'!H$109)\n+($G784*'fnd base rates'!H$110)\n+($H784*'fnd base rates'!H$111)\n+($I784*'fnd base rates'!H$112)\n+($J784*'fnd base rates'!H$113)\n+($K784*'fnd base rates'!H$114)\n+($M784*'fnd base rates'!H$116)\n+($N784*'fnd base rates'!H$117)\n+($O784*'fnd base rates'!H$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,8)))","v":5643.9304060000004},{"$f":"(($D784*'fnd base rates'!I$107)\n+($E784*'fnd base rates'!I$108)\n+($F784*'fnd base rates'!I$109)\n+($G784*'fnd base rates'!I$110)\n+($H784*'fnd base rates'!I$111)\n+($I784*'fnd base rates'!I$112)\n+($J784*'fnd base rates'!I$113)\n+($K784*'fnd base rates'!I$114)\n+($M784*'fnd base rates'!I$116)\n+($N784*'fnd base rates'!I$117)\n+($O784*'fnd base rates'!I$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,9)))\n*$R784","v":3532.344000000001},{"$f":"(($D784*'fnd base rates'!J$107)\n+($E784*'fnd base rates'!J$108)\n+($F784*'fnd base rates'!J$109)\n+($G784*'fnd base rates'!J$110)\n+($H784*'fnd base rates'!J$111)\n+($I784*'fnd base rates'!J$112)\n+($J784*'fnd base rates'!J$113)\n+($K784*'fnd base rates'!J$114)\n+($M784*'fnd base rates'!J$116)\n+($N784*'fnd base rates'!J$117)\n+($O784*'fnd base rates'!J$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,10)))\n*$R784","v":3515.7973999999999},{"$f":"(($D784*'fnd base rates'!K$107)\n+($E784*'fnd base rates'!K$108)\n+($F784*'fnd base rates'!K$109)\n+($G784*'fnd base rates'!K$110)\n+($H784*'fnd base rates'!K$111)\n+($I784*'fnd base rates'!K$112)\n+($J784*'fnd base rates'!K$113)\n+($K784*'fnd base rates'!K$114)\n+($M784*'fnd base rates'!K$116)\n+($N784*'fnd base rates'!K$117)\n+($O784*'fnd base rates'!K$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,11)))\n*$R784","v":10828.259255199999},{"$f":"(($D784*'fnd base rates'!L$107)\n+($E784*'fnd base rates'!L$108)\n+($F784*'fnd base rates'!L$109)\n+($G784*'fnd base rates'!L$110)\n+($H784*'fnd base rates'!L$111)\n+($I784*'fnd base rates'!L$112)\n+($J784*'fnd base rates'!L$113)\n+($K784*'fnd base rates'!L$114)\n+($M784*'fnd base rates'!L$116)\n+($N784*'fnd base rates'!L$117)\n+($O784*'fnd base rates'!L$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,12)))","v":13331.600119999999},{"$f":"(($D784*'fnd base rates'!M$107)\n+($E784*'fnd base rates'!M$108)\n+($F784*'fnd base rates'!M$109)\n+($G784*'fnd base rates'!M$110)\n+($H784*'fnd base rates'!M$111)\n+($I784*'fnd base rates'!M$112)\n+($J784*'fnd base rates'!M$113)\n+($K784*'fnd base rates'!M$114)\n+($M784*'fnd base rates'!M$116)\n+($N784*'fnd base rates'!M$117)\n+($O784*'fnd base rates'!M$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,13)))","v":0},103625.61648984,null,488219065,"488","219","065",1,9,103625.61648984,11514,0,11514,null,null,null,null,null,11514,0,11514,null,null,{"$f":"BC784-BA784","v":0}]
[488,488219082,"SOUTH SHORE",{"$f":"'fnd enro'!D785","v":0},{"$f":"'fnd enro'!E785","v":0},{"$f":"'fnd enro'!F785","v":0},{"$f":"'fnd enro'!G785","v":0},{"$f":"'fnd enro'!H785","v":0},{"$f":"'fnd enro'!I785","v":3},{"$f":"'fnd enro'!J785","v":0},{"$f":"'fnd enro'!K785","v":0.1158},{"$f":"'fnd enro'!L785","v":0},{"$f":"'fnd enro'!M785","v":0},{"$f":"'fnd enro'!N785","v":0},{"$f":"'fnd enro'!O785","v":0},{"$f":"'fnd enro'!P785","v":0},{"$f":"'fnd enro'!R785","v":3},1.06,{"$f":"VALUE('fnd enro'!Q785)","v":2},null,{"$f":"(($D785*'fnd base rates'!C$107)\n+($E785*'fnd base rates'!C$108)\n+($F785*'fnd base rates'!C$109)\n+($G785*'fnd base rates'!C$110)\n+($H785*'fnd base rates'!C$111)\n+($I785*'fnd base rates'!C$112)\n+($J785*'fnd base rates'!C$113)\n+($K785*'fnd base rates'!C$114)\n+($M785*'fnd base rates'!C$116)\n+($N785*'fnd base rates'!C$117)\n+($O785*'fnd base rates'!C$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,3)))\n*$R785","v":1705.9470802799999},{"$f":"(($D785*'fnd base rates'!D$107)\n+($E785*'fnd base rates'!D$108)\n+($F785*'fnd base rates'!D$109)\n+($G785*'fnd base rates'!D$110)\n+($H785*'fnd base rates'!D$111)\n+($I785*'fnd base rates'!D$112)\n+($J785*'fnd base rates'!D$113)\n+($K785*'fnd base rates'!D$114)\n+($M785*'fnd base rates'!D$116)\n+($N785*'fnd base rates'!D$117)\n+($O785*'fnd base rates'!D$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,4)))\n*$R785","v":2432.9544000000005},{"$f":"(($D785*'fnd base rates'!E$107)\n+($E785*'fnd base rates'!E$108)\n+($F785*'fnd base rates'!E$109)\n+($G785*'fnd base rates'!E$110)\n+($H785*'fnd base rates'!E$111)\n+($I785*'fnd base rates'!E$112)\n+($J785*'fnd base rates'!E$113)\n+($K785*'fnd base rates'!E$114)\n+($M785*'fnd base rates'!E$116)\n+($N785*'fnd base rates'!E$117)\n+($O785*'fnd base rates'!E$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,5)))\n*$R785","v":15620.797195679999},{"$f":"(($D785*'fnd base rates'!F$107)\n+($E785*'fnd base rates'!F$108)\n+($F785*'fnd base rates'!F$109)\n+($G785*'fnd base rates'!F$110)\n+($H785*'fnd base rates'!F$111)\n+($I785*'fnd base rates'!F$112)\n+($J785*'fnd base rates'!F$113)\n+($K785*'fnd base rates'!F$114)\n+($M785*'fnd base rates'!F$116)\n+($N785*'fnd base rates'!F$117)\n+($O785*'fnd base rates'!F$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,6)))\n*$R785","v":2820.2987901600004},{"$f":"(($D785*'fnd base rates'!G$107)\n+($E785*'fnd base rates'!G$108)\n+($F785*'fnd base rates'!G$109)\n+($G785*'fnd base rates'!G$110)\n+($H785*'fnd base rates'!G$111)\n+($I785*'fnd base rates'!G$112)\n+($J785*'fnd base rates'!G$113)\n+($K785*'fnd base rates'!G$114)\n+($M785*'fnd base rates'!G$116)\n+($N785*'fnd base rates'!G$117)\n+($O785*'fnd base rates'!G$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,7)))\n*$R785","v":521.14883675999999},{"$f":"(($D785*'fnd base rates'!H$107)\n+($E785*'fnd base rates'!H$108)\n+($F785*'fnd base rates'!H$109)\n+($G785*'fnd base rates'!H$110)\n+($H785*'fnd base rates'!H$111)\n+($I785*'fnd base rates'!H$112)\n+($J785*'fnd base rates'!H$113)\n+($K785*'fnd base rates'!H$114)\n+($M785*'fnd base rates'!H$116)\n+($N785*'fnd base rates'!H$117)\n+($O785*'fnd base rates'!H$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,8)))","v":2484.2368019999999},{"$f":"(($D785*'fnd base rates'!I$107)\n+($E785*'fnd base rates'!I$108)\n+($F785*'fnd base rates'!I$109)\n+($G785*'fnd base rates'!I$110)\n+($H785*'fnd base rates'!I$111)\n+($I785*'fnd base rates'!I$112)\n+($J785*'fnd base rates'!I$113)\n+($K785*'fnd base rates'!I$114)\n+($M785*'fnd base rates'!I$116)\n+($N785*'fnd base rates'!I$117)\n+($O785*'fnd base rates'!I$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,9)))\n*$R785","v":1354.4892},{"$f":"(($D785*'fnd base rates'!J$107)\n+($E785*'fnd base rates'!J$108)\n+($F785*'fnd base rates'!J$109)\n+($G785*'fnd base rates'!J$110)\n+($H785*'fnd base rates'!J$111)\n+($I785*'fnd base rates'!J$112)\n+($J785*'fnd base rates'!J$113)\n+($K785*'fnd base rates'!J$114)\n+($M785*'fnd base rates'!J$116)\n+($N785*'fnd base rates'!J$117)\n+($O785*'fnd base rates'!J$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,10)))\n*$R785","v":1824.5250000000001},{"$f":"(($D785*'fnd base rates'!K$107)\n+($E785*'fnd base rates'!K$108)\n+($F785*'fnd base rates'!K$109)\n+($G785*'fnd base rates'!K$110)\n+($H785*'fnd base rates'!K$111)\n+($I785*'fnd base rates'!K$112)\n+($J785*'fnd base rates'!K$113)\n+($K785*'fnd base rates'!K$114)\n+($M785*'fnd base rates'!K$116)\n+($N785*'fnd base rates'!K$117)\n+($O785*'fnd base rates'!K$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,11)))\n*$R785","v":3657.1904184},{"$f":"(($D785*'fnd base rates'!L$107)\n+($E785*'fnd base rates'!L$108)\n+($F785*'fnd base rates'!L$109)\n+($G785*'fnd base rates'!L$110)\n+($H785*'fnd base rates'!L$111)\n+($I785*'fnd base rates'!L$112)\n+($J785*'fnd base rates'!L$113)\n+($K785*'fnd base rates'!L$114)\n+($M785*'fnd base rates'!L$116)\n+($N785*'fnd base rates'!L$117)\n+($O785*'fnd base rates'!L$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,12)))","v":4107.3800400000009},{"$f":"(($D785*'fnd base rates'!M$107)\n+($E785*'fnd base rates'!M$108)\n+($F785*'fnd base rates'!M$109)\n+($G785*'fnd base rates'!M$110)\n+($H785*'fnd base rates'!M$111)\n+($I785*'fnd base rates'!M$112)\n+($J785*'fnd base rates'!M$113)\n+($K785*'fnd base rates'!M$114)\n+($M785*'fnd base rates'!M$116)\n+($N785*'fnd base rates'!M$117)\n+($O785*'fnd base rates'!M$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,13)))","v":0},36528.967763280001,null,488219082,"488","219","082",1,3,36528.967763280001,12176,0,12176,null,null,null,null,null,12176,0,12176,null,null,{"$f":"BC785-BA785","v":0}]
[488,488219083,"SOUTH SHORE",{"$f":"'fnd enro'!D786","v":0},{"$f":"'fnd enro'!E786","v":0},{"$f":"'fnd enro'!F786","v":0},{"$f":"'fnd enro'!G786","v":1},{"$f":"'fnd enro'!H786","v":3},{"$f":"'fnd enro'!I786","v":8},{"$f":"'fnd enro'!J786","v":0},{"$f":"'fnd enro'!K786","v":0.4632},{"$f":"'fnd enro'!L786","v":0},{"$f":"'fnd enro'!M786","v":1},{"$f":"'fnd enro'!N786","v":0},{"$f":"'fnd enro'!O786","v":1},{"$f":"'fnd enro'!P786","v":5},{"$f":"'fnd enro'!R786","v":12},1.06,{"$f":"VALUE('fnd enro'!Q786)","v":6},null,{"$f":"(($D786*'fnd base rates'!C$107)\n+($E786*'fnd base rates'!C$108)\n+($F786*'fnd base rates'!C$109)\n+($G786*'fnd base rates'!C$110)\n+($H786*'fnd base rates'!C$111)\n+($I786*'fnd base rates'!C$112)\n+($J786*'fnd base rates'!C$113)\n+($K786*'fnd base rates'!C$114)\n+($M786*'fnd base rates'!C$116)\n+($N786*'fnd base rates'!C$117)\n+($O786*'fnd base rates'!C$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,3)))\n*$R786","v":7381.6027211199998},{"$f":"(($D786*'fnd base rates'!D$107)\n+($E786*'fnd base rates'!D$108)\n+($F786*'fnd base rates'!D$109)\n+($G786*'fnd base rates'!D$110)\n+($H786*'fnd base rates'!D$111)\n+($I786*'fnd base rates'!D$112)\n+($J786*'fnd base rates'!D$113)\n+($K786*'fnd base rates'!D$114)\n+($M786*'fnd base rates'!D$116)\n+($N786*'fnd base rates'!D$117)\n+($O786*'fnd base rates'!D$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,4)))\n*$R786","v":11738.620200000003},{"$f":"(($D786*'fnd base rates'!E$107)\n+($E786*'fnd base rates'!E$108)\n+($F786*'fnd base rates'!E$109)\n+($G786*'fnd base rates'!E$110)\n+($H786*'fnd base rates'!E$111)\n+($I786*'fnd base rates'!E$112)\n+($J786*'fnd base rates'!E$113)\n+($K786*'fnd base rates'!E$114)\n+($M786*'fnd base rates'!E$116)\n+($N786*'fnd base rates'!E$117)\n+($O786*'fnd base rates'!E$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,5)))\n*$R786","v":75331.469982719995},{"$f":"(($D786*'fnd base rates'!F$107)\n+($E786*'fnd base rates'!F$108)\n+($F786*'fnd base rates'!F$109)\n+($G786*'fnd base rates'!F$110)\n+($H786*'fnd base rates'!F$111)\n+($I786*'fnd base rates'!F$112)\n+($J786*'fnd base rates'!F$113)\n+($K786*'fnd base rates'!F$114)\n+($M786*'fnd base rates'!F$116)\n+($N786*'fnd base rates'!F$117)\n+($O786*'fnd base rates'!F$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,6)))\n*$R786","v":12380.828560640002},{"$f":"(($D786*'fnd base rates'!G$107)\n+($E786*'fnd base rates'!G$108)\n+($F786*'fnd base rates'!G$109)\n+($G786*'fnd base rates'!G$110)\n+($H786*'fnd base rates'!G$111)\n+($I786*'fnd base rates'!G$112)\n+($J786*'fnd base rates'!G$113)\n+($K786*'fnd base rates'!G$114)\n+($M786*'fnd base rates'!G$116)\n+($N786*'fnd base rates'!G$117)\n+($O786*'fnd base rates'!G$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,7)))\n*$R786","v":2972.0167470399997},{"$f":"(($D786*'fnd base rates'!H$107)\n+($E786*'fnd base rates'!H$108)\n+($F786*'fnd base rates'!H$109)\n+($G786*'fnd base rates'!H$110)\n+($H786*'fnd base rates'!H$111)\n+($I786*'fnd base rates'!H$112)\n+($J786*'fnd base rates'!H$113)\n+($K786*'fnd base rates'!H$114)\n+($M786*'fnd base rates'!H$116)\n+($N786*'fnd base rates'!H$117)\n+($O786*'fnd base rates'!H$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,8)))","v":9081.2872080000016},{"$f":"(($D786*'fnd base rates'!I$107)\n+($E786*'fnd base rates'!I$108)\n+($F786*'fnd base rates'!I$109)\n+($G786*'fnd base rates'!I$110)\n+($H786*'fnd base rates'!I$111)\n+($I786*'fnd base rates'!I$112)\n+($J786*'fnd base rates'!I$113)\n+($K786*'fnd base rates'!I$114)\n+($M786*'fnd base rates'!I$116)\n+($N786*'fnd base rates'!I$117)\n+($O786*'fnd base rates'!I$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,9)))\n*$R786","v":5895.6776},{"$f":"(($D786*'fnd base rates'!J$107)\n+($E786*'fnd base rates'!J$108)\n+($F786*'fnd base rates'!J$109)\n+($G786*'fnd base rates'!J$110)\n+($H786*'fnd base rates'!J$111)\n+($I786*'fnd base rates'!J$112)\n+($J786*'fnd base rates'!J$113)\n+($K786*'fnd base rates'!J$114)\n+($M786*'fnd base rates'!J$116)\n+($N786*'fnd base rates'!J$117)\n+($O786*'fnd base rates'!J$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,10)))\n*$R786","v":9228.3176000000003},{"$f":"(($D786*'fnd base rates'!K$107)\n+($E786*'fnd base rates'!K$108)\n+($F786*'fnd base rates'!K$109)\n+($G786*'fnd base rates'!K$110)\n+($H786*'fnd base rates'!K$111)\n+($I786*'fnd base rates'!K$112)\n+($J786*'fnd base rates'!K$113)\n+($K786*'fnd base rates'!K$114)\n+($M786*'fnd base rates'!K$116)\n+($N786*'fnd base rates'!K$117)\n+($O786*'fnd base rates'!K$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,11)))\n*$R786","v":15316.447273600003},{"$f":"(($D786*'fnd base rates'!L$107)\n+($E786*'fnd base rates'!L$108)\n+($F786*'fnd base rates'!L$109)\n+($G786*'fnd base rates'!L$110)\n+($H786*'fnd base rates'!L$111)\n+($I786*'fnd base rates'!L$112)\n+($J786*'fnd base rates'!L$113)\n+($K786*'fnd base rates'!L$114)\n+($M786*'fnd base rates'!L$116)\n+($N786*'fnd base rates'!L$117)\n+($O786*'fnd base rates'!L$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,12)))","v":19923.43016},{"$f":"(($D786*'fnd base rates'!M$107)\n+($E786*'fnd base rates'!M$108)\n+($F786*'fnd base rates'!M$109)\n+($G786*'fnd base rates'!M$110)\n+($H786*'fnd base rates'!M$111)\n+($I786*'fnd base rates'!M$112)\n+($J786*'fnd base rates'!M$113)\n+($K786*'fnd base rates'!M$114)\n+($M786*'fnd base rates'!M$116)\n+($N786*'fnd base rates'!M$117)\n+($O786*'fnd base rates'!M$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,13)))","v":0},169249.69805312,null,488219083,"488","219","083",1,12,169249.69805312,14104,0,14104,null,null,null,null,null,14104,0,14104,null,null,{"$f":"BC786-BA786","v":0}]
[488,488219118,"SOUTH SHORE",{"$f":"'fnd enro'!D787","v":0},{"$f":"'fnd enro'!E787","v":0},{"$f":"'fnd enro'!F787","v":0},{"$f":"'fnd enro'!G787","v":1},{"$f":"'fnd enro'!H787","v":1},{"$f":"'fnd enro'!I787","v":0},{"$f":"'fnd enro'!J787","v":0},{"$f":"'fnd enro'!K787","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L787","v":0},{"$f":"'fnd enro'!M787","v":0},{"$f":"'fnd enro'!N787","v":0},{"$f":"'fnd enro'!O787","v":0},{"$f":"'fnd enro'!P787","v":2},{"$f":"'fnd enro'!R787","v":2},1.06,{"$f":"VALUE('fnd enro'!Q787)","v":5},null,{"$f":"(($D787*'fnd base rates'!C$107)\n+($E787*'fnd base rates'!C$108)\n+($F787*'fnd base rates'!C$109)\n+($G787*'fnd base rates'!C$110)\n+($H787*'fnd base rates'!C$111)\n+($I787*'fnd base rates'!C$112)\n+($J787*'fnd base rates'!C$113)\n+($K787*'fnd base rates'!C$114)\n+($M787*'fnd base rates'!C$116)\n+($N787*'fnd base rates'!C$117)\n+($O787*'fnd base rates'!C$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,3)))\n*$R787","v":1264.2224535200003},{"$f":"(($D787*'fnd base rates'!D$107)\n+($E787*'fnd base rates'!D$108)\n+($F787*'fnd base rates'!D$109)\n+($G787*'fnd base rates'!D$110)\n+($H787*'fnd base rates'!D$111)\n+($I787*'fnd base rates'!D$112)\n+($J787*'fnd base rates'!D$113)\n+($K787*'fnd base rates'!D$114)\n+($M787*'fnd base rates'!D$116)\n+($N787*'fnd base rates'!D$117)\n+($O787*'fnd base rates'!D$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,4)))\n*$R787","v":2223.3288000000002},{"$f":"(($D787*'fnd base rates'!E$107)\n+($E787*'fnd base rates'!E$108)\n+($F787*'fnd base rates'!E$109)\n+($G787*'fnd base rates'!E$110)\n+($H787*'fnd base rates'!E$111)\n+($I787*'fnd base rates'!E$112)\n+($J787*'fnd base rates'!E$113)\n+($K787*'fnd base rates'!E$114)\n+($M787*'fnd base rates'!E$116)\n+($N787*'fnd base rates'!E$117)\n+($O787*'fnd base rates'!E$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,5)))\n*$R787","v":13650.818597120002},{"$f":"(($D787*'fnd base rates'!F$107)\n+($E787*'fnd base rates'!F$108)\n+($F787*'fnd base rates'!F$109)\n+($G787*'fnd base rates'!F$110)\n+($H787*'fnd base rates'!F$111)\n+($I787*'fnd base rates'!F$112)\n+($J787*'fnd base rates'!F$113)\n+($K787*'fnd base rates'!F$114)\n+($M787*'fnd base rates'!F$116)\n+($N787*'fnd base rates'!F$117)\n+($O787*'fnd base rates'!F$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,6)))\n*$R787","v":2377.39219344},{"$f":"(($D787*'fnd base rates'!G$107)\n+($E787*'fnd base rates'!G$108)\n+($F787*'fnd base rates'!G$109)\n+($G787*'fnd base rates'!G$110)\n+($H787*'fnd base rates'!G$111)\n+($I787*'fnd base rates'!G$112)\n+($J787*'fnd base rates'!G$113)\n+($K787*'fnd base rates'!G$114)\n+($M787*'fnd base rates'!G$116)\n+($N787*'fnd base rates'!G$117)\n+($O787*'fnd base rates'!G$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,7)))\n*$R787","v":629.58335784000008},{"$f":"(($D787*'fnd base rates'!H$107)\n+($E787*'fnd base rates'!H$108)\n+($F787*'fnd base rates'!H$109)\n+($G787*'fnd base rates'!H$110)\n+($H787*'fnd base rates'!H$111)\n+($I787*'fnd base rates'!H$112)\n+($J787*'fnd base rates'!H$113)\n+($K787*'fnd base rates'!H$114)\n+($M787*'fnd base rates'!H$116)\n+($N787*'fnd base rates'!H$117)\n+($O787*'fnd base rates'!H$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,8)))","v":1088.0578680000001},{"$f":"(($D787*'fnd base rates'!I$107)\n+($E787*'fnd base rates'!I$108)\n+($F787*'fnd base rates'!I$109)\n+($G787*'fnd base rates'!I$110)\n+($H787*'fnd base rates'!I$111)\n+($I787*'fnd base rates'!I$112)\n+($J787*'fnd base rates'!I$113)\n+($K787*'fnd base rates'!I$114)\n+($M787*'fnd base rates'!I$116)\n+($N787*'fnd base rates'!I$117)\n+($O787*'fnd base rates'!I$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,9)))\n*$R787","v":946.89800000000002},{"$f":"(($D787*'fnd base rates'!J$107)\n+($E787*'fnd base rates'!J$108)\n+($F787*'fnd base rates'!J$109)\n+($G787*'fnd base rates'!J$110)\n+($H787*'fnd base rates'!J$111)\n+($I787*'fnd base rates'!J$112)\n+($J787*'fnd base rates'!J$113)\n+($K787*'fnd base rates'!J$114)\n+($M787*'fnd base rates'!J$116)\n+($N787*'fnd base rates'!J$117)\n+($O787*'fnd base rates'!J$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,10)))\n*$R787","v":1660.4369999999999},{"$f":"(($D787*'fnd base rates'!K$107)\n+($E787*'fnd base rates'!K$108)\n+($F787*'fnd base rates'!K$109)\n+($G787*'fnd base rates'!K$110)\n+($H787*'fnd base rates'!K$111)\n+($I787*'fnd base rates'!K$112)\n+($J787*'fnd base rates'!K$113)\n+($K787*'fnd base rates'!K$114)\n+($M787*'fnd base rates'!K$116)\n+($N787*'fnd base rates'!K$117)\n+($O787*'fnd base rates'!K$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,11)))\n*$R787","v":2419.3119455999999},{"$f":"(($D787*'fnd base rates'!L$107)\n+($E787*'fnd base rates'!L$108)\n+($F787*'fnd base rates'!L$109)\n+($G787*'fnd base rates'!L$110)\n+($H787*'fnd base rates'!L$111)\n+($I787*'fnd base rates'!L$112)\n+($J787*'fnd base rates'!L$113)\n+($K787*'fnd base rates'!L$114)\n+($M787*'fnd base rates'!L$116)\n+($N787*'fnd base rates'!L$117)\n+($O787*'fnd base rates'!L$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,12)))","v":3854.4933599999999},{"$f":"(($D787*'fnd base rates'!M$107)\n+($E787*'fnd base rates'!M$108)\n+($F787*'fnd base rates'!M$109)\n+($G787*'fnd base rates'!M$110)\n+($H787*'fnd base rates'!M$111)\n+($I787*'fnd base rates'!M$112)\n+($J787*'fnd base rates'!M$113)\n+($K787*'fnd base rates'!M$114)\n+($M787*'fnd base rates'!M$116)\n+($N787*'fnd base rates'!M$117)\n+($O787*'fnd base rates'!M$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,13)))","v":0},30114.543575520001,null,488219118,"488","219","118",1,2,30114.543575520001,15057,0,15057,null,null,null,null,null,15057,0,15057,null,null,{"$f":"BC787-BA787","v":0}]
[488,488219122,"SOUTH SHORE",{"$f":"'fnd enro'!D788","v":0},{"$f":"'fnd enro'!E788","v":0},{"$f":"'fnd enro'!F788","v":4},{"$f":"'fnd enro'!G788","v":11},{"$f":"'fnd enro'!H788","v":2},{"$f":"'fnd enro'!I788","v":11},{"$f":"'fnd enro'!J788","v":0},{"$f":"'fnd enro'!K788","v":1.0808},{"$f":"'fnd enro'!L788","v":0},{"$f":"'fnd enro'!M788","v":4},{"$f":"'fnd enro'!N788","v":0},{"$f":"'fnd enro'!O788","v":0},{"$f":"'fnd enro'!P788","v":9},{"$f":"'fnd enro'!R788","v":28},1.06,{"$f":"VALUE('fnd enro'!Q788)","v":3},null,{"$f":"(($D788*'fnd base rates'!C$107)\n+($E788*'fnd base rates'!C$108)\n+($F788*'fnd base rates'!C$109)\n+($G788*'fnd base rates'!C$110)\n+($H788*'fnd base rates'!C$111)\n+($I788*'fnd base rates'!C$112)\n+($J788*'fnd base rates'!C$113)\n+($K788*'fnd base rates'!C$114)\n+($M788*'fnd base rates'!C$116)\n+($N788*'fnd base rates'!C$117)\n+($O788*'fnd base rates'!C$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,3)))\n*$R788","v":16893.917149280001},{"$f":"(($D788*'fnd base rates'!D$107)\n+($E788*'fnd base rates'!D$108)\n+($F788*'fnd base rates'!D$109)\n+($G788*'fnd base rates'!D$110)\n+($H788*'fnd base rates'!D$111)\n+($I788*'fnd base rates'!D$112)\n+($J788*'fnd base rates'!D$113)\n+($K788*'fnd base rates'!D$114)\n+($M788*'fnd base rates'!D$116)\n+($N788*'fnd base rates'!D$117)\n+($O788*'fnd base rates'!D$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,4)))\n*$R788","v":26030.409400000008},{"$f":"(($D788*'fnd base rates'!E$107)\n+($E788*'fnd base rates'!E$108)\n+($F788*'fnd base rates'!E$109)\n+($G788*'fnd base rates'!E$110)\n+($H788*'fnd base rates'!E$111)\n+($I788*'fnd base rates'!E$112)\n+($J788*'fnd base rates'!E$113)\n+($K788*'fnd base rates'!E$114)\n+($M788*'fnd base rates'!E$116)\n+($N788*'fnd base rates'!E$117)\n+($O788*'fnd base rates'!E$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,5)))\n*$R788","v":156672.90835968},{"$f":"(($D788*'fnd base rates'!F$107)\n+($E788*'fnd base rates'!F$108)\n+($F788*'fnd base rates'!F$109)\n+($G788*'fnd base rates'!F$110)\n+($H788*'fnd base rates'!F$111)\n+($I788*'fnd base rates'!F$112)\n+($J788*'fnd base rates'!F$113)\n+($K788*'fnd base rates'!F$114)\n+($M788*'fnd base rates'!F$116)\n+($N788*'fnd base rates'!F$117)\n+($O788*'fnd base rates'!F$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,6)))\n*$R788","v":33036.256308160009},{"$f":"(($D788*'fnd base rates'!G$107)\n+($E788*'fnd base rates'!G$108)\n+($F788*'fnd base rates'!G$109)\n+($G788*'fnd base rates'!G$110)\n+($H788*'fnd base rates'!G$111)\n+($I788*'fnd base rates'!G$112)\n+($J788*'fnd base rates'!G$113)\n+($K788*'fnd base rates'!G$114)\n+($M788*'fnd base rates'!G$116)\n+($N788*'fnd base rates'!G$117)\n+($O788*'fnd base rates'!G$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,7)))\n*$R788","v":6193.6032097600009},{"$f":"(($D788*'fnd base rates'!H$107)\n+($E788*'fnd base rates'!H$108)\n+($F788*'fnd base rates'!H$109)\n+($G788*'fnd base rates'!H$110)\n+($H788*'fnd base rates'!H$111)\n+($I788*'fnd base rates'!H$112)\n+($J788*'fnd base rates'!H$113)\n+($K788*'fnd base rates'!H$114)\n+($M788*'fnd base rates'!H$116)\n+($N788*'fnd base rates'!H$117)\n+($O788*'fnd base rates'!H$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,8)))","v":18689.270152000001},{"$f":"(($D788*'fnd base rates'!I$107)\n+($E788*'fnd base rates'!I$108)\n+($F788*'fnd base rates'!I$109)\n+($G788*'fnd base rates'!I$110)\n+($H788*'fnd base rates'!I$111)\n+($I788*'fnd base rates'!I$112)\n+($J788*'fnd base rates'!I$113)\n+($K788*'fnd base rates'!I$114)\n+($M788*'fnd base rates'!I$116)\n+($N788*'fnd base rates'!I$117)\n+($O788*'fnd base rates'!I$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,9)))\n*$R788","v":11944.747800000001},{"$f":"(($D788*'fnd base rates'!J$107)\n+($E788*'fnd base rates'!J$108)\n+($F788*'fnd base rates'!J$109)\n+($G788*'fnd base rates'!J$110)\n+($H788*'fnd base rates'!J$111)\n+($I788*'fnd base rates'!J$112)\n+($J788*'fnd base rates'!J$113)\n+($K788*'fnd base rates'!J$114)\n+($M788*'fnd base rates'!J$116)\n+($N788*'fnd base rates'!J$117)\n+($O788*'fnd base rates'!J$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,10)))\n*$R788","v":14814.782600000004},{"$f":"(($D788*'fnd base rates'!K$107)\n+($E788*'fnd base rates'!K$108)\n+($F788*'fnd base rates'!K$109)\n+($G788*'fnd base rates'!K$110)\n+($H788*'fnd base rates'!K$111)\n+($I788*'fnd base rates'!K$112)\n+($J788*'fnd base rates'!K$113)\n+($K788*'fnd base rates'!K$114)\n+($M788*'fnd base rates'!K$116)\n+($N788*'fnd base rates'!K$117)\n+($O788*'fnd base rates'!K$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,11)))\n*$R788","v":34695.8422384},{"$f":"(($D788*'fnd base rates'!L$107)\n+($E788*'fnd base rates'!L$108)\n+($F788*'fnd base rates'!L$109)\n+($G788*'fnd base rates'!L$110)\n+($H788*'fnd base rates'!L$111)\n+($I788*'fnd base rates'!L$112)\n+($J788*'fnd base rates'!L$113)\n+($K788*'fnd base rates'!L$114)\n+($M788*'fnd base rates'!L$116)\n+($N788*'fnd base rates'!L$117)\n+($O788*'fnd base rates'!L$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,12)))","v":44722.097040000008},{"$f":"(($D788*'fnd base rates'!M$107)\n+($E788*'fnd base rates'!M$108)\n+($F788*'fnd base rates'!M$109)\n+($G788*'fnd base rates'!M$110)\n+($H788*'fnd base rates'!M$111)\n+($I788*'fnd base rates'!M$112)\n+($J788*'fnd base rates'!M$113)\n+($K788*'fnd base rates'!M$114)\n+($M788*'fnd base rates'!M$116)\n+($N788*'fnd base rates'!M$117)\n+($O788*'fnd base rates'!M$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,13)))","v":0},363693.83425728005,null,488219122,"488","219","122",1,28,363693.83425728005,12989,0,12989,null,null,null,null,null,12989,0,12989,null,null,{"$f":"BC788-BA788","v":0}]
[488,488219131,"SOUTH SHORE",{"$f":"'fnd enro'!D789","v":0},{"$f":"'fnd enro'!E789","v":0},{"$f":"'fnd enro'!F789","v":1},{"$f":"'fnd enro'!G789","v":1},{"$f":"'fnd enro'!H789","v":2},{"$f":"'fnd enro'!I789","v":7},{"$f":"'fnd enro'!J789","v":0},{"$f":"'fnd enro'!K789","v":0.42459999999999998},{"$f":"'fnd enro'!L789","v":0},{"$f":"'fnd enro'!M789","v":0},{"$f":"'fnd enro'!N789","v":0},{"$f":"'fnd enro'!O789","v":0},{"$f":"'fnd enro'!P789","v":0},{"$f":"'fnd enro'!R789","v":11},1.06,{"$f":"VALUE('fnd enro'!Q789)","v":2},null,{"$f":"(($D789*'fnd base rates'!C$107)\n+($E789*'fnd base rates'!C$108)\n+($F789*'fnd base rates'!C$109)\n+($G789*'fnd base rates'!C$110)\n+($H789*'fnd base rates'!C$111)\n+($I789*'fnd base rates'!C$112)\n+($J789*'fnd base rates'!C$113)\n+($K789*'fnd base rates'!C$114)\n+($M789*'fnd base rates'!C$116)\n+($N789*'fnd base rates'!C$117)\n+($O789*'fnd base rates'!C$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,3)))\n*$R789","v":6255.1392943600013},{"$f":"(($D789*'fnd base rates'!D$107)\n+($E789*'fnd base rates'!D$108)\n+($F789*'fnd base rates'!D$109)\n+($G789*'fnd base rates'!D$110)\n+($H789*'fnd base rates'!D$111)\n+($I789*'fnd base rates'!D$112)\n+($J789*'fnd base rates'!D$113)\n+($K789*'fnd base rates'!D$114)\n+($M789*'fnd base rates'!D$116)\n+($N789*'fnd base rates'!D$117)\n+($O789*'fnd base rates'!D$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,4)))\n*$R789","v":8920.832800000002},{"$f":"(($D789*'fnd base rates'!E$107)\n+($E789*'fnd base rates'!E$108)\n+($F789*'fnd base rates'!E$109)\n+($G789*'fnd base rates'!E$110)\n+($H789*'fnd base rates'!E$111)\n+($I789*'fnd base rates'!E$112)\n+($J789*'fnd base rates'!E$113)\n+($K789*'fnd base rates'!E$114)\n+($M789*'fnd base rates'!E$116)\n+($N789*'fnd base rates'!E$117)\n+($O789*'fnd base rates'!E$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,5)))\n*$R789","v":52009.190584159995},{"$f":"(($D789*'fnd base rates'!F$107)\n+($E789*'fnd base rates'!F$108)\n+($F789*'fnd base rates'!F$109)\n+($G789*'fnd base rates'!F$110)\n+($H789*'fnd base rates'!F$111)\n+($I789*'fnd base rates'!F$112)\n+($J789*'fnd base rates'!F$113)\n+($K789*'fnd base rates'!F$114)\n+($M789*'fnd base rates'!F$116)\n+($N789*'fnd base rates'!F$117)\n+($O789*'fnd base rates'!F$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,6)))\n*$R789","v":11335.481563920001},{"$f":"(($D789*'fnd base rates'!G$107)\n+($E789*'fnd base rates'!G$108)\n+($F789*'fnd base rates'!G$109)\n+($G789*'fnd base rates'!G$110)\n+($H789*'fnd base rates'!G$111)\n+($I789*'fnd base rates'!G$112)\n+($J789*'fnd base rates'!G$113)\n+($K789*'fnd base rates'!G$114)\n+($M789*'fnd base rates'!G$116)\n+($N789*'fnd base rates'!G$117)\n+($O789*'fnd base rates'!G$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,7)))\n*$R789","v":1905.5154681199999},{"$f":"(($D789*'fnd base rates'!H$107)\n+($E789*'fnd base rates'!H$108)\n+($F789*'fnd base rates'!H$109)\n+($G789*'fnd base rates'!H$110)\n+($H789*'fnd base rates'!H$111)\n+($I789*'fnd base rates'!H$112)\n+($J789*'fnd base rates'!H$113)\n+($K789*'fnd base rates'!H$114)\n+($M789*'fnd base rates'!H$116)\n+($N789*'fnd base rates'!H$117)\n+($O789*'fnd base rates'!H$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,8)))","v":7890.308274},{"$f":"(($D789*'fnd base rates'!I$107)\n+($E789*'fnd base rates'!I$108)\n+($F789*'fnd base rates'!I$109)\n+($G789*'fnd base rates'!I$110)\n+($H789*'fnd base rates'!I$111)\n+($I789*'fnd base rates'!I$112)\n+($J789*'fnd base rates'!I$113)\n+($K789*'fnd base rates'!I$114)\n+($M789*'fnd base rates'!I$116)\n+($N789*'fnd base rates'!I$117)\n+($O789*'fnd base rates'!I$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,9)))\n*$R789","v":4578.8396000000002},{"$f":"(($D789*'fnd base rates'!J$107)\n+($E789*'fnd base rates'!J$108)\n+($F789*'fnd base rates'!J$109)\n+($G789*'fnd base rates'!J$110)\n+($H789*'fnd base rates'!J$111)\n+($I789*'fnd base rates'!J$112)\n+($J789*'fnd base rates'!J$113)\n+($K789*'fnd base rates'!J$114)\n+($M789*'fnd base rates'!J$116)\n+($N789*'fnd base rates'!J$117)\n+($O789*'fnd base rates'!J$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,10)))\n*$R789","v":5053.8150000000005},{"$f":"(($D789*'fnd base rates'!K$107)\n+($E789*'fnd base rates'!K$108)\n+($F789*'fnd base rates'!K$109)\n+($G789*'fnd base rates'!K$110)\n+($H789*'fnd base rates'!K$111)\n+($I789*'fnd base rates'!K$112)\n+($J789*'fnd base rates'!K$113)\n+($K789*'fnd base rates'!K$114)\n+($M789*'fnd base rates'!K$116)\n+($N789*'fnd base rates'!K$117)\n+($O789*'fnd base rates'!K$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,11)))\n*$R789","v":13372.0682008},{"$f":"(($D789*'fnd base rates'!L$107)\n+($E789*'fnd base rates'!L$108)\n+($F789*'fnd base rates'!L$109)\n+($G789*'fnd base rates'!L$110)\n+($H789*'fnd base rates'!L$111)\n+($I789*'fnd base rates'!L$112)\n+($J789*'fnd base rates'!L$113)\n+($K789*'fnd base rates'!L$114)\n+($M789*'fnd base rates'!L$116)\n+($N789*'fnd base rates'!L$117)\n+($O789*'fnd base rates'!L$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,12)))","v":15501.123480000002},{"$f":"(($D789*'fnd base rates'!M$107)\n+($E789*'fnd base rates'!M$108)\n+($F789*'fnd base rates'!M$109)\n+($G789*'fnd base rates'!M$110)\n+($H789*'fnd base rates'!M$111)\n+($I789*'fnd base rates'!M$112)\n+($J789*'fnd base rates'!M$113)\n+($K789*'fnd base rates'!M$114)\n+($M789*'fnd base rates'!M$116)\n+($N789*'fnd base rates'!M$117)\n+($O789*'fnd base rates'!M$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,13)))","v":0},126822.31426535998,null,488219131,"488","219","131",1,11,126822.31426535998,11529,0,11529,null,null,null,null,null,11529,0,11529,null,null,{"$f":"BC789-BA789","v":0}]
[488,488219133,"SOUTH SHORE",{"$f":"'fnd enro'!D790","v":0},{"$f":"'fnd enro'!E790","v":0},{"$f":"'fnd enro'!F790","v":4},{"$f":"'fnd enro'!G790","v":9},{"$f":"'fnd enro'!H790","v":5},{"$f":"'fnd enro'!I790","v":11},{"$f":"'fnd enro'!J790","v":0},{"$f":"'fnd enro'!K790","v":1.1194},{"$f":"'fnd enro'!L790","v":0},{"$f":"'fnd enro'!M790","v":7},{"$f":"'fnd enro'!N790","v":0},{"$f":"'fnd enro'!O790","v":0},{"$f":"'fnd enro'!P790","v":10},{"$f":"'fnd enro'!R790","v":29},1.06,{"$f":"VALUE('fnd enro'!Q790)","v":9},null,{"$f":"(($D790*'fnd base rates'!C$107)\n+($E790*'fnd base rates'!C$108)\n+($F790*'fnd base rates'!C$109)\n+($G790*'fnd base rates'!C$110)\n+($H790*'fnd base rates'!C$111)\n+($I790*'fnd base rates'!C$112)\n+($J790*'fnd base rates'!C$113)\n+($K790*'fnd base rates'!C$114)\n+($M790*'fnd base rates'!C$116)\n+($N790*'fnd base rates'!C$117)\n+($O790*'fnd base rates'!C$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,3)))\n*$R790","v":18044.484976040003},{"$f":"(($D790*'fnd base rates'!D$107)\n+($E790*'fnd base rates'!D$108)\n+($F790*'fnd base rates'!D$109)\n+($G790*'fnd base rates'!D$110)\n+($H790*'fnd base rates'!D$111)\n+($I790*'fnd base rates'!D$112)\n+($J790*'fnd base rates'!D$113)\n+($K790*'fnd base rates'!D$114)\n+($M790*'fnd base rates'!D$116)\n+($N790*'fnd base rates'!D$117)\n+($O790*'fnd base rates'!D$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,4)))\n*$R790","v":28636.811600000001},{"$f":"(($D790*'fnd base rates'!E$107)\n+($E790*'fnd base rates'!E$108)\n+($F790*'fnd base rates'!E$109)\n+($G790*'fnd base rates'!E$110)\n+($H790*'fnd base rates'!E$111)\n+($I790*'fnd base rates'!E$112)\n+($J790*'fnd base rates'!E$113)\n+($K790*'fnd base rates'!E$114)\n+($M790*'fnd base rates'!E$116)\n+($N790*'fnd base rates'!E$117)\n+($O790*'fnd base rates'!E$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,5)))\n*$R790","v":175419.53875824},{"$f":"(($D790*'fnd base rates'!F$107)\n+($E790*'fnd base rates'!F$108)\n+($F790*'fnd base rates'!F$109)\n+($G790*'fnd base rates'!F$110)\n+($H790*'fnd base rates'!F$111)\n+($I790*'fnd base rates'!F$112)\n+($J790*'fnd base rates'!F$113)\n+($K790*'fnd base rates'!F$114)\n+($M790*'fnd base rates'!F$116)\n+($N790*'fnd base rates'!F$117)\n+($O790*'fnd base rates'!F$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,6)))\n*$R790","v":34119.890504880001},{"$f":"(($D790*'fnd base rates'!G$107)\n+($E790*'fnd base rates'!G$108)\n+($F790*'fnd base rates'!G$109)\n+($G790*'fnd base rates'!G$110)\n+($H790*'fnd base rates'!G$111)\n+($I790*'fnd base rates'!G$112)\n+($J790*'fnd base rates'!G$113)\n+($K790*'fnd base rates'!G$114)\n+($M790*'fnd base rates'!G$116)\n+($N790*'fnd base rates'!G$117)\n+($O790*'fnd base rates'!G$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,7)))\n*$R790","v":7141.3314886799999},{"$f":"(($D790*'fnd base rates'!H$107)\n+($E790*'fnd base rates'!H$108)\n+($F790*'fnd base rates'!H$109)\n+($G790*'fnd base rates'!H$110)\n+($H790*'fnd base rates'!H$111)\n+($I790*'fnd base rates'!H$112)\n+($J790*'fnd base rates'!H$113)\n+($K790*'fnd base rates'!H$114)\n+($M790*'fnd base rates'!H$116)\n+($N790*'fnd base rates'!H$117)\n+($O790*'fnd base rates'!H$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,8)))","v":19676.379085999997},{"$f":"(($D790*'fnd base rates'!I$107)\n+($E790*'fnd base rates'!I$108)\n+($F790*'fnd base rates'!I$109)\n+($G790*'fnd base rates'!I$110)\n+($H790*'fnd base rates'!I$111)\n+($I790*'fnd base rates'!I$112)\n+($J790*'fnd base rates'!I$113)\n+($K790*'fnd base rates'!I$114)\n+($M790*'fnd base rates'!I$116)\n+($N790*'fnd base rates'!I$117)\n+($O790*'fnd base rates'!I$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,9)))\n*$R790","v":13177.0296},{"$f":"(($D790*'fnd base rates'!J$107)\n+($E790*'fnd base rates'!J$108)\n+($F790*'fnd base rates'!J$109)\n+($G790*'fnd base rates'!J$110)\n+($H790*'fnd base rates'!J$111)\n+($I790*'fnd base rates'!J$112)\n+($J790*'fnd base rates'!J$113)\n+($K790*'fnd base rates'!J$114)\n+($M790*'fnd base rates'!J$116)\n+($N790*'fnd base rates'!J$117)\n+($O790*'fnd base rates'!J$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,10)))\n*$R790","v":17895.153200000001},{"$f":"(($D790*'fnd base rates'!K$107)\n+($E790*'fnd base rates'!K$108)\n+($F790*'fnd base rates'!K$109)\n+($G790*'fnd base rates'!K$110)\n+($H790*'fnd base rates'!K$111)\n+($I790*'fnd base rates'!K$112)\n+($J790*'fnd base rates'!K$113)\n+($K790*'fnd base rates'!K$114)\n+($M790*'fnd base rates'!K$116)\n+($N790*'fnd base rates'!K$117)\n+($O790*'fnd base rates'!K$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,11)))\n*$R790","v":37087.636711200008},{"$f":"(($D790*'fnd base rates'!L$107)\n+($E790*'fnd base rates'!L$108)\n+($F790*'fnd base rates'!L$109)\n+($G790*'fnd base rates'!L$110)\n+($H790*'fnd base rates'!L$111)\n+($I790*'fnd base rates'!L$112)\n+($J790*'fnd base rates'!L$113)\n+($K790*'fnd base rates'!L$114)\n+($M790*'fnd base rates'!L$116)\n+($N790*'fnd base rates'!L$117)\n+($O790*'fnd base rates'!L$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,12)))","v":49037.683720000001},{"$f":"(($D790*'fnd base rates'!M$107)\n+($E790*'fnd base rates'!M$108)\n+($F790*'fnd base rates'!M$109)\n+($G790*'fnd base rates'!M$110)\n+($H790*'fnd base rates'!M$111)\n+($I790*'fnd base rates'!M$112)\n+($J790*'fnd base rates'!M$113)\n+($K790*'fnd base rates'!M$114)\n+($M790*'fnd base rates'!M$116)\n+($N790*'fnd base rates'!M$117)\n+($O790*'fnd base rates'!M$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,13)))","v":0},400235.93964503997,null,488219133,"488","219","133",1,29,400235.93964503997,13801,0,13801,null,null,null,null,null,13801,0,13801,null,null,{"$f":"BC790-BA790","v":0}]
[488,488219142,"SOUTH SHORE",{"$f":"'fnd enro'!D791","v":0},{"$f":"'fnd enro'!E791","v":0},{"$f":"'fnd enro'!F791","v":1},{"$f":"'fnd enro'!G791","v":5},{"$f":"'fnd enro'!H791","v":5},{"$f":"'fnd enro'!I791","v":7},{"$f":"'fnd enro'!J791","v":0},{"$f":"'fnd enro'!K791","v":0.69479999999999997},{"$f":"'fnd enro'!L791","v":0},{"$f":"'fnd enro'!M791","v":0},{"$f":"'fnd enro'!N791","v":0},{"$f":"'fnd enro'!O791","v":0},{"$f":"'fnd enro'!P791","v":3},{"$f":"'fnd enro'!R791","v":18},1.06,{"$f":"VALUE('fnd enro'!Q791)","v":7},null,{"$f":"(($D791*'fnd base rates'!C$107)\n+($E791*'fnd base rates'!C$108)\n+($F791*'fnd base rates'!C$109)\n+($G791*'fnd base rates'!C$110)\n+($H791*'fnd base rates'!C$111)\n+($I791*'fnd base rates'!C$112)\n+($J791*'fnd base rates'!C$113)\n+($K791*'fnd base rates'!C$114)\n+($M791*'fnd base rates'!C$116)\n+($N791*'fnd base rates'!C$117)\n+($O791*'fnd base rates'!C$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,3)))\n*$R791","v":10453.957681680002},{"$f":"(($D791*'fnd base rates'!D$107)\n+($E791*'fnd base rates'!D$108)\n+($F791*'fnd base rates'!D$109)\n+($G791*'fnd base rates'!D$110)\n+($H791*'fnd base rates'!D$111)\n+($I791*'fnd base rates'!D$112)\n+($J791*'fnd base rates'!D$113)\n+($K791*'fnd base rates'!D$114)\n+($M791*'fnd base rates'!D$116)\n+($N791*'fnd base rates'!D$117)\n+($O791*'fnd base rates'!D$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,4)))\n*$R791","v":15631.926000000003},{"$f":"(($D791*'fnd base rates'!E$107)\n+($E791*'fnd base rates'!E$108)\n+($F791*'fnd base rates'!E$109)\n+($G791*'fnd base rates'!E$110)\n+($H791*'fnd base rates'!E$111)\n+($I791*'fnd base rates'!E$112)\n+($J791*'fnd base rates'!E$113)\n+($K791*'fnd base rates'!E$114)\n+($M791*'fnd base rates'!E$116)\n+($N791*'fnd base rates'!E$117)\n+($O791*'fnd base rates'!E$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,5)))\n*$R791","v":89559.322374080017},{"$f":"(($D791*'fnd base rates'!F$107)\n+($E791*'fnd base rates'!F$108)\n+($F791*'fnd base rates'!F$109)\n+($G791*'fnd base rates'!F$110)\n+($H791*'fnd base rates'!F$111)\n+($I791*'fnd base rates'!F$112)\n+($J791*'fnd base rates'!F$113)\n+($K791*'fnd base rates'!F$114)\n+($M791*'fnd base rates'!F$116)\n+($N791*'fnd base rates'!F$117)\n+($O791*'fnd base rates'!F$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,6)))\n*$R791","v":19789.95134096},{"$f":"(($D791*'fnd base rates'!G$107)\n+($E791*'fnd base rates'!G$108)\n+($F791*'fnd base rates'!G$109)\n+($G791*'fnd base rates'!G$110)\n+($H791*'fnd base rates'!G$111)\n+($I791*'fnd base rates'!G$112)\n+($J791*'fnd base rates'!G$113)\n+($K791*'fnd base rates'!G$114)\n+($M791*'fnd base rates'!G$116)\n+($N791*'fnd base rates'!G$117)\n+($O791*'fnd base rates'!G$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,7)))\n*$R791","v":3595.7840205599996},{"$f":"(($D791*'fnd base rates'!H$107)\n+($E791*'fnd base rates'!H$108)\n+($F791*'fnd base rates'!H$109)\n+($G791*'fnd base rates'!H$110)\n+($H791*'fnd base rates'!H$111)\n+($I791*'fnd base rates'!H$112)\n+($J791*'fnd base rates'!H$113)\n+($K791*'fnd base rates'!H$114)\n+($M791*'fnd base rates'!H$116)\n+($N791*'fnd base rates'!H$117)\n+($O791*'fnd base rates'!H$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,8)))","v":11625.210811999999},{"$f":"(($D791*'fnd base rates'!I$107)\n+($E791*'fnd base rates'!I$108)\n+($F791*'fnd base rates'!I$109)\n+($G791*'fnd base rates'!I$110)\n+($H791*'fnd base rates'!I$111)\n+($I791*'fnd base rates'!I$112)\n+($J791*'fnd base rates'!I$113)\n+($K791*'fnd base rates'!I$114)\n+($M791*'fnd base rates'!I$116)\n+($N791*'fnd base rates'!I$117)\n+($O791*'fnd base rates'!I$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,9)))\n*$R791","v":7439.9386000000004},{"$f":"(($D791*'fnd base rates'!J$107)\n+($E791*'fnd base rates'!J$108)\n+($F791*'fnd base rates'!J$109)\n+($G791*'fnd base rates'!J$110)\n+($H791*'fnd base rates'!J$111)\n+($I791*'fnd base rates'!J$112)\n+($J791*'fnd base rates'!J$113)\n+($K791*'fnd base rates'!J$114)\n+($M791*'fnd base rates'!J$116)\n+($N791*'fnd base rates'!J$117)\n+($O791*'fnd base rates'!J$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,10)))\n*$R791","v":8615.2030000000013},{"$f":"(($D791*'fnd base rates'!K$107)\n+($E791*'fnd base rates'!K$108)\n+($F791*'fnd base rates'!K$109)\n+($G791*'fnd base rates'!K$110)\n+($H791*'fnd base rates'!K$111)\n+($I791*'fnd base rates'!K$112)\n+($J791*'fnd base rates'!K$113)\n+($K791*'fnd base rates'!K$114)\n+($M791*'fnd base rates'!K$116)\n+($N791*'fnd base rates'!K$117)\n+($O791*'fnd base rates'!K$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,11)))\n*$R791","v":21796.2265104},{"$f":"(($D791*'fnd base rates'!L$107)\n+($E791*'fnd base rates'!L$108)\n+($F791*'fnd base rates'!L$109)\n+($G791*'fnd base rates'!L$110)\n+($H791*'fnd base rates'!L$111)\n+($I791*'fnd base rates'!L$112)\n+($J791*'fnd base rates'!L$113)\n+($K791*'fnd base rates'!L$114)\n+($M791*'fnd base rates'!L$116)\n+($N791*'fnd base rates'!L$117)\n+($O791*'fnd base rates'!L$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,12)))","v":27363.830239999999},{"$f":"(($D791*'fnd base rates'!M$107)\n+($E791*'fnd base rates'!M$108)\n+($F791*'fnd base rates'!M$109)\n+($G791*'fnd base rates'!M$110)\n+($H791*'fnd base rates'!M$111)\n+($I791*'fnd base rates'!M$112)\n+($J791*'fnd base rates'!M$113)\n+($K791*'fnd base rates'!M$114)\n+($M791*'fnd base rates'!M$116)\n+($N791*'fnd base rates'!M$117)\n+($O791*'fnd base rates'!M$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,13)))","v":0},215871.35057968006,null,488219142,"488","219","142",1,18,215871.35057968006,11993,0,11993,null,null,null,null,null,11993,0,11993,null,null,{"$f":"BC791-BA791","v":0}]
[488,488219145,"SOUTH SHORE",{"$f":"'fnd enro'!D792","v":0},{"$f":"'fnd enro'!E792","v":0},{"$f":"'fnd enro'!F792","v":0},{"$f":"'fnd enro'!G792","v":5},{"$f":"'fnd enro'!H792","v":0},{"$f":"'fnd enro'!I792","v":0},{"$f":"'fnd enro'!J792","v":0},{"$f":"'fnd enro'!K792","v":0.193},{"$f":"'fnd enro'!L792","v":0},{"$f":"'fnd enro'!M792","v":0},{"$f":"'fnd enro'!N792","v":0},{"$f":"'fnd enro'!O792","v":0},{"$f":"'fnd enro'!P792","v":4},{"$f":"'fnd enro'!R792","v":5},1.06,{"$f":"VALUE('fnd enro'!Q792)","v":5},null,{"$f":"(($D792*'fnd base rates'!C$107)\n+($E792*'fnd base rates'!C$108)\n+($F792*'fnd base rates'!C$109)\n+($G792*'fnd base rates'!C$110)\n+($H792*'fnd base rates'!C$111)\n+($I792*'fnd base rates'!C$112)\n+($J792*'fnd base rates'!C$113)\n+($K792*'fnd base rates'!C$114)\n+($M792*'fnd base rates'!C$116)\n+($N792*'fnd base rates'!C$117)\n+($O792*'fnd base rates'!C$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,3)))\n*$R792","v":3097.0939338000003},{"$f":"(($D792*'fnd base rates'!D$107)\n+($E792*'fnd base rates'!D$108)\n+($F792*'fnd base rates'!D$109)\n+($G792*'fnd base rates'!D$110)\n+($H792*'fnd base rates'!D$111)\n+($I792*'fnd base rates'!D$112)\n+($J792*'fnd base rates'!D$113)\n+($K792*'fnd base rates'!D$114)\n+($M792*'fnd base rates'!D$116)\n+($N792*'fnd base rates'!D$117)\n+($O792*'fnd base rates'!D$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,4)))\n*$R792","v":5257.6424000000006},{"$f":"(($D792*'fnd base rates'!E$107)\n+($E792*'fnd base rates'!E$108)\n+($F792*'fnd base rates'!E$109)\n+($G792*'fnd base rates'!E$110)\n+($H792*'fnd base rates'!E$111)\n+($I792*'fnd base rates'!E$112)\n+($J792*'fnd base rates'!E$113)\n+($K792*'fnd base rates'!E$114)\n+($M792*'fnd base rates'!E$116)\n+($N792*'fnd base rates'!E$117)\n+($O792*'fnd base rates'!E$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,5)))\n*$R792","v":32307.307392800001},{"$f":"(($D792*'fnd base rates'!F$107)\n+($E792*'fnd base rates'!F$108)\n+($F792*'fnd base rates'!F$109)\n+($G792*'fnd base rates'!F$110)\n+($H792*'fnd base rates'!F$111)\n+($I792*'fnd base rates'!F$112)\n+($J792*'fnd base rates'!F$113)\n+($K792*'fnd base rates'!F$114)\n+($M792*'fnd base rates'!F$116)\n+($N792*'fnd base rates'!F$117)\n+($O792*'fnd base rates'!F$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,6)))\n*$R792","v":6611.465983600001},{"$f":"(($D792*'fnd base rates'!G$107)\n+($E792*'fnd base rates'!G$108)\n+($F792*'fnd base rates'!G$109)\n+($G792*'fnd base rates'!G$110)\n+($H792*'fnd base rates'!G$111)\n+($I792*'fnd base rates'!G$112)\n+($J792*'fnd base rates'!G$113)\n+($K792*'fnd base rates'!G$114)\n+($M792*'fnd base rates'!G$116)\n+($N792*'fnd base rates'!G$117)\n+($O792*'fnd base rates'!G$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,7)))\n*$R792","v":1400.6483946000001},{"$f":"(($D792*'fnd base rates'!H$107)\n+($E792*'fnd base rates'!H$108)\n+($F792*'fnd base rates'!H$109)\n+($G792*'fnd base rates'!H$110)\n+($H792*'fnd base rates'!H$111)\n+($I792*'fnd base rates'!H$112)\n+($J792*'fnd base rates'!H$113)\n+($K792*'fnd base rates'!H$114)\n+($M792*'fnd base rates'!H$116)\n+($N792*'fnd base rates'!H$117)\n+($O792*'fnd base rates'!H$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,8)))","v":2699.5546700000004},{"$f":"(($D792*'fnd base rates'!I$107)\n+($E792*'fnd base rates'!I$108)\n+($F792*'fnd base rates'!I$109)\n+($G792*'fnd base rates'!I$110)\n+($H792*'fnd base rates'!I$111)\n+($I792*'fnd base rates'!I$112)\n+($J792*'fnd base rates'!I$113)\n+($K792*'fnd base rates'!I$114)\n+($M792*'fnd base rates'!I$116)\n+($N792*'fnd base rates'!I$117)\n+($O792*'fnd base rates'!I$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,9)))\n*$R792","v":2099.0862000000002},{"$f":"(($D792*'fnd base rates'!J$107)\n+($E792*'fnd base rates'!J$108)\n+($F792*'fnd base rates'!J$109)\n+($G792*'fnd base rates'!J$110)\n+($H792*'fnd base rates'!J$111)\n+($I792*'fnd base rates'!J$112)\n+($J792*'fnd base rates'!J$113)\n+($K792*'fnd base rates'!J$114)\n+($M792*'fnd base rates'!J$116)\n+($N792*'fnd base rates'!J$117)\n+($O792*'fnd base rates'!J$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,10)))\n*$R792","v":3277.7743999999998},{"$f":"(($D792*'fnd base rates'!K$107)\n+($E792*'fnd base rates'!K$108)\n+($F792*'fnd base rates'!K$109)\n+($G792*'fnd base rates'!K$110)\n+($H792*'fnd base rates'!K$111)\n+($I792*'fnd base rates'!K$112)\n+($J792*'fnd base rates'!K$113)\n+($K792*'fnd base rates'!K$114)\n+($M792*'fnd base rates'!K$116)\n+($N792*'fnd base rates'!K$117)\n+($O792*'fnd base rates'!K$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,11)))\n*$R792","v":5831.1123640000005},{"$f":"(($D792*'fnd base rates'!L$107)\n+($E792*'fnd base rates'!L$108)\n+($F792*'fnd base rates'!L$109)\n+($G792*'fnd base rates'!L$110)\n+($H792*'fnd base rates'!L$111)\n+($I792*'fnd base rates'!L$112)\n+($J792*'fnd base rates'!L$113)\n+($K792*'fnd base rates'!L$114)\n+($M792*'fnd base rates'!L$116)\n+($N792*'fnd base rates'!L$117)\n+($O792*'fnd base rates'!L$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,12)))","v":9022.5034000000014},{"$f":"(($D792*'fnd base rates'!M$107)\n+($E792*'fnd base rates'!M$108)\n+($F792*'fnd base rates'!M$109)\n+($G792*'fnd base rates'!M$110)\n+($H792*'fnd base rates'!M$111)\n+($I792*'fnd base rates'!M$112)\n+($J792*'fnd base rates'!M$113)\n+($K792*'fnd base rates'!M$114)\n+($M792*'fnd base rates'!M$116)\n+($N792*'fnd base rates'!M$117)\n+($O792*'fnd base rates'!M$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,13)))","v":0},71604.189138799993,null,488219145,"488","219","145",1,5,71604.189138799993,14321,0,14321,null,null,null,null,null,14321,0,14321,null,null,{"$f":"BC792-BA792","v":0}]
[488,488219171,"SOUTH SHORE",{"$f":"'fnd enro'!D793","v":0},{"$f":"'fnd enro'!E793","v":0},{"$f":"'fnd enro'!F793","v":0},{"$f":"'fnd enro'!G793","v":3},{"$f":"'fnd enro'!H793","v":4},{"$f":"'fnd enro'!I793","v":3},{"$f":"'fnd enro'!J793","v":0},{"$f":"'fnd enro'!K793","v":0.38600000000000001},{"$f":"'fnd enro'!L793","v":0},{"$f":"'fnd enro'!M793","v":0},{"$f":"'fnd enro'!N793","v":0},{"$f":"'fnd enro'!O793","v":0},{"$f":"'fnd enro'!P793","v":4},{"$f":"'fnd enro'!R793","v":10},1.06,{"$f":"VALUE('fnd enro'!Q793)","v":4},null,{"$f":"(($D793*'fnd base rates'!C$107)\n+($E793*'fnd base rates'!C$108)\n+($F793*'fnd base rates'!C$109)\n+($G793*'fnd base rates'!C$110)\n+($H793*'fnd base rates'!C$111)\n+($I793*'fnd base rates'!C$112)\n+($J793*'fnd base rates'!C$113)\n+($K793*'fnd base rates'!C$114)\n+($M793*'fnd base rates'!C$116)\n+($N793*'fnd base rates'!C$117)\n+($O793*'fnd base rates'!C$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,3)))\n*$R793","v":5934.0638676000017},{"$f":"(($D793*'fnd base rates'!D$107)\n+($E793*'fnd base rates'!D$108)\n+($F793*'fnd base rates'!D$109)\n+($G793*'fnd base rates'!D$110)\n+($H793*'fnd base rates'!D$111)\n+($I793*'fnd base rates'!D$112)\n+($J793*'fnd base rates'!D$113)\n+($K793*'fnd base rates'!D$114)\n+($M793*'fnd base rates'!D$116)\n+($N793*'fnd base rates'!D$117)\n+($O793*'fnd base rates'!D$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,4)))\n*$R793","v":9282.8016000000007},{"$f":"(($D793*'fnd base rates'!E$107)\n+($E793*'fnd base rates'!E$108)\n+($F793*'fnd base rates'!E$109)\n+($G793*'fnd base rates'!E$110)\n+($H793*'fnd base rates'!E$111)\n+($I793*'fnd base rates'!E$112)\n+($J793*'fnd base rates'!E$113)\n+($K793*'fnd base rates'!E$114)\n+($M793*'fnd base rates'!E$116)\n+($N793*'fnd base rates'!E$117)\n+($O793*'fnd base rates'!E$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,5)))\n*$R793","v":54079.221785600006},{"$f":"(($D793*'fnd base rates'!F$107)\n+($E793*'fnd base rates'!F$108)\n+($F793*'fnd base rates'!F$109)\n+($G793*'fnd base rates'!F$110)\n+($H793*'fnd base rates'!F$111)\n+($I793*'fnd base rates'!F$112)\n+($J793*'fnd base rates'!F$113)\n+($K793*'fnd base rates'!F$114)\n+($M793*'fnd base rates'!F$116)\n+($N793*'fnd base rates'!F$117)\n+($O793*'fnd base rates'!F$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,6)))\n*$R793","v":11007.574367200003},{"$f":"(($D793*'fnd base rates'!G$107)\n+($E793*'fnd base rates'!G$108)\n+($F793*'fnd base rates'!G$109)\n+($G793*'fnd base rates'!G$110)\n+($H793*'fnd base rates'!G$111)\n+($I793*'fnd base rates'!G$112)\n+($J793*'fnd base rates'!G$113)\n+($K793*'fnd base rates'!G$114)\n+($M793*'fnd base rates'!G$116)\n+($N793*'fnd base rates'!G$117)\n+($O793*'fnd base rates'!G$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,7)))\n*$R793","v":2289.5181892000005},{"$f":"(($D793*'fnd base rates'!H$107)\n+($E793*'fnd base rates'!H$108)\n+($F793*'fnd base rates'!H$109)\n+($G793*'fnd base rates'!H$110)\n+($H793*'fnd base rates'!H$111)\n+($I793*'fnd base rates'!H$112)\n+($J793*'fnd base rates'!H$113)\n+($K793*'fnd base rates'!H$114)\n+($M793*'fnd base rates'!H$116)\n+($N793*'fnd base rates'!H$117)\n+($O793*'fnd base rates'!H$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,8)))","v":6228.6293399999995},{"$f":"(($D793*'fnd base rates'!I$107)\n+($E793*'fnd base rates'!I$108)\n+($F793*'fnd base rates'!I$109)\n+($G793*'fnd base rates'!I$110)\n+($H793*'fnd base rates'!I$111)\n+($I793*'fnd base rates'!I$112)\n+($J793*'fnd base rates'!I$113)\n+($K793*'fnd base rates'!I$114)\n+($M793*'fnd base rates'!I$116)\n+($N793*'fnd base rates'!I$117)\n+($O793*'fnd base rates'!I$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,9)))\n*$R793","v":4330.1742000000004},{"$f":"(($D793*'fnd base rates'!J$107)\n+($E793*'fnd base rates'!J$108)\n+($F793*'fnd base rates'!J$109)\n+($G793*'fnd base rates'!J$110)\n+($H793*'fnd base rates'!J$111)\n+($I793*'fnd base rates'!J$112)\n+($J793*'fnd base rates'!J$113)\n+($K793*'fnd base rates'!J$114)\n+($M793*'fnd base rates'!J$116)\n+($N793*'fnd base rates'!J$117)\n+($O793*'fnd base rates'!J$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,10)))\n*$R793","v":5773.1945999999998},{"$f":"(($D793*'fnd base rates'!K$107)\n+($E793*'fnd base rates'!K$108)\n+($F793*'fnd base rates'!K$109)\n+($G793*'fnd base rates'!K$110)\n+($H793*'fnd base rates'!K$111)\n+($I793*'fnd base rates'!K$112)\n+($J793*'fnd base rates'!K$113)\n+($K793*'fnd base rates'!K$114)\n+($M793*'fnd base rates'!K$116)\n+($N793*'fnd base rates'!K$117)\n+($O793*'fnd base rates'!K$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,11)))\n*$R793","v":12168.215727999999},{"$f":"(($D793*'fnd base rates'!L$107)\n+($E793*'fnd base rates'!L$108)\n+($F793*'fnd base rates'!L$109)\n+($G793*'fnd base rates'!L$110)\n+($H793*'fnd base rates'!L$111)\n+($I793*'fnd base rates'!L$112)\n+($J793*'fnd base rates'!L$113)\n+($K793*'fnd base rates'!L$114)\n+($M793*'fnd base rates'!L$116)\n+($N793*'fnd base rates'!L$117)\n+($O793*'fnd base rates'!L$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,12)))","v":16243.116800000002},{"$f":"(($D793*'fnd base rates'!M$107)\n+($E793*'fnd base rates'!M$108)\n+($F793*'fnd base rates'!M$109)\n+($G793*'fnd base rates'!M$110)\n+($H793*'fnd base rates'!M$111)\n+($I793*'fnd base rates'!M$112)\n+($J793*'fnd base rates'!M$113)\n+($K793*'fnd base rates'!M$114)\n+($M793*'fnd base rates'!M$116)\n+($N793*'fnd base rates'!M$117)\n+($O793*'fnd base rates'!M$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,13)))","v":0},127336.51047759999,null,488219171,"488","219","171",1,10,127336.51047759999,12734,0,12734,null,null,null,null,null,12734,0,12734,null,null,{"$f":"BC793-BA793","v":0}]
[488,488219182,"SOUTH SHORE",{"$f":"'fnd enro'!D794","v":0},{"$f":"'fnd enro'!E794","v":0},{"$f":"'fnd enro'!F794","v":0},{"$f":"'fnd enro'!G794","v":1},{"$f":"'fnd enro'!H794","v":0},{"$f":"'fnd enro'!I794","v":0},{"$f":"'fnd enro'!J794","v":0},{"$f":"'fnd enro'!K794","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L794","v":0},{"$f":"'fnd enro'!M794","v":0},{"$f":"'fnd enro'!N794","v":0},{"$f":"'fnd enro'!O794","v":0},{"$f":"'fnd enro'!P794","v":0},{"$f":"'fnd enro'!R794","v":1},1.06,{"$f":"VALUE('fnd enro'!Q794)","v":8},null,{"$f":"(($D794*'fnd base rates'!C$107)\n+($E794*'fnd base rates'!C$108)\n+($F794*'fnd base rates'!C$109)\n+($G794*'fnd base rates'!C$110)\n+($H794*'fnd base rates'!C$111)\n+($I794*'fnd base rates'!C$112)\n+($J794*'fnd base rates'!C$113)\n+($K794*'fnd base rates'!C$114)\n+($M794*'fnd base rates'!C$116)\n+($N794*'fnd base rates'!C$117)\n+($O794*'fnd base rates'!C$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,3)))\n*$R794","v":568.64902676000008},{"$f":"(($D794*'fnd base rates'!D$107)\n+($E794*'fnd base rates'!D$108)\n+($F794*'fnd base rates'!D$109)\n+($G794*'fnd base rates'!D$110)\n+($H794*'fnd base rates'!D$111)\n+($I794*'fnd base rates'!D$112)\n+($J794*'fnd base rates'!D$113)\n+($K794*'fnd base rates'!D$114)\n+($M794*'fnd base rates'!D$116)\n+($N794*'fnd base rates'!D$117)\n+($O794*'fnd base rates'!D$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,4)))\n*$R794","v":810.98480000000006},{"$f":"(($D794*'fnd base rates'!E$107)\n+($E794*'fnd base rates'!E$108)\n+($F794*'fnd base rates'!E$109)\n+($G794*'fnd base rates'!E$110)\n+($H794*'fnd base rates'!E$111)\n+($I794*'fnd base rates'!E$112)\n+($J794*'fnd base rates'!E$113)\n+($K794*'fnd base rates'!E$114)\n+($M794*'fnd base rates'!E$116)\n+($N794*'fnd base rates'!E$117)\n+($O794*'fnd base rates'!E$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,5)))\n*$R794","v":4113.2561985600005},{"$f":"(($D794*'fnd base rates'!F$107)\n+($E794*'fnd base rates'!F$108)\n+($F794*'fnd base rates'!F$109)\n+($G794*'fnd base rates'!F$110)\n+($H794*'fnd base rates'!F$111)\n+($I794*'fnd base rates'!F$112)\n+($J794*'fnd base rates'!F$113)\n+($K794*'fnd base rates'!F$114)\n+($M794*'fnd base rates'!F$116)\n+($N794*'fnd base rates'!F$117)\n+($O794*'fnd base rates'!F$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,6)))\n*$R794","v":1322.29319672},{"$f":"(($D794*'fnd base rates'!G$107)\n+($E794*'fnd base rates'!G$108)\n+($F794*'fnd base rates'!G$109)\n+($G794*'fnd base rates'!G$110)\n+($H794*'fnd base rates'!G$111)\n+($I794*'fnd base rates'!G$112)\n+($J794*'fnd base rates'!G$113)\n+($K794*'fnd base rates'!G$114)\n+($M794*'fnd base rates'!G$116)\n+($N794*'fnd base rates'!G$117)\n+($O794*'fnd base rates'!G$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,7)))\n*$R794","v":166.20087892000001},{"$f":"(($D794*'fnd base rates'!H$107)\n+($E794*'fnd base rates'!H$108)\n+($F794*'fnd base rates'!H$109)\n+($G794*'fnd base rates'!H$110)\n+($H794*'fnd base rates'!H$111)\n+($I794*'fnd base rates'!H$112)\n+($J794*'fnd base rates'!H$113)\n+($K794*'fnd base rates'!H$114)\n+($M794*'fnd base rates'!H$116)\n+($N794*'fnd base rates'!H$117)\n+($O794*'fnd base rates'!H$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D794*'fnd base rates'!I$107)\n+($E794*'fnd base rates'!I$108)\n+($F794*'fnd base rates'!I$109)\n+($G794*'fnd base rates'!I$110)\n+($H794*'fnd base rates'!I$111)\n+($I794*'fnd base rates'!I$112)\n+($J794*'fnd base rates'!I$113)\n+($K794*'fnd base rates'!I$114)\n+($M794*'fnd base rates'!I$116)\n+($N794*'fnd base rates'!I$117)\n+($O794*'fnd base rates'!I$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,9)))\n*$R794","v":324.73100000000005},{"$f":"(($D794*'fnd base rates'!J$107)\n+($E794*'fnd base rates'!J$108)\n+($F794*'fnd base rates'!J$109)\n+($G794*'fnd base rates'!J$110)\n+($H794*'fnd base rates'!J$111)\n+($I794*'fnd base rates'!J$112)\n+($J794*'fnd base rates'!J$113)\n+($K794*'fnd base rates'!J$114)\n+($M794*'fnd base rates'!J$116)\n+($N794*'fnd base rates'!J$117)\n+($O794*'fnd base rates'!J$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,10)))\n*$R794","v":161.45920000000001},{"$f":"(($D794*'fnd base rates'!K$107)\n+($E794*'fnd base rates'!K$108)\n+($F794*'fnd base rates'!K$109)\n+($G794*'fnd base rates'!K$110)\n+($H794*'fnd base rates'!K$111)\n+($I794*'fnd base rates'!K$112)\n+($J794*'fnd base rates'!K$113)\n+($K794*'fnd base rates'!K$114)\n+($M794*'fnd base rates'!K$116)\n+($N794*'fnd base rates'!K$117)\n+($O794*'fnd base rates'!K$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,11)))\n*$R794","v":1166.2224727999999},{"$f":"(($D794*'fnd base rates'!L$107)\n+($E794*'fnd base rates'!L$108)\n+($F794*'fnd base rates'!L$109)\n+($G794*'fnd base rates'!L$110)\n+($H794*'fnd base rates'!L$111)\n+($I794*'fnd base rates'!L$112)\n+($J794*'fnd base rates'!L$113)\n+($K794*'fnd base rates'!L$114)\n+($M794*'fnd base rates'!L$116)\n+($N794*'fnd base rates'!L$117)\n+($O794*'fnd base rates'!L$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D794*'fnd base rates'!M$107)\n+($E794*'fnd base rates'!M$108)\n+($F794*'fnd base rates'!M$109)\n+($G794*'fnd base rates'!M$110)\n+($H794*'fnd base rates'!M$111)\n+($I794*'fnd base rates'!M$112)\n+($J794*'fnd base rates'!M$113)\n+($K794*'fnd base rates'!M$114)\n+($M794*'fnd base rates'!M$116)\n+($N794*'fnd base rates'!M$117)\n+($O794*'fnd base rates'!M$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,13)))","v":0},10603.392387760001,null,488219182,"488","219","182",1,1,10603.392387760001,10603,0,10603,null,null,null,null,null,10603,0,10603,null,null,{"$f":"BC794-BA794","v":0}]
[488,488219219,"SOUTH SHORE",{"$f":"'fnd enro'!D795","v":0},{"$f":"'fnd enro'!E795","v":0},{"$f":"'fnd enro'!F795","v":0},{"$f":"'fnd enro'!G795","v":6},{"$f":"'fnd enro'!H795","v":2},{"$f":"'fnd enro'!I795","v":5},{"$f":"'fnd enro'!J795","v":0},{"$f":"'fnd enro'!K795","v":0.50180000000000002},{"$f":"'fnd enro'!L795","v":0},{"$f":"'fnd enro'!M795","v":0},{"$f":"'fnd enro'!N795","v":0},{"$f":"'fnd enro'!O795","v":0},{"$f":"'fnd enro'!P795","v":1},{"$f":"'fnd enro'!R795","v":13},1.06,{"$f":"VALUE('fnd enro'!Q795)","v":2},null,{"$f":"(($D795*'fnd base rates'!C$107)\n+($E795*'fnd base rates'!C$108)\n+($F795*'fnd base rates'!C$109)\n+($G795*'fnd base rates'!C$110)\n+($H795*'fnd base rates'!C$111)\n+($I795*'fnd base rates'!C$112)\n+($J795*'fnd base rates'!C$113)\n+($K795*'fnd base rates'!C$114)\n+($M795*'fnd base rates'!C$116)\n+($N795*'fnd base rates'!C$117)\n+($O795*'fnd base rates'!C$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,3)))\n*$R795","v":7451.1931478800016},{"$f":"(($D795*'fnd base rates'!D$107)\n+($E795*'fnd base rates'!D$108)\n+($F795*'fnd base rates'!D$109)\n+($G795*'fnd base rates'!D$110)\n+($H795*'fnd base rates'!D$111)\n+($I795*'fnd base rates'!D$112)\n+($J795*'fnd base rates'!D$113)\n+($K795*'fnd base rates'!D$114)\n+($M795*'fnd base rates'!D$116)\n+($N795*'fnd base rates'!D$117)\n+($O795*'fnd base rates'!D$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,4)))\n*$R795","v":10821.158400000002},{"$f":"(($D795*'fnd base rates'!E$107)\n+($E795*'fnd base rates'!E$108)\n+($F795*'fnd base rates'!E$109)\n+($G795*'fnd base rates'!E$110)\n+($H795*'fnd base rates'!E$111)\n+($I795*'fnd base rates'!E$112)\n+($J795*'fnd base rates'!E$113)\n+($K795*'fnd base rates'!E$114)\n+($M795*'fnd base rates'!E$116)\n+($N795*'fnd base rates'!E$117)\n+($O795*'fnd base rates'!E$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,5)))\n*$R795","v":60765.639381280009},{"$f":"(($D795*'fnd base rates'!F$107)\n+($E795*'fnd base rates'!F$108)\n+($F795*'fnd base rates'!F$109)\n+($G795*'fnd base rates'!F$110)\n+($H795*'fnd base rates'!F$111)\n+($I795*'fnd base rates'!F$112)\n+($J795*'fnd base rates'!F$113)\n+($K795*'fnd base rates'!F$114)\n+($M795*'fnd base rates'!F$116)\n+($N795*'fnd base rates'!F$117)\n+($O795*'fnd base rates'!F$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,6)))\n*$R795","v":14744.455157359998},{"$f":"(($D795*'fnd base rates'!G$107)\n+($E795*'fnd base rates'!G$108)\n+($F795*'fnd base rates'!G$109)\n+($G795*'fnd base rates'!G$110)\n+($H795*'fnd base rates'!G$111)\n+($I795*'fnd base rates'!G$112)\n+($J795*'fnd base rates'!G$113)\n+($K795*'fnd base rates'!G$114)\n+($M795*'fnd base rates'!G$116)\n+($N795*'fnd base rates'!G$117)\n+($O795*'fnd base rates'!G$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,7)))\n*$R795","v":2354.73982596},{"$f":"(($D795*'fnd base rates'!H$107)\n+($E795*'fnd base rates'!H$108)\n+($F795*'fnd base rates'!H$109)\n+($G795*'fnd base rates'!H$110)\n+($H795*'fnd base rates'!H$111)\n+($I795*'fnd base rates'!H$112)\n+($J795*'fnd base rates'!H$113)\n+($K795*'fnd base rates'!H$114)\n+($M795*'fnd base rates'!H$116)\n+($N795*'fnd base rates'!H$117)\n+($O795*'fnd base rates'!H$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,8)))","v":8346.9661419999993},{"$f":"(($D795*'fnd base rates'!I$107)\n+($E795*'fnd base rates'!I$108)\n+($F795*'fnd base rates'!I$109)\n+($G795*'fnd base rates'!I$110)\n+($H795*'fnd base rates'!I$111)\n+($I795*'fnd base rates'!I$112)\n+($J795*'fnd base rates'!I$113)\n+($K795*'fnd base rates'!I$114)\n+($M795*'fnd base rates'!I$116)\n+($N795*'fnd base rates'!I$117)\n+($O795*'fnd base rates'!I$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,9)))\n*$R795","v":5084.7988000000005},{"$f":"(($D795*'fnd base rates'!J$107)\n+($E795*'fnd base rates'!J$108)\n+($F795*'fnd base rates'!J$109)\n+($G795*'fnd base rates'!J$110)\n+($H795*'fnd base rates'!J$111)\n+($I795*'fnd base rates'!J$112)\n+($J795*'fnd base rates'!J$113)\n+($K795*'fnd base rates'!J$114)\n+($M795*'fnd base rates'!J$116)\n+($N795*'fnd base rates'!J$117)\n+($O795*'fnd base rates'!J$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,10)))\n*$R795","v":5108.8714},{"$f":"(($D795*'fnd base rates'!K$107)\n+($E795*'fnd base rates'!K$108)\n+($F795*'fnd base rates'!K$109)\n+($G795*'fnd base rates'!K$110)\n+($H795*'fnd base rates'!K$111)\n+($I795*'fnd base rates'!K$112)\n+($J795*'fnd base rates'!K$113)\n+($K795*'fnd base rates'!K$114)\n+($M795*'fnd base rates'!K$116)\n+($N795*'fnd base rates'!K$117)\n+($O795*'fnd base rates'!K$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,11)))\n*$R795","v":15598.8311464},{"$f":"(($D795*'fnd base rates'!L$107)\n+($E795*'fnd base rates'!L$108)\n+($F795*'fnd base rates'!L$109)\n+($G795*'fnd base rates'!L$110)\n+($H795*'fnd base rates'!L$111)\n+($I795*'fnd base rates'!L$112)\n+($J795*'fnd base rates'!L$113)\n+($K795*'fnd base rates'!L$114)\n+($M795*'fnd base rates'!L$116)\n+($N795*'fnd base rates'!L$117)\n+($O795*'fnd base rates'!L$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,12)))","v":18962.196839999997},{"$f":"(($D795*'fnd base rates'!M$107)\n+($E795*'fnd base rates'!M$108)\n+($F795*'fnd base rates'!M$109)\n+($G795*'fnd base rates'!M$110)\n+($H795*'fnd base rates'!M$111)\n+($I795*'fnd base rates'!M$112)\n+($J795*'fnd base rates'!M$113)\n+($K795*'fnd base rates'!M$114)\n+($M795*'fnd base rates'!M$116)\n+($N795*'fnd base rates'!M$117)\n+($O795*'fnd base rates'!M$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,13)))","v":0},149238.85024088001,null,488219219,"488","219","219",1,13,149238.85024088001,11480,0,11480,null,null,null,null,null,11480,0,11480,null,null,{"$f":"BC795-BA795","v":0}]
[488,488219231,"SOUTH SHORE",{"$f":"'fnd enro'!D796","v":0},{"$f":"'fnd enro'!E796","v":0},{"$f":"'fnd enro'!F796","v":2},{"$f":"'fnd enro'!G796","v":11},{"$f":"'fnd enro'!H796","v":6},{"$f":"'fnd enro'!I796","v":12},{"$f":"'fnd enro'!J796","v":0},{"$f":"'fnd enro'!K796","v":1.1966000000000001},{"$f":"'fnd enro'!L796","v":0},{"$f":"'fnd enro'!M796","v":1},{"$f":"'fnd enro'!N796","v":0},{"$f":"'fnd enro'!O796","v":0},{"$f":"'fnd enro'!P796","v":7},{"$f":"'fnd enro'!R796","v":31},1.06,{"$f":"VALUE('fnd enro'!Q796)","v":4},null,{"$f":"(($D796*'fnd base rates'!C$107)\n+($E796*'fnd base rates'!C$108)\n+($F796*'fnd base rates'!C$109)\n+($G796*'fnd base rates'!C$110)\n+($H796*'fnd base rates'!C$111)\n+($I796*'fnd base rates'!C$112)\n+($J796*'fnd base rates'!C$113)\n+($K796*'fnd base rates'!C$114)\n+($M796*'fnd base rates'!C$116)\n+($N796*'fnd base rates'!C$117)\n+($O796*'fnd base rates'!C$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,3)))\n*$R796","v":18168.603229560002},{"$f":"(($D796*'fnd base rates'!D$107)\n+($E796*'fnd base rates'!D$108)\n+($F796*'fnd base rates'!D$109)\n+($G796*'fnd base rates'!D$110)\n+($H796*'fnd base rates'!D$111)\n+($I796*'fnd base rates'!D$112)\n+($J796*'fnd base rates'!D$113)\n+($K796*'fnd base rates'!D$114)\n+($M796*'fnd base rates'!D$116)\n+($N796*'fnd base rates'!D$117)\n+($O796*'fnd base rates'!D$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,4)))\n*$R796","v":27380.838800000005},{"$f":"(($D796*'fnd base rates'!E$107)\n+($E796*'fnd base rates'!E$108)\n+($F796*'fnd base rates'!E$109)\n+($G796*'fnd base rates'!E$110)\n+($H796*'fnd base rates'!E$111)\n+($I796*'fnd base rates'!E$112)\n+($J796*'fnd base rates'!E$113)\n+($K796*'fnd base rates'!E$114)\n+($M796*'fnd base rates'!E$116)\n+($N796*'fnd base rates'!E$117)\n+($O796*'fnd base rates'!E$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,5)))\n*$R796","v":159309.65955536003},{"$f":"(($D796*'fnd base rates'!F$107)\n+($E796*'fnd base rates'!F$108)\n+($F796*'fnd base rates'!F$109)\n+($G796*'fnd base rates'!F$110)\n+($H796*'fnd base rates'!F$111)\n+($I796*'fnd base rates'!F$112)\n+($J796*'fnd base rates'!F$113)\n+($K796*'fnd base rates'!F$114)\n+($M796*'fnd base rates'!F$116)\n+($N796*'fnd base rates'!F$117)\n+($O796*'fnd base rates'!F$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,6)))\n*$R796","v":34989.241898320004},{"$f":"(($D796*'fnd base rates'!G$107)\n+($E796*'fnd base rates'!G$108)\n+($F796*'fnd base rates'!G$109)\n+($G796*'fnd base rates'!G$110)\n+($H796*'fnd base rates'!G$111)\n+($I796*'fnd base rates'!G$112)\n+($J796*'fnd base rates'!G$113)\n+($K796*'fnd base rates'!G$114)\n+($M796*'fnd base rates'!G$116)\n+($N796*'fnd base rates'!G$117)\n+($O796*'fnd base rates'!G$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,7)))\n*$R796","v":6342.2998465199998},{"$f":"(($D796*'fnd base rates'!H$107)\n+($E796*'fnd base rates'!H$108)\n+($F796*'fnd base rates'!H$109)\n+($G796*'fnd base rates'!H$110)\n+($H796*'fnd base rates'!H$111)\n+($I796*'fnd base rates'!H$112)\n+($J796*'fnd base rates'!H$113)\n+($K796*'fnd base rates'!H$114)\n+($M796*'fnd base rates'!H$116)\n+($N796*'fnd base rates'!H$117)\n+($O796*'fnd base rates'!H$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,8)))","v":20149.276954000001},{"$f":"(($D796*'fnd base rates'!I$107)\n+($E796*'fnd base rates'!I$108)\n+($F796*'fnd base rates'!I$109)\n+($G796*'fnd base rates'!I$110)\n+($H796*'fnd base rates'!I$111)\n+($I796*'fnd base rates'!I$112)\n+($J796*'fnd base rates'!I$113)\n+($K796*'fnd base rates'!I$114)\n+($M796*'fnd base rates'!I$116)\n+($N796*'fnd base rates'!I$117)\n+($O796*'fnd base rates'!I$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,9)))\n*$R796","v":12838.031000000003},{"$f":"(($D796*'fnd base rates'!J$107)\n+($E796*'fnd base rates'!J$108)\n+($F796*'fnd base rates'!J$109)\n+($G796*'fnd base rates'!J$110)\n+($H796*'fnd base rates'!J$111)\n+($I796*'fnd base rates'!J$112)\n+($J796*'fnd base rates'!J$113)\n+($K796*'fnd base rates'!J$114)\n+($M796*'fnd base rates'!J$116)\n+($N796*'fnd base rates'!J$117)\n+($O796*'fnd base rates'!J$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,10)))\n*$R796","v":15115.0488},{"$f":"(($D796*'fnd base rates'!K$107)\n+($E796*'fnd base rates'!K$108)\n+($F796*'fnd base rates'!K$109)\n+($G796*'fnd base rates'!K$110)\n+($H796*'fnd base rates'!K$111)\n+($I796*'fnd base rates'!K$112)\n+($J796*'fnd base rates'!K$113)\n+($K796*'fnd base rates'!K$114)\n+($M796*'fnd base rates'!K$116)\n+($N796*'fnd base rates'!K$117)\n+($O796*'fnd base rates'!K$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,11)))\n*$R796","v":37629.847656800004},{"$f":"(($D796*'fnd base rates'!L$107)\n+($E796*'fnd base rates'!L$108)\n+($F796*'fnd base rates'!L$109)\n+($G796*'fnd base rates'!L$110)\n+($H796*'fnd base rates'!L$111)\n+($I796*'fnd base rates'!L$112)\n+($J796*'fnd base rates'!L$113)\n+($K796*'fnd base rates'!L$114)\n+($M796*'fnd base rates'!L$116)\n+($N796*'fnd base rates'!L$117)\n+($O796*'fnd base rates'!L$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,12)))","v":47640.407079999997},{"$f":"(($D796*'fnd base rates'!M$107)\n+($E796*'fnd base rates'!M$108)\n+($F796*'fnd base rates'!M$109)\n+($G796*'fnd base rates'!M$110)\n+($H796*'fnd base rates'!M$111)\n+($I796*'fnd base rates'!M$112)\n+($J796*'fnd base rates'!M$113)\n+($K796*'fnd base rates'!M$114)\n+($M796*'fnd base rates'!M$116)\n+($N796*'fnd base rates'!M$117)\n+($O796*'fnd base rates'!M$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,13)))","v":0},379563.25482056005,null,488219231,"488","219","231",1,31,379563.25482056005,12244,0,12244,null,null,null,null,null,12244,0,12244,null,null,{"$f":"BC796-BA796","v":0}]
[488,488219239,"SOUTH SHORE",{"$f":"'fnd enro'!D797","v":0},{"$f":"'fnd enro'!E797","v":0},{"$f":"'fnd enro'!F797","v":0},{"$f":"'fnd enro'!G797","v":4},{"$f":"'fnd enro'!H797","v":3},{"$f":"'fnd enro'!I797","v":2},{"$f":"'fnd enro'!J797","v":0},{"$f":"'fnd enro'!K797","v":0.34739999999999999},{"$f":"'fnd enro'!L797","v":0},{"$f":"'fnd enro'!M797","v":0},{"$f":"'fnd enro'!N797","v":0},{"$f":"'fnd enro'!O797","v":0},{"$f":"'fnd enro'!P797","v":3},{"$f":"'fnd enro'!R797","v":9},1.06,{"$f":"VALUE('fnd enro'!Q797)","v":6},null,{"$f":"(($D797*'fnd base rates'!C$107)\n+($E797*'fnd base rates'!C$108)\n+($F797*'fnd base rates'!C$109)\n+($G797*'fnd base rates'!C$110)\n+($H797*'fnd base rates'!C$111)\n+($I797*'fnd base rates'!C$112)\n+($J797*'fnd base rates'!C$113)\n+($K797*'fnd base rates'!C$114)\n+($M797*'fnd base rates'!C$116)\n+($N797*'fnd base rates'!C$117)\n+($O797*'fnd base rates'!C$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,3)))\n*$R797","v":5324.8274408400002},{"$f":"(($D797*'fnd base rates'!D$107)\n+($E797*'fnd base rates'!D$108)\n+($F797*'fnd base rates'!D$109)\n+($G797*'fnd base rates'!D$110)\n+($H797*'fnd base rates'!D$111)\n+($I797*'fnd base rates'!D$112)\n+($J797*'fnd base rates'!D$113)\n+($K797*'fnd base rates'!D$114)\n+($M797*'fnd base rates'!D$116)\n+($N797*'fnd base rates'!D$117)\n+($O797*'fnd base rates'!D$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,4)))\n*$R797","v":8279.479800000001},{"$f":"(($D797*'fnd base rates'!E$107)\n+($E797*'fnd base rates'!E$108)\n+($F797*'fnd base rates'!E$109)\n+($G797*'fnd base rates'!E$110)\n+($H797*'fnd base rates'!E$111)\n+($I797*'fnd base rates'!E$112)\n+($J797*'fnd base rates'!E$113)\n+($K797*'fnd base rates'!E$114)\n+($M797*'fnd base rates'!E$116)\n+($N797*'fnd base rates'!E$117)\n+($O797*'fnd base rates'!E$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,5)))\n*$R797","v":47440.791187040006},{"$f":"(($D797*'fnd base rates'!F$107)\n+($E797*'fnd base rates'!F$108)\n+($F797*'fnd base rates'!F$109)\n+($G797*'fnd base rates'!F$110)\n+($H797*'fnd base rates'!F$111)\n+($I797*'fnd base rates'!F$112)\n+($J797*'fnd base rates'!F$113)\n+($K797*'fnd base rates'!F$114)\n+($M797*'fnd base rates'!F$116)\n+($N797*'fnd base rates'!F$117)\n+($O797*'fnd base rates'!F$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,6)))\n*$R797","v":10334.668970479999},{"$f":"(($D797*'fnd base rates'!G$107)\n+($E797*'fnd base rates'!G$108)\n+($F797*'fnd base rates'!G$109)\n+($G797*'fnd base rates'!G$110)\n+($H797*'fnd base rates'!G$111)\n+($I797*'fnd base rates'!G$112)\n+($J797*'fnd base rates'!G$113)\n+($K797*'fnd base rates'!G$114)\n+($M797*'fnd base rates'!G$116)\n+($N797*'fnd base rates'!G$117)\n+($O797*'fnd base rates'!G$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,7)))\n*$R797","v":2012.3247102800003},{"$f":"(($D797*'fnd base rates'!H$107)\n+($E797*'fnd base rates'!H$108)\n+($F797*'fnd base rates'!H$109)\n+($G797*'fnd base rates'!H$110)\n+($H797*'fnd base rates'!H$111)\n+($I797*'fnd base rates'!H$112)\n+($J797*'fnd base rates'!H$113)\n+($K797*'fnd base rates'!H$114)\n+($M797*'fnd base rates'!H$116)\n+($N797*'fnd base rates'!H$117)\n+($O797*'fnd base rates'!H$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,8)))","v":5387.4004059999997},{"$f":"(($D797*'fnd base rates'!I$107)\n+($E797*'fnd base rates'!I$108)\n+($F797*'fnd base rates'!I$109)\n+($G797*'fnd base rates'!I$110)\n+($H797*'fnd base rates'!I$111)\n+($I797*'fnd base rates'!I$112)\n+($J797*'fnd base rates'!I$113)\n+($K797*'fnd base rates'!I$114)\n+($M797*'fnd base rates'!I$116)\n+($N797*'fnd base rates'!I$117)\n+($O797*'fnd base rates'!I$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,9)))\n*$R797","v":3742.8812000000007},{"$f":"(($D797*'fnd base rates'!J$107)\n+($E797*'fnd base rates'!J$108)\n+($F797*'fnd base rates'!J$109)\n+($G797*'fnd base rates'!J$110)\n+($H797*'fnd base rates'!J$111)\n+($I797*'fnd base rates'!J$112)\n+($J797*'fnd base rates'!J$113)\n+($K797*'fnd base rates'!J$114)\n+($M797*'fnd base rates'!J$116)\n+($N797*'fnd base rates'!J$117)\n+($O797*'fnd base rates'!J$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,10)))\n*$R797","v":4667.6145999999999},{"$f":"(($D797*'fnd base rates'!K$107)\n+($E797*'fnd base rates'!K$108)\n+($F797*'fnd base rates'!K$109)\n+($G797*'fnd base rates'!K$110)\n+($H797*'fnd base rates'!K$111)\n+($I797*'fnd base rates'!K$112)\n+($J797*'fnd base rates'!K$113)\n+($K797*'fnd base rates'!K$114)\n+($M797*'fnd base rates'!K$116)\n+($N797*'fnd base rates'!K$117)\n+($O797*'fnd base rates'!K$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,11)))\n*$R797","v":10862.2852552},{"$f":"(($D797*'fnd base rates'!L$107)\n+($E797*'fnd base rates'!L$108)\n+($F797*'fnd base rates'!L$109)\n+($G797*'fnd base rates'!L$110)\n+($H797*'fnd base rates'!L$111)\n+($I797*'fnd base rates'!L$112)\n+($J797*'fnd base rates'!L$113)\n+($K797*'fnd base rates'!L$114)\n+($M797*'fnd base rates'!L$116)\n+($N797*'fnd base rates'!L$117)\n+($O797*'fnd base rates'!L$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,12)))","v":14521.13012},{"$f":"(($D797*'fnd base rates'!M$107)\n+($E797*'fnd base rates'!M$108)\n+($F797*'fnd base rates'!M$109)\n+($G797*'fnd base rates'!M$110)\n+($H797*'fnd base rates'!M$111)\n+($I797*'fnd base rates'!M$112)\n+($J797*'fnd base rates'!M$113)\n+($K797*'fnd base rates'!M$114)\n+($M797*'fnd base rates'!M$116)\n+($N797*'fnd base rates'!M$117)\n+($O797*'fnd base rates'!M$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,13)))","v":0},112573.40368983999,null,488219239,"488","219","239",1,9,112573.40368983999,12508,0,12508,null,null,null,null,null,12508,0,12508,null,null,{"$f":"BC797-BA797","v":0}]
[488,488219243,"SOUTH SHORE",{"$f":"'fnd enro'!D798","v":0},{"$f":"'fnd enro'!E798","v":0},{"$f":"'fnd enro'!F798","v":3},{"$f":"'fnd enro'!G798","v":11},{"$f":"'fnd enro'!H798","v":12},{"$f":"'fnd enro'!I798","v":7},{"$f":"'fnd enro'!J798","v":0},{"$f":"'fnd enro'!K798","v":1.2738},{"$f":"'fnd enro'!L798","v":0},{"$f":"'fnd enro'!M798","v":4},{"$f":"'fnd enro'!N798","v":0},{"$f":"'fnd enro'!O798","v":0},{"$f":"'fnd enro'!P798","v":14},{"$f":"'fnd enro'!R798","v":33},1.06,{"$f":"VALUE('fnd enro'!Q798)","v":9},null,{"$f":"(($D798*'fnd base rates'!C$107)\n+($E798*'fnd base rates'!C$108)\n+($F798*'fnd base rates'!C$109)\n+($G798*'fnd base rates'!C$110)\n+($H798*'fnd base rates'!C$111)\n+($I798*'fnd base rates'!C$112)\n+($J798*'fnd base rates'!C$113)\n+($K798*'fnd base rates'!C$114)\n+($M798*'fnd base rates'!C$116)\n+($N798*'fnd base rates'!C$117)\n+($O798*'fnd base rates'!C$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,3)))\n*$R798","v":20318.614683080003},{"$f":"(($D798*'fnd base rates'!D$107)\n+($E798*'fnd base rates'!D$108)\n+($F798*'fnd base rates'!D$109)\n+($G798*'fnd base rates'!D$110)\n+($H798*'fnd base rates'!D$111)\n+($I798*'fnd base rates'!D$112)\n+($J798*'fnd base rates'!D$113)\n+($K798*'fnd base rates'!D$114)\n+($M798*'fnd base rates'!D$116)\n+($N798*'fnd base rates'!D$117)\n+($O798*'fnd base rates'!D$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,4)))\n*$R798","v":32839.732800000005},{"$f":"(($D798*'fnd base rates'!E$107)\n+($E798*'fnd base rates'!E$108)\n+($F798*'fnd base rates'!E$109)\n+($G798*'fnd base rates'!E$110)\n+($H798*'fnd base rates'!E$111)\n+($I798*'fnd base rates'!E$112)\n+($J798*'fnd base rates'!E$113)\n+($K798*'fnd base rates'!E$114)\n+($M798*'fnd base rates'!E$116)\n+($N798*'fnd base rates'!E$117)\n+($O798*'fnd base rates'!E$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,5)))\n*$R798","v":195290.62895248001},{"$f":"(($D798*'fnd base rates'!F$107)\n+($E798*'fnd base rates'!F$108)\n+($F798*'fnd base rates'!F$109)\n+($G798*'fnd base rates'!F$110)\n+($H798*'fnd base rates'!F$111)\n+($I798*'fnd base rates'!F$112)\n+($J798*'fnd base rates'!F$113)\n+($K798*'fnd base rates'!F$114)\n+($M798*'fnd base rates'!F$116)\n+($N798*'fnd base rates'!F$117)\n+($O798*'fnd base rates'!F$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,6)))\n*$R798","v":38504.554691760008},{"$f":"(($D798*'fnd base rates'!G$107)\n+($E798*'fnd base rates'!G$108)\n+($F798*'fnd base rates'!G$109)\n+($G798*'fnd base rates'!G$110)\n+($H798*'fnd base rates'!G$111)\n+($I798*'fnd base rates'!G$112)\n+($J798*'fnd base rates'!G$113)\n+($K798*'fnd base rates'!G$114)\n+($M798*'fnd base rates'!G$116)\n+($N798*'fnd base rates'!G$117)\n+($O798*'fnd base rates'!G$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,7)))\n*$R798","v":8422.5568043600015},{"$f":"(($D798*'fnd base rates'!H$107)\n+($E798*'fnd base rates'!H$108)\n+($F798*'fnd base rates'!H$109)\n+($G798*'fnd base rates'!H$110)\n+($H798*'fnd base rates'!H$111)\n+($I798*'fnd base rates'!H$112)\n+($J798*'fnd base rates'!H$113)\n+($K798*'fnd base rates'!H$114)\n+($M798*'fnd base rates'!H$116)\n+($N798*'fnd base rates'!H$117)\n+($O798*'fnd base rates'!H$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,8)))","v":20276.524821999999},{"$f":"(($D798*'fnd base rates'!I$107)\n+($E798*'fnd base rates'!I$108)\n+($F798*'fnd base rates'!I$109)\n+($G798*'fnd base rates'!I$110)\n+($H798*'fnd base rates'!I$111)\n+($I798*'fnd base rates'!I$112)\n+($J798*'fnd base rates'!I$113)\n+($K798*'fnd base rates'!I$114)\n+($M798*'fnd base rates'!I$116)\n+($N798*'fnd base rates'!I$117)\n+($O798*'fnd base rates'!I$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,9)))\n*$R798","v":14747.271200000001},{"$f":"(($D798*'fnd base rates'!J$107)\n+($E798*'fnd base rates'!J$108)\n+($F798*'fnd base rates'!J$109)\n+($G798*'fnd base rates'!J$110)\n+($H798*'fnd base rates'!J$111)\n+($I798*'fnd base rates'!J$112)\n+($J798*'fnd base rates'!J$113)\n+($K798*'fnd base rates'!J$114)\n+($M798*'fnd base rates'!J$116)\n+($N798*'fnd base rates'!J$117)\n+($O798*'fnd base rates'!J$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,10)))\n*$R798","v":20569.459000000003},{"$f":"(($D798*'fnd base rates'!K$107)\n+($E798*'fnd base rates'!K$108)\n+($F798*'fnd base rates'!K$109)\n+($G798*'fnd base rates'!K$110)\n+($H798*'fnd base rates'!K$111)\n+($I798*'fnd base rates'!K$112)\n+($J798*'fnd base rates'!K$113)\n+($K798*'fnd base rates'!K$114)\n+($M798*'fnd base rates'!K$116)\n+($N798*'fnd base rates'!K$117)\n+($O798*'fnd base rates'!K$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,11)))\n*$R798","v":41184.260602400005},{"$f":"(($D798*'fnd base rates'!L$107)\n+($E798*'fnd base rates'!L$108)\n+($F798*'fnd base rates'!L$109)\n+($G798*'fnd base rates'!L$110)\n+($H798*'fnd base rates'!L$111)\n+($I798*'fnd base rates'!L$112)\n+($J798*'fnd base rates'!L$113)\n+($K798*'fnd base rates'!L$114)\n+($M798*'fnd base rates'!L$116)\n+($N798*'fnd base rates'!L$117)\n+($O798*'fnd base rates'!L$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,12)))","v":57027.310440000001},{"$f":"(($D798*'fnd base rates'!M$107)\n+($E798*'fnd base rates'!M$108)\n+($F798*'fnd base rates'!M$109)\n+($G798*'fnd base rates'!M$110)\n+($H798*'fnd base rates'!M$111)\n+($I798*'fnd base rates'!M$112)\n+($J798*'fnd base rates'!M$113)\n+($K798*'fnd base rates'!M$114)\n+($M798*'fnd base rates'!M$116)\n+($N798*'fnd base rates'!M$117)\n+($O798*'fnd base rates'!M$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,13)))","v":0},449180.91399608005,null,488219243,"488","219","243",1,33,449180.91399608005,13612,0,13612,null,null,null,null,null,13612,0,13612,null,null,{"$f":"BC798-BA798","v":0}]
[488,488219244,"SOUTH SHORE",{"$f":"'fnd enro'!D799","v":0},{"$f":"'fnd enro'!E799","v":0},{"$f":"'fnd enro'!F799","v":7},{"$f":"'fnd enro'!G799","v":69},{"$f":"'fnd enro'!H799","v":53},{"$f":"'fnd enro'!I799","v":70},{"$f":"'fnd enro'!J799","v":0},{"$f":"'fnd enro'!K799","v":7.6814},{"$f":"'fnd enro'!L799","v":0},{"$f":"'fnd enro'!M799","v":28},{"$f":"'fnd enro'!N799","v":4},{"$f":"'fnd enro'!O799","v":4},{"$f":"'fnd enro'!P799","v":102},{"$f":"'fnd enro'!R799","v":199},1.06,{"$f":"VALUE('fnd enro'!Q799)","v":10},null,{"$f":"(($D799*'fnd base rates'!C$107)\n+($E799*'fnd base rates'!C$108)\n+($F799*'fnd base rates'!C$109)\n+($G799*'fnd base rates'!C$110)\n+($H799*'fnd base rates'!C$111)\n+($I799*'fnd base rates'!C$112)\n+($J799*'fnd base rates'!C$113)\n+($K799*'fnd base rates'!C$114)\n+($M799*'fnd base rates'!C$116)\n+($N799*'fnd base rates'!C$117)\n+($O799*'fnd base rates'!C$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,3)))\n*$R799","v":125613.71832524},{"$f":"(($D799*'fnd base rates'!D$107)\n+($E799*'fnd base rates'!D$108)\n+($F799*'fnd base rates'!D$109)\n+($G799*'fnd base rates'!D$110)\n+($H799*'fnd base rates'!D$111)\n+($I799*'fnd base rates'!D$112)\n+($J799*'fnd base rates'!D$113)\n+($K799*'fnd base rates'!D$114)\n+($M799*'fnd base rates'!D$116)\n+($N799*'fnd base rates'!D$117)\n+($O799*'fnd base rates'!D$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,4)))\n*$R799","v":208802.78560000003},{"$f":"(($D799*'fnd base rates'!E$107)\n+($E799*'fnd base rates'!E$108)\n+($F799*'fnd base rates'!E$109)\n+($G799*'fnd base rates'!E$110)\n+($H799*'fnd base rates'!E$111)\n+($I799*'fnd base rates'!E$112)\n+($J799*'fnd base rates'!E$113)\n+($K799*'fnd base rates'!E$114)\n+($M799*'fnd base rates'!E$116)\n+($N799*'fnd base rates'!E$117)\n+($O799*'fnd base rates'!E$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,5)))\n*$R799","v":1315574.1247134402},{"$f":"(($D799*'fnd base rates'!F$107)\n+($E799*'fnd base rates'!F$108)\n+($F799*'fnd base rates'!F$109)\n+($G799*'fnd base rates'!F$110)\n+($H799*'fnd base rates'!F$111)\n+($I799*'fnd base rates'!F$112)\n+($J799*'fnd base rates'!F$113)\n+($K799*'fnd base rates'!F$114)\n+($M799*'fnd base rates'!F$116)\n+($N799*'fnd base rates'!F$117)\n+($O799*'fnd base rates'!F$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,6)))\n*$R799","v":229006.81594728},{"$f":"(($D799*'fnd base rates'!G$107)\n+($E799*'fnd base rates'!G$108)\n+($F799*'fnd base rates'!G$109)\n+($G799*'fnd base rates'!G$110)\n+($H799*'fnd base rates'!G$111)\n+($I799*'fnd base rates'!G$112)\n+($J799*'fnd base rates'!G$113)\n+($K799*'fnd base rates'!G$114)\n+($M799*'fnd base rates'!G$116)\n+($N799*'fnd base rates'!G$117)\n+($O799*'fnd base rates'!G$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,7)))\n*$R799","v":55435.480505079991},{"$f":"(($D799*'fnd base rates'!H$107)\n+($E799*'fnd base rates'!H$108)\n+($F799*'fnd base rates'!H$109)\n+($G799*'fnd base rates'!H$110)\n+($H799*'fnd base rates'!H$111)\n+($I799*'fnd base rates'!H$112)\n+($J799*'fnd base rates'!H$113)\n+($K799*'fnd base rates'!H$114)\n+($M799*'fnd base rates'!H$116)\n+($N799*'fnd base rates'!H$117)\n+($O799*'fnd base rates'!H$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,8)))","v":132843.62786600002},{"$f":"(($D799*'fnd base rates'!I$107)\n+($E799*'fnd base rates'!I$108)\n+($F799*'fnd base rates'!I$109)\n+($G799*'fnd base rates'!I$110)\n+($H799*'fnd base rates'!I$111)\n+($I799*'fnd base rates'!I$112)\n+($J799*'fnd base rates'!I$113)\n+($K799*'fnd base rates'!I$114)\n+($M799*'fnd base rates'!I$116)\n+($N799*'fnd base rates'!I$117)\n+($O799*'fnd base rates'!I$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,9)))\n*$R799","v":95629.288600000014},{"$f":"(($D799*'fnd base rates'!J$107)\n+($E799*'fnd base rates'!J$108)\n+($F799*'fnd base rates'!J$109)\n+($G799*'fnd base rates'!J$110)\n+($H799*'fnd base rates'!J$111)\n+($I799*'fnd base rates'!J$112)\n+($J799*'fnd base rates'!J$113)\n+($K799*'fnd base rates'!J$114)\n+($M799*'fnd base rates'!J$116)\n+($N799*'fnd base rates'!J$117)\n+($O799*'fnd base rates'!J$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,10)))\n*$R799","v":152871.09060000003},{"$f":"(($D799*'fnd base rates'!K$107)\n+($E799*'fnd base rates'!K$108)\n+($F799*'fnd base rates'!K$109)\n+($G799*'fnd base rates'!K$110)\n+($H799*'fnd base rates'!K$111)\n+($I799*'fnd base rates'!K$112)\n+($J799*'fnd base rates'!K$113)\n+($K799*'fnd base rates'!K$114)\n+($M799*'fnd base rates'!K$116)\n+($N799*'fnd base rates'!K$117)\n+($O799*'fnd base rates'!K$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,11)))\n*$R799","v":252012.64268720002},{"$f":"(($D799*'fnd base rates'!L$107)\n+($E799*'fnd base rates'!L$108)\n+($F799*'fnd base rates'!L$109)\n+($G799*'fnd base rates'!L$110)\n+($H799*'fnd base rates'!L$111)\n+($I799*'fnd base rates'!L$112)\n+($J799*'fnd base rates'!L$113)\n+($K799*'fnd base rates'!L$114)\n+($M799*'fnd base rates'!L$116)\n+($N799*'fnd base rates'!L$117)\n+($O799*'fnd base rates'!L$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,12)))","v":356493.58932000003},{"$f":"(($D799*'fnd base rates'!M$107)\n+($E799*'fnd base rates'!M$108)\n+($F799*'fnd base rates'!M$109)\n+($G799*'fnd base rates'!M$110)\n+($H799*'fnd base rates'!M$111)\n+($I799*'fnd base rates'!M$112)\n+($J799*'fnd base rates'!M$113)\n+($K799*'fnd base rates'!M$114)\n+($M799*'fnd base rates'!M$116)\n+($N799*'fnd base rates'!M$117)\n+($O799*'fnd base rates'!M$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,13)))","v":0},2924283.1641642405,null,488219244,"488","219","244",1,199,2924283.1641642405,14695,0,14695,null,null,null,null,null,14695,0,14695,null,null,{"$f":"BC799-BA799","v":0}]
[488,488219251,"SOUTH SHORE",{"$f":"'fnd enro'!D800","v":0},{"$f":"'fnd enro'!E800","v":0},{"$f":"'fnd enro'!F800","v":10},{"$f":"'fnd enro'!G800","v":44},{"$f":"'fnd enro'!H800","v":25},{"$f":"'fnd enro'!I800","v":24},{"$f":"'fnd enro'!J800","v":0},{"$f":"'fnd enro'!K800","v":3.9758},{"$f":"'fnd enro'!L800","v":0},{"$f":"'fnd enro'!M800","v":8},{"$f":"'fnd enro'!N800","v":0},{"$f":"'fnd enro'!O800","v":0},{"$f":"'fnd enro'!P800","v":39},{"$f":"'fnd enro'!R800","v":103},1.06,{"$f":"VALUE('fnd enro'!Q800)","v":9},null,{"$f":"(($D800*'fnd base rates'!C$107)\n+($E800*'fnd base rates'!C$108)\n+($F800*'fnd base rates'!C$109)\n+($G800*'fnd base rates'!C$110)\n+($H800*'fnd base rates'!C$111)\n+($I800*'fnd base rates'!C$112)\n+($J800*'fnd base rates'!C$113)\n+($K800*'fnd base rates'!C$114)\n+($M800*'fnd base rates'!C$116)\n+($N800*'fnd base rates'!C$117)\n+($O800*'fnd base rates'!C$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,3)))\n*$R800","v":62560.604956280004},{"$f":"(($D800*'fnd base rates'!D$107)\n+($E800*'fnd base rates'!D$108)\n+($F800*'fnd base rates'!D$109)\n+($G800*'fnd base rates'!D$110)\n+($H800*'fnd base rates'!D$111)\n+($I800*'fnd base rates'!D$112)\n+($J800*'fnd base rates'!D$113)\n+($K800*'fnd base rates'!D$114)\n+($M800*'fnd base rates'!D$116)\n+($N800*'fnd base rates'!D$117)\n+($O800*'fnd base rates'!D$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,4)))\n*$R800","v":99871.143600000025},{"$f":"(($D800*'fnd base rates'!E$107)\n+($E800*'fnd base rates'!E$108)\n+($F800*'fnd base rates'!E$109)\n+($G800*'fnd base rates'!E$110)\n+($H800*'fnd base rates'!E$111)\n+($I800*'fnd base rates'!E$112)\n+($J800*'fnd base rates'!E$113)\n+($K800*'fnd base rates'!E$114)\n+($M800*'fnd base rates'!E$116)\n+($N800*'fnd base rates'!E$117)\n+($O800*'fnd base rates'!E$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,5)))\n*$R800","v":594118.09485167998},{"$f":"(($D800*'fnd base rates'!F$107)\n+($E800*'fnd base rates'!F$108)\n+($F800*'fnd base rates'!F$109)\n+($G800*'fnd base rates'!F$110)\n+($H800*'fnd base rates'!F$111)\n+($I800*'fnd base rates'!F$112)\n+($J800*'fnd base rates'!F$113)\n+($K800*'fnd base rates'!F$114)\n+($M800*'fnd base rates'!F$116)\n+($N800*'fnd base rates'!F$117)\n+($O800*'fnd base rates'!F$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,6)))\n*$R800","v":121844.82746216},{"$f":"(($D800*'fnd base rates'!G$107)\n+($E800*'fnd base rates'!G$108)\n+($F800*'fnd base rates'!G$109)\n+($G800*'fnd base rates'!G$110)\n+($H800*'fnd base rates'!G$111)\n+($I800*'fnd base rates'!G$112)\n+($J800*'fnd base rates'!G$113)\n+($K800*'fnd base rates'!G$114)\n+($M800*'fnd base rates'!G$116)\n+($N800*'fnd base rates'!G$117)\n+($O800*'fnd base rates'!G$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,7)))\n*$R800","v":25064.058328760002},{"$f":"(($D800*'fnd base rates'!H$107)\n+($E800*'fnd base rates'!H$108)\n+($F800*'fnd base rates'!H$109)\n+($G800*'fnd base rates'!H$110)\n+($H800*'fnd base rates'!H$111)\n+($I800*'fnd base rates'!H$112)\n+($J800*'fnd base rates'!H$113)\n+($K800*'fnd base rates'!H$114)\n+($M800*'fnd base rates'!H$116)\n+($N800*'fnd base rates'!H$117)\n+($O800*'fnd base rates'!H$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,8)))","v":63253.350202000001},{"$f":"(($D800*'fnd base rates'!I$107)\n+($E800*'fnd base rates'!I$108)\n+($F800*'fnd base rates'!I$109)\n+($G800*'fnd base rates'!I$110)\n+($H800*'fnd base rates'!I$111)\n+($I800*'fnd base rates'!I$112)\n+($J800*'fnd base rates'!I$113)\n+($K800*'fnd base rates'!I$114)\n+($M800*'fnd base rates'!I$116)\n+($N800*'fnd base rates'!I$117)\n+($O800*'fnd base rates'!I$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,9)))\n*$R800","v":44491.284599999999},{"$f":"(($D800*'fnd base rates'!J$107)\n+($E800*'fnd base rates'!J$108)\n+($F800*'fnd base rates'!J$109)\n+($G800*'fnd base rates'!J$110)\n+($H800*'fnd base rates'!J$111)\n+($I800*'fnd base rates'!J$112)\n+($J800*'fnd base rates'!J$113)\n+($K800*'fnd base rates'!J$114)\n+($M800*'fnd base rates'!J$116)\n+($N800*'fnd base rates'!J$117)\n+($O800*'fnd base rates'!J$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,10)))\n*$R800","v":60063.691600000006},{"$f":"(($D800*'fnd base rates'!K$107)\n+($E800*'fnd base rates'!K$108)\n+($F800*'fnd base rates'!K$109)\n+($G800*'fnd base rates'!K$110)\n+($H800*'fnd base rates'!K$111)\n+($I800*'fnd base rates'!K$112)\n+($J800*'fnd base rates'!K$113)\n+($K800*'fnd base rates'!K$114)\n+($M800*'fnd base rates'!K$116)\n+($N800*'fnd base rates'!K$117)\n+($O800*'fnd base rates'!K$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,11)))\n*$R800","v":126134.0296984},{"$f":"(($D800*'fnd base rates'!L$107)\n+($E800*'fnd base rates'!L$108)\n+($F800*'fnd base rates'!L$109)\n+($G800*'fnd base rates'!L$110)\n+($H800*'fnd base rates'!L$111)\n+($I800*'fnd base rates'!L$112)\n+($J800*'fnd base rates'!L$113)\n+($K800*'fnd base rates'!L$114)\n+($M800*'fnd base rates'!L$116)\n+($N800*'fnd base rates'!L$117)\n+($O800*'fnd base rates'!L$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,12)))","v":173092.89804},{"$f":"(($D800*'fnd base rates'!M$107)\n+($E800*'fnd base rates'!M$108)\n+($F800*'fnd base rates'!M$109)\n+($G800*'fnd base rates'!M$110)\n+($H800*'fnd base rates'!M$111)\n+($I800*'fnd base rates'!M$112)\n+($J800*'fnd base rates'!M$113)\n+($K800*'fnd base rates'!M$114)\n+($M800*'fnd base rates'!M$116)\n+($N800*'fnd base rates'!M$117)\n+($O800*'fnd base rates'!M$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,13)))","v":0},1370493.9833392799,null,488219251,"488","219","251",1,103,1370493.9833392799,13306,0,13306,null,null,null,null,null,13306,0,13306,null,null,{"$f":"BC800-BA800","v":0}]
[488,488219264,"SOUTH SHORE",{"$f":"'fnd enro'!D801","v":0},{"$f":"'fnd enro'!E801","v":0},{"$f":"'fnd enro'!F801","v":1},{"$f":"'fnd enro'!G801","v":5},{"$f":"'fnd enro'!H801","v":5},{"$f":"'fnd enro'!I801","v":3},{"$f":"'fnd enro'!J801","v":0},{"$f":"'fnd enro'!K801","v":0.54039999999999999},{"$f":"'fnd enro'!L801","v":0},{"$f":"'fnd enro'!M801","v":0},{"$f":"'fnd enro'!N801","v":0},{"$f":"'fnd enro'!O801","v":0},{"$f":"'fnd enro'!P801","v":2},{"$f":"'fnd enro'!R801","v":14},1.06,{"$f":"VALUE('fnd enro'!Q801)","v":3},null,{"$f":"(($D801*'fnd base rates'!C$107)\n+($E801*'fnd base rates'!C$108)\n+($F801*'fnd base rates'!C$109)\n+($G801*'fnd base rates'!C$110)\n+($H801*'fnd base rates'!C$111)\n+($I801*'fnd base rates'!C$112)\n+($J801*'fnd base rates'!C$113)\n+($K801*'fnd base rates'!C$114)\n+($M801*'fnd base rates'!C$116)\n+($N801*'fnd base rates'!C$117)\n+($O801*'fnd base rates'!C$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,3)))\n*$R801","v":8081.7143746400016},{"$f":"(($D801*'fnd base rates'!D$107)\n+($E801*'fnd base rates'!D$108)\n+($F801*'fnd base rates'!D$109)\n+($G801*'fnd base rates'!D$110)\n+($H801*'fnd base rates'!D$111)\n+($I801*'fnd base rates'!D$112)\n+($J801*'fnd base rates'!D$113)\n+($K801*'fnd base rates'!D$114)\n+($M801*'fnd base rates'!D$116)\n+($N801*'fnd base rates'!D$117)\n+($O801*'fnd base rates'!D$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,4)))\n*$R801","v":11925.402800000002},{"$f":"(($D801*'fnd base rates'!E$107)\n+($E801*'fnd base rates'!E$108)\n+($F801*'fnd base rates'!E$109)\n+($G801*'fnd base rates'!E$110)\n+($H801*'fnd base rates'!E$111)\n+($I801*'fnd base rates'!E$112)\n+($J801*'fnd base rates'!E$113)\n+($K801*'fnd base rates'!E$114)\n+($M801*'fnd base rates'!E$116)\n+($N801*'fnd base rates'!E$117)\n+($O801*'fnd base rates'!E$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,5)))\n*$R801","v":64215.579379839997},{"$f":"(($D801*'fnd base rates'!F$107)\n+($E801*'fnd base rates'!F$108)\n+($F801*'fnd base rates'!F$109)\n+($G801*'fnd base rates'!F$110)\n+($H801*'fnd base rates'!F$111)\n+($I801*'fnd base rates'!F$112)\n+($J801*'fnd base rates'!F$113)\n+($K801*'fnd base rates'!F$114)\n+($M801*'fnd base rates'!F$116)\n+($N801*'fnd base rates'!F$117)\n+($O801*'fnd base rates'!F$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,6)))\n*$R801","v":16029.552954080002},{"$f":"(($D801*'fnd base rates'!G$107)\n+($E801*'fnd base rates'!G$108)\n+($F801*'fnd base rates'!G$109)\n+($G801*'fnd base rates'!G$110)\n+($H801*'fnd base rates'!G$111)\n+($I801*'fnd base rates'!G$112)\n+($J801*'fnd base rates'!G$113)\n+($K801*'fnd base rates'!G$114)\n+($M801*'fnd base rates'!G$116)\n+($N801*'fnd base rates'!G$117)\n+($O801*'fnd base rates'!G$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,7)))\n*$R801","v":2681.8593048800003},{"$f":"(($D801*'fnd base rates'!H$107)\n+($E801*'fnd base rates'!H$108)\n+($F801*'fnd base rates'!H$109)\n+($G801*'fnd base rates'!H$110)\n+($H801*'fnd base rates'!H$111)\n+($I801*'fnd base rates'!H$112)\n+($J801*'fnd base rates'!H$113)\n+($K801*'fnd base rates'!H$114)\n+($M801*'fnd base rates'!H$116)\n+($N801*'fnd base rates'!H$117)\n+($O801*'fnd base rates'!H$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,8)))","v":8281.2250760000006},{"$f":"(($D801*'fnd base rates'!I$107)\n+($E801*'fnd base rates'!I$108)\n+($F801*'fnd base rates'!I$109)\n+($G801*'fnd base rates'!I$110)\n+($H801*'fnd base rates'!I$111)\n+($I801*'fnd base rates'!I$112)\n+($J801*'fnd base rates'!I$113)\n+($K801*'fnd base rates'!I$114)\n+($M801*'fnd base rates'!I$116)\n+($N801*'fnd base rates'!I$117)\n+($O801*'fnd base rates'!I$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,9)))\n*$R801","v":5451.0817999999999},{"$f":"(($D801*'fnd base rates'!J$107)\n+($E801*'fnd base rates'!J$108)\n+($F801*'fnd base rates'!J$109)\n+($G801*'fnd base rates'!J$110)\n+($H801*'fnd base rates'!J$111)\n+($I801*'fnd base rates'!J$112)\n+($J801*'fnd base rates'!J$113)\n+($K801*'fnd base rates'!J$114)\n+($M801*'fnd base rates'!J$116)\n+($N801*'fnd base rates'!J$117)\n+($O801*'fnd base rates'!J$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,10)))\n*$R801","v":5232.2660000000005},{"$f":"(($D801*'fnd base rates'!K$107)\n+($E801*'fnd base rates'!K$108)\n+($F801*'fnd base rates'!K$109)\n+($G801*'fnd base rates'!K$110)\n+($H801*'fnd base rates'!K$111)\n+($I801*'fnd base rates'!K$112)\n+($J801*'fnd base rates'!K$113)\n+($K801*'fnd base rates'!K$114)\n+($M801*'fnd base rates'!K$116)\n+($N801*'fnd base rates'!K$117)\n+($O801*'fnd base rates'!K$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,11)))\n*$R801","v":16919.972619200002},{"$f":"(($D801*'fnd base rates'!L$107)\n+($E801*'fnd base rates'!L$108)\n+($F801*'fnd base rates'!L$109)\n+($G801*'fnd base rates'!L$110)\n+($H801*'fnd base rates'!L$111)\n+($I801*'fnd base rates'!L$112)\n+($J801*'fnd base rates'!L$113)\n+($K801*'fnd base rates'!L$114)\n+($M801*'fnd base rates'!L$116)\n+($N801*'fnd base rates'!L$117)\n+($O801*'fnd base rates'!L$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,12)))","v":21198.193520000001},{"$f":"(($D801*'fnd base rates'!M$107)\n+($E801*'fnd base rates'!M$108)\n+($F801*'fnd base rates'!M$109)\n+($G801*'fnd base rates'!M$110)\n+($H801*'fnd base rates'!M$111)\n+($I801*'fnd base rates'!M$112)\n+($J801*'fnd base rates'!M$113)\n+($K801*'fnd base rates'!M$114)\n+($M801*'fnd base rates'!M$116)\n+($N801*'fnd base rates'!M$117)\n+($O801*'fnd base rates'!M$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,13)))","v":0},160016.84782864002,null,488219264,"488","219","264",1,14,160016.84782864002,11430,0,11430,null,null,null,null,null,11430,0,11430,null,null,{"$f":"BC801-BA801","v":0}]
[488,488219285,"SOUTH SHORE",{"$f":"'fnd enro'!D802","v":0},{"$f":"'fnd enro'!E802","v":0},{"$f":"'fnd enro'!F802","v":0},{"$f":"'fnd enro'!G802","v":1},{"$f":"'fnd enro'!H802","v":0},{"$f":"'fnd enro'!I802","v":2},{"$f":"'fnd enro'!J802","v":0},{"$f":"'fnd enro'!K802","v":0.1158},{"$f":"'fnd enro'!L802","v":0},{"$f":"'fnd enro'!M802","v":0},{"$f":"'fnd enro'!N802","v":0},{"$f":"'fnd enro'!O802","v":0},{"$f":"'fnd enro'!P802","v":2},{"$f":"'fnd enro'!R802","v":3},1.06,{"$f":"VALUE('fnd enro'!Q802)","v":8},null,{"$f":"(($D802*'fnd base rates'!C$107)\n+($E802*'fnd base rates'!C$108)\n+($F802*'fnd base rates'!C$109)\n+($G802*'fnd base rates'!C$110)\n+($H802*'fnd base rates'!C$111)\n+($I802*'fnd base rates'!C$112)\n+($J802*'fnd base rates'!C$113)\n+($K802*'fnd base rates'!C$114)\n+($M802*'fnd base rates'!C$116)\n+($N802*'fnd base rates'!C$117)\n+($O802*'fnd base rates'!C$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,3)))\n*$R802","v":1859.0110802800002},{"$f":"(($D802*'fnd base rates'!D$107)\n+($E802*'fnd base rates'!D$108)\n+($F802*'fnd base rates'!D$109)\n+($G802*'fnd base rates'!D$110)\n+($H802*'fnd base rates'!D$111)\n+($I802*'fnd base rates'!D$112)\n+($J802*'fnd base rates'!D$113)\n+($K802*'fnd base rates'!D$114)\n+($M802*'fnd base rates'!D$116)\n+($N802*'fnd base rates'!D$117)\n+($O802*'fnd base rates'!D$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,4)))\n*$R802","v":3158.1640000000002},{"$f":"(($D802*'fnd base rates'!E$107)\n+($E802*'fnd base rates'!E$108)\n+($F802*'fnd base rates'!E$109)\n+($G802*'fnd base rates'!E$110)\n+($H802*'fnd base rates'!E$111)\n+($I802*'fnd base rates'!E$112)\n+($J802*'fnd base rates'!E$113)\n+($K802*'fnd base rates'!E$114)\n+($M802*'fnd base rates'!E$116)\n+($N802*'fnd base rates'!E$117)\n+($O802*'fnd base rates'!E$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,5)))\n*$R802","v":21606.564195679999},{"$f":"(($D802*'fnd base rates'!F$107)\n+($E802*'fnd base rates'!F$108)\n+($F802*'fnd base rates'!F$109)\n+($G802*'fnd base rates'!F$110)\n+($H802*'fnd base rates'!F$111)\n+($I802*'fnd base rates'!F$112)\n+($J802*'fnd base rates'!F$113)\n+($K802*'fnd base rates'!F$114)\n+($M802*'fnd base rates'!F$116)\n+($N802*'fnd base rates'!F$117)\n+($O802*'fnd base rates'!F$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,6)))\n*$R802","v":3202.49239016},{"$f":"(($D802*'fnd base rates'!G$107)\n+($E802*'fnd base rates'!G$108)\n+($F802*'fnd base rates'!G$109)\n+($G802*'fnd base rates'!G$110)\n+($H802*'fnd base rates'!G$111)\n+($I802*'fnd base rates'!G$112)\n+($J802*'fnd base rates'!G$113)\n+($K802*'fnd base rates'!G$114)\n+($M802*'fnd base rates'!G$116)\n+($N802*'fnd base rates'!G$117)\n+($O802*'fnd base rates'!G$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,7)))\n*$R802","v":857.09463675999984},{"$f":"(($D802*'fnd base rates'!H$107)\n+($E802*'fnd base rates'!H$108)\n+($F802*'fnd base rates'!H$109)\n+($G802*'fnd base rates'!H$110)\n+($H802*'fnd base rates'!H$111)\n+($I802*'fnd base rates'!H$112)\n+($J802*'fnd base rates'!H$113)\n+($K802*'fnd base rates'!H$114)\n+($M802*'fnd base rates'!H$116)\n+($N802*'fnd base rates'!H$117)\n+($O802*'fnd base rates'!H$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,8)))","v":2229.2768019999999},{"$f":"(($D802*'fnd base rates'!I$107)\n+($E802*'fnd base rates'!I$108)\n+($F802*'fnd base rates'!I$109)\n+($G802*'fnd base rates'!I$110)\n+($H802*'fnd base rates'!I$111)\n+($I802*'fnd base rates'!I$112)\n+($J802*'fnd base rates'!I$113)\n+($K802*'fnd base rates'!I$114)\n+($M802*'fnd base rates'!I$116)\n+($N802*'fnd base rates'!I$117)\n+($O802*'fnd base rates'!I$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,9)))\n*$R802","v":1514.3902},{"$f":"(($D802*'fnd base rates'!J$107)\n+($E802*'fnd base rates'!J$108)\n+($F802*'fnd base rates'!J$109)\n+($G802*'fnd base rates'!J$110)\n+($H802*'fnd base rates'!J$111)\n+($I802*'fnd base rates'!J$112)\n+($J802*'fnd base rates'!J$113)\n+($K802*'fnd base rates'!J$114)\n+($M802*'fnd base rates'!J$116)\n+($N802*'fnd base rates'!J$117)\n+($O802*'fnd base rates'!J$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,10)))\n*$R802","v":2867.4059999999999},{"$f":"(($D802*'fnd base rates'!K$107)\n+($E802*'fnd base rates'!K$108)\n+($F802*'fnd base rates'!K$109)\n+($G802*'fnd base rates'!K$110)\n+($H802*'fnd base rates'!K$111)\n+($I802*'fnd base rates'!K$112)\n+($J802*'fnd base rates'!K$113)\n+($K802*'fnd base rates'!K$114)\n+($M802*'fnd base rates'!K$116)\n+($N802*'fnd base rates'!K$117)\n+($O802*'fnd base rates'!K$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,11)))\n*$R802","v":3604.3494184000001},{"$f":"(($D802*'fnd base rates'!L$107)\n+($E802*'fnd base rates'!L$108)\n+($F802*'fnd base rates'!L$109)\n+($G802*'fnd base rates'!L$110)\n+($H802*'fnd base rates'!L$111)\n+($I802*'fnd base rates'!L$112)\n+($J802*'fnd base rates'!L$113)\n+($K802*'fnd base rates'!L$114)\n+($M802*'fnd base rates'!L$116)\n+($N802*'fnd base rates'!L$117)\n+($O802*'fnd base rates'!L$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,12)))","v":5264.7300400000004},{"$f":"(($D802*'fnd base rates'!M$107)\n+($E802*'fnd base rates'!M$108)\n+($F802*'fnd base rates'!M$109)\n+($G802*'fnd base rates'!M$110)\n+($H802*'fnd base rates'!M$111)\n+($I802*'fnd base rates'!M$112)\n+($J802*'fnd base rates'!M$113)\n+($K802*'fnd base rates'!M$114)\n+($M802*'fnd base rates'!M$116)\n+($N802*'fnd base rates'!M$117)\n+($O802*'fnd base rates'!M$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,13)))","v":0},46163.478763280007,null,488219285,"488","219","285",1,3,46163.478763280007,15388,0,15388,null,null,null,null,null,15388,0,15388,null,null,{"$f":"BC802-BA802","v":0}]
[488,488219293,"SOUTH SHORE",{"$f":"'fnd enro'!D803","v":0},{"$f":"'fnd enro'!E803","v":0},{"$f":"'fnd enro'!F803","v":0},{"$f":"'fnd enro'!G803","v":0},{"$f":"'fnd enro'!H803","v":1},{"$f":"'fnd enro'!I803","v":1},{"$f":"'fnd enro'!J803","v":0},{"$f":"'fnd enro'!K803","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L803","v":0},{"$f":"'fnd enro'!M803","v":0},{"$f":"'fnd enro'!N803","v":0},{"$f":"'fnd enro'!O803","v":0},{"$f":"'fnd enro'!P803","v":2},{"$f":"'fnd enro'!R803","v":2},1.06,{"$f":"VALUE('fnd enro'!Q803)","v":10},null,{"$f":"(($D803*'fnd base rates'!C$107)\n+($E803*'fnd base rates'!C$108)\n+($F803*'fnd base rates'!C$109)\n+($G803*'fnd base rates'!C$110)\n+($H803*'fnd base rates'!C$111)\n+($I803*'fnd base rates'!C$112)\n+($J803*'fnd base rates'!C$113)\n+($K803*'fnd base rates'!C$114)\n+($M803*'fnd base rates'!C$116)\n+($N803*'fnd base rates'!C$117)\n+($O803*'fnd base rates'!C$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,3)))\n*$R803","v":1305.4352535200001},{"$f":"(($D803*'fnd base rates'!D$107)\n+($E803*'fnd base rates'!D$108)\n+($F803*'fnd base rates'!D$109)\n+($G803*'fnd base rates'!D$110)\n+($H803*'fnd base rates'!D$111)\n+($I803*'fnd base rates'!D$112)\n+($J803*'fnd base rates'!D$113)\n+($K803*'fnd base rates'!D$114)\n+($M803*'fnd base rates'!D$116)\n+($N803*'fnd base rates'!D$117)\n+($O803*'fnd base rates'!D$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,4)))\n*$R803","v":2418.6656000000003},{"$f":"(($D803*'fnd base rates'!E$107)\n+($E803*'fnd base rates'!E$108)\n+($F803*'fnd base rates'!E$109)\n+($G803*'fnd base rates'!E$110)\n+($H803*'fnd base rates'!E$111)\n+($I803*'fnd base rates'!E$112)\n+($J803*'fnd base rates'!E$113)\n+($K803*'fnd base rates'!E$114)\n+($M803*'fnd base rates'!E$116)\n+($N803*'fnd base rates'!E$117)\n+($O803*'fnd base rates'!E$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,5)))\n*$R803","v":16651.074397120003},{"$f":"(($D803*'fnd base rates'!F$107)\n+($E803*'fnd base rates'!F$108)\n+($F803*'fnd base rates'!F$109)\n+($G803*'fnd base rates'!F$110)\n+($H803*'fnd base rates'!F$111)\n+($I803*'fnd base rates'!F$112)\n+($J803*'fnd base rates'!F$113)\n+($K803*'fnd base rates'!F$114)\n+($M803*'fnd base rates'!F$116)\n+($N803*'fnd base rates'!F$117)\n+($O803*'fnd base rates'!F$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,6)))\n*$R803","v":1995.1985934400002},{"$f":"(($D803*'fnd base rates'!G$107)\n+($E803*'fnd base rates'!G$108)\n+($F803*'fnd base rates'!G$109)\n+($G803*'fnd base rates'!G$110)\n+($H803*'fnd base rates'!G$111)\n+($I803*'fnd base rates'!G$112)\n+($J803*'fnd base rates'!G$113)\n+($K803*'fnd base rates'!G$114)\n+($M803*'fnd base rates'!G$116)\n+($N803*'fnd base rates'!G$117)\n+($O803*'fnd base rates'!G$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,7)))\n*$R803","v":729.57315784000002},{"$f":"(($D803*'fnd base rates'!H$107)\n+($E803*'fnd base rates'!H$108)\n+($F803*'fnd base rates'!H$109)\n+($G803*'fnd base rates'!H$110)\n+($H803*'fnd base rates'!H$111)\n+($I803*'fnd base rates'!H$112)\n+($J803*'fnd base rates'!H$113)\n+($K803*'fnd base rates'!H$114)\n+($M803*'fnd base rates'!H$116)\n+($N803*'fnd base rates'!H$117)\n+($O803*'fnd base rates'!H$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,8)))","v":1406.0778679999999},{"$f":"(($D803*'fnd base rates'!I$107)\n+($E803*'fnd base rates'!I$108)\n+($F803*'fnd base rates'!I$109)\n+($G803*'fnd base rates'!I$110)\n+($H803*'fnd base rates'!I$111)\n+($I803*'fnd base rates'!I$112)\n+($J803*'fnd base rates'!I$113)\n+($K803*'fnd base rates'!I$114)\n+($M803*'fnd base rates'!I$116)\n+($N803*'fnd base rates'!I$117)\n+($O803*'fnd base rates'!I$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,9)))\n*$R803","v":1150.8738000000001},{"$f":"(($D803*'fnd base rates'!J$107)\n+($E803*'fnd base rates'!J$108)\n+($F803*'fnd base rates'!J$109)\n+($G803*'fnd base rates'!J$110)\n+($H803*'fnd base rates'!J$111)\n+($I803*'fnd base rates'!J$112)\n+($J803*'fnd base rates'!J$113)\n+($K803*'fnd base rates'!J$114)\n+($M803*'fnd base rates'!J$116)\n+($N803*'fnd base rates'!J$117)\n+($O803*'fnd base rates'!J$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,10)))\n*$R803","v":2508.3204000000001},{"$f":"(($D803*'fnd base rates'!K$107)\n+($E803*'fnd base rates'!K$108)\n+($F803*'fnd base rates'!K$109)\n+($G803*'fnd base rates'!K$110)\n+($H803*'fnd base rates'!K$111)\n+($I803*'fnd base rates'!K$112)\n+($J803*'fnd base rates'!K$113)\n+($K803*'fnd base rates'!K$114)\n+($M803*'fnd base rates'!K$116)\n+($N803*'fnd base rates'!K$117)\n+($O803*'fnd base rates'!K$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,11)))\n*$R803","v":2472.1529456000003},{"$f":"(($D803*'fnd base rates'!L$107)\n+($E803*'fnd base rates'!L$108)\n+($F803*'fnd base rates'!L$109)\n+($G803*'fnd base rates'!L$110)\n+($H803*'fnd base rates'!L$111)\n+($I803*'fnd base rates'!L$112)\n+($J803*'fnd base rates'!L$113)\n+($K803*'fnd base rates'!L$114)\n+($M803*'fnd base rates'!L$116)\n+($N803*'fnd base rates'!L$117)\n+($O803*'fnd base rates'!L$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,12)))","v":4068.4033600000002},{"$f":"(($D803*'fnd base rates'!M$107)\n+($E803*'fnd base rates'!M$108)\n+($F803*'fnd base rates'!M$109)\n+($G803*'fnd base rates'!M$110)\n+($H803*'fnd base rates'!M$111)\n+($I803*'fnd base rates'!M$112)\n+($J803*'fnd base rates'!M$113)\n+($K803*'fnd base rates'!M$114)\n+($M803*'fnd base rates'!M$116)\n+($N803*'fnd base rates'!M$117)\n+($O803*'fnd base rates'!M$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,13)))","v":0},34705.77537552001,null,488219293,"488","219","293",1,2,34705.77537552001,17353,0,17353,null,null,null,null,null,17353,0,17353,null,null,{"$f":"BC803-BA803","v":0}]
[488,488219336,"SOUTH SHORE",{"$f":"'fnd enro'!D804","v":0},{"$f":"'fnd enro'!E804","v":0},{"$f":"'fnd enro'!F804","v":27},{"$f":"'fnd enro'!G804","v":115},{"$f":"'fnd enro'!H804","v":63},{"$f":"'fnd enro'!I804","v":69},{"$f":"'fnd enro'!J804","v":0},{"$f":"'fnd enro'!K804","v":10.5764},{"$f":"'fnd enro'!L804","v":0},{"$f":"'fnd enro'!M804","v":18},{"$f":"'fnd enro'!N804","v":0},{"$f":"'fnd enro'!O804","v":1},{"$f":"'fnd enro'!P804","v":82},{"$f":"'fnd enro'!R804","v":274},1.06,{"$f":"VALUE('fnd enro'!Q804)","v":8},null,{"$f":"(($D804*'fnd base rates'!C$107)\n+($E804*'fnd base rates'!C$108)\n+($F804*'fnd base rates'!C$109)\n+($G804*'fnd base rates'!C$110)\n+($H804*'fnd base rates'!C$111)\n+($I804*'fnd base rates'!C$112)\n+($J804*'fnd base rates'!C$113)\n+($K804*'fnd base rates'!C$114)\n+($M804*'fnd base rates'!C$116)\n+($N804*'fnd base rates'!C$117)\n+($O804*'fnd base rates'!C$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,3)))\n*$R804","v":164121.19793224003},{"$f":"(($D804*'fnd base rates'!D$107)\n+($E804*'fnd base rates'!D$108)\n+($F804*'fnd base rates'!D$109)\n+($G804*'fnd base rates'!D$110)\n+($H804*'fnd base rates'!D$111)\n+($I804*'fnd base rates'!D$112)\n+($J804*'fnd base rates'!D$113)\n+($K804*'fnd base rates'!D$114)\n+($M804*'fnd base rates'!D$116)\n+($N804*'fnd base rates'!D$117)\n+($O804*'fnd base rates'!D$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,4)))\n*$R804","v":255505.77080000003},{"$f":"(($D804*'fnd base rates'!E$107)\n+($E804*'fnd base rates'!E$108)\n+($F804*'fnd base rates'!E$109)\n+($G804*'fnd base rates'!E$110)\n+($H804*'fnd base rates'!E$111)\n+($I804*'fnd base rates'!E$112)\n+($J804*'fnd base rates'!E$113)\n+($K804*'fnd base rates'!E$114)\n+($M804*'fnd base rates'!E$116)\n+($N804*'fnd base rates'!E$117)\n+($O804*'fnd base rates'!E$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,5)))\n*$R804","v":1489578.8362054403},{"$f":"(($D804*'fnd base rates'!F$107)\n+($E804*'fnd base rates'!F$108)\n+($F804*'fnd base rates'!F$109)\n+($G804*'fnd base rates'!F$110)\n+($H804*'fnd base rates'!F$111)\n+($I804*'fnd base rates'!F$112)\n+($J804*'fnd base rates'!F$113)\n+($K804*'fnd base rates'!F$114)\n+($M804*'fnd base rates'!F$116)\n+($N804*'fnd base rates'!F$117)\n+($O804*'fnd base rates'!F$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,6)))\n*$R804","v":322666.08490128006},{"$f":"(($D804*'fnd base rates'!G$107)\n+($E804*'fnd base rates'!G$108)\n+($F804*'fnd base rates'!G$109)\n+($G804*'fnd base rates'!G$110)\n+($H804*'fnd base rates'!G$111)\n+($I804*'fnd base rates'!G$112)\n+($J804*'fnd base rates'!G$113)\n+($K804*'fnd base rates'!G$114)\n+($M804*'fnd base rates'!G$116)\n+($N804*'fnd base rates'!G$117)\n+($O804*'fnd base rates'!G$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,7)))\n*$R804","v":61935.258624080008},{"$f":"(($D804*'fnd base rates'!H$107)\n+($E804*'fnd base rates'!H$108)\n+($F804*'fnd base rates'!H$109)\n+($G804*'fnd base rates'!H$110)\n+($H804*'fnd base rates'!H$111)\n+($I804*'fnd base rates'!H$112)\n+($J804*'fnd base rates'!H$113)\n+($K804*'fnd base rates'!H$114)\n+($M804*'fnd base rates'!H$116)\n+($N804*'fnd base rates'!H$117)\n+($O804*'fnd base rates'!H$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,8)))","v":168879.56791599997},{"$f":"(($D804*'fnd base rates'!I$107)\n+($E804*'fnd base rates'!I$108)\n+($F804*'fnd base rates'!I$109)\n+($G804*'fnd base rates'!I$110)\n+($H804*'fnd base rates'!I$111)\n+($I804*'fnd base rates'!I$112)\n+($J804*'fnd base rates'!I$113)\n+($K804*'fnd base rates'!I$114)\n+($M804*'fnd base rates'!I$116)\n+($N804*'fnd base rates'!I$117)\n+($O804*'fnd base rates'!I$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,9)))\n*$R804","v":114765.41559999999},{"$f":"(($D804*'fnd base rates'!J$107)\n+($E804*'fnd base rates'!J$108)\n+($F804*'fnd base rates'!J$109)\n+($G804*'fnd base rates'!J$110)\n+($H804*'fnd base rates'!J$111)\n+($I804*'fnd base rates'!J$112)\n+($J804*'fnd base rates'!J$113)\n+($K804*'fnd base rates'!J$114)\n+($M804*'fnd base rates'!J$116)\n+($N804*'fnd base rates'!J$117)\n+($O804*'fnd base rates'!J$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,10)))\n*$R804","v":141636.6594},{"$f":"(($D804*'fnd base rates'!K$107)\n+($E804*'fnd base rates'!K$108)\n+($F804*'fnd base rates'!K$109)\n+($G804*'fnd base rates'!K$110)\n+($H804*'fnd base rates'!K$111)\n+($I804*'fnd base rates'!K$112)\n+($J804*'fnd base rates'!K$113)\n+($K804*'fnd base rates'!K$114)\n+($M804*'fnd base rates'!K$116)\n+($N804*'fnd base rates'!K$117)\n+($O804*'fnd base rates'!K$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,11)))\n*$R804","v":334770.22514719993},{"$f":"(($D804*'fnd base rates'!L$107)\n+($E804*'fnd base rates'!L$108)\n+($F804*'fnd base rates'!L$109)\n+($G804*'fnd base rates'!L$110)\n+($H804*'fnd base rates'!L$111)\n+($I804*'fnd base rates'!L$112)\n+($J804*'fnd base rates'!L$113)\n+($K804*'fnd base rates'!L$114)\n+($M804*'fnd base rates'!L$116)\n+($N804*'fnd base rates'!L$117)\n+($O804*'fnd base rates'!L$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,12)))","v":444683.35032000009},{"$f":"(($D804*'fnd base rates'!M$107)\n+($E804*'fnd base rates'!M$108)\n+($F804*'fnd base rates'!M$109)\n+($G804*'fnd base rates'!M$110)\n+($H804*'fnd base rates'!M$111)\n+($I804*'fnd base rates'!M$112)\n+($J804*'fnd base rates'!M$113)\n+($K804*'fnd base rates'!M$114)\n+($M804*'fnd base rates'!M$116)\n+($N804*'fnd base rates'!M$117)\n+($O804*'fnd base rates'!M$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,13)))","v":0},3498542.3668462401,null,488219336,"488","219","336",1,274,3498542.3668462401,12768,0,12768,null,null,null,null,null,12768,0,12768,null,null,{"$f":"BC804-BA804","v":0}]
[488,488219625,"SOUTH SHORE",{"$f":"'fnd enro'!D805","v":0},{"$f":"'fnd enro'!E805","v":0},{"$f":"'fnd enro'!F805","v":0},{"$f":"'fnd enro'!G805","v":3},{"$f":"'fnd enro'!H805","v":0},{"$f":"'fnd enro'!I805","v":0},{"$f":"'fnd enro'!J805","v":0},{"$f":"'fnd enro'!K805","v":0.1158},{"$f":"'fnd enro'!L805","v":0},{"$f":"'fnd enro'!M805","v":2},{"$f":"'fnd enro'!N805","v":0},{"$f":"'fnd enro'!O805","v":0},{"$f":"'fnd enro'!P805","v":2},{"$f":"'fnd enro'!R805","v":3},1.06,{"$f":"VALUE('fnd enro'!Q805)","v":6},null,{"$f":"(($D805*'fnd base rates'!C$107)\n+($E805*'fnd base rates'!C$108)\n+($F805*'fnd base rates'!C$109)\n+($G805*'fnd base rates'!C$110)\n+($H805*'fnd base rates'!C$111)\n+($I805*'fnd base rates'!C$112)\n+($J805*'fnd base rates'!C$113)\n+($K805*'fnd base rates'!C$114)\n+($M805*'fnd base rates'!C$116)\n+($N805*'fnd base rates'!C$117)\n+($O805*'fnd base rates'!C$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,3)))\n*$R805","v":2058.39708028},{"$f":"(($D805*'fnd base rates'!D$107)\n+($E805*'fnd base rates'!D$108)\n+($F805*'fnd base rates'!D$109)\n+($G805*'fnd base rates'!D$110)\n+($H805*'fnd base rates'!D$111)\n+($I805*'fnd base rates'!D$112)\n+($J805*'fnd base rates'!D$113)\n+($K805*'fnd base rates'!D$114)\n+($M805*'fnd base rates'!D$116)\n+($N805*'fnd base rates'!D$117)\n+($O805*'fnd base rates'!D$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,4)))\n*$R805","v":3461.9812000000006},{"$f":"(($D805*'fnd base rates'!E$107)\n+($E805*'fnd base rates'!E$108)\n+($F805*'fnd base rates'!E$109)\n+($G805*'fnd base rates'!E$110)\n+($H805*'fnd base rates'!E$111)\n+($I805*'fnd base rates'!E$112)\n+($J805*'fnd base rates'!E$113)\n+($K805*'fnd base rates'!E$114)\n+($M805*'fnd base rates'!E$116)\n+($N805*'fnd base rates'!E$117)\n+($O805*'fnd base rates'!E$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,5)))\n*$R805","v":21348.475395680005},{"$f":"(($D805*'fnd base rates'!F$107)\n+($E805*'fnd base rates'!F$108)\n+($F805*'fnd base rates'!F$109)\n+($G805*'fnd base rates'!F$110)\n+($H805*'fnd base rates'!F$111)\n+($I805*'fnd base rates'!F$112)\n+($J805*'fnd base rates'!F$113)\n+($K805*'fnd base rates'!F$114)\n+($M805*'fnd base rates'!F$116)\n+($N805*'fnd base rates'!F$117)\n+($O805*'fnd base rates'!F$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,6)))\n*$R805","v":4342.1619901599997},{"$f":"(($D805*'fnd base rates'!G$107)\n+($E805*'fnd base rates'!G$108)\n+($F805*'fnd base rates'!G$109)\n+($G805*'fnd base rates'!G$110)\n+($H805*'fnd base rates'!G$111)\n+($I805*'fnd base rates'!G$112)\n+($J805*'fnd base rates'!G$113)\n+($K805*'fnd base rates'!G$114)\n+($M805*'fnd base rates'!G$116)\n+($N805*'fnd base rates'!G$117)\n+($O805*'fnd base rates'!G$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,7)))\n*$R805","v":915.41583676000016},{"$f":"(($D805*'fnd base rates'!H$107)\n+($E805*'fnd base rates'!H$108)\n+($F805*'fnd base rates'!H$109)\n+($G805*'fnd base rates'!H$110)\n+($H805*'fnd base rates'!H$111)\n+($I805*'fnd base rates'!H$112)\n+($J805*'fnd base rates'!H$113)\n+($K805*'fnd base rates'!H$114)\n+($M805*'fnd base rates'!H$116)\n+($N805*'fnd base rates'!H$117)\n+($O805*'fnd base rates'!H$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,8)))","v":1867.9568019999999},{"$f":"(($D805*'fnd base rates'!I$107)\n+($E805*'fnd base rates'!I$108)\n+($F805*'fnd base rates'!I$109)\n+($G805*'fnd base rates'!I$110)\n+($H805*'fnd base rates'!I$111)\n+($I805*'fnd base rates'!I$112)\n+($J805*'fnd base rates'!I$113)\n+($K805*'fnd base rates'!I$114)\n+($M805*'fnd base rates'!I$116)\n+($N805*'fnd base rates'!I$117)\n+($O805*'fnd base rates'!I$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,9)))\n*$R805","v":1393.423},{"$f":"(($D805*'fnd base rates'!J$107)\n+($E805*'fnd base rates'!J$108)\n+($F805*'fnd base rates'!J$109)\n+($G805*'fnd base rates'!J$110)\n+($H805*'fnd base rates'!J$111)\n+($I805*'fnd base rates'!J$112)\n+($J805*'fnd base rates'!J$113)\n+($K805*'fnd base rates'!J$114)\n+($M805*'fnd base rates'!J$116)\n+($N805*'fnd base rates'!J$117)\n+($O805*'fnd base rates'!J$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,10)))\n*$R805","v":1880.8216},{"$f":"(($D805*'fnd base rates'!K$107)\n+($E805*'fnd base rates'!K$108)\n+($F805*'fnd base rates'!K$109)\n+($G805*'fnd base rates'!K$110)\n+($H805*'fnd base rates'!K$111)\n+($I805*'fnd base rates'!K$112)\n+($J805*'fnd base rates'!K$113)\n+($K805*'fnd base rates'!K$114)\n+($M805*'fnd base rates'!K$116)\n+($N805*'fnd base rates'!K$117)\n+($O805*'fnd base rates'!K$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,11)))\n*$R805","v":4141.9814183999997},{"$f":"(($D805*'fnd base rates'!L$107)\n+($E805*'fnd base rates'!L$108)\n+($F805*'fnd base rates'!L$109)\n+($G805*'fnd base rates'!L$110)\n+($H805*'fnd base rates'!L$111)\n+($I805*'fnd base rates'!L$112)\n+($J805*'fnd base rates'!L$113)\n+($K805*'fnd base rates'!L$114)\n+($M805*'fnd base rates'!L$116)\n+($N805*'fnd base rates'!L$117)\n+($O805*'fnd base rates'!L$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,12)))","v":5868.6900400000004},{"$f":"(($D805*'fnd base rates'!M$107)\n+($E805*'fnd base rates'!M$108)\n+($F805*'fnd base rates'!M$109)\n+($G805*'fnd base rates'!M$110)\n+($H805*'fnd base rates'!M$111)\n+($I805*'fnd base rates'!M$112)\n+($J805*'fnd base rates'!M$113)\n+($K805*'fnd base rates'!M$114)\n+($M805*'fnd base rates'!M$116)\n+($N805*'fnd base rates'!M$117)\n+($O805*'fnd base rates'!M$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,13)))","v":0},47279.304363280011,null,488219625,"488","219","625",1,3,47279.304363280011,15760,0,15760,null,null,null,null,null,15760,0,15760,null,null,{"$f":"BC805-BA805","v":0}]
[488,488219760,"SOUTH SHORE",{"$f":"'fnd enro'!D806","v":0},{"$f":"'fnd enro'!E806","v":0},{"$f":"'fnd enro'!F806","v":0},{"$f":"'fnd enro'!G806","v":0},{"$f":"'fnd enro'!H806","v":1},{"$f":"'fnd enro'!I806","v":6},{"$f":"'fnd enro'!J806","v":0},{"$f":"'fnd enro'!K806","v":0.2702},{"$f":"'fnd enro'!L806","v":0},{"$f":"'fnd enro'!M806","v":0},{"$f":"'fnd enro'!N806","v":0},{"$f":"'fnd enro'!O806","v":0},{"$f":"'fnd enro'!P806","v":0},{"$f":"'fnd enro'!R806","v":7},1.06,{"$f":"VALUE('fnd enro'!Q806)","v":5},null,{"$f":"(($D806*'fnd base rates'!C$107)\n+($E806*'fnd base rates'!C$108)\n+($F806*'fnd base rates'!C$109)\n+($G806*'fnd base rates'!C$110)\n+($H806*'fnd base rates'!C$111)\n+($I806*'fnd base rates'!C$112)\n+($J806*'fnd base rates'!C$113)\n+($K806*'fnd base rates'!C$114)\n+($M806*'fnd base rates'!C$116)\n+($N806*'fnd base rates'!C$117)\n+($O806*'fnd base rates'!C$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,3)))\n*$R806","v":3980.54318732},{"$f":"(($D806*'fnd base rates'!D$107)\n+($E806*'fnd base rates'!D$108)\n+($F806*'fnd base rates'!D$109)\n+($G806*'fnd base rates'!D$110)\n+($H806*'fnd base rates'!D$111)\n+($I806*'fnd base rates'!D$112)\n+($J806*'fnd base rates'!D$113)\n+($K806*'fnd base rates'!D$114)\n+($M806*'fnd base rates'!D$116)\n+($N806*'fnd base rates'!D$117)\n+($O806*'fnd base rates'!D$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,4)))\n*$R806","v":5676.8936000000003},{"$f":"(($D806*'fnd base rates'!E$107)\n+($E806*'fnd base rates'!E$108)\n+($F806*'fnd base rates'!E$109)\n+($G806*'fnd base rates'!E$110)\n+($H806*'fnd base rates'!E$111)\n+($I806*'fnd base rates'!E$112)\n+($J806*'fnd base rates'!E$113)\n+($K806*'fnd base rates'!E$114)\n+($M806*'fnd base rates'!E$116)\n+($N806*'fnd base rates'!E$117)\n+($O806*'fnd base rates'!E$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,5)))\n*$R806","v":34908.643589920001},{"$f":"(($D806*'fnd base rates'!F$107)\n+($E806*'fnd base rates'!F$108)\n+($F806*'fnd base rates'!F$109)\n+($G806*'fnd base rates'!F$110)\n+($H806*'fnd base rates'!F$111)\n+($I806*'fnd base rates'!F$112)\n+($J806*'fnd base rates'!F$113)\n+($K806*'fnd base rates'!F$114)\n+($M806*'fnd base rates'!F$116)\n+($N806*'fnd base rates'!F$117)\n+($O806*'fnd base rates'!F$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,6)))\n*$R806","v":6695.6965770400011},{"$f":"(($D806*'fnd base rates'!G$107)\n+($E806*'fnd base rates'!G$108)\n+($F806*'fnd base rates'!G$109)\n+($G806*'fnd base rates'!G$110)\n+($H806*'fnd base rates'!G$111)\n+($I806*'fnd base rates'!G$112)\n+($J806*'fnd base rates'!G$113)\n+($K806*'fnd base rates'!G$114)\n+($M806*'fnd base rates'!G$116)\n+($N806*'fnd base rates'!G$117)\n+($O806*'fnd base rates'!G$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,7)))\n*$R806","v":1220.8581524400001},{"$f":"(($D806*'fnd base rates'!H$107)\n+($E806*'fnd base rates'!H$108)\n+($F806*'fnd base rates'!H$109)\n+($G806*'fnd base rates'!H$110)\n+($H806*'fnd base rates'!H$111)\n+($I806*'fnd base rates'!H$112)\n+($J806*'fnd base rates'!H$113)\n+($K806*'fnd base rates'!H$114)\n+($M806*'fnd base rates'!H$116)\n+($N806*'fnd base rates'!H$117)\n+($O806*'fnd base rates'!H$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,8)))","v":5491.9125379999996},{"$f":"(($D806*'fnd base rates'!I$107)\n+($E806*'fnd base rates'!I$108)\n+($F806*'fnd base rates'!I$109)\n+($G806*'fnd base rates'!I$110)\n+($H806*'fnd base rates'!I$111)\n+($I806*'fnd base rates'!I$112)\n+($J806*'fnd base rates'!I$113)\n+($K806*'fnd base rates'!I$114)\n+($M806*'fnd base rates'!I$116)\n+($N806*'fnd base rates'!I$117)\n+($O806*'fnd base rates'!I$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,9)))\n*$R806","v":3093.4297999999999},{"$f":"(($D806*'fnd base rates'!J$107)\n+($E806*'fnd base rates'!J$108)\n+($F806*'fnd base rates'!J$109)\n+($G806*'fnd base rates'!J$110)\n+($H806*'fnd base rates'!J$111)\n+($I806*'fnd base rates'!J$112)\n+($J806*'fnd base rates'!J$113)\n+($K806*'fnd base rates'!J$114)\n+($M806*'fnd base rates'!J$116)\n+($N806*'fnd base rates'!J$117)\n+($O806*'fnd base rates'!J$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,10)))\n*$R806","v":3912.7886000000003},{"$f":"(($D806*'fnd base rates'!K$107)\n+($E806*'fnd base rates'!K$108)\n+($F806*'fnd base rates'!K$109)\n+($G806*'fnd base rates'!K$110)\n+($H806*'fnd base rates'!K$111)\n+($I806*'fnd base rates'!K$112)\n+($J806*'fnd base rates'!K$113)\n+($K806*'fnd base rates'!K$114)\n+($M806*'fnd base rates'!K$116)\n+($N806*'fnd base rates'!K$117)\n+($O806*'fnd base rates'!K$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,11)))\n*$R806","v":8567.4703096000012},{"$f":"(($D806*'fnd base rates'!L$107)\n+($E806*'fnd base rates'!L$108)\n+($F806*'fnd base rates'!L$109)\n+($G806*'fnd base rates'!L$110)\n+($H806*'fnd base rates'!L$111)\n+($I806*'fnd base rates'!L$112)\n+($J806*'fnd base rates'!L$113)\n+($K806*'fnd base rates'!L$114)\n+($M806*'fnd base rates'!L$116)\n+($N806*'fnd base rates'!L$117)\n+($O806*'fnd base rates'!L$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,12)))","v":9727.2367600000016},{"$f":"(($D806*'fnd base rates'!M$107)\n+($E806*'fnd base rates'!M$108)\n+($F806*'fnd base rates'!M$109)\n+($G806*'fnd base rates'!M$110)\n+($H806*'fnd base rates'!M$111)\n+($I806*'fnd base rates'!M$112)\n+($J806*'fnd base rates'!M$113)\n+($K806*'fnd base rates'!M$114)\n+($M806*'fnd base rates'!M$116)\n+($N806*'fnd base rates'!M$117)\n+($O806*'fnd base rates'!M$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,13)))","v":0},83275.47311431999,null,488219760,"488","219","760",1,7,83275.47311431999,11896,0,11896,null,null,null,null,null,11896,0,11896,null,null,{"$f":"BC806-BA806","v":0}]
[488,488219780,"SOUTH SHORE",{"$f":"'fnd enro'!D807","v":0},{"$f":"'fnd enro'!E807","v":0},{"$f":"'fnd enro'!F807","v":3},{"$f":"'fnd enro'!G807","v":29},{"$f":"'fnd enro'!H807","v":5},{"$f":"'fnd enro'!I807","v":11},{"$f":"'fnd enro'!J807","v":0},{"$f":"'fnd enro'!K807","v":1.8528},{"$f":"'fnd enro'!L807","v":0},{"$f":"'fnd enro'!M807","v":3},{"$f":"'fnd enro'!N807","v":0},{"$f":"'fnd enro'!O807","v":0},{"$f":"'fnd enro'!P807","v":17},{"$f":"'fnd enro'!R807","v":48},1.06,{"$f":"VALUE('fnd enro'!Q807)","v":6},null,{"$f":"(($D807*'fnd base rates'!C$107)\n+($E807*'fnd base rates'!C$108)\n+($F807*'fnd base rates'!C$109)\n+($G807*'fnd base rates'!C$110)\n+($H807*'fnd base rates'!C$111)\n+($I807*'fnd base rates'!C$112)\n+($J807*'fnd base rates'!C$113)\n+($K807*'fnd base rates'!C$114)\n+($M807*'fnd base rates'!C$116)\n+($N807*'fnd base rates'!C$117)\n+($O807*'fnd base rates'!C$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,3)))\n*$R807","v":28789.763884479999},{"$f":"(($D807*'fnd base rates'!D$107)\n+($E807*'fnd base rates'!D$108)\n+($F807*'fnd base rates'!D$109)\n+($G807*'fnd base rates'!D$110)\n+($H807*'fnd base rates'!D$111)\n+($I807*'fnd base rates'!D$112)\n+($J807*'fnd base rates'!D$113)\n+($K807*'fnd base rates'!D$114)\n+($M807*'fnd base rates'!D$116)\n+($N807*'fnd base rates'!D$117)\n+($O807*'fnd base rates'!D$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,4)))\n*$R807","v":45047.021400000005},{"$f":"(($D807*'fnd base rates'!E$107)\n+($E807*'fnd base rates'!E$108)\n+($F807*'fnd base rates'!E$109)\n+($G807*'fnd base rates'!E$110)\n+($H807*'fnd base rates'!E$111)\n+($I807*'fnd base rates'!E$112)\n+($J807*'fnd base rates'!E$113)\n+($K807*'fnd base rates'!E$114)\n+($M807*'fnd base rates'!E$116)\n+($N807*'fnd base rates'!E$117)\n+($O807*'fnd base rates'!E$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,5)))\n*$R807","v":265421.77193088003},{"$f":"(($D807*'fnd base rates'!F$107)\n+($E807*'fnd base rates'!F$108)\n+($F807*'fnd base rates'!F$109)\n+($G807*'fnd base rates'!F$110)\n+($H807*'fnd base rates'!F$111)\n+($I807*'fnd base rates'!F$112)\n+($J807*'fnd base rates'!F$113)\n+($K807*'fnd base rates'!F$114)\n+($M807*'fnd base rates'!F$116)\n+($N807*'fnd base rates'!F$117)\n+($O807*'fnd base rates'!F$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,6)))\n*$R807","v":58492.896442560006},{"$f":"(($D807*'fnd base rates'!G$107)\n+($E807*'fnd base rates'!G$108)\n+($F807*'fnd base rates'!G$109)\n+($G807*'fnd base rates'!G$110)\n+($H807*'fnd base rates'!G$111)\n+($I807*'fnd base rates'!G$112)\n+($J807*'fnd base rates'!G$113)\n+($K807*'fnd base rates'!G$114)\n+($M807*'fnd base rates'!G$116)\n+($N807*'fnd base rates'!G$117)\n+($O807*'fnd base rates'!G$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,7)))\n*$R807","v":10914.49938816},{"$f":"(($D807*'fnd base rates'!H$107)\n+($E807*'fnd base rates'!H$108)\n+($F807*'fnd base rates'!H$109)\n+($G807*'fnd base rates'!H$110)\n+($H807*'fnd base rates'!H$111)\n+($I807*'fnd base rates'!H$112)\n+($J807*'fnd base rates'!H$113)\n+($K807*'fnd base rates'!H$114)\n+($M807*'fnd base rates'!H$116)\n+($N807*'fnd base rates'!H$117)\n+($O807*'fnd base rates'!H$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,8)))","v":29236.028832},{"$f":"(($D807*'fnd base rates'!I$107)\n+($E807*'fnd base rates'!I$108)\n+($F807*'fnd base rates'!I$109)\n+($G807*'fnd base rates'!I$110)\n+($H807*'fnd base rates'!I$111)\n+($I807*'fnd base rates'!I$112)\n+($J807*'fnd base rates'!I$113)\n+($K807*'fnd base rates'!I$114)\n+($M807*'fnd base rates'!I$116)\n+($N807*'fnd base rates'!I$117)\n+($O807*'fnd base rates'!I$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,9)))\n*$R807","v":19717.802000000007},{"$f":"(($D807*'fnd base rates'!J$107)\n+($E807*'fnd base rates'!J$108)\n+($F807*'fnd base rates'!J$109)\n+($G807*'fnd base rates'!J$110)\n+($H807*'fnd base rates'!J$111)\n+($I807*'fnd base rates'!J$112)\n+($J807*'fnd base rates'!J$113)\n+($K807*'fnd base rates'!J$114)\n+($M807*'fnd base rates'!J$116)\n+($N807*'fnd base rates'!J$117)\n+($O807*'fnd base rates'!J$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,10)))\n*$R807","v":24508.2176},{"$f":"(($D807*'fnd base rates'!K$107)\n+($E807*'fnd base rates'!K$108)\n+($F807*'fnd base rates'!K$109)\n+($G807*'fnd base rates'!K$110)\n+($H807*'fnd base rates'!K$111)\n+($I807*'fnd base rates'!K$112)\n+($J807*'fnd base rates'!K$113)\n+($K807*'fnd base rates'!K$114)\n+($M807*'fnd base rates'!K$116)\n+($N807*'fnd base rates'!K$117)\n+($O807*'fnd base rates'!K$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,11)))\n*$R807","v":57959.235694399998},{"$f":"(($D807*'fnd base rates'!L$107)\n+($E807*'fnd base rates'!L$108)\n+($F807*'fnd base rates'!L$109)\n+($G807*'fnd base rates'!L$110)\n+($H807*'fnd base rates'!L$111)\n+($I807*'fnd base rates'!L$112)\n+($J807*'fnd base rates'!L$113)\n+($K807*'fnd base rates'!L$114)\n+($M807*'fnd base rates'!L$116)\n+($N807*'fnd base rates'!L$117)\n+($O807*'fnd base rates'!L$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,12)))","v":78012.190640000001},{"$f":"(($D807*'fnd base rates'!M$107)\n+($E807*'fnd base rates'!M$108)\n+($F807*'fnd base rates'!M$109)\n+($G807*'fnd base rates'!M$110)\n+($H807*'fnd base rates'!M$111)\n+($I807*'fnd base rates'!M$112)\n+($J807*'fnd base rates'!M$113)\n+($K807*'fnd base rates'!M$114)\n+($M807*'fnd base rates'!M$116)\n+($N807*'fnd base rates'!M$117)\n+($O807*'fnd base rates'!M$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,13)))","v":0},618099.42781248013,null,488219780,"488","219","780",1,48,618099.42781248013,12877,0,12877,null,null,null,null,null,12877,0,12877,null,null,{"$f":"BC807-BA807","v":0}]
[489,489020020,"STURGIS",{"$f":"'fnd enro'!D808","v":0},{"$f":"'fnd enro'!E808","v":0},{"$f":"'fnd enro'!F808","v":0},{"$f":"'fnd enro'!G808","v":0},{"$f":"'fnd enro'!H808","v":0},{"$f":"'fnd enro'!I808","v":229},{"$f":"'fnd enro'!J808","v":0},{"$f":"'fnd enro'!K808","v":8.8393999999999995},{"$f":"'fnd enro'!L808","v":0},{"$f":"'fnd enro'!M808","v":0},{"$f":"'fnd enro'!N808","v":0},{"$f":"'fnd enro'!O808","v":7},{"$f":"'fnd enro'!P808","v":86},{"$f":"'fnd enro'!R808","v":229},1,{"$f":"VALUE('fnd enro'!Q808)","v":10},null,{"$f":"(($D808*'fnd base rates'!C$107)\n+($E808*'fnd base rates'!C$108)\n+($F808*'fnd base rates'!C$109)\n+($G808*'fnd base rates'!C$110)\n+($H808*'fnd base rates'!C$111)\n+($I808*'fnd base rates'!C$112)\n+($J808*'fnd base rates'!C$113)\n+($K808*'fnd base rates'!C$114)\n+($M808*'fnd base rates'!C$116)\n+($N808*'fnd base rates'!C$117)\n+($O808*'fnd base rates'!C$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,3)))\n*$R808","v":130367.718234},{"$f":"(($D808*'fnd base rates'!D$107)\n+($E808*'fnd base rates'!D$108)\n+($F808*'fnd base rates'!D$109)\n+($G808*'fnd base rates'!D$110)\n+($H808*'fnd base rates'!D$111)\n+($I808*'fnd base rates'!D$112)\n+($J808*'fnd base rates'!D$113)\n+($K808*'fnd base rates'!D$114)\n+($M808*'fnd base rates'!D$116)\n+($N808*'fnd base rates'!D$117)\n+($O808*'fnd base rates'!D$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,4)))\n*$R808","v":208742.5},{"$f":"(($D808*'fnd base rates'!E$107)\n+($E808*'fnd base rates'!E$108)\n+($F808*'fnd base rates'!E$109)\n+($G808*'fnd base rates'!E$110)\n+($H808*'fnd base rates'!E$111)\n+($I808*'fnd base rates'!E$112)\n+($J808*'fnd base rates'!E$113)\n+($K808*'fnd base rates'!E$114)\n+($M808*'fnd base rates'!E$116)\n+($N808*'fnd base rates'!E$117)\n+($O808*'fnd base rates'!E$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,5)))\n*$R808","v":1448922.2461039999},{"$f":"(($D808*'fnd base rates'!F$107)\n+($E808*'fnd base rates'!F$108)\n+($F808*'fnd base rates'!F$109)\n+($G808*'fnd base rates'!F$110)\n+($H808*'fnd base rates'!F$111)\n+($I808*'fnd base rates'!F$112)\n+($J808*'fnd base rates'!F$113)\n+($K808*'fnd base rates'!F$114)\n+($M808*'fnd base rates'!F$116)\n+($N808*'fnd base rates'!F$117)\n+($O808*'fnd base rates'!F$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,6)))\n*$R808","v":204317.36834800002},{"$f":"(($D808*'fnd base rates'!G$107)\n+($E808*'fnd base rates'!G$108)\n+($F808*'fnd base rates'!G$109)\n+($G808*'fnd base rates'!G$110)\n+($H808*'fnd base rates'!G$111)\n+($I808*'fnd base rates'!G$112)\n+($J808*'fnd base rates'!G$113)\n+($K808*'fnd base rates'!G$114)\n+($M808*'fnd base rates'!G$116)\n+($N808*'fnd base rates'!G$117)\n+($O808*'fnd base rates'!G$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,7)))\n*$R808","v":53183.291577999997},{"$f":"(($D808*'fnd base rates'!H$107)\n+($E808*'fnd base rates'!H$108)\n+($F808*'fnd base rates'!H$109)\n+($G808*'fnd base rates'!H$110)\n+($H808*'fnd base rates'!H$111)\n+($I808*'fnd base rates'!H$112)\n+($J808*'fnd base rates'!H$113)\n+($K808*'fnd base rates'!H$114)\n+($M808*'fnd base rates'!H$116)\n+($N808*'fnd base rates'!H$117)\n+($O808*'fnd base rates'!H$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,8)))","v":192847.79588600001},{"$f":"(($D808*'fnd base rates'!I$107)\n+($E808*'fnd base rates'!I$108)\n+($F808*'fnd base rates'!I$109)\n+($G808*'fnd base rates'!I$110)\n+($H808*'fnd base rates'!I$111)\n+($I808*'fnd base rates'!I$112)\n+($J808*'fnd base rates'!I$113)\n+($K808*'fnd base rates'!I$114)\n+($M808*'fnd base rates'!I$116)\n+($N808*'fnd base rates'!I$117)\n+($O808*'fnd base rates'!I$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,9)))\n*$R808","v":110838.53},{"$f":"(($D808*'fnd base rates'!J$107)\n+($E808*'fnd base rates'!J$108)\n+($F808*'fnd base rates'!J$109)\n+($G808*'fnd base rates'!J$110)\n+($H808*'fnd base rates'!J$111)\n+($I808*'fnd base rates'!J$112)\n+($J808*'fnd base rates'!J$113)\n+($K808*'fnd base rates'!J$114)\n+($M808*'fnd base rates'!J$116)\n+($N808*'fnd base rates'!J$117)\n+($O808*'fnd base rates'!J$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,10)))\n*$R808","v":197945.65999999997},{"$f":"(($D808*'fnd base rates'!K$107)\n+($E808*'fnd base rates'!K$108)\n+($F808*'fnd base rates'!K$109)\n+($G808*'fnd base rates'!K$110)\n+($H808*'fnd base rates'!K$111)\n+($I808*'fnd base rates'!K$112)\n+($J808*'fnd base rates'!K$113)\n+($K808*'fnd base rates'!K$114)\n+($M808*'fnd base rates'!K$116)\n+($N808*'fnd base rates'!K$117)\n+($O808*'fnd base rates'!K$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,11)))\n*$R808","v":265455.73252000002},{"$f":"(($D808*'fnd base rates'!L$107)\n+($E808*'fnd base rates'!L$108)\n+($F808*'fnd base rates'!L$109)\n+($G808*'fnd base rates'!L$110)\n+($H808*'fnd base rates'!L$111)\n+($I808*'fnd base rates'!L$112)\n+($J808*'fnd base rates'!L$113)\n+($K808*'fnd base rates'!L$114)\n+($M808*'fnd base rates'!L$116)\n+($N808*'fnd base rates'!L$117)\n+($O808*'fnd base rates'!L$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,12)))","v":366480.12972000003},{"$f":"(($D808*'fnd base rates'!M$107)\n+($E808*'fnd base rates'!M$108)\n+($F808*'fnd base rates'!M$109)\n+($G808*'fnd base rates'!M$110)\n+($H808*'fnd base rates'!M$111)\n+($I808*'fnd base rates'!M$112)\n+($J808*'fnd base rates'!M$113)\n+($K808*'fnd base rates'!M$114)\n+($M808*'fnd base rates'!M$116)\n+($N808*'fnd base rates'!M$117)\n+($O808*'fnd base rates'!M$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,13)))","v":0},3179100.9723900002,null,489020020,"489","020","020",1,229,3179100.9723900002,13883,0,13883,null,null,null,null,null,13883,0,13883,null,null,{"$f":"BC808-BA808","v":0}]
[489,489020036,"STURGIS",{"$f":"'fnd enro'!D809","v":0},{"$f":"'fnd enro'!E809","v":0},{"$f":"'fnd enro'!F809","v":0},{"$f":"'fnd enro'!G809","v":0},{"$f":"'fnd enro'!H809","v":0},{"$f":"'fnd enro'!I809","v":97},{"$f":"'fnd enro'!J809","v":0},{"$f":"'fnd enro'!K809","v":3.7442000000000002},{"$f":"'fnd enro'!L809","v":0},{"$f":"'fnd enro'!M809","v":0},{"$f":"'fnd enro'!N809","v":0},{"$f":"'fnd enro'!O809","v":0},{"$f":"'fnd enro'!P809","v":20},{"$f":"'fnd enro'!R809","v":97},1,{"$f":"VALUE('fnd enro'!Q809)","v":7},null,{"$f":"(($D809*'fnd base rates'!C$107)\n+($E809*'fnd base rates'!C$108)\n+($F809*'fnd base rates'!C$109)\n+($G809*'fnd base rates'!C$110)\n+($H809*'fnd base rates'!C$111)\n+($I809*'fnd base rates'!C$112)\n+($J809*'fnd base rates'!C$113)\n+($K809*'fnd base rates'!C$114)\n+($M809*'fnd base rates'!C$116)\n+($N809*'fnd base rates'!C$117)\n+($O809*'fnd base rates'!C$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,3)))\n*$R809","v":53409.550562000004},{"$f":"(($D809*'fnd base rates'!D$107)\n+($E809*'fnd base rates'!D$108)\n+($F809*'fnd base rates'!D$109)\n+($G809*'fnd base rates'!D$110)\n+($H809*'fnd base rates'!D$111)\n+($I809*'fnd base rates'!D$112)\n+($J809*'fnd base rates'!D$113)\n+($K809*'fnd base rates'!D$114)\n+($M809*'fnd base rates'!D$116)\n+($N809*'fnd base rates'!D$117)\n+($O809*'fnd base rates'!D$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,4)))\n*$R809","v":80717.16},{"$f":"(($D809*'fnd base rates'!E$107)\n+($E809*'fnd base rates'!E$108)\n+($F809*'fnd base rates'!E$109)\n+($G809*'fnd base rates'!E$110)\n+($H809*'fnd base rates'!E$111)\n+($I809*'fnd base rates'!E$112)\n+($J809*'fnd base rates'!E$113)\n+($K809*'fnd base rates'!E$114)\n+($M809*'fnd base rates'!E$116)\n+($N809*'fnd base rates'!E$117)\n+($O809*'fnd base rates'!E$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,5)))\n*$R809","v":539980.03647199995},{"$f":"(($D809*'fnd base rates'!F$107)\n+($E809*'fnd base rates'!F$108)\n+($F809*'fnd base rates'!F$109)\n+($G809*'fnd base rates'!F$110)\n+($H809*'fnd base rates'!F$111)\n+($I809*'fnd base rates'!F$112)\n+($J809*'fnd base rates'!F$113)\n+($K809*'fnd base rates'!F$114)\n+($M809*'fnd base rates'!F$116)\n+($N809*'fnd base rates'!F$117)\n+($O809*'fnd base rates'!F$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,6)))\n*$R809","v":86027.981964000006},{"$f":"(($D809*'fnd base rates'!G$107)\n+($E809*'fnd base rates'!G$108)\n+($F809*'fnd base rates'!G$109)\n+($G809*'fnd base rates'!G$110)\n+($H809*'fnd base rates'!G$111)\n+($I809*'fnd base rates'!G$112)\n+($J809*'fnd base rates'!G$113)\n+($K809*'fnd base rates'!G$114)\n+($M809*'fnd base rates'!G$116)\n+($N809*'fnd base rates'!G$117)\n+($O809*'fnd base rates'!G$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,7)))\n*$R809","v":18977.078353999997},{"$f":"(($D809*'fnd base rates'!H$107)\n+($E809*'fnd base rates'!H$108)\n+($F809*'fnd base rates'!H$109)\n+($G809*'fnd base rates'!H$110)\n+($H809*'fnd base rates'!H$111)\n+($I809*'fnd base rates'!H$112)\n+($J809*'fnd base rates'!H$113)\n+($K809*'fnd base rates'!H$114)\n+($M809*'fnd base rates'!H$116)\n+($N809*'fnd base rates'!H$117)\n+($O809*'fnd base rates'!H$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,8)))","v":80795.856597999998},{"$f":"(($D809*'fnd base rates'!I$107)\n+($E809*'fnd base rates'!I$108)\n+($F809*'fnd base rates'!I$109)\n+($G809*'fnd base rates'!I$110)\n+($H809*'fnd base rates'!I$111)\n+($I809*'fnd base rates'!I$112)\n+($J809*'fnd base rates'!I$113)\n+($K809*'fnd base rates'!I$114)\n+($M809*'fnd base rates'!I$116)\n+($N809*'fnd base rates'!I$117)\n+($O809*'fnd base rates'!I$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,9)))\n*$R809","v":43887.38},{"$f":"(($D809*'fnd base rates'!J$107)\n+($E809*'fnd base rates'!J$108)\n+($F809*'fnd base rates'!J$109)\n+($G809*'fnd base rates'!J$110)\n+($H809*'fnd base rates'!J$111)\n+($I809*'fnd base rates'!J$112)\n+($J809*'fnd base rates'!J$113)\n+($K809*'fnd base rates'!J$114)\n+($M809*'fnd base rates'!J$116)\n+($N809*'fnd base rates'!J$117)\n+($O809*'fnd base rates'!J$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,10)))\n*$R809","v":69014.350000000006},{"$f":"(($D809*'fnd base rates'!K$107)\n+($E809*'fnd base rates'!K$108)\n+($F809*'fnd base rates'!K$109)\n+($G809*'fnd base rates'!K$110)\n+($H809*'fnd base rates'!K$111)\n+($I809*'fnd base rates'!K$112)\n+($J809*'fnd base rates'!K$113)\n+($K809*'fnd base rates'!K$114)\n+($M809*'fnd base rates'!K$116)\n+($N809*'fnd base rates'!K$117)\n+($O809*'fnd base rates'!K$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,11)))\n*$R809","v":111555.80836},{"$f":"(($D809*'fnd base rates'!L$107)\n+($E809*'fnd base rates'!L$108)\n+($F809*'fnd base rates'!L$109)\n+($G809*'fnd base rates'!L$110)\n+($H809*'fnd base rates'!L$111)\n+($I809*'fnd base rates'!L$112)\n+($J809*'fnd base rates'!L$113)\n+($K809*'fnd base rates'!L$114)\n+($M809*'fnd base rates'!L$116)\n+($N809*'fnd base rates'!L$117)\n+($O809*'fnd base rates'!L$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,12)))","v":143076.28796000002},{"$f":"(($D809*'fnd base rates'!M$107)\n+($E809*'fnd base rates'!M$108)\n+($F809*'fnd base rates'!M$109)\n+($G809*'fnd base rates'!M$110)\n+($H809*'fnd base rates'!M$111)\n+($I809*'fnd base rates'!M$112)\n+($J809*'fnd base rates'!M$113)\n+($K809*'fnd base rates'!M$114)\n+($M809*'fnd base rates'!M$116)\n+($N809*'fnd base rates'!M$117)\n+($O809*'fnd base rates'!M$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,13)))","v":0},1227441.4902700002,null,489020036,"489","020","036",1,97,1227441.4902700002,12654,0,12654,null,null,null,null,null,12654,0,12654,null,null,{"$f":"BC809-BA809","v":0}]
[489,489020052,"STURGIS",{"$f":"'fnd enro'!D810","v":0},{"$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":4},{"$f":"'fnd enro'!J810","v":0},{"$f":"'fnd enro'!K810","v":0.15440000000000001},{"$f":"'fnd enro'!L810","v":0},{"$f":"'fnd enro'!M810","v":0},{"$f":"'fnd enro'!N810","v":0},{"$f":"'fnd enro'!O810","v":0},{"$f":"'fnd enro'!P810","v":2},{"$f":"'fnd enro'!R810","v":4},1,{"$f":"VALUE('fnd enro'!Q810)","v":7},null,{"$f":"(($D810*'fnd base rates'!C$107)\n+($E810*'fnd base rates'!C$108)\n+($F810*'fnd base rates'!C$109)\n+($G810*'fnd base rates'!C$110)\n+($H810*'fnd base rates'!C$111)\n+($I810*'fnd base rates'!C$112)\n+($J810*'fnd base rates'!C$113)\n+($K810*'fnd base rates'!C$114)\n+($M810*'fnd base rates'!C$116)\n+($N810*'fnd base rates'!C$117)\n+($O810*'fnd base rates'!C$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,3)))\n*$R810","v":2283.1253840000004},{"$f":"(($D810*'fnd base rates'!D$107)\n+($E810*'fnd base rates'!D$108)\n+($F810*'fnd base rates'!D$109)\n+($G810*'fnd base rates'!D$110)\n+($H810*'fnd base rates'!D$111)\n+($I810*'fnd base rates'!D$112)\n+($J810*'fnd base rates'!D$113)\n+($K810*'fnd base rates'!D$114)\n+($M810*'fnd base rates'!D$116)\n+($N810*'fnd base rates'!D$117)\n+($O810*'fnd base rates'!D$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,4)))\n*$R810","v":3710.76},{"$f":"(($D810*'fnd base rates'!E$107)\n+($E810*'fnd base rates'!E$108)\n+($F810*'fnd base rates'!E$109)\n+($G810*'fnd base rates'!E$110)\n+($H810*'fnd base rates'!E$111)\n+($I810*'fnd base rates'!E$112)\n+($J810*'fnd base rates'!E$113)\n+($K810*'fnd base rates'!E$114)\n+($M810*'fnd base rates'!E$116)\n+($N810*'fnd base rates'!E$117)\n+($O810*'fnd base rates'!E$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,5)))\n*$R810","v":25998.461503999999},{"$f":"(($D810*'fnd base rates'!F$107)\n+($E810*'fnd base rates'!F$108)\n+($F810*'fnd base rates'!F$109)\n+($G810*'fnd base rates'!F$110)\n+($H810*'fnd base rates'!F$111)\n+($I810*'fnd base rates'!F$112)\n+($J810*'fnd base rates'!F$113)\n+($K810*'fnd base rates'!F$114)\n+($M810*'fnd base rates'!F$116)\n+($N810*'fnd base rates'!F$117)\n+($O810*'fnd base rates'!F$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,6)))\n*$R810","v":3547.5456480000003},{"$f":"(($D810*'fnd base rates'!G$107)\n+($E810*'fnd base rates'!G$108)\n+($F810*'fnd base rates'!G$109)\n+($G810*'fnd base rates'!G$110)\n+($H810*'fnd base rates'!G$111)\n+($I810*'fnd base rates'!G$112)\n+($J810*'fnd base rates'!G$113)\n+($K810*'fnd base rates'!G$114)\n+($M810*'fnd base rates'!G$116)\n+($N810*'fnd base rates'!G$117)\n+($O810*'fnd base rates'!G$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,7)))\n*$R810","v":963.573128},{"$f":"(($D810*'fnd base rates'!H$107)\n+($E810*'fnd base rates'!H$108)\n+($F810*'fnd base rates'!H$109)\n+($G810*'fnd base rates'!H$110)\n+($H810*'fnd base rates'!H$111)\n+($I810*'fnd base rates'!H$112)\n+($J810*'fnd base rates'!H$113)\n+($K810*'fnd base rates'!H$114)\n+($M810*'fnd base rates'!H$116)\n+($N810*'fnd base rates'!H$117)\n+($O810*'fnd base rates'!H$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,8)))","v":3359.5357359999998},{"$f":"(($D810*'fnd base rates'!I$107)\n+($E810*'fnd base rates'!I$108)\n+($F810*'fnd base rates'!I$109)\n+($G810*'fnd base rates'!I$110)\n+($H810*'fnd base rates'!I$111)\n+($I810*'fnd base rates'!I$112)\n+($J810*'fnd base rates'!I$113)\n+($K810*'fnd base rates'!I$114)\n+($M810*'fnd base rates'!I$116)\n+($N810*'fnd base rates'!I$117)\n+($O810*'fnd base rates'!I$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,9)))\n*$R810","v":1960.88},{"$f":"(($D810*'fnd base rates'!J$107)\n+($E810*'fnd base rates'!J$108)\n+($F810*'fnd base rates'!J$109)\n+($G810*'fnd base rates'!J$110)\n+($H810*'fnd base rates'!J$111)\n+($I810*'fnd base rates'!J$112)\n+($J810*'fnd base rates'!J$113)\n+($K810*'fnd base rates'!J$114)\n+($M810*'fnd base rates'!J$116)\n+($N810*'fnd base rates'!J$117)\n+($O810*'fnd base rates'!J$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,10)))\n*$R810","v":3631.06},{"$f":"(($D810*'fnd base rates'!K$107)\n+($E810*'fnd base rates'!K$108)\n+($F810*'fnd base rates'!K$109)\n+($G810*'fnd base rates'!K$110)\n+($H810*'fnd base rates'!K$111)\n+($I810*'fnd base rates'!K$112)\n+($J810*'fnd base rates'!K$113)\n+($K810*'fnd base rates'!K$114)\n+($M810*'fnd base rates'!K$116)\n+($N810*'fnd base rates'!K$117)\n+($O810*'fnd base rates'!K$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,11)))\n*$R810","v":4600.2395200000001},{"$f":"(($D810*'fnd base rates'!L$107)\n+($E810*'fnd base rates'!L$108)\n+($F810*'fnd base rates'!L$109)\n+($G810*'fnd base rates'!L$110)\n+($H810*'fnd base rates'!L$111)\n+($I810*'fnd base rates'!L$112)\n+($J810*'fnd base rates'!L$113)\n+($K810*'fnd base rates'!L$114)\n+($M810*'fnd base rates'!L$116)\n+($N810*'fnd base rates'!L$117)\n+($O810*'fnd base rates'!L$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,12)))","v":6503.6067199999998},{"$f":"(($D810*'fnd base rates'!M$107)\n+($E810*'fnd base rates'!M$108)\n+($F810*'fnd base rates'!M$109)\n+($G810*'fnd base rates'!M$110)\n+($H810*'fnd base rates'!M$111)\n+($I810*'fnd base rates'!M$112)\n+($J810*'fnd base rates'!M$113)\n+($K810*'fnd base rates'!M$114)\n+($M810*'fnd base rates'!M$116)\n+($N810*'fnd base rates'!M$117)\n+($O810*'fnd base rates'!M$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,13)))","v":0},56558.787639999995,null,489020052,"489","020","052",1,4,56558.787639999995,14140,0,14140,null,null,null,null,null,14140,0,14140,null,null,{"$f":"BC810-BA810","v":0}]
[489,489020096,"STURGIS",{"$f":"'fnd enro'!D811","v":0},{"$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":111},{"$f":"'fnd enro'!J811","v":0},{"$f":"'fnd enro'!K811","v":4.2846000000000002},{"$f":"'fnd enro'!L811","v":0},{"$f":"'fnd enro'!M811","v":0},{"$f":"'fnd enro'!N811","v":0},{"$f":"'fnd enro'!O811","v":2},{"$f":"'fnd enro'!P811","v":33},{"$f":"'fnd enro'!R811","v":111},1,{"$f":"VALUE('fnd enro'!Q811)","v":8},null,{"$f":"(($D811*'fnd base rates'!C$107)\n+($E811*'fnd base rates'!C$108)\n+($F811*'fnd base rates'!C$109)\n+($G811*'fnd base rates'!C$110)\n+($H811*'fnd base rates'!C$111)\n+($I811*'fnd base rates'!C$112)\n+($J811*'fnd base rates'!C$113)\n+($K811*'fnd base rates'!C$114)\n+($M811*'fnd base rates'!C$116)\n+($N811*'fnd base rates'!C$117)\n+($O811*'fnd base rates'!C$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,3)))\n*$R811","v":62129.069406000002},{"$f":"(($D811*'fnd base rates'!D$107)\n+($E811*'fnd base rates'!D$108)\n+($F811*'fnd base rates'!D$109)\n+($G811*'fnd base rates'!D$110)\n+($H811*'fnd base rates'!D$111)\n+($I811*'fnd base rates'!D$112)\n+($J811*'fnd base rates'!D$113)\n+($K811*'fnd base rates'!D$114)\n+($M811*'fnd base rates'!D$116)\n+($N811*'fnd base rates'!D$117)\n+($O811*'fnd base rates'!D$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,4)))\n*$R811","v":96561.2},{"$f":"(($D811*'fnd base rates'!E$107)\n+($E811*'fnd base rates'!E$108)\n+($F811*'fnd base rates'!E$109)\n+($G811*'fnd base rates'!E$110)\n+($H811*'fnd base rates'!E$111)\n+($I811*'fnd base rates'!E$112)\n+($J811*'fnd base rates'!E$113)\n+($K811*'fnd base rates'!E$114)\n+($M811*'fnd base rates'!E$116)\n+($N811*'fnd base rates'!E$117)\n+($O811*'fnd base rates'!E$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,5)))\n*$R811","v":657893.84173599991},{"$f":"(($D811*'fnd base rates'!F$107)\n+($E811*'fnd base rates'!F$108)\n+($F811*'fnd base rates'!F$109)\n+($G811*'fnd base rates'!F$110)\n+($H811*'fnd base rates'!F$111)\n+($I811*'fnd base rates'!F$112)\n+($J811*'fnd base rates'!F$113)\n+($K811*'fnd base rates'!F$114)\n+($M811*'fnd base rates'!F$116)\n+($N811*'fnd base rates'!F$117)\n+($O811*'fnd base rates'!F$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,6)))\n*$R811","v":98793.071731999997},{"$f":"(($D811*'fnd base rates'!G$107)\n+($E811*'fnd base rates'!G$108)\n+($F811*'fnd base rates'!G$109)\n+($G811*'fnd base rates'!G$110)\n+($H811*'fnd base rates'!G$111)\n+($I811*'fnd base rates'!G$112)\n+($J811*'fnd base rates'!G$113)\n+($K811*'fnd base rates'!G$114)\n+($M811*'fnd base rates'!G$116)\n+($N811*'fnd base rates'!G$117)\n+($O811*'fnd base rates'!G$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,7)))\n*$R811","v":23636.974301999995},{"$f":"(($D811*'fnd base rates'!H$107)\n+($E811*'fnd base rates'!H$108)\n+($F811*'fnd base rates'!H$109)\n+($G811*'fnd base rates'!H$110)\n+($H811*'fnd base rates'!H$111)\n+($I811*'fnd base rates'!H$112)\n+($J811*'fnd base rates'!H$113)\n+($K811*'fnd base rates'!H$114)\n+($M811*'fnd base rates'!H$116)\n+($N811*'fnd base rates'!H$117)\n+($O811*'fnd base rates'!H$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,8)))","v":92985.521673999989},{"$f":"(($D811*'fnd base rates'!I$107)\n+($E811*'fnd base rates'!I$108)\n+($F811*'fnd base rates'!I$109)\n+($G811*'fnd base rates'!I$110)\n+($H811*'fnd base rates'!I$111)\n+($I811*'fnd base rates'!I$112)\n+($J811*'fnd base rates'!I$113)\n+($K811*'fnd base rates'!I$114)\n+($M811*'fnd base rates'!I$116)\n+($N811*'fnd base rates'!I$117)\n+($O811*'fnd base rates'!I$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,9)))\n*$R811","v":51891.02},{"$f":"(($D811*'fnd base rates'!J$107)\n+($E811*'fnd base rates'!J$108)\n+($F811*'fnd base rates'!J$109)\n+($G811*'fnd base rates'!J$110)\n+($H811*'fnd base rates'!J$111)\n+($I811*'fnd base rates'!J$112)\n+($J811*'fnd base rates'!J$113)\n+($K811*'fnd base rates'!J$114)\n+($M811*'fnd base rates'!J$116)\n+($N811*'fnd base rates'!J$117)\n+($O811*'fnd base rates'!J$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,10)))\n*$R811","v":86923.19},{"$f":"(($D811*'fnd base rates'!K$107)\n+($E811*'fnd base rates'!K$108)\n+($F811*'fnd base rates'!K$109)\n+($G811*'fnd base rates'!K$110)\n+($H811*'fnd base rates'!K$111)\n+($I811*'fnd base rates'!K$112)\n+($J811*'fnd base rates'!K$113)\n+($K811*'fnd base rates'!K$114)\n+($M811*'fnd base rates'!K$116)\n+($N811*'fnd base rates'!K$117)\n+($O811*'fnd base rates'!K$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,11)))\n*$R811","v":128254.36668000001},{"$f":"(($D811*'fnd base rates'!L$107)\n+($E811*'fnd base rates'!L$108)\n+($F811*'fnd base rates'!L$109)\n+($G811*'fnd base rates'!L$110)\n+($H811*'fnd base rates'!L$111)\n+($I811*'fnd base rates'!L$112)\n+($J811*'fnd base rates'!L$113)\n+($K811*'fnd base rates'!L$114)\n+($M811*'fnd base rates'!L$116)\n+($N811*'fnd base rates'!L$117)\n+($O811*'fnd base rates'!L$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,12)))","v":170346.26148000002},{"$f":"(($D811*'fnd base rates'!M$107)\n+($E811*'fnd base rates'!M$108)\n+($F811*'fnd base rates'!M$109)\n+($G811*'fnd base rates'!M$110)\n+($H811*'fnd base rates'!M$111)\n+($I811*'fnd base rates'!M$112)\n+($J811*'fnd base rates'!M$113)\n+($K811*'fnd base rates'!M$114)\n+($M811*'fnd base rates'!M$116)\n+($N811*'fnd base rates'!M$117)\n+($O811*'fnd base rates'!M$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,13)))","v":0},1469414.5170099998,null,489020096,"489","020","096",1,111,1469414.5170099998,13238,0,13238,null,null,null,null,null,13238,0,13238,null,null,{"$f":"BC811-BA811","v":0}]
[489,489020172,"STURGIS",{"$f":"'fnd enro'!D812","v":0},{"$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":52},{"$f":"'fnd enro'!J812","v":0},{"$f":"'fnd enro'!K812","v":2.0072000000000001},{"$f":"'fnd enro'!L812","v":0},{"$f":"'fnd enro'!M812","v":0},{"$f":"'fnd enro'!N812","v":0},{"$f":"'fnd enro'!O812","v":0},{"$f":"'fnd enro'!P812","v":11},{"$f":"'fnd enro'!R812","v":52},1,{"$f":"VALUE('fnd enro'!Q812)","v":8},null,{"$f":"(($D812*'fnd base rates'!C$107)\n+($E812*'fnd base rates'!C$108)\n+($F812*'fnd base rates'!C$109)\n+($G812*'fnd base rates'!C$110)\n+($H812*'fnd base rates'!C$111)\n+($I812*'fnd base rates'!C$112)\n+($J812*'fnd base rates'!C$113)\n+($K812*'fnd base rates'!C$114)\n+($M812*'fnd base rates'!C$116)\n+($N812*'fnd base rates'!C$117)\n+($O812*'fnd base rates'!C$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,3)))\n*$R812","v":28690.189992000003},{"$f":"(($D812*'fnd base rates'!D$107)\n+($E812*'fnd base rates'!D$108)\n+($F812*'fnd base rates'!D$109)\n+($G812*'fnd base rates'!D$110)\n+($H812*'fnd base rates'!D$111)\n+($I812*'fnd base rates'!D$112)\n+($J812*'fnd base rates'!D$113)\n+($K812*'fnd base rates'!D$114)\n+($M812*'fnd base rates'!D$116)\n+($N812*'fnd base rates'!D$117)\n+($O812*'fnd base rates'!D$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,4)))\n*$R812","v":43547.040000000001},{"$f":"(($D812*'fnd base rates'!E$107)\n+($E812*'fnd base rates'!E$108)\n+($F812*'fnd base rates'!E$109)\n+($G812*'fnd base rates'!E$110)\n+($H812*'fnd base rates'!E$111)\n+($I812*'fnd base rates'!E$112)\n+($J812*'fnd base rates'!E$113)\n+($K812*'fnd base rates'!E$114)\n+($M812*'fnd base rates'!E$116)\n+($N812*'fnd base rates'!E$117)\n+($O812*'fnd base rates'!E$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,5)))\n*$R812","v":292167.37955199997},{"$f":"(($D812*'fnd base rates'!F$107)\n+($E812*'fnd base rates'!F$108)\n+($F812*'fnd base rates'!F$109)\n+($G812*'fnd base rates'!F$110)\n+($H812*'fnd base rates'!F$111)\n+($I812*'fnd base rates'!F$112)\n+($J812*'fnd base rates'!F$113)\n+($K812*'fnd base rates'!F$114)\n+($M812*'fnd base rates'!F$116)\n+($N812*'fnd base rates'!F$117)\n+($O812*'fnd base rates'!F$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,6)))\n*$R812","v":46118.093424000006},{"$f":"(($D812*'fnd base rates'!G$107)\n+($E812*'fnd base rates'!G$108)\n+($F812*'fnd base rates'!G$109)\n+($G812*'fnd base rates'!G$110)\n+($H812*'fnd base rates'!G$111)\n+($I812*'fnd base rates'!G$112)\n+($J812*'fnd base rates'!G$113)\n+($K812*'fnd base rates'!G$114)\n+($M812*'fnd base rates'!G$116)\n+($N812*'fnd base rates'!G$117)\n+($O812*'fnd base rates'!G$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,7)))\n*$R812","v":10304.040664},{"$f":"(($D812*'fnd base rates'!H$107)\n+($E812*'fnd base rates'!H$108)\n+($F812*'fnd base rates'!H$109)\n+($G812*'fnd base rates'!H$110)\n+($H812*'fnd base rates'!H$111)\n+($I812*'fnd base rates'!H$112)\n+($J812*'fnd base rates'!H$113)\n+($K812*'fnd base rates'!H$114)\n+($M812*'fnd base rates'!H$116)\n+($N812*'fnd base rates'!H$117)\n+($O812*'fnd base rates'!H$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,8)))","v":43333.344567999993},{"$f":"(($D812*'fnd base rates'!I$107)\n+($E812*'fnd base rates'!I$108)\n+($F812*'fnd base rates'!I$109)\n+($G812*'fnd base rates'!I$110)\n+($H812*'fnd base rates'!I$111)\n+($I812*'fnd base rates'!I$112)\n+($J812*'fnd base rates'!I$113)\n+($K812*'fnd base rates'!I$114)\n+($M812*'fnd base rates'!I$116)\n+($N812*'fnd base rates'!I$117)\n+($O812*'fnd base rates'!I$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,9)))\n*$R812","v":23636.300000000003},{"$f":"(($D812*'fnd base rates'!J$107)\n+($E812*'fnd base rates'!J$108)\n+($F812*'fnd base rates'!J$109)\n+($G812*'fnd base rates'!J$110)\n+($H812*'fnd base rates'!J$111)\n+($I812*'fnd base rates'!J$112)\n+($J812*'fnd base rates'!J$113)\n+($K812*'fnd base rates'!J$114)\n+($M812*'fnd base rates'!J$116)\n+($N812*'fnd base rates'!J$117)\n+($O812*'fnd base rates'!J$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,10)))\n*$R812","v":37564.04},{"$f":"(($D812*'fnd base rates'!K$107)\n+($E812*'fnd base rates'!K$108)\n+($F812*'fnd base rates'!K$109)\n+($G812*'fnd base rates'!K$110)\n+($H812*'fnd base rates'!K$111)\n+($I812*'fnd base rates'!K$112)\n+($J812*'fnd base rates'!K$113)\n+($K812*'fnd base rates'!K$114)\n+($M812*'fnd base rates'!K$116)\n+($N812*'fnd base rates'!K$117)\n+($O812*'fnd base rates'!K$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,11)))\n*$R812","v":59803.11376},{"$f":"(($D812*'fnd base rates'!L$107)\n+($E812*'fnd base rates'!L$108)\n+($F812*'fnd base rates'!L$109)\n+($G812*'fnd base rates'!L$110)\n+($H812*'fnd base rates'!L$111)\n+($I812*'fnd base rates'!L$112)\n+($J812*'fnd base rates'!L$113)\n+($K812*'fnd base rates'!L$114)\n+($M812*'fnd base rates'!L$116)\n+($N812*'fnd base rates'!L$117)\n+($O812*'fnd base rates'!L$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,12)))","v":77136.34736},{"$f":"(($D812*'fnd base rates'!M$107)\n+($E812*'fnd base rates'!M$108)\n+($F812*'fnd base rates'!M$109)\n+($G812*'fnd base rates'!M$110)\n+($H812*'fnd base rates'!M$111)\n+($I812*'fnd base rates'!M$112)\n+($J812*'fnd base rates'!M$113)\n+($K812*'fnd base rates'!M$114)\n+($M812*'fnd base rates'!M$116)\n+($N812*'fnd base rates'!M$117)\n+($O812*'fnd base rates'!M$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,13)))","v":0},662299.88932000007,null,489020172,"489","020","172",1,52,662299.88932000007,12737,0,12737,null,null,null,null,null,12737,0,12737,null,null,{"$f":"BC812-BA812","v":0}]
[489,489020197,"STURGIS",{"$f":"'fnd enro'!D813","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L813","v":0},{"$f":"'fnd enro'!M813","v":0},{"$f":"'fnd enro'!N813","v":0},{"$f":"'fnd enro'!O813","v":0},{"$f":"'fnd enro'!P813","v":0},{"$f":"'fnd enro'!R813","v":1},1,{"$f":"VALUE('fnd enro'!Q813)","v":8},null,{"$f":"(($D813*'fnd base rates'!C$107)\n+($E813*'fnd base rates'!C$108)\n+($F813*'fnd base rates'!C$109)\n+($G813*'fnd base rates'!C$110)\n+($H813*'fnd base rates'!C$111)\n+($I813*'fnd base rates'!C$112)\n+($J813*'fnd base rates'!C$113)\n+($K813*'fnd base rates'!C$114)\n+($M813*'fnd base rates'!C$116)\n+($N813*'fnd base rates'!C$117)\n+($O813*'fnd base rates'!C$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,3)))\n*$R813","v":536.46134600000005},{"$f":"(($D813*'fnd base rates'!D$107)\n+($E813*'fnd base rates'!D$108)\n+($F813*'fnd base rates'!D$109)\n+($G813*'fnd base rates'!D$110)\n+($H813*'fnd base rates'!D$111)\n+($I813*'fnd base rates'!D$112)\n+($J813*'fnd base rates'!D$113)\n+($K813*'fnd base rates'!D$114)\n+($M813*'fnd base rates'!D$116)\n+($N813*'fnd base rates'!D$117)\n+($O813*'fnd base rates'!D$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,4)))\n*$R813","v":765.08},{"$f":"(($D813*'fnd base rates'!E$107)\n+($E813*'fnd base rates'!E$108)\n+($F813*'fnd base rates'!E$109)\n+($G813*'fnd base rates'!E$110)\n+($H813*'fnd base rates'!E$111)\n+($I813*'fnd base rates'!E$112)\n+($J813*'fnd base rates'!E$113)\n+($K813*'fnd base rates'!E$114)\n+($M813*'fnd base rates'!E$116)\n+($N813*'fnd base rates'!E$117)\n+($O813*'fnd base rates'!E$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,5)))\n*$R813","v":4912.2003759999998},{"$f":"(($D813*'fnd base rates'!F$107)\n+($E813*'fnd base rates'!F$108)\n+($F813*'fnd base rates'!F$109)\n+($G813*'fnd base rates'!F$110)\n+($H813*'fnd base rates'!F$111)\n+($I813*'fnd base rates'!F$112)\n+($J813*'fnd base rates'!F$113)\n+($K813*'fnd base rates'!F$114)\n+($M813*'fnd base rates'!F$116)\n+($N813*'fnd base rates'!F$117)\n+($O813*'fnd base rates'!F$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,6)))\n*$R813","v":886.88641200000006},{"$f":"(($D813*'fnd base rates'!G$107)\n+($E813*'fnd base rates'!G$108)\n+($F813*'fnd base rates'!G$109)\n+($G813*'fnd base rates'!G$110)\n+($H813*'fnd base rates'!G$111)\n+($I813*'fnd base rates'!G$112)\n+($J813*'fnd base rates'!G$113)\n+($K813*'fnd base rates'!G$114)\n+($M813*'fnd base rates'!G$116)\n+($N813*'fnd base rates'!G$117)\n+($O813*'fnd base rates'!G$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,7)))\n*$R813","v":163.88328199999998},{"$f":"(($D813*'fnd base rates'!H$107)\n+($E813*'fnd base rates'!H$108)\n+($F813*'fnd base rates'!H$109)\n+($G813*'fnd base rates'!H$110)\n+($H813*'fnd base rates'!H$111)\n+($I813*'fnd base rates'!H$112)\n+($J813*'fnd base rates'!H$113)\n+($K813*'fnd base rates'!H$114)\n+($M813*'fnd base rates'!H$116)\n+($N813*'fnd base rates'!H$117)\n+($O813*'fnd base rates'!H$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D813*'fnd base rates'!I$107)\n+($E813*'fnd base rates'!I$108)\n+($F813*'fnd base rates'!I$109)\n+($G813*'fnd base rates'!I$110)\n+($H813*'fnd base rates'!I$111)\n+($I813*'fnd base rates'!I$112)\n+($J813*'fnd base rates'!I$113)\n+($K813*'fnd base rates'!I$114)\n+($M813*'fnd base rates'!I$116)\n+($N813*'fnd base rates'!I$117)\n+($O813*'fnd base rates'!I$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,9)))\n*$R813","v":425.94},{"$f":"(($D813*'fnd base rates'!J$107)\n+($E813*'fnd base rates'!J$108)\n+($F813*'fnd base rates'!J$109)\n+($G813*'fnd base rates'!J$110)\n+($H813*'fnd base rates'!J$111)\n+($I813*'fnd base rates'!J$112)\n+($J813*'fnd base rates'!J$113)\n+($K813*'fnd base rates'!J$114)\n+($M813*'fnd base rates'!J$116)\n+($N813*'fnd base rates'!J$117)\n+($O813*'fnd base rates'!J$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,10)))\n*$R813","v":573.75},{"$f":"(($D813*'fnd base rates'!K$107)\n+($E813*'fnd base rates'!K$108)\n+($F813*'fnd base rates'!K$109)\n+($G813*'fnd base rates'!K$110)\n+($H813*'fnd base rates'!K$111)\n+($I813*'fnd base rates'!K$112)\n+($J813*'fnd base rates'!K$113)\n+($K813*'fnd base rates'!K$114)\n+($M813*'fnd base rates'!K$116)\n+($N813*'fnd base rates'!K$117)\n+($O813*'fnd base rates'!K$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,11)))\n*$R813","v":1150.05988},{"$f":"(($D813*'fnd base rates'!L$107)\n+($E813*'fnd base rates'!L$108)\n+($F813*'fnd base rates'!L$109)\n+($G813*'fnd base rates'!L$110)\n+($H813*'fnd base rates'!L$111)\n+($I813*'fnd base rates'!L$112)\n+($J813*'fnd base rates'!L$113)\n+($K813*'fnd base rates'!L$114)\n+($M813*'fnd base rates'!L$116)\n+($N813*'fnd base rates'!L$117)\n+($O813*'fnd base rates'!L$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D813*'fnd base rates'!M$107)\n+($E813*'fnd base rates'!M$108)\n+($F813*'fnd base rates'!M$109)\n+($G813*'fnd base rates'!M$110)\n+($H813*'fnd base rates'!M$111)\n+($I813*'fnd base rates'!M$112)\n+($J813*'fnd base rates'!M$113)\n+($K813*'fnd base rates'!M$114)\n+($M813*'fnd base rates'!M$116)\n+($N813*'fnd base rates'!M$117)\n+($O813*'fnd base rates'!M$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,13)))","v":0},11611.466909999999,null,489020197,"489","020","197",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC813-BA813","v":0}]
[489,489020239,"STURGIS",{"$f":"'fnd enro'!D814","v":0},{"$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":52},{"$f":"'fnd enro'!J814","v":0},{"$f":"'fnd enro'!K814","v":2.0072000000000001},{"$f":"'fnd enro'!L814","v":0},{"$f":"'fnd enro'!M814","v":0},{"$f":"'fnd enro'!N814","v":0},{"$f":"'fnd enro'!O814","v":0},{"$f":"'fnd enro'!P814","v":6},{"$f":"'fnd enro'!R814","v":52},1,{"$f":"VALUE('fnd enro'!Q814)","v":6},null,{"$f":"(($D814*'fnd base rates'!C$107)\n+($E814*'fnd base rates'!C$108)\n+($F814*'fnd base rates'!C$109)\n+($G814*'fnd base rates'!C$110)\n+($H814*'fnd base rates'!C$111)\n+($I814*'fnd base rates'!C$112)\n+($J814*'fnd base rates'!C$113)\n+($K814*'fnd base rates'!C$114)\n+($M814*'fnd base rates'!C$116)\n+($N814*'fnd base rates'!C$117)\n+($O814*'fnd base rates'!C$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,3)))\n*$R814","v":28286.529992000003},{"$f":"(($D814*'fnd base rates'!D$107)\n+($E814*'fnd base rates'!D$108)\n+($F814*'fnd base rates'!D$109)\n+($G814*'fnd base rates'!D$110)\n+($H814*'fnd base rates'!D$111)\n+($I814*'fnd base rates'!D$112)\n+($J814*'fnd base rates'!D$113)\n+($K814*'fnd base rates'!D$114)\n+($M814*'fnd base rates'!D$116)\n+($N814*'fnd base rates'!D$117)\n+($O814*'fnd base rates'!D$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,4)))\n*$R814","v":41634.380000000005},{"$f":"(($D814*'fnd base rates'!E$107)\n+($E814*'fnd base rates'!E$108)\n+($F814*'fnd base rates'!E$109)\n+($G814*'fnd base rates'!E$110)\n+($H814*'fnd base rates'!E$111)\n+($I814*'fnd base rates'!E$112)\n+($J814*'fnd base rates'!E$113)\n+($K814*'fnd base rates'!E$114)\n+($M814*'fnd base rates'!E$116)\n+($N814*'fnd base rates'!E$117)\n+($O814*'fnd base rates'!E$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,5)))\n*$R814","v":273496.219552},{"$f":"(($D814*'fnd base rates'!F$107)\n+($E814*'fnd base rates'!F$108)\n+($F814*'fnd base rates'!F$109)\n+($G814*'fnd base rates'!F$110)\n+($H814*'fnd base rates'!F$111)\n+($I814*'fnd base rates'!F$112)\n+($J814*'fnd base rates'!F$113)\n+($K814*'fnd base rates'!F$114)\n+($M814*'fnd base rates'!F$116)\n+($N814*'fnd base rates'!F$117)\n+($O814*'fnd base rates'!F$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,6)))\n*$R814","v":46118.093424000006},{"$f":"(($D814*'fnd base rates'!G$107)\n+($E814*'fnd base rates'!G$108)\n+($F814*'fnd base rates'!G$109)\n+($G814*'fnd base rates'!G$110)\n+($H814*'fnd base rates'!G$111)\n+($I814*'fnd base rates'!G$112)\n+($J814*'fnd base rates'!G$113)\n+($K814*'fnd base rates'!G$114)\n+($M814*'fnd base rates'!G$116)\n+($N814*'fnd base rates'!G$117)\n+($O814*'fnd base rates'!G$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,7)))\n*$R814","v":9398.1706639999993},{"$f":"(($D814*'fnd base rates'!H$107)\n+($E814*'fnd base rates'!H$108)\n+($F814*'fnd base rates'!H$109)\n+($G814*'fnd base rates'!H$110)\n+($H814*'fnd base rates'!H$111)\n+($I814*'fnd base rates'!H$112)\n+($J814*'fnd base rates'!H$113)\n+($K814*'fnd base rates'!H$114)\n+($M814*'fnd base rates'!H$116)\n+($N814*'fnd base rates'!H$117)\n+($O814*'fnd base rates'!H$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,8)))","v":43194.444567999992},{"$f":"(($D814*'fnd base rates'!I$107)\n+($E814*'fnd base rates'!I$108)\n+($F814*'fnd base rates'!I$109)\n+($G814*'fnd base rates'!I$110)\n+($H814*'fnd base rates'!I$111)\n+($I814*'fnd base rates'!I$112)\n+($J814*'fnd base rates'!I$113)\n+($K814*'fnd base rates'!I$114)\n+($M814*'fnd base rates'!I$116)\n+($N814*'fnd base rates'!I$117)\n+($O814*'fnd base rates'!I$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,9)))\n*$R814","v":22880.22},{"$f":"(($D814*'fnd base rates'!J$107)\n+($E814*'fnd base rates'!J$108)\n+($F814*'fnd base rates'!J$109)\n+($G814*'fnd base rates'!J$110)\n+($H814*'fnd base rates'!J$111)\n+($I814*'fnd base rates'!J$112)\n+($J814*'fnd base rates'!J$113)\n+($K814*'fnd base rates'!J$114)\n+($M814*'fnd base rates'!J$116)\n+($N814*'fnd base rates'!J$117)\n+($O814*'fnd base rates'!J$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,10)))\n*$R814","v":33635.4},{"$f":"(($D814*'fnd base rates'!K$107)\n+($E814*'fnd base rates'!K$108)\n+($F814*'fnd base rates'!K$109)\n+($G814*'fnd base rates'!K$110)\n+($H814*'fnd base rates'!K$111)\n+($I814*'fnd base rates'!K$112)\n+($J814*'fnd base rates'!K$113)\n+($K814*'fnd base rates'!K$114)\n+($M814*'fnd base rates'!K$116)\n+($N814*'fnd base rates'!K$117)\n+($O814*'fnd base rates'!K$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,11)))\n*$R814","v":59803.11376},{"$f":"(($D814*'fnd base rates'!L$107)\n+($E814*'fnd base rates'!L$108)\n+($F814*'fnd base rates'!L$109)\n+($G814*'fnd base rates'!L$110)\n+($H814*'fnd base rates'!L$111)\n+($I814*'fnd base rates'!L$112)\n+($J814*'fnd base rates'!L$113)\n+($K814*'fnd base rates'!L$114)\n+($M814*'fnd base rates'!L$116)\n+($N814*'fnd base rates'!L$117)\n+($O814*'fnd base rates'!L$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,12)))","v":74116.227360000004},{"$f":"(($D814*'fnd base rates'!M$107)\n+($E814*'fnd base rates'!M$108)\n+($F814*'fnd base rates'!M$109)\n+($G814*'fnd base rates'!M$110)\n+($H814*'fnd base rates'!M$111)\n+($I814*'fnd base rates'!M$112)\n+($J814*'fnd base rates'!M$113)\n+($K814*'fnd base rates'!M$114)\n+($M814*'fnd base rates'!M$116)\n+($N814*'fnd base rates'!M$117)\n+($O814*'fnd base rates'!M$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,13)))","v":0},632562.79931999999,null,489020239,"489","020","239",1,52,632562.79931999999,12165,0,12165,null,null,null,null,null,12165,0,12165,null,null,{"$f":"BC814-BA814","v":0}]
[489,489020242,"STURGIS",{"$f":"'fnd enro'!D815","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L815","v":0},{"$f":"'fnd enro'!M815","v":0},{"$f":"'fnd enro'!N815","v":0},{"$f":"'fnd enro'!O815","v":0},{"$f":"'fnd enro'!P815","v":1},{"$f":"'fnd enro'!R815","v":1},1,{"$f":"VALUE('fnd enro'!Q815)","v":10},null,{"$f":"(($D815*'fnd base rates'!C$107)\n+($E815*'fnd base rates'!C$108)\n+($F815*'fnd base rates'!C$109)\n+($G815*'fnd base rates'!C$110)\n+($H815*'fnd base rates'!C$111)\n+($I815*'fnd base rates'!C$112)\n+($J815*'fnd base rates'!C$113)\n+($K815*'fnd base rates'!C$114)\n+($M815*'fnd base rates'!C$116)\n+($N815*'fnd base rates'!C$117)\n+($O815*'fnd base rates'!C$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,3)))\n*$R815","v":615.77134599999999},{"$f":"(($D815*'fnd base rates'!D$107)\n+($E815*'fnd base rates'!D$108)\n+($F815*'fnd base rates'!D$109)\n+($G815*'fnd base rates'!D$110)\n+($H815*'fnd base rates'!D$111)\n+($I815*'fnd base rates'!D$112)\n+($J815*'fnd base rates'!D$113)\n+($K815*'fnd base rates'!D$114)\n+($M815*'fnd base rates'!D$116)\n+($N815*'fnd base rates'!D$117)\n+($O815*'fnd base rates'!D$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,4)))\n*$R815","v":1140.8800000000001},{"$f":"(($D815*'fnd base rates'!E$107)\n+($E815*'fnd base rates'!E$108)\n+($F815*'fnd base rates'!E$109)\n+($G815*'fnd base rates'!E$110)\n+($H815*'fnd base rates'!E$111)\n+($I815*'fnd base rates'!E$112)\n+($J815*'fnd base rates'!E$113)\n+($K815*'fnd base rates'!E$114)\n+($M815*'fnd base rates'!E$116)\n+($N815*'fnd base rates'!E$117)\n+($O815*'fnd base rates'!E$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,5)))\n*$R815","v":8580.6403759999994},{"$f":"(($D815*'fnd base rates'!F$107)\n+($E815*'fnd base rates'!F$108)\n+($F815*'fnd base rates'!F$109)\n+($G815*'fnd base rates'!F$110)\n+($H815*'fnd base rates'!F$111)\n+($I815*'fnd base rates'!F$112)\n+($J815*'fnd base rates'!F$113)\n+($K815*'fnd base rates'!F$114)\n+($M815*'fnd base rates'!F$116)\n+($N815*'fnd base rates'!F$117)\n+($O815*'fnd base rates'!F$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,6)))\n*$R815","v":886.88641200000006},{"$f":"(($D815*'fnd base rates'!G$107)\n+($E815*'fnd base rates'!G$108)\n+($F815*'fnd base rates'!G$109)\n+($G815*'fnd base rates'!G$110)\n+($H815*'fnd base rates'!G$111)\n+($I815*'fnd base rates'!G$112)\n+($J815*'fnd base rates'!G$113)\n+($K815*'fnd base rates'!G$114)\n+($M815*'fnd base rates'!G$116)\n+($N815*'fnd base rates'!G$117)\n+($O815*'fnd base rates'!G$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,7)))\n*$R815","v":341.85328199999998},{"$f":"(($D815*'fnd base rates'!H$107)\n+($E815*'fnd base rates'!H$108)\n+($F815*'fnd base rates'!H$109)\n+($G815*'fnd base rates'!H$110)\n+($H815*'fnd base rates'!H$111)\n+($I815*'fnd base rates'!H$112)\n+($J815*'fnd base rates'!H$113)\n+($K815*'fnd base rates'!H$114)\n+($M815*'fnd base rates'!H$116)\n+($N815*'fnd base rates'!H$117)\n+($O815*'fnd base rates'!H$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,8)))","v":855.35893399999998},{"$f":"(($D815*'fnd base rates'!I$107)\n+($E815*'fnd base rates'!I$108)\n+($F815*'fnd base rates'!I$109)\n+($G815*'fnd base rates'!I$110)\n+($H815*'fnd base rates'!I$111)\n+($I815*'fnd base rates'!I$112)\n+($J815*'fnd base rates'!I$113)\n+($K815*'fnd base rates'!I$114)\n+($M815*'fnd base rates'!I$116)\n+($N815*'fnd base rates'!I$117)\n+($O815*'fnd base rates'!I$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,9)))\n*$R815","v":574.49},{"$f":"(($D815*'fnd base rates'!J$107)\n+($E815*'fnd base rates'!J$108)\n+($F815*'fnd base rates'!J$109)\n+($G815*'fnd base rates'!J$110)\n+($H815*'fnd base rates'!J$111)\n+($I815*'fnd base rates'!J$112)\n+($J815*'fnd base rates'!J$113)\n+($K815*'fnd base rates'!J$114)\n+($M815*'fnd base rates'!J$116)\n+($N815*'fnd base rates'!J$117)\n+($O815*'fnd base rates'!J$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,10)))\n*$R815","v":1345.6399999999999},{"$f":"(($D815*'fnd base rates'!K$107)\n+($E815*'fnd base rates'!K$108)\n+($F815*'fnd base rates'!K$109)\n+($G815*'fnd base rates'!K$110)\n+($H815*'fnd base rates'!K$111)\n+($I815*'fnd base rates'!K$112)\n+($J815*'fnd base rates'!K$113)\n+($K815*'fnd base rates'!K$114)\n+($M815*'fnd base rates'!K$116)\n+($N815*'fnd base rates'!K$117)\n+($O815*'fnd base rates'!K$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,11)))\n*$R815","v":1150.05988},{"$f":"(($D815*'fnd base rates'!L$107)\n+($E815*'fnd base rates'!L$108)\n+($F815*'fnd base rates'!L$109)\n+($G815*'fnd base rates'!L$110)\n+($H815*'fnd base rates'!L$111)\n+($I815*'fnd base rates'!L$112)\n+($J815*'fnd base rates'!L$113)\n+($K815*'fnd base rates'!L$114)\n+($M815*'fnd base rates'!L$116)\n+($N815*'fnd base rates'!L$117)\n+($O815*'fnd base rates'!L$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,12)))","v":1962.5266799999999},{"$f":"(($D815*'fnd base rates'!M$107)\n+($E815*'fnd base rates'!M$108)\n+($F815*'fnd base rates'!M$109)\n+($G815*'fnd base rates'!M$110)\n+($H815*'fnd base rates'!M$111)\n+($I815*'fnd base rates'!M$112)\n+($J815*'fnd base rates'!M$113)\n+($K815*'fnd base rates'!M$114)\n+($M815*'fnd base rates'!M$116)\n+($N815*'fnd base rates'!M$117)\n+($O815*'fnd base rates'!M$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,13)))","v":0},17454.106909999999,null,489020242,"489","020","242",1,1,17454.106909999999,17454,0,17454,null,null,null,null,null,17454,0,17454,null,null,{"$f":"BC815-BA815","v":0}]
[489,489020261,"STURGIS",{"$f":"'fnd enro'!D816","v":0},{"$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":155},{"$f":"'fnd enro'!J816","v":0},{"$f":"'fnd enro'!K816","v":5.9829999999999997},{"$f":"'fnd enro'!L816","v":0},{"$f":"'fnd enro'!M816","v":0},{"$f":"'fnd enro'!N816","v":0},{"$f":"'fnd enro'!O816","v":0},{"$f":"'fnd enro'!P816","v":28},{"$f":"'fnd enro'!R816","v":155},1,{"$f":"VALUE('fnd enro'!Q816)","v":5},null,{"$f":"(($D816*'fnd base rates'!C$107)\n+($E816*'fnd base rates'!C$108)\n+($F816*'fnd base rates'!C$109)\n+($G816*'fnd base rates'!C$110)\n+($H816*'fnd base rates'!C$111)\n+($I816*'fnd base rates'!C$112)\n+($J816*'fnd base rates'!C$113)\n+($K816*'fnd base rates'!C$114)\n+($M816*'fnd base rates'!C$116)\n+($N816*'fnd base rates'!C$117)\n+($O816*'fnd base rates'!C$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,3)))\n*$R816","v":84827.868629999997},{"$f":"(($D816*'fnd base rates'!D$107)\n+($E816*'fnd base rates'!D$108)\n+($F816*'fnd base rates'!D$109)\n+($G816*'fnd base rates'!D$110)\n+($H816*'fnd base rates'!D$111)\n+($I816*'fnd base rates'!D$112)\n+($J816*'fnd base rates'!D$113)\n+($K816*'fnd base rates'!D$114)\n+($M816*'fnd base rates'!D$116)\n+($N816*'fnd base rates'!D$117)\n+($O816*'fnd base rates'!D$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,4)))\n*$R816","v":126529.88},{"$f":"(($D816*'fnd base rates'!E$107)\n+($E816*'fnd base rates'!E$108)\n+($F816*'fnd base rates'!E$109)\n+($G816*'fnd base rates'!E$110)\n+($H816*'fnd base rates'!E$111)\n+($I816*'fnd base rates'!E$112)\n+($J816*'fnd base rates'!E$113)\n+($K816*'fnd base rates'!E$114)\n+($M816*'fnd base rates'!E$116)\n+($N816*'fnd base rates'!E$117)\n+($O816*'fnd base rates'!E$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,5)))\n*$R816","v":838926.13827999996},{"$f":"(($D816*'fnd base rates'!F$107)\n+($E816*'fnd base rates'!F$108)\n+($F816*'fnd base rates'!F$109)\n+($G816*'fnd base rates'!F$110)\n+($H816*'fnd base rates'!F$111)\n+($I816*'fnd base rates'!F$112)\n+($J816*'fnd base rates'!F$113)\n+($K816*'fnd base rates'!F$114)\n+($M816*'fnd base rates'!F$116)\n+($N816*'fnd base rates'!F$117)\n+($O816*'fnd base rates'!F$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,6)))\n*$R816","v":137467.39386000001},{"$f":"(($D816*'fnd base rates'!G$107)\n+($E816*'fnd base rates'!G$108)\n+($F816*'fnd base rates'!G$109)\n+($G816*'fnd base rates'!G$110)\n+($H816*'fnd base rates'!G$111)\n+($I816*'fnd base rates'!G$112)\n+($J816*'fnd base rates'!G$113)\n+($K816*'fnd base rates'!G$114)\n+($M816*'fnd base rates'!G$116)\n+($N816*'fnd base rates'!G$117)\n+($O816*'fnd base rates'!G$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,7)))\n*$R816","v":29163.708709999999},{"$f":"(($D816*'fnd base rates'!H$107)\n+($E816*'fnd base rates'!H$108)\n+($F816*'fnd base rates'!H$109)\n+($G816*'fnd base rates'!H$110)\n+($H816*'fnd base rates'!H$111)\n+($I816*'fnd base rates'!H$112)\n+($J816*'fnd base rates'!H$113)\n+($K816*'fnd base rates'!H$114)\n+($M816*'fnd base rates'!H$116)\n+($N816*'fnd base rates'!H$117)\n+($O816*'fnd base rates'!H$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,8)))","v":128928.75477},{"$f":"(($D816*'fnd base rates'!I$107)\n+($E816*'fnd base rates'!I$108)\n+($F816*'fnd base rates'!I$109)\n+($G816*'fnd base rates'!I$110)\n+($H816*'fnd base rates'!I$111)\n+($I816*'fnd base rates'!I$112)\n+($J816*'fnd base rates'!I$113)\n+($K816*'fnd base rates'!I$114)\n+($M816*'fnd base rates'!I$116)\n+($N816*'fnd base rates'!I$117)\n+($O816*'fnd base rates'!I$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,9)))\n*$R816","v":69160.34},{"$f":"(($D816*'fnd base rates'!J$107)\n+($E816*'fnd base rates'!J$108)\n+($F816*'fnd base rates'!J$109)\n+($G816*'fnd base rates'!J$110)\n+($H816*'fnd base rates'!J$111)\n+($I816*'fnd base rates'!J$112)\n+($J816*'fnd base rates'!J$113)\n+($K816*'fnd base rates'!J$114)\n+($M816*'fnd base rates'!J$116)\n+($N816*'fnd base rates'!J$117)\n+($O816*'fnd base rates'!J$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,10)))\n*$R816","v":105245.73},{"$f":"(($D816*'fnd base rates'!K$107)\n+($E816*'fnd base rates'!K$108)\n+($F816*'fnd base rates'!K$109)\n+($G816*'fnd base rates'!K$110)\n+($H816*'fnd base rates'!K$111)\n+($I816*'fnd base rates'!K$112)\n+($J816*'fnd base rates'!K$113)\n+($K816*'fnd base rates'!K$114)\n+($M816*'fnd base rates'!K$116)\n+($N816*'fnd base rates'!K$117)\n+($O816*'fnd base rates'!K$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,11)))\n*$R816","v":178259.28140000001},{"$f":"(($D816*'fnd base rates'!L$107)\n+($E816*'fnd base rates'!L$108)\n+($F816*'fnd base rates'!L$109)\n+($G816*'fnd base rates'!L$110)\n+($H816*'fnd base rates'!L$111)\n+($I816*'fnd base rates'!L$112)\n+($J816*'fnd base rates'!L$113)\n+($K816*'fnd base rates'!L$114)\n+($M816*'fnd base rates'!L$116)\n+($N816*'fnd base rates'!L$117)\n+($O816*'fnd base rates'!L$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,12)))","v":224756.67540000004},{"$f":"(($D816*'fnd base rates'!M$107)\n+($E816*'fnd base rates'!M$108)\n+($F816*'fnd base rates'!M$109)\n+($G816*'fnd base rates'!M$110)\n+($H816*'fnd base rates'!M$111)\n+($I816*'fnd base rates'!M$112)\n+($J816*'fnd base rates'!M$113)\n+($K816*'fnd base rates'!M$114)\n+($M816*'fnd base rates'!M$116)\n+($N816*'fnd base rates'!M$117)\n+($O816*'fnd base rates'!M$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,13)))","v":0},1923265.7710499999,null,489020261,"489","020","261",1,155,1923265.7710499999,12408,0,12408,null,null,null,null,null,12408,0,12408,null,null,{"$f":"BC816-BA816","v":0}]
[489,489020310,"STURGIS",{"$f":"'fnd enro'!D817","v":0},{"$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":15},{"$f":"'fnd enro'!J817","v":0},{"$f":"'fnd enro'!K817","v":0.57899999999999996},{"$f":"'fnd enro'!L817","v":0},{"$f":"'fnd enro'!M817","v":0},{"$f":"'fnd enro'!N817","v":0},{"$f":"'fnd enro'!O817","v":0},{"$f":"'fnd enro'!P817","v":2},{"$f":"'fnd enro'!R817","v":15},1,{"$f":"VALUE('fnd enro'!Q817)","v":10},null,{"$f":"(($D817*'fnd base rates'!C$107)\n+($E817*'fnd base rates'!C$108)\n+($F817*'fnd base rates'!C$109)\n+($G817*'fnd base rates'!C$110)\n+($H817*'fnd base rates'!C$111)\n+($I817*'fnd base rates'!C$112)\n+($J817*'fnd base rates'!C$113)\n+($K817*'fnd base rates'!C$114)\n+($M817*'fnd base rates'!C$116)\n+($N817*'fnd base rates'!C$117)\n+($O817*'fnd base rates'!C$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,3)))\n*$R817","v":8205.5401900000015},{"$f":"(($D817*'fnd base rates'!D$107)\n+($E817*'fnd base rates'!D$108)\n+($F817*'fnd base rates'!D$109)\n+($G817*'fnd base rates'!D$110)\n+($H817*'fnd base rates'!D$111)\n+($I817*'fnd base rates'!D$112)\n+($J817*'fnd base rates'!D$113)\n+($K817*'fnd base rates'!D$114)\n+($M817*'fnd base rates'!D$116)\n+($N817*'fnd base rates'!D$117)\n+($O817*'fnd base rates'!D$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,4)))\n*$R817","v":12227.800000000001},{"$f":"(($D817*'fnd base rates'!E$107)\n+($E817*'fnd base rates'!E$108)\n+($F817*'fnd base rates'!E$109)\n+($G817*'fnd base rates'!E$110)\n+($H817*'fnd base rates'!E$111)\n+($I817*'fnd base rates'!E$112)\n+($J817*'fnd base rates'!E$113)\n+($K817*'fnd base rates'!E$114)\n+($M817*'fnd base rates'!E$116)\n+($N817*'fnd base rates'!E$117)\n+($O817*'fnd base rates'!E$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,5)))\n*$R817","v":81019.885639999993},{"$f":"(($D817*'fnd base rates'!F$107)\n+($E817*'fnd base rates'!F$108)\n+($F817*'fnd base rates'!F$109)\n+($G817*'fnd base rates'!F$110)\n+($H817*'fnd base rates'!F$111)\n+($I817*'fnd base rates'!F$112)\n+($J817*'fnd base rates'!F$113)\n+($K817*'fnd base rates'!F$114)\n+($M817*'fnd base rates'!F$116)\n+($N817*'fnd base rates'!F$117)\n+($O817*'fnd base rates'!F$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,6)))\n*$R817","v":13303.296180000001},{"$f":"(($D817*'fnd base rates'!G$107)\n+($E817*'fnd base rates'!G$108)\n+($F817*'fnd base rates'!G$109)\n+($G817*'fnd base rates'!G$110)\n+($H817*'fnd base rates'!G$111)\n+($I817*'fnd base rates'!G$112)\n+($J817*'fnd base rates'!G$113)\n+($K817*'fnd base rates'!G$114)\n+($M817*'fnd base rates'!G$116)\n+($N817*'fnd base rates'!G$117)\n+($O817*'fnd base rates'!G$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,7)))\n*$R817","v":2814.18923},{"$f":"(($D817*'fnd base rates'!H$107)\n+($E817*'fnd base rates'!H$108)\n+($F817*'fnd base rates'!H$109)\n+($G817*'fnd base rates'!H$110)\n+($H817*'fnd base rates'!H$111)\n+($I817*'fnd base rates'!H$112)\n+($J817*'fnd base rates'!H$113)\n+($K817*'fnd base rates'!H$114)\n+($M817*'fnd base rates'!H$116)\n+($N817*'fnd base rates'!H$117)\n+($O817*'fnd base rates'!H$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,8)))","v":12475.74401},{"$f":"(($D817*'fnd base rates'!I$107)\n+($E817*'fnd base rates'!I$108)\n+($F817*'fnd base rates'!I$109)\n+($G817*'fnd base rates'!I$110)\n+($H817*'fnd base rates'!I$111)\n+($I817*'fnd base rates'!I$112)\n+($J817*'fnd base rates'!I$113)\n+($K817*'fnd base rates'!I$114)\n+($M817*'fnd base rates'!I$116)\n+($N817*'fnd base rates'!I$117)\n+($O817*'fnd base rates'!I$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,9)))\n*$R817","v":6686.2000000000007},{"$f":"(($D817*'fnd base rates'!J$107)\n+($E817*'fnd base rates'!J$108)\n+($F817*'fnd base rates'!J$109)\n+($G817*'fnd base rates'!J$110)\n+($H817*'fnd base rates'!J$111)\n+($I817*'fnd base rates'!J$112)\n+($J817*'fnd base rates'!J$113)\n+($K817*'fnd base rates'!J$114)\n+($M817*'fnd base rates'!J$116)\n+($N817*'fnd base rates'!J$117)\n+($O817*'fnd base rates'!J$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,10)))\n*$R817","v":10150.030000000001},{"$f":"(($D817*'fnd base rates'!K$107)\n+($E817*'fnd base rates'!K$108)\n+($F817*'fnd base rates'!K$109)\n+($G817*'fnd base rates'!K$110)\n+($H817*'fnd base rates'!K$111)\n+($I817*'fnd base rates'!K$112)\n+($J817*'fnd base rates'!K$113)\n+($K817*'fnd base rates'!K$114)\n+($M817*'fnd base rates'!K$116)\n+($N817*'fnd base rates'!K$117)\n+($O817*'fnd base rates'!K$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,11)))\n*$R817","v":17250.8982},{"$f":"(($D817*'fnd base rates'!L$107)\n+($E817*'fnd base rates'!L$108)\n+($F817*'fnd base rates'!L$109)\n+($G817*'fnd base rates'!L$110)\n+($H817*'fnd base rates'!L$111)\n+($I817*'fnd base rates'!L$112)\n+($J817*'fnd base rates'!L$113)\n+($K817*'fnd base rates'!L$114)\n+($M817*'fnd base rates'!L$116)\n+($N817*'fnd base rates'!L$117)\n+($O817*'fnd base rates'!L$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,12)))","v":21723.700199999999},{"$f":"(($D817*'fnd base rates'!M$107)\n+($E817*'fnd base rates'!M$108)\n+($F817*'fnd base rates'!M$109)\n+($G817*'fnd base rates'!M$110)\n+($H817*'fnd base rates'!M$111)\n+($I817*'fnd base rates'!M$112)\n+($J817*'fnd base rates'!M$113)\n+($K817*'fnd base rates'!M$114)\n+($M817*'fnd base rates'!M$116)\n+($N817*'fnd base rates'!M$117)\n+($O817*'fnd base rates'!M$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,13)))","v":0},185857.28365,null,489020310,"489","020","310",1,15,185857.28365,12390,0,12390,null,null,null,null,null,12390,0,12390,null,null,{"$f":"BC817-BA817","v":0}]
[489,489020645,"STURGIS",{"$f":"'fnd enro'!D818","v":0},{"$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":82},{"$f":"'fnd enro'!J818","v":0},{"$f":"'fnd enro'!K818","v":3.1652},{"$f":"'fnd enro'!L818","v":0},{"$f":"'fnd enro'!M818","v":0},{"$f":"'fnd enro'!N818","v":0},{"$f":"'fnd enro'!O818","v":0},{"$f":"'fnd enro'!P818","v":32},{"$f":"'fnd enro'!R818","v":82},1,{"$f":"VALUE('fnd enro'!Q818)","v":10},null,{"$f":"(($D818*'fnd base rates'!C$107)\n+($E818*'fnd base rates'!C$108)\n+($F818*'fnd base rates'!C$109)\n+($G818*'fnd base rates'!C$110)\n+($H818*'fnd base rates'!C$111)\n+($I818*'fnd base rates'!C$112)\n+($J818*'fnd base rates'!C$113)\n+($K818*'fnd base rates'!C$114)\n+($M818*'fnd base rates'!C$116)\n+($N818*'fnd base rates'!C$117)\n+($O818*'fnd base rates'!C$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,3)))\n*$R818","v":46527.750372000002},{"$f":"(($D818*'fnd base rates'!D$107)\n+($E818*'fnd base rates'!D$108)\n+($F818*'fnd base rates'!D$109)\n+($G818*'fnd base rates'!D$110)\n+($H818*'fnd base rates'!D$111)\n+($I818*'fnd base rates'!D$112)\n+($J818*'fnd base rates'!D$113)\n+($K818*'fnd base rates'!D$114)\n+($M818*'fnd base rates'!D$116)\n+($N818*'fnd base rates'!D$117)\n+($O818*'fnd base rates'!D$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,4)))\n*$R818","v":74762.16},{"$f":"(($D818*'fnd base rates'!E$107)\n+($E818*'fnd base rates'!E$108)\n+($F818*'fnd base rates'!E$109)\n+($G818*'fnd base rates'!E$110)\n+($H818*'fnd base rates'!E$111)\n+($I818*'fnd base rates'!E$112)\n+($J818*'fnd base rates'!E$113)\n+($K818*'fnd base rates'!E$114)\n+($M818*'fnd base rates'!E$116)\n+($N818*'fnd base rates'!E$117)\n+($O818*'fnd base rates'!E$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,5)))\n*$R818","v":520190.510832},{"$f":"(($D818*'fnd base rates'!F$107)\n+($E818*'fnd base rates'!F$108)\n+($F818*'fnd base rates'!F$109)\n+($G818*'fnd base rates'!F$110)\n+($H818*'fnd base rates'!F$111)\n+($I818*'fnd base rates'!F$112)\n+($J818*'fnd base rates'!F$113)\n+($K818*'fnd base rates'!F$114)\n+($M818*'fnd base rates'!F$116)\n+($N818*'fnd base rates'!F$117)\n+($O818*'fnd base rates'!F$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,6)))\n*$R818","v":72724.685784000001},{"$f":"(($D818*'fnd base rates'!G$107)\n+($E818*'fnd base rates'!G$108)\n+($F818*'fnd base rates'!G$109)\n+($G818*'fnd base rates'!G$110)\n+($H818*'fnd base rates'!G$111)\n+($I818*'fnd base rates'!G$112)\n+($J818*'fnd base rates'!G$113)\n+($K818*'fnd base rates'!G$114)\n+($M818*'fnd base rates'!G$116)\n+($N818*'fnd base rates'!G$117)\n+($O818*'fnd base rates'!G$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,7)))\n*$R818","v":19133.469123999999},{"$f":"(($D818*'fnd base rates'!H$107)\n+($E818*'fnd base rates'!H$108)\n+($F818*'fnd base rates'!H$109)\n+($G818*'fnd base rates'!H$110)\n+($H818*'fnd base rates'!H$111)\n+($I818*'fnd base rates'!H$112)\n+($J818*'fnd base rates'!H$113)\n+($K818*'fnd base rates'!H$114)\n+($M818*'fnd base rates'!H$116)\n+($N818*'fnd base rates'!H$117)\n+($O818*'fnd base rates'!H$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,8)))","v":68775.432588000011},{"$f":"(($D818*'fnd base rates'!I$107)\n+($E818*'fnd base rates'!I$108)\n+($F818*'fnd base rates'!I$109)\n+($G818*'fnd base rates'!I$110)\n+($H818*'fnd base rates'!I$111)\n+($I818*'fnd base rates'!I$112)\n+($J818*'fnd base rates'!I$113)\n+($K818*'fnd base rates'!I$114)\n+($M818*'fnd base rates'!I$116)\n+($N818*'fnd base rates'!I$117)\n+($O818*'fnd base rates'!I$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,9)))\n*$R818","v":39680.68},{"$f":"(($D818*'fnd base rates'!J$107)\n+($E818*'fnd base rates'!J$108)\n+($F818*'fnd base rates'!J$109)\n+($G818*'fnd base rates'!J$110)\n+($H818*'fnd base rates'!J$111)\n+($I818*'fnd base rates'!J$112)\n+($J818*'fnd base rates'!J$113)\n+($K818*'fnd base rates'!J$114)\n+($M818*'fnd base rates'!J$116)\n+($N818*'fnd base rates'!J$117)\n+($O818*'fnd base rates'!J$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,10)))\n*$R818","v":71747.98},{"$f":"(($D818*'fnd base rates'!K$107)\n+($E818*'fnd base rates'!K$108)\n+($F818*'fnd base rates'!K$109)\n+($G818*'fnd base rates'!K$110)\n+($H818*'fnd base rates'!K$111)\n+($I818*'fnd base rates'!K$112)\n+($J818*'fnd base rates'!K$113)\n+($K818*'fnd base rates'!K$114)\n+($M818*'fnd base rates'!K$116)\n+($N818*'fnd base rates'!K$117)\n+($O818*'fnd base rates'!K$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,11)))\n*$R818","v":94304.910159999999},{"$f":"(($D818*'fnd base rates'!L$107)\n+($E818*'fnd base rates'!L$108)\n+($F818*'fnd base rates'!L$109)\n+($G818*'fnd base rates'!L$110)\n+($H818*'fnd base rates'!L$111)\n+($I818*'fnd base rates'!L$112)\n+($J818*'fnd base rates'!L$113)\n+($K818*'fnd base rates'!L$114)\n+($M818*'fnd base rates'!L$116)\n+($N818*'fnd base rates'!L$117)\n+($O818*'fnd base rates'!L$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,12)))","v":131257.18776},{"$f":"(($D818*'fnd base rates'!M$107)\n+($E818*'fnd base rates'!M$108)\n+($F818*'fnd base rates'!M$109)\n+($G818*'fnd base rates'!M$110)\n+($H818*'fnd base rates'!M$111)\n+($I818*'fnd base rates'!M$112)\n+($J818*'fnd base rates'!M$113)\n+($K818*'fnd base rates'!M$114)\n+($M818*'fnd base rates'!M$116)\n+($N818*'fnd base rates'!M$117)\n+($O818*'fnd base rates'!M$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,13)))","v":0},1139104.7666199999,null,489020645,"489","020","645",1,82,1139104.7666199999,13892,0,13892,null,null,null,null,null,13892,0,13892,null,null,{"$f":"BC818-BA818","v":0}]
[489,489020660,"STURGIS",{"$f":"'fnd enro'!D819","v":0},{"$f":"'fnd enro'!E819","v":0},{"$f":"'fnd enro'!F819","v":0},{"$f":"'fnd enro'!G819","v":0},{"$f":"'fnd enro'!H819","v":0},{"$f":"'fnd enro'!I819","v":14},{"$f":"'fnd enro'!J819","v":0},{"$f":"'fnd enro'!K819","v":0.54039999999999999},{"$f":"'fnd enro'!L819","v":0},{"$f":"'fnd enro'!M819","v":0},{"$f":"'fnd enro'!N819","v":0},{"$f":"'fnd enro'!O819","v":0},{"$f":"'fnd enro'!P819","v":7},{"$f":"'fnd enro'!R819","v":14},1,{"$f":"VALUE('fnd enro'!Q819)","v":7},null,{"$f":"(($D819*'fnd base rates'!C$107)\n+($E819*'fnd base rates'!C$108)\n+($F819*'fnd base rates'!C$109)\n+($G819*'fnd base rates'!C$110)\n+($H819*'fnd base rates'!C$111)\n+($I819*'fnd base rates'!C$112)\n+($J819*'fnd base rates'!C$113)\n+($K819*'fnd base rates'!C$114)\n+($M819*'fnd base rates'!C$116)\n+($N819*'fnd base rates'!C$117)\n+($O819*'fnd base rates'!C$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,3)))\n*$R819","v":7990.9388440000002},{"$f":"(($D819*'fnd base rates'!D$107)\n+($E819*'fnd base rates'!D$108)\n+($F819*'fnd base rates'!D$109)\n+($G819*'fnd base rates'!D$110)\n+($H819*'fnd base rates'!D$111)\n+($I819*'fnd base rates'!D$112)\n+($J819*'fnd base rates'!D$113)\n+($K819*'fnd base rates'!D$114)\n+($M819*'fnd base rates'!D$116)\n+($N819*'fnd base rates'!D$117)\n+($O819*'fnd base rates'!D$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,4)))\n*$R819","v":12987.66},{"$f":"(($D819*'fnd base rates'!E$107)\n+($E819*'fnd base rates'!E$108)\n+($F819*'fnd base rates'!E$109)\n+($G819*'fnd base rates'!E$110)\n+($H819*'fnd base rates'!E$111)\n+($I819*'fnd base rates'!E$112)\n+($J819*'fnd base rates'!E$113)\n+($K819*'fnd base rates'!E$114)\n+($M819*'fnd base rates'!E$116)\n+($N819*'fnd base rates'!E$117)\n+($O819*'fnd base rates'!E$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,5)))\n*$R819","v":90994.615263999993},{"$f":"(($D819*'fnd base rates'!F$107)\n+($E819*'fnd base rates'!F$108)\n+($F819*'fnd base rates'!F$109)\n+($G819*'fnd base rates'!F$110)\n+($H819*'fnd base rates'!F$111)\n+($I819*'fnd base rates'!F$112)\n+($J819*'fnd base rates'!F$113)\n+($K819*'fnd base rates'!F$114)\n+($M819*'fnd base rates'!F$116)\n+($N819*'fnd base rates'!F$117)\n+($O819*'fnd base rates'!F$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,6)))\n*$R819","v":12416.409768000001},{"$f":"(($D819*'fnd base rates'!G$107)\n+($E819*'fnd base rates'!G$108)\n+($F819*'fnd base rates'!G$109)\n+($G819*'fnd base rates'!G$110)\n+($H819*'fnd base rates'!G$111)\n+($I819*'fnd base rates'!G$112)\n+($J819*'fnd base rates'!G$113)\n+($K819*'fnd base rates'!G$114)\n+($M819*'fnd base rates'!G$116)\n+($N819*'fnd base rates'!G$117)\n+($O819*'fnd base rates'!G$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,7)))\n*$R819","v":3372.505948},{"$f":"(($D819*'fnd base rates'!H$107)\n+($E819*'fnd base rates'!H$108)\n+($F819*'fnd base rates'!H$109)\n+($G819*'fnd base rates'!H$110)\n+($H819*'fnd base rates'!H$111)\n+($I819*'fnd base rates'!H$112)\n+($J819*'fnd base rates'!H$113)\n+($K819*'fnd base rates'!H$114)\n+($M819*'fnd base rates'!H$116)\n+($N819*'fnd base rates'!H$117)\n+($O819*'fnd base rates'!H$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,8)))","v":11758.375076},{"$f":"(($D819*'fnd base rates'!I$107)\n+($E819*'fnd base rates'!I$108)\n+($F819*'fnd base rates'!I$109)\n+($G819*'fnd base rates'!I$110)\n+($H819*'fnd base rates'!I$111)\n+($I819*'fnd base rates'!I$112)\n+($J819*'fnd base rates'!I$113)\n+($K819*'fnd base rates'!I$114)\n+($M819*'fnd base rates'!I$116)\n+($N819*'fnd base rates'!I$117)\n+($O819*'fnd base rates'!I$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,9)))\n*$R819","v":6863.08},{"$f":"(($D819*'fnd base rates'!J$107)\n+($E819*'fnd base rates'!J$108)\n+($F819*'fnd base rates'!J$109)\n+($G819*'fnd base rates'!J$110)\n+($H819*'fnd base rates'!J$111)\n+($I819*'fnd base rates'!J$112)\n+($J819*'fnd base rates'!J$113)\n+($K819*'fnd base rates'!J$114)\n+($M819*'fnd base rates'!J$116)\n+($N819*'fnd base rates'!J$117)\n+($O819*'fnd base rates'!J$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,10)))\n*$R819","v":12708.71},{"$f":"(($D819*'fnd base rates'!K$107)\n+($E819*'fnd base rates'!K$108)\n+($F819*'fnd base rates'!K$109)\n+($G819*'fnd base rates'!K$110)\n+($H819*'fnd base rates'!K$111)\n+($I819*'fnd base rates'!K$112)\n+($J819*'fnd base rates'!K$113)\n+($K819*'fnd base rates'!K$114)\n+($M819*'fnd base rates'!K$116)\n+($N819*'fnd base rates'!K$117)\n+($O819*'fnd base rates'!K$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,11)))\n*$R819","v":16100.838320000001},{"$f":"(($D819*'fnd base rates'!L$107)\n+($E819*'fnd base rates'!L$108)\n+($F819*'fnd base rates'!L$109)\n+($G819*'fnd base rates'!L$110)\n+($H819*'fnd base rates'!L$111)\n+($I819*'fnd base rates'!L$112)\n+($J819*'fnd base rates'!L$113)\n+($K819*'fnd base rates'!L$114)\n+($M819*'fnd base rates'!L$116)\n+($N819*'fnd base rates'!L$117)\n+($O819*'fnd base rates'!L$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,12)))","v":22762.623520000001},{"$f":"(($D819*'fnd base rates'!M$107)\n+($E819*'fnd base rates'!M$108)\n+($F819*'fnd base rates'!M$109)\n+($G819*'fnd base rates'!M$110)\n+($H819*'fnd base rates'!M$111)\n+($I819*'fnd base rates'!M$112)\n+($J819*'fnd base rates'!M$113)\n+($K819*'fnd base rates'!M$114)\n+($M819*'fnd base rates'!M$116)\n+($N819*'fnd base rates'!M$117)\n+($O819*'fnd base rates'!M$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,13)))","v":0},197955.75673999998,null,489020660,"489","020","660",1,14,197955.75673999998,14140,0,14140,null,null,null,null,null,14140,0,14140,null,null,{"$f":"BC819-BA819","v":0}]
[489,489020712,"STURGIS",{"$f":"'fnd enro'!D820","v":0},{"$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":33},{"$f":"'fnd enro'!J820","v":0},{"$f":"'fnd enro'!K820","v":1.2738},{"$f":"'fnd enro'!L820","v":0},{"$f":"'fnd enro'!M820","v":0},{"$f":"'fnd enro'!N820","v":0},{"$f":"'fnd enro'!O820","v":0},{"$f":"'fnd enro'!P820","v":7},{"$f":"'fnd enro'!R820","v":33},1,{"$f":"VALUE('fnd enro'!Q820)","v":7},null,{"$f":"(($D820*'fnd base rates'!C$107)\n+($E820*'fnd base rates'!C$108)\n+($F820*'fnd base rates'!C$109)\n+($G820*'fnd base rates'!C$110)\n+($H820*'fnd base rates'!C$111)\n+($I820*'fnd base rates'!C$112)\n+($J820*'fnd base rates'!C$113)\n+($K820*'fnd base rates'!C$114)\n+($M820*'fnd base rates'!C$116)\n+($N820*'fnd base rates'!C$117)\n+($O820*'fnd base rates'!C$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,3)))\n*$R820","v":18183.704418000001},{"$f":"(($D820*'fnd base rates'!D$107)\n+($E820*'fnd base rates'!D$108)\n+($F820*'fnd base rates'!D$109)\n+($G820*'fnd base rates'!D$110)\n+($H820*'fnd base rates'!D$111)\n+($I820*'fnd base rates'!D$112)\n+($J820*'fnd base rates'!D$113)\n+($K820*'fnd base rates'!D$114)\n+($M820*'fnd base rates'!D$116)\n+($N820*'fnd base rates'!D$117)\n+($O820*'fnd base rates'!D$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,4)))\n*$R820","v":27524.180000000004},{"$f":"(($D820*'fnd base rates'!E$107)\n+($E820*'fnd base rates'!E$108)\n+($F820*'fnd base rates'!E$109)\n+($G820*'fnd base rates'!E$110)\n+($H820*'fnd base rates'!E$111)\n+($I820*'fnd base rates'!E$112)\n+($J820*'fnd base rates'!E$113)\n+($K820*'fnd base rates'!E$114)\n+($M820*'fnd base rates'!E$116)\n+($N820*'fnd base rates'!E$117)\n+($O820*'fnd base rates'!E$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,5)))\n*$R820","v":184326.42240799998},{"$f":"(($D820*'fnd base rates'!F$107)\n+($E820*'fnd base rates'!F$108)\n+($F820*'fnd base rates'!F$109)\n+($G820*'fnd base rates'!F$110)\n+($H820*'fnd base rates'!F$111)\n+($I820*'fnd base rates'!F$112)\n+($J820*'fnd base rates'!F$113)\n+($K820*'fnd base rates'!F$114)\n+($M820*'fnd base rates'!F$116)\n+($N820*'fnd base rates'!F$117)\n+($O820*'fnd base rates'!F$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,6)))\n*$R820","v":29267.251596000002},{"$f":"(($D820*'fnd base rates'!G$107)\n+($E820*'fnd base rates'!G$108)\n+($F820*'fnd base rates'!G$109)\n+($G820*'fnd base rates'!G$110)\n+($H820*'fnd base rates'!G$111)\n+($I820*'fnd base rates'!G$112)\n+($J820*'fnd base rates'!G$113)\n+($K820*'fnd base rates'!G$114)\n+($M820*'fnd base rates'!G$116)\n+($N820*'fnd base rates'!G$117)\n+($O820*'fnd base rates'!G$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,7)))\n*$R820","v":6486.2883060000004},{"$f":"(($D820*'fnd base rates'!H$107)\n+($E820*'fnd base rates'!H$108)\n+($F820*'fnd base rates'!H$109)\n+($G820*'fnd base rates'!H$110)\n+($H820*'fnd base rates'!H$111)\n+($I820*'fnd base rates'!H$112)\n+($J820*'fnd base rates'!H$113)\n+($K820*'fnd base rates'!H$114)\n+($M820*'fnd base rates'!H$116)\n+($N820*'fnd base rates'!H$117)\n+($O820*'fnd base rates'!H$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,8)))","v":27491.874822000002},{"$f":"(($D820*'fnd base rates'!I$107)\n+($E820*'fnd base rates'!I$108)\n+($F820*'fnd base rates'!I$109)\n+($G820*'fnd base rates'!I$110)\n+($H820*'fnd base rates'!I$111)\n+($I820*'fnd base rates'!I$112)\n+($J820*'fnd base rates'!I$113)\n+($K820*'fnd base rates'!I$114)\n+($M820*'fnd base rates'!I$116)\n+($N820*'fnd base rates'!I$117)\n+($O820*'fnd base rates'!I$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,9)))\n*$R820","v":14955.94},{"$f":"(($D820*'fnd base rates'!J$107)\n+($E820*'fnd base rates'!J$108)\n+($F820*'fnd base rates'!J$109)\n+($G820*'fnd base rates'!J$110)\n+($H820*'fnd base rates'!J$111)\n+($I820*'fnd base rates'!J$112)\n+($J820*'fnd base rates'!J$113)\n+($K820*'fnd base rates'!J$114)\n+($M820*'fnd base rates'!J$116)\n+($N820*'fnd base rates'!J$117)\n+($O820*'fnd base rates'!J$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,10)))\n*$R820","v":23609.96},{"$f":"(($D820*'fnd base rates'!K$107)\n+($E820*'fnd base rates'!K$108)\n+($F820*'fnd base rates'!K$109)\n+($G820*'fnd base rates'!K$110)\n+($H820*'fnd base rates'!K$111)\n+($I820*'fnd base rates'!K$112)\n+($J820*'fnd base rates'!K$113)\n+($K820*'fnd base rates'!K$114)\n+($M820*'fnd base rates'!K$116)\n+($N820*'fnd base rates'!K$117)\n+($O820*'fnd base rates'!K$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,11)))\n*$R820","v":37951.976040000001},{"$f":"(($D820*'fnd base rates'!L$107)\n+($E820*'fnd base rates'!L$108)\n+($F820*'fnd base rates'!L$109)\n+($G820*'fnd base rates'!L$110)\n+($H820*'fnd base rates'!L$111)\n+($I820*'fnd base rates'!L$112)\n+($J820*'fnd base rates'!L$113)\n+($K820*'fnd base rates'!L$114)\n+($M820*'fnd base rates'!L$116)\n+($N820*'fnd base rates'!L$117)\n+($O820*'fnd base rates'!L$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,12)))","v":48776.030440000002},{"$f":"(($D820*'fnd base rates'!M$107)\n+($E820*'fnd base rates'!M$108)\n+($F820*'fnd base rates'!M$109)\n+($G820*'fnd base rates'!M$110)\n+($H820*'fnd base rates'!M$111)\n+($I820*'fnd base rates'!M$112)\n+($J820*'fnd base rates'!M$113)\n+($K820*'fnd base rates'!M$114)\n+($M820*'fnd base rates'!M$116)\n+($N820*'fnd base rates'!M$117)\n+($O820*'fnd base rates'!M$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,13)))","v":0},418573.62802999996,null,489020712,"489","020","712",1,33,418573.62802999996,12684,0,12684,null,null,null,null,null,12684,0,12684,null,null,{"$f":"BC820-BA820","v":0}]
[491,491095072,"ATLANTIS",{"$f":"'fnd enro'!D821","v":0},{"$f":"'fnd enro'!E821","v":0},{"$f":"'fnd enro'!F821","v":0},{"$f":"'fnd enro'!G821","v":1},{"$f":"'fnd enro'!H821","v":2},{"$f":"'fnd enro'!I821","v":0},{"$f":"'fnd enro'!J821","v":0},{"$f":"'fnd enro'!K821","v":0.1158},{"$f":"'fnd enro'!L821","v":0},{"$f":"'fnd enro'!M821","v":1},{"$f":"'fnd enro'!N821","v":1},{"$f":"'fnd enro'!O821","v":0},{"$f":"'fnd enro'!P821","v":3},{"$f":"'fnd enro'!R821","v":3},1,{"$f":"VALUE('fnd enro'!Q821)","v":6},null,{"$f":"(($D821*'fnd base rates'!C$107)\n+($E821*'fnd base rates'!C$108)\n+($F821*'fnd base rates'!C$109)\n+($G821*'fnd base rates'!C$110)\n+($H821*'fnd base rates'!C$111)\n+($I821*'fnd base rates'!C$112)\n+($J821*'fnd base rates'!C$113)\n+($K821*'fnd base rates'!C$114)\n+($M821*'fnd base rates'!C$116)\n+($N821*'fnd base rates'!C$117)\n+($O821*'fnd base rates'!C$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,3)))\n*$R821","v":2012.584038},{"$f":"(($D821*'fnd base rates'!D$107)\n+($E821*'fnd base rates'!D$108)\n+($F821*'fnd base rates'!D$109)\n+($G821*'fnd base rates'!D$110)\n+($H821*'fnd base rates'!D$111)\n+($I821*'fnd base rates'!D$112)\n+($J821*'fnd base rates'!D$113)\n+($K821*'fnd base rates'!D$114)\n+($M821*'fnd base rates'!D$116)\n+($N821*'fnd base rates'!D$117)\n+($O821*'fnd base rates'!D$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,4)))\n*$R821","v":3584.2000000000003},{"$f":"(($D821*'fnd base rates'!E$107)\n+($E821*'fnd base rates'!E$108)\n+($F821*'fnd base rates'!E$109)\n+($G821*'fnd base rates'!E$110)\n+($H821*'fnd base rates'!E$111)\n+($I821*'fnd base rates'!E$112)\n+($J821*'fnd base rates'!E$113)\n+($K821*'fnd base rates'!E$114)\n+($M821*'fnd base rates'!E$116)\n+($N821*'fnd base rates'!E$117)\n+($O821*'fnd base rates'!E$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,5)))\n*$R821","v":22377.201128000001},{"$f":"(($D821*'fnd base rates'!F$107)\n+($E821*'fnd base rates'!F$108)\n+($F821*'fnd base rates'!F$109)\n+($G821*'fnd base rates'!F$110)\n+($H821*'fnd base rates'!F$111)\n+($I821*'fnd base rates'!F$112)\n+($J821*'fnd base rates'!F$113)\n+($K821*'fnd base rates'!F$114)\n+($M821*'fnd base rates'!F$116)\n+($N821*'fnd base rates'!F$117)\n+($O821*'fnd base rates'!F$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,6)))\n*$R821","v":3602.0492360000003},{"$f":"(($D821*'fnd base rates'!G$107)\n+($E821*'fnd base rates'!G$108)\n+($F821*'fnd base rates'!G$109)\n+($G821*'fnd base rates'!G$110)\n+($H821*'fnd base rates'!G$111)\n+($I821*'fnd base rates'!G$112)\n+($J821*'fnd base rates'!G$113)\n+($K821*'fnd base rates'!G$114)\n+($M821*'fnd base rates'!G$116)\n+($N821*'fnd base rates'!G$117)\n+($O821*'fnd base rates'!G$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,7)))\n*$R821","v":1035.7698460000001},{"$f":"(($D821*'fnd base rates'!H$107)\n+($E821*'fnd base rates'!H$108)\n+($F821*'fnd base rates'!H$109)\n+($G821*'fnd base rates'!H$110)\n+($H821*'fnd base rates'!H$111)\n+($I821*'fnd base rates'!H$112)\n+($J821*'fnd base rates'!H$113)\n+($K821*'fnd base rates'!H$114)\n+($M821*'fnd base rates'!H$116)\n+($N821*'fnd base rates'!H$117)\n+($O821*'fnd base rates'!H$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,8)))","v":1897.3668020000002},{"$f":"(($D821*'fnd base rates'!I$107)\n+($E821*'fnd base rates'!I$108)\n+($F821*'fnd base rates'!I$109)\n+($G821*'fnd base rates'!I$110)\n+($H821*'fnd base rates'!I$111)\n+($I821*'fnd base rates'!I$112)\n+($J821*'fnd base rates'!I$113)\n+($K821*'fnd base rates'!I$114)\n+($M821*'fnd base rates'!I$116)\n+($N821*'fnd base rates'!I$117)\n+($O821*'fnd base rates'!I$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,9)))\n*$R821","v":1553.34},{"$f":"(($D821*'fnd base rates'!J$107)\n+($E821*'fnd base rates'!J$108)\n+($F821*'fnd base rates'!J$109)\n+($G821*'fnd base rates'!J$110)\n+($H821*'fnd base rates'!J$111)\n+($I821*'fnd base rates'!J$112)\n+($J821*'fnd base rates'!J$113)\n+($K821*'fnd base rates'!J$114)\n+($M821*'fnd base rates'!J$116)\n+($N821*'fnd base rates'!J$117)\n+($O821*'fnd base rates'!J$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,10)))\n*$R821","v":2602.13},{"$f":"(($D821*'fnd base rates'!K$107)\n+($E821*'fnd base rates'!K$108)\n+($F821*'fnd base rates'!K$109)\n+($G821*'fnd base rates'!K$110)\n+($H821*'fnd base rates'!K$111)\n+($I821*'fnd base rates'!K$112)\n+($J821*'fnd base rates'!K$113)\n+($K821*'fnd base rates'!K$114)\n+($M821*'fnd base rates'!K$116)\n+($N821*'fnd base rates'!K$117)\n+($O821*'fnd base rates'!K$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,11)))\n*$R821","v":4088.2596399999993},{"$f":"(($D821*'fnd base rates'!L$107)\n+($E821*'fnd base rates'!L$108)\n+($F821*'fnd base rates'!L$109)\n+($G821*'fnd base rates'!L$110)\n+($H821*'fnd base rates'!L$111)\n+($I821*'fnd base rates'!L$112)\n+($J821*'fnd base rates'!L$113)\n+($K821*'fnd base rates'!L$114)\n+($M821*'fnd base rates'!L$116)\n+($N821*'fnd base rates'!L$117)\n+($O821*'fnd base rates'!L$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,12)))","v":6503.6900400000004},{"$f":"(($D821*'fnd base rates'!M$107)\n+($E821*'fnd base rates'!M$108)\n+($F821*'fnd base rates'!M$109)\n+($G821*'fnd base rates'!M$110)\n+($H821*'fnd base rates'!M$111)\n+($I821*'fnd base rates'!M$112)\n+($J821*'fnd base rates'!M$113)\n+($K821*'fnd base rates'!M$114)\n+($M821*'fnd base rates'!M$116)\n+($N821*'fnd base rates'!M$117)\n+($O821*'fnd base rates'!M$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,13)))","v":0},49256.590729999989,null,491095072,"491","095","072",1,3,49256.590729999989,16419,0,16419,null,null,null,null,null,16419,0,16419,null,null,{"$f":"BC821-BA821","v":0}]
[491,491095095,"ATLANTIS",{"$f":"'fnd enro'!D822","v":0},{"$f":"'fnd enro'!E822","v":0},{"$f":"'fnd enro'!F822","v":104},{"$f":"'fnd enro'!G822","v":513},{"$f":"'fnd enro'!H822","v":299},{"$f":"'fnd enro'!I822","v":278},{"$f":"'fnd enro'!J822","v":0},{"$f":"'fnd enro'!K822","v":46.0884},{"$f":"'fnd enro'!L822","v":0},{"$f":"'fnd enro'!M822","v":129},{"$f":"'fnd enro'!N822","v":15},{"$f":"'fnd enro'!O822","v":65},{"$f":"'fnd enro'!P822","v":807},{"$f":"'fnd enro'!R822","v":1194},1,{"$f":"VALUE('fnd enro'!Q822)","v":12},null,{"$f":"(($D822*'fnd base rates'!C$107)\n+($E822*'fnd base rates'!C$108)\n+($F822*'fnd base rates'!C$109)\n+($G822*'fnd base rates'!C$110)\n+($H822*'fnd base rates'!C$111)\n+($I822*'fnd base rates'!C$112)\n+($J822*'fnd base rates'!C$113)\n+($K822*'fnd base rates'!C$114)\n+($M822*'fnd base rates'!C$116)\n+($N822*'fnd base rates'!C$117)\n+($O822*'fnd base rates'!C$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,3)))\n*$R822","v":732613.42712400015},{"$f":"(($D822*'fnd base rates'!D$107)\n+($E822*'fnd base rates'!D$108)\n+($F822*'fnd base rates'!D$109)\n+($G822*'fnd base rates'!D$110)\n+($H822*'fnd base rates'!D$111)\n+($I822*'fnd base rates'!D$112)\n+($J822*'fnd base rates'!D$113)\n+($K822*'fnd base rates'!D$114)\n+($M822*'fnd base rates'!D$116)\n+($N822*'fnd base rates'!D$117)\n+($O822*'fnd base rates'!D$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,4)))\n*$R822","v":1286647.6399999999},{"$f":"(($D822*'fnd base rates'!E$107)\n+($E822*'fnd base rates'!E$108)\n+($F822*'fnd base rates'!E$109)\n+($G822*'fnd base rates'!E$110)\n+($H822*'fnd base rates'!E$111)\n+($I822*'fnd base rates'!E$112)\n+($J822*'fnd base rates'!E$113)\n+($K822*'fnd base rates'!E$114)\n+($M822*'fnd base rates'!E$116)\n+($N822*'fnd base rates'!E$117)\n+($O822*'fnd base rates'!E$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,5)))\n*$R822","v":8334631.678944001},{"$f":"(($D822*'fnd base rates'!F$107)\n+($E822*'fnd base rates'!F$108)\n+($F822*'fnd base rates'!F$109)\n+($G822*'fnd base rates'!F$110)\n+($H822*'fnd base rates'!F$111)\n+($I822*'fnd base rates'!F$112)\n+($J822*'fnd base rates'!F$113)\n+($K822*'fnd base rates'!F$114)\n+($M822*'fnd base rates'!F$116)\n+($N822*'fnd base rates'!F$117)\n+($O822*'fnd base rates'!F$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,6)))\n*$R822","v":1350816.5359280002},{"$f":"(($D822*'fnd base rates'!G$107)\n+($E822*'fnd base rates'!G$108)\n+($F822*'fnd base rates'!G$109)\n+($G822*'fnd base rates'!G$110)\n+($H822*'fnd base rates'!G$111)\n+($I822*'fnd base rates'!G$112)\n+($J822*'fnd base rates'!G$113)\n+($K822*'fnd base rates'!G$114)\n+($M822*'fnd base rates'!G$116)\n+($N822*'fnd base rates'!G$117)\n+($O822*'fnd base rates'!G$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,7)))\n*$R822","v":362432.64870799996},{"$f":"(($D822*'fnd base rates'!H$107)\n+($E822*'fnd base rates'!H$108)\n+($F822*'fnd base rates'!H$109)\n+($G822*'fnd base rates'!H$110)\n+($H822*'fnd base rates'!H$111)\n+($I822*'fnd base rates'!H$112)\n+($J822*'fnd base rates'!H$113)\n+($K822*'fnd base rates'!H$114)\n+($M822*'fnd base rates'!H$116)\n+($N822*'fnd base rates'!H$117)\n+($O822*'fnd base rates'!H$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,8)))","v":760484.70719600003},{"$f":"(($D822*'fnd base rates'!I$107)\n+($E822*'fnd base rates'!I$108)\n+($F822*'fnd base rates'!I$109)\n+($G822*'fnd base rates'!I$110)\n+($H822*'fnd base rates'!I$111)\n+($I822*'fnd base rates'!I$112)\n+($J822*'fnd base rates'!I$113)\n+($K822*'fnd base rates'!I$114)\n+($M822*'fnd base rates'!I$116)\n+($N822*'fnd base rates'!I$117)\n+($O822*'fnd base rates'!I$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,9)))\n*$R822","v":564605.56000000006},{"$f":"(($D822*'fnd base rates'!J$107)\n+($E822*'fnd base rates'!J$108)\n+($F822*'fnd base rates'!J$109)\n+($G822*'fnd base rates'!J$110)\n+($H822*'fnd base rates'!J$111)\n+($I822*'fnd base rates'!J$112)\n+($J822*'fnd base rates'!J$113)\n+($K822*'fnd base rates'!J$114)\n+($M822*'fnd base rates'!J$116)\n+($N822*'fnd base rates'!J$117)\n+($O822*'fnd base rates'!J$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,10)))\n*$R822","v":1018383.77},{"$f":"(($D822*'fnd base rates'!K$107)\n+($E822*'fnd base rates'!K$108)\n+($F822*'fnd base rates'!K$109)\n+($G822*'fnd base rates'!K$110)\n+($H822*'fnd base rates'!K$111)\n+($I822*'fnd base rates'!K$112)\n+($J822*'fnd base rates'!K$113)\n+($K822*'fnd base rates'!K$114)\n+($M822*'fnd base rates'!K$116)\n+($N822*'fnd base rates'!K$117)\n+($O822*'fnd base rates'!K$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,11)))\n*$R822","v":1415387.0967199998},{"$f":"(($D822*'fnd base rates'!L$107)\n+($E822*'fnd base rates'!L$108)\n+($F822*'fnd base rates'!L$109)\n+($G822*'fnd base rates'!L$110)\n+($H822*'fnd base rates'!L$111)\n+($I822*'fnd base rates'!L$112)\n+($J822*'fnd base rates'!L$113)\n+($K822*'fnd base rates'!L$114)\n+($M822*'fnd base rates'!L$116)\n+($N822*'fnd base rates'!L$117)\n+($O822*'fnd base rates'!L$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,12)))","v":2314046.9359200001},{"$f":"(($D822*'fnd base rates'!M$107)\n+($E822*'fnd base rates'!M$108)\n+($F822*'fnd base rates'!M$109)\n+($G822*'fnd base rates'!M$110)\n+($H822*'fnd base rates'!M$111)\n+($I822*'fnd base rates'!M$112)\n+($J822*'fnd base rates'!M$113)\n+($K822*'fnd base rates'!M$114)\n+($M822*'fnd base rates'!M$116)\n+($N822*'fnd base rates'!M$117)\n+($O822*'fnd base rates'!M$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,13)))","v":0},18140050.000540003,null,491095095,"491","095","095",1,1194,18140050.000540003,15193,0,15193,null,null,null,null,null,15193,0,15193,null,null,{"$f":"BC822-BA822","v":0}]
[491,491095201,"ATLANTIS",{"$f":"'fnd enro'!D823","v":0},{"$f":"'fnd enro'!E823","v":0},{"$f":"'fnd enro'!F823","v":0},{"$f":"'fnd enro'!G823","v":5},{"$f":"'fnd enro'!H823","v":0},{"$f":"'fnd enro'!I823","v":3},{"$f":"'fnd enro'!J823","v":0},{"$f":"'fnd enro'!K823","v":0.30880000000000002},{"$f":"'fnd enro'!L823","v":0},{"$f":"'fnd enro'!M823","v":0},{"$f":"'fnd enro'!N823","v":0},{"$f":"'fnd enro'!O823","v":0},{"$f":"'fnd enro'!P823","v":7},{"$f":"'fnd enro'!R823","v":8},1,{"$f":"VALUE('fnd enro'!Q823)","v":12},null,{"$f":"(($D823*'fnd base rates'!C$107)\n+($E823*'fnd base rates'!C$108)\n+($F823*'fnd base rates'!C$109)\n+($G823*'fnd base rates'!C$110)\n+($H823*'fnd base rates'!C$111)\n+($I823*'fnd base rates'!C$112)\n+($J823*'fnd base rates'!C$113)\n+($K823*'fnd base rates'!C$114)\n+($M823*'fnd base rates'!C$116)\n+($N823*'fnd base rates'!C$117)\n+($O823*'fnd base rates'!C$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,3)))\n*$R823","v":4907.1307680000009},{"$f":"(($D823*'fnd base rates'!D$107)\n+($E823*'fnd base rates'!D$108)\n+($F823*'fnd base rates'!D$109)\n+($G823*'fnd base rates'!D$110)\n+($H823*'fnd base rates'!D$111)\n+($I823*'fnd base rates'!D$112)\n+($J823*'fnd base rates'!D$113)\n+($K823*'fnd base rates'!D$114)\n+($M823*'fnd base rates'!D$116)\n+($N823*'fnd base rates'!D$117)\n+($O823*'fnd base rates'!D$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,4)))\n*$R823","v":9036.630000000001},{"$f":"(($D823*'fnd base rates'!E$107)\n+($E823*'fnd base rates'!E$108)\n+($F823*'fnd base rates'!E$109)\n+($G823*'fnd base rates'!E$110)\n+($H823*'fnd base rates'!E$111)\n+($I823*'fnd base rates'!E$112)\n+($J823*'fnd base rates'!E$113)\n+($K823*'fnd base rates'!E$114)\n+($M823*'fnd base rates'!E$116)\n+($N823*'fnd base rates'!E$117)\n+($O823*'fnd base rates'!E$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,5)))\n*$R823","v":62604.043007999993},{"$f":"(($D823*'fnd base rates'!F$107)\n+($E823*'fnd base rates'!F$108)\n+($F823*'fnd base rates'!F$109)\n+($G823*'fnd base rates'!F$110)\n+($H823*'fnd base rates'!F$111)\n+($I823*'fnd base rates'!F$112)\n+($J823*'fnd base rates'!F$113)\n+($K823*'fnd base rates'!F$114)\n+($M823*'fnd base rates'!F$116)\n+($N823*'fnd base rates'!F$117)\n+($O823*'fnd base rates'!F$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,6)))\n*$R823","v":8897.8912960000016},{"$f":"(($D823*'fnd base rates'!G$107)\n+($E823*'fnd base rates'!G$108)\n+($F823*'fnd base rates'!G$109)\n+($G823*'fnd base rates'!G$110)\n+($H823*'fnd base rates'!G$111)\n+($I823*'fnd base rates'!G$112)\n+($J823*'fnd base rates'!G$113)\n+($K823*'fnd base rates'!G$114)\n+($M823*'fnd base rates'!G$116)\n+($N823*'fnd base rates'!G$117)\n+($O823*'fnd base rates'!G$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,7)))\n*$R823","v":2656.5762560000003},{"$f":"(($D823*'fnd base rates'!H$107)\n+($E823*'fnd base rates'!H$108)\n+($F823*'fnd base rates'!H$109)\n+($G823*'fnd base rates'!H$110)\n+($H823*'fnd base rates'!H$111)\n+($I823*'fnd base rates'!H$112)\n+($J823*'fnd base rates'!H$113)\n+($K823*'fnd base rates'!H$114)\n+($M823*'fnd base rates'!H$116)\n+($N823*'fnd base rates'!H$117)\n+($O823*'fnd base rates'!H$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,8)))","v":5313.1114720000005},{"$f":"(($D823*'fnd base rates'!I$107)\n+($E823*'fnd base rates'!I$108)\n+($F823*'fnd base rates'!I$109)\n+($G823*'fnd base rates'!I$110)\n+($H823*'fnd base rates'!I$111)\n+($I823*'fnd base rates'!I$112)\n+($J823*'fnd base rates'!I$113)\n+($K823*'fnd base rates'!I$114)\n+($M823*'fnd base rates'!I$116)\n+($N823*'fnd base rates'!I$117)\n+($O823*'fnd base rates'!I$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,9)))\n*$R823","v":3962.2599999999993},{"$f":"(($D823*'fnd base rates'!J$107)\n+($E823*'fnd base rates'!J$108)\n+($F823*'fnd base rates'!J$109)\n+($G823*'fnd base rates'!J$110)\n+($H823*'fnd base rates'!J$111)\n+($I823*'fnd base rates'!J$112)\n+($J823*'fnd base rates'!J$113)\n+($K823*'fnd base rates'!J$114)\n+($M823*'fnd base rates'!J$116)\n+($N823*'fnd base rates'!J$117)\n+($O823*'fnd base rates'!J$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,10)))\n*$R823","v":8472.33},{"$f":"(($D823*'fnd base rates'!K$107)\n+($E823*'fnd base rates'!K$108)\n+($F823*'fnd base rates'!K$109)\n+($G823*'fnd base rates'!K$110)\n+($H823*'fnd base rates'!K$111)\n+($I823*'fnd base rates'!K$112)\n+($J823*'fnd base rates'!K$113)\n+($K823*'fnd base rates'!K$114)\n+($M823*'fnd base rates'!K$116)\n+($N823*'fnd base rates'!K$117)\n+($O823*'fnd base rates'!K$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,11)))\n*$R823","v":8951.2290400000002},{"$f":"(($D823*'fnd base rates'!L$107)\n+($E823*'fnd base rates'!L$108)\n+($F823*'fnd base rates'!L$109)\n+($G823*'fnd base rates'!L$110)\n+($H823*'fnd base rates'!L$111)\n+($I823*'fnd base rates'!L$112)\n+($J823*'fnd base rates'!L$113)\n+($K823*'fnd base rates'!L$114)\n+($M823*'fnd base rates'!L$116)\n+($N823*'fnd base rates'!L$117)\n+($O823*'fnd base rates'!L$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,12)))","v":15942.623439999999},{"$f":"(($D823*'fnd base rates'!M$107)\n+($E823*'fnd base rates'!M$108)\n+($F823*'fnd base rates'!M$109)\n+($G823*'fnd base rates'!M$110)\n+($H823*'fnd base rates'!M$111)\n+($I823*'fnd base rates'!M$112)\n+($J823*'fnd base rates'!M$113)\n+($K823*'fnd base rates'!M$114)\n+($M823*'fnd base rates'!M$116)\n+($N823*'fnd base rates'!M$117)\n+($O823*'fnd base rates'!M$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,13)))","v":0},130743.82528,null,491095201,"491","095","201",1,8,130743.82528,16343,0,16343,null,null,null,null,null,16343,0,16343,null,null,{"$f":"BC823-BA823","v":0}]
[491,491095265,"ATLANTIS",{"$f":"'fnd enro'!D824","v":0},{"$f":"'fnd enro'!E824","v":0},{"$f":"'fnd enro'!F824","v":0},{"$f":"'fnd enro'!G824","v":0},{"$f":"'fnd enro'!H824","v":1},{"$f":"'fnd enro'!I824","v":1},{"$f":"'fnd enro'!J824","v":0},{"$f":"'fnd enro'!K824","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L824","v":0},{"$f":"'fnd enro'!M824","v":0},{"$f":"'fnd enro'!N824","v":0},{"$f":"'fnd enro'!O824","v":0},{"$f":"'fnd enro'!P824","v":2},{"$f":"'fnd enro'!R824","v":2},1,{"$f":"VALUE('fnd enro'!Q824)","v":4},null,{"$f":"(($D824*'fnd base rates'!C$107)\n+($E824*'fnd base rates'!C$108)\n+($F824*'fnd base rates'!C$109)\n+($G824*'fnd base rates'!C$110)\n+($H824*'fnd base rates'!C$111)\n+($I824*'fnd base rates'!C$112)\n+($J824*'fnd base rates'!C$113)\n+($K824*'fnd base rates'!C$114)\n+($M824*'fnd base rates'!C$116)\n+($N824*'fnd base rates'!C$117)\n+($O824*'fnd base rates'!C$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,3)))\n*$R824","v":1189.7026920000001},{"$f":"(($D824*'fnd base rates'!D$107)\n+($E824*'fnd base rates'!D$108)\n+($F824*'fnd base rates'!D$109)\n+($G824*'fnd base rates'!D$110)\n+($H824*'fnd base rates'!D$111)\n+($I824*'fnd base rates'!D$112)\n+($J824*'fnd base rates'!D$113)\n+($K824*'fnd base rates'!D$114)\n+($M824*'fnd base rates'!D$116)\n+($N824*'fnd base rates'!D$117)\n+($O824*'fnd base rates'!D$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,4)))\n*$R824","v":2083.44},{"$f":"(($D824*'fnd base rates'!E$107)\n+($E824*'fnd base rates'!E$108)\n+($F824*'fnd base rates'!E$109)\n+($G824*'fnd base rates'!E$110)\n+($H824*'fnd base rates'!E$111)\n+($I824*'fnd base rates'!E$112)\n+($J824*'fnd base rates'!E$113)\n+($K824*'fnd base rates'!E$114)\n+($M824*'fnd base rates'!E$116)\n+($N824*'fnd base rates'!E$117)\n+($O824*'fnd base rates'!E$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,5)))\n*$R824","v":13772.840752},{"$f":"(($D824*'fnd base rates'!F$107)\n+($E824*'fnd base rates'!F$108)\n+($F824*'fnd base rates'!F$109)\n+($G824*'fnd base rates'!F$110)\n+($H824*'fnd base rates'!F$111)\n+($I824*'fnd base rates'!F$112)\n+($J824*'fnd base rates'!F$113)\n+($K824*'fnd base rates'!F$114)\n+($M824*'fnd base rates'!F$116)\n+($N824*'fnd base rates'!F$117)\n+($O824*'fnd base rates'!F$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,6)))\n*$R824","v":1882.2628240000001},{"$f":"(($D824*'fnd base rates'!G$107)\n+($E824*'fnd base rates'!G$108)\n+($F824*'fnd base rates'!G$109)\n+($G824*'fnd base rates'!G$110)\n+($H824*'fnd base rates'!G$111)\n+($I824*'fnd base rates'!G$112)\n+($J824*'fnd base rates'!G$113)\n+($K824*'fnd base rates'!G$114)\n+($M824*'fnd base rates'!G$116)\n+($N824*'fnd base rates'!G$117)\n+($O824*'fnd base rates'!G$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,7)))\n*$R824","v":594.37656399999992},{"$f":"(($D824*'fnd base rates'!H$107)\n+($E824*'fnd base rates'!H$108)\n+($F824*'fnd base rates'!H$109)\n+($G824*'fnd base rates'!H$110)\n+($H824*'fnd base rates'!H$111)\n+($I824*'fnd base rates'!H$112)\n+($J824*'fnd base rates'!H$113)\n+($K824*'fnd base rates'!H$114)\n+($M824*'fnd base rates'!H$116)\n+($N824*'fnd base rates'!H$117)\n+($O824*'fnd base rates'!H$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,8)))","v":1391.677868},{"$f":"(($D824*'fnd base rates'!I$107)\n+($E824*'fnd base rates'!I$108)\n+($F824*'fnd base rates'!I$109)\n+($G824*'fnd base rates'!I$110)\n+($H824*'fnd base rates'!I$111)\n+($I824*'fnd base rates'!I$112)\n+($J824*'fnd base rates'!I$113)\n+($K824*'fnd base rates'!I$114)\n+($M824*'fnd base rates'!I$116)\n+($N824*'fnd base rates'!I$117)\n+($O824*'fnd base rates'!I$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,9)))\n*$R824","v":1007.35},{"$f":"(($D824*'fnd base rates'!J$107)\n+($E824*'fnd base rates'!J$108)\n+($F824*'fnd base rates'!J$109)\n+($G824*'fnd base rates'!J$110)\n+($H824*'fnd base rates'!J$111)\n+($I824*'fnd base rates'!J$112)\n+($J824*'fnd base rates'!J$113)\n+($K824*'fnd base rates'!J$114)\n+($M824*'fnd base rates'!J$116)\n+($N824*'fnd base rates'!J$117)\n+($O824*'fnd base rates'!J$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,10)))\n*$R824","v":1959.04},{"$f":"(($D824*'fnd base rates'!K$107)\n+($E824*'fnd base rates'!K$108)\n+($F824*'fnd base rates'!K$109)\n+($G824*'fnd base rates'!K$110)\n+($H824*'fnd base rates'!K$111)\n+($I824*'fnd base rates'!K$112)\n+($J824*'fnd base rates'!K$113)\n+($K824*'fnd base rates'!K$114)\n+($M824*'fnd base rates'!K$116)\n+($N824*'fnd base rates'!K$117)\n+($O824*'fnd base rates'!K$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,11)))\n*$R824","v":2332.21976},{"$f":"(($D824*'fnd base rates'!L$107)\n+($E824*'fnd base rates'!L$108)\n+($F824*'fnd base rates'!L$109)\n+($G824*'fnd base rates'!L$110)\n+($H824*'fnd base rates'!L$111)\n+($I824*'fnd base rates'!L$112)\n+($J824*'fnd base rates'!L$113)\n+($K824*'fnd base rates'!L$114)\n+($M824*'fnd base rates'!L$116)\n+($N824*'fnd base rates'!L$117)\n+($O824*'fnd base rates'!L$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,12)))","v":3755.2833599999999},{"$f":"(($D824*'fnd base rates'!M$107)\n+($E824*'fnd base rates'!M$108)\n+($F824*'fnd base rates'!M$109)\n+($G824*'fnd base rates'!M$110)\n+($H824*'fnd base rates'!M$111)\n+($I824*'fnd base rates'!M$112)\n+($J824*'fnd base rates'!M$113)\n+($K824*'fnd base rates'!M$114)\n+($M824*'fnd base rates'!M$116)\n+($N824*'fnd base rates'!M$117)\n+($O824*'fnd base rates'!M$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,13)))","v":0},29968.19382,null,491095265,"491","095","265",1,2,29968.19382,14984,0,14984,null,null,null,null,null,14984,0,14984,null,null,{"$f":"BC824-BA824","v":0}]
[491,491095273,"ATLANTIS",{"$f":"'fnd enro'!D825","v":0},{"$f":"'fnd enro'!E825","v":0},{"$f":"'fnd enro'!F825","v":1},{"$f":"'fnd enro'!G825","v":6},{"$f":"'fnd enro'!H825","v":7},{"$f":"'fnd enro'!I825","v":0},{"$f":"'fnd enro'!J825","v":0},{"$f":"'fnd enro'!K825","v":0.54039999999999999},{"$f":"'fnd enro'!L825","v":0},{"$f":"'fnd enro'!M825","v":1},{"$f":"'fnd enro'!N825","v":0},{"$f":"'fnd enro'!O825","v":0},{"$f":"'fnd enro'!P825","v":6},{"$f":"'fnd enro'!R825","v":14},1,{"$f":"VALUE('fnd enro'!Q825)","v":7},null,{"$f":"(($D825*'fnd base rates'!C$107)\n+($E825*'fnd base rates'!C$108)\n+($F825*'fnd base rates'!C$109)\n+($G825*'fnd base rates'!C$110)\n+($H825*'fnd base rates'!C$111)\n+($I825*'fnd base rates'!C$112)\n+($J825*'fnd base rates'!C$113)\n+($K825*'fnd base rates'!C$114)\n+($M825*'fnd base rates'!C$116)\n+($N825*'fnd base rates'!C$117)\n+($O825*'fnd base rates'!C$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,3)))\n*$R825","v":8023.4588439999998},{"$f":"(($D825*'fnd base rates'!D$107)\n+($E825*'fnd base rates'!D$108)\n+($F825*'fnd base rates'!D$109)\n+($G825*'fnd base rates'!D$110)\n+($H825*'fnd base rates'!D$111)\n+($I825*'fnd base rates'!D$112)\n+($J825*'fnd base rates'!D$113)\n+($K825*'fnd base rates'!D$114)\n+($M825*'fnd base rates'!D$116)\n+($N825*'fnd base rates'!D$117)\n+($O825*'fnd base rates'!D$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,4)))\n*$R825","v":12839.460000000001},{"$f":"(($D825*'fnd base rates'!E$107)\n+($E825*'fnd base rates'!E$108)\n+($F825*'fnd base rates'!E$109)\n+($G825*'fnd base rates'!E$110)\n+($H825*'fnd base rates'!E$111)\n+($I825*'fnd base rates'!E$112)\n+($J825*'fnd base rates'!E$113)\n+($K825*'fnd base rates'!E$114)\n+($M825*'fnd base rates'!E$116)\n+($N825*'fnd base rates'!E$117)\n+($O825*'fnd base rates'!E$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,5)))\n*$R825","v":71667.495263999997},{"$f":"(($D825*'fnd base rates'!F$107)\n+($E825*'fnd base rates'!F$108)\n+($F825*'fnd base rates'!F$109)\n+($G825*'fnd base rates'!F$110)\n+($H825*'fnd base rates'!F$111)\n+($I825*'fnd base rates'!F$112)\n+($J825*'fnd base rates'!F$113)\n+($K825*'fnd base rates'!F$114)\n+($M825*'fnd base rates'!F$116)\n+($N825*'fnd base rates'!F$117)\n+($O825*'fnd base rates'!F$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,6)))\n*$R825","v":15876.779768},{"$f":"(($D825*'fnd base rates'!G$107)\n+($E825*'fnd base rates'!G$108)\n+($F825*'fnd base rates'!G$109)\n+($G825*'fnd base rates'!G$110)\n+($H825*'fnd base rates'!G$111)\n+($I825*'fnd base rates'!G$112)\n+($J825*'fnd base rates'!G$113)\n+($K825*'fnd base rates'!G$114)\n+($M825*'fnd base rates'!G$116)\n+($N825*'fnd base rates'!G$117)\n+($O825*'fnd base rates'!G$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,7)))\n*$R825","v":3251.3959480000003},{"$f":"(($D825*'fnd base rates'!H$107)\n+($E825*'fnd base rates'!H$108)\n+($F825*'fnd base rates'!H$109)\n+($G825*'fnd base rates'!H$110)\n+($H825*'fnd base rates'!H$111)\n+($I825*'fnd base rates'!H$112)\n+($J825*'fnd base rates'!H$113)\n+($K825*'fnd base rates'!H$114)\n+($M825*'fnd base rates'!H$116)\n+($N825*'fnd base rates'!H$117)\n+($O825*'fnd base rates'!H$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,8)))","v":7596.2350759999999},{"$f":"(($D825*'fnd base rates'!I$107)\n+($E825*'fnd base rates'!I$108)\n+($F825*'fnd base rates'!I$109)\n+($G825*'fnd base rates'!I$110)\n+($H825*'fnd base rates'!I$111)\n+($I825*'fnd base rates'!I$112)\n+($J825*'fnd base rates'!I$113)\n+($K825*'fnd base rates'!I$114)\n+($M825*'fnd base rates'!I$116)\n+($N825*'fnd base rates'!I$117)\n+($O825*'fnd base rates'!I$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,9)))\n*$R825","v":5530.5},{"$f":"(($D825*'fnd base rates'!J$107)\n+($E825*'fnd base rates'!J$108)\n+($F825*'fnd base rates'!J$109)\n+($G825*'fnd base rates'!J$110)\n+($H825*'fnd base rates'!J$111)\n+($I825*'fnd base rates'!J$112)\n+($J825*'fnd base rates'!J$113)\n+($K825*'fnd base rates'!J$114)\n+($M825*'fnd base rates'!J$116)\n+($N825*'fnd base rates'!J$117)\n+($O825*'fnd base rates'!J$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,10)))\n*$R825","v":6790.63},{"$f":"(($D825*'fnd base rates'!K$107)\n+($E825*'fnd base rates'!K$108)\n+($F825*'fnd base rates'!K$109)\n+($G825*'fnd base rates'!K$110)\n+($H825*'fnd base rates'!K$111)\n+($I825*'fnd base rates'!K$112)\n+($J825*'fnd base rates'!K$113)\n+($K825*'fnd base rates'!K$114)\n+($M825*'fnd base rates'!K$116)\n+($N825*'fnd base rates'!K$117)\n+($O825*'fnd base rates'!K$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,11)))\n*$R825","v":16280.03832},{"$f":"(($D825*'fnd base rates'!L$107)\n+($E825*'fnd base rates'!L$108)\n+($F825*'fnd base rates'!L$109)\n+($G825*'fnd base rates'!L$110)\n+($H825*'fnd base rates'!L$111)\n+($I825*'fnd base rates'!L$112)\n+($J825*'fnd base rates'!L$113)\n+($K825*'fnd base rates'!L$114)\n+($M825*'fnd base rates'!L$116)\n+($N825*'fnd base rates'!L$117)\n+($O825*'fnd base rates'!L$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,12)))","v":24069.873520000001},{"$f":"(($D825*'fnd base rates'!M$107)\n+($E825*'fnd base rates'!M$108)\n+($F825*'fnd base rates'!M$109)\n+($G825*'fnd base rates'!M$110)\n+($H825*'fnd base rates'!M$111)\n+($I825*'fnd base rates'!M$112)\n+($J825*'fnd base rates'!M$113)\n+($K825*'fnd base rates'!M$114)\n+($M825*'fnd base rates'!M$116)\n+($N825*'fnd base rates'!M$117)\n+($O825*'fnd base rates'!M$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,13)))","v":0},171925.86674,null,491095273,"491","095","273",1,14,171925.86674,12280,0,12280,null,null,null,null,null,12280,0,12280,null,null,{"$f":"BC825-BA825","v":0}]
[491,491095292,"ATLANTIS",{"$f":"'fnd enro'!D826","v":0},{"$f":"'fnd enro'!E826","v":0},{"$f":"'fnd enro'!F826","v":1},{"$f":"'fnd enro'!G826","v":6},{"$f":"'fnd enro'!H826","v":4},{"$f":"'fnd enro'!I826","v":4},{"$f":"'fnd enro'!J826","v":0},{"$f":"'fnd enro'!K826","v":0.57899999999999996},{"$f":"'fnd enro'!L826","v":0},{"$f":"'fnd enro'!M826","v":1},{"$f":"'fnd enro'!N826","v":1},{"$f":"'fnd enro'!O826","v":1},{"$f":"'fnd enro'!P826","v":10},{"$f":"'fnd enro'!R826","v":15},1,{"$f":"VALUE('fnd enro'!Q826)","v":6},null,{"$f":"(($D826*'fnd base rates'!C$107)\n+($E826*'fnd base rates'!C$108)\n+($F826*'fnd base rates'!C$109)\n+($G826*'fnd base rates'!C$110)\n+($H826*'fnd base rates'!C$111)\n+($I826*'fnd base rates'!C$112)\n+($J826*'fnd base rates'!C$113)\n+($K826*'fnd base rates'!C$114)\n+($M826*'fnd base rates'!C$116)\n+($N826*'fnd base rates'!C$117)\n+($O826*'fnd base rates'!C$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,3)))\n*$R826","v":9005.380189999998},{"$f":"(($D826*'fnd base rates'!D$107)\n+($E826*'fnd base rates'!D$108)\n+($F826*'fnd base rates'!D$109)\n+($G826*'fnd base rates'!D$110)\n+($H826*'fnd base rates'!D$111)\n+($I826*'fnd base rates'!D$112)\n+($J826*'fnd base rates'!D$113)\n+($K826*'fnd base rates'!D$114)\n+($M826*'fnd base rates'!D$116)\n+($N826*'fnd base rates'!D$117)\n+($O826*'fnd base rates'!D$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,4)))\n*$R826","v":15098.09},{"$f":"(($D826*'fnd base rates'!E$107)\n+($E826*'fnd base rates'!E$108)\n+($F826*'fnd base rates'!E$109)\n+($G826*'fnd base rates'!E$110)\n+($H826*'fnd base rates'!E$111)\n+($I826*'fnd base rates'!E$112)\n+($J826*'fnd base rates'!E$113)\n+($K826*'fnd base rates'!E$114)\n+($M826*'fnd base rates'!E$116)\n+($N826*'fnd base rates'!E$117)\n+($O826*'fnd base rates'!E$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,5)))\n*$R826","v":94520.055640000006},{"$f":"(($D826*'fnd base rates'!F$107)\n+($E826*'fnd base rates'!F$108)\n+($F826*'fnd base rates'!F$109)\n+($G826*'fnd base rates'!F$110)\n+($H826*'fnd base rates'!F$111)\n+($I826*'fnd base rates'!F$112)\n+($J826*'fnd base rates'!F$113)\n+($K826*'fnd base rates'!F$114)\n+($M826*'fnd base rates'!F$116)\n+($N826*'fnd base rates'!F$117)\n+($O826*'fnd base rates'!F$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,6)))\n*$R826","v":16799.366180000001},{"$f":"(($D826*'fnd base rates'!G$107)\n+($E826*'fnd base rates'!G$108)\n+($F826*'fnd base rates'!G$109)\n+($G826*'fnd base rates'!G$110)\n+($H826*'fnd base rates'!G$111)\n+($I826*'fnd base rates'!G$112)\n+($J826*'fnd base rates'!G$113)\n+($K826*'fnd base rates'!G$114)\n+($M826*'fnd base rates'!G$116)\n+($N826*'fnd base rates'!G$117)\n+($O826*'fnd base rates'!G$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,7)))\n*$R826","v":4041.0292300000001},{"$f":"(($D826*'fnd base rates'!H$107)\n+($E826*'fnd base rates'!H$108)\n+($F826*'fnd base rates'!H$109)\n+($G826*'fnd base rates'!H$110)\n+($H826*'fnd base rates'!H$111)\n+($I826*'fnd base rates'!H$112)\n+($J826*'fnd base rates'!H$113)\n+($K826*'fnd base rates'!H$114)\n+($M826*'fnd base rates'!H$116)\n+($N826*'fnd base rates'!H$117)\n+($O826*'fnd base rates'!H$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,8)))","v":9678.4440100000011},{"$f":"(($D826*'fnd base rates'!I$107)\n+($E826*'fnd base rates'!I$108)\n+($F826*'fnd base rates'!I$109)\n+($G826*'fnd base rates'!I$110)\n+($H826*'fnd base rates'!I$111)\n+($I826*'fnd base rates'!I$112)\n+($J826*'fnd base rates'!I$113)\n+($K826*'fnd base rates'!I$114)\n+($M826*'fnd base rates'!I$116)\n+($N826*'fnd base rates'!I$117)\n+($O826*'fnd base rates'!I$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,9)))\n*$R826","v":6748.52},{"$f":"(($D826*'fnd base rates'!J$107)\n+($E826*'fnd base rates'!J$108)\n+($F826*'fnd base rates'!J$109)\n+($G826*'fnd base rates'!J$110)\n+($H826*'fnd base rates'!J$111)\n+($I826*'fnd base rates'!J$112)\n+($J826*'fnd base rates'!J$113)\n+($K826*'fnd base rates'!J$114)\n+($M826*'fnd base rates'!J$116)\n+($N826*'fnd base rates'!J$117)\n+($O826*'fnd base rates'!J$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,10)))\n*$R826","v":10716.619999999999},{"$f":"(($D826*'fnd base rates'!K$107)\n+($E826*'fnd base rates'!K$108)\n+($F826*'fnd base rates'!K$109)\n+($G826*'fnd base rates'!K$110)\n+($H826*'fnd base rates'!K$111)\n+($I826*'fnd base rates'!K$112)\n+($J826*'fnd base rates'!K$113)\n+($K826*'fnd base rates'!K$114)\n+($M826*'fnd base rates'!K$116)\n+($N826*'fnd base rates'!K$117)\n+($O826*'fnd base rates'!K$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,11)))\n*$R826","v":17952.938200000001},{"$f":"(($D826*'fnd base rates'!L$107)\n+($E826*'fnd base rates'!L$108)\n+($F826*'fnd base rates'!L$109)\n+($G826*'fnd base rates'!L$110)\n+($H826*'fnd base rates'!L$111)\n+($I826*'fnd base rates'!L$112)\n+($J826*'fnd base rates'!L$113)\n+($K826*'fnd base rates'!L$114)\n+($M826*'fnd base rates'!L$116)\n+($N826*'fnd base rates'!L$117)\n+($O826*'fnd base rates'!L$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,12)))","v":27364.600199999993},{"$f":"(($D826*'fnd base rates'!M$107)\n+($E826*'fnd base rates'!M$108)\n+($F826*'fnd base rates'!M$109)\n+($G826*'fnd base rates'!M$110)\n+($H826*'fnd base rates'!M$111)\n+($I826*'fnd base rates'!M$112)\n+($J826*'fnd base rates'!M$113)\n+($K826*'fnd base rates'!M$114)\n+($M826*'fnd base rates'!M$116)\n+($N826*'fnd base rates'!M$117)\n+($O826*'fnd base rates'!M$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,13)))","v":0},211925.04364999998,null,491095292,"491","095","292",1,15,211925.04364999998,14128,0,14128,null,null,null,null,null,14128,0,14128,null,null,{"$f":"BC826-BA826","v":0}]
[491,491095293,"ATLANTIS",{"$f":"'fnd enro'!D827","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L827","v":0},{"$f":"'fnd enro'!M827","v":0},{"$f":"'fnd enro'!N827","v":0},{"$f":"'fnd enro'!O827","v":0},{"$f":"'fnd enro'!P827","v":0},{"$f":"'fnd enro'!R827","v":1},1,{"$f":"VALUE('fnd enro'!Q827)","v":10},null,{"$f":"(($D827*'fnd base rates'!C$107)\n+($E827*'fnd base rates'!C$108)\n+($F827*'fnd base rates'!C$109)\n+($G827*'fnd base rates'!C$110)\n+($H827*'fnd base rates'!C$111)\n+($I827*'fnd base rates'!C$112)\n+($J827*'fnd base rates'!C$113)\n+($K827*'fnd base rates'!C$114)\n+($M827*'fnd base rates'!C$116)\n+($N827*'fnd base rates'!C$117)\n+($O827*'fnd base rates'!C$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,3)))\n*$R827","v":536.46134600000005},{"$f":"(($D827*'fnd base rates'!D$107)\n+($E827*'fnd base rates'!D$108)\n+($F827*'fnd base rates'!D$109)\n+($G827*'fnd base rates'!D$110)\n+($H827*'fnd base rates'!D$111)\n+($I827*'fnd base rates'!D$112)\n+($J827*'fnd base rates'!D$113)\n+($K827*'fnd base rates'!D$114)\n+($M827*'fnd base rates'!D$116)\n+($N827*'fnd base rates'!D$117)\n+($O827*'fnd base rates'!D$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,4)))\n*$R827","v":765.08},{"$f":"(($D827*'fnd base rates'!E$107)\n+($E827*'fnd base rates'!E$108)\n+($F827*'fnd base rates'!E$109)\n+($G827*'fnd base rates'!E$110)\n+($H827*'fnd base rates'!E$111)\n+($I827*'fnd base rates'!E$112)\n+($J827*'fnd base rates'!E$113)\n+($K827*'fnd base rates'!E$114)\n+($M827*'fnd base rates'!E$116)\n+($N827*'fnd base rates'!E$117)\n+($O827*'fnd base rates'!E$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,5)))\n*$R827","v":4912.2003759999998},{"$f":"(($D827*'fnd base rates'!F$107)\n+($E827*'fnd base rates'!F$108)\n+($F827*'fnd base rates'!F$109)\n+($G827*'fnd base rates'!F$110)\n+($H827*'fnd base rates'!F$111)\n+($I827*'fnd base rates'!F$112)\n+($J827*'fnd base rates'!F$113)\n+($K827*'fnd base rates'!F$114)\n+($M827*'fnd base rates'!F$116)\n+($N827*'fnd base rates'!F$117)\n+($O827*'fnd base rates'!F$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,6)))\n*$R827","v":886.88641200000006},{"$f":"(($D827*'fnd base rates'!G$107)\n+($E827*'fnd base rates'!G$108)\n+($F827*'fnd base rates'!G$109)\n+($G827*'fnd base rates'!G$110)\n+($H827*'fnd base rates'!G$111)\n+($I827*'fnd base rates'!G$112)\n+($J827*'fnd base rates'!G$113)\n+($K827*'fnd base rates'!G$114)\n+($M827*'fnd base rates'!G$116)\n+($N827*'fnd base rates'!G$117)\n+($O827*'fnd base rates'!G$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,7)))\n*$R827","v":163.88328199999998},{"$f":"(($D827*'fnd base rates'!H$107)\n+($E827*'fnd base rates'!H$108)\n+($F827*'fnd base rates'!H$109)\n+($G827*'fnd base rates'!H$110)\n+($H827*'fnd base rates'!H$111)\n+($I827*'fnd base rates'!H$112)\n+($J827*'fnd base rates'!H$113)\n+($K827*'fnd base rates'!H$114)\n+($M827*'fnd base rates'!H$116)\n+($N827*'fnd base rates'!H$117)\n+($O827*'fnd base rates'!H$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D827*'fnd base rates'!I$107)\n+($E827*'fnd base rates'!I$108)\n+($F827*'fnd base rates'!I$109)\n+($G827*'fnd base rates'!I$110)\n+($H827*'fnd base rates'!I$111)\n+($I827*'fnd base rates'!I$112)\n+($J827*'fnd base rates'!I$113)\n+($K827*'fnd base rates'!I$114)\n+($M827*'fnd base rates'!I$116)\n+($N827*'fnd base rates'!I$117)\n+($O827*'fnd base rates'!I$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,9)))\n*$R827","v":425.94},{"$f":"(($D827*'fnd base rates'!J$107)\n+($E827*'fnd base rates'!J$108)\n+($F827*'fnd base rates'!J$109)\n+($G827*'fnd base rates'!J$110)\n+($H827*'fnd base rates'!J$111)\n+($I827*'fnd base rates'!J$112)\n+($J827*'fnd base rates'!J$113)\n+($K827*'fnd base rates'!J$114)\n+($M827*'fnd base rates'!J$116)\n+($N827*'fnd base rates'!J$117)\n+($O827*'fnd base rates'!J$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,10)))\n*$R827","v":573.75},{"$f":"(($D827*'fnd base rates'!K$107)\n+($E827*'fnd base rates'!K$108)\n+($F827*'fnd base rates'!K$109)\n+($G827*'fnd base rates'!K$110)\n+($H827*'fnd base rates'!K$111)\n+($I827*'fnd base rates'!K$112)\n+($J827*'fnd base rates'!K$113)\n+($K827*'fnd base rates'!K$114)\n+($M827*'fnd base rates'!K$116)\n+($N827*'fnd base rates'!K$117)\n+($O827*'fnd base rates'!K$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,11)))\n*$R827","v":1150.05988},{"$f":"(($D827*'fnd base rates'!L$107)\n+($E827*'fnd base rates'!L$108)\n+($F827*'fnd base rates'!L$109)\n+($G827*'fnd base rates'!L$110)\n+($H827*'fnd base rates'!L$111)\n+($I827*'fnd base rates'!L$112)\n+($J827*'fnd base rates'!L$113)\n+($K827*'fnd base rates'!L$114)\n+($M827*'fnd base rates'!L$116)\n+($N827*'fnd base rates'!L$117)\n+($O827*'fnd base rates'!L$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D827*'fnd base rates'!M$107)\n+($E827*'fnd base rates'!M$108)\n+($F827*'fnd base rates'!M$109)\n+($G827*'fnd base rates'!M$110)\n+($H827*'fnd base rates'!M$111)\n+($I827*'fnd base rates'!M$112)\n+($J827*'fnd base rates'!M$113)\n+($K827*'fnd base rates'!M$114)\n+($M827*'fnd base rates'!M$116)\n+($N827*'fnd base rates'!M$117)\n+($O827*'fnd base rates'!M$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,13)))","v":0},11611.466909999999,null,491095293,"491","095","293",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC827-BA827","v":0}]
[491,491095331,"ATLANTIS",{"$f":"'fnd enro'!D828","v":0},{"$f":"'fnd enro'!E828","v":0},{"$f":"'fnd enro'!F828","v":1},{"$f":"'fnd enro'!G828","v":9},{"$f":"'fnd enro'!H828","v":9},{"$f":"'fnd enro'!I828","v":13},{"$f":"'fnd enro'!J828","v":0},{"$f":"'fnd enro'!K828","v":1.2352000000000001},{"$f":"'fnd enro'!L828","v":0},{"$f":"'fnd enro'!M828","v":1},{"$f":"'fnd enro'!N828","v":0},{"$f":"'fnd enro'!O828","v":1},{"$f":"'fnd enro'!P828","v":16},{"$f":"'fnd enro'!R828","v":32},1,{"$f":"VALUE('fnd enro'!Q828)","v":7},null,{"$f":"(($D828*'fnd base rates'!C$107)\n+($E828*'fnd base rates'!C$108)\n+($F828*'fnd base rates'!C$109)\n+($G828*'fnd base rates'!C$110)\n+($H828*'fnd base rates'!C$111)\n+($I828*'fnd base rates'!C$112)\n+($J828*'fnd base rates'!C$113)\n+($K828*'fnd base rates'!C$114)\n+($M828*'fnd base rates'!C$116)\n+($N828*'fnd base rates'!C$117)\n+($O828*'fnd base rates'!C$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,3)))\n*$R828","v":18465.793072000004},{"$f":"(($D828*'fnd base rates'!D$107)\n+($E828*'fnd base rates'!D$108)\n+($F828*'fnd base rates'!D$109)\n+($G828*'fnd base rates'!D$110)\n+($H828*'fnd base rates'!D$111)\n+($I828*'fnd base rates'!D$112)\n+($J828*'fnd base rates'!D$113)\n+($K828*'fnd base rates'!D$114)\n+($M828*'fnd base rates'!D$116)\n+($N828*'fnd base rates'!D$117)\n+($O828*'fnd base rates'!D$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,4)))\n*$R828","v":30037.440000000002},{"$f":"(($D828*'fnd base rates'!E$107)\n+($E828*'fnd base rates'!E$108)\n+($F828*'fnd base rates'!E$109)\n+($G828*'fnd base rates'!E$110)\n+($H828*'fnd base rates'!E$111)\n+($I828*'fnd base rates'!E$112)\n+($J828*'fnd base rates'!E$113)\n+($K828*'fnd base rates'!E$114)\n+($M828*'fnd base rates'!E$116)\n+($N828*'fnd base rates'!E$117)\n+($O828*'fnd base rates'!E$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,5)))\n*$R828","v":187055.01203199997},{"$f":"(($D828*'fnd base rates'!F$107)\n+($E828*'fnd base rates'!F$108)\n+($F828*'fnd base rates'!F$109)\n+($G828*'fnd base rates'!F$110)\n+($H828*'fnd base rates'!F$111)\n+($I828*'fnd base rates'!F$112)\n+($J828*'fnd base rates'!F$113)\n+($K828*'fnd base rates'!F$114)\n+($M828*'fnd base rates'!F$116)\n+($N828*'fnd base rates'!F$117)\n+($O828*'fnd base rates'!F$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,6)))\n*$R828","v":33313.735183999997},{"$f":"(($D828*'fnd base rates'!G$107)\n+($E828*'fnd base rates'!G$108)\n+($F828*'fnd base rates'!G$109)\n+($G828*'fnd base rates'!G$110)\n+($H828*'fnd base rates'!G$111)\n+($I828*'fnd base rates'!G$112)\n+($J828*'fnd base rates'!G$113)\n+($K828*'fnd base rates'!G$114)\n+($M828*'fnd base rates'!G$116)\n+($N828*'fnd base rates'!G$117)\n+($O828*'fnd base rates'!G$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,7)))\n*$R828","v":7779.1650239999999},{"$f":"(($D828*'fnd base rates'!H$107)\n+($E828*'fnd base rates'!H$108)\n+($F828*'fnd base rates'!H$109)\n+($G828*'fnd base rates'!H$110)\n+($H828*'fnd base rates'!H$111)\n+($I828*'fnd base rates'!H$112)\n+($J828*'fnd base rates'!H$113)\n+($K828*'fnd base rates'!H$114)\n+($M828*'fnd base rates'!H$116)\n+($N828*'fnd base rates'!H$117)\n+($O828*'fnd base rates'!H$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,8)))","v":21339.075887999999},{"$f":"(($D828*'fnd base rates'!I$107)\n+($E828*'fnd base rates'!I$108)\n+($F828*'fnd base rates'!I$109)\n+($G828*'fnd base rates'!I$110)\n+($H828*'fnd base rates'!I$111)\n+($I828*'fnd base rates'!I$112)\n+($J828*'fnd base rates'!I$113)\n+($K828*'fnd base rates'!I$114)\n+($M828*'fnd base rates'!I$116)\n+($N828*'fnd base rates'!I$117)\n+($O828*'fnd base rates'!I$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,9)))\n*$R828","v":14072.46},{"$f":"(($D828*'fnd base rates'!J$107)\n+($E828*'fnd base rates'!J$108)\n+($F828*'fnd base rates'!J$109)\n+($G828*'fnd base rates'!J$110)\n+($H828*'fnd base rates'!J$111)\n+($I828*'fnd base rates'!J$112)\n+($J828*'fnd base rates'!J$113)\n+($K828*'fnd base rates'!J$114)\n+($M828*'fnd base rates'!J$116)\n+($N828*'fnd base rates'!J$117)\n+($O828*'fnd base rates'!J$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,10)))\n*$R828","v":21909.17},{"$f":"(($D828*'fnd base rates'!K$107)\n+($E828*'fnd base rates'!K$108)\n+($F828*'fnd base rates'!K$109)\n+($G828*'fnd base rates'!K$110)\n+($H828*'fnd base rates'!K$111)\n+($I828*'fnd base rates'!K$112)\n+($J828*'fnd base rates'!K$113)\n+($K828*'fnd base rates'!K$114)\n+($M828*'fnd base rates'!K$116)\n+($N828*'fnd base rates'!K$117)\n+($O828*'fnd base rates'!K$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,11)))\n*$R828","v":37194.62616},{"$f":"(($D828*'fnd base rates'!L$107)\n+($E828*'fnd base rates'!L$108)\n+($F828*'fnd base rates'!L$109)\n+($G828*'fnd base rates'!L$110)\n+($H828*'fnd base rates'!L$111)\n+($I828*'fnd base rates'!L$112)\n+($J828*'fnd base rates'!L$113)\n+($K828*'fnd base rates'!L$114)\n+($M828*'fnd base rates'!L$116)\n+($N828*'fnd base rates'!L$117)\n+($O828*'fnd base rates'!L$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,12)))","v":54641.403760000001},{"$f":"(($D828*'fnd base rates'!M$107)\n+($E828*'fnd base rates'!M$108)\n+($F828*'fnd base rates'!M$109)\n+($G828*'fnd base rates'!M$110)\n+($H828*'fnd base rates'!M$111)\n+($I828*'fnd base rates'!M$112)\n+($J828*'fnd base rates'!M$113)\n+($K828*'fnd base rates'!M$114)\n+($M828*'fnd base rates'!M$116)\n+($N828*'fnd base rates'!M$117)\n+($O828*'fnd base rates'!M$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,13)))","v":0},425807.88111999998,null,491095331,"491","095","331",1,32,425807.88111999998,13306,0,13306,null,null,null,null,null,13306,0,13306,null,null,{"$f":"BC828-BA828","v":0}]
[491,491095650,"ATLANTIS",{"$f":"'fnd enro'!D829","v":0},{"$f":"'fnd enro'!E829","v":0},{"$f":"'fnd enro'!F829","v":0},{"$f":"'fnd enro'!G829","v":1},{"$f":"'fnd enro'!H829","v":1},{"$f":"'fnd enro'!I829","v":0},{"$f":"'fnd enro'!J829","v":0},{"$f":"'fnd enro'!K829","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L829","v":0},{"$f":"'fnd enro'!M829","v":1},{"$f":"'fnd enro'!N829","v":0},{"$f":"'fnd enro'!O829","v":0},{"$f":"'fnd enro'!P829","v":0},{"$f":"'fnd enro'!R829","v":2},1,{"$f":"VALUE('fnd enro'!Q829)","v":5},null,{"$f":"(($D829*'fnd base rates'!C$107)\n+($E829*'fnd base rates'!C$108)\n+($F829*'fnd base rates'!C$109)\n+($G829*'fnd base rates'!C$110)\n+($H829*'fnd base rates'!C$111)\n+($I829*'fnd base rates'!C$112)\n+($J829*'fnd base rates'!C$113)\n+($K829*'fnd base rates'!C$114)\n+($M829*'fnd base rates'!C$116)\n+($N829*'fnd base rates'!C$117)\n+($O829*'fnd base rates'!C$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,3)))\n*$R829","v":1174.0826920000002},{"$f":"(($D829*'fnd base rates'!D$107)\n+($E829*'fnd base rates'!D$108)\n+($F829*'fnd base rates'!D$109)\n+($G829*'fnd base rates'!D$110)\n+($H829*'fnd base rates'!D$111)\n+($I829*'fnd base rates'!D$112)\n+($J829*'fnd base rates'!D$113)\n+($K829*'fnd base rates'!D$114)\n+($M829*'fnd base rates'!D$116)\n+($N829*'fnd base rates'!D$117)\n+($O829*'fnd base rates'!D$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,4)))\n*$R829","v":1707.18},{"$f":"(($D829*'fnd base rates'!E$107)\n+($E829*'fnd base rates'!E$108)\n+($F829*'fnd base rates'!E$109)\n+($G829*'fnd base rates'!E$110)\n+($H829*'fnd base rates'!E$111)\n+($I829*'fnd base rates'!E$112)\n+($J829*'fnd base rates'!E$113)\n+($K829*'fnd base rates'!E$114)\n+($M829*'fnd base rates'!E$116)\n+($N829*'fnd base rates'!E$117)\n+($O829*'fnd base rates'!E$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,5)))\n*$R829","v":8579.0007519999999},{"$f":"(($D829*'fnd base rates'!F$107)\n+($E829*'fnd base rates'!F$108)\n+($F829*'fnd base rates'!F$109)\n+($G829*'fnd base rates'!F$110)\n+($H829*'fnd base rates'!F$111)\n+($I829*'fnd base rates'!F$112)\n+($J829*'fnd base rates'!F$113)\n+($K829*'fnd base rates'!F$114)\n+($M829*'fnd base rates'!F$116)\n+($N829*'fnd base rates'!F$117)\n+($O829*'fnd base rates'!F$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,6)))\n*$R829","v":2419.8428239999998},{"$f":"(($D829*'fnd base rates'!G$107)\n+($E829*'fnd base rates'!G$108)\n+($F829*'fnd base rates'!G$109)\n+($G829*'fnd base rates'!G$110)\n+($H829*'fnd base rates'!G$111)\n+($I829*'fnd base rates'!G$112)\n+($J829*'fnd base rates'!G$113)\n+($K829*'fnd base rates'!G$114)\n+($M829*'fnd base rates'!G$116)\n+($N829*'fnd base rates'!G$117)\n+($O829*'fnd base rates'!G$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,7)))\n*$R829","v":375.81656400000003},{"$f":"(($D829*'fnd base rates'!H$107)\n+($E829*'fnd base rates'!H$108)\n+($F829*'fnd base rates'!H$109)\n+($G829*'fnd base rates'!H$110)\n+($H829*'fnd base rates'!H$111)\n+($I829*'fnd base rates'!H$112)\n+($J829*'fnd base rates'!H$113)\n+($K829*'fnd base rates'!H$114)\n+($M829*'fnd base rates'!H$116)\n+($N829*'fnd base rates'!H$117)\n+($O829*'fnd base rates'!H$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,8)))","v":1173.3078680000001},{"$f":"(($D829*'fnd base rates'!I$107)\n+($E829*'fnd base rates'!I$108)\n+($F829*'fnd base rates'!I$109)\n+($G829*'fnd base rates'!I$110)\n+($H829*'fnd base rates'!I$111)\n+($I829*'fnd base rates'!I$112)\n+($J829*'fnd base rates'!I$113)\n+($K829*'fnd base rates'!I$114)\n+($M829*'fnd base rates'!I$116)\n+($N829*'fnd base rates'!I$117)\n+($O829*'fnd base rates'!I$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,9)))\n*$R829","v":744.9},{"$f":"(($D829*'fnd base rates'!J$107)\n+($E829*'fnd base rates'!J$108)\n+($F829*'fnd base rates'!J$109)\n+($G829*'fnd base rates'!J$110)\n+($H829*'fnd base rates'!J$111)\n+($I829*'fnd base rates'!J$112)\n+($J829*'fnd base rates'!J$113)\n+($K829*'fnd base rates'!J$114)\n+($M829*'fnd base rates'!J$116)\n+($N829*'fnd base rates'!J$117)\n+($O829*'fnd base rates'!J$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,10)))\n*$R829","v":426.43},{"$f":"(($D829*'fnd base rates'!K$107)\n+($E829*'fnd base rates'!K$108)\n+($F829*'fnd base rates'!K$109)\n+($G829*'fnd base rates'!K$110)\n+($H829*'fnd base rates'!K$111)\n+($I829*'fnd base rates'!K$112)\n+($J829*'fnd base rates'!K$113)\n+($K829*'fnd base rates'!K$114)\n+($M829*'fnd base rates'!K$116)\n+($N829*'fnd base rates'!K$117)\n+($O829*'fnd base rates'!K$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,11)))\n*$R829","v":2585.8197599999999},{"$f":"(($D829*'fnd base rates'!L$107)\n+($E829*'fnd base rates'!L$108)\n+($F829*'fnd base rates'!L$109)\n+($G829*'fnd base rates'!L$110)\n+($H829*'fnd base rates'!L$111)\n+($I829*'fnd base rates'!L$112)\n+($J829*'fnd base rates'!L$113)\n+($K829*'fnd base rates'!L$114)\n+($M829*'fnd base rates'!L$116)\n+($N829*'fnd base rates'!L$117)\n+($O829*'fnd base rates'!L$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,12)))","v":3236.8033599999999},{"$f":"(($D829*'fnd base rates'!M$107)\n+($E829*'fnd base rates'!M$108)\n+($F829*'fnd base rates'!M$109)\n+($G829*'fnd base rates'!M$110)\n+($H829*'fnd base rates'!M$111)\n+($I829*'fnd base rates'!M$112)\n+($J829*'fnd base rates'!M$113)\n+($K829*'fnd base rates'!M$114)\n+($M829*'fnd base rates'!M$116)\n+($N829*'fnd base rates'!M$117)\n+($O829*'fnd base rates'!M$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,13)))","v":0},22423.183819999998,null,491095650,"491","095","650",1,2,22423.183819999998,11212,0,11212,null,null,null,null,null,11212,0,11212,null,null,{"$f":"BC829-BA829","v":0}]
[491,491095665,"ATLANTIS",{"$f":"'fnd enro'!D830","v":0},{"$f":"'fnd enro'!E830","v":0},{"$f":"'fnd enro'!F830","v":2},{"$f":"'fnd enro'!G830","v":0},{"$f":"'fnd enro'!H830","v":2},{"$f":"'fnd enro'!I830","v":0},{"$f":"'fnd enro'!J830","v":0},{"$f":"'fnd enro'!K830","v":0.15440000000000001},{"$f":"'fnd enro'!L830","v":0},{"$f":"'fnd enro'!M830","v":1},{"$f":"'fnd enro'!N830","v":0},{"$f":"'fnd enro'!O830","v":0},{"$f":"'fnd enro'!P830","v":2},{"$f":"'fnd enro'!R830","v":4},1,{"$f":"VALUE('fnd enro'!Q830)","v":5},null,{"$f":"(($D830*'fnd base rates'!C$107)\n+($E830*'fnd base rates'!C$108)\n+($F830*'fnd base rates'!C$109)\n+($G830*'fnd base rates'!C$110)\n+($H830*'fnd base rates'!C$111)\n+($I830*'fnd base rates'!C$112)\n+($J830*'fnd base rates'!C$113)\n+($K830*'fnd base rates'!C$114)\n+($M830*'fnd base rates'!C$116)\n+($N830*'fnd base rates'!C$117)\n+($O830*'fnd base rates'!C$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,3)))\n*$R830","v":2366.7453839999998},{"$f":"(($D830*'fnd base rates'!D$107)\n+($E830*'fnd base rates'!D$108)\n+($F830*'fnd base rates'!D$109)\n+($G830*'fnd base rates'!D$110)\n+($H830*'fnd base rates'!D$111)\n+($I830*'fnd base rates'!D$112)\n+($J830*'fnd base rates'!D$113)\n+($K830*'fnd base rates'!D$114)\n+($M830*'fnd base rates'!D$116)\n+($N830*'fnd base rates'!D$117)\n+($O830*'fnd base rates'!D$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,4)))\n*$R830","v":3804.6600000000003},{"$f":"(($D830*'fnd base rates'!E$107)\n+($E830*'fnd base rates'!E$108)\n+($F830*'fnd base rates'!E$109)\n+($G830*'fnd base rates'!E$110)\n+($H830*'fnd base rates'!E$111)\n+($I830*'fnd base rates'!E$112)\n+($J830*'fnd base rates'!E$113)\n+($K830*'fnd base rates'!E$114)\n+($M830*'fnd base rates'!E$116)\n+($N830*'fnd base rates'!E$117)\n+($O830*'fnd base rates'!E$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,5)))\n*$R830","v":21457.231503999999},{"$f":"(($D830*'fnd base rates'!F$107)\n+($E830*'fnd base rates'!F$108)\n+($F830*'fnd base rates'!F$109)\n+($G830*'fnd base rates'!F$110)\n+($H830*'fnd base rates'!F$111)\n+($I830*'fnd base rates'!F$112)\n+($J830*'fnd base rates'!F$113)\n+($K830*'fnd base rates'!F$114)\n+($M830*'fnd base rates'!F$116)\n+($N830*'fnd base rates'!F$117)\n+($O830*'fnd base rates'!F$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,6)))\n*$R830","v":4662.6656480000001},{"$f":"(($D830*'fnd base rates'!G$107)\n+($E830*'fnd base rates'!G$108)\n+($F830*'fnd base rates'!G$109)\n+($G830*'fnd base rates'!G$110)\n+($H830*'fnd base rates'!G$111)\n+($I830*'fnd base rates'!G$112)\n+($J830*'fnd base rates'!G$113)\n+($K830*'fnd base rates'!G$114)\n+($M830*'fnd base rates'!G$116)\n+($N830*'fnd base rates'!G$117)\n+($O830*'fnd base rates'!G$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,7)))\n*$R830","v":969.72312800000009},{"$f":"(($D830*'fnd base rates'!H$107)\n+($E830*'fnd base rates'!H$108)\n+($F830*'fnd base rates'!H$109)\n+($G830*'fnd base rates'!H$110)\n+($H830*'fnd base rates'!H$111)\n+($I830*'fnd base rates'!H$112)\n+($J830*'fnd base rates'!H$113)\n+($K830*'fnd base rates'!H$114)\n+($M830*'fnd base rates'!H$116)\n+($N830*'fnd base rates'!H$117)\n+($O830*'fnd base rates'!H$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,8)))","v":2261.3657359999997},{"$f":"(($D830*'fnd base rates'!I$107)\n+($E830*'fnd base rates'!I$108)\n+($F830*'fnd base rates'!I$109)\n+($G830*'fnd base rates'!I$110)\n+($H830*'fnd base rates'!I$111)\n+($I830*'fnd base rates'!I$112)\n+($J830*'fnd base rates'!I$113)\n+($K830*'fnd base rates'!I$114)\n+($M830*'fnd base rates'!I$116)\n+($N830*'fnd base rates'!I$117)\n+($O830*'fnd base rates'!I$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,9)))\n*$R830","v":1638.1999999999998},{"$f":"(($D830*'fnd base rates'!J$107)\n+($E830*'fnd base rates'!J$108)\n+($F830*'fnd base rates'!J$109)\n+($G830*'fnd base rates'!J$110)\n+($H830*'fnd base rates'!J$111)\n+($I830*'fnd base rates'!J$112)\n+($J830*'fnd base rates'!J$113)\n+($K830*'fnd base rates'!J$114)\n+($M830*'fnd base rates'!J$116)\n+($N830*'fnd base rates'!J$117)\n+($O830*'fnd base rates'!J$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,10)))\n*$R830","v":1891.36},{"$f":"(($D830*'fnd base rates'!K$107)\n+($E830*'fnd base rates'!K$108)\n+($F830*'fnd base rates'!K$109)\n+($G830*'fnd base rates'!K$110)\n+($H830*'fnd base rates'!K$111)\n+($I830*'fnd base rates'!K$112)\n+($J830*'fnd base rates'!K$113)\n+($K830*'fnd base rates'!K$114)\n+($M830*'fnd base rates'!K$116)\n+($N830*'fnd base rates'!K$117)\n+($O830*'fnd base rates'!K$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,11)))\n*$R830","v":4868.1895199999999},{"$f":"(($D830*'fnd base rates'!L$107)\n+($E830*'fnd base rates'!L$108)\n+($F830*'fnd base rates'!L$109)\n+($G830*'fnd base rates'!L$110)\n+($H830*'fnd base rates'!L$111)\n+($I830*'fnd base rates'!L$112)\n+($J830*'fnd base rates'!L$113)\n+($K830*'fnd base rates'!L$114)\n+($M830*'fnd base rates'!L$116)\n+($N830*'fnd base rates'!L$117)\n+($O830*'fnd base rates'!L$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,12)))","v":7091.2367199999999},{"$f":"(($D830*'fnd base rates'!M$107)\n+($E830*'fnd base rates'!M$108)\n+($F830*'fnd base rates'!M$109)\n+($G830*'fnd base rates'!M$110)\n+($H830*'fnd base rates'!M$111)\n+($I830*'fnd base rates'!M$112)\n+($J830*'fnd base rates'!M$113)\n+($K830*'fnd base rates'!M$114)\n+($M830*'fnd base rates'!M$116)\n+($N830*'fnd base rates'!M$117)\n+($O830*'fnd base rates'!M$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,13)))","v":0},51011.377639999999,null,491095665,"491","095","665",1,4,51011.377639999999,12753,0,12753,null,null,null,null,null,12753,0,12753,null,null,{"$f":"BC830-BA830","v":0}]
[491,491095763,"ATLANTIS",{"$f":"'fnd enro'!D831","v":0},{"$f":"'fnd enro'!E831","v":0},{"$f":"'fnd enro'!F831","v":0},{"$f":"'fnd enro'!G831","v":0},{"$f":"'fnd enro'!H831","v":0},{"$f":"'fnd enro'!I831","v":2},{"$f":"'fnd enro'!J831","v":0},{"$f":"'fnd enro'!K831","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L831","v":0},{"$f":"'fnd enro'!M831","v":0},{"$f":"'fnd enro'!N831","v":0},{"$f":"'fnd enro'!O831","v":0},{"$f":"'fnd enro'!P831","v":1},{"$f":"'fnd enro'!R831","v":2},1,{"$f":"VALUE('fnd enro'!Q831)","v":5},null,{"$f":"(($D831*'fnd base rates'!C$107)\n+($E831*'fnd base rates'!C$108)\n+($F831*'fnd base rates'!C$109)\n+($G831*'fnd base rates'!C$110)\n+($H831*'fnd base rates'!C$111)\n+($I831*'fnd base rates'!C$112)\n+($J831*'fnd base rates'!C$113)\n+($K831*'fnd base rates'!C$114)\n+($M831*'fnd base rates'!C$116)\n+($N831*'fnd base rates'!C$117)\n+($O831*'fnd base rates'!C$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,3)))\n*$R831","v":1132.792692},{"$f":"(($D831*'fnd base rates'!D$107)\n+($E831*'fnd base rates'!D$108)\n+($F831*'fnd base rates'!D$109)\n+($G831*'fnd base rates'!D$110)\n+($H831*'fnd base rates'!D$111)\n+($I831*'fnd base rates'!D$112)\n+($J831*'fnd base rates'!D$113)\n+($K831*'fnd base rates'!D$114)\n+($M831*'fnd base rates'!D$116)\n+($N831*'fnd base rates'!D$117)\n+($O831*'fnd base rates'!D$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,4)))\n*$R831","v":1813.8200000000002},{"$f":"(($D831*'fnd base rates'!E$107)\n+($E831*'fnd base rates'!E$108)\n+($F831*'fnd base rates'!E$109)\n+($G831*'fnd base rates'!E$110)\n+($H831*'fnd base rates'!E$111)\n+($I831*'fnd base rates'!E$112)\n+($J831*'fnd base rates'!E$113)\n+($K831*'fnd base rates'!E$114)\n+($M831*'fnd base rates'!E$116)\n+($N831*'fnd base rates'!E$117)\n+($O831*'fnd base rates'!E$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,5)))\n*$R831","v":12593.510752},{"$f":"(($D831*'fnd base rates'!F$107)\n+($E831*'fnd base rates'!F$108)\n+($F831*'fnd base rates'!F$109)\n+($G831*'fnd base rates'!F$110)\n+($H831*'fnd base rates'!F$111)\n+($I831*'fnd base rates'!F$112)\n+($J831*'fnd base rates'!F$113)\n+($K831*'fnd base rates'!F$114)\n+($M831*'fnd base rates'!F$116)\n+($N831*'fnd base rates'!F$117)\n+($O831*'fnd base rates'!F$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,6)))\n*$R831","v":1773.7728240000001},{"$f":"(($D831*'fnd base rates'!G$107)\n+($E831*'fnd base rates'!G$108)\n+($F831*'fnd base rates'!G$109)\n+($G831*'fnd base rates'!G$110)\n+($H831*'fnd base rates'!G$111)\n+($I831*'fnd base rates'!G$112)\n+($J831*'fnd base rates'!G$113)\n+($K831*'fnd base rates'!G$114)\n+($M831*'fnd base rates'!G$116)\n+($N831*'fnd base rates'!G$117)\n+($O831*'fnd base rates'!G$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,7)))\n*$R831","v":462.11656399999993},{"$f":"(($D831*'fnd base rates'!H$107)\n+($E831*'fnd base rates'!H$108)\n+($F831*'fnd base rates'!H$109)\n+($G831*'fnd base rates'!H$110)\n+($H831*'fnd base rates'!H$111)\n+($I831*'fnd base rates'!H$112)\n+($J831*'fnd base rates'!H$113)\n+($K831*'fnd base rates'!H$114)\n+($M831*'fnd base rates'!H$116)\n+($N831*'fnd base rates'!H$117)\n+($O831*'fnd base rates'!H$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,8)))","v":1676.7478679999999},{"$f":"(($D831*'fnd base rates'!I$107)\n+($E831*'fnd base rates'!I$108)\n+($F831*'fnd base rates'!I$109)\n+($G831*'fnd base rates'!I$110)\n+($H831*'fnd base rates'!I$111)\n+($I831*'fnd base rates'!I$112)\n+($J831*'fnd base rates'!I$113)\n+($K831*'fnd base rates'!I$114)\n+($M831*'fnd base rates'!I$116)\n+($N831*'fnd base rates'!I$117)\n+($O831*'fnd base rates'!I$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,9)))\n*$R831","v":964.01},{"$f":"(($D831*'fnd base rates'!J$107)\n+($E831*'fnd base rates'!J$108)\n+($F831*'fnd base rates'!J$109)\n+($G831*'fnd base rates'!J$110)\n+($H831*'fnd base rates'!J$111)\n+($I831*'fnd base rates'!J$112)\n+($J831*'fnd base rates'!J$113)\n+($K831*'fnd base rates'!J$114)\n+($M831*'fnd base rates'!J$116)\n+($N831*'fnd base rates'!J$117)\n+($O831*'fnd base rates'!J$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,10)))\n*$R831","v":1730.1599999999999},{"$f":"(($D831*'fnd base rates'!K$107)\n+($E831*'fnd base rates'!K$108)\n+($F831*'fnd base rates'!K$109)\n+($G831*'fnd base rates'!K$110)\n+($H831*'fnd base rates'!K$111)\n+($I831*'fnd base rates'!K$112)\n+($J831*'fnd base rates'!K$113)\n+($K831*'fnd base rates'!K$114)\n+($M831*'fnd base rates'!K$116)\n+($N831*'fnd base rates'!K$117)\n+($O831*'fnd base rates'!K$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,11)))\n*$R831","v":2300.11976},{"$f":"(($D831*'fnd base rates'!L$107)\n+($E831*'fnd base rates'!L$108)\n+($F831*'fnd base rates'!L$109)\n+($G831*'fnd base rates'!L$110)\n+($H831*'fnd base rates'!L$111)\n+($I831*'fnd base rates'!L$112)\n+($J831*'fnd base rates'!L$113)\n+($K831*'fnd base rates'!L$114)\n+($M831*'fnd base rates'!L$116)\n+($N831*'fnd base rates'!L$117)\n+($O831*'fnd base rates'!L$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,12)))","v":3186.18336},{"$f":"(($D831*'fnd base rates'!M$107)\n+($E831*'fnd base rates'!M$108)\n+($F831*'fnd base rates'!M$109)\n+($G831*'fnd base rates'!M$110)\n+($H831*'fnd base rates'!M$111)\n+($I831*'fnd base rates'!M$112)\n+($J831*'fnd base rates'!M$113)\n+($K831*'fnd base rates'!M$114)\n+($M831*'fnd base rates'!M$116)\n+($N831*'fnd base rates'!M$117)\n+($O831*'fnd base rates'!M$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,13)))","v":0},27633.233819999998,null,491095763,"491","095","763",1,2,27633.233819999998,13817,0,13817,null,null,null,null,null,13817,0,13817,null,null,{"$f":"BC831-BA831","v":0}]
[492,492281005,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D832","v":0},{"$f":"'fnd enro'!E832","v":0},{"$f":"'fnd enro'!F832","v":0},{"$f":"'fnd enro'!G832","v":1},{"$f":"'fnd enro'!H832","v":0},{"$f":"'fnd enro'!I832","v":0},{"$f":"'fnd enro'!J832","v":0},{"$f":"'fnd enro'!K832","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L832","v":0},{"$f":"'fnd enro'!M832","v":0},{"$f":"'fnd enro'!N832","v":0},{"$f":"'fnd enro'!O832","v":0},{"$f":"'fnd enro'!P832","v":1},{"$f":"'fnd enro'!R832","v":1},1,{"$f":"VALUE('fnd enro'!Q832)","v":8},null,{"$f":"(($D832*'fnd base rates'!C$107)\n+($E832*'fnd base rates'!C$108)\n+($F832*'fnd base rates'!C$109)\n+($G832*'fnd base rates'!C$110)\n+($H832*'fnd base rates'!C$111)\n+($I832*'fnd base rates'!C$112)\n+($J832*'fnd base rates'!C$113)\n+($K832*'fnd base rates'!C$114)\n+($M832*'fnd base rates'!C$116)\n+($N832*'fnd base rates'!C$117)\n+($O832*'fnd base rates'!C$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,3)))\n*$R832","v":608.66134600000009},{"$f":"(($D832*'fnd base rates'!D$107)\n+($E832*'fnd base rates'!D$108)\n+($F832*'fnd base rates'!D$109)\n+($G832*'fnd base rates'!D$110)\n+($H832*'fnd base rates'!D$111)\n+($I832*'fnd base rates'!D$112)\n+($J832*'fnd base rates'!D$113)\n+($K832*'fnd base rates'!D$114)\n+($M832*'fnd base rates'!D$116)\n+($N832*'fnd base rates'!D$117)\n+($O832*'fnd base rates'!D$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,4)))\n*$R832","v":1107.1600000000001},{"$f":"(($D832*'fnd base rates'!E$107)\n+($E832*'fnd base rates'!E$108)\n+($F832*'fnd base rates'!E$109)\n+($G832*'fnd base rates'!E$110)\n+($H832*'fnd base rates'!E$111)\n+($I832*'fnd base rates'!E$112)\n+($J832*'fnd base rates'!E$113)\n+($K832*'fnd base rates'!E$114)\n+($M832*'fnd base rates'!E$116)\n+($N832*'fnd base rates'!E$117)\n+($O832*'fnd base rates'!E$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,5)))\n*$R832","v":7219.7903760000008},{"$f":"(($D832*'fnd base rates'!F$107)\n+($E832*'fnd base rates'!F$108)\n+($F832*'fnd base rates'!F$109)\n+($G832*'fnd base rates'!F$110)\n+($H832*'fnd base rates'!F$111)\n+($I832*'fnd base rates'!F$112)\n+($J832*'fnd base rates'!F$113)\n+($K832*'fnd base rates'!F$114)\n+($M832*'fnd base rates'!F$116)\n+($N832*'fnd base rates'!F$117)\n+($O832*'fnd base rates'!F$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,6)))\n*$R832","v":1247.446412},{"$f":"(($D832*'fnd base rates'!G$107)\n+($E832*'fnd base rates'!G$108)\n+($F832*'fnd base rates'!G$109)\n+($G832*'fnd base rates'!G$110)\n+($H832*'fnd base rates'!G$111)\n+($I832*'fnd base rates'!G$112)\n+($J832*'fnd base rates'!G$113)\n+($K832*'fnd base rates'!G$114)\n+($M832*'fnd base rates'!G$116)\n+($N832*'fnd base rates'!G$117)\n+($O832*'fnd base rates'!G$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,7)))\n*$R832","v":318.80328199999997},{"$f":"(($D832*'fnd base rates'!H$107)\n+($E832*'fnd base rates'!H$108)\n+($F832*'fnd base rates'!H$109)\n+($G832*'fnd base rates'!H$110)\n+($H832*'fnd base rates'!H$111)\n+($I832*'fnd base rates'!H$112)\n+($J832*'fnd base rates'!H$113)\n+($K832*'fnd base rates'!H$114)\n+($M832*'fnd base rates'!H$116)\n+($N832*'fnd base rates'!H$117)\n+($O832*'fnd base rates'!H$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D832*'fnd base rates'!I$107)\n+($E832*'fnd base rates'!I$108)\n+($F832*'fnd base rates'!I$109)\n+($G832*'fnd base rates'!I$110)\n+($H832*'fnd base rates'!I$111)\n+($I832*'fnd base rates'!I$112)\n+($J832*'fnd base rates'!I$113)\n+($K832*'fnd base rates'!I$114)\n+($M832*'fnd base rates'!I$116)\n+($N832*'fnd base rates'!I$117)\n+($O832*'fnd base rates'!I$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,9)))\n*$R832","v":441.57000000000005},{"$f":"(($D832*'fnd base rates'!J$107)\n+($E832*'fnd base rates'!J$108)\n+($F832*'fnd base rates'!J$109)\n+($G832*'fnd base rates'!J$110)\n+($H832*'fnd base rates'!J$111)\n+($I832*'fnd base rates'!J$112)\n+($J832*'fnd base rates'!J$113)\n+($K832*'fnd base rates'!J$114)\n+($M832*'fnd base rates'!J$116)\n+($N832*'fnd base rates'!J$117)\n+($O832*'fnd base rates'!J$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,10)))\n*$R832","v":854.96},{"$f":"(($D832*'fnd base rates'!K$107)\n+($E832*'fnd base rates'!K$108)\n+($F832*'fnd base rates'!K$109)\n+($G832*'fnd base rates'!K$110)\n+($H832*'fnd base rates'!K$111)\n+($I832*'fnd base rates'!K$112)\n+($J832*'fnd base rates'!K$113)\n+($K832*'fnd base rates'!K$114)\n+($M832*'fnd base rates'!K$116)\n+($N832*'fnd base rates'!K$117)\n+($O832*'fnd base rates'!K$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,11)))\n*$R832","v":1100.2098799999999},{"$f":"(($D832*'fnd base rates'!L$107)\n+($E832*'fnd base rates'!L$108)\n+($F832*'fnd base rates'!L$109)\n+($G832*'fnd base rates'!L$110)\n+($H832*'fnd base rates'!L$111)\n+($I832*'fnd base rates'!L$112)\n+($J832*'fnd base rates'!L$113)\n+($K832*'fnd base rates'!L$114)\n+($M832*'fnd base rates'!L$116)\n+($N832*'fnd base rates'!L$117)\n+($O832*'fnd base rates'!L$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,12)))","v":1986.3166799999999},{"$f":"(($D832*'fnd base rates'!M$107)\n+($E832*'fnd base rates'!M$108)\n+($F832*'fnd base rates'!M$109)\n+($G832*'fnd base rates'!M$110)\n+($H832*'fnd base rates'!M$111)\n+($I832*'fnd base rates'!M$112)\n+($J832*'fnd base rates'!M$113)\n+($K832*'fnd base rates'!M$114)\n+($M832*'fnd base rates'!M$116)\n+($N832*'fnd base rates'!M$117)\n+($O832*'fnd base rates'!M$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,13)))","v":0},15433.196910000001,null,492281005,"492","281","005",1,1,15433.196910000001,15433,0,15433,null,null,null,null,null,15433,0,15433,null,null,{"$f":"BC832-BA832","v":0}]
[492,492281061,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D833","v":0},{"$f":"'fnd enro'!E833","v":0},{"$f":"'fnd enro'!F833","v":0},{"$f":"'fnd enro'!G833","v":1},{"$f":"'fnd enro'!H833","v":0},{"$f":"'fnd enro'!I833","v":0},{"$f":"'fnd enro'!J833","v":0},{"$f":"'fnd enro'!K833","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L833","v":0},{"$f":"'fnd enro'!M833","v":0},{"$f":"'fnd enro'!N833","v":0},{"$f":"'fnd enro'!O833","v":0},{"$f":"'fnd enro'!P833","v":0},{"$f":"'fnd enro'!R833","v":1},1,{"$f":"VALUE('fnd enro'!Q833)","v":11},null,{"$f":"(($D833*'fnd base rates'!C$107)\n+($E833*'fnd base rates'!C$108)\n+($F833*'fnd base rates'!C$109)\n+($G833*'fnd base rates'!C$110)\n+($H833*'fnd base rates'!C$111)\n+($I833*'fnd base rates'!C$112)\n+($J833*'fnd base rates'!C$113)\n+($K833*'fnd base rates'!C$114)\n+($M833*'fnd base rates'!C$116)\n+($N833*'fnd base rates'!C$117)\n+($O833*'fnd base rates'!C$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,3)))\n*$R833","v":536.46134600000005},{"$f":"(($D833*'fnd base rates'!D$107)\n+($E833*'fnd base rates'!D$108)\n+($F833*'fnd base rates'!D$109)\n+($G833*'fnd base rates'!D$110)\n+($H833*'fnd base rates'!D$111)\n+($I833*'fnd base rates'!D$112)\n+($J833*'fnd base rates'!D$113)\n+($K833*'fnd base rates'!D$114)\n+($M833*'fnd base rates'!D$116)\n+($N833*'fnd base rates'!D$117)\n+($O833*'fnd base rates'!D$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,4)))\n*$R833","v":765.08},{"$f":"(($D833*'fnd base rates'!E$107)\n+($E833*'fnd base rates'!E$108)\n+($F833*'fnd base rates'!E$109)\n+($G833*'fnd base rates'!E$110)\n+($H833*'fnd base rates'!E$111)\n+($I833*'fnd base rates'!E$112)\n+($J833*'fnd base rates'!E$113)\n+($K833*'fnd base rates'!E$114)\n+($M833*'fnd base rates'!E$116)\n+($N833*'fnd base rates'!E$117)\n+($O833*'fnd base rates'!E$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,5)))\n*$R833","v":3880.4303760000003},{"$f":"(($D833*'fnd base rates'!F$107)\n+($E833*'fnd base rates'!F$108)\n+($F833*'fnd base rates'!F$109)\n+($G833*'fnd base rates'!F$110)\n+($H833*'fnd base rates'!F$111)\n+($I833*'fnd base rates'!F$112)\n+($J833*'fnd base rates'!F$113)\n+($K833*'fnd base rates'!F$114)\n+($M833*'fnd base rates'!F$116)\n+($N833*'fnd base rates'!F$117)\n+($O833*'fnd base rates'!F$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,6)))\n*$R833","v":1247.446412},{"$f":"(($D833*'fnd base rates'!G$107)\n+($E833*'fnd base rates'!G$108)\n+($F833*'fnd base rates'!G$109)\n+($G833*'fnd base rates'!G$110)\n+($H833*'fnd base rates'!G$111)\n+($I833*'fnd base rates'!G$112)\n+($J833*'fnd base rates'!G$113)\n+($K833*'fnd base rates'!G$114)\n+($M833*'fnd base rates'!G$116)\n+($N833*'fnd base rates'!G$117)\n+($O833*'fnd base rates'!G$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,7)))\n*$R833","v":156.793282},{"$f":"(($D833*'fnd base rates'!H$107)\n+($E833*'fnd base rates'!H$108)\n+($F833*'fnd base rates'!H$109)\n+($G833*'fnd base rates'!H$110)\n+($H833*'fnd base rates'!H$111)\n+($I833*'fnd base rates'!H$112)\n+($J833*'fnd base rates'!H$113)\n+($K833*'fnd base rates'!H$114)\n+($M833*'fnd base rates'!H$116)\n+($N833*'fnd base rates'!H$117)\n+($O833*'fnd base rates'!H$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D833*'fnd base rates'!I$107)\n+($E833*'fnd base rates'!I$108)\n+($F833*'fnd base rates'!I$109)\n+($G833*'fnd base rates'!I$110)\n+($H833*'fnd base rates'!I$111)\n+($I833*'fnd base rates'!I$112)\n+($J833*'fnd base rates'!I$113)\n+($K833*'fnd base rates'!I$114)\n+($M833*'fnd base rates'!I$116)\n+($N833*'fnd base rates'!I$117)\n+($O833*'fnd base rates'!I$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,9)))\n*$R833","v":306.35000000000002},{"$f":"(($D833*'fnd base rates'!J$107)\n+($E833*'fnd base rates'!J$108)\n+($F833*'fnd base rates'!J$109)\n+($G833*'fnd base rates'!J$110)\n+($H833*'fnd base rates'!J$111)\n+($I833*'fnd base rates'!J$112)\n+($J833*'fnd base rates'!J$113)\n+($K833*'fnd base rates'!J$114)\n+($M833*'fnd base rates'!J$116)\n+($N833*'fnd base rates'!J$117)\n+($O833*'fnd base rates'!J$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,10)))\n*$R833","v":152.32},{"$f":"(($D833*'fnd base rates'!K$107)\n+($E833*'fnd base rates'!K$108)\n+($F833*'fnd base rates'!K$109)\n+($G833*'fnd base rates'!K$110)\n+($H833*'fnd base rates'!K$111)\n+($I833*'fnd base rates'!K$112)\n+($J833*'fnd base rates'!K$113)\n+($K833*'fnd base rates'!K$114)\n+($M833*'fnd base rates'!K$116)\n+($N833*'fnd base rates'!K$117)\n+($O833*'fnd base rates'!K$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,11)))\n*$R833","v":1100.2098799999999},{"$f":"(($D833*'fnd base rates'!L$107)\n+($E833*'fnd base rates'!L$108)\n+($F833*'fnd base rates'!L$109)\n+($G833*'fnd base rates'!L$110)\n+($H833*'fnd base rates'!L$111)\n+($I833*'fnd base rates'!L$112)\n+($J833*'fnd base rates'!L$113)\n+($K833*'fnd base rates'!L$114)\n+($M833*'fnd base rates'!L$116)\n+($N833*'fnd base rates'!L$117)\n+($O833*'fnd base rates'!L$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D833*'fnd base rates'!M$107)\n+($E833*'fnd base rates'!M$108)\n+($F833*'fnd base rates'!M$109)\n+($G833*'fnd base rates'!M$110)\n+($H833*'fnd base rates'!M$111)\n+($I833*'fnd base rates'!M$112)\n+($J833*'fnd base rates'!M$113)\n+($K833*'fnd base rates'!M$114)\n+($M833*'fnd base rates'!M$116)\n+($N833*'fnd base rates'!M$117)\n+($O833*'fnd base rates'!M$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,13)))","v":0},10114.68691,null,492281061,"492","281","061",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC833-BA833","v":0}]
[492,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D834","v":0},{"$f":"'fnd enro'!E834","v":0},{"$f":"'fnd enro'!F834","v":59},{"$f":"'fnd enro'!G834","v":289},{"$f":"'fnd enro'!H834","v":0},{"$f":"'fnd enro'!I834","v":0},{"$f":"'fnd enro'!J834","v":0},{"$f":"'fnd enro'!K834","v":13.4328},{"$f":"'fnd enro'!L834","v":0},{"$f":"'fnd enro'!M834","v":88},{"$f":"'fnd enro'!N834","v":0},{"$f":"'fnd enro'!O834","v":0},{"$f":"'fnd enro'!P834","v":313},{"$f":"'fnd enro'!R834","v":348},1,{"$f":"VALUE('fnd enro'!Q834)","v":12},null,{"$f":"(($D834*'fnd base rates'!C$107)\n+($E834*'fnd base rates'!C$108)\n+($F834*'fnd base rates'!C$109)\n+($G834*'fnd base rates'!C$110)\n+($H834*'fnd base rates'!C$111)\n+($I834*'fnd base rates'!C$112)\n+($J834*'fnd base rates'!C$113)\n+($K834*'fnd base rates'!C$114)\n+($M834*'fnd base rates'!C$116)\n+($N834*'fnd base rates'!C$117)\n+($O834*'fnd base rates'!C$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,3)))\n*$R834","v":223109.58840799998},{"$f":"(($D834*'fnd base rates'!D$107)\n+($E834*'fnd base rates'!D$108)\n+($F834*'fnd base rates'!D$109)\n+($G834*'fnd base rates'!D$110)\n+($H834*'fnd base rates'!D$111)\n+($I834*'fnd base rates'!D$112)\n+($J834*'fnd base rates'!D$113)\n+($K834*'fnd base rates'!D$114)\n+($M834*'fnd base rates'!D$116)\n+($N834*'fnd base rates'!D$117)\n+($O834*'fnd base rates'!D$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,4)))\n*$R834","v":412212.01},{"$f":"(($D834*'fnd base rates'!E$107)\n+($E834*'fnd base rates'!E$108)\n+($F834*'fnd base rates'!E$109)\n+($G834*'fnd base rates'!E$110)\n+($H834*'fnd base rates'!E$111)\n+($I834*'fnd base rates'!E$112)\n+($J834*'fnd base rates'!E$113)\n+($K834*'fnd base rates'!E$114)\n+($M834*'fnd base rates'!E$116)\n+($N834*'fnd base rates'!E$117)\n+($O834*'fnd base rates'!E$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,5)))\n*$R834","v":2732237.7508479999},{"$f":"(($D834*'fnd base rates'!F$107)\n+($E834*'fnd base rates'!F$108)\n+($F834*'fnd base rates'!F$109)\n+($G834*'fnd base rates'!F$110)\n+($H834*'fnd base rates'!F$111)\n+($I834*'fnd base rates'!F$112)\n+($J834*'fnd base rates'!F$113)\n+($K834*'fnd base rates'!F$114)\n+($M834*'fnd base rates'!F$116)\n+($N834*'fnd base rates'!F$117)\n+($O834*'fnd base rates'!F$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,6)))\n*$R834","v":449689.11137599999},{"$f":"(($D834*'fnd base rates'!G$107)\n+($E834*'fnd base rates'!G$108)\n+($F834*'fnd base rates'!G$109)\n+($G834*'fnd base rates'!G$110)\n+($H834*'fnd base rates'!G$111)\n+($I834*'fnd base rates'!G$112)\n+($J834*'fnd base rates'!G$113)\n+($K834*'fnd base rates'!G$114)\n+($M834*'fnd base rates'!G$116)\n+($N834*'fnd base rates'!G$117)\n+($O834*'fnd base rates'!G$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,7)))\n*$R834","v":120761.682136},{"$f":"(($D834*'fnd base rates'!H$107)\n+($E834*'fnd base rates'!H$108)\n+($F834*'fnd base rates'!H$109)\n+($G834*'fnd base rates'!H$110)\n+($H834*'fnd base rates'!H$111)\n+($I834*'fnd base rates'!H$112)\n+($J834*'fnd base rates'!H$113)\n+($K834*'fnd base rates'!H$114)\n+($M834*'fnd base rates'!H$116)\n+($N834*'fnd base rates'!H$117)\n+($O834*'fnd base rates'!H$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,8)))","v":202747.70903199998},{"$f":"(($D834*'fnd base rates'!I$107)\n+($E834*'fnd base rates'!I$108)\n+($F834*'fnd base rates'!I$109)\n+($G834*'fnd base rates'!I$110)\n+($H834*'fnd base rates'!I$111)\n+($I834*'fnd base rates'!I$112)\n+($J834*'fnd base rates'!I$113)\n+($K834*'fnd base rates'!I$114)\n+($M834*'fnd base rates'!I$116)\n+($N834*'fnd base rates'!I$117)\n+($O834*'fnd base rates'!I$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,9)))\n*$R834","v":164827.19},{"$f":"(($D834*'fnd base rates'!J$107)\n+($E834*'fnd base rates'!J$108)\n+($F834*'fnd base rates'!J$109)\n+($G834*'fnd base rates'!J$110)\n+($H834*'fnd base rates'!J$111)\n+($I834*'fnd base rates'!J$112)\n+($J834*'fnd base rates'!J$113)\n+($K834*'fnd base rates'!J$114)\n+($M834*'fnd base rates'!J$116)\n+($N834*'fnd base rates'!J$117)\n+($O834*'fnd base rates'!J$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,10)))\n*$R834","v":320054.24},{"$f":"(($D834*'fnd base rates'!K$107)\n+($E834*'fnd base rates'!K$108)\n+($F834*'fnd base rates'!K$109)\n+($G834*'fnd base rates'!K$110)\n+($H834*'fnd base rates'!K$111)\n+($I834*'fnd base rates'!K$112)\n+($J834*'fnd base rates'!K$113)\n+($K834*'fnd base rates'!K$114)\n+($M834*'fnd base rates'!K$116)\n+($N834*'fnd base rates'!K$117)\n+($O834*'fnd base rates'!K$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,11)))\n*$R834","v":409576.63823999994},{"$f":"(($D834*'fnd base rates'!L$107)\n+($E834*'fnd base rates'!L$108)\n+($F834*'fnd base rates'!L$109)\n+($G834*'fnd base rates'!L$110)\n+($H834*'fnd base rates'!L$111)\n+($I834*'fnd base rates'!L$112)\n+($J834*'fnd base rates'!L$113)\n+($K834*'fnd base rates'!L$114)\n+($M834*'fnd base rates'!L$116)\n+($N834*'fnd base rates'!L$117)\n+($O834*'fnd base rates'!L$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,12)))","v":733624.85464000003},{"$f":"(($D834*'fnd base rates'!M$107)\n+($E834*'fnd base rates'!M$108)\n+($F834*'fnd base rates'!M$109)\n+($G834*'fnd base rates'!M$110)\n+($H834*'fnd base rates'!M$111)\n+($I834*'fnd base rates'!M$112)\n+($J834*'fnd base rates'!M$113)\n+($K834*'fnd base rates'!M$114)\n+($M834*'fnd base rates'!M$116)\n+($N834*'fnd base rates'!M$117)\n+($O834*'fnd base rates'!M$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,13)))","v":0},5768840.7746800017,null,492281281,"492","281","281",1,348,5768840.7746800017,16577,0,16577,null,null,null,null,null,16577,0,16577,null,null,{"$f":"BC834-BA834","v":0}]
[493,493057035,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D835","v":0},{"$f":"'fnd enro'!E835","v":0},{"$f":"'fnd enro'!F835","v":0},{"$f":"'fnd enro'!G835","v":0},{"$f":"'fnd enro'!H835","v":0},{"$f":"'fnd enro'!I835","v":22},{"$f":"'fnd enro'!J835","v":0},{"$f":"'fnd enro'!K835","v":0.84919999999999995},{"$f":"'fnd enro'!L835","v":0},{"$f":"'fnd enro'!M835","v":0},{"$f":"'fnd enro'!N835","v":0},{"$f":"'fnd enro'!O835","v":14},{"$f":"'fnd enro'!P835","v":22},{"$f":"'fnd enro'!R835","v":22},1.04,{"$f":"VALUE('fnd enro'!Q835)","v":11},null,{"$f":"(($D835*'fnd base rates'!C$107)\n+($E835*'fnd base rates'!C$108)\n+($F835*'fnd base rates'!C$109)\n+($G835*'fnd base rates'!C$110)\n+($H835*'fnd base rates'!C$111)\n+($I835*'fnd base rates'!C$112)\n+($J835*'fnd base rates'!C$113)\n+($K835*'fnd base rates'!C$114)\n+($M835*'fnd base rates'!C$116)\n+($N835*'fnd base rates'!C$117)\n+($O835*'fnd base rates'!C$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,3)))\n*$R835","v":15638.073996480001},{"$f":"(($D835*'fnd base rates'!D$107)\n+($E835*'fnd base rates'!D$108)\n+($F835*'fnd base rates'!D$109)\n+($G835*'fnd base rates'!D$110)\n+($H835*'fnd base rates'!D$111)\n+($I835*'fnd base rates'!D$112)\n+($J835*'fnd base rates'!D$113)\n+($K835*'fnd base rates'!D$114)\n+($M835*'fnd base rates'!D$116)\n+($N835*'fnd base rates'!D$117)\n+($O835*'fnd base rates'!D$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,4)))\n*$R835","v":29108.019200000006},{"$f":"(($D835*'fnd base rates'!E$107)\n+($E835*'fnd base rates'!E$108)\n+($F835*'fnd base rates'!E$109)\n+($G835*'fnd base rates'!E$110)\n+($H835*'fnd base rates'!E$111)\n+($I835*'fnd base rates'!E$112)\n+($J835*'fnd base rates'!E$113)\n+($K835*'fnd base rates'!E$114)\n+($M835*'fnd base rates'!E$116)\n+($N835*'fnd base rates'!E$117)\n+($O835*'fnd base rates'!E$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,5)))\n*$R835","v":218647.07100288002},{"$f":"(($D835*'fnd base rates'!F$107)\n+($E835*'fnd base rates'!F$108)\n+($F835*'fnd base rates'!F$109)\n+($G835*'fnd base rates'!F$110)\n+($H835*'fnd base rates'!F$111)\n+($I835*'fnd base rates'!F$112)\n+($J835*'fnd base rates'!F$113)\n+($K835*'fnd base rates'!F$114)\n+($M835*'fnd base rates'!F$116)\n+($N835*'fnd base rates'!F$117)\n+($O835*'fnd base rates'!F$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,6)))\n*$R835","v":22830.35150656},{"$f":"(($D835*'fnd base rates'!G$107)\n+($E835*'fnd base rates'!G$108)\n+($F835*'fnd base rates'!G$109)\n+($G835*'fnd base rates'!G$110)\n+($H835*'fnd base rates'!G$111)\n+($I835*'fnd base rates'!G$112)\n+($J835*'fnd base rates'!G$113)\n+($K835*'fnd base rates'!G$114)\n+($M835*'fnd base rates'!G$116)\n+($N835*'fnd base rates'!G$117)\n+($O835*'fnd base rates'!G$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,7)))\n*$R835","v":8767.7118921599977},{"$f":"(($D835*'fnd base rates'!H$107)\n+($E835*'fnd base rates'!H$108)\n+($F835*'fnd base rates'!H$109)\n+($G835*'fnd base rates'!H$110)\n+($H835*'fnd base rates'!H$111)\n+($I835*'fnd base rates'!H$112)\n+($J835*'fnd base rates'!H$113)\n+($K835*'fnd base rates'!H$114)\n+($M835*'fnd base rates'!H$116)\n+($N835*'fnd base rates'!H$117)\n+($O835*'fnd base rates'!H$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,8)))","v":20593.736548000001},{"$f":"(($D835*'fnd base rates'!I$107)\n+($E835*'fnd base rates'!I$108)\n+($F835*'fnd base rates'!I$109)\n+($G835*'fnd base rates'!I$110)\n+($H835*'fnd base rates'!I$111)\n+($I835*'fnd base rates'!I$112)\n+($J835*'fnd base rates'!I$113)\n+($K835*'fnd base rates'!I$114)\n+($M835*'fnd base rates'!I$116)\n+($N835*'fnd base rates'!I$117)\n+($O835*'fnd base rates'!I$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,9)))\n*$R835","v":14416.521600000002},{"$f":"(($D835*'fnd base rates'!J$107)\n+($E835*'fnd base rates'!J$108)\n+($F835*'fnd base rates'!J$109)\n+($G835*'fnd base rates'!J$110)\n+($H835*'fnd base rates'!J$111)\n+($I835*'fnd base rates'!J$112)\n+($J835*'fnd base rates'!J$113)\n+($K835*'fnd base rates'!J$114)\n+($M835*'fnd base rates'!J$116)\n+($N835*'fnd base rates'!J$117)\n+($O835*'fnd base rates'!J$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,10)))\n*$R835","v":32109.147200000003},{"$f":"(($D835*'fnd base rates'!K$107)\n+($E835*'fnd base rates'!K$108)\n+($F835*'fnd base rates'!K$109)\n+($G835*'fnd base rates'!K$110)\n+($H835*'fnd base rates'!K$111)\n+($I835*'fnd base rates'!K$112)\n+($J835*'fnd base rates'!K$113)\n+($K835*'fnd base rates'!K$114)\n+($M835*'fnd base rates'!K$116)\n+($N835*'fnd base rates'!K$117)\n+($O835*'fnd base rates'!K$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,11)))\n*$R835","v":30664.771654400003},{"$f":"(($D835*'fnd base rates'!L$107)\n+($E835*'fnd base rates'!L$108)\n+($F835*'fnd base rates'!L$109)\n+($G835*'fnd base rates'!L$110)\n+($H835*'fnd base rates'!L$111)\n+($I835*'fnd base rates'!L$112)\n+($J835*'fnd base rates'!L$113)\n+($K835*'fnd base rates'!L$114)\n+($M835*'fnd base rates'!L$116)\n+($N835*'fnd base rates'!L$117)\n+($O835*'fnd base rates'!L$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,12)))","v":47719.206960000003},{"$f":"(($D835*'fnd base rates'!M$107)\n+($E835*'fnd base rates'!M$108)\n+($F835*'fnd base rates'!M$109)\n+($G835*'fnd base rates'!M$110)\n+($H835*'fnd base rates'!M$111)\n+($I835*'fnd base rates'!M$112)\n+($J835*'fnd base rates'!M$113)\n+($K835*'fnd base rates'!M$114)\n+($M835*'fnd base rates'!M$116)\n+($N835*'fnd base rates'!M$117)\n+($O835*'fnd base rates'!M$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,13)))","v":0},440494.61156048003,null,493057035,"493","057","035",1,22,440494.61156048003,20022,0,20022,null,null,null,null,null,20022,0,20022,null,null,{"$f":"BC835-BA835","v":0}]
[493,493057057,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D836","v":0},{"$f":"'fnd enro'!E836","v":0},{"$f":"'fnd enro'!F836","v":0},{"$f":"'fnd enro'!G836","v":0},{"$f":"'fnd enro'!H836","v":0},{"$f":"'fnd enro'!I836","v":100},{"$f":"'fnd enro'!J836","v":0},{"$f":"'fnd enro'!K836","v":3.86},{"$f":"'fnd enro'!L836","v":0},{"$f":"'fnd enro'!M836","v":0},{"$f":"'fnd enro'!N836","v":0},{"$f":"'fnd enro'!O836","v":62},{"$f":"'fnd enro'!P836","v":90},{"$f":"'fnd enro'!R836","v":100},1.04,{"$f":"VALUE('fnd enro'!Q836)","v":12},null,{"$f":"(($D836*'fnd base rates'!C$107)\n+($E836*'fnd base rates'!C$108)\n+($F836*'fnd base rates'!C$109)\n+($G836*'fnd base rates'!C$110)\n+($H836*'fnd base rates'!C$111)\n+($I836*'fnd base rates'!C$112)\n+($J836*'fnd base rates'!C$113)\n+($K836*'fnd base rates'!C$114)\n+($M836*'fnd base rates'!C$116)\n+($N836*'fnd base rates'!C$117)\n+($O836*'fnd base rates'!C$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,3)))\n*$R836","v":70445.434383999993},{"$f":"(($D836*'fnd base rates'!D$107)\n+($E836*'fnd base rates'!D$108)\n+($F836*'fnd base rates'!D$109)\n+($G836*'fnd base rates'!D$110)\n+($H836*'fnd base rates'!D$111)\n+($I836*'fnd base rates'!D$112)\n+($J836*'fnd base rates'!D$113)\n+($K836*'fnd base rates'!D$114)\n+($M836*'fnd base rates'!D$116)\n+($N836*'fnd base rates'!D$117)\n+($O836*'fnd base rates'!D$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,4)))\n*$R836","v":129800.71520000001},{"$f":"(($D836*'fnd base rates'!E$107)\n+($E836*'fnd base rates'!E$108)\n+($F836*'fnd base rates'!E$109)\n+($G836*'fnd base rates'!E$110)\n+($H836*'fnd base rates'!E$111)\n+($I836*'fnd base rates'!E$112)\n+($J836*'fnd base rates'!E$113)\n+($K836*'fnd base rates'!E$114)\n+($M836*'fnd base rates'!E$116)\n+($N836*'fnd base rates'!E$117)\n+($O836*'fnd base rates'!E$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,5)))\n*$R836","v":970179.24390400003},{"$f":"(($D836*'fnd base rates'!F$107)\n+($E836*'fnd base rates'!F$108)\n+($F836*'fnd base rates'!F$109)\n+($G836*'fnd base rates'!F$110)\n+($H836*'fnd base rates'!F$111)\n+($I836*'fnd base rates'!F$112)\n+($J836*'fnd base rates'!F$113)\n+($K836*'fnd base rates'!F$114)\n+($M836*'fnd base rates'!F$116)\n+($N836*'fnd base rates'!F$117)\n+($O836*'fnd base rates'!F$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,6)))\n*$R836","v":103477.63004800002},{"$f":"(($D836*'fnd base rates'!G$107)\n+($E836*'fnd base rates'!G$108)\n+($F836*'fnd base rates'!G$109)\n+($G836*'fnd base rates'!G$110)\n+($H836*'fnd base rates'!G$111)\n+($I836*'fnd base rates'!G$112)\n+($J836*'fnd base rates'!G$113)\n+($K836*'fnd base rates'!G$114)\n+($M836*'fnd base rates'!G$116)\n+($N836*'fnd base rates'!G$117)\n+($O836*'fnd base rates'!G$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,7)))\n*$R836","v":38720.373327999994},{"$f":"(($D836*'fnd base rates'!H$107)\n+($E836*'fnd base rates'!H$108)\n+($F836*'fnd base rates'!H$109)\n+($G836*'fnd base rates'!H$110)\n+($H836*'fnd base rates'!H$111)\n+($I836*'fnd base rates'!H$112)\n+($J836*'fnd base rates'!H$113)\n+($K836*'fnd base rates'!H$114)\n+($M836*'fnd base rates'!H$116)\n+($N836*'fnd base rates'!H$117)\n+($O836*'fnd base rates'!H$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,8)))","v":93249.733400000012},{"$f":"(($D836*'fnd base rates'!I$107)\n+($E836*'fnd base rates'!I$108)\n+($F836*'fnd base rates'!I$109)\n+($G836*'fnd base rates'!I$110)\n+($H836*'fnd base rates'!I$111)\n+($I836*'fnd base rates'!I$112)\n+($J836*'fnd base rates'!I$113)\n+($K836*'fnd base rates'!I$114)\n+($M836*'fnd base rates'!I$116)\n+($N836*'fnd base rates'!I$117)\n+($O836*'fnd base rates'!I$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,9)))\n*$R836","v":64528.172799999993},{"$f":"(($D836*'fnd base rates'!J$107)\n+($E836*'fnd base rates'!J$108)\n+($F836*'fnd base rates'!J$109)\n+($G836*'fnd base rates'!J$110)\n+($H836*'fnd base rates'!J$111)\n+($I836*'fnd base rates'!J$112)\n+($J836*'fnd base rates'!J$113)\n+($K836*'fnd base rates'!J$114)\n+($M836*'fnd base rates'!J$116)\n+($N836*'fnd base rates'!J$117)\n+($O836*'fnd base rates'!J$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,10)))\n*$R836","v":141364.10080000001},{"$f":"(($D836*'fnd base rates'!K$107)\n+($E836*'fnd base rates'!K$108)\n+($F836*'fnd base rates'!K$109)\n+($G836*'fnd base rates'!K$110)\n+($H836*'fnd base rates'!K$111)\n+($I836*'fnd base rates'!K$112)\n+($J836*'fnd base rates'!K$113)\n+($K836*'fnd base rates'!K$114)\n+($M836*'fnd base rates'!K$116)\n+($N836*'fnd base rates'!K$117)\n+($O836*'fnd base rates'!K$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,11)))\n*$R836","v":138876.72031999999},{"$f":"(($D836*'fnd base rates'!L$107)\n+($E836*'fnd base rates'!L$108)\n+($F836*'fnd base rates'!L$109)\n+($G836*'fnd base rates'!L$110)\n+($H836*'fnd base rates'!L$111)\n+($I836*'fnd base rates'!L$112)\n+($J836*'fnd base rates'!L$113)\n+($K836*'fnd base rates'!L$114)\n+($M836*'fnd base rates'!L$116)\n+($N836*'fnd base rates'!L$117)\n+($O836*'fnd base rates'!L$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,12)))","v":213098.38799999998},{"$f":"(($D836*'fnd base rates'!M$107)\n+($E836*'fnd base rates'!M$108)\n+($F836*'fnd base rates'!M$109)\n+($G836*'fnd base rates'!M$110)\n+($H836*'fnd base rates'!M$111)\n+($I836*'fnd base rates'!M$112)\n+($J836*'fnd base rates'!M$113)\n+($K836*'fnd base rates'!M$114)\n+($M836*'fnd base rates'!M$116)\n+($N836*'fnd base rates'!M$117)\n+($O836*'fnd base rates'!M$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,13)))","v":0},1963740.5121840006,null,493057057,"493","057","057",1,100,1963740.5121840006,19637,0,19637,null,null,null,null,null,19637,0,19637,null,null,{"$f":"BC836-BA836","v":0}]
[493,493057093,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D837","v":0},{"$f":"'fnd enro'!E837","v":0},{"$f":"'fnd enro'!F837","v":0},{"$f":"'fnd enro'!G837","v":0},{"$f":"'fnd enro'!H837","v":0},{"$f":"'fnd enro'!I837","v":19},{"$f":"'fnd enro'!J837","v":0},{"$f":"'fnd enro'!K837","v":0.73340000000000005},{"$f":"'fnd enro'!L837","v":0},{"$f":"'fnd enro'!M837","v":0},{"$f":"'fnd enro'!N837","v":0},{"$f":"'fnd enro'!O837","v":12},{"$f":"'fnd enro'!P837","v":18},{"$f":"'fnd enro'!R837","v":19},1.04,{"$f":"VALUE('fnd enro'!Q837)","v":11},null,{"$f":"(($D837*'fnd base rates'!C$107)\n+($E837*'fnd base rates'!C$108)\n+($F837*'fnd base rates'!C$109)\n+($G837*'fnd base rates'!C$110)\n+($H837*'fnd base rates'!C$111)\n+($I837*'fnd base rates'!C$112)\n+($J837*'fnd base rates'!C$113)\n+($K837*'fnd base rates'!C$114)\n+($M837*'fnd base rates'!C$116)\n+($N837*'fnd base rates'!C$117)\n+($O837*'fnd base rates'!C$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,3)))\n*$R837","v":13409.224996960002},{"$f":"(($D837*'fnd base rates'!D$107)\n+($E837*'fnd base rates'!D$108)\n+($F837*'fnd base rates'!D$109)\n+($G837*'fnd base rates'!D$110)\n+($H837*'fnd base rates'!D$111)\n+($I837*'fnd base rates'!D$112)\n+($J837*'fnd base rates'!D$113)\n+($K837*'fnd base rates'!D$114)\n+($M837*'fnd base rates'!D$116)\n+($N837*'fnd base rates'!D$117)\n+($O837*'fnd base rates'!D$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,4)))\n*$R837","v":24710.233599999996},{"$f":"(($D837*'fnd base rates'!E$107)\n+($E837*'fnd base rates'!E$108)\n+($F837*'fnd base rates'!E$109)\n+($G837*'fnd base rates'!E$110)\n+($H837*'fnd base rates'!E$111)\n+($I837*'fnd base rates'!E$112)\n+($J837*'fnd base rates'!E$113)\n+($K837*'fnd base rates'!E$114)\n+($M837*'fnd base rates'!E$116)\n+($N837*'fnd base rates'!E$117)\n+($O837*'fnd base rates'!E$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,5)))\n*$R837","v":184694.02342976001},{"$f":"(($D837*'fnd base rates'!F$107)\n+($E837*'fnd base rates'!F$108)\n+($F837*'fnd base rates'!F$109)\n+($G837*'fnd base rates'!F$110)\n+($H837*'fnd base rates'!F$111)\n+($I837*'fnd base rates'!F$112)\n+($J837*'fnd base rates'!F$113)\n+($K837*'fnd base rates'!F$114)\n+($M837*'fnd base rates'!F$116)\n+($N837*'fnd base rates'!F$117)\n+($O837*'fnd base rates'!F$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,6)))\n*$R837","v":19700.638701119999},{"$f":"(($D837*'fnd base rates'!G$107)\n+($E837*'fnd base rates'!G$108)\n+($F837*'fnd base rates'!G$109)\n+($G837*'fnd base rates'!G$110)\n+($H837*'fnd base rates'!G$111)\n+($I837*'fnd base rates'!G$112)\n+($J837*'fnd base rates'!G$113)\n+($K837*'fnd base rates'!G$114)\n+($M837*'fnd base rates'!G$116)\n+($N837*'fnd base rates'!G$117)\n+($O837*'fnd base rates'!G$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,7)))\n*$R837","v":7372.2712523199989},{"$f":"(($D837*'fnd base rates'!H$107)\n+($E837*'fnd base rates'!H$108)\n+($F837*'fnd base rates'!H$109)\n+($G837*'fnd base rates'!H$110)\n+($H837*'fnd base rates'!H$111)\n+($I837*'fnd base rates'!H$112)\n+($J837*'fnd base rates'!H$113)\n+($K837*'fnd base rates'!H$114)\n+($M837*'fnd base rates'!H$116)\n+($N837*'fnd base rates'!H$117)\n+($O837*'fnd base rates'!H$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,8)))","v":17745.419746},{"$f":"(($D837*'fnd base rates'!I$107)\n+($E837*'fnd base rates'!I$108)\n+($F837*'fnd base rates'!I$109)\n+($G837*'fnd base rates'!I$110)\n+($H837*'fnd base rates'!I$111)\n+($I837*'fnd base rates'!I$112)\n+($J837*'fnd base rates'!I$113)\n+($K837*'fnd base rates'!I$114)\n+($M837*'fnd base rates'!I$116)\n+($N837*'fnd base rates'!I$117)\n+($O837*'fnd base rates'!I$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,9)))\n*$R837","v":12280.6944},{"$f":"(($D837*'fnd base rates'!J$107)\n+($E837*'fnd base rates'!J$108)\n+($F837*'fnd base rates'!J$109)\n+($G837*'fnd base rates'!J$110)\n+($H837*'fnd base rates'!J$111)\n+($I837*'fnd base rates'!J$112)\n+($J837*'fnd base rates'!J$113)\n+($K837*'fnd base rates'!J$114)\n+($M837*'fnd base rates'!J$116)\n+($N837*'fnd base rates'!J$117)\n+($O837*'fnd base rates'!J$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,10)))\n*$R837","v":26881.9512},{"$f":"(($D837*'fnd base rates'!K$107)\n+($E837*'fnd base rates'!K$108)\n+($F837*'fnd base rates'!K$109)\n+($G837*'fnd base rates'!K$110)\n+($H837*'fnd base rates'!K$111)\n+($I837*'fnd base rates'!K$112)\n+($J837*'fnd base rates'!K$113)\n+($K837*'fnd base rates'!K$114)\n+($M837*'fnd base rates'!K$116)\n+($N837*'fnd base rates'!K$117)\n+($O837*'fnd base rates'!K$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,11)))\n*$R837","v":26454.956028799999},{"$f":"(($D837*'fnd base rates'!L$107)\n+($E837*'fnd base rates'!L$108)\n+($F837*'fnd base rates'!L$109)\n+($G837*'fnd base rates'!L$110)\n+($H837*'fnd base rates'!L$111)\n+($I837*'fnd base rates'!L$112)\n+($J837*'fnd base rates'!L$113)\n+($K837*'fnd base rates'!L$114)\n+($M837*'fnd base rates'!L$116)\n+($N837*'fnd base rates'!L$117)\n+($O837*'fnd base rates'!L$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,12)))","v":40561.546920000001},{"$f":"(($D837*'fnd base rates'!M$107)\n+($E837*'fnd base rates'!M$108)\n+($F837*'fnd base rates'!M$109)\n+($G837*'fnd base rates'!M$110)\n+($H837*'fnd base rates'!M$111)\n+($I837*'fnd base rates'!M$112)\n+($J837*'fnd base rates'!M$113)\n+($K837*'fnd base rates'!M$114)\n+($M837*'fnd base rates'!M$116)\n+($N837*'fnd base rates'!M$117)\n+($O837*'fnd base rates'!M$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,13)))","v":0},373810.96027495997,null,493057093,"493","057","093",1,19,373810.96027495997,19674,0,19674,null,null,null,null,null,19674,0,19674,null,null,{"$f":"BC837-BA837","v":0}]
[493,493057163,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D838","v":0},{"$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":7},{"$f":"'fnd enro'!J838","v":0},{"$f":"'fnd enro'!K838","v":0.2702},{"$f":"'fnd enro'!L838","v":0},{"$f":"'fnd enro'!M838","v":0},{"$f":"'fnd enro'!N838","v":0},{"$f":"'fnd enro'!O838","v":5},{"$f":"'fnd enro'!P838","v":4},{"$f":"'fnd enro'!R838","v":7},1.04,{"$f":"VALUE('fnd enro'!Q838)","v":11},null,{"$f":"(($D838*'fnd base rates'!C$107)\n+($E838*'fnd base rates'!C$108)\n+($F838*'fnd base rates'!C$109)\n+($G838*'fnd base rates'!C$110)\n+($H838*'fnd base rates'!C$111)\n+($I838*'fnd base rates'!C$112)\n+($J838*'fnd base rates'!C$113)\n+($K838*'fnd base rates'!C$114)\n+($M838*'fnd base rates'!C$116)\n+($N838*'fnd base rates'!C$117)\n+($O838*'fnd base rates'!C$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,3)))\n*$R838","v":4771.3737988799994},{"$f":"(($D838*'fnd base rates'!D$107)\n+($E838*'fnd base rates'!D$108)\n+($F838*'fnd base rates'!D$109)\n+($G838*'fnd base rates'!D$110)\n+($H838*'fnd base rates'!D$111)\n+($I838*'fnd base rates'!D$112)\n+($J838*'fnd base rates'!D$113)\n+($K838*'fnd base rates'!D$114)\n+($M838*'fnd base rates'!D$116)\n+($N838*'fnd base rates'!D$117)\n+($O838*'fnd base rates'!D$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,4)))\n*$R838","v":8124.4592000000011},{"$f":"(($D838*'fnd base rates'!E$107)\n+($E838*'fnd base rates'!E$108)\n+($F838*'fnd base rates'!E$109)\n+($G838*'fnd base rates'!E$110)\n+($H838*'fnd base rates'!E$111)\n+($I838*'fnd base rates'!E$112)\n+($J838*'fnd base rates'!E$113)\n+($K838*'fnd base rates'!E$114)\n+($M838*'fnd base rates'!E$116)\n+($N838*'fnd base rates'!E$117)\n+($O838*'fnd base rates'!E$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,5)))\n*$R838","v":58195.324337279999},{"$f":"(($D838*'fnd base rates'!F$107)\n+($E838*'fnd base rates'!F$108)\n+($F838*'fnd base rates'!F$109)\n+($G838*'fnd base rates'!F$110)\n+($H838*'fnd base rates'!F$111)\n+($I838*'fnd base rates'!F$112)\n+($J838*'fnd base rates'!F$113)\n+($K838*'fnd base rates'!F$114)\n+($M838*'fnd base rates'!F$116)\n+($N838*'fnd base rates'!F$117)\n+($O838*'fnd base rates'!F$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,6)))\n*$R838","v":7363.1010793600008},{"$f":"(($D838*'fnd base rates'!G$107)\n+($E838*'fnd base rates'!G$108)\n+($F838*'fnd base rates'!G$109)\n+($G838*'fnd base rates'!G$110)\n+($H838*'fnd base rates'!G$111)\n+($I838*'fnd base rates'!G$112)\n+($J838*'fnd base rates'!G$113)\n+($K838*'fnd base rates'!G$114)\n+($M838*'fnd base rates'!G$116)\n+($N838*'fnd base rates'!G$117)\n+($O838*'fnd base rates'!G$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,7)))\n*$R838","v":2232.57109296},{"$f":"(($D838*'fnd base rates'!H$107)\n+($E838*'fnd base rates'!H$108)\n+($F838*'fnd base rates'!H$109)\n+($G838*'fnd base rates'!H$110)\n+($H838*'fnd base rates'!H$111)\n+($I838*'fnd base rates'!H$112)\n+($J838*'fnd base rates'!H$113)\n+($K838*'fnd base rates'!H$114)\n+($M838*'fnd base rates'!H$116)\n+($N838*'fnd base rates'!H$117)\n+($O838*'fnd base rates'!H$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,8)))","v":6534.1925380000002},{"$f":"(($D838*'fnd base rates'!I$107)\n+($E838*'fnd base rates'!I$108)\n+($F838*'fnd base rates'!I$109)\n+($G838*'fnd base rates'!I$110)\n+($H838*'fnd base rates'!I$111)\n+($I838*'fnd base rates'!I$112)\n+($J838*'fnd base rates'!I$113)\n+($K838*'fnd base rates'!I$114)\n+($M838*'fnd base rates'!I$116)\n+($N838*'fnd base rates'!I$117)\n+($O838*'fnd base rates'!I$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,9)))\n*$R838","v":4140.8328000000001},{"$f":"(($D838*'fnd base rates'!J$107)\n+($E838*'fnd base rates'!J$108)\n+($F838*'fnd base rates'!J$109)\n+($G838*'fnd base rates'!J$110)\n+($H838*'fnd base rates'!J$111)\n+($I838*'fnd base rates'!J$112)\n+($J838*'fnd base rates'!J$113)\n+($K838*'fnd base rates'!J$114)\n+($M838*'fnd base rates'!J$116)\n+($N838*'fnd base rates'!J$117)\n+($O838*'fnd base rates'!J$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,10)))\n*$R838","v":7691.7152000000006},{"$f":"(($D838*'fnd base rates'!K$107)\n+($E838*'fnd base rates'!K$108)\n+($F838*'fnd base rates'!K$109)\n+($G838*'fnd base rates'!K$110)\n+($H838*'fnd base rates'!K$111)\n+($I838*'fnd base rates'!K$112)\n+($J838*'fnd base rates'!K$113)\n+($K838*'fnd base rates'!K$114)\n+($M838*'fnd base rates'!K$116)\n+($N838*'fnd base rates'!K$117)\n+($O838*'fnd base rates'!K$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,11)))\n*$R838","v":9926.5079264000015},{"$f":"(($D838*'fnd base rates'!L$107)\n+($E838*'fnd base rates'!L$108)\n+($F838*'fnd base rates'!L$109)\n+($G838*'fnd base rates'!L$110)\n+($H838*'fnd base rates'!L$111)\n+($I838*'fnd base rates'!L$112)\n+($J838*'fnd base rates'!L$113)\n+($K838*'fnd base rates'!L$114)\n+($M838*'fnd base rates'!L$116)\n+($N838*'fnd base rates'!L$117)\n+($O838*'fnd base rates'!L$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,12)))","v":13456.046760000001},{"$f":"(($D838*'fnd base rates'!M$107)\n+($E838*'fnd base rates'!M$108)\n+($F838*'fnd base rates'!M$109)\n+($G838*'fnd base rates'!M$110)\n+($H838*'fnd base rates'!M$111)\n+($I838*'fnd base rates'!M$112)\n+($J838*'fnd base rates'!M$113)\n+($K838*'fnd base rates'!M$114)\n+($M838*'fnd base rates'!M$116)\n+($N838*'fnd base rates'!M$117)\n+($O838*'fnd base rates'!M$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,13)))","v":0},122436.12473288001,null,493057163,"493","057","163",1,7,122436.12473288001,17491,0,17491,null,null,null,null,null,17491,0,17491,null,null,{"$f":"BC838-BA838","v":0}]
[493,493057165,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D839","v":0},{"$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":4},{"$f":"'fnd enro'!J839","v":0},{"$f":"'fnd enro'!K839","v":0.15440000000000001},{"$f":"'fnd enro'!L839","v":0},{"$f":"'fnd enro'!M839","v":0},{"$f":"'fnd enro'!N839","v":0},{"$f":"'fnd enro'!O839","v":1},{"$f":"'fnd enro'!P839","v":4},{"$f":"'fnd enro'!R839","v":4},1.04,{"$f":"VALUE('fnd enro'!Q839)","v":10},null,{"$f":"(($D839*'fnd base rates'!C$107)\n+($E839*'fnd base rates'!C$108)\n+($F839*'fnd base rates'!C$109)\n+($G839*'fnd base rates'!C$110)\n+($H839*'fnd base rates'!C$111)\n+($I839*'fnd base rates'!C$112)\n+($J839*'fnd base rates'!C$113)\n+($K839*'fnd base rates'!C$114)\n+($M839*'fnd base rates'!C$116)\n+($N839*'fnd base rates'!C$117)\n+($O839*'fnd base rates'!C$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,3)))\n*$R839","v":2665.2239993600001},{"$f":"(($D839*'fnd base rates'!D$107)\n+($E839*'fnd base rates'!D$108)\n+($F839*'fnd base rates'!D$109)\n+($G839*'fnd base rates'!D$110)\n+($H839*'fnd base rates'!D$111)\n+($I839*'fnd base rates'!D$112)\n+($J839*'fnd base rates'!D$113)\n+($K839*'fnd base rates'!D$114)\n+($M839*'fnd base rates'!D$116)\n+($N839*'fnd base rates'!D$117)\n+($O839*'fnd base rates'!D$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,4)))\n*$R839","v":4927.3744000000006},{"$f":"(($D839*'fnd base rates'!E$107)\n+($E839*'fnd base rates'!E$108)\n+($F839*'fnd base rates'!E$109)\n+($G839*'fnd base rates'!E$110)\n+($H839*'fnd base rates'!E$111)\n+($I839*'fnd base rates'!E$112)\n+($J839*'fnd base rates'!E$113)\n+($K839*'fnd base rates'!E$114)\n+($M839*'fnd base rates'!E$116)\n+($N839*'fnd base rates'!E$117)\n+($O839*'fnd base rates'!E$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,5)))\n*$R839","v":36964.638364159997},{"$f":"(($D839*'fnd base rates'!F$107)\n+($E839*'fnd base rates'!F$108)\n+($F839*'fnd base rates'!F$109)\n+($G839*'fnd base rates'!F$110)\n+($H839*'fnd base rates'!F$111)\n+($I839*'fnd base rates'!F$112)\n+($J839*'fnd base rates'!F$113)\n+($K839*'fnd base rates'!F$114)\n+($M839*'fnd base rates'!F$116)\n+($N839*'fnd base rates'!F$117)\n+($O839*'fnd base rates'!F$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,6)))\n*$R839","v":3870.7610739200004},{"$f":"(($D839*'fnd base rates'!G$107)\n+($E839*'fnd base rates'!G$108)\n+($F839*'fnd base rates'!G$109)\n+($G839*'fnd base rates'!G$110)\n+($H839*'fnd base rates'!G$111)\n+($I839*'fnd base rates'!G$112)\n+($J839*'fnd base rates'!G$113)\n+($K839*'fnd base rates'!G$114)\n+($M839*'fnd base rates'!G$116)\n+($N839*'fnd base rates'!G$117)\n+($O839*'fnd base rates'!G$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,7)))\n*$R839","v":1473.90165312},{"$f":"(($D839*'fnd base rates'!H$107)\n+($E839*'fnd base rates'!H$108)\n+($F839*'fnd base rates'!H$109)\n+($G839*'fnd base rates'!H$110)\n+($H839*'fnd base rates'!H$111)\n+($I839*'fnd base rates'!H$112)\n+($J839*'fnd base rates'!H$113)\n+($K839*'fnd base rates'!H$114)\n+($M839*'fnd base rates'!H$116)\n+($N839*'fnd base rates'!H$117)\n+($O839*'fnd base rates'!H$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,8)))","v":3545.9557359999999},{"$f":"(($D839*'fnd base rates'!I$107)\n+($E839*'fnd base rates'!I$108)\n+($F839*'fnd base rates'!I$109)\n+($G839*'fnd base rates'!I$110)\n+($H839*'fnd base rates'!I$111)\n+($I839*'fnd base rates'!I$112)\n+($J839*'fnd base rates'!I$113)\n+($K839*'fnd base rates'!I$114)\n+($M839*'fnd base rates'!I$116)\n+($N839*'fnd base rates'!I$117)\n+($O839*'fnd base rates'!I$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,9)))\n*$R839","v":2467.5768000000003},{"$f":"(($D839*'fnd base rates'!J$107)\n+($E839*'fnd base rates'!J$108)\n+($F839*'fnd base rates'!J$109)\n+($G839*'fnd base rates'!J$110)\n+($H839*'fnd base rates'!J$111)\n+($I839*'fnd base rates'!J$112)\n+($J839*'fnd base rates'!J$113)\n+($K839*'fnd base rates'!J$114)\n+($M839*'fnd base rates'!J$116)\n+($N839*'fnd base rates'!J$117)\n+($O839*'fnd base rates'!J$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,10)))\n*$R839","v":5623.7687999999998},{"$f":"(($D839*'fnd base rates'!K$107)\n+($E839*'fnd base rates'!K$108)\n+($F839*'fnd base rates'!K$109)\n+($G839*'fnd base rates'!K$110)\n+($H839*'fnd base rates'!K$111)\n+($I839*'fnd base rates'!K$112)\n+($J839*'fnd base rates'!K$113)\n+($K839*'fnd base rates'!K$114)\n+($M839*'fnd base rates'!K$116)\n+($N839*'fnd base rates'!K$117)\n+($O839*'fnd base rates'!K$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,11)))\n*$R839","v":5095.0635007999999},{"$f":"(($D839*'fnd base rates'!L$107)\n+($E839*'fnd base rates'!L$108)\n+($F839*'fnd base rates'!L$109)\n+($G839*'fnd base rates'!L$110)\n+($H839*'fnd base rates'!L$111)\n+($I839*'fnd base rates'!L$112)\n+($J839*'fnd base rates'!L$113)\n+($K839*'fnd base rates'!L$114)\n+($M839*'fnd base rates'!L$116)\n+($N839*'fnd base rates'!L$117)\n+($O839*'fnd base rates'!L$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,12)))","v":8124.0667200000007},{"$f":"(($D839*'fnd base rates'!M$107)\n+($E839*'fnd base rates'!M$108)\n+($F839*'fnd base rates'!M$109)\n+($G839*'fnd base rates'!M$110)\n+($H839*'fnd base rates'!M$111)\n+($I839*'fnd base rates'!M$112)\n+($J839*'fnd base rates'!M$113)\n+($K839*'fnd base rates'!M$114)\n+($M839*'fnd base rates'!M$116)\n+($N839*'fnd base rates'!M$117)\n+($O839*'fnd base rates'!M$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,13)))","v":0},74758.33104736,null,493057165,"493","057","165",1,4,74758.33104736,18690,0,18690,null,null,null,null,null,18690,0,18690,null,null,{"$f":"BC839-BA839","v":0}]
[493,493057176,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D840","v":0},{"$f":"'fnd enro'!E840","v":0},{"$f":"'fnd enro'!F840","v":0},{"$f":"'fnd enro'!G840","v":0},{"$f":"'fnd enro'!H840","v":0},{"$f":"'fnd enro'!I840","v":1},{"$f":"'fnd enro'!J840","v":0},{"$f":"'fnd enro'!K840","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L840","v":0},{"$f":"'fnd enro'!M840","v":0},{"$f":"'fnd enro'!N840","v":0},{"$f":"'fnd enro'!O840","v":1},{"$f":"'fnd enro'!P840","v":1},{"$f":"'fnd enro'!R840","v":1},1.04,{"$f":"VALUE('fnd enro'!Q840)","v":8},null,{"$f":"(($D840*'fnd base rates'!C$107)\n+($E840*'fnd base rates'!C$108)\n+($F840*'fnd base rates'!C$109)\n+($G840*'fnd base rates'!C$110)\n+($H840*'fnd base rates'!C$111)\n+($I840*'fnd base rates'!C$112)\n+($J840*'fnd base rates'!C$113)\n+($K840*'fnd base rates'!C$114)\n+($M840*'fnd base rates'!C$116)\n+($N840*'fnd base rates'!C$117)\n+($O840*'fnd base rates'!C$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,3)))\n*$R840","v":736.62299984000015},{"$f":"(($D840*'fnd base rates'!D$107)\n+($E840*'fnd base rates'!D$108)\n+($F840*'fnd base rates'!D$109)\n+($G840*'fnd base rates'!D$110)\n+($H840*'fnd base rates'!D$111)\n+($I840*'fnd base rates'!D$112)\n+($J840*'fnd base rates'!D$113)\n+($K840*'fnd base rates'!D$114)\n+($M840*'fnd base rates'!D$116)\n+($N840*'fnd base rates'!D$117)\n+($O840*'fnd base rates'!D$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,4)))\n*$R840","v":1332.76},{"$f":"(($D840*'fnd base rates'!E$107)\n+($E840*'fnd base rates'!E$108)\n+($F840*'fnd base rates'!E$109)\n+($G840*'fnd base rates'!E$110)\n+($H840*'fnd base rates'!E$111)\n+($I840*'fnd base rates'!E$112)\n+($J840*'fnd base rates'!E$113)\n+($K840*'fnd base rates'!E$114)\n+($M840*'fnd base rates'!E$116)\n+($N840*'fnd base rates'!E$117)\n+($O840*'fnd base rates'!E$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,5)))\n*$R840","v":9850.7971910400011},{"$f":"(($D840*'fnd base rates'!F$107)\n+($E840*'fnd base rates'!F$108)\n+($F840*'fnd base rates'!F$109)\n+($G840*'fnd base rates'!F$110)\n+($H840*'fnd base rates'!F$111)\n+($I840*'fnd base rates'!F$112)\n+($J840*'fnd base rates'!F$113)\n+($K840*'fnd base rates'!F$114)\n+($M840*'fnd base rates'!F$116)\n+($N840*'fnd base rates'!F$117)\n+($O840*'fnd base rates'!F$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,6)))\n*$R840","v":1103.6754684800001},{"$f":"(($D840*'fnd base rates'!G$107)\n+($E840*'fnd base rates'!G$108)\n+($F840*'fnd base rates'!G$109)\n+($G840*'fnd base rates'!G$110)\n+($H840*'fnd base rates'!G$111)\n+($I840*'fnd base rates'!G$112)\n+($J840*'fnd base rates'!G$113)\n+($K840*'fnd base rates'!G$114)\n+($M840*'fnd base rates'!G$116)\n+($N840*'fnd base rates'!G$117)\n+($O840*'fnd base rates'!G$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,7)))\n*$R840","v":390.72101327999997},{"$f":"(($D840*'fnd base rates'!H$107)\n+($E840*'fnd base rates'!H$108)\n+($F840*'fnd base rates'!H$109)\n+($G840*'fnd base rates'!H$110)\n+($H840*'fnd base rates'!H$111)\n+($I840*'fnd base rates'!H$112)\n+($J840*'fnd base rates'!H$113)\n+($K840*'fnd base rates'!H$114)\n+($M840*'fnd base rates'!H$116)\n+($N840*'fnd base rates'!H$117)\n+($O840*'fnd base rates'!H$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,8)))","v":977.43893400000002},{"$f":"(($D840*'fnd base rates'!I$107)\n+($E840*'fnd base rates'!I$108)\n+($F840*'fnd base rates'!I$109)\n+($G840*'fnd base rates'!I$110)\n+($H840*'fnd base rates'!I$111)\n+($I840*'fnd base rates'!I$112)\n+($J840*'fnd base rates'!I$113)\n+($K840*'fnd base rates'!I$114)\n+($M840*'fnd base rates'!I$116)\n+($N840*'fnd base rates'!I$117)\n+($O840*'fnd base rates'!I$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,9)))\n*$R840","v":661.3048},{"$f":"(($D840*'fnd base rates'!J$107)\n+($E840*'fnd base rates'!J$108)\n+($F840*'fnd base rates'!J$109)\n+($G840*'fnd base rates'!J$110)\n+($H840*'fnd base rates'!J$111)\n+($I840*'fnd base rates'!J$112)\n+($J840*'fnd base rates'!J$113)\n+($K840*'fnd base rates'!J$114)\n+($M840*'fnd base rates'!J$116)\n+($N840*'fnd base rates'!J$117)\n+($O840*'fnd base rates'!J$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,10)))\n*$R840","v":1353.3520000000001},{"$f":"(($D840*'fnd base rates'!K$107)\n+($E840*'fnd base rates'!K$108)\n+($F840*'fnd base rates'!K$109)\n+($G840*'fnd base rates'!K$110)\n+($H840*'fnd base rates'!K$111)\n+($I840*'fnd base rates'!K$112)\n+($J840*'fnd base rates'!K$113)\n+($K840*'fnd base rates'!K$114)\n+($M840*'fnd base rates'!K$116)\n+($N840*'fnd base rates'!K$117)\n+($O840*'fnd base rates'!K$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,11)))\n*$R840","v":1506.8766751999999},{"$f":"(($D840*'fnd base rates'!L$107)\n+($E840*'fnd base rates'!L$108)\n+($F840*'fnd base rates'!L$109)\n+($G840*'fnd base rates'!L$110)\n+($H840*'fnd base rates'!L$111)\n+($I840*'fnd base rates'!L$112)\n+($J840*'fnd base rates'!L$113)\n+($K840*'fnd base rates'!L$114)\n+($M840*'fnd base rates'!L$116)\n+($N840*'fnd base rates'!L$117)\n+($O840*'fnd base rates'!L$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,12)))","v":2183.2466800000002},{"$f":"(($D840*'fnd base rates'!M$107)\n+($E840*'fnd base rates'!M$108)\n+($F840*'fnd base rates'!M$109)\n+($G840*'fnd base rates'!M$110)\n+($H840*'fnd base rates'!M$111)\n+($I840*'fnd base rates'!M$112)\n+($J840*'fnd base rates'!M$113)\n+($K840*'fnd base rates'!M$114)\n+($M840*'fnd base rates'!M$116)\n+($N840*'fnd base rates'!M$117)\n+($O840*'fnd base rates'!M$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,13)))","v":0},20096.79576184,null,493057176,"493","057","176",1,1,20096.79576184,20097,0,20097,null,null,null,null,null,20097,0,20097,null,null,{"$f":"BC840-BA840","v":0}]
[493,493057244,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D841","v":0},{"$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":1},{"$f":"'fnd enro'!J841","v":0},{"$f":"'fnd enro'!K841","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L841","v":0},{"$f":"'fnd enro'!M841","v":0},{"$f":"'fnd enro'!N841","v":0},{"$f":"'fnd enro'!O841","v":1},{"$f":"'fnd enro'!P841","v":1},{"$f":"'fnd enro'!R841","v":1},1.04,{"$f":"VALUE('fnd enro'!Q841)","v":10},null,{"$f":"(($D841*'fnd base rates'!C$107)\n+($E841*'fnd base rates'!C$108)\n+($F841*'fnd base rates'!C$109)\n+($G841*'fnd base rates'!C$110)\n+($H841*'fnd base rates'!C$111)\n+($I841*'fnd base rates'!C$112)\n+($J841*'fnd base rates'!C$113)\n+($K841*'fnd base rates'!C$114)\n+($M841*'fnd base rates'!C$116)\n+($N841*'fnd base rates'!C$117)\n+($O841*'fnd base rates'!C$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,3)))\n*$R841","v":744.01739984000017},{"$f":"(($D841*'fnd base rates'!D$107)\n+($E841*'fnd base rates'!D$108)\n+($F841*'fnd base rates'!D$109)\n+($G841*'fnd base rates'!D$110)\n+($H841*'fnd base rates'!D$111)\n+($I841*'fnd base rates'!D$112)\n+($J841*'fnd base rates'!D$113)\n+($K841*'fnd base rates'!D$114)\n+($M841*'fnd base rates'!D$116)\n+($N841*'fnd base rates'!D$117)\n+($O841*'fnd base rates'!D$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,4)))\n*$R841","v":1367.8288},{"$f":"(($D841*'fnd base rates'!E$107)\n+($E841*'fnd base rates'!E$108)\n+($F841*'fnd base rates'!E$109)\n+($G841*'fnd base rates'!E$110)\n+($H841*'fnd base rates'!E$111)\n+($I841*'fnd base rates'!E$112)\n+($J841*'fnd base rates'!E$113)\n+($K841*'fnd base rates'!E$114)\n+($M841*'fnd base rates'!E$116)\n+($N841*'fnd base rates'!E$117)\n+($O841*'fnd base rates'!E$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,5)))\n*$R841","v":10193.04039104},{"$f":"(($D841*'fnd base rates'!F$107)\n+($E841*'fnd base rates'!F$108)\n+($F841*'fnd base rates'!F$109)\n+($G841*'fnd base rates'!F$110)\n+($H841*'fnd base rates'!F$111)\n+($I841*'fnd base rates'!F$112)\n+($J841*'fnd base rates'!F$113)\n+($K841*'fnd base rates'!F$114)\n+($M841*'fnd base rates'!F$116)\n+($N841*'fnd base rates'!F$117)\n+($O841*'fnd base rates'!F$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,6)))\n*$R841","v":1103.6754684800001},{"$f":"(($D841*'fnd base rates'!G$107)\n+($E841*'fnd base rates'!G$108)\n+($F841*'fnd base rates'!G$109)\n+($G841*'fnd base rates'!G$110)\n+($H841*'fnd base rates'!G$111)\n+($I841*'fnd base rates'!G$112)\n+($J841*'fnd base rates'!G$113)\n+($K841*'fnd base rates'!G$114)\n+($M841*'fnd base rates'!G$116)\n+($N841*'fnd base rates'!G$117)\n+($O841*'fnd base rates'!G$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,7)))\n*$R841","v":407.31941327999999},{"$f":"(($D841*'fnd base rates'!H$107)\n+($E841*'fnd base rates'!H$108)\n+($F841*'fnd base rates'!H$109)\n+($G841*'fnd base rates'!H$110)\n+($H841*'fnd base rates'!H$111)\n+($I841*'fnd base rates'!H$112)\n+($J841*'fnd base rates'!H$113)\n+($K841*'fnd base rates'!H$114)\n+($M841*'fnd base rates'!H$116)\n+($N841*'fnd base rates'!H$117)\n+($O841*'fnd base rates'!H$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,8)))","v":979.87893399999996},{"$f":"(($D841*'fnd base rates'!I$107)\n+($E841*'fnd base rates'!I$108)\n+($F841*'fnd base rates'!I$109)\n+($G841*'fnd base rates'!I$110)\n+($H841*'fnd base rates'!I$111)\n+($I841*'fnd base rates'!I$112)\n+($J841*'fnd base rates'!I$113)\n+($K841*'fnd base rates'!I$114)\n+($M841*'fnd base rates'!I$116)\n+($N841*'fnd base rates'!I$117)\n+($O841*'fnd base rates'!I$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,9)))\n*$R841","v":675.16800000000012},{"$f":"(($D841*'fnd base rates'!J$107)\n+($E841*'fnd base rates'!J$108)\n+($F841*'fnd base rates'!J$109)\n+($G841*'fnd base rates'!J$110)\n+($H841*'fnd base rates'!J$111)\n+($I841*'fnd base rates'!J$112)\n+($J841*'fnd base rates'!J$113)\n+($K841*'fnd base rates'!J$114)\n+($M841*'fnd base rates'!J$116)\n+($N841*'fnd base rates'!J$117)\n+($O841*'fnd base rates'!J$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,10)))\n*$R841","v":1425.3720000000001},{"$f":"(($D841*'fnd base rates'!K$107)\n+($E841*'fnd base rates'!K$108)\n+($F841*'fnd base rates'!K$109)\n+($G841*'fnd base rates'!K$110)\n+($H841*'fnd base rates'!K$111)\n+($I841*'fnd base rates'!K$112)\n+($J841*'fnd base rates'!K$113)\n+($K841*'fnd base rates'!K$114)\n+($M841*'fnd base rates'!K$116)\n+($N841*'fnd base rates'!K$117)\n+($O841*'fnd base rates'!K$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,11)))\n*$R841","v":1506.8766751999999},{"$f":"(($D841*'fnd base rates'!L$107)\n+($E841*'fnd base rates'!L$108)\n+($F841*'fnd base rates'!L$109)\n+($G841*'fnd base rates'!L$110)\n+($H841*'fnd base rates'!L$111)\n+($I841*'fnd base rates'!L$112)\n+($J841*'fnd base rates'!L$113)\n+($K841*'fnd base rates'!L$114)\n+($M841*'fnd base rates'!L$116)\n+($N841*'fnd base rates'!L$117)\n+($O841*'fnd base rates'!L$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,12)))","v":2236.48668},{"$f":"(($D841*'fnd base rates'!M$107)\n+($E841*'fnd base rates'!M$108)\n+($F841*'fnd base rates'!M$109)\n+($G841*'fnd base rates'!M$110)\n+($H841*'fnd base rates'!M$111)\n+($I841*'fnd base rates'!M$112)\n+($J841*'fnd base rates'!M$113)\n+($K841*'fnd base rates'!M$114)\n+($M841*'fnd base rates'!M$116)\n+($N841*'fnd base rates'!M$117)\n+($O841*'fnd base rates'!M$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,13)))","v":0},20639.663761839998,null,493057244,"493","057","244",1,1,20639.663761839998,20640,0,20640,null,null,null,null,null,20640,0,20640,null,null,{"$f":"BC841-BA841","v":0}]
[493,493057248,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D842","v":0},{"$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":23},{"$f":"'fnd enro'!J842","v":0},{"$f":"'fnd enro'!K842","v":0.88780000000000003},{"$f":"'fnd enro'!L842","v":0},{"$f":"'fnd enro'!M842","v":0},{"$f":"'fnd enro'!N842","v":0},{"$f":"'fnd enro'!O842","v":16},{"$f":"'fnd enro'!P842","v":18},{"$f":"'fnd enro'!R842","v":23},1.04,{"$f":"VALUE('fnd enro'!Q842)","v":11},null,{"$f":"(($D842*'fnd base rates'!C$107)\n+($E842*'fnd base rates'!C$108)\n+($F842*'fnd base rates'!C$109)\n+($G842*'fnd base rates'!C$110)\n+($H842*'fnd base rates'!C$111)\n+($I842*'fnd base rates'!C$112)\n+($J842*'fnd base rates'!C$113)\n+($K842*'fnd base rates'!C$114)\n+($M842*'fnd base rates'!C$116)\n+($N842*'fnd base rates'!C$117)\n+($O842*'fnd base rates'!C$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,3)))\n*$R842","v":16055.364996320002},{"$f":"(($D842*'fnd base rates'!D$107)\n+($E842*'fnd base rates'!D$108)\n+($F842*'fnd base rates'!D$109)\n+($G842*'fnd base rates'!D$110)\n+($H842*'fnd base rates'!D$111)\n+($I842*'fnd base rates'!D$112)\n+($J842*'fnd base rates'!D$113)\n+($K842*'fnd base rates'!D$114)\n+($M842*'fnd base rates'!D$116)\n+($N842*'fnd base rates'!D$117)\n+($O842*'fnd base rates'!D$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,4)))\n*$R842","v":28618.220799999999},{"$f":"(($D842*'fnd base rates'!E$107)\n+($E842*'fnd base rates'!E$108)\n+($F842*'fnd base rates'!E$109)\n+($G842*'fnd base rates'!E$110)\n+($H842*'fnd base rates'!E$111)\n+($I842*'fnd base rates'!E$112)\n+($J842*'fnd base rates'!E$113)\n+($K842*'fnd base rates'!E$114)\n+($M842*'fnd base rates'!E$116)\n+($N842*'fnd base rates'!E$117)\n+($O842*'fnd base rates'!E$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,5)))\n*$R842","v":210205.47459392002},{"$f":"(($D842*'fnd base rates'!F$107)\n+($E842*'fnd base rates'!F$108)\n+($F842*'fnd base rates'!F$109)\n+($G842*'fnd base rates'!F$110)\n+($H842*'fnd base rates'!F$111)\n+($I842*'fnd base rates'!F$112)\n+($J842*'fnd base rates'!F$113)\n+($K842*'fnd base rates'!F$114)\n+($M842*'fnd base rates'!F$116)\n+($N842*'fnd base rates'!F$117)\n+($O842*'fnd base rates'!F$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,6)))\n*$R842","v":24115.340575039998},{"$f":"(($D842*'fnd base rates'!G$107)\n+($E842*'fnd base rates'!G$108)\n+($F842*'fnd base rates'!G$109)\n+($G842*'fnd base rates'!G$110)\n+($H842*'fnd base rates'!G$111)\n+($I842*'fnd base rates'!G$112)\n+($J842*'fnd base rates'!G$113)\n+($K842*'fnd base rates'!G$114)\n+($M842*'fnd base rates'!G$116)\n+($N842*'fnd base rates'!G$117)\n+($O842*'fnd base rates'!G$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,7)))\n*$R842","v":8261.1937054400005},{"$f":"(($D842*'fnd base rates'!H$107)\n+($E842*'fnd base rates'!H$108)\n+($F842*'fnd base rates'!H$109)\n+($G842*'fnd base rates'!H$110)\n+($H842*'fnd base rates'!H$111)\n+($I842*'fnd base rates'!H$112)\n+($J842*'fnd base rates'!H$113)\n+($K842*'fnd base rates'!H$114)\n+($M842*'fnd base rates'!H$116)\n+($N842*'fnd base rates'!H$117)\n+($O842*'fnd base rates'!H$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,8)))","v":21555.815482000002},{"$f":"(($D842*'fnd base rates'!I$107)\n+($E842*'fnd base rates'!I$108)\n+($F842*'fnd base rates'!I$109)\n+($G842*'fnd base rates'!I$110)\n+($H842*'fnd base rates'!I$111)\n+($I842*'fnd base rates'!I$112)\n+($J842*'fnd base rates'!I$113)\n+($K842*'fnd base rates'!I$114)\n+($M842*'fnd base rates'!I$116)\n+($N842*'fnd base rates'!I$117)\n+($O842*'fnd base rates'!I$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,9)))\n*$R842","v":14363.398400000004},{"$f":"(($D842*'fnd base rates'!J$107)\n+($E842*'fnd base rates'!J$108)\n+($F842*'fnd base rates'!J$109)\n+($G842*'fnd base rates'!J$110)\n+($H842*'fnd base rates'!J$111)\n+($I842*'fnd base rates'!J$112)\n+($J842*'fnd base rates'!J$113)\n+($K842*'fnd base rates'!J$114)\n+($M842*'fnd base rates'!J$116)\n+($N842*'fnd base rates'!J$117)\n+($O842*'fnd base rates'!J$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,10)))\n*$R842","v":29372.376799999998},{"$f":"(($D842*'fnd base rates'!K$107)\n+($E842*'fnd base rates'!K$108)\n+($F842*'fnd base rates'!K$109)\n+($G842*'fnd base rates'!K$110)\n+($H842*'fnd base rates'!K$111)\n+($I842*'fnd base rates'!K$112)\n+($J842*'fnd base rates'!K$113)\n+($K842*'fnd base rates'!K$114)\n+($M842*'fnd base rates'!K$116)\n+($N842*'fnd base rates'!K$117)\n+($O842*'fnd base rates'!K$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,11)))\n*$R842","v":32482.462729600004},{"$f":"(($D842*'fnd base rates'!L$107)\n+($E842*'fnd base rates'!L$108)\n+($F842*'fnd base rates'!L$109)\n+($G842*'fnd base rates'!L$110)\n+($H842*'fnd base rates'!L$111)\n+($I842*'fnd base rates'!L$112)\n+($J842*'fnd base rates'!L$113)\n+($K842*'fnd base rates'!L$114)\n+($M842*'fnd base rates'!L$116)\n+($N842*'fnd base rates'!L$117)\n+($O842*'fnd base rates'!L$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,12)))","v":47133.893640000002},{"$f":"(($D842*'fnd base rates'!M$107)\n+($E842*'fnd base rates'!M$108)\n+($F842*'fnd base rates'!M$109)\n+($G842*'fnd base rates'!M$110)\n+($H842*'fnd base rates'!M$111)\n+($I842*'fnd base rates'!M$112)\n+($J842*'fnd base rates'!M$113)\n+($K842*'fnd base rates'!M$114)\n+($M842*'fnd base rates'!M$116)\n+($N842*'fnd base rates'!M$117)\n+($O842*'fnd base rates'!M$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,13)))","v":0},432163.54172232002,null,493057248,"493","057","248",1,{"$f":"enro","v":23},432163.54172232002,18790,{"$f":"AO842-AQ842","v":0},18790,null,null,null,null,null,18790,0,18790,null,null,{"$f":"BC842-BA842","v":0}]
[493,493057262,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D843","v":0},{"$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":3},{"$f":"'fnd enro'!J843","v":0},{"$f":"'fnd enro'!K843","v":0.1158},{"$f":"'fnd enro'!L843","v":0},{"$f":"'fnd enro'!M843","v":0},{"$f":"'fnd enro'!N843","v":0},{"$f":"'fnd enro'!O843","v":2},{"$f":"'fnd enro'!P843","v":2},{"$f":"'fnd enro'!R843","v":3},{"$f":"VLOOKUP(B843,charterinfo_b,6)","v":1.04},{"$f":"VALUE('fnd enro'!Q843)","v":9},null,{"$f":"(($D843*'fnd base rates'!C$107)\n+($E843*'fnd base rates'!C$108)\n+($F843*'fnd base rates'!C$109)\n+($G843*'fnd base rates'!C$110)\n+($H843*'fnd base rates'!C$111)\n+($I843*'fnd base rates'!C$112)\n+($J843*'fnd base rates'!C$113)\n+($K843*'fnd base rates'!C$114)\n+($M843*'fnd base rates'!C$116)\n+($N843*'fnd base rates'!C$117)\n+($O843*'fnd base rates'!C$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,3)))\n*$R843","v":2038.5705995199999},{"$f":"(($D843*'fnd base rates'!D$107)\n+($E843*'fnd base rates'!D$108)\n+($F843*'fnd base rates'!D$109)\n+($G843*'fnd base rates'!D$110)\n+($H843*'fnd base rates'!D$111)\n+($I843*'fnd base rates'!D$112)\n+($J843*'fnd base rates'!D$113)\n+($K843*'fnd base rates'!D$114)\n+($M843*'fnd base rates'!D$116)\n+($N843*'fnd base rates'!D$117)\n+($O843*'fnd base rates'!D$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,4)))\n*$R843","v":3496.2720000000004},{"$f":"(($D843*'fnd base rates'!E$107)\n+($E843*'fnd base rates'!E$108)\n+($F843*'fnd base rates'!E$109)\n+($G843*'fnd base rates'!E$110)\n+($H843*'fnd base rates'!E$111)\n+($I843*'fnd base rates'!E$112)\n+($J843*'fnd base rates'!E$113)\n+($K843*'fnd base rates'!E$114)\n+($M843*'fnd base rates'!E$116)\n+($N843*'fnd base rates'!E$117)\n+($O843*'fnd base rates'!E$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,5)))\n*$R843","v":25152.546773120001},{"$f":"(($D843*'fnd base rates'!F$107)\n+($E843*'fnd base rates'!F$108)\n+($F843*'fnd base rates'!F$109)\n+($G843*'fnd base rates'!F$110)\n+($H843*'fnd base rates'!F$111)\n+($I843*'fnd base rates'!F$112)\n+($J843*'fnd base rates'!F$113)\n+($K843*'fnd base rates'!F$114)\n+($M843*'fnd base rates'!F$116)\n+($N843*'fnd base rates'!F$117)\n+($O843*'fnd base rates'!F$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,6)))\n*$R843","v":3129.7128054400005},{"$f":"(($D843*'fnd base rates'!G$107)\n+($E843*'fnd base rates'!G$108)\n+($F843*'fnd base rates'!G$109)\n+($G843*'fnd base rates'!G$110)\n+($H843*'fnd base rates'!G$111)\n+($I843*'fnd base rates'!G$112)\n+($J843*'fnd base rates'!G$113)\n+($K843*'fnd base rates'!G$114)\n+($M843*'fnd base rates'!G$116)\n+($N843*'fnd base rates'!G$117)\n+($O843*'fnd base rates'!G$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,7)))\n*$R843","v":968.47903983999993},{"$f":"(($D843*'fnd base rates'!H$107)\n+($E843*'fnd base rates'!H$108)\n+($F843*'fnd base rates'!H$109)\n+($G843*'fnd base rates'!H$110)\n+($H843*'fnd base rates'!H$111)\n+($I843*'fnd base rates'!H$112)\n+($J843*'fnd base rates'!H$113)\n+($K843*'fnd base rates'!H$114)\n+($M843*'fnd base rates'!H$116)\n+($N843*'fnd base rates'!H$117)\n+($O843*'fnd base rates'!H$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,8)))","v":2785.3968019999998},{"$f":"(($D843*'fnd base rates'!I$107)\n+($E843*'fnd base rates'!I$108)\n+($F843*'fnd base rates'!I$109)\n+($G843*'fnd base rates'!I$110)\n+($H843*'fnd base rates'!I$111)\n+($I843*'fnd base rates'!I$112)\n+($J843*'fnd base rates'!I$113)\n+($K843*'fnd base rates'!I$114)\n+($M843*'fnd base rates'!I$116)\n+($N843*'fnd base rates'!I$117)\n+($O843*'fnd base rates'!I$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,9)))\n*$R843","v":1779.44},{"$f":"(($D843*'fnd base rates'!J$107)\n+($E843*'fnd base rates'!J$108)\n+($F843*'fnd base rates'!J$109)\n+($G843*'fnd base rates'!J$110)\n+($H843*'fnd base rates'!J$111)\n+($I843*'fnd base rates'!J$112)\n+($J843*'fnd base rates'!J$113)\n+($K843*'fnd base rates'!J$114)\n+($M843*'fnd base rates'!J$116)\n+($N843*'fnd base rates'!J$117)\n+($O843*'fnd base rates'!J$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,10)))\n*$R843","v":3375.4343999999996},{"$f":"(($D843*'fnd base rates'!K$107)\n+($E843*'fnd base rates'!K$108)\n+($F843*'fnd base rates'!K$109)\n+($G843*'fnd base rates'!K$110)\n+($H843*'fnd base rates'!K$111)\n+($I843*'fnd base rates'!K$112)\n+($J843*'fnd base rates'!K$113)\n+($K843*'fnd base rates'!K$114)\n+($M843*'fnd base rates'!K$116)\n+($N843*'fnd base rates'!K$117)\n+($O843*'fnd base rates'!K$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,11)))\n*$R843","v":4209.8156256000002},{"$f":"(($D843*'fnd base rates'!L$107)\n+($E843*'fnd base rates'!L$108)\n+($F843*'fnd base rates'!L$109)\n+($G843*'fnd base rates'!L$110)\n+($H843*'fnd base rates'!L$111)\n+($I843*'fnd base rates'!L$112)\n+($J843*'fnd base rates'!L$113)\n+($K843*'fnd base rates'!L$114)\n+($M843*'fnd base rates'!L$116)\n+($N843*'fnd base rates'!L$117)\n+($O843*'fnd base rates'!L$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,12)))","v":5788.8600400000014},{"$f":"(($D843*'fnd base rates'!M$107)\n+($E843*'fnd base rates'!M$108)\n+($F843*'fnd base rates'!M$109)\n+($G843*'fnd base rates'!M$110)\n+($H843*'fnd base rates'!M$111)\n+($I843*'fnd base rates'!M$112)\n+($J843*'fnd base rates'!M$113)\n+($K843*'fnd base rates'!M$114)\n+($M843*'fnd base rates'!M$116)\n+($N843*'fnd base rates'!M$117)\n+($O843*'fnd base rates'!M$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U843:AE843)","v":52724.528085520004},null,{"$f":"B843","v":493057262},{"$f":"IF($B843<499999999,MID($B843,1,3),MID($B843,1,4))","v":"493"},{"$f":"IF($B843<499999999,MID($B843,4,3),MID($B843,5,3))","v":"057"},{"$f":"IF($B843<499999999,MID($B843,7,3),MID($B843,8,3))","v":"262"},{"$f":"IF(VLOOKUP(VALUE(IF(AH843<499999999,MID(AH843,4,3),MID(AH843,5,3))),distinfo,4)=R843,1,0)","v":1},3,{"$f":"AF843","v":52724.528085520004},{"$f":"IF(OR(AF843=0,AM843=0),0,ROUND(AN843/AM843,0))","v":17575},0,17575,null,null,null,null,null,17575,{"$f":"AY843-AW843","v":0},17575,null,null,{"$f":"BC843-BA843","v":0}]
[493,493057274,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D844","v":0},{"$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":2},{"$f":"'fnd enro'!J844","v":0},{"$f":"'fnd enro'!K844","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L844","v":0},{"$f":"'fnd enro'!M844","v":0},{"$f":"'fnd enro'!N844","v":0},{"$f":"'fnd enro'!O844","v":1},{"$f":"'fnd enro'!P844","v":2},{"$f":"'fnd enro'!R844","v":2},1.04,{"$f":"VALUE('fnd enro'!Q844)","v":10},null,{"$f":"(($D844*'fnd base rates'!C$107)\n+($E844*'fnd base rates'!C$108)\n+($F844*'fnd base rates'!C$109)\n+($G844*'fnd base rates'!C$110)\n+($H844*'fnd base rates'!C$111)\n+($I844*'fnd base rates'!C$112)\n+($J844*'fnd base rates'!C$113)\n+($K844*'fnd base rates'!C$114)\n+($M844*'fnd base rates'!C$116)\n+($N844*'fnd base rates'!C$117)\n+($O844*'fnd base rates'!C$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,3)))\n*$R844","v":1384.4195996800001},{"$f":"(($D844*'fnd base rates'!D$107)\n+($E844*'fnd base rates'!D$108)\n+($F844*'fnd base rates'!D$109)\n+($G844*'fnd base rates'!D$110)\n+($H844*'fnd base rates'!D$111)\n+($I844*'fnd base rates'!D$112)\n+($J844*'fnd base rates'!D$113)\n+($K844*'fnd base rates'!D$114)\n+($M844*'fnd base rates'!D$116)\n+($N844*'fnd base rates'!D$117)\n+($O844*'fnd base rates'!D$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,4)))\n*$R844","v":2554.3440000000001},{"$f":"(($D844*'fnd base rates'!E$107)\n+($E844*'fnd base rates'!E$108)\n+($F844*'fnd base rates'!E$109)\n+($G844*'fnd base rates'!E$110)\n+($H844*'fnd base rates'!E$111)\n+($I844*'fnd base rates'!E$112)\n+($J844*'fnd base rates'!E$113)\n+($K844*'fnd base rates'!E$114)\n+($M844*'fnd base rates'!E$116)\n+($N844*'fnd base rates'!E$117)\n+($O844*'fnd base rates'!E$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,5)))\n*$R844","v":19116.90638208},{"$f":"(($D844*'fnd base rates'!F$107)\n+($E844*'fnd base rates'!F$108)\n+($F844*'fnd base rates'!F$109)\n+($G844*'fnd base rates'!F$110)\n+($H844*'fnd base rates'!F$111)\n+($I844*'fnd base rates'!F$112)\n+($J844*'fnd base rates'!F$113)\n+($K844*'fnd base rates'!F$114)\n+($M844*'fnd base rates'!F$116)\n+($N844*'fnd base rates'!F$117)\n+($O844*'fnd base rates'!F$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,6)))\n*$R844","v":2026.0373369600002},{"$f":"(($D844*'fnd base rates'!G$107)\n+($E844*'fnd base rates'!G$108)\n+($F844*'fnd base rates'!G$109)\n+($G844*'fnd base rates'!G$110)\n+($H844*'fnd base rates'!G$111)\n+($I844*'fnd base rates'!G$112)\n+($J844*'fnd base rates'!G$113)\n+($K844*'fnd base rates'!G$114)\n+($M844*'fnd base rates'!G$116)\n+($N844*'fnd base rates'!G$117)\n+($O844*'fnd base rates'!G$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,7)))\n*$R844","v":762.84682656000007},{"$f":"(($D844*'fnd base rates'!H$107)\n+($E844*'fnd base rates'!H$108)\n+($F844*'fnd base rates'!H$109)\n+($G844*'fnd base rates'!H$110)\n+($H844*'fnd base rates'!H$111)\n+($I844*'fnd base rates'!H$112)\n+($J844*'fnd base rates'!H$113)\n+($K844*'fnd base rates'!H$114)\n+($M844*'fnd base rates'!H$116)\n+($N844*'fnd base rates'!H$117)\n+($O844*'fnd base rates'!H$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,8)))","v":1835.2378679999999},{"$f":"(($D844*'fnd base rates'!I$107)\n+($E844*'fnd base rates'!I$108)\n+($F844*'fnd base rates'!I$109)\n+($G844*'fnd base rates'!I$110)\n+($H844*'fnd base rates'!I$111)\n+($I844*'fnd base rates'!I$112)\n+($J844*'fnd base rates'!I$113)\n+($K844*'fnd base rates'!I$114)\n+($M844*'fnd base rates'!I$116)\n+($N844*'fnd base rates'!I$117)\n+($O844*'fnd base rates'!I$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,9)))\n*$R844","v":1272.6376},{"$f":"(($D844*'fnd base rates'!J$107)\n+($E844*'fnd base rates'!J$108)\n+($F844*'fnd base rates'!J$109)\n+($G844*'fnd base rates'!J$110)\n+($H844*'fnd base rates'!J$111)\n+($I844*'fnd base rates'!J$112)\n+($J844*'fnd base rates'!J$113)\n+($K844*'fnd base rates'!J$114)\n+($M844*'fnd base rates'!J$116)\n+($N844*'fnd base rates'!J$117)\n+($O844*'fnd base rates'!J$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,10)))\n*$R844","v":2824.8376000000003},{"$f":"(($D844*'fnd base rates'!K$107)\n+($E844*'fnd base rates'!K$108)\n+($F844*'fnd base rates'!K$109)\n+($G844*'fnd base rates'!K$110)\n+($H844*'fnd base rates'!K$111)\n+($I844*'fnd base rates'!K$112)\n+($J844*'fnd base rates'!K$113)\n+($K844*'fnd base rates'!K$114)\n+($M844*'fnd base rates'!K$116)\n+($N844*'fnd base rates'!K$117)\n+($O844*'fnd base rates'!K$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,11)))\n*$R844","v":2702.9389504000001},{"$f":"(($D844*'fnd base rates'!L$107)\n+($E844*'fnd base rates'!L$108)\n+($F844*'fnd base rates'!L$109)\n+($G844*'fnd base rates'!L$110)\n+($H844*'fnd base rates'!L$111)\n+($I844*'fnd base rates'!L$112)\n+($J844*'fnd base rates'!L$113)\n+($K844*'fnd base rates'!L$114)\n+($M844*'fnd base rates'!L$116)\n+($N844*'fnd base rates'!L$117)\n+($O844*'fnd base rates'!L$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,12)))","v":4199.0133599999999},{"$f":"(($D844*'fnd base rates'!M$107)\n+($E844*'fnd base rates'!M$108)\n+($F844*'fnd base rates'!M$109)\n+($G844*'fnd base rates'!M$110)\n+($H844*'fnd base rates'!M$111)\n+($I844*'fnd base rates'!M$112)\n+($J844*'fnd base rates'!M$113)\n+($K844*'fnd base rates'!M$114)\n+($M844*'fnd base rates'!M$116)\n+($N844*'fnd base rates'!M$117)\n+($O844*'fnd base rates'!M$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,13)))","v":0},38679.219523679996,null,493057274,"493","057","274",1,2,38679.219523679996,19340,0,19340,null,null,null,null,null,19340,0,19340,null,null,{"$f":"BC844-BA844","v":0}]
[493,493057346,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D845","v":0},{"$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":7.7200000000000005E-2},{"$f":"'fnd enro'!L845","v":0},{"$f":"'fnd enro'!M845","v":0},{"$f":"'fnd enro'!N845","v":0},{"$f":"'fnd enro'!O845","v":2},{"$f":"'fnd enro'!P845","v":2},{"$f":"'fnd enro'!R845","v":2},1.04,{"$f":"VALUE('fnd enro'!Q845)","v":8},null,{"$f":"(($D845*'fnd base rates'!C$107)\n+($E845*'fnd base rates'!C$108)\n+($F845*'fnd base rates'!C$109)\n+($G845*'fnd base rates'!C$110)\n+($H845*'fnd base rates'!C$111)\n+($I845*'fnd base rates'!C$112)\n+($J845*'fnd base rates'!C$113)\n+($K845*'fnd base rates'!C$114)\n+($M845*'fnd base rates'!C$116)\n+($N845*'fnd base rates'!C$117)\n+($O845*'fnd base rates'!C$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,3)))\n*$R845","v":1473.2459996800003},{"$f":"(($D845*'fnd base rates'!D$107)\n+($E845*'fnd base rates'!D$108)\n+($F845*'fnd base rates'!D$109)\n+($G845*'fnd base rates'!D$110)\n+($H845*'fnd base rates'!D$111)\n+($I845*'fnd base rates'!D$112)\n+($J845*'fnd base rates'!D$113)\n+($K845*'fnd base rates'!D$114)\n+($M845*'fnd base rates'!D$116)\n+($N845*'fnd base rates'!D$117)\n+($O845*'fnd base rates'!D$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,4)))\n*$R845","v":2665.52},{"$f":"(($D845*'fnd base rates'!E$107)\n+($E845*'fnd base rates'!E$108)\n+($F845*'fnd base rates'!E$109)\n+($G845*'fnd base rates'!E$110)\n+($H845*'fnd base rates'!E$111)\n+($I845*'fnd base rates'!E$112)\n+($J845*'fnd base rates'!E$113)\n+($K845*'fnd base rates'!E$114)\n+($M845*'fnd base rates'!E$116)\n+($N845*'fnd base rates'!E$117)\n+($O845*'fnd base rates'!E$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,5)))\n*$R845","v":19701.594382080002},{"$f":"(($D845*'fnd base rates'!F$107)\n+($E845*'fnd base rates'!F$108)\n+($F845*'fnd base rates'!F$109)\n+($G845*'fnd base rates'!F$110)\n+($H845*'fnd base rates'!F$111)\n+($I845*'fnd base rates'!F$112)\n+($J845*'fnd base rates'!F$113)\n+($K845*'fnd base rates'!F$114)\n+($M845*'fnd base rates'!F$116)\n+($N845*'fnd base rates'!F$117)\n+($O845*'fnd base rates'!F$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,6)))\n*$R845","v":2207.3509369600001},{"$f":"(($D845*'fnd base rates'!G$107)\n+($E845*'fnd base rates'!G$108)\n+($F845*'fnd base rates'!G$109)\n+($G845*'fnd base rates'!G$110)\n+($H845*'fnd base rates'!G$111)\n+($I845*'fnd base rates'!G$112)\n+($J845*'fnd base rates'!G$113)\n+($K845*'fnd base rates'!G$114)\n+($M845*'fnd base rates'!G$116)\n+($N845*'fnd base rates'!G$117)\n+($O845*'fnd base rates'!G$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,7)))\n*$R845","v":781.44202655999993},{"$f":"(($D845*'fnd base rates'!H$107)\n+($E845*'fnd base rates'!H$108)\n+($F845*'fnd base rates'!H$109)\n+($G845*'fnd base rates'!H$110)\n+($H845*'fnd base rates'!H$111)\n+($I845*'fnd base rates'!H$112)\n+($J845*'fnd base rates'!H$113)\n+($K845*'fnd base rates'!H$114)\n+($M845*'fnd base rates'!H$116)\n+($N845*'fnd base rates'!H$117)\n+($O845*'fnd base rates'!H$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,8)))","v":1954.877868},{"$f":"(($D845*'fnd base rates'!I$107)\n+($E845*'fnd base rates'!I$108)\n+($F845*'fnd base rates'!I$109)\n+($G845*'fnd base rates'!I$110)\n+($H845*'fnd base rates'!I$111)\n+($I845*'fnd base rates'!I$112)\n+($J845*'fnd base rates'!I$113)\n+($K845*'fnd base rates'!I$114)\n+($M845*'fnd base rates'!I$116)\n+($N845*'fnd base rates'!I$117)\n+($O845*'fnd base rates'!I$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,9)))\n*$R845","v":1322.6096},{"$f":"(($D845*'fnd base rates'!J$107)\n+($E845*'fnd base rates'!J$108)\n+($F845*'fnd base rates'!J$109)\n+($G845*'fnd base rates'!J$110)\n+($H845*'fnd base rates'!J$111)\n+($I845*'fnd base rates'!J$112)\n+($J845*'fnd base rates'!J$113)\n+($K845*'fnd base rates'!J$114)\n+($M845*'fnd base rates'!J$116)\n+($N845*'fnd base rates'!J$117)\n+($O845*'fnd base rates'!J$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,10)))\n*$R845","v":2706.7040000000002},{"$f":"(($D845*'fnd base rates'!K$107)\n+($E845*'fnd base rates'!K$108)\n+($F845*'fnd base rates'!K$109)\n+($G845*'fnd base rates'!K$110)\n+($H845*'fnd base rates'!K$111)\n+($I845*'fnd base rates'!K$112)\n+($J845*'fnd base rates'!K$113)\n+($K845*'fnd base rates'!K$114)\n+($M845*'fnd base rates'!K$116)\n+($N845*'fnd base rates'!K$117)\n+($O845*'fnd base rates'!K$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,11)))\n*$R845","v":3013.7533503999998},{"$f":"(($D845*'fnd base rates'!L$107)\n+($E845*'fnd base rates'!L$108)\n+($F845*'fnd base rates'!L$109)\n+($G845*'fnd base rates'!L$110)\n+($H845*'fnd base rates'!L$111)\n+($I845*'fnd base rates'!L$112)\n+($J845*'fnd base rates'!L$113)\n+($K845*'fnd base rates'!L$114)\n+($M845*'fnd base rates'!L$116)\n+($N845*'fnd base rates'!L$117)\n+($O845*'fnd base rates'!L$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,12)))","v":4366.4933600000004},{"$f":"(($D845*'fnd base rates'!M$107)\n+($E845*'fnd base rates'!M$108)\n+($F845*'fnd base rates'!M$109)\n+($G845*'fnd base rates'!M$110)\n+($H845*'fnd base rates'!M$111)\n+($I845*'fnd base rates'!M$112)\n+($J845*'fnd base rates'!M$113)\n+($K845*'fnd base rates'!M$114)\n+($M845*'fnd base rates'!M$116)\n+($N845*'fnd base rates'!M$117)\n+($O845*'fnd base rates'!M$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,13)))","v":0},40193.591523679999,null,493057346,"493","057","346",1,2,40193.591523679999,20097,0,20097,null,null,null,null,null,20097,0,20097,null,null,{"$f":"BC845-BA845","v":0}]
[493,493057348,"PHOENIX ACADEMY CHELSEA",{"$f":"'fnd enro'!D846","v":0},{"$f":"'fnd enro'!E846","v":0},{"$f":"'fnd enro'!F846","v":0},{"$f":"'fnd enro'!G846","v":0},{"$f":"'fnd enro'!H846","v":0},{"$f":"'fnd enro'!I846","v":1},{"$f":"'fnd enro'!J846","v":0},{"$f":"'fnd enro'!K846","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L846","v":0},{"$f":"'fnd enro'!M846","v":0},{"$f":"'fnd enro'!N846","v":0},{"$f":"'fnd enro'!O846","v":0},{"$f":"'fnd enro'!P846","v":1},{"$f":"'fnd enro'!R846","v":1},1.04,{"$f":"VALUE('fnd enro'!Q846)","v":11},null,{"$f":"(($D846*'fnd base rates'!C$107)\n+($E846*'fnd base rates'!C$108)\n+($F846*'fnd base rates'!C$109)\n+($G846*'fnd base rates'!C$110)\n+($H846*'fnd base rates'!C$111)\n+($I846*'fnd base rates'!C$112)\n+($J846*'fnd base rates'!C$113)\n+($K846*'fnd base rates'!C$114)\n+($M846*'fnd base rates'!C$116)\n+($N846*'fnd base rates'!C$117)\n+($O846*'fnd base rates'!C$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,3)))\n*$R846","v":644.88459984000008},{"$f":"(($D846*'fnd base rates'!D$107)\n+($E846*'fnd base rates'!D$108)\n+($F846*'fnd base rates'!D$109)\n+($G846*'fnd base rates'!D$110)\n+($H846*'fnd base rates'!D$111)\n+($I846*'fnd base rates'!D$112)\n+($J846*'fnd base rates'!D$113)\n+($K846*'fnd base rates'!D$114)\n+($M846*'fnd base rates'!D$116)\n+($N846*'fnd base rates'!D$117)\n+($O846*'fnd base rates'!D$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,4)))\n*$R846","v":1207.7103999999999},{"$f":"(($D846*'fnd base rates'!E$107)\n+($E846*'fnd base rates'!E$108)\n+($F846*'fnd base rates'!E$109)\n+($G846*'fnd base rates'!E$110)\n+($H846*'fnd base rates'!E$111)\n+($I846*'fnd base rates'!E$112)\n+($J846*'fnd base rates'!E$113)\n+($K846*'fnd base rates'!E$114)\n+($M846*'fnd base rates'!E$116)\n+($N846*'fnd base rates'!E$117)\n+($O846*'fnd base rates'!E$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,5)))\n*$R846","v":9130.8467910399995},{"$f":"(($D846*'fnd base rates'!F$107)\n+($E846*'fnd base rates'!F$108)\n+($F846*'fnd base rates'!F$109)\n+($G846*'fnd base rates'!F$110)\n+($H846*'fnd base rates'!F$111)\n+($I846*'fnd base rates'!F$112)\n+($J846*'fnd base rates'!F$113)\n+($K846*'fnd base rates'!F$114)\n+($M846*'fnd base rates'!F$116)\n+($N846*'fnd base rates'!F$117)\n+($O846*'fnd base rates'!F$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,6)))\n*$R846","v":922.36186848000011},{"$f":"(($D846*'fnd base rates'!G$107)\n+($E846*'fnd base rates'!G$108)\n+($F846*'fnd base rates'!G$109)\n+($G846*'fnd base rates'!G$110)\n+($H846*'fnd base rates'!G$111)\n+($I846*'fnd base rates'!G$112)\n+($J846*'fnd base rates'!G$113)\n+($K846*'fnd base rates'!G$114)\n+($M846*'fnd base rates'!G$116)\n+($N846*'fnd base rates'!G$117)\n+($O846*'fnd base rates'!G$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,7)))\n*$R846","v":365.57381328000002},{"$f":"(($D846*'fnd base rates'!H$107)\n+($E846*'fnd base rates'!H$108)\n+($F846*'fnd base rates'!H$109)\n+($G846*'fnd base rates'!H$110)\n+($H846*'fnd base rates'!H$111)\n+($I846*'fnd base rates'!H$112)\n+($J846*'fnd base rates'!H$113)\n+($K846*'fnd base rates'!H$114)\n+($M846*'fnd base rates'!H$116)\n+($N846*'fnd base rates'!H$117)\n+($O846*'fnd base rates'!H$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,8)))","v":856.83893399999999},{"$f":"(($D846*'fnd base rates'!I$107)\n+($E846*'fnd base rates'!I$108)\n+($F846*'fnd base rates'!I$109)\n+($G846*'fnd base rates'!I$110)\n+($H846*'fnd base rates'!I$111)\n+($I846*'fnd base rates'!I$112)\n+($J846*'fnd base rates'!I$113)\n+($K846*'fnd base rates'!I$114)\n+($M846*'fnd base rates'!I$116)\n+($N846*'fnd base rates'!I$117)\n+($O846*'fnd base rates'!I$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,9)))\n*$R846","v":605.85199999999998},{"$f":"(($D846*'fnd base rates'!J$107)\n+($E846*'fnd base rates'!J$108)\n+($F846*'fnd base rates'!J$109)\n+($G846*'fnd base rates'!J$110)\n+($H846*'fnd base rates'!J$111)\n+($I846*'fnd base rates'!J$112)\n+($J846*'fnd base rates'!J$113)\n+($K846*'fnd base rates'!J$114)\n+($M846*'fnd base rates'!J$116)\n+($N846*'fnd base rates'!J$117)\n+($O846*'fnd base rates'!J$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,10)))\n*$R846","v":1443.0208},{"$f":"(($D846*'fnd base rates'!K$107)\n+($E846*'fnd base rates'!K$108)\n+($F846*'fnd base rates'!K$109)\n+($G846*'fnd base rates'!K$110)\n+($H846*'fnd base rates'!K$111)\n+($I846*'fnd base rates'!K$112)\n+($J846*'fnd base rates'!K$113)\n+($K846*'fnd base rates'!K$114)\n+($M846*'fnd base rates'!K$116)\n+($N846*'fnd base rates'!K$117)\n+($O846*'fnd base rates'!K$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,11)))\n*$R846","v":1196.0622752000002},{"$f":"(($D846*'fnd base rates'!L$107)\n+($E846*'fnd base rates'!L$108)\n+($F846*'fnd base rates'!L$109)\n+($G846*'fnd base rates'!L$110)\n+($H846*'fnd base rates'!L$111)\n+($I846*'fnd base rates'!L$112)\n+($J846*'fnd base rates'!L$113)\n+($K846*'fnd base rates'!L$114)\n+($M846*'fnd base rates'!L$116)\n+($N846*'fnd base rates'!L$117)\n+($O846*'fnd base rates'!L$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,12)))","v":1994.71668},{"$f":"(($D846*'fnd base rates'!M$107)\n+($E846*'fnd base rates'!M$108)\n+($F846*'fnd base rates'!M$109)\n+($G846*'fnd base rates'!M$110)\n+($H846*'fnd base rates'!M$111)\n+($I846*'fnd base rates'!M$112)\n+($J846*'fnd base rates'!M$113)\n+($K846*'fnd base rates'!M$114)\n+($M846*'fnd base rates'!M$116)\n+($N846*'fnd base rates'!M$117)\n+($O846*'fnd base rates'!M$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,13)))","v":0},18367.868161840001,null,493057348,"493","057","348",1,1,18367.868161840001,18368,0,18368,null,null,null,null,null,18368,0,18368,null,null,{"$f":"BC846-BA846","v":0}]
[494,494093035,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D847","v":0},{"$f":"'fnd enro'!E847","v":0},{"$f":"'fnd enro'!F847","v":0},{"$f":"'fnd enro'!G847","v":1},{"$f":"'fnd enro'!H847","v":1},{"$f":"'fnd enro'!I847","v":1},{"$f":"'fnd enro'!J847","v":0},{"$f":"'fnd enro'!K847","v":0.1158},{"$f":"'fnd enro'!L847","v":0},{"$f":"'fnd enro'!M847","v":0},{"$f":"'fnd enro'!N847","v":0},{"$f":"'fnd enro'!O847","v":0},{"$f":"'fnd enro'!P847","v":3},{"$f":"'fnd enro'!R847","v":3},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q847)","v":11},null,{"$f":"(($D847*'fnd base rates'!C$107)\n+($E847*'fnd base rates'!C$108)\n+($F847*'fnd base rates'!C$109)\n+($G847*'fnd base rates'!C$110)\n+($H847*'fnd base rates'!C$111)\n+($I847*'fnd base rates'!C$112)\n+($J847*'fnd base rates'!C$113)\n+($K847*'fnd base rates'!C$114)\n+($M847*'fnd base rates'!C$116)\n+($N847*'fnd base rates'!C$117)\n+($O847*'fnd base rates'!C$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,3)))\n*$R847","v":1932.7935554819996},{"$f":"(($D847*'fnd base rates'!D$107)\n+($E847*'fnd base rates'!D$108)\n+($F847*'fnd base rates'!D$109)\n+($G847*'fnd base rates'!D$110)\n+($H847*'fnd base rates'!D$111)\n+($I847*'fnd base rates'!D$112)\n+($J847*'fnd base rates'!D$113)\n+($K847*'fnd base rates'!D$114)\n+($M847*'fnd base rates'!D$116)\n+($N847*'fnd base rates'!D$117)\n+($O847*'fnd base rates'!D$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,4)))\n*$R847","v":3619.6474199999998},{"$f":"(($D847*'fnd base rates'!E$107)\n+($E847*'fnd base rates'!E$108)\n+($F847*'fnd base rates'!E$109)\n+($G847*'fnd base rates'!E$110)\n+($H847*'fnd base rates'!E$111)\n+($I847*'fnd base rates'!E$112)\n+($J847*'fnd base rates'!E$113)\n+($K847*'fnd base rates'!E$114)\n+($M847*'fnd base rates'!E$116)\n+($N847*'fnd base rates'!E$117)\n+($O847*'fnd base rates'!E$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,5)))\n*$R847","v":24784.816281992},{"$f":"(($D847*'fnd base rates'!F$107)\n+($E847*'fnd base rates'!F$108)\n+($F847*'fnd base rates'!F$109)\n+($G847*'fnd base rates'!F$110)\n+($H847*'fnd base rates'!F$111)\n+($I847*'fnd base rates'!F$112)\n+($J847*'fnd base rates'!F$113)\n+($K847*'fnd base rates'!F$114)\n+($M847*'fnd base rates'!F$116)\n+($N847*'fnd base rates'!F$117)\n+($O847*'fnd base rates'!F$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,6)))\n*$R847","v":3251.767896204},{"$f":"(($D847*'fnd base rates'!G$107)\n+($E847*'fnd base rates'!G$108)\n+($F847*'fnd base rates'!G$109)\n+($G847*'fnd base rates'!G$110)\n+($H847*'fnd base rates'!G$111)\n+($I847*'fnd base rates'!G$112)\n+($J847*'fnd base rates'!G$113)\n+($K847*'fnd base rates'!G$114)\n+($M847*'fnd base rates'!G$116)\n+($N847*'fnd base rates'!G$117)\n+($O847*'fnd base rates'!G$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,7)))\n*$R847","v":1093.0486199939999},{"$f":"(($D847*'fnd base rates'!H$107)\n+($E847*'fnd base rates'!H$108)\n+($F847*'fnd base rates'!H$109)\n+($G847*'fnd base rates'!H$110)\n+($H847*'fnd base rates'!H$111)\n+($I847*'fnd base rates'!H$112)\n+($J847*'fnd base rates'!H$113)\n+($K847*'fnd base rates'!H$114)\n+($M847*'fnd base rates'!H$116)\n+($N847*'fnd base rates'!H$117)\n+($O847*'fnd base rates'!H$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,8)))","v":1961.2368020000001},{"$f":"(($D847*'fnd base rates'!I$107)\n+($E847*'fnd base rates'!I$108)\n+($F847*'fnd base rates'!I$109)\n+($G847*'fnd base rates'!I$110)\n+($H847*'fnd base rates'!I$111)\n+($I847*'fnd base rates'!I$112)\n+($J847*'fnd base rates'!I$113)\n+($K847*'fnd base rates'!I$114)\n+($M847*'fnd base rates'!I$116)\n+($N847*'fnd base rates'!I$117)\n+($O847*'fnd base rates'!I$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,9)))\n*$R847","v":1625.8375899999999},{"$f":"(($D847*'fnd base rates'!J$107)\n+($E847*'fnd base rates'!J$108)\n+($F847*'fnd base rates'!J$109)\n+($G847*'fnd base rates'!J$110)\n+($H847*'fnd base rates'!J$111)\n+($I847*'fnd base rates'!J$112)\n+($J847*'fnd base rates'!J$113)\n+($K847*'fnd base rates'!J$114)\n+($M847*'fnd base rates'!J$116)\n+($N847*'fnd base rates'!J$117)\n+($O847*'fnd base rates'!J$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,10)))\n*$R847","v":3549.4214099999999},{"$f":"(($D847*'fnd base rates'!K$107)\n+($E847*'fnd base rates'!K$108)\n+($F847*'fnd base rates'!K$109)\n+($G847*'fnd base rates'!K$110)\n+($H847*'fnd base rates'!K$111)\n+($I847*'fnd base rates'!K$112)\n+($J847*'fnd base rates'!K$113)\n+($K847*'fnd base rates'!K$114)\n+($M847*'fnd base rates'!K$116)\n+($N847*'fnd base rates'!K$117)\n+($O847*'fnd base rates'!K$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,11)))\n*$R847","v":3566.2943959599997},{"$f":"(($D847*'fnd base rates'!L$107)\n+($E847*'fnd base rates'!L$108)\n+($F847*'fnd base rates'!L$109)\n+($G847*'fnd base rates'!L$110)\n+($H847*'fnd base rates'!L$111)\n+($I847*'fnd base rates'!L$112)\n+($J847*'fnd base rates'!L$113)\n+($K847*'fnd base rates'!L$114)\n+($M847*'fnd base rates'!L$116)\n+($N847*'fnd base rates'!L$117)\n+($O847*'fnd base rates'!L$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,12)))","v":6204.5300399999996},{"$f":"(($D847*'fnd base rates'!M$107)\n+($E847*'fnd base rates'!M$108)\n+($F847*'fnd base rates'!M$109)\n+($G847*'fnd base rates'!M$110)\n+($H847*'fnd base rates'!M$111)\n+($I847*'fnd base rates'!M$112)\n+($J847*'fnd base rates'!M$113)\n+($K847*'fnd base rates'!M$114)\n+($M847*'fnd base rates'!M$116)\n+($N847*'fnd base rates'!M$117)\n+($O847*'fnd base rates'!M$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,13)))","v":0},51589.394011632001,null,494093035,"494","093","035",1,3,51589.394011632001,17196,0,17196,null,null,null,null,null,17196,0,17196,null,null,{"$f":"BC847-BA847","v":0}]
[494,494093049,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D848","v":0},{"$f":"'fnd enro'!E848","v":0},{"$f":"'fnd enro'!F848","v":0},{"$f":"'fnd enro'!G848","v":0},{"$f":"'fnd enro'!H848","v":1},{"$f":"'fnd enro'!I848","v":1},{"$f":"'fnd enro'!J848","v":0},{"$f":"'fnd enro'!K848","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L848","v":0},{"$f":"'fnd enro'!M848","v":0},{"$f":"'fnd enro'!N848","v":0},{"$f":"'fnd enro'!O848","v":0},{"$f":"'fnd enro'!P848","v":2},{"$f":"'fnd enro'!R848","v":2},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q848)","v":8},null,{"$f":"(($D848*'fnd base rates'!C$107)\n+($E848*'fnd base rates'!C$108)\n+($F848*'fnd base rates'!C$109)\n+($G848*'fnd base rates'!C$110)\n+($H848*'fnd base rates'!C$111)\n+($I848*'fnd base rates'!C$112)\n+($J848*'fnd base rates'!C$113)\n+($K848*'fnd base rates'!C$114)\n+($M848*'fnd base rates'!C$116)\n+($N848*'fnd base rates'!C$117)\n+($O848*'fnd base rates'!C$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,3)))\n*$R848","v":1264.798276988},{"$f":"(($D848*'fnd base rates'!D$107)\n+($E848*'fnd base rates'!D$108)\n+($F848*'fnd base rates'!D$109)\n+($G848*'fnd base rates'!D$110)\n+($H848*'fnd base rates'!D$111)\n+($I848*'fnd base rates'!D$112)\n+($J848*'fnd base rates'!D$113)\n+($K848*'fnd base rates'!D$114)\n+($M848*'fnd base rates'!D$116)\n+($N848*'fnd base rates'!D$117)\n+($O848*'fnd base rates'!D$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,4)))\n*$R848","v":2300.67848},{"$f":"(($D848*'fnd base rates'!E$107)\n+($E848*'fnd base rates'!E$108)\n+($F848*'fnd base rates'!E$109)\n+($G848*'fnd base rates'!E$110)\n+($H848*'fnd base rates'!E$111)\n+($I848*'fnd base rates'!E$112)\n+($J848*'fnd base rates'!E$113)\n+($K848*'fnd base rates'!E$114)\n+($M848*'fnd base rates'!E$116)\n+($N848*'fnd base rates'!E$117)\n+($O848*'fnd base rates'!E$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,5)))\n*$R848","v":15637.366381328},{"$f":"(($D848*'fnd base rates'!F$107)\n+($E848*'fnd base rates'!F$108)\n+($F848*'fnd base rates'!F$109)\n+($G848*'fnd base rates'!F$110)\n+($H848*'fnd base rates'!F$111)\n+($I848*'fnd base rates'!F$112)\n+($J848*'fnd base rates'!F$113)\n+($K848*'fnd base rates'!F$114)\n+($M848*'fnd base rates'!F$116)\n+($N848*'fnd base rates'!F$117)\n+($O848*'fnd base rates'!F$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,6)))\n*$R848","v":1955.671074136},{"$f":"(($D848*'fnd base rates'!G$107)\n+($E848*'fnd base rates'!G$108)\n+($F848*'fnd base rates'!G$109)\n+($G848*'fnd base rates'!G$110)\n+($H848*'fnd base rates'!G$111)\n+($I848*'fnd base rates'!G$112)\n+($J848*'fnd base rates'!G$113)\n+($K848*'fnd base rates'!G$114)\n+($M848*'fnd base rates'!G$116)\n+($N848*'fnd base rates'!G$117)\n+($O848*'fnd base rates'!G$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,7)))\n*$R848","v":681.95446999599983},{"$f":"(($D848*'fnd base rates'!H$107)\n+($E848*'fnd base rates'!H$108)\n+($F848*'fnd base rates'!H$109)\n+($G848*'fnd base rates'!H$110)\n+($H848*'fnd base rates'!H$111)\n+($I848*'fnd base rates'!H$112)\n+($J848*'fnd base rates'!H$113)\n+($K848*'fnd base rates'!H$114)\n+($M848*'fnd base rates'!H$116)\n+($N848*'fnd base rates'!H$117)\n+($O848*'fnd base rates'!H$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,8)))","v":1401.197868},{"$f":"(($D848*'fnd base rates'!I$107)\n+($E848*'fnd base rates'!I$108)\n+($F848*'fnd base rates'!I$109)\n+($G848*'fnd base rates'!I$110)\n+($H848*'fnd base rates'!I$111)\n+($I848*'fnd base rates'!I$112)\n+($J848*'fnd base rates'!I$113)\n+($K848*'fnd base rates'!I$114)\n+($M848*'fnd base rates'!I$116)\n+($N848*'fnd base rates'!I$117)\n+($O848*'fnd base rates'!I$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,9)))\n*$R848","v":1100.3737299999998},{"$f":"(($D848*'fnd base rates'!J$107)\n+($E848*'fnd base rates'!J$108)\n+($F848*'fnd base rates'!J$109)\n+($G848*'fnd base rates'!J$110)\n+($H848*'fnd base rates'!J$111)\n+($I848*'fnd base rates'!J$112)\n+($J848*'fnd base rates'!J$113)\n+($K848*'fnd base rates'!J$114)\n+($M848*'fnd base rates'!J$116)\n+($N848*'fnd base rates'!J$117)\n+($O848*'fnd base rates'!J$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,10)))\n*$R848","v":2314.7257599999998},{"$f":"(($D848*'fnd base rates'!K$107)\n+($E848*'fnd base rates'!K$108)\n+($F848*'fnd base rates'!K$109)\n+($G848*'fnd base rates'!K$110)\n+($H848*'fnd base rates'!K$111)\n+($I848*'fnd base rates'!K$112)\n+($J848*'fnd base rates'!K$113)\n+($K848*'fnd base rates'!K$114)\n+($M848*'fnd base rates'!K$116)\n+($N848*'fnd base rates'!K$117)\n+($O848*'fnd base rates'!K$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,11)))\n*$R848","v":2423.1763306399998},{"$f":"(($D848*'fnd base rates'!L$107)\n+($E848*'fnd base rates'!L$108)\n+($F848*'fnd base rates'!L$109)\n+($G848*'fnd base rates'!L$110)\n+($H848*'fnd base rates'!L$111)\n+($I848*'fnd base rates'!L$112)\n+($J848*'fnd base rates'!L$113)\n+($K848*'fnd base rates'!L$114)\n+($M848*'fnd base rates'!L$116)\n+($N848*'fnd base rates'!L$117)\n+($O848*'fnd base rates'!L$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,12)))","v":3961.9233599999998},{"$f":"(($D848*'fnd base rates'!M$107)\n+($E848*'fnd base rates'!M$108)\n+($F848*'fnd base rates'!M$109)\n+($G848*'fnd base rates'!M$110)\n+($H848*'fnd base rates'!M$111)\n+($I848*'fnd base rates'!M$112)\n+($J848*'fnd base rates'!M$113)\n+($K848*'fnd base rates'!M$114)\n+($M848*'fnd base rates'!M$116)\n+($N848*'fnd base rates'!M$117)\n+($O848*'fnd base rates'!M$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,13)))","v":0},33041.865731087993,null,494093049,"494","093","049",1,2,33041.865731087993,16521,0,16521,null,null,null,null,null,16521,0,16521,null,null,{"$f":"BC848-BA848","v":0}]
[494,494093056,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D849","v":0},{"$f":"'fnd enro'!E849","v":0},{"$f":"'fnd enro'!F849","v":0},{"$f":"'fnd enro'!G849","v":0},{"$f":"'fnd enro'!H849","v":1},{"$f":"'fnd enro'!I849","v":0},{"$f":"'fnd enro'!J849","v":0},{"$f":"'fnd enro'!K849","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L849","v":0},{"$f":"'fnd enro'!M849","v":0},{"$f":"'fnd enro'!N849","v":0},{"$f":"'fnd enro'!O849","v":0},{"$f":"'fnd enro'!P849","v":0},{"$f":"'fnd enro'!R849","v":1},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q849)","v":4},null,{"$f":"(($D849*'fnd base rates'!C$107)\n+($E849*'fnd base rates'!C$108)\n+($F849*'fnd base rates'!C$109)\n+($G849*'fnd base rates'!C$110)\n+($H849*'fnd base rates'!C$111)\n+($I849*'fnd base rates'!C$112)\n+($J849*'fnd base rates'!C$113)\n+($K849*'fnd base rates'!C$114)\n+($M849*'fnd base rates'!C$116)\n+($N849*'fnd base rates'!C$117)\n+($O849*'fnd base rates'!C$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,3)))\n*$R849","v":557.38333849399999},{"$f":"(($D849*'fnd base rates'!D$107)\n+($E849*'fnd base rates'!D$108)\n+($F849*'fnd base rates'!D$109)\n+($G849*'fnd base rates'!D$110)\n+($H849*'fnd base rates'!D$111)\n+($I849*'fnd base rates'!D$112)\n+($J849*'fnd base rates'!D$113)\n+($K849*'fnd base rates'!D$114)\n+($M849*'fnd base rates'!D$116)\n+($N849*'fnd base rates'!D$117)\n+($O849*'fnd base rates'!D$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,4)))\n*$R849","v":794.91811999999993},{"$f":"(($D849*'fnd base rates'!E$107)\n+($E849*'fnd base rates'!E$108)\n+($F849*'fnd base rates'!E$109)\n+($G849*'fnd base rates'!E$110)\n+($H849*'fnd base rates'!E$111)\n+($I849*'fnd base rates'!E$112)\n+($J849*'fnd base rates'!E$113)\n+($K849*'fnd base rates'!E$114)\n+($M849*'fnd base rates'!E$116)\n+($N849*'fnd base rates'!E$117)\n+($O849*'fnd base rates'!E$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,5)))\n*$R849","v":3594.4001106639998},{"$f":"(($D849*'fnd base rates'!F$107)\n+($E849*'fnd base rates'!F$108)\n+($F849*'fnd base rates'!F$109)\n+($G849*'fnd base rates'!F$110)\n+($H849*'fnd base rates'!F$111)\n+($I849*'fnd base rates'!F$112)\n+($J849*'fnd base rates'!F$113)\n+($K849*'fnd base rates'!F$114)\n+($M849*'fnd base rates'!F$116)\n+($N849*'fnd base rates'!F$117)\n+($O849*'fnd base rates'!F$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,6)))\n*$R849","v":1034.1960920680001},{"$f":"(($D849*'fnd base rates'!G$107)\n+($E849*'fnd base rates'!G$108)\n+($F849*'fnd base rates'!G$109)\n+($G849*'fnd base rates'!G$110)\n+($H849*'fnd base rates'!G$111)\n+($I849*'fnd base rates'!G$112)\n+($J849*'fnd base rates'!G$113)\n+($K849*'fnd base rates'!G$114)\n+($M849*'fnd base rates'!G$116)\n+($N849*'fnd base rates'!G$117)\n+($O849*'fnd base rates'!G$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,7)))\n*$R849","v":175.02295999799998},{"$f":"(($D849*'fnd base rates'!H$107)\n+($E849*'fnd base rates'!H$108)\n+($F849*'fnd base rates'!H$109)\n+($G849*'fnd base rates'!H$110)\n+($H849*'fnd base rates'!H$111)\n+($I849*'fnd base rates'!H$112)\n+($J849*'fnd base rates'!H$113)\n+($K849*'fnd base rates'!H$114)\n+($M849*'fnd base rates'!H$116)\n+($N849*'fnd base rates'!H$117)\n+($O849*'fnd base rates'!H$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D849*'fnd base rates'!I$107)\n+($E849*'fnd base rates'!I$108)\n+($F849*'fnd base rates'!I$109)\n+($G849*'fnd base rates'!I$110)\n+($H849*'fnd base rates'!I$111)\n+($I849*'fnd base rates'!I$112)\n+($J849*'fnd base rates'!I$113)\n+($K849*'fnd base rates'!I$114)\n+($M849*'fnd base rates'!I$116)\n+($N849*'fnd base rates'!I$117)\n+($O849*'fnd base rates'!I$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,9)))\n*$R849","v":376.83490999999998},{"$f":"(($D849*'fnd base rates'!J$107)\n+($E849*'fnd base rates'!J$108)\n+($F849*'fnd base rates'!J$109)\n+($G849*'fnd base rates'!J$110)\n+($H849*'fnd base rates'!J$111)\n+($I849*'fnd base rates'!J$112)\n+($J849*'fnd base rates'!J$113)\n+($K849*'fnd base rates'!J$114)\n+($M849*'fnd base rates'!J$116)\n+($N849*'fnd base rates'!J$117)\n+($O849*'fnd base rates'!J$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,10)))\n*$R849","v":258.51358999999997},{"$f":"(($D849*'fnd base rates'!K$107)\n+($E849*'fnd base rates'!K$108)\n+($F849*'fnd base rates'!K$109)\n+($G849*'fnd base rates'!K$110)\n+($H849*'fnd base rates'!K$111)\n+($I849*'fnd base rates'!K$112)\n+($J849*'fnd base rates'!K$113)\n+($K849*'fnd base rates'!K$114)\n+($M849*'fnd base rates'!K$116)\n+($N849*'fnd base rates'!K$117)\n+($O849*'fnd base rates'!K$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,11)))\n*$R849","v":1228.2641153199997},{"$f":"(($D849*'fnd base rates'!L$107)\n+($E849*'fnd base rates'!L$108)\n+($F849*'fnd base rates'!L$109)\n+($G849*'fnd base rates'!L$110)\n+($H849*'fnd base rates'!L$111)\n+($I849*'fnd base rates'!L$112)\n+($J849*'fnd base rates'!L$113)\n+($K849*'fnd base rates'!L$114)\n+($M849*'fnd base rates'!L$116)\n+($N849*'fnd base rates'!L$117)\n+($O849*'fnd base rates'!L$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D849*'fnd base rates'!M$107)\n+($E849*'fnd base rates'!M$108)\n+($F849*'fnd base rates'!M$109)\n+($G849*'fnd base rates'!M$110)\n+($H849*'fnd base rates'!M$111)\n+($I849*'fnd base rates'!M$112)\n+($J849*'fnd base rates'!M$113)\n+($K849*'fnd base rates'!M$114)\n+($M849*'fnd base rates'!M$116)\n+($N849*'fnd base rates'!M$117)\n+($O849*'fnd base rates'!M$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,13)))","v":0},10055.448850543999,null,494093056,"494","093","056",1,1,10055.448850543999,10055,0,10055,null,null,null,null,null,10055,0,10055,null,null,{"$f":"BC849-BA849","v":0}]
[494,494093057,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D850","v":0},{"$f":"'fnd enro'!E850","v":0},{"$f":"'fnd enro'!F850","v":9},{"$f":"'fnd enro'!G850","v":35},{"$f":"'fnd enro'!H850","v":16},{"$f":"'fnd enro'!I850","v":19},{"$f":"'fnd enro'!J850","v":0},{"$f":"'fnd enro'!K850","v":3.0493999999999999},{"$f":"'fnd enro'!L850","v":0},{"$f":"'fnd enro'!M850","v":15},{"$f":"'fnd enro'!N850","v":3},{"$f":"'fnd enro'!O850","v":1},{"$f":"'fnd enro'!P850","v":52},{"$f":"'fnd enro'!R850","v":79},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q850)","v":12},null,{"$f":"(($D850*'fnd base rates'!C$107)\n+($E850*'fnd base rates'!C$108)\n+($F850*'fnd base rates'!C$109)\n+($G850*'fnd base rates'!C$110)\n+($H850*'fnd base rates'!C$111)\n+($I850*'fnd base rates'!C$112)\n+($J850*'fnd base rates'!C$113)\n+($K850*'fnd base rates'!C$114)\n+($M850*'fnd base rates'!C$116)\n+($N850*'fnd base rates'!C$117)\n+($O850*'fnd base rates'!C$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,3)))\n*$R850","v":50796.321761025996},{"$f":"(($D850*'fnd base rates'!D$107)\n+($E850*'fnd base rates'!D$108)\n+($F850*'fnd base rates'!D$109)\n+($G850*'fnd base rates'!D$110)\n+($H850*'fnd base rates'!D$111)\n+($I850*'fnd base rates'!D$112)\n+($J850*'fnd base rates'!D$113)\n+($K850*'fnd base rates'!D$114)\n+($M850*'fnd base rates'!D$116)\n+($N850*'fnd base rates'!D$117)\n+($O850*'fnd base rates'!D$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,4)))\n*$R850","v":88827.32050999999},{"$f":"(($D850*'fnd base rates'!E$107)\n+($E850*'fnd base rates'!E$108)\n+($F850*'fnd base rates'!E$109)\n+($G850*'fnd base rates'!E$110)\n+($H850*'fnd base rates'!E$111)\n+($I850*'fnd base rates'!E$112)\n+($J850*'fnd base rates'!E$113)\n+($K850*'fnd base rates'!E$114)\n+($M850*'fnd base rates'!E$116)\n+($N850*'fnd base rates'!E$117)\n+($O850*'fnd base rates'!E$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,5)))\n*$R850","v":576239.2598024559},{"$f":"(($D850*'fnd base rates'!F$107)\n+($E850*'fnd base rates'!F$108)\n+($F850*'fnd base rates'!F$109)\n+($G850*'fnd base rates'!F$110)\n+($H850*'fnd base rates'!F$111)\n+($I850*'fnd base rates'!F$112)\n+($J850*'fnd base rates'!F$113)\n+($K850*'fnd base rates'!F$114)\n+($M850*'fnd base rates'!F$116)\n+($N850*'fnd base rates'!F$117)\n+($O850*'fnd base rates'!F$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,6)))\n*$R850","v":94605.767373372},{"$f":"(($D850*'fnd base rates'!G$107)\n+($E850*'fnd base rates'!G$108)\n+($F850*'fnd base rates'!G$109)\n+($G850*'fnd base rates'!G$110)\n+($H850*'fnd base rates'!G$111)\n+($I850*'fnd base rates'!G$112)\n+($J850*'fnd base rates'!G$113)\n+($K850*'fnd base rates'!G$114)\n+($M850*'fnd base rates'!G$116)\n+($N850*'fnd base rates'!G$117)\n+($O850*'fnd base rates'!G$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,7)))\n*$R850","v":24868.266839841996},{"$f":"(($D850*'fnd base rates'!H$107)\n+($E850*'fnd base rates'!H$108)\n+($F850*'fnd base rates'!H$109)\n+($G850*'fnd base rates'!H$110)\n+($H850*'fnd base rates'!H$111)\n+($I850*'fnd base rates'!H$112)\n+($J850*'fnd base rates'!H$113)\n+($K850*'fnd base rates'!H$114)\n+($M850*'fnd base rates'!H$116)\n+($N850*'fnd base rates'!H$117)\n+($O850*'fnd base rates'!H$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,8)))","v":51133.635785999992},{"$f":"(($D850*'fnd base rates'!I$107)\n+($E850*'fnd base rates'!I$108)\n+($F850*'fnd base rates'!I$109)\n+($G850*'fnd base rates'!I$110)\n+($H850*'fnd base rates'!I$111)\n+($I850*'fnd base rates'!I$112)\n+($J850*'fnd base rates'!I$113)\n+($K850*'fnd base rates'!I$114)\n+($M850*'fnd base rates'!I$116)\n+($N850*'fnd base rates'!I$117)\n+($O850*'fnd base rates'!I$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,9)))\n*$R850","v":38849.23861},{"$f":"(($D850*'fnd base rates'!J$107)\n+($E850*'fnd base rates'!J$108)\n+($F850*'fnd base rates'!J$109)\n+($G850*'fnd base rates'!J$110)\n+($H850*'fnd base rates'!J$111)\n+($I850*'fnd base rates'!J$112)\n+($J850*'fnd base rates'!J$113)\n+($K850*'fnd base rates'!J$114)\n+($M850*'fnd base rates'!J$116)\n+($N850*'fnd base rates'!J$117)\n+($O850*'fnd base rates'!J$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,10)))\n*$R850","v":68683.313189999986},{"$f":"(($D850*'fnd base rates'!K$107)\n+($E850*'fnd base rates'!K$108)\n+($F850*'fnd base rates'!K$109)\n+($G850*'fnd base rates'!K$110)\n+($H850*'fnd base rates'!K$111)\n+($I850*'fnd base rates'!K$112)\n+($J850*'fnd base rates'!K$113)\n+($K850*'fnd base rates'!K$114)\n+($M850*'fnd base rates'!K$116)\n+($N850*'fnd base rates'!K$117)\n+($O850*'fnd base rates'!K$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,11)))\n*$R850","v":98690.849360279986},{"$f":"(($D850*'fnd base rates'!L$107)\n+($E850*'fnd base rates'!L$108)\n+($F850*'fnd base rates'!L$109)\n+($G850*'fnd base rates'!L$110)\n+($H850*'fnd base rates'!L$111)\n+($I850*'fnd base rates'!L$112)\n+($J850*'fnd base rates'!L$113)\n+($K850*'fnd base rates'!L$114)\n+($M850*'fnd base rates'!L$116)\n+($N850*'fnd base rates'!L$117)\n+($O850*'fnd base rates'!L$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,12)))","v":153375.49772000001},{"$f":"(($D850*'fnd base rates'!M$107)\n+($E850*'fnd base rates'!M$108)\n+($F850*'fnd base rates'!M$109)\n+($G850*'fnd base rates'!M$110)\n+($H850*'fnd base rates'!M$111)\n+($I850*'fnd base rates'!M$112)\n+($J850*'fnd base rates'!M$113)\n+($K850*'fnd base rates'!M$114)\n+($M850*'fnd base rates'!M$116)\n+($N850*'fnd base rates'!M$117)\n+($O850*'fnd base rates'!M$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,13)))","v":0},1246069.4709529758,null,494093057,"494","093","057",1,79,1246069.4709529758,15773,0,15773,null,null,null,null,null,15773,0,15773,null,null,{"$f":"BC850-BA850","v":0}]
[494,494093071,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D851","v":0},{"$f":"'fnd enro'!E851","v":0},{"$f":"'fnd enro'!F851","v":0},{"$f":"'fnd enro'!G851","v":1},{"$f":"'fnd enro'!H851","v":1},{"$f":"'fnd enro'!I851","v":0},{"$f":"'fnd enro'!J851","v":0},{"$f":"'fnd enro'!K851","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L851","v":0},{"$f":"'fnd enro'!M851","v":1},{"$f":"'fnd enro'!N851","v":1},{"$f":"'fnd enro'!O851","v":0},{"$f":"'fnd enro'!P851","v":0},{"$f":"'fnd enro'!R851","v":2},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q851)","v":5},null,{"$f":"(($D851*'fnd base rates'!C$107)\n+($E851*'fnd base rates'!C$108)\n+($F851*'fnd base rates'!C$109)\n+($G851*'fnd base rates'!C$110)\n+($H851*'fnd base rates'!C$111)\n+($I851*'fnd base rates'!C$112)\n+($J851*'fnd base rates'!C$113)\n+($K851*'fnd base rates'!C$114)\n+($M851*'fnd base rates'!C$116)\n+($N851*'fnd base rates'!C$117)\n+($O851*'fnd base rates'!C$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,3)))\n*$R851","v":1330.805946988},{"$f":"(($D851*'fnd base rates'!D$107)\n+($E851*'fnd base rates'!D$108)\n+($F851*'fnd base rates'!D$109)\n+($G851*'fnd base rates'!D$110)\n+($H851*'fnd base rates'!D$111)\n+($I851*'fnd base rates'!D$112)\n+($J851*'fnd base rates'!D$113)\n+($K851*'fnd base rates'!D$114)\n+($M851*'fnd base rates'!D$116)\n+($N851*'fnd base rates'!D$117)\n+($O851*'fnd base rates'!D$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,4)))\n*$R851","v":1967.8763899999999},{"$f":"(($D851*'fnd base rates'!E$107)\n+($E851*'fnd base rates'!E$108)\n+($F851*'fnd base rates'!E$109)\n+($G851*'fnd base rates'!E$110)\n+($H851*'fnd base rates'!E$111)\n+($I851*'fnd base rates'!E$112)\n+($J851*'fnd base rates'!E$113)\n+($K851*'fnd base rates'!E$114)\n+($M851*'fnd base rates'!E$116)\n+($N851*'fnd base rates'!E$117)\n+($O851*'fnd base rates'!E$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,5)))\n*$R851","v":10272.406761327999},{"$f":"(($D851*'fnd base rates'!F$107)\n+($E851*'fnd base rates'!F$108)\n+($F851*'fnd base rates'!F$109)\n+($G851*'fnd base rates'!F$110)\n+($H851*'fnd base rates'!F$111)\n+($I851*'fnd base rates'!F$112)\n+($J851*'fnd base rates'!F$113)\n+($K851*'fnd base rates'!F$114)\n+($M851*'fnd base rates'!F$116)\n+($N851*'fnd base rates'!F$117)\n+($O851*'fnd base rates'!F$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,6)))\n*$R851","v":2708.3330641359994},{"$f":"(($D851*'fnd base rates'!G$107)\n+($E851*'fnd base rates'!G$108)\n+($F851*'fnd base rates'!G$109)\n+($G851*'fnd base rates'!G$110)\n+($H851*'fnd base rates'!G$111)\n+($I851*'fnd base rates'!G$112)\n+($J851*'fnd base rates'!G$113)\n+($K851*'fnd base rates'!G$114)\n+($M851*'fnd base rates'!G$116)\n+($N851*'fnd base rates'!G$117)\n+($O851*'fnd base rates'!G$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,7)))\n*$R851","v":445.93522999599998},{"$f":"(($D851*'fnd base rates'!H$107)\n+($E851*'fnd base rates'!H$108)\n+($F851*'fnd base rates'!H$109)\n+($G851*'fnd base rates'!H$110)\n+($H851*'fnd base rates'!H$111)\n+($I851*'fnd base rates'!H$112)\n+($J851*'fnd base rates'!H$113)\n+($K851*'fnd base rates'!H$114)\n+($M851*'fnd base rates'!H$116)\n+($N851*'fnd base rates'!H$117)\n+($O851*'fnd base rates'!H$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,8)))","v":1306.7578680000001},{"$f":"(($D851*'fnd base rates'!I$107)\n+($E851*'fnd base rates'!I$108)\n+($F851*'fnd base rates'!I$109)\n+($G851*'fnd base rates'!I$110)\n+($H851*'fnd base rates'!I$111)\n+($I851*'fnd base rates'!I$112)\n+($J851*'fnd base rates'!I$113)\n+($K851*'fnd base rates'!I$114)\n+($M851*'fnd base rates'!I$116)\n+($N851*'fnd base rates'!I$117)\n+($O851*'fnd base rates'!I$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,9)))\n*$R851","v":857.15422000000001},{"$f":"(($D851*'fnd base rates'!J$107)\n+($E851*'fnd base rates'!J$108)\n+($F851*'fnd base rates'!J$109)\n+($G851*'fnd base rates'!J$110)\n+($H851*'fnd base rates'!J$111)\n+($I851*'fnd base rates'!J$112)\n+($J851*'fnd base rates'!J$113)\n+($K851*'fnd base rates'!J$114)\n+($M851*'fnd base rates'!J$116)\n+($N851*'fnd base rates'!J$117)\n+($O851*'fnd base rates'!J$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,10)))\n*$R851","v":470.79167999999999},{"$f":"(($D851*'fnd base rates'!K$107)\n+($E851*'fnd base rates'!K$108)\n+($F851*'fnd base rates'!K$109)\n+($G851*'fnd base rates'!K$110)\n+($H851*'fnd base rates'!K$111)\n+($I851*'fnd base rates'!K$112)\n+($J851*'fnd base rates'!K$113)\n+($K851*'fnd base rates'!K$114)\n+($M851*'fnd base rates'!K$116)\n+($N851*'fnd base rates'!K$117)\n+($O851*'fnd base rates'!K$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,11)))\n*$R851","v":3019.4376506399999},{"$f":"(($D851*'fnd base rates'!L$107)\n+($E851*'fnd base rates'!L$108)\n+($F851*'fnd base rates'!L$109)\n+($G851*'fnd base rates'!L$110)\n+($H851*'fnd base rates'!L$111)\n+($I851*'fnd base rates'!L$112)\n+($J851*'fnd base rates'!L$113)\n+($K851*'fnd base rates'!L$114)\n+($M851*'fnd base rates'!L$116)\n+($N851*'fnd base rates'!L$117)\n+($O851*'fnd base rates'!L$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,12)))","v":3530.39336},{"$f":"(($D851*'fnd base rates'!M$107)\n+($E851*'fnd base rates'!M$108)\n+($F851*'fnd base rates'!M$109)\n+($G851*'fnd base rates'!M$110)\n+($H851*'fnd base rates'!M$111)\n+($I851*'fnd base rates'!M$112)\n+($J851*'fnd base rates'!M$113)\n+($K851*'fnd base rates'!M$114)\n+($M851*'fnd base rates'!M$116)\n+($N851*'fnd base rates'!M$117)\n+($O851*'fnd base rates'!M$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,13)))","v":0},25909.892171087995,null,494093071,"494","093","071",1,2,25909.892171087995,12955,0,12955,null,null,null,null,null,12955,0,12955,null,null,{"$f":"BC851-BA851","v":0}]
[494,494093093,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D852","v":0},{"$f":"'fnd enro'!E852","v":0},{"$f":"'fnd enro'!F852","v":26},{"$f":"'fnd enro'!G852","v":108},{"$f":"'fnd enro'!H852","v":75},{"$f":"'fnd enro'!I852","v":70},{"$f":"'fnd enro'!J852","v":0},{"$f":"'fnd enro'!K852","v":10.769399999999999},{"$f":"'fnd enro'!L852","v":0},{"$f":"'fnd enro'!M852","v":55},{"$f":"'fnd enro'!N852","v":8},{"$f":"'fnd enro'!O852","v":4},{"$f":"'fnd enro'!P852","v":168},{"$f":"'fnd enro'!R852","v":279},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q852)","v":11},null,{"$f":"(($D852*'fnd base rates'!C$107)\n+($E852*'fnd base rates'!C$108)\n+($F852*'fnd base rates'!C$109)\n+($G852*'fnd base rates'!C$110)\n+($H852*'fnd base rates'!C$111)\n+($I852*'fnd base rates'!C$112)\n+($J852*'fnd base rates'!C$113)\n+($K852*'fnd base rates'!C$114)\n+($M852*'fnd base rates'!C$116)\n+($N852*'fnd base rates'!C$117)\n+($O852*'fnd base rates'!C$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,3)))\n*$R852","v":177188.31239982598},{"$f":"(($D852*'fnd base rates'!D$107)\n+($E852*'fnd base rates'!D$108)\n+($F852*'fnd base rates'!D$109)\n+($G852*'fnd base rates'!D$110)\n+($H852*'fnd base rates'!D$111)\n+($I852*'fnd base rates'!D$112)\n+($J852*'fnd base rates'!D$113)\n+($K852*'fnd base rates'!D$114)\n+($M852*'fnd base rates'!D$116)\n+($N852*'fnd base rates'!D$117)\n+($O852*'fnd base rates'!D$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,4)))\n*$R852","v":303329.46273999999},{"$f":"(($D852*'fnd base rates'!E$107)\n+($E852*'fnd base rates'!E$108)\n+($F852*'fnd base rates'!E$109)\n+($G852*'fnd base rates'!E$110)\n+($H852*'fnd base rates'!E$111)\n+($I852*'fnd base rates'!E$112)\n+($J852*'fnd base rates'!E$113)\n+($K852*'fnd base rates'!E$114)\n+($M852*'fnd base rates'!E$116)\n+($N852*'fnd base rates'!E$117)\n+($O852*'fnd base rates'!E$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,5)))\n*$R852","v":1928925.5838452557},{"$f":"(($D852*'fnd base rates'!F$107)\n+($E852*'fnd base rates'!F$108)\n+($F852*'fnd base rates'!F$109)\n+($G852*'fnd base rates'!F$110)\n+($H852*'fnd base rates'!F$111)\n+($I852*'fnd base rates'!F$112)\n+($J852*'fnd base rates'!F$113)\n+($K852*'fnd base rates'!F$114)\n+($M852*'fnd base rates'!F$116)\n+($N852*'fnd base rates'!F$117)\n+($O852*'fnd base rates'!F$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,6)))\n*$R852","v":328138.22570697195},{"$f":"(($D852*'fnd base rates'!G$107)\n+($E852*'fnd base rates'!G$108)\n+($F852*'fnd base rates'!G$109)\n+($G852*'fnd base rates'!G$110)\n+($H852*'fnd base rates'!G$111)\n+($I852*'fnd base rates'!G$112)\n+($J852*'fnd base rates'!G$113)\n+($K852*'fnd base rates'!G$114)\n+($M852*'fnd base rates'!G$116)\n+($N852*'fnd base rates'!G$117)\n+($O852*'fnd base rates'!G$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,7)))\n*$R852","v":83166.792069441988},{"$f":"(($D852*'fnd base rates'!H$107)\n+($E852*'fnd base rates'!H$108)\n+($F852*'fnd base rates'!H$109)\n+($G852*'fnd base rates'!H$110)\n+($H852*'fnd base rates'!H$111)\n+($I852*'fnd base rates'!H$112)\n+($J852*'fnd base rates'!H$113)\n+($K852*'fnd base rates'!H$114)\n+($M852*'fnd base rates'!H$116)\n+($N852*'fnd base rates'!H$117)\n+($O852*'fnd base rates'!H$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,8)))","v":180715.27258599998},{"$f":"(($D852*'fnd base rates'!I$107)\n+($E852*'fnd base rates'!I$108)\n+($F852*'fnd base rates'!I$109)\n+($G852*'fnd base rates'!I$110)\n+($H852*'fnd base rates'!I$111)\n+($I852*'fnd base rates'!I$112)\n+($J852*'fnd base rates'!I$113)\n+($K852*'fnd base rates'!I$114)\n+($M852*'fnd base rates'!I$116)\n+($N852*'fnd base rates'!I$117)\n+($O852*'fnd base rates'!I$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,9)))\n*$R852","v":134540.84769},{"$f":"(($D852*'fnd base rates'!J$107)\n+($E852*'fnd base rates'!J$108)\n+($F852*'fnd base rates'!J$109)\n+($G852*'fnd base rates'!J$110)\n+($H852*'fnd base rates'!J$111)\n+($I852*'fnd base rates'!J$112)\n+($J852*'fnd base rates'!J$113)\n+($K852*'fnd base rates'!J$114)\n+($M852*'fnd base rates'!J$116)\n+($N852*'fnd base rates'!J$117)\n+($O852*'fnd base rates'!J$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,10)))\n*$R852","v":224769.35320999997},{"$f":"(($D852*'fnd base rates'!K$107)\n+($E852*'fnd base rates'!K$108)\n+($F852*'fnd base rates'!K$109)\n+($G852*'fnd base rates'!K$110)\n+($H852*'fnd base rates'!K$111)\n+($I852*'fnd base rates'!K$112)\n+($J852*'fnd base rates'!K$113)\n+($K852*'fnd base rates'!K$114)\n+($M852*'fnd base rates'!K$116)\n+($N852*'fnd base rates'!K$117)\n+($O852*'fnd base rates'!K$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,11)))\n*$R852","v":350186.36424427998},{"$f":"(($D852*'fnd base rates'!L$107)\n+($E852*'fnd base rates'!L$108)\n+($F852*'fnd base rates'!L$109)\n+($G852*'fnd base rates'!L$110)\n+($H852*'fnd base rates'!L$111)\n+($I852*'fnd base rates'!L$112)\n+($J852*'fnd base rates'!L$113)\n+($K852*'fnd base rates'!L$114)\n+($M852*'fnd base rates'!L$116)\n+($N852*'fnd base rates'!L$117)\n+($O852*'fnd base rates'!L$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,12)))","v":526901.86372000002},{"$f":"(($D852*'fnd base rates'!M$107)\n+($E852*'fnd base rates'!M$108)\n+($F852*'fnd base rates'!M$109)\n+($G852*'fnd base rates'!M$110)\n+($H852*'fnd base rates'!M$111)\n+($I852*'fnd base rates'!M$112)\n+($J852*'fnd base rates'!M$113)\n+($K852*'fnd base rates'!M$114)\n+($M852*'fnd base rates'!M$116)\n+($N852*'fnd base rates'!M$117)\n+($O852*'fnd base rates'!M$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,13)))","v":0},4237862.078211776,null,494093093,"494","093","093",1,279,4237862.078211776,15189,0,15189,null,null,null,null,null,15189,0,15189,null,null,{"$f":"BC852-BA852","v":0}]
[494,494093128,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D853","v":0},{"$f":"'fnd enro'!E853","v":0},{"$f":"'fnd enro'!F853","v":0},{"$f":"'fnd enro'!G853","v":1},{"$f":"'fnd enro'!H853","v":0},{"$f":"'fnd enro'!I853","v":0},{"$f":"'fnd enro'!J853","v":0},{"$f":"'fnd enro'!K853","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L853","v":0},{"$f":"'fnd enro'!M853","v":0},{"$f":"'fnd enro'!N853","v":0},{"$f":"'fnd enro'!O853","v":0},{"$f":"'fnd enro'!P853","v":0},{"$f":"'fnd enro'!R853","v":1},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q853)","v":10},null,{"$f":"(($D853*'fnd base rates'!C$107)\n+($E853*'fnd base rates'!C$108)\n+($F853*'fnd base rates'!C$109)\n+($G853*'fnd base rates'!C$110)\n+($H853*'fnd base rates'!C$111)\n+($I853*'fnd base rates'!C$112)\n+($J853*'fnd base rates'!C$113)\n+($K853*'fnd base rates'!C$114)\n+($M853*'fnd base rates'!C$116)\n+($N853*'fnd base rates'!C$117)\n+($O853*'fnd base rates'!C$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,3)))\n*$R853","v":557.38333849399999},{"$f":"(($D853*'fnd base rates'!D$107)\n+($E853*'fnd base rates'!D$108)\n+($F853*'fnd base rates'!D$109)\n+($G853*'fnd base rates'!D$110)\n+($H853*'fnd base rates'!D$111)\n+($I853*'fnd base rates'!D$112)\n+($J853*'fnd base rates'!D$113)\n+($K853*'fnd base rates'!D$114)\n+($M853*'fnd base rates'!D$116)\n+($N853*'fnd base rates'!D$117)\n+($O853*'fnd base rates'!D$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,4)))\n*$R853","v":794.91811999999993},{"$f":"(($D853*'fnd base rates'!E$107)\n+($E853*'fnd base rates'!E$108)\n+($F853*'fnd base rates'!E$109)\n+($G853*'fnd base rates'!E$110)\n+($H853*'fnd base rates'!E$111)\n+($I853*'fnd base rates'!E$112)\n+($J853*'fnd base rates'!E$113)\n+($K853*'fnd base rates'!E$114)\n+($M853*'fnd base rates'!E$116)\n+($N853*'fnd base rates'!E$117)\n+($O853*'fnd base rates'!E$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,5)))\n*$R853","v":4031.7671606640001},{"$f":"(($D853*'fnd base rates'!F$107)\n+($E853*'fnd base rates'!F$108)\n+($F853*'fnd base rates'!F$109)\n+($G853*'fnd base rates'!F$110)\n+($H853*'fnd base rates'!F$111)\n+($I853*'fnd base rates'!F$112)\n+($J853*'fnd base rates'!F$113)\n+($K853*'fnd base rates'!F$114)\n+($M853*'fnd base rates'!F$116)\n+($N853*'fnd base rates'!F$117)\n+($O853*'fnd base rates'!F$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,6)))\n*$R853","v":1296.0968220679999},{"$f":"(($D853*'fnd base rates'!G$107)\n+($E853*'fnd base rates'!G$108)\n+($F853*'fnd base rates'!G$109)\n+($G853*'fnd base rates'!G$110)\n+($H853*'fnd base rates'!G$111)\n+($I853*'fnd base rates'!G$112)\n+($J853*'fnd base rates'!G$113)\n+($K853*'fnd base rates'!G$114)\n+($M853*'fnd base rates'!G$116)\n+($N853*'fnd base rates'!G$117)\n+($O853*'fnd base rates'!G$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,7)))\n*$R853","v":162.90821999799999},{"$f":"(($D853*'fnd base rates'!H$107)\n+($E853*'fnd base rates'!H$108)\n+($F853*'fnd base rates'!H$109)\n+($G853*'fnd base rates'!H$110)\n+($H853*'fnd base rates'!H$111)\n+($I853*'fnd base rates'!H$112)\n+($J853*'fnd base rates'!H$113)\n+($K853*'fnd base rates'!H$114)\n+($M853*'fnd base rates'!H$116)\n+($N853*'fnd base rates'!H$117)\n+($O853*'fnd base rates'!H$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D853*'fnd base rates'!I$107)\n+($E853*'fnd base rates'!I$108)\n+($F853*'fnd base rates'!I$109)\n+($G853*'fnd base rates'!I$110)\n+($H853*'fnd base rates'!I$111)\n+($I853*'fnd base rates'!I$112)\n+($J853*'fnd base rates'!I$113)\n+($K853*'fnd base rates'!I$114)\n+($M853*'fnd base rates'!I$116)\n+($N853*'fnd base rates'!I$117)\n+($O853*'fnd base rates'!I$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,9)))\n*$R853","v":318.29764999999998},{"$f":"(($D853*'fnd base rates'!J$107)\n+($E853*'fnd base rates'!J$108)\n+($F853*'fnd base rates'!J$109)\n+($G853*'fnd base rates'!J$110)\n+($H853*'fnd base rates'!J$111)\n+($I853*'fnd base rates'!J$112)\n+($J853*'fnd base rates'!J$113)\n+($K853*'fnd base rates'!J$114)\n+($M853*'fnd base rates'!J$116)\n+($N853*'fnd base rates'!J$117)\n+($O853*'fnd base rates'!J$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,10)))\n*$R853","v":158.26047999999997},{"$f":"(($D853*'fnd base rates'!K$107)\n+($E853*'fnd base rates'!K$108)\n+($F853*'fnd base rates'!K$109)\n+($G853*'fnd base rates'!K$110)\n+($H853*'fnd base rates'!K$111)\n+($I853*'fnd base rates'!K$112)\n+($J853*'fnd base rates'!K$113)\n+($K853*'fnd base rates'!K$114)\n+($M853*'fnd base rates'!K$116)\n+($N853*'fnd base rates'!K$117)\n+($O853*'fnd base rates'!K$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,11)))\n*$R853","v":1143.1180653199997},{"$f":"(($D853*'fnd base rates'!L$107)\n+($E853*'fnd base rates'!L$108)\n+($F853*'fnd base rates'!L$109)\n+($G853*'fnd base rates'!L$110)\n+($H853*'fnd base rates'!L$111)\n+($I853*'fnd base rates'!L$112)\n+($J853*'fnd base rates'!L$113)\n+($K853*'fnd base rates'!L$114)\n+($M853*'fnd base rates'!L$116)\n+($N853*'fnd base rates'!L$117)\n+($O853*'fnd base rates'!L$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D853*'fnd base rates'!M$107)\n+($E853*'fnd base rates'!M$108)\n+($F853*'fnd base rates'!M$109)\n+($G853*'fnd base rates'!M$110)\n+($H853*'fnd base rates'!M$111)\n+($I853*'fnd base rates'!M$112)\n+($J853*'fnd base rates'!M$113)\n+($K853*'fnd base rates'!M$114)\n+($M853*'fnd base rates'!M$116)\n+($N853*'fnd base rates'!M$117)\n+($O853*'fnd base rates'!M$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,13)))","v":0},10432.345470544,null,494093128,"494","093","128",1,1,10432.345470544,10432,0,10432,null,null,null,null,null,10432,0,10432,null,null,{"$f":"BC853-BA853","v":0}]
[494,494093163,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D854","v":0},{"$f":"'fnd enro'!E854","v":0},{"$f":"'fnd enro'!F854","v":1},{"$f":"'fnd enro'!G854","v":11},{"$f":"'fnd enro'!H854","v":4},{"$f":"'fnd enro'!I854","v":3},{"$f":"'fnd enro'!J854","v":0},{"$f":"'fnd enro'!K854","v":0.73340000000000005},{"$f":"'fnd enro'!L854","v":0},{"$f":"'fnd enro'!M854","v":4},{"$f":"'fnd enro'!N854","v":0},{"$f":"'fnd enro'!O854","v":0},{"$f":"'fnd enro'!P854","v":15},{"$f":"'fnd enro'!R854","v":19},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q854)","v":11},null,{"$f":"(($D854*'fnd base rates'!C$107)\n+($E854*'fnd base rates'!C$108)\n+($F854*'fnd base rates'!C$109)\n+($G854*'fnd base rates'!C$110)\n+($H854*'fnd base rates'!C$111)\n+($I854*'fnd base rates'!C$112)\n+($J854*'fnd base rates'!C$113)\n+($K854*'fnd base rates'!C$114)\n+($M854*'fnd base rates'!C$116)\n+($N854*'fnd base rates'!C$117)\n+($O854*'fnd base rates'!C$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,3)))\n*$R854","v":12313.922091385999},{"$f":"(($D854*'fnd base rates'!D$107)\n+($E854*'fnd base rates'!D$108)\n+($F854*'fnd base rates'!D$109)\n+($G854*'fnd base rates'!D$110)\n+($H854*'fnd base rates'!D$111)\n+($I854*'fnd base rates'!D$112)\n+($J854*'fnd base rates'!D$113)\n+($K854*'fnd base rates'!D$114)\n+($M854*'fnd base rates'!D$116)\n+($N854*'fnd base rates'!D$117)\n+($O854*'fnd base rates'!D$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,4)))\n*$R854","v":22013.604699999996},{"$f":"(($D854*'fnd base rates'!E$107)\n+($E854*'fnd base rates'!E$108)\n+($F854*'fnd base rates'!E$109)\n+($G854*'fnd base rates'!E$110)\n+($H854*'fnd base rates'!E$111)\n+($I854*'fnd base rates'!E$112)\n+($J854*'fnd base rates'!E$113)\n+($K854*'fnd base rates'!E$114)\n+($M854*'fnd base rates'!E$116)\n+($N854*'fnd base rates'!E$117)\n+($O854*'fnd base rates'!E$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,5)))\n*$R854","v":143494.20903261603},{"$f":"(($D854*'fnd base rates'!F$107)\n+($E854*'fnd base rates'!F$108)\n+($F854*'fnd base rates'!F$109)\n+($G854*'fnd base rates'!F$110)\n+($H854*'fnd base rates'!F$111)\n+($I854*'fnd base rates'!F$112)\n+($J854*'fnd base rates'!F$113)\n+($K854*'fnd base rates'!F$114)\n+($M854*'fnd base rates'!F$116)\n+($N854*'fnd base rates'!F$117)\n+($O854*'fnd base rates'!F$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,6)))\n*$R854","v":23190.066299292001},{"$f":"(($D854*'fnd base rates'!G$107)\n+($E854*'fnd base rates'!G$108)\n+($F854*'fnd base rates'!G$109)\n+($G854*'fnd base rates'!G$110)\n+($H854*'fnd base rates'!G$111)\n+($I854*'fnd base rates'!G$112)\n+($J854*'fnd base rates'!G$113)\n+($K854*'fnd base rates'!G$114)\n+($M854*'fnd base rates'!G$116)\n+($N854*'fnd base rates'!G$117)\n+($O854*'fnd base rates'!G$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,7)))\n*$R854","v":6300.1763599619999},{"$f":"(($D854*'fnd base rates'!H$107)\n+($E854*'fnd base rates'!H$108)\n+($F854*'fnd base rates'!H$109)\n+($G854*'fnd base rates'!H$110)\n+($H854*'fnd base rates'!H$111)\n+($I854*'fnd base rates'!H$112)\n+($J854*'fnd base rates'!H$113)\n+($K854*'fnd base rates'!H$114)\n+($M854*'fnd base rates'!H$116)\n+($N854*'fnd base rates'!H$117)\n+($O854*'fnd base rates'!H$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,8)))","v":11796.379745999999},{"$f":"(($D854*'fnd base rates'!I$107)\n+($E854*'fnd base rates'!I$108)\n+($F854*'fnd base rates'!I$109)\n+($G854*'fnd base rates'!I$110)\n+($H854*'fnd base rates'!I$111)\n+($I854*'fnd base rates'!I$112)\n+($J854*'fnd base rates'!I$113)\n+($K854*'fnd base rates'!I$114)\n+($M854*'fnd base rates'!I$116)\n+($N854*'fnd base rates'!I$117)\n+($O854*'fnd base rates'!I$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,9)))\n*$R854","v":9410.6074299999982},{"$f":"(($D854*'fnd base rates'!J$107)\n+($E854*'fnd base rates'!J$108)\n+($F854*'fnd base rates'!J$109)\n+($G854*'fnd base rates'!J$110)\n+($H854*'fnd base rates'!J$111)\n+($I854*'fnd base rates'!J$112)\n+($J854*'fnd base rates'!J$113)\n+($K854*'fnd base rates'!J$114)\n+($M854*'fnd base rates'!J$116)\n+($N854*'fnd base rates'!J$117)\n+($O854*'fnd base rates'!J$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,10)))\n*$R854","v":17456.571479999999},{"$f":"(($D854*'fnd base rates'!K$107)\n+($E854*'fnd base rates'!K$108)\n+($F854*'fnd base rates'!K$109)\n+($G854*'fnd base rates'!K$110)\n+($H854*'fnd base rates'!K$111)\n+($I854*'fnd base rates'!K$112)\n+($J854*'fnd base rates'!K$113)\n+($K854*'fnd base rates'!K$114)\n+($M854*'fnd base rates'!K$116)\n+($N854*'fnd base rates'!K$117)\n+($O854*'fnd base rates'!K$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,11)))\n*$R854","v":23476.348091079992},{"$f":"(($D854*'fnd base rates'!L$107)\n+($E854*'fnd base rates'!L$108)\n+($F854*'fnd base rates'!L$109)\n+($G854*'fnd base rates'!L$110)\n+($H854*'fnd base rates'!L$111)\n+($I854*'fnd base rates'!L$112)\n+($J854*'fnd base rates'!L$113)\n+($K854*'fnd base rates'!L$114)\n+($M854*'fnd base rates'!L$116)\n+($N854*'fnd base rates'!L$117)\n+($O854*'fnd base rates'!L$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,12)))","v":38007.666920000003},{"$f":"(($D854*'fnd base rates'!M$107)\n+($E854*'fnd base rates'!M$108)\n+($F854*'fnd base rates'!M$109)\n+($G854*'fnd base rates'!M$110)\n+($H854*'fnd base rates'!M$111)\n+($I854*'fnd base rates'!M$112)\n+($J854*'fnd base rates'!M$113)\n+($K854*'fnd base rates'!M$114)\n+($M854*'fnd base rates'!M$116)\n+($N854*'fnd base rates'!M$117)\n+($O854*'fnd base rates'!M$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,13)))","v":0},307459.55215033598,null,494093163,"494","093","163",1,19,307459.55215033598,16182,0,16182,null,null,null,null,null,16182,0,16182,null,null,{"$f":"BC854-BA854","v":0}]
[494,494093165,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D855","v":0},{"$f":"'fnd enro'!E855","v":0},{"$f":"'fnd enro'!F855","v":1},{"$f":"'fnd enro'!G855","v":17},{"$f":"'fnd enro'!H855","v":15},{"$f":"'fnd enro'!I855","v":18},{"$f":"'fnd enro'!J855","v":0},{"$f":"'fnd enro'!K855","v":1.9685999999999999},{"$f":"'fnd enro'!L855","v":0},{"$f":"'fnd enro'!M855","v":3},{"$f":"'fnd enro'!N855","v":2},{"$f":"'fnd enro'!O855","v":1},{"$f":"'fnd enro'!P855","v":31},{"$f":"'fnd enro'!R855","v":51},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q855)","v":10},null,{"$f":"(($D855*'fnd base rates'!C$107)\n+($E855*'fnd base rates'!C$108)\n+($F855*'fnd base rates'!C$109)\n+($G855*'fnd base rates'!C$110)\n+($H855*'fnd base rates'!C$111)\n+($I855*'fnd base rates'!C$112)\n+($J855*'fnd base rates'!C$113)\n+($K855*'fnd base rates'!C$114)\n+($M855*'fnd base rates'!C$116)\n+($N855*'fnd base rates'!C$117)\n+($O855*'fnd base rates'!C$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,3)))\n*$R855","v":31621.745403194},{"$f":"(($D855*'fnd base rates'!D$107)\n+($E855*'fnd base rates'!D$108)\n+($F855*'fnd base rates'!D$109)\n+($G855*'fnd base rates'!D$110)\n+($H855*'fnd base rates'!D$111)\n+($I855*'fnd base rates'!D$112)\n+($J855*'fnd base rates'!D$113)\n+($K855*'fnd base rates'!D$114)\n+($M855*'fnd base rates'!D$116)\n+($N855*'fnd base rates'!D$117)\n+($O855*'fnd base rates'!D$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,4)))\n*$R855","v":53766.109660000002},{"$f":"(($D855*'fnd base rates'!E$107)\n+($E855*'fnd base rates'!E$108)\n+($F855*'fnd base rates'!E$109)\n+($G855*'fnd base rates'!E$110)\n+($H855*'fnd base rates'!E$111)\n+($I855*'fnd base rates'!E$112)\n+($J855*'fnd base rates'!E$113)\n+($K855*'fnd base rates'!E$114)\n+($M855*'fnd base rates'!E$116)\n+($N855*'fnd base rates'!E$117)\n+($O855*'fnd base rates'!E$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,5)))\n*$R855","v":344360.46542386402},{"$f":"(($D855*'fnd base rates'!F$107)\n+($E855*'fnd base rates'!F$108)\n+($F855*'fnd base rates'!F$109)\n+($G855*'fnd base rates'!F$110)\n+($H855*'fnd base rates'!F$111)\n+($I855*'fnd base rates'!F$112)\n+($J855*'fnd base rates'!F$113)\n+($K855*'fnd base rates'!F$114)\n+($M855*'fnd base rates'!F$116)\n+($N855*'fnd base rates'!F$117)\n+($O855*'fnd base rates'!F$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,6)))\n*$R855","v":56550.377195467983},{"$f":"(($D855*'fnd base rates'!G$107)\n+($E855*'fnd base rates'!G$108)\n+($F855*'fnd base rates'!G$109)\n+($G855*'fnd base rates'!G$110)\n+($H855*'fnd base rates'!G$111)\n+($I855*'fnd base rates'!G$112)\n+($J855*'fnd base rates'!G$113)\n+($K855*'fnd base rates'!G$114)\n+($M855*'fnd base rates'!G$116)\n+($N855*'fnd base rates'!G$117)\n+($O855*'fnd base rates'!G$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,7)))\n*$R855","v":14675.144979897997},{"$f":"(($D855*'fnd base rates'!H$107)\n+($E855*'fnd base rates'!H$108)\n+($F855*'fnd base rates'!H$109)\n+($G855*'fnd base rates'!H$110)\n+($H855*'fnd base rates'!H$111)\n+($I855*'fnd base rates'!H$112)\n+($J855*'fnd base rates'!H$113)\n+($K855*'fnd base rates'!H$114)\n+($M855*'fnd base rates'!H$116)\n+($N855*'fnd base rates'!H$117)\n+($O855*'fnd base rates'!H$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,8)))","v":33795.295633999995},{"$f":"(($D855*'fnd base rates'!I$107)\n+($E855*'fnd base rates'!I$108)\n+($F855*'fnd base rates'!I$109)\n+($G855*'fnd base rates'!I$110)\n+($H855*'fnd base rates'!I$111)\n+($I855*'fnd base rates'!I$112)\n+($J855*'fnd base rates'!I$113)\n+($K855*'fnd base rates'!I$114)\n+($M855*'fnd base rates'!I$116)\n+($N855*'fnd base rates'!I$117)\n+($O855*'fnd base rates'!I$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,9)))\n*$R855","v":24612.943729999999},{"$f":"(($D855*'fnd base rates'!J$107)\n+($E855*'fnd base rates'!J$108)\n+($F855*'fnd base rates'!J$109)\n+($G855*'fnd base rates'!J$110)\n+($H855*'fnd base rates'!J$111)\n+($I855*'fnd base rates'!J$112)\n+($J855*'fnd base rates'!J$113)\n+($K855*'fnd base rates'!J$114)\n+($M855*'fnd base rates'!J$116)\n+($N855*'fnd base rates'!J$117)\n+($O855*'fnd base rates'!J$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,10)))\n*$R855","v":42425.933770000003},{"$f":"(($D855*'fnd base rates'!K$107)\n+($E855*'fnd base rates'!K$108)\n+($F855*'fnd base rates'!K$109)\n+($G855*'fnd base rates'!K$110)\n+($H855*'fnd base rates'!K$111)\n+($I855*'fnd base rates'!K$112)\n+($J855*'fnd base rates'!K$113)\n+($K855*'fnd base rates'!K$114)\n+($M855*'fnd base rates'!K$116)\n+($N855*'fnd base rates'!K$117)\n+($O855*'fnd base rates'!K$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,11)))\n*$R855","v":62430.417811319989},{"$f":"(($D855*'fnd base rates'!L$107)\n+($E855*'fnd base rates'!L$108)\n+($F855*'fnd base rates'!L$109)\n+($G855*'fnd base rates'!L$110)\n+($H855*'fnd base rates'!L$111)\n+($I855*'fnd base rates'!L$112)\n+($J855*'fnd base rates'!L$113)\n+($K855*'fnd base rates'!L$114)\n+($M855*'fnd base rates'!L$116)\n+($N855*'fnd base rates'!L$117)\n+($O855*'fnd base rates'!L$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,12)))","v":93453.270679999987},{"$f":"(($D855*'fnd base rates'!M$107)\n+($E855*'fnd base rates'!M$108)\n+($F855*'fnd base rates'!M$109)\n+($G855*'fnd base rates'!M$110)\n+($H855*'fnd base rates'!M$111)\n+($I855*'fnd base rates'!M$112)\n+($J855*'fnd base rates'!M$113)\n+($K855*'fnd base rates'!M$114)\n+($M855*'fnd base rates'!M$116)\n+($N855*'fnd base rates'!M$117)\n+($O855*'fnd base rates'!M$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,13)))","v":0},757691.70428774401,null,494093165,"494","093","165",1,51,757691.70428774401,14857,0,14857,null,null,null,null,null,14857,0,14857,null,null,{"$f":"BC855-BA855","v":0}]
[494,494093176,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D856","v":0},{"$f":"'fnd enro'!E856","v":0},{"$f":"'fnd enro'!F856","v":1},{"$f":"'fnd enro'!G856","v":5},{"$f":"'fnd enro'!H856","v":2},{"$f":"'fnd enro'!I856","v":1},{"$f":"'fnd enro'!J856","v":0},{"$f":"'fnd enro'!K856","v":0.34739999999999999},{"$f":"'fnd enro'!L856","v":0},{"$f":"'fnd enro'!M856","v":2},{"$f":"'fnd enro'!N856","v":0},{"$f":"'fnd enro'!O856","v":0},{"$f":"'fnd enro'!P856","v":9},{"$f":"'fnd enro'!R856","v":9},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q856)","v":8},null,{"$f":"(($D856*'fnd base rates'!C$107)\n+($E856*'fnd base rates'!C$108)\n+($F856*'fnd base rates'!C$109)\n+($G856*'fnd base rates'!C$110)\n+($H856*'fnd base rates'!C$111)\n+($I856*'fnd base rates'!C$112)\n+($J856*'fnd base rates'!C$113)\n+($K856*'fnd base rates'!C$114)\n+($M856*'fnd base rates'!C$116)\n+($N856*'fnd base rates'!C$117)\n+($O856*'fnd base rates'!C$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,3)))\n*$R856","v":5901.8027264459997},{"$f":"(($D856*'fnd base rates'!D$107)\n+($E856*'fnd base rates'!D$108)\n+($F856*'fnd base rates'!D$109)\n+($G856*'fnd base rates'!D$110)\n+($H856*'fnd base rates'!D$111)\n+($I856*'fnd base rates'!D$112)\n+($J856*'fnd base rates'!D$113)\n+($K856*'fnd base rates'!D$114)\n+($M856*'fnd base rates'!D$116)\n+($N856*'fnd base rates'!D$117)\n+($O856*'fnd base rates'!D$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,4)))\n*$R856","v":10720.90072},{"$f":"(($D856*'fnd base rates'!E$107)\n+($E856*'fnd base rates'!E$108)\n+($F856*'fnd base rates'!E$109)\n+($G856*'fnd base rates'!E$110)\n+($H856*'fnd base rates'!E$111)\n+($I856*'fnd base rates'!E$112)\n+($J856*'fnd base rates'!E$113)\n+($K856*'fnd base rates'!E$114)\n+($M856*'fnd base rates'!E$116)\n+($N856*'fnd base rates'!E$117)\n+($O856*'fnd base rates'!E$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,5)))\n*$R856","v":70284.415705976004},{"$f":"(($D856*'fnd base rates'!F$107)\n+($E856*'fnd base rates'!F$108)\n+($F856*'fnd base rates'!F$109)\n+($G856*'fnd base rates'!F$110)\n+($H856*'fnd base rates'!F$111)\n+($I856*'fnd base rates'!F$112)\n+($J856*'fnd base rates'!F$113)\n+($K856*'fnd base rates'!F$114)\n+($M856*'fnd base rates'!F$116)\n+($N856*'fnd base rates'!F$117)\n+($O856*'fnd base rates'!F$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,6)))\n*$R856","v":11134.295658612},{"$f":"(($D856*'fnd base rates'!G$107)\n+($E856*'fnd base rates'!G$108)\n+($F856*'fnd base rates'!G$109)\n+($G856*'fnd base rates'!G$110)\n+($H856*'fnd base rates'!G$111)\n+($I856*'fnd base rates'!G$112)\n+($J856*'fnd base rates'!G$113)\n+($K856*'fnd base rates'!G$114)\n+($M856*'fnd base rates'!G$116)\n+($N856*'fnd base rates'!G$117)\n+($O856*'fnd base rates'!G$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,7)))\n*$R856","v":3117.789159982},{"$f":"(($D856*'fnd base rates'!H$107)\n+($E856*'fnd base rates'!H$108)\n+($F856*'fnd base rates'!H$109)\n+($G856*'fnd base rates'!H$110)\n+($H856*'fnd base rates'!H$111)\n+($I856*'fnd base rates'!H$112)\n+($J856*'fnd base rates'!H$113)\n+($K856*'fnd base rates'!H$114)\n+($M856*'fnd base rates'!H$116)\n+($N856*'fnd base rates'!H$117)\n+($O856*'fnd base rates'!H$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,8)))","v":5492.0104060000003},{"$f":"(($D856*'fnd base rates'!I$107)\n+($E856*'fnd base rates'!I$108)\n+($F856*'fnd base rates'!I$109)\n+($G856*'fnd base rates'!I$110)\n+($H856*'fnd base rates'!I$111)\n+($I856*'fnd base rates'!I$112)\n+($J856*'fnd base rates'!I$113)\n+($K856*'fnd base rates'!I$114)\n+($M856*'fnd base rates'!I$116)\n+($N856*'fnd base rates'!I$117)\n+($O856*'fnd base rates'!I$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,9)))\n*$R856","v":4528.0866799999994},{"$f":"(($D856*'fnd base rates'!J$107)\n+($E856*'fnd base rates'!J$108)\n+($F856*'fnd base rates'!J$109)\n+($G856*'fnd base rates'!J$110)\n+($H856*'fnd base rates'!J$111)\n+($I856*'fnd base rates'!J$112)\n+($J856*'fnd base rates'!J$113)\n+($K856*'fnd base rates'!J$114)\n+($M856*'fnd base rates'!J$116)\n+($N856*'fnd base rates'!J$117)\n+($O856*'fnd base rates'!J$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,10)))\n*$R856","v":8632.9367099999981},{"$f":"(($D856*'fnd base rates'!K$107)\n+($E856*'fnd base rates'!K$108)\n+($F856*'fnd base rates'!K$109)\n+($G856*'fnd base rates'!K$110)\n+($H856*'fnd base rates'!K$111)\n+($I856*'fnd base rates'!K$112)\n+($J856*'fnd base rates'!K$113)\n+($K856*'fnd base rates'!K$114)\n+($M856*'fnd base rates'!K$116)\n+($N856*'fnd base rates'!K$117)\n+($O856*'fnd base rates'!K$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,11)))\n*$R856","v":11140.717937879996},{"$f":"(($D856*'fnd base rates'!L$107)\n+($E856*'fnd base rates'!L$108)\n+($F856*'fnd base rates'!L$109)\n+($G856*'fnd base rates'!L$110)\n+($H856*'fnd base rates'!L$111)\n+($I856*'fnd base rates'!L$112)\n+($J856*'fnd base rates'!L$113)\n+($K856*'fnd base rates'!L$114)\n+($M856*'fnd base rates'!L$116)\n+($N856*'fnd base rates'!L$117)\n+($O856*'fnd base rates'!L$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,12)))","v":18488.770120000001},{"$f":"(($D856*'fnd base rates'!M$107)\n+($E856*'fnd base rates'!M$108)\n+($F856*'fnd base rates'!M$109)\n+($G856*'fnd base rates'!M$110)\n+($H856*'fnd base rates'!M$111)\n+($I856*'fnd base rates'!M$112)\n+($J856*'fnd base rates'!M$113)\n+($K856*'fnd base rates'!M$114)\n+($M856*'fnd base rates'!M$116)\n+($N856*'fnd base rates'!M$117)\n+($O856*'fnd base rates'!M$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,13)))","v":0},149441.72582489598,null,494093176,"494","093","176",1,9,149441.72582489598,16605,0,16605,null,null,null,null,null,16605,0,16605,null,null,{"$f":"BC856-BA856","v":0}]
[494,494093178,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D857","v":0},{"$f":"'fnd enro'!E857","v":0},{"$f":"'fnd enro'!F857","v":0},{"$f":"'fnd enro'!G857","v":1},{"$f":"'fnd enro'!H857","v":1},{"$f":"'fnd enro'!I857","v":0},{"$f":"'fnd enro'!J857","v":0},{"$f":"'fnd enro'!K857","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L857","v":0},{"$f":"'fnd enro'!M857","v":0},{"$f":"'fnd enro'!N857","v":0},{"$f":"'fnd enro'!O857","v":0},{"$f":"'fnd enro'!P857","v":0},{"$f":"'fnd enro'!R857","v":2},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q857)","v":3},null,{"$f":"(($D857*'fnd base rates'!C$107)\n+($E857*'fnd base rates'!C$108)\n+($F857*'fnd base rates'!C$109)\n+($G857*'fnd base rates'!C$110)\n+($H857*'fnd base rates'!C$111)\n+($I857*'fnd base rates'!C$112)\n+($J857*'fnd base rates'!C$113)\n+($K857*'fnd base rates'!C$114)\n+($M857*'fnd base rates'!C$116)\n+($N857*'fnd base rates'!C$117)\n+($O857*'fnd base rates'!C$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,3)))\n*$R857","v":1114.766676988},{"$f":"(($D857*'fnd base rates'!D$107)\n+($E857*'fnd base rates'!D$108)\n+($F857*'fnd base rates'!D$109)\n+($G857*'fnd base rates'!D$110)\n+($H857*'fnd base rates'!D$111)\n+($I857*'fnd base rates'!D$112)\n+($J857*'fnd base rates'!D$113)\n+($K857*'fnd base rates'!D$114)\n+($M857*'fnd base rates'!D$116)\n+($N857*'fnd base rates'!D$117)\n+($O857*'fnd base rates'!D$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,4)))\n*$R857","v":1589.8362399999999},{"$f":"(($D857*'fnd base rates'!E$107)\n+($E857*'fnd base rates'!E$108)\n+($F857*'fnd base rates'!E$109)\n+($G857*'fnd base rates'!E$110)\n+($H857*'fnd base rates'!E$111)\n+($I857*'fnd base rates'!E$112)\n+($J857*'fnd base rates'!E$113)\n+($K857*'fnd base rates'!E$114)\n+($M857*'fnd base rates'!E$116)\n+($N857*'fnd base rates'!E$117)\n+($O857*'fnd base rates'!E$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,5)))\n*$R857","v":7626.1672713279995},{"$f":"(($D857*'fnd base rates'!F$107)\n+($E857*'fnd base rates'!F$108)\n+($F857*'fnd base rates'!F$109)\n+($G857*'fnd base rates'!F$110)\n+($H857*'fnd base rates'!F$111)\n+($I857*'fnd base rates'!F$112)\n+($J857*'fnd base rates'!F$113)\n+($K857*'fnd base rates'!F$114)\n+($M857*'fnd base rates'!F$116)\n+($N857*'fnd base rates'!F$117)\n+($O857*'fnd base rates'!F$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,6)))\n*$R857","v":2330.2929141359996},{"$f":"(($D857*'fnd base rates'!G$107)\n+($E857*'fnd base rates'!G$108)\n+($F857*'fnd base rates'!G$109)\n+($G857*'fnd base rates'!G$110)\n+($H857*'fnd base rates'!G$111)\n+($I857*'fnd base rates'!G$112)\n+($J857*'fnd base rates'!G$113)\n+($K857*'fnd base rates'!G$114)\n+($M857*'fnd base rates'!G$116)\n+($N857*'fnd base rates'!G$117)\n+($O857*'fnd base rates'!G$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,7)))\n*$R857","v":337.93117999600003},{"$f":"(($D857*'fnd base rates'!H$107)\n+($E857*'fnd base rates'!H$108)\n+($F857*'fnd base rates'!H$109)\n+($G857*'fnd base rates'!H$110)\n+($H857*'fnd base rates'!H$111)\n+($I857*'fnd base rates'!H$112)\n+($J857*'fnd base rates'!H$113)\n+($K857*'fnd base rates'!H$114)\n+($M857*'fnd base rates'!H$116)\n+($N857*'fnd base rates'!H$117)\n+($O857*'fnd base rates'!H$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D857*'fnd base rates'!I$107)\n+($E857*'fnd base rates'!I$108)\n+($F857*'fnd base rates'!I$109)\n+($G857*'fnd base rates'!I$110)\n+($H857*'fnd base rates'!I$111)\n+($I857*'fnd base rates'!I$112)\n+($J857*'fnd base rates'!I$113)\n+($K857*'fnd base rates'!I$114)\n+($M857*'fnd base rates'!I$116)\n+($N857*'fnd base rates'!I$117)\n+($O857*'fnd base rates'!I$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,9)))\n*$R857","v":695.1325599999999},{"$f":"(($D857*'fnd base rates'!J$107)\n+($E857*'fnd base rates'!J$108)\n+($F857*'fnd base rates'!J$109)\n+($G857*'fnd base rates'!J$110)\n+($H857*'fnd base rates'!J$111)\n+($I857*'fnd base rates'!J$112)\n+($J857*'fnd base rates'!J$113)\n+($K857*'fnd base rates'!J$114)\n+($M857*'fnd base rates'!J$116)\n+($N857*'fnd base rates'!J$117)\n+($O857*'fnd base rates'!J$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,10)))\n*$R857","v":416.77406999999994},{"$f":"(($D857*'fnd base rates'!K$107)\n+($E857*'fnd base rates'!K$108)\n+($F857*'fnd base rates'!K$109)\n+($G857*'fnd base rates'!K$110)\n+($H857*'fnd base rates'!K$111)\n+($I857*'fnd base rates'!K$112)\n+($J857*'fnd base rates'!K$113)\n+($K857*'fnd base rates'!K$114)\n+($M857*'fnd base rates'!K$116)\n+($N857*'fnd base rates'!K$117)\n+($O857*'fnd base rates'!K$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,11)))\n*$R857","v":2371.3821806399997},{"$f":"(($D857*'fnd base rates'!L$107)\n+($E857*'fnd base rates'!L$108)\n+($F857*'fnd base rates'!L$109)\n+($G857*'fnd base rates'!L$110)\n+($H857*'fnd base rates'!L$111)\n+($I857*'fnd base rates'!L$112)\n+($J857*'fnd base rates'!L$113)\n+($K857*'fnd base rates'!L$114)\n+($M857*'fnd base rates'!L$116)\n+($N857*'fnd base rates'!L$117)\n+($O857*'fnd base rates'!L$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,12)))","v":2958.6333599999998},{"$f":"(($D857*'fnd base rates'!M$107)\n+($E857*'fnd base rates'!M$108)\n+($F857*'fnd base rates'!M$109)\n+($G857*'fnd base rates'!M$110)\n+($H857*'fnd base rates'!M$111)\n+($I857*'fnd base rates'!M$112)\n+($J857*'fnd base rates'!M$113)\n+($K857*'fnd base rates'!M$114)\n+($M857*'fnd base rates'!M$116)\n+($N857*'fnd base rates'!M$117)\n+($O857*'fnd base rates'!M$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,13)))","v":0},20487.794321087997,null,494093178,"494","093","178",1,2,20487.794321087997,10244,0,10244,null,null,null,null,null,10244,0,10244,null,null,{"$f":"BC857-BA857","v":0}]
[494,494093181,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D858","v":0},{"$f":"'fnd enro'!E858","v":0},{"$f":"'fnd enro'!F858","v":0},{"$f":"'fnd enro'!G858","v":3},{"$f":"'fnd enro'!H858","v":1},{"$f":"'fnd enro'!I858","v":3},{"$f":"'fnd enro'!J858","v":0},{"$f":"'fnd enro'!K858","v":0.2702},{"$f":"'fnd enro'!L858","v":0},{"$f":"'fnd enro'!M858","v":0},{"$f":"'fnd enro'!N858","v":0},{"$f":"'fnd enro'!O858","v":0},{"$f":"'fnd enro'!P858","v":7},{"$f":"'fnd enro'!R858","v":7},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q858)","v":10},null,{"$f":"(($D858*'fnd base rates'!C$107)\n+($E858*'fnd base rates'!C$108)\n+($F858*'fnd base rates'!C$109)\n+($G858*'fnd base rates'!C$110)\n+($H858*'fnd base rates'!C$111)\n+($I858*'fnd base rates'!C$112)\n+($J858*'fnd base rates'!C$113)\n+($K858*'fnd base rates'!C$114)\n+($M858*'fnd base rates'!C$116)\n+($N858*'fnd base rates'!C$117)\n+($O858*'fnd base rates'!C$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,3)))\n*$R858","v":4478.5049994580004},{"$f":"(($D858*'fnd base rates'!D$107)\n+($E858*'fnd base rates'!D$108)\n+($F858*'fnd base rates'!D$109)\n+($G858*'fnd base rates'!D$110)\n+($H858*'fnd base rates'!D$111)\n+($I858*'fnd base rates'!D$112)\n+($J858*'fnd base rates'!D$113)\n+($K858*'fnd base rates'!D$114)\n+($M858*'fnd base rates'!D$116)\n+($N858*'fnd base rates'!D$117)\n+($O858*'fnd base rates'!D$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,4)))\n*$R858","v":8297.6202399999984},{"$f":"(($D858*'fnd base rates'!E$107)\n+($E858*'fnd base rates'!E$108)\n+($F858*'fnd base rates'!E$109)\n+($G858*'fnd base rates'!E$110)\n+($H858*'fnd base rates'!E$111)\n+($I858*'fnd base rates'!E$112)\n+($J858*'fnd base rates'!E$113)\n+($K858*'fnd base rates'!E$114)\n+($M858*'fnd base rates'!E$116)\n+($N858*'fnd base rates'!E$117)\n+($O858*'fnd base rates'!E$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,5)))\n*$R858","v":57681.594284647996},{"$f":"(($D858*'fnd base rates'!F$107)\n+($E858*'fnd base rates'!F$108)\n+($F858*'fnd base rates'!F$109)\n+($G858*'fnd base rates'!F$110)\n+($H858*'fnd base rates'!F$111)\n+($I858*'fnd base rates'!F$112)\n+($J858*'fnd base rates'!F$113)\n+($K858*'fnd base rates'!F$114)\n+($M858*'fnd base rates'!F$116)\n+($N858*'fnd base rates'!F$117)\n+($O858*'fnd base rates'!F$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,6)))\n*$R858","v":7686.9115044759992},{"$f":"(($D858*'fnd base rates'!G$107)\n+($E858*'fnd base rates'!G$108)\n+($F858*'fnd base rates'!G$109)\n+($G858*'fnd base rates'!G$110)\n+($H858*'fnd base rates'!G$111)\n+($I858*'fnd base rates'!G$112)\n+($J858*'fnd base rates'!G$113)\n+($K858*'fnd base rates'!G$114)\n+($M858*'fnd base rates'!G$116)\n+($N858*'fnd base rates'!G$117)\n+($O858*'fnd base rates'!G$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,7)))\n*$R858","v":2468.9476199859996},{"$f":"(($D858*'fnd base rates'!H$107)\n+($E858*'fnd base rates'!H$108)\n+($F858*'fnd base rates'!H$109)\n+($G858*'fnd base rates'!H$110)\n+($H858*'fnd base rates'!H$111)\n+($I858*'fnd base rates'!H$112)\n+($J858*'fnd base rates'!H$113)\n+($K858*'fnd base rates'!H$114)\n+($M858*'fnd base rates'!H$116)\n+($N858*'fnd base rates'!H$117)\n+($O858*'fnd base rates'!H$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,8)))","v":4768.9525379999995},{"$f":"(($D858*'fnd base rates'!I$107)\n+($E858*'fnd base rates'!I$108)\n+($F858*'fnd base rates'!I$109)\n+($G858*'fnd base rates'!I$110)\n+($H858*'fnd base rates'!I$111)\n+($I858*'fnd base rates'!I$112)\n+($J858*'fnd base rates'!I$113)\n+($K858*'fnd base rates'!I$114)\n+($M858*'fnd base rates'!I$116)\n+($N858*'fnd base rates'!I$117)\n+($O858*'fnd base rates'!I$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,9)))\n*$R858","v":3739.7869899999996},{"$f":"(($D858*'fnd base rates'!J$107)\n+($E858*'fnd base rates'!J$108)\n+($F858*'fnd base rates'!J$109)\n+($G858*'fnd base rates'!J$110)\n+($H858*'fnd base rates'!J$111)\n+($I858*'fnd base rates'!J$112)\n+($J858*'fnd base rates'!J$113)\n+($K858*'fnd base rates'!J$114)\n+($M858*'fnd base rates'!J$116)\n+($N858*'fnd base rates'!J$117)\n+($O858*'fnd base rates'!J$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,10)))\n*$R858","v":8135.6297499999991},{"$f":"(($D858*'fnd base rates'!K$107)\n+($E858*'fnd base rates'!K$108)\n+($F858*'fnd base rates'!K$109)\n+($G858*'fnd base rates'!K$110)\n+($H858*'fnd base rates'!K$111)\n+($I858*'fnd base rates'!K$112)\n+($J858*'fnd base rates'!K$113)\n+($K858*'fnd base rates'!K$114)\n+($M858*'fnd base rates'!K$116)\n+($N858*'fnd base rates'!K$117)\n+($O858*'fnd base rates'!K$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,11)))\n*$R858","v":8242.3549572399988},{"$f":"(($D858*'fnd base rates'!L$107)\n+($E858*'fnd base rates'!L$108)\n+($F858*'fnd base rates'!L$109)\n+($G858*'fnd base rates'!L$110)\n+($H858*'fnd base rates'!L$111)\n+($I858*'fnd base rates'!L$112)\n+($J858*'fnd base rates'!L$113)\n+($K858*'fnd base rates'!L$114)\n+($M858*'fnd base rates'!L$116)\n+($N858*'fnd base rates'!L$117)\n+($O858*'fnd base rates'!L$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,12)))","v":14112.126760000003},{"$f":"(($D858*'fnd base rates'!M$107)\n+($E858*'fnd base rates'!M$108)\n+($F858*'fnd base rates'!M$109)\n+($G858*'fnd base rates'!M$110)\n+($H858*'fnd base rates'!M$111)\n+($I858*'fnd base rates'!M$112)\n+($J858*'fnd base rates'!M$113)\n+($K858*'fnd base rates'!M$114)\n+($M858*'fnd base rates'!M$116)\n+($N858*'fnd base rates'!M$117)\n+($O858*'fnd base rates'!M$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,13)))","v":0},119612.42964380796,null,494093181,"494","093","181",1,7,119612.42964380796,17087,0,17087,null,null,null,null,null,17087,0,17087,null,null,{"$f":"BC858-BA858","v":0}]
[494,494093229,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D859","v":0},{"$f":"'fnd enro'!E859","v":0},{"$f":"'fnd enro'!F859","v":0},{"$f":"'fnd enro'!G859","v":2},{"$f":"'fnd enro'!H859","v":0},{"$f":"'fnd enro'!I859","v":2},{"$f":"'fnd enro'!J859","v":0},{"$f":"'fnd enro'!K859","v":0.15440000000000001},{"$f":"'fnd enro'!L859","v":0},{"$f":"'fnd enro'!M859","v":1},{"$f":"'fnd enro'!N859","v":0},{"$f":"'fnd enro'!O859","v":1},{"$f":"'fnd enro'!P859","v":4},{"$f":"'fnd enro'!R859","v":4},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q859)","v":9},null,{"$f":"(($D859*'fnd base rates'!C$107)\n+($E859*'fnd base rates'!C$108)\n+($F859*'fnd base rates'!C$109)\n+($G859*'fnd base rates'!C$110)\n+($H859*'fnd base rates'!C$111)\n+($I859*'fnd base rates'!C$112)\n+($J859*'fnd base rates'!C$113)\n+($K859*'fnd base rates'!C$114)\n+($M859*'fnd base rates'!C$116)\n+($N859*'fnd base rates'!C$117)\n+($O859*'fnd base rates'!C$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,3)))\n*$R859","v":2753.012723976},{"$f":"(($D859*'fnd base rates'!D$107)\n+($E859*'fnd base rates'!D$108)\n+($F859*'fnd base rates'!D$109)\n+($G859*'fnd base rates'!D$110)\n+($H859*'fnd base rates'!D$111)\n+($I859*'fnd base rates'!D$112)\n+($J859*'fnd base rates'!D$113)\n+($K859*'fnd base rates'!D$114)\n+($M859*'fnd base rates'!D$116)\n+($N859*'fnd base rates'!D$117)\n+($O859*'fnd base rates'!D$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,4)))\n*$R859","v":5036.4901600000003},{"$f":"(($D859*'fnd base rates'!E$107)\n+($E859*'fnd base rates'!E$108)\n+($F859*'fnd base rates'!E$109)\n+($G859*'fnd base rates'!E$110)\n+($H859*'fnd base rates'!E$111)\n+($I859*'fnd base rates'!E$112)\n+($J859*'fnd base rates'!E$113)\n+($K859*'fnd base rates'!E$114)\n+($M859*'fnd base rates'!E$116)\n+($N859*'fnd base rates'!E$117)\n+($O859*'fnd base rates'!E$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,5)))\n*$R859","v":35388.705212655994},{"$f":"(($D859*'fnd base rates'!F$107)\n+($E859*'fnd base rates'!F$108)\n+($F859*'fnd base rates'!F$109)\n+($G859*'fnd base rates'!F$110)\n+($H859*'fnd base rates'!F$111)\n+($I859*'fnd base rates'!F$112)\n+($J859*'fnd base rates'!F$113)\n+($K859*'fnd base rates'!F$114)\n+($M859*'fnd base rates'!F$116)\n+($N859*'fnd base rates'!F$117)\n+($O859*'fnd base rates'!F$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,6)))\n*$R859","v":4800.2066482720002},{"$f":"(($D859*'fnd base rates'!G$107)\n+($E859*'fnd base rates'!G$108)\n+($F859*'fnd base rates'!G$109)\n+($G859*'fnd base rates'!G$110)\n+($H859*'fnd base rates'!G$111)\n+($I859*'fnd base rates'!G$112)\n+($J859*'fnd base rates'!G$113)\n+($K859*'fnd base rates'!G$114)\n+($M859*'fnd base rates'!G$116)\n+($N859*'fnd base rates'!G$117)\n+($O859*'fnd base rates'!G$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,7)))\n*$R859","v":1477.1287699920001},{"$f":"(($D859*'fnd base rates'!H$107)\n+($E859*'fnd base rates'!H$108)\n+($F859*'fnd base rates'!H$109)\n+($G859*'fnd base rates'!H$110)\n+($H859*'fnd base rates'!H$111)\n+($I859*'fnd base rates'!H$112)\n+($J859*'fnd base rates'!H$113)\n+($K859*'fnd base rates'!H$114)\n+($M859*'fnd base rates'!H$116)\n+($N859*'fnd base rates'!H$117)\n+($O859*'fnd base rates'!H$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,8)))","v":3058.2257359999994},{"$f":"(($D859*'fnd base rates'!I$107)\n+($E859*'fnd base rates'!I$108)\n+($F859*'fnd base rates'!I$109)\n+($G859*'fnd base rates'!I$110)\n+($H859*'fnd base rates'!I$111)\n+($I859*'fnd base rates'!I$112)\n+($J859*'fnd base rates'!I$113)\n+($K859*'fnd base rates'!I$114)\n+($M859*'fnd base rates'!I$116)\n+($N859*'fnd base rates'!I$117)\n+($O859*'fnd base rates'!I$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,9)))\n*$R859","v":2267.7941299999998},{"$f":"(($D859*'fnd base rates'!J$107)\n+($E859*'fnd base rates'!J$108)\n+($F859*'fnd base rates'!J$109)\n+($G859*'fnd base rates'!J$110)\n+($H859*'fnd base rates'!J$111)\n+($I859*'fnd base rates'!J$112)\n+($J859*'fnd base rates'!J$113)\n+($K859*'fnd base rates'!J$114)\n+($M859*'fnd base rates'!J$116)\n+($N859*'fnd base rates'!J$117)\n+($O859*'fnd base rates'!J$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,10)))\n*$R859","v":4625.0357700000004},{"$f":"(($D859*'fnd base rates'!K$107)\n+($E859*'fnd base rates'!K$108)\n+($F859*'fnd base rates'!K$109)\n+($G859*'fnd base rates'!K$110)\n+($H859*'fnd base rates'!K$111)\n+($I859*'fnd base rates'!K$112)\n+($J859*'fnd base rates'!K$113)\n+($K859*'fnd base rates'!K$114)\n+($M859*'fnd base rates'!K$116)\n+($N859*'fnd base rates'!K$117)\n+($O859*'fnd base rates'!K$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,11)))\n*$R859","v":5301.8606512799997},{"$f":"(($D859*'fnd base rates'!L$107)\n+($E859*'fnd base rates'!L$108)\n+($F859*'fnd base rates'!L$109)\n+($G859*'fnd base rates'!L$110)\n+($H859*'fnd base rates'!L$111)\n+($I859*'fnd base rates'!L$112)\n+($J859*'fnd base rates'!L$113)\n+($K859*'fnd base rates'!L$114)\n+($M859*'fnd base rates'!L$116)\n+($N859*'fnd base rates'!L$117)\n+($O859*'fnd base rates'!L$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,12)))","v":8449.8167200000007},{"$f":"(($D859*'fnd base rates'!M$107)\n+($E859*'fnd base rates'!M$108)\n+($F859*'fnd base rates'!M$109)\n+($G859*'fnd base rates'!M$110)\n+($H859*'fnd base rates'!M$111)\n+($I859*'fnd base rates'!M$112)\n+($J859*'fnd base rates'!M$113)\n+($K859*'fnd base rates'!M$114)\n+($M859*'fnd base rates'!M$116)\n+($N859*'fnd base rates'!M$117)\n+($O859*'fnd base rates'!M$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,13)))","v":0},73158.276522175991,null,494093229,"494","093","229",1,4,73158.276522175991,18290,0,18290,null,null,null,null,null,18290,0,18290,null,null,{"$f":"BC859-BA859","v":0}]
[494,494093248,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D860","v":0},{"$f":"'fnd enro'!E860","v":0},{"$f":"'fnd enro'!F860","v":25},{"$f":"'fnd enro'!G860","v":117},{"$f":"'fnd enro'!H860","v":66},{"$f":"'fnd enro'!I860","v":83},{"$f":"'fnd enro'!J860","v":0},{"$f":"'fnd enro'!K860","v":11.2326},{"$f":"'fnd enro'!L860","v":0},{"$f":"'fnd enro'!M860","v":46},{"$f":"'fnd enro'!N860","v":9},{"$f":"'fnd enro'!O860","v":3},{"$f":"'fnd enro'!P860","v":188},{"$f":"'fnd enro'!R860","v":291},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q860)","v":11},null,{"$f":"(($D860*'fnd base rates'!C$107)\n+($E860*'fnd base rates'!C$108)\n+($F860*'fnd base rates'!C$109)\n+($G860*'fnd base rates'!C$110)\n+($H860*'fnd base rates'!C$111)\n+($I860*'fnd base rates'!C$112)\n+($J860*'fnd base rates'!C$113)\n+($K860*'fnd base rates'!C$114)\n+($M860*'fnd base rates'!C$116)\n+($N860*'fnd base rates'!C$117)\n+($O860*'fnd base rates'!C$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,3)))\n*$R860","v":184676.00736175399},{"$f":"(($D860*'fnd base rates'!D$107)\n+($E860*'fnd base rates'!D$108)\n+($F860*'fnd base rates'!D$109)\n+($G860*'fnd base rates'!D$110)\n+($H860*'fnd base rates'!D$111)\n+($I860*'fnd base rates'!D$112)\n+($J860*'fnd base rates'!D$113)\n+($K860*'fnd base rates'!D$114)\n+($M860*'fnd base rates'!D$116)\n+($N860*'fnd base rates'!D$117)\n+($O860*'fnd base rates'!D$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,4)))\n*$R860","v":319458.76367000001},{"$f":"(($D860*'fnd base rates'!E$107)\n+($E860*'fnd base rates'!E$108)\n+($F860*'fnd base rates'!E$109)\n+($G860*'fnd base rates'!E$110)\n+($H860*'fnd base rates'!E$111)\n+($I860*'fnd base rates'!E$112)\n+($J860*'fnd base rates'!E$113)\n+($K860*'fnd base rates'!E$114)\n+($M860*'fnd base rates'!E$116)\n+($N860*'fnd base rates'!E$117)\n+($O860*'fnd base rates'!E$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,5)))\n*$R860","v":2064049.1178132235},{"$f":"(($D860*'fnd base rates'!F$107)\n+($E860*'fnd base rates'!F$108)\n+($F860*'fnd base rates'!F$109)\n+($G860*'fnd base rates'!F$110)\n+($H860*'fnd base rates'!F$111)\n+($I860*'fnd base rates'!F$112)\n+($J860*'fnd base rates'!F$113)\n+($K860*'fnd base rates'!F$114)\n+($M860*'fnd base rates'!F$116)\n+($N860*'fnd base rates'!F$117)\n+($O860*'fnd base rates'!F$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,6)))\n*$R860","v":339536.07331178791},{"$f":"(($D860*'fnd base rates'!G$107)\n+($E860*'fnd base rates'!G$108)\n+($F860*'fnd base rates'!G$109)\n+($G860*'fnd base rates'!G$110)\n+($H860*'fnd base rates'!G$111)\n+($I860*'fnd base rates'!G$112)\n+($J860*'fnd base rates'!G$113)\n+($K860*'fnd base rates'!G$114)\n+($M860*'fnd base rates'!G$116)\n+($N860*'fnd base rates'!G$117)\n+($O860*'fnd base rates'!G$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,7)))\n*$R860","v":88538.234409418001},{"$f":"(($D860*'fnd base rates'!H$107)\n+($E860*'fnd base rates'!H$108)\n+($F860*'fnd base rates'!H$109)\n+($G860*'fnd base rates'!H$110)\n+($H860*'fnd base rates'!H$111)\n+($I860*'fnd base rates'!H$112)\n+($J860*'fnd base rates'!H$113)\n+($K860*'fnd base rates'!H$114)\n+($M860*'fnd base rates'!H$116)\n+($N860*'fnd base rates'!H$117)\n+($O860*'fnd base rates'!H$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,8)))","v":190403.11979399997},{"$f":"(($D860*'fnd base rates'!I$107)\n+($E860*'fnd base rates'!I$108)\n+($F860*'fnd base rates'!I$109)\n+($G860*'fnd base rates'!I$110)\n+($H860*'fnd base rates'!I$111)\n+($I860*'fnd base rates'!I$112)\n+($J860*'fnd base rates'!I$113)\n+($K860*'fnd base rates'!I$114)\n+($M860*'fnd base rates'!I$116)\n+($N860*'fnd base rates'!I$117)\n+($O860*'fnd base rates'!I$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,9)))\n*$R860","v":141999.45465},{"$f":"(($D860*'fnd base rates'!J$107)\n+($E860*'fnd base rates'!J$108)\n+($F860*'fnd base rates'!J$109)\n+($G860*'fnd base rates'!J$110)\n+($H860*'fnd base rates'!J$111)\n+($I860*'fnd base rates'!J$112)\n+($J860*'fnd base rates'!J$113)\n+($K860*'fnd base rates'!J$114)\n+($M860*'fnd base rates'!J$116)\n+($N860*'fnd base rates'!J$117)\n+($O860*'fnd base rates'!J$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,10)))\n*$R860","v":248186.60535},{"$f":"(($D860*'fnd base rates'!K$107)\n+($E860*'fnd base rates'!K$108)\n+($F860*'fnd base rates'!K$109)\n+($G860*'fnd base rates'!K$110)\n+($H860*'fnd base rates'!K$111)\n+($I860*'fnd base rates'!K$112)\n+($J860*'fnd base rates'!K$113)\n+($K860*'fnd base rates'!K$114)\n+($M860*'fnd base rates'!K$116)\n+($N860*'fnd base rates'!K$117)\n+($O860*'fnd base rates'!K$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,11)))\n*$R860","v":360995.48495811998},{"$f":"(($D860*'fnd base rates'!L$107)\n+($E860*'fnd base rates'!L$108)\n+($F860*'fnd base rates'!L$109)\n+($G860*'fnd base rates'!L$110)\n+($H860*'fnd base rates'!L$111)\n+($I860*'fnd base rates'!L$112)\n+($J860*'fnd base rates'!L$113)\n+($K860*'fnd base rates'!L$114)\n+($M860*'fnd base rates'!L$116)\n+($N860*'fnd base rates'!L$117)\n+($O860*'fnd base rates'!L$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,12)))","v":552685.40388000011},{"$f":"(($D860*'fnd base rates'!M$107)\n+($E860*'fnd base rates'!M$108)\n+($F860*'fnd base rates'!M$109)\n+($G860*'fnd base rates'!M$110)\n+($H860*'fnd base rates'!M$111)\n+($I860*'fnd base rates'!M$112)\n+($J860*'fnd base rates'!M$113)\n+($K860*'fnd base rates'!M$114)\n+($M860*'fnd base rates'!M$116)\n+($N860*'fnd base rates'!M$117)\n+($O860*'fnd base rates'!M$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,13)))","v":0},4490528.2651983034,null,494093248,"494","093","248",1,291,4490528.2651983034,15431,0,15431,null,null,null,null,null,15431,0,15431,null,null,{"$f":"BC860-BA860","v":0}]
[494,494093262,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D861","v":0},{"$f":"'fnd enro'!E861","v":0},{"$f":"'fnd enro'!F861","v":0},{"$f":"'fnd enro'!G861","v":5},{"$f":"'fnd enro'!H861","v":4},{"$f":"'fnd enro'!I861","v":6},{"$f":"'fnd enro'!J861","v":0},{"$f":"'fnd enro'!K861","v":0.57899999999999996},{"$f":"'fnd enro'!L861","v":0},{"$f":"'fnd enro'!M861","v":1},{"$f":"'fnd enro'!N861","v":0},{"$f":"'fnd enro'!O861","v":0},{"$f":"'fnd enro'!P861","v":9},{"$f":"'fnd enro'!R861","v":15},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q861)","v":9},null,{"$f":"(($D861*'fnd base rates'!C$107)\n+($E861*'fnd base rates'!C$108)\n+($F861*'fnd base rates'!C$109)\n+($G861*'fnd base rates'!C$110)\n+($H861*'fnd base rates'!C$111)\n+($I861*'fnd base rates'!C$112)\n+($J861*'fnd base rates'!C$113)\n+($K861*'fnd base rates'!C$114)\n+($M861*'fnd base rates'!C$116)\n+($N861*'fnd base rates'!C$117)\n+($O861*'fnd base rates'!C$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,3)))\n*$R861","v":9174.2870774099974},{"$f":"(($D861*'fnd base rates'!D$107)\n+($E861*'fnd base rates'!D$108)\n+($F861*'fnd base rates'!D$109)\n+($G861*'fnd base rates'!D$110)\n+($H861*'fnd base rates'!D$111)\n+($I861*'fnd base rates'!D$112)\n+($J861*'fnd base rates'!D$113)\n+($K861*'fnd base rates'!D$114)\n+($M861*'fnd base rates'!D$116)\n+($N861*'fnd base rates'!D$117)\n+($O861*'fnd base rates'!D$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,4)))\n*$R861","v":15464.14352},{"$f":"(($D861*'fnd base rates'!E$107)\n+($E861*'fnd base rates'!E$108)\n+($F861*'fnd base rates'!E$109)\n+($G861*'fnd base rates'!E$110)\n+($H861*'fnd base rates'!E$111)\n+($I861*'fnd base rates'!E$112)\n+($J861*'fnd base rates'!E$113)\n+($K861*'fnd base rates'!E$114)\n+($M861*'fnd base rates'!E$116)\n+($N861*'fnd base rates'!E$117)\n+($O861*'fnd base rates'!E$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,5)))\n*$R861","v":99211.570309959978},{"$f":"(($D861*'fnd base rates'!F$107)\n+($E861*'fnd base rates'!F$108)\n+($F861*'fnd base rates'!F$109)\n+($G861*'fnd base rates'!F$110)\n+($H861*'fnd base rates'!F$111)\n+($I861*'fnd base rates'!F$112)\n+($J861*'fnd base rates'!F$113)\n+($K861*'fnd base rates'!F$114)\n+($M861*'fnd base rates'!F$116)\n+($N861*'fnd base rates'!F$117)\n+($O861*'fnd base rates'!F$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,6)))\n*$R861","v":16330.042151019999},{"$f":"(($D861*'fnd base rates'!G$107)\n+($E861*'fnd base rates'!G$108)\n+($F861*'fnd base rates'!G$109)\n+($G861*'fnd base rates'!G$110)\n+($H861*'fnd base rates'!G$111)\n+($I861*'fnd base rates'!G$112)\n+($J861*'fnd base rates'!G$113)\n+($K861*'fnd base rates'!G$114)\n+($M861*'fnd base rates'!G$116)\n+($N861*'fnd base rates'!G$117)\n+($O861*'fnd base rates'!G$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,7)))\n*$R861","v":4178.4000399700008},{"$f":"(($D861*'fnd base rates'!H$107)\n+($E861*'fnd base rates'!H$108)\n+($F861*'fnd base rates'!H$109)\n+($G861*'fnd base rates'!H$110)\n+($H861*'fnd base rates'!H$111)\n+($I861*'fnd base rates'!H$112)\n+($J861*'fnd base rates'!H$113)\n+($K861*'fnd base rates'!H$114)\n+($M861*'fnd base rates'!H$116)\n+($N861*'fnd base rates'!H$117)\n+($O861*'fnd base rates'!H$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,8)))","v":10040.394010000002},{"$f":"(($D861*'fnd base rates'!I$107)\n+($E861*'fnd base rates'!I$108)\n+($F861*'fnd base rates'!I$109)\n+($G861*'fnd base rates'!I$110)\n+($H861*'fnd base rates'!I$111)\n+($I861*'fnd base rates'!I$112)\n+($J861*'fnd base rates'!I$113)\n+($K861*'fnd base rates'!I$114)\n+($M861*'fnd base rates'!I$116)\n+($N861*'fnd base rates'!I$117)\n+($O861*'fnd base rates'!I$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,9)))\n*$R861","v":7159.676269999999},{"$f":"(($D861*'fnd base rates'!J$107)\n+($E861*'fnd base rates'!J$108)\n+($F861*'fnd base rates'!J$109)\n+($G861*'fnd base rates'!J$110)\n+($H861*'fnd base rates'!J$111)\n+($I861*'fnd base rates'!J$112)\n+($J861*'fnd base rates'!J$113)\n+($K861*'fnd base rates'!J$114)\n+($M861*'fnd base rates'!J$116)\n+($N861*'fnd base rates'!J$117)\n+($O861*'fnd base rates'!J$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,10)))\n*$R861","v":12322.612729999999},{"$f":"(($D861*'fnd base rates'!K$107)\n+($E861*'fnd base rates'!K$108)\n+($F861*'fnd base rates'!K$109)\n+($G861*'fnd base rates'!K$110)\n+($H861*'fnd base rates'!K$111)\n+($I861*'fnd base rates'!K$112)\n+($J861*'fnd base rates'!K$113)\n+($K861*'fnd base rates'!K$114)\n+($M861*'fnd base rates'!K$116)\n+($N861*'fnd base rates'!K$117)\n+($O861*'fnd base rates'!K$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,11)))\n*$R861","v":18113.404629799999},{"$f":"(($D861*'fnd base rates'!L$107)\n+($E861*'fnd base rates'!L$108)\n+($F861*'fnd base rates'!L$109)\n+($G861*'fnd base rates'!L$110)\n+($H861*'fnd base rates'!L$111)\n+($I861*'fnd base rates'!L$112)\n+($J861*'fnd base rates'!L$113)\n+($K861*'fnd base rates'!L$114)\n+($M861*'fnd base rates'!L$116)\n+($N861*'fnd base rates'!L$117)\n+($O861*'fnd base rates'!L$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,12)))","v":26874.640200000002},{"$f":"(($D861*'fnd base rates'!M$107)\n+($E861*'fnd base rates'!M$108)\n+($F861*'fnd base rates'!M$109)\n+($G861*'fnd base rates'!M$110)\n+($H861*'fnd base rates'!M$111)\n+($I861*'fnd base rates'!M$112)\n+($J861*'fnd base rates'!M$113)\n+($K861*'fnd base rates'!M$114)\n+($M861*'fnd base rates'!M$116)\n+($N861*'fnd base rates'!M$117)\n+($O861*'fnd base rates'!M$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,13)))","v":0},218869.17093815995,null,494093262,"494","093","262",1,15,218869.17093815995,14591,0,14591,null,null,null,null,null,14591,0,14591,null,null,{"$f":"BC861-BA861","v":0}]
[494,494093284,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D862","v":0},{"$f":"'fnd enro'!E862","v":0},{"$f":"'fnd enro'!F862","v":0},{"$f":"'fnd enro'!G862","v":3},{"$f":"'fnd enro'!H862","v":0},{"$f":"'fnd enro'!I862","v":0},{"$f":"'fnd enro'!J862","v":0},{"$f":"'fnd enro'!K862","v":0.1158},{"$f":"'fnd enro'!L862","v":0},{"$f":"'fnd enro'!M862","v":1},{"$f":"'fnd enro'!N862","v":0},{"$f":"'fnd enro'!O862","v":0},{"$f":"'fnd enro'!P862","v":0},{"$f":"'fnd enro'!R862","v":3},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q862)","v":5},null,{"$f":"(($D862*'fnd base rates'!C$107)\n+($E862*'fnd base rates'!C$108)\n+($F862*'fnd base rates'!C$109)\n+($G862*'fnd base rates'!C$110)\n+($H862*'fnd base rates'!C$111)\n+($I862*'fnd base rates'!C$112)\n+($J862*'fnd base rates'!C$113)\n+($K862*'fnd base rates'!C$114)\n+($M862*'fnd base rates'!C$116)\n+($N862*'fnd base rates'!C$117)\n+($O862*'fnd base rates'!C$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,3)))\n*$R862","v":1777.2552554819999},{"$f":"(($D862*'fnd base rates'!D$107)\n+($E862*'fnd base rates'!D$108)\n+($F862*'fnd base rates'!D$109)\n+($G862*'fnd base rates'!D$110)\n+($H862*'fnd base rates'!D$111)\n+($I862*'fnd base rates'!D$112)\n+($J862*'fnd base rates'!D$113)\n+($K862*'fnd base rates'!D$114)\n+($M862*'fnd base rates'!D$116)\n+($N862*'fnd base rates'!D$117)\n+($O862*'fnd base rates'!D$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,4)))\n*$R862","v":2568.67814},{"$f":"(($D862*'fnd base rates'!E$107)\n+($E862*'fnd base rates'!E$108)\n+($F862*'fnd base rates'!E$109)\n+($G862*'fnd base rates'!E$110)\n+($H862*'fnd base rates'!E$111)\n+($I862*'fnd base rates'!E$112)\n+($J862*'fnd base rates'!E$113)\n+($K862*'fnd base rates'!E$114)\n+($M862*'fnd base rates'!E$116)\n+($N862*'fnd base rates'!E$117)\n+($O862*'fnd base rates'!E$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,5)))\n*$R862","v":13382.715991992},{"$f":"(($D862*'fnd base rates'!F$107)\n+($E862*'fnd base rates'!F$108)\n+($F862*'fnd base rates'!F$109)\n+($G862*'fnd base rates'!F$110)\n+($H862*'fnd base rates'!F$111)\n+($I862*'fnd base rates'!F$112)\n+($J862*'fnd base rates'!F$113)\n+($K862*'fnd base rates'!F$114)\n+($M862*'fnd base rates'!F$116)\n+($N862*'fnd base rates'!F$117)\n+($O862*'fnd base rates'!F$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,6)))\n*$R862","v":4072.2142462039997},{"$f":"(($D862*'fnd base rates'!G$107)\n+($E862*'fnd base rates'!G$108)\n+($F862*'fnd base rates'!G$109)\n+($G862*'fnd base rates'!G$110)\n+($H862*'fnd base rates'!G$111)\n+($I862*'fnd base rates'!G$112)\n+($J862*'fnd base rates'!G$113)\n+($K862*'fnd base rates'!G$114)\n+($M862*'fnd base rates'!G$116)\n+($N862*'fnd base rates'!G$117)\n+($O862*'fnd base rates'!G$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,7)))\n*$R862","v":541.26688999399994},{"$f":"(($D862*'fnd base rates'!H$107)\n+($E862*'fnd base rates'!H$108)\n+($F862*'fnd base rates'!H$109)\n+($G862*'fnd base rates'!H$110)\n+($H862*'fnd base rates'!H$111)\n+($I862*'fnd base rates'!H$112)\n+($J862*'fnd base rates'!H$113)\n+($K862*'fnd base rates'!H$114)\n+($M862*'fnd base rates'!H$116)\n+($N862*'fnd base rates'!H$117)\n+($O862*'fnd base rates'!H$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,8)))","v":1696.7468020000001},{"$f":"(($D862*'fnd base rates'!I$107)\n+($E862*'fnd base rates'!I$108)\n+($F862*'fnd base rates'!I$109)\n+($G862*'fnd base rates'!I$110)\n+($H862*'fnd base rates'!I$111)\n+($I862*'fnd base rates'!I$112)\n+($J862*'fnd base rates'!I$113)\n+($K862*'fnd base rates'!I$114)\n+($M862*'fnd base rates'!I$116)\n+($N862*'fnd base rates'!I$117)\n+($O862*'fnd base rates'!I$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,9)))\n*$R862","v":1033.7114899999999},{"$f":"(($D862*'fnd base rates'!J$107)\n+($E862*'fnd base rates'!J$108)\n+($F862*'fnd base rates'!J$109)\n+($G862*'fnd base rates'!J$110)\n+($H862*'fnd base rates'!J$111)\n+($I862*'fnd base rates'!J$112)\n+($J862*'fnd base rates'!J$113)\n+($K862*'fnd base rates'!J$114)\n+($M862*'fnd base rates'!J$116)\n+($N862*'fnd base rates'!J$117)\n+($O862*'fnd base rates'!J$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,10)))\n*$R862","v":501.06813999999997},{"$f":"(($D862*'fnd base rates'!K$107)\n+($E862*'fnd base rates'!K$108)\n+($F862*'fnd base rates'!K$109)\n+($G862*'fnd base rates'!K$110)\n+($H862*'fnd base rates'!K$111)\n+($I862*'fnd base rates'!K$112)\n+($J862*'fnd base rates'!K$113)\n+($K862*'fnd base rates'!K$114)\n+($M862*'fnd base rates'!K$116)\n+($N862*'fnd base rates'!K$117)\n+($O862*'fnd base rates'!K$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,11)))\n*$R862","v":3744.6387459599991},{"$f":"(($D862*'fnd base rates'!L$107)\n+($E862*'fnd base rates'!L$108)\n+($F862*'fnd base rates'!L$109)\n+($G862*'fnd base rates'!L$110)\n+($H862*'fnd base rates'!L$111)\n+($I862*'fnd base rates'!L$112)\n+($J862*'fnd base rates'!L$113)\n+($K862*'fnd base rates'!L$114)\n+($M862*'fnd base rates'!L$116)\n+($N862*'fnd base rates'!L$117)\n+($O862*'fnd base rates'!L$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,12)))","v":4616.6400400000002},{"$f":"(($D862*'fnd base rates'!M$107)\n+($E862*'fnd base rates'!M$108)\n+($F862*'fnd base rates'!M$109)\n+($G862*'fnd base rates'!M$110)\n+($H862*'fnd base rates'!M$111)\n+($I862*'fnd base rates'!M$112)\n+($J862*'fnd base rates'!M$113)\n+($K862*'fnd base rates'!M$114)\n+($M862*'fnd base rates'!M$116)\n+($N862*'fnd base rates'!M$117)\n+($O862*'fnd base rates'!M$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,13)))","v":0},33934.935741631998,null,494093284,"494","093","284",1,3,33934.935741631998,11312,0,11312,null,null,null,null,null,11312,0,11312,null,null,{"$f":"BC862-BA862","v":0}]
[494,494093291,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D863","v":0},{"$f":"'fnd enro'!E863","v":0},{"$f":"'fnd enro'!F863","v":0},{"$f":"'fnd enro'!G863","v":0},{"$f":"'fnd enro'!H863","v":1},{"$f":"'fnd enro'!I863","v":1},{"$f":"'fnd enro'!J863","v":0},{"$f":"'fnd enro'!K863","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L863","v":0},{"$f":"'fnd enro'!M863","v":0},{"$f":"'fnd enro'!N863","v":0},{"$f":"'fnd enro'!O863","v":0},{"$f":"'fnd enro'!P863","v":2},{"$f":"'fnd enro'!R863","v":2},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q863)","v":5},null,{"$f":"(($D863*'fnd base rates'!C$107)\n+($E863*'fnd base rates'!C$108)\n+($F863*'fnd base rates'!C$109)\n+($G863*'fnd base rates'!C$110)\n+($H863*'fnd base rates'!C$111)\n+($I863*'fnd base rates'!C$112)\n+($J863*'fnd base rates'!C$113)\n+($K863*'fnd base rates'!C$114)\n+($M863*'fnd base rates'!C$116)\n+($N863*'fnd base rates'!C$117)\n+($O863*'fnd base rates'!C$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,3)))\n*$R863","v":1239.176536988},{"$f":"(($D863*'fnd base rates'!D$107)\n+($E863*'fnd base rates'!D$108)\n+($F863*'fnd base rates'!D$109)\n+($G863*'fnd base rates'!D$110)\n+($H863*'fnd base rates'!D$111)\n+($I863*'fnd base rates'!D$112)\n+($J863*'fnd base rates'!D$113)\n+($K863*'fnd base rates'!D$114)\n+($M863*'fnd base rates'!D$116)\n+($N863*'fnd base rates'!D$117)\n+($O863*'fnd base rates'!D$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,4)))\n*$R863","v":2179.28172},{"$f":"(($D863*'fnd base rates'!E$107)\n+($E863*'fnd base rates'!E$108)\n+($F863*'fnd base rates'!E$109)\n+($G863*'fnd base rates'!E$110)\n+($H863*'fnd base rates'!E$111)\n+($I863*'fnd base rates'!E$112)\n+($J863*'fnd base rates'!E$113)\n+($K863*'fnd base rates'!E$114)\n+($M863*'fnd base rates'!E$116)\n+($N863*'fnd base rates'!E$117)\n+($O863*'fnd base rates'!E$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,5)))\n*$R863","v":14452.386881328001},{"$f":"(($D863*'fnd base rates'!F$107)\n+($E863*'fnd base rates'!F$108)\n+($F863*'fnd base rates'!F$109)\n+($G863*'fnd base rates'!F$110)\n+($H863*'fnd base rates'!F$111)\n+($I863*'fnd base rates'!F$112)\n+($J863*'fnd base rates'!F$113)\n+($K863*'fnd base rates'!F$114)\n+($M863*'fnd base rates'!F$116)\n+($N863*'fnd base rates'!F$117)\n+($O863*'fnd base rates'!F$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,6)))\n*$R863","v":1955.671074136},{"$f":"(($D863*'fnd base rates'!G$107)\n+($E863*'fnd base rates'!G$108)\n+($F863*'fnd base rates'!G$109)\n+($G863*'fnd base rates'!G$110)\n+($H863*'fnd base rates'!G$111)\n+($I863*'fnd base rates'!G$112)\n+($J863*'fnd base rates'!G$113)\n+($K863*'fnd base rates'!G$114)\n+($M863*'fnd base rates'!G$116)\n+($N863*'fnd base rates'!G$117)\n+($O863*'fnd base rates'!G$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,7)))\n*$R863","v":624.47698999599993},{"$f":"(($D863*'fnd base rates'!H$107)\n+($E863*'fnd base rates'!H$108)\n+($F863*'fnd base rates'!H$109)\n+($G863*'fnd base rates'!H$110)\n+($H863*'fnd base rates'!H$111)\n+($I863*'fnd base rates'!H$112)\n+($J863*'fnd base rates'!H$113)\n+($K863*'fnd base rates'!H$114)\n+($M863*'fnd base rates'!H$116)\n+($N863*'fnd base rates'!H$117)\n+($O863*'fnd base rates'!H$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,8)))","v":1392.697868},{"$f":"(($D863*'fnd base rates'!I$107)\n+($E863*'fnd base rates'!I$108)\n+($F863*'fnd base rates'!I$109)\n+($G863*'fnd base rates'!I$110)\n+($H863*'fnd base rates'!I$111)\n+($I863*'fnd base rates'!I$112)\n+($J863*'fnd base rates'!I$113)\n+($K863*'fnd base rates'!I$114)\n+($M863*'fnd base rates'!I$116)\n+($N863*'fnd base rates'!I$117)\n+($O863*'fnd base rates'!I$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,9)))\n*$R863","v":1052.3927099999999},{"$f":"(($D863*'fnd base rates'!J$107)\n+($E863*'fnd base rates'!J$108)\n+($F863*'fnd base rates'!J$109)\n+($G863*'fnd base rates'!J$110)\n+($H863*'fnd base rates'!J$111)\n+($I863*'fnd base rates'!J$112)\n+($J863*'fnd base rates'!J$113)\n+($K863*'fnd base rates'!J$114)\n+($M863*'fnd base rates'!J$116)\n+($N863*'fnd base rates'!J$117)\n+($O863*'fnd base rates'!J$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,10)))\n*$R863","v":2065.4073199999998},{"$f":"(($D863*'fnd base rates'!K$107)\n+($E863*'fnd base rates'!K$108)\n+($F863*'fnd base rates'!K$109)\n+($G863*'fnd base rates'!K$110)\n+($H863*'fnd base rates'!K$111)\n+($I863*'fnd base rates'!K$112)\n+($J863*'fnd base rates'!K$113)\n+($K863*'fnd base rates'!K$114)\n+($M863*'fnd base rates'!K$116)\n+($N863*'fnd base rates'!K$117)\n+($O863*'fnd base rates'!K$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,11)))\n*$R863","v":2423.1763306399998},{"$f":"(($D863*'fnd base rates'!L$107)\n+($E863*'fnd base rates'!L$108)\n+($F863*'fnd base rates'!L$109)\n+($G863*'fnd base rates'!L$110)\n+($H863*'fnd base rates'!L$111)\n+($I863*'fnd base rates'!L$112)\n+($J863*'fnd base rates'!L$113)\n+($K863*'fnd base rates'!L$114)\n+($M863*'fnd base rates'!L$116)\n+($N863*'fnd base rates'!L$117)\n+($O863*'fnd base rates'!L$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,12)))","v":3777.4633600000002},{"$f":"(($D863*'fnd base rates'!M$107)\n+($E863*'fnd base rates'!M$108)\n+($F863*'fnd base rates'!M$109)\n+($G863*'fnd base rates'!M$110)\n+($H863*'fnd base rates'!M$111)\n+($I863*'fnd base rates'!M$112)\n+($J863*'fnd base rates'!M$113)\n+($K863*'fnd base rates'!M$114)\n+($M863*'fnd base rates'!M$116)\n+($N863*'fnd base rates'!M$117)\n+($O863*'fnd base rates'!M$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,13)))","v":0},31162.130791087999,null,494093291,"494","093","291",1,2,31162.130791087999,15581,0,15581,null,null,null,null,null,15581,0,15581,null,null,{"$f":"BC863-BA863","v":0}]
[494,494093293,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D864","v":0},{"$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":1},{"$f":"'fnd enro'!J864","v":0},{"$f":"'fnd enro'!K864","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L864","v":0},{"$f":"'fnd enro'!M864","v":0},{"$f":"'fnd enro'!N864","v":0},{"$f":"'fnd enro'!O864","v":0},{"$f":"'fnd enro'!P864","v":2},{"$f":"'fnd enro'!R864","v":2},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q864)","v":10},null,{"$f":"(($D864*'fnd base rates'!C$107)\n+($E864*'fnd base rates'!C$108)\n+($F864*'fnd base rates'!C$109)\n+($G864*'fnd base rates'!C$110)\n+($H864*'fnd base rates'!C$111)\n+($I864*'fnd base rates'!C$112)\n+($J864*'fnd base rates'!C$113)\n+($K864*'fnd base rates'!C$114)\n+($M864*'fnd base rates'!C$116)\n+($N864*'fnd base rates'!C$117)\n+($O864*'fnd base rates'!C$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,3)))\n*$R864","v":1279.5728569879998},{"$f":"(($D864*'fnd base rates'!D$107)\n+($E864*'fnd base rates'!D$108)\n+($F864*'fnd base rates'!D$109)\n+($G864*'fnd base rates'!D$110)\n+($H864*'fnd base rates'!D$111)\n+($I864*'fnd base rates'!D$112)\n+($J864*'fnd base rates'!D$113)\n+($K864*'fnd base rates'!D$114)\n+($M864*'fnd base rates'!D$116)\n+($N864*'fnd base rates'!D$117)\n+($O864*'fnd base rates'!D$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,4)))\n*$R864","v":2370.7486400000003},{"$f":"(($D864*'fnd base rates'!E$107)\n+($E864*'fnd base rates'!E$108)\n+($F864*'fnd base rates'!E$109)\n+($G864*'fnd base rates'!E$110)\n+($H864*'fnd base rates'!E$111)\n+($I864*'fnd base rates'!E$112)\n+($J864*'fnd base rates'!E$113)\n+($K864*'fnd base rates'!E$114)\n+($M864*'fnd base rates'!E$116)\n+($N864*'fnd base rates'!E$117)\n+($O864*'fnd base rates'!E$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,5)))\n*$R864","v":16758.561671327996},{"$f":"(($D864*'fnd base rates'!F$107)\n+($E864*'fnd base rates'!F$108)\n+($F864*'fnd base rates'!F$109)\n+($G864*'fnd base rates'!F$110)\n+($H864*'fnd base rates'!F$111)\n+($I864*'fnd base rates'!F$112)\n+($J864*'fnd base rates'!F$113)\n+($K864*'fnd base rates'!F$114)\n+($M864*'fnd base rates'!F$116)\n+($N864*'fnd base rates'!F$117)\n+($O864*'fnd base rates'!F$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,6)))\n*$R864","v":2217.5718041360001},{"$f":"(($D864*'fnd base rates'!G$107)\n+($E864*'fnd base rates'!G$108)\n+($F864*'fnd base rates'!G$109)\n+($G864*'fnd base rates'!G$110)\n+($H864*'fnd base rates'!G$111)\n+($I864*'fnd base rates'!G$112)\n+($J864*'fnd base rates'!G$113)\n+($K864*'fnd base rates'!G$114)\n+($M864*'fnd base rates'!G$116)\n+($N864*'fnd base rates'!G$117)\n+($O864*'fnd base rates'!G$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,7)))\n*$R864","v":703.00460999599989},{"$f":"(($D864*'fnd base rates'!H$107)\n+($E864*'fnd base rates'!H$108)\n+($F864*'fnd base rates'!H$109)\n+($G864*'fnd base rates'!H$110)\n+($H864*'fnd base rates'!H$111)\n+($I864*'fnd base rates'!H$112)\n+($J864*'fnd base rates'!H$113)\n+($K864*'fnd base rates'!H$114)\n+($M864*'fnd base rates'!H$116)\n+($N864*'fnd base rates'!H$117)\n+($O864*'fnd base rates'!H$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,8)))","v":1406.0778679999999},{"$f":"(($D864*'fnd base rates'!I$107)\n+($E864*'fnd base rates'!I$108)\n+($F864*'fnd base rates'!I$109)\n+($G864*'fnd base rates'!I$110)\n+($H864*'fnd base rates'!I$111)\n+($I864*'fnd base rates'!I$112)\n+($J864*'fnd base rates'!I$113)\n+($K864*'fnd base rates'!I$114)\n+($M864*'fnd base rates'!I$116)\n+($N864*'fnd base rates'!I$117)\n+($O864*'fnd base rates'!I$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,9)))\n*$R864","v":1069.5362099999998},{"$f":"(($D864*'fnd base rates'!J$107)\n+($E864*'fnd base rates'!J$108)\n+($F864*'fnd base rates'!J$109)\n+($G864*'fnd base rates'!J$110)\n+($H864*'fnd base rates'!J$111)\n+($I864*'fnd base rates'!J$112)\n+($J864*'fnd base rates'!J$113)\n+($K864*'fnd base rates'!J$114)\n+($M864*'fnd base rates'!J$116)\n+($N864*'fnd base rates'!J$117)\n+($O864*'fnd base rates'!J$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,10)))\n*$R864","v":2358.3741499999996},{"$f":"(($D864*'fnd base rates'!K$107)\n+($E864*'fnd base rates'!K$108)\n+($F864*'fnd base rates'!K$109)\n+($G864*'fnd base rates'!K$110)\n+($H864*'fnd base rates'!K$111)\n+($I864*'fnd base rates'!K$112)\n+($J864*'fnd base rates'!K$113)\n+($K864*'fnd base rates'!K$114)\n+($M864*'fnd base rates'!K$116)\n+($N864*'fnd base rates'!K$117)\n+($O864*'fnd base rates'!K$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,11)))\n*$R864","v":2338.03028064},{"$f":"(($D864*'fnd base rates'!L$107)\n+($E864*'fnd base rates'!L$108)\n+($F864*'fnd base rates'!L$109)\n+($G864*'fnd base rates'!L$110)\n+($H864*'fnd base rates'!L$111)\n+($I864*'fnd base rates'!L$112)\n+($J864*'fnd base rates'!L$113)\n+($K864*'fnd base rates'!L$114)\n+($M864*'fnd base rates'!L$116)\n+($N864*'fnd base rates'!L$117)\n+($O864*'fnd base rates'!L$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,12)))","v":4002.0833600000005},{"$f":"(($D864*'fnd base rates'!M$107)\n+($E864*'fnd base rates'!M$108)\n+($F864*'fnd base rates'!M$109)\n+($G864*'fnd base rates'!M$110)\n+($H864*'fnd base rates'!M$111)\n+($I864*'fnd base rates'!M$112)\n+($J864*'fnd base rates'!M$113)\n+($K864*'fnd base rates'!M$114)\n+($M864*'fnd base rates'!M$116)\n+($N864*'fnd base rates'!M$117)\n+($O864*'fnd base rates'!M$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,13)))","v":0},34503.561451087997,null,494093293,"494","093","293",1,2,34503.561451087997,17252,0,17252,null,null,null,null,null,17252,0,17252,null,null,{"$f":"BC864-BA864","v":0}]
[494,494093346,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D865","v":0},{"$f":"'fnd enro'!E865","v":0},{"$f":"'fnd enro'!F865","v":0},{"$f":"'fnd enro'!G865","v":0},{"$f":"'fnd enro'!H865","v":1},{"$f":"'fnd enro'!I865","v":0},{"$f":"'fnd enro'!J865","v":0},{"$f":"'fnd enro'!K865","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L865","v":0},{"$f":"'fnd enro'!M865","v":0},{"$f":"'fnd enro'!N865","v":0},{"$f":"'fnd enro'!O865","v":0},{"$f":"'fnd enro'!P865","v":1},{"$f":"'fnd enro'!R865","v":1},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q865)","v":8},null,{"$f":"(($D865*'fnd base rates'!C$107)\n+($E865*'fnd base rates'!C$108)\n+($F865*'fnd base rates'!C$109)\n+($G865*'fnd base rates'!C$110)\n+($H865*'fnd base rates'!C$111)\n+($I865*'fnd base rates'!C$112)\n+($J865*'fnd base rates'!C$113)\n+($K865*'fnd base rates'!C$114)\n+($M865*'fnd base rates'!C$116)\n+($N865*'fnd base rates'!C$117)\n+($O865*'fnd base rates'!C$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,3)))\n*$R865","v":632.399138494},{"$f":"(($D865*'fnd base rates'!D$107)\n+($E865*'fnd base rates'!D$108)\n+($F865*'fnd base rates'!D$109)\n+($G865*'fnd base rates'!D$110)\n+($H865*'fnd base rates'!D$111)\n+($I865*'fnd base rates'!D$112)\n+($J865*'fnd base rates'!D$113)\n+($K865*'fnd base rates'!D$114)\n+($M865*'fnd base rates'!D$116)\n+($N865*'fnd base rates'!D$117)\n+($O865*'fnd base rates'!D$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,4)))\n*$R865","v":1150.33924},{"$f":"(($D865*'fnd base rates'!E$107)\n+($E865*'fnd base rates'!E$108)\n+($F865*'fnd base rates'!E$109)\n+($G865*'fnd base rates'!E$110)\n+($H865*'fnd base rates'!E$111)\n+($I865*'fnd base rates'!E$112)\n+($J865*'fnd base rates'!E$113)\n+($K865*'fnd base rates'!E$114)\n+($M865*'fnd base rates'!E$116)\n+($N865*'fnd base rates'!E$117)\n+($O865*'fnd base rates'!E$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,5)))\n*$R865","v":7063.995150664},{"$f":"(($D865*'fnd base rates'!F$107)\n+($E865*'fnd base rates'!F$108)\n+($F865*'fnd base rates'!F$109)\n+($G865*'fnd base rates'!F$110)\n+($H865*'fnd base rates'!F$111)\n+($I865*'fnd base rates'!F$112)\n+($J865*'fnd base rates'!F$113)\n+($K865*'fnd base rates'!F$114)\n+($M865*'fnd base rates'!F$116)\n+($N865*'fnd base rates'!F$117)\n+($O865*'fnd base rates'!F$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,6)))\n*$R865","v":1034.1960920680001},{"$f":"(($D865*'fnd base rates'!G$107)\n+($E865*'fnd base rates'!G$108)\n+($F865*'fnd base rates'!G$109)\n+($G865*'fnd base rates'!G$110)\n+($H865*'fnd base rates'!G$111)\n+($I865*'fnd base rates'!G$112)\n+($J865*'fnd base rates'!G$113)\n+($K865*'fnd base rates'!G$114)\n+($M865*'fnd base rates'!G$116)\n+($N865*'fnd base rates'!G$117)\n+($O865*'fnd base rates'!G$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,7)))\n*$R865","v":343.35134999799999},{"$f":"(($D865*'fnd base rates'!H$107)\n+($E865*'fnd base rates'!H$108)\n+($F865*'fnd base rates'!H$109)\n+($G865*'fnd base rates'!H$110)\n+($H865*'fnd base rates'!H$111)\n+($I865*'fnd base rates'!H$112)\n+($J865*'fnd base rates'!H$113)\n+($K865*'fnd base rates'!H$114)\n+($M865*'fnd base rates'!H$116)\n+($N865*'fnd base rates'!H$117)\n+($O865*'fnd base rates'!H$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D865*'fnd base rates'!I$107)\n+($E865*'fnd base rates'!I$108)\n+($F865*'fnd base rates'!I$109)\n+($G865*'fnd base rates'!I$110)\n+($H865*'fnd base rates'!I$111)\n+($I865*'fnd base rates'!I$112)\n+($J865*'fnd base rates'!I$113)\n+($K865*'fnd base rates'!I$114)\n+($M865*'fnd base rates'!I$116)\n+($N865*'fnd base rates'!I$117)\n+($O865*'fnd base rates'!I$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,9)))\n*$R865","v":517.32848999999987},{"$f":"(($D865*'fnd base rates'!J$107)\n+($E865*'fnd base rates'!J$108)\n+($F865*'fnd base rates'!J$109)\n+($G865*'fnd base rates'!J$110)\n+($H865*'fnd base rates'!J$111)\n+($I865*'fnd base rates'!J$112)\n+($J865*'fnd base rates'!J$113)\n+($K865*'fnd base rates'!J$114)\n+($M865*'fnd base rates'!J$116)\n+($N865*'fnd base rates'!J$117)\n+($O865*'fnd base rates'!J$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,10)))\n*$R865","v":988.55655000000002},{"$f":"(($D865*'fnd base rates'!K$107)\n+($E865*'fnd base rates'!K$108)\n+($F865*'fnd base rates'!K$109)\n+($G865*'fnd base rates'!K$110)\n+($H865*'fnd base rates'!K$111)\n+($I865*'fnd base rates'!K$112)\n+($J865*'fnd base rates'!K$113)\n+($K865*'fnd base rates'!K$114)\n+($M865*'fnd base rates'!K$116)\n+($N865*'fnd base rates'!K$117)\n+($O865*'fnd base rates'!K$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,11)))\n*$R865","v":1228.2641153199997},{"$f":"(($D865*'fnd base rates'!L$107)\n+($E865*'fnd base rates'!L$108)\n+($F865*'fnd base rates'!L$109)\n+($G865*'fnd base rates'!L$110)\n+($H865*'fnd base rates'!L$111)\n+($I865*'fnd base rates'!L$112)\n+($J865*'fnd base rates'!L$113)\n+($K865*'fnd base rates'!L$114)\n+($M865*'fnd base rates'!L$116)\n+($N865*'fnd base rates'!L$117)\n+($O865*'fnd base rates'!L$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,12)))","v":2052.6366800000001},{"$f":"(($D865*'fnd base rates'!M$107)\n+($E865*'fnd base rates'!M$108)\n+($F865*'fnd base rates'!M$109)\n+($G865*'fnd base rates'!M$110)\n+($H865*'fnd base rates'!M$111)\n+($I865*'fnd base rates'!M$112)\n+($J865*'fnd base rates'!M$113)\n+($K865*'fnd base rates'!M$114)\n+($M865*'fnd base rates'!M$116)\n+($N865*'fnd base rates'!M$117)\n+($O865*'fnd base rates'!M$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,13)))","v":0},15559.345740543999,null,494093346,"494","093","346",1,1,15559.345740543999,15559,0,15559,null,null,null,null,null,15559,0,15559,null,null,{"$f":"BC865-BA865","v":0}]
[494,494093347,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D866","v":0},{"$f":"'fnd enro'!E866","v":0},{"$f":"'fnd enro'!F866","v":0},{"$f":"'fnd enro'!G866","v":1},{"$f":"'fnd enro'!H866","v":1},{"$f":"'fnd enro'!I866","v":0},{"$f":"'fnd enro'!J866","v":0},{"$f":"'fnd enro'!K866","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L866","v":0},{"$f":"'fnd enro'!M866","v":1},{"$f":"'fnd enro'!N866","v":0},{"$f":"'fnd enro'!O866","v":0},{"$f":"'fnd enro'!P866","v":2},{"$f":"'fnd enro'!R866","v":2},1.0389999999999999,{"$f":"VALUE('fnd enro'!Q866)","v":8},null,{"$f":"(($D866*'fnd base rates'!C$107)\n+($E866*'fnd base rates'!C$108)\n+($F866*'fnd base rates'!C$109)\n+($G866*'fnd base rates'!C$110)\n+($H866*'fnd base rates'!C$111)\n+($I866*'fnd base rates'!C$112)\n+($J866*'fnd base rates'!C$113)\n+($K866*'fnd base rates'!C$114)\n+($M866*'fnd base rates'!C$116)\n+($N866*'fnd base rates'!C$117)\n+($O866*'fnd base rates'!C$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,3)))\n*$R866","v":1369.9035169880001},{"$f":"(($D866*'fnd base rates'!D$107)\n+($E866*'fnd base rates'!D$108)\n+($F866*'fnd base rates'!D$109)\n+($G866*'fnd base rates'!D$110)\n+($H866*'fnd base rates'!D$111)\n+($I866*'fnd base rates'!D$112)\n+($J866*'fnd base rates'!D$113)\n+($K866*'fnd base rates'!D$114)\n+($M866*'fnd base rates'!D$116)\n+($N866*'fnd base rates'!D$117)\n+($O866*'fnd base rates'!D$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,4)))\n*$R866","v":2484.6022600000001},{"$f":"(($D866*'fnd base rates'!E$107)\n+($E866*'fnd base rates'!E$108)\n+($F866*'fnd base rates'!E$109)\n+($G866*'fnd base rates'!E$110)\n+($H866*'fnd base rates'!E$111)\n+($I866*'fnd base rates'!E$112)\n+($J866*'fnd base rates'!E$113)\n+($K866*'fnd base rates'!E$114)\n+($M866*'fnd base rates'!E$116)\n+($N866*'fnd base rates'!E$117)\n+($O866*'fnd base rates'!E$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,5)))\n*$R866","v":15852.771861327999},{"$f":"(($D866*'fnd base rates'!F$107)\n+($E866*'fnd base rates'!F$108)\n+($F866*'fnd base rates'!F$109)\n+($G866*'fnd base rates'!F$110)\n+($H866*'fnd base rates'!F$111)\n+($I866*'fnd base rates'!F$112)\n+($J866*'fnd base rates'!F$113)\n+($K866*'fnd base rates'!F$114)\n+($M866*'fnd base rates'!F$116)\n+($N866*'fnd base rates'!F$117)\n+($O866*'fnd base rates'!F$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,6)))\n*$R866","v":2514.2166941359997},{"$f":"(($D866*'fnd base rates'!G$107)\n+($E866*'fnd base rates'!G$108)\n+($F866*'fnd base rates'!G$109)\n+($G866*'fnd base rates'!G$110)\n+($H866*'fnd base rates'!G$111)\n+($I866*'fnd base rates'!G$112)\n+($J866*'fnd base rates'!G$113)\n+($K866*'fnd base rates'!G$114)\n+($M866*'fnd base rates'!G$116)\n+($N866*'fnd base rates'!G$117)\n+($O866*'fnd base rates'!G$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,7)))\n*$R866","v":727.1301899959999},{"$f":"(($D866*'fnd base rates'!H$107)\n+($E866*'fnd base rates'!H$108)\n+($F866*'fnd base rates'!H$109)\n+($G866*'fnd base rates'!H$110)\n+($H866*'fnd base rates'!H$111)\n+($I866*'fnd base rates'!H$112)\n+($J866*'fnd base rates'!H$113)\n+($K866*'fnd base rates'!H$114)\n+($M866*'fnd base rates'!H$116)\n+($N866*'fnd base rates'!H$117)\n+($O866*'fnd base rates'!H$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,8)))","v":1222.9878680000002},{"$f":"(($D866*'fnd base rates'!I$107)\n+($E866*'fnd base rates'!I$108)\n+($F866*'fnd base rates'!I$109)\n+($G866*'fnd base rates'!I$110)\n+($H866*'fnd base rates'!I$111)\n+($I866*'fnd base rates'!I$112)\n+($J866*'fnd base rates'!I$113)\n+($K866*'fnd base rates'!I$114)\n+($M866*'fnd base rates'!I$116)\n+($N866*'fnd base rates'!I$117)\n+($O866*'fnd base rates'!I$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,9)))\n*$R866","v":1054.9382599999999},{"$f":"(($D866*'fnd base rates'!J$107)\n+($E866*'fnd base rates'!J$108)\n+($F866*'fnd base rates'!J$109)\n+($G866*'fnd base rates'!J$110)\n+($H866*'fnd base rates'!J$111)\n+($I866*'fnd base rates'!J$112)\n+($J866*'fnd base rates'!J$113)\n+($K866*'fnd base rates'!J$114)\n+($M866*'fnd base rates'!J$116)\n+($N866*'fnd base rates'!J$117)\n+($O866*'fnd base rates'!J$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,10)))\n*$R866","v":1903.1466899999998},{"$f":"(($D866*'fnd base rates'!K$107)\n+($E866*'fnd base rates'!K$108)\n+($F866*'fnd base rates'!K$109)\n+($G866*'fnd base rates'!K$110)\n+($H866*'fnd base rates'!K$111)\n+($I866*'fnd base rates'!K$112)\n+($J866*'fnd base rates'!K$113)\n+($K866*'fnd base rates'!K$114)\n+($M866*'fnd base rates'!K$116)\n+($N866*'fnd base rates'!K$117)\n+($O866*'fnd base rates'!K$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,11)))\n*$R866","v":2686.6667306399995},{"$f":"(($D866*'fnd base rates'!L$107)\n+($E866*'fnd base rates'!L$108)\n+($F866*'fnd base rates'!L$109)\n+($G866*'fnd base rates'!L$110)\n+($H866*'fnd base rates'!L$111)\n+($I866*'fnd base rates'!L$112)\n+($J866*'fnd base rates'!L$113)\n+($K866*'fnd base rates'!L$114)\n+($M866*'fnd base rates'!L$116)\n+($N866*'fnd base rates'!L$117)\n+($O866*'fnd base rates'!L$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,12)))","v":4317.1233599999996},{"$f":"(($D866*'fnd base rates'!M$107)\n+($E866*'fnd base rates'!M$108)\n+($F866*'fnd base rates'!M$109)\n+($G866*'fnd base rates'!M$110)\n+($H866*'fnd base rates'!M$111)\n+($I866*'fnd base rates'!M$112)\n+($J866*'fnd base rates'!M$113)\n+($K866*'fnd base rates'!M$114)\n+($M866*'fnd base rates'!M$116)\n+($N866*'fnd base rates'!M$117)\n+($O866*'fnd base rates'!M$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,13)))","v":0},34133.487431087997,null,494093347,"494","093","347",1,2,34133.487431087997,17067,0,17067,null,null,null,null,null,17067,0,17067,null,null,{"$f":"BC866-BA866","v":0}]
[496,496201072,"GLOBAL LEARNING",{"$f":"'fnd enro'!D867","v":0},{"$f":"'fnd enro'!E867","v":0},{"$f":"'fnd enro'!F867","v":0},{"$f":"'fnd enro'!G867","v":0},{"$f":"'fnd enro'!H867","v":2},{"$f":"'fnd enro'!I867","v":2},{"$f":"'fnd enro'!J867","v":0},{"$f":"'fnd enro'!K867","v":0.15440000000000001},{"$f":"'fnd enro'!L867","v":0},{"$f":"'fnd enro'!M867","v":0},{"$f":"'fnd enro'!N867","v":0},{"$f":"'fnd enro'!O867","v":0},{"$f":"'fnd enro'!P867","v":2},{"$f":"'fnd enro'!R867","v":4},1,{"$f":"VALUE('fnd enro'!Q867)","v":6},null,{"$f":"(($D867*'fnd base rates'!C$107)\n+($E867*'fnd base rates'!C$108)\n+($F867*'fnd base rates'!C$109)\n+($G867*'fnd base rates'!C$110)\n+($H867*'fnd base rates'!C$111)\n+($I867*'fnd base rates'!C$112)\n+($J867*'fnd base rates'!C$113)\n+($K867*'fnd base rates'!C$114)\n+($M867*'fnd base rates'!C$116)\n+($N867*'fnd base rates'!C$117)\n+($O867*'fnd base rates'!C$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,3)))\n*$R867","v":2276.025384},{"$f":"(($D867*'fnd base rates'!D$107)\n+($E867*'fnd base rates'!D$108)\n+($F867*'fnd base rates'!D$109)\n+($G867*'fnd base rates'!D$110)\n+($H867*'fnd base rates'!D$111)\n+($I867*'fnd base rates'!D$112)\n+($J867*'fnd base rates'!D$113)\n+($K867*'fnd base rates'!D$114)\n+($M867*'fnd base rates'!D$116)\n+($N867*'fnd base rates'!D$117)\n+($O867*'fnd base rates'!D$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,4)))\n*$R867","v":3677.0600000000004},{"$f":"(($D867*'fnd base rates'!E$107)\n+($E867*'fnd base rates'!E$108)\n+($F867*'fnd base rates'!E$109)\n+($G867*'fnd base rates'!E$110)\n+($H867*'fnd base rates'!E$111)\n+($I867*'fnd base rates'!E$112)\n+($J867*'fnd base rates'!E$113)\n+($K867*'fnd base rates'!E$114)\n+($M867*'fnd base rates'!E$116)\n+($N867*'fnd base rates'!E$117)\n+($O867*'fnd base rates'!E$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,5)))\n*$R867","v":22763.961503999999},{"$f":"(($D867*'fnd base rates'!F$107)\n+($E867*'fnd base rates'!F$108)\n+($F867*'fnd base rates'!F$109)\n+($G867*'fnd base rates'!F$110)\n+($H867*'fnd base rates'!F$111)\n+($I867*'fnd base rates'!F$112)\n+($J867*'fnd base rates'!F$113)\n+($K867*'fnd base rates'!F$114)\n+($M867*'fnd base rates'!F$116)\n+($N867*'fnd base rates'!F$117)\n+($O867*'fnd base rates'!F$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,6)))\n*$R867","v":3764.5256480000003},{"$f":"(($D867*'fnd base rates'!G$107)\n+($E867*'fnd base rates'!G$108)\n+($F867*'fnd base rates'!G$109)\n+($G867*'fnd base rates'!G$110)\n+($H867*'fnd base rates'!G$111)\n+($I867*'fnd base rates'!G$112)\n+($J867*'fnd base rates'!G$113)\n+($K867*'fnd base rates'!G$114)\n+($M867*'fnd base rates'!G$116)\n+($N867*'fnd base rates'!G$117)\n+($O867*'fnd base rates'!G$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,7)))\n*$R867","v":956.75312799999983},{"$f":"(($D867*'fnd base rates'!H$107)\n+($E867*'fnd base rates'!H$108)\n+($F867*'fnd base rates'!H$109)\n+($G867*'fnd base rates'!H$110)\n+($H867*'fnd base rates'!H$111)\n+($I867*'fnd base rates'!H$112)\n+($J867*'fnd base rates'!H$113)\n+($K867*'fnd base rates'!H$114)\n+($M867*'fnd base rates'!H$116)\n+($N867*'fnd base rates'!H$117)\n+($O867*'fnd base rates'!H$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,8)))","v":2747.815736},{"$f":"(($D867*'fnd base rates'!I$107)\n+($E867*'fnd base rates'!I$108)\n+($F867*'fnd base rates'!I$109)\n+($G867*'fnd base rates'!I$110)\n+($H867*'fnd base rates'!I$111)\n+($I867*'fnd base rates'!I$112)\n+($J867*'fnd base rates'!I$113)\n+($K867*'fnd base rates'!I$114)\n+($M867*'fnd base rates'!I$116)\n+($N867*'fnd base rates'!I$117)\n+($O867*'fnd base rates'!I$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,9)))\n*$R867","v":1821.04},{"$f":"(($D867*'fnd base rates'!J$107)\n+($E867*'fnd base rates'!J$108)\n+($F867*'fnd base rates'!J$109)\n+($G867*'fnd base rates'!J$110)\n+($H867*'fnd base rates'!J$111)\n+($I867*'fnd base rates'!J$112)\n+($J867*'fnd base rates'!J$113)\n+($K867*'fnd base rates'!J$114)\n+($M867*'fnd base rates'!J$116)\n+($N867*'fnd base rates'!J$117)\n+($O867*'fnd base rates'!J$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,10)))\n*$R867","v":2911.92},{"$f":"(($D867*'fnd base rates'!K$107)\n+($E867*'fnd base rates'!K$108)\n+($F867*'fnd base rates'!K$109)\n+($G867*'fnd base rates'!K$110)\n+($H867*'fnd base rates'!K$111)\n+($I867*'fnd base rates'!K$112)\n+($J867*'fnd base rates'!K$113)\n+($K867*'fnd base rates'!K$114)\n+($M867*'fnd base rates'!K$116)\n+($N867*'fnd base rates'!K$117)\n+($O867*'fnd base rates'!K$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,11)))\n*$R867","v":4664.4395199999999},{"$f":"(($D867*'fnd base rates'!L$107)\n+($E867*'fnd base rates'!L$108)\n+($F867*'fnd base rates'!L$109)\n+($G867*'fnd base rates'!L$110)\n+($H867*'fnd base rates'!L$111)\n+($I867*'fnd base rates'!L$112)\n+($J867*'fnd base rates'!L$113)\n+($K867*'fnd base rates'!L$114)\n+($M867*'fnd base rates'!L$116)\n+($N867*'fnd base rates'!L$117)\n+($O867*'fnd base rates'!L$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,12)))","v":6737.0867200000002},{"$f":"(($D867*'fnd base rates'!M$107)\n+($E867*'fnd base rates'!M$108)\n+($F867*'fnd base rates'!M$109)\n+($G867*'fnd base rates'!M$110)\n+($H867*'fnd base rates'!M$111)\n+($I867*'fnd base rates'!M$112)\n+($J867*'fnd base rates'!M$113)\n+($K867*'fnd base rates'!M$114)\n+($M867*'fnd base rates'!M$116)\n+($N867*'fnd base rates'!M$117)\n+($O867*'fnd base rates'!M$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,13)))","v":0},52320.627639999992,null,496201072,"496","201","072",1,4,52320.627639999992,13080,0,13080,null,null,null,null,null,13080,0,13080,null,null,{"$f":"BC867-BA867","v":0}]
[496,496201095,"GLOBAL LEARNING",{"$f":"'fnd enro'!D868","v":0},{"$f":"'fnd enro'!E868","v":0},{"$f":"'fnd enro'!F868","v":0},{"$f":"'fnd enro'!G868","v":1},{"$f":"'fnd enro'!H868","v":3},{"$f":"'fnd enro'!I868","v":2},{"$f":"'fnd enro'!J868","v":0},{"$f":"'fnd enro'!K868","v":0.2316},{"$f":"'fnd enro'!L868","v":0},{"$f":"'fnd enro'!M868","v":0},{"$f":"'fnd enro'!N868","v":0},{"$f":"'fnd enro'!O868","v":0},{"$f":"'fnd enro'!P868","v":5},{"$f":"'fnd enro'!R868","v":6},1,{"$f":"VALUE('fnd enro'!Q868)","v":12},null,{"$f":"(($D868*'fnd base rates'!C$107)\n+($E868*'fnd base rates'!C$108)\n+($F868*'fnd base rates'!C$109)\n+($G868*'fnd base rates'!C$110)\n+($H868*'fnd base rates'!C$111)\n+($I868*'fnd base rates'!C$112)\n+($J868*'fnd base rates'!C$113)\n+($K868*'fnd base rates'!C$114)\n+($M868*'fnd base rates'!C$116)\n+($N868*'fnd base rates'!C$117)\n+($O868*'fnd base rates'!C$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,3)))\n*$R868","v":3658.3680759999997},{"$f":"(($D868*'fnd base rates'!D$107)\n+($E868*'fnd base rates'!D$108)\n+($F868*'fnd base rates'!D$109)\n+($G868*'fnd base rates'!D$110)\n+($H868*'fnd base rates'!D$111)\n+($I868*'fnd base rates'!D$112)\n+($J868*'fnd base rates'!D$113)\n+($K868*'fnd base rates'!D$114)\n+($M868*'fnd base rates'!D$116)\n+($N868*'fnd base rates'!D$117)\n+($O868*'fnd base rates'!D$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,4)))\n*$R868","v":6673.33},{"$f":"(($D868*'fnd base rates'!E$107)\n+($E868*'fnd base rates'!E$108)\n+($F868*'fnd base rates'!E$109)\n+($G868*'fnd base rates'!E$110)\n+($H868*'fnd base rates'!E$111)\n+($I868*'fnd base rates'!E$112)\n+($J868*'fnd base rates'!E$113)\n+($K868*'fnd base rates'!E$114)\n+($M868*'fnd base rates'!E$116)\n+($N868*'fnd base rates'!E$117)\n+($O868*'fnd base rates'!E$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,5)))\n*$R868","v":44415.622255999995},{"$f":"(($D868*'fnd base rates'!F$107)\n+($E868*'fnd base rates'!F$108)\n+($F868*'fnd base rates'!F$109)\n+($G868*'fnd base rates'!F$110)\n+($H868*'fnd base rates'!F$111)\n+($I868*'fnd base rates'!F$112)\n+($J868*'fnd base rates'!F$113)\n+($K868*'fnd base rates'!F$114)\n+($M868*'fnd base rates'!F$116)\n+($N868*'fnd base rates'!F$117)\n+($O868*'fnd base rates'!F$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,6)))\n*$R868","v":6007.3484719999997},{"$f":"(($D868*'fnd base rates'!G$107)\n+($E868*'fnd base rates'!G$108)\n+($F868*'fnd base rates'!G$109)\n+($G868*'fnd base rates'!G$110)\n+($H868*'fnd base rates'!G$111)\n+($I868*'fnd base rates'!G$112)\n+($J868*'fnd base rates'!G$113)\n+($K868*'fnd base rates'!G$114)\n+($M868*'fnd base rates'!G$116)\n+($N868*'fnd base rates'!G$117)\n+($O868*'fnd base rates'!G$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,7)))\n*$R868","v":1976.319692},{"$f":"(($D868*'fnd base rates'!H$107)\n+($E868*'fnd base rates'!H$108)\n+($F868*'fnd base rates'!H$109)\n+($G868*'fnd base rates'!H$110)\n+($H868*'fnd base rates'!H$111)\n+($I868*'fnd base rates'!H$112)\n+($J868*'fnd base rates'!H$113)\n+($K868*'fnd base rates'!H$114)\n+($M868*'fnd base rates'!H$116)\n+($N868*'fnd base rates'!H$117)\n+($O868*'fnd base rates'!H$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,8)))","v":3901.1136040000001},{"$f":"(($D868*'fnd base rates'!I$107)\n+($E868*'fnd base rates'!I$108)\n+($F868*'fnd base rates'!I$109)\n+($G868*'fnd base rates'!I$110)\n+($H868*'fnd base rates'!I$111)\n+($I868*'fnd base rates'!I$112)\n+($J868*'fnd base rates'!I$113)\n+($K868*'fnd base rates'!I$114)\n+($M868*'fnd base rates'!I$116)\n+($N868*'fnd base rates'!I$117)\n+($O868*'fnd base rates'!I$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,9)))\n*$R868","v":3069.65},{"$f":"(($D868*'fnd base rates'!J$107)\n+($E868*'fnd base rates'!J$108)\n+($F868*'fnd base rates'!J$109)\n+($G868*'fnd base rates'!J$110)\n+($H868*'fnd base rates'!J$111)\n+($I868*'fnd base rates'!J$112)\n+($J868*'fnd base rates'!J$113)\n+($K868*'fnd base rates'!J$114)\n+($M868*'fnd base rates'!J$116)\n+($N868*'fnd base rates'!J$117)\n+($O868*'fnd base rates'!J$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,10)))\n*$R868","v":6324.45},{"$f":"(($D868*'fnd base rates'!K$107)\n+($E868*'fnd base rates'!K$108)\n+($F868*'fnd base rates'!K$109)\n+($G868*'fnd base rates'!K$110)\n+($H868*'fnd base rates'!K$111)\n+($I868*'fnd base rates'!K$112)\n+($J868*'fnd base rates'!K$113)\n+($K868*'fnd base rates'!K$114)\n+($M868*'fnd base rates'!K$116)\n+($N868*'fnd base rates'!K$117)\n+($O868*'fnd base rates'!K$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,11)))\n*$R868","v":6946.8092799999995},{"$f":"(($D868*'fnd base rates'!L$107)\n+($E868*'fnd base rates'!L$108)\n+($F868*'fnd base rates'!L$109)\n+($G868*'fnd base rates'!L$110)\n+($H868*'fnd base rates'!L$111)\n+($I868*'fnd base rates'!L$112)\n+($J868*'fnd base rates'!L$113)\n+($K868*'fnd base rates'!L$114)\n+($M868*'fnd base rates'!L$116)\n+($N868*'fnd base rates'!L$117)\n+($O868*'fnd base rates'!L$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,12)))","v":12010.74008},{"$f":"(($D868*'fnd base rates'!M$107)\n+($E868*'fnd base rates'!M$108)\n+($F868*'fnd base rates'!M$109)\n+($G868*'fnd base rates'!M$110)\n+($H868*'fnd base rates'!M$111)\n+($I868*'fnd base rates'!M$112)\n+($J868*'fnd base rates'!M$113)\n+($K868*'fnd base rates'!M$114)\n+($M868*'fnd base rates'!M$116)\n+($N868*'fnd base rates'!M$117)\n+($O868*'fnd base rates'!M$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,13)))","v":0},94983.751459999985,null,496201095,"496","201","095",1,6,94983.751459999985,15831,0,15831,null,null,null,null,null,15831,0,15831,null,null,{"$f":"BC868-BA868","v":0}]
[496,496201201,"GLOBAL LEARNING",{"$f":"'fnd enro'!D869","v":0},{"$f":"'fnd enro'!E869","v":0},{"$f":"'fnd enro'!F869","v":0},{"$f":"'fnd enro'!G869","v":82},{"$f":"'fnd enro'!H869","v":264},{"$f":"'fnd enro'!I869","v":148},{"$f":"'fnd enro'!J869","v":0},{"$f":"'fnd enro'!K869","v":19.0684},{"$f":"'fnd enro'!L869","v":0},{"$f":"'fnd enro'!M869","v":14},{"$f":"'fnd enro'!N869","v":21},{"$f":"'fnd enro'!O869","v":14},{"$f":"'fnd enro'!P869","v":372},{"$f":"'fnd enro'!R869","v":494},1,{"$f":"VALUE('fnd enro'!Q869)","v":12},null,{"$f":"(($D869*'fnd base rates'!C$107)\n+($E869*'fnd base rates'!C$108)\n+($F869*'fnd base rates'!C$109)\n+($G869*'fnd base rates'!C$110)\n+($H869*'fnd base rates'!C$111)\n+($I869*'fnd base rates'!C$112)\n+($J869*'fnd base rates'!C$113)\n+($K869*'fnd base rates'!C$114)\n+($M869*'fnd base rates'!C$116)\n+($N869*'fnd base rates'!C$117)\n+($O869*'fnd base rates'!C$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,3)))\n*$R869","v":302771.374924},{"$f":"(($D869*'fnd base rates'!D$107)\n+($E869*'fnd base rates'!D$108)\n+($F869*'fnd base rates'!D$109)\n+($G869*'fnd base rates'!D$110)\n+($H869*'fnd base rates'!D$111)\n+($I869*'fnd base rates'!D$112)\n+($J869*'fnd base rates'!D$113)\n+($K869*'fnd base rates'!D$114)\n+($M869*'fnd base rates'!D$116)\n+($N869*'fnd base rates'!D$117)\n+($O869*'fnd base rates'!D$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,4)))\n*$R869","v":541756.03000000014},{"$f":"(($D869*'fnd base rates'!E$107)\n+($E869*'fnd base rates'!E$108)\n+($F869*'fnd base rates'!E$109)\n+($G869*'fnd base rates'!E$110)\n+($H869*'fnd base rates'!E$111)\n+($I869*'fnd base rates'!E$112)\n+($J869*'fnd base rates'!E$113)\n+($K869*'fnd base rates'!E$114)\n+($M869*'fnd base rates'!E$116)\n+($N869*'fnd base rates'!E$117)\n+($O869*'fnd base rates'!E$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,5)))\n*$R869","v":3533127.1257439996},{"$f":"(($D869*'fnd base rates'!F$107)\n+($E869*'fnd base rates'!F$108)\n+($F869*'fnd base rates'!F$109)\n+($G869*'fnd base rates'!F$110)\n+($H869*'fnd base rates'!F$111)\n+($I869*'fnd base rates'!F$112)\n+($J869*'fnd base rates'!F$113)\n+($K869*'fnd base rates'!F$114)\n+($M869*'fnd base rates'!F$116)\n+($N869*'fnd base rates'!F$117)\n+($O869*'fnd base rates'!F$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,6)))\n*$R869","v":505171.63752799999},{"$f":"(($D869*'fnd base rates'!G$107)\n+($E869*'fnd base rates'!G$108)\n+($F869*'fnd base rates'!G$109)\n+($G869*'fnd base rates'!G$110)\n+($H869*'fnd base rates'!G$111)\n+($I869*'fnd base rates'!G$112)\n+($J869*'fnd base rates'!G$113)\n+($K869*'fnd base rates'!G$114)\n+($M869*'fnd base rates'!G$116)\n+($N869*'fnd base rates'!G$117)\n+($O869*'fnd base rates'!G$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,7)))\n*$R869","v":157497.76130800002},{"$f":"(($D869*'fnd base rates'!H$107)\n+($E869*'fnd base rates'!H$108)\n+($F869*'fnd base rates'!H$109)\n+($G869*'fnd base rates'!H$110)\n+($H869*'fnd base rates'!H$111)\n+($I869*'fnd base rates'!H$112)\n+($J869*'fnd base rates'!H$113)\n+($K869*'fnd base rates'!H$114)\n+($M869*'fnd base rates'!H$116)\n+($N869*'fnd base rates'!H$117)\n+($O869*'fnd base rates'!H$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,8)))","v":321230.58339600009},{"$f":"(($D869*'fnd base rates'!I$107)\n+($E869*'fnd base rates'!I$108)\n+($F869*'fnd base rates'!I$109)\n+($G869*'fnd base rates'!I$110)\n+($H869*'fnd base rates'!I$111)\n+($I869*'fnd base rates'!I$112)\n+($J869*'fnd base rates'!I$113)\n+($K869*'fnd base rates'!I$114)\n+($M869*'fnd base rates'!I$116)\n+($N869*'fnd base rates'!I$117)\n+($O869*'fnd base rates'!I$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,9)))\n*$R869","v":248956.88},{"$f":"(($D869*'fnd base rates'!J$107)\n+($E869*'fnd base rates'!J$108)\n+($F869*'fnd base rates'!J$109)\n+($G869*'fnd base rates'!J$110)\n+($H869*'fnd base rates'!J$111)\n+($I869*'fnd base rates'!J$112)\n+($J869*'fnd base rates'!J$113)\n+($K869*'fnd base rates'!J$114)\n+($M869*'fnd base rates'!J$116)\n+($N869*'fnd base rates'!J$117)\n+($O869*'fnd base rates'!J$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,10)))\n*$R869","v":482652.59},{"$f":"(($D869*'fnd base rates'!K$107)\n+($E869*'fnd base rates'!K$108)\n+($F869*'fnd base rates'!K$109)\n+($G869*'fnd base rates'!K$110)\n+($H869*'fnd base rates'!K$111)\n+($I869*'fnd base rates'!K$112)\n+($J869*'fnd base rates'!K$113)\n+($K869*'fnd base rates'!K$114)\n+($M869*'fnd base rates'!K$116)\n+($N869*'fnd base rates'!K$117)\n+($O869*'fnd base rates'!K$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,11)))\n*$R869","v":587674.50072000001},{"$f":"(($D869*'fnd base rates'!L$107)\n+($E869*'fnd base rates'!L$108)\n+($F869*'fnd base rates'!L$109)\n+($G869*'fnd base rates'!L$110)\n+($H869*'fnd base rates'!L$111)\n+($I869*'fnd base rates'!L$112)\n+($J869*'fnd base rates'!L$113)\n+($K869*'fnd base rates'!L$114)\n+($M869*'fnd base rates'!L$116)\n+($N869*'fnd base rates'!L$117)\n+($O869*'fnd base rates'!L$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,12)))","v":979098.80992000003},{"$f":"(($D869*'fnd base rates'!M$107)\n+($E869*'fnd base rates'!M$108)\n+($F869*'fnd base rates'!M$109)\n+($G869*'fnd base rates'!M$110)\n+($H869*'fnd base rates'!M$111)\n+($I869*'fnd base rates'!M$112)\n+($J869*'fnd base rates'!M$113)\n+($K869*'fnd base rates'!M$114)\n+($M869*'fnd base rates'!M$116)\n+($N869*'fnd base rates'!M$117)\n+($O869*'fnd base rates'!M$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,13)))","v":0},7659937.29354,null,496201201,"496","201","201",1,494,7659937.29354,15506,0,15506,null,null,null,null,null,15506,0,15506,null,null,{"$f":"BC869-BA869","v":0}]
[497,497117005,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D870","v":0},{"$f":"'fnd enro'!E870","v":0},{"$f":"'fnd enro'!F870","v":0},{"$f":"'fnd enro'!G870","v":6},{"$f":"'fnd enro'!H870","v":2},{"$f":"'fnd enro'!I870","v":0},{"$f":"'fnd enro'!J870","v":0},{"$f":"'fnd enro'!K870","v":0.30880000000000002},{"$f":"'fnd enro'!L870","v":0},{"$f":"'fnd enro'!M870","v":0},{"$f":"'fnd enro'!N870","v":0},{"$f":"'fnd enro'!O870","v":0},{"$f":"'fnd enro'!P870","v":3},{"$f":"'fnd enro'!R870","v":8},1,{"$f":"VALUE('fnd enro'!Q870)","v":8},null,{"$f":"(($D870*'fnd base rates'!C$107)\n+($E870*'fnd base rates'!C$108)\n+($F870*'fnd base rates'!C$109)\n+($G870*'fnd base rates'!C$110)\n+($H870*'fnd base rates'!C$111)\n+($I870*'fnd base rates'!C$112)\n+($J870*'fnd base rates'!C$113)\n+($K870*'fnd base rates'!C$114)\n+($M870*'fnd base rates'!C$116)\n+($N870*'fnd base rates'!C$117)\n+($O870*'fnd base rates'!C$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,3)))\n*$R870","v":4508.2907680000008},{"$f":"(($D870*'fnd base rates'!D$107)\n+($E870*'fnd base rates'!D$108)\n+($F870*'fnd base rates'!D$109)\n+($G870*'fnd base rates'!D$110)\n+($H870*'fnd base rates'!D$111)\n+($I870*'fnd base rates'!D$112)\n+($J870*'fnd base rates'!D$113)\n+($K870*'fnd base rates'!D$114)\n+($M870*'fnd base rates'!D$116)\n+($N870*'fnd base rates'!D$117)\n+($O870*'fnd base rates'!D$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,4)))\n*$R870","v":7146.88},{"$f":"(($D870*'fnd base rates'!E$107)\n+($E870*'fnd base rates'!E$108)\n+($F870*'fnd base rates'!E$109)\n+($G870*'fnd base rates'!E$110)\n+($H870*'fnd base rates'!E$111)\n+($I870*'fnd base rates'!E$112)\n+($J870*'fnd base rates'!E$113)\n+($K870*'fnd base rates'!E$114)\n+($M870*'fnd base rates'!E$116)\n+($N870*'fnd base rates'!E$117)\n+($O870*'fnd base rates'!E$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,5)))\n*$R870","v":40219.623008000002},{"$f":"(($D870*'fnd base rates'!F$107)\n+($E870*'fnd base rates'!F$108)\n+($F870*'fnd base rates'!F$109)\n+($G870*'fnd base rates'!F$110)\n+($H870*'fnd base rates'!F$111)\n+($I870*'fnd base rates'!F$112)\n+($J870*'fnd base rates'!F$113)\n+($K870*'fnd base rates'!F$114)\n+($M870*'fnd base rates'!F$116)\n+($N870*'fnd base rates'!F$117)\n+($O870*'fnd base rates'!F$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,6)))\n*$R870","v":9475.4312959999988},{"$f":"(($D870*'fnd base rates'!G$107)\n+($E870*'fnd base rates'!G$108)\n+($F870*'fnd base rates'!G$109)\n+($G870*'fnd base rates'!G$110)\n+($H870*'fnd base rates'!G$111)\n+($I870*'fnd base rates'!G$112)\n+($J870*'fnd base rates'!G$113)\n+($K870*'fnd base rates'!G$114)\n+($M870*'fnd base rates'!G$116)\n+($N870*'fnd base rates'!G$117)\n+($O870*'fnd base rates'!G$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,7)))\n*$R870","v":1763.6962559999999},{"$f":"(($D870*'fnd base rates'!H$107)\n+($E870*'fnd base rates'!H$108)\n+($F870*'fnd base rates'!H$109)\n+($G870*'fnd base rates'!H$110)\n+($H870*'fnd base rates'!H$111)\n+($I870*'fnd base rates'!H$112)\n+($J870*'fnd base rates'!H$113)\n+($K870*'fnd base rates'!H$114)\n+($M870*'fnd base rates'!H$116)\n+($N870*'fnd base rates'!H$117)\n+($O870*'fnd base rates'!H$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,8)))","v":4262.0314720000006},{"$f":"(($D870*'fnd base rates'!I$107)\n+($E870*'fnd base rates'!I$108)\n+($F870*'fnd base rates'!I$109)\n+($G870*'fnd base rates'!I$110)\n+($H870*'fnd base rates'!I$111)\n+($I870*'fnd base rates'!I$112)\n+($J870*'fnd base rates'!I$113)\n+($K870*'fnd base rates'!I$114)\n+($M870*'fnd base rates'!I$116)\n+($N870*'fnd base rates'!I$117)\n+($O870*'fnd base rates'!I$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,9)))\n*$R870","v":2969.14},{"$f":"(($D870*'fnd base rates'!J$107)\n+($E870*'fnd base rates'!J$108)\n+($F870*'fnd base rates'!J$109)\n+($G870*'fnd base rates'!J$110)\n+($H870*'fnd base rates'!J$111)\n+($I870*'fnd base rates'!J$112)\n+($J870*'fnd base rates'!J$113)\n+($K870*'fnd base rates'!J$114)\n+($M870*'fnd base rates'!J$116)\n+($N870*'fnd base rates'!J$117)\n+($O870*'fnd base rates'!J$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,10)))\n*$R870","v":3519.46},{"$f":"(($D870*'fnd base rates'!K$107)\n+($E870*'fnd base rates'!K$108)\n+($F870*'fnd base rates'!K$109)\n+($G870*'fnd base rates'!K$110)\n+($H870*'fnd base rates'!K$111)\n+($I870*'fnd base rates'!K$112)\n+($J870*'fnd base rates'!K$113)\n+($K870*'fnd base rates'!K$114)\n+($M870*'fnd base rates'!K$116)\n+($N870*'fnd base rates'!K$117)\n+($O870*'fnd base rates'!K$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,11)))\n*$R870","v":8965.5790400000005},{"$f":"(($D870*'fnd base rates'!L$107)\n+($E870*'fnd base rates'!L$108)\n+($F870*'fnd base rates'!L$109)\n+($G870*'fnd base rates'!L$110)\n+($H870*'fnd base rates'!L$111)\n+($I870*'fnd base rates'!L$112)\n+($J870*'fnd base rates'!L$113)\n+($K870*'fnd base rates'!L$114)\n+($M870*'fnd base rates'!L$116)\n+($N870*'fnd base rates'!L$117)\n+($O870*'fnd base rates'!L$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,12)))","v":13322.373439999999},{"$f":"(($D870*'fnd base rates'!M$107)\n+($E870*'fnd base rates'!M$108)\n+($F870*'fnd base rates'!M$109)\n+($G870*'fnd base rates'!M$110)\n+($H870*'fnd base rates'!M$111)\n+($I870*'fnd base rates'!M$112)\n+($J870*'fnd base rates'!M$113)\n+($K870*'fnd base rates'!M$114)\n+($M870*'fnd base rates'!M$116)\n+($N870*'fnd base rates'!M$117)\n+($O870*'fnd base rates'!M$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,13)))","v":0},96152.505279999998,null,497117005,"497","117","005",1,8,96152.505279999998,12019,0,12019,null,null,null,null,null,12019,0,12019,null,null,{"$f":"BC870-BA870","v":0}]
[497,497117008,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D871","v":0},{"$f":"'fnd enro'!E871","v":0},{"$f":"'fnd enro'!F871","v":10},{"$f":"'fnd enro'!G871","v":47},{"$f":"'fnd enro'!H871","v":16},{"$f":"'fnd enro'!I871","v":0},{"$f":"'fnd enro'!J871","v":0},{"$f":"'fnd enro'!K871","v":2.8178000000000001},{"$f":"'fnd enro'!L871","v":0},{"$f":"'fnd enro'!M871","v":2},{"$f":"'fnd enro'!N871","v":0},{"$f":"'fnd enro'!O871","v":0},{"$f":"'fnd enro'!P871","v":12},{"$f":"'fnd enro'!R871","v":73},1,{"$f":"VALUE('fnd enro'!Q871)","v":7},null,{"$f":"(($D871*'fnd base rates'!C$107)\n+($E871*'fnd base rates'!C$108)\n+($F871*'fnd base rates'!C$109)\n+($G871*'fnd base rates'!C$110)\n+($H871*'fnd base rates'!C$111)\n+($I871*'fnd base rates'!C$112)\n+($J871*'fnd base rates'!C$113)\n+($K871*'fnd base rates'!C$114)\n+($M871*'fnd base rates'!C$116)\n+($N871*'fnd base rates'!C$117)\n+($O871*'fnd base rates'!C$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,3)))\n*$R871","v":40187.678258000007},{"$f":"(($D871*'fnd base rates'!D$107)\n+($E871*'fnd base rates'!D$108)\n+($F871*'fnd base rates'!D$109)\n+($G871*'fnd base rates'!D$110)\n+($H871*'fnd base rates'!D$111)\n+($I871*'fnd base rates'!D$112)\n+($J871*'fnd base rates'!D$113)\n+($K871*'fnd base rates'!D$114)\n+($M871*'fnd base rates'!D$116)\n+($N871*'fnd base rates'!D$117)\n+($O871*'fnd base rates'!D$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,4)))\n*$R871","v":60107.520000000004},{"$f":"(($D871*'fnd base rates'!E$107)\n+($E871*'fnd base rates'!E$108)\n+($F871*'fnd base rates'!E$109)\n+($G871*'fnd base rates'!E$110)\n+($H871*'fnd base rates'!E$111)\n+($I871*'fnd base rates'!E$112)\n+($J871*'fnd base rates'!E$113)\n+($K871*'fnd base rates'!E$114)\n+($M871*'fnd base rates'!E$116)\n+($N871*'fnd base rates'!E$117)\n+($O871*'fnd base rates'!E$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,5)))\n*$R871","v":317112.857448},{"$f":"(($D871*'fnd base rates'!F$107)\n+($E871*'fnd base rates'!F$108)\n+($F871*'fnd base rates'!F$109)\n+($G871*'fnd base rates'!F$110)\n+($H871*'fnd base rates'!F$111)\n+($I871*'fnd base rates'!F$112)\n+($J871*'fnd base rates'!F$113)\n+($K871*'fnd base rates'!F$114)\n+($M871*'fnd base rates'!F$116)\n+($N871*'fnd base rates'!F$117)\n+($O871*'fnd base rates'!F$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,6)))\n*$R871","v":87384.508075999998},{"$f":"(($D871*'fnd base rates'!G$107)\n+($E871*'fnd base rates'!G$108)\n+($F871*'fnd base rates'!G$109)\n+($G871*'fnd base rates'!G$110)\n+($H871*'fnd base rates'!G$111)\n+($I871*'fnd base rates'!G$112)\n+($J871*'fnd base rates'!G$113)\n+($K871*'fnd base rates'!G$114)\n+($M871*'fnd base rates'!G$116)\n+($N871*'fnd base rates'!G$117)\n+($O871*'fnd base rates'!G$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,7)))\n*$R871","v":13581.649586},{"$f":"(($D871*'fnd base rates'!H$107)\n+($E871*'fnd base rates'!H$108)\n+($F871*'fnd base rates'!H$109)\n+($G871*'fnd base rates'!H$110)\n+($H871*'fnd base rates'!H$111)\n+($I871*'fnd base rates'!H$112)\n+($J871*'fnd base rates'!H$113)\n+($K871*'fnd base rates'!H$114)\n+($M871*'fnd base rates'!H$116)\n+($N871*'fnd base rates'!H$117)\n+($O871*'fnd base rates'!H$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,8)))","v":38747.222181999998},{"$f":"(($D871*'fnd base rates'!I$107)\n+($E871*'fnd base rates'!I$108)\n+($F871*'fnd base rates'!I$109)\n+($G871*'fnd base rates'!I$110)\n+($H871*'fnd base rates'!I$111)\n+($I871*'fnd base rates'!I$112)\n+($J871*'fnd base rates'!I$113)\n+($K871*'fnd base rates'!I$114)\n+($M871*'fnd base rates'!I$116)\n+($N871*'fnd base rates'!I$117)\n+($O871*'fnd base rates'!I$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,9)))\n*$R871","v":24959.430000000004},{"$f":"(($D871*'fnd base rates'!J$107)\n+($E871*'fnd base rates'!J$108)\n+($F871*'fnd base rates'!J$109)\n+($G871*'fnd base rates'!J$110)\n+($H871*'fnd base rates'!J$111)\n+($I871*'fnd base rates'!J$112)\n+($J871*'fnd base rates'!J$113)\n+($K871*'fnd base rates'!J$114)\n+($M871*'fnd base rates'!J$116)\n+($N871*'fnd base rates'!J$117)\n+($O871*'fnd base rates'!J$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,10)))\n*$R871","v":20222.560000000001},{"$f":"(($D871*'fnd base rates'!K$107)\n+($E871*'fnd base rates'!K$108)\n+($F871*'fnd base rates'!K$109)\n+($G871*'fnd base rates'!K$110)\n+($H871*'fnd base rates'!K$111)\n+($I871*'fnd base rates'!K$112)\n+($J871*'fnd base rates'!K$113)\n+($K871*'fnd base rates'!K$114)\n+($M871*'fnd base rates'!K$116)\n+($N871*'fnd base rates'!K$117)\n+($O871*'fnd base rates'!K$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,11)))\n*$R871","v":82233.421239999996},{"$f":"(($D871*'fnd base rates'!L$107)\n+($E871*'fnd base rates'!L$108)\n+($F871*'fnd base rates'!L$109)\n+($G871*'fnd base rates'!L$110)\n+($H871*'fnd base rates'!L$111)\n+($I871*'fnd base rates'!L$112)\n+($J871*'fnd base rates'!L$113)\n+($K871*'fnd base rates'!L$114)\n+($M871*'fnd base rates'!L$116)\n+($N871*'fnd base rates'!L$117)\n+($O871*'fnd base rates'!L$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,12)))","v":113349.19764},{"$f":"(($D871*'fnd base rates'!M$107)\n+($E871*'fnd base rates'!M$108)\n+($F871*'fnd base rates'!M$109)\n+($G871*'fnd base rates'!M$110)\n+($H871*'fnd base rates'!M$111)\n+($I871*'fnd base rates'!M$112)\n+($J871*'fnd base rates'!M$113)\n+($K871*'fnd base rates'!M$114)\n+($M871*'fnd base rates'!M$116)\n+($N871*'fnd base rates'!M$117)\n+($O871*'fnd base rates'!M$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,13)))","v":0},797886.04443000013,null,497117008,"497","117","008",1,73,797886.04443000013,10930,0,10930,null,null,null,null,null,10930,0,10930,null,null,{"$f":"BC871-BA871","v":0}]
[497,497117024,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D872","v":0},{"$f":"'fnd enro'!E872","v":0},{"$f":"'fnd enro'!F872","v":2},{"$f":"'fnd enro'!G872","v":7},{"$f":"'fnd enro'!H872","v":7},{"$f":"'fnd enro'!I872","v":8},{"$f":"'fnd enro'!J872","v":0},{"$f":"'fnd enro'!K872","v":0.9264},{"$f":"'fnd enro'!L872","v":0},{"$f":"'fnd enro'!M872","v":2},{"$f":"'fnd enro'!N872","v":0},{"$f":"'fnd enro'!O872","v":0},{"$f":"'fnd enro'!P872","v":5},{"$f":"'fnd enro'!R872","v":24},1,{"$f":"VALUE('fnd enro'!Q872)","v":5},null,{"$f":"(($D872*'fnd base rates'!C$107)\n+($E872*'fnd base rates'!C$108)\n+($F872*'fnd base rates'!C$109)\n+($G872*'fnd base rates'!C$110)\n+($H872*'fnd base rates'!C$111)\n+($I872*'fnd base rates'!C$112)\n+($J872*'fnd base rates'!C$113)\n+($K872*'fnd base rates'!C$114)\n+($M872*'fnd base rates'!C$116)\n+($N872*'fnd base rates'!C$117)\n+($O872*'fnd base rates'!C$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,3)))\n*$R872","v":13376.742303999999},{"$f":"(($D872*'fnd base rates'!D$107)\n+($E872*'fnd base rates'!D$108)\n+($F872*'fnd base rates'!D$109)\n+($G872*'fnd base rates'!D$110)\n+($H872*'fnd base rates'!D$111)\n+($I872*'fnd base rates'!D$112)\n+($J872*'fnd base rates'!D$113)\n+($K872*'fnd base rates'!D$114)\n+($M872*'fnd base rates'!D$116)\n+($N872*'fnd base rates'!D$117)\n+($O872*'fnd base rates'!D$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,4)))\n*$R872","v":20134.260000000002},{"$f":"(($D872*'fnd base rates'!E$107)\n+($E872*'fnd base rates'!E$108)\n+($F872*'fnd base rates'!E$109)\n+($G872*'fnd base rates'!E$110)\n+($H872*'fnd base rates'!E$111)\n+($I872*'fnd base rates'!E$112)\n+($J872*'fnd base rates'!E$113)\n+($K872*'fnd base rates'!E$114)\n+($M872*'fnd base rates'!E$116)\n+($N872*'fnd base rates'!E$117)\n+($O872*'fnd base rates'!E$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,5)))\n*$R872","v":114761.66902399999},{"$f":"(($D872*'fnd base rates'!F$107)\n+($E872*'fnd base rates'!F$108)\n+($F872*'fnd base rates'!F$109)\n+($G872*'fnd base rates'!F$110)\n+($H872*'fnd base rates'!F$111)\n+($I872*'fnd base rates'!F$112)\n+($J872*'fnd base rates'!F$113)\n+($K872*'fnd base rates'!F$114)\n+($M872*'fnd base rates'!F$116)\n+($N872*'fnd base rates'!F$117)\n+($O872*'fnd base rates'!F$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,6)))\n*$R872","v":25643.783888000002},{"$f":"(($D872*'fnd base rates'!G$107)\n+($E872*'fnd base rates'!G$108)\n+($F872*'fnd base rates'!G$109)\n+($G872*'fnd base rates'!G$110)\n+($H872*'fnd base rates'!G$111)\n+($I872*'fnd base rates'!G$112)\n+($J872*'fnd base rates'!G$113)\n+($K872*'fnd base rates'!G$114)\n+($M872*'fnd base rates'!G$116)\n+($N872*'fnd base rates'!G$117)\n+($O872*'fnd base rates'!G$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,7)))\n*$R872","v":4674.2287679999999},{"$f":"(($D872*'fnd base rates'!H$107)\n+($E872*'fnd base rates'!H$108)\n+($F872*'fnd base rates'!H$109)\n+($G872*'fnd base rates'!H$110)\n+($H872*'fnd base rates'!H$111)\n+($I872*'fnd base rates'!H$112)\n+($J872*'fnd base rates'!H$113)\n+($K872*'fnd base rates'!H$114)\n+($M872*'fnd base rates'!H$116)\n+($N872*'fnd base rates'!H$117)\n+($O872*'fnd base rates'!H$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,8)))","v":15355.464416000003},{"$f":"(($D872*'fnd base rates'!I$107)\n+($E872*'fnd base rates'!I$108)\n+($F872*'fnd base rates'!I$109)\n+($G872*'fnd base rates'!I$110)\n+($H872*'fnd base rates'!I$111)\n+($I872*'fnd base rates'!I$112)\n+($J872*'fnd base rates'!I$113)\n+($K872*'fnd base rates'!I$114)\n+($M872*'fnd base rates'!I$116)\n+($N872*'fnd base rates'!I$117)\n+($O872*'fnd base rates'!I$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,9)))\n*$R872","v":9415.869999999999},{"$f":"(($D872*'fnd base rates'!J$107)\n+($E872*'fnd base rates'!J$108)\n+($F872*'fnd base rates'!J$109)\n+($G872*'fnd base rates'!J$110)\n+($H872*'fnd base rates'!J$111)\n+($I872*'fnd base rates'!J$112)\n+($J872*'fnd base rates'!J$113)\n+($K872*'fnd base rates'!J$114)\n+($M872*'fnd base rates'!J$116)\n+($N872*'fnd base rates'!J$117)\n+($O872*'fnd base rates'!J$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,10)))\n*$R872","v":10564.93},{"$f":"(($D872*'fnd base rates'!K$107)\n+($E872*'fnd base rates'!K$108)\n+($F872*'fnd base rates'!K$109)\n+($G872*'fnd base rates'!K$110)\n+($H872*'fnd base rates'!K$111)\n+($I872*'fnd base rates'!K$112)\n+($J872*'fnd base rates'!K$113)\n+($K872*'fnd base rates'!K$114)\n+($M872*'fnd base rates'!K$116)\n+($N872*'fnd base rates'!K$117)\n+($O872*'fnd base rates'!K$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,11)))\n*$R872","v":27984.387119999999},{"$f":"(($D872*'fnd base rates'!L$107)\n+($E872*'fnd base rates'!L$108)\n+($F872*'fnd base rates'!L$109)\n+($G872*'fnd base rates'!L$110)\n+($H872*'fnd base rates'!L$111)\n+($I872*'fnd base rates'!L$112)\n+($J872*'fnd base rates'!L$113)\n+($K872*'fnd base rates'!L$114)\n+($M872*'fnd base rates'!L$116)\n+($N872*'fnd base rates'!L$117)\n+($O872*'fnd base rates'!L$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,12)))","v":37351.690320000002},{"$f":"(($D872*'fnd base rates'!M$107)\n+($E872*'fnd base rates'!M$108)\n+($F872*'fnd base rates'!M$109)\n+($G872*'fnd base rates'!M$110)\n+($H872*'fnd base rates'!M$111)\n+($I872*'fnd base rates'!M$112)\n+($J872*'fnd base rates'!M$113)\n+($K872*'fnd base rates'!M$114)\n+($M872*'fnd base rates'!M$116)\n+($N872*'fnd base rates'!M$117)\n+($O872*'fnd base rates'!M$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,13)))","v":0},279263.02584000002,null,497117024,"497","117","024",1,24,279263.02584000002,11636,0,11636,null,null,null,null,null,11636,0,11636,null,null,{"$f":"BC872-BA872","v":0}]
[497,497117061,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D873","v":0},{"$f":"'fnd enro'!E873","v":0},{"$f":"'fnd enro'!F873","v":2},{"$f":"'fnd enro'!G873","v":9},{"$f":"'fnd enro'!H873","v":4},{"$f":"'fnd enro'!I873","v":8},{"$f":"'fnd enro'!J873","v":0},{"$f":"'fnd enro'!K873","v":0.88780000000000003},{"$f":"'fnd enro'!L873","v":0},{"$f":"'fnd enro'!M873","v":0},{"$f":"'fnd enro'!N873","v":0},{"$f":"'fnd enro'!O873","v":0},{"$f":"'fnd enro'!P873","v":9},{"$f":"'fnd enro'!R873","v":23},1,{"$f":"VALUE('fnd enro'!Q873)","v":11},null,{"$f":"(($D873*'fnd base rates'!C$107)\n+($E873*'fnd base rates'!C$108)\n+($F873*'fnd base rates'!C$109)\n+($G873*'fnd base rates'!C$110)\n+($H873*'fnd base rates'!C$111)\n+($I873*'fnd base rates'!C$112)\n+($J873*'fnd base rates'!C$113)\n+($K873*'fnd base rates'!C$114)\n+($M873*'fnd base rates'!C$116)\n+($N873*'fnd base rates'!C$117)\n+($O873*'fnd base rates'!C$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,3)))\n*$R873","v":13091.190957999999},{"$f":"(($D873*'fnd base rates'!D$107)\n+($E873*'fnd base rates'!D$108)\n+($F873*'fnd base rates'!D$109)\n+($G873*'fnd base rates'!D$110)\n+($H873*'fnd base rates'!D$111)\n+($I873*'fnd base rates'!D$112)\n+($J873*'fnd base rates'!D$113)\n+($K873*'fnd base rates'!D$114)\n+($M873*'fnd base rates'!D$116)\n+($N873*'fnd base rates'!D$117)\n+($O873*'fnd base rates'!D$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,4)))\n*$R873","v":21162.46},{"$f":"(($D873*'fnd base rates'!E$107)\n+($E873*'fnd base rates'!E$108)\n+($F873*'fnd base rates'!E$109)\n+($G873*'fnd base rates'!E$110)\n+($H873*'fnd base rates'!E$111)\n+($I873*'fnd base rates'!E$112)\n+($J873*'fnd base rates'!E$113)\n+($K873*'fnd base rates'!E$114)\n+($M873*'fnd base rates'!E$116)\n+($N873*'fnd base rates'!E$117)\n+($O873*'fnd base rates'!E$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,5)))\n*$R873","v":130627.49864799999},{"$f":"(($D873*'fnd base rates'!F$107)\n+($E873*'fnd base rates'!F$108)\n+($F873*'fnd base rates'!F$109)\n+($G873*'fnd base rates'!F$110)\n+($H873*'fnd base rates'!F$111)\n+($I873*'fnd base rates'!F$112)\n+($J873*'fnd base rates'!F$113)\n+($K873*'fnd base rates'!F$114)\n+($M873*'fnd base rates'!F$116)\n+($N873*'fnd base rates'!F$117)\n+($O873*'fnd base rates'!F$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,6)))\n*$R873","v":24798.507476000002},{"$f":"(($D873*'fnd base rates'!G$107)\n+($E873*'fnd base rates'!G$108)\n+($F873*'fnd base rates'!G$109)\n+($G873*'fnd base rates'!G$110)\n+($H873*'fnd base rates'!G$111)\n+($I873*'fnd base rates'!G$112)\n+($J873*'fnd base rates'!G$113)\n+($K873*'fnd base rates'!G$114)\n+($M873*'fnd base rates'!G$116)\n+($N873*'fnd base rates'!G$117)\n+($O873*'fnd base rates'!G$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,7)))\n*$R873","v":5398.2354859999996},{"$f":"(($D873*'fnd base rates'!H$107)\n+($E873*'fnd base rates'!H$108)\n+($F873*'fnd base rates'!H$109)\n+($G873*'fnd base rates'!H$110)\n+($H873*'fnd base rates'!H$111)\n+($I873*'fnd base rates'!H$112)\n+($J873*'fnd base rates'!H$113)\n+($K873*'fnd base rates'!H$114)\n+($M873*'fnd base rates'!H$116)\n+($N873*'fnd base rates'!H$117)\n+($O873*'fnd base rates'!H$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,8)))","v":14735.055482},{"$f":"(($D873*'fnd base rates'!I$107)\n+($E873*'fnd base rates'!I$108)\n+($F873*'fnd base rates'!I$109)\n+($G873*'fnd base rates'!I$110)\n+($H873*'fnd base rates'!I$111)\n+($I873*'fnd base rates'!I$112)\n+($J873*'fnd base rates'!I$113)\n+($K873*'fnd base rates'!I$114)\n+($M873*'fnd base rates'!I$116)\n+($N873*'fnd base rates'!I$117)\n+($O873*'fnd base rates'!I$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,9)))\n*$R873","v":9637.6200000000008},{"$f":"(($D873*'fnd base rates'!J$107)\n+($E873*'fnd base rates'!J$108)\n+($F873*'fnd base rates'!J$109)\n+($G873*'fnd base rates'!J$110)\n+($H873*'fnd base rates'!J$111)\n+($I873*'fnd base rates'!J$112)\n+($J873*'fnd base rates'!J$113)\n+($K873*'fnd base rates'!J$114)\n+($M873*'fnd base rates'!J$116)\n+($N873*'fnd base rates'!J$117)\n+($O873*'fnd base rates'!J$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,10)))\n*$R873","v":14483.17},{"$f":"(($D873*'fnd base rates'!K$107)\n+($E873*'fnd base rates'!K$108)\n+($F873*'fnd base rates'!K$109)\n+($G873*'fnd base rates'!K$110)\n+($H873*'fnd base rates'!K$111)\n+($I873*'fnd base rates'!K$112)\n+($J873*'fnd base rates'!K$113)\n+($K873*'fnd base rates'!K$114)\n+($M873*'fnd base rates'!K$116)\n+($N873*'fnd base rates'!K$117)\n+($O873*'fnd base rates'!K$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,11)))\n*$R873","v":26031.427240000001},{"$f":"(($D873*'fnd base rates'!L$107)\n+($E873*'fnd base rates'!L$108)\n+($F873*'fnd base rates'!L$109)\n+($G873*'fnd base rates'!L$110)\n+($H873*'fnd base rates'!L$111)\n+($I873*'fnd base rates'!L$112)\n+($J873*'fnd base rates'!L$113)\n+($K873*'fnd base rates'!L$114)\n+($M873*'fnd base rates'!L$116)\n+($N873*'fnd base rates'!L$117)\n+($O873*'fnd base rates'!L$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,12)))","v":38540.893639999995},{"$f":"(($D873*'fnd base rates'!M$107)\n+($E873*'fnd base rates'!M$108)\n+($F873*'fnd base rates'!M$109)\n+($G873*'fnd base rates'!M$110)\n+($H873*'fnd base rates'!M$111)\n+($I873*'fnd base rates'!M$112)\n+($J873*'fnd base rates'!M$113)\n+($K873*'fnd base rates'!M$114)\n+($M873*'fnd base rates'!M$116)\n+($N873*'fnd base rates'!M$117)\n+($O873*'fnd base rates'!M$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,13)))","v":0},298506.05892999994,null,497117061,"497","117","061",1,23,298506.05892999994,12979,0,12979,null,null,null,null,null,12979,0,12979,null,null,{"$f":"BC873-BA873","v":0}]
[497,497117074,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D874","v":0},{"$f":"'fnd enro'!E874","v":0},{"$f":"'fnd enro'!F874","v":1},{"$f":"'fnd enro'!G874","v":5},{"$f":"'fnd enro'!H874","v":1},{"$f":"'fnd enro'!I874","v":0},{"$f":"'fnd enro'!J874","v":0},{"$f":"'fnd enro'!K874","v":0.2702},{"$f":"'fnd enro'!L874","v":0},{"$f":"'fnd enro'!M874","v":0},{"$f":"'fnd enro'!N874","v":0},{"$f":"'fnd enro'!O874","v":0},{"$f":"'fnd enro'!P874","v":2},{"$f":"'fnd enro'!R874","v":7},1,{"$f":"VALUE('fnd enro'!Q874)","v":4},null,{"$f":"(($D874*'fnd base rates'!C$107)\n+($E874*'fnd base rates'!C$108)\n+($F874*'fnd base rates'!C$109)\n+($G874*'fnd base rates'!C$110)\n+($H874*'fnd base rates'!C$111)\n+($I874*'fnd base rates'!C$112)\n+($J874*'fnd base rates'!C$113)\n+($K874*'fnd base rates'!C$114)\n+($M874*'fnd base rates'!C$116)\n+($N874*'fnd base rates'!C$117)\n+($O874*'fnd base rates'!C$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,3)))\n*$R874","v":3872.0094220000005},{"$f":"(($D874*'fnd base rates'!D$107)\n+($E874*'fnd base rates'!D$108)\n+($F874*'fnd base rates'!D$109)\n+($G874*'fnd base rates'!D$110)\n+($H874*'fnd base rates'!D$111)\n+($I874*'fnd base rates'!D$112)\n+($J874*'fnd base rates'!D$113)\n+($K874*'fnd base rates'!D$114)\n+($M874*'fnd base rates'!D$116)\n+($N874*'fnd base rates'!D$117)\n+($O874*'fnd base rates'!D$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,4)))\n*$R874","v":5908.84},{"$f":"(($D874*'fnd base rates'!E$107)\n+($E874*'fnd base rates'!E$108)\n+($F874*'fnd base rates'!E$109)\n+($G874*'fnd base rates'!E$110)\n+($H874*'fnd base rates'!E$111)\n+($I874*'fnd base rates'!E$112)\n+($J874*'fnd base rates'!E$113)\n+($K874*'fnd base rates'!E$114)\n+($M874*'fnd base rates'!E$116)\n+($N874*'fnd base rates'!E$117)\n+($O874*'fnd base rates'!E$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,5)))\n*$R874","v":32143.272631999997},{"$f":"(($D874*'fnd base rates'!F$107)\n+($E874*'fnd base rates'!F$108)\n+($F874*'fnd base rates'!F$109)\n+($G874*'fnd base rates'!F$110)\n+($H874*'fnd base rates'!F$111)\n+($I874*'fnd base rates'!F$112)\n+($J874*'fnd base rates'!F$113)\n+($K874*'fnd base rates'!F$114)\n+($M874*'fnd base rates'!F$116)\n+($N874*'fnd base rates'!F$117)\n+($O874*'fnd base rates'!F$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,6)))\n*$R874","v":8480.054884000001},{"$f":"(($D874*'fnd base rates'!G$107)\n+($E874*'fnd base rates'!G$108)\n+($F874*'fnd base rates'!G$109)\n+($G874*'fnd base rates'!G$110)\n+($H874*'fnd base rates'!G$111)\n+($I874*'fnd base rates'!G$112)\n+($J874*'fnd base rates'!G$113)\n+($K874*'fnd base rates'!G$114)\n+($M874*'fnd base rates'!G$116)\n+($N874*'fnd base rates'!G$117)\n+($O874*'fnd base rates'!G$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,7)))\n*$R874","v":1371.232974},{"$f":"(($D874*'fnd base rates'!H$107)\n+($E874*'fnd base rates'!H$108)\n+($F874*'fnd base rates'!H$109)\n+($G874*'fnd base rates'!H$110)\n+($H874*'fnd base rates'!H$111)\n+($I874*'fnd base rates'!H$112)\n+($J874*'fnd base rates'!H$113)\n+($K874*'fnd base rates'!H$114)\n+($M874*'fnd base rates'!H$116)\n+($N874*'fnd base rates'!H$117)\n+($O874*'fnd base rates'!H$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,8)))","v":3704.2325380000007},{"$f":"(($D874*'fnd base rates'!I$107)\n+($E874*'fnd base rates'!I$108)\n+($F874*'fnd base rates'!I$109)\n+($G874*'fnd base rates'!I$110)\n+($H874*'fnd base rates'!I$111)\n+($I874*'fnd base rates'!I$112)\n+($J874*'fnd base rates'!I$113)\n+($K874*'fnd base rates'!I$114)\n+($M874*'fnd base rates'!I$116)\n+($N874*'fnd base rates'!I$117)\n+($O874*'fnd base rates'!I$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,9)))\n*$R874","v":2419.5099999999998},{"$f":"(($D874*'fnd base rates'!J$107)\n+($E874*'fnd base rates'!J$108)\n+($F874*'fnd base rates'!J$109)\n+($G874*'fnd base rates'!J$110)\n+($H874*'fnd base rates'!J$111)\n+($I874*'fnd base rates'!J$112)\n+($J874*'fnd base rates'!J$113)\n+($K874*'fnd base rates'!J$114)\n+($M874*'fnd base rates'!J$116)\n+($N874*'fnd base rates'!J$117)\n+($O874*'fnd base rates'!J$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,10)))\n*$R874","v":2248.4499999999998},{"$f":"(($D874*'fnd base rates'!K$107)\n+($E874*'fnd base rates'!K$108)\n+($F874*'fnd base rates'!K$109)\n+($G874*'fnd base rates'!K$110)\n+($H874*'fnd base rates'!K$111)\n+($I874*'fnd base rates'!K$112)\n+($J874*'fnd base rates'!K$113)\n+($K874*'fnd base rates'!K$114)\n+($M874*'fnd base rates'!K$116)\n+($N874*'fnd base rates'!K$117)\n+($O874*'fnd base rates'!K$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,11)))\n*$R874","v":7783.4191600000004},{"$f":"(($D874*'fnd base rates'!L$107)\n+($E874*'fnd base rates'!L$108)\n+($F874*'fnd base rates'!L$109)\n+($G874*'fnd base rates'!L$110)\n+($H874*'fnd base rates'!L$111)\n+($I874*'fnd base rates'!L$112)\n+($J874*'fnd base rates'!L$113)\n+($K874*'fnd base rates'!L$114)\n+($M874*'fnd base rates'!L$116)\n+($N874*'fnd base rates'!L$117)\n+($O874*'fnd base rates'!L$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,12)))","v":11063.066760000002},{"$f":"(($D874*'fnd base rates'!M$107)\n+($E874*'fnd base rates'!M$108)\n+($F874*'fnd base rates'!M$109)\n+($G874*'fnd base rates'!M$110)\n+($H874*'fnd base rates'!M$111)\n+($I874*'fnd base rates'!M$112)\n+($J874*'fnd base rates'!M$113)\n+($K874*'fnd base rates'!M$114)\n+($M874*'fnd base rates'!M$116)\n+($N874*'fnd base rates'!M$117)\n+($O874*'fnd base rates'!M$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,13)))","v":0},78994.088370000012,null,497117074,"497","117","074",1,7,78994.088370000012,11285,0,11285,null,null,null,null,null,11285,0,11285,null,null,{"$f":"BC874-BA874","v":0}]
[497,497117086,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D875","v":0},{"$f":"'fnd enro'!E875","v":0},{"$f":"'fnd enro'!F875","v":3},{"$f":"'fnd enro'!G875","v":13},{"$f":"'fnd enro'!H875","v":6},{"$f":"'fnd enro'!I875","v":5},{"$f":"'fnd enro'!J875","v":0},{"$f":"'fnd enro'!K875","v":1.0422},{"$f":"'fnd enro'!L875","v":0},{"$f":"'fnd enro'!M875","v":1},{"$f":"'fnd enro'!N875","v":0},{"$f":"'fnd enro'!O875","v":0},{"$f":"'fnd enro'!P875","v":6},{"$f":"'fnd enro'!R875","v":27},1,{"$f":"VALUE('fnd enro'!Q875)","v":8},null,{"$f":"(($D875*'fnd base rates'!C$107)\n+($E875*'fnd base rates'!C$108)\n+($F875*'fnd base rates'!C$109)\n+($G875*'fnd base rates'!C$110)\n+($H875*'fnd base rates'!C$111)\n+($I875*'fnd base rates'!C$112)\n+($J875*'fnd base rates'!C$113)\n+($K875*'fnd base rates'!C$114)\n+($M875*'fnd base rates'!C$116)\n+($N875*'fnd base rates'!C$117)\n+($O875*'fnd base rates'!C$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,3)))\n*$R875","v":15018.816342000002},{"$f":"(($D875*'fnd base rates'!D$107)\n+($E875*'fnd base rates'!D$108)\n+($F875*'fnd base rates'!D$109)\n+($G875*'fnd base rates'!D$110)\n+($H875*'fnd base rates'!D$111)\n+($I875*'fnd base rates'!D$112)\n+($J875*'fnd base rates'!D$113)\n+($K875*'fnd base rates'!D$114)\n+($M875*'fnd base rates'!D$116)\n+($N875*'fnd base rates'!D$117)\n+($O875*'fnd base rates'!D$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,4)))\n*$R875","v":22886.660000000003},{"$f":"(($D875*'fnd base rates'!E$107)\n+($E875*'fnd base rates'!E$108)\n+($F875*'fnd base rates'!E$109)\n+($G875*'fnd base rates'!E$110)\n+($H875*'fnd base rates'!E$111)\n+($I875*'fnd base rates'!E$112)\n+($J875*'fnd base rates'!E$113)\n+($K875*'fnd base rates'!E$114)\n+($M875*'fnd base rates'!E$116)\n+($N875*'fnd base rates'!E$117)\n+($O875*'fnd base rates'!E$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,5)))\n*$R875","v":128680.17015199999},{"$f":"(($D875*'fnd base rates'!F$107)\n+($E875*'fnd base rates'!F$108)\n+($F875*'fnd base rates'!F$109)\n+($G875*'fnd base rates'!F$110)\n+($H875*'fnd base rates'!F$111)\n+($I875*'fnd base rates'!F$112)\n+($J875*'fnd base rates'!F$113)\n+($K875*'fnd base rates'!F$114)\n+($M875*'fnd base rates'!F$116)\n+($N875*'fnd base rates'!F$117)\n+($O875*'fnd base rates'!F$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,6)))\n*$R875","v":30542.853123999997},{"$f":"(($D875*'fnd base rates'!G$107)\n+($E875*'fnd base rates'!G$108)\n+($F875*'fnd base rates'!G$109)\n+($G875*'fnd base rates'!G$110)\n+($H875*'fnd base rates'!G$111)\n+($I875*'fnd base rates'!G$112)\n+($J875*'fnd base rates'!G$113)\n+($K875*'fnd base rates'!G$114)\n+($M875*'fnd base rates'!G$116)\n+($N875*'fnd base rates'!G$117)\n+($O875*'fnd base rates'!G$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,7)))\n*$R875","v":5361.3986139999997},{"$f":"(($D875*'fnd base rates'!H$107)\n+($E875*'fnd base rates'!H$108)\n+($F875*'fnd base rates'!H$109)\n+($G875*'fnd base rates'!H$110)\n+($H875*'fnd base rates'!H$111)\n+($I875*'fnd base rates'!H$112)\n+($J875*'fnd base rates'!H$113)\n+($K875*'fnd base rates'!H$114)\n+($M875*'fnd base rates'!H$116)\n+($N875*'fnd base rates'!H$117)\n+($O875*'fnd base rates'!H$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,8)))","v":15931.521218},{"$f":"(($D875*'fnd base rates'!I$107)\n+($E875*'fnd base rates'!I$108)\n+($F875*'fnd base rates'!I$109)\n+($G875*'fnd base rates'!I$110)\n+($H875*'fnd base rates'!I$111)\n+($I875*'fnd base rates'!I$112)\n+($J875*'fnd base rates'!I$113)\n+($K875*'fnd base rates'!I$114)\n+($M875*'fnd base rates'!I$116)\n+($N875*'fnd base rates'!I$117)\n+($O875*'fnd base rates'!I$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,9)))\n*$R875","v":10094.619999999999},{"$f":"(($D875*'fnd base rates'!J$107)\n+($E875*'fnd base rates'!J$108)\n+($F875*'fnd base rates'!J$109)\n+($G875*'fnd base rates'!J$110)\n+($H875*'fnd base rates'!J$111)\n+($I875*'fnd base rates'!J$112)\n+($J875*'fnd base rates'!J$113)\n+($K875*'fnd base rates'!J$114)\n+($M875*'fnd base rates'!J$116)\n+($N875*'fnd base rates'!J$117)\n+($O875*'fnd base rates'!J$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,10)))\n*$R875","v":10887.59},{"$f":"(($D875*'fnd base rates'!K$107)\n+($E875*'fnd base rates'!K$108)\n+($F875*'fnd base rates'!K$109)\n+($G875*'fnd base rates'!K$110)\n+($H875*'fnd base rates'!K$111)\n+($I875*'fnd base rates'!K$112)\n+($J875*'fnd base rates'!K$113)\n+($K875*'fnd base rates'!K$114)\n+($M875*'fnd base rates'!K$116)\n+($N875*'fnd base rates'!K$117)\n+($O875*'fnd base rates'!K$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,11)))\n*$R875","v":30750.066759999998},{"$f":"(($D875*'fnd base rates'!L$107)\n+($E875*'fnd base rates'!L$108)\n+($F875*'fnd base rates'!L$109)\n+($G875*'fnd base rates'!L$110)\n+($H875*'fnd base rates'!L$111)\n+($I875*'fnd base rates'!L$112)\n+($J875*'fnd base rates'!L$113)\n+($K875*'fnd base rates'!L$114)\n+($M875*'fnd base rates'!L$116)\n+($N875*'fnd base rates'!L$117)\n+($O875*'fnd base rates'!L$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,12)))","v":42578.040360000006},{"$f":"(($D875*'fnd base rates'!M$107)\n+($E875*'fnd base rates'!M$108)\n+($F875*'fnd base rates'!M$109)\n+($G875*'fnd base rates'!M$110)\n+($H875*'fnd base rates'!M$111)\n+($I875*'fnd base rates'!M$112)\n+($J875*'fnd base rates'!M$113)\n+($K875*'fnd base rates'!M$114)\n+($M875*'fnd base rates'!M$116)\n+($N875*'fnd base rates'!M$117)\n+($O875*'fnd base rates'!M$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,13)))","v":0},312731.73656999995,null,497117086,"497","117","086",1,27,312731.73656999995,11583,0,11583,null,null,null,null,null,11583,0,11583,null,null,{"$f":"BC875-BA875","v":0}]
[497,497117087,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D876","v":0},{"$f":"'fnd enro'!E876","v":0},{"$f":"'fnd enro'!F876","v":0},{"$f":"'fnd enro'!G876","v":1},{"$f":"'fnd enro'!H876","v":0},{"$f":"'fnd enro'!I876","v":0},{"$f":"'fnd enro'!J876","v":0},{"$f":"'fnd enro'!K876","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L876","v":0},{"$f":"'fnd enro'!M876","v":0},{"$f":"'fnd enro'!N876","v":0},{"$f":"'fnd enro'!O876","v":0},{"$f":"'fnd enro'!P876","v":0},{"$f":"'fnd enro'!R876","v":1},1,{"$f":"VALUE('fnd enro'!Q876)","v":5},null,{"$f":"(($D876*'fnd base rates'!C$107)\n+($E876*'fnd base rates'!C$108)\n+($F876*'fnd base rates'!C$109)\n+($G876*'fnd base rates'!C$110)\n+($H876*'fnd base rates'!C$111)\n+($I876*'fnd base rates'!C$112)\n+($J876*'fnd base rates'!C$113)\n+($K876*'fnd base rates'!C$114)\n+($M876*'fnd base rates'!C$116)\n+($N876*'fnd base rates'!C$117)\n+($O876*'fnd base rates'!C$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,3)))\n*$R876","v":536.46134600000005},{"$f":"(($D876*'fnd base rates'!D$107)\n+($E876*'fnd base rates'!D$108)\n+($F876*'fnd base rates'!D$109)\n+($G876*'fnd base rates'!D$110)\n+($H876*'fnd base rates'!D$111)\n+($I876*'fnd base rates'!D$112)\n+($J876*'fnd base rates'!D$113)\n+($K876*'fnd base rates'!D$114)\n+($M876*'fnd base rates'!D$116)\n+($N876*'fnd base rates'!D$117)\n+($O876*'fnd base rates'!D$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,4)))\n*$R876","v":765.08},{"$f":"(($D876*'fnd base rates'!E$107)\n+($E876*'fnd base rates'!E$108)\n+($F876*'fnd base rates'!E$109)\n+($G876*'fnd base rates'!E$110)\n+($H876*'fnd base rates'!E$111)\n+($I876*'fnd base rates'!E$112)\n+($J876*'fnd base rates'!E$113)\n+($K876*'fnd base rates'!E$114)\n+($M876*'fnd base rates'!E$116)\n+($N876*'fnd base rates'!E$117)\n+($O876*'fnd base rates'!E$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,5)))\n*$R876","v":3880.4303760000003},{"$f":"(($D876*'fnd base rates'!F$107)\n+($E876*'fnd base rates'!F$108)\n+($F876*'fnd base rates'!F$109)\n+($G876*'fnd base rates'!F$110)\n+($H876*'fnd base rates'!F$111)\n+($I876*'fnd base rates'!F$112)\n+($J876*'fnd base rates'!F$113)\n+($K876*'fnd base rates'!F$114)\n+($M876*'fnd base rates'!F$116)\n+($N876*'fnd base rates'!F$117)\n+($O876*'fnd base rates'!F$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,6)))\n*$R876","v":1247.446412},{"$f":"(($D876*'fnd base rates'!G$107)\n+($E876*'fnd base rates'!G$108)\n+($F876*'fnd base rates'!G$109)\n+($G876*'fnd base rates'!G$110)\n+($H876*'fnd base rates'!G$111)\n+($I876*'fnd base rates'!G$112)\n+($J876*'fnd base rates'!G$113)\n+($K876*'fnd base rates'!G$114)\n+($M876*'fnd base rates'!G$116)\n+($N876*'fnd base rates'!G$117)\n+($O876*'fnd base rates'!G$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,7)))\n*$R876","v":156.793282},{"$f":"(($D876*'fnd base rates'!H$107)\n+($E876*'fnd base rates'!H$108)\n+($F876*'fnd base rates'!H$109)\n+($G876*'fnd base rates'!H$110)\n+($H876*'fnd base rates'!H$111)\n+($I876*'fnd base rates'!H$112)\n+($J876*'fnd base rates'!H$113)\n+($K876*'fnd base rates'!H$114)\n+($M876*'fnd base rates'!H$116)\n+($N876*'fnd base rates'!H$117)\n+($O876*'fnd base rates'!H$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D876*'fnd base rates'!I$107)\n+($E876*'fnd base rates'!I$108)\n+($F876*'fnd base rates'!I$109)\n+($G876*'fnd base rates'!I$110)\n+($H876*'fnd base rates'!I$111)\n+($I876*'fnd base rates'!I$112)\n+($J876*'fnd base rates'!I$113)\n+($K876*'fnd base rates'!I$114)\n+($M876*'fnd base rates'!I$116)\n+($N876*'fnd base rates'!I$117)\n+($O876*'fnd base rates'!I$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,9)))\n*$R876","v":306.35000000000002},{"$f":"(($D876*'fnd base rates'!J$107)\n+($E876*'fnd base rates'!J$108)\n+($F876*'fnd base rates'!J$109)\n+($G876*'fnd base rates'!J$110)\n+($H876*'fnd base rates'!J$111)\n+($I876*'fnd base rates'!J$112)\n+($J876*'fnd base rates'!J$113)\n+($K876*'fnd base rates'!J$114)\n+($M876*'fnd base rates'!J$116)\n+($N876*'fnd base rates'!J$117)\n+($O876*'fnd base rates'!J$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,10)))\n*$R876","v":152.32},{"$f":"(($D876*'fnd base rates'!K$107)\n+($E876*'fnd base rates'!K$108)\n+($F876*'fnd base rates'!K$109)\n+($G876*'fnd base rates'!K$110)\n+($H876*'fnd base rates'!K$111)\n+($I876*'fnd base rates'!K$112)\n+($J876*'fnd base rates'!K$113)\n+($K876*'fnd base rates'!K$114)\n+($M876*'fnd base rates'!K$116)\n+($N876*'fnd base rates'!K$117)\n+($O876*'fnd base rates'!K$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,11)))\n*$R876","v":1100.2098799999999},{"$f":"(($D876*'fnd base rates'!L$107)\n+($E876*'fnd base rates'!L$108)\n+($F876*'fnd base rates'!L$109)\n+($G876*'fnd base rates'!L$110)\n+($H876*'fnd base rates'!L$111)\n+($I876*'fnd base rates'!L$112)\n+($J876*'fnd base rates'!L$113)\n+($K876*'fnd base rates'!L$114)\n+($M876*'fnd base rates'!L$116)\n+($N876*'fnd base rates'!L$117)\n+($O876*'fnd base rates'!L$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D876*'fnd base rates'!M$107)\n+($E876*'fnd base rates'!M$108)\n+($F876*'fnd base rates'!M$109)\n+($G876*'fnd base rates'!M$110)\n+($H876*'fnd base rates'!M$111)\n+($I876*'fnd base rates'!M$112)\n+($J876*'fnd base rates'!M$113)\n+($K876*'fnd base rates'!M$114)\n+($M876*'fnd base rates'!M$116)\n+($N876*'fnd base rates'!M$117)\n+($O876*'fnd base rates'!M$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,13)))","v":0},10114.68691,null,497117087,"497","117","087",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC876-BA876","v":0}]
[497,497117111,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D877","v":0},{"$f":"'fnd enro'!E877","v":0},{"$f":"'fnd enro'!F877","v":1},{"$f":"'fnd enro'!G877","v":5},{"$f":"'fnd enro'!H877","v":3},{"$f":"'fnd enro'!I877","v":1},{"$f":"'fnd enro'!J877","v":0},{"$f":"'fnd enro'!K877","v":0.38600000000000001},{"$f":"'fnd enro'!L877","v":0},{"$f":"'fnd enro'!M877","v":0},{"$f":"'fnd enro'!N877","v":0},{"$f":"'fnd enro'!O877","v":0},{"$f":"'fnd enro'!P877","v":1},{"$f":"'fnd enro'!R877","v":10},1,{"$f":"VALUE('fnd enro'!Q877)","v":7},null,{"$f":"(($D877*'fnd base rates'!C$107)\n+($E877*'fnd base rates'!C$108)\n+($F877*'fnd base rates'!C$109)\n+($G877*'fnd base rates'!C$110)\n+($H877*'fnd base rates'!C$111)\n+($I877*'fnd base rates'!C$112)\n+($J877*'fnd base rates'!C$113)\n+($K877*'fnd base rates'!C$114)\n+($M877*'fnd base rates'!C$116)\n+($N877*'fnd base rates'!C$117)\n+($O877*'fnd base rates'!C$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,3)))\n*$R877","v":5433.2534600000008},{"$f":"(($D877*'fnd base rates'!D$107)\n+($E877*'fnd base rates'!D$108)\n+($F877*'fnd base rates'!D$109)\n+($G877*'fnd base rates'!D$110)\n+($H877*'fnd base rates'!D$111)\n+($I877*'fnd base rates'!D$112)\n+($J877*'fnd base rates'!D$113)\n+($K877*'fnd base rates'!D$114)\n+($M877*'fnd base rates'!D$116)\n+($N877*'fnd base rates'!D$117)\n+($O877*'fnd base rates'!D$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,4)))\n*$R877","v":7976.0200000000013},{"$f":"(($D877*'fnd base rates'!E$107)\n+($E877*'fnd base rates'!E$108)\n+($F877*'fnd base rates'!E$109)\n+($G877*'fnd base rates'!E$110)\n+($H877*'fnd base rates'!E$111)\n+($I877*'fnd base rates'!E$112)\n+($J877*'fnd base rates'!E$113)\n+($K877*'fnd base rates'!E$114)\n+($M877*'fnd base rates'!E$116)\n+($N877*'fnd base rates'!E$117)\n+($O877*'fnd base rates'!E$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,5)))\n*$R877","v":41748.103760000005},{"$f":"(($D877*'fnd base rates'!F$107)\n+($E877*'fnd base rates'!F$108)\n+($F877*'fnd base rates'!F$109)\n+($G877*'fnd base rates'!F$110)\n+($H877*'fnd base rates'!F$111)\n+($I877*'fnd base rates'!F$112)\n+($J877*'fnd base rates'!F$113)\n+($K877*'fnd base rates'!F$114)\n+($M877*'fnd base rates'!F$116)\n+($N877*'fnd base rates'!F$117)\n+($O877*'fnd base rates'!F$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,6)))\n*$R877","v":11357.69412},{"$f":"(($D877*'fnd base rates'!G$107)\n+($E877*'fnd base rates'!G$108)\n+($F877*'fnd base rates'!G$109)\n+($G877*'fnd base rates'!G$110)\n+($H877*'fnd base rates'!G$111)\n+($I877*'fnd base rates'!G$112)\n+($J877*'fnd base rates'!G$113)\n+($K877*'fnd base rates'!G$114)\n+($M877*'fnd base rates'!G$116)\n+($N877*'fnd base rates'!G$117)\n+($O877*'fnd base rates'!G$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,7)))\n*$R877","v":1764.0028200000002},{"$f":"(($D877*'fnd base rates'!H$107)\n+($E877*'fnd base rates'!H$108)\n+($F877*'fnd base rates'!H$109)\n+($G877*'fnd base rates'!H$110)\n+($H877*'fnd base rates'!H$111)\n+($I877*'fnd base rates'!H$112)\n+($J877*'fnd base rates'!H$113)\n+($K877*'fnd base rates'!H$114)\n+($M877*'fnd base rates'!H$116)\n+($N877*'fnd base rates'!H$117)\n+($O877*'fnd base rates'!H$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,8)))","v":5562.6393399999997},{"$f":"(($D877*'fnd base rates'!I$107)\n+($E877*'fnd base rates'!I$108)\n+($F877*'fnd base rates'!I$109)\n+($G877*'fnd base rates'!I$110)\n+($H877*'fnd base rates'!I$111)\n+($I877*'fnd base rates'!I$112)\n+($J877*'fnd base rates'!I$113)\n+($K877*'fnd base rates'!I$114)\n+($M877*'fnd base rates'!I$116)\n+($N877*'fnd base rates'!I$117)\n+($O877*'fnd base rates'!I$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,9)))\n*$R877","v":3480.67},{"$f":"(($D877*'fnd base rates'!J$107)\n+($E877*'fnd base rates'!J$108)\n+($F877*'fnd base rates'!J$109)\n+($G877*'fnd base rates'!J$110)\n+($H877*'fnd base rates'!J$111)\n+($I877*'fnd base rates'!J$112)\n+($J877*'fnd base rates'!J$113)\n+($K877*'fnd base rates'!J$114)\n+($M877*'fnd base rates'!J$116)\n+($N877*'fnd base rates'!J$117)\n+($O877*'fnd base rates'!J$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,10)))\n*$R877","v":2851.37},{"$f":"(($D877*'fnd base rates'!K$107)\n+($E877*'fnd base rates'!K$108)\n+($F877*'fnd base rates'!K$109)\n+($G877*'fnd base rates'!K$110)\n+($H877*'fnd base rates'!K$111)\n+($I877*'fnd base rates'!K$112)\n+($J877*'fnd base rates'!K$113)\n+($K877*'fnd base rates'!K$114)\n+($M877*'fnd base rates'!K$116)\n+($N877*'fnd base rates'!K$117)\n+($O877*'fnd base rates'!K$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,11)))\n*$R877","v":11297.798799999999},{"$f":"(($D877*'fnd base rates'!L$107)\n+($E877*'fnd base rates'!L$108)\n+($F877*'fnd base rates'!L$109)\n+($G877*'fnd base rates'!L$110)\n+($H877*'fnd base rates'!L$111)\n+($I877*'fnd base rates'!L$112)\n+($J877*'fnd base rates'!L$113)\n+($K877*'fnd base rates'!L$114)\n+($M877*'fnd base rates'!L$116)\n+($N877*'fnd base rates'!L$117)\n+($O877*'fnd base rates'!L$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,12)))","v":15097.016799999999},{"$f":"(($D877*'fnd base rates'!M$107)\n+($E877*'fnd base rates'!M$108)\n+($F877*'fnd base rates'!M$109)\n+($G877*'fnd base rates'!M$110)\n+($H877*'fnd base rates'!M$111)\n+($I877*'fnd base rates'!M$112)\n+($J877*'fnd base rates'!M$113)\n+($K877*'fnd base rates'!M$114)\n+($M877*'fnd base rates'!M$116)\n+($N877*'fnd base rates'!M$117)\n+($O877*'fnd base rates'!M$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,13)))","v":0},106568.56909999999,null,497117111,"497","117","111",1,10,106568.56909999999,10657,0,10657,null,null,null,null,null,10657,0,10657,null,null,{"$f":"BC877-BA877","v":0}]
[497,497117114,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D878","v":0},{"$f":"'fnd enro'!E878","v":0},{"$f":"'fnd enro'!F878","v":1},{"$f":"'fnd enro'!G878","v":6},{"$f":"'fnd enro'!H878","v":9},{"$f":"'fnd enro'!I878","v":3},{"$f":"'fnd enro'!J878","v":0},{"$f":"'fnd enro'!K878","v":0.73340000000000005},{"$f":"'fnd enro'!L878","v":0},{"$f":"'fnd enro'!M878","v":2},{"$f":"'fnd enro'!N878","v":0},{"$f":"'fnd enro'!O878","v":0},{"$f":"'fnd enro'!P878","v":7},{"$f":"'fnd enro'!R878","v":19},1,{"$f":"VALUE('fnd enro'!Q878)","v":10},null,{"$f":"(($D878*'fnd base rates'!C$107)\n+($E878*'fnd base rates'!C$108)\n+($F878*'fnd base rates'!C$109)\n+($G878*'fnd base rates'!C$110)\n+($H878*'fnd base rates'!C$111)\n+($I878*'fnd base rates'!C$112)\n+($J878*'fnd base rates'!C$113)\n+($K878*'fnd base rates'!C$114)\n+($M878*'fnd base rates'!C$116)\n+($N878*'fnd base rates'!C$117)\n+($O878*'fnd base rates'!C$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,3)))\n*$R878","v":10950.255574000001},{"$f":"(($D878*'fnd base rates'!D$107)\n+($E878*'fnd base rates'!D$108)\n+($F878*'fnd base rates'!D$109)\n+($G878*'fnd base rates'!D$110)\n+($H878*'fnd base rates'!D$111)\n+($I878*'fnd base rates'!D$112)\n+($J878*'fnd base rates'!D$113)\n+($K878*'fnd base rates'!D$114)\n+($M878*'fnd base rates'!D$116)\n+($N878*'fnd base rates'!D$117)\n+($O878*'fnd base rates'!D$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,4)))\n*$R878","v":17521.16},{"$f":"(($D878*'fnd base rates'!E$107)\n+($E878*'fnd base rates'!E$108)\n+($F878*'fnd base rates'!E$109)\n+($G878*'fnd base rates'!E$110)\n+($H878*'fnd base rates'!E$111)\n+($I878*'fnd base rates'!E$112)\n+($J878*'fnd base rates'!E$113)\n+($K878*'fnd base rates'!E$114)\n+($M878*'fnd base rates'!E$116)\n+($N878*'fnd base rates'!E$117)\n+($O878*'fnd base rates'!E$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,5)))\n*$R878","v":101192.24714400001},{"$f":"(($D878*'fnd base rates'!F$107)\n+($E878*'fnd base rates'!F$108)\n+($F878*'fnd base rates'!F$109)\n+($G878*'fnd base rates'!F$110)\n+($H878*'fnd base rates'!F$111)\n+($I878*'fnd base rates'!F$112)\n+($J878*'fnd base rates'!F$113)\n+($K878*'fnd base rates'!F$114)\n+($M878*'fnd base rates'!F$116)\n+($N878*'fnd base rates'!F$117)\n+($O878*'fnd base rates'!F$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,6)))\n*$R878","v":20705.211828000003},{"$f":"(($D878*'fnd base rates'!G$107)\n+($E878*'fnd base rates'!G$108)\n+($F878*'fnd base rates'!G$109)\n+($G878*'fnd base rates'!G$110)\n+($H878*'fnd base rates'!G$111)\n+($I878*'fnd base rates'!G$112)\n+($J878*'fnd base rates'!G$113)\n+($K878*'fnd base rates'!G$114)\n+($M878*'fnd base rates'!G$116)\n+($N878*'fnd base rates'!G$117)\n+($O878*'fnd base rates'!G$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,7)))\n*$R878","v":4452.1923580000002},{"$f":"(($D878*'fnd base rates'!H$107)\n+($E878*'fnd base rates'!H$108)\n+($F878*'fnd base rates'!H$109)\n+($G878*'fnd base rates'!H$110)\n+($H878*'fnd base rates'!H$111)\n+($I878*'fnd base rates'!H$112)\n+($J878*'fnd base rates'!H$113)\n+($K878*'fnd base rates'!H$114)\n+($M878*'fnd base rates'!H$116)\n+($N878*'fnd base rates'!H$117)\n+($O878*'fnd base rates'!H$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,8)))","v":11303.079745999999},{"$f":"(($D878*'fnd base rates'!I$107)\n+($E878*'fnd base rates'!I$108)\n+($F878*'fnd base rates'!I$109)\n+($G878*'fnd base rates'!I$110)\n+($H878*'fnd base rates'!I$111)\n+($I878*'fnd base rates'!I$112)\n+($J878*'fnd base rates'!I$113)\n+($K878*'fnd base rates'!I$114)\n+($M878*'fnd base rates'!I$116)\n+($N878*'fnd base rates'!I$117)\n+($O878*'fnd base rates'!I$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,9)))\n*$R878","v":7878.05},{"$f":"(($D878*'fnd base rates'!J$107)\n+($E878*'fnd base rates'!J$108)\n+($F878*'fnd base rates'!J$109)\n+($G878*'fnd base rates'!J$110)\n+($H878*'fnd base rates'!J$111)\n+($I878*'fnd base rates'!J$112)\n+($J878*'fnd base rates'!J$113)\n+($K878*'fnd base rates'!J$114)\n+($M878*'fnd base rates'!J$116)\n+($N878*'fnd base rates'!J$117)\n+($O878*'fnd base rates'!J$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,10)))\n*$R878","v":10429.85},{"$f":"(($D878*'fnd base rates'!K$107)\n+($E878*'fnd base rates'!K$108)\n+($F878*'fnd base rates'!K$109)\n+($G878*'fnd base rates'!K$110)\n+($H878*'fnd base rates'!K$111)\n+($I878*'fnd base rates'!K$112)\n+($J878*'fnd base rates'!K$113)\n+($K878*'fnd base rates'!K$114)\n+($M878*'fnd base rates'!K$116)\n+($N878*'fnd base rates'!K$117)\n+($O878*'fnd base rates'!K$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,11)))\n*$R878","v":22397.987719999997},{"$f":"(($D878*'fnd base rates'!L$107)\n+($E878*'fnd base rates'!L$108)\n+($F878*'fnd base rates'!L$109)\n+($G878*'fnd base rates'!L$110)\n+($H878*'fnd base rates'!L$111)\n+($I878*'fnd base rates'!L$112)\n+($J878*'fnd base rates'!L$113)\n+($K878*'fnd base rates'!L$114)\n+($M878*'fnd base rates'!L$116)\n+($N878*'fnd base rates'!L$117)\n+($O878*'fnd base rates'!L$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,12)))","v":32552.876919999999},{"$f":"(($D878*'fnd base rates'!M$107)\n+($E878*'fnd base rates'!M$108)\n+($F878*'fnd base rates'!M$109)\n+($G878*'fnd base rates'!M$110)\n+($H878*'fnd base rates'!M$111)\n+($I878*'fnd base rates'!M$112)\n+($J878*'fnd base rates'!M$113)\n+($K878*'fnd base rates'!M$114)\n+($M878*'fnd base rates'!M$116)\n+($N878*'fnd base rates'!M$117)\n+($O878*'fnd base rates'!M$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,13)))","v":0},239382.91129000002,null,497117114,"497","117","114",1,19,239382.91129000002,12599,0,12599,null,null,null,null,null,12599,0,12599,null,null,{"$f":"BC878-BA878","v":0}]
[497,497117117,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D879","v":0},{"$f":"'fnd enro'!E879","v":0},{"$f":"'fnd enro'!F879","v":2},{"$f":"'fnd enro'!G879","v":14},{"$f":"'fnd enro'!H879","v":11},{"$f":"'fnd enro'!I879","v":9},{"$f":"'fnd enro'!J879","v":0},{"$f":"'fnd enro'!K879","v":1.3895999999999999},{"$f":"'fnd enro'!L879","v":0},{"$f":"'fnd enro'!M879","v":0},{"$f":"'fnd enro'!N879","v":0},{"$f":"'fnd enro'!O879","v":0},{"$f":"'fnd enro'!P879","v":2},{"$f":"'fnd enro'!R879","v":36},1,{"$f":"VALUE('fnd enro'!Q879)","v":5},null,{"$f":"(($D879*'fnd base rates'!C$107)\n+($E879*'fnd base rates'!C$108)\n+($F879*'fnd base rates'!C$109)\n+($G879*'fnd base rates'!C$110)\n+($H879*'fnd base rates'!C$111)\n+($I879*'fnd base rates'!C$112)\n+($J879*'fnd base rates'!C$113)\n+($K879*'fnd base rates'!C$114)\n+($M879*'fnd base rates'!C$116)\n+($N879*'fnd base rates'!C$117)\n+($O879*'fnd base rates'!C$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,3)))\n*$R879","v":19432.348456000003},{"$f":"(($D879*'fnd base rates'!D$107)\n+($E879*'fnd base rates'!D$108)\n+($F879*'fnd base rates'!D$109)\n+($G879*'fnd base rates'!D$110)\n+($H879*'fnd base rates'!D$111)\n+($I879*'fnd base rates'!D$112)\n+($J879*'fnd base rates'!D$113)\n+($K879*'fnd base rates'!D$114)\n+($M879*'fnd base rates'!D$116)\n+($N879*'fnd base rates'!D$117)\n+($O879*'fnd base rates'!D$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,4)))\n*$R879","v":28110.200000000004},{"$f":"(($D879*'fnd base rates'!E$107)\n+($E879*'fnd base rates'!E$108)\n+($F879*'fnd base rates'!E$109)\n+($G879*'fnd base rates'!E$110)\n+($H879*'fnd base rates'!E$111)\n+($I879*'fnd base rates'!E$112)\n+($J879*'fnd base rates'!E$113)\n+($K879*'fnd base rates'!E$114)\n+($M879*'fnd base rates'!E$116)\n+($N879*'fnd base rates'!E$117)\n+($O879*'fnd base rates'!E$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,5)))\n*$R879","v":149889.29353600001},{"$f":"(($D879*'fnd base rates'!F$107)\n+($E879*'fnd base rates'!F$108)\n+($F879*'fnd base rates'!F$109)\n+($G879*'fnd base rates'!F$110)\n+($H879*'fnd base rates'!F$111)\n+($I879*'fnd base rates'!F$112)\n+($J879*'fnd base rates'!F$113)\n+($K879*'fnd base rates'!F$114)\n+($M879*'fnd base rates'!F$116)\n+($N879*'fnd base rates'!F$117)\n+($O879*'fnd base rates'!F$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,6)))\n*$R879","v":38890.260832},{"$f":"(($D879*'fnd base rates'!G$107)\n+($E879*'fnd base rates'!G$108)\n+($F879*'fnd base rates'!G$109)\n+($G879*'fnd base rates'!G$110)\n+($H879*'fnd base rates'!G$111)\n+($I879*'fnd base rates'!G$112)\n+($J879*'fnd base rates'!G$113)\n+($K879*'fnd base rates'!G$114)\n+($M879*'fnd base rates'!G$116)\n+($N879*'fnd base rates'!G$117)\n+($O879*'fnd base rates'!G$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,7)))\n*$R879","v":6105.2881520000001},{"$f":"(($D879*'fnd base rates'!H$107)\n+($E879*'fnd base rates'!H$108)\n+($F879*'fnd base rates'!H$109)\n+($G879*'fnd base rates'!H$110)\n+($H879*'fnd base rates'!H$111)\n+($I879*'fnd base rates'!H$112)\n+($J879*'fnd base rates'!H$113)\n+($K879*'fnd base rates'!H$114)\n+($M879*'fnd base rates'!H$116)\n+($N879*'fnd base rates'!H$117)\n+($O879*'fnd base rates'!H$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,8)))","v":21626.741623999998},{"$f":"(($D879*'fnd base rates'!I$107)\n+($E879*'fnd base rates'!I$108)\n+($F879*'fnd base rates'!I$109)\n+($G879*'fnd base rates'!I$110)\n+($H879*'fnd base rates'!I$111)\n+($I879*'fnd base rates'!I$112)\n+($J879*'fnd base rates'!I$113)\n+($K879*'fnd base rates'!I$114)\n+($M879*'fnd base rates'!I$116)\n+($N879*'fnd base rates'!I$117)\n+($O879*'fnd base rates'!I$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,9)))\n*$R879","v":12948.910000000002},{"$f":"(($D879*'fnd base rates'!J$107)\n+($E879*'fnd base rates'!J$108)\n+($F879*'fnd base rates'!J$109)\n+($G879*'fnd base rates'!J$110)\n+($H879*'fnd base rates'!J$111)\n+($I879*'fnd base rates'!J$112)\n+($J879*'fnd base rates'!J$113)\n+($K879*'fnd base rates'!J$114)\n+($M879*'fnd base rates'!J$116)\n+($N879*'fnd base rates'!J$117)\n+($O879*'fnd base rates'!J$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,10)))\n*$R879","v":11401.58},{"$f":"(($D879*'fnd base rates'!K$107)\n+($E879*'fnd base rates'!K$108)\n+($F879*'fnd base rates'!K$109)\n+($G879*'fnd base rates'!K$110)\n+($H879*'fnd base rates'!K$111)\n+($I879*'fnd base rates'!K$112)\n+($J879*'fnd base rates'!K$113)\n+($K879*'fnd base rates'!K$114)\n+($M879*'fnd base rates'!K$116)\n+($N879*'fnd base rates'!K$117)\n+($O879*'fnd base rates'!K$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,11)))\n*$R879","v":40957.655679999996},{"$f":"(($D879*'fnd base rates'!L$107)\n+($E879*'fnd base rates'!L$108)\n+($F879*'fnd base rates'!L$109)\n+($G879*'fnd base rates'!L$110)\n+($H879*'fnd base rates'!L$111)\n+($I879*'fnd base rates'!L$112)\n+($J879*'fnd base rates'!L$113)\n+($K879*'fnd base rates'!L$114)\n+($M879*'fnd base rates'!L$116)\n+($N879*'fnd base rates'!L$117)\n+($O879*'fnd base rates'!L$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,12)))","v":52993.690479999997},{"$f":"(($D879*'fnd base rates'!M$107)\n+($E879*'fnd base rates'!M$108)\n+($F879*'fnd base rates'!M$109)\n+($G879*'fnd base rates'!M$110)\n+($H879*'fnd base rates'!M$111)\n+($I879*'fnd base rates'!M$112)\n+($J879*'fnd base rates'!M$113)\n+($K879*'fnd base rates'!M$114)\n+($M879*'fnd base rates'!M$116)\n+($N879*'fnd base rates'!M$117)\n+($O879*'fnd base rates'!M$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,13)))","v":0},382355.96875999996,null,497117117,"497","117","117",1,36,382355.96875999996,10621,0,10621,null,null,null,null,null,10621,0,10621,null,null,{"$f":"BC879-BA879","v":0}]
[497,497117127,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D880","v":0},{"$f":"'fnd enro'!E880","v":0},{"$f":"'fnd enro'!F880","v":0},{"$f":"'fnd enro'!G880","v":2},{"$f":"'fnd enro'!H880","v":0},{"$f":"'fnd enro'!I880","v":0},{"$f":"'fnd enro'!J880","v":0},{"$f":"'fnd enro'!K880","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L880","v":0},{"$f":"'fnd enro'!M880","v":0},{"$f":"'fnd enro'!N880","v":0},{"$f":"'fnd enro'!O880","v":0},{"$f":"'fnd enro'!P880","v":0},{"$f":"'fnd enro'!R880","v":2},1,{"$f":"VALUE('fnd enro'!Q880)","v":5},null,{"$f":"(($D880*'fnd base rates'!C$107)\n+($E880*'fnd base rates'!C$108)\n+($F880*'fnd base rates'!C$109)\n+($G880*'fnd base rates'!C$110)\n+($H880*'fnd base rates'!C$111)\n+($I880*'fnd base rates'!C$112)\n+($J880*'fnd base rates'!C$113)\n+($K880*'fnd base rates'!C$114)\n+($M880*'fnd base rates'!C$116)\n+($N880*'fnd base rates'!C$117)\n+($O880*'fnd base rates'!C$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,3)))\n*$R880","v":1072.9226920000001},{"$f":"(($D880*'fnd base rates'!D$107)\n+($E880*'fnd base rates'!D$108)\n+($F880*'fnd base rates'!D$109)\n+($G880*'fnd base rates'!D$110)\n+($H880*'fnd base rates'!D$111)\n+($I880*'fnd base rates'!D$112)\n+($J880*'fnd base rates'!D$113)\n+($K880*'fnd base rates'!D$114)\n+($M880*'fnd base rates'!D$116)\n+($N880*'fnd base rates'!D$117)\n+($O880*'fnd base rates'!D$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,4)))\n*$R880","v":1530.16},{"$f":"(($D880*'fnd base rates'!E$107)\n+($E880*'fnd base rates'!E$108)\n+($F880*'fnd base rates'!E$109)\n+($G880*'fnd base rates'!E$110)\n+($H880*'fnd base rates'!E$111)\n+($I880*'fnd base rates'!E$112)\n+($J880*'fnd base rates'!E$113)\n+($K880*'fnd base rates'!E$114)\n+($M880*'fnd base rates'!E$116)\n+($N880*'fnd base rates'!E$117)\n+($O880*'fnd base rates'!E$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,5)))\n*$R880","v":7760.8607520000005},{"$f":"(($D880*'fnd base rates'!F$107)\n+($E880*'fnd base rates'!F$108)\n+($F880*'fnd base rates'!F$109)\n+($G880*'fnd base rates'!F$110)\n+($H880*'fnd base rates'!F$111)\n+($I880*'fnd base rates'!F$112)\n+($J880*'fnd base rates'!F$113)\n+($K880*'fnd base rates'!F$114)\n+($M880*'fnd base rates'!F$116)\n+($N880*'fnd base rates'!F$117)\n+($O880*'fnd base rates'!F$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,6)))\n*$R880","v":2494.892824},{"$f":"(($D880*'fnd base rates'!G$107)\n+($E880*'fnd base rates'!G$108)\n+($F880*'fnd base rates'!G$109)\n+($G880*'fnd base rates'!G$110)\n+($H880*'fnd base rates'!G$111)\n+($I880*'fnd base rates'!G$112)\n+($J880*'fnd base rates'!G$113)\n+($K880*'fnd base rates'!G$114)\n+($M880*'fnd base rates'!G$116)\n+($N880*'fnd base rates'!G$117)\n+($O880*'fnd base rates'!G$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,7)))\n*$R880","v":313.58656400000001},{"$f":"(($D880*'fnd base rates'!H$107)\n+($E880*'fnd base rates'!H$108)\n+($F880*'fnd base rates'!H$109)\n+($G880*'fnd base rates'!H$110)\n+($H880*'fnd base rates'!H$111)\n+($I880*'fnd base rates'!H$112)\n+($J880*'fnd base rates'!H$113)\n+($K880*'fnd base rates'!H$114)\n+($M880*'fnd base rates'!H$116)\n+($N880*'fnd base rates'!H$117)\n+($O880*'fnd base rates'!H$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D880*'fnd base rates'!I$107)\n+($E880*'fnd base rates'!I$108)\n+($F880*'fnd base rates'!I$109)\n+($G880*'fnd base rates'!I$110)\n+($H880*'fnd base rates'!I$111)\n+($I880*'fnd base rates'!I$112)\n+($J880*'fnd base rates'!I$113)\n+($K880*'fnd base rates'!I$114)\n+($M880*'fnd base rates'!I$116)\n+($N880*'fnd base rates'!I$117)\n+($O880*'fnd base rates'!I$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,9)))\n*$R880","v":612.70000000000005},{"$f":"(($D880*'fnd base rates'!J$107)\n+($E880*'fnd base rates'!J$108)\n+($F880*'fnd base rates'!J$109)\n+($G880*'fnd base rates'!J$110)\n+($H880*'fnd base rates'!J$111)\n+($I880*'fnd base rates'!J$112)\n+($J880*'fnd base rates'!J$113)\n+($K880*'fnd base rates'!J$114)\n+($M880*'fnd base rates'!J$116)\n+($N880*'fnd base rates'!J$117)\n+($O880*'fnd base rates'!J$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,10)))\n*$R880","v":304.64},{"$f":"(($D880*'fnd base rates'!K$107)\n+($E880*'fnd base rates'!K$108)\n+($F880*'fnd base rates'!K$109)\n+($G880*'fnd base rates'!K$110)\n+($H880*'fnd base rates'!K$111)\n+($I880*'fnd base rates'!K$112)\n+($J880*'fnd base rates'!K$113)\n+($K880*'fnd base rates'!K$114)\n+($M880*'fnd base rates'!K$116)\n+($N880*'fnd base rates'!K$117)\n+($O880*'fnd base rates'!K$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,11)))\n*$R880","v":2200.4197599999998},{"$f":"(($D880*'fnd base rates'!L$107)\n+($E880*'fnd base rates'!L$108)\n+($F880*'fnd base rates'!L$109)\n+($G880*'fnd base rates'!L$110)\n+($H880*'fnd base rates'!L$111)\n+($I880*'fnd base rates'!L$112)\n+($J880*'fnd base rates'!L$113)\n+($K880*'fnd base rates'!L$114)\n+($M880*'fnd base rates'!L$116)\n+($N880*'fnd base rates'!L$117)\n+($O880*'fnd base rates'!L$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,12)))","v":2892.3133600000001},{"$f":"(($D880*'fnd base rates'!M$107)\n+($E880*'fnd base rates'!M$108)\n+($F880*'fnd base rates'!M$109)\n+($G880*'fnd base rates'!M$110)\n+($H880*'fnd base rates'!M$111)\n+($I880*'fnd base rates'!M$112)\n+($J880*'fnd base rates'!M$113)\n+($K880*'fnd base rates'!M$114)\n+($M880*'fnd base rates'!M$116)\n+($N880*'fnd base rates'!M$117)\n+($O880*'fnd base rates'!M$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,13)))","v":0},20229.373820000001,null,497117127,"497","117","127",1,2,20229.373820000001,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC880-BA880","v":0}]
[497,497117137,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D881","v":0},{"$f":"'fnd enro'!E881","v":0},{"$f":"'fnd enro'!F881","v":4},{"$f":"'fnd enro'!G881","v":8},{"$f":"'fnd enro'!H881","v":10},{"$f":"'fnd enro'!I881","v":12},{"$f":"'fnd enro'!J881","v":0},{"$f":"'fnd enro'!K881","v":1.3124},{"$f":"'fnd enro'!L881","v":0},{"$f":"'fnd enro'!M881","v":1},{"$f":"'fnd enro'!N881","v":0},{"$f":"'fnd enro'!O881","v":0},{"$f":"'fnd enro'!P881","v":7},{"$f":"'fnd enro'!R881","v":34},1,{"$f":"VALUE('fnd enro'!Q881)","v":12},null,{"$f":"(($D881*'fnd base rates'!C$107)\n+($E881*'fnd base rates'!C$108)\n+($F881*'fnd base rates'!C$109)\n+($G881*'fnd base rates'!C$110)\n+($H881*'fnd base rates'!C$111)\n+($I881*'fnd base rates'!C$112)\n+($J881*'fnd base rates'!C$113)\n+($K881*'fnd base rates'!C$114)\n+($M881*'fnd base rates'!C$116)\n+($N881*'fnd base rates'!C$117)\n+($O881*'fnd base rates'!C$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,3)))\n*$R881","v":18956.285764},{"$f":"(($D881*'fnd base rates'!D$107)\n+($E881*'fnd base rates'!D$108)\n+($F881*'fnd base rates'!D$109)\n+($G881*'fnd base rates'!D$110)\n+($H881*'fnd base rates'!D$111)\n+($I881*'fnd base rates'!D$112)\n+($J881*'fnd base rates'!D$113)\n+($K881*'fnd base rates'!D$114)\n+($M881*'fnd base rates'!D$116)\n+($N881*'fnd base rates'!D$117)\n+($O881*'fnd base rates'!D$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,4)))\n*$R881","v":29105.730000000003},{"$f":"(($D881*'fnd base rates'!E$107)\n+($E881*'fnd base rates'!E$108)\n+($F881*'fnd base rates'!E$109)\n+($G881*'fnd base rates'!E$110)\n+($H881*'fnd base rates'!E$111)\n+($I881*'fnd base rates'!E$112)\n+($J881*'fnd base rates'!E$113)\n+($K881*'fnd base rates'!E$114)\n+($M881*'fnd base rates'!E$116)\n+($N881*'fnd base rates'!E$117)\n+($O881*'fnd base rates'!E$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,5)))\n*$R881","v":169810.95278399999},{"$f":"(($D881*'fnd base rates'!F$107)\n+($E881*'fnd base rates'!F$108)\n+($F881*'fnd base rates'!F$109)\n+($G881*'fnd base rates'!F$110)\n+($H881*'fnd base rates'!F$111)\n+($I881*'fnd base rates'!F$112)\n+($J881*'fnd base rates'!F$113)\n+($K881*'fnd base rates'!F$114)\n+($M881*'fnd base rates'!F$116)\n+($N881*'fnd base rates'!F$117)\n+($O881*'fnd base rates'!F$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,6)))\n*$R881","v":35742.778008000001},{"$f":"(($D881*'fnd base rates'!G$107)\n+($E881*'fnd base rates'!G$108)\n+($F881*'fnd base rates'!G$109)\n+($G881*'fnd base rates'!G$110)\n+($H881*'fnd base rates'!G$111)\n+($I881*'fnd base rates'!G$112)\n+($J881*'fnd base rates'!G$113)\n+($K881*'fnd base rates'!G$114)\n+($M881*'fnd base rates'!G$116)\n+($N881*'fnd base rates'!G$117)\n+($O881*'fnd base rates'!G$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,7)))\n*$R881","v":6964.1015879999995},{"$f":"(($D881*'fnd base rates'!H$107)\n+($E881*'fnd base rates'!H$108)\n+($F881*'fnd base rates'!H$109)\n+($G881*'fnd base rates'!H$110)\n+($H881*'fnd base rates'!H$111)\n+($I881*'fnd base rates'!H$112)\n+($J881*'fnd base rates'!H$113)\n+($K881*'fnd base rates'!H$114)\n+($M881*'fnd base rates'!H$116)\n+($N881*'fnd base rates'!H$117)\n+($O881*'fnd base rates'!H$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,8)))","v":21790.713756000001},{"$f":"(($D881*'fnd base rates'!I$107)\n+($E881*'fnd base rates'!I$108)\n+($F881*'fnd base rates'!I$109)\n+($G881*'fnd base rates'!I$110)\n+($H881*'fnd base rates'!I$111)\n+($I881*'fnd base rates'!I$112)\n+($J881*'fnd base rates'!I$113)\n+($K881*'fnd base rates'!I$114)\n+($M881*'fnd base rates'!I$116)\n+($N881*'fnd base rates'!I$117)\n+($O881*'fnd base rates'!I$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,9)))\n*$R881","v":13642.930000000002},{"$f":"(($D881*'fnd base rates'!J$107)\n+($E881*'fnd base rates'!J$108)\n+($F881*'fnd base rates'!J$109)\n+($G881*'fnd base rates'!J$110)\n+($H881*'fnd base rates'!J$111)\n+($I881*'fnd base rates'!J$112)\n+($J881*'fnd base rates'!J$113)\n+($K881*'fnd base rates'!J$114)\n+($M881*'fnd base rates'!J$116)\n+($N881*'fnd base rates'!J$117)\n+($O881*'fnd base rates'!J$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,10)))\n*$R881","v":17012.68},{"$f":"(($D881*'fnd base rates'!K$107)\n+($E881*'fnd base rates'!K$108)\n+($F881*'fnd base rates'!K$109)\n+($G881*'fnd base rates'!K$110)\n+($H881*'fnd base rates'!K$111)\n+($I881*'fnd base rates'!K$112)\n+($J881*'fnd base rates'!K$113)\n+($K881*'fnd base rates'!K$114)\n+($M881*'fnd base rates'!K$116)\n+($N881*'fnd base rates'!K$117)\n+($O881*'fnd base rates'!K$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,11)))\n*$R881","v":39128.285920000002},{"$f":"(($D881*'fnd base rates'!L$107)\n+($E881*'fnd base rates'!L$108)\n+($F881*'fnd base rates'!L$109)\n+($G881*'fnd base rates'!L$110)\n+($H881*'fnd base rates'!L$111)\n+($I881*'fnd base rates'!L$112)\n+($J881*'fnd base rates'!L$113)\n+($K881*'fnd base rates'!L$114)\n+($M881*'fnd base rates'!L$116)\n+($N881*'fnd base rates'!L$117)\n+($O881*'fnd base rates'!L$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,12)))","v":53790.677120000008},{"$f":"(($D881*'fnd base rates'!M$107)\n+($E881*'fnd base rates'!M$108)\n+($F881*'fnd base rates'!M$109)\n+($G881*'fnd base rates'!M$110)\n+($H881*'fnd base rates'!M$111)\n+($I881*'fnd base rates'!M$112)\n+($J881*'fnd base rates'!M$113)\n+($K881*'fnd base rates'!M$114)\n+($M881*'fnd base rates'!M$116)\n+($N881*'fnd base rates'!M$117)\n+($O881*'fnd base rates'!M$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,13)))","v":0},405945.13493999996,null,497117137,"497","117","137",1,34,405945.13493999996,11940,0,11940,null,null,null,null,null,11940,0,11940,null,null,{"$f":"BC881-BA881","v":0}]
[497,497117154,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D882","v":0},{"$f":"'fnd enro'!E882","v":0},{"$f":"'fnd enro'!F882","v":0},{"$f":"'fnd enro'!G882","v":0},{"$f":"'fnd enro'!H882","v":2},{"$f":"'fnd enro'!I882","v":0},{"$f":"'fnd enro'!J882","v":0},{"$f":"'fnd enro'!K882","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L882","v":0},{"$f":"'fnd enro'!M882","v":0},{"$f":"'fnd enro'!N882","v":0},{"$f":"'fnd enro'!O882","v":0},{"$f":"'fnd enro'!P882","v":0},{"$f":"'fnd enro'!R882","v":2},1,{"$f":"VALUE('fnd enro'!Q882)","v":6},null,{"$f":"(($D882*'fnd base rates'!C$107)\n+($E882*'fnd base rates'!C$108)\n+($F882*'fnd base rates'!C$109)\n+($G882*'fnd base rates'!C$110)\n+($H882*'fnd base rates'!C$111)\n+($I882*'fnd base rates'!C$112)\n+($J882*'fnd base rates'!C$113)\n+($K882*'fnd base rates'!C$114)\n+($M882*'fnd base rates'!C$116)\n+($N882*'fnd base rates'!C$117)\n+($O882*'fnd base rates'!C$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,3)))\n*$R882","v":1072.9226920000001},{"$f":"(($D882*'fnd base rates'!D$107)\n+($E882*'fnd base rates'!D$108)\n+($F882*'fnd base rates'!D$109)\n+($G882*'fnd base rates'!D$110)\n+($H882*'fnd base rates'!D$111)\n+($I882*'fnd base rates'!D$112)\n+($J882*'fnd base rates'!D$113)\n+($K882*'fnd base rates'!D$114)\n+($M882*'fnd base rates'!D$116)\n+($N882*'fnd base rates'!D$117)\n+($O882*'fnd base rates'!D$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,4)))\n*$R882","v":1530.16},{"$f":"(($D882*'fnd base rates'!E$107)\n+($E882*'fnd base rates'!E$108)\n+($F882*'fnd base rates'!E$109)\n+($G882*'fnd base rates'!E$110)\n+($H882*'fnd base rates'!E$111)\n+($I882*'fnd base rates'!E$112)\n+($J882*'fnd base rates'!E$113)\n+($K882*'fnd base rates'!E$114)\n+($M882*'fnd base rates'!E$116)\n+($N882*'fnd base rates'!E$117)\n+($O882*'fnd base rates'!E$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,5)))\n*$R882","v":6918.960752},{"$f":"(($D882*'fnd base rates'!F$107)\n+($E882*'fnd base rates'!F$108)\n+($F882*'fnd base rates'!F$109)\n+($G882*'fnd base rates'!F$110)\n+($H882*'fnd base rates'!F$111)\n+($I882*'fnd base rates'!F$112)\n+($J882*'fnd base rates'!F$113)\n+($K882*'fnd base rates'!F$114)\n+($M882*'fnd base rates'!F$116)\n+($N882*'fnd base rates'!F$117)\n+($O882*'fnd base rates'!F$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,6)))\n*$R882","v":1990.7528240000001},{"$f":"(($D882*'fnd base rates'!G$107)\n+($E882*'fnd base rates'!G$108)\n+($F882*'fnd base rates'!G$109)\n+($G882*'fnd base rates'!G$110)\n+($H882*'fnd base rates'!G$111)\n+($I882*'fnd base rates'!G$112)\n+($J882*'fnd base rates'!G$113)\n+($K882*'fnd base rates'!G$114)\n+($M882*'fnd base rates'!G$116)\n+($N882*'fnd base rates'!G$117)\n+($O882*'fnd base rates'!G$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,7)))\n*$R882","v":336.906564},{"$f":"(($D882*'fnd base rates'!H$107)\n+($E882*'fnd base rates'!H$108)\n+($F882*'fnd base rates'!H$109)\n+($G882*'fnd base rates'!H$110)\n+($H882*'fnd base rates'!H$111)\n+($I882*'fnd base rates'!H$112)\n+($J882*'fnd base rates'!H$113)\n+($K882*'fnd base rates'!H$114)\n+($M882*'fnd base rates'!H$116)\n+($N882*'fnd base rates'!H$117)\n+($O882*'fnd base rates'!H$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D882*'fnd base rates'!I$107)\n+($E882*'fnd base rates'!I$108)\n+($F882*'fnd base rates'!I$109)\n+($G882*'fnd base rates'!I$110)\n+($H882*'fnd base rates'!I$111)\n+($I882*'fnd base rates'!I$112)\n+($J882*'fnd base rates'!I$113)\n+($K882*'fnd base rates'!I$114)\n+($M882*'fnd base rates'!I$116)\n+($N882*'fnd base rates'!I$117)\n+($O882*'fnd base rates'!I$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,9)))\n*$R882","v":725.38},{"$f":"(($D882*'fnd base rates'!J$107)\n+($E882*'fnd base rates'!J$108)\n+($F882*'fnd base rates'!J$109)\n+($G882*'fnd base rates'!J$110)\n+($H882*'fnd base rates'!J$111)\n+($I882*'fnd base rates'!J$112)\n+($J882*'fnd base rates'!J$113)\n+($K882*'fnd base rates'!J$114)\n+($M882*'fnd base rates'!J$116)\n+($N882*'fnd base rates'!J$117)\n+($O882*'fnd base rates'!J$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,10)))\n*$R882","v":497.62},{"$f":"(($D882*'fnd base rates'!K$107)\n+($E882*'fnd base rates'!K$108)\n+($F882*'fnd base rates'!K$109)\n+($G882*'fnd base rates'!K$110)\n+($H882*'fnd base rates'!K$111)\n+($I882*'fnd base rates'!K$112)\n+($J882*'fnd base rates'!K$113)\n+($K882*'fnd base rates'!K$114)\n+($M882*'fnd base rates'!K$116)\n+($N882*'fnd base rates'!K$117)\n+($O882*'fnd base rates'!K$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,11)))\n*$R882","v":2364.3197599999999},{"$f":"(($D882*'fnd base rates'!L$107)\n+($E882*'fnd base rates'!L$108)\n+($F882*'fnd base rates'!L$109)\n+($G882*'fnd base rates'!L$110)\n+($H882*'fnd base rates'!L$111)\n+($I882*'fnd base rates'!L$112)\n+($J882*'fnd base rates'!L$113)\n+($K882*'fnd base rates'!L$114)\n+($M882*'fnd base rates'!L$116)\n+($N882*'fnd base rates'!L$117)\n+($O882*'fnd base rates'!L$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,12)))","v":3024.95336},{"$f":"(($D882*'fnd base rates'!M$107)\n+($E882*'fnd base rates'!M$108)\n+($F882*'fnd base rates'!M$109)\n+($G882*'fnd base rates'!M$110)\n+($H882*'fnd base rates'!M$111)\n+($I882*'fnd base rates'!M$112)\n+($J882*'fnd base rates'!M$113)\n+($K882*'fnd base rates'!M$114)\n+($M882*'fnd base rates'!M$116)\n+($N882*'fnd base rates'!M$117)\n+($O882*'fnd base rates'!M$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,13)))","v":0},19508.853819999997,null,497117154,"497","117","154",1,2,19508.853819999997,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC882-BA882","v":0}]
[497,497117159,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D883","v":0},{"$f":"'fnd enro'!E883","v":0},{"$f":"'fnd enro'!F883","v":1},{"$f":"'fnd enro'!G883","v":3},{"$f":"'fnd enro'!H883","v":1},{"$f":"'fnd enro'!I883","v":1},{"$f":"'fnd enro'!J883","v":0},{"$f":"'fnd enro'!K883","v":0.2316},{"$f":"'fnd enro'!L883","v":0},{"$f":"'fnd enro'!M883","v":0},{"$f":"'fnd enro'!N883","v":0},{"$f":"'fnd enro'!O883","v":0},{"$f":"'fnd enro'!P883","v":0},{"$f":"'fnd enro'!R883","v":6},1,{"$f":"VALUE('fnd enro'!Q883)","v":3},null,{"$f":"(($D883*'fnd base rates'!C$107)\n+($E883*'fnd base rates'!C$108)\n+($F883*'fnd base rates'!C$109)\n+($G883*'fnd base rates'!C$110)\n+($H883*'fnd base rates'!C$111)\n+($I883*'fnd base rates'!C$112)\n+($J883*'fnd base rates'!C$113)\n+($K883*'fnd base rates'!C$114)\n+($M883*'fnd base rates'!C$116)\n+($N883*'fnd base rates'!C$117)\n+($O883*'fnd base rates'!C$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,3)))\n*$R883","v":3218.7680760000003},{"$f":"(($D883*'fnd base rates'!D$107)\n+($E883*'fnd base rates'!D$108)\n+($F883*'fnd base rates'!D$109)\n+($G883*'fnd base rates'!D$110)\n+($H883*'fnd base rates'!D$111)\n+($I883*'fnd base rates'!D$112)\n+($J883*'fnd base rates'!D$113)\n+($K883*'fnd base rates'!D$114)\n+($M883*'fnd base rates'!D$116)\n+($N883*'fnd base rates'!D$117)\n+($O883*'fnd base rates'!D$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,4)))\n*$R883","v":4590.4800000000005},{"$f":"(($D883*'fnd base rates'!E$107)\n+($E883*'fnd base rates'!E$108)\n+($F883*'fnd base rates'!E$109)\n+($G883*'fnd base rates'!E$110)\n+($H883*'fnd base rates'!E$111)\n+($I883*'fnd base rates'!E$112)\n+($J883*'fnd base rates'!E$113)\n+($K883*'fnd base rates'!E$114)\n+($M883*'fnd base rates'!E$116)\n+($N883*'fnd base rates'!E$117)\n+($O883*'fnd base rates'!E$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,5)))\n*$R883","v":23893.452256},{"$f":"(($D883*'fnd base rates'!F$107)\n+($E883*'fnd base rates'!F$108)\n+($F883*'fnd base rates'!F$109)\n+($G883*'fnd base rates'!F$110)\n+($H883*'fnd base rates'!F$111)\n+($I883*'fnd base rates'!F$112)\n+($J883*'fnd base rates'!F$113)\n+($K883*'fnd base rates'!F$114)\n+($M883*'fnd base rates'!F$116)\n+($N883*'fnd base rates'!F$117)\n+($O883*'fnd base rates'!F$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,6)))\n*$R883","v":6872.0484719999995},{"$f":"(($D883*'fnd base rates'!G$107)\n+($E883*'fnd base rates'!G$108)\n+($F883*'fnd base rates'!G$109)\n+($G883*'fnd base rates'!G$110)\n+($H883*'fnd base rates'!G$111)\n+($I883*'fnd base rates'!G$112)\n+($J883*'fnd base rates'!G$113)\n+($K883*'fnd base rates'!G$114)\n+($M883*'fnd base rates'!G$116)\n+($N883*'fnd base rates'!G$117)\n+($O883*'fnd base rates'!G$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,7)))\n*$R883","v":959.48969199999988},{"$f":"(($D883*'fnd base rates'!H$107)\n+($E883*'fnd base rates'!H$108)\n+($F883*'fnd base rates'!H$109)\n+($G883*'fnd base rates'!H$110)\n+($H883*'fnd base rates'!H$111)\n+($I883*'fnd base rates'!H$112)\n+($J883*'fnd base rates'!H$113)\n+($K883*'fnd base rates'!H$114)\n+($M883*'fnd base rates'!H$116)\n+($N883*'fnd base rates'!H$117)\n+($O883*'fnd base rates'!H$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,8)))","v":3445.2736040000004},{"$f":"(($D883*'fnd base rates'!I$107)\n+($E883*'fnd base rates'!I$108)\n+($F883*'fnd base rates'!I$109)\n+($G883*'fnd base rates'!I$110)\n+($H883*'fnd base rates'!I$111)\n+($I883*'fnd base rates'!I$112)\n+($J883*'fnd base rates'!I$113)\n+($K883*'fnd base rates'!I$114)\n+($M883*'fnd base rates'!I$116)\n+($N883*'fnd base rates'!I$117)\n+($O883*'fnd base rates'!I$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,9)))\n*$R883","v":2014.0300000000002},{"$f":"(($D883*'fnd base rates'!J$107)\n+($E883*'fnd base rates'!J$108)\n+($F883*'fnd base rates'!J$109)\n+($G883*'fnd base rates'!J$110)\n+($H883*'fnd base rates'!J$111)\n+($I883*'fnd base rates'!J$112)\n+($J883*'fnd base rates'!J$113)\n+($K883*'fnd base rates'!J$114)\n+($M883*'fnd base rates'!J$116)\n+($N883*'fnd base rates'!J$117)\n+($O883*'fnd base rates'!J$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,10)))\n*$R883","v":1381.08},{"$f":"(($D883*'fnd base rates'!K$107)\n+($E883*'fnd base rates'!K$108)\n+($F883*'fnd base rates'!K$109)\n+($G883*'fnd base rates'!K$110)\n+($H883*'fnd base rates'!K$111)\n+($I883*'fnd base rates'!K$112)\n+($J883*'fnd base rates'!K$113)\n+($K883*'fnd base rates'!K$114)\n+($M883*'fnd base rates'!K$116)\n+($N883*'fnd base rates'!K$117)\n+($O883*'fnd base rates'!K$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,11)))\n*$R883","v":6733.0592799999995},{"$f":"(($D883*'fnd base rates'!L$107)\n+($E883*'fnd base rates'!L$108)\n+($F883*'fnd base rates'!L$109)\n+($G883*'fnd base rates'!L$110)\n+($H883*'fnd base rates'!L$111)\n+($I883*'fnd base rates'!L$112)\n+($J883*'fnd base rates'!L$113)\n+($K883*'fnd base rates'!L$114)\n+($M883*'fnd base rates'!L$116)\n+($N883*'fnd base rates'!L$117)\n+($O883*'fnd base rates'!L$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,12)))","v":8666.2000800000005},{"$f":"(($D883*'fnd base rates'!M$107)\n+($E883*'fnd base rates'!M$108)\n+($F883*'fnd base rates'!M$109)\n+($G883*'fnd base rates'!M$110)\n+($H883*'fnd base rates'!M$111)\n+($I883*'fnd base rates'!M$112)\n+($J883*'fnd base rates'!M$113)\n+($K883*'fnd base rates'!M$114)\n+($M883*'fnd base rates'!M$116)\n+($N883*'fnd base rates'!M$117)\n+($O883*'fnd base rates'!M$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,13)))","v":0},61773.881460000011,null,497117159,"497","117","159",1,6,61773.881460000011,10296,0,10296,null,null,null,null,null,10296,0,10296,null,null,{"$f":"BC883-BA883","v":0}]
[497,497117161,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D884","v":0},{"$f":"'fnd enro'!E884","v":0},{"$f":"'fnd enro'!F884","v":0},{"$f":"'fnd enro'!G884","v":1},{"$f":"'fnd enro'!H884","v":0},{"$f":"'fnd enro'!I884","v":0},{"$f":"'fnd enro'!J884","v":0},{"$f":"'fnd enro'!K884","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L884","v":0},{"$f":"'fnd enro'!M884","v":0},{"$f":"'fnd enro'!N884","v":0},{"$f":"'fnd enro'!O884","v":0},{"$f":"'fnd enro'!P884","v":0},{"$f":"'fnd enro'!R884","v":1},1,{"$f":"VALUE('fnd enro'!Q884)","v":7},null,{"$f":"(($D884*'fnd base rates'!C$107)\n+($E884*'fnd base rates'!C$108)\n+($F884*'fnd base rates'!C$109)\n+($G884*'fnd base rates'!C$110)\n+($H884*'fnd base rates'!C$111)\n+($I884*'fnd base rates'!C$112)\n+($J884*'fnd base rates'!C$113)\n+($K884*'fnd base rates'!C$114)\n+($M884*'fnd base rates'!C$116)\n+($N884*'fnd base rates'!C$117)\n+($O884*'fnd base rates'!C$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,3)))\n*$R884","v":536.46134600000005},{"$f":"(($D884*'fnd base rates'!D$107)\n+($E884*'fnd base rates'!D$108)\n+($F884*'fnd base rates'!D$109)\n+($G884*'fnd base rates'!D$110)\n+($H884*'fnd base rates'!D$111)\n+($I884*'fnd base rates'!D$112)\n+($J884*'fnd base rates'!D$113)\n+($K884*'fnd base rates'!D$114)\n+($M884*'fnd base rates'!D$116)\n+($N884*'fnd base rates'!D$117)\n+($O884*'fnd base rates'!D$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,4)))\n*$R884","v":765.08},{"$f":"(($D884*'fnd base rates'!E$107)\n+($E884*'fnd base rates'!E$108)\n+($F884*'fnd base rates'!E$109)\n+($G884*'fnd base rates'!E$110)\n+($H884*'fnd base rates'!E$111)\n+($I884*'fnd base rates'!E$112)\n+($J884*'fnd base rates'!E$113)\n+($K884*'fnd base rates'!E$114)\n+($M884*'fnd base rates'!E$116)\n+($N884*'fnd base rates'!E$117)\n+($O884*'fnd base rates'!E$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,5)))\n*$R884","v":3880.4303760000003},{"$f":"(($D884*'fnd base rates'!F$107)\n+($E884*'fnd base rates'!F$108)\n+($F884*'fnd base rates'!F$109)\n+($G884*'fnd base rates'!F$110)\n+($H884*'fnd base rates'!F$111)\n+($I884*'fnd base rates'!F$112)\n+($J884*'fnd base rates'!F$113)\n+($K884*'fnd base rates'!F$114)\n+($M884*'fnd base rates'!F$116)\n+($N884*'fnd base rates'!F$117)\n+($O884*'fnd base rates'!F$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,6)))\n*$R884","v":1247.446412},{"$f":"(($D884*'fnd base rates'!G$107)\n+($E884*'fnd base rates'!G$108)\n+($F884*'fnd base rates'!G$109)\n+($G884*'fnd base rates'!G$110)\n+($H884*'fnd base rates'!G$111)\n+($I884*'fnd base rates'!G$112)\n+($J884*'fnd base rates'!G$113)\n+($K884*'fnd base rates'!G$114)\n+($M884*'fnd base rates'!G$116)\n+($N884*'fnd base rates'!G$117)\n+($O884*'fnd base rates'!G$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,7)))\n*$R884","v":156.793282},{"$f":"(($D884*'fnd base rates'!H$107)\n+($E884*'fnd base rates'!H$108)\n+($F884*'fnd base rates'!H$109)\n+($G884*'fnd base rates'!H$110)\n+($H884*'fnd base rates'!H$111)\n+($I884*'fnd base rates'!H$112)\n+($J884*'fnd base rates'!H$113)\n+($K884*'fnd base rates'!H$114)\n+($M884*'fnd base rates'!H$116)\n+($N884*'fnd base rates'!H$117)\n+($O884*'fnd base rates'!H$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D884*'fnd base rates'!I$107)\n+($E884*'fnd base rates'!I$108)\n+($F884*'fnd base rates'!I$109)\n+($G884*'fnd base rates'!I$110)\n+($H884*'fnd base rates'!I$111)\n+($I884*'fnd base rates'!I$112)\n+($J884*'fnd base rates'!I$113)\n+($K884*'fnd base rates'!I$114)\n+($M884*'fnd base rates'!I$116)\n+($N884*'fnd base rates'!I$117)\n+($O884*'fnd base rates'!I$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,9)))\n*$R884","v":306.35000000000002},{"$f":"(($D884*'fnd base rates'!J$107)\n+($E884*'fnd base rates'!J$108)\n+($F884*'fnd base rates'!J$109)\n+($G884*'fnd base rates'!J$110)\n+($H884*'fnd base rates'!J$111)\n+($I884*'fnd base rates'!J$112)\n+($J884*'fnd base rates'!J$113)\n+($K884*'fnd base rates'!J$114)\n+($M884*'fnd base rates'!J$116)\n+($N884*'fnd base rates'!J$117)\n+($O884*'fnd base rates'!J$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,10)))\n*$R884","v":152.32},{"$f":"(($D884*'fnd base rates'!K$107)\n+($E884*'fnd base rates'!K$108)\n+($F884*'fnd base rates'!K$109)\n+($G884*'fnd base rates'!K$110)\n+($H884*'fnd base rates'!K$111)\n+($I884*'fnd base rates'!K$112)\n+($J884*'fnd base rates'!K$113)\n+($K884*'fnd base rates'!K$114)\n+($M884*'fnd base rates'!K$116)\n+($N884*'fnd base rates'!K$117)\n+($O884*'fnd base rates'!K$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,11)))\n*$R884","v":1100.2098799999999},{"$f":"(($D884*'fnd base rates'!L$107)\n+($E884*'fnd base rates'!L$108)\n+($F884*'fnd base rates'!L$109)\n+($G884*'fnd base rates'!L$110)\n+($H884*'fnd base rates'!L$111)\n+($I884*'fnd base rates'!L$112)\n+($J884*'fnd base rates'!L$113)\n+($K884*'fnd base rates'!L$114)\n+($M884*'fnd base rates'!L$116)\n+($N884*'fnd base rates'!L$117)\n+($O884*'fnd base rates'!L$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D884*'fnd base rates'!M$107)\n+($E884*'fnd base rates'!M$108)\n+($F884*'fnd base rates'!M$109)\n+($G884*'fnd base rates'!M$110)\n+($H884*'fnd base rates'!M$111)\n+($I884*'fnd base rates'!M$112)\n+($J884*'fnd base rates'!M$113)\n+($K884*'fnd base rates'!M$114)\n+($M884*'fnd base rates'!M$116)\n+($N884*'fnd base rates'!M$117)\n+($O884*'fnd base rates'!M$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,13)))","v":0},10114.68691,null,497117161,"497","117","161",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC884-BA884","v":0}]
[497,497117210,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D885","v":0},{"$f":"'fnd enro'!E885","v":0},{"$f":"'fnd enro'!F885","v":2},{"$f":"'fnd enro'!G885","v":16},{"$f":"'fnd enro'!H885","v":11},{"$f":"'fnd enro'!I885","v":10},{"$f":"'fnd enro'!J885","v":0},{"$f":"'fnd enro'!K885","v":1.5054000000000001},{"$f":"'fnd enro'!L885","v":0},{"$f":"'fnd enro'!M885","v":1},{"$f":"'fnd enro'!N885","v":0},{"$f":"'fnd enro'!O885","v":0},{"$f":"'fnd enro'!P885","v":8},{"$f":"'fnd enro'!R885","v":39},1,{"$f":"VALUE('fnd enro'!Q885)","v":6},null,{"$f":"(($D885*'fnd base rates'!C$107)\n+($E885*'fnd base rates'!C$108)\n+($F885*'fnd base rates'!C$109)\n+($G885*'fnd base rates'!C$110)\n+($H885*'fnd base rates'!C$111)\n+($I885*'fnd base rates'!C$112)\n+($J885*'fnd base rates'!C$113)\n+($K885*'fnd base rates'!C$114)\n+($M885*'fnd base rates'!C$116)\n+($N885*'fnd base rates'!C$117)\n+($O885*'fnd base rates'!C$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,3)))\n*$R885","v":21543.872494000003},{"$f":"(($D885*'fnd base rates'!D$107)\n+($E885*'fnd base rates'!D$108)\n+($F885*'fnd base rates'!D$109)\n+($G885*'fnd base rates'!D$110)\n+($H885*'fnd base rates'!D$111)\n+($I885*'fnd base rates'!D$112)\n+($J885*'fnd base rates'!D$113)\n+($K885*'fnd base rates'!D$114)\n+($M885*'fnd base rates'!D$116)\n+($N885*'fnd base rates'!D$117)\n+($O885*'fnd base rates'!D$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,4)))\n*$R885","v":32482.1},{"$f":"(($D885*'fnd base rates'!E$107)\n+($E885*'fnd base rates'!E$108)\n+($F885*'fnd base rates'!E$109)\n+($G885*'fnd base rates'!E$110)\n+($H885*'fnd base rates'!E$111)\n+($I885*'fnd base rates'!E$112)\n+($J885*'fnd base rates'!E$113)\n+($K885*'fnd base rates'!E$114)\n+($M885*'fnd base rates'!E$116)\n+($N885*'fnd base rates'!E$117)\n+($O885*'fnd base rates'!E$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,5)))\n*$R885","v":182345.62466399997},{"$f":"(($D885*'fnd base rates'!F$107)\n+($E885*'fnd base rates'!F$108)\n+($F885*'fnd base rates'!F$109)\n+($G885*'fnd base rates'!F$110)\n+($H885*'fnd base rates'!F$111)\n+($I885*'fnd base rates'!F$112)\n+($J885*'fnd base rates'!F$113)\n+($K885*'fnd base rates'!F$114)\n+($M885*'fnd base rates'!F$116)\n+($N885*'fnd base rates'!F$117)\n+($O885*'fnd base rates'!F$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,6)))\n*$R885","v":42449.060067999999},{"$f":"(($D885*'fnd base rates'!G$107)\n+($E885*'fnd base rates'!G$108)\n+($F885*'fnd base rates'!G$109)\n+($G885*'fnd base rates'!G$110)\n+($H885*'fnd base rates'!G$111)\n+($I885*'fnd base rates'!G$112)\n+($J885*'fnd base rates'!G$113)\n+($K885*'fnd base rates'!G$114)\n+($M885*'fnd base rates'!G$116)\n+($N885*'fnd base rates'!G$117)\n+($O885*'fnd base rates'!G$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,7)))\n*$R885","v":7532.9479979999996},{"$f":"(($D885*'fnd base rates'!H$107)\n+($E885*'fnd base rates'!H$108)\n+($F885*'fnd base rates'!H$109)\n+($G885*'fnd base rates'!H$110)\n+($H885*'fnd base rates'!H$111)\n+($I885*'fnd base rates'!H$112)\n+($J885*'fnd base rates'!H$113)\n+($K885*'fnd base rates'!H$114)\n+($M885*'fnd base rates'!H$116)\n+($N885*'fnd base rates'!H$117)\n+($O885*'fnd base rates'!H$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,8)))","v":23766.068426000002},{"$f":"(($D885*'fnd base rates'!I$107)\n+($E885*'fnd base rates'!I$108)\n+($F885*'fnd base rates'!I$109)\n+($G885*'fnd base rates'!I$110)\n+($H885*'fnd base rates'!I$111)\n+($I885*'fnd base rates'!I$112)\n+($J885*'fnd base rates'!I$113)\n+($K885*'fnd base rates'!I$114)\n+($M885*'fnd base rates'!I$116)\n+($N885*'fnd base rates'!I$117)\n+($O885*'fnd base rates'!I$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,9)))\n*$R885","v":14814.27},{"$f":"(($D885*'fnd base rates'!J$107)\n+($E885*'fnd base rates'!J$108)\n+($F885*'fnd base rates'!J$109)\n+($G885*'fnd base rates'!J$110)\n+($H885*'fnd base rates'!J$111)\n+($I885*'fnd base rates'!J$112)\n+($J885*'fnd base rates'!J$113)\n+($K885*'fnd base rates'!J$114)\n+($M885*'fnd base rates'!J$116)\n+($N885*'fnd base rates'!J$117)\n+($O885*'fnd base rates'!J$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,10)))\n*$R885","v":16207.149999999998},{"$f":"(($D885*'fnd base rates'!K$107)\n+($E885*'fnd base rates'!K$108)\n+($F885*'fnd base rates'!K$109)\n+($G885*'fnd base rates'!K$110)\n+($H885*'fnd base rates'!K$111)\n+($I885*'fnd base rates'!K$112)\n+($J885*'fnd base rates'!K$113)\n+($K885*'fnd base rates'!K$114)\n+($M885*'fnd base rates'!K$116)\n+($N885*'fnd base rates'!K$117)\n+($O885*'fnd base rates'!K$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,11)))\n*$R885","v":44611.585319999998},{"$f":"(($D885*'fnd base rates'!L$107)\n+($E885*'fnd base rates'!L$108)\n+($F885*'fnd base rates'!L$109)\n+($G885*'fnd base rates'!L$110)\n+($H885*'fnd base rates'!L$111)\n+($I885*'fnd base rates'!L$112)\n+($J885*'fnd base rates'!L$113)\n+($K885*'fnd base rates'!L$114)\n+($M885*'fnd base rates'!L$116)\n+($N885*'fnd base rates'!L$117)\n+($O885*'fnd base rates'!L$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,12)))","v":60532.960519999993},{"$f":"(($D885*'fnd base rates'!M$107)\n+($E885*'fnd base rates'!M$108)\n+($F885*'fnd base rates'!M$109)\n+($G885*'fnd base rates'!M$110)\n+($H885*'fnd base rates'!M$111)\n+($I885*'fnd base rates'!M$112)\n+($J885*'fnd base rates'!M$113)\n+($K885*'fnd base rates'!M$114)\n+($M885*'fnd base rates'!M$116)\n+($N885*'fnd base rates'!M$117)\n+($O885*'fnd base rates'!M$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,13)))","v":0},446285.63949000009,null,497117210,"497","117","210",1,39,446285.63949000009,11443,0,11443,null,null,null,null,null,11443,0,11443,null,null,{"$f":"BC885-BA885","v":0}]
[497,497117223,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D886","v":0},{"$f":"'fnd enro'!E886","v":0},{"$f":"'fnd enro'!F886","v":1},{"$f":"'fnd enro'!G886","v":3},{"$f":"'fnd enro'!H886","v":0},{"$f":"'fnd enro'!I886","v":0},{"$f":"'fnd enro'!J886","v":0},{"$f":"'fnd enro'!K886","v":0.15440000000000001},{"$f":"'fnd enro'!L886","v":0},{"$f":"'fnd enro'!M886","v":0},{"$f":"'fnd enro'!N886","v":0},{"$f":"'fnd enro'!O886","v":0},{"$f":"'fnd enro'!P886","v":0},{"$f":"'fnd enro'!R886","v":4},1,{"$f":"VALUE('fnd enro'!Q886)","v":11},null,{"$f":"(($D886*'fnd base rates'!C$107)\n+($E886*'fnd base rates'!C$108)\n+($F886*'fnd base rates'!C$109)\n+($G886*'fnd base rates'!C$110)\n+($H886*'fnd base rates'!C$111)\n+($I886*'fnd base rates'!C$112)\n+($J886*'fnd base rates'!C$113)\n+($K886*'fnd base rates'!C$114)\n+($M886*'fnd base rates'!C$116)\n+($N886*'fnd base rates'!C$117)\n+($O886*'fnd base rates'!C$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,3)))\n*$R886","v":2145.8453840000002},{"$f":"(($D886*'fnd base rates'!D$107)\n+($E886*'fnd base rates'!D$108)\n+($F886*'fnd base rates'!D$109)\n+($G886*'fnd base rates'!D$110)\n+($H886*'fnd base rates'!D$111)\n+($I886*'fnd base rates'!D$112)\n+($J886*'fnd base rates'!D$113)\n+($K886*'fnd base rates'!D$114)\n+($M886*'fnd base rates'!D$116)\n+($N886*'fnd base rates'!D$117)\n+($O886*'fnd base rates'!D$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,4)))\n*$R886","v":3060.32},{"$f":"(($D886*'fnd base rates'!E$107)\n+($E886*'fnd base rates'!E$108)\n+($F886*'fnd base rates'!E$109)\n+($G886*'fnd base rates'!E$110)\n+($H886*'fnd base rates'!E$111)\n+($I886*'fnd base rates'!E$112)\n+($J886*'fnd base rates'!E$113)\n+($K886*'fnd base rates'!E$114)\n+($M886*'fnd base rates'!E$116)\n+($N886*'fnd base rates'!E$117)\n+($O886*'fnd base rates'!E$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,5)))\n*$R886","v":15521.771504000002},{"$f":"(($D886*'fnd base rates'!F$107)\n+($E886*'fnd base rates'!F$108)\n+($F886*'fnd base rates'!F$109)\n+($G886*'fnd base rates'!F$110)\n+($H886*'fnd base rates'!F$111)\n+($I886*'fnd base rates'!F$112)\n+($J886*'fnd base rates'!F$113)\n+($K886*'fnd base rates'!F$114)\n+($M886*'fnd base rates'!F$116)\n+($N886*'fnd base rates'!F$117)\n+($O886*'fnd base rates'!F$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,6)))\n*$R886","v":4989.785648},{"$f":"(($D886*'fnd base rates'!G$107)\n+($E886*'fnd base rates'!G$108)\n+($F886*'fnd base rates'!G$109)\n+($G886*'fnd base rates'!G$110)\n+($H886*'fnd base rates'!G$111)\n+($I886*'fnd base rates'!G$112)\n+($J886*'fnd base rates'!G$113)\n+($K886*'fnd base rates'!G$114)\n+($M886*'fnd base rates'!G$116)\n+($N886*'fnd base rates'!G$117)\n+($O886*'fnd base rates'!G$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,7)))\n*$R886","v":627.15312799999992},{"$f":"(($D886*'fnd base rates'!H$107)\n+($E886*'fnd base rates'!H$108)\n+($F886*'fnd base rates'!H$109)\n+($G886*'fnd base rates'!H$110)\n+($H886*'fnd base rates'!H$111)\n+($I886*'fnd base rates'!H$112)\n+($J886*'fnd base rates'!H$113)\n+($K886*'fnd base rates'!H$114)\n+($M886*'fnd base rates'!H$116)\n+($N886*'fnd base rates'!H$117)\n+($O886*'fnd base rates'!H$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,8)))","v":2093.7557360000001},{"$f":"(($D886*'fnd base rates'!I$107)\n+($E886*'fnd base rates'!I$108)\n+($F886*'fnd base rates'!I$109)\n+($G886*'fnd base rates'!I$110)\n+($H886*'fnd base rates'!I$111)\n+($I886*'fnd base rates'!I$112)\n+($J886*'fnd base rates'!I$113)\n+($K886*'fnd base rates'!I$114)\n+($M886*'fnd base rates'!I$116)\n+($N886*'fnd base rates'!I$117)\n+($O886*'fnd base rates'!I$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,9)))\n*$R886","v":1225.4000000000001},{"$f":"(($D886*'fnd base rates'!J$107)\n+($E886*'fnd base rates'!J$108)\n+($F886*'fnd base rates'!J$109)\n+($G886*'fnd base rates'!J$110)\n+($H886*'fnd base rates'!J$111)\n+($I886*'fnd base rates'!J$112)\n+($J886*'fnd base rates'!J$113)\n+($K886*'fnd base rates'!J$114)\n+($M886*'fnd base rates'!J$116)\n+($N886*'fnd base rates'!J$117)\n+($O886*'fnd base rates'!J$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,10)))\n*$R886","v":558.52},{"$f":"(($D886*'fnd base rates'!K$107)\n+($E886*'fnd base rates'!K$108)\n+($F886*'fnd base rates'!K$109)\n+($G886*'fnd base rates'!K$110)\n+($H886*'fnd base rates'!K$111)\n+($I886*'fnd base rates'!K$112)\n+($J886*'fnd base rates'!K$113)\n+($K886*'fnd base rates'!K$114)\n+($M886*'fnd base rates'!K$116)\n+($N886*'fnd base rates'!K$117)\n+($O886*'fnd base rates'!K$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,11)))\n*$R886","v":4400.8395199999995},{"$f":"(($D886*'fnd base rates'!L$107)\n+($E886*'fnd base rates'!L$108)\n+($F886*'fnd base rates'!L$109)\n+($G886*'fnd base rates'!L$110)\n+($H886*'fnd base rates'!L$111)\n+($I886*'fnd base rates'!L$112)\n+($J886*'fnd base rates'!L$113)\n+($K886*'fnd base rates'!L$114)\n+($M886*'fnd base rates'!L$116)\n+($N886*'fnd base rates'!L$117)\n+($O886*'fnd base rates'!L$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,12)))","v":5784.5967200000005},{"$f":"(($D886*'fnd base rates'!M$107)\n+($E886*'fnd base rates'!M$108)\n+($F886*'fnd base rates'!M$109)\n+($G886*'fnd base rates'!M$110)\n+($H886*'fnd base rates'!M$111)\n+($I886*'fnd base rates'!M$112)\n+($J886*'fnd base rates'!M$113)\n+($K886*'fnd base rates'!M$114)\n+($M886*'fnd base rates'!M$116)\n+($N886*'fnd base rates'!M$117)\n+($O886*'fnd base rates'!M$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,13)))","v":0},40407.987640000007,null,497117223,"497","117","223",1,4,40407.987640000007,10102,0,10102,null,null,null,null,null,10102,0,10102,null,null,{"$f":"BC886-BA886","v":0}]
[497,497117272,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D887","v":0},{"$f":"'fnd enro'!E887","v":0},{"$f":"'fnd enro'!F887","v":0},{"$f":"'fnd enro'!G887","v":3},{"$f":"'fnd enro'!H887","v":0},{"$f":"'fnd enro'!I887","v":0},{"$f":"'fnd enro'!J887","v":0},{"$f":"'fnd enro'!K887","v":0.1158},{"$f":"'fnd enro'!L887","v":0},{"$f":"'fnd enro'!M887","v":0},{"$f":"'fnd enro'!N887","v":0},{"$f":"'fnd enro'!O887","v":0},{"$f":"'fnd enro'!P887","v":0},{"$f":"'fnd enro'!R887","v":3},1,{"$f":"VALUE('fnd enro'!Q887)","v":6},null,{"$f":"(($D887*'fnd base rates'!C$107)\n+($E887*'fnd base rates'!C$108)\n+($F887*'fnd base rates'!C$109)\n+($G887*'fnd base rates'!C$110)\n+($H887*'fnd base rates'!C$111)\n+($I887*'fnd base rates'!C$112)\n+($J887*'fnd base rates'!C$113)\n+($K887*'fnd base rates'!C$114)\n+($M887*'fnd base rates'!C$116)\n+($N887*'fnd base rates'!C$117)\n+($O887*'fnd base rates'!C$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,3)))\n*$R887","v":1609.3840379999999},{"$f":"(($D887*'fnd base rates'!D$107)\n+($E887*'fnd base rates'!D$108)\n+($F887*'fnd base rates'!D$109)\n+($G887*'fnd base rates'!D$110)\n+($H887*'fnd base rates'!D$111)\n+($I887*'fnd base rates'!D$112)\n+($J887*'fnd base rates'!D$113)\n+($K887*'fnd base rates'!D$114)\n+($M887*'fnd base rates'!D$116)\n+($N887*'fnd base rates'!D$117)\n+($O887*'fnd base rates'!D$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,4)))\n*$R887","v":2295.2400000000002},{"$f":"(($D887*'fnd base rates'!E$107)\n+($E887*'fnd base rates'!E$108)\n+($F887*'fnd base rates'!E$109)\n+($G887*'fnd base rates'!E$110)\n+($H887*'fnd base rates'!E$111)\n+($I887*'fnd base rates'!E$112)\n+($J887*'fnd base rates'!E$113)\n+($K887*'fnd base rates'!E$114)\n+($M887*'fnd base rates'!E$116)\n+($N887*'fnd base rates'!E$117)\n+($O887*'fnd base rates'!E$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,5)))\n*$R887","v":11641.291128000001},{"$f":"(($D887*'fnd base rates'!F$107)\n+($E887*'fnd base rates'!F$108)\n+($F887*'fnd base rates'!F$109)\n+($G887*'fnd base rates'!F$110)\n+($H887*'fnd base rates'!F$111)\n+($I887*'fnd base rates'!F$112)\n+($J887*'fnd base rates'!F$113)\n+($K887*'fnd base rates'!F$114)\n+($M887*'fnd base rates'!F$116)\n+($N887*'fnd base rates'!F$117)\n+($O887*'fnd base rates'!F$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,6)))\n*$R887","v":3742.3392359999998},{"$f":"(($D887*'fnd base rates'!G$107)\n+($E887*'fnd base rates'!G$108)\n+($F887*'fnd base rates'!G$109)\n+($G887*'fnd base rates'!G$110)\n+($H887*'fnd base rates'!G$111)\n+($I887*'fnd base rates'!G$112)\n+($J887*'fnd base rates'!G$113)\n+($K887*'fnd base rates'!G$114)\n+($M887*'fnd base rates'!G$116)\n+($N887*'fnd base rates'!G$117)\n+($O887*'fnd base rates'!G$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,7)))\n*$R887","v":470.37984599999999},{"$f":"(($D887*'fnd base rates'!H$107)\n+($E887*'fnd base rates'!H$108)\n+($F887*'fnd base rates'!H$109)\n+($G887*'fnd base rates'!H$110)\n+($H887*'fnd base rates'!H$111)\n+($I887*'fnd base rates'!H$112)\n+($J887*'fnd base rates'!H$113)\n+($K887*'fnd base rates'!H$114)\n+($M887*'fnd base rates'!H$116)\n+($N887*'fnd base rates'!H$117)\n+($O887*'fnd base rates'!H$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,8)))","v":1570.3168020000001},{"$f":"(($D887*'fnd base rates'!I$107)\n+($E887*'fnd base rates'!I$108)\n+($F887*'fnd base rates'!I$109)\n+($G887*'fnd base rates'!I$110)\n+($H887*'fnd base rates'!I$111)\n+($I887*'fnd base rates'!I$112)\n+($J887*'fnd base rates'!I$113)\n+($K887*'fnd base rates'!I$114)\n+($M887*'fnd base rates'!I$116)\n+($N887*'fnd base rates'!I$117)\n+($O887*'fnd base rates'!I$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,9)))\n*$R887","v":919.05000000000007},{"$f":"(($D887*'fnd base rates'!J$107)\n+($E887*'fnd base rates'!J$108)\n+($F887*'fnd base rates'!J$109)\n+($G887*'fnd base rates'!J$110)\n+($H887*'fnd base rates'!J$111)\n+($I887*'fnd base rates'!J$112)\n+($J887*'fnd base rates'!J$113)\n+($K887*'fnd base rates'!J$114)\n+($M887*'fnd base rates'!J$116)\n+($N887*'fnd base rates'!J$117)\n+($O887*'fnd base rates'!J$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,10)))\n*$R887","v":456.96},{"$f":"(($D887*'fnd base rates'!K$107)\n+($E887*'fnd base rates'!K$108)\n+($F887*'fnd base rates'!K$109)\n+($G887*'fnd base rates'!K$110)\n+($H887*'fnd base rates'!K$111)\n+($I887*'fnd base rates'!K$112)\n+($J887*'fnd base rates'!K$113)\n+($K887*'fnd base rates'!K$114)\n+($M887*'fnd base rates'!K$116)\n+($N887*'fnd base rates'!K$117)\n+($O887*'fnd base rates'!K$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,11)))\n*$R887","v":3300.6296399999997},{"$f":"(($D887*'fnd base rates'!L$107)\n+($E887*'fnd base rates'!L$108)\n+($F887*'fnd base rates'!L$109)\n+($G887*'fnd base rates'!L$110)\n+($H887*'fnd base rates'!L$111)\n+($I887*'fnd base rates'!L$112)\n+($J887*'fnd base rates'!L$113)\n+($K887*'fnd base rates'!L$114)\n+($M887*'fnd base rates'!L$116)\n+($N887*'fnd base rates'!L$117)\n+($O887*'fnd base rates'!L$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,12)))","v":4338.4700400000002},{"$f":"(($D887*'fnd base rates'!M$107)\n+($E887*'fnd base rates'!M$108)\n+($F887*'fnd base rates'!M$109)\n+($G887*'fnd base rates'!M$110)\n+($H887*'fnd base rates'!M$111)\n+($I887*'fnd base rates'!M$112)\n+($J887*'fnd base rates'!M$113)\n+($K887*'fnd base rates'!M$114)\n+($M887*'fnd base rates'!M$116)\n+($N887*'fnd base rates'!M$117)\n+($O887*'fnd base rates'!M$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,13)))","v":0},30344.060729999997,null,497117272,"497","117","272",1,3,30344.060729999997,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC887-BA887","v":0}]
[497,497117275,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D888","v":0},{"$f":"'fnd enro'!E888","v":0},{"$f":"'fnd enro'!F888","v":1},{"$f":"'fnd enro'!G888","v":4},{"$f":"'fnd enro'!H888","v":1},{"$f":"'fnd enro'!I888","v":0},{"$f":"'fnd enro'!J888","v":0},{"$f":"'fnd enro'!K888","v":0.2316},{"$f":"'fnd enro'!L888","v":0},{"$f":"'fnd enro'!M888","v":0},{"$f":"'fnd enro'!N888","v":0},{"$f":"'fnd enro'!O888","v":0},{"$f":"'fnd enro'!P888","v":4},{"$f":"'fnd enro'!R888","v":6},1,{"$f":"VALUE('fnd enro'!Q888)","v":4},null,{"$f":"(($D888*'fnd base rates'!C$107)\n+($E888*'fnd base rates'!C$108)\n+($F888*'fnd base rates'!C$109)\n+($G888*'fnd base rates'!C$110)\n+($H888*'fnd base rates'!C$111)\n+($I888*'fnd base rates'!C$112)\n+($J888*'fnd base rates'!C$113)\n+($K888*'fnd base rates'!C$114)\n+($M888*'fnd base rates'!C$116)\n+($N888*'fnd base rates'!C$117)\n+($O888*'fnd base rates'!C$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,3)))\n*$R888","v":3452.3280760000002},{"$f":"(($D888*'fnd base rates'!D$107)\n+($E888*'fnd base rates'!D$108)\n+($F888*'fnd base rates'!D$109)\n+($G888*'fnd base rates'!D$110)\n+($H888*'fnd base rates'!D$111)\n+($I888*'fnd base rates'!D$112)\n+($J888*'fnd base rates'!D$113)\n+($K888*'fnd base rates'!D$114)\n+($M888*'fnd base rates'!D$116)\n+($N888*'fnd base rates'!D$117)\n+($O888*'fnd base rates'!D$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,4)))\n*$R888","v":5697.0400000000009},{"$f":"(($D888*'fnd base rates'!E$107)\n+($E888*'fnd base rates'!E$108)\n+($F888*'fnd base rates'!E$109)\n+($G888*'fnd base rates'!E$110)\n+($H888*'fnd base rates'!E$111)\n+($I888*'fnd base rates'!E$112)\n+($J888*'fnd base rates'!E$113)\n+($K888*'fnd base rates'!E$114)\n+($M888*'fnd base rates'!E$116)\n+($N888*'fnd base rates'!E$117)\n+($O888*'fnd base rates'!E$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,5)))\n*$R888","v":33664.002255999992},{"$f":"(($D888*'fnd base rates'!F$107)\n+($E888*'fnd base rates'!F$108)\n+($F888*'fnd base rates'!F$109)\n+($G888*'fnd base rates'!F$110)\n+($H888*'fnd base rates'!F$111)\n+($I888*'fnd base rates'!F$112)\n+($J888*'fnd base rates'!F$113)\n+($K888*'fnd base rates'!F$114)\n+($M888*'fnd base rates'!F$116)\n+($N888*'fnd base rates'!F$117)\n+($O888*'fnd base rates'!F$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,6)))\n*$R888","v":7232.6084719999999},{"$f":"(($D888*'fnd base rates'!G$107)\n+($E888*'fnd base rates'!G$108)\n+($F888*'fnd base rates'!G$109)\n+($G888*'fnd base rates'!G$110)\n+($H888*'fnd base rates'!G$111)\n+($I888*'fnd base rates'!G$112)\n+($J888*'fnd base rates'!G$113)\n+($K888*'fnd base rates'!G$114)\n+($M888*'fnd base rates'!G$116)\n+($N888*'fnd base rates'!G$117)\n+($O888*'fnd base rates'!G$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,7)))\n*$R888","v":1476.4796920000001},{"$f":"(($D888*'fnd base rates'!H$107)\n+($E888*'fnd base rates'!H$108)\n+($F888*'fnd base rates'!H$109)\n+($G888*'fnd base rates'!H$110)\n+($H888*'fnd base rates'!H$111)\n+($I888*'fnd base rates'!H$112)\n+($J888*'fnd base rates'!H$113)\n+($K888*'fnd base rates'!H$114)\n+($M888*'fnd base rates'!H$116)\n+($N888*'fnd base rates'!H$117)\n+($O888*'fnd base rates'!H$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,8)))","v":3220.9536040000007},{"$f":"(($D888*'fnd base rates'!I$107)\n+($E888*'fnd base rates'!I$108)\n+($F888*'fnd base rates'!I$109)\n+($G888*'fnd base rates'!I$110)\n+($H888*'fnd base rates'!I$111)\n+($I888*'fnd base rates'!I$112)\n+($J888*'fnd base rates'!I$113)\n+($K888*'fnd base rates'!I$114)\n+($M888*'fnd base rates'!I$116)\n+($N888*'fnd base rates'!I$117)\n+($O888*'fnd base rates'!I$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,9)))\n*$R888","v":2331.88},{"$f":"(($D888*'fnd base rates'!J$107)\n+($E888*'fnd base rates'!J$108)\n+($F888*'fnd base rates'!J$109)\n+($G888*'fnd base rates'!J$110)\n+($H888*'fnd base rates'!J$111)\n+($I888*'fnd base rates'!J$112)\n+($J888*'fnd base rates'!J$113)\n+($K888*'fnd base rates'!J$114)\n+($M888*'fnd base rates'!J$116)\n+($N888*'fnd base rates'!J$117)\n+($O888*'fnd base rates'!J$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,10)))\n*$R888","v":3232.6099999999997},{"$f":"(($D888*'fnd base rates'!K$107)\n+($E888*'fnd base rates'!K$108)\n+($F888*'fnd base rates'!K$109)\n+($G888*'fnd base rates'!K$110)\n+($H888*'fnd base rates'!K$111)\n+($I888*'fnd base rates'!K$112)\n+($J888*'fnd base rates'!K$113)\n+($K888*'fnd base rates'!K$114)\n+($M888*'fnd base rates'!K$116)\n+($N888*'fnd base rates'!K$117)\n+($O888*'fnd base rates'!K$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,11)))\n*$R888","v":6683.20928},{"$f":"(($D888*'fnd base rates'!L$107)\n+($E888*'fnd base rates'!L$108)\n+($F888*'fnd base rates'!L$109)\n+($G888*'fnd base rates'!L$110)\n+($H888*'fnd base rates'!L$111)\n+($I888*'fnd base rates'!L$112)\n+($J888*'fnd base rates'!L$113)\n+($K888*'fnd base rates'!L$114)\n+($M888*'fnd base rates'!L$116)\n+($N888*'fnd base rates'!L$117)\n+($O888*'fnd base rates'!L$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,12)))","v":10490.590080000002},{"$f":"(($D888*'fnd base rates'!M$107)\n+($E888*'fnd base rates'!M$108)\n+($F888*'fnd base rates'!M$109)\n+($G888*'fnd base rates'!M$110)\n+($H888*'fnd base rates'!M$111)\n+($I888*'fnd base rates'!M$112)\n+($J888*'fnd base rates'!M$113)\n+($K888*'fnd base rates'!M$114)\n+($M888*'fnd base rates'!M$116)\n+($N888*'fnd base rates'!M$117)\n+($O888*'fnd base rates'!M$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,13)))","v":0},77481.701459999982,null,497117275,"497","117","275",1,6,77481.701459999982,12914,0,12914,null,null,null,null,null,12914,0,12914,null,null,{"$f":"BC888-BA888","v":0}]
[497,497117278,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D889","v":0},{"$f":"'fnd enro'!E889","v":0},{"$f":"'fnd enro'!F889","v":1},{"$f":"'fnd enro'!G889","v":21},{"$f":"'fnd enro'!H889","v":11},{"$f":"'fnd enro'!I889","v":13},{"$f":"'fnd enro'!J889","v":0},{"$f":"'fnd enro'!K889","v":1.7756000000000001},{"$f":"'fnd enro'!L889","v":0},{"$f":"'fnd enro'!M889","v":0},{"$f":"'fnd enro'!N889","v":0},{"$f":"'fnd enro'!O889","v":0},{"$f":"'fnd enro'!P889","v":9},{"$f":"'fnd enro'!R889","v":46},1,{"$f":"VALUE('fnd enro'!Q889)","v":7},null,{"$f":"(($D889*'fnd base rates'!C$107)\n+($E889*'fnd base rates'!C$108)\n+($F889*'fnd base rates'!C$109)\n+($G889*'fnd base rates'!C$110)\n+($H889*'fnd base rates'!C$111)\n+($I889*'fnd base rates'!C$112)\n+($J889*'fnd base rates'!C$113)\n+($K889*'fnd base rates'!C$114)\n+($M889*'fnd base rates'!C$116)\n+($N889*'fnd base rates'!C$117)\n+($O889*'fnd base rates'!C$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,3)))\n*$R889","v":25294.981916000001},{"$f":"(($D889*'fnd base rates'!D$107)\n+($E889*'fnd base rates'!D$108)\n+($F889*'fnd base rates'!D$109)\n+($G889*'fnd base rates'!D$110)\n+($H889*'fnd base rates'!D$111)\n+($I889*'fnd base rates'!D$112)\n+($J889*'fnd base rates'!D$113)\n+($K889*'fnd base rates'!D$114)\n+($M889*'fnd base rates'!D$116)\n+($N889*'fnd base rates'!D$117)\n+($O889*'fnd base rates'!D$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,4)))\n*$R889","v":38120.660000000011},{"$f":"(($D889*'fnd base rates'!E$107)\n+($E889*'fnd base rates'!E$108)\n+($F889*'fnd base rates'!E$109)\n+($G889*'fnd base rates'!E$110)\n+($H889*'fnd base rates'!E$111)\n+($I889*'fnd base rates'!E$112)\n+($J889*'fnd base rates'!E$113)\n+($K889*'fnd base rates'!E$114)\n+($M889*'fnd base rates'!E$116)\n+($N889*'fnd base rates'!E$117)\n+($O889*'fnd base rates'!E$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,5)))\n*$R889","v":215855.87729599999},{"$f":"(($D889*'fnd base rates'!F$107)\n+($E889*'fnd base rates'!F$108)\n+($F889*'fnd base rates'!F$109)\n+($G889*'fnd base rates'!F$110)\n+($H889*'fnd base rates'!F$111)\n+($I889*'fnd base rates'!F$112)\n+($J889*'fnd base rates'!F$113)\n+($K889*'fnd base rates'!F$114)\n+($M889*'fnd base rates'!F$116)\n+($N889*'fnd base rates'!F$117)\n+($O889*'fnd base rates'!F$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,6)))\n*$R889","v":49922.484951999999},{"$f":"(($D889*'fnd base rates'!G$107)\n+($E889*'fnd base rates'!G$108)\n+($F889*'fnd base rates'!G$109)\n+($G889*'fnd base rates'!G$110)\n+($H889*'fnd base rates'!G$111)\n+($I889*'fnd base rates'!G$112)\n+($J889*'fnd base rates'!G$113)\n+($K889*'fnd base rates'!G$114)\n+($M889*'fnd base rates'!G$116)\n+($N889*'fnd base rates'!G$117)\n+($O889*'fnd base rates'!G$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,7)))\n*$R889","v":8819.0809719999997},{"$f":"(($D889*'fnd base rates'!H$107)\n+($E889*'fnd base rates'!H$108)\n+($F889*'fnd base rates'!H$109)\n+($G889*'fnd base rates'!H$110)\n+($H889*'fnd base rates'!H$111)\n+($I889*'fnd base rates'!H$112)\n+($J889*'fnd base rates'!H$113)\n+($K889*'fnd base rates'!H$114)\n+($M889*'fnd base rates'!H$116)\n+($N889*'fnd base rates'!H$117)\n+($O889*'fnd base rates'!H$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,8)))","v":28251.000963999999},{"$f":"(($D889*'fnd base rates'!I$107)\n+($E889*'fnd base rates'!I$108)\n+($F889*'fnd base rates'!I$109)\n+($G889*'fnd base rates'!I$110)\n+($H889*'fnd base rates'!I$111)\n+($I889*'fnd base rates'!I$112)\n+($J889*'fnd base rates'!I$113)\n+($K889*'fnd base rates'!I$114)\n+($M889*'fnd base rates'!I$116)\n+($N889*'fnd base rates'!I$117)\n+($O889*'fnd base rates'!I$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,9)))\n*$R889","v":17423.550000000003},{"$f":"(($D889*'fnd base rates'!J$107)\n+($E889*'fnd base rates'!J$108)\n+($F889*'fnd base rates'!J$109)\n+($G889*'fnd base rates'!J$110)\n+($H889*'fnd base rates'!J$111)\n+($I889*'fnd base rates'!J$112)\n+($J889*'fnd base rates'!J$113)\n+($K889*'fnd base rates'!J$114)\n+($M889*'fnd base rates'!J$116)\n+($N889*'fnd base rates'!J$117)\n+($O889*'fnd base rates'!J$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,10)))\n*$R889","v":19508.21},{"$f":"(($D889*'fnd base rates'!K$107)\n+($E889*'fnd base rates'!K$108)\n+($F889*'fnd base rates'!K$109)\n+($G889*'fnd base rates'!K$110)\n+($H889*'fnd base rates'!K$111)\n+($I889*'fnd base rates'!K$112)\n+($J889*'fnd base rates'!K$113)\n+($K889*'fnd base rates'!K$114)\n+($M889*'fnd base rates'!K$116)\n+($N889*'fnd base rates'!K$117)\n+($O889*'fnd base rates'!K$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,11)))\n*$R889","v":52159.154479999997},{"$f":"(($D889*'fnd base rates'!L$107)\n+($E889*'fnd base rates'!L$108)\n+($F889*'fnd base rates'!L$109)\n+($G889*'fnd base rates'!L$110)\n+($H889*'fnd base rates'!L$111)\n+($I889*'fnd base rates'!L$112)\n+($J889*'fnd base rates'!L$113)\n+($K889*'fnd base rates'!L$114)\n+($M889*'fnd base rates'!L$116)\n+($N889*'fnd base rates'!L$117)\n+($O889*'fnd base rates'!L$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,12)))","v":70873.257280000005},{"$f":"(($D889*'fnd base rates'!M$107)\n+($E889*'fnd base rates'!M$108)\n+($F889*'fnd base rates'!M$109)\n+($G889*'fnd base rates'!M$110)\n+($H889*'fnd base rates'!M$111)\n+($I889*'fnd base rates'!M$112)\n+($J889*'fnd base rates'!M$113)\n+($K889*'fnd base rates'!M$114)\n+($M889*'fnd base rates'!M$116)\n+($N889*'fnd base rates'!M$117)\n+($O889*'fnd base rates'!M$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,13)))","v":0},526228.25786000013,null,497117278,"497","117","278",1,46,526228.25786000013,11440,0,11440,null,null,null,null,null,11440,0,11440,null,null,{"$f":"BC889-BA889","v":0}]
[497,497117281,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D890","v":0},{"$f":"'fnd enro'!E890","v":0},{"$f":"'fnd enro'!F890","v":7},{"$f":"'fnd enro'!G890","v":31},{"$f":"'fnd enro'!H890","v":38},{"$f":"'fnd enro'!I890","v":17},{"$f":"'fnd enro'!J890","v":0},{"$f":"'fnd enro'!K890","v":3.5897999999999999},{"$f":"'fnd enro'!L890","v":0},{"$f":"'fnd enro'!M890","v":0},{"$f":"'fnd enro'!N890","v":1},{"$f":"'fnd enro'!O890","v":0},{"$f":"'fnd enro'!P890","v":65},{"$f":"'fnd enro'!R890","v":93},1,{"$f":"VALUE('fnd enro'!Q890)","v":12},null,{"$f":"(($D890*'fnd base rates'!C$107)\n+($E890*'fnd base rates'!C$108)\n+($F890*'fnd base rates'!C$109)\n+($G890*'fnd base rates'!C$110)\n+($H890*'fnd base rates'!C$111)\n+($I890*'fnd base rates'!C$112)\n+($J890*'fnd base rates'!C$113)\n+($K890*'fnd base rates'!C$114)\n+($M890*'fnd base rates'!C$116)\n+($N890*'fnd base rates'!C$117)\n+($O890*'fnd base rates'!C$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,3)))\n*$R890","v":55712.475178000001},{"$f":"(($D890*'fnd base rates'!D$107)\n+($E890*'fnd base rates'!D$108)\n+($F890*'fnd base rates'!D$109)\n+($G890*'fnd base rates'!D$110)\n+($H890*'fnd base rates'!D$111)\n+($I890*'fnd base rates'!D$112)\n+($J890*'fnd base rates'!D$113)\n+($K890*'fnd base rates'!D$114)\n+($M890*'fnd base rates'!D$116)\n+($N890*'fnd base rates'!D$117)\n+($O890*'fnd base rates'!D$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,4)))\n*$R890","v":98416.320000000007},{"$f":"(($D890*'fnd base rates'!E$107)\n+($E890*'fnd base rates'!E$108)\n+($F890*'fnd base rates'!E$109)\n+($G890*'fnd base rates'!E$110)\n+($H890*'fnd base rates'!E$111)\n+($I890*'fnd base rates'!E$112)\n+($J890*'fnd base rates'!E$113)\n+($K890*'fnd base rates'!E$114)\n+($M890*'fnd base rates'!E$116)\n+($N890*'fnd base rates'!E$117)\n+($O890*'fnd base rates'!E$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,5)))\n*$R890","v":628052.73496799998},{"$f":"(($D890*'fnd base rates'!F$107)\n+($E890*'fnd base rates'!F$108)\n+($F890*'fnd base rates'!F$109)\n+($G890*'fnd base rates'!F$110)\n+($H890*'fnd base rates'!F$111)\n+($I890*'fnd base rates'!F$112)\n+($J890*'fnd base rates'!F$113)\n+($K890*'fnd base rates'!F$114)\n+($M890*'fnd base rates'!F$116)\n+($N890*'fnd base rates'!F$117)\n+($O890*'fnd base rates'!F$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,6)))\n*$R890","v":100491.166316},{"$f":"(($D890*'fnd base rates'!G$107)\n+($E890*'fnd base rates'!G$108)\n+($F890*'fnd base rates'!G$109)\n+($G890*'fnd base rates'!G$110)\n+($H890*'fnd base rates'!G$111)\n+($I890*'fnd base rates'!G$112)\n+($J890*'fnd base rates'!G$113)\n+($K890*'fnd base rates'!G$114)\n+($M890*'fnd base rates'!G$116)\n+($N890*'fnd base rates'!G$117)\n+($O890*'fnd base rates'!G$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,7)))\n*$R890","v":28021.825226000001},{"$f":"(($D890*'fnd base rates'!H$107)\n+($E890*'fnd base rates'!H$108)\n+($F890*'fnd base rates'!H$109)\n+($G890*'fnd base rates'!H$110)\n+($H890*'fnd base rates'!H$111)\n+($I890*'fnd base rates'!H$112)\n+($J890*'fnd base rates'!H$113)\n+($K890*'fnd base rates'!H$114)\n+($M890*'fnd base rates'!H$116)\n+($N890*'fnd base rates'!H$117)\n+($O890*'fnd base rates'!H$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,8)))","v":55957.750861999994},{"$f":"(($D890*'fnd base rates'!I$107)\n+($E890*'fnd base rates'!I$108)\n+($F890*'fnd base rates'!I$109)\n+($G890*'fnd base rates'!I$110)\n+($H890*'fnd base rates'!I$111)\n+($I890*'fnd base rates'!I$112)\n+($J890*'fnd base rates'!I$113)\n+($K890*'fnd base rates'!I$114)\n+($M890*'fnd base rates'!I$116)\n+($N890*'fnd base rates'!I$117)\n+($O890*'fnd base rates'!I$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,9)))\n*$R890","v":43448.130000000005},{"$f":"(($D890*'fnd base rates'!J$107)\n+($E890*'fnd base rates'!J$108)\n+($F890*'fnd base rates'!J$109)\n+($G890*'fnd base rates'!J$110)\n+($H890*'fnd base rates'!J$111)\n+($I890*'fnd base rates'!J$112)\n+($J890*'fnd base rates'!J$113)\n+($K890*'fnd base rates'!J$114)\n+($M890*'fnd base rates'!J$116)\n+($N890*'fnd base rates'!J$117)\n+($O890*'fnd base rates'!J$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,10)))\n*$R890","v":80284.66},{"$f":"(($D890*'fnd base rates'!K$107)\n+($E890*'fnd base rates'!K$108)\n+($F890*'fnd base rates'!K$109)\n+($G890*'fnd base rates'!K$110)\n+($H890*'fnd base rates'!K$111)\n+($I890*'fnd base rates'!K$112)\n+($J890*'fnd base rates'!K$113)\n+($K890*'fnd base rates'!K$114)\n+($M890*'fnd base rates'!K$116)\n+($N890*'fnd base rates'!K$117)\n+($O890*'fnd base rates'!K$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,11)))\n*$R890","v":106601.34883999999},{"$f":"(($D890*'fnd base rates'!L$107)\n+($E890*'fnd base rates'!L$108)\n+($F890*'fnd base rates'!L$109)\n+($G890*'fnd base rates'!L$110)\n+($H890*'fnd base rates'!L$111)\n+($I890*'fnd base rates'!L$112)\n+($J890*'fnd base rates'!L$113)\n+($K890*'fnd base rates'!L$114)\n+($M890*'fnd base rates'!L$116)\n+($N890*'fnd base rates'!L$117)\n+($O890*'fnd base rates'!L$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,12)))","v":178752.30124},{"$f":"(($D890*'fnd base rates'!M$107)\n+($E890*'fnd base rates'!M$108)\n+($F890*'fnd base rates'!M$109)\n+($G890*'fnd base rates'!M$110)\n+($H890*'fnd base rates'!M$111)\n+($I890*'fnd base rates'!M$112)\n+($J890*'fnd base rates'!M$113)\n+($K890*'fnd base rates'!M$114)\n+($M890*'fnd base rates'!M$116)\n+($N890*'fnd base rates'!M$117)\n+($O890*'fnd base rates'!M$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,13)))","v":0},1375738.71263,null,497117281,"497","117","281",1,93,1375738.71263,14793,0,14793,null,null,null,null,null,14793,0,14793,null,null,{"$f":"BC890-BA890","v":0}]
[497,497117289,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D891","v":0},{"$f":"'fnd enro'!E891","v":0},{"$f":"'fnd enro'!F891","v":0},{"$f":"'fnd enro'!G891","v":0},{"$f":"'fnd enro'!H891","v":2},{"$f":"'fnd enro'!I891","v":0},{"$f":"'fnd enro'!J891","v":0},{"$f":"'fnd enro'!K891","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L891","v":0},{"$f":"'fnd enro'!M891","v":0},{"$f":"'fnd enro'!N891","v":0},{"$f":"'fnd enro'!O891","v":0},{"$f":"'fnd enro'!P891","v":0},{"$f":"'fnd enro'!R891","v":2},1,{"$f":"VALUE('fnd enro'!Q891)","v":7},null,{"$f":"(($D891*'fnd base rates'!C$107)\n+($E891*'fnd base rates'!C$108)\n+($F891*'fnd base rates'!C$109)\n+($G891*'fnd base rates'!C$110)\n+($H891*'fnd base rates'!C$111)\n+($I891*'fnd base rates'!C$112)\n+($J891*'fnd base rates'!C$113)\n+($K891*'fnd base rates'!C$114)\n+($M891*'fnd base rates'!C$116)\n+($N891*'fnd base rates'!C$117)\n+($O891*'fnd base rates'!C$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,3)))\n*$R891","v":1072.9226920000001},{"$f":"(($D891*'fnd base rates'!D$107)\n+($E891*'fnd base rates'!D$108)\n+($F891*'fnd base rates'!D$109)\n+($G891*'fnd base rates'!D$110)\n+($H891*'fnd base rates'!D$111)\n+($I891*'fnd base rates'!D$112)\n+($J891*'fnd base rates'!D$113)\n+($K891*'fnd base rates'!D$114)\n+($M891*'fnd base rates'!D$116)\n+($N891*'fnd base rates'!D$117)\n+($O891*'fnd base rates'!D$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,4)))\n*$R891","v":1530.16},{"$f":"(($D891*'fnd base rates'!E$107)\n+($E891*'fnd base rates'!E$108)\n+($F891*'fnd base rates'!E$109)\n+($G891*'fnd base rates'!E$110)\n+($H891*'fnd base rates'!E$111)\n+($I891*'fnd base rates'!E$112)\n+($J891*'fnd base rates'!E$113)\n+($K891*'fnd base rates'!E$114)\n+($M891*'fnd base rates'!E$116)\n+($N891*'fnd base rates'!E$117)\n+($O891*'fnd base rates'!E$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,5)))\n*$R891","v":6918.960752},{"$f":"(($D891*'fnd base rates'!F$107)\n+($E891*'fnd base rates'!F$108)\n+($F891*'fnd base rates'!F$109)\n+($G891*'fnd base rates'!F$110)\n+($H891*'fnd base rates'!F$111)\n+($I891*'fnd base rates'!F$112)\n+($J891*'fnd base rates'!F$113)\n+($K891*'fnd base rates'!F$114)\n+($M891*'fnd base rates'!F$116)\n+($N891*'fnd base rates'!F$117)\n+($O891*'fnd base rates'!F$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,6)))\n*$R891","v":1990.7528240000001},{"$f":"(($D891*'fnd base rates'!G$107)\n+($E891*'fnd base rates'!G$108)\n+($F891*'fnd base rates'!G$109)\n+($G891*'fnd base rates'!G$110)\n+($H891*'fnd base rates'!G$111)\n+($I891*'fnd base rates'!G$112)\n+($J891*'fnd base rates'!G$113)\n+($K891*'fnd base rates'!G$114)\n+($M891*'fnd base rates'!G$116)\n+($N891*'fnd base rates'!G$117)\n+($O891*'fnd base rates'!G$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,7)))\n*$R891","v":336.906564},{"$f":"(($D891*'fnd base rates'!H$107)\n+($E891*'fnd base rates'!H$108)\n+($F891*'fnd base rates'!H$109)\n+($G891*'fnd base rates'!H$110)\n+($H891*'fnd base rates'!H$111)\n+($I891*'fnd base rates'!H$112)\n+($J891*'fnd base rates'!H$113)\n+($K891*'fnd base rates'!H$114)\n+($M891*'fnd base rates'!H$116)\n+($N891*'fnd base rates'!H$117)\n+($O891*'fnd base rates'!H$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D891*'fnd base rates'!I$107)\n+($E891*'fnd base rates'!I$108)\n+($F891*'fnd base rates'!I$109)\n+($G891*'fnd base rates'!I$110)\n+($H891*'fnd base rates'!I$111)\n+($I891*'fnd base rates'!I$112)\n+($J891*'fnd base rates'!I$113)\n+($K891*'fnd base rates'!I$114)\n+($M891*'fnd base rates'!I$116)\n+($N891*'fnd base rates'!I$117)\n+($O891*'fnd base rates'!I$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,9)))\n*$R891","v":725.38},{"$f":"(($D891*'fnd base rates'!J$107)\n+($E891*'fnd base rates'!J$108)\n+($F891*'fnd base rates'!J$109)\n+($G891*'fnd base rates'!J$110)\n+($H891*'fnd base rates'!J$111)\n+($I891*'fnd base rates'!J$112)\n+($J891*'fnd base rates'!J$113)\n+($K891*'fnd base rates'!J$114)\n+($M891*'fnd base rates'!J$116)\n+($N891*'fnd base rates'!J$117)\n+($O891*'fnd base rates'!J$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,10)))\n*$R891","v":497.62},{"$f":"(($D891*'fnd base rates'!K$107)\n+($E891*'fnd base rates'!K$108)\n+($F891*'fnd base rates'!K$109)\n+($G891*'fnd base rates'!K$110)\n+($H891*'fnd base rates'!K$111)\n+($I891*'fnd base rates'!K$112)\n+($J891*'fnd base rates'!K$113)\n+($K891*'fnd base rates'!K$114)\n+($M891*'fnd base rates'!K$116)\n+($N891*'fnd base rates'!K$117)\n+($O891*'fnd base rates'!K$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,11)))\n*$R891","v":2364.3197599999999},{"$f":"(($D891*'fnd base rates'!L$107)\n+($E891*'fnd base rates'!L$108)\n+($F891*'fnd base rates'!L$109)\n+($G891*'fnd base rates'!L$110)\n+($H891*'fnd base rates'!L$111)\n+($I891*'fnd base rates'!L$112)\n+($J891*'fnd base rates'!L$113)\n+($K891*'fnd base rates'!L$114)\n+($M891*'fnd base rates'!L$116)\n+($N891*'fnd base rates'!L$117)\n+($O891*'fnd base rates'!L$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,12)))","v":3024.95336},{"$f":"(($D891*'fnd base rates'!M$107)\n+($E891*'fnd base rates'!M$108)\n+($F891*'fnd base rates'!M$109)\n+($G891*'fnd base rates'!M$110)\n+($H891*'fnd base rates'!M$111)\n+($I891*'fnd base rates'!M$112)\n+($J891*'fnd base rates'!M$113)\n+($K891*'fnd base rates'!M$114)\n+($M891*'fnd base rates'!M$116)\n+($N891*'fnd base rates'!M$117)\n+($O891*'fnd base rates'!M$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,13)))","v":0},19508.853819999997,null,497117289,"497","117","289",1,2,19508.853819999997,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC891-BA891","v":0}]
[497,497117325,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D892","v":0},{"$f":"'fnd enro'!E892","v":0},{"$f":"'fnd enro'!F892","v":1},{"$f":"'fnd enro'!G892","v":4},{"$f":"'fnd enro'!H892","v":4},{"$f":"'fnd enro'!I892","v":0},{"$f":"'fnd enro'!J892","v":0},{"$f":"'fnd enro'!K892","v":0.34739999999999999},{"$f":"'fnd enro'!L892","v":0},{"$f":"'fnd enro'!M892","v":0},{"$f":"'fnd enro'!N892","v":0},{"$f":"'fnd enro'!O892","v":0},{"$f":"'fnd enro'!P892","v":4},{"$f":"'fnd enro'!R892","v":9},1,{"$f":"VALUE('fnd enro'!Q892)","v":9},null,{"$f":"(($D892*'fnd base rates'!C$107)\n+($E892*'fnd base rates'!C$108)\n+($F892*'fnd base rates'!C$109)\n+($G892*'fnd base rates'!C$110)\n+($H892*'fnd base rates'!C$111)\n+($I892*'fnd base rates'!C$112)\n+($J892*'fnd base rates'!C$113)\n+($K892*'fnd base rates'!C$114)\n+($M892*'fnd base rates'!C$116)\n+($N892*'fnd base rates'!C$117)\n+($O892*'fnd base rates'!C$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,3)))\n*$R892","v":5131.1921140000004},{"$f":"(($D892*'fnd base rates'!D$107)\n+($E892*'fnd base rates'!D$108)\n+($F892*'fnd base rates'!D$109)\n+($G892*'fnd base rates'!D$110)\n+($H892*'fnd base rates'!D$111)\n+($I892*'fnd base rates'!D$112)\n+($J892*'fnd base rates'!D$113)\n+($K892*'fnd base rates'!D$114)\n+($M892*'fnd base rates'!D$116)\n+($N892*'fnd base rates'!D$117)\n+($O892*'fnd base rates'!D$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,4)))\n*$R892","v":8321.48},{"$f":"(($D892*'fnd base rates'!E$107)\n+($E892*'fnd base rates'!E$108)\n+($F892*'fnd base rates'!E$109)\n+($G892*'fnd base rates'!E$110)\n+($H892*'fnd base rates'!E$111)\n+($I892*'fnd base rates'!E$112)\n+($J892*'fnd base rates'!E$113)\n+($K892*'fnd base rates'!E$114)\n+($M892*'fnd base rates'!E$116)\n+($N892*'fnd base rates'!E$117)\n+($O892*'fnd base rates'!E$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,5)))\n*$R892","v":47255.763383999998},{"$f":"(($D892*'fnd base rates'!F$107)\n+($E892*'fnd base rates'!F$108)\n+($F892*'fnd base rates'!F$109)\n+($G892*'fnd base rates'!F$110)\n+($H892*'fnd base rates'!F$111)\n+($I892*'fnd base rates'!F$112)\n+($J892*'fnd base rates'!F$113)\n+($K892*'fnd base rates'!F$114)\n+($M892*'fnd base rates'!F$116)\n+($N892*'fnd base rates'!F$117)\n+($O892*'fnd base rates'!F$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,6)))\n*$R892","v":10218.737708000001},{"$f":"(($D892*'fnd base rates'!G$107)\n+($E892*'fnd base rates'!G$108)\n+($F892*'fnd base rates'!G$109)\n+($G892*'fnd base rates'!G$110)\n+($H892*'fnd base rates'!G$111)\n+($I892*'fnd base rates'!G$112)\n+($J892*'fnd base rates'!G$113)\n+($K892*'fnd base rates'!G$114)\n+($M892*'fnd base rates'!G$116)\n+($N892*'fnd base rates'!G$117)\n+($O892*'fnd base rates'!G$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,7)))\n*$R892","v":2137.7195380000003},{"$f":"(($D892*'fnd base rates'!H$107)\n+($E892*'fnd base rates'!H$108)\n+($F892*'fnd base rates'!H$109)\n+($G892*'fnd base rates'!H$110)\n+($H892*'fnd base rates'!H$111)\n+($I892*'fnd base rates'!H$112)\n+($J892*'fnd base rates'!H$113)\n+($K892*'fnd base rates'!H$114)\n+($M892*'fnd base rates'!H$116)\n+($N892*'fnd base rates'!H$117)\n+($O892*'fnd base rates'!H$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,8)))","v":4815.1904059999997},{"$f":"(($D892*'fnd base rates'!I$107)\n+($E892*'fnd base rates'!I$108)\n+($F892*'fnd base rates'!I$109)\n+($G892*'fnd base rates'!I$110)\n+($H892*'fnd base rates'!I$111)\n+($I892*'fnd base rates'!I$112)\n+($J892*'fnd base rates'!I$113)\n+($K892*'fnd base rates'!I$114)\n+($M892*'fnd base rates'!I$116)\n+($N892*'fnd base rates'!I$117)\n+($O892*'fnd base rates'!I$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,9)))\n*$R892","v":3550.03},{"$f":"(($D892*'fnd base rates'!J$107)\n+($E892*'fnd base rates'!J$108)\n+($F892*'fnd base rates'!J$109)\n+($G892*'fnd base rates'!J$110)\n+($H892*'fnd base rates'!J$111)\n+($I892*'fnd base rates'!J$112)\n+($J892*'fnd base rates'!J$113)\n+($K892*'fnd base rates'!J$114)\n+($M892*'fnd base rates'!J$116)\n+($N892*'fnd base rates'!J$117)\n+($O892*'fnd base rates'!J$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,10)))\n*$R892","v":4655.16},{"$f":"(($D892*'fnd base rates'!K$107)\n+($E892*'fnd base rates'!K$108)\n+($F892*'fnd base rates'!K$109)\n+($G892*'fnd base rates'!K$110)\n+($H892*'fnd base rates'!K$111)\n+($I892*'fnd base rates'!K$112)\n+($J892*'fnd base rates'!K$113)\n+($K892*'fnd base rates'!K$114)\n+($M892*'fnd base rates'!K$116)\n+($N892*'fnd base rates'!K$117)\n+($O892*'fnd base rates'!K$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,11)))\n*$R892","v":10229.688920000001},{"$f":"(($D892*'fnd base rates'!L$107)\n+($E892*'fnd base rates'!L$108)\n+($F892*'fnd base rates'!L$109)\n+($G892*'fnd base rates'!L$110)\n+($H892*'fnd base rates'!L$111)\n+($I892*'fnd base rates'!L$112)\n+($J892*'fnd base rates'!L$113)\n+($K892*'fnd base rates'!L$114)\n+($M892*'fnd base rates'!L$116)\n+($N892*'fnd base rates'!L$117)\n+($O892*'fnd base rates'!L$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,12)))","v":15547.780119999999},{"$f":"(($D892*'fnd base rates'!M$107)\n+($E892*'fnd base rates'!M$108)\n+($F892*'fnd base rates'!M$109)\n+($G892*'fnd base rates'!M$110)\n+($H892*'fnd base rates'!M$111)\n+($I892*'fnd base rates'!M$112)\n+($J892*'fnd base rates'!M$113)\n+($K892*'fnd base rates'!M$114)\n+($M892*'fnd base rates'!M$116)\n+($N892*'fnd base rates'!M$117)\n+($O892*'fnd base rates'!M$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,13)))","v":0},111862.74219,null,497117325,"497","117","325",1,9,111862.74219,12429,0,12429,null,null,null,null,null,12429,0,12429,null,null,{"$f":"BC892-BA892","v":0}]
[497,497117332,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D893","v":0},{"$f":"'fnd enro'!E893","v":0},{"$f":"'fnd enro'!F893","v":0},{"$f":"'fnd enro'!G893","v":2},{"$f":"'fnd enro'!H893","v":2},{"$f":"'fnd enro'!I893","v":0},{"$f":"'fnd enro'!J893","v":0},{"$f":"'fnd enro'!K893","v":0.15440000000000001},{"$f":"'fnd enro'!L893","v":0},{"$f":"'fnd enro'!M893","v":0},{"$f":"'fnd enro'!N893","v":0},{"$f":"'fnd enro'!O893","v":0},{"$f":"'fnd enro'!P893","v":0},{"$f":"'fnd enro'!R893","v":4},1,{"$f":"VALUE('fnd enro'!Q893)","v":10},null,{"$f":"(($D893*'fnd base rates'!C$107)\n+($E893*'fnd base rates'!C$108)\n+($F893*'fnd base rates'!C$109)\n+($G893*'fnd base rates'!C$110)\n+($H893*'fnd base rates'!C$111)\n+($I893*'fnd base rates'!C$112)\n+($J893*'fnd base rates'!C$113)\n+($K893*'fnd base rates'!C$114)\n+($M893*'fnd base rates'!C$116)\n+($N893*'fnd base rates'!C$117)\n+($O893*'fnd base rates'!C$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,3)))\n*$R893","v":2145.8453840000002},{"$f":"(($D893*'fnd base rates'!D$107)\n+($E893*'fnd base rates'!D$108)\n+($F893*'fnd base rates'!D$109)\n+($G893*'fnd base rates'!D$110)\n+($H893*'fnd base rates'!D$111)\n+($I893*'fnd base rates'!D$112)\n+($J893*'fnd base rates'!D$113)\n+($K893*'fnd base rates'!D$114)\n+($M893*'fnd base rates'!D$116)\n+($N893*'fnd base rates'!D$117)\n+($O893*'fnd base rates'!D$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,4)))\n*$R893","v":3060.32},{"$f":"(($D893*'fnd base rates'!E$107)\n+($E893*'fnd base rates'!E$108)\n+($F893*'fnd base rates'!E$109)\n+($G893*'fnd base rates'!E$110)\n+($H893*'fnd base rates'!E$111)\n+($I893*'fnd base rates'!E$112)\n+($J893*'fnd base rates'!E$113)\n+($K893*'fnd base rates'!E$114)\n+($M893*'fnd base rates'!E$116)\n+($N893*'fnd base rates'!E$117)\n+($O893*'fnd base rates'!E$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,5)))\n*$R893","v":14679.821504},{"$f":"(($D893*'fnd base rates'!F$107)\n+($E893*'fnd base rates'!F$108)\n+($F893*'fnd base rates'!F$109)\n+($G893*'fnd base rates'!F$110)\n+($H893*'fnd base rates'!F$111)\n+($I893*'fnd base rates'!F$112)\n+($J893*'fnd base rates'!F$113)\n+($K893*'fnd base rates'!F$114)\n+($M893*'fnd base rates'!F$116)\n+($N893*'fnd base rates'!F$117)\n+($O893*'fnd base rates'!F$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,6)))\n*$R893","v":4485.6456479999997},{"$f":"(($D893*'fnd base rates'!G$107)\n+($E893*'fnd base rates'!G$108)\n+($F893*'fnd base rates'!G$109)\n+($G893*'fnd base rates'!G$110)\n+($H893*'fnd base rates'!G$111)\n+($I893*'fnd base rates'!G$112)\n+($J893*'fnd base rates'!G$113)\n+($K893*'fnd base rates'!G$114)\n+($M893*'fnd base rates'!G$116)\n+($N893*'fnd base rates'!G$117)\n+($O893*'fnd base rates'!G$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,7)))\n*$R893","v":650.49312800000007},{"$f":"(($D893*'fnd base rates'!H$107)\n+($E893*'fnd base rates'!H$108)\n+($F893*'fnd base rates'!H$109)\n+($G893*'fnd base rates'!H$110)\n+($H893*'fnd base rates'!H$111)\n+($I893*'fnd base rates'!H$112)\n+($J893*'fnd base rates'!H$113)\n+($K893*'fnd base rates'!H$114)\n+($M893*'fnd base rates'!H$116)\n+($N893*'fnd base rates'!H$117)\n+($O893*'fnd base rates'!H$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,8)))","v":2093.7557360000001},{"$f":"(($D893*'fnd base rates'!I$107)\n+($E893*'fnd base rates'!I$108)\n+($F893*'fnd base rates'!I$109)\n+($G893*'fnd base rates'!I$110)\n+($H893*'fnd base rates'!I$111)\n+($I893*'fnd base rates'!I$112)\n+($J893*'fnd base rates'!I$113)\n+($K893*'fnd base rates'!I$114)\n+($M893*'fnd base rates'!I$116)\n+($N893*'fnd base rates'!I$117)\n+($O893*'fnd base rates'!I$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,9)))\n*$R893","v":1338.08},{"$f":"(($D893*'fnd base rates'!J$107)\n+($E893*'fnd base rates'!J$108)\n+($F893*'fnd base rates'!J$109)\n+($G893*'fnd base rates'!J$110)\n+($H893*'fnd base rates'!J$111)\n+($I893*'fnd base rates'!J$112)\n+($J893*'fnd base rates'!J$113)\n+($K893*'fnd base rates'!J$114)\n+($M893*'fnd base rates'!J$116)\n+($N893*'fnd base rates'!J$117)\n+($O893*'fnd base rates'!J$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,10)))\n*$R893","v":802.26},{"$f":"(($D893*'fnd base rates'!K$107)\n+($E893*'fnd base rates'!K$108)\n+($F893*'fnd base rates'!K$109)\n+($G893*'fnd base rates'!K$110)\n+($H893*'fnd base rates'!K$111)\n+($I893*'fnd base rates'!K$112)\n+($J893*'fnd base rates'!K$113)\n+($K893*'fnd base rates'!K$114)\n+($M893*'fnd base rates'!K$116)\n+($N893*'fnd base rates'!K$117)\n+($O893*'fnd base rates'!K$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,11)))\n*$R893","v":4564.7395200000001},{"$f":"(($D893*'fnd base rates'!L$107)\n+($E893*'fnd base rates'!L$108)\n+($F893*'fnd base rates'!L$109)\n+($G893*'fnd base rates'!L$110)\n+($H893*'fnd base rates'!L$111)\n+($I893*'fnd base rates'!L$112)\n+($J893*'fnd base rates'!L$113)\n+($K893*'fnd base rates'!L$114)\n+($M893*'fnd base rates'!L$116)\n+($N893*'fnd base rates'!L$117)\n+($O893*'fnd base rates'!L$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,12)))","v":5917.2667199999996},{"$f":"(($D893*'fnd base rates'!M$107)\n+($E893*'fnd base rates'!M$108)\n+($F893*'fnd base rates'!M$109)\n+($G893*'fnd base rates'!M$110)\n+($H893*'fnd base rates'!M$111)\n+($I893*'fnd base rates'!M$112)\n+($J893*'fnd base rates'!M$113)\n+($K893*'fnd base rates'!M$114)\n+($M893*'fnd base rates'!M$116)\n+($N893*'fnd base rates'!M$117)\n+($O893*'fnd base rates'!M$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,13)))","v":0},39738.227639999997,null,497117332,"497","117","332",1,4,39738.227639999997,9935,0,9935,null,null,null,null,null,9935,0,9935,null,null,{"$f":"BC893-BA893","v":0}]
[497,497117340,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D894","v":0},{"$f":"'fnd enro'!E894","v":0},{"$f":"'fnd enro'!F894","v":2},{"$f":"'fnd enro'!G894","v":0},{"$f":"'fnd enro'!H894","v":1},{"$f":"'fnd enro'!I894","v":0},{"$f":"'fnd enro'!J894","v":0},{"$f":"'fnd enro'!K894","v":0.1158},{"$f":"'fnd enro'!L894","v":0},{"$f":"'fnd enro'!M894","v":0},{"$f":"'fnd enro'!N894","v":0},{"$f":"'fnd enro'!O894","v":0},{"$f":"'fnd enro'!P894","v":1},{"$f":"'fnd enro'!R894","v":3},1,{"$f":"VALUE('fnd enro'!Q894)","v":6},null,{"$f":"(($D894*'fnd base rates'!C$107)\n+($E894*'fnd base rates'!C$108)\n+($F894*'fnd base rates'!C$109)\n+($G894*'fnd base rates'!C$110)\n+($H894*'fnd base rates'!C$111)\n+($I894*'fnd base rates'!C$112)\n+($J894*'fnd base rates'!C$113)\n+($K894*'fnd base rates'!C$114)\n+($M894*'fnd base rates'!C$116)\n+($N894*'fnd base rates'!C$117)\n+($O894*'fnd base rates'!C$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,3)))\n*$R894","v":1674.4740379999998},{"$f":"(($D894*'fnd base rates'!D$107)\n+($E894*'fnd base rates'!D$108)\n+($F894*'fnd base rates'!D$109)\n+($G894*'fnd base rates'!D$110)\n+($H894*'fnd base rates'!D$111)\n+($I894*'fnd base rates'!D$112)\n+($J894*'fnd base rates'!D$113)\n+($K894*'fnd base rates'!D$114)\n+($M894*'fnd base rates'!D$116)\n+($N894*'fnd base rates'!D$117)\n+($O894*'fnd base rates'!D$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,4)))\n*$R894","v":2603.61},{"$f":"(($D894*'fnd base rates'!E$107)\n+($E894*'fnd base rates'!E$108)\n+($F894*'fnd base rates'!E$109)\n+($G894*'fnd base rates'!E$110)\n+($H894*'fnd base rates'!E$111)\n+($I894*'fnd base rates'!E$112)\n+($J894*'fnd base rates'!E$113)\n+($K894*'fnd base rates'!E$114)\n+($M894*'fnd base rates'!E$116)\n+($N894*'fnd base rates'!E$117)\n+($O894*'fnd base rates'!E$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,5)))\n*$R894","v":14230.741127999998},{"$f":"(($D894*'fnd base rates'!F$107)\n+($E894*'fnd base rates'!F$108)\n+($F894*'fnd base rates'!F$109)\n+($G894*'fnd base rates'!F$110)\n+($H894*'fnd base rates'!F$111)\n+($I894*'fnd base rates'!F$112)\n+($J894*'fnd base rates'!F$113)\n+($K894*'fnd base rates'!F$114)\n+($M894*'fnd base rates'!F$116)\n+($N894*'fnd base rates'!F$117)\n+($O894*'fnd base rates'!F$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,6)))\n*$R894","v":3490.2692360000001},{"$f":"(($D894*'fnd base rates'!G$107)\n+($E894*'fnd base rates'!G$108)\n+($F894*'fnd base rates'!G$109)\n+($G894*'fnd base rates'!G$110)\n+($H894*'fnd base rates'!G$111)\n+($I894*'fnd base rates'!G$112)\n+($J894*'fnd base rates'!G$113)\n+($K894*'fnd base rates'!G$114)\n+($M894*'fnd base rates'!G$116)\n+($N894*'fnd base rates'!G$117)\n+($O894*'fnd base rates'!G$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,7)))\n*$R894","v":628.03984600000001},{"$f":"(($D894*'fnd base rates'!H$107)\n+($E894*'fnd base rates'!H$108)\n+($F894*'fnd base rates'!H$109)\n+($G894*'fnd base rates'!H$110)\n+($H894*'fnd base rates'!H$111)\n+($I894*'fnd base rates'!H$112)\n+($J894*'fnd base rates'!H$113)\n+($K894*'fnd base rates'!H$114)\n+($M894*'fnd base rates'!H$116)\n+($N894*'fnd base rates'!H$117)\n+($O894*'fnd base rates'!H$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,8)))","v":1592.7068020000002},{"$f":"(($D894*'fnd base rates'!I$107)\n+($E894*'fnd base rates'!I$108)\n+($F894*'fnd base rates'!I$109)\n+($G894*'fnd base rates'!I$110)\n+($H894*'fnd base rates'!I$111)\n+($I894*'fnd base rates'!I$112)\n+($J894*'fnd base rates'!I$113)\n+($K894*'fnd base rates'!I$114)\n+($M894*'fnd base rates'!I$116)\n+($N894*'fnd base rates'!I$117)\n+($O894*'fnd base rates'!I$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,9)))\n*$R894","v":1097.2800000000002},{"$f":"(($D894*'fnd base rates'!J$107)\n+($E894*'fnd base rates'!J$108)\n+($F894*'fnd base rates'!J$109)\n+($G894*'fnd base rates'!J$110)\n+($H894*'fnd base rates'!J$111)\n+($I894*'fnd base rates'!J$112)\n+($J894*'fnd base rates'!J$113)\n+($K894*'fnd base rates'!J$114)\n+($M894*'fnd base rates'!J$116)\n+($N894*'fnd base rates'!J$117)\n+($O894*'fnd base rates'!J$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,10)))\n*$R894","v":1085.33},{"$f":"(($D894*'fnd base rates'!K$107)\n+($E894*'fnd base rates'!K$108)\n+($F894*'fnd base rates'!K$109)\n+($G894*'fnd base rates'!K$110)\n+($H894*'fnd base rates'!K$111)\n+($I894*'fnd base rates'!K$112)\n+($J894*'fnd base rates'!K$113)\n+($K894*'fnd base rates'!K$114)\n+($M894*'fnd base rates'!K$116)\n+($N894*'fnd base rates'!K$117)\n+($O894*'fnd base rates'!K$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,11)))\n*$R894","v":3382.5796399999995},{"$f":"(($D894*'fnd base rates'!L$107)\n+($E894*'fnd base rates'!L$108)\n+($F894*'fnd base rates'!L$109)\n+($G894*'fnd base rates'!L$110)\n+($H894*'fnd base rates'!L$111)\n+($I894*'fnd base rates'!L$112)\n+($J894*'fnd base rates'!L$113)\n+($K894*'fnd base rates'!L$114)\n+($M894*'fnd base rates'!L$116)\n+($N894*'fnd base rates'!L$117)\n+($O894*'fnd base rates'!L$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,12)))","v":4891.67004},{"$f":"(($D894*'fnd base rates'!M$107)\n+($E894*'fnd base rates'!M$108)\n+($F894*'fnd base rates'!M$109)\n+($G894*'fnd base rates'!M$110)\n+($H894*'fnd base rates'!M$111)\n+($I894*'fnd base rates'!M$112)\n+($J894*'fnd base rates'!M$113)\n+($K894*'fnd base rates'!M$114)\n+($M894*'fnd base rates'!M$116)\n+($N894*'fnd base rates'!M$117)\n+($O894*'fnd base rates'!M$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,13)))","v":0},34676.700729999997,null,497117340,"497","117","340",1,3,34676.700729999997,11559,0,11559,null,null,null,null,null,11559,0,11559,null,null,{"$f":"BC894-BA894","v":0}]
[497,497117605,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D895","v":0},{"$f":"'fnd enro'!E895","v":0},{"$f":"'fnd enro'!F895","v":0},{"$f":"'fnd enro'!G895","v":0},{"$f":"'fnd enro'!H895","v":24},{"$f":"'fnd enro'!I895","v":28},{"$f":"'fnd enro'!J895","v":0},{"$f":"'fnd enro'!K895","v":2.0072000000000001},{"$f":"'fnd enro'!L895","v":0},{"$f":"'fnd enro'!M895","v":0},{"$f":"'fnd enro'!N895","v":0},{"$f":"'fnd enro'!O895","v":1},{"$f":"'fnd enro'!P895","v":16},{"$f":"'fnd enro'!R895","v":52},1,{"$f":"VALUE('fnd enro'!Q895)","v":6},null,{"$f":"(($D895*'fnd base rates'!C$107)\n+($E895*'fnd base rates'!C$108)\n+($F895*'fnd base rates'!C$109)\n+($G895*'fnd base rates'!C$110)\n+($H895*'fnd base rates'!C$111)\n+($I895*'fnd base rates'!C$112)\n+($J895*'fnd base rates'!C$113)\n+($K895*'fnd base rates'!C$114)\n+($M895*'fnd base rates'!C$116)\n+($N895*'fnd base rates'!C$117)\n+($O895*'fnd base rates'!C$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,3)))\n*$R895","v":29037.059992000002},{"$f":"(($D895*'fnd base rates'!D$107)\n+($E895*'fnd base rates'!D$108)\n+($F895*'fnd base rates'!D$109)\n+($G895*'fnd base rates'!D$110)\n+($H895*'fnd base rates'!D$111)\n+($I895*'fnd base rates'!D$112)\n+($J895*'fnd base rates'!D$113)\n+($K895*'fnd base rates'!D$114)\n+($M895*'fnd base rates'!D$116)\n+($N895*'fnd base rates'!D$117)\n+($O895*'fnd base rates'!D$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,4)))\n*$R895","v":44892.42},{"$f":"(($D895*'fnd base rates'!E$107)\n+($E895*'fnd base rates'!E$108)\n+($F895*'fnd base rates'!E$109)\n+($G895*'fnd base rates'!E$110)\n+($H895*'fnd base rates'!E$111)\n+($I895*'fnd base rates'!E$112)\n+($J895*'fnd base rates'!E$113)\n+($K895*'fnd base rates'!E$114)\n+($M895*'fnd base rates'!E$116)\n+($N895*'fnd base rates'!E$117)\n+($O895*'fnd base rates'!E$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,5)))\n*$R895","v":269954.29955199995},{"$f":"(($D895*'fnd base rates'!F$107)\n+($E895*'fnd base rates'!F$108)\n+($F895*'fnd base rates'!F$109)\n+($G895*'fnd base rates'!F$110)\n+($H895*'fnd base rates'!F$111)\n+($I895*'fnd base rates'!F$112)\n+($J895*'fnd base rates'!F$113)\n+($K895*'fnd base rates'!F$114)\n+($M895*'fnd base rates'!F$116)\n+($N895*'fnd base rates'!F$117)\n+($O895*'fnd base rates'!F$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,6)))\n*$R895","v":48896.193423999997},{"$f":"(($D895*'fnd base rates'!G$107)\n+($E895*'fnd base rates'!G$108)\n+($F895*'fnd base rates'!G$109)\n+($G895*'fnd base rates'!G$110)\n+($H895*'fnd base rates'!G$111)\n+($I895*'fnd base rates'!G$112)\n+($J895*'fnd base rates'!G$113)\n+($K895*'fnd base rates'!G$114)\n+($M895*'fnd base rates'!G$116)\n+($N895*'fnd base rates'!G$117)\n+($O895*'fnd base rates'!G$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,7)))\n*$R895","v":11018.050663999999},{"$f":"(($D895*'fnd base rates'!H$107)\n+($E895*'fnd base rates'!H$108)\n+($F895*'fnd base rates'!H$109)\n+($G895*'fnd base rates'!H$110)\n+($H895*'fnd base rates'!H$111)\n+($I895*'fnd base rates'!H$112)\n+($J895*'fnd base rates'!H$113)\n+($K895*'fnd base rates'!H$114)\n+($M895*'fnd base rates'!H$116)\n+($N895*'fnd base rates'!H$117)\n+($O895*'fnd base rates'!H$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,8)))","v":36231.504567999997},{"$f":"(($D895*'fnd base rates'!I$107)\n+($E895*'fnd base rates'!I$108)\n+($F895*'fnd base rates'!I$109)\n+($G895*'fnd base rates'!I$110)\n+($H895*'fnd base rates'!I$111)\n+($I895*'fnd base rates'!I$112)\n+($J895*'fnd base rates'!I$113)\n+($K895*'fnd base rates'!I$114)\n+($M895*'fnd base rates'!I$116)\n+($N895*'fnd base rates'!I$117)\n+($O895*'fnd base rates'!I$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,9)))\n*$R895","v":22655.829999999998},{"$f":"(($D895*'fnd base rates'!J$107)\n+($E895*'fnd base rates'!J$108)\n+($F895*'fnd base rates'!J$109)\n+($G895*'fnd base rates'!J$110)\n+($H895*'fnd base rates'!J$111)\n+($I895*'fnd base rates'!J$112)\n+($J895*'fnd base rates'!J$113)\n+($K895*'fnd base rates'!J$114)\n+($M895*'fnd base rates'!J$116)\n+($N895*'fnd base rates'!J$117)\n+($O895*'fnd base rates'!J$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,10)))\n*$R895","v":32195.75},{"$f":"(($D895*'fnd base rates'!K$107)\n+($E895*'fnd base rates'!K$108)\n+($F895*'fnd base rates'!K$109)\n+($G895*'fnd base rates'!K$110)\n+($H895*'fnd base rates'!K$111)\n+($I895*'fnd base rates'!K$112)\n+($J895*'fnd base rates'!K$113)\n+($K895*'fnd base rates'!K$114)\n+($M895*'fnd base rates'!K$116)\n+($N895*'fnd base rates'!K$117)\n+($O895*'fnd base rates'!K$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,11)))\n*$R895","v":60872.373759999995},{"$f":"(($D895*'fnd base rates'!L$107)\n+($E895*'fnd base rates'!L$108)\n+($F895*'fnd base rates'!L$109)\n+($G895*'fnd base rates'!L$110)\n+($H895*'fnd base rates'!L$111)\n+($I895*'fnd base rates'!L$112)\n+($J895*'fnd base rates'!L$113)\n+($K895*'fnd base rates'!L$114)\n+($M895*'fnd base rates'!L$116)\n+($N895*'fnd base rates'!L$117)\n+($O895*'fnd base rates'!L$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,12)))","v":82699.987359999999},{"$f":"(($D895*'fnd base rates'!M$107)\n+($E895*'fnd base rates'!M$108)\n+($F895*'fnd base rates'!M$109)\n+($G895*'fnd base rates'!M$110)\n+($H895*'fnd base rates'!M$111)\n+($I895*'fnd base rates'!M$112)\n+($J895*'fnd base rates'!M$113)\n+($K895*'fnd base rates'!M$114)\n+($M895*'fnd base rates'!M$116)\n+($N895*'fnd base rates'!M$117)\n+($O895*'fnd base rates'!M$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,13)))","v":0},638453.46931999992,null,497117605,"497","117","605",1,52,638453.46931999992,12278,0,12278,null,null,null,null,null,12278,0,12278,null,null,{"$f":"BC895-BA895","v":0}]
[497,497117670,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D896","v":0},{"$f":"'fnd enro'!E896","v":0},{"$f":"'fnd enro'!F896","v":0},{"$f":"'fnd enro'!G896","v":0},{"$f":"'fnd enro'!H896","v":1},{"$f":"'fnd enro'!I896","v":6},{"$f":"'fnd enro'!J896","v":0},{"$f":"'fnd enro'!K896","v":0.2702},{"$f":"'fnd enro'!L896","v":0},{"$f":"'fnd enro'!M896","v":0},{"$f":"'fnd enro'!N896","v":0},{"$f":"'fnd enro'!O896","v":0},{"$f":"'fnd enro'!P896","v":2},{"$f":"'fnd enro'!R896","v":7},1,{"$f":"VALUE('fnd enro'!Q896)","v":6},null,{"$f":"(($D896*'fnd base rates'!C$107)\n+($E896*'fnd base rates'!C$108)\n+($F896*'fnd base rates'!C$109)\n+($G896*'fnd base rates'!C$110)\n+($H896*'fnd base rates'!C$111)\n+($I896*'fnd base rates'!C$112)\n+($J896*'fnd base rates'!C$113)\n+($K896*'fnd base rates'!C$114)\n+($M896*'fnd base rates'!C$116)\n+($N896*'fnd base rates'!C$117)\n+($O896*'fnd base rates'!C$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,3)))\n*$R896","v":3885.4094219999997},{"$f":"(($D896*'fnd base rates'!D$107)\n+($E896*'fnd base rates'!D$108)\n+($F896*'fnd base rates'!D$109)\n+($G896*'fnd base rates'!D$110)\n+($H896*'fnd base rates'!D$111)\n+($I896*'fnd base rates'!D$112)\n+($J896*'fnd base rates'!D$113)\n+($K896*'fnd base rates'!D$114)\n+($M896*'fnd base rates'!D$116)\n+($N896*'fnd base rates'!D$117)\n+($O896*'fnd base rates'!D$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,4)))\n*$R896","v":5972.3},{"$f":"(($D896*'fnd base rates'!E$107)\n+($E896*'fnd base rates'!E$108)\n+($F896*'fnd base rates'!E$109)\n+($G896*'fnd base rates'!E$110)\n+($H896*'fnd base rates'!E$111)\n+($I896*'fnd base rates'!E$112)\n+($J896*'fnd base rates'!E$113)\n+($K896*'fnd base rates'!E$114)\n+($M896*'fnd base rates'!E$116)\n+($N896*'fnd base rates'!E$117)\n+($O896*'fnd base rates'!E$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,5)))\n*$R896","v":38953.282631999995},{"$f":"(($D896*'fnd base rates'!F$107)\n+($E896*'fnd base rates'!F$108)\n+($F896*'fnd base rates'!F$109)\n+($G896*'fnd base rates'!F$110)\n+($H896*'fnd base rates'!F$111)\n+($I896*'fnd base rates'!F$112)\n+($J896*'fnd base rates'!F$113)\n+($K896*'fnd base rates'!F$114)\n+($M896*'fnd base rates'!F$116)\n+($N896*'fnd base rates'!F$117)\n+($O896*'fnd base rates'!F$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,6)))\n*$R896","v":6316.6948840000005},{"$f":"(($D896*'fnd base rates'!G$107)\n+($E896*'fnd base rates'!G$108)\n+($F896*'fnd base rates'!G$109)\n+($G896*'fnd base rates'!G$110)\n+($H896*'fnd base rates'!G$111)\n+($I896*'fnd base rates'!G$112)\n+($J896*'fnd base rates'!G$113)\n+($K896*'fnd base rates'!G$114)\n+($M896*'fnd base rates'!G$116)\n+($N896*'fnd base rates'!G$117)\n+($O896*'fnd base rates'!G$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,7)))\n*$R896","v":1443.8329739999999},{"$f":"(($D896*'fnd base rates'!H$107)\n+($E896*'fnd base rates'!H$108)\n+($F896*'fnd base rates'!H$109)\n+($G896*'fnd base rates'!H$110)\n+($H896*'fnd base rates'!H$111)\n+($I896*'fnd base rates'!H$112)\n+($J896*'fnd base rates'!H$113)\n+($K896*'fnd base rates'!H$114)\n+($M896*'fnd base rates'!H$116)\n+($N896*'fnd base rates'!H$117)\n+($O896*'fnd base rates'!H$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,8)))","v":5536.6925379999993},{"$f":"(($D896*'fnd base rates'!I$107)\n+($E896*'fnd base rates'!I$108)\n+($F896*'fnd base rates'!I$109)\n+($G896*'fnd base rates'!I$110)\n+($H896*'fnd base rates'!I$111)\n+($I896*'fnd base rates'!I$112)\n+($J896*'fnd base rates'!I$113)\n+($K896*'fnd base rates'!I$114)\n+($M896*'fnd base rates'!I$116)\n+($N896*'fnd base rates'!I$117)\n+($O896*'fnd base rates'!I$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,9)))\n*$R896","v":3162.11},{"$f":"(($D896*'fnd base rates'!J$107)\n+($E896*'fnd base rates'!J$108)\n+($F896*'fnd base rates'!J$109)\n+($G896*'fnd base rates'!J$110)\n+($H896*'fnd base rates'!J$111)\n+($I896*'fnd base rates'!J$112)\n+($J896*'fnd base rates'!J$113)\n+($K896*'fnd base rates'!J$114)\n+($M896*'fnd base rates'!J$116)\n+($N896*'fnd base rates'!J$117)\n+($O896*'fnd base rates'!J$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,10)))\n*$R896","v":4958.1099999999997},{"$f":"(($D896*'fnd base rates'!K$107)\n+($E896*'fnd base rates'!K$108)\n+($F896*'fnd base rates'!K$109)\n+($G896*'fnd base rates'!K$110)\n+($H896*'fnd base rates'!K$111)\n+($I896*'fnd base rates'!K$112)\n+($J896*'fnd base rates'!K$113)\n+($K896*'fnd base rates'!K$114)\n+($M896*'fnd base rates'!K$116)\n+($N896*'fnd base rates'!K$117)\n+($O896*'fnd base rates'!K$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,11)))\n*$R896","v":8082.5191600000007},{"$f":"(($D896*'fnd base rates'!L$107)\n+($E896*'fnd base rates'!L$108)\n+($F896*'fnd base rates'!L$109)\n+($G896*'fnd base rates'!L$110)\n+($H896*'fnd base rates'!L$111)\n+($I896*'fnd base rates'!L$112)\n+($J896*'fnd base rates'!L$113)\n+($K896*'fnd base rates'!L$114)\n+($M896*'fnd base rates'!L$116)\n+($N896*'fnd base rates'!L$117)\n+($O896*'fnd base rates'!L$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,12)))","v":10701.116760000001},{"$f":"(($D896*'fnd base rates'!M$107)\n+($E896*'fnd base rates'!M$108)\n+($F896*'fnd base rates'!M$109)\n+($G896*'fnd base rates'!M$110)\n+($H896*'fnd base rates'!M$111)\n+($I896*'fnd base rates'!M$112)\n+($J896*'fnd base rates'!M$113)\n+($K896*'fnd base rates'!M$114)\n+($M896*'fnd base rates'!M$116)\n+($N896*'fnd base rates'!M$117)\n+($O896*'fnd base rates'!M$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,13)))","v":0},89012.068369999994,null,497117670,"497","117","670",1,7,89012.068369999994,12716,0,12716,null,null,null,null,null,12716,0,12716,null,null,{"$f":"BC896-BA896","v":0}]
[497,497117672,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D897","v":0},{"$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":3.8600000000000002E-2},{"$f":"'fnd enro'!L897","v":0},{"$f":"'fnd enro'!M897","v":0},{"$f":"'fnd enro'!N897","v":0},{"$f":"'fnd enro'!O897","v":0},{"$f":"'fnd enro'!P897","v":0},{"$f":"'fnd enro'!R897","v":1},1,{"$f":"VALUE('fnd enro'!Q897)","v":9},null,{"$f":"(($D897*'fnd base rates'!C$107)\n+($E897*'fnd base rates'!C$108)\n+($F897*'fnd base rates'!C$109)\n+($G897*'fnd base rates'!C$110)\n+($H897*'fnd base rates'!C$111)\n+($I897*'fnd base rates'!C$112)\n+($J897*'fnd base rates'!C$113)\n+($K897*'fnd base rates'!C$114)\n+($M897*'fnd base rates'!C$116)\n+($N897*'fnd base rates'!C$117)\n+($O897*'fnd base rates'!C$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,3)))\n*$R897","v":536.46134600000005},{"$f":"(($D897*'fnd base rates'!D$107)\n+($E897*'fnd base rates'!D$108)\n+($F897*'fnd base rates'!D$109)\n+($G897*'fnd base rates'!D$110)\n+($H897*'fnd base rates'!D$111)\n+($I897*'fnd base rates'!D$112)\n+($J897*'fnd base rates'!D$113)\n+($K897*'fnd base rates'!D$114)\n+($M897*'fnd base rates'!D$116)\n+($N897*'fnd base rates'!D$117)\n+($O897*'fnd base rates'!D$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,4)))\n*$R897","v":765.08},{"$f":"(($D897*'fnd base rates'!E$107)\n+($E897*'fnd base rates'!E$108)\n+($F897*'fnd base rates'!E$109)\n+($G897*'fnd base rates'!E$110)\n+($H897*'fnd base rates'!E$111)\n+($I897*'fnd base rates'!E$112)\n+($J897*'fnd base rates'!E$113)\n+($K897*'fnd base rates'!E$114)\n+($M897*'fnd base rates'!E$116)\n+($N897*'fnd base rates'!E$117)\n+($O897*'fnd base rates'!E$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,5)))\n*$R897","v":4912.2003759999998},{"$f":"(($D897*'fnd base rates'!F$107)\n+($E897*'fnd base rates'!F$108)\n+($F897*'fnd base rates'!F$109)\n+($G897*'fnd base rates'!F$110)\n+($H897*'fnd base rates'!F$111)\n+($I897*'fnd base rates'!F$112)\n+($J897*'fnd base rates'!F$113)\n+($K897*'fnd base rates'!F$114)\n+($M897*'fnd base rates'!F$116)\n+($N897*'fnd base rates'!F$117)\n+($O897*'fnd base rates'!F$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,6)))\n*$R897","v":886.88641200000006},{"$f":"(($D897*'fnd base rates'!G$107)\n+($E897*'fnd base rates'!G$108)\n+($F897*'fnd base rates'!G$109)\n+($G897*'fnd base rates'!G$110)\n+($H897*'fnd base rates'!G$111)\n+($I897*'fnd base rates'!G$112)\n+($J897*'fnd base rates'!G$113)\n+($K897*'fnd base rates'!G$114)\n+($M897*'fnd base rates'!G$116)\n+($N897*'fnd base rates'!G$117)\n+($O897*'fnd base rates'!G$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,7)))\n*$R897","v":163.88328199999998},{"$f":"(($D897*'fnd base rates'!H$107)\n+($E897*'fnd base rates'!H$108)\n+($F897*'fnd base rates'!H$109)\n+($G897*'fnd base rates'!H$110)\n+($H897*'fnd base rates'!H$111)\n+($I897*'fnd base rates'!H$112)\n+($J897*'fnd base rates'!H$113)\n+($K897*'fnd base rates'!H$114)\n+($M897*'fnd base rates'!H$116)\n+($N897*'fnd base rates'!H$117)\n+($O897*'fnd base rates'!H$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D897*'fnd base rates'!I$107)\n+($E897*'fnd base rates'!I$108)\n+($F897*'fnd base rates'!I$109)\n+($G897*'fnd base rates'!I$110)\n+($H897*'fnd base rates'!I$111)\n+($I897*'fnd base rates'!I$112)\n+($J897*'fnd base rates'!I$113)\n+($K897*'fnd base rates'!I$114)\n+($M897*'fnd base rates'!I$116)\n+($N897*'fnd base rates'!I$117)\n+($O897*'fnd base rates'!I$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,9)))\n*$R897","v":425.94},{"$f":"(($D897*'fnd base rates'!J$107)\n+($E897*'fnd base rates'!J$108)\n+($F897*'fnd base rates'!J$109)\n+($G897*'fnd base rates'!J$110)\n+($H897*'fnd base rates'!J$111)\n+($I897*'fnd base rates'!J$112)\n+($J897*'fnd base rates'!J$113)\n+($K897*'fnd base rates'!J$114)\n+($M897*'fnd base rates'!J$116)\n+($N897*'fnd base rates'!J$117)\n+($O897*'fnd base rates'!J$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,10)))\n*$R897","v":573.75},{"$f":"(($D897*'fnd base rates'!K$107)\n+($E897*'fnd base rates'!K$108)\n+($F897*'fnd base rates'!K$109)\n+($G897*'fnd base rates'!K$110)\n+($H897*'fnd base rates'!K$111)\n+($I897*'fnd base rates'!K$112)\n+($J897*'fnd base rates'!K$113)\n+($K897*'fnd base rates'!K$114)\n+($M897*'fnd base rates'!K$116)\n+($N897*'fnd base rates'!K$117)\n+($O897*'fnd base rates'!K$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,11)))\n*$R897","v":1150.05988},{"$f":"(($D897*'fnd base rates'!L$107)\n+($E897*'fnd base rates'!L$108)\n+($F897*'fnd base rates'!L$109)\n+($G897*'fnd base rates'!L$110)\n+($H897*'fnd base rates'!L$111)\n+($I897*'fnd base rates'!L$112)\n+($J897*'fnd base rates'!L$113)\n+($K897*'fnd base rates'!L$114)\n+($M897*'fnd base rates'!L$116)\n+($N897*'fnd base rates'!L$117)\n+($O897*'fnd base rates'!L$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D897*'fnd base rates'!M$107)\n+($E897*'fnd base rates'!M$108)\n+($F897*'fnd base rates'!M$109)\n+($G897*'fnd base rates'!M$110)\n+($H897*'fnd base rates'!M$111)\n+($I897*'fnd base rates'!M$112)\n+($J897*'fnd base rates'!M$113)\n+($K897*'fnd base rates'!M$114)\n+($M897*'fnd base rates'!M$116)\n+($N897*'fnd base rates'!M$117)\n+($O897*'fnd base rates'!M$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,13)))","v":0},11611.466909999999,null,497117672,"497","117","672",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC897-BA897","v":0}]
[497,497117674,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D898","v":0},{"$f":"'fnd enro'!E898","v":0},{"$f":"'fnd enro'!F898","v":1},{"$f":"'fnd enro'!G898","v":7},{"$f":"'fnd enro'!H898","v":1},{"$f":"'fnd enro'!I898","v":4},{"$f":"'fnd enro'!J898","v":0},{"$f":"'fnd enro'!K898","v":0.50180000000000002},{"$f":"'fnd enro'!L898","v":0},{"$f":"'fnd enro'!M898","v":0},{"$f":"'fnd enro'!N898","v":0},{"$f":"'fnd enro'!O898","v":0},{"$f":"'fnd enro'!P898","v":6},{"$f":"'fnd enro'!R898","v":13},1,{"$f":"VALUE('fnd enro'!Q898)","v":10},null,{"$f":"(($D898*'fnd base rates'!C$107)\n+($E898*'fnd base rates'!C$108)\n+($F898*'fnd base rates'!C$109)\n+($G898*'fnd base rates'!C$110)\n+($H898*'fnd base rates'!C$111)\n+($I898*'fnd base rates'!C$112)\n+($J898*'fnd base rates'!C$113)\n+($K898*'fnd base rates'!C$114)\n+($M898*'fnd base rates'!C$116)\n+($N898*'fnd base rates'!C$117)\n+($O898*'fnd base rates'!C$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,3)))\n*$R898","v":7449.8574980000003},{"$f":"(($D898*'fnd base rates'!D$107)\n+($E898*'fnd base rates'!D$108)\n+($F898*'fnd base rates'!D$109)\n+($G898*'fnd base rates'!D$110)\n+($H898*'fnd base rates'!D$111)\n+($I898*'fnd base rates'!D$112)\n+($J898*'fnd base rates'!D$113)\n+($K898*'fnd base rates'!D$114)\n+($M898*'fnd base rates'!D$116)\n+($N898*'fnd base rates'!D$117)\n+($O898*'fnd base rates'!D$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,4)))\n*$R898","v":12200.84},{"$f":"(($D898*'fnd base rates'!E$107)\n+($E898*'fnd base rates'!E$108)\n+($F898*'fnd base rates'!E$109)\n+($G898*'fnd base rates'!E$110)\n+($H898*'fnd base rates'!E$111)\n+($I898*'fnd base rates'!E$112)\n+($J898*'fnd base rates'!E$113)\n+($K898*'fnd base rates'!E$114)\n+($M898*'fnd base rates'!E$116)\n+($N898*'fnd base rates'!E$117)\n+($O898*'fnd base rates'!E$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,5)))\n*$R898","v":76162.414887999999},{"$f":"(($D898*'fnd base rates'!F$107)\n+($E898*'fnd base rates'!F$108)\n+($F898*'fnd base rates'!F$109)\n+($G898*'fnd base rates'!F$110)\n+($H898*'fnd base rates'!F$111)\n+($I898*'fnd base rates'!F$112)\n+($J898*'fnd base rates'!F$113)\n+($K898*'fnd base rates'!F$114)\n+($M898*'fnd base rates'!F$116)\n+($N898*'fnd base rates'!F$117)\n+($O898*'fnd base rates'!F$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,6)))\n*$R898","v":14522.493355999999},{"$f":"(($D898*'fnd base rates'!G$107)\n+($E898*'fnd base rates'!G$108)\n+($F898*'fnd base rates'!G$109)\n+($G898*'fnd base rates'!G$110)\n+($H898*'fnd base rates'!G$111)\n+($I898*'fnd base rates'!G$112)\n+($J898*'fnd base rates'!G$113)\n+($K898*'fnd base rates'!G$114)\n+($M898*'fnd base rates'!G$116)\n+($N898*'fnd base rates'!G$117)\n+($O898*'fnd base rates'!G$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,7)))\n*$R898","v":3146.1326659999995},{"$f":"(($D898*'fnd base rates'!H$107)\n+($E898*'fnd base rates'!H$108)\n+($F898*'fnd base rates'!H$109)\n+($G898*'fnd base rates'!H$110)\n+($H898*'fnd base rates'!H$111)\n+($I898*'fnd base rates'!H$112)\n+($J898*'fnd base rates'!H$113)\n+($K898*'fnd base rates'!H$114)\n+($M898*'fnd base rates'!H$116)\n+($N898*'fnd base rates'!H$117)\n+($O898*'fnd base rates'!H$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,8)))","v":8186.9461420000007},{"$f":"(($D898*'fnd base rates'!I$107)\n+($E898*'fnd base rates'!I$108)\n+($F898*'fnd base rates'!I$109)\n+($G898*'fnd base rates'!I$110)\n+($H898*'fnd base rates'!I$111)\n+($I898*'fnd base rates'!I$112)\n+($J898*'fnd base rates'!I$113)\n+($K898*'fnd base rates'!I$114)\n+($M898*'fnd base rates'!I$116)\n+($N898*'fnd base rates'!I$117)\n+($O898*'fnd base rates'!I$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,9)))\n*$R898","v":5408.55},{"$f":"(($D898*'fnd base rates'!J$107)\n+($E898*'fnd base rates'!J$108)\n+($F898*'fnd base rates'!J$109)\n+($G898*'fnd base rates'!J$110)\n+($H898*'fnd base rates'!J$111)\n+($I898*'fnd base rates'!J$112)\n+($J898*'fnd base rates'!J$113)\n+($K898*'fnd base rates'!J$114)\n+($M898*'fnd base rates'!J$116)\n+($N898*'fnd base rates'!J$117)\n+($O898*'fnd base rates'!J$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,10)))\n*$R898","v":8342.9500000000007},{"$f":"(($D898*'fnd base rates'!K$107)\n+($E898*'fnd base rates'!K$108)\n+($F898*'fnd base rates'!K$109)\n+($G898*'fnd base rates'!K$110)\n+($H898*'fnd base rates'!K$111)\n+($I898*'fnd base rates'!K$112)\n+($J898*'fnd base rates'!K$113)\n+($K898*'fnd base rates'!K$114)\n+($M898*'fnd base rates'!K$116)\n+($N898*'fnd base rates'!K$117)\n+($O898*'fnd base rates'!K$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,11)))\n*$R898","v":14584.078439999999},{"$f":"(($D898*'fnd base rates'!L$107)\n+($E898*'fnd base rates'!L$108)\n+($F898*'fnd base rates'!L$109)\n+($G898*'fnd base rates'!L$110)\n+($H898*'fnd base rates'!L$111)\n+($I898*'fnd base rates'!L$112)\n+($J898*'fnd base rates'!L$113)\n+($K898*'fnd base rates'!L$114)\n+($M898*'fnd base rates'!L$116)\n+($N898*'fnd base rates'!L$117)\n+($O898*'fnd base rates'!L$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,12)))","v":22118.60684},{"$f":"(($D898*'fnd base rates'!M$107)\n+($E898*'fnd base rates'!M$108)\n+($F898*'fnd base rates'!M$109)\n+($G898*'fnd base rates'!M$110)\n+($H898*'fnd base rates'!M$111)\n+($I898*'fnd base rates'!M$112)\n+($J898*'fnd base rates'!M$113)\n+($K898*'fnd base rates'!M$114)\n+($M898*'fnd base rates'!M$116)\n+($N898*'fnd base rates'!M$117)\n+($O898*'fnd base rates'!M$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,13)))","v":0},172122.86983000001,null,497117674,"497","117","674",1,13,172122.86983000001,13240,0,13240,null,null,null,null,null,13240,0,13240,null,null,{"$f":"BC898-BA898","v":0}]
[497,497117680,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D899","v":0},{"$f":"'fnd enro'!E899","v":0},{"$f":"'fnd enro'!F899","v":1},{"$f":"'fnd enro'!G899","v":1},{"$f":"'fnd enro'!H899","v":3},{"$f":"'fnd enro'!I899","v":0},{"$f":"'fnd enro'!J899","v":0},{"$f":"'fnd enro'!K899","v":0.193},{"$f":"'fnd enro'!L899","v":0},{"$f":"'fnd enro'!M899","v":0},{"$f":"'fnd enro'!N899","v":0},{"$f":"'fnd enro'!O899","v":0},{"$f":"'fnd enro'!P899","v":2},{"$f":"'fnd enro'!R899","v":5},1,{"$f":"VALUE('fnd enro'!Q899)","v":5},null,{"$f":"(($D899*'fnd base rates'!C$107)\n+($E899*'fnd base rates'!C$108)\n+($F899*'fnd base rates'!C$109)\n+($G899*'fnd base rates'!C$110)\n+($H899*'fnd base rates'!C$111)\n+($I899*'fnd base rates'!C$112)\n+($J899*'fnd base rates'!C$113)\n+($K899*'fnd base rates'!C$114)\n+($M899*'fnd base rates'!C$116)\n+($N899*'fnd base rates'!C$117)\n+($O899*'fnd base rates'!C$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,3)))\n*$R899","v":2802.04673},{"$f":"(($D899*'fnd base rates'!D$107)\n+($E899*'fnd base rates'!D$108)\n+($F899*'fnd base rates'!D$109)\n+($G899*'fnd base rates'!D$110)\n+($H899*'fnd base rates'!D$111)\n+($I899*'fnd base rates'!D$112)\n+($J899*'fnd base rates'!D$113)\n+($K899*'fnd base rates'!D$114)\n+($M899*'fnd base rates'!D$116)\n+($N899*'fnd base rates'!D$117)\n+($O899*'fnd base rates'!D$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,4)))\n*$R899","v":4392.72},{"$f":"(($D899*'fnd base rates'!E$107)\n+($E899*'fnd base rates'!E$108)\n+($F899*'fnd base rates'!E$109)\n+($G899*'fnd base rates'!E$110)\n+($H899*'fnd base rates'!E$111)\n+($I899*'fnd base rates'!E$112)\n+($J899*'fnd base rates'!E$113)\n+($K899*'fnd base rates'!E$114)\n+($M899*'fnd base rates'!E$116)\n+($N899*'fnd base rates'!E$117)\n+($O899*'fnd base rates'!E$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,5)))\n*$R899","v":23677.57188},{"$f":"(($D899*'fnd base rates'!F$107)\n+($E899*'fnd base rates'!F$108)\n+($F899*'fnd base rates'!F$109)\n+($G899*'fnd base rates'!F$110)\n+($H899*'fnd base rates'!F$111)\n+($I899*'fnd base rates'!F$112)\n+($J899*'fnd base rates'!F$113)\n+($K899*'fnd base rates'!F$114)\n+($M899*'fnd base rates'!F$116)\n+($N899*'fnd base rates'!F$117)\n+($O899*'fnd base rates'!F$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,6)))\n*$R899","v":5481.0220600000002},{"$f":"(($D899*'fnd base rates'!G$107)\n+($E899*'fnd base rates'!G$108)\n+($F899*'fnd base rates'!G$109)\n+($G899*'fnd base rates'!G$110)\n+($H899*'fnd base rates'!G$111)\n+($I899*'fnd base rates'!G$112)\n+($J899*'fnd base rates'!G$113)\n+($K899*'fnd base rates'!G$114)\n+($M899*'fnd base rates'!G$116)\n+($N899*'fnd base rates'!G$117)\n+($O899*'fnd base rates'!G$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,7)))\n*$R899","v":1087.6264100000001},{"$f":"(($D899*'fnd base rates'!H$107)\n+($E899*'fnd base rates'!H$108)\n+($F899*'fnd base rates'!H$109)\n+($G899*'fnd base rates'!H$110)\n+($H899*'fnd base rates'!H$111)\n+($I899*'fnd base rates'!H$112)\n+($J899*'fnd base rates'!H$113)\n+($K899*'fnd base rates'!H$114)\n+($M899*'fnd base rates'!H$116)\n+($N899*'fnd base rates'!H$117)\n+($O899*'fnd base rates'!H$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,8)))","v":2658.3746700000002},{"$f":"(($D899*'fnd base rates'!I$107)\n+($E899*'fnd base rates'!I$108)\n+($F899*'fnd base rates'!I$109)\n+($G899*'fnd base rates'!I$110)\n+($H899*'fnd base rates'!I$111)\n+($I899*'fnd base rates'!I$112)\n+($J899*'fnd base rates'!I$113)\n+($K899*'fnd base rates'!I$114)\n+($M899*'fnd base rates'!I$116)\n+($N899*'fnd base rates'!I$117)\n+($O899*'fnd base rates'!I$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,9)))\n*$R899","v":1925.03},{"$f":"(($D899*'fnd base rates'!J$107)\n+($E899*'fnd base rates'!J$108)\n+($F899*'fnd base rates'!J$109)\n+($G899*'fnd base rates'!J$110)\n+($H899*'fnd base rates'!J$111)\n+($I899*'fnd base rates'!J$112)\n+($J899*'fnd base rates'!J$113)\n+($K899*'fnd base rates'!J$114)\n+($M899*'fnd base rates'!J$116)\n+($N899*'fnd base rates'!J$117)\n+($O899*'fnd base rates'!J$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,10)))\n*$R899","v":2165.63},{"$f":"(($D899*'fnd base rates'!K$107)\n+($E899*'fnd base rates'!K$108)\n+($F899*'fnd base rates'!K$109)\n+($G899*'fnd base rates'!K$110)\n+($H899*'fnd base rates'!K$111)\n+($I899*'fnd base rates'!K$112)\n+($J899*'fnd base rates'!K$113)\n+($K899*'fnd base rates'!K$114)\n+($M899*'fnd base rates'!K$116)\n+($N899*'fnd base rates'!K$117)\n+($O899*'fnd base rates'!K$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,11)))\n*$R899","v":5746.8993999999993},{"$f":"(($D899*'fnd base rates'!L$107)\n+($E899*'fnd base rates'!L$108)\n+($F899*'fnd base rates'!L$109)\n+($G899*'fnd base rates'!L$110)\n+($H899*'fnd base rates'!L$111)\n+($I899*'fnd base rates'!L$112)\n+($J899*'fnd base rates'!L$113)\n+($K899*'fnd base rates'!L$114)\n+($M899*'fnd base rates'!L$116)\n+($N899*'fnd base rates'!L$117)\n+($O899*'fnd base rates'!L$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,12)))","v":8325.5734000000011},{"$f":"(($D899*'fnd base rates'!M$107)\n+($E899*'fnd base rates'!M$108)\n+($F899*'fnd base rates'!M$109)\n+($G899*'fnd base rates'!M$110)\n+($H899*'fnd base rates'!M$111)\n+($I899*'fnd base rates'!M$112)\n+($J899*'fnd base rates'!M$113)\n+($K899*'fnd base rates'!M$114)\n+($M899*'fnd base rates'!M$116)\n+($N899*'fnd base rates'!M$117)\n+($O899*'fnd base rates'!M$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,13)))","v":0},58262.494549999996,null,497117680,"497","117","680",1,5,58262.494549999996,11652,0,11652,null,null,null,null,null,11652,0,11652,null,null,{"$f":"BC899-BA899","v":0}]
[497,497117683,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D900","v":0},{"$f":"'fnd enro'!E900","v":0},{"$f":"'fnd enro'!F900","v":0},{"$f":"'fnd enro'!G900","v":0},{"$f":"'fnd enro'!H900","v":1},{"$f":"'fnd enro'!I900","v":3},{"$f":"'fnd enro'!J900","v":0},{"$f":"'fnd enro'!K900","v":0.15440000000000001},{"$f":"'fnd enro'!L900","v":0},{"$f":"'fnd enro'!M900","v":0},{"$f":"'fnd enro'!N900","v":0},{"$f":"'fnd enro'!O900","v":0},{"$f":"'fnd enro'!P900","v":2},{"$f":"'fnd enro'!R900","v":4},1,{"$f":"VALUE('fnd enro'!Q900)","v":5},null,{"$f":"(($D900*'fnd base rates'!C$107)\n+($E900*'fnd base rates'!C$108)\n+($F900*'fnd base rates'!C$109)\n+($G900*'fnd base rates'!C$110)\n+($H900*'fnd base rates'!C$111)\n+($I900*'fnd base rates'!C$112)\n+($J900*'fnd base rates'!C$113)\n+($K900*'fnd base rates'!C$114)\n+($M900*'fnd base rates'!C$116)\n+($N900*'fnd base rates'!C$117)\n+($O900*'fnd base rates'!C$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,3)))\n*$R900","v":2265.585384},{"$f":"(($D900*'fnd base rates'!D$107)\n+($E900*'fnd base rates'!D$108)\n+($F900*'fnd base rates'!D$109)\n+($G900*'fnd base rates'!D$110)\n+($H900*'fnd base rates'!D$111)\n+($I900*'fnd base rates'!D$112)\n+($J900*'fnd base rates'!D$113)\n+($K900*'fnd base rates'!D$114)\n+($M900*'fnd base rates'!D$116)\n+($N900*'fnd base rates'!D$117)\n+($O900*'fnd base rates'!D$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,4)))\n*$R900","v":3627.6400000000003},{"$f":"(($D900*'fnd base rates'!E$107)\n+($E900*'fnd base rates'!E$108)\n+($F900*'fnd base rates'!E$109)\n+($G900*'fnd base rates'!E$110)\n+($H900*'fnd base rates'!E$111)\n+($I900*'fnd base rates'!E$112)\n+($J900*'fnd base rates'!E$113)\n+($K900*'fnd base rates'!E$114)\n+($M900*'fnd base rates'!E$116)\n+($N900*'fnd base rates'!E$117)\n+($O900*'fnd base rates'!E$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,5)))\n*$R900","v":23734.301503999999},{"$f":"(($D900*'fnd base rates'!F$107)\n+($E900*'fnd base rates'!F$108)\n+($F900*'fnd base rates'!F$109)\n+($G900*'fnd base rates'!F$110)\n+($H900*'fnd base rates'!F$111)\n+($I900*'fnd base rates'!F$112)\n+($J900*'fnd base rates'!F$113)\n+($K900*'fnd base rates'!F$114)\n+($M900*'fnd base rates'!F$116)\n+($N900*'fnd base rates'!F$117)\n+($O900*'fnd base rates'!F$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,6)))\n*$R900","v":3656.035648},{"$f":"(($D900*'fnd base rates'!G$107)\n+($E900*'fnd base rates'!G$108)\n+($F900*'fnd base rates'!G$109)\n+($G900*'fnd base rates'!G$110)\n+($H900*'fnd base rates'!G$111)\n+($I900*'fnd base rates'!G$112)\n+($J900*'fnd base rates'!G$113)\n+($K900*'fnd base rates'!G$114)\n+($M900*'fnd base rates'!G$116)\n+($N900*'fnd base rates'!G$117)\n+($O900*'fnd base rates'!G$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,7)))\n*$R900","v":928.80312800000002},{"$f":"(($D900*'fnd base rates'!H$107)\n+($E900*'fnd base rates'!H$108)\n+($F900*'fnd base rates'!H$109)\n+($G900*'fnd base rates'!H$110)\n+($H900*'fnd base rates'!H$111)\n+($I900*'fnd base rates'!H$112)\n+($J900*'fnd base rates'!H$113)\n+($K900*'fnd base rates'!H$114)\n+($M900*'fnd base rates'!H$116)\n+($N900*'fnd base rates'!H$117)\n+($O900*'fnd base rates'!H$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,8)))","v":3048.855736},{"$f":"(($D900*'fnd base rates'!I$107)\n+($E900*'fnd base rates'!I$108)\n+($F900*'fnd base rates'!I$109)\n+($G900*'fnd base rates'!I$110)\n+($H900*'fnd base rates'!I$111)\n+($I900*'fnd base rates'!I$112)\n+($J900*'fnd base rates'!I$113)\n+($K900*'fnd base rates'!I$114)\n+($M900*'fnd base rates'!I$116)\n+($N900*'fnd base rates'!I$117)\n+($O900*'fnd base rates'!I$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,9)))\n*$R900","v":1864.77},{"$f":"(($D900*'fnd base rates'!J$107)\n+($E900*'fnd base rates'!J$108)\n+($F900*'fnd base rates'!J$109)\n+($G900*'fnd base rates'!J$110)\n+($H900*'fnd base rates'!J$111)\n+($I900*'fnd base rates'!J$112)\n+($J900*'fnd base rates'!J$113)\n+($K900*'fnd base rates'!J$114)\n+($M900*'fnd base rates'!J$116)\n+($N900*'fnd base rates'!J$117)\n+($O900*'fnd base rates'!J$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,10)))\n*$R900","v":3135.38},{"$f":"(($D900*'fnd base rates'!K$107)\n+($E900*'fnd base rates'!K$108)\n+($F900*'fnd base rates'!K$109)\n+($G900*'fnd base rates'!K$110)\n+($H900*'fnd base rates'!K$111)\n+($I900*'fnd base rates'!K$112)\n+($J900*'fnd base rates'!K$113)\n+($K900*'fnd base rates'!K$114)\n+($M900*'fnd base rates'!K$116)\n+($N900*'fnd base rates'!K$117)\n+($O900*'fnd base rates'!K$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,11)))\n*$R900","v":4632.3395200000004},{"$f":"(($D900*'fnd base rates'!L$107)\n+($E900*'fnd base rates'!L$108)\n+($F900*'fnd base rates'!L$109)\n+($G900*'fnd base rates'!L$110)\n+($H900*'fnd base rates'!L$111)\n+($I900*'fnd base rates'!L$112)\n+($J900*'fnd base rates'!L$113)\n+($K900*'fnd base rates'!L$114)\n+($M900*'fnd base rates'!L$116)\n+($N900*'fnd base rates'!L$117)\n+($O900*'fnd base rates'!L$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,12)))","v":6515.7167200000004},{"$f":"(($D900*'fnd base rates'!M$107)\n+($E900*'fnd base rates'!M$108)\n+($F900*'fnd base rates'!M$109)\n+($G900*'fnd base rates'!M$110)\n+($H900*'fnd base rates'!M$111)\n+($I900*'fnd base rates'!M$112)\n+($J900*'fnd base rates'!M$113)\n+($K900*'fnd base rates'!M$114)\n+($M900*'fnd base rates'!M$116)\n+($N900*'fnd base rates'!M$117)\n+($O900*'fnd base rates'!M$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,13)))","v":0},53409.427639999994,null,497117683,"497","117","683",1,4,53409.427639999994,13352,0,13352,null,null,null,null,null,13352,0,13352,null,null,{"$f":"BC900-BA900","v":0}]
[497,497117750,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D901","v":0},{"$f":"'fnd enro'!E901","v":0},{"$f":"'fnd enro'!F901","v":0},{"$f":"'fnd enro'!G901","v":0},{"$f":"'fnd enro'!H901","v":1},{"$f":"'fnd enro'!I901","v":1},{"$f":"'fnd enro'!J901","v":0},{"$f":"'fnd enro'!K901","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L901","v":0},{"$f":"'fnd enro'!M901","v":0},{"$f":"'fnd enro'!N901","v":0},{"$f":"'fnd enro'!O901","v":0},{"$f":"'fnd enro'!P901","v":0},{"$f":"'fnd enro'!R901","v":2},1,{"$f":"VALUE('fnd enro'!Q901)","v":7},null,{"$f":"(($D901*'fnd base rates'!C$107)\n+($E901*'fnd base rates'!C$108)\n+($F901*'fnd base rates'!C$109)\n+($G901*'fnd base rates'!C$110)\n+($H901*'fnd base rates'!C$111)\n+($I901*'fnd base rates'!C$112)\n+($J901*'fnd base rates'!C$113)\n+($K901*'fnd base rates'!C$114)\n+($M901*'fnd base rates'!C$116)\n+($N901*'fnd base rates'!C$117)\n+($O901*'fnd base rates'!C$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,3)))\n*$R901","v":1072.9226920000001},{"$f":"(($D901*'fnd base rates'!D$107)\n+($E901*'fnd base rates'!D$108)\n+($F901*'fnd base rates'!D$109)\n+($G901*'fnd base rates'!D$110)\n+($H901*'fnd base rates'!D$111)\n+($I901*'fnd base rates'!D$112)\n+($J901*'fnd base rates'!D$113)\n+($K901*'fnd base rates'!D$114)\n+($M901*'fnd base rates'!D$116)\n+($N901*'fnd base rates'!D$117)\n+($O901*'fnd base rates'!D$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,4)))\n*$R901","v":1530.16},{"$f":"(($D901*'fnd base rates'!E$107)\n+($E901*'fnd base rates'!E$108)\n+($F901*'fnd base rates'!E$109)\n+($G901*'fnd base rates'!E$110)\n+($H901*'fnd base rates'!E$111)\n+($I901*'fnd base rates'!E$112)\n+($J901*'fnd base rates'!E$113)\n+($K901*'fnd base rates'!E$114)\n+($M901*'fnd base rates'!E$116)\n+($N901*'fnd base rates'!E$117)\n+($O901*'fnd base rates'!E$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,5)))\n*$R901","v":8371.6807520000002},{"$f":"(($D901*'fnd base rates'!F$107)\n+($E901*'fnd base rates'!F$108)\n+($F901*'fnd base rates'!F$109)\n+($G901*'fnd base rates'!F$110)\n+($H901*'fnd base rates'!F$111)\n+($I901*'fnd base rates'!F$112)\n+($J901*'fnd base rates'!F$113)\n+($K901*'fnd base rates'!F$114)\n+($M901*'fnd base rates'!F$116)\n+($N901*'fnd base rates'!F$117)\n+($O901*'fnd base rates'!F$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,6)))\n*$R901","v":1882.2628240000001},{"$f":"(($D901*'fnd base rates'!G$107)\n+($E901*'fnd base rates'!G$108)\n+($F901*'fnd base rates'!G$109)\n+($G901*'fnd base rates'!G$110)\n+($H901*'fnd base rates'!G$111)\n+($I901*'fnd base rates'!G$112)\n+($J901*'fnd base rates'!G$113)\n+($K901*'fnd base rates'!G$114)\n+($M901*'fnd base rates'!G$116)\n+($N901*'fnd base rates'!G$117)\n+($O901*'fnd base rates'!G$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,7)))\n*$R901","v":332.33656399999995},{"$f":"(($D901*'fnd base rates'!H$107)\n+($E901*'fnd base rates'!H$108)\n+($F901*'fnd base rates'!H$109)\n+($G901*'fnd base rates'!H$110)\n+($H901*'fnd base rates'!H$111)\n+($I901*'fnd base rates'!H$112)\n+($J901*'fnd base rates'!H$113)\n+($K901*'fnd base rates'!H$114)\n+($M901*'fnd base rates'!H$116)\n+($N901*'fnd base rates'!H$117)\n+($O901*'fnd base rates'!H$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D901*'fnd base rates'!I$107)\n+($E901*'fnd base rates'!I$108)\n+($F901*'fnd base rates'!I$109)\n+($G901*'fnd base rates'!I$110)\n+($H901*'fnd base rates'!I$111)\n+($I901*'fnd base rates'!I$112)\n+($J901*'fnd base rates'!I$113)\n+($K901*'fnd base rates'!I$114)\n+($M901*'fnd base rates'!I$116)\n+($N901*'fnd base rates'!I$117)\n+($O901*'fnd base rates'!I$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,9)))\n*$R901","v":788.63},{"$f":"(($D901*'fnd base rates'!J$107)\n+($E901*'fnd base rates'!J$108)\n+($F901*'fnd base rates'!J$109)\n+($G901*'fnd base rates'!J$110)\n+($H901*'fnd base rates'!J$111)\n+($I901*'fnd base rates'!J$112)\n+($J901*'fnd base rates'!J$113)\n+($K901*'fnd base rates'!J$114)\n+($M901*'fnd base rates'!J$116)\n+($N901*'fnd base rates'!J$117)\n+($O901*'fnd base rates'!J$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,10)))\n*$R901","v":822.56},{"$f":"(($D901*'fnd base rates'!K$107)\n+($E901*'fnd base rates'!K$108)\n+($F901*'fnd base rates'!K$109)\n+($G901*'fnd base rates'!K$110)\n+($H901*'fnd base rates'!K$111)\n+($I901*'fnd base rates'!K$112)\n+($J901*'fnd base rates'!K$113)\n+($K901*'fnd base rates'!K$114)\n+($M901*'fnd base rates'!K$116)\n+($N901*'fnd base rates'!K$117)\n+($O901*'fnd base rates'!K$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,11)))\n*$R901","v":2332.21976},{"$f":"(($D901*'fnd base rates'!L$107)\n+($E901*'fnd base rates'!L$108)\n+($F901*'fnd base rates'!L$109)\n+($G901*'fnd base rates'!L$110)\n+($H901*'fnd base rates'!L$111)\n+($I901*'fnd base rates'!L$112)\n+($J901*'fnd base rates'!L$113)\n+($K901*'fnd base rates'!L$114)\n+($M901*'fnd base rates'!L$116)\n+($N901*'fnd base rates'!L$117)\n+($O901*'fnd base rates'!L$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D901*'fnd base rates'!M$107)\n+($E901*'fnd base rates'!M$108)\n+($F901*'fnd base rates'!M$109)\n+($G901*'fnd base rates'!M$110)\n+($H901*'fnd base rates'!M$111)\n+($I901*'fnd base rates'!M$112)\n+($J901*'fnd base rates'!M$113)\n+($K901*'fnd base rates'!M$114)\n+($M901*'fnd base rates'!M$116)\n+($N901*'fnd base rates'!M$117)\n+($O901*'fnd base rates'!M$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,13)))","v":0},21365.893819999998,null,497117750,"497","117","750",1,2,21365.893819999998,10683,0,10683,null,null,null,null,null,10683,0,10683,null,null,{"$f":"BC901-BA901","v":0}]
[497,497117755,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D902","v":0},{"$f":"'fnd enro'!E902","v":0},{"$f":"'fnd enro'!F902","v":0},{"$f":"'fnd enro'!G902","v":0},{"$f":"'fnd enro'!H902","v":1},{"$f":"'fnd enro'!I902","v":3},{"$f":"'fnd enro'!J902","v":0},{"$f":"'fnd enro'!K902","v":0.15440000000000001},{"$f":"'fnd enro'!L902","v":0},{"$f":"'fnd enro'!M902","v":0},{"$f":"'fnd enro'!N902","v":0},{"$f":"'fnd enro'!O902","v":0},{"$f":"'fnd enro'!P902","v":0},{"$f":"'fnd enro'!R902","v":4},1,{"$f":"VALUE('fnd enro'!Q902)","v":10},null,{"$f":"(($D902*'fnd base rates'!C$107)\n+($E902*'fnd base rates'!C$108)\n+($F902*'fnd base rates'!C$109)\n+($G902*'fnd base rates'!C$110)\n+($H902*'fnd base rates'!C$111)\n+($I902*'fnd base rates'!C$112)\n+($J902*'fnd base rates'!C$113)\n+($K902*'fnd base rates'!C$114)\n+($M902*'fnd base rates'!C$116)\n+($N902*'fnd base rates'!C$117)\n+($O902*'fnd base rates'!C$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,3)))\n*$R902","v":2145.8453840000002},{"$f":"(($D902*'fnd base rates'!D$107)\n+($E902*'fnd base rates'!D$108)\n+($F902*'fnd base rates'!D$109)\n+($G902*'fnd base rates'!D$110)\n+($H902*'fnd base rates'!D$111)\n+($I902*'fnd base rates'!D$112)\n+($J902*'fnd base rates'!D$113)\n+($K902*'fnd base rates'!D$114)\n+($M902*'fnd base rates'!D$116)\n+($N902*'fnd base rates'!D$117)\n+($O902*'fnd base rates'!D$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,4)))\n*$R902","v":3060.32},{"$f":"(($D902*'fnd base rates'!E$107)\n+($E902*'fnd base rates'!E$108)\n+($F902*'fnd base rates'!E$109)\n+($G902*'fnd base rates'!E$110)\n+($H902*'fnd base rates'!E$111)\n+($I902*'fnd base rates'!E$112)\n+($J902*'fnd base rates'!E$113)\n+($K902*'fnd base rates'!E$114)\n+($M902*'fnd base rates'!E$116)\n+($N902*'fnd base rates'!E$117)\n+($O902*'fnd base rates'!E$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,5)))\n*$R902","v":18196.081503999998},{"$f":"(($D902*'fnd base rates'!F$107)\n+($E902*'fnd base rates'!F$108)\n+($F902*'fnd base rates'!F$109)\n+($G902*'fnd base rates'!F$110)\n+($H902*'fnd base rates'!F$111)\n+($I902*'fnd base rates'!F$112)\n+($J902*'fnd base rates'!F$113)\n+($K902*'fnd base rates'!F$114)\n+($M902*'fnd base rates'!F$116)\n+($N902*'fnd base rates'!F$117)\n+($O902*'fnd base rates'!F$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,6)))\n*$R902","v":3656.035648},{"$f":"(($D902*'fnd base rates'!G$107)\n+($E902*'fnd base rates'!G$108)\n+($F902*'fnd base rates'!G$109)\n+($G902*'fnd base rates'!G$110)\n+($H902*'fnd base rates'!G$111)\n+($I902*'fnd base rates'!G$112)\n+($J902*'fnd base rates'!G$113)\n+($K902*'fnd base rates'!G$114)\n+($M902*'fnd base rates'!G$116)\n+($N902*'fnd base rates'!G$117)\n+($O902*'fnd base rates'!G$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,7)))\n*$R902","v":660.10312799999997},{"$f":"(($D902*'fnd base rates'!H$107)\n+($E902*'fnd base rates'!H$108)\n+($F902*'fnd base rates'!H$109)\n+($G902*'fnd base rates'!H$110)\n+($H902*'fnd base rates'!H$111)\n+($I902*'fnd base rates'!H$112)\n+($J902*'fnd base rates'!H$113)\n+($K902*'fnd base rates'!H$114)\n+($M902*'fnd base rates'!H$116)\n+($N902*'fnd base rates'!H$117)\n+($O902*'fnd base rates'!H$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,8)))","v":3007.6757360000001},{"$f":"(($D902*'fnd base rates'!I$107)\n+($E902*'fnd base rates'!I$108)\n+($F902*'fnd base rates'!I$109)\n+($G902*'fnd base rates'!I$110)\n+($H902*'fnd base rates'!I$111)\n+($I902*'fnd base rates'!I$112)\n+($J902*'fnd base rates'!I$113)\n+($K902*'fnd base rates'!I$114)\n+($M902*'fnd base rates'!I$116)\n+($N902*'fnd base rates'!I$117)\n+($O902*'fnd base rates'!I$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,9)))\n*$R902","v":1640.51},{"$f":"(($D902*'fnd base rates'!J$107)\n+($E902*'fnd base rates'!J$108)\n+($F902*'fnd base rates'!J$109)\n+($G902*'fnd base rates'!J$110)\n+($H902*'fnd base rates'!J$111)\n+($I902*'fnd base rates'!J$112)\n+($J902*'fnd base rates'!J$113)\n+($K902*'fnd base rates'!J$114)\n+($M902*'fnd base rates'!J$116)\n+($N902*'fnd base rates'!J$117)\n+($O902*'fnd base rates'!J$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,10)))\n*$R902","v":1970.06},{"$f":"(($D902*'fnd base rates'!K$107)\n+($E902*'fnd base rates'!K$108)\n+($F902*'fnd base rates'!K$109)\n+($G902*'fnd base rates'!K$110)\n+($H902*'fnd base rates'!K$111)\n+($I902*'fnd base rates'!K$112)\n+($J902*'fnd base rates'!K$113)\n+($K902*'fnd base rates'!K$114)\n+($M902*'fnd base rates'!K$116)\n+($N902*'fnd base rates'!K$117)\n+($O902*'fnd base rates'!K$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,11)))\n*$R902","v":4632.3395200000004},{"$f":"(($D902*'fnd base rates'!L$107)\n+($E902*'fnd base rates'!L$108)\n+($F902*'fnd base rates'!L$109)\n+($G902*'fnd base rates'!L$110)\n+($H902*'fnd base rates'!L$111)\n+($I902*'fnd base rates'!L$112)\n+($J902*'fnd base rates'!L$113)\n+($K902*'fnd base rates'!L$114)\n+($M902*'fnd base rates'!L$116)\n+($N902*'fnd base rates'!L$117)\n+($O902*'fnd base rates'!L$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,12)))","v":5619.8567200000007},{"$f":"(($D902*'fnd base rates'!M$107)\n+($E902*'fnd base rates'!M$108)\n+($F902*'fnd base rates'!M$109)\n+($G902*'fnd base rates'!M$110)\n+($H902*'fnd base rates'!M$111)\n+($I902*'fnd base rates'!M$112)\n+($J902*'fnd base rates'!M$113)\n+($K902*'fnd base rates'!M$114)\n+($M902*'fnd base rates'!M$116)\n+($N902*'fnd base rates'!M$117)\n+($O902*'fnd base rates'!M$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,13)))","v":0},44588.827640000003,null,497117755,"497","117","755",1,4,44588.827640000003,11147,0,11147,null,null,null,null,null,11147,0,11147,null,null,{"$f":"BC902-BA902","v":0}]
[497,497117766,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D903","v":0},{"$f":"'fnd enro'!E903","v":0},{"$f":"'fnd enro'!F903","v":0},{"$f":"'fnd enro'!G903","v":1},{"$f":"'fnd enro'!H903","v":1},{"$f":"'fnd enro'!I903","v":0},{"$f":"'fnd enro'!J903","v":0},{"$f":"'fnd enro'!K903","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L903","v":0},{"$f":"'fnd enro'!M903","v":0},{"$f":"'fnd enro'!N903","v":0},{"$f":"'fnd enro'!O903","v":0},{"$f":"'fnd enro'!P903","v":0},{"$f":"'fnd enro'!R903","v":2},1,{"$f":"VALUE('fnd enro'!Q903)","v":7},null,{"$f":"(($D903*'fnd base rates'!C$107)\n+($E903*'fnd base rates'!C$108)\n+($F903*'fnd base rates'!C$109)\n+($G903*'fnd base rates'!C$110)\n+($H903*'fnd base rates'!C$111)\n+($I903*'fnd base rates'!C$112)\n+($J903*'fnd base rates'!C$113)\n+($K903*'fnd base rates'!C$114)\n+($M903*'fnd base rates'!C$116)\n+($N903*'fnd base rates'!C$117)\n+($O903*'fnd base rates'!C$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,3)))\n*$R903","v":1072.9226920000001},{"$f":"(($D903*'fnd base rates'!D$107)\n+($E903*'fnd base rates'!D$108)\n+($F903*'fnd base rates'!D$109)\n+($G903*'fnd base rates'!D$110)\n+($H903*'fnd base rates'!D$111)\n+($I903*'fnd base rates'!D$112)\n+($J903*'fnd base rates'!D$113)\n+($K903*'fnd base rates'!D$114)\n+($M903*'fnd base rates'!D$116)\n+($N903*'fnd base rates'!D$117)\n+($O903*'fnd base rates'!D$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,4)))\n*$R903","v":1530.16},{"$f":"(($D903*'fnd base rates'!E$107)\n+($E903*'fnd base rates'!E$108)\n+($F903*'fnd base rates'!E$109)\n+($G903*'fnd base rates'!E$110)\n+($H903*'fnd base rates'!E$111)\n+($I903*'fnd base rates'!E$112)\n+($J903*'fnd base rates'!E$113)\n+($K903*'fnd base rates'!E$114)\n+($M903*'fnd base rates'!E$116)\n+($N903*'fnd base rates'!E$117)\n+($O903*'fnd base rates'!E$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,5)))\n*$R903","v":7339.9107519999998},{"$f":"(($D903*'fnd base rates'!F$107)\n+($E903*'fnd base rates'!F$108)\n+($F903*'fnd base rates'!F$109)\n+($G903*'fnd base rates'!F$110)\n+($H903*'fnd base rates'!F$111)\n+($I903*'fnd base rates'!F$112)\n+($J903*'fnd base rates'!F$113)\n+($K903*'fnd base rates'!F$114)\n+($M903*'fnd base rates'!F$116)\n+($N903*'fnd base rates'!F$117)\n+($O903*'fnd base rates'!F$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,6)))\n*$R903","v":2242.8228239999999},{"$f":"(($D903*'fnd base rates'!G$107)\n+($E903*'fnd base rates'!G$108)\n+($F903*'fnd base rates'!G$109)\n+($G903*'fnd base rates'!G$110)\n+($H903*'fnd base rates'!G$111)\n+($I903*'fnd base rates'!G$112)\n+($J903*'fnd base rates'!G$113)\n+($K903*'fnd base rates'!G$114)\n+($M903*'fnd base rates'!G$116)\n+($N903*'fnd base rates'!G$117)\n+($O903*'fnd base rates'!G$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,7)))\n*$R903","v":325.24656400000003},{"$f":"(($D903*'fnd base rates'!H$107)\n+($E903*'fnd base rates'!H$108)\n+($F903*'fnd base rates'!H$109)\n+($G903*'fnd base rates'!H$110)\n+($H903*'fnd base rates'!H$111)\n+($I903*'fnd base rates'!H$112)\n+($J903*'fnd base rates'!H$113)\n+($K903*'fnd base rates'!H$114)\n+($M903*'fnd base rates'!H$116)\n+($N903*'fnd base rates'!H$117)\n+($O903*'fnd base rates'!H$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D903*'fnd base rates'!I$107)\n+($E903*'fnd base rates'!I$108)\n+($F903*'fnd base rates'!I$109)\n+($G903*'fnd base rates'!I$110)\n+($H903*'fnd base rates'!I$111)\n+($I903*'fnd base rates'!I$112)\n+($J903*'fnd base rates'!I$113)\n+($K903*'fnd base rates'!I$114)\n+($M903*'fnd base rates'!I$116)\n+($N903*'fnd base rates'!I$117)\n+($O903*'fnd base rates'!I$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,9)))\n*$R903","v":669.04},{"$f":"(($D903*'fnd base rates'!J$107)\n+($E903*'fnd base rates'!J$108)\n+($F903*'fnd base rates'!J$109)\n+($G903*'fnd base rates'!J$110)\n+($H903*'fnd base rates'!J$111)\n+($I903*'fnd base rates'!J$112)\n+($J903*'fnd base rates'!J$113)\n+($K903*'fnd base rates'!J$114)\n+($M903*'fnd base rates'!J$116)\n+($N903*'fnd base rates'!J$117)\n+($O903*'fnd base rates'!J$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,10)))\n*$R903","v":401.13},{"$f":"(($D903*'fnd base rates'!K$107)\n+($E903*'fnd base rates'!K$108)\n+($F903*'fnd base rates'!K$109)\n+($G903*'fnd base rates'!K$110)\n+($H903*'fnd base rates'!K$111)\n+($I903*'fnd base rates'!K$112)\n+($J903*'fnd base rates'!K$113)\n+($K903*'fnd base rates'!K$114)\n+($M903*'fnd base rates'!K$116)\n+($N903*'fnd base rates'!K$117)\n+($O903*'fnd base rates'!K$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,11)))\n*$R903","v":2282.36976},{"$f":"(($D903*'fnd base rates'!L$107)\n+($E903*'fnd base rates'!L$108)\n+($F903*'fnd base rates'!L$109)\n+($G903*'fnd base rates'!L$110)\n+($H903*'fnd base rates'!L$111)\n+($I903*'fnd base rates'!L$112)\n+($J903*'fnd base rates'!L$113)\n+($K903*'fnd base rates'!L$114)\n+($M903*'fnd base rates'!L$116)\n+($N903*'fnd base rates'!L$117)\n+($O903*'fnd base rates'!L$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,12)))","v":2958.6333599999998},{"$f":"(($D903*'fnd base rates'!M$107)\n+($E903*'fnd base rates'!M$108)\n+($F903*'fnd base rates'!M$109)\n+($G903*'fnd base rates'!M$110)\n+($H903*'fnd base rates'!M$111)\n+($I903*'fnd base rates'!M$112)\n+($J903*'fnd base rates'!M$113)\n+($K903*'fnd base rates'!M$114)\n+($M903*'fnd base rates'!M$116)\n+($N903*'fnd base rates'!M$117)\n+($O903*'fnd base rates'!M$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,13)))","v":0},19869.113819999999,null,497117766,"497","117","766",1,2,19869.113819999999,9935,0,9935,null,null,null,null,null,9935,0,9935,null,null,{"$f":"BC903-BA903","v":0}]
[498,498281087,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D904","v":0},{"$f":"'fnd enro'!E904","v":0},{"$f":"'fnd enro'!F904","v":0},{"$f":"'fnd enro'!G904","v":0},{"$f":"'fnd enro'!H904","v":1},{"$f":"'fnd enro'!I904","v":0},{"$f":"'fnd enro'!J904","v":0},{"$f":"'fnd enro'!K904","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L904","v":0},{"$f":"'fnd enro'!M904","v":0},{"$f":"'fnd enro'!N904","v":0},{"$f":"'fnd enro'!O904","v":0},{"$f":"'fnd enro'!P904","v":1},{"$f":"'fnd enro'!R904","v":1},1,{"$f":"VALUE('fnd enro'!Q904)","v":5},null,{"$f":"(($D904*'fnd base rates'!C$107)\n+($E904*'fnd base rates'!C$108)\n+($F904*'fnd base rates'!C$109)\n+($G904*'fnd base rates'!C$110)\n+($H904*'fnd base rates'!C$111)\n+($I904*'fnd base rates'!C$112)\n+($J904*'fnd base rates'!C$113)\n+($K904*'fnd base rates'!C$114)\n+($M904*'fnd base rates'!C$116)\n+($N904*'fnd base rates'!C$117)\n+($O904*'fnd base rates'!C$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,3)))\n*$R904","v":596.33134600000005},{"$f":"(($D904*'fnd base rates'!D$107)\n+($E904*'fnd base rates'!D$108)\n+($F904*'fnd base rates'!D$109)\n+($G904*'fnd base rates'!D$110)\n+($H904*'fnd base rates'!D$111)\n+($I904*'fnd base rates'!D$112)\n+($J904*'fnd base rates'!D$113)\n+($K904*'fnd base rates'!D$114)\n+($M904*'fnd base rates'!D$116)\n+($N904*'fnd base rates'!D$117)\n+($O904*'fnd base rates'!D$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,4)))\n*$R904","v":1048.74},{"$f":"(($D904*'fnd base rates'!E$107)\n+($E904*'fnd base rates'!E$108)\n+($F904*'fnd base rates'!E$109)\n+($G904*'fnd base rates'!E$110)\n+($H904*'fnd base rates'!E$111)\n+($I904*'fnd base rates'!E$112)\n+($J904*'fnd base rates'!E$113)\n+($K904*'fnd base rates'!E$114)\n+($M904*'fnd base rates'!E$116)\n+($N904*'fnd base rates'!E$117)\n+($O904*'fnd base rates'!E$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,5)))\n*$R904","v":6228.5903760000001},{"$f":"(($D904*'fnd base rates'!F$107)\n+($E904*'fnd base rates'!F$108)\n+($F904*'fnd base rates'!F$109)\n+($G904*'fnd base rates'!F$110)\n+($H904*'fnd base rates'!F$111)\n+($I904*'fnd base rates'!F$112)\n+($J904*'fnd base rates'!F$113)\n+($K904*'fnd base rates'!F$114)\n+($M904*'fnd base rates'!F$116)\n+($N904*'fnd base rates'!F$117)\n+($O904*'fnd base rates'!F$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,6)))\n*$R904","v":995.37641200000007},{"$f":"(($D904*'fnd base rates'!G$107)\n+($E904*'fnd base rates'!G$108)\n+($F904*'fnd base rates'!G$109)\n+($G904*'fnd base rates'!G$110)\n+($H904*'fnd base rates'!G$111)\n+($I904*'fnd base rates'!G$112)\n+($J904*'fnd base rates'!G$113)\n+($K904*'fnd base rates'!G$114)\n+($M904*'fnd base rates'!G$116)\n+($N904*'fnd base rates'!G$117)\n+($O904*'fnd base rates'!G$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,7)))\n*$R904","v":302.80328199999997},{"$f":"(($D904*'fnd base rates'!H$107)\n+($E904*'fnd base rates'!H$108)\n+($F904*'fnd base rates'!H$109)\n+($G904*'fnd base rates'!H$110)\n+($H904*'fnd base rates'!H$111)\n+($I904*'fnd base rates'!H$112)\n+($J904*'fnd base rates'!H$113)\n+($K904*'fnd base rates'!H$114)\n+($M904*'fnd base rates'!H$116)\n+($N904*'fnd base rates'!H$117)\n+($O904*'fnd base rates'!H$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,8)))","v":544.02893400000005},{"$f":"(($D904*'fnd base rates'!I$107)\n+($E904*'fnd base rates'!I$108)\n+($F904*'fnd base rates'!I$109)\n+($G904*'fnd base rates'!I$110)\n+($H904*'fnd base rates'!I$111)\n+($I904*'fnd base rates'!I$112)\n+($J904*'fnd base rates'!I$113)\n+($K904*'fnd base rates'!I$114)\n+($M904*'fnd base rates'!I$116)\n+($N904*'fnd base rates'!I$117)\n+($O904*'fnd base rates'!I$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,9)))\n*$R904","v":474.82},{"$f":"(($D904*'fnd base rates'!J$107)\n+($E904*'fnd base rates'!J$108)\n+($F904*'fnd base rates'!J$109)\n+($G904*'fnd base rates'!J$110)\n+($H904*'fnd base rates'!J$111)\n+($I904*'fnd base rates'!J$112)\n+($J904*'fnd base rates'!J$113)\n+($K904*'fnd base rates'!J$114)\n+($M904*'fnd base rates'!J$116)\n+($N904*'fnd base rates'!J$117)\n+($O904*'fnd base rates'!J$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,10)))\n*$R904","v":831.47},{"$f":"(($D904*'fnd base rates'!K$107)\n+($E904*'fnd base rates'!K$108)\n+($F904*'fnd base rates'!K$109)\n+($G904*'fnd base rates'!K$110)\n+($H904*'fnd base rates'!K$111)\n+($I904*'fnd base rates'!K$112)\n+($J904*'fnd base rates'!K$113)\n+($K904*'fnd base rates'!K$114)\n+($M904*'fnd base rates'!K$116)\n+($N904*'fnd base rates'!K$117)\n+($O904*'fnd base rates'!K$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,11)))\n*$R904","v":1182.1598799999999},{"$f":"(($D904*'fnd base rates'!L$107)\n+($E904*'fnd base rates'!L$108)\n+($F904*'fnd base rates'!L$109)\n+($G904*'fnd base rates'!L$110)\n+($H904*'fnd base rates'!L$111)\n+($I904*'fnd base rates'!L$112)\n+($J904*'fnd base rates'!L$113)\n+($K904*'fnd base rates'!L$114)\n+($M904*'fnd base rates'!L$116)\n+($N904*'fnd base rates'!L$117)\n+($O904*'fnd base rates'!L$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,12)))","v":1960.4066800000001},{"$f":"(($D904*'fnd base rates'!M$107)\n+($E904*'fnd base rates'!M$108)\n+($F904*'fnd base rates'!M$109)\n+($G904*'fnd base rates'!M$110)\n+($H904*'fnd base rates'!M$111)\n+($I904*'fnd base rates'!M$112)\n+($J904*'fnd base rates'!M$113)\n+($K904*'fnd base rates'!M$114)\n+($M904*'fnd base rates'!M$116)\n+($N904*'fnd base rates'!M$117)\n+($O904*'fnd base rates'!M$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,13)))","v":0},14164.726909999999,null,498281087,"498","281","087",1,1,14164.726909999999,14165,0,14165,null,null,null,null,null,14165,0,14165,null,null,{"$f":"BC904-BA904","v":0}]
[498,498281137,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D905","v":0},{"$f":"'fnd enro'!E905","v":0},{"$f":"'fnd enro'!F905","v":0},{"$f":"'fnd enro'!G905","v":1},{"$f":"'fnd enro'!H905","v":0},{"$f":"'fnd enro'!I905","v":0},{"$f":"'fnd enro'!J905","v":0},{"$f":"'fnd enro'!K905","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L905","v":0},{"$f":"'fnd enro'!M905","v":0},{"$f":"'fnd enro'!N905","v":0},{"$f":"'fnd enro'!O905","v":0},{"$f":"'fnd enro'!P905","v":1},{"$f":"'fnd enro'!R905","v":1},1,{"$f":"VALUE('fnd enro'!Q905)","v":12},null,{"$f":"(($D905*'fnd base rates'!C$107)\n+($E905*'fnd base rates'!C$108)\n+($F905*'fnd base rates'!C$109)\n+($G905*'fnd base rates'!C$110)\n+($H905*'fnd base rates'!C$111)\n+($I905*'fnd base rates'!C$112)\n+($J905*'fnd base rates'!C$113)\n+($K905*'fnd base rates'!C$114)\n+($M905*'fnd base rates'!C$116)\n+($N905*'fnd base rates'!C$117)\n+($O905*'fnd base rates'!C$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,3)))\n*$R905","v":624.38134600000001},{"$f":"(($D905*'fnd base rates'!D$107)\n+($E905*'fnd base rates'!D$108)\n+($F905*'fnd base rates'!D$109)\n+($G905*'fnd base rates'!D$110)\n+($H905*'fnd base rates'!D$111)\n+($I905*'fnd base rates'!D$112)\n+($J905*'fnd base rates'!D$113)\n+($K905*'fnd base rates'!D$114)\n+($M905*'fnd base rates'!D$116)\n+($N905*'fnd base rates'!D$117)\n+($O905*'fnd base rates'!D$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,4)))\n*$R905","v":1181.6500000000001},{"$f":"(($D905*'fnd base rates'!E$107)\n+($E905*'fnd base rates'!E$108)\n+($F905*'fnd base rates'!E$109)\n+($G905*'fnd base rates'!E$110)\n+($H905*'fnd base rates'!E$111)\n+($I905*'fnd base rates'!E$112)\n+($J905*'fnd base rates'!E$113)\n+($K905*'fnd base rates'!E$114)\n+($M905*'fnd base rates'!E$116)\n+($N905*'fnd base rates'!E$117)\n+($O905*'fnd base rates'!E$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,5)))\n*$R905","v":7946.9003759999996},{"$f":"(($D905*'fnd base rates'!F$107)\n+($E905*'fnd base rates'!F$108)\n+($F905*'fnd base rates'!F$109)\n+($G905*'fnd base rates'!F$110)\n+($H905*'fnd base rates'!F$111)\n+($I905*'fnd base rates'!F$112)\n+($J905*'fnd base rates'!F$113)\n+($K905*'fnd base rates'!F$114)\n+($M905*'fnd base rates'!F$116)\n+($N905*'fnd base rates'!F$117)\n+($O905*'fnd base rates'!F$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,6)))\n*$R905","v":1247.446412},{"$f":"(($D905*'fnd base rates'!G$107)\n+($E905*'fnd base rates'!G$108)\n+($F905*'fnd base rates'!G$109)\n+($G905*'fnd base rates'!G$110)\n+($H905*'fnd base rates'!G$111)\n+($I905*'fnd base rates'!G$112)\n+($J905*'fnd base rates'!G$113)\n+($K905*'fnd base rates'!G$114)\n+($M905*'fnd base rates'!G$116)\n+($N905*'fnd base rates'!G$117)\n+($O905*'fnd base rates'!G$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,7)))\n*$R905","v":354.07328200000001},{"$f":"(($D905*'fnd base rates'!H$107)\n+($E905*'fnd base rates'!H$108)\n+($F905*'fnd base rates'!H$109)\n+($G905*'fnd base rates'!H$110)\n+($H905*'fnd base rates'!H$111)\n+($I905*'fnd base rates'!H$112)\n+($J905*'fnd base rates'!H$113)\n+($K905*'fnd base rates'!H$114)\n+($M905*'fnd base rates'!H$116)\n+($N905*'fnd base rates'!H$117)\n+($O905*'fnd base rates'!H$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,8)))","v":553.67893400000003},{"$f":"(($D905*'fnd base rates'!I$107)\n+($E905*'fnd base rates'!I$108)\n+($F905*'fnd base rates'!I$109)\n+($G905*'fnd base rates'!I$110)\n+($H905*'fnd base rates'!I$111)\n+($I905*'fnd base rates'!I$112)\n+($J905*'fnd base rates'!I$113)\n+($K905*'fnd base rates'!I$114)\n+($M905*'fnd base rates'!I$116)\n+($N905*'fnd base rates'!I$117)\n+($O905*'fnd base rates'!I$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,9)))\n*$R905","v":471.02},{"$f":"(($D905*'fnd base rates'!J$107)\n+($E905*'fnd base rates'!J$108)\n+($F905*'fnd base rates'!J$109)\n+($G905*'fnd base rates'!J$110)\n+($H905*'fnd base rates'!J$111)\n+($I905*'fnd base rates'!J$112)\n+($J905*'fnd base rates'!J$113)\n+($K905*'fnd base rates'!J$114)\n+($M905*'fnd base rates'!J$116)\n+($N905*'fnd base rates'!J$117)\n+($O905*'fnd base rates'!J$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,10)))\n*$R905","v":1007.96},{"$f":"(($D905*'fnd base rates'!K$107)\n+($E905*'fnd base rates'!K$108)\n+($F905*'fnd base rates'!K$109)\n+($G905*'fnd base rates'!K$110)\n+($H905*'fnd base rates'!K$111)\n+($I905*'fnd base rates'!K$112)\n+($J905*'fnd base rates'!K$113)\n+($K905*'fnd base rates'!K$114)\n+($M905*'fnd base rates'!K$116)\n+($N905*'fnd base rates'!K$117)\n+($O905*'fnd base rates'!K$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,11)))\n*$R905","v":1100.2098799999999},{"$f":"(($D905*'fnd base rates'!L$107)\n+($E905*'fnd base rates'!L$108)\n+($F905*'fnd base rates'!L$109)\n+($G905*'fnd base rates'!L$110)\n+($H905*'fnd base rates'!L$111)\n+($I905*'fnd base rates'!L$112)\n+($J905*'fnd base rates'!L$113)\n+($K905*'fnd base rates'!L$114)\n+($M905*'fnd base rates'!L$116)\n+($N905*'fnd base rates'!L$117)\n+($O905*'fnd base rates'!L$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,12)))","v":2103.9366799999998},{"$f":"(($D905*'fnd base rates'!M$107)\n+($E905*'fnd base rates'!M$108)\n+($F905*'fnd base rates'!M$109)\n+($G905*'fnd base rates'!M$110)\n+($H905*'fnd base rates'!M$111)\n+($I905*'fnd base rates'!M$112)\n+($J905*'fnd base rates'!M$113)\n+($K905*'fnd base rates'!M$114)\n+($M905*'fnd base rates'!M$116)\n+($N905*'fnd base rates'!M$117)\n+($O905*'fnd base rates'!M$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,13)))","v":0},16591.25691,null,498281137,"498","281","137",1,1,16591.25691,16591,0,16591,null,null,null,null,null,16591,0,16591,null,null,{"$f":"BC905-BA905","v":0}]
[498,498281281,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D906","v":0},{"$f":"'fnd enro'!E906","v":0},{"$f":"'fnd enro'!F906","v":0},{"$f":"'fnd enro'!G906","v":73},{"$f":"'fnd enro'!H906","v":304},{"$f":"'fnd enro'!I906","v":0},{"$f":"'fnd enro'!J906","v":0},{"$f":"'fnd enro'!K906","v":14.552199999999999},{"$f":"'fnd enro'!L906","v":0},{"$f":"'fnd enro'!M906","v":9},{"$f":"'fnd enro'!N906","v":11},{"$f":"'fnd enro'!O906","v":0},{"$f":"'fnd enro'!P906","v":338},{"$f":"'fnd enro'!R906","v":377},1,{"$f":"VALUE('fnd enro'!Q906)","v":12},null,{"$f":"(($D906*'fnd base rates'!C$107)\n+($E906*'fnd base rates'!C$108)\n+($F906*'fnd base rates'!C$109)\n+($G906*'fnd base rates'!C$110)\n+($H906*'fnd base rates'!C$111)\n+($I906*'fnd base rates'!C$112)\n+($J906*'fnd base rates'!C$113)\n+($K906*'fnd base rates'!C$114)\n+($M906*'fnd base rates'!C$116)\n+($N906*'fnd base rates'!C$117)\n+($O906*'fnd base rates'!C$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,3)))\n*$R906","v":234047.79744200001},{"$f":"(($D906*'fnd base rates'!D$107)\n+($E906*'fnd base rates'!D$108)\n+($F906*'fnd base rates'!D$109)\n+($G906*'fnd base rates'!D$110)\n+($H906*'fnd base rates'!D$111)\n+($I906*'fnd base rates'!D$112)\n+($J906*'fnd base rates'!D$113)\n+($K906*'fnd base rates'!D$114)\n+($M906*'fnd base rates'!D$116)\n+($N906*'fnd base rates'!D$117)\n+($O906*'fnd base rates'!D$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,4)))\n*$R906","v":432884.13},{"$f":"(($D906*'fnd base rates'!E$107)\n+($E906*'fnd base rates'!E$108)\n+($F906*'fnd base rates'!E$109)\n+($G906*'fnd base rates'!E$110)\n+($H906*'fnd base rates'!E$111)\n+($I906*'fnd base rates'!E$112)\n+($J906*'fnd base rates'!E$113)\n+($K906*'fnd base rates'!E$114)\n+($M906*'fnd base rates'!E$116)\n+($N906*'fnd base rates'!E$117)\n+($O906*'fnd base rates'!E$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,5)))\n*$R906","v":2734958.141752},{"$f":"(($D906*'fnd base rates'!F$107)\n+($E906*'fnd base rates'!F$108)\n+($F906*'fnd base rates'!F$109)\n+($G906*'fnd base rates'!F$110)\n+($H906*'fnd base rates'!F$111)\n+($I906*'fnd base rates'!F$112)\n+($J906*'fnd base rates'!F$113)\n+($K906*'fnd base rates'!F$114)\n+($M906*'fnd base rates'!F$116)\n+($N906*'fnd base rates'!F$117)\n+($O906*'fnd base rates'!F$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,6)))\n*$R906","v":397306.32732400001},{"$f":"(($D906*'fnd base rates'!G$107)\n+($E906*'fnd base rates'!G$108)\n+($F906*'fnd base rates'!G$109)\n+($G906*'fnd base rates'!G$110)\n+($H906*'fnd base rates'!G$111)\n+($I906*'fnd base rates'!G$112)\n+($J906*'fnd base rates'!G$113)\n+($K906*'fnd base rates'!G$114)\n+($M906*'fnd base rates'!G$116)\n+($N906*'fnd base rates'!G$117)\n+($O906*'fnd base rates'!G$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,7)))\n*$R906","v":130378.657314},{"$f":"(($D906*'fnd base rates'!H$107)\n+($E906*'fnd base rates'!H$108)\n+($F906*'fnd base rates'!H$109)\n+($G906*'fnd base rates'!H$110)\n+($H906*'fnd base rates'!H$111)\n+($I906*'fnd base rates'!H$112)\n+($J906*'fnd base rates'!H$113)\n+($K906*'fnd base rates'!H$114)\n+($M906*'fnd base rates'!H$116)\n+($N906*'fnd base rates'!H$117)\n+($O906*'fnd base rates'!H$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,8)))","v":210163.41811800003},{"$f":"(($D906*'fnd base rates'!I$107)\n+($E906*'fnd base rates'!I$108)\n+($F906*'fnd base rates'!I$109)\n+($G906*'fnd base rates'!I$110)\n+($H906*'fnd base rates'!I$111)\n+($I906*'fnd base rates'!I$112)\n+($J906*'fnd base rates'!I$113)\n+($K906*'fnd base rates'!I$114)\n+($M906*'fnd base rates'!I$116)\n+($N906*'fnd base rates'!I$117)\n+($O906*'fnd base rates'!I$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,9)))\n*$R906","v":189843.38999999998},{"$f":"(($D906*'fnd base rates'!J$107)\n+($E906*'fnd base rates'!J$108)\n+($F906*'fnd base rates'!J$109)\n+($G906*'fnd base rates'!J$110)\n+($H906*'fnd base rates'!J$111)\n+($I906*'fnd base rates'!J$112)\n+($J906*'fnd base rates'!J$113)\n+($K906*'fnd base rates'!J$114)\n+($M906*'fnd base rates'!J$116)\n+($N906*'fnd base rates'!J$117)\n+($O906*'fnd base rates'!J$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,10)))\n*$R906","v":376485.21},{"$f":"(($D906*'fnd base rates'!K$107)\n+($E906*'fnd base rates'!K$108)\n+($F906*'fnd base rates'!K$109)\n+($G906*'fnd base rates'!K$110)\n+($H906*'fnd base rates'!K$111)\n+($I906*'fnd base rates'!K$112)\n+($J906*'fnd base rates'!K$113)\n+($K906*'fnd base rates'!K$114)\n+($M906*'fnd base rates'!K$116)\n+($N906*'fnd base rates'!K$117)\n+($O906*'fnd base rates'!K$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,11)))\n*$R906","v":445946.05475999997},{"$f":"(($D906*'fnd base rates'!L$107)\n+($E906*'fnd base rates'!L$108)\n+($F906*'fnd base rates'!L$109)\n+($G906*'fnd base rates'!L$110)\n+($H906*'fnd base rates'!L$111)\n+($I906*'fnd base rates'!L$112)\n+($J906*'fnd base rates'!L$113)\n+($K906*'fnd base rates'!L$114)\n+($M906*'fnd base rates'!L$116)\n+($N906*'fnd base rates'!L$117)\n+($O906*'fnd base rates'!L$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,12)))","v":793425.00835999998},{"$f":"(($D906*'fnd base rates'!M$107)\n+($E906*'fnd base rates'!M$108)\n+($F906*'fnd base rates'!M$109)\n+($G906*'fnd base rates'!M$110)\n+($H906*'fnd base rates'!M$111)\n+($I906*'fnd base rates'!M$112)\n+($J906*'fnd base rates'!M$113)\n+($K906*'fnd base rates'!M$114)\n+($M906*'fnd base rates'!M$116)\n+($N906*'fnd base rates'!M$117)\n+($O906*'fnd base rates'!M$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,13)))","v":0},5945438.1350700008,null,498281281,"498","281","281",1,{"$f":"enro","v":377},5945438.1350700008,15770,{"$f":"AO906-AQ906","v":0},15770,null,null,null,null,null,15770,0,15770,null,null,{"$f":"BC906-BA906","v":0}]
[498,498281332,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D907","v":0},{"$f":"'fnd enro'!E907","v":0},{"$f":"'fnd enro'!F907","v":0},{"$f":"'fnd enro'!G907","v":0},{"$f":"'fnd enro'!H907","v":1},{"$f":"'fnd enro'!I907","v":0},{"$f":"'fnd enro'!J907","v":0},{"$f":"'fnd enro'!K907","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L907","v":0},{"$f":"'fnd enro'!M907","v":0},{"$f":"'fnd enro'!N907","v":0},{"$f":"'fnd enro'!O907","v":0},{"$f":"'fnd enro'!P907","v":1},{"$f":"'fnd enro'!R907","v":1},{"$f":"VLOOKUP(B907,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q907)","v":10},null,{"$f":"(($D907*'fnd base rates'!C$107)\n+($E907*'fnd base rates'!C$108)\n+($F907*'fnd base rates'!C$109)\n+($G907*'fnd base rates'!C$110)\n+($H907*'fnd base rates'!C$111)\n+($I907*'fnd base rates'!C$112)\n+($J907*'fnd base rates'!C$113)\n+($K907*'fnd base rates'!C$114)\n+($M907*'fnd base rates'!C$116)\n+($N907*'fnd base rates'!C$117)\n+($O907*'fnd base rates'!C$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,3)))\n*$R907","v":615.77134599999999},{"$f":"(($D907*'fnd base rates'!D$107)\n+($E907*'fnd base rates'!D$108)\n+($F907*'fnd base rates'!D$109)\n+($G907*'fnd base rates'!D$110)\n+($H907*'fnd base rates'!D$111)\n+($I907*'fnd base rates'!D$112)\n+($J907*'fnd base rates'!D$113)\n+($K907*'fnd base rates'!D$114)\n+($M907*'fnd base rates'!D$116)\n+($N907*'fnd base rates'!D$117)\n+($O907*'fnd base rates'!D$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,4)))\n*$R907","v":1140.8800000000001},{"$f":"(($D907*'fnd base rates'!E$107)\n+($E907*'fnd base rates'!E$108)\n+($F907*'fnd base rates'!E$109)\n+($G907*'fnd base rates'!E$110)\n+($H907*'fnd base rates'!E$111)\n+($I907*'fnd base rates'!E$112)\n+($J907*'fnd base rates'!E$113)\n+($K907*'fnd base rates'!E$114)\n+($M907*'fnd base rates'!E$116)\n+($N907*'fnd base rates'!E$117)\n+($O907*'fnd base rates'!E$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,5)))\n*$R907","v":7127.920376},{"$f":"(($D907*'fnd base rates'!F$107)\n+($E907*'fnd base rates'!F$108)\n+($F907*'fnd base rates'!F$109)\n+($G907*'fnd base rates'!F$110)\n+($H907*'fnd base rates'!F$111)\n+($I907*'fnd base rates'!F$112)\n+($J907*'fnd base rates'!F$113)\n+($K907*'fnd base rates'!F$114)\n+($M907*'fnd base rates'!F$116)\n+($N907*'fnd base rates'!F$117)\n+($O907*'fnd base rates'!F$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,6)))\n*$R907","v":995.37641200000007},{"$f":"(($D907*'fnd base rates'!G$107)\n+($E907*'fnd base rates'!G$108)\n+($F907*'fnd base rates'!G$109)\n+($G907*'fnd base rates'!G$110)\n+($H907*'fnd base rates'!G$111)\n+($I907*'fnd base rates'!G$112)\n+($J907*'fnd base rates'!G$113)\n+($K907*'fnd base rates'!G$114)\n+($M907*'fnd base rates'!G$116)\n+($N907*'fnd base rates'!G$117)\n+($O907*'fnd base rates'!G$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,7)))\n*$R907","v":346.42328199999997},{"$f":"(($D907*'fnd base rates'!H$107)\n+($E907*'fnd base rates'!H$108)\n+($F907*'fnd base rates'!H$109)\n+($G907*'fnd base rates'!H$110)\n+($H907*'fnd base rates'!H$111)\n+($I907*'fnd base rates'!H$112)\n+($J907*'fnd base rates'!H$113)\n+($K907*'fnd base rates'!H$114)\n+($M907*'fnd base rates'!H$116)\n+($N907*'fnd base rates'!H$117)\n+($O907*'fnd base rates'!H$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,8)))","v":550.71893399999999},{"$f":"(($D907*'fnd base rates'!I$107)\n+($E907*'fnd base rates'!I$108)\n+($F907*'fnd base rates'!I$109)\n+($G907*'fnd base rates'!I$110)\n+($H907*'fnd base rates'!I$111)\n+($I907*'fnd base rates'!I$112)\n+($J907*'fnd base rates'!I$113)\n+($K907*'fnd base rates'!I$114)\n+($M907*'fnd base rates'!I$116)\n+($N907*'fnd base rates'!I$117)\n+($O907*'fnd base rates'!I$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,9)))\n*$R907","v":511.24},{"$f":"(($D907*'fnd base rates'!J$107)\n+($E907*'fnd base rates'!J$108)\n+($F907*'fnd base rates'!J$109)\n+($G907*'fnd base rates'!J$110)\n+($H907*'fnd base rates'!J$111)\n+($I907*'fnd base rates'!J$112)\n+($J907*'fnd base rates'!J$113)\n+($K907*'fnd base rates'!J$114)\n+($M907*'fnd base rates'!J$116)\n+($N907*'fnd base rates'!J$117)\n+($O907*'fnd base rates'!J$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,10)))\n*$R907","v":1020.7},{"$f":"(($D907*'fnd base rates'!K$107)\n+($E907*'fnd base rates'!K$108)\n+($F907*'fnd base rates'!K$109)\n+($G907*'fnd base rates'!K$110)\n+($H907*'fnd base rates'!K$111)\n+($I907*'fnd base rates'!K$112)\n+($J907*'fnd base rates'!K$113)\n+($K907*'fnd base rates'!K$114)\n+($M907*'fnd base rates'!K$116)\n+($N907*'fnd base rates'!K$117)\n+($O907*'fnd base rates'!K$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,11)))\n*$R907","v":1182.1598799999999},{"$f":"(($D907*'fnd base rates'!L$107)\n+($E907*'fnd base rates'!L$108)\n+($F907*'fnd base rates'!L$109)\n+($G907*'fnd base rates'!L$110)\n+($H907*'fnd base rates'!L$111)\n+($I907*'fnd base rates'!L$112)\n+($J907*'fnd base rates'!L$113)\n+($K907*'fnd base rates'!L$114)\n+($M907*'fnd base rates'!L$116)\n+($N907*'fnd base rates'!L$117)\n+($O907*'fnd base rates'!L$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,12)))","v":2105.8766799999999},{"$f":"(($D907*'fnd base rates'!M$107)\n+($E907*'fnd base rates'!M$108)\n+($F907*'fnd base rates'!M$109)\n+($G907*'fnd base rates'!M$110)\n+($H907*'fnd base rates'!M$111)\n+($I907*'fnd base rates'!M$112)\n+($J907*'fnd base rates'!M$113)\n+($K907*'fnd base rates'!M$114)\n+($M907*'fnd base rates'!M$116)\n+($N907*'fnd base rates'!M$117)\n+($O907*'fnd base rates'!M$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U907:AE907)","v":15597.06691},null,{"$f":"B907","v":498281332},{"$f":"IF($B907<499999999,MID($B907,1,3),MID($B907,1,4))","v":"498"},{"$f":"IF($B907<499999999,MID($B907,4,3),MID($B907,5,3))","v":"281"},{"$f":"IF($B907<499999999,MID($B907,7,3),MID($B907,8,3))","v":"332"},{"$f":"IF(VLOOKUP(VALUE(IF(AH907<499999999,MID(AH907,4,3),MID(AH907,5,3))),distinfo,4)=R907,1,0)","v":1},1,{"$f":"AF907","v":15597.06691},{"$f":"IF(OR(AF907=0,AM907=0),0,ROUND(AN907/AM907,0))","v":15597},0,15597,null,null,null,null,null,15597,{"$f":"AY907-AW907","v":0},15597,null,null,{"$f":"BC907-BA907","v":0}]
[499,499061024,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D908","v":0},{"$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":1},{"$f":"'fnd enro'!J908","v":0},{"$f":"'fnd enro'!K908","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L908","v":0},{"$f":"'fnd enro'!M908","v":0},{"$f":"'fnd enro'!N908","v":0},{"$f":"'fnd enro'!O908","v":0},{"$f":"'fnd enro'!P908","v":1},{"$f":"'fnd enro'!R908","v":1},1,{"$f":"VALUE('fnd enro'!Q908)","v":5},null,{"$f":"(($D908*'fnd base rates'!C$107)\n+($E908*'fnd base rates'!C$108)\n+($F908*'fnd base rates'!C$109)\n+($G908*'fnd base rates'!C$110)\n+($H908*'fnd base rates'!C$111)\n+($I908*'fnd base rates'!C$112)\n+($J908*'fnd base rates'!C$113)\n+($K908*'fnd base rates'!C$114)\n+($M908*'fnd base rates'!C$116)\n+($N908*'fnd base rates'!C$117)\n+($O908*'fnd base rates'!C$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,3)))\n*$R908","v":596.33134600000005},{"$f":"(($D908*'fnd base rates'!D$107)\n+($E908*'fnd base rates'!D$108)\n+($F908*'fnd base rates'!D$109)\n+($G908*'fnd base rates'!D$110)\n+($H908*'fnd base rates'!D$111)\n+($I908*'fnd base rates'!D$112)\n+($J908*'fnd base rates'!D$113)\n+($K908*'fnd base rates'!D$114)\n+($M908*'fnd base rates'!D$116)\n+($N908*'fnd base rates'!D$117)\n+($O908*'fnd base rates'!D$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,4)))\n*$R908","v":1048.74},{"$f":"(($D908*'fnd base rates'!E$107)\n+($E908*'fnd base rates'!E$108)\n+($F908*'fnd base rates'!E$109)\n+($G908*'fnd base rates'!E$110)\n+($H908*'fnd base rates'!E$111)\n+($I908*'fnd base rates'!E$112)\n+($J908*'fnd base rates'!E$113)\n+($K908*'fnd base rates'!E$114)\n+($M908*'fnd base rates'!E$116)\n+($N908*'fnd base rates'!E$117)\n+($O908*'fnd base rates'!E$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,5)))\n*$R908","v":7681.3103759999995},{"$f":"(($D908*'fnd base rates'!F$107)\n+($E908*'fnd base rates'!F$108)\n+($F908*'fnd base rates'!F$109)\n+($G908*'fnd base rates'!F$110)\n+($H908*'fnd base rates'!F$111)\n+($I908*'fnd base rates'!F$112)\n+($J908*'fnd base rates'!F$113)\n+($K908*'fnd base rates'!F$114)\n+($M908*'fnd base rates'!F$116)\n+($N908*'fnd base rates'!F$117)\n+($O908*'fnd base rates'!F$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,6)))\n*$R908","v":886.88641200000006},{"$f":"(($D908*'fnd base rates'!G$107)\n+($E908*'fnd base rates'!G$108)\n+($F908*'fnd base rates'!G$109)\n+($G908*'fnd base rates'!G$110)\n+($H908*'fnd base rates'!G$111)\n+($I908*'fnd base rates'!G$112)\n+($J908*'fnd base rates'!G$113)\n+($K908*'fnd base rates'!G$114)\n+($M908*'fnd base rates'!G$116)\n+($N908*'fnd base rates'!G$117)\n+($O908*'fnd base rates'!G$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,7)))\n*$R908","v":298.23328199999997},{"$f":"(($D908*'fnd base rates'!H$107)\n+($E908*'fnd base rates'!H$108)\n+($F908*'fnd base rates'!H$109)\n+($G908*'fnd base rates'!H$110)\n+($H908*'fnd base rates'!H$111)\n+($I908*'fnd base rates'!H$112)\n+($J908*'fnd base rates'!H$113)\n+($K908*'fnd base rates'!H$114)\n+($M908*'fnd base rates'!H$116)\n+($N908*'fnd base rates'!H$117)\n+($O908*'fnd base rates'!H$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,8)))","v":848.66893400000004},{"$f":"(($D908*'fnd base rates'!I$107)\n+($E908*'fnd base rates'!I$108)\n+($F908*'fnd base rates'!I$109)\n+($G908*'fnd base rates'!I$110)\n+($H908*'fnd base rates'!I$111)\n+($I908*'fnd base rates'!I$112)\n+($J908*'fnd base rates'!I$113)\n+($K908*'fnd base rates'!I$114)\n+($M908*'fnd base rates'!I$116)\n+($N908*'fnd base rates'!I$117)\n+($O908*'fnd base rates'!I$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,9)))\n*$R908","v":538.06999999999994},{"$f":"(($D908*'fnd base rates'!J$107)\n+($E908*'fnd base rates'!J$108)\n+($F908*'fnd base rates'!J$109)\n+($G908*'fnd base rates'!J$110)\n+($H908*'fnd base rates'!J$111)\n+($I908*'fnd base rates'!J$112)\n+($J908*'fnd base rates'!J$113)\n+($K908*'fnd base rates'!J$114)\n+($M908*'fnd base rates'!J$116)\n+($N908*'fnd base rates'!J$117)\n+($O908*'fnd base rates'!J$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,10)))\n*$R908","v":1156.4099999999999},{"$f":"(($D908*'fnd base rates'!K$107)\n+($E908*'fnd base rates'!K$108)\n+($F908*'fnd base rates'!K$109)\n+($G908*'fnd base rates'!K$110)\n+($H908*'fnd base rates'!K$111)\n+($I908*'fnd base rates'!K$112)\n+($J908*'fnd base rates'!K$113)\n+($K908*'fnd base rates'!K$114)\n+($M908*'fnd base rates'!K$116)\n+($N908*'fnd base rates'!K$117)\n+($O908*'fnd base rates'!K$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,11)))\n*$R908","v":1150.05988},{"$f":"(($D908*'fnd base rates'!L$107)\n+($E908*'fnd base rates'!L$108)\n+($F908*'fnd base rates'!L$109)\n+($G908*'fnd base rates'!L$110)\n+($H908*'fnd base rates'!L$111)\n+($I908*'fnd base rates'!L$112)\n+($J908*'fnd base rates'!L$113)\n+($K908*'fnd base rates'!L$114)\n+($M908*'fnd base rates'!L$116)\n+($N908*'fnd base rates'!L$117)\n+($O908*'fnd base rates'!L$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,12)))","v":1817.0566800000001},{"$f":"(($D908*'fnd base rates'!M$107)\n+($E908*'fnd base rates'!M$108)\n+($F908*'fnd base rates'!M$109)\n+($G908*'fnd base rates'!M$110)\n+($H908*'fnd base rates'!M$111)\n+($I908*'fnd base rates'!M$112)\n+($J908*'fnd base rates'!M$113)\n+($K908*'fnd base rates'!M$114)\n+($M908*'fnd base rates'!M$116)\n+($N908*'fnd base rates'!M$117)\n+($O908*'fnd base rates'!M$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,13)))","v":0},16021.766909999998,null,499061024,"499","061","024",1,1,16021.766909999998,16022,0,16022,null,null,null,null,null,16022,0,16022,null,null,{"$f":"BC908-BA908","v":0}]
[499,499061061,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D909","v":0},{"$f":"'fnd enro'!E909","v":0},{"$f":"'fnd enro'!F909","v":0},{"$f":"'fnd enro'!G909","v":0},{"$f":"'fnd enro'!H909","v":86},{"$f":"'fnd enro'!I909","v":69},{"$f":"'fnd enro'!J909","v":0},{"$f":"'fnd enro'!K909","v":5.9829999999999997},{"$f":"'fnd enro'!L909","v":0},{"$f":"'fnd enro'!M909","v":0},{"$f":"'fnd enro'!N909","v":4},{"$f":"'fnd enro'!O909","v":0},{"$f":"'fnd enro'!P909","v":95},{"$f":"'fnd enro'!R909","v":155},1,{"$f":"VALUE('fnd enro'!Q909)","v":11},null,{"$f":"(($D909*'fnd base rates'!C$107)\n+($E909*'fnd base rates'!C$108)\n+($F909*'fnd base rates'!C$109)\n+($G909*'fnd base rates'!C$110)\n+($H909*'fnd base rates'!C$111)\n+($I909*'fnd base rates'!C$112)\n+($J909*'fnd base rates'!C$113)\n+($K909*'fnd base rates'!C$114)\n+($M909*'fnd base rates'!C$116)\n+($N909*'fnd base rates'!C$117)\n+($O909*'fnd base rates'!C$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,3)))\n*$R909","v":91522.488629999993},{"$f":"(($D909*'fnd base rates'!D$107)\n+($E909*'fnd base rates'!D$108)\n+($F909*'fnd base rates'!D$109)\n+($G909*'fnd base rates'!D$110)\n+($H909*'fnd base rates'!D$111)\n+($I909*'fnd base rates'!D$112)\n+($J909*'fnd base rates'!D$113)\n+($K909*'fnd base rates'!D$114)\n+($M909*'fnd base rates'!D$116)\n+($N909*'fnd base rates'!D$117)\n+($O909*'fnd base rates'!D$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,4)))\n*$R909","v":156971.82},{"$f":"(($D909*'fnd base rates'!E$107)\n+($E909*'fnd base rates'!E$108)\n+($F909*'fnd base rates'!E$109)\n+($G909*'fnd base rates'!E$110)\n+($H909*'fnd base rates'!E$111)\n+($I909*'fnd base rates'!E$112)\n+($J909*'fnd base rates'!E$113)\n+($K909*'fnd base rates'!E$114)\n+($M909*'fnd base rates'!E$116)\n+($N909*'fnd base rates'!E$117)\n+($O909*'fnd base rates'!E$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,5)))\n*$R909","v":1009097.1182800001},{"$f":"(($D909*'fnd base rates'!F$107)\n+($E909*'fnd base rates'!F$108)\n+($F909*'fnd base rates'!F$109)\n+($G909*'fnd base rates'!F$110)\n+($H909*'fnd base rates'!F$111)\n+($I909*'fnd base rates'!F$112)\n+($J909*'fnd base rates'!F$113)\n+($K909*'fnd base rates'!F$114)\n+($M909*'fnd base rates'!F$116)\n+($N909*'fnd base rates'!F$117)\n+($O909*'fnd base rates'!F$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,6)))\n*$R909","v":147544.85386000003},{"$f":"(($D909*'fnd base rates'!G$107)\n+($E909*'fnd base rates'!G$108)\n+($F909*'fnd base rates'!G$109)\n+($G909*'fnd base rates'!G$110)\n+($H909*'fnd base rates'!G$111)\n+($I909*'fnd base rates'!G$112)\n+($J909*'fnd base rates'!G$113)\n+($K909*'fnd base rates'!G$114)\n+($M909*'fnd base rates'!G$116)\n+($N909*'fnd base rates'!G$117)\n+($O909*'fnd base rates'!G$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,7)))\n*$R909","v":43833.298710000003},{"$f":"(($D909*'fnd base rates'!H$107)\n+($E909*'fnd base rates'!H$108)\n+($F909*'fnd base rates'!H$109)\n+($G909*'fnd base rates'!H$110)\n+($H909*'fnd base rates'!H$111)\n+($I909*'fnd base rates'!H$112)\n+($J909*'fnd base rates'!H$113)\n+($K909*'fnd base rates'!H$114)\n+($M909*'fnd base rates'!H$116)\n+($N909*'fnd base rates'!H$117)\n+($O909*'fnd base rates'!H$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,8)))","v":105419.19476999999},{"$f":"(($D909*'fnd base rates'!I$107)\n+($E909*'fnd base rates'!I$108)\n+($F909*'fnd base rates'!I$109)\n+($G909*'fnd base rates'!I$110)\n+($H909*'fnd base rates'!I$111)\n+($I909*'fnd base rates'!I$112)\n+($J909*'fnd base rates'!I$113)\n+($K909*'fnd base rates'!I$114)\n+($M909*'fnd base rates'!I$116)\n+($N909*'fnd base rates'!I$117)\n+($O909*'fnd base rates'!I$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,9)))\n*$R909","v":75779.47},{"$f":"(($D909*'fnd base rates'!J$107)\n+($E909*'fnd base rates'!J$108)\n+($F909*'fnd base rates'!J$109)\n+($G909*'fnd base rates'!J$110)\n+($H909*'fnd base rates'!J$111)\n+($I909*'fnd base rates'!J$112)\n+($J909*'fnd base rates'!J$113)\n+($K909*'fnd base rates'!J$114)\n+($M909*'fnd base rates'!J$116)\n+($N909*'fnd base rates'!J$117)\n+($O909*'fnd base rates'!J$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,10)))\n*$R909","v":138401.32},{"$f":"(($D909*'fnd base rates'!K$107)\n+($E909*'fnd base rates'!K$108)\n+($F909*'fnd base rates'!K$109)\n+($G909*'fnd base rates'!K$110)\n+($H909*'fnd base rates'!K$111)\n+($I909*'fnd base rates'!K$112)\n+($J909*'fnd base rates'!K$113)\n+($K909*'fnd base rates'!K$114)\n+($M909*'fnd base rates'!K$116)\n+($N909*'fnd base rates'!K$117)\n+($O909*'fnd base rates'!K$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,11)))\n*$R909","v":182301.00139999998},{"$f":"(($D909*'fnd base rates'!L$107)\n+($E909*'fnd base rates'!L$108)\n+($F909*'fnd base rates'!L$109)\n+($G909*'fnd base rates'!L$110)\n+($H909*'fnd base rates'!L$111)\n+($I909*'fnd base rates'!L$112)\n+($J909*'fnd base rates'!L$113)\n+($K909*'fnd base rates'!L$114)\n+($M909*'fnd base rates'!L$116)\n+($N909*'fnd base rates'!L$117)\n+($O909*'fnd base rates'!L$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,12)))","v":285148.14540000004},{"$f":"(($D909*'fnd base rates'!M$107)\n+($E909*'fnd base rates'!M$108)\n+($F909*'fnd base rates'!M$109)\n+($G909*'fnd base rates'!M$110)\n+($H909*'fnd base rates'!M$111)\n+($I909*'fnd base rates'!M$112)\n+($J909*'fnd base rates'!M$113)\n+($K909*'fnd base rates'!M$114)\n+($M909*'fnd base rates'!M$116)\n+($N909*'fnd base rates'!M$117)\n+($O909*'fnd base rates'!M$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,13)))","v":0},2236018.71105,null,499061061,"499","061","061",1,155,2236018.71105,14426,0,14426,null,null,null,null,null,14426,0,14426,null,null,{"$f":"BC909-BA909","v":0}]
[499,499061087,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D910","v":0},{"$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":2},{"$f":"'fnd enro'!J910","v":0},{"$f":"'fnd enro'!K910","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L910","v":0},{"$f":"'fnd enro'!M910","v":0},{"$f":"'fnd enro'!N910","v":0},{"$f":"'fnd enro'!O910","v":0},{"$f":"'fnd enro'!P910","v":0},{"$f":"'fnd enro'!R910","v":2},1,{"$f":"VALUE('fnd enro'!Q910)","v":5},null,{"$f":"(($D910*'fnd base rates'!C$107)\n+($E910*'fnd base rates'!C$108)\n+($F910*'fnd base rates'!C$109)\n+($G910*'fnd base rates'!C$110)\n+($H910*'fnd base rates'!C$111)\n+($I910*'fnd base rates'!C$112)\n+($J910*'fnd base rates'!C$113)\n+($K910*'fnd base rates'!C$114)\n+($M910*'fnd base rates'!C$116)\n+($N910*'fnd base rates'!C$117)\n+($O910*'fnd base rates'!C$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,3)))\n*$R910","v":1072.9226920000001},{"$f":"(($D910*'fnd base rates'!D$107)\n+($E910*'fnd base rates'!D$108)\n+($F910*'fnd base rates'!D$109)\n+($G910*'fnd base rates'!D$110)\n+($H910*'fnd base rates'!D$111)\n+($I910*'fnd base rates'!D$112)\n+($J910*'fnd base rates'!D$113)\n+($K910*'fnd base rates'!D$114)\n+($M910*'fnd base rates'!D$116)\n+($N910*'fnd base rates'!D$117)\n+($O910*'fnd base rates'!D$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,4)))\n*$R910","v":1530.16},{"$f":"(($D910*'fnd base rates'!E$107)\n+($E910*'fnd base rates'!E$108)\n+($F910*'fnd base rates'!E$109)\n+($G910*'fnd base rates'!E$110)\n+($H910*'fnd base rates'!E$111)\n+($I910*'fnd base rates'!E$112)\n+($J910*'fnd base rates'!E$113)\n+($K910*'fnd base rates'!E$114)\n+($M910*'fnd base rates'!E$116)\n+($N910*'fnd base rates'!E$117)\n+($O910*'fnd base rates'!E$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,5)))\n*$R910","v":9824.4007519999996},{"$f":"(($D910*'fnd base rates'!F$107)\n+($E910*'fnd base rates'!F$108)\n+($F910*'fnd base rates'!F$109)\n+($G910*'fnd base rates'!F$110)\n+($H910*'fnd base rates'!F$111)\n+($I910*'fnd base rates'!F$112)\n+($J910*'fnd base rates'!F$113)\n+($K910*'fnd base rates'!F$114)\n+($M910*'fnd base rates'!F$116)\n+($N910*'fnd base rates'!F$117)\n+($O910*'fnd base rates'!F$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,6)))\n*$R910","v":1773.7728240000001},{"$f":"(($D910*'fnd base rates'!G$107)\n+($E910*'fnd base rates'!G$108)\n+($F910*'fnd base rates'!G$109)\n+($G910*'fnd base rates'!G$110)\n+($H910*'fnd base rates'!G$111)\n+($I910*'fnd base rates'!G$112)\n+($J910*'fnd base rates'!G$113)\n+($K910*'fnd base rates'!G$114)\n+($M910*'fnd base rates'!G$116)\n+($N910*'fnd base rates'!G$117)\n+($O910*'fnd base rates'!G$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,7)))\n*$R910","v":327.76656399999996},{"$f":"(($D910*'fnd base rates'!H$107)\n+($E910*'fnd base rates'!H$108)\n+($F910*'fnd base rates'!H$109)\n+($G910*'fnd base rates'!H$110)\n+($H910*'fnd base rates'!H$111)\n+($I910*'fnd base rates'!H$112)\n+($J910*'fnd base rates'!H$113)\n+($K910*'fnd base rates'!H$114)\n+($M910*'fnd base rates'!H$116)\n+($N910*'fnd base rates'!H$117)\n+($O910*'fnd base rates'!H$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D910*'fnd base rates'!I$107)\n+($E910*'fnd base rates'!I$108)\n+($F910*'fnd base rates'!I$109)\n+($G910*'fnd base rates'!I$110)\n+($H910*'fnd base rates'!I$111)\n+($I910*'fnd base rates'!I$112)\n+($J910*'fnd base rates'!I$113)\n+($K910*'fnd base rates'!I$114)\n+($M910*'fnd base rates'!I$116)\n+($N910*'fnd base rates'!I$117)\n+($O910*'fnd base rates'!I$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,9)))\n*$R910","v":851.88},{"$f":"(($D910*'fnd base rates'!J$107)\n+($E910*'fnd base rates'!J$108)\n+($F910*'fnd base rates'!J$109)\n+($G910*'fnd base rates'!J$110)\n+($H910*'fnd base rates'!J$111)\n+($I910*'fnd base rates'!J$112)\n+($J910*'fnd base rates'!J$113)\n+($K910*'fnd base rates'!J$114)\n+($M910*'fnd base rates'!J$116)\n+($N910*'fnd base rates'!J$117)\n+($O910*'fnd base rates'!J$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,10)))\n*$R910","v":1147.5},{"$f":"(($D910*'fnd base rates'!K$107)\n+($E910*'fnd base rates'!K$108)\n+($F910*'fnd base rates'!K$109)\n+($G910*'fnd base rates'!K$110)\n+($H910*'fnd base rates'!K$111)\n+($I910*'fnd base rates'!K$112)\n+($J910*'fnd base rates'!K$113)\n+($K910*'fnd base rates'!K$114)\n+($M910*'fnd base rates'!K$116)\n+($N910*'fnd base rates'!K$117)\n+($O910*'fnd base rates'!K$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,11)))\n*$R910","v":2300.11976},{"$f":"(($D910*'fnd base rates'!L$107)\n+($E910*'fnd base rates'!L$108)\n+($F910*'fnd base rates'!L$109)\n+($G910*'fnd base rates'!L$110)\n+($H910*'fnd base rates'!L$111)\n+($I910*'fnd base rates'!L$112)\n+($J910*'fnd base rates'!L$113)\n+($K910*'fnd base rates'!L$114)\n+($M910*'fnd base rates'!L$116)\n+($N910*'fnd base rates'!L$117)\n+($O910*'fnd base rates'!L$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D910*'fnd base rates'!M$107)\n+($E910*'fnd base rates'!M$108)\n+($F910*'fnd base rates'!M$109)\n+($G910*'fnd base rates'!M$110)\n+($H910*'fnd base rates'!M$111)\n+($I910*'fnd base rates'!M$112)\n+($J910*'fnd base rates'!M$113)\n+($K910*'fnd base rates'!M$114)\n+($M910*'fnd base rates'!M$116)\n+($N910*'fnd base rates'!M$117)\n+($O910*'fnd base rates'!M$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,13)))","v":0},23222.933819999998,null,499061087,"499","061","087",1,2,23222.933819999998,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC910-BA910","v":0}]
[499,499061111,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D911","v":0},{"$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":1},{"$f":"'fnd enro'!J911","v":0},{"$f":"'fnd enro'!K911","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L911","v":0},{"$f":"'fnd enro'!M911","v":0},{"$f":"'fnd enro'!N911","v":0},{"$f":"'fnd enro'!O911","v":0},{"$f":"'fnd enro'!P911","v":1},{"$f":"'fnd enro'!R911","v":1},1,{"$f":"VALUE('fnd enro'!Q911)","v":7},null,{"$f":"(($D911*'fnd base rates'!C$107)\n+($E911*'fnd base rates'!C$108)\n+($F911*'fnd base rates'!C$109)\n+($G911*'fnd base rates'!C$110)\n+($H911*'fnd base rates'!C$111)\n+($I911*'fnd base rates'!C$112)\n+($J911*'fnd base rates'!C$113)\n+($K911*'fnd base rates'!C$114)\n+($M911*'fnd base rates'!C$116)\n+($N911*'fnd base rates'!C$117)\n+($O911*'fnd base rates'!C$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,3)))\n*$R911","v":605.10134600000004},{"$f":"(($D911*'fnd base rates'!D$107)\n+($E911*'fnd base rates'!D$108)\n+($F911*'fnd base rates'!D$109)\n+($G911*'fnd base rates'!D$110)\n+($H911*'fnd base rates'!D$111)\n+($I911*'fnd base rates'!D$112)\n+($J911*'fnd base rates'!D$113)\n+($K911*'fnd base rates'!D$114)\n+($M911*'fnd base rates'!D$116)\n+($N911*'fnd base rates'!D$117)\n+($O911*'fnd base rates'!D$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,4)))\n*$R911","v":1090.3000000000002},{"$f":"(($D911*'fnd base rates'!E$107)\n+($E911*'fnd base rates'!E$108)\n+($F911*'fnd base rates'!E$109)\n+($G911*'fnd base rates'!E$110)\n+($H911*'fnd base rates'!E$111)\n+($I911*'fnd base rates'!E$112)\n+($J911*'fnd base rates'!E$113)\n+($K911*'fnd base rates'!E$114)\n+($M911*'fnd base rates'!E$116)\n+($N911*'fnd base rates'!E$117)\n+($O911*'fnd base rates'!E$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,5)))\n*$R911","v":8087.0303759999997},{"$f":"(($D911*'fnd base rates'!F$107)\n+($E911*'fnd base rates'!F$108)\n+($F911*'fnd base rates'!F$109)\n+($G911*'fnd base rates'!F$110)\n+($H911*'fnd base rates'!F$111)\n+($I911*'fnd base rates'!F$112)\n+($J911*'fnd base rates'!F$113)\n+($K911*'fnd base rates'!F$114)\n+($M911*'fnd base rates'!F$116)\n+($N911*'fnd base rates'!F$117)\n+($O911*'fnd base rates'!F$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,6)))\n*$R911","v":886.88641200000006},{"$f":"(($D911*'fnd base rates'!G$107)\n+($E911*'fnd base rates'!G$108)\n+($F911*'fnd base rates'!G$109)\n+($G911*'fnd base rates'!G$110)\n+($H911*'fnd base rates'!G$111)\n+($I911*'fnd base rates'!G$112)\n+($J911*'fnd base rates'!G$113)\n+($K911*'fnd base rates'!G$114)\n+($M911*'fnd base rates'!G$116)\n+($N911*'fnd base rates'!G$117)\n+($O911*'fnd base rates'!G$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,7)))\n*$R911","v":317.90328199999999},{"$f":"(($D911*'fnd base rates'!H$107)\n+($E911*'fnd base rates'!H$108)\n+($F911*'fnd base rates'!H$109)\n+($G911*'fnd base rates'!H$110)\n+($H911*'fnd base rates'!H$111)\n+($I911*'fnd base rates'!H$112)\n+($J911*'fnd base rates'!H$113)\n+($K911*'fnd base rates'!H$114)\n+($M911*'fnd base rates'!H$116)\n+($N911*'fnd base rates'!H$117)\n+($O911*'fnd base rates'!H$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,8)))","v":851.68893400000002},{"$f":"(($D911*'fnd base rates'!I$107)\n+($E911*'fnd base rates'!I$108)\n+($F911*'fnd base rates'!I$109)\n+($G911*'fnd base rates'!I$110)\n+($H911*'fnd base rates'!I$111)\n+($I911*'fnd base rates'!I$112)\n+($J911*'fnd base rates'!I$113)\n+($K911*'fnd base rates'!I$114)\n+($M911*'fnd base rates'!I$116)\n+($N911*'fnd base rates'!I$117)\n+($O911*'fnd base rates'!I$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,9)))\n*$R911","v":554.5},{"$f":"(($D911*'fnd base rates'!J$107)\n+($E911*'fnd base rates'!J$108)\n+($F911*'fnd base rates'!J$109)\n+($G911*'fnd base rates'!J$110)\n+($H911*'fnd base rates'!J$111)\n+($I911*'fnd base rates'!J$112)\n+($J911*'fnd base rates'!J$113)\n+($K911*'fnd base rates'!J$114)\n+($M911*'fnd base rates'!J$116)\n+($N911*'fnd base rates'!J$117)\n+($O911*'fnd base rates'!J$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,10)))\n*$R911","v":1241.78},{"$f":"(($D911*'fnd base rates'!K$107)\n+($E911*'fnd base rates'!K$108)\n+($F911*'fnd base rates'!K$109)\n+($G911*'fnd base rates'!K$110)\n+($H911*'fnd base rates'!K$111)\n+($I911*'fnd base rates'!K$112)\n+($J911*'fnd base rates'!K$113)\n+($K911*'fnd base rates'!K$114)\n+($M911*'fnd base rates'!K$116)\n+($N911*'fnd base rates'!K$117)\n+($O911*'fnd base rates'!K$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,11)))\n*$R911","v":1150.05988},{"$f":"(($D911*'fnd base rates'!L$107)\n+($E911*'fnd base rates'!L$108)\n+($F911*'fnd base rates'!L$109)\n+($G911*'fnd base rates'!L$110)\n+($H911*'fnd base rates'!L$111)\n+($I911*'fnd base rates'!L$112)\n+($J911*'fnd base rates'!L$113)\n+($K911*'fnd base rates'!L$114)\n+($M911*'fnd base rates'!L$116)\n+($N911*'fnd base rates'!L$117)\n+($O911*'fnd base rates'!L$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,12)))","v":1882.67668},{"$f":"(($D911*'fnd base rates'!M$107)\n+($E911*'fnd base rates'!M$108)\n+($F911*'fnd base rates'!M$109)\n+($G911*'fnd base rates'!M$110)\n+($H911*'fnd base rates'!M$111)\n+($I911*'fnd base rates'!M$112)\n+($J911*'fnd base rates'!M$113)\n+($K911*'fnd base rates'!M$114)\n+($M911*'fnd base rates'!M$116)\n+($N911*'fnd base rates'!M$117)\n+($O911*'fnd base rates'!M$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,13)))","v":0},16667.926909999998,null,499061111,"499","061","111",1,1,16667.926909999998,16668,0,16668,null,null,null,null,null,16668,0,16668,null,null,{"$f":"BC911-BA911","v":0}]
[499,499061137,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D912","v":0},{"$f":"'fnd enro'!E912","v":0},{"$f":"'fnd enro'!F912","v":0},{"$f":"'fnd enro'!G912","v":0},{"$f":"'fnd enro'!H912","v":1},{"$f":"'fnd enro'!I912","v":4},{"$f":"'fnd enro'!J912","v":0},{"$f":"'fnd enro'!K912","v":0.193},{"$f":"'fnd enro'!L912","v":0},{"$f":"'fnd enro'!M912","v":0},{"$f":"'fnd enro'!N912","v":0},{"$f":"'fnd enro'!O912","v":0},{"$f":"'fnd enro'!P912","v":4},{"$f":"'fnd enro'!R912","v":5},1,{"$f":"VALUE('fnd enro'!Q912)","v":12},null,{"$f":"(($D912*'fnd base rates'!C$107)\n+($E912*'fnd base rates'!C$108)\n+($F912*'fnd base rates'!C$109)\n+($G912*'fnd base rates'!C$110)\n+($H912*'fnd base rates'!C$111)\n+($I912*'fnd base rates'!C$112)\n+($J912*'fnd base rates'!C$113)\n+($K912*'fnd base rates'!C$114)\n+($M912*'fnd base rates'!C$116)\n+($N912*'fnd base rates'!C$117)\n+($O912*'fnd base rates'!C$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,3)))\n*$R912","v":3033.9867300000001},{"$f":"(($D912*'fnd base rates'!D$107)\n+($E912*'fnd base rates'!D$108)\n+($F912*'fnd base rates'!D$109)\n+($G912*'fnd base rates'!D$110)\n+($H912*'fnd base rates'!D$111)\n+($I912*'fnd base rates'!D$112)\n+($J912*'fnd base rates'!D$113)\n+($K912*'fnd base rates'!D$114)\n+($M912*'fnd base rates'!D$116)\n+($N912*'fnd base rates'!D$117)\n+($O912*'fnd base rates'!D$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,4)))\n*$R912","v":5491.68},{"$f":"(($D912*'fnd base rates'!E$107)\n+($E912*'fnd base rates'!E$108)\n+($F912*'fnd base rates'!E$109)\n+($G912*'fnd base rates'!E$110)\n+($H912*'fnd base rates'!E$111)\n+($I912*'fnd base rates'!E$112)\n+($J912*'fnd base rates'!E$113)\n+($K912*'fnd base rates'!E$114)\n+($M912*'fnd base rates'!E$116)\n+($N912*'fnd base rates'!E$117)\n+($O912*'fnd base rates'!E$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,5)))\n*$R912","v":39374.16188},{"$f":"(($D912*'fnd base rates'!F$107)\n+($E912*'fnd base rates'!F$108)\n+($F912*'fnd base rates'!F$109)\n+($G912*'fnd base rates'!F$110)\n+($H912*'fnd base rates'!F$111)\n+($I912*'fnd base rates'!F$112)\n+($J912*'fnd base rates'!F$113)\n+($K912*'fnd base rates'!F$114)\n+($M912*'fnd base rates'!F$116)\n+($N912*'fnd base rates'!F$117)\n+($O912*'fnd base rates'!F$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,6)))\n*$R912","v":4542.9220600000008},{"$f":"(($D912*'fnd base rates'!G$107)\n+($E912*'fnd base rates'!G$108)\n+($F912*'fnd base rates'!G$109)\n+($G912*'fnd base rates'!G$110)\n+($H912*'fnd base rates'!G$111)\n+($I912*'fnd base rates'!G$112)\n+($J912*'fnd base rates'!G$113)\n+($K912*'fnd base rates'!G$114)\n+($M912*'fnd base rates'!G$116)\n+($N912*'fnd base rates'!G$117)\n+($O912*'fnd base rates'!G$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,7)))\n*$R912","v":1613.1064099999999},{"$f":"(($D912*'fnd base rates'!H$107)\n+($E912*'fnd base rates'!H$108)\n+($F912*'fnd base rates'!H$109)\n+($G912*'fnd base rates'!H$110)\n+($H912*'fnd base rates'!H$111)\n+($I912*'fnd base rates'!H$112)\n+($J912*'fnd base rates'!H$113)\n+($K912*'fnd base rates'!H$114)\n+($M912*'fnd base rates'!H$116)\n+($N912*'fnd base rates'!H$117)\n+($O912*'fnd base rates'!H$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,8)))","v":3956.7146699999998},{"$f":"(($D912*'fnd base rates'!I$107)\n+($E912*'fnd base rates'!I$108)\n+($F912*'fnd base rates'!I$109)\n+($G912*'fnd base rates'!I$110)\n+($H912*'fnd base rates'!I$111)\n+($I912*'fnd base rates'!I$112)\n+($J912*'fnd base rates'!I$113)\n+($K912*'fnd base rates'!I$114)\n+($M912*'fnd base rates'!I$116)\n+($N912*'fnd base rates'!I$117)\n+($O912*'fnd base rates'!I$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,9)))\n*$R912","v":2725.1299999999997},{"$f":"(($D912*'fnd base rates'!J$107)\n+($E912*'fnd base rates'!J$108)\n+($F912*'fnd base rates'!J$109)\n+($G912*'fnd base rates'!J$110)\n+($H912*'fnd base rates'!J$111)\n+($I912*'fnd base rates'!J$112)\n+($J912*'fnd base rates'!J$113)\n+($K912*'fnd base rates'!J$114)\n+($M912*'fnd base rates'!J$116)\n+($N912*'fnd base rates'!J$117)\n+($O912*'fnd base rates'!J$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,10)))\n*$R912","v":5966.37},{"$f":"(($D912*'fnd base rates'!K$107)\n+($E912*'fnd base rates'!K$108)\n+($F912*'fnd base rates'!K$109)\n+($G912*'fnd base rates'!K$110)\n+($H912*'fnd base rates'!K$111)\n+($I912*'fnd base rates'!K$112)\n+($J912*'fnd base rates'!K$113)\n+($K912*'fnd base rates'!K$114)\n+($M912*'fnd base rates'!K$116)\n+($N912*'fnd base rates'!K$117)\n+($O912*'fnd base rates'!K$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,11)))\n*$R912","v":5782.3994000000002},{"$f":"(($D912*'fnd base rates'!L$107)\n+($E912*'fnd base rates'!L$108)\n+($F912*'fnd base rates'!L$109)\n+($G912*'fnd base rates'!L$110)\n+($H912*'fnd base rates'!L$111)\n+($I912*'fnd base rates'!L$112)\n+($J912*'fnd base rates'!L$113)\n+($K912*'fnd base rates'!L$114)\n+($M912*'fnd base rates'!L$116)\n+($N912*'fnd base rates'!L$117)\n+($O912*'fnd base rates'!L$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,12)))","v":9620.1034},{"$f":"(($D912*'fnd base rates'!M$107)\n+($E912*'fnd base rates'!M$108)\n+($F912*'fnd base rates'!M$109)\n+($G912*'fnd base rates'!M$110)\n+($H912*'fnd base rates'!M$111)\n+($I912*'fnd base rates'!M$112)\n+($J912*'fnd base rates'!M$113)\n+($K912*'fnd base rates'!M$114)\n+($M912*'fnd base rates'!M$116)\n+($N912*'fnd base rates'!M$117)\n+($O912*'fnd base rates'!M$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,13)))","v":0},82106.57454999999,null,499061137,"499","061","137",1,5,82106.57454999999,16421,0,16421,null,null,null,null,null,16421,0,16421,null,null,{"$f":"BC912-BA912","v":0}]
[499,499061161,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D913","v":0},{"$f":"'fnd enro'!E913","v":0},{"$f":"'fnd enro'!F913","v":0},{"$f":"'fnd enro'!G913","v":0},{"$f":"'fnd enro'!H913","v":0},{"$f":"'fnd enro'!I913","v":6},{"$f":"'fnd enro'!J913","v":0},{"$f":"'fnd enro'!K913","v":0.2316},{"$f":"'fnd enro'!L913","v":0},{"$f":"'fnd enro'!M913","v":0},{"$f":"'fnd enro'!N913","v":0},{"$f":"'fnd enro'!O913","v":0},{"$f":"'fnd enro'!P913","v":1},{"$f":"'fnd enro'!R913","v":6},1,{"$f":"VALUE('fnd enro'!Q913)","v":7},null,{"$f":"(($D913*'fnd base rates'!C$107)\n+($E913*'fnd base rates'!C$108)\n+($F913*'fnd base rates'!C$109)\n+($G913*'fnd base rates'!C$110)\n+($H913*'fnd base rates'!C$111)\n+($I913*'fnd base rates'!C$112)\n+($J913*'fnd base rates'!C$113)\n+($K913*'fnd base rates'!C$114)\n+($M913*'fnd base rates'!C$116)\n+($N913*'fnd base rates'!C$117)\n+($O913*'fnd base rates'!C$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,3)))\n*$R913","v":3287.4080759999997},{"$f":"(($D913*'fnd base rates'!D$107)\n+($E913*'fnd base rates'!D$108)\n+($F913*'fnd base rates'!D$109)\n+($G913*'fnd base rates'!D$110)\n+($H913*'fnd base rates'!D$111)\n+($I913*'fnd base rates'!D$112)\n+($J913*'fnd base rates'!D$113)\n+($K913*'fnd base rates'!D$114)\n+($M913*'fnd base rates'!D$116)\n+($N913*'fnd base rates'!D$117)\n+($O913*'fnd base rates'!D$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,4)))\n*$R913","v":4915.7000000000007},{"$f":"(($D913*'fnd base rates'!E$107)\n+($E913*'fnd base rates'!E$108)\n+($F913*'fnd base rates'!E$109)\n+($G913*'fnd base rates'!E$110)\n+($H913*'fnd base rates'!E$111)\n+($I913*'fnd base rates'!E$112)\n+($J913*'fnd base rates'!E$113)\n+($K913*'fnd base rates'!E$114)\n+($M913*'fnd base rates'!E$116)\n+($N913*'fnd base rates'!E$117)\n+($O913*'fnd base rates'!E$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,5)))\n*$R913","v":32648.032255999999},{"$f":"(($D913*'fnd base rates'!F$107)\n+($E913*'fnd base rates'!F$108)\n+($F913*'fnd base rates'!F$109)\n+($G913*'fnd base rates'!F$110)\n+($H913*'fnd base rates'!F$111)\n+($I913*'fnd base rates'!F$112)\n+($J913*'fnd base rates'!F$113)\n+($K913*'fnd base rates'!F$114)\n+($M913*'fnd base rates'!F$116)\n+($N913*'fnd base rates'!F$117)\n+($O913*'fnd base rates'!F$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,6)))\n*$R913","v":5321.3184720000008},{"$f":"(($D913*'fnd base rates'!G$107)\n+($E913*'fnd base rates'!G$108)\n+($F913*'fnd base rates'!G$109)\n+($G913*'fnd base rates'!G$110)\n+($H913*'fnd base rates'!G$111)\n+($I913*'fnd base rates'!G$112)\n+($J913*'fnd base rates'!G$113)\n+($K913*'fnd base rates'!G$114)\n+($M913*'fnd base rates'!G$116)\n+($N913*'fnd base rates'!G$117)\n+($O913*'fnd base rates'!G$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,7)))\n*$R913","v":1137.319692},{"$f":"(($D913*'fnd base rates'!H$107)\n+($E913*'fnd base rates'!H$108)\n+($F913*'fnd base rates'!H$109)\n+($G913*'fnd base rates'!H$110)\n+($H913*'fnd base rates'!H$111)\n+($I913*'fnd base rates'!H$112)\n+($J913*'fnd base rates'!H$113)\n+($K913*'fnd base rates'!H$114)\n+($M913*'fnd base rates'!H$116)\n+($N913*'fnd base rates'!H$117)\n+($O913*'fnd base rates'!H$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,8)))","v":4992.0836039999995},{"$f":"(($D913*'fnd base rates'!I$107)\n+($E913*'fnd base rates'!I$108)\n+($F913*'fnd base rates'!I$109)\n+($G913*'fnd base rates'!I$110)\n+($H913*'fnd base rates'!I$111)\n+($I913*'fnd base rates'!I$112)\n+($J913*'fnd base rates'!I$113)\n+($K913*'fnd base rates'!I$114)\n+($M913*'fnd base rates'!I$116)\n+($N913*'fnd base rates'!I$117)\n+($O913*'fnd base rates'!I$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,9)))\n*$R913","v":2684.2},{"$f":"(($D913*'fnd base rates'!J$107)\n+($E913*'fnd base rates'!J$108)\n+($F913*'fnd base rates'!J$109)\n+($G913*'fnd base rates'!J$110)\n+($H913*'fnd base rates'!J$111)\n+($I913*'fnd base rates'!J$112)\n+($J913*'fnd base rates'!J$113)\n+($K913*'fnd base rates'!J$114)\n+($M913*'fnd base rates'!J$116)\n+($N913*'fnd base rates'!J$117)\n+($O913*'fnd base rates'!J$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,10)))\n*$R913","v":4110.53},{"$f":"(($D913*'fnd base rates'!K$107)\n+($E913*'fnd base rates'!K$108)\n+($F913*'fnd base rates'!K$109)\n+($G913*'fnd base rates'!K$110)\n+($H913*'fnd base rates'!K$111)\n+($I913*'fnd base rates'!K$112)\n+($J913*'fnd base rates'!K$113)\n+($K913*'fnd base rates'!K$114)\n+($M913*'fnd base rates'!K$116)\n+($N913*'fnd base rates'!K$117)\n+($O913*'fnd base rates'!K$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,11)))\n*$R913","v":6900.3592799999997},{"$f":"(($D913*'fnd base rates'!L$107)\n+($E913*'fnd base rates'!L$108)\n+($F913*'fnd base rates'!L$109)\n+($G913*'fnd base rates'!L$110)\n+($H913*'fnd base rates'!L$111)\n+($I913*'fnd base rates'!L$112)\n+($J913*'fnd base rates'!L$113)\n+($K913*'fnd base rates'!L$114)\n+($M913*'fnd base rates'!L$116)\n+($N913*'fnd base rates'!L$117)\n+($O913*'fnd base rates'!L$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,12)))","v":8728.3100800000011},{"$f":"(($D913*'fnd base rates'!M$107)\n+($E913*'fnd base rates'!M$108)\n+($F913*'fnd base rates'!M$109)\n+($G913*'fnd base rates'!M$110)\n+($H913*'fnd base rates'!M$111)\n+($I913*'fnd base rates'!M$112)\n+($J913*'fnd base rates'!M$113)\n+($K913*'fnd base rates'!M$114)\n+($M913*'fnd base rates'!M$116)\n+($N913*'fnd base rates'!M$117)\n+($O913*'fnd base rates'!M$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,13)))","v":0},74725.26145999998,null,499061161,"499","061","161",1,6,74725.26145999998,12454,0,12454,null,null,null,null,null,12454,0,12454,null,null,{"$f":"BC913-BA913","v":0}]
[499,499061278,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D914","v":0},{"$f":"'fnd enro'!E914","v":0},{"$f":"'fnd enro'!F914","v":0},{"$f":"'fnd enro'!G914","v":0},{"$f":"'fnd enro'!H914","v":0},{"$f":"'fnd enro'!I914","v":2},{"$f":"'fnd enro'!J914","v":0},{"$f":"'fnd enro'!K914","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L914","v":0},{"$f":"'fnd enro'!M914","v":0},{"$f":"'fnd enro'!N914","v":0},{"$f":"'fnd enro'!O914","v":0},{"$f":"'fnd enro'!P914","v":1},{"$f":"'fnd enro'!R914","v":2},1,{"$f":"VALUE('fnd enro'!Q914)","v":7},null,{"$f":"(($D914*'fnd base rates'!C$107)\n+($E914*'fnd base rates'!C$108)\n+($F914*'fnd base rates'!C$109)\n+($G914*'fnd base rates'!C$110)\n+($H914*'fnd base rates'!C$111)\n+($I914*'fnd base rates'!C$112)\n+($J914*'fnd base rates'!C$113)\n+($K914*'fnd base rates'!C$114)\n+($M914*'fnd base rates'!C$116)\n+($N914*'fnd base rates'!C$117)\n+($O914*'fnd base rates'!C$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,3)))\n*$R914","v":1141.5626920000002},{"$f":"(($D914*'fnd base rates'!D$107)\n+($E914*'fnd base rates'!D$108)\n+($F914*'fnd base rates'!D$109)\n+($G914*'fnd base rates'!D$110)\n+($H914*'fnd base rates'!D$111)\n+($I914*'fnd base rates'!D$112)\n+($J914*'fnd base rates'!D$113)\n+($K914*'fnd base rates'!D$114)\n+($M914*'fnd base rates'!D$116)\n+($N914*'fnd base rates'!D$117)\n+($O914*'fnd base rates'!D$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,4)))\n*$R914","v":1855.38},{"$f":"(($D914*'fnd base rates'!E$107)\n+($E914*'fnd base rates'!E$108)\n+($F914*'fnd base rates'!E$109)\n+($G914*'fnd base rates'!E$110)\n+($H914*'fnd base rates'!E$111)\n+($I914*'fnd base rates'!E$112)\n+($J914*'fnd base rates'!E$113)\n+($K914*'fnd base rates'!E$114)\n+($M914*'fnd base rates'!E$116)\n+($N914*'fnd base rates'!E$117)\n+($O914*'fnd base rates'!E$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,5)))\n*$R914","v":12999.230751999999},{"$f":"(($D914*'fnd base rates'!F$107)\n+($E914*'fnd base rates'!F$108)\n+($F914*'fnd base rates'!F$109)\n+($G914*'fnd base rates'!F$110)\n+($H914*'fnd base rates'!F$111)\n+($I914*'fnd base rates'!F$112)\n+($J914*'fnd base rates'!F$113)\n+($K914*'fnd base rates'!F$114)\n+($M914*'fnd base rates'!F$116)\n+($N914*'fnd base rates'!F$117)\n+($O914*'fnd base rates'!F$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,6)))\n*$R914","v":1773.7728240000001},{"$f":"(($D914*'fnd base rates'!G$107)\n+($E914*'fnd base rates'!G$108)\n+($F914*'fnd base rates'!G$109)\n+($G914*'fnd base rates'!G$110)\n+($H914*'fnd base rates'!G$111)\n+($I914*'fnd base rates'!G$112)\n+($J914*'fnd base rates'!G$113)\n+($K914*'fnd base rates'!G$114)\n+($M914*'fnd base rates'!G$116)\n+($N914*'fnd base rates'!G$117)\n+($O914*'fnd base rates'!G$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,7)))\n*$R914","v":481.786564},{"$f":"(($D914*'fnd base rates'!H$107)\n+($E914*'fnd base rates'!H$108)\n+($F914*'fnd base rates'!H$109)\n+($G914*'fnd base rates'!H$110)\n+($H914*'fnd base rates'!H$111)\n+($I914*'fnd base rates'!H$112)\n+($J914*'fnd base rates'!H$113)\n+($K914*'fnd base rates'!H$114)\n+($M914*'fnd base rates'!H$116)\n+($N914*'fnd base rates'!H$117)\n+($O914*'fnd base rates'!H$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,8)))","v":1679.7678679999999},{"$f":"(($D914*'fnd base rates'!I$107)\n+($E914*'fnd base rates'!I$108)\n+($F914*'fnd base rates'!I$109)\n+($G914*'fnd base rates'!I$110)\n+($H914*'fnd base rates'!I$111)\n+($I914*'fnd base rates'!I$112)\n+($J914*'fnd base rates'!I$113)\n+($K914*'fnd base rates'!I$114)\n+($M914*'fnd base rates'!I$116)\n+($N914*'fnd base rates'!I$117)\n+($O914*'fnd base rates'!I$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,9)))\n*$R914","v":980.44},{"$f":"(($D914*'fnd base rates'!J$107)\n+($E914*'fnd base rates'!J$108)\n+($F914*'fnd base rates'!J$109)\n+($G914*'fnd base rates'!J$110)\n+($H914*'fnd base rates'!J$111)\n+($I914*'fnd base rates'!J$112)\n+($J914*'fnd base rates'!J$113)\n+($K914*'fnd base rates'!J$114)\n+($M914*'fnd base rates'!J$116)\n+($N914*'fnd base rates'!J$117)\n+($O914*'fnd base rates'!J$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,10)))\n*$R914","v":1815.53},{"$f":"(($D914*'fnd base rates'!K$107)\n+($E914*'fnd base rates'!K$108)\n+($F914*'fnd base rates'!K$109)\n+($G914*'fnd base rates'!K$110)\n+($H914*'fnd base rates'!K$111)\n+($I914*'fnd base rates'!K$112)\n+($J914*'fnd base rates'!K$113)\n+($K914*'fnd base rates'!K$114)\n+($M914*'fnd base rates'!K$116)\n+($N914*'fnd base rates'!K$117)\n+($O914*'fnd base rates'!K$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,11)))\n*$R914","v":2300.11976},{"$f":"(($D914*'fnd base rates'!L$107)\n+($E914*'fnd base rates'!L$108)\n+($F914*'fnd base rates'!L$109)\n+($G914*'fnd base rates'!L$110)\n+($H914*'fnd base rates'!L$111)\n+($I914*'fnd base rates'!L$112)\n+($J914*'fnd base rates'!L$113)\n+($K914*'fnd base rates'!L$114)\n+($M914*'fnd base rates'!L$116)\n+($N914*'fnd base rates'!L$117)\n+($O914*'fnd base rates'!L$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,12)))","v":3251.8033599999999},{"$f":"(($D914*'fnd base rates'!M$107)\n+($E914*'fnd base rates'!M$108)\n+($F914*'fnd base rates'!M$109)\n+($G914*'fnd base rates'!M$110)\n+($H914*'fnd base rates'!M$111)\n+($I914*'fnd base rates'!M$112)\n+($J914*'fnd base rates'!M$113)\n+($K914*'fnd base rates'!M$114)\n+($M914*'fnd base rates'!M$116)\n+($N914*'fnd base rates'!M$117)\n+($O914*'fnd base rates'!M$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,13)))","v":0},28279.393819999998,null,499061278,"499","061","278",1,2,28279.393819999998,14140,0,14140,null,null,null,null,null,14140,0,14140,null,null,{"$f":"BC914-BA914","v":0}]
[499,499061281,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D915","v":0},{"$f":"'fnd enro'!E915","v":0},{"$f":"'fnd enro'!F915","v":0},{"$f":"'fnd enro'!G915","v":0},{"$f":"'fnd enro'!H915","v":168},{"$f":"'fnd enro'!I915","v":209},{"$f":"'fnd enro'!J915","v":0},{"$f":"'fnd enro'!K915","v":14.552199999999999},{"$f":"'fnd enro'!L915","v":0},{"$f":"'fnd enro'!M915","v":0},{"$f":"'fnd enro'!N915","v":15},{"$f":"'fnd enro'!O915","v":8},{"$f":"'fnd enro'!P915","v":272},{"$f":"'fnd enro'!R915","v":377},1,{"$f":"VALUE('fnd enro'!Q915)","v":12},null,{"$f":"(($D915*'fnd base rates'!C$107)\n+($E915*'fnd base rates'!C$108)\n+($F915*'fnd base rates'!C$109)\n+($G915*'fnd base rates'!C$110)\n+($H915*'fnd base rates'!C$111)\n+($I915*'fnd base rates'!C$112)\n+($J915*'fnd base rates'!C$113)\n+($K915*'fnd base rates'!C$114)\n+($M915*'fnd base rates'!C$116)\n+($N915*'fnd base rates'!C$117)\n+($O915*'fnd base rates'!C$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,3)))\n*$R915","v":228558.757442},{"$f":"(($D915*'fnd base rates'!D$107)\n+($E915*'fnd base rates'!D$108)\n+($F915*'fnd base rates'!D$109)\n+($G915*'fnd base rates'!D$110)\n+($H915*'fnd base rates'!D$111)\n+($I915*'fnd base rates'!D$112)\n+($J915*'fnd base rates'!D$113)\n+($K915*'fnd base rates'!D$114)\n+($M915*'fnd base rates'!D$116)\n+($N915*'fnd base rates'!D$117)\n+($O915*'fnd base rates'!D$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,4)))\n*$R915","v":405939.37},{"$f":"(($D915*'fnd base rates'!E$107)\n+($E915*'fnd base rates'!E$108)\n+($F915*'fnd base rates'!E$109)\n+($G915*'fnd base rates'!E$110)\n+($H915*'fnd base rates'!E$111)\n+($I915*'fnd base rates'!E$112)\n+($J915*'fnd base rates'!E$113)\n+($K915*'fnd base rates'!E$114)\n+($M915*'fnd base rates'!E$116)\n+($N915*'fnd base rates'!E$117)\n+($O915*'fnd base rates'!E$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,5)))\n*$R915","v":2743302.6017519999},{"$f":"(($D915*'fnd base rates'!F$107)\n+($E915*'fnd base rates'!F$108)\n+($F915*'fnd base rates'!F$109)\n+($G915*'fnd base rates'!F$110)\n+($H915*'fnd base rates'!F$111)\n+($I915*'fnd base rates'!F$112)\n+($J915*'fnd base rates'!F$113)\n+($K915*'fnd base rates'!F$114)\n+($M915*'fnd base rates'!F$116)\n+($N915*'fnd base rates'!F$117)\n+($O915*'fnd base rates'!F$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,6)))\n*$R915","v":356779.66732399998},{"$f":"(($D915*'fnd base rates'!G$107)\n+($E915*'fnd base rates'!G$108)\n+($F915*'fnd base rates'!G$109)\n+($G915*'fnd base rates'!G$110)\n+($H915*'fnd base rates'!G$111)\n+($I915*'fnd base rates'!G$112)\n+($J915*'fnd base rates'!G$113)\n+($K915*'fnd base rates'!G$114)\n+($M915*'fnd base rates'!G$116)\n+($N915*'fnd base rates'!G$117)\n+($O915*'fnd base rates'!G$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,7)))\n*$R915","v":117411.017314},{"$f":"(($D915*'fnd base rates'!H$107)\n+($E915*'fnd base rates'!H$108)\n+($F915*'fnd base rates'!H$109)\n+($G915*'fnd base rates'!H$110)\n+($H915*'fnd base rates'!H$111)\n+($I915*'fnd base rates'!H$112)\n+($J915*'fnd base rates'!H$113)\n+($K915*'fnd base rates'!H$114)\n+($M915*'fnd base rates'!H$116)\n+($N915*'fnd base rates'!H$117)\n+($O915*'fnd base rates'!H$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,8)))","v":272229.42811799992},{"$f":"(($D915*'fnd base rates'!I$107)\n+($E915*'fnd base rates'!I$108)\n+($F915*'fnd base rates'!I$109)\n+($G915*'fnd base rates'!I$110)\n+($H915*'fnd base rates'!I$111)\n+($I915*'fnd base rates'!I$112)\n+($J915*'fnd base rates'!I$113)\n+($K915*'fnd base rates'!I$114)\n+($M915*'fnd base rates'!I$116)\n+($N915*'fnd base rates'!I$117)\n+($O915*'fnd base rates'!I$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,9)))\n*$R915","v":196542.5},{"$f":"(($D915*'fnd base rates'!J$107)\n+($E915*'fnd base rates'!J$108)\n+($F915*'fnd base rates'!J$109)\n+($G915*'fnd base rates'!J$110)\n+($H915*'fnd base rates'!J$111)\n+($I915*'fnd base rates'!J$112)\n+($J915*'fnd base rates'!J$113)\n+($K915*'fnd base rates'!J$114)\n+($M915*'fnd base rates'!J$116)\n+($N915*'fnd base rates'!J$117)\n+($O915*'fnd base rates'!J$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,10)))\n*$R915","v":395047.54000000004},{"$f":"(($D915*'fnd base rates'!K$107)\n+($E915*'fnd base rates'!K$108)\n+($F915*'fnd base rates'!K$109)\n+($G915*'fnd base rates'!K$110)\n+($H915*'fnd base rates'!K$111)\n+($I915*'fnd base rates'!K$112)\n+($J915*'fnd base rates'!K$113)\n+($K915*'fnd base rates'!K$114)\n+($M915*'fnd base rates'!K$116)\n+($N915*'fnd base rates'!K$117)\n+($O915*'fnd base rates'!K$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,11)))\n*$R915","v":446160.45475999999},{"$f":"(($D915*'fnd base rates'!L$107)\n+($E915*'fnd base rates'!L$108)\n+($F915*'fnd base rates'!L$109)\n+($G915*'fnd base rates'!L$110)\n+($H915*'fnd base rates'!L$111)\n+($I915*'fnd base rates'!L$112)\n+($J915*'fnd base rates'!L$113)\n+($K915*'fnd base rates'!L$114)\n+($M915*'fnd base rates'!L$116)\n+($N915*'fnd base rates'!L$117)\n+($O915*'fnd base rates'!L$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,12)))","v":725755.24836000009},{"$f":"(($D915*'fnd base rates'!M$107)\n+($E915*'fnd base rates'!M$108)\n+($F915*'fnd base rates'!M$109)\n+($G915*'fnd base rates'!M$110)\n+($H915*'fnd base rates'!M$111)\n+($I915*'fnd base rates'!M$112)\n+($J915*'fnd base rates'!M$113)\n+($K915*'fnd base rates'!M$114)\n+($M915*'fnd base rates'!M$116)\n+($N915*'fnd base rates'!M$117)\n+($O915*'fnd base rates'!M$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,13)))","v":0},5887726.5850699991,null,499061281,"499","061","281",1,377,5887726.5850699991,15617,0,15617,null,null,null,null,null,15617,0,15617,null,null,{"$f":"BC915-BA915","v":0}]
[499,499061332,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D916","v":0},{"$f":"'fnd enro'!E916","v":0},{"$f":"'fnd enro'!F916","v":0},{"$f":"'fnd enro'!G916","v":0},{"$f":"'fnd enro'!H916","v":0},{"$f":"'fnd enro'!I916","v":2},{"$f":"'fnd enro'!J916","v":0},{"$f":"'fnd enro'!K916","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L916","v":0},{"$f":"'fnd enro'!M916","v":0},{"$f":"'fnd enro'!N916","v":0},{"$f":"'fnd enro'!O916","v":0},{"$f":"'fnd enro'!P916","v":2},{"$f":"'fnd enro'!R916","v":2},1,{"$f":"VALUE('fnd enro'!Q916)","v":10},null,{"$f":"(($D916*'fnd base rates'!C$107)\n+($E916*'fnd base rates'!C$108)\n+($F916*'fnd base rates'!C$109)\n+($G916*'fnd base rates'!C$110)\n+($H916*'fnd base rates'!C$111)\n+($I916*'fnd base rates'!C$112)\n+($J916*'fnd base rates'!C$113)\n+($K916*'fnd base rates'!C$114)\n+($M916*'fnd base rates'!C$116)\n+($N916*'fnd base rates'!C$117)\n+($O916*'fnd base rates'!C$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,3)))\n*$R916","v":1231.542692},{"$f":"(($D916*'fnd base rates'!D$107)\n+($E916*'fnd base rates'!D$108)\n+($F916*'fnd base rates'!D$109)\n+($G916*'fnd base rates'!D$110)\n+($H916*'fnd base rates'!D$111)\n+($I916*'fnd base rates'!D$112)\n+($J916*'fnd base rates'!D$113)\n+($K916*'fnd base rates'!D$114)\n+($M916*'fnd base rates'!D$116)\n+($N916*'fnd base rates'!D$117)\n+($O916*'fnd base rates'!D$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,4)))\n*$R916","v":2281.7600000000002},{"$f":"(($D916*'fnd base rates'!E$107)\n+($E916*'fnd base rates'!E$108)\n+($F916*'fnd base rates'!E$109)\n+($G916*'fnd base rates'!E$110)\n+($H916*'fnd base rates'!E$111)\n+($I916*'fnd base rates'!E$112)\n+($J916*'fnd base rates'!E$113)\n+($K916*'fnd base rates'!E$114)\n+($M916*'fnd base rates'!E$116)\n+($N916*'fnd base rates'!E$117)\n+($O916*'fnd base rates'!E$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,5)))\n*$R916","v":17161.280751999999},{"$f":"(($D916*'fnd base rates'!F$107)\n+($E916*'fnd base rates'!F$108)\n+($F916*'fnd base rates'!F$109)\n+($G916*'fnd base rates'!F$110)\n+($H916*'fnd base rates'!F$111)\n+($I916*'fnd base rates'!F$112)\n+($J916*'fnd base rates'!F$113)\n+($K916*'fnd base rates'!F$114)\n+($M916*'fnd base rates'!F$116)\n+($N916*'fnd base rates'!F$117)\n+($O916*'fnd base rates'!F$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,6)))\n*$R916","v":1773.7728240000001},{"$f":"(($D916*'fnd base rates'!G$107)\n+($E916*'fnd base rates'!G$108)\n+($F916*'fnd base rates'!G$109)\n+($G916*'fnd base rates'!G$110)\n+($H916*'fnd base rates'!G$111)\n+($I916*'fnd base rates'!G$112)\n+($J916*'fnd base rates'!G$113)\n+($K916*'fnd base rates'!G$114)\n+($M916*'fnd base rates'!G$116)\n+($N916*'fnd base rates'!G$117)\n+($O916*'fnd base rates'!G$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,7)))\n*$R916","v":683.70656399999996},{"$f":"(($D916*'fnd base rates'!H$107)\n+($E916*'fnd base rates'!H$108)\n+($F916*'fnd base rates'!H$109)\n+($G916*'fnd base rates'!H$110)\n+($H916*'fnd base rates'!H$111)\n+($I916*'fnd base rates'!H$112)\n+($J916*'fnd base rates'!H$113)\n+($K916*'fnd base rates'!H$114)\n+($M916*'fnd base rates'!H$116)\n+($N916*'fnd base rates'!H$117)\n+($O916*'fnd base rates'!H$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,8)))","v":1710.717868},{"$f":"(($D916*'fnd base rates'!I$107)\n+($E916*'fnd base rates'!I$108)\n+($F916*'fnd base rates'!I$109)\n+($G916*'fnd base rates'!I$110)\n+($H916*'fnd base rates'!I$111)\n+($I916*'fnd base rates'!I$112)\n+($J916*'fnd base rates'!I$113)\n+($K916*'fnd base rates'!I$114)\n+($M916*'fnd base rates'!I$116)\n+($N916*'fnd base rates'!I$117)\n+($O916*'fnd base rates'!I$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,9)))\n*$R916","v":1148.98},{"$f":"(($D916*'fnd base rates'!J$107)\n+($E916*'fnd base rates'!J$108)\n+($F916*'fnd base rates'!J$109)\n+($G916*'fnd base rates'!J$110)\n+($H916*'fnd base rates'!J$111)\n+($I916*'fnd base rates'!J$112)\n+($J916*'fnd base rates'!J$113)\n+($K916*'fnd base rates'!J$114)\n+($M916*'fnd base rates'!J$116)\n+($N916*'fnd base rates'!J$117)\n+($O916*'fnd base rates'!J$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,10)))\n*$R916","v":2691.2799999999997},{"$f":"(($D916*'fnd base rates'!K$107)\n+($E916*'fnd base rates'!K$108)\n+($F916*'fnd base rates'!K$109)\n+($G916*'fnd base rates'!K$110)\n+($H916*'fnd base rates'!K$111)\n+($I916*'fnd base rates'!K$112)\n+($J916*'fnd base rates'!K$113)\n+($K916*'fnd base rates'!K$114)\n+($M916*'fnd base rates'!K$116)\n+($N916*'fnd base rates'!K$117)\n+($O916*'fnd base rates'!K$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,11)))\n*$R916","v":2300.11976},{"$f":"(($D916*'fnd base rates'!L$107)\n+($E916*'fnd base rates'!L$108)\n+($F916*'fnd base rates'!L$109)\n+($G916*'fnd base rates'!L$110)\n+($H916*'fnd base rates'!L$111)\n+($I916*'fnd base rates'!L$112)\n+($J916*'fnd base rates'!L$113)\n+($K916*'fnd base rates'!L$114)\n+($M916*'fnd base rates'!L$116)\n+($N916*'fnd base rates'!L$117)\n+($O916*'fnd base rates'!L$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,12)))","v":3925.0533599999999},{"$f":"(($D916*'fnd base rates'!M$107)\n+($E916*'fnd base rates'!M$108)\n+($F916*'fnd base rates'!M$109)\n+($G916*'fnd base rates'!M$110)\n+($H916*'fnd base rates'!M$111)\n+($I916*'fnd base rates'!M$112)\n+($J916*'fnd base rates'!M$113)\n+($K916*'fnd base rates'!M$114)\n+($M916*'fnd base rates'!M$116)\n+($N916*'fnd base rates'!M$117)\n+($O916*'fnd base rates'!M$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,13)))","v":0},34908.213819999997,null,499061332,"499","061","332",1,2,34908.213819999997,17454,0,17454,null,null,null,null,null,17454,0,17454,null,null,{"$f":"BC916-BA916","v":0}]
[499,499061670,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D917","v":0},{"$f":"'fnd enro'!E917","v":0},{"$f":"'fnd enro'!F917","v":0},{"$f":"'fnd enro'!G917","v":0},{"$f":"'fnd enro'!H917","v":1},{"$f":"'fnd enro'!I917","v":0},{"$f":"'fnd enro'!J917","v":0},{"$f":"'fnd enro'!K917","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L917","v":0},{"$f":"'fnd enro'!M917","v":0},{"$f":"'fnd enro'!N917","v":0},{"$f":"'fnd enro'!O917","v":0},{"$f":"'fnd enro'!P917","v":0},{"$f":"'fnd enro'!R917","v":1},1,{"$f":"VALUE('fnd enro'!Q917)","v":6},null,{"$f":"(($D917*'fnd base rates'!C$107)\n+($E917*'fnd base rates'!C$108)\n+($F917*'fnd base rates'!C$109)\n+($G917*'fnd base rates'!C$110)\n+($H917*'fnd base rates'!C$111)\n+($I917*'fnd base rates'!C$112)\n+($J917*'fnd base rates'!C$113)\n+($K917*'fnd base rates'!C$114)\n+($M917*'fnd base rates'!C$116)\n+($N917*'fnd base rates'!C$117)\n+($O917*'fnd base rates'!C$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,3)))\n*$R917","v":536.46134600000005},{"$f":"(($D917*'fnd base rates'!D$107)\n+($E917*'fnd base rates'!D$108)\n+($F917*'fnd base rates'!D$109)\n+($G917*'fnd base rates'!D$110)\n+($H917*'fnd base rates'!D$111)\n+($I917*'fnd base rates'!D$112)\n+($J917*'fnd base rates'!D$113)\n+($K917*'fnd base rates'!D$114)\n+($M917*'fnd base rates'!D$116)\n+($N917*'fnd base rates'!D$117)\n+($O917*'fnd base rates'!D$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,4)))\n*$R917","v":765.08},{"$f":"(($D917*'fnd base rates'!E$107)\n+($E917*'fnd base rates'!E$108)\n+($F917*'fnd base rates'!E$109)\n+($G917*'fnd base rates'!E$110)\n+($H917*'fnd base rates'!E$111)\n+($I917*'fnd base rates'!E$112)\n+($J917*'fnd base rates'!E$113)\n+($K917*'fnd base rates'!E$114)\n+($M917*'fnd base rates'!E$116)\n+($N917*'fnd base rates'!E$117)\n+($O917*'fnd base rates'!E$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,5)))\n*$R917","v":3459.480376},{"$f":"(($D917*'fnd base rates'!F$107)\n+($E917*'fnd base rates'!F$108)\n+($F917*'fnd base rates'!F$109)\n+($G917*'fnd base rates'!F$110)\n+($H917*'fnd base rates'!F$111)\n+($I917*'fnd base rates'!F$112)\n+($J917*'fnd base rates'!F$113)\n+($K917*'fnd base rates'!F$114)\n+($M917*'fnd base rates'!F$116)\n+($N917*'fnd base rates'!F$117)\n+($O917*'fnd base rates'!F$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,6)))\n*$R917","v":995.37641200000007},{"$f":"(($D917*'fnd base rates'!G$107)\n+($E917*'fnd base rates'!G$108)\n+($F917*'fnd base rates'!G$109)\n+($G917*'fnd base rates'!G$110)\n+($H917*'fnd base rates'!G$111)\n+($I917*'fnd base rates'!G$112)\n+($J917*'fnd base rates'!G$113)\n+($K917*'fnd base rates'!G$114)\n+($M917*'fnd base rates'!G$116)\n+($N917*'fnd base rates'!G$117)\n+($O917*'fnd base rates'!G$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,7)))\n*$R917","v":168.453282},{"$f":"(($D917*'fnd base rates'!H$107)\n+($E917*'fnd base rates'!H$108)\n+($F917*'fnd base rates'!H$109)\n+($G917*'fnd base rates'!H$110)\n+($H917*'fnd base rates'!H$111)\n+($I917*'fnd base rates'!H$112)\n+($J917*'fnd base rates'!H$113)\n+($K917*'fnd base rates'!H$114)\n+($M917*'fnd base rates'!H$116)\n+($N917*'fnd base rates'!H$117)\n+($O917*'fnd base rates'!H$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D917*'fnd base rates'!I$107)\n+($E917*'fnd base rates'!I$108)\n+($F917*'fnd base rates'!I$109)\n+($G917*'fnd base rates'!I$110)\n+($H917*'fnd base rates'!I$111)\n+($I917*'fnd base rates'!I$112)\n+($J917*'fnd base rates'!I$113)\n+($K917*'fnd base rates'!I$114)\n+($M917*'fnd base rates'!I$116)\n+($N917*'fnd base rates'!I$117)\n+($O917*'fnd base rates'!I$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,9)))\n*$R917","v":362.69},{"$f":"(($D917*'fnd base rates'!J$107)\n+($E917*'fnd base rates'!J$108)\n+($F917*'fnd base rates'!J$109)\n+($G917*'fnd base rates'!J$110)\n+($H917*'fnd base rates'!J$111)\n+($I917*'fnd base rates'!J$112)\n+($J917*'fnd base rates'!J$113)\n+($K917*'fnd base rates'!J$114)\n+($M917*'fnd base rates'!J$116)\n+($N917*'fnd base rates'!J$117)\n+($O917*'fnd base rates'!J$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,10)))\n*$R917","v":248.81},{"$f":"(($D917*'fnd base rates'!K$107)\n+($E917*'fnd base rates'!K$108)\n+($F917*'fnd base rates'!K$109)\n+($G917*'fnd base rates'!K$110)\n+($H917*'fnd base rates'!K$111)\n+($I917*'fnd base rates'!K$112)\n+($J917*'fnd base rates'!K$113)\n+($K917*'fnd base rates'!K$114)\n+($M917*'fnd base rates'!K$116)\n+($N917*'fnd base rates'!K$117)\n+($O917*'fnd base rates'!K$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,11)))\n*$R917","v":1182.1598799999999},{"$f":"(($D917*'fnd base rates'!L$107)\n+($E917*'fnd base rates'!L$108)\n+($F917*'fnd base rates'!L$109)\n+($G917*'fnd base rates'!L$110)\n+($H917*'fnd base rates'!L$111)\n+($I917*'fnd base rates'!L$112)\n+($J917*'fnd base rates'!L$113)\n+($K917*'fnd base rates'!L$114)\n+($M917*'fnd base rates'!L$116)\n+($N917*'fnd base rates'!L$117)\n+($O917*'fnd base rates'!L$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D917*'fnd base rates'!M$107)\n+($E917*'fnd base rates'!M$108)\n+($F917*'fnd base rates'!M$109)\n+($G917*'fnd base rates'!M$110)\n+($H917*'fnd base rates'!M$111)\n+($I917*'fnd base rates'!M$112)\n+($J917*'fnd base rates'!M$113)\n+($K917*'fnd base rates'!M$114)\n+($M917*'fnd base rates'!M$116)\n+($N917*'fnd base rates'!M$117)\n+($O917*'fnd base rates'!M$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,499061670,"499","061","670",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC917-BA917","v":0}]
[499,499061672,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D918","v":0},{"$f":"'fnd enro'!E918","v":0},{"$f":"'fnd enro'!F918","v":0},{"$f":"'fnd enro'!G918","v":0},{"$f":"'fnd enro'!H918","v":0},{"$f":"'fnd enro'!I918","v":1},{"$f":"'fnd enro'!J918","v":0},{"$f":"'fnd enro'!K918","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L918","v":0},{"$f":"'fnd enro'!M918","v":0},{"$f":"'fnd enro'!N918","v":0},{"$f":"'fnd enro'!O918","v":0},{"$f":"'fnd enro'!P918","v":1},{"$f":"'fnd enro'!R918","v":1},1,{"$f":"VALUE('fnd enro'!Q918)","v":9},null,{"$f":"(($D918*'fnd base rates'!C$107)\n+($E918*'fnd base rates'!C$108)\n+($F918*'fnd base rates'!C$109)\n+($G918*'fnd base rates'!C$110)\n+($H918*'fnd base rates'!C$111)\n+($I918*'fnd base rates'!C$112)\n+($J918*'fnd base rates'!C$113)\n+($K918*'fnd base rates'!C$114)\n+($M918*'fnd base rates'!C$116)\n+($N918*'fnd base rates'!C$117)\n+($O918*'fnd base rates'!C$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,3)))\n*$R918","v":612.22134600000004},{"$f":"(($D918*'fnd base rates'!D$107)\n+($E918*'fnd base rates'!D$108)\n+($F918*'fnd base rates'!D$109)\n+($G918*'fnd base rates'!D$110)\n+($H918*'fnd base rates'!D$111)\n+($I918*'fnd base rates'!D$112)\n+($J918*'fnd base rates'!D$113)\n+($K918*'fnd base rates'!D$114)\n+($M918*'fnd base rates'!D$116)\n+($N918*'fnd base rates'!D$117)\n+($O918*'fnd base rates'!D$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,4)))\n*$R918","v":1124.02},{"$f":"(($D918*'fnd base rates'!E$107)\n+($E918*'fnd base rates'!E$108)\n+($F918*'fnd base rates'!E$109)\n+($G918*'fnd base rates'!E$110)\n+($H918*'fnd base rates'!E$111)\n+($I918*'fnd base rates'!E$112)\n+($J918*'fnd base rates'!E$113)\n+($K918*'fnd base rates'!E$114)\n+($M918*'fnd base rates'!E$116)\n+($N918*'fnd base rates'!E$117)\n+($O918*'fnd base rates'!E$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,5)))\n*$R918","v":8416.1103760000005},{"$f":"(($D918*'fnd base rates'!F$107)\n+($E918*'fnd base rates'!F$108)\n+($F918*'fnd base rates'!F$109)\n+($G918*'fnd base rates'!F$110)\n+($H918*'fnd base rates'!F$111)\n+($I918*'fnd base rates'!F$112)\n+($J918*'fnd base rates'!F$113)\n+($K918*'fnd base rates'!F$114)\n+($M918*'fnd base rates'!F$116)\n+($N918*'fnd base rates'!F$117)\n+($O918*'fnd base rates'!F$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,6)))\n*$R918","v":886.88641200000006},{"$f":"(($D918*'fnd base rates'!G$107)\n+($E918*'fnd base rates'!G$108)\n+($F918*'fnd base rates'!G$109)\n+($G918*'fnd base rates'!G$110)\n+($H918*'fnd base rates'!G$111)\n+($I918*'fnd base rates'!G$112)\n+($J918*'fnd base rates'!G$113)\n+($K918*'fnd base rates'!G$114)\n+($M918*'fnd base rates'!G$116)\n+($N918*'fnd base rates'!G$117)\n+($O918*'fnd base rates'!G$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,7)))\n*$R918","v":333.87328200000002},{"$f":"(($D918*'fnd base rates'!H$107)\n+($E918*'fnd base rates'!H$108)\n+($F918*'fnd base rates'!H$109)\n+($G918*'fnd base rates'!H$110)\n+($H918*'fnd base rates'!H$111)\n+($I918*'fnd base rates'!H$112)\n+($J918*'fnd base rates'!H$113)\n+($K918*'fnd base rates'!H$114)\n+($M918*'fnd base rates'!H$116)\n+($N918*'fnd base rates'!H$117)\n+($O918*'fnd base rates'!H$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,8)))","v":854.13893399999995},{"$f":"(($D918*'fnd base rates'!I$107)\n+($E918*'fnd base rates'!I$108)\n+($F918*'fnd base rates'!I$109)\n+($G918*'fnd base rates'!I$110)\n+($H918*'fnd base rates'!I$111)\n+($I918*'fnd base rates'!I$112)\n+($J918*'fnd base rates'!I$113)\n+($K918*'fnd base rates'!I$114)\n+($M918*'fnd base rates'!I$116)\n+($N918*'fnd base rates'!I$117)\n+($O918*'fnd base rates'!I$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,9)))\n*$R918","v":567.81999999999994},{"$f":"(($D918*'fnd base rates'!J$107)\n+($E918*'fnd base rates'!J$108)\n+($F918*'fnd base rates'!J$109)\n+($G918*'fnd base rates'!J$110)\n+($H918*'fnd base rates'!J$111)\n+($I918*'fnd base rates'!J$112)\n+($J918*'fnd base rates'!J$113)\n+($K918*'fnd base rates'!J$114)\n+($M918*'fnd base rates'!J$116)\n+($N918*'fnd base rates'!J$117)\n+($O918*'fnd base rates'!J$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,10)))\n*$R918","v":1311.02},{"$f":"(($D918*'fnd base rates'!K$107)\n+($E918*'fnd base rates'!K$108)\n+($F918*'fnd base rates'!K$109)\n+($G918*'fnd base rates'!K$110)\n+($H918*'fnd base rates'!K$111)\n+($I918*'fnd base rates'!K$112)\n+($J918*'fnd base rates'!K$113)\n+($K918*'fnd base rates'!K$114)\n+($M918*'fnd base rates'!K$116)\n+($N918*'fnd base rates'!K$117)\n+($O918*'fnd base rates'!K$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,11)))\n*$R918","v":1150.05988},{"$f":"(($D918*'fnd base rates'!L$107)\n+($E918*'fnd base rates'!L$108)\n+($F918*'fnd base rates'!L$109)\n+($G918*'fnd base rates'!L$110)\n+($H918*'fnd base rates'!L$111)\n+($I918*'fnd base rates'!L$112)\n+($J918*'fnd base rates'!L$113)\n+($K918*'fnd base rates'!L$114)\n+($M918*'fnd base rates'!L$116)\n+($N918*'fnd base rates'!L$117)\n+($O918*'fnd base rates'!L$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,12)))","v":1935.9066800000001},{"$f":"(($D918*'fnd base rates'!M$107)\n+($E918*'fnd base rates'!M$108)\n+($F918*'fnd base rates'!M$109)\n+($G918*'fnd base rates'!M$110)\n+($H918*'fnd base rates'!M$111)\n+($I918*'fnd base rates'!M$112)\n+($J918*'fnd base rates'!M$113)\n+($K918*'fnd base rates'!M$114)\n+($M918*'fnd base rates'!M$116)\n+($N918*'fnd base rates'!M$117)\n+($O918*'fnd base rates'!M$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,13)))","v":0},17192.056910000003,null,499061672,"499","061","672",1,1,17192.056910000003,17192,0,17192,null,null,null,null,null,17192,0,17192,null,null,{"$f":"BC918-BA918","v":0}]
[499,499061680,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D919","v":0},{"$f":"'fnd enro'!E919","v":0},{"$f":"'fnd enro'!F919","v":0},{"$f":"'fnd enro'!G919","v":0},{"$f":"'fnd enro'!H919","v":1},{"$f":"'fnd enro'!I919","v":0},{"$f":"'fnd enro'!J919","v":0},{"$f":"'fnd enro'!K919","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L919","v":0},{"$f":"'fnd enro'!M919","v":0},{"$f":"'fnd enro'!N919","v":0},{"$f":"'fnd enro'!O919","v":0},{"$f":"'fnd enro'!P919","v":0},{"$f":"'fnd enro'!R919","v":1},1,{"$f":"VALUE('fnd enro'!Q919)","v":5},null,{"$f":"(($D919*'fnd base rates'!C$107)\n+($E919*'fnd base rates'!C$108)\n+($F919*'fnd base rates'!C$109)\n+($G919*'fnd base rates'!C$110)\n+($H919*'fnd base rates'!C$111)\n+($I919*'fnd base rates'!C$112)\n+($J919*'fnd base rates'!C$113)\n+($K919*'fnd base rates'!C$114)\n+($M919*'fnd base rates'!C$116)\n+($N919*'fnd base rates'!C$117)\n+($O919*'fnd base rates'!C$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,3)))\n*$R919","v":536.46134600000005},{"$f":"(($D919*'fnd base rates'!D$107)\n+($E919*'fnd base rates'!D$108)\n+($F919*'fnd base rates'!D$109)\n+($G919*'fnd base rates'!D$110)\n+($H919*'fnd base rates'!D$111)\n+($I919*'fnd base rates'!D$112)\n+($J919*'fnd base rates'!D$113)\n+($K919*'fnd base rates'!D$114)\n+($M919*'fnd base rates'!D$116)\n+($N919*'fnd base rates'!D$117)\n+($O919*'fnd base rates'!D$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,4)))\n*$R919","v":765.08},{"$f":"(($D919*'fnd base rates'!E$107)\n+($E919*'fnd base rates'!E$108)\n+($F919*'fnd base rates'!E$109)\n+($G919*'fnd base rates'!E$110)\n+($H919*'fnd base rates'!E$111)\n+($I919*'fnd base rates'!E$112)\n+($J919*'fnd base rates'!E$113)\n+($K919*'fnd base rates'!E$114)\n+($M919*'fnd base rates'!E$116)\n+($N919*'fnd base rates'!E$117)\n+($O919*'fnd base rates'!E$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,5)))\n*$R919","v":3459.480376},{"$f":"(($D919*'fnd base rates'!F$107)\n+($E919*'fnd base rates'!F$108)\n+($F919*'fnd base rates'!F$109)\n+($G919*'fnd base rates'!F$110)\n+($H919*'fnd base rates'!F$111)\n+($I919*'fnd base rates'!F$112)\n+($J919*'fnd base rates'!F$113)\n+($K919*'fnd base rates'!F$114)\n+($M919*'fnd base rates'!F$116)\n+($N919*'fnd base rates'!F$117)\n+($O919*'fnd base rates'!F$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,6)))\n*$R919","v":995.37641200000007},{"$f":"(($D919*'fnd base rates'!G$107)\n+($E919*'fnd base rates'!G$108)\n+($F919*'fnd base rates'!G$109)\n+($G919*'fnd base rates'!G$110)\n+($H919*'fnd base rates'!G$111)\n+($I919*'fnd base rates'!G$112)\n+($J919*'fnd base rates'!G$113)\n+($K919*'fnd base rates'!G$114)\n+($M919*'fnd base rates'!G$116)\n+($N919*'fnd base rates'!G$117)\n+($O919*'fnd base rates'!G$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,7)))\n*$R919","v":168.453282},{"$f":"(($D919*'fnd base rates'!H$107)\n+($E919*'fnd base rates'!H$108)\n+($F919*'fnd base rates'!H$109)\n+($G919*'fnd base rates'!H$110)\n+($H919*'fnd base rates'!H$111)\n+($I919*'fnd base rates'!H$112)\n+($J919*'fnd base rates'!H$113)\n+($K919*'fnd base rates'!H$114)\n+($M919*'fnd base rates'!H$116)\n+($N919*'fnd base rates'!H$117)\n+($O919*'fnd base rates'!H$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D919*'fnd base rates'!I$107)\n+($E919*'fnd base rates'!I$108)\n+($F919*'fnd base rates'!I$109)\n+($G919*'fnd base rates'!I$110)\n+($H919*'fnd base rates'!I$111)\n+($I919*'fnd base rates'!I$112)\n+($J919*'fnd base rates'!I$113)\n+($K919*'fnd base rates'!I$114)\n+($M919*'fnd base rates'!I$116)\n+($N919*'fnd base rates'!I$117)\n+($O919*'fnd base rates'!I$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,9)))\n*$R919","v":362.69},{"$f":"(($D919*'fnd base rates'!J$107)\n+($E919*'fnd base rates'!J$108)\n+($F919*'fnd base rates'!J$109)\n+($G919*'fnd base rates'!J$110)\n+($H919*'fnd base rates'!J$111)\n+($I919*'fnd base rates'!J$112)\n+($J919*'fnd base rates'!J$113)\n+($K919*'fnd base rates'!J$114)\n+($M919*'fnd base rates'!J$116)\n+($N919*'fnd base rates'!J$117)\n+($O919*'fnd base rates'!J$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,10)))\n*$R919","v":248.81},{"$f":"(($D919*'fnd base rates'!K$107)\n+($E919*'fnd base rates'!K$108)\n+($F919*'fnd base rates'!K$109)\n+($G919*'fnd base rates'!K$110)\n+($H919*'fnd base rates'!K$111)\n+($I919*'fnd base rates'!K$112)\n+($J919*'fnd base rates'!K$113)\n+($K919*'fnd base rates'!K$114)\n+($M919*'fnd base rates'!K$116)\n+($N919*'fnd base rates'!K$117)\n+($O919*'fnd base rates'!K$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,11)))\n*$R919","v":1182.1598799999999},{"$f":"(($D919*'fnd base rates'!L$107)\n+($E919*'fnd base rates'!L$108)\n+($F919*'fnd base rates'!L$109)\n+($G919*'fnd base rates'!L$110)\n+($H919*'fnd base rates'!L$111)\n+($I919*'fnd base rates'!L$112)\n+($J919*'fnd base rates'!L$113)\n+($K919*'fnd base rates'!L$114)\n+($M919*'fnd base rates'!L$116)\n+($N919*'fnd base rates'!L$117)\n+($O919*'fnd base rates'!L$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D919*'fnd base rates'!M$107)\n+($E919*'fnd base rates'!M$108)\n+($F919*'fnd base rates'!M$109)\n+($G919*'fnd base rates'!M$110)\n+($H919*'fnd base rates'!M$111)\n+($I919*'fnd base rates'!M$112)\n+($J919*'fnd base rates'!M$113)\n+($K919*'fnd base rates'!M$114)\n+($M919*'fnd base rates'!M$116)\n+($N919*'fnd base rates'!M$117)\n+($O919*'fnd base rates'!M$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,499061680,"499","061","680",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC919-BA919","v":0}]
[3501,3501061061,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D920","v":0},{"$f":"'fnd enro'!E920","v":0},{"$f":"'fnd enro'!F920","v":0},{"$f":"'fnd enro'!G920","v":0},{"$f":"'fnd enro'!H920","v":0},{"$f":"'fnd enro'!I920","v":34},{"$f":"'fnd enro'!J920","v":0},{"$f":"'fnd enro'!K920","v":1.3124},{"$f":"'fnd enro'!L920","v":0},{"$f":"'fnd enro'!M920","v":0},{"$f":"'fnd enro'!N920","v":0},{"$f":"'fnd enro'!O920","v":0},{"$f":"'fnd enro'!P920","v":31},{"$f":"'fnd enro'!R920","v":34},1,{"$f":"VALUE('fnd enro'!Q920)","v":11},null,{"$f":"(($D920*'fnd base rates'!C$107)\n+($E920*'fnd base rates'!C$108)\n+($F920*'fnd base rates'!C$109)\n+($G920*'fnd base rates'!C$110)\n+($H920*'fnd base rates'!C$111)\n+($I920*'fnd base rates'!C$112)\n+($J920*'fnd base rates'!C$113)\n+($K920*'fnd base rates'!C$114)\n+($M920*'fnd base rates'!C$116)\n+($N920*'fnd base rates'!C$117)\n+($O920*'fnd base rates'!C$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,3)))\n*$R920","v":20831.905764000003},{"$f":"(($D920*'fnd base rates'!D$107)\n+($E920*'fnd base rates'!D$108)\n+($F920*'fnd base rates'!D$109)\n+($G920*'fnd base rates'!D$110)\n+($H920*'fnd base rates'!D$111)\n+($I920*'fnd base rates'!D$112)\n+($J920*'fnd base rates'!D$113)\n+($K920*'fnd base rates'!D$114)\n+($M920*'fnd base rates'!D$116)\n+($N920*'fnd base rates'!D$117)\n+($O920*'fnd base rates'!D$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,4)))\n*$R920","v":38294.300000000003},{"$f":"(($D920*'fnd base rates'!E$107)\n+($E920*'fnd base rates'!E$108)\n+($F920*'fnd base rates'!E$109)\n+($G920*'fnd base rates'!E$110)\n+($H920*'fnd base rates'!E$111)\n+($I920*'fnd base rates'!E$112)\n+($J920*'fnd base rates'!E$113)\n+($K920*'fnd base rates'!E$114)\n+($M920*'fnd base rates'!E$116)\n+($N920*'fnd base rates'!E$117)\n+($O920*'fnd base rates'!E$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,5)))\n*$R920","v":286906.07278400002},{"$f":"(($D920*'fnd base rates'!F$107)\n+($E920*'fnd base rates'!F$108)\n+($F920*'fnd base rates'!F$109)\n+($G920*'fnd base rates'!F$110)\n+($H920*'fnd base rates'!F$111)\n+($I920*'fnd base rates'!F$112)\n+($J920*'fnd base rates'!F$113)\n+($K920*'fnd base rates'!F$114)\n+($M920*'fnd base rates'!F$116)\n+($N920*'fnd base rates'!F$117)\n+($O920*'fnd base rates'!F$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,6)))\n*$R920","v":30154.138008000002},{"$f":"(($D920*'fnd base rates'!G$107)\n+($E920*'fnd base rates'!G$108)\n+($F920*'fnd base rates'!G$109)\n+($G920*'fnd base rates'!G$110)\n+($H920*'fnd base rates'!G$111)\n+($I920*'fnd base rates'!G$112)\n+($J920*'fnd base rates'!G$113)\n+($K920*'fnd base rates'!G$114)\n+($M920*'fnd base rates'!G$116)\n+($N920*'fnd base rates'!G$117)\n+($O920*'fnd base rates'!G$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,7)))\n*$R920","v":11388.561588},{"$f":"(($D920*'fnd base rates'!H$107)\n+($E920*'fnd base rates'!H$108)\n+($F920*'fnd base rates'!H$109)\n+($G920*'fnd base rates'!H$110)\n+($H920*'fnd base rates'!H$111)\n+($I920*'fnd base rates'!H$112)\n+($J920*'fnd base rates'!H$113)\n+($K920*'fnd base rates'!H$114)\n+($M920*'fnd base rates'!H$116)\n+($N920*'fnd base rates'!H$117)\n+($O920*'fnd base rates'!H$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,8)))","v":29046.243756},{"$f":"(($D920*'fnd base rates'!I$107)\n+($E920*'fnd base rates'!I$108)\n+($F920*'fnd base rates'!I$109)\n+($G920*'fnd base rates'!I$110)\n+($H920*'fnd base rates'!I$111)\n+($I920*'fnd base rates'!I$112)\n+($J920*'fnd base rates'!I$113)\n+($K920*'fnd base rates'!I$114)\n+($M920*'fnd base rates'!I$116)\n+($N920*'fnd base rates'!I$117)\n+($O920*'fnd base rates'!I$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,9)))\n*$R920","v":19336.87},{"$f":"(($D920*'fnd base rates'!J$107)\n+($E920*'fnd base rates'!J$108)\n+($F920*'fnd base rates'!J$109)\n+($G920*'fnd base rates'!J$110)\n+($H920*'fnd base rates'!J$111)\n+($I920*'fnd base rates'!J$112)\n+($J920*'fnd base rates'!J$113)\n+($K920*'fnd base rates'!J$114)\n+($M920*'fnd base rates'!J$116)\n+($N920*'fnd base rates'!J$117)\n+($O920*'fnd base rates'!J$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,10)))\n*$R920","v":44734.369999999995},{"$f":"(($D920*'fnd base rates'!K$107)\n+($E920*'fnd base rates'!K$108)\n+($F920*'fnd base rates'!K$109)\n+($G920*'fnd base rates'!K$110)\n+($H920*'fnd base rates'!K$111)\n+($I920*'fnd base rates'!K$112)\n+($J920*'fnd base rates'!K$113)\n+($K920*'fnd base rates'!K$114)\n+($M920*'fnd base rates'!K$116)\n+($N920*'fnd base rates'!K$117)\n+($O920*'fnd base rates'!K$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,11)))\n*$R920","v":39102.035920000002},{"$f":"(($D920*'fnd base rates'!L$107)\n+($E920*'fnd base rates'!L$108)\n+($F920*'fnd base rates'!L$109)\n+($G920*'fnd base rates'!L$110)\n+($H920*'fnd base rates'!L$111)\n+($I920*'fnd base rates'!L$112)\n+($J920*'fnd base rates'!L$113)\n+($K920*'fnd base rates'!L$114)\n+($M920*'fnd base rates'!L$116)\n+($N920*'fnd base rates'!L$117)\n+($O920*'fnd base rates'!L$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,12)))","v":65943.597120000006},{"$f":"(($D920*'fnd base rates'!M$107)\n+($E920*'fnd base rates'!M$108)\n+($F920*'fnd base rates'!M$109)\n+($G920*'fnd base rates'!M$110)\n+($H920*'fnd base rates'!M$111)\n+($I920*'fnd base rates'!M$112)\n+($J920*'fnd base rates'!M$113)\n+($K920*'fnd base rates'!M$114)\n+($M920*'fnd base rates'!M$116)\n+($N920*'fnd base rates'!M$117)\n+($O920*'fnd base rates'!M$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,13)))","v":0},585738.09493999998,null,3501061061,"3501","061","061",1,34,585738.09493999998,17228,0,17228,null,null,null,null,null,17228,0,17228,null,null,{"$f":"BC920-BA920","v":0}]
[3501,3501061087,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D921","v":0},{"$f":"'fnd enro'!E921","v":0},{"$f":"'fnd enro'!F921","v":0},{"$f":"'fnd enro'!G921","v":0},{"$f":"'fnd enro'!H921","v":0},{"$f":"'fnd enro'!I921","v":1},{"$f":"'fnd enro'!J921","v":0},{"$f":"'fnd enro'!K921","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L921","v":0},{"$f":"'fnd enro'!M921","v":0},{"$f":"'fnd enro'!N921","v":0},{"$f":"'fnd enro'!O921","v":0},{"$f":"'fnd enro'!P921","v":1},{"$f":"'fnd enro'!R921","v":1},1,{"$f":"VALUE('fnd enro'!Q921)","v":5},null,{"$f":"(($D921*'fnd base rates'!C$107)\n+($E921*'fnd base rates'!C$108)\n+($F921*'fnd base rates'!C$109)\n+($G921*'fnd base rates'!C$110)\n+($H921*'fnd base rates'!C$111)\n+($I921*'fnd base rates'!C$112)\n+($J921*'fnd base rates'!C$113)\n+($K921*'fnd base rates'!C$114)\n+($M921*'fnd base rates'!C$116)\n+($N921*'fnd base rates'!C$117)\n+($O921*'fnd base rates'!C$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,3)))\n*$R921","v":596.33134600000005},{"$f":"(($D921*'fnd base rates'!D$107)\n+($E921*'fnd base rates'!D$108)\n+($F921*'fnd base rates'!D$109)\n+($G921*'fnd base rates'!D$110)\n+($H921*'fnd base rates'!D$111)\n+($I921*'fnd base rates'!D$112)\n+($J921*'fnd base rates'!D$113)\n+($K921*'fnd base rates'!D$114)\n+($M921*'fnd base rates'!D$116)\n+($N921*'fnd base rates'!D$117)\n+($O921*'fnd base rates'!D$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,4)))\n*$R921","v":1048.74},{"$f":"(($D921*'fnd base rates'!E$107)\n+($E921*'fnd base rates'!E$108)\n+($F921*'fnd base rates'!E$109)\n+($G921*'fnd base rates'!E$110)\n+($H921*'fnd base rates'!E$111)\n+($I921*'fnd base rates'!E$112)\n+($J921*'fnd base rates'!E$113)\n+($K921*'fnd base rates'!E$114)\n+($M921*'fnd base rates'!E$116)\n+($N921*'fnd base rates'!E$117)\n+($O921*'fnd base rates'!E$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,5)))\n*$R921","v":7681.3103759999995},{"$f":"(($D921*'fnd base rates'!F$107)\n+($E921*'fnd base rates'!F$108)\n+($F921*'fnd base rates'!F$109)\n+($G921*'fnd base rates'!F$110)\n+($H921*'fnd base rates'!F$111)\n+($I921*'fnd base rates'!F$112)\n+($J921*'fnd base rates'!F$113)\n+($K921*'fnd base rates'!F$114)\n+($M921*'fnd base rates'!F$116)\n+($N921*'fnd base rates'!F$117)\n+($O921*'fnd base rates'!F$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,6)))\n*$R921","v":886.88641200000006},{"$f":"(($D921*'fnd base rates'!G$107)\n+($E921*'fnd base rates'!G$108)\n+($F921*'fnd base rates'!G$109)\n+($G921*'fnd base rates'!G$110)\n+($H921*'fnd base rates'!G$111)\n+($I921*'fnd base rates'!G$112)\n+($J921*'fnd base rates'!G$113)\n+($K921*'fnd base rates'!G$114)\n+($M921*'fnd base rates'!G$116)\n+($N921*'fnd base rates'!G$117)\n+($O921*'fnd base rates'!G$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,7)))\n*$R921","v":298.23328199999997},{"$f":"(($D921*'fnd base rates'!H$107)\n+($E921*'fnd base rates'!H$108)\n+($F921*'fnd base rates'!H$109)\n+($G921*'fnd base rates'!H$110)\n+($H921*'fnd base rates'!H$111)\n+($I921*'fnd base rates'!H$112)\n+($J921*'fnd base rates'!H$113)\n+($K921*'fnd base rates'!H$114)\n+($M921*'fnd base rates'!H$116)\n+($N921*'fnd base rates'!H$117)\n+($O921*'fnd base rates'!H$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,8)))","v":848.66893400000004},{"$f":"(($D921*'fnd base rates'!I$107)\n+($E921*'fnd base rates'!I$108)\n+($F921*'fnd base rates'!I$109)\n+($G921*'fnd base rates'!I$110)\n+($H921*'fnd base rates'!I$111)\n+($I921*'fnd base rates'!I$112)\n+($J921*'fnd base rates'!I$113)\n+($K921*'fnd base rates'!I$114)\n+($M921*'fnd base rates'!I$116)\n+($N921*'fnd base rates'!I$117)\n+($O921*'fnd base rates'!I$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,9)))\n*$R921","v":538.06999999999994},{"$f":"(($D921*'fnd base rates'!J$107)\n+($E921*'fnd base rates'!J$108)\n+($F921*'fnd base rates'!J$109)\n+($G921*'fnd base rates'!J$110)\n+($H921*'fnd base rates'!J$111)\n+($I921*'fnd base rates'!J$112)\n+($J921*'fnd base rates'!J$113)\n+($K921*'fnd base rates'!J$114)\n+($M921*'fnd base rates'!J$116)\n+($N921*'fnd base rates'!J$117)\n+($O921*'fnd base rates'!J$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,10)))\n*$R921","v":1156.4099999999999},{"$f":"(($D921*'fnd base rates'!K$107)\n+($E921*'fnd base rates'!K$108)\n+($F921*'fnd base rates'!K$109)\n+($G921*'fnd base rates'!K$110)\n+($H921*'fnd base rates'!K$111)\n+($I921*'fnd base rates'!K$112)\n+($J921*'fnd base rates'!K$113)\n+($K921*'fnd base rates'!K$114)\n+($M921*'fnd base rates'!K$116)\n+($N921*'fnd base rates'!K$117)\n+($O921*'fnd base rates'!K$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,11)))\n*$R921","v":1150.05988},{"$f":"(($D921*'fnd base rates'!L$107)\n+($E921*'fnd base rates'!L$108)\n+($F921*'fnd base rates'!L$109)\n+($G921*'fnd base rates'!L$110)\n+($H921*'fnd base rates'!L$111)\n+($I921*'fnd base rates'!L$112)\n+($J921*'fnd base rates'!L$113)\n+($K921*'fnd base rates'!L$114)\n+($M921*'fnd base rates'!L$116)\n+($N921*'fnd base rates'!L$117)\n+($O921*'fnd base rates'!L$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,12)))","v":1817.0566800000001},{"$f":"(($D921*'fnd base rates'!M$107)\n+($E921*'fnd base rates'!M$108)\n+($F921*'fnd base rates'!M$109)\n+($G921*'fnd base rates'!M$110)\n+($H921*'fnd base rates'!M$111)\n+($I921*'fnd base rates'!M$112)\n+($J921*'fnd base rates'!M$113)\n+($K921*'fnd base rates'!M$114)\n+($M921*'fnd base rates'!M$116)\n+($N921*'fnd base rates'!M$117)\n+($O921*'fnd base rates'!M$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,13)))","v":0},16021.766909999998,null,3501061087,"3501","061","087",1,1,16021.766909999998,16022,0,16022,null,null,null,null,null,16022,0,16022,null,null,{"$f":"BC921-BA921","v":0}]
[3501,3501061137,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D922","v":0},{"$f":"'fnd enro'!E922","v":0},{"$f":"'fnd enro'!F922","v":0},{"$f":"'fnd enro'!G922","v":0},{"$f":"'fnd enro'!H922","v":0},{"$f":"'fnd enro'!I922","v":75},{"$f":"'fnd enro'!J922","v":0},{"$f":"'fnd enro'!K922","v":2.895},{"$f":"'fnd enro'!L922","v":0},{"$f":"'fnd enro'!M922","v":0},{"$f":"'fnd enro'!N922","v":0},{"$f":"'fnd enro'!O922","v":4},{"$f":"'fnd enro'!P922","v":70},{"$f":"'fnd enro'!R922","v":75},1,{"$f":"VALUE('fnd enro'!Q922)","v":12},null,{"$f":"(($D922*'fnd base rates'!C$107)\n+($E922*'fnd base rates'!C$108)\n+($F922*'fnd base rates'!C$109)\n+($G922*'fnd base rates'!C$110)\n+($H922*'fnd base rates'!C$111)\n+($I922*'fnd base rates'!C$112)\n+($J922*'fnd base rates'!C$113)\n+($K922*'fnd base rates'!C$114)\n+($M922*'fnd base rates'!C$116)\n+($N922*'fnd base rates'!C$117)\n+($O922*'fnd base rates'!C$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,3)))\n*$R922","v":46787.520949999998},{"$f":"(($D922*'fnd base rates'!D$107)\n+($E922*'fnd base rates'!D$108)\n+($F922*'fnd base rates'!D$109)\n+($G922*'fnd base rates'!D$110)\n+($H922*'fnd base rates'!D$111)\n+($I922*'fnd base rates'!D$112)\n+($J922*'fnd base rates'!D$113)\n+($K922*'fnd base rates'!D$114)\n+($M922*'fnd base rates'!D$116)\n+($N922*'fnd base rates'!D$117)\n+($O922*'fnd base rates'!D$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,4)))\n*$R922","v":87238.26},{"$f":"(($D922*'fnd base rates'!E$107)\n+($E922*'fnd base rates'!E$108)\n+($F922*'fnd base rates'!E$109)\n+($G922*'fnd base rates'!E$110)\n+($H922*'fnd base rates'!E$111)\n+($I922*'fnd base rates'!E$112)\n+($J922*'fnd base rates'!E$113)\n+($K922*'fnd base rates'!E$114)\n+($M922*'fnd base rates'!E$116)\n+($N922*'fnd base rates'!E$117)\n+($O922*'fnd base rates'!E$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,5)))\n*$R922","v":657949.36819999991},{"$f":"(($D922*'fnd base rates'!F$107)\n+($E922*'fnd base rates'!F$108)\n+($F922*'fnd base rates'!F$109)\n+($G922*'fnd base rates'!F$110)\n+($H922*'fnd base rates'!F$111)\n+($I922*'fnd base rates'!F$112)\n+($J922*'fnd base rates'!F$113)\n+($K922*'fnd base rates'!F$114)\n+($M922*'fnd base rates'!F$116)\n+($N922*'fnd base rates'!F$117)\n+($O922*'fnd base rates'!F$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,6)))\n*$R922","v":67213.840899999996},{"$f":"(($D922*'fnd base rates'!G$107)\n+($E922*'fnd base rates'!G$108)\n+($F922*'fnd base rates'!G$109)\n+($G922*'fnd base rates'!G$110)\n+($H922*'fnd base rates'!G$111)\n+($I922*'fnd base rates'!G$112)\n+($J922*'fnd base rates'!G$113)\n+($K922*'fnd base rates'!G$114)\n+($M922*'fnd base rates'!G$116)\n+($N922*'fnd base rates'!G$117)\n+($O922*'fnd base rates'!G$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,7)))\n*$R922","v":26300.046150000002},{"$f":"(($D922*'fnd base rates'!H$107)\n+($E922*'fnd base rates'!H$108)\n+($F922*'fnd base rates'!H$109)\n+($G922*'fnd base rates'!H$110)\n+($H922*'fnd base rates'!H$111)\n+($I922*'fnd base rates'!H$112)\n+($J922*'fnd base rates'!H$113)\n+($K922*'fnd base rates'!H$114)\n+($M922*'fnd base rates'!H$116)\n+($N922*'fnd base rates'!H$117)\n+($O922*'fnd base rates'!H$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,8)))","v":64720.800050000005},{"$f":"(($D922*'fnd base rates'!I$107)\n+($E922*'fnd base rates'!I$108)\n+($F922*'fnd base rates'!I$109)\n+($G922*'fnd base rates'!I$110)\n+($H922*'fnd base rates'!I$111)\n+($I922*'fnd base rates'!I$112)\n+($J922*'fnd base rates'!I$113)\n+($K922*'fnd base rates'!I$114)\n+($M922*'fnd base rates'!I$116)\n+($N922*'fnd base rates'!I$117)\n+($O922*'fnd base rates'!I$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,9)))\n*$R922","v":43771.24},{"$f":"(($D922*'fnd base rates'!J$107)\n+($E922*'fnd base rates'!J$108)\n+($F922*'fnd base rates'!J$109)\n+($G922*'fnd base rates'!J$110)\n+($H922*'fnd base rates'!J$111)\n+($I922*'fnd base rates'!J$112)\n+($J922*'fnd base rates'!J$113)\n+($K922*'fnd base rates'!J$114)\n+($M922*'fnd base rates'!J$116)\n+($N922*'fnd base rates'!J$117)\n+($O922*'fnd base rates'!J$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,10)))\n*$R922","v":103025.69},{"$f":"(($D922*'fnd base rates'!K$107)\n+($E922*'fnd base rates'!K$108)\n+($F922*'fnd base rates'!K$109)\n+($G922*'fnd base rates'!K$110)\n+($H922*'fnd base rates'!K$111)\n+($I922*'fnd base rates'!K$112)\n+($J922*'fnd base rates'!K$113)\n+($K922*'fnd base rates'!K$114)\n+($M922*'fnd base rates'!K$116)\n+($N922*'fnd base rates'!K$117)\n+($O922*'fnd base rates'!K$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,11)))\n*$R922","v":87449.930999999997},{"$f":"(($D922*'fnd base rates'!L$107)\n+($E922*'fnd base rates'!L$108)\n+($F922*'fnd base rates'!L$109)\n+($G922*'fnd base rates'!L$110)\n+($H922*'fnd base rates'!L$111)\n+($I922*'fnd base rates'!L$112)\n+($J922*'fnd base rates'!L$113)\n+($K922*'fnd base rates'!L$114)\n+($M922*'fnd base rates'!L$116)\n+($N922*'fnd base rates'!L$117)\n+($O922*'fnd base rates'!L$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,12)))","v":149824.94099999999},{"$f":"(($D922*'fnd base rates'!M$107)\n+($E922*'fnd base rates'!M$108)\n+($F922*'fnd base rates'!M$109)\n+($G922*'fnd base rates'!M$110)\n+($H922*'fnd base rates'!M$111)\n+($I922*'fnd base rates'!M$112)\n+($J922*'fnd base rates'!M$113)\n+($K922*'fnd base rates'!M$114)\n+($M922*'fnd base rates'!M$116)\n+($N922*'fnd base rates'!M$117)\n+($O922*'fnd base rates'!M$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,13)))","v":0},1334281.6382499998,null,3501061137,"3501","061","137",1,75,1334281.6382499998,17790,0,17790,null,null,null,null,null,17790,0,17790,null,null,{"$f":"BC922-BA922","v":0}]
[3501,3501061210,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D923","v":0},{"$f":"'fnd enro'!E923","v":0},{"$f":"'fnd enro'!F923","v":0},{"$f":"'fnd enro'!G923","v":0},{"$f":"'fnd enro'!H923","v":0},{"$f":"'fnd enro'!I923","v":1},{"$f":"'fnd enro'!J923","v":0},{"$f":"'fnd enro'!K923","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L923","v":0},{"$f":"'fnd enro'!M923","v":0},{"$f":"'fnd enro'!N923","v":0},{"$f":"'fnd enro'!O923","v":0},{"$f":"'fnd enro'!P923","v":1},{"$f":"'fnd enro'!R923","v":1},1,{"$f":"VALUE('fnd enro'!Q923)","v":6},null,{"$f":"(($D923*'fnd base rates'!C$107)\n+($E923*'fnd base rates'!C$108)\n+($F923*'fnd base rates'!C$109)\n+($G923*'fnd base rates'!C$110)\n+($H923*'fnd base rates'!C$111)\n+($I923*'fnd base rates'!C$112)\n+($J923*'fnd base rates'!C$113)\n+($K923*'fnd base rates'!C$114)\n+($M923*'fnd base rates'!C$116)\n+($N923*'fnd base rates'!C$117)\n+($O923*'fnd base rates'!C$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,3)))\n*$R923","v":601.55134600000008},{"$f":"(($D923*'fnd base rates'!D$107)\n+($E923*'fnd base rates'!D$108)\n+($F923*'fnd base rates'!D$109)\n+($G923*'fnd base rates'!D$110)\n+($H923*'fnd base rates'!D$111)\n+($I923*'fnd base rates'!D$112)\n+($J923*'fnd base rates'!D$113)\n+($K923*'fnd base rates'!D$114)\n+($M923*'fnd base rates'!D$116)\n+($N923*'fnd base rates'!D$117)\n+($O923*'fnd base rates'!D$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,4)))\n*$R923","v":1073.45},{"$f":"(($D923*'fnd base rates'!E$107)\n+($E923*'fnd base rates'!E$108)\n+($F923*'fnd base rates'!E$109)\n+($G923*'fnd base rates'!E$110)\n+($H923*'fnd base rates'!E$111)\n+($I923*'fnd base rates'!E$112)\n+($J923*'fnd base rates'!E$113)\n+($K923*'fnd base rates'!E$114)\n+($M923*'fnd base rates'!E$116)\n+($N923*'fnd base rates'!E$117)\n+($O923*'fnd base rates'!E$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,5)))\n*$R923","v":7922.500376},{"$f":"(($D923*'fnd base rates'!F$107)\n+($E923*'fnd base rates'!F$108)\n+($F923*'fnd base rates'!F$109)\n+($G923*'fnd base rates'!F$110)\n+($H923*'fnd base rates'!F$111)\n+($I923*'fnd base rates'!F$112)\n+($J923*'fnd base rates'!F$113)\n+($K923*'fnd base rates'!F$114)\n+($M923*'fnd base rates'!F$116)\n+($N923*'fnd base rates'!F$117)\n+($O923*'fnd base rates'!F$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,6)))\n*$R923","v":886.88641200000006},{"$f":"(($D923*'fnd base rates'!G$107)\n+($E923*'fnd base rates'!G$108)\n+($F923*'fnd base rates'!G$109)\n+($G923*'fnd base rates'!G$110)\n+($H923*'fnd base rates'!G$111)\n+($I923*'fnd base rates'!G$112)\n+($J923*'fnd base rates'!G$113)\n+($K923*'fnd base rates'!G$114)\n+($M923*'fnd base rates'!G$116)\n+($N923*'fnd base rates'!G$117)\n+($O923*'fnd base rates'!G$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,7)))\n*$R923","v":309.92328199999997},{"$f":"(($D923*'fnd base rates'!H$107)\n+($E923*'fnd base rates'!H$108)\n+($F923*'fnd base rates'!H$109)\n+($G923*'fnd base rates'!H$110)\n+($H923*'fnd base rates'!H$111)\n+($I923*'fnd base rates'!H$112)\n+($J923*'fnd base rates'!H$113)\n+($K923*'fnd base rates'!H$114)\n+($M923*'fnd base rates'!H$116)\n+($N923*'fnd base rates'!H$117)\n+($O923*'fnd base rates'!H$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,8)))","v":850.46893399999999},{"$f":"(($D923*'fnd base rates'!I$107)\n+($E923*'fnd base rates'!I$108)\n+($F923*'fnd base rates'!I$109)\n+($G923*'fnd base rates'!I$110)\n+($H923*'fnd base rates'!I$111)\n+($I923*'fnd base rates'!I$112)\n+($J923*'fnd base rates'!I$113)\n+($K923*'fnd base rates'!I$114)\n+($M923*'fnd base rates'!I$116)\n+($N923*'fnd base rates'!I$117)\n+($O923*'fnd base rates'!I$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,9)))\n*$R923","v":547.83000000000004},{"$f":"(($D923*'fnd base rates'!J$107)\n+($E923*'fnd base rates'!J$108)\n+($F923*'fnd base rates'!J$109)\n+($G923*'fnd base rates'!J$110)\n+($H923*'fnd base rates'!J$111)\n+($I923*'fnd base rates'!J$112)\n+($J923*'fnd base rates'!J$113)\n+($K923*'fnd base rates'!J$114)\n+($M923*'fnd base rates'!J$116)\n+($N923*'fnd base rates'!J$117)\n+($O923*'fnd base rates'!J$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,10)))\n*$R923","v":1207.1500000000001},{"$f":"(($D923*'fnd base rates'!K$107)\n+($E923*'fnd base rates'!K$108)\n+($F923*'fnd base rates'!K$109)\n+($G923*'fnd base rates'!K$110)\n+($H923*'fnd base rates'!K$111)\n+($I923*'fnd base rates'!K$112)\n+($J923*'fnd base rates'!K$113)\n+($K923*'fnd base rates'!K$114)\n+($M923*'fnd base rates'!K$116)\n+($N923*'fnd base rates'!K$117)\n+($O923*'fnd base rates'!K$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,11)))\n*$R923","v":1150.05988},{"$f":"(($D923*'fnd base rates'!L$107)\n+($E923*'fnd base rates'!L$108)\n+($F923*'fnd base rates'!L$109)\n+($G923*'fnd base rates'!L$110)\n+($H923*'fnd base rates'!L$111)\n+($I923*'fnd base rates'!L$112)\n+($J923*'fnd base rates'!L$113)\n+($K923*'fnd base rates'!L$114)\n+($M923*'fnd base rates'!L$116)\n+($N923*'fnd base rates'!L$117)\n+($O923*'fnd base rates'!L$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,12)))","v":1856.0666800000001},{"$f":"(($D923*'fnd base rates'!M$107)\n+($E923*'fnd base rates'!M$108)\n+($F923*'fnd base rates'!M$109)\n+($G923*'fnd base rates'!M$110)\n+($H923*'fnd base rates'!M$111)\n+($I923*'fnd base rates'!M$112)\n+($J923*'fnd base rates'!M$113)\n+($K923*'fnd base rates'!M$114)\n+($M923*'fnd base rates'!M$116)\n+($N923*'fnd base rates'!M$117)\n+($O923*'fnd base rates'!M$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,13)))","v":0},16405.886910000001,null,3501061210,"3501","061","210",1,1,16405.886910000001,16406,0,16406,null,null,null,null,null,16406,0,16406,null,null,{"$f":"BC923-BA923","v":0}]
[3501,3501061227,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D924","v":0},{"$f":"'fnd enro'!E924","v":0},{"$f":"'fnd enro'!F924","v":0},{"$f":"'fnd enro'!G924","v":0},{"$f":"'fnd enro'!H924","v":0},{"$f":"'fnd enro'!I924","v":1},{"$f":"'fnd enro'!J924","v":0},{"$f":"'fnd enro'!K924","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L924","v":0},{"$f":"'fnd enro'!M924","v":0},{"$f":"'fnd enro'!N924","v":0},{"$f":"'fnd enro'!O924","v":0},{"$f":"'fnd enro'!P924","v":1},{"$f":"'fnd enro'!R924","v":1},1,{"$f":"VALUE('fnd enro'!Q924)","v":10},null,{"$f":"(($D924*'fnd base rates'!C$107)\n+($E924*'fnd base rates'!C$108)\n+($F924*'fnd base rates'!C$109)\n+($G924*'fnd base rates'!C$110)\n+($H924*'fnd base rates'!C$111)\n+($I924*'fnd base rates'!C$112)\n+($J924*'fnd base rates'!C$113)\n+($K924*'fnd base rates'!C$114)\n+($M924*'fnd base rates'!C$116)\n+($N924*'fnd base rates'!C$117)\n+($O924*'fnd base rates'!C$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,3)))\n*$R924","v":615.77134599999999},{"$f":"(($D924*'fnd base rates'!D$107)\n+($E924*'fnd base rates'!D$108)\n+($F924*'fnd base rates'!D$109)\n+($G924*'fnd base rates'!D$110)\n+($H924*'fnd base rates'!D$111)\n+($I924*'fnd base rates'!D$112)\n+($J924*'fnd base rates'!D$113)\n+($K924*'fnd base rates'!D$114)\n+($M924*'fnd base rates'!D$116)\n+($N924*'fnd base rates'!D$117)\n+($O924*'fnd base rates'!D$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,4)))\n*$R924","v":1140.8800000000001},{"$f":"(($D924*'fnd base rates'!E$107)\n+($E924*'fnd base rates'!E$108)\n+($F924*'fnd base rates'!E$109)\n+($G924*'fnd base rates'!E$110)\n+($H924*'fnd base rates'!E$111)\n+($I924*'fnd base rates'!E$112)\n+($J924*'fnd base rates'!E$113)\n+($K924*'fnd base rates'!E$114)\n+($M924*'fnd base rates'!E$116)\n+($N924*'fnd base rates'!E$117)\n+($O924*'fnd base rates'!E$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,5)))\n*$R924","v":8580.6403759999994},{"$f":"(($D924*'fnd base rates'!F$107)\n+($E924*'fnd base rates'!F$108)\n+($F924*'fnd base rates'!F$109)\n+($G924*'fnd base rates'!F$110)\n+($H924*'fnd base rates'!F$111)\n+($I924*'fnd base rates'!F$112)\n+($J924*'fnd base rates'!F$113)\n+($K924*'fnd base rates'!F$114)\n+($M924*'fnd base rates'!F$116)\n+($N924*'fnd base rates'!F$117)\n+($O924*'fnd base rates'!F$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,6)))\n*$R924","v":886.88641200000006},{"$f":"(($D924*'fnd base rates'!G$107)\n+($E924*'fnd base rates'!G$108)\n+($F924*'fnd base rates'!G$109)\n+($G924*'fnd base rates'!G$110)\n+($H924*'fnd base rates'!G$111)\n+($I924*'fnd base rates'!G$112)\n+($J924*'fnd base rates'!G$113)\n+($K924*'fnd base rates'!G$114)\n+($M924*'fnd base rates'!G$116)\n+($N924*'fnd base rates'!G$117)\n+($O924*'fnd base rates'!G$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,7)))\n*$R924","v":341.85328199999998},{"$f":"(($D924*'fnd base rates'!H$107)\n+($E924*'fnd base rates'!H$108)\n+($F924*'fnd base rates'!H$109)\n+($G924*'fnd base rates'!H$110)\n+($H924*'fnd base rates'!H$111)\n+($I924*'fnd base rates'!H$112)\n+($J924*'fnd base rates'!H$113)\n+($K924*'fnd base rates'!H$114)\n+($M924*'fnd base rates'!H$116)\n+($N924*'fnd base rates'!H$117)\n+($O924*'fnd base rates'!H$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,8)))","v":855.35893399999998},{"$f":"(($D924*'fnd base rates'!I$107)\n+($E924*'fnd base rates'!I$108)\n+($F924*'fnd base rates'!I$109)\n+($G924*'fnd base rates'!I$110)\n+($H924*'fnd base rates'!I$111)\n+($I924*'fnd base rates'!I$112)\n+($J924*'fnd base rates'!I$113)\n+($K924*'fnd base rates'!I$114)\n+($M924*'fnd base rates'!I$116)\n+($N924*'fnd base rates'!I$117)\n+($O924*'fnd base rates'!I$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,9)))\n*$R924","v":574.49},{"$f":"(($D924*'fnd base rates'!J$107)\n+($E924*'fnd base rates'!J$108)\n+($F924*'fnd base rates'!J$109)\n+($G924*'fnd base rates'!J$110)\n+($H924*'fnd base rates'!J$111)\n+($I924*'fnd base rates'!J$112)\n+($J924*'fnd base rates'!J$113)\n+($K924*'fnd base rates'!J$114)\n+($M924*'fnd base rates'!J$116)\n+($N924*'fnd base rates'!J$117)\n+($O924*'fnd base rates'!J$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,10)))\n*$R924","v":1345.6399999999999},{"$f":"(($D924*'fnd base rates'!K$107)\n+($E924*'fnd base rates'!K$108)\n+($F924*'fnd base rates'!K$109)\n+($G924*'fnd base rates'!K$110)\n+($H924*'fnd base rates'!K$111)\n+($I924*'fnd base rates'!K$112)\n+($J924*'fnd base rates'!K$113)\n+($K924*'fnd base rates'!K$114)\n+($M924*'fnd base rates'!K$116)\n+($N924*'fnd base rates'!K$117)\n+($O924*'fnd base rates'!K$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,11)))\n*$R924","v":1150.05988},{"$f":"(($D924*'fnd base rates'!L$107)\n+($E924*'fnd base rates'!L$108)\n+($F924*'fnd base rates'!L$109)\n+($G924*'fnd base rates'!L$110)\n+($H924*'fnd base rates'!L$111)\n+($I924*'fnd base rates'!L$112)\n+($J924*'fnd base rates'!L$113)\n+($K924*'fnd base rates'!L$114)\n+($M924*'fnd base rates'!L$116)\n+($N924*'fnd base rates'!L$117)\n+($O924*'fnd base rates'!L$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,12)))","v":1962.5266799999999},{"$f":"(($D924*'fnd base rates'!M$107)\n+($E924*'fnd base rates'!M$108)\n+($F924*'fnd base rates'!M$109)\n+($G924*'fnd base rates'!M$110)\n+($H924*'fnd base rates'!M$111)\n+($I924*'fnd base rates'!M$112)\n+($J924*'fnd base rates'!M$113)\n+($K924*'fnd base rates'!M$114)\n+($M924*'fnd base rates'!M$116)\n+($N924*'fnd base rates'!M$117)\n+($O924*'fnd base rates'!M$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,13)))","v":0},17454.106909999999,null,3501061227,"3501","061","227",1,1,17454.106909999999,17454,0,17454,null,null,null,null,null,17454,0,17454,null,null,{"$f":"BC924-BA924","v":0}]
[3501,3501061278,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D925","v":0},{"$f":"'fnd enro'!E925","v":0},{"$f":"'fnd enro'!F925","v":0},{"$f":"'fnd enro'!G925","v":0},{"$f":"'fnd enro'!H925","v":0},{"$f":"'fnd enro'!I925","v":3},{"$f":"'fnd enro'!J925","v":0},{"$f":"'fnd enro'!K925","v":0.1158},{"$f":"'fnd enro'!L925","v":0},{"$f":"'fnd enro'!M925","v":0},{"$f":"'fnd enro'!N925","v":0},{"$f":"'fnd enro'!O925","v":2},{"$f":"'fnd enro'!P925","v":3},{"$f":"'fnd enro'!R925","v":3},1,{"$f":"VALUE('fnd enro'!Q925)","v":7},null,{"$f":"(($D925*'fnd base rates'!C$107)\n+($E925*'fnd base rates'!C$108)\n+($F925*'fnd base rates'!C$109)\n+($G925*'fnd base rates'!C$110)\n+($H925*'fnd base rates'!C$111)\n+($I925*'fnd base rates'!C$112)\n+($J925*'fnd base rates'!C$113)\n+($K925*'fnd base rates'!C$114)\n+($M925*'fnd base rates'!C$116)\n+($N925*'fnd base rates'!C$117)\n+($O925*'fnd base rates'!C$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,3)))\n*$R925","v":2014.564038},{"$f":"(($D925*'fnd base rates'!D$107)\n+($E925*'fnd base rates'!D$108)\n+($F925*'fnd base rates'!D$109)\n+($G925*'fnd base rates'!D$110)\n+($H925*'fnd base rates'!D$111)\n+($I925*'fnd base rates'!D$112)\n+($J925*'fnd base rates'!D$113)\n+($K925*'fnd base rates'!D$114)\n+($M925*'fnd base rates'!D$116)\n+($N925*'fnd base rates'!D$117)\n+($O925*'fnd base rates'!D$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,4)))\n*$R925","v":3619.58},{"$f":"(($D925*'fnd base rates'!E$107)\n+($E925*'fnd base rates'!E$108)\n+($F925*'fnd base rates'!E$109)\n+($G925*'fnd base rates'!E$110)\n+($H925*'fnd base rates'!E$111)\n+($I925*'fnd base rates'!E$112)\n+($J925*'fnd base rates'!E$113)\n+($K925*'fnd base rates'!E$114)\n+($M925*'fnd base rates'!E$116)\n+($N925*'fnd base rates'!E$117)\n+($O925*'fnd base rates'!E$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,5)))\n*$R925","v":26701.811128000001},{"$f":"(($D925*'fnd base rates'!F$107)\n+($E925*'fnd base rates'!F$108)\n+($F925*'fnd base rates'!F$109)\n+($G925*'fnd base rates'!F$110)\n+($H925*'fnd base rates'!F$111)\n+($I925*'fnd base rates'!F$112)\n+($J925*'fnd base rates'!F$113)\n+($K925*'fnd base rates'!F$114)\n+($M925*'fnd base rates'!F$116)\n+($N925*'fnd base rates'!F$117)\n+($O925*'fnd base rates'!F$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,6)))\n*$R925","v":3009.3392360000003},{"$f":"(($D925*'fnd base rates'!G$107)\n+($E925*'fnd base rates'!G$108)\n+($F925*'fnd base rates'!G$109)\n+($G925*'fnd base rates'!G$110)\n+($H925*'fnd base rates'!G$111)\n+($I925*'fnd base rates'!G$112)\n+($J925*'fnd base rates'!G$113)\n+($K925*'fnd base rates'!G$114)\n+($M925*'fnd base rates'!G$116)\n+($N925*'fnd base rates'!G$117)\n+($O925*'fnd base rates'!G$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,7)))\n*$R925","v":1053.3098460000001},{"$f":"(($D925*'fnd base rates'!H$107)\n+($E925*'fnd base rates'!H$108)\n+($F925*'fnd base rates'!H$109)\n+($G925*'fnd base rates'!H$110)\n+($H925*'fnd base rates'!H$111)\n+($I925*'fnd base rates'!H$112)\n+($J925*'fnd base rates'!H$113)\n+($K925*'fnd base rates'!H$114)\n+($M925*'fnd base rates'!H$116)\n+($N925*'fnd base rates'!H$117)\n+($O925*'fnd base rates'!H$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,8)))","v":2804.1068019999998},{"$f":"(($D925*'fnd base rates'!I$107)\n+($E925*'fnd base rates'!I$108)\n+($F925*'fnd base rates'!I$109)\n+($G925*'fnd base rates'!I$110)\n+($H925*'fnd base rates'!I$111)\n+($I925*'fnd base rates'!I$112)\n+($J925*'fnd base rates'!I$113)\n+($K925*'fnd base rates'!I$114)\n+($M925*'fnd base rates'!I$116)\n+($N925*'fnd base rates'!I$117)\n+($O925*'fnd base rates'!I$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,9)))\n*$R925","v":1812.92},{"$f":"(($D925*'fnd base rates'!J$107)\n+($E925*'fnd base rates'!J$108)\n+($F925*'fnd base rates'!J$109)\n+($G925*'fnd base rates'!J$110)\n+($H925*'fnd base rates'!J$111)\n+($I925*'fnd base rates'!J$112)\n+($J925*'fnd base rates'!J$113)\n+($K925*'fnd base rates'!J$114)\n+($M925*'fnd base rates'!J$116)\n+($N925*'fnd base rates'!J$117)\n+($O925*'fnd base rates'!J$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,10)))\n*$R925","v":3775.16},{"$f":"(($D925*'fnd base rates'!K$107)\n+($E925*'fnd base rates'!K$108)\n+($F925*'fnd base rates'!K$109)\n+($G925*'fnd base rates'!K$110)\n+($H925*'fnd base rates'!K$111)\n+($I925*'fnd base rates'!K$112)\n+($J925*'fnd base rates'!K$113)\n+($K925*'fnd base rates'!K$114)\n+($M925*'fnd base rates'!K$116)\n+($N925*'fnd base rates'!K$117)\n+($O925*'fnd base rates'!K$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,11)))\n*$R925","v":4047.8996399999996},{"$f":"(($D925*'fnd base rates'!L$107)\n+($E925*'fnd base rates'!L$108)\n+($F925*'fnd base rates'!L$109)\n+($G925*'fnd base rates'!L$110)\n+($H925*'fnd base rates'!L$111)\n+($I925*'fnd base rates'!L$112)\n+($J925*'fnd base rates'!L$113)\n+($K925*'fnd base rates'!L$114)\n+($M925*'fnd base rates'!L$116)\n+($N925*'fnd base rates'!L$117)\n+($O925*'fnd base rates'!L$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,12)))","v":6195.9500400000006},{"$f":"(($D925*'fnd base rates'!M$107)\n+($E925*'fnd base rates'!M$108)\n+($F925*'fnd base rates'!M$109)\n+($G925*'fnd base rates'!M$110)\n+($H925*'fnd base rates'!M$111)\n+($I925*'fnd base rates'!M$112)\n+($J925*'fnd base rates'!M$113)\n+($K925*'fnd base rates'!M$114)\n+($M925*'fnd base rates'!M$116)\n+($N925*'fnd base rates'!M$117)\n+($O925*'fnd base rates'!M$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,13)))","v":0},55034.640730000006,null,3501061278,"3501","061","278",1,3,55034.640730000006,18345,0,18345,null,null,null,null,null,18345,0,18345,null,null,{"$f":"BC925-BA925","v":0}]
[3501,3501061281,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D926","v":0},{"$f":"'fnd enro'!E926","v":0},{"$f":"'fnd enro'!F926","v":0},{"$f":"'fnd enro'!G926","v":0},{"$f":"'fnd enro'!H926","v":0},{"$f":"'fnd enro'!I926","v":124},{"$f":"'fnd enro'!J926","v":0},{"$f":"'fnd enro'!K926","v":4.7864000000000004},{"$f":"'fnd enro'!L926","v":0},{"$f":"'fnd enro'!M926","v":0},{"$f":"'fnd enro'!N926","v":0},{"$f":"'fnd enro'!O926","v":6},{"$f":"'fnd enro'!P926","v":114},{"$f":"'fnd enro'!R926","v":124},1,{"$f":"VALUE('fnd enro'!Q926)","v":12},null,{"$f":"(($D926*'fnd base rates'!C$107)\n+($E926*'fnd base rates'!C$108)\n+($F926*'fnd base rates'!C$109)\n+($G926*'fnd base rates'!C$110)\n+($H926*'fnd base rates'!C$111)\n+($I926*'fnd base rates'!C$112)\n+($J926*'fnd base rates'!C$113)\n+($K926*'fnd base rates'!C$114)\n+($M926*'fnd base rates'!C$116)\n+($N926*'fnd base rates'!C$117)\n+($O926*'fnd base rates'!C$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,3)))\n*$R926","v":77141.86690400001},{"$f":"(($D926*'fnd base rates'!D$107)\n+($E926*'fnd base rates'!D$108)\n+($F926*'fnd base rates'!D$109)\n+($G926*'fnd base rates'!D$110)\n+($H926*'fnd base rates'!D$111)\n+($I926*'fnd base rates'!D$112)\n+($J926*'fnd base rates'!D$113)\n+($K926*'fnd base rates'!D$114)\n+($M926*'fnd base rates'!D$116)\n+($N926*'fnd base rates'!D$117)\n+($O926*'fnd base rates'!D$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,4)))\n*$R926","v":143404.94},{"$f":"(($D926*'fnd base rates'!E$107)\n+($E926*'fnd base rates'!E$108)\n+($F926*'fnd base rates'!E$109)\n+($G926*'fnd base rates'!E$110)\n+($H926*'fnd base rates'!E$111)\n+($I926*'fnd base rates'!E$112)\n+($J926*'fnd base rates'!E$113)\n+($K926*'fnd base rates'!E$114)\n+($M926*'fnd base rates'!E$116)\n+($N926*'fnd base rates'!E$117)\n+($O926*'fnd base rates'!E$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,5)))\n*$R926","v":1080012.586624},{"$f":"(($D926*'fnd base rates'!F$107)\n+($E926*'fnd base rates'!F$108)\n+($F926*'fnd base rates'!F$109)\n+($G926*'fnd base rates'!F$110)\n+($H926*'fnd base rates'!F$111)\n+($I926*'fnd base rates'!F$112)\n+($J926*'fnd base rates'!F$113)\n+($K926*'fnd base rates'!F$114)\n+($M926*'fnd base rates'!F$116)\n+($N926*'fnd base rates'!F$117)\n+($O926*'fnd base rates'!F$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,6)))\n*$R926","v":111019.955088},{"$f":"(($D926*'fnd base rates'!G$107)\n+($E926*'fnd base rates'!G$108)\n+($F926*'fnd base rates'!G$109)\n+($G926*'fnd base rates'!G$110)\n+($H926*'fnd base rates'!G$111)\n+($I926*'fnd base rates'!G$112)\n+($J926*'fnd base rates'!G$113)\n+($K926*'fnd base rates'!G$114)\n+($M926*'fnd base rates'!G$116)\n+($N926*'fnd base rates'!G$117)\n+($O926*'fnd base rates'!G$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,7)))\n*$R926","v":43110.246967999999},{"$f":"(($D926*'fnd base rates'!H$107)\n+($E926*'fnd base rates'!H$108)\n+($F926*'fnd base rates'!H$109)\n+($G926*'fnd base rates'!H$110)\n+($H926*'fnd base rates'!H$111)\n+($I926*'fnd base rates'!H$112)\n+($J926*'fnd base rates'!H$113)\n+($K926*'fnd base rates'!H$114)\n+($M926*'fnd base rates'!H$116)\n+($N926*'fnd base rates'!H$117)\n+($O926*'fnd base rates'!H$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,8)))","v":106876.26781599999},{"$f":"(($D926*'fnd base rates'!I$107)\n+($E926*'fnd base rates'!I$108)\n+($F926*'fnd base rates'!I$109)\n+($G926*'fnd base rates'!I$110)\n+($H926*'fnd base rates'!I$111)\n+($I926*'fnd base rates'!I$112)\n+($J926*'fnd base rates'!I$113)\n+($K926*'fnd base rates'!I$114)\n+($M926*'fnd base rates'!I$116)\n+($N926*'fnd base rates'!I$117)\n+($O926*'fnd base rates'!I$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,9)))\n*$R926","v":72037.2},{"$f":"(($D926*'fnd base rates'!J$107)\n+($E926*'fnd base rates'!J$108)\n+($F926*'fnd base rates'!J$109)\n+($G926*'fnd base rates'!J$110)\n+($H926*'fnd base rates'!J$111)\n+($I926*'fnd base rates'!J$112)\n+($J926*'fnd base rates'!J$113)\n+($K926*'fnd base rates'!J$114)\n+($M926*'fnd base rates'!J$116)\n+($N926*'fnd base rates'!J$117)\n+($O926*'fnd base rates'!J$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,10)))\n*$R926","v":168837.41999999998},{"$f":"(($D926*'fnd base rates'!K$107)\n+($E926*'fnd base rates'!K$108)\n+($F926*'fnd base rates'!K$109)\n+($G926*'fnd base rates'!K$110)\n+($H926*'fnd base rates'!K$111)\n+($I926*'fnd base rates'!K$112)\n+($J926*'fnd base rates'!K$113)\n+($K926*'fnd base rates'!K$114)\n+($M926*'fnd base rates'!K$116)\n+($N926*'fnd base rates'!K$117)\n+($O926*'fnd base rates'!K$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,11)))\n*$R926","v":144400.58512},{"$f":"(($D926*'fnd base rates'!L$107)\n+($E926*'fnd base rates'!L$108)\n+($F926*'fnd base rates'!L$109)\n+($G926*'fnd base rates'!L$110)\n+($H926*'fnd base rates'!L$111)\n+($I926*'fnd base rates'!L$112)\n+($J926*'fnd base rates'!L$113)\n+($K926*'fnd base rates'!L$114)\n+($M926*'fnd base rates'!L$116)\n+($N926*'fnd base rates'!L$117)\n+($O926*'fnd base rates'!L$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,12)))","v":246402.38832000003},{"$f":"(($D926*'fnd base rates'!M$107)\n+($E926*'fnd base rates'!M$108)\n+($F926*'fnd base rates'!M$109)\n+($G926*'fnd base rates'!M$110)\n+($H926*'fnd base rates'!M$111)\n+($I926*'fnd base rates'!M$112)\n+($J926*'fnd base rates'!M$113)\n+($K926*'fnd base rates'!M$114)\n+($M926*'fnd base rates'!M$116)\n+($N926*'fnd base rates'!M$117)\n+($O926*'fnd base rates'!M$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,13)))","v":0},2193243.4568399996,null,3501061281,"3501","061","281",1,124,2193243.4568399996,17687,0,17687,null,null,null,null,null,17687,0,17687,null,null,{"$f":"BC926-BA926","v":0}]
[3501,3501061325,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D927","v":0},{"$f":"'fnd enro'!E927","v":0},{"$f":"'fnd enro'!F927","v":0},{"$f":"'fnd enro'!G927","v":0},{"$f":"'fnd enro'!H927","v":0},{"$f":"'fnd enro'!I927","v":3},{"$f":"'fnd enro'!J927","v":0},{"$f":"'fnd enro'!K927","v":0.1158},{"$f":"'fnd enro'!L927","v":0},{"$f":"'fnd enro'!M927","v":0},{"$f":"'fnd enro'!N927","v":0},{"$f":"'fnd enro'!O927","v":0},{"$f":"'fnd enro'!P927","v":3},{"$f":"'fnd enro'!R927","v":3},1,{"$f":"VALUE('fnd enro'!Q927)","v":9},null,{"$f":"(($D927*'fnd base rates'!C$107)\n+($E927*'fnd base rates'!C$108)\n+($F927*'fnd base rates'!C$109)\n+($G927*'fnd base rates'!C$110)\n+($H927*'fnd base rates'!C$111)\n+($I927*'fnd base rates'!C$112)\n+($J927*'fnd base rates'!C$113)\n+($K927*'fnd base rates'!C$114)\n+($M927*'fnd base rates'!C$116)\n+($N927*'fnd base rates'!C$117)\n+($O927*'fnd base rates'!C$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,3)))\n*$R927","v":1836.6640379999999},{"$f":"(($D927*'fnd base rates'!D$107)\n+($E927*'fnd base rates'!D$108)\n+($F927*'fnd base rates'!D$109)\n+($G927*'fnd base rates'!D$110)\n+($H927*'fnd base rates'!D$111)\n+($I927*'fnd base rates'!D$112)\n+($J927*'fnd base rates'!D$113)\n+($K927*'fnd base rates'!D$114)\n+($M927*'fnd base rates'!D$116)\n+($N927*'fnd base rates'!D$117)\n+($O927*'fnd base rates'!D$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,4)))\n*$R927","v":3372.0600000000004},{"$f":"(($D927*'fnd base rates'!E$107)\n+($E927*'fnd base rates'!E$108)\n+($F927*'fnd base rates'!E$109)\n+($G927*'fnd base rates'!E$110)\n+($H927*'fnd base rates'!E$111)\n+($I927*'fnd base rates'!E$112)\n+($J927*'fnd base rates'!E$113)\n+($K927*'fnd base rates'!E$114)\n+($M927*'fnd base rates'!E$116)\n+($N927*'fnd base rates'!E$117)\n+($O927*'fnd base rates'!E$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,5)))\n*$R927","v":25248.331127999998},{"$f":"(($D927*'fnd base rates'!F$107)\n+($E927*'fnd base rates'!F$108)\n+($F927*'fnd base rates'!F$109)\n+($G927*'fnd base rates'!F$110)\n+($H927*'fnd base rates'!F$111)\n+($I927*'fnd base rates'!F$112)\n+($J927*'fnd base rates'!F$113)\n+($K927*'fnd base rates'!F$114)\n+($M927*'fnd base rates'!F$116)\n+($N927*'fnd base rates'!F$117)\n+($O927*'fnd base rates'!F$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,6)))\n*$R927","v":2660.6592360000004},{"$f":"(($D927*'fnd base rates'!G$107)\n+($E927*'fnd base rates'!G$108)\n+($F927*'fnd base rates'!G$109)\n+($G927*'fnd base rates'!G$110)\n+($H927*'fnd base rates'!G$111)\n+($I927*'fnd base rates'!G$112)\n+($J927*'fnd base rates'!G$113)\n+($K927*'fnd base rates'!G$114)\n+($M927*'fnd base rates'!G$116)\n+($N927*'fnd base rates'!G$117)\n+($O927*'fnd base rates'!G$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,7)))\n*$R927","v":1001.6198460000001},{"$f":"(($D927*'fnd base rates'!H$107)\n+($E927*'fnd base rates'!H$108)\n+($F927*'fnd base rates'!H$109)\n+($G927*'fnd base rates'!H$110)\n+($H927*'fnd base rates'!H$111)\n+($I927*'fnd base rates'!H$112)\n+($J927*'fnd base rates'!H$113)\n+($K927*'fnd base rates'!H$114)\n+($M927*'fnd base rates'!H$116)\n+($N927*'fnd base rates'!H$117)\n+($O927*'fnd base rates'!H$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,8)))","v":2562.4168019999997},{"$f":"(($D927*'fnd base rates'!I$107)\n+($E927*'fnd base rates'!I$108)\n+($F927*'fnd base rates'!I$109)\n+($G927*'fnd base rates'!I$110)\n+($H927*'fnd base rates'!I$111)\n+($I927*'fnd base rates'!I$112)\n+($J927*'fnd base rates'!I$113)\n+($K927*'fnd base rates'!I$114)\n+($M927*'fnd base rates'!I$116)\n+($N927*'fnd base rates'!I$117)\n+($O927*'fnd base rates'!I$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,9)))\n*$R927","v":1703.46},{"$f":"(($D927*'fnd base rates'!J$107)\n+($E927*'fnd base rates'!J$108)\n+($F927*'fnd base rates'!J$109)\n+($G927*'fnd base rates'!J$110)\n+($H927*'fnd base rates'!J$111)\n+($I927*'fnd base rates'!J$112)\n+($J927*'fnd base rates'!J$113)\n+($K927*'fnd base rates'!J$114)\n+($M927*'fnd base rates'!J$116)\n+($N927*'fnd base rates'!J$117)\n+($O927*'fnd base rates'!J$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,10)))\n*$R927","v":3933.06},{"$f":"(($D927*'fnd base rates'!K$107)\n+($E927*'fnd base rates'!K$108)\n+($F927*'fnd base rates'!K$109)\n+($G927*'fnd base rates'!K$110)\n+($H927*'fnd base rates'!K$111)\n+($I927*'fnd base rates'!K$112)\n+($J927*'fnd base rates'!K$113)\n+($K927*'fnd base rates'!K$114)\n+($M927*'fnd base rates'!K$116)\n+($N927*'fnd base rates'!K$117)\n+($O927*'fnd base rates'!K$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,11)))\n*$R927","v":3450.1796399999998},{"$f":"(($D927*'fnd base rates'!L$107)\n+($E927*'fnd base rates'!L$108)\n+($F927*'fnd base rates'!L$109)\n+($G927*'fnd base rates'!L$110)\n+($H927*'fnd base rates'!L$111)\n+($I927*'fnd base rates'!L$112)\n+($J927*'fnd base rates'!L$113)\n+($K927*'fnd base rates'!L$114)\n+($M927*'fnd base rates'!L$116)\n+($N927*'fnd base rates'!L$117)\n+($O927*'fnd base rates'!L$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,12)))","v":5807.7200400000011},{"$f":"(($D927*'fnd base rates'!M$107)\n+($E927*'fnd base rates'!M$108)\n+($F927*'fnd base rates'!M$109)\n+($G927*'fnd base rates'!M$110)\n+($H927*'fnd base rates'!M$111)\n+($I927*'fnd base rates'!M$112)\n+($J927*'fnd base rates'!M$113)\n+($K927*'fnd base rates'!M$114)\n+($M927*'fnd base rates'!M$116)\n+($N927*'fnd base rates'!M$117)\n+($O927*'fnd base rates'!M$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,13)))","v":0},51576.170729999998,null,3501061325,"3501","061","325",1,3,51576.170729999998,17192,0,17192,null,null,null,null,null,17192,0,17192,null,null,{"$f":"BC927-BA927","v":0}]
[3501,3501061332,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D928","v":0},{"$f":"'fnd enro'!E928","v":0},{"$f":"'fnd enro'!F928","v":0},{"$f":"'fnd enro'!G928","v":0},{"$f":"'fnd enro'!H928","v":0},{"$f":"'fnd enro'!I928","v":1},{"$f":"'fnd enro'!J928","v":0},{"$f":"'fnd enro'!K928","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L928","v":0},{"$f":"'fnd enro'!M928","v":0},{"$f":"'fnd enro'!N928","v":0},{"$f":"'fnd enro'!O928","v":0},{"$f":"'fnd enro'!P928","v":1},{"$f":"'fnd enro'!R928","v":1},1,{"$f":"VALUE('fnd enro'!Q928)","v":10},null,{"$f":"(($D928*'fnd base rates'!C$107)\n+($E928*'fnd base rates'!C$108)\n+($F928*'fnd base rates'!C$109)\n+($G928*'fnd base rates'!C$110)\n+($H928*'fnd base rates'!C$111)\n+($I928*'fnd base rates'!C$112)\n+($J928*'fnd base rates'!C$113)\n+($K928*'fnd base rates'!C$114)\n+($M928*'fnd base rates'!C$116)\n+($N928*'fnd base rates'!C$117)\n+($O928*'fnd base rates'!C$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,3)))\n*$R928","v":615.77134599999999},{"$f":"(($D928*'fnd base rates'!D$107)\n+($E928*'fnd base rates'!D$108)\n+($F928*'fnd base rates'!D$109)\n+($G928*'fnd base rates'!D$110)\n+($H928*'fnd base rates'!D$111)\n+($I928*'fnd base rates'!D$112)\n+($J928*'fnd base rates'!D$113)\n+($K928*'fnd base rates'!D$114)\n+($M928*'fnd base rates'!D$116)\n+($N928*'fnd base rates'!D$117)\n+($O928*'fnd base rates'!D$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,4)))\n*$R928","v":1140.8800000000001},{"$f":"(($D928*'fnd base rates'!E$107)\n+($E928*'fnd base rates'!E$108)\n+($F928*'fnd base rates'!E$109)\n+($G928*'fnd base rates'!E$110)\n+($H928*'fnd base rates'!E$111)\n+($I928*'fnd base rates'!E$112)\n+($J928*'fnd base rates'!E$113)\n+($K928*'fnd base rates'!E$114)\n+($M928*'fnd base rates'!E$116)\n+($N928*'fnd base rates'!E$117)\n+($O928*'fnd base rates'!E$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,5)))\n*$R928","v":8580.6403759999994},{"$f":"(($D928*'fnd base rates'!F$107)\n+($E928*'fnd base rates'!F$108)\n+($F928*'fnd base rates'!F$109)\n+($G928*'fnd base rates'!F$110)\n+($H928*'fnd base rates'!F$111)\n+($I928*'fnd base rates'!F$112)\n+($J928*'fnd base rates'!F$113)\n+($K928*'fnd base rates'!F$114)\n+($M928*'fnd base rates'!F$116)\n+($N928*'fnd base rates'!F$117)\n+($O928*'fnd base rates'!F$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,6)))\n*$R928","v":886.88641200000006},{"$f":"(($D928*'fnd base rates'!G$107)\n+($E928*'fnd base rates'!G$108)\n+($F928*'fnd base rates'!G$109)\n+($G928*'fnd base rates'!G$110)\n+($H928*'fnd base rates'!G$111)\n+($I928*'fnd base rates'!G$112)\n+($J928*'fnd base rates'!G$113)\n+($K928*'fnd base rates'!G$114)\n+($M928*'fnd base rates'!G$116)\n+($N928*'fnd base rates'!G$117)\n+($O928*'fnd base rates'!G$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,7)))\n*$R928","v":341.85328199999998},{"$f":"(($D928*'fnd base rates'!H$107)\n+($E928*'fnd base rates'!H$108)\n+($F928*'fnd base rates'!H$109)\n+($G928*'fnd base rates'!H$110)\n+($H928*'fnd base rates'!H$111)\n+($I928*'fnd base rates'!H$112)\n+($J928*'fnd base rates'!H$113)\n+($K928*'fnd base rates'!H$114)\n+($M928*'fnd base rates'!H$116)\n+($N928*'fnd base rates'!H$117)\n+($O928*'fnd base rates'!H$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,8)))","v":855.35893399999998},{"$f":"(($D928*'fnd base rates'!I$107)\n+($E928*'fnd base rates'!I$108)\n+($F928*'fnd base rates'!I$109)\n+($G928*'fnd base rates'!I$110)\n+($H928*'fnd base rates'!I$111)\n+($I928*'fnd base rates'!I$112)\n+($J928*'fnd base rates'!I$113)\n+($K928*'fnd base rates'!I$114)\n+($M928*'fnd base rates'!I$116)\n+($N928*'fnd base rates'!I$117)\n+($O928*'fnd base rates'!I$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,9)))\n*$R928","v":574.49},{"$f":"(($D928*'fnd base rates'!J$107)\n+($E928*'fnd base rates'!J$108)\n+($F928*'fnd base rates'!J$109)\n+($G928*'fnd base rates'!J$110)\n+($H928*'fnd base rates'!J$111)\n+($I928*'fnd base rates'!J$112)\n+($J928*'fnd base rates'!J$113)\n+($K928*'fnd base rates'!J$114)\n+($M928*'fnd base rates'!J$116)\n+($N928*'fnd base rates'!J$117)\n+($O928*'fnd base rates'!J$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,10)))\n*$R928","v":1345.6399999999999},{"$f":"(($D928*'fnd base rates'!K$107)\n+($E928*'fnd base rates'!K$108)\n+($F928*'fnd base rates'!K$109)\n+($G928*'fnd base rates'!K$110)\n+($H928*'fnd base rates'!K$111)\n+($I928*'fnd base rates'!K$112)\n+($J928*'fnd base rates'!K$113)\n+($K928*'fnd base rates'!K$114)\n+($M928*'fnd base rates'!K$116)\n+($N928*'fnd base rates'!K$117)\n+($O928*'fnd base rates'!K$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,11)))\n*$R928","v":1150.05988},{"$f":"(($D928*'fnd base rates'!L$107)\n+($E928*'fnd base rates'!L$108)\n+($F928*'fnd base rates'!L$109)\n+($G928*'fnd base rates'!L$110)\n+($H928*'fnd base rates'!L$111)\n+($I928*'fnd base rates'!L$112)\n+($J928*'fnd base rates'!L$113)\n+($K928*'fnd base rates'!L$114)\n+($M928*'fnd base rates'!L$116)\n+($N928*'fnd base rates'!L$117)\n+($O928*'fnd base rates'!L$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,12)))","v":1962.5266799999999},{"$f":"(($D928*'fnd base rates'!M$107)\n+($E928*'fnd base rates'!M$108)\n+($F928*'fnd base rates'!M$109)\n+($G928*'fnd base rates'!M$110)\n+($H928*'fnd base rates'!M$111)\n+($I928*'fnd base rates'!M$112)\n+($J928*'fnd base rates'!M$113)\n+($K928*'fnd base rates'!M$114)\n+($M928*'fnd base rates'!M$116)\n+($N928*'fnd base rates'!M$117)\n+($O928*'fnd base rates'!M$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,13)))","v":0},17454.106909999999,null,3501061332,"3501","061","332",1,1,17454.106909999999,17454,0,17454,null,null,null,null,null,17454,0,17454,null,null,{"$f":"BC928-BA928","v":0}]
[3502,3502281061,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D929","v":0},{"$f":"'fnd enro'!E929","v":0},{"$f":"'fnd enro'!F929","v":0},{"$f":"'fnd enro'!G929","v":0},{"$f":"'fnd enro'!H929","v":0},{"$f":"'fnd enro'!I929","v":2},{"$f":"'fnd enro'!J929","v":0},{"$f":"'fnd enro'!K929","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L929","v":0},{"$f":"'fnd enro'!M929","v":0},{"$f":"'fnd enro'!N929","v":0},{"$f":"'fnd enro'!O929","v":0},{"$f":"'fnd enro'!P929","v":1},{"$f":"'fnd enro'!R929","v":2},1,{"$f":"VALUE('fnd enro'!Q929)","v":11},null,{"$f":"(($D929*'fnd base rates'!C$107)\n+($E929*'fnd base rates'!C$108)\n+($F929*'fnd base rates'!C$109)\n+($G929*'fnd base rates'!C$110)\n+($H929*'fnd base rates'!C$111)\n+($I929*'fnd base rates'!C$112)\n+($J929*'fnd base rates'!C$113)\n+($K929*'fnd base rates'!C$114)\n+($M929*'fnd base rates'!C$116)\n+($N929*'fnd base rates'!C$117)\n+($O929*'fnd base rates'!C$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,3)))\n*$R929","v":1156.542692},{"$f":"(($D929*'fnd base rates'!D$107)\n+($E929*'fnd base rates'!D$108)\n+($F929*'fnd base rates'!D$109)\n+($G929*'fnd base rates'!D$110)\n+($H929*'fnd base rates'!D$111)\n+($I929*'fnd base rates'!D$112)\n+($J929*'fnd base rates'!D$113)\n+($K929*'fnd base rates'!D$114)\n+($M929*'fnd base rates'!D$116)\n+($N929*'fnd base rates'!D$117)\n+($O929*'fnd base rates'!D$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,4)))\n*$R929","v":1926.3400000000001},{"$f":"(($D929*'fnd base rates'!E$107)\n+($E929*'fnd base rates'!E$108)\n+($F929*'fnd base rates'!E$109)\n+($G929*'fnd base rates'!E$110)\n+($H929*'fnd base rates'!E$111)\n+($I929*'fnd base rates'!E$112)\n+($J929*'fnd base rates'!E$113)\n+($K929*'fnd base rates'!E$114)\n+($M929*'fnd base rates'!E$116)\n+($N929*'fnd base rates'!E$117)\n+($O929*'fnd base rates'!E$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,5)))\n*$R929","v":13691.860752000001},{"$f":"(($D929*'fnd base rates'!F$107)\n+($E929*'fnd base rates'!F$108)\n+($F929*'fnd base rates'!F$109)\n+($G929*'fnd base rates'!F$110)\n+($H929*'fnd base rates'!F$111)\n+($I929*'fnd base rates'!F$112)\n+($J929*'fnd base rates'!F$113)\n+($K929*'fnd base rates'!F$114)\n+($M929*'fnd base rates'!F$116)\n+($N929*'fnd base rates'!F$117)\n+($O929*'fnd base rates'!F$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,6)))\n*$R929","v":1773.7728240000001},{"$f":"(($D929*'fnd base rates'!G$107)\n+($E929*'fnd base rates'!G$108)\n+($F929*'fnd base rates'!G$109)\n+($G929*'fnd base rates'!G$110)\n+($H929*'fnd base rates'!G$111)\n+($I929*'fnd base rates'!G$112)\n+($J929*'fnd base rates'!G$113)\n+($K929*'fnd base rates'!G$114)\n+($M929*'fnd base rates'!G$116)\n+($N929*'fnd base rates'!G$117)\n+($O929*'fnd base rates'!G$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,7)))\n*$R929","v":515.3965639999999},{"$f":"(($D929*'fnd base rates'!H$107)\n+($E929*'fnd base rates'!H$108)\n+($F929*'fnd base rates'!H$109)\n+($G929*'fnd base rates'!H$110)\n+($H929*'fnd base rates'!H$111)\n+($I929*'fnd base rates'!H$112)\n+($J929*'fnd base rates'!H$113)\n+($K929*'fnd base rates'!H$114)\n+($M929*'fnd base rates'!H$116)\n+($N929*'fnd base rates'!H$117)\n+($O929*'fnd base rates'!H$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,8)))","v":1684.917868},{"$f":"(($D929*'fnd base rates'!I$107)\n+($E929*'fnd base rates'!I$108)\n+($F929*'fnd base rates'!I$109)\n+($G929*'fnd base rates'!I$110)\n+($H929*'fnd base rates'!I$111)\n+($I929*'fnd base rates'!I$112)\n+($J929*'fnd base rates'!I$113)\n+($K929*'fnd base rates'!I$114)\n+($M929*'fnd base rates'!I$116)\n+($N929*'fnd base rates'!I$117)\n+($O929*'fnd base rates'!I$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,9)))\n*$R929","v":1008.49},{"$f":"(($D929*'fnd base rates'!J$107)\n+($E929*'fnd base rates'!J$108)\n+($F929*'fnd base rates'!J$109)\n+($G929*'fnd base rates'!J$110)\n+($H929*'fnd base rates'!J$111)\n+($I929*'fnd base rates'!J$112)\n+($J929*'fnd base rates'!J$113)\n+($K929*'fnd base rates'!J$114)\n+($M929*'fnd base rates'!J$116)\n+($N929*'fnd base rates'!J$117)\n+($O929*'fnd base rates'!J$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,10)))\n*$R929","v":1961.27},{"$f":"(($D929*'fnd base rates'!K$107)\n+($E929*'fnd base rates'!K$108)\n+($F929*'fnd base rates'!K$109)\n+($G929*'fnd base rates'!K$110)\n+($H929*'fnd base rates'!K$111)\n+($I929*'fnd base rates'!K$112)\n+($J929*'fnd base rates'!K$113)\n+($K929*'fnd base rates'!K$114)\n+($M929*'fnd base rates'!K$116)\n+($N929*'fnd base rates'!K$117)\n+($O929*'fnd base rates'!K$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,11)))\n*$R929","v":2300.11976},{"$f":"(($D929*'fnd base rates'!L$107)\n+($E929*'fnd base rates'!L$108)\n+($F929*'fnd base rates'!L$109)\n+($G929*'fnd base rates'!L$110)\n+($H929*'fnd base rates'!L$111)\n+($I929*'fnd base rates'!L$112)\n+($J929*'fnd base rates'!L$113)\n+($K929*'fnd base rates'!L$114)\n+($M929*'fnd base rates'!L$116)\n+($N929*'fnd base rates'!L$117)\n+($O929*'fnd base rates'!L$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,12)))","v":3363.8433600000003},{"$f":"(($D929*'fnd base rates'!M$107)\n+($E929*'fnd base rates'!M$108)\n+($F929*'fnd base rates'!M$109)\n+($G929*'fnd base rates'!M$110)\n+($H929*'fnd base rates'!M$111)\n+($I929*'fnd base rates'!M$112)\n+($J929*'fnd base rates'!M$113)\n+($K929*'fnd base rates'!M$114)\n+($M929*'fnd base rates'!M$116)\n+($N929*'fnd base rates'!M$117)\n+($O929*'fnd base rates'!M$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,13)))","v":0},29382.553820000001,null,3502281061,"3502","281","061",1,2,29382.553820000001,14691,0,14691,null,null,null,null,null,14691,0,14691,null,null,{"$f":"BC929-BA929","v":0}]
[3502,3502281137,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D930","v":0},{"$f":"'fnd enro'!E930","v":0},{"$f":"'fnd enro'!F930","v":0},{"$f":"'fnd enro'!G930","v":0},{"$f":"'fnd enro'!H930","v":1},{"$f":"'fnd enro'!I930","v":0},{"$f":"'fnd enro'!J930","v":0},{"$f":"'fnd enro'!K930","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L930","v":0},{"$f":"'fnd enro'!M930","v":0},{"$f":"'fnd enro'!N930","v":0},{"$f":"'fnd enro'!O930","v":0},{"$f":"'fnd enro'!P930","v":1},{"$f":"'fnd enro'!R930","v":1},1,{"$f":"VALUE('fnd enro'!Q930)","v":12},null,{"$f":"(($D930*'fnd base rates'!C$107)\n+($E930*'fnd base rates'!C$108)\n+($F930*'fnd base rates'!C$109)\n+($G930*'fnd base rates'!C$110)\n+($H930*'fnd base rates'!C$111)\n+($I930*'fnd base rates'!C$112)\n+($J930*'fnd base rates'!C$113)\n+($K930*'fnd base rates'!C$114)\n+($M930*'fnd base rates'!C$116)\n+($N930*'fnd base rates'!C$117)\n+($O930*'fnd base rates'!C$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,3)))\n*$R930","v":624.38134600000001},{"$f":"(($D930*'fnd base rates'!D$107)\n+($E930*'fnd base rates'!D$108)\n+($F930*'fnd base rates'!D$109)\n+($G930*'fnd base rates'!D$110)\n+($H930*'fnd base rates'!D$111)\n+($I930*'fnd base rates'!D$112)\n+($J930*'fnd base rates'!D$113)\n+($K930*'fnd base rates'!D$114)\n+($M930*'fnd base rates'!D$116)\n+($N930*'fnd base rates'!D$117)\n+($O930*'fnd base rates'!D$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,4)))\n*$R930","v":1181.6500000000001},{"$f":"(($D930*'fnd base rates'!E$107)\n+($E930*'fnd base rates'!E$108)\n+($F930*'fnd base rates'!E$109)\n+($G930*'fnd base rates'!E$110)\n+($H930*'fnd base rates'!E$111)\n+($I930*'fnd base rates'!E$112)\n+($J930*'fnd base rates'!E$113)\n+($K930*'fnd base rates'!E$114)\n+($M930*'fnd base rates'!E$116)\n+($N930*'fnd base rates'!E$117)\n+($O930*'fnd base rates'!E$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,5)))\n*$R930","v":7525.9503759999998},{"$f":"(($D930*'fnd base rates'!F$107)\n+($E930*'fnd base rates'!F$108)\n+($F930*'fnd base rates'!F$109)\n+($G930*'fnd base rates'!F$110)\n+($H930*'fnd base rates'!F$111)\n+($I930*'fnd base rates'!F$112)\n+($J930*'fnd base rates'!F$113)\n+($K930*'fnd base rates'!F$114)\n+($M930*'fnd base rates'!F$116)\n+($N930*'fnd base rates'!F$117)\n+($O930*'fnd base rates'!F$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,6)))\n*$R930","v":995.37641200000007},{"$f":"(($D930*'fnd base rates'!G$107)\n+($E930*'fnd base rates'!G$108)\n+($F930*'fnd base rates'!G$109)\n+($G930*'fnd base rates'!G$110)\n+($H930*'fnd base rates'!G$111)\n+($I930*'fnd base rates'!G$112)\n+($J930*'fnd base rates'!G$113)\n+($K930*'fnd base rates'!G$114)\n+($M930*'fnd base rates'!G$116)\n+($N930*'fnd base rates'!G$117)\n+($O930*'fnd base rates'!G$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,7)))\n*$R930","v":365.73328200000003},{"$f":"(($D930*'fnd base rates'!H$107)\n+($E930*'fnd base rates'!H$108)\n+($F930*'fnd base rates'!H$109)\n+($G930*'fnd base rates'!H$110)\n+($H930*'fnd base rates'!H$111)\n+($I930*'fnd base rates'!H$112)\n+($J930*'fnd base rates'!H$113)\n+($K930*'fnd base rates'!H$114)\n+($M930*'fnd base rates'!H$116)\n+($N930*'fnd base rates'!H$117)\n+($O930*'fnd base rates'!H$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,8)))","v":553.67893400000003},{"$f":"(($D930*'fnd base rates'!I$107)\n+($E930*'fnd base rates'!I$108)\n+($F930*'fnd base rates'!I$109)\n+($G930*'fnd base rates'!I$110)\n+($H930*'fnd base rates'!I$111)\n+($I930*'fnd base rates'!I$112)\n+($J930*'fnd base rates'!I$113)\n+($K930*'fnd base rates'!I$114)\n+($M930*'fnd base rates'!I$116)\n+($N930*'fnd base rates'!I$117)\n+($O930*'fnd base rates'!I$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,9)))\n*$R930","v":527.36},{"$f":"(($D930*'fnd base rates'!J$107)\n+($E930*'fnd base rates'!J$108)\n+($F930*'fnd base rates'!J$109)\n+($G930*'fnd base rates'!J$110)\n+($H930*'fnd base rates'!J$111)\n+($I930*'fnd base rates'!J$112)\n+($J930*'fnd base rates'!J$113)\n+($K930*'fnd base rates'!J$114)\n+($M930*'fnd base rates'!J$116)\n+($N930*'fnd base rates'!J$117)\n+($O930*'fnd base rates'!J$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,10)))\n*$R930","v":1104.45},{"$f":"(($D930*'fnd base rates'!K$107)\n+($E930*'fnd base rates'!K$108)\n+($F930*'fnd base rates'!K$109)\n+($G930*'fnd base rates'!K$110)\n+($H930*'fnd base rates'!K$111)\n+($I930*'fnd base rates'!K$112)\n+($J930*'fnd base rates'!K$113)\n+($K930*'fnd base rates'!K$114)\n+($M930*'fnd base rates'!K$116)\n+($N930*'fnd base rates'!K$117)\n+($O930*'fnd base rates'!K$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,11)))\n*$R930","v":1182.1598799999999},{"$f":"(($D930*'fnd base rates'!L$107)\n+($E930*'fnd base rates'!L$108)\n+($F930*'fnd base rates'!L$109)\n+($G930*'fnd base rates'!L$110)\n+($H930*'fnd base rates'!L$111)\n+($I930*'fnd base rates'!L$112)\n+($J930*'fnd base rates'!L$113)\n+($K930*'fnd base rates'!L$114)\n+($M930*'fnd base rates'!L$116)\n+($N930*'fnd base rates'!L$117)\n+($O930*'fnd base rates'!L$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,12)))","v":2170.25668},{"$f":"(($D930*'fnd base rates'!M$107)\n+($E930*'fnd base rates'!M$108)\n+($F930*'fnd base rates'!M$109)\n+($G930*'fnd base rates'!M$110)\n+($H930*'fnd base rates'!M$111)\n+($I930*'fnd base rates'!M$112)\n+($J930*'fnd base rates'!M$113)\n+($K930*'fnd base rates'!M$114)\n+($M930*'fnd base rates'!M$116)\n+($N930*'fnd base rates'!M$117)\n+($O930*'fnd base rates'!M$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,13)))","v":0},16230.99691,null,3502281137,"3502","281","137",1,1,16230.99691,16231,0,16231,null,null,null,null,null,16231,0,16231,null,null,{"$f":"BC930-BA930","v":0}]
[3502,3502281161,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D931","v":0},{"$f":"'fnd enro'!E931","v":0},{"$f":"'fnd enro'!F931","v":0},{"$f":"'fnd enro'!G931","v":0},{"$f":"'fnd enro'!H931","v":2},{"$f":"'fnd enro'!I931","v":0},{"$f":"'fnd enro'!J931","v":0},{"$f":"'fnd enro'!K931","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L931","v":0},{"$f":"'fnd enro'!M931","v":0},{"$f":"'fnd enro'!N931","v":0},{"$f":"'fnd enro'!O931","v":0},{"$f":"'fnd enro'!P931","v":2},{"$f":"'fnd enro'!R931","v":2},1,{"$f":"VALUE('fnd enro'!Q931)","v":7},null,{"$f":"(($D931*'fnd base rates'!C$107)\n+($E931*'fnd base rates'!C$108)\n+($F931*'fnd base rates'!C$109)\n+($G931*'fnd base rates'!C$110)\n+($H931*'fnd base rates'!C$111)\n+($I931*'fnd base rates'!C$112)\n+($J931*'fnd base rates'!C$113)\n+($K931*'fnd base rates'!C$114)\n+($M931*'fnd base rates'!C$116)\n+($N931*'fnd base rates'!C$117)\n+($O931*'fnd base rates'!C$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,3)))\n*$R931","v":1210.2026920000001},{"$f":"(($D931*'fnd base rates'!D$107)\n+($E931*'fnd base rates'!D$108)\n+($F931*'fnd base rates'!D$109)\n+($G931*'fnd base rates'!D$110)\n+($H931*'fnd base rates'!D$111)\n+($I931*'fnd base rates'!D$112)\n+($J931*'fnd base rates'!D$113)\n+($K931*'fnd base rates'!D$114)\n+($M931*'fnd base rates'!D$116)\n+($N931*'fnd base rates'!D$117)\n+($O931*'fnd base rates'!D$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,4)))\n*$R931","v":2180.6000000000004},{"$f":"(($D931*'fnd base rates'!E$107)\n+($E931*'fnd base rates'!E$108)\n+($F931*'fnd base rates'!E$109)\n+($G931*'fnd base rates'!E$110)\n+($H931*'fnd base rates'!E$111)\n+($I931*'fnd base rates'!E$112)\n+($J931*'fnd base rates'!E$113)\n+($K931*'fnd base rates'!E$114)\n+($M931*'fnd base rates'!E$116)\n+($N931*'fnd base rates'!E$117)\n+($O931*'fnd base rates'!E$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,5)))\n*$R931","v":13268.620751999999},{"$f":"(($D931*'fnd base rates'!F$107)\n+($E931*'fnd base rates'!F$108)\n+($F931*'fnd base rates'!F$109)\n+($G931*'fnd base rates'!F$110)\n+($H931*'fnd base rates'!F$111)\n+($I931*'fnd base rates'!F$112)\n+($J931*'fnd base rates'!F$113)\n+($K931*'fnd base rates'!F$114)\n+($M931*'fnd base rates'!F$116)\n+($N931*'fnd base rates'!F$117)\n+($O931*'fnd base rates'!F$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,6)))\n*$R931","v":1990.7528240000001},{"$f":"(($D931*'fnd base rates'!G$107)\n+($E931*'fnd base rates'!G$108)\n+($F931*'fnd base rates'!G$109)\n+($G931*'fnd base rates'!G$110)\n+($H931*'fnd base rates'!G$111)\n+($I931*'fnd base rates'!G$112)\n+($J931*'fnd base rates'!G$113)\n+($K931*'fnd base rates'!G$114)\n+($M931*'fnd base rates'!G$116)\n+($N931*'fnd base rates'!G$117)\n+($O931*'fnd base rates'!G$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,7)))\n*$R931","v":644.94656400000008},{"$f":"(($D931*'fnd base rates'!H$107)\n+($E931*'fnd base rates'!H$108)\n+($F931*'fnd base rates'!H$109)\n+($G931*'fnd base rates'!H$110)\n+($H931*'fnd base rates'!H$111)\n+($I931*'fnd base rates'!H$112)\n+($J931*'fnd base rates'!H$113)\n+($K931*'fnd base rates'!H$114)\n+($M931*'fnd base rates'!H$116)\n+($N931*'fnd base rates'!H$117)\n+($O931*'fnd base rates'!H$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,8)))","v":1094.0978680000001},{"$f":"(($D931*'fnd base rates'!I$107)\n+($E931*'fnd base rates'!I$108)\n+($F931*'fnd base rates'!I$109)\n+($G931*'fnd base rates'!I$110)\n+($H931*'fnd base rates'!I$111)\n+($I931*'fnd base rates'!I$112)\n+($J931*'fnd base rates'!I$113)\n+($K931*'fnd base rates'!I$114)\n+($M931*'fnd base rates'!I$116)\n+($N931*'fnd base rates'!I$117)\n+($O931*'fnd base rates'!I$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,9)))\n*$R931","v":982.5},{"$f":"(($D931*'fnd base rates'!J$107)\n+($E931*'fnd base rates'!J$108)\n+($F931*'fnd base rates'!J$109)\n+($G931*'fnd base rates'!J$110)\n+($H931*'fnd base rates'!J$111)\n+($I931*'fnd base rates'!J$112)\n+($J931*'fnd base rates'!J$113)\n+($K931*'fnd base rates'!J$114)\n+($M931*'fnd base rates'!J$116)\n+($N931*'fnd base rates'!J$117)\n+($O931*'fnd base rates'!J$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,10)))\n*$R931","v":1833.6799999999998},{"$f":"(($D931*'fnd base rates'!K$107)\n+($E931*'fnd base rates'!K$108)\n+($F931*'fnd base rates'!K$109)\n+($G931*'fnd base rates'!K$110)\n+($H931*'fnd base rates'!K$111)\n+($I931*'fnd base rates'!K$112)\n+($J931*'fnd base rates'!K$113)\n+($K931*'fnd base rates'!K$114)\n+($M931*'fnd base rates'!K$116)\n+($N931*'fnd base rates'!K$117)\n+($O931*'fnd base rates'!K$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,11)))\n*$R931","v":2364.3197599999999},{"$f":"(($D931*'fnd base rates'!L$107)\n+($E931*'fnd base rates'!L$108)\n+($F931*'fnd base rates'!L$109)\n+($G931*'fnd base rates'!L$110)\n+($H931*'fnd base rates'!L$111)\n+($I931*'fnd base rates'!L$112)\n+($J931*'fnd base rates'!L$113)\n+($K931*'fnd base rates'!L$114)\n+($M931*'fnd base rates'!L$116)\n+($N931*'fnd base rates'!L$117)\n+($O931*'fnd base rates'!L$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,12)))","v":4052.0533599999999},{"$f":"(($D931*'fnd base rates'!M$107)\n+($E931*'fnd base rates'!M$108)\n+($F931*'fnd base rates'!M$109)\n+($G931*'fnd base rates'!M$110)\n+($H931*'fnd base rates'!M$111)\n+($I931*'fnd base rates'!M$112)\n+($J931*'fnd base rates'!M$113)\n+($K931*'fnd base rates'!M$114)\n+($M931*'fnd base rates'!M$116)\n+($N931*'fnd base rates'!M$117)\n+($O931*'fnd base rates'!M$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,13)))","v":0},29621.773820000002,null,3502281161,"3502","281","161",1,2,29621.773820000002,14811,0,14811,null,null,null,null,null,14811,0,14811,null,null,{"$f":"BC931-BA931","v":0}]
[3502,3502281191,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D932","v":0},{"$f":"'fnd enro'!E932","v":0},{"$f":"'fnd enro'!F932","v":0},{"$f":"'fnd enro'!G932","v":0},{"$f":"'fnd enro'!H932","v":0},{"$f":"'fnd enro'!I932","v":1},{"$f":"'fnd enro'!J932","v":0},{"$f":"'fnd enro'!K932","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L932","v":0},{"$f":"'fnd enro'!M932","v":0},{"$f":"'fnd enro'!N932","v":0},{"$f":"'fnd enro'!O932","v":0},{"$f":"'fnd enro'!P932","v":1},{"$f":"'fnd enro'!R932","v":1},1,{"$f":"VALUE('fnd enro'!Q932)","v":8},null,{"$f":"(($D932*'fnd base rates'!C$107)\n+($E932*'fnd base rates'!C$108)\n+($F932*'fnd base rates'!C$109)\n+($G932*'fnd base rates'!C$110)\n+($H932*'fnd base rates'!C$111)\n+($I932*'fnd base rates'!C$112)\n+($J932*'fnd base rates'!C$113)\n+($K932*'fnd base rates'!C$114)\n+($M932*'fnd base rates'!C$116)\n+($N932*'fnd base rates'!C$117)\n+($O932*'fnd base rates'!C$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,3)))\n*$R932","v":608.66134600000009},{"$f":"(($D932*'fnd base rates'!D$107)\n+($E932*'fnd base rates'!D$108)\n+($F932*'fnd base rates'!D$109)\n+($G932*'fnd base rates'!D$110)\n+($H932*'fnd base rates'!D$111)\n+($I932*'fnd base rates'!D$112)\n+($J932*'fnd base rates'!D$113)\n+($K932*'fnd base rates'!D$114)\n+($M932*'fnd base rates'!D$116)\n+($N932*'fnd base rates'!D$117)\n+($O932*'fnd base rates'!D$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,4)))\n*$R932","v":1107.1600000000001},{"$f":"(($D932*'fnd base rates'!E$107)\n+($E932*'fnd base rates'!E$108)\n+($F932*'fnd base rates'!E$109)\n+($G932*'fnd base rates'!E$110)\n+($H932*'fnd base rates'!E$111)\n+($I932*'fnd base rates'!E$112)\n+($J932*'fnd base rates'!E$113)\n+($K932*'fnd base rates'!E$114)\n+($M932*'fnd base rates'!E$116)\n+($N932*'fnd base rates'!E$117)\n+($O932*'fnd base rates'!E$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,5)))\n*$R932","v":8251.5603759999995},{"$f":"(($D932*'fnd base rates'!F$107)\n+($E932*'fnd base rates'!F$108)\n+($F932*'fnd base rates'!F$109)\n+($G932*'fnd base rates'!F$110)\n+($H932*'fnd base rates'!F$111)\n+($I932*'fnd base rates'!F$112)\n+($J932*'fnd base rates'!F$113)\n+($K932*'fnd base rates'!F$114)\n+($M932*'fnd base rates'!F$116)\n+($N932*'fnd base rates'!F$117)\n+($O932*'fnd base rates'!F$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,6)))\n*$R932","v":886.88641200000006},{"$f":"(($D932*'fnd base rates'!G$107)\n+($E932*'fnd base rates'!G$108)\n+($F932*'fnd base rates'!G$109)\n+($G932*'fnd base rates'!G$110)\n+($H932*'fnd base rates'!G$111)\n+($I932*'fnd base rates'!G$112)\n+($J932*'fnd base rates'!G$113)\n+($K932*'fnd base rates'!G$114)\n+($M932*'fnd base rates'!G$116)\n+($N932*'fnd base rates'!G$117)\n+($O932*'fnd base rates'!G$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,7)))\n*$R932","v":325.893282},{"$f":"(($D932*'fnd base rates'!H$107)\n+($E932*'fnd base rates'!H$108)\n+($F932*'fnd base rates'!H$109)\n+($G932*'fnd base rates'!H$110)\n+($H932*'fnd base rates'!H$111)\n+($I932*'fnd base rates'!H$112)\n+($J932*'fnd base rates'!H$113)\n+($K932*'fnd base rates'!H$114)\n+($M932*'fnd base rates'!H$116)\n+($N932*'fnd base rates'!H$117)\n+($O932*'fnd base rates'!H$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,8)))","v":852.91893400000004},{"$f":"(($D932*'fnd base rates'!I$107)\n+($E932*'fnd base rates'!I$108)\n+($F932*'fnd base rates'!I$109)\n+($G932*'fnd base rates'!I$110)\n+($H932*'fnd base rates'!I$111)\n+($I932*'fnd base rates'!I$112)\n+($J932*'fnd base rates'!I$113)\n+($K932*'fnd base rates'!I$114)\n+($M932*'fnd base rates'!I$116)\n+($N932*'fnd base rates'!I$117)\n+($O932*'fnd base rates'!I$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,9)))\n*$R932","v":561.16},{"$f":"(($D932*'fnd base rates'!J$107)\n+($E932*'fnd base rates'!J$108)\n+($F932*'fnd base rates'!J$109)\n+($G932*'fnd base rates'!J$110)\n+($H932*'fnd base rates'!J$111)\n+($I932*'fnd base rates'!J$112)\n+($J932*'fnd base rates'!J$113)\n+($K932*'fnd base rates'!J$114)\n+($M932*'fnd base rates'!J$116)\n+($N932*'fnd base rates'!J$117)\n+($O932*'fnd base rates'!J$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,10)))\n*$R932","v":1276.3899999999999},{"$f":"(($D932*'fnd base rates'!K$107)\n+($E932*'fnd base rates'!K$108)\n+($F932*'fnd base rates'!K$109)\n+($G932*'fnd base rates'!K$110)\n+($H932*'fnd base rates'!K$111)\n+($I932*'fnd base rates'!K$112)\n+($J932*'fnd base rates'!K$113)\n+($K932*'fnd base rates'!K$114)\n+($M932*'fnd base rates'!K$116)\n+($N932*'fnd base rates'!K$117)\n+($O932*'fnd base rates'!K$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,11)))\n*$R932","v":1150.05988},{"$f":"(($D932*'fnd base rates'!L$107)\n+($E932*'fnd base rates'!L$108)\n+($F932*'fnd base rates'!L$109)\n+($G932*'fnd base rates'!L$110)\n+($H932*'fnd base rates'!L$111)\n+($I932*'fnd base rates'!L$112)\n+($J932*'fnd base rates'!L$113)\n+($K932*'fnd base rates'!L$114)\n+($M932*'fnd base rates'!L$116)\n+($N932*'fnd base rates'!L$117)\n+($O932*'fnd base rates'!L$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,12)))","v":1909.2866800000002},{"$f":"(($D932*'fnd base rates'!M$107)\n+($E932*'fnd base rates'!M$108)\n+($F932*'fnd base rates'!M$109)\n+($G932*'fnd base rates'!M$110)\n+($H932*'fnd base rates'!M$111)\n+($I932*'fnd base rates'!M$112)\n+($J932*'fnd base rates'!M$113)\n+($K932*'fnd base rates'!M$114)\n+($M932*'fnd base rates'!M$116)\n+($N932*'fnd base rates'!M$117)\n+($O932*'fnd base rates'!M$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,13)))","v":0},16929.976909999998,null,3502281191,"3502","281","191",1,1,16929.976909999998,16930,0,16930,null,null,null,null,null,16930,0,16930,null,null,{"$f":"BC932-BA932","v":0}]
[3502,3502281281,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D933","v":0},{"$f":"'fnd enro'!E933","v":0},{"$f":"'fnd enro'!F933","v":0},{"$f":"'fnd enro'!G933","v":0},{"$f":"'fnd enro'!H933","v":210},{"$f":"'fnd enro'!I933","v":240},{"$f":"'fnd enro'!J933","v":0},{"$f":"'fnd enro'!K933","v":17.37},{"$f":"'fnd enro'!L933","v":0},{"$f":"'fnd enro'!M933","v":0},{"$f":"'fnd enro'!N933","v":12},{"$f":"'fnd enro'!O933","v":19},{"$f":"'fnd enro'!P933","v":386},{"$f":"'fnd enro'!R933","v":450},1,{"$f":"VALUE('fnd enro'!Q933)","v":12},null,{"$f":"(($D933*'fnd base rates'!C$107)\n+($E933*'fnd base rates'!C$108)\n+($F933*'fnd base rates'!C$109)\n+($G933*'fnd base rates'!C$110)\n+($H933*'fnd base rates'!C$111)\n+($I933*'fnd base rates'!C$112)\n+($J933*'fnd base rates'!C$113)\n+($K933*'fnd base rates'!C$114)\n+($M933*'fnd base rates'!C$116)\n+($N933*'fnd base rates'!C$117)\n+($O933*'fnd base rates'!C$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,3)))\n*$R933","v":278518.93570000003},{"$f":"(($D933*'fnd base rates'!D$107)\n+($E933*'fnd base rates'!D$108)\n+($F933*'fnd base rates'!D$109)\n+($G933*'fnd base rates'!D$110)\n+($H933*'fnd base rates'!D$111)\n+($I933*'fnd base rates'!D$112)\n+($J933*'fnd base rates'!D$113)\n+($K933*'fnd base rates'!D$114)\n+($M933*'fnd base rates'!D$116)\n+($N933*'fnd base rates'!D$117)\n+($O933*'fnd base rates'!D$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,4)))\n*$R933","v":510636.44000000006},{"$f":"(($D933*'fnd base rates'!E$107)\n+($E933*'fnd base rates'!E$108)\n+($F933*'fnd base rates'!E$109)\n+($G933*'fnd base rates'!E$110)\n+($H933*'fnd base rates'!E$111)\n+($I933*'fnd base rates'!E$112)\n+($J933*'fnd base rates'!E$113)\n+($K933*'fnd base rates'!E$114)\n+($M933*'fnd base rates'!E$116)\n+($N933*'fnd base rates'!E$117)\n+($O933*'fnd base rates'!E$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,5)))\n*$R933","v":3513957.0691999998},{"$f":"(($D933*'fnd base rates'!F$107)\n+($E933*'fnd base rates'!F$108)\n+($F933*'fnd base rates'!F$109)\n+($G933*'fnd base rates'!F$110)\n+($H933*'fnd base rates'!F$111)\n+($I933*'fnd base rates'!F$112)\n+($J933*'fnd base rates'!F$113)\n+($K933*'fnd base rates'!F$114)\n+($M933*'fnd base rates'!F$116)\n+($N933*'fnd base rates'!F$117)\n+($O933*'fnd base rates'!F$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,6)))\n*$R933","v":427436.20540000009},{"$f":"(($D933*'fnd base rates'!G$107)\n+($E933*'fnd base rates'!G$108)\n+($F933*'fnd base rates'!G$109)\n+($G933*'fnd base rates'!G$110)\n+($H933*'fnd base rates'!G$111)\n+($I933*'fnd base rates'!G$112)\n+($J933*'fnd base rates'!G$113)\n+($K933*'fnd base rates'!G$114)\n+($M933*'fnd base rates'!G$116)\n+($N933*'fnd base rates'!G$117)\n+($O933*'fnd base rates'!G$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,7)))\n*$R933","v":152444.01689999999},{"$f":"(($D933*'fnd base rates'!H$107)\n+($E933*'fnd base rates'!H$108)\n+($F933*'fnd base rates'!H$109)\n+($G933*'fnd base rates'!H$110)\n+($H933*'fnd base rates'!H$111)\n+($I933*'fnd base rates'!H$112)\n+($J933*'fnd base rates'!H$113)\n+($K933*'fnd base rates'!H$114)\n+($M933*'fnd base rates'!H$116)\n+($N933*'fnd base rates'!H$117)\n+($O933*'fnd base rates'!H$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,8)))","v":324301.04029999999},{"$f":"(($D933*'fnd base rates'!I$107)\n+($E933*'fnd base rates'!I$108)\n+($F933*'fnd base rates'!I$109)\n+($G933*'fnd base rates'!I$110)\n+($H933*'fnd base rates'!I$111)\n+($I933*'fnd base rates'!I$112)\n+($J933*'fnd base rates'!I$113)\n+($K933*'fnd base rates'!I$114)\n+($M933*'fnd base rates'!I$116)\n+($N933*'fnd base rates'!I$117)\n+($O933*'fnd base rates'!I$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,9)))\n*$R933","v":244333.56999999998},{"$f":"(($D933*'fnd base rates'!J$107)\n+($E933*'fnd base rates'!J$108)\n+($F933*'fnd base rates'!J$109)\n+($G933*'fnd base rates'!J$110)\n+($H933*'fnd base rates'!J$111)\n+($I933*'fnd base rates'!J$112)\n+($J933*'fnd base rates'!J$113)\n+($K933*'fnd base rates'!J$114)\n+($M933*'fnd base rates'!J$116)\n+($N933*'fnd base rates'!J$117)\n+($O933*'fnd base rates'!J$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,10)))\n*$R933","v":521020.70999999996},{"$f":"(($D933*'fnd base rates'!K$107)\n+($E933*'fnd base rates'!K$108)\n+($F933*'fnd base rates'!K$109)\n+($G933*'fnd base rates'!K$110)\n+($H933*'fnd base rates'!K$111)\n+($I933*'fnd base rates'!K$112)\n+($J933*'fnd base rates'!K$113)\n+($K933*'fnd base rates'!K$114)\n+($M933*'fnd base rates'!K$116)\n+($N933*'fnd base rates'!K$117)\n+($O933*'fnd base rates'!K$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,11)))\n*$R933","v":533789.64599999995},{"$f":"(($D933*'fnd base rates'!L$107)\n+($E933*'fnd base rates'!L$108)\n+($F933*'fnd base rates'!L$109)\n+($G933*'fnd base rates'!L$110)\n+($H933*'fnd base rates'!L$111)\n+($I933*'fnd base rates'!L$112)\n+($J933*'fnd base rates'!L$113)\n+($K933*'fnd base rates'!L$114)\n+($M933*'fnd base rates'!L$116)\n+($N933*'fnd base rates'!L$117)\n+($O933*'fnd base rates'!L$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,12)))","v":908841.90599999996},{"$f":"(($D933*'fnd base rates'!M$107)\n+($E933*'fnd base rates'!M$108)\n+($F933*'fnd base rates'!M$109)\n+($G933*'fnd base rates'!M$110)\n+($H933*'fnd base rates'!M$111)\n+($I933*'fnd base rates'!M$112)\n+($J933*'fnd base rates'!M$113)\n+($K933*'fnd base rates'!M$114)\n+($M933*'fnd base rates'!M$116)\n+($N933*'fnd base rates'!M$117)\n+($O933*'fnd base rates'!M$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,13)))","v":0},7415279.5395,null,3502281281,"3502","281","281",1,450,7415279.5395,16478,0,16478,null,null,null,null,null,16478,0,16478,null,null,{"$f":"BC933-BA933","v":0}]
[3503,3503160031,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D934","v":0},{"$f":"'fnd enro'!E934","v":0},{"$f":"'fnd enro'!F934","v":1},{"$f":"'fnd enro'!G934","v":4},{"$f":"'fnd enro'!H934","v":2},{"$f":"'fnd enro'!I934","v":0},{"$f":"'fnd enro'!J934","v":0},{"$f":"'fnd enro'!K934","v":0.2702},{"$f":"'fnd enro'!L934","v":0},{"$f":"'fnd enro'!M934","v":0},{"$f":"'fnd enro'!N934","v":0},{"$f":"'fnd enro'!O934","v":0},{"$f":"'fnd enro'!P934","v":3},{"$f":"'fnd enro'!R934","v":7},1,{"$f":"VALUE('fnd enro'!Q934)","v":5},null,{"$f":"(($D934*'fnd base rates'!C$107)\n+($E934*'fnd base rates'!C$108)\n+($F934*'fnd base rates'!C$109)\n+($G934*'fnd base rates'!C$110)\n+($H934*'fnd base rates'!C$111)\n+($I934*'fnd base rates'!C$112)\n+($J934*'fnd base rates'!C$113)\n+($K934*'fnd base rates'!C$114)\n+($M934*'fnd base rates'!C$116)\n+($N934*'fnd base rates'!C$117)\n+($O934*'fnd base rates'!C$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,3)))\n*$R934","v":3934.8394220000005},{"$f":"(($D934*'fnd base rates'!D$107)\n+($E934*'fnd base rates'!D$108)\n+($F934*'fnd base rates'!D$109)\n+($G934*'fnd base rates'!D$110)\n+($H934*'fnd base rates'!D$111)\n+($I934*'fnd base rates'!D$112)\n+($J934*'fnd base rates'!D$113)\n+($K934*'fnd base rates'!D$114)\n+($M934*'fnd base rates'!D$116)\n+($N934*'fnd base rates'!D$117)\n+($O934*'fnd base rates'!D$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,4)))\n*$R934","v":6206.5400000000009},{"$f":"(($D934*'fnd base rates'!E$107)\n+($E934*'fnd base rates'!E$108)\n+($F934*'fnd base rates'!E$109)\n+($G934*'fnd base rates'!E$110)\n+($H934*'fnd base rates'!E$111)\n+($I934*'fnd base rates'!E$112)\n+($J934*'fnd base rates'!E$113)\n+($K934*'fnd base rates'!E$114)\n+($M934*'fnd base rates'!E$116)\n+($N934*'fnd base rates'!E$117)\n+($O934*'fnd base rates'!E$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,5)))\n*$R934","v":34628.492632000001},{"$f":"(($D934*'fnd base rates'!F$107)\n+($E934*'fnd base rates'!F$108)\n+($F934*'fnd base rates'!F$109)\n+($G934*'fnd base rates'!F$110)\n+($H934*'fnd base rates'!F$111)\n+($I934*'fnd base rates'!F$112)\n+($J934*'fnd base rates'!F$113)\n+($K934*'fnd base rates'!F$114)\n+($M934*'fnd base rates'!F$116)\n+($N934*'fnd base rates'!F$117)\n+($O934*'fnd base rates'!F$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,6)))\n*$R934","v":8227.9848840000013},{"$f":"(($D934*'fnd base rates'!G$107)\n+($E934*'fnd base rates'!G$108)\n+($F934*'fnd base rates'!G$109)\n+($G934*'fnd base rates'!G$110)\n+($H934*'fnd base rates'!G$111)\n+($I934*'fnd base rates'!G$112)\n+($J934*'fnd base rates'!G$113)\n+($K934*'fnd base rates'!G$114)\n+($M934*'fnd base rates'!G$116)\n+($N934*'fnd base rates'!G$117)\n+($O934*'fnd base rates'!G$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,7)))\n*$R934","v":1523.9029740000001},{"$f":"(($D934*'fnd base rates'!H$107)\n+($E934*'fnd base rates'!H$108)\n+($F934*'fnd base rates'!H$109)\n+($G934*'fnd base rates'!H$110)\n+($H934*'fnd base rates'!H$111)\n+($I934*'fnd base rates'!H$112)\n+($J934*'fnd base rates'!H$113)\n+($K934*'fnd base rates'!H$114)\n+($M934*'fnd base rates'!H$116)\n+($N934*'fnd base rates'!H$117)\n+($O934*'fnd base rates'!H$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,8)))","v":3725.8425380000003},{"$f":"(($D934*'fnd base rates'!I$107)\n+($E934*'fnd base rates'!I$108)\n+($F934*'fnd base rates'!I$109)\n+($G934*'fnd base rates'!I$110)\n+($H934*'fnd base rates'!I$111)\n+($I934*'fnd base rates'!I$112)\n+($J934*'fnd base rates'!I$113)\n+($K934*'fnd base rates'!I$114)\n+($M934*'fnd base rates'!I$116)\n+($N934*'fnd base rates'!I$117)\n+($O934*'fnd base rates'!I$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,9)))\n*$R934","v":2593.52},{"$f":"(($D934*'fnd base rates'!J$107)\n+($E934*'fnd base rates'!J$108)\n+($F934*'fnd base rates'!J$109)\n+($G934*'fnd base rates'!J$110)\n+($H934*'fnd base rates'!J$111)\n+($I934*'fnd base rates'!J$112)\n+($J934*'fnd base rates'!J$113)\n+($K934*'fnd base rates'!J$114)\n+($M934*'fnd base rates'!J$116)\n+($N934*'fnd base rates'!J$117)\n+($O934*'fnd base rates'!J$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,10)))\n*$R934","v":2956.44},{"$f":"(($D934*'fnd base rates'!K$107)\n+($E934*'fnd base rates'!K$108)\n+($F934*'fnd base rates'!K$109)\n+($G934*'fnd base rates'!K$110)\n+($H934*'fnd base rates'!K$111)\n+($I934*'fnd base rates'!K$112)\n+($J934*'fnd base rates'!K$113)\n+($K934*'fnd base rates'!K$114)\n+($M934*'fnd base rates'!K$116)\n+($N934*'fnd base rates'!K$117)\n+($O934*'fnd base rates'!K$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,11)))\n*$R934","v":7865.3691600000002},{"$f":"(($D934*'fnd base rates'!L$107)\n+($E934*'fnd base rates'!L$108)\n+($F934*'fnd base rates'!L$109)\n+($G934*'fnd base rates'!L$110)\n+($H934*'fnd base rates'!L$111)\n+($I934*'fnd base rates'!L$112)\n+($J934*'fnd base rates'!L$113)\n+($K934*'fnd base rates'!L$114)\n+($M934*'fnd base rates'!L$116)\n+($N934*'fnd base rates'!L$117)\n+($O934*'fnd base rates'!L$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,12)))","v":11599.496760000002},{"$f":"(($D934*'fnd base rates'!M$107)\n+($E934*'fnd base rates'!M$108)\n+($F934*'fnd base rates'!M$109)\n+($G934*'fnd base rates'!M$110)\n+($H934*'fnd base rates'!M$111)\n+($I934*'fnd base rates'!M$112)\n+($J934*'fnd base rates'!M$113)\n+($K934*'fnd base rates'!M$114)\n+($M934*'fnd base rates'!M$116)\n+($N934*'fnd base rates'!M$117)\n+($O934*'fnd base rates'!M$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,13)))","v":0},83262.428370000009,null,3503160031,"3503","160","031",1,7,83262.428370000009,11895,0,11895,null,null,null,null,null,11895,0,11895,null,null,{"$f":"BC934-BA934","v":0}]
[3503,3503160056,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D935","v":0},{"$f":"'fnd enro'!E935","v":0},{"$f":"'fnd enro'!F935","v":0},{"$f":"'fnd enro'!G935","v":6},{"$f":"'fnd enro'!H935","v":2},{"$f":"'fnd enro'!I935","v":1},{"$f":"'fnd enro'!J935","v":0},{"$f":"'fnd enro'!K935","v":0.34739999999999999},{"$f":"'fnd enro'!L935","v":0},{"$f":"'fnd enro'!M935","v":1},{"$f":"'fnd enro'!N935","v":0},{"$f":"'fnd enro'!O935","v":0},{"$f":"'fnd enro'!P935","v":6},{"$f":"'fnd enro'!R935","v":9},1,{"$f":"VALUE('fnd enro'!Q935)","v":4},null,{"$f":"(($D935*'fnd base rates'!C$107)\n+($E935*'fnd base rates'!C$108)\n+($F935*'fnd base rates'!C$109)\n+($G935*'fnd base rates'!C$110)\n+($H935*'fnd base rates'!C$111)\n+($I935*'fnd base rates'!C$112)\n+($J935*'fnd base rates'!C$113)\n+($K935*'fnd base rates'!C$114)\n+($M935*'fnd base rates'!C$116)\n+($N935*'fnd base rates'!C$117)\n+($O935*'fnd base rates'!C$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,3)))\n*$R935","v":5279.6521140000004},{"$f":"(($D935*'fnd base rates'!D$107)\n+($E935*'fnd base rates'!D$108)\n+($F935*'fnd base rates'!D$109)\n+($G935*'fnd base rates'!D$110)\n+($H935*'fnd base rates'!D$111)\n+($I935*'fnd base rates'!D$112)\n+($J935*'fnd base rates'!D$113)\n+($K935*'fnd base rates'!D$114)\n+($M935*'fnd base rates'!D$116)\n+($N935*'fnd base rates'!D$117)\n+($O935*'fnd base rates'!D$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,4)))\n*$R935","v":8722.58},{"$f":"(($D935*'fnd base rates'!E$107)\n+($E935*'fnd base rates'!E$108)\n+($F935*'fnd base rates'!E$109)\n+($G935*'fnd base rates'!E$110)\n+($H935*'fnd base rates'!E$111)\n+($I935*'fnd base rates'!E$112)\n+($J935*'fnd base rates'!E$113)\n+($K935*'fnd base rates'!E$114)\n+($M935*'fnd base rates'!E$116)\n+($N935*'fnd base rates'!E$117)\n+($O935*'fnd base rates'!E$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,5)))\n*$R935","v":52556.313383999994},{"$f":"(($D935*'fnd base rates'!F$107)\n+($E935*'fnd base rates'!F$108)\n+($F935*'fnd base rates'!F$109)\n+($G935*'fnd base rates'!F$110)\n+($H935*'fnd base rates'!F$111)\n+($I935*'fnd base rates'!F$112)\n+($J935*'fnd base rates'!F$113)\n+($K935*'fnd base rates'!F$114)\n+($M935*'fnd base rates'!F$116)\n+($N935*'fnd base rates'!F$117)\n+($O935*'fnd base rates'!F$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,6)))\n*$R935","v":10539.337707999999},{"$f":"(($D935*'fnd base rates'!G$107)\n+($E935*'fnd base rates'!G$108)\n+($F935*'fnd base rates'!G$109)\n+($G935*'fnd base rates'!G$110)\n+($H935*'fnd base rates'!G$111)\n+($I935*'fnd base rates'!G$112)\n+($J935*'fnd base rates'!G$113)\n+($K935*'fnd base rates'!G$114)\n+($M935*'fnd base rates'!G$116)\n+($N935*'fnd base rates'!G$117)\n+($O935*'fnd base rates'!G$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,7)))\n*$R935","v":2278.2395380000003},{"$f":"(($D935*'fnd base rates'!H$107)\n+($E935*'fnd base rates'!H$108)\n+($F935*'fnd base rates'!H$109)\n+($G935*'fnd base rates'!H$110)\n+($H935*'fnd base rates'!H$111)\n+($I935*'fnd base rates'!H$112)\n+($J935*'fnd base rates'!H$113)\n+($K935*'fnd base rates'!H$114)\n+($M935*'fnd base rates'!H$116)\n+($N935*'fnd base rates'!H$117)\n+($O935*'fnd base rates'!H$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,8)))","v":5262.5004059999992},{"$f":"(($D935*'fnd base rates'!I$107)\n+($E935*'fnd base rates'!I$108)\n+($F935*'fnd base rates'!I$109)\n+($G935*'fnd base rates'!I$110)\n+($H935*'fnd base rates'!I$111)\n+($I935*'fnd base rates'!I$112)\n+($J935*'fnd base rates'!I$113)\n+($K935*'fnd base rates'!I$114)\n+($M935*'fnd base rates'!I$116)\n+($N935*'fnd base rates'!I$117)\n+($O935*'fnd base rates'!I$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,9)))\n*$R935","v":3721.44},{"$f":"(($D935*'fnd base rates'!J$107)\n+($E935*'fnd base rates'!J$108)\n+($F935*'fnd base rates'!J$109)\n+($G935*'fnd base rates'!J$110)\n+($H935*'fnd base rates'!J$111)\n+($I935*'fnd base rates'!J$112)\n+($J935*'fnd base rates'!J$113)\n+($K935*'fnd base rates'!J$114)\n+($M935*'fnd base rates'!J$116)\n+($N935*'fnd base rates'!J$117)\n+($O935*'fnd base rates'!J$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,10)))\n*$R935","v":5420.03},{"$f":"(($D935*'fnd base rates'!K$107)\n+($E935*'fnd base rates'!K$108)\n+($F935*'fnd base rates'!K$109)\n+($G935*'fnd base rates'!K$110)\n+($H935*'fnd base rates'!K$111)\n+($I935*'fnd base rates'!K$112)\n+($J935*'fnd base rates'!K$113)\n+($K935*'fnd base rates'!K$114)\n+($M935*'fnd base rates'!K$116)\n+($N935*'fnd base rates'!K$117)\n+($O935*'fnd base rates'!K$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,11)))\n*$R935","v":10419.088919999998},{"$f":"(($D935*'fnd base rates'!L$107)\n+($E935*'fnd base rates'!L$108)\n+($F935*'fnd base rates'!L$109)\n+($G935*'fnd base rates'!L$110)\n+($H935*'fnd base rates'!L$111)\n+($I935*'fnd base rates'!L$112)\n+($J935*'fnd base rates'!L$113)\n+($K935*'fnd base rates'!L$114)\n+($M935*'fnd base rates'!L$116)\n+($N935*'fnd base rates'!L$117)\n+($O935*'fnd base rates'!L$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,12)))","v":15970.23012},{"$f":"(($D935*'fnd base rates'!M$107)\n+($E935*'fnd base rates'!M$108)\n+($F935*'fnd base rates'!M$109)\n+($G935*'fnd base rates'!M$110)\n+($H935*'fnd base rates'!M$111)\n+($I935*'fnd base rates'!M$112)\n+($J935*'fnd base rates'!M$113)\n+($K935*'fnd base rates'!M$114)\n+($M935*'fnd base rates'!M$116)\n+($N935*'fnd base rates'!M$117)\n+($O935*'fnd base rates'!M$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,13)))","v":0},120169.41219,null,3503160056,"3503","160","056",1,9,120169.41219,13352,0,13352,null,null,null,null,null,13352,0,13352,null,null,{"$f":"BC935-BA935","v":0}]
[3503,3503160079,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D936","v":0},{"$f":"'fnd enro'!E936","v":0},{"$f":"'fnd enro'!F936","v":6},{"$f":"'fnd enro'!G936","v":34},{"$f":"'fnd enro'!H936","v":20},{"$f":"'fnd enro'!I936","v":6},{"$f":"'fnd enro'!J936","v":0},{"$f":"'fnd enro'!K936","v":2.5476000000000001},{"$f":"'fnd enro'!L936","v":0},{"$f":"'fnd enro'!M936","v":5},{"$f":"'fnd enro'!N936","v":0},{"$f":"'fnd enro'!O936","v":0},{"$f":"'fnd enro'!P936","v":30},{"$f":"'fnd enro'!R936","v":66},1,{"$f":"VALUE('fnd enro'!Q936)","v":7},null,{"$f":"(($D936*'fnd base rates'!C$107)\n+($E936*'fnd base rates'!C$108)\n+($F936*'fnd base rates'!C$109)\n+($G936*'fnd base rates'!C$110)\n+($H936*'fnd base rates'!C$111)\n+($I936*'fnd base rates'!C$112)\n+($J936*'fnd base rates'!C$113)\n+($K936*'fnd base rates'!C$114)\n+($M936*'fnd base rates'!C$116)\n+($N936*'fnd base rates'!C$117)\n+($O936*'fnd base rates'!C$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,3)))\n*$R936","v":37971.448836000003},{"$f":"(($D936*'fnd base rates'!D$107)\n+($E936*'fnd base rates'!D$108)\n+($F936*'fnd base rates'!D$109)\n+($G936*'fnd base rates'!D$110)\n+($H936*'fnd base rates'!D$111)\n+($I936*'fnd base rates'!D$112)\n+($J936*'fnd base rates'!D$113)\n+($K936*'fnd base rates'!D$114)\n+($M936*'fnd base rates'!D$116)\n+($N936*'fnd base rates'!D$117)\n+($O936*'fnd base rates'!D$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,4)))\n*$R936","v":61136.98},{"$f":"(($D936*'fnd base rates'!E$107)\n+($E936*'fnd base rates'!E$108)\n+($F936*'fnd base rates'!E$109)\n+($G936*'fnd base rates'!E$110)\n+($H936*'fnd base rates'!E$111)\n+($I936*'fnd base rates'!E$112)\n+($J936*'fnd base rates'!E$113)\n+($K936*'fnd base rates'!E$114)\n+($M936*'fnd base rates'!E$116)\n+($N936*'fnd base rates'!E$117)\n+($O936*'fnd base rates'!E$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,5)))\n*$R936","v":355320.67481600004},{"$f":"(($D936*'fnd base rates'!F$107)\n+($E936*'fnd base rates'!F$108)\n+($F936*'fnd base rates'!F$109)\n+($G936*'fnd base rates'!F$110)\n+($H936*'fnd base rates'!F$111)\n+($I936*'fnd base rates'!F$112)\n+($J936*'fnd base rates'!F$113)\n+($K936*'fnd base rates'!F$114)\n+($M936*'fnd base rates'!F$116)\n+($N936*'fnd base rates'!F$117)\n+($O936*'fnd base rates'!F$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,6)))\n*$R936","v":76011.803192000007},{"$f":"(($D936*'fnd base rates'!G$107)\n+($E936*'fnd base rates'!G$108)\n+($F936*'fnd base rates'!G$109)\n+($G936*'fnd base rates'!G$110)\n+($H936*'fnd base rates'!G$111)\n+($I936*'fnd base rates'!G$112)\n+($J936*'fnd base rates'!G$113)\n+($K936*'fnd base rates'!G$114)\n+($M936*'fnd base rates'!G$116)\n+($N936*'fnd base rates'!G$117)\n+($O936*'fnd base rates'!G$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,7)))\n*$R936","v":15497.426612000003},{"$f":"(($D936*'fnd base rates'!H$107)\n+($E936*'fnd base rates'!H$108)\n+($F936*'fnd base rates'!H$109)\n+($G936*'fnd base rates'!H$110)\n+($H936*'fnd base rates'!H$111)\n+($I936*'fnd base rates'!H$112)\n+($J936*'fnd base rates'!H$113)\n+($K936*'fnd base rates'!H$114)\n+($M936*'fnd base rates'!H$116)\n+($N936*'fnd base rates'!H$117)\n+($O936*'fnd base rates'!H$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,8)))","v":37715.259644000005},{"$f":"(($D936*'fnd base rates'!I$107)\n+($E936*'fnd base rates'!I$108)\n+($F936*'fnd base rates'!I$109)\n+($G936*'fnd base rates'!I$110)\n+($H936*'fnd base rates'!I$111)\n+($I936*'fnd base rates'!I$112)\n+($J936*'fnd base rates'!I$113)\n+($K936*'fnd base rates'!I$114)\n+($M936*'fnd base rates'!I$116)\n+($N936*'fnd base rates'!I$117)\n+($O936*'fnd base rates'!I$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,9)))\n*$R936","v":26299.54},{"$f":"(($D936*'fnd base rates'!J$107)\n+($E936*'fnd base rates'!J$108)\n+($F936*'fnd base rates'!J$109)\n+($G936*'fnd base rates'!J$110)\n+($H936*'fnd base rates'!J$111)\n+($I936*'fnd base rates'!J$112)\n+($J936*'fnd base rates'!J$113)\n+($K936*'fnd base rates'!J$114)\n+($M936*'fnd base rates'!J$116)\n+($N936*'fnd base rates'!J$117)\n+($O936*'fnd base rates'!J$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,10)))\n*$R936","v":34374.339999999997},{"$f":"(($D936*'fnd base rates'!K$107)\n+($E936*'fnd base rates'!K$108)\n+($F936*'fnd base rates'!K$109)\n+($G936*'fnd base rates'!K$110)\n+($H936*'fnd base rates'!K$111)\n+($I936*'fnd base rates'!K$112)\n+($J936*'fnd base rates'!K$113)\n+($K936*'fnd base rates'!K$114)\n+($M936*'fnd base rates'!K$116)\n+($N936*'fnd base rates'!K$117)\n+($O936*'fnd base rates'!K$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,11)))\n*$R936","v":76069.202080000003},{"$f":"(($D936*'fnd base rates'!L$107)\n+($E936*'fnd base rates'!L$108)\n+($F936*'fnd base rates'!L$109)\n+($G936*'fnd base rates'!L$110)\n+($H936*'fnd base rates'!L$111)\n+($I936*'fnd base rates'!L$112)\n+($J936*'fnd base rates'!L$113)\n+($K936*'fnd base rates'!L$114)\n+($M936*'fnd base rates'!L$116)\n+($N936*'fnd base rates'!L$117)\n+($O936*'fnd base rates'!L$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,12)))","v":113107.73088},{"$f":"(($D936*'fnd base rates'!M$107)\n+($E936*'fnd base rates'!M$108)\n+($F936*'fnd base rates'!M$109)\n+($G936*'fnd base rates'!M$110)\n+($H936*'fnd base rates'!M$111)\n+($I936*'fnd base rates'!M$112)\n+($J936*'fnd base rates'!M$113)\n+($K936*'fnd base rates'!M$114)\n+($M936*'fnd base rates'!M$116)\n+($N936*'fnd base rates'!M$117)\n+($O936*'fnd base rates'!M$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,13)))","v":0},833504.40606000007,null,3503160079,"3503","160","079",1,66,833504.40606000007,12629,0,12629,null,null,null,null,null,12629,0,12629,null,null,{"$f":"BC936-BA936","v":0}]
[3503,3503160128,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D937","v":0},{"$f":"'fnd enro'!E937","v":0},{"$f":"'fnd enro'!F937","v":0},{"$f":"'fnd enro'!G937","v":0},{"$f":"'fnd enro'!H937","v":0},{"$f":"'fnd enro'!I937","v":1},{"$f":"'fnd enro'!J937","v":0},{"$f":"'fnd enro'!K937","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L937","v":0},{"$f":"'fnd enro'!M937","v":0},{"$f":"'fnd enro'!N937","v":0},{"$f":"'fnd enro'!O937","v":0},{"$f":"'fnd enro'!P937","v":1},{"$f":"'fnd enro'!R937","v":1},1,{"$f":"VALUE('fnd enro'!Q937)","v":10},null,{"$f":"(($D937*'fnd base rates'!C$107)\n+($E937*'fnd base rates'!C$108)\n+($F937*'fnd base rates'!C$109)\n+($G937*'fnd base rates'!C$110)\n+($H937*'fnd base rates'!C$111)\n+($I937*'fnd base rates'!C$112)\n+($J937*'fnd base rates'!C$113)\n+($K937*'fnd base rates'!C$114)\n+($M937*'fnd base rates'!C$116)\n+($N937*'fnd base rates'!C$117)\n+($O937*'fnd base rates'!C$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,3)))\n*$R937","v":615.77134599999999},{"$f":"(($D937*'fnd base rates'!D$107)\n+($E937*'fnd base rates'!D$108)\n+($F937*'fnd base rates'!D$109)\n+($G937*'fnd base rates'!D$110)\n+($H937*'fnd base rates'!D$111)\n+($I937*'fnd base rates'!D$112)\n+($J937*'fnd base rates'!D$113)\n+($K937*'fnd base rates'!D$114)\n+($M937*'fnd base rates'!D$116)\n+($N937*'fnd base rates'!D$117)\n+($O937*'fnd base rates'!D$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,4)))\n*$R937","v":1140.8800000000001},{"$f":"(($D937*'fnd base rates'!E$107)\n+($E937*'fnd base rates'!E$108)\n+($F937*'fnd base rates'!E$109)\n+($G937*'fnd base rates'!E$110)\n+($H937*'fnd base rates'!E$111)\n+($I937*'fnd base rates'!E$112)\n+($J937*'fnd base rates'!E$113)\n+($K937*'fnd base rates'!E$114)\n+($M937*'fnd base rates'!E$116)\n+($N937*'fnd base rates'!E$117)\n+($O937*'fnd base rates'!E$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,5)))\n*$R937","v":8580.6403759999994},{"$f":"(($D937*'fnd base rates'!F$107)\n+($E937*'fnd base rates'!F$108)\n+($F937*'fnd base rates'!F$109)\n+($G937*'fnd base rates'!F$110)\n+($H937*'fnd base rates'!F$111)\n+($I937*'fnd base rates'!F$112)\n+($J937*'fnd base rates'!F$113)\n+($K937*'fnd base rates'!F$114)\n+($M937*'fnd base rates'!F$116)\n+($N937*'fnd base rates'!F$117)\n+($O937*'fnd base rates'!F$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,6)))\n*$R937","v":886.88641200000006},{"$f":"(($D937*'fnd base rates'!G$107)\n+($E937*'fnd base rates'!G$108)\n+($F937*'fnd base rates'!G$109)\n+($G937*'fnd base rates'!G$110)\n+($H937*'fnd base rates'!G$111)\n+($I937*'fnd base rates'!G$112)\n+($J937*'fnd base rates'!G$113)\n+($K937*'fnd base rates'!G$114)\n+($M937*'fnd base rates'!G$116)\n+($N937*'fnd base rates'!G$117)\n+($O937*'fnd base rates'!G$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,7)))\n*$R937","v":341.85328199999998},{"$f":"(($D937*'fnd base rates'!H$107)\n+($E937*'fnd base rates'!H$108)\n+($F937*'fnd base rates'!H$109)\n+($G937*'fnd base rates'!H$110)\n+($H937*'fnd base rates'!H$111)\n+($I937*'fnd base rates'!H$112)\n+($J937*'fnd base rates'!H$113)\n+($K937*'fnd base rates'!H$114)\n+($M937*'fnd base rates'!H$116)\n+($N937*'fnd base rates'!H$117)\n+($O937*'fnd base rates'!H$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,8)))","v":855.35893399999998},{"$f":"(($D937*'fnd base rates'!I$107)\n+($E937*'fnd base rates'!I$108)\n+($F937*'fnd base rates'!I$109)\n+($G937*'fnd base rates'!I$110)\n+($H937*'fnd base rates'!I$111)\n+($I937*'fnd base rates'!I$112)\n+($J937*'fnd base rates'!I$113)\n+($K937*'fnd base rates'!I$114)\n+($M937*'fnd base rates'!I$116)\n+($N937*'fnd base rates'!I$117)\n+($O937*'fnd base rates'!I$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,9)))\n*$R937","v":574.49},{"$f":"(($D937*'fnd base rates'!J$107)\n+($E937*'fnd base rates'!J$108)\n+($F937*'fnd base rates'!J$109)\n+($G937*'fnd base rates'!J$110)\n+($H937*'fnd base rates'!J$111)\n+($I937*'fnd base rates'!J$112)\n+($J937*'fnd base rates'!J$113)\n+($K937*'fnd base rates'!J$114)\n+($M937*'fnd base rates'!J$116)\n+($N937*'fnd base rates'!J$117)\n+($O937*'fnd base rates'!J$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,10)))\n*$R937","v":1345.6399999999999},{"$f":"(($D937*'fnd base rates'!K$107)\n+($E937*'fnd base rates'!K$108)\n+($F937*'fnd base rates'!K$109)\n+($G937*'fnd base rates'!K$110)\n+($H937*'fnd base rates'!K$111)\n+($I937*'fnd base rates'!K$112)\n+($J937*'fnd base rates'!K$113)\n+($K937*'fnd base rates'!K$114)\n+($M937*'fnd base rates'!K$116)\n+($N937*'fnd base rates'!K$117)\n+($O937*'fnd base rates'!K$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,11)))\n*$R937","v":1150.05988},{"$f":"(($D937*'fnd base rates'!L$107)\n+($E937*'fnd base rates'!L$108)\n+($F937*'fnd base rates'!L$109)\n+($G937*'fnd base rates'!L$110)\n+($H937*'fnd base rates'!L$111)\n+($I937*'fnd base rates'!L$112)\n+($J937*'fnd base rates'!L$113)\n+($K937*'fnd base rates'!L$114)\n+($M937*'fnd base rates'!L$116)\n+($N937*'fnd base rates'!L$117)\n+($O937*'fnd base rates'!L$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,12)))","v":1962.5266799999999},{"$f":"(($D937*'fnd base rates'!M$107)\n+($E937*'fnd base rates'!M$108)\n+($F937*'fnd base rates'!M$109)\n+($G937*'fnd base rates'!M$110)\n+($H937*'fnd base rates'!M$111)\n+($I937*'fnd base rates'!M$112)\n+($J937*'fnd base rates'!M$113)\n+($K937*'fnd base rates'!M$114)\n+($M937*'fnd base rates'!M$116)\n+($N937*'fnd base rates'!M$117)\n+($O937*'fnd base rates'!M$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,13)))","v":0},17454.106909999999,null,3503160128,"3503","160","128",1,1,17454.106909999999,17454,0,17454,null,null,null,null,null,17454,0,17454,null,null,{"$f":"BC937-BA937","v":0}]
[3503,3503160149,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D938","v":0},{"$f":"'fnd enro'!E938","v":0},{"$f":"'fnd enro'!F938","v":1},{"$f":"'fnd enro'!G938","v":0},{"$f":"'fnd enro'!H938","v":0},{"$f":"'fnd enro'!I938","v":3},{"$f":"'fnd enro'!J938","v":0},{"$f":"'fnd enro'!K938","v":0.15440000000000001},{"$f":"'fnd enro'!L938","v":0},{"$f":"'fnd enro'!M938","v":0},{"$f":"'fnd enro'!N938","v":0},{"$f":"'fnd enro'!O938","v":0},{"$f":"'fnd enro'!P938","v":1},{"$f":"'fnd enro'!R938","v":4},1,{"$f":"VALUE('fnd enro'!Q938)","v":12},null,{"$f":"(($D938*'fnd base rates'!C$107)\n+($E938*'fnd base rates'!C$108)\n+($F938*'fnd base rates'!C$109)\n+($G938*'fnd base rates'!C$110)\n+($H938*'fnd base rates'!C$111)\n+($I938*'fnd base rates'!C$112)\n+($J938*'fnd base rates'!C$113)\n+($K938*'fnd base rates'!C$114)\n+($M938*'fnd base rates'!C$116)\n+($N938*'fnd base rates'!C$117)\n+($O938*'fnd base rates'!C$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,3)))\n*$R938","v":2233.7653840000003},{"$f":"(($D938*'fnd base rates'!D$107)\n+($E938*'fnd base rates'!D$108)\n+($F938*'fnd base rates'!D$109)\n+($G938*'fnd base rates'!D$110)\n+($H938*'fnd base rates'!D$111)\n+($I938*'fnd base rates'!D$112)\n+($J938*'fnd base rates'!D$113)\n+($K938*'fnd base rates'!D$114)\n+($M938*'fnd base rates'!D$116)\n+($N938*'fnd base rates'!D$117)\n+($O938*'fnd base rates'!D$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,4)))\n*$R938","v":3476.8900000000003},{"$f":"(($D938*'fnd base rates'!E$107)\n+($E938*'fnd base rates'!E$108)\n+($F938*'fnd base rates'!E$109)\n+($G938*'fnd base rates'!E$110)\n+($H938*'fnd base rates'!E$111)\n+($I938*'fnd base rates'!E$112)\n+($J938*'fnd base rates'!E$113)\n+($K938*'fnd base rates'!E$114)\n+($M938*'fnd base rates'!E$116)\n+($N938*'fnd base rates'!E$117)\n+($O938*'fnd base rates'!E$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,5)))\n*$R938","v":22683.551503999999},{"$f":"(($D938*'fnd base rates'!F$107)\n+($E938*'fnd base rates'!F$108)\n+($F938*'fnd base rates'!F$109)\n+($G938*'fnd base rates'!F$110)\n+($H938*'fnd base rates'!F$111)\n+($I938*'fnd base rates'!F$112)\n+($J938*'fnd base rates'!F$113)\n+($K938*'fnd base rates'!F$114)\n+($M938*'fnd base rates'!F$116)\n+($N938*'fnd base rates'!F$117)\n+($O938*'fnd base rates'!F$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,6)))\n*$R938","v":3908.1056480000002},{"$f":"(($D938*'fnd base rates'!G$107)\n+($E938*'fnd base rates'!G$108)\n+($F938*'fnd base rates'!G$109)\n+($G938*'fnd base rates'!G$110)\n+($H938*'fnd base rates'!G$111)\n+($I938*'fnd base rates'!G$112)\n+($J938*'fnd base rates'!G$113)\n+($K938*'fnd base rates'!G$114)\n+($M938*'fnd base rates'!G$116)\n+($N938*'fnd base rates'!G$117)\n+($O938*'fnd base rates'!G$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,7)))\n*$R938","v":845.70312799999988},{"$f":"(($D938*'fnd base rates'!H$107)\n+($E938*'fnd base rates'!H$108)\n+($F938*'fnd base rates'!H$109)\n+($G938*'fnd base rates'!H$110)\n+($H938*'fnd base rates'!H$111)\n+($I938*'fnd base rates'!H$112)\n+($J938*'fnd base rates'!H$113)\n+($K938*'fnd base rates'!H$114)\n+($M938*'fnd base rates'!H$116)\n+($N938*'fnd base rates'!H$117)\n+($O938*'fnd base rates'!H$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,8)))","v":3037.9157359999999},{"$f":"(($D938*'fnd base rates'!I$107)\n+($E938*'fnd base rates'!I$108)\n+($F938*'fnd base rates'!I$109)\n+($G938*'fnd base rates'!I$110)\n+($H938*'fnd base rates'!I$111)\n+($I938*'fnd base rates'!I$112)\n+($J938*'fnd base rates'!I$113)\n+($K938*'fnd base rates'!I$114)\n+($M938*'fnd base rates'!I$116)\n+($N938*'fnd base rates'!I$117)\n+($O938*'fnd base rates'!I$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,9)))\n*$R938","v":1748.8400000000001},{"$f":"(($D938*'fnd base rates'!J$107)\n+($E938*'fnd base rates'!J$108)\n+($F938*'fnd base rates'!J$109)\n+($G938*'fnd base rates'!J$110)\n+($H938*'fnd base rates'!J$111)\n+($I938*'fnd base rates'!J$112)\n+($J938*'fnd base rates'!J$113)\n+($K938*'fnd base rates'!J$114)\n+($M938*'fnd base rates'!J$116)\n+($N938*'fnd base rates'!J$117)\n+($O938*'fnd base rates'!J$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,10)))\n*$R938","v":2678.45},{"$f":"(($D938*'fnd base rates'!K$107)\n+($E938*'fnd base rates'!K$108)\n+($F938*'fnd base rates'!K$109)\n+($G938*'fnd base rates'!K$110)\n+($H938*'fnd base rates'!K$111)\n+($I938*'fnd base rates'!K$112)\n+($J938*'fnd base rates'!K$113)\n+($K938*'fnd base rates'!K$114)\n+($M938*'fnd base rates'!K$116)\n+($N938*'fnd base rates'!K$117)\n+($O938*'fnd base rates'!K$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,11)))\n*$R938","v":4550.3895200000006},{"$f":"(($D938*'fnd base rates'!L$107)\n+($E938*'fnd base rates'!L$108)\n+($F938*'fnd base rates'!L$109)\n+($G938*'fnd base rates'!L$110)\n+($H938*'fnd base rates'!L$111)\n+($I938*'fnd base rates'!L$112)\n+($J938*'fnd base rates'!L$113)\n+($K938*'fnd base rates'!L$114)\n+($M938*'fnd base rates'!L$116)\n+($N938*'fnd base rates'!L$117)\n+($O938*'fnd base rates'!L$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,12)))","v":6211.2867200000001},{"$f":"(($D938*'fnd base rates'!M$107)\n+($E938*'fnd base rates'!M$108)\n+($F938*'fnd base rates'!M$109)\n+($G938*'fnd base rates'!M$110)\n+($H938*'fnd base rates'!M$111)\n+($I938*'fnd base rates'!M$112)\n+($J938*'fnd base rates'!M$113)\n+($K938*'fnd base rates'!M$114)\n+($M938*'fnd base rates'!M$116)\n+($N938*'fnd base rates'!M$117)\n+($O938*'fnd base rates'!M$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,13)))","v":0},51374.897639999996,null,3503160149,"3503","160","149",1,4,51374.897639999996,12844,0,12844,null,null,null,null,null,12844,0,12844,null,null,{"$f":"BC938-BA938","v":0}]
[3503,3503160160,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D939","v":0},{"$f":"'fnd enro'!E939","v":0},{"$f":"'fnd enro'!F939","v":73},{"$f":"'fnd enro'!G939","v":487},{"$f":"'fnd enro'!H939","v":320},{"$f":"'fnd enro'!I939","v":143},{"$f":"'fnd enro'!J939","v":0},{"$f":"'fnd enro'!K939","v":39.4878},{"$f":"'fnd enro'!L939","v":0},{"$f":"'fnd enro'!M939","v":161},{"$f":"'fnd enro'!N939","v":33},{"$f":"'fnd enro'!O939","v":35},{"$f":"'fnd enro'!P939","v":723},{"$f":"'fnd enro'!R939","v":1023},1,{"$f":"VALUE('fnd enro'!Q939)","v":11},null,{"$f":"(($D939*'fnd base rates'!C$107)\n+($E939*'fnd base rates'!C$108)\n+($F939*'fnd base rates'!C$109)\n+($G939*'fnd base rates'!C$110)\n+($H939*'fnd base rates'!C$111)\n+($I939*'fnd base rates'!C$112)\n+($J939*'fnd base rates'!C$113)\n+($K939*'fnd base rates'!C$114)\n+($M939*'fnd base rates'!C$116)\n+($N939*'fnd base rates'!C$117)\n+($O939*'fnd base rates'!C$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,3)))\n*$R939","v":632554.43695800018},{"$f":"(($D939*'fnd base rates'!D$107)\n+($E939*'fnd base rates'!D$108)\n+($F939*'fnd base rates'!D$109)\n+($G939*'fnd base rates'!D$110)\n+($H939*'fnd base rates'!D$111)\n+($I939*'fnd base rates'!D$112)\n+($J939*'fnd base rates'!D$113)\n+($K939*'fnd base rates'!D$114)\n+($M939*'fnd base rates'!D$116)\n+($N939*'fnd base rates'!D$117)\n+($O939*'fnd base rates'!D$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,4)))\n*$R939","v":1109882.4900000002},{"$f":"(($D939*'fnd base rates'!E$107)\n+($E939*'fnd base rates'!E$108)\n+($F939*'fnd base rates'!E$109)\n+($G939*'fnd base rates'!E$110)\n+($H939*'fnd base rates'!E$111)\n+($I939*'fnd base rates'!E$112)\n+($J939*'fnd base rates'!E$113)\n+($K939*'fnd base rates'!E$114)\n+($M939*'fnd base rates'!E$116)\n+($N939*'fnd base rates'!E$117)\n+($O939*'fnd base rates'!E$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,5)))\n*$R939","v":7064060.7646479998},{"$f":"(($D939*'fnd base rates'!F$107)\n+($E939*'fnd base rates'!F$108)\n+($F939*'fnd base rates'!F$109)\n+($G939*'fnd base rates'!F$110)\n+($H939*'fnd base rates'!F$111)\n+($I939*'fnd base rates'!F$112)\n+($J939*'fnd base rates'!F$113)\n+($K939*'fnd base rates'!F$114)\n+($M939*'fnd base rates'!F$116)\n+($N939*'fnd base rates'!F$117)\n+($O939*'fnd base rates'!F$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,6)))\n*$R939","v":1184682.7094759997},{"$f":"(($D939*'fnd base rates'!G$107)\n+($E939*'fnd base rates'!G$108)\n+($F939*'fnd base rates'!G$109)\n+($G939*'fnd base rates'!G$110)\n+($H939*'fnd base rates'!G$111)\n+($I939*'fnd base rates'!G$112)\n+($J939*'fnd base rates'!G$113)\n+($K939*'fnd base rates'!G$114)\n+($M939*'fnd base rates'!G$116)\n+($N939*'fnd base rates'!G$117)\n+($O939*'fnd base rates'!G$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,7)))\n*$R939","v":312445.93748600001},{"$f":"(($D939*'fnd base rates'!H$107)\n+($E939*'fnd base rates'!H$108)\n+($F939*'fnd base rates'!H$109)\n+($G939*'fnd base rates'!H$110)\n+($H939*'fnd base rates'!H$111)\n+($I939*'fnd base rates'!H$112)\n+($J939*'fnd base rates'!H$113)\n+($K939*'fnd base rates'!H$114)\n+($M939*'fnd base rates'!H$116)\n+($N939*'fnd base rates'!H$117)\n+($O939*'fnd base rates'!H$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,8)))","v":628952.30948199984},{"$f":"(($D939*'fnd base rates'!I$107)\n+($E939*'fnd base rates'!I$108)\n+($F939*'fnd base rates'!I$109)\n+($G939*'fnd base rates'!I$110)\n+($H939*'fnd base rates'!I$111)\n+($I939*'fnd base rates'!I$112)\n+($J939*'fnd base rates'!I$113)\n+($K939*'fnd base rates'!I$114)\n+($M939*'fnd base rates'!I$116)\n+($N939*'fnd base rates'!I$117)\n+($O939*'fnd base rates'!I$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,9)))\n*$R939","v":479226.2},{"$f":"(($D939*'fnd base rates'!J$107)\n+($E939*'fnd base rates'!J$108)\n+($F939*'fnd base rates'!J$109)\n+($G939*'fnd base rates'!J$110)\n+($H939*'fnd base rates'!J$111)\n+($I939*'fnd base rates'!J$112)\n+($J939*'fnd base rates'!J$113)\n+($K939*'fnd base rates'!J$114)\n+($M939*'fnd base rates'!J$116)\n+($N939*'fnd base rates'!J$117)\n+($O939*'fnd base rates'!J$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,10)))\n*$R939","v":837440.79999999993},{"$f":"(($D939*'fnd base rates'!K$107)\n+($E939*'fnd base rates'!K$108)\n+($F939*'fnd base rates'!K$109)\n+($G939*'fnd base rates'!K$110)\n+($H939*'fnd base rates'!K$111)\n+($I939*'fnd base rates'!K$112)\n+($J939*'fnd base rates'!K$113)\n+($K939*'fnd base rates'!K$114)\n+($M939*'fnd base rates'!K$116)\n+($N939*'fnd base rates'!K$117)\n+($O939*'fnd base rates'!K$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,11)))\n*$R939","v":1228752.04724},{"$f":"(($D939*'fnd base rates'!L$107)\n+($E939*'fnd base rates'!L$108)\n+($F939*'fnd base rates'!L$109)\n+($G939*'fnd base rates'!L$110)\n+($H939*'fnd base rates'!L$111)\n+($I939*'fnd base rates'!L$112)\n+($J939*'fnd base rates'!L$113)\n+($K939*'fnd base rates'!L$114)\n+($M939*'fnd base rates'!L$116)\n+($N939*'fnd base rates'!L$117)\n+($O939*'fnd base rates'!L$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,12)))","v":2005987.2136400002},{"$f":"(($D939*'fnd base rates'!M$107)\n+($E939*'fnd base rates'!M$108)\n+($F939*'fnd base rates'!M$109)\n+($G939*'fnd base rates'!M$110)\n+($H939*'fnd base rates'!M$111)\n+($I939*'fnd base rates'!M$112)\n+($J939*'fnd base rates'!M$113)\n+($K939*'fnd base rates'!M$114)\n+($M939*'fnd base rates'!M$116)\n+($N939*'fnd base rates'!M$117)\n+($O939*'fnd base rates'!M$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,13)))","v":0},15483984.90893,null,3503160160,"3503","160","160",1,1023,15483984.90893,15136,0,15136,null,null,null,null,null,15136,0,15136,null,null,{"$f":"BC939-BA939","v":0}]
[3503,3503160207,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D940","v":0},{"$f":"'fnd enro'!E940","v":0},{"$f":"'fnd enro'!F940","v":0},{"$f":"'fnd enro'!G940","v":0},{"$f":"'fnd enro'!H940","v":1},{"$f":"'fnd enro'!I940","v":0},{"$f":"'fnd enro'!J940","v":0},{"$f":"'fnd enro'!K940","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L940","v":0},{"$f":"'fnd enro'!M940","v":0},{"$f":"'fnd enro'!N940","v":0},{"$f":"'fnd enro'!O940","v":0},{"$f":"'fnd enro'!P940","v":1},{"$f":"'fnd enro'!R940","v":1},1,{"$f":"VALUE('fnd enro'!Q940)","v":3},null,{"$f":"(($D940*'fnd base rates'!C$107)\n+($E940*'fnd base rates'!C$108)\n+($F940*'fnd base rates'!C$109)\n+($G940*'fnd base rates'!C$110)\n+($H940*'fnd base rates'!C$111)\n+($I940*'fnd base rates'!C$112)\n+($J940*'fnd base rates'!C$113)\n+($K940*'fnd base rates'!C$114)\n+($M940*'fnd base rates'!C$116)\n+($N940*'fnd base rates'!C$117)\n+($O940*'fnd base rates'!C$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,3)))\n*$R940","v":593.36134600000003},{"$f":"(($D940*'fnd base rates'!D$107)\n+($E940*'fnd base rates'!D$108)\n+($F940*'fnd base rates'!D$109)\n+($G940*'fnd base rates'!D$110)\n+($H940*'fnd base rates'!D$111)\n+($I940*'fnd base rates'!D$112)\n+($J940*'fnd base rates'!D$113)\n+($K940*'fnd base rates'!D$114)\n+($M940*'fnd base rates'!D$116)\n+($N940*'fnd base rates'!D$117)\n+($O940*'fnd base rates'!D$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,4)))\n*$R940","v":1034.71},{"$f":"(($D940*'fnd base rates'!E$107)\n+($E940*'fnd base rates'!E$108)\n+($F940*'fnd base rates'!E$109)\n+($G940*'fnd base rates'!E$110)\n+($H940*'fnd base rates'!E$111)\n+($I940*'fnd base rates'!E$112)\n+($J940*'fnd base rates'!E$113)\n+($K940*'fnd base rates'!E$114)\n+($M940*'fnd base rates'!E$116)\n+($N940*'fnd base rates'!E$117)\n+($O940*'fnd base rates'!E$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,5)))\n*$R940","v":6091.5303760000006},{"$f":"(($D940*'fnd base rates'!F$107)\n+($E940*'fnd base rates'!F$108)\n+($F940*'fnd base rates'!F$109)\n+($G940*'fnd base rates'!F$110)\n+($H940*'fnd base rates'!F$111)\n+($I940*'fnd base rates'!F$112)\n+($J940*'fnd base rates'!F$113)\n+($K940*'fnd base rates'!F$114)\n+($M940*'fnd base rates'!F$116)\n+($N940*'fnd base rates'!F$117)\n+($O940*'fnd base rates'!F$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,6)))\n*$R940","v":995.37641200000007},{"$f":"(($D940*'fnd base rates'!G$107)\n+($E940*'fnd base rates'!G$108)\n+($F940*'fnd base rates'!G$109)\n+($G940*'fnd base rates'!G$110)\n+($H940*'fnd base rates'!G$111)\n+($I940*'fnd base rates'!G$112)\n+($J940*'fnd base rates'!G$113)\n+($K940*'fnd base rates'!G$114)\n+($M940*'fnd base rates'!G$116)\n+($N940*'fnd base rates'!G$117)\n+($O940*'fnd base rates'!G$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,7)))\n*$R940","v":296.15328199999999},{"$f":"(($D940*'fnd base rates'!H$107)\n+($E940*'fnd base rates'!H$108)\n+($F940*'fnd base rates'!H$109)\n+($G940*'fnd base rates'!H$110)\n+($H940*'fnd base rates'!H$111)\n+($I940*'fnd base rates'!H$112)\n+($J940*'fnd base rates'!H$113)\n+($K940*'fnd base rates'!H$114)\n+($M940*'fnd base rates'!H$116)\n+($N940*'fnd base rates'!H$117)\n+($O940*'fnd base rates'!H$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,8)))","v":543.01893400000006},{"$f":"(($D940*'fnd base rates'!I$107)\n+($E940*'fnd base rates'!I$108)\n+($F940*'fnd base rates'!I$109)\n+($G940*'fnd base rates'!I$110)\n+($H940*'fnd base rates'!I$111)\n+($I940*'fnd base rates'!I$112)\n+($J940*'fnd base rates'!I$113)\n+($K940*'fnd base rates'!I$114)\n+($M940*'fnd base rates'!I$116)\n+($N940*'fnd base rates'!I$117)\n+($O940*'fnd base rates'!I$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,9)))\n*$R940","v":469.27},{"$f":"(($D940*'fnd base rates'!J$107)\n+($E940*'fnd base rates'!J$108)\n+($F940*'fnd base rates'!J$109)\n+($G940*'fnd base rates'!J$110)\n+($H940*'fnd base rates'!J$111)\n+($I940*'fnd base rates'!J$112)\n+($J940*'fnd base rates'!J$113)\n+($K940*'fnd base rates'!J$114)\n+($M940*'fnd base rates'!J$116)\n+($N940*'fnd base rates'!J$117)\n+($O940*'fnd base rates'!J$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,10)))\n*$R940","v":802.63000000000011},{"$f":"(($D940*'fnd base rates'!K$107)\n+($E940*'fnd base rates'!K$108)\n+($F940*'fnd base rates'!K$109)\n+($G940*'fnd base rates'!K$110)\n+($H940*'fnd base rates'!K$111)\n+($I940*'fnd base rates'!K$112)\n+($J940*'fnd base rates'!K$113)\n+($K940*'fnd base rates'!K$114)\n+($M940*'fnd base rates'!K$116)\n+($N940*'fnd base rates'!K$117)\n+($O940*'fnd base rates'!K$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,11)))\n*$R940","v":1182.1598799999999},{"$f":"(($D940*'fnd base rates'!L$107)\n+($E940*'fnd base rates'!L$108)\n+($F940*'fnd base rates'!L$109)\n+($G940*'fnd base rates'!L$110)\n+($H940*'fnd base rates'!L$111)\n+($I940*'fnd base rates'!L$112)\n+($J940*'fnd base rates'!L$113)\n+($K940*'fnd base rates'!L$114)\n+($M940*'fnd base rates'!L$116)\n+($N940*'fnd base rates'!L$117)\n+($O940*'fnd base rates'!L$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,12)))","v":1938.23668},{"$f":"(($D940*'fnd base rates'!M$107)\n+($E940*'fnd base rates'!M$108)\n+($F940*'fnd base rates'!M$109)\n+($G940*'fnd base rates'!M$110)\n+($H940*'fnd base rates'!M$111)\n+($I940*'fnd base rates'!M$112)\n+($J940*'fnd base rates'!M$113)\n+($K940*'fnd base rates'!M$114)\n+($M940*'fnd base rates'!M$116)\n+($N940*'fnd base rates'!M$117)\n+($O940*'fnd base rates'!M$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,13)))","v":0},13946.446910000001,null,3503160207,"3503","160","207",1,1,13946.446910000001,13946,0,13946,null,null,null,null,null,13946,0,13946,null,null,{"$f":"BC940-BA940","v":0}]
[3503,3503160295,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D941","v":0},{"$f":"'fnd enro'!E941","v":0},{"$f":"'fnd enro'!F941","v":0},{"$f":"'fnd enro'!G941","v":1},{"$f":"'fnd enro'!H941","v":0},{"$f":"'fnd enro'!I941","v":1},{"$f":"'fnd enro'!J941","v":0},{"$f":"'fnd enro'!K941","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L941","v":0},{"$f":"'fnd enro'!M941","v":0},{"$f":"'fnd enro'!N941","v":0},{"$f":"'fnd enro'!O941","v":0},{"$f":"'fnd enro'!P941","v":2},{"$f":"'fnd enro'!R941","v":2},1,{"$f":"VALUE('fnd enro'!Q941)","v":5},null,{"$f":"(($D941*'fnd base rates'!C$107)\n+($E941*'fnd base rates'!C$108)\n+($F941*'fnd base rates'!C$109)\n+($G941*'fnd base rates'!C$110)\n+($H941*'fnd base rates'!C$111)\n+($I941*'fnd base rates'!C$112)\n+($J941*'fnd base rates'!C$113)\n+($K941*'fnd base rates'!C$114)\n+($M941*'fnd base rates'!C$116)\n+($N941*'fnd base rates'!C$117)\n+($O941*'fnd base rates'!C$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,3)))\n*$R941","v":1192.6626920000001},{"$f":"(($D941*'fnd base rates'!D$107)\n+($E941*'fnd base rates'!D$108)\n+($F941*'fnd base rates'!D$109)\n+($G941*'fnd base rates'!D$110)\n+($H941*'fnd base rates'!D$111)\n+($I941*'fnd base rates'!D$112)\n+($J941*'fnd base rates'!D$113)\n+($K941*'fnd base rates'!D$114)\n+($M941*'fnd base rates'!D$116)\n+($N941*'fnd base rates'!D$117)\n+($O941*'fnd base rates'!D$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,4)))\n*$R941","v":2097.48},{"$f":"(($D941*'fnd base rates'!E$107)\n+($E941*'fnd base rates'!E$108)\n+($F941*'fnd base rates'!E$109)\n+($G941*'fnd base rates'!E$110)\n+($H941*'fnd base rates'!E$111)\n+($I941*'fnd base rates'!E$112)\n+($J941*'fnd base rates'!E$113)\n+($K941*'fnd base rates'!E$114)\n+($M941*'fnd base rates'!E$116)\n+($N941*'fnd base rates'!E$117)\n+($O941*'fnd base rates'!E$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,5)))\n*$R941","v":14330.850751999998},{"$f":"(($D941*'fnd base rates'!F$107)\n+($E941*'fnd base rates'!F$108)\n+($F941*'fnd base rates'!F$109)\n+($G941*'fnd base rates'!F$110)\n+($H941*'fnd base rates'!F$111)\n+($I941*'fnd base rates'!F$112)\n+($J941*'fnd base rates'!F$113)\n+($K941*'fnd base rates'!F$114)\n+($M941*'fnd base rates'!F$116)\n+($N941*'fnd base rates'!F$117)\n+($O941*'fnd base rates'!F$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,6)))\n*$R941","v":2134.3328240000001},{"$f":"(($D941*'fnd base rates'!G$107)\n+($E941*'fnd base rates'!G$108)\n+($F941*'fnd base rates'!G$109)\n+($G941*'fnd base rates'!G$110)\n+($H941*'fnd base rates'!G$111)\n+($I941*'fnd base rates'!G$112)\n+($J941*'fnd base rates'!G$113)\n+($K941*'fnd base rates'!G$114)\n+($M941*'fnd base rates'!G$116)\n+($N941*'fnd base rates'!G$117)\n+($O941*'fnd base rates'!G$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,7)))\n*$R941","v":589.37656399999992},{"$f":"(($D941*'fnd base rates'!H$107)\n+($E941*'fnd base rates'!H$108)\n+($F941*'fnd base rates'!H$109)\n+($G941*'fnd base rates'!H$110)\n+($H941*'fnd base rates'!H$111)\n+($I941*'fnd base rates'!H$112)\n+($J941*'fnd base rates'!H$113)\n+($K941*'fnd base rates'!H$114)\n+($M941*'fnd base rates'!H$116)\n+($N941*'fnd base rates'!H$117)\n+($O941*'fnd base rates'!H$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,8)))","v":1392.697868},{"$f":"(($D941*'fnd base rates'!I$107)\n+($E941*'fnd base rates'!I$108)\n+($F941*'fnd base rates'!I$109)\n+($G941*'fnd base rates'!I$110)\n+($H941*'fnd base rates'!I$111)\n+($I941*'fnd base rates'!I$112)\n+($J941*'fnd base rates'!I$113)\n+($K941*'fnd base rates'!I$114)\n+($M941*'fnd base rates'!I$116)\n+($N941*'fnd base rates'!I$117)\n+($O941*'fnd base rates'!I$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,9)))\n*$R941","v":956.55},{"$f":"(($D941*'fnd base rates'!J$107)\n+($E941*'fnd base rates'!J$108)\n+($F941*'fnd base rates'!J$109)\n+($G941*'fnd base rates'!J$110)\n+($H941*'fnd base rates'!J$111)\n+($I941*'fnd base rates'!J$112)\n+($J941*'fnd base rates'!J$113)\n+($K941*'fnd base rates'!J$114)\n+($M941*'fnd base rates'!J$116)\n+($N941*'fnd base rates'!J$117)\n+($O941*'fnd base rates'!J$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,10)))\n*$R941","v":1891.3899999999999},{"$f":"(($D941*'fnd base rates'!K$107)\n+($E941*'fnd base rates'!K$108)\n+($F941*'fnd base rates'!K$109)\n+($G941*'fnd base rates'!K$110)\n+($H941*'fnd base rates'!K$111)\n+($I941*'fnd base rates'!K$112)\n+($J941*'fnd base rates'!K$113)\n+($K941*'fnd base rates'!K$114)\n+($M941*'fnd base rates'!K$116)\n+($N941*'fnd base rates'!K$117)\n+($O941*'fnd base rates'!K$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,11)))\n*$R941","v":2250.2697600000001},{"$f":"(($D941*'fnd base rates'!L$107)\n+($E941*'fnd base rates'!L$108)\n+($F941*'fnd base rates'!L$109)\n+($G941*'fnd base rates'!L$110)\n+($H941*'fnd base rates'!L$111)\n+($I941*'fnd base rates'!L$112)\n+($J941*'fnd base rates'!L$113)\n+($K941*'fnd base rates'!L$114)\n+($M941*'fnd base rates'!L$116)\n+($N941*'fnd base rates'!L$117)\n+($O941*'fnd base rates'!L$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,12)))","v":3711.1433600000005},{"$f":"(($D941*'fnd base rates'!M$107)\n+($E941*'fnd base rates'!M$108)\n+($F941*'fnd base rates'!M$109)\n+($G941*'fnd base rates'!M$110)\n+($H941*'fnd base rates'!M$111)\n+($I941*'fnd base rates'!M$112)\n+($J941*'fnd base rates'!M$113)\n+($K941*'fnd base rates'!M$114)\n+($M941*'fnd base rates'!M$116)\n+($N941*'fnd base rates'!M$117)\n+($O941*'fnd base rates'!M$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,13)))","v":0},30546.753819999998,null,3503160295,"3503","160","295",1,2,30546.753819999998,15273,0,15273,null,null,null,null,null,15273,0,15273,null,null,{"$f":"BC941-BA941","v":0}]
[3503,3503160301,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D942","v":0},{"$f":"'fnd enro'!E942","v":0},{"$f":"'fnd enro'!F942","v":0},{"$f":"'fnd enro'!G942","v":0},{"$f":"'fnd enro'!H942","v":1},{"$f":"'fnd enro'!I942","v":2},{"$f":"'fnd enro'!J942","v":0},{"$f":"'fnd enro'!K942","v":0.1158},{"$f":"'fnd enro'!L942","v":0},{"$f":"'fnd enro'!M942","v":0},{"$f":"'fnd enro'!N942","v":0},{"$f":"'fnd enro'!O942","v":0},{"$f":"'fnd enro'!P942","v":3},{"$f":"'fnd enro'!R942","v":3},1,{"$f":"VALUE('fnd enro'!Q942)","v":5},null,{"$f":"(($D942*'fnd base rates'!C$107)\n+($E942*'fnd base rates'!C$108)\n+($F942*'fnd base rates'!C$109)\n+($G942*'fnd base rates'!C$110)\n+($H942*'fnd base rates'!C$111)\n+($I942*'fnd base rates'!C$112)\n+($J942*'fnd base rates'!C$113)\n+($K942*'fnd base rates'!C$114)\n+($M942*'fnd base rates'!C$116)\n+($N942*'fnd base rates'!C$117)\n+($O942*'fnd base rates'!C$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,3)))\n*$R942","v":1788.9940379999998},{"$f":"(($D942*'fnd base rates'!D$107)\n+($E942*'fnd base rates'!D$108)\n+($F942*'fnd base rates'!D$109)\n+($G942*'fnd base rates'!D$110)\n+($H942*'fnd base rates'!D$111)\n+($I942*'fnd base rates'!D$112)\n+($J942*'fnd base rates'!D$113)\n+($K942*'fnd base rates'!D$114)\n+($M942*'fnd base rates'!D$116)\n+($N942*'fnd base rates'!D$117)\n+($O942*'fnd base rates'!D$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,4)))\n*$R942","v":3146.2200000000003},{"$f":"(($D942*'fnd base rates'!E$107)\n+($E942*'fnd base rates'!E$108)\n+($F942*'fnd base rates'!E$109)\n+($G942*'fnd base rates'!E$110)\n+($H942*'fnd base rates'!E$111)\n+($I942*'fnd base rates'!E$112)\n+($J942*'fnd base rates'!E$113)\n+($K942*'fnd base rates'!E$114)\n+($M942*'fnd base rates'!E$116)\n+($N942*'fnd base rates'!E$117)\n+($O942*'fnd base rates'!E$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,5)))\n*$R942","v":21591.211127999999},{"$f":"(($D942*'fnd base rates'!F$107)\n+($E942*'fnd base rates'!F$108)\n+($F942*'fnd base rates'!F$109)\n+($G942*'fnd base rates'!F$110)\n+($H942*'fnd base rates'!F$111)\n+($I942*'fnd base rates'!F$112)\n+($J942*'fnd base rates'!F$113)\n+($K942*'fnd base rates'!F$114)\n+($M942*'fnd base rates'!F$116)\n+($N942*'fnd base rates'!F$117)\n+($O942*'fnd base rates'!F$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,6)))\n*$R942","v":2769.1492360000002},{"$f":"(($D942*'fnd base rates'!G$107)\n+($E942*'fnd base rates'!G$108)\n+($F942*'fnd base rates'!G$109)\n+($G942*'fnd base rates'!G$110)\n+($H942*'fnd base rates'!G$111)\n+($I942*'fnd base rates'!G$112)\n+($J942*'fnd base rates'!G$113)\n+($K942*'fnd base rates'!G$114)\n+($M942*'fnd base rates'!G$116)\n+($N942*'fnd base rates'!G$117)\n+($O942*'fnd base rates'!G$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,7)))\n*$R942","v":899.26984599999992},{"$f":"(($D942*'fnd base rates'!H$107)\n+($E942*'fnd base rates'!H$108)\n+($F942*'fnd base rates'!H$109)\n+($G942*'fnd base rates'!H$110)\n+($H942*'fnd base rates'!H$111)\n+($I942*'fnd base rates'!H$112)\n+($J942*'fnd base rates'!H$113)\n+($K942*'fnd base rates'!H$114)\n+($M942*'fnd base rates'!H$116)\n+($N942*'fnd base rates'!H$117)\n+($O942*'fnd base rates'!H$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,8)))","v":2241.366802},{"$f":"(($D942*'fnd base rates'!I$107)\n+($E942*'fnd base rates'!I$108)\n+($F942*'fnd base rates'!I$109)\n+($G942*'fnd base rates'!I$110)\n+($H942*'fnd base rates'!I$111)\n+($I942*'fnd base rates'!I$112)\n+($J942*'fnd base rates'!I$113)\n+($K942*'fnd base rates'!I$114)\n+($M942*'fnd base rates'!I$116)\n+($N942*'fnd base rates'!I$117)\n+($O942*'fnd base rates'!I$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,9)))\n*$R942","v":1550.96},{"$f":"(($D942*'fnd base rates'!J$107)\n+($E942*'fnd base rates'!J$108)\n+($F942*'fnd base rates'!J$109)\n+($G942*'fnd base rates'!J$110)\n+($H942*'fnd base rates'!J$111)\n+($I942*'fnd base rates'!J$112)\n+($J942*'fnd base rates'!J$113)\n+($K942*'fnd base rates'!J$114)\n+($M942*'fnd base rates'!J$116)\n+($N942*'fnd base rates'!J$117)\n+($O942*'fnd base rates'!J$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,10)))\n*$R942","v":3144.29},{"$f":"(($D942*'fnd base rates'!K$107)\n+($E942*'fnd base rates'!K$108)\n+($F942*'fnd base rates'!K$109)\n+($G942*'fnd base rates'!K$110)\n+($H942*'fnd base rates'!K$111)\n+($I942*'fnd base rates'!K$112)\n+($J942*'fnd base rates'!K$113)\n+($K942*'fnd base rates'!K$114)\n+($M942*'fnd base rates'!K$116)\n+($N942*'fnd base rates'!K$117)\n+($O942*'fnd base rates'!K$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,11)))\n*$R942","v":3482.2796399999997},{"$f":"(($D942*'fnd base rates'!L$107)\n+($E942*'fnd base rates'!L$108)\n+($F942*'fnd base rates'!L$109)\n+($G942*'fnd base rates'!L$110)\n+($H942*'fnd base rates'!L$111)\n+($I942*'fnd base rates'!L$112)\n+($J942*'fnd base rates'!L$113)\n+($K942*'fnd base rates'!L$114)\n+($M942*'fnd base rates'!L$116)\n+($N942*'fnd base rates'!L$117)\n+($O942*'fnd base rates'!L$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,12)))","v":5594.5200400000003},{"$f":"(($D942*'fnd base rates'!M$107)\n+($E942*'fnd base rates'!M$108)\n+($F942*'fnd base rates'!M$109)\n+($G942*'fnd base rates'!M$110)\n+($H942*'fnd base rates'!M$111)\n+($I942*'fnd base rates'!M$112)\n+($J942*'fnd base rates'!M$113)\n+($K942*'fnd base rates'!M$114)\n+($M942*'fnd base rates'!M$116)\n+($N942*'fnd base rates'!M$117)\n+($O942*'fnd base rates'!M$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,13)))","v":0},46208.260730000009,null,3503160301,"3503","160","301",1,3,46208.260730000009,15403,0,15403,null,null,null,null,null,15403,0,15403,null,null,{"$f":"BC942-BA942","v":0}]
[3503,3503160673,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D943","v":0},{"$f":"'fnd enro'!E943","v":0},{"$f":"'fnd enro'!F943","v":0},{"$f":"'fnd enro'!G943","v":0},{"$f":"'fnd enro'!H943","v":1},{"$f":"'fnd enro'!I943","v":0},{"$f":"'fnd enro'!J943","v":0},{"$f":"'fnd enro'!K943","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L943","v":0},{"$f":"'fnd enro'!M943","v":0},{"$f":"'fnd enro'!N943","v":0},{"$f":"'fnd enro'!O943","v":0},{"$f":"'fnd enro'!P943","v":0},{"$f":"'fnd enro'!R943","v":1},1,{"$f":"VALUE('fnd enro'!Q943)","v":3},null,{"$f":"(($D943*'fnd base rates'!C$107)\n+($E943*'fnd base rates'!C$108)\n+($F943*'fnd base rates'!C$109)\n+($G943*'fnd base rates'!C$110)\n+($H943*'fnd base rates'!C$111)\n+($I943*'fnd base rates'!C$112)\n+($J943*'fnd base rates'!C$113)\n+($K943*'fnd base rates'!C$114)\n+($M943*'fnd base rates'!C$116)\n+($N943*'fnd base rates'!C$117)\n+($O943*'fnd base rates'!C$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,3)))\n*$R943","v":536.46134600000005},{"$f":"(($D943*'fnd base rates'!D$107)\n+($E943*'fnd base rates'!D$108)\n+($F943*'fnd base rates'!D$109)\n+($G943*'fnd base rates'!D$110)\n+($H943*'fnd base rates'!D$111)\n+($I943*'fnd base rates'!D$112)\n+($J943*'fnd base rates'!D$113)\n+($K943*'fnd base rates'!D$114)\n+($M943*'fnd base rates'!D$116)\n+($N943*'fnd base rates'!D$117)\n+($O943*'fnd base rates'!D$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,4)))\n*$R943","v":765.08},{"$f":"(($D943*'fnd base rates'!E$107)\n+($E943*'fnd base rates'!E$108)\n+($F943*'fnd base rates'!E$109)\n+($G943*'fnd base rates'!E$110)\n+($H943*'fnd base rates'!E$111)\n+($I943*'fnd base rates'!E$112)\n+($J943*'fnd base rates'!E$113)\n+($K943*'fnd base rates'!E$114)\n+($M943*'fnd base rates'!E$116)\n+($N943*'fnd base rates'!E$117)\n+($O943*'fnd base rates'!E$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,5)))\n*$R943","v":3459.480376},{"$f":"(($D943*'fnd base rates'!F$107)\n+($E943*'fnd base rates'!F$108)\n+($F943*'fnd base rates'!F$109)\n+($G943*'fnd base rates'!F$110)\n+($H943*'fnd base rates'!F$111)\n+($I943*'fnd base rates'!F$112)\n+($J943*'fnd base rates'!F$113)\n+($K943*'fnd base rates'!F$114)\n+($M943*'fnd base rates'!F$116)\n+($N943*'fnd base rates'!F$117)\n+($O943*'fnd base rates'!F$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,6)))\n*$R943","v":995.37641200000007},{"$f":"(($D943*'fnd base rates'!G$107)\n+($E943*'fnd base rates'!G$108)\n+($F943*'fnd base rates'!G$109)\n+($G943*'fnd base rates'!G$110)\n+($H943*'fnd base rates'!G$111)\n+($I943*'fnd base rates'!G$112)\n+($J943*'fnd base rates'!G$113)\n+($K943*'fnd base rates'!G$114)\n+($M943*'fnd base rates'!G$116)\n+($N943*'fnd base rates'!G$117)\n+($O943*'fnd base rates'!G$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,7)))\n*$R943","v":168.453282},{"$f":"(($D943*'fnd base rates'!H$107)\n+($E943*'fnd base rates'!H$108)\n+($F943*'fnd base rates'!H$109)\n+($G943*'fnd base rates'!H$110)\n+($H943*'fnd base rates'!H$111)\n+($I943*'fnd base rates'!H$112)\n+($J943*'fnd base rates'!H$113)\n+($K943*'fnd base rates'!H$114)\n+($M943*'fnd base rates'!H$116)\n+($N943*'fnd base rates'!H$117)\n+($O943*'fnd base rates'!H$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D943*'fnd base rates'!I$107)\n+($E943*'fnd base rates'!I$108)\n+($F943*'fnd base rates'!I$109)\n+($G943*'fnd base rates'!I$110)\n+($H943*'fnd base rates'!I$111)\n+($I943*'fnd base rates'!I$112)\n+($J943*'fnd base rates'!I$113)\n+($K943*'fnd base rates'!I$114)\n+($M943*'fnd base rates'!I$116)\n+($N943*'fnd base rates'!I$117)\n+($O943*'fnd base rates'!I$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,9)))\n*$R943","v":362.69},{"$f":"(($D943*'fnd base rates'!J$107)\n+($E943*'fnd base rates'!J$108)\n+($F943*'fnd base rates'!J$109)\n+($G943*'fnd base rates'!J$110)\n+($H943*'fnd base rates'!J$111)\n+($I943*'fnd base rates'!J$112)\n+($J943*'fnd base rates'!J$113)\n+($K943*'fnd base rates'!J$114)\n+($M943*'fnd base rates'!J$116)\n+($N943*'fnd base rates'!J$117)\n+($O943*'fnd base rates'!J$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,10)))\n*$R943","v":248.81},{"$f":"(($D943*'fnd base rates'!K$107)\n+($E943*'fnd base rates'!K$108)\n+($F943*'fnd base rates'!K$109)\n+($G943*'fnd base rates'!K$110)\n+($H943*'fnd base rates'!K$111)\n+($I943*'fnd base rates'!K$112)\n+($J943*'fnd base rates'!K$113)\n+($K943*'fnd base rates'!K$114)\n+($M943*'fnd base rates'!K$116)\n+($N943*'fnd base rates'!K$117)\n+($O943*'fnd base rates'!K$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,11)))\n*$R943","v":1182.1598799999999},{"$f":"(($D943*'fnd base rates'!L$107)\n+($E943*'fnd base rates'!L$108)\n+($F943*'fnd base rates'!L$109)\n+($G943*'fnd base rates'!L$110)\n+($H943*'fnd base rates'!L$111)\n+($I943*'fnd base rates'!L$112)\n+($J943*'fnd base rates'!L$113)\n+($K943*'fnd base rates'!L$114)\n+($M943*'fnd base rates'!L$116)\n+($N943*'fnd base rates'!L$117)\n+($O943*'fnd base rates'!L$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D943*'fnd base rates'!M$107)\n+($E943*'fnd base rates'!M$108)\n+($F943*'fnd base rates'!M$109)\n+($G943*'fnd base rates'!M$110)\n+($H943*'fnd base rates'!M$111)\n+($I943*'fnd base rates'!M$112)\n+($J943*'fnd base rates'!M$113)\n+($K943*'fnd base rates'!M$114)\n+($M943*'fnd base rates'!M$116)\n+($N943*'fnd base rates'!M$117)\n+($O943*'fnd base rates'!M$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,3503160673,"3503","160","673",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC943-BA943","v":0}]
[3506,3506262030,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D944","v":0},{"$f":"'fnd enro'!E944","v":0},{"$f":"'fnd enro'!F944","v":0},{"$f":"'fnd enro'!G944","v":0},{"$f":"'fnd enro'!H944","v":0},{"$f":"'fnd enro'!I944","v":2},{"$f":"'fnd enro'!J944","v":0},{"$f":"'fnd enro'!K944","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L944","v":0},{"$f":"'fnd enro'!M944","v":0},{"$f":"'fnd enro'!N944","v":0},{"$f":"'fnd enro'!O944","v":1},{"$f":"'fnd enro'!P944","v":2},{"$f":"'fnd enro'!R944","v":2},1,{"$f":"VALUE('fnd enro'!Q944)","v":7},null,{"$f":"(($D944*'fnd base rates'!C$107)\n+($E944*'fnd base rates'!C$108)\n+($F944*'fnd base rates'!C$109)\n+($G944*'fnd base rates'!C$110)\n+($H944*'fnd base rates'!C$111)\n+($I944*'fnd base rates'!C$112)\n+($J944*'fnd base rates'!C$113)\n+($K944*'fnd base rates'!C$114)\n+($M944*'fnd base rates'!C$116)\n+($N944*'fnd base rates'!C$117)\n+($O944*'fnd base rates'!C$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,3)))\n*$R944","v":1309.8326920000002},{"$f":"(($D944*'fnd base rates'!D$107)\n+($E944*'fnd base rates'!D$108)\n+($F944*'fnd base rates'!D$109)\n+($G944*'fnd base rates'!D$110)\n+($H944*'fnd base rates'!D$111)\n+($I944*'fnd base rates'!D$112)\n+($J944*'fnd base rates'!D$113)\n+($K944*'fnd base rates'!D$114)\n+($M944*'fnd base rates'!D$116)\n+($N944*'fnd base rates'!D$117)\n+($O944*'fnd base rates'!D$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,4)))\n*$R944","v":2354.94},{"$f":"(($D944*'fnd base rates'!E$107)\n+($E944*'fnd base rates'!E$108)\n+($F944*'fnd base rates'!E$109)\n+($G944*'fnd base rates'!E$110)\n+($H944*'fnd base rates'!E$111)\n+($I944*'fnd base rates'!E$112)\n+($J944*'fnd base rates'!E$113)\n+($K944*'fnd base rates'!E$114)\n+($M944*'fnd base rates'!E$116)\n+($N944*'fnd base rates'!E$117)\n+($O944*'fnd base rates'!E$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,5)))\n*$R944","v":17394.420751999998},{"$f":"(($D944*'fnd base rates'!F$107)\n+($E944*'fnd base rates'!F$108)\n+($F944*'fnd base rates'!F$109)\n+($G944*'fnd base rates'!F$110)\n+($H944*'fnd base rates'!F$111)\n+($I944*'fnd base rates'!F$112)\n+($J944*'fnd base rates'!F$113)\n+($K944*'fnd base rates'!F$114)\n+($M944*'fnd base rates'!F$116)\n+($N944*'fnd base rates'!F$117)\n+($O944*'fnd base rates'!F$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,6)))\n*$R944","v":1948.112824},{"$f":"(($D944*'fnd base rates'!G$107)\n+($E944*'fnd base rates'!G$108)\n+($F944*'fnd base rates'!G$109)\n+($G944*'fnd base rates'!G$110)\n+($H944*'fnd base rates'!G$111)\n+($I944*'fnd base rates'!G$112)\n+($J944*'fnd base rates'!G$113)\n+($K944*'fnd base rates'!G$114)\n+($M944*'fnd base rates'!G$116)\n+($N944*'fnd base rates'!G$117)\n+($O944*'fnd base rates'!G$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,7)))\n*$R944","v":685.60656399999993},{"$f":"(($D944*'fnd base rates'!H$107)\n+($E944*'fnd base rates'!H$108)\n+($F944*'fnd base rates'!H$109)\n+($G944*'fnd base rates'!H$110)\n+($H944*'fnd base rates'!H$111)\n+($I944*'fnd base rates'!H$112)\n+($J944*'fnd base rates'!H$113)\n+($K944*'fnd base rates'!H$114)\n+($M944*'fnd base rates'!H$116)\n+($N944*'fnd base rates'!H$117)\n+($O944*'fnd base rates'!H$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,8)))","v":1827.897868},{"$f":"(($D944*'fnd base rates'!I$107)\n+($E944*'fnd base rates'!I$108)\n+($F944*'fnd base rates'!I$109)\n+($G944*'fnd base rates'!I$110)\n+($H944*'fnd base rates'!I$111)\n+($I944*'fnd base rates'!I$112)\n+($J944*'fnd base rates'!I$113)\n+($K944*'fnd base rates'!I$114)\n+($M944*'fnd base rates'!I$116)\n+($N944*'fnd base rates'!I$117)\n+($O944*'fnd base rates'!I$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,9)))\n*$R944","v":1183.71},{"$f":"(($D944*'fnd base rates'!J$107)\n+($E944*'fnd base rates'!J$108)\n+($F944*'fnd base rates'!J$109)\n+($G944*'fnd base rates'!J$110)\n+($H944*'fnd base rates'!J$111)\n+($I944*'fnd base rates'!J$112)\n+($J944*'fnd base rates'!J$113)\n+($K944*'fnd base rates'!J$114)\n+($M944*'fnd base rates'!J$116)\n+($N944*'fnd base rates'!J$117)\n+($O944*'fnd base rates'!J$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,10)))\n*$R944","v":2508.4700000000003},{"$f":"(($D944*'fnd base rates'!K$107)\n+($E944*'fnd base rates'!K$108)\n+($F944*'fnd base rates'!K$109)\n+($G944*'fnd base rates'!K$110)\n+($H944*'fnd base rates'!K$111)\n+($I944*'fnd base rates'!K$112)\n+($J944*'fnd base rates'!K$113)\n+($K944*'fnd base rates'!K$114)\n+($M944*'fnd base rates'!K$116)\n+($N944*'fnd base rates'!K$117)\n+($O944*'fnd base rates'!K$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,11)))\n*$R944","v":2598.9797600000002},{"$f":"(($D944*'fnd base rates'!L$107)\n+($E944*'fnd base rates'!L$108)\n+($F944*'fnd base rates'!L$109)\n+($G944*'fnd base rates'!L$110)\n+($H944*'fnd base rates'!L$111)\n+($I944*'fnd base rates'!L$112)\n+($J944*'fnd base rates'!L$113)\n+($K944*'fnd base rates'!L$114)\n+($M944*'fnd base rates'!L$116)\n+($N944*'fnd base rates'!L$117)\n+($O944*'fnd base rates'!L$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,12)))","v":4039.3133600000001},{"$f":"(($D944*'fnd base rates'!M$107)\n+($E944*'fnd base rates'!M$108)\n+($F944*'fnd base rates'!M$109)\n+($G944*'fnd base rates'!M$110)\n+($H944*'fnd base rates'!M$111)\n+($I944*'fnd base rates'!M$112)\n+($J944*'fnd base rates'!M$113)\n+($K944*'fnd base rates'!M$114)\n+($M944*'fnd base rates'!M$116)\n+($N944*'fnd base rates'!M$117)\n+($O944*'fnd base rates'!M$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,13)))","v":0},35851.283819999997,null,3506262030,"3506","262","030",1,2,35851.283819999997,17926,0,17926,null,null,null,null,null,17926,0,17926,null,null,{"$f":"BC944-BA944","v":0}]
[3506,3506262031,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D945","v":0},{"$f":"'fnd enro'!E945","v":0},{"$f":"'fnd enro'!F945","v":0},{"$f":"'fnd enro'!G945","v":0},{"$f":"'fnd enro'!H945","v":0},{"$f":"'fnd enro'!I945","v":1},{"$f":"'fnd enro'!J945","v":0},{"$f":"'fnd enro'!K945","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L945","v":0},{"$f":"'fnd enro'!M945","v":0},{"$f":"'fnd enro'!N945","v":0},{"$f":"'fnd enro'!O945","v":0},{"$f":"'fnd enro'!P945","v":0},{"$f":"'fnd enro'!R945","v":1},1,{"$f":"VALUE('fnd enro'!Q945)","v":5},null,{"$f":"(($D945*'fnd base rates'!C$107)\n+($E945*'fnd base rates'!C$108)\n+($F945*'fnd base rates'!C$109)\n+($G945*'fnd base rates'!C$110)\n+($H945*'fnd base rates'!C$111)\n+($I945*'fnd base rates'!C$112)\n+($J945*'fnd base rates'!C$113)\n+($K945*'fnd base rates'!C$114)\n+($M945*'fnd base rates'!C$116)\n+($N945*'fnd base rates'!C$117)\n+($O945*'fnd base rates'!C$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,3)))\n*$R945","v":536.46134600000005},{"$f":"(($D945*'fnd base rates'!D$107)\n+($E945*'fnd base rates'!D$108)\n+($F945*'fnd base rates'!D$109)\n+($G945*'fnd base rates'!D$110)\n+($H945*'fnd base rates'!D$111)\n+($I945*'fnd base rates'!D$112)\n+($J945*'fnd base rates'!D$113)\n+($K945*'fnd base rates'!D$114)\n+($M945*'fnd base rates'!D$116)\n+($N945*'fnd base rates'!D$117)\n+($O945*'fnd base rates'!D$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,4)))\n*$R945","v":765.08},{"$f":"(($D945*'fnd base rates'!E$107)\n+($E945*'fnd base rates'!E$108)\n+($F945*'fnd base rates'!E$109)\n+($G945*'fnd base rates'!E$110)\n+($H945*'fnd base rates'!E$111)\n+($I945*'fnd base rates'!E$112)\n+($J945*'fnd base rates'!E$113)\n+($K945*'fnd base rates'!E$114)\n+($M945*'fnd base rates'!E$116)\n+($N945*'fnd base rates'!E$117)\n+($O945*'fnd base rates'!E$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,5)))\n*$R945","v":4912.2003759999998},{"$f":"(($D945*'fnd base rates'!F$107)\n+($E945*'fnd base rates'!F$108)\n+($F945*'fnd base rates'!F$109)\n+($G945*'fnd base rates'!F$110)\n+($H945*'fnd base rates'!F$111)\n+($I945*'fnd base rates'!F$112)\n+($J945*'fnd base rates'!F$113)\n+($K945*'fnd base rates'!F$114)\n+($M945*'fnd base rates'!F$116)\n+($N945*'fnd base rates'!F$117)\n+($O945*'fnd base rates'!F$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,6)))\n*$R945","v":886.88641200000006},{"$f":"(($D945*'fnd base rates'!G$107)\n+($E945*'fnd base rates'!G$108)\n+($F945*'fnd base rates'!G$109)\n+($G945*'fnd base rates'!G$110)\n+($H945*'fnd base rates'!G$111)\n+($I945*'fnd base rates'!G$112)\n+($J945*'fnd base rates'!G$113)\n+($K945*'fnd base rates'!G$114)\n+($M945*'fnd base rates'!G$116)\n+($N945*'fnd base rates'!G$117)\n+($O945*'fnd base rates'!G$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,7)))\n*$R945","v":163.88328199999998},{"$f":"(($D945*'fnd base rates'!H$107)\n+($E945*'fnd base rates'!H$108)\n+($F945*'fnd base rates'!H$109)\n+($G945*'fnd base rates'!H$110)\n+($H945*'fnd base rates'!H$111)\n+($I945*'fnd base rates'!H$112)\n+($J945*'fnd base rates'!H$113)\n+($K945*'fnd base rates'!H$114)\n+($M945*'fnd base rates'!H$116)\n+($N945*'fnd base rates'!H$117)\n+($O945*'fnd base rates'!H$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D945*'fnd base rates'!I$107)\n+($E945*'fnd base rates'!I$108)\n+($F945*'fnd base rates'!I$109)\n+($G945*'fnd base rates'!I$110)\n+($H945*'fnd base rates'!I$111)\n+($I945*'fnd base rates'!I$112)\n+($J945*'fnd base rates'!I$113)\n+($K945*'fnd base rates'!I$114)\n+($M945*'fnd base rates'!I$116)\n+($N945*'fnd base rates'!I$117)\n+($O945*'fnd base rates'!I$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,9)))\n*$R945","v":425.94},{"$f":"(($D945*'fnd base rates'!J$107)\n+($E945*'fnd base rates'!J$108)\n+($F945*'fnd base rates'!J$109)\n+($G945*'fnd base rates'!J$110)\n+($H945*'fnd base rates'!J$111)\n+($I945*'fnd base rates'!J$112)\n+($J945*'fnd base rates'!J$113)\n+($K945*'fnd base rates'!J$114)\n+($M945*'fnd base rates'!J$116)\n+($N945*'fnd base rates'!J$117)\n+($O945*'fnd base rates'!J$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,10)))\n*$R945","v":573.75},{"$f":"(($D945*'fnd base rates'!K$107)\n+($E945*'fnd base rates'!K$108)\n+($F945*'fnd base rates'!K$109)\n+($G945*'fnd base rates'!K$110)\n+($H945*'fnd base rates'!K$111)\n+($I945*'fnd base rates'!K$112)\n+($J945*'fnd base rates'!K$113)\n+($K945*'fnd base rates'!K$114)\n+($M945*'fnd base rates'!K$116)\n+($N945*'fnd base rates'!K$117)\n+($O945*'fnd base rates'!K$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,11)))\n*$R945","v":1150.05988},{"$f":"(($D945*'fnd base rates'!L$107)\n+($E945*'fnd base rates'!L$108)\n+($F945*'fnd base rates'!L$109)\n+($G945*'fnd base rates'!L$110)\n+($H945*'fnd base rates'!L$111)\n+($I945*'fnd base rates'!L$112)\n+($J945*'fnd base rates'!L$113)\n+($K945*'fnd base rates'!L$114)\n+($M945*'fnd base rates'!L$116)\n+($N945*'fnd base rates'!L$117)\n+($O945*'fnd base rates'!L$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D945*'fnd base rates'!M$107)\n+($E945*'fnd base rates'!M$108)\n+($F945*'fnd base rates'!M$109)\n+($G945*'fnd base rates'!M$110)\n+($H945*'fnd base rates'!M$111)\n+($I945*'fnd base rates'!M$112)\n+($J945*'fnd base rates'!M$113)\n+($K945*'fnd base rates'!M$114)\n+($M945*'fnd base rates'!M$116)\n+($N945*'fnd base rates'!M$117)\n+($O945*'fnd base rates'!M$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,13)))","v":0},11611.466909999999,null,3506262031,"3506","262","031",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC945-BA945","v":0}]
[3506,3506262035,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D946","v":0},{"$f":"'fnd enro'!E946","v":0},{"$f":"'fnd enro'!F946","v":0},{"$f":"'fnd enro'!G946","v":0},{"$f":"'fnd enro'!H946","v":1},{"$f":"'fnd enro'!I946","v":0},{"$f":"'fnd enro'!J946","v":0},{"$f":"'fnd enro'!K946","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L946","v":0},{"$f":"'fnd enro'!M946","v":0},{"$f":"'fnd enro'!N946","v":1},{"$f":"'fnd enro'!O946","v":0},{"$f":"'fnd enro'!P946","v":1},{"$f":"'fnd enro'!R946","v":1},1,{"$f":"VALUE('fnd enro'!Q946)","v":11},null,{"$f":"(($D946*'fnd base rates'!C$107)\n+($E946*'fnd base rates'!C$108)\n+($F946*'fnd base rates'!C$109)\n+($G946*'fnd base rates'!C$110)\n+($H946*'fnd base rates'!C$111)\n+($I946*'fnd base rates'!C$112)\n+($J946*'fnd base rates'!C$113)\n+($K946*'fnd base rates'!C$114)\n+($M946*'fnd base rates'!C$116)\n+($N946*'fnd base rates'!C$117)\n+($O946*'fnd base rates'!C$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,3)))\n*$R946","v":726.85134600000004},{"$f":"(($D946*'fnd base rates'!D$107)\n+($E946*'fnd base rates'!D$108)\n+($F946*'fnd base rates'!D$109)\n+($G946*'fnd base rates'!D$110)\n+($H946*'fnd base rates'!D$111)\n+($I946*'fnd base rates'!D$112)\n+($J946*'fnd base rates'!D$113)\n+($K946*'fnd base rates'!D$114)\n+($M946*'fnd base rates'!D$116)\n+($N946*'fnd base rates'!D$117)\n+($O946*'fnd base rates'!D$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,4)))\n*$R946","v":1348.0900000000001},{"$f":"(($D946*'fnd base rates'!E$107)\n+($E946*'fnd base rates'!E$108)\n+($F946*'fnd base rates'!E$109)\n+($G946*'fnd base rates'!E$110)\n+($H946*'fnd base rates'!E$111)\n+($I946*'fnd base rates'!E$112)\n+($J946*'fnd base rates'!E$113)\n+($K946*'fnd base rates'!E$114)\n+($M946*'fnd base rates'!E$116)\n+($N946*'fnd base rates'!E$117)\n+($O946*'fnd base rates'!E$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,5)))\n*$R946","v":8634.7603760000002},{"$f":"(($D946*'fnd base rates'!F$107)\n+($E946*'fnd base rates'!F$108)\n+($F946*'fnd base rates'!F$109)\n+($G946*'fnd base rates'!F$110)\n+($H946*'fnd base rates'!F$111)\n+($I946*'fnd base rates'!F$112)\n+($J946*'fnd base rates'!F$113)\n+($K946*'fnd base rates'!F$114)\n+($M946*'fnd base rates'!F$116)\n+($N946*'fnd base rates'!F$117)\n+($O946*'fnd base rates'!F$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,6)))\n*$R946","v":1182.206412},{"$f":"(($D946*'fnd base rates'!G$107)\n+($E946*'fnd base rates'!G$108)\n+($F946*'fnd base rates'!G$109)\n+($G946*'fnd base rates'!G$110)\n+($H946*'fnd base rates'!G$111)\n+($I946*'fnd base rates'!G$112)\n+($J946*'fnd base rates'!G$113)\n+($K946*'fnd base rates'!G$114)\n+($M946*'fnd base rates'!G$116)\n+($N946*'fnd base rates'!G$117)\n+($O946*'fnd base rates'!G$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,7)))\n*$R946","v":409.46328199999999},{"$f":"(($D946*'fnd base rates'!H$107)\n+($E946*'fnd base rates'!H$108)\n+($F946*'fnd base rates'!H$109)\n+($G946*'fnd base rates'!H$110)\n+($H946*'fnd base rates'!H$111)\n+($I946*'fnd base rates'!H$112)\n+($J946*'fnd base rates'!H$113)\n+($K946*'fnd base rates'!H$114)\n+($M946*'fnd base rates'!H$116)\n+($N946*'fnd base rates'!H$117)\n+($O946*'fnd base rates'!H$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,8)))","v":685.64893400000005},{"$f":"(($D946*'fnd base rates'!I$107)\n+($E946*'fnd base rates'!I$108)\n+($F946*'fnd base rates'!I$109)\n+($G946*'fnd base rates'!I$110)\n+($H946*'fnd base rates'!I$111)\n+($I946*'fnd base rates'!I$112)\n+($J946*'fnd base rates'!I$113)\n+($K946*'fnd base rates'!I$114)\n+($M946*'fnd base rates'!I$116)\n+($N946*'fnd base rates'!I$117)\n+($O946*'fnd base rates'!I$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,9)))\n*$R946","v":599.38},{"$f":"(($D946*'fnd base rates'!J$107)\n+($E946*'fnd base rates'!J$108)\n+($F946*'fnd base rates'!J$109)\n+($G946*'fnd base rates'!J$110)\n+($H946*'fnd base rates'!J$111)\n+($I946*'fnd base rates'!J$112)\n+($J946*'fnd base rates'!J$113)\n+($K946*'fnd base rates'!J$114)\n+($M946*'fnd base rates'!J$116)\n+($N946*'fnd base rates'!J$117)\n+($O946*'fnd base rates'!J$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,10)))\n*$R946","v":1089.27},{"$f":"(($D946*'fnd base rates'!K$107)\n+($E946*'fnd base rates'!K$108)\n+($F946*'fnd base rates'!K$109)\n+($G946*'fnd base rates'!K$110)\n+($H946*'fnd base rates'!K$111)\n+($I946*'fnd base rates'!K$112)\n+($J946*'fnd base rates'!K$113)\n+($K946*'fnd base rates'!K$114)\n+($M946*'fnd base rates'!K$116)\n+($N946*'fnd base rates'!K$117)\n+($O946*'fnd base rates'!K$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,11)))\n*$R946","v":1502.4398799999999},{"$f":"(($D946*'fnd base rates'!L$107)\n+($E946*'fnd base rates'!L$108)\n+($F946*'fnd base rates'!L$109)\n+($G946*'fnd base rates'!L$110)\n+($H946*'fnd base rates'!L$111)\n+($I946*'fnd base rates'!L$112)\n+($J946*'fnd base rates'!L$113)\n+($K946*'fnd base rates'!L$114)\n+($M946*'fnd base rates'!L$116)\n+($N946*'fnd base rates'!L$117)\n+($O946*'fnd base rates'!L$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,12)))","v":2431.6566800000001},{"$f":"(($D946*'fnd base rates'!M$107)\n+($E946*'fnd base rates'!M$108)\n+($F946*'fnd base rates'!M$109)\n+($G946*'fnd base rates'!M$110)\n+($H946*'fnd base rates'!M$111)\n+($I946*'fnd base rates'!M$112)\n+($J946*'fnd base rates'!M$113)\n+($K946*'fnd base rates'!M$114)\n+($M946*'fnd base rates'!M$116)\n+($N946*'fnd base rates'!M$117)\n+($O946*'fnd base rates'!M$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,13)))","v":0},18609.766909999998,null,3506262035,"3506","262","035",1,1,18609.766909999998,18610,0,18610,null,null,null,null,null,18610,0,18610,null,null,{"$f":"BC946-BA946","v":0}]
[3506,3506262057,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D947","v":0},{"$f":"'fnd enro'!E947","v":0},{"$f":"'fnd enro'!F947","v":0},{"$f":"'fnd enro'!G947","v":0},{"$f":"'fnd enro'!H947","v":0},{"$f":"'fnd enro'!I947","v":1},{"$f":"'fnd enro'!J947","v":0},{"$f":"'fnd enro'!K947","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L947","v":0},{"$f":"'fnd enro'!M947","v":0},{"$f":"'fnd enro'!N947","v":0},{"$f":"'fnd enro'!O947","v":0},{"$f":"'fnd enro'!P947","v":1},{"$f":"'fnd enro'!R947","v":1},1,{"$f":"VALUE('fnd enro'!Q947)","v":12},null,{"$f":"(($D947*'fnd base rates'!C$107)\n+($E947*'fnd base rates'!C$108)\n+($F947*'fnd base rates'!C$109)\n+($G947*'fnd base rates'!C$110)\n+($H947*'fnd base rates'!C$111)\n+($I947*'fnd base rates'!C$112)\n+($J947*'fnd base rates'!C$113)\n+($K947*'fnd base rates'!C$114)\n+($M947*'fnd base rates'!C$116)\n+($N947*'fnd base rates'!C$117)\n+($O947*'fnd base rates'!C$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,3)))\n*$R947","v":624.38134600000001},{"$f":"(($D947*'fnd base rates'!D$107)\n+($E947*'fnd base rates'!D$108)\n+($F947*'fnd base rates'!D$109)\n+($G947*'fnd base rates'!D$110)\n+($H947*'fnd base rates'!D$111)\n+($I947*'fnd base rates'!D$112)\n+($J947*'fnd base rates'!D$113)\n+($K947*'fnd base rates'!D$114)\n+($M947*'fnd base rates'!D$116)\n+($N947*'fnd base rates'!D$117)\n+($O947*'fnd base rates'!D$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,4)))\n*$R947","v":1181.6500000000001},{"$f":"(($D947*'fnd base rates'!E$107)\n+($E947*'fnd base rates'!E$108)\n+($F947*'fnd base rates'!E$109)\n+($G947*'fnd base rates'!E$110)\n+($H947*'fnd base rates'!E$111)\n+($I947*'fnd base rates'!E$112)\n+($J947*'fnd base rates'!E$113)\n+($K947*'fnd base rates'!E$114)\n+($M947*'fnd base rates'!E$116)\n+($N947*'fnd base rates'!E$117)\n+($O947*'fnd base rates'!E$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,5)))\n*$R947","v":8978.670376},{"$f":"(($D947*'fnd base rates'!F$107)\n+($E947*'fnd base rates'!F$108)\n+($F947*'fnd base rates'!F$109)\n+($G947*'fnd base rates'!F$110)\n+($H947*'fnd base rates'!F$111)\n+($I947*'fnd base rates'!F$112)\n+($J947*'fnd base rates'!F$113)\n+($K947*'fnd base rates'!F$114)\n+($M947*'fnd base rates'!F$116)\n+($N947*'fnd base rates'!F$117)\n+($O947*'fnd base rates'!F$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,6)))\n*$R947","v":886.88641200000006},{"$f":"(($D947*'fnd base rates'!G$107)\n+($E947*'fnd base rates'!G$108)\n+($F947*'fnd base rates'!G$109)\n+($G947*'fnd base rates'!G$110)\n+($H947*'fnd base rates'!G$111)\n+($I947*'fnd base rates'!G$112)\n+($J947*'fnd base rates'!G$113)\n+($K947*'fnd base rates'!G$114)\n+($M947*'fnd base rates'!G$116)\n+($N947*'fnd base rates'!G$117)\n+($O947*'fnd base rates'!G$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,7)))\n*$R947","v":361.16328199999998},{"$f":"(($D947*'fnd base rates'!H$107)\n+($E947*'fnd base rates'!H$108)\n+($F947*'fnd base rates'!H$109)\n+($G947*'fnd base rates'!H$110)\n+($H947*'fnd base rates'!H$111)\n+($I947*'fnd base rates'!H$112)\n+($J947*'fnd base rates'!H$113)\n+($K947*'fnd base rates'!H$114)\n+($M947*'fnd base rates'!H$116)\n+($N947*'fnd base rates'!H$117)\n+($O947*'fnd base rates'!H$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,8)))","v":858.31893400000001},{"$f":"(($D947*'fnd base rates'!I$107)\n+($E947*'fnd base rates'!I$108)\n+($F947*'fnd base rates'!I$109)\n+($G947*'fnd base rates'!I$110)\n+($H947*'fnd base rates'!I$111)\n+($I947*'fnd base rates'!I$112)\n+($J947*'fnd base rates'!I$113)\n+($K947*'fnd base rates'!I$114)\n+($M947*'fnd base rates'!I$116)\n+($N947*'fnd base rates'!I$117)\n+($O947*'fnd base rates'!I$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,9)))\n*$R947","v":590.61},{"$f":"(($D947*'fnd base rates'!J$107)\n+($E947*'fnd base rates'!J$108)\n+($F947*'fnd base rates'!J$109)\n+($G947*'fnd base rates'!J$110)\n+($H947*'fnd base rates'!J$111)\n+($I947*'fnd base rates'!J$112)\n+($J947*'fnd base rates'!J$113)\n+($K947*'fnd base rates'!J$114)\n+($M947*'fnd base rates'!J$116)\n+($N947*'fnd base rates'!J$117)\n+($O947*'fnd base rates'!J$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,10)))\n*$R947","v":1429.3899999999999},{"$f":"(($D947*'fnd base rates'!K$107)\n+($E947*'fnd base rates'!K$108)\n+($F947*'fnd base rates'!K$109)\n+($G947*'fnd base rates'!K$110)\n+($H947*'fnd base rates'!K$111)\n+($I947*'fnd base rates'!K$112)\n+($J947*'fnd base rates'!K$113)\n+($K947*'fnd base rates'!K$114)\n+($M947*'fnd base rates'!K$116)\n+($N947*'fnd base rates'!K$117)\n+($O947*'fnd base rates'!K$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,11)))\n*$R947","v":1150.05988},{"$f":"(($D947*'fnd base rates'!L$107)\n+($E947*'fnd base rates'!L$108)\n+($F947*'fnd base rates'!L$109)\n+($G947*'fnd base rates'!L$110)\n+($H947*'fnd base rates'!L$111)\n+($I947*'fnd base rates'!L$112)\n+($J947*'fnd base rates'!L$113)\n+($K947*'fnd base rates'!L$114)\n+($M947*'fnd base rates'!L$116)\n+($N947*'fnd base rates'!L$117)\n+($O947*'fnd base rates'!L$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,12)))","v":2026.9066800000001},{"$f":"(($D947*'fnd base rates'!M$107)\n+($E947*'fnd base rates'!M$108)\n+($F947*'fnd base rates'!M$109)\n+($G947*'fnd base rates'!M$110)\n+($H947*'fnd base rates'!M$111)\n+($I947*'fnd base rates'!M$112)\n+($J947*'fnd base rates'!M$113)\n+($K947*'fnd base rates'!M$114)\n+($M947*'fnd base rates'!M$116)\n+($N947*'fnd base rates'!M$117)\n+($O947*'fnd base rates'!M$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,13)))","v":0},18088.036910000003,null,3506262057,"3506","262","057",1,1,18088.036910000003,18088,0,18088,null,null,null,null,null,18088,0,18088,null,null,{"$f":"BC947-BA947","v":0}]
[3506,3506262071,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D948","v":0},{"$f":"'fnd enro'!E948","v":0},{"$f":"'fnd enro'!F948","v":0},{"$f":"'fnd enro'!G948","v":0},{"$f":"'fnd enro'!H948","v":1},{"$f":"'fnd enro'!I948","v":2},{"$f":"'fnd enro'!J948","v":0},{"$f":"'fnd enro'!K948","v":0.1158},{"$f":"'fnd enro'!L948","v":0},{"$f":"'fnd enro'!M948","v":0},{"$f":"'fnd enro'!N948","v":0},{"$f":"'fnd enro'!O948","v":0},{"$f":"'fnd enro'!P948","v":0},{"$f":"'fnd enro'!R948","v":3},1,{"$f":"VALUE('fnd enro'!Q948)","v":5},null,{"$f":"(($D948*'fnd base rates'!C$107)\n+($E948*'fnd base rates'!C$108)\n+($F948*'fnd base rates'!C$109)\n+($G948*'fnd base rates'!C$110)\n+($H948*'fnd base rates'!C$111)\n+($I948*'fnd base rates'!C$112)\n+($J948*'fnd base rates'!C$113)\n+($K948*'fnd base rates'!C$114)\n+($M948*'fnd base rates'!C$116)\n+($N948*'fnd base rates'!C$117)\n+($O948*'fnd base rates'!C$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,3)))\n*$R948","v":1609.3840379999999},{"$f":"(($D948*'fnd base rates'!D$107)\n+($E948*'fnd base rates'!D$108)\n+($F948*'fnd base rates'!D$109)\n+($G948*'fnd base rates'!D$110)\n+($H948*'fnd base rates'!D$111)\n+($I948*'fnd base rates'!D$112)\n+($J948*'fnd base rates'!D$113)\n+($K948*'fnd base rates'!D$114)\n+($M948*'fnd base rates'!D$116)\n+($N948*'fnd base rates'!D$117)\n+($O948*'fnd base rates'!D$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,4)))\n*$R948","v":2295.2400000000002},{"$f":"(($D948*'fnd base rates'!E$107)\n+($E948*'fnd base rates'!E$108)\n+($F948*'fnd base rates'!E$109)\n+($G948*'fnd base rates'!E$110)\n+($H948*'fnd base rates'!E$111)\n+($I948*'fnd base rates'!E$112)\n+($J948*'fnd base rates'!E$113)\n+($K948*'fnd base rates'!E$114)\n+($M948*'fnd base rates'!E$116)\n+($N948*'fnd base rates'!E$117)\n+($O948*'fnd base rates'!E$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,5)))\n*$R948","v":13283.881127999999},{"$f":"(($D948*'fnd base rates'!F$107)\n+($E948*'fnd base rates'!F$108)\n+($F948*'fnd base rates'!F$109)\n+($G948*'fnd base rates'!F$110)\n+($H948*'fnd base rates'!F$111)\n+($I948*'fnd base rates'!F$112)\n+($J948*'fnd base rates'!F$113)\n+($K948*'fnd base rates'!F$114)\n+($M948*'fnd base rates'!F$116)\n+($N948*'fnd base rates'!F$117)\n+($O948*'fnd base rates'!F$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,6)))\n*$R948","v":2769.1492360000002},{"$f":"(($D948*'fnd base rates'!G$107)\n+($E948*'fnd base rates'!G$108)\n+($F948*'fnd base rates'!G$109)\n+($G948*'fnd base rates'!G$110)\n+($H948*'fnd base rates'!G$111)\n+($I948*'fnd base rates'!G$112)\n+($J948*'fnd base rates'!G$113)\n+($K948*'fnd base rates'!G$114)\n+($M948*'fnd base rates'!G$116)\n+($N948*'fnd base rates'!G$117)\n+($O948*'fnd base rates'!G$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,7)))\n*$R948","v":496.21984599999996},{"$f":"(($D948*'fnd base rates'!H$107)\n+($E948*'fnd base rates'!H$108)\n+($F948*'fnd base rates'!H$109)\n+($G948*'fnd base rates'!H$110)\n+($H948*'fnd base rates'!H$111)\n+($I948*'fnd base rates'!H$112)\n+($J948*'fnd base rates'!H$113)\n+($K948*'fnd base rates'!H$114)\n+($M948*'fnd base rates'!H$116)\n+($N948*'fnd base rates'!H$117)\n+($O948*'fnd base rates'!H$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,8)))","v":2179.596802},{"$f":"(($D948*'fnd base rates'!I$107)\n+($E948*'fnd base rates'!I$108)\n+($F948*'fnd base rates'!I$109)\n+($G948*'fnd base rates'!I$110)\n+($H948*'fnd base rates'!I$111)\n+($I948*'fnd base rates'!I$112)\n+($J948*'fnd base rates'!I$113)\n+($K948*'fnd base rates'!I$114)\n+($M948*'fnd base rates'!I$116)\n+($N948*'fnd base rates'!I$117)\n+($O948*'fnd base rates'!I$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,9)))\n*$R948","v":1214.57},{"$f":"(($D948*'fnd base rates'!J$107)\n+($E948*'fnd base rates'!J$108)\n+($F948*'fnd base rates'!J$109)\n+($G948*'fnd base rates'!J$110)\n+($H948*'fnd base rates'!J$111)\n+($I948*'fnd base rates'!J$112)\n+($J948*'fnd base rates'!J$113)\n+($K948*'fnd base rates'!J$114)\n+($M948*'fnd base rates'!J$116)\n+($N948*'fnd base rates'!J$117)\n+($O948*'fnd base rates'!J$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,10)))\n*$R948","v":1396.31},{"$f":"(($D948*'fnd base rates'!K$107)\n+($E948*'fnd base rates'!K$108)\n+($F948*'fnd base rates'!K$109)\n+($G948*'fnd base rates'!K$110)\n+($H948*'fnd base rates'!K$111)\n+($I948*'fnd base rates'!K$112)\n+($J948*'fnd base rates'!K$113)\n+($K948*'fnd base rates'!K$114)\n+($M948*'fnd base rates'!K$116)\n+($N948*'fnd base rates'!K$117)\n+($O948*'fnd base rates'!K$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,11)))\n*$R948","v":3482.2796399999997},{"$f":"(($D948*'fnd base rates'!L$107)\n+($E948*'fnd base rates'!L$108)\n+($F948*'fnd base rates'!L$109)\n+($G948*'fnd base rates'!L$110)\n+($H948*'fnd base rates'!L$111)\n+($I948*'fnd base rates'!L$112)\n+($J948*'fnd base rates'!L$113)\n+($K948*'fnd base rates'!L$114)\n+($M948*'fnd base rates'!L$116)\n+($N948*'fnd base rates'!L$117)\n+($O948*'fnd base rates'!L$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,12)))","v":4250.7300400000004},{"$f":"(($D948*'fnd base rates'!M$107)\n+($E948*'fnd base rates'!M$108)\n+($F948*'fnd base rates'!M$109)\n+($G948*'fnd base rates'!M$110)\n+($H948*'fnd base rates'!M$111)\n+($I948*'fnd base rates'!M$112)\n+($J948*'fnd base rates'!M$113)\n+($K948*'fnd base rates'!M$114)\n+($M948*'fnd base rates'!M$116)\n+($N948*'fnd base rates'!M$117)\n+($O948*'fnd base rates'!M$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,13)))","v":0},32977.36073,null,3506262071,"3506","262","071",1,3,32977.36073,10992,0,10992,null,null,null,null,null,10992,0,10992,null,null,{"$f":"BC948-BA948","v":0}]
[3506,3506262079,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D949","v":0},{"$f":"'fnd enro'!E949","v":0},{"$f":"'fnd enro'!F949","v":0},{"$f":"'fnd enro'!G949","v":0},{"$f":"'fnd enro'!H949","v":0},{"$f":"'fnd enro'!I949","v":1},{"$f":"'fnd enro'!J949","v":0},{"$f":"'fnd enro'!K949","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L949","v":0},{"$f":"'fnd enro'!M949","v":0},{"$f":"'fnd enro'!N949","v":0},{"$f":"'fnd enro'!O949","v":0},{"$f":"'fnd enro'!P949","v":0},{"$f":"'fnd enro'!R949","v":1},1,{"$f":"VALUE('fnd enro'!Q949)","v":7},null,{"$f":"(($D949*'fnd base rates'!C$107)\n+($E949*'fnd base rates'!C$108)\n+($F949*'fnd base rates'!C$109)\n+($G949*'fnd base rates'!C$110)\n+($H949*'fnd base rates'!C$111)\n+($I949*'fnd base rates'!C$112)\n+($J949*'fnd base rates'!C$113)\n+($K949*'fnd base rates'!C$114)\n+($M949*'fnd base rates'!C$116)\n+($N949*'fnd base rates'!C$117)\n+($O949*'fnd base rates'!C$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,3)))\n*$R949","v":536.46134600000005},{"$f":"(($D949*'fnd base rates'!D$107)\n+($E949*'fnd base rates'!D$108)\n+($F949*'fnd base rates'!D$109)\n+($G949*'fnd base rates'!D$110)\n+($H949*'fnd base rates'!D$111)\n+($I949*'fnd base rates'!D$112)\n+($J949*'fnd base rates'!D$113)\n+($K949*'fnd base rates'!D$114)\n+($M949*'fnd base rates'!D$116)\n+($N949*'fnd base rates'!D$117)\n+($O949*'fnd base rates'!D$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,4)))\n*$R949","v":765.08},{"$f":"(($D949*'fnd base rates'!E$107)\n+($E949*'fnd base rates'!E$108)\n+($F949*'fnd base rates'!E$109)\n+($G949*'fnd base rates'!E$110)\n+($H949*'fnd base rates'!E$111)\n+($I949*'fnd base rates'!E$112)\n+($J949*'fnd base rates'!E$113)\n+($K949*'fnd base rates'!E$114)\n+($M949*'fnd base rates'!E$116)\n+($N949*'fnd base rates'!E$117)\n+($O949*'fnd base rates'!E$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,5)))\n*$R949","v":4912.2003759999998},{"$f":"(($D949*'fnd base rates'!F$107)\n+($E949*'fnd base rates'!F$108)\n+($F949*'fnd base rates'!F$109)\n+($G949*'fnd base rates'!F$110)\n+($H949*'fnd base rates'!F$111)\n+($I949*'fnd base rates'!F$112)\n+($J949*'fnd base rates'!F$113)\n+($K949*'fnd base rates'!F$114)\n+($M949*'fnd base rates'!F$116)\n+($N949*'fnd base rates'!F$117)\n+($O949*'fnd base rates'!F$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,6)))\n*$R949","v":886.88641200000006},{"$f":"(($D949*'fnd base rates'!G$107)\n+($E949*'fnd base rates'!G$108)\n+($F949*'fnd base rates'!G$109)\n+($G949*'fnd base rates'!G$110)\n+($H949*'fnd base rates'!G$111)\n+($I949*'fnd base rates'!G$112)\n+($J949*'fnd base rates'!G$113)\n+($K949*'fnd base rates'!G$114)\n+($M949*'fnd base rates'!G$116)\n+($N949*'fnd base rates'!G$117)\n+($O949*'fnd base rates'!G$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,7)))\n*$R949","v":163.88328199999998},{"$f":"(($D949*'fnd base rates'!H$107)\n+($E949*'fnd base rates'!H$108)\n+($F949*'fnd base rates'!H$109)\n+($G949*'fnd base rates'!H$110)\n+($H949*'fnd base rates'!H$111)\n+($I949*'fnd base rates'!H$112)\n+($J949*'fnd base rates'!H$113)\n+($K949*'fnd base rates'!H$114)\n+($M949*'fnd base rates'!H$116)\n+($N949*'fnd base rates'!H$117)\n+($O949*'fnd base rates'!H$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D949*'fnd base rates'!I$107)\n+($E949*'fnd base rates'!I$108)\n+($F949*'fnd base rates'!I$109)\n+($G949*'fnd base rates'!I$110)\n+($H949*'fnd base rates'!I$111)\n+($I949*'fnd base rates'!I$112)\n+($J949*'fnd base rates'!I$113)\n+($K949*'fnd base rates'!I$114)\n+($M949*'fnd base rates'!I$116)\n+($N949*'fnd base rates'!I$117)\n+($O949*'fnd base rates'!I$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,9)))\n*$R949","v":425.94},{"$f":"(($D949*'fnd base rates'!J$107)\n+($E949*'fnd base rates'!J$108)\n+($F949*'fnd base rates'!J$109)\n+($G949*'fnd base rates'!J$110)\n+($H949*'fnd base rates'!J$111)\n+($I949*'fnd base rates'!J$112)\n+($J949*'fnd base rates'!J$113)\n+($K949*'fnd base rates'!J$114)\n+($M949*'fnd base rates'!J$116)\n+($N949*'fnd base rates'!J$117)\n+($O949*'fnd base rates'!J$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,10)))\n*$R949","v":573.75},{"$f":"(($D949*'fnd base rates'!K$107)\n+($E949*'fnd base rates'!K$108)\n+($F949*'fnd base rates'!K$109)\n+($G949*'fnd base rates'!K$110)\n+($H949*'fnd base rates'!K$111)\n+($I949*'fnd base rates'!K$112)\n+($J949*'fnd base rates'!K$113)\n+($K949*'fnd base rates'!K$114)\n+($M949*'fnd base rates'!K$116)\n+($N949*'fnd base rates'!K$117)\n+($O949*'fnd base rates'!K$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,11)))\n*$R949","v":1150.05988},{"$f":"(($D949*'fnd base rates'!L$107)\n+($E949*'fnd base rates'!L$108)\n+($F949*'fnd base rates'!L$109)\n+($G949*'fnd base rates'!L$110)\n+($H949*'fnd base rates'!L$111)\n+($I949*'fnd base rates'!L$112)\n+($J949*'fnd base rates'!L$113)\n+($K949*'fnd base rates'!L$114)\n+($M949*'fnd base rates'!L$116)\n+($N949*'fnd base rates'!L$117)\n+($O949*'fnd base rates'!L$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D949*'fnd base rates'!M$107)\n+($E949*'fnd base rates'!M$108)\n+($F949*'fnd base rates'!M$109)\n+($G949*'fnd base rates'!M$110)\n+($H949*'fnd base rates'!M$111)\n+($I949*'fnd base rates'!M$112)\n+($J949*'fnd base rates'!M$113)\n+($K949*'fnd base rates'!M$114)\n+($M949*'fnd base rates'!M$116)\n+($N949*'fnd base rates'!M$117)\n+($O949*'fnd base rates'!M$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,13)))","v":0},11611.466909999999,null,3506262079,"3506","262","079",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC949-BA949","v":0}]
[3506,3506262093,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D950","v":0},{"$f":"'fnd enro'!E950","v":0},{"$f":"'fnd enro'!F950","v":0},{"$f":"'fnd enro'!G950","v":0},{"$f":"'fnd enro'!H950","v":13},{"$f":"'fnd enro'!I950","v":1},{"$f":"'fnd enro'!J950","v":0},{"$f":"'fnd enro'!K950","v":0.54039999999999999},{"$f":"'fnd enro'!L950","v":0},{"$f":"'fnd enro'!M950","v":0},{"$f":"'fnd enro'!N950","v":1},{"$f":"'fnd enro'!O950","v":0},{"$f":"'fnd enro'!P950","v":10},{"$f":"'fnd enro'!R950","v":14},1,{"$f":"VALUE('fnd enro'!Q950)","v":11},null,{"$f":"(($D950*'fnd base rates'!C$107)\n+($E950*'fnd base rates'!C$108)\n+($F950*'fnd base rates'!C$109)\n+($G950*'fnd base rates'!C$110)\n+($H950*'fnd base rates'!C$111)\n+($I950*'fnd base rates'!C$112)\n+($J950*'fnd base rates'!C$113)\n+($K950*'fnd base rates'!C$114)\n+($M950*'fnd base rates'!C$116)\n+($N950*'fnd base rates'!C$117)\n+($O950*'fnd base rates'!C$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,3)))\n*$R950","v":8453.428844},{"$f":"(($D950*'fnd base rates'!D$107)\n+($E950*'fnd base rates'!D$108)\n+($F950*'fnd base rates'!D$109)\n+($G950*'fnd base rates'!D$110)\n+($H950*'fnd base rates'!D$111)\n+($I950*'fnd base rates'!D$112)\n+($J950*'fnd base rates'!D$113)\n+($K950*'fnd base rates'!D$114)\n+($M950*'fnd base rates'!D$116)\n+($N950*'fnd base rates'!D$117)\n+($O950*'fnd base rates'!D$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,4)))\n*$R950","v":14859.75},{"$f":"(($D950*'fnd base rates'!E$107)\n+($E950*'fnd base rates'!E$108)\n+($F950*'fnd base rates'!E$109)\n+($G950*'fnd base rates'!E$110)\n+($H950*'fnd base rates'!E$111)\n+($I950*'fnd base rates'!E$112)\n+($J950*'fnd base rates'!E$113)\n+($K950*'fnd base rates'!E$114)\n+($M950*'fnd base rates'!E$116)\n+($N950*'fnd base rates'!E$117)\n+($O950*'fnd base rates'!E$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,5)))\n*$R950","v":89867.865263999993},{"$f":"(($D950*'fnd base rates'!F$107)\n+($E950*'fnd base rates'!F$108)\n+($F950*'fnd base rates'!F$109)\n+($G950*'fnd base rates'!F$110)\n+($H950*'fnd base rates'!F$111)\n+($I950*'fnd base rates'!F$112)\n+($J950*'fnd base rates'!F$113)\n+($K950*'fnd base rates'!F$114)\n+($M950*'fnd base rates'!F$116)\n+($N950*'fnd base rates'!F$117)\n+($O950*'fnd base rates'!F$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,6)))\n*$R950","v":14013.609768000002},{"$f":"(($D950*'fnd base rates'!G$107)\n+($E950*'fnd base rates'!G$108)\n+($F950*'fnd base rates'!G$109)\n+($G950*'fnd base rates'!G$110)\n+($H950*'fnd base rates'!G$111)\n+($I950*'fnd base rates'!G$112)\n+($J950*'fnd base rates'!G$113)\n+($K950*'fnd base rates'!G$114)\n+($M950*'fnd base rates'!G$116)\n+($N950*'fnd base rates'!G$117)\n+($O950*'fnd base rates'!G$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,7)))\n*$R950","v":4283.4559479999998},{"$f":"(($D950*'fnd base rates'!H$107)\n+($E950*'fnd base rates'!H$108)\n+($F950*'fnd base rates'!H$109)\n+($G950*'fnd base rates'!H$110)\n+($H950*'fnd base rates'!H$111)\n+($I950*'fnd base rates'!H$112)\n+($J950*'fnd base rates'!H$113)\n+($K950*'fnd base rates'!H$114)\n+($M950*'fnd base rates'!H$116)\n+($N950*'fnd base rates'!H$117)\n+($O950*'fnd base rates'!H$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,8)))","v":8053.8350760000003},{"$f":"(($D950*'fnd base rates'!I$107)\n+($E950*'fnd base rates'!I$108)\n+($F950*'fnd base rates'!I$109)\n+($G950*'fnd base rates'!I$110)\n+($H950*'fnd base rates'!I$111)\n+($I950*'fnd base rates'!I$112)\n+($J950*'fnd base rates'!I$113)\n+($K950*'fnd base rates'!I$114)\n+($M950*'fnd base rates'!I$116)\n+($N950*'fnd base rates'!I$117)\n+($O950*'fnd base rates'!I$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,9)))\n*$R950","v":6787.09},{"$f":"(($D950*'fnd base rates'!J$107)\n+($E950*'fnd base rates'!J$108)\n+($F950*'fnd base rates'!J$109)\n+($G950*'fnd base rates'!J$110)\n+($H950*'fnd base rates'!J$111)\n+($I950*'fnd base rates'!J$112)\n+($J950*'fnd base rates'!J$113)\n+($K950*'fnd base rates'!J$114)\n+($M950*'fnd base rates'!J$116)\n+($N950*'fnd base rates'!J$117)\n+($O950*'fnd base rates'!J$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,10)))\n*$R950","v":11972.67},{"$f":"(($D950*'fnd base rates'!K$107)\n+($E950*'fnd base rates'!K$108)\n+($F950*'fnd base rates'!K$109)\n+($G950*'fnd base rates'!K$110)\n+($H950*'fnd base rates'!K$111)\n+($I950*'fnd base rates'!K$112)\n+($J950*'fnd base rates'!K$113)\n+($K950*'fnd base rates'!K$114)\n+($M950*'fnd base rates'!K$116)\n+($N950*'fnd base rates'!K$117)\n+($O950*'fnd base rates'!K$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,11)))\n*$R950","v":16838.418319999997},{"$f":"(($D950*'fnd base rates'!L$107)\n+($E950*'fnd base rates'!L$108)\n+($F950*'fnd base rates'!L$109)\n+($G950*'fnd base rates'!L$110)\n+($H950*'fnd base rates'!L$111)\n+($I950*'fnd base rates'!L$112)\n+($J950*'fnd base rates'!L$113)\n+($K950*'fnd base rates'!L$114)\n+($M950*'fnd base rates'!L$116)\n+($N950*'fnd base rates'!L$117)\n+($O950*'fnd base rates'!L$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,12)))","v":27580.813520000003},{"$f":"(($D950*'fnd base rates'!M$107)\n+($E950*'fnd base rates'!M$108)\n+($F950*'fnd base rates'!M$109)\n+($G950*'fnd base rates'!M$110)\n+($H950*'fnd base rates'!M$111)\n+($I950*'fnd base rates'!M$112)\n+($J950*'fnd base rates'!M$113)\n+($K950*'fnd base rates'!M$114)\n+($M950*'fnd base rates'!M$116)\n+($N950*'fnd base rates'!M$117)\n+($O950*'fnd base rates'!M$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,13)))","v":0},202710.93673999998,null,3506262093,"3506","262","093",1,14,202710.93673999998,14479,0,14479,null,null,null,null,null,14479,0,14479,null,null,{"$f":"BC950-BA950","v":0}]
[3506,3506262149,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D951","v":0},{"$f":"'fnd enro'!E951","v":0},{"$f":"'fnd enro'!F951","v":0},{"$f":"'fnd enro'!G951","v":0},{"$f":"'fnd enro'!H951","v":0},{"$f":"'fnd enro'!I951","v":2},{"$f":"'fnd enro'!J951","v":0},{"$f":"'fnd enro'!K951","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L951","v":0},{"$f":"'fnd enro'!M951","v":0},{"$f":"'fnd enro'!N951","v":0},{"$f":"'fnd enro'!O951","v":0},{"$f":"'fnd enro'!P951","v":1},{"$f":"'fnd enro'!R951","v":2},1,{"$f":"VALUE('fnd enro'!Q951)","v":12},null,{"$f":"(($D951*'fnd base rates'!C$107)\n+($E951*'fnd base rates'!C$108)\n+($F951*'fnd base rates'!C$109)\n+($G951*'fnd base rates'!C$110)\n+($H951*'fnd base rates'!C$111)\n+($I951*'fnd base rates'!C$112)\n+($J951*'fnd base rates'!C$113)\n+($K951*'fnd base rates'!C$114)\n+($M951*'fnd base rates'!C$116)\n+($N951*'fnd base rates'!C$117)\n+($O951*'fnd base rates'!C$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,3)))\n*$R951","v":1160.8426920000002},{"$f":"(($D951*'fnd base rates'!D$107)\n+($E951*'fnd base rates'!D$108)\n+($F951*'fnd base rates'!D$109)\n+($G951*'fnd base rates'!D$110)\n+($H951*'fnd base rates'!D$111)\n+($I951*'fnd base rates'!D$112)\n+($J951*'fnd base rates'!D$113)\n+($K951*'fnd base rates'!D$114)\n+($M951*'fnd base rates'!D$116)\n+($N951*'fnd base rates'!D$117)\n+($O951*'fnd base rates'!D$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,4)))\n*$R951","v":1946.73},{"$f":"(($D951*'fnd base rates'!E$107)\n+($E951*'fnd base rates'!E$108)\n+($F951*'fnd base rates'!E$109)\n+($G951*'fnd base rates'!E$110)\n+($H951*'fnd base rates'!E$111)\n+($I951*'fnd base rates'!E$112)\n+($J951*'fnd base rates'!E$113)\n+($K951*'fnd base rates'!E$114)\n+($M951*'fnd base rates'!E$116)\n+($N951*'fnd base rates'!E$117)\n+($O951*'fnd base rates'!E$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,5)))\n*$R951","v":13890.870751999999},{"$f":"(($D951*'fnd base rates'!F$107)\n+($E951*'fnd base rates'!F$108)\n+($F951*'fnd base rates'!F$109)\n+($G951*'fnd base rates'!F$110)\n+($H951*'fnd base rates'!F$111)\n+($I951*'fnd base rates'!F$112)\n+($J951*'fnd base rates'!F$113)\n+($K951*'fnd base rates'!F$114)\n+($M951*'fnd base rates'!F$116)\n+($N951*'fnd base rates'!F$117)\n+($O951*'fnd base rates'!F$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,6)))\n*$R951","v":1773.7728240000001},{"$f":"(($D951*'fnd base rates'!G$107)\n+($E951*'fnd base rates'!G$108)\n+($F951*'fnd base rates'!G$109)\n+($G951*'fnd base rates'!G$110)\n+($H951*'fnd base rates'!G$111)\n+($I951*'fnd base rates'!G$112)\n+($J951*'fnd base rates'!G$113)\n+($K951*'fnd base rates'!G$114)\n+($M951*'fnd base rates'!G$116)\n+($N951*'fnd base rates'!G$117)\n+($O951*'fnd base rates'!G$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,7)))\n*$R951","v":525.04656399999999},{"$f":"(($D951*'fnd base rates'!H$107)\n+($E951*'fnd base rates'!H$108)\n+($F951*'fnd base rates'!H$109)\n+($G951*'fnd base rates'!H$110)\n+($H951*'fnd base rates'!H$111)\n+($I951*'fnd base rates'!H$112)\n+($J951*'fnd base rates'!H$113)\n+($K951*'fnd base rates'!H$114)\n+($M951*'fnd base rates'!H$116)\n+($N951*'fnd base rates'!H$117)\n+($O951*'fnd base rates'!H$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,8)))","v":1686.397868},{"$f":"(($D951*'fnd base rates'!I$107)\n+($E951*'fnd base rates'!I$108)\n+($F951*'fnd base rates'!I$109)\n+($G951*'fnd base rates'!I$110)\n+($H951*'fnd base rates'!I$111)\n+($I951*'fnd base rates'!I$112)\n+($J951*'fnd base rates'!I$113)\n+($K951*'fnd base rates'!I$114)\n+($M951*'fnd base rates'!I$116)\n+($N951*'fnd base rates'!I$117)\n+($O951*'fnd base rates'!I$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,9)))\n*$R951","v":1016.55},{"$f":"(($D951*'fnd base rates'!J$107)\n+($E951*'fnd base rates'!J$108)\n+($F951*'fnd base rates'!J$109)\n+($G951*'fnd base rates'!J$110)\n+($H951*'fnd base rates'!J$111)\n+($I951*'fnd base rates'!J$112)\n+($J951*'fnd base rates'!J$113)\n+($K951*'fnd base rates'!J$114)\n+($M951*'fnd base rates'!J$116)\n+($N951*'fnd base rates'!J$117)\n+($O951*'fnd base rates'!J$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,10)))\n*$R951","v":2003.1399999999999},{"$f":"(($D951*'fnd base rates'!K$107)\n+($E951*'fnd base rates'!K$108)\n+($F951*'fnd base rates'!K$109)\n+($G951*'fnd base rates'!K$110)\n+($H951*'fnd base rates'!K$111)\n+($I951*'fnd base rates'!K$112)\n+($J951*'fnd base rates'!K$113)\n+($K951*'fnd base rates'!K$114)\n+($M951*'fnd base rates'!K$116)\n+($N951*'fnd base rates'!K$117)\n+($O951*'fnd base rates'!K$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,11)))\n*$R951","v":2300.11976},{"$f":"(($D951*'fnd base rates'!L$107)\n+($E951*'fnd base rates'!L$108)\n+($F951*'fnd base rates'!L$109)\n+($G951*'fnd base rates'!L$110)\n+($H951*'fnd base rates'!L$111)\n+($I951*'fnd base rates'!L$112)\n+($J951*'fnd base rates'!L$113)\n+($K951*'fnd base rates'!L$114)\n+($M951*'fnd base rates'!L$116)\n+($N951*'fnd base rates'!L$117)\n+($O951*'fnd base rates'!L$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,12)))","v":3396.0333600000004},{"$f":"(($D951*'fnd base rates'!M$107)\n+($E951*'fnd base rates'!M$108)\n+($F951*'fnd base rates'!M$109)\n+($G951*'fnd base rates'!M$110)\n+($H951*'fnd base rates'!M$111)\n+($I951*'fnd base rates'!M$112)\n+($J951*'fnd base rates'!M$113)\n+($K951*'fnd base rates'!M$114)\n+($M951*'fnd base rates'!M$116)\n+($N951*'fnd base rates'!M$117)\n+($O951*'fnd base rates'!M$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,13)))","v":0},29699.503820000002,null,3506262149,"3506","262","149",1,2,29699.503820000002,14850,0,14850,null,null,null,null,null,14850,0,14850,null,null,{"$f":"BC951-BA951","v":0}]
[3506,3506262163,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D952","v":0},{"$f":"'fnd enro'!E952","v":0},{"$f":"'fnd enro'!F952","v":0},{"$f":"'fnd enro'!G952","v":0},{"$f":"'fnd enro'!H952","v":42},{"$f":"'fnd enro'!I952","v":99},{"$f":"'fnd enro'!J952","v":0},{"$f":"'fnd enro'!K952","v":5.4425999999999997},{"$f":"'fnd enro'!L952","v":0},{"$f":"'fnd enro'!M952","v":0},{"$f":"'fnd enro'!N952","v":6},{"$f":"'fnd enro'!O952","v":19},{"$f":"'fnd enro'!P952","v":82},{"$f":"'fnd enro'!R952","v":141},1,{"$f":"VALUE('fnd enro'!Q952)","v":11},null,{"$f":"(($D952*'fnd base rates'!C$107)\n+($E952*'fnd base rates'!C$108)\n+($F952*'fnd base rates'!C$109)\n+($G952*'fnd base rates'!C$110)\n+($H952*'fnd base rates'!C$111)\n+($I952*'fnd base rates'!C$112)\n+($J952*'fnd base rates'!C$113)\n+($K952*'fnd base rates'!C$114)\n+($M952*'fnd base rates'!C$116)\n+($N952*'fnd base rates'!C$117)\n+($O952*'fnd base rates'!C$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,3)))\n*$R952","v":85031.479785999982},{"$f":"(($D952*'fnd base rates'!D$107)\n+($E952*'fnd base rates'!D$108)\n+($F952*'fnd base rates'!D$109)\n+($G952*'fnd base rates'!D$110)\n+($H952*'fnd base rates'!D$111)\n+($I952*'fnd base rates'!D$112)\n+($J952*'fnd base rates'!D$113)\n+($K952*'fnd base rates'!D$114)\n+($M952*'fnd base rates'!D$116)\n+($N952*'fnd base rates'!D$117)\n+($O952*'fnd base rates'!D$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,4)))\n*$R952","v":144796.48000000001},{"$f":"(($D952*'fnd base rates'!E$107)\n+($E952*'fnd base rates'!E$108)\n+($F952*'fnd base rates'!E$109)\n+($G952*'fnd base rates'!E$110)\n+($H952*'fnd base rates'!E$111)\n+($I952*'fnd base rates'!E$112)\n+($J952*'fnd base rates'!E$113)\n+($K952*'fnd base rates'!E$114)\n+($M952*'fnd base rates'!E$116)\n+($N952*'fnd base rates'!E$117)\n+($O952*'fnd base rates'!E$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,5)))\n*$R952","v":979771.49301600014},{"$f":"(($D952*'fnd base rates'!F$107)\n+($E952*'fnd base rates'!F$108)\n+($F952*'fnd base rates'!F$109)\n+($G952*'fnd base rates'!F$110)\n+($H952*'fnd base rates'!F$111)\n+($I952*'fnd base rates'!F$112)\n+($J952*'fnd base rates'!F$113)\n+($K952*'fnd base rates'!F$114)\n+($M952*'fnd base rates'!F$116)\n+($N952*'fnd base rates'!F$117)\n+($O952*'fnd base rates'!F$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,6)))\n*$R952","v":134041.00409199999},{"$f":"(($D952*'fnd base rates'!G$107)\n+($E952*'fnd base rates'!G$108)\n+($F952*'fnd base rates'!G$109)\n+($G952*'fnd base rates'!G$110)\n+($H952*'fnd base rates'!G$111)\n+($I952*'fnd base rates'!G$112)\n+($J952*'fnd base rates'!G$113)\n+($K952*'fnd base rates'!G$114)\n+($M952*'fnd base rates'!G$116)\n+($N952*'fnd base rates'!G$117)\n+($O952*'fnd base rates'!G$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,7)))\n*$R952","v":39951.622761999999},{"$f":"(($D952*'fnd base rates'!H$107)\n+($E952*'fnd base rates'!H$108)\n+($F952*'fnd base rates'!H$109)\n+($G952*'fnd base rates'!H$110)\n+($H952*'fnd base rates'!H$111)\n+($I952*'fnd base rates'!H$112)\n+($J952*'fnd base rates'!H$113)\n+($K952*'fnd base rates'!H$114)\n+($M952*'fnd base rates'!H$116)\n+($N952*'fnd base rates'!H$117)\n+($O952*'fnd base rates'!H$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,8)))","v":109489.14969399999},{"$f":"(($D952*'fnd base rates'!I$107)\n+($E952*'fnd base rates'!I$108)\n+($F952*'fnd base rates'!I$109)\n+($G952*'fnd base rates'!I$110)\n+($H952*'fnd base rates'!I$111)\n+($I952*'fnd base rates'!I$112)\n+($J952*'fnd base rates'!I$113)\n+($K952*'fnd base rates'!I$114)\n+($M952*'fnd base rates'!I$116)\n+($N952*'fnd base rates'!I$117)\n+($O952*'fnd base rates'!I$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,9)))\n*$R952","v":72143.03},{"$f":"(($D952*'fnd base rates'!J$107)\n+($E952*'fnd base rates'!J$108)\n+($F952*'fnd base rates'!J$109)\n+($G952*'fnd base rates'!J$110)\n+($H952*'fnd base rates'!J$111)\n+($I952*'fnd base rates'!J$112)\n+($J952*'fnd base rates'!J$113)\n+($K952*'fnd base rates'!J$114)\n+($M952*'fnd base rates'!J$116)\n+($N952*'fnd base rates'!J$117)\n+($O952*'fnd base rates'!J$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,10)))\n*$R952","v":134613.84},{"$f":"(($D952*'fnd base rates'!K$107)\n+($E952*'fnd base rates'!K$108)\n+($F952*'fnd base rates'!K$109)\n+($G952*'fnd base rates'!K$110)\n+($H952*'fnd base rates'!K$111)\n+($I952*'fnd base rates'!K$112)\n+($J952*'fnd base rates'!K$113)\n+($K952*'fnd base rates'!K$114)\n+($M952*'fnd base rates'!K$116)\n+($N952*'fnd base rates'!K$117)\n+($O952*'fnd base rates'!K$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,11)))\n*$R952","v":171106.66308},{"$f":"(($D952*'fnd base rates'!L$107)\n+($E952*'fnd base rates'!L$108)\n+($F952*'fnd base rates'!L$109)\n+($G952*'fnd base rates'!L$110)\n+($H952*'fnd base rates'!L$111)\n+($I952*'fnd base rates'!L$112)\n+($J952*'fnd base rates'!L$113)\n+($K952*'fnd base rates'!L$114)\n+($M952*'fnd base rates'!L$116)\n+($N952*'fnd base rates'!L$117)\n+($O952*'fnd base rates'!L$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,12)))","v":257332.72188},{"$f":"(($D952*'fnd base rates'!M$107)\n+($E952*'fnd base rates'!M$108)\n+($F952*'fnd base rates'!M$109)\n+($G952*'fnd base rates'!M$110)\n+($H952*'fnd base rates'!M$111)\n+($I952*'fnd base rates'!M$112)\n+($J952*'fnd base rates'!M$113)\n+($K952*'fnd base rates'!M$114)\n+($M952*'fnd base rates'!M$116)\n+($N952*'fnd base rates'!M$117)\n+($O952*'fnd base rates'!M$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,13)))","v":0},2128277.4843100002,null,3506262163,"3506","262","163",1,141,2128277.4843100002,15094,0,15094,null,null,null,null,null,15094,0,15094,null,null,{"$f":"BC952-BA952","v":0}]
[3506,3506262165,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D953","v":0},{"$f":"'fnd enro'!E953","v":0},{"$f":"'fnd enro'!F953","v":0},{"$f":"'fnd enro'!G953","v":0},{"$f":"'fnd enro'!H953","v":17},{"$f":"'fnd enro'!I953","v":19},{"$f":"'fnd enro'!J953","v":0},{"$f":"'fnd enro'!K953","v":1.3895999999999999},{"$f":"'fnd enro'!L953","v":0},{"$f":"'fnd enro'!M953","v":0},{"$f":"'fnd enro'!N953","v":0},{"$f":"'fnd enro'!O953","v":1},{"$f":"'fnd enro'!P953","v":20},{"$f":"'fnd enro'!R953","v":36},1,{"$f":"VALUE('fnd enro'!Q953)","v":10},null,{"$f":"(($D953*'fnd base rates'!C$107)\n+($E953*'fnd base rates'!C$108)\n+($F953*'fnd base rates'!C$109)\n+($G953*'fnd base rates'!C$110)\n+($H953*'fnd base rates'!C$111)\n+($I953*'fnd base rates'!C$112)\n+($J953*'fnd base rates'!C$113)\n+($K953*'fnd base rates'!C$114)\n+($M953*'fnd base rates'!C$116)\n+($N953*'fnd base rates'!C$117)\n+($O953*'fnd base rates'!C$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,3)))\n*$R953","v":20998.438456},{"$f":"(($D953*'fnd base rates'!D$107)\n+($E953*'fnd base rates'!D$108)\n+($F953*'fnd base rates'!D$109)\n+($G953*'fnd base rates'!D$110)\n+($H953*'fnd base rates'!D$111)\n+($I953*'fnd base rates'!D$112)\n+($J953*'fnd base rates'!D$113)\n+($K953*'fnd base rates'!D$114)\n+($M953*'fnd base rates'!D$116)\n+($N953*'fnd base rates'!D$117)\n+($O953*'fnd base rates'!D$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,4)))\n*$R953","v":35233.22},{"$f":"(($D953*'fnd base rates'!E$107)\n+($E953*'fnd base rates'!E$108)\n+($F953*'fnd base rates'!E$109)\n+($G953*'fnd base rates'!E$110)\n+($H953*'fnd base rates'!E$111)\n+($I953*'fnd base rates'!E$112)\n+($J953*'fnd base rates'!E$113)\n+($K953*'fnd base rates'!E$114)\n+($M953*'fnd base rates'!E$116)\n+($N953*'fnd base rates'!E$117)\n+($O953*'fnd base rates'!E$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,5)))\n*$R953","v":226732.13353599998},{"$f":"(($D953*'fnd base rates'!F$107)\n+($E953*'fnd base rates'!F$108)\n+($F953*'fnd base rates'!F$109)\n+($G953*'fnd base rates'!F$110)\n+($H953*'fnd base rates'!F$111)\n+($I953*'fnd base rates'!F$112)\n+($J953*'fnd base rates'!F$113)\n+($K953*'fnd base rates'!F$114)\n+($M953*'fnd base rates'!F$116)\n+($N953*'fnd base rates'!F$117)\n+($O953*'fnd base rates'!F$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,6)))\n*$R953","v":33946.580832},{"$f":"(($D953*'fnd base rates'!G$107)\n+($E953*'fnd base rates'!G$108)\n+($F953*'fnd base rates'!G$109)\n+($G953*'fnd base rates'!G$110)\n+($H953*'fnd base rates'!G$111)\n+($I953*'fnd base rates'!G$112)\n+($J953*'fnd base rates'!G$113)\n+($K953*'fnd base rates'!G$114)\n+($M953*'fnd base rates'!G$116)\n+($N953*'fnd base rates'!G$117)\n+($O953*'fnd base rates'!G$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,7)))\n*$R953","v":9586.6881520000006},{"$f":"(($D953*'fnd base rates'!H$107)\n+($E953*'fnd base rates'!H$108)\n+($F953*'fnd base rates'!H$109)\n+($G953*'fnd base rates'!H$110)\n+($H953*'fnd base rates'!H$111)\n+($I953*'fnd base rates'!H$112)\n+($J953*'fnd base rates'!H$113)\n+($K953*'fnd base rates'!H$114)\n+($M953*'fnd base rates'!H$116)\n+($N953*'fnd base rates'!H$117)\n+($O953*'fnd base rates'!H$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,8)))","v":25302.081623999999},{"$f":"(($D953*'fnd base rates'!I$107)\n+($E953*'fnd base rates'!I$108)\n+($F953*'fnd base rates'!I$109)\n+($G953*'fnd base rates'!I$110)\n+($H953*'fnd base rates'!I$111)\n+($I953*'fnd base rates'!I$112)\n+($J953*'fnd base rates'!I$113)\n+($K953*'fnd base rates'!I$114)\n+($M953*'fnd base rates'!I$116)\n+($N953*'fnd base rates'!I$117)\n+($O953*'fnd base rates'!I$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,9)))\n*$R953","v":17304.3},{"$f":"(($D953*'fnd base rates'!J$107)\n+($E953*'fnd base rates'!J$108)\n+($F953*'fnd base rates'!J$109)\n+($G953*'fnd base rates'!J$110)\n+($H953*'fnd base rates'!J$111)\n+($I953*'fnd base rates'!J$112)\n+($J953*'fnd base rates'!J$113)\n+($K953*'fnd base rates'!J$114)\n+($M953*'fnd base rates'!J$116)\n+($N953*'fnd base rates'!J$117)\n+($O953*'fnd base rates'!J$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,10)))\n*$R953","v":30593.73},{"$f":"(($D953*'fnd base rates'!K$107)\n+($E953*'fnd base rates'!K$108)\n+($F953*'fnd base rates'!K$109)\n+($G953*'fnd base rates'!K$110)\n+($H953*'fnd base rates'!K$111)\n+($I953*'fnd base rates'!K$112)\n+($J953*'fnd base rates'!K$113)\n+($K953*'fnd base rates'!K$114)\n+($M953*'fnd base rates'!K$116)\n+($N953*'fnd base rates'!K$117)\n+($O953*'fnd base rates'!K$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,11)))\n*$R953","v":42246.715679999994},{"$f":"(($D953*'fnd base rates'!L$107)\n+($E953*'fnd base rates'!L$108)\n+($F953*'fnd base rates'!L$109)\n+($G953*'fnd base rates'!L$110)\n+($H953*'fnd base rates'!L$111)\n+($I953*'fnd base rates'!L$112)\n+($J953*'fnd base rates'!L$113)\n+($K953*'fnd base rates'!L$114)\n+($M953*'fnd base rates'!L$116)\n+($N953*'fnd base rates'!L$117)\n+($O953*'fnd base rates'!L$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,12)))","v":63867.470479999996},{"$f":"(($D953*'fnd base rates'!M$107)\n+($E953*'fnd base rates'!M$108)\n+($F953*'fnd base rates'!M$109)\n+($G953*'fnd base rates'!M$110)\n+($H953*'fnd base rates'!M$111)\n+($I953*'fnd base rates'!M$112)\n+($J953*'fnd base rates'!M$113)\n+($K953*'fnd base rates'!M$114)\n+($M953*'fnd base rates'!M$116)\n+($N953*'fnd base rates'!M$117)\n+($O953*'fnd base rates'!M$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,13)))","v":0},505811.35875999997,null,3506262165,"3506","262","165",1,36,505811.35875999997,14050,0,14050,null,null,null,null,null,14050,0,14050,null,null,{"$f":"BC953-BA953","v":0}]
[3506,3506262176,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D954","v":0},{"$f":"'fnd enro'!E954","v":0},{"$f":"'fnd enro'!F954","v":0},{"$f":"'fnd enro'!G954","v":0},{"$f":"'fnd enro'!H954","v":3},{"$f":"'fnd enro'!I954","v":6},{"$f":"'fnd enro'!J954","v":0},{"$f":"'fnd enro'!K954","v":0.34739999999999999},{"$f":"'fnd enro'!L954","v":0},{"$f":"'fnd enro'!M954","v":0},{"$f":"'fnd enro'!N954","v":0},{"$f":"'fnd enro'!O954","v":0},{"$f":"'fnd enro'!P954","v":4},{"$f":"'fnd enro'!R954","v":9},1,{"$f":"VALUE('fnd enro'!Q954)","v":8},null,{"$f":"(($D954*'fnd base rates'!C$107)\n+($E954*'fnd base rates'!C$108)\n+($F954*'fnd base rates'!C$109)\n+($G954*'fnd base rates'!C$110)\n+($H954*'fnd base rates'!C$111)\n+($I954*'fnd base rates'!C$112)\n+($J954*'fnd base rates'!C$113)\n+($K954*'fnd base rates'!C$114)\n+($M954*'fnd base rates'!C$116)\n+($N954*'fnd base rates'!C$117)\n+($O954*'fnd base rates'!C$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,3)))\n*$R954","v":5116.9521139999997},{"$f":"(($D954*'fnd base rates'!D$107)\n+($E954*'fnd base rates'!D$108)\n+($F954*'fnd base rates'!D$109)\n+($G954*'fnd base rates'!D$110)\n+($H954*'fnd base rates'!D$111)\n+($I954*'fnd base rates'!D$112)\n+($J954*'fnd base rates'!D$113)\n+($K954*'fnd base rates'!D$114)\n+($M954*'fnd base rates'!D$116)\n+($N954*'fnd base rates'!D$117)\n+($O954*'fnd base rates'!D$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,4)))\n*$R954","v":8254.0400000000009},{"$f":"(($D954*'fnd base rates'!E$107)\n+($E954*'fnd base rates'!E$108)\n+($F954*'fnd base rates'!E$109)\n+($G954*'fnd base rates'!E$110)\n+($H954*'fnd base rates'!E$111)\n+($I954*'fnd base rates'!E$112)\n+($J954*'fnd base rates'!E$113)\n+($K954*'fnd base rates'!E$114)\n+($M954*'fnd base rates'!E$116)\n+($N954*'fnd base rates'!E$117)\n+($O954*'fnd base rates'!E$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,5)))\n*$R954","v":53209.083384000005},{"$f":"(($D954*'fnd base rates'!F$107)\n+($E954*'fnd base rates'!F$108)\n+($F954*'fnd base rates'!F$109)\n+($G954*'fnd base rates'!F$110)\n+($H954*'fnd base rates'!F$111)\n+($I954*'fnd base rates'!F$112)\n+($J954*'fnd base rates'!F$113)\n+($K954*'fnd base rates'!F$114)\n+($M954*'fnd base rates'!F$116)\n+($N954*'fnd base rates'!F$117)\n+($O954*'fnd base rates'!F$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,6)))\n*$R954","v":8307.4477079999997},{"$f":"(($D954*'fnd base rates'!G$107)\n+($E954*'fnd base rates'!G$108)\n+($F954*'fnd base rates'!G$109)\n+($G954*'fnd base rates'!G$110)\n+($H954*'fnd base rates'!G$111)\n+($I954*'fnd base rates'!G$112)\n+($J954*'fnd base rates'!G$113)\n+($K954*'fnd base rates'!G$114)\n+($M954*'fnd base rates'!G$116)\n+($N954*'fnd base rates'!G$117)\n+($O954*'fnd base rates'!G$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,7)))\n*$R954","v":2136.6995379999998},{"$f":"(($D954*'fnd base rates'!H$107)\n+($E954*'fnd base rates'!H$108)\n+($F954*'fnd base rates'!H$109)\n+($G954*'fnd base rates'!H$110)\n+($H954*'fnd base rates'!H$111)\n+($I954*'fnd base rates'!H$112)\n+($J954*'fnd base rates'!H$113)\n+($K954*'fnd base rates'!H$114)\n+($M954*'fnd base rates'!H$116)\n+($N954*'fnd base rates'!H$117)\n+($O954*'fnd base rates'!H$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,8)))","v":6638.1504059999988},{"$f":"(($D954*'fnd base rates'!I$107)\n+($E954*'fnd base rates'!I$108)\n+($F954*'fnd base rates'!I$109)\n+($G954*'fnd base rates'!I$110)\n+($H954*'fnd base rates'!I$111)\n+($I954*'fnd base rates'!I$112)\n+($J954*'fnd base rates'!I$113)\n+($K954*'fnd base rates'!I$114)\n+($M954*'fnd base rates'!I$116)\n+($N954*'fnd base rates'!I$117)\n+($O954*'fnd base rates'!I$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,9)))\n*$R954","v":4184.59},{"$f":"(($D954*'fnd base rates'!J$107)\n+($E954*'fnd base rates'!J$108)\n+($F954*'fnd base rates'!J$109)\n+($G954*'fnd base rates'!J$110)\n+($H954*'fnd base rates'!J$111)\n+($I954*'fnd base rates'!J$112)\n+($J954*'fnd base rates'!J$113)\n+($K954*'fnd base rates'!J$114)\n+($M954*'fnd base rates'!J$116)\n+($N954*'fnd base rates'!J$117)\n+($O954*'fnd base rates'!J$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,10)))\n*$R954","v":6999.49},{"$f":"(($D954*'fnd base rates'!K$107)\n+($E954*'fnd base rates'!K$108)\n+($F954*'fnd base rates'!K$109)\n+($G954*'fnd base rates'!K$110)\n+($H954*'fnd base rates'!K$111)\n+($I954*'fnd base rates'!K$112)\n+($J954*'fnd base rates'!K$113)\n+($K954*'fnd base rates'!K$114)\n+($M954*'fnd base rates'!K$116)\n+($N954*'fnd base rates'!K$117)\n+($O954*'fnd base rates'!K$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,11)))\n*$R954","v":10446.838919999998},{"$f":"(($D954*'fnd base rates'!L$107)\n+($E954*'fnd base rates'!L$108)\n+($F954*'fnd base rates'!L$109)\n+($G954*'fnd base rates'!L$110)\n+($H954*'fnd base rates'!L$111)\n+($I954*'fnd base rates'!L$112)\n+($J954*'fnd base rates'!L$113)\n+($K954*'fnd base rates'!L$114)\n+($M954*'fnd base rates'!L$116)\n+($N954*'fnd base rates'!L$117)\n+($O954*'fnd base rates'!L$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,12)))","v":14912.830120000001},{"$f":"(($D954*'fnd base rates'!M$107)\n+($E954*'fnd base rates'!M$108)\n+($F954*'fnd base rates'!M$109)\n+($G954*'fnd base rates'!M$110)\n+($H954*'fnd base rates'!M$111)\n+($I954*'fnd base rates'!M$112)\n+($J954*'fnd base rates'!M$113)\n+($K954*'fnd base rates'!M$114)\n+($M954*'fnd base rates'!M$116)\n+($N954*'fnd base rates'!M$117)\n+($O954*'fnd base rates'!M$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,13)))","v":0},120206.12219000001,null,3506262176,"3506","262","176",1,9,120206.12219000001,13356,0,13356,null,null,null,null,null,13356,0,13356,null,null,{"$f":"BC954-BA954","v":0}]
[3506,3506262178,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D955","v":0},{"$f":"'fnd enro'!E955","v":0},{"$f":"'fnd enro'!F955","v":0},{"$f":"'fnd enro'!G955","v":0},{"$f":"'fnd enro'!H955","v":0},{"$f":"'fnd enro'!I955","v":3},{"$f":"'fnd enro'!J955","v":0},{"$f":"'fnd enro'!K955","v":0.1158},{"$f":"'fnd enro'!L955","v":0},{"$f":"'fnd enro'!M955","v":0},{"$f":"'fnd enro'!N955","v":0},{"$f":"'fnd enro'!O955","v":0},{"$f":"'fnd enro'!P955","v":2},{"$f":"'fnd enro'!R955","v":3},1,{"$f":"VALUE('fnd enro'!Q955)","v":3},null,{"$f":"(($D955*'fnd base rates'!C$107)\n+($E955*'fnd base rates'!C$108)\n+($F955*'fnd base rates'!C$109)\n+($G955*'fnd base rates'!C$110)\n+($H955*'fnd base rates'!C$111)\n+($I955*'fnd base rates'!C$112)\n+($J955*'fnd base rates'!C$113)\n+($K955*'fnd base rates'!C$114)\n+($M955*'fnd base rates'!C$116)\n+($N955*'fnd base rates'!C$117)\n+($O955*'fnd base rates'!C$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,3)))\n*$R955","v":1723.1840379999999},{"$f":"(($D955*'fnd base rates'!D$107)\n+($E955*'fnd base rates'!D$108)\n+($F955*'fnd base rates'!D$109)\n+($G955*'fnd base rates'!D$110)\n+($H955*'fnd base rates'!D$111)\n+($I955*'fnd base rates'!D$112)\n+($J955*'fnd base rates'!D$113)\n+($K955*'fnd base rates'!D$114)\n+($M955*'fnd base rates'!D$116)\n+($N955*'fnd base rates'!D$117)\n+($O955*'fnd base rates'!D$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,4)))\n*$R955","v":2834.5},{"$f":"(($D955*'fnd base rates'!E$107)\n+($E955*'fnd base rates'!E$108)\n+($F955*'fnd base rates'!E$109)\n+($G955*'fnd base rates'!E$110)\n+($H955*'fnd base rates'!E$111)\n+($I955*'fnd base rates'!E$112)\n+($J955*'fnd base rates'!E$113)\n+($K955*'fnd base rates'!E$114)\n+($M955*'fnd base rates'!E$116)\n+($N955*'fnd base rates'!E$117)\n+($O955*'fnd base rates'!E$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,5)))\n*$R955","v":20000.701128000001},{"$f":"(($D955*'fnd base rates'!F$107)\n+($E955*'fnd base rates'!F$108)\n+($F955*'fnd base rates'!F$109)\n+($G955*'fnd base rates'!F$110)\n+($H955*'fnd base rates'!F$111)\n+($I955*'fnd base rates'!F$112)\n+($J955*'fnd base rates'!F$113)\n+($K955*'fnd base rates'!F$114)\n+($M955*'fnd base rates'!F$116)\n+($N955*'fnd base rates'!F$117)\n+($O955*'fnd base rates'!F$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,6)))\n*$R955","v":2660.6592360000004},{"$f":"(($D955*'fnd base rates'!G$107)\n+($E955*'fnd base rates'!G$108)\n+($F955*'fnd base rates'!G$109)\n+($G955*'fnd base rates'!G$110)\n+($H955*'fnd base rates'!G$111)\n+($I955*'fnd base rates'!G$112)\n+($J955*'fnd base rates'!G$113)\n+($K955*'fnd base rates'!G$114)\n+($M955*'fnd base rates'!G$116)\n+($N955*'fnd base rates'!G$117)\n+($O955*'fnd base rates'!G$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,7)))\n*$R955","v":747.049846},{"$f":"(($D955*'fnd base rates'!H$107)\n+($E955*'fnd base rates'!H$108)\n+($F955*'fnd base rates'!H$109)\n+($G955*'fnd base rates'!H$110)\n+($H955*'fnd base rates'!H$111)\n+($I955*'fnd base rates'!H$112)\n+($J955*'fnd base rates'!H$113)\n+($K955*'fnd base rates'!H$114)\n+($M955*'fnd base rates'!H$116)\n+($N955*'fnd base rates'!H$117)\n+($O955*'fnd base rates'!H$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,8)))","v":2523.3968019999998},{"$f":"(($D955*'fnd base rates'!I$107)\n+($E955*'fnd base rates'!I$108)\n+($F955*'fnd base rates'!I$109)\n+($G955*'fnd base rates'!I$110)\n+($H955*'fnd base rates'!I$111)\n+($I955*'fnd base rates'!I$112)\n+($J955*'fnd base rates'!I$113)\n+($K955*'fnd base rates'!I$114)\n+($M955*'fnd base rates'!I$116)\n+($N955*'fnd base rates'!I$117)\n+($O955*'fnd base rates'!I$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,9)))\n*$R955","v":1490.98},{"$f":"(($D955*'fnd base rates'!J$107)\n+($E955*'fnd base rates'!J$108)\n+($F955*'fnd base rates'!J$109)\n+($G955*'fnd base rates'!J$110)\n+($H955*'fnd base rates'!J$111)\n+($I955*'fnd base rates'!J$112)\n+($J955*'fnd base rates'!J$113)\n+($K955*'fnd base rates'!J$114)\n+($M955*'fnd base rates'!J$116)\n+($N955*'fnd base rates'!J$117)\n+($O955*'fnd base rates'!J$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,10)))\n*$R955","v":2828.8900000000003},{"$f":"(($D955*'fnd base rates'!K$107)\n+($E955*'fnd base rates'!K$108)\n+($F955*'fnd base rates'!K$109)\n+($G955*'fnd base rates'!K$110)\n+($H955*'fnd base rates'!K$111)\n+($I955*'fnd base rates'!K$112)\n+($J955*'fnd base rates'!K$113)\n+($K955*'fnd base rates'!K$114)\n+($M955*'fnd base rates'!K$116)\n+($N955*'fnd base rates'!K$117)\n+($O955*'fnd base rates'!K$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,11)))\n*$R955","v":3450.1796399999998},{"$f":"(($D955*'fnd base rates'!L$107)\n+($E955*'fnd base rates'!L$108)\n+($F955*'fnd base rates'!L$109)\n+($G955*'fnd base rates'!L$110)\n+($H955*'fnd base rates'!L$111)\n+($I955*'fnd base rates'!L$112)\n+($J955*'fnd base rates'!L$113)\n+($K955*'fnd base rates'!L$114)\n+($M955*'fnd base rates'!L$116)\n+($N955*'fnd base rates'!L$117)\n+($O955*'fnd base rates'!L$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,12)))","v":4958.9000400000004},{"$f":"(($D955*'fnd base rates'!M$107)\n+($E955*'fnd base rates'!M$108)\n+($F955*'fnd base rates'!M$109)\n+($G955*'fnd base rates'!M$110)\n+($H955*'fnd base rates'!M$111)\n+($I955*'fnd base rates'!M$112)\n+($J955*'fnd base rates'!M$113)\n+($K955*'fnd base rates'!M$114)\n+($M955*'fnd base rates'!M$116)\n+($N955*'fnd base rates'!M$117)\n+($O955*'fnd base rates'!M$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,13)))","v":0},43218.440730000002,null,3506262178,"3506","262","178",1,3,43218.440730000002,14406,0,14406,null,null,null,null,null,14406,0,14406,null,null,{"$f":"BC955-BA955","v":0}]
[3506,3506262229,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D956","v":0},{"$f":"'fnd enro'!E956","v":0},{"$f":"'fnd enro'!F956","v":0},{"$f":"'fnd enro'!G956","v":0},{"$f":"'fnd enro'!H956","v":13},{"$f":"'fnd enro'!I956","v":16},{"$f":"'fnd enro'!J956","v":0},{"$f":"'fnd enro'!K956","v":1.1194},{"$f":"'fnd enro'!L956","v":0},{"$f":"'fnd enro'!M956","v":0},{"$f":"'fnd enro'!N956","v":2},{"$f":"'fnd enro'!O956","v":1},{"$f":"'fnd enro'!P956","v":15},{"$f":"'fnd enro'!R956","v":29},1,{"$f":"VALUE('fnd enro'!Q956)","v":9},null,{"$f":"(($D956*'fnd base rates'!C$107)\n+($E956*'fnd base rates'!C$108)\n+($F956*'fnd base rates'!C$109)\n+($G956*'fnd base rates'!C$110)\n+($H956*'fnd base rates'!C$111)\n+($I956*'fnd base rates'!C$112)\n+($J956*'fnd base rates'!C$113)\n+($K956*'fnd base rates'!C$114)\n+($M956*'fnd base rates'!C$116)\n+($N956*'fnd base rates'!C$117)\n+($O956*'fnd base rates'!C$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,3)))\n*$R956","v":17006.949034000001},{"$f":"(($D956*'fnd base rates'!D$107)\n+($E956*'fnd base rates'!D$108)\n+($F956*'fnd base rates'!D$109)\n+($G956*'fnd base rates'!D$110)\n+($H956*'fnd base rates'!D$111)\n+($I956*'fnd base rates'!D$112)\n+($J956*'fnd base rates'!D$113)\n+($K956*'fnd base rates'!D$114)\n+($M956*'fnd base rates'!D$116)\n+($N956*'fnd base rates'!D$117)\n+($O956*'fnd base rates'!D$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,4)))\n*$R956","v":28119.42},{"$f":"(($D956*'fnd base rates'!E$107)\n+($E956*'fnd base rates'!E$108)\n+($F956*'fnd base rates'!E$109)\n+($G956*'fnd base rates'!E$110)\n+($H956*'fnd base rates'!E$111)\n+($I956*'fnd base rates'!E$112)\n+($J956*'fnd base rates'!E$113)\n+($K956*'fnd base rates'!E$114)\n+($M956*'fnd base rates'!E$116)\n+($N956*'fnd base rates'!E$117)\n+($O956*'fnd base rates'!E$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,5)))\n*$R956","v":179963.10090399999},{"$f":"(($D956*'fnd base rates'!F$107)\n+($E956*'fnd base rates'!F$108)\n+($F956*'fnd base rates'!F$109)\n+($G956*'fnd base rates'!F$110)\n+($H956*'fnd base rates'!F$111)\n+($I956*'fnd base rates'!F$112)\n+($J956*'fnd base rates'!F$113)\n+($K956*'fnd base rates'!F$114)\n+($M956*'fnd base rates'!F$116)\n+($N956*'fnd base rates'!F$117)\n+($O956*'fnd base rates'!F$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,6)))\n*$R956","v":27678.075948000002},{"$f":"(($D956*'fnd base rates'!G$107)\n+($E956*'fnd base rates'!G$108)\n+($F956*'fnd base rates'!G$109)\n+($G956*'fnd base rates'!G$110)\n+($H956*'fnd base rates'!G$111)\n+($I956*'fnd base rates'!G$112)\n+($J956*'fnd base rates'!G$113)\n+($K956*'fnd base rates'!G$114)\n+($M956*'fnd base rates'!G$116)\n+($N956*'fnd base rates'!G$117)\n+($O956*'fnd base rates'!G$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,7)))\n*$R956","v":7518.4351780000006},{"$f":"(($D956*'fnd base rates'!H$107)\n+($E956*'fnd base rates'!H$108)\n+($F956*'fnd base rates'!H$109)\n+($G956*'fnd base rates'!H$110)\n+($H956*'fnd base rates'!H$111)\n+($I956*'fnd base rates'!H$112)\n+($J956*'fnd base rates'!H$113)\n+($K956*'fnd base rates'!H$114)\n+($M956*'fnd base rates'!H$116)\n+($N956*'fnd base rates'!H$117)\n+($O956*'fnd base rates'!H$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,8)))","v":20836.289086000001},{"$f":"(($D956*'fnd base rates'!I$107)\n+($E956*'fnd base rates'!I$108)\n+($F956*'fnd base rates'!I$109)\n+($G956*'fnd base rates'!I$110)\n+($H956*'fnd base rates'!I$111)\n+($I956*'fnd base rates'!I$112)\n+($J956*'fnd base rates'!I$113)\n+($K956*'fnd base rates'!I$114)\n+($M956*'fnd base rates'!I$116)\n+($N956*'fnd base rates'!I$117)\n+($O956*'fnd base rates'!I$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,9)))\n*$R956","v":13893.079999999998},{"$f":"(($D956*'fnd base rates'!J$107)\n+($E956*'fnd base rates'!J$108)\n+($F956*'fnd base rates'!J$109)\n+($G956*'fnd base rates'!J$110)\n+($H956*'fnd base rates'!J$111)\n+($I956*'fnd base rates'!J$112)\n+($J956*'fnd base rates'!J$113)\n+($K956*'fnd base rates'!J$114)\n+($M956*'fnd base rates'!J$116)\n+($N956*'fnd base rates'!J$117)\n+($O956*'fnd base rates'!J$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,10)))\n*$R956","v":23551.87},{"$f":"(($D956*'fnd base rates'!K$107)\n+($E956*'fnd base rates'!K$108)\n+($F956*'fnd base rates'!K$109)\n+($G956*'fnd base rates'!K$110)\n+($H956*'fnd base rates'!K$111)\n+($I956*'fnd base rates'!K$112)\n+($J956*'fnd base rates'!K$113)\n+($K956*'fnd base rates'!K$114)\n+($M956*'fnd base rates'!K$116)\n+($N956*'fnd base rates'!K$117)\n+($O956*'fnd base rates'!K$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,11)))\n*$R956","v":34708.45652},{"$f":"(($D956*'fnd base rates'!L$107)\n+($E956*'fnd base rates'!L$108)\n+($F956*'fnd base rates'!L$109)\n+($G956*'fnd base rates'!L$110)\n+($H956*'fnd base rates'!L$111)\n+($I956*'fnd base rates'!L$112)\n+($J956*'fnd base rates'!L$113)\n+($K956*'fnd base rates'!L$114)\n+($M956*'fnd base rates'!L$116)\n+($N956*'fnd base rates'!L$117)\n+($O956*'fnd base rates'!L$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,12)))","v":50931.063719999998},{"$f":"(($D956*'fnd base rates'!M$107)\n+($E956*'fnd base rates'!M$108)\n+($F956*'fnd base rates'!M$109)\n+($G956*'fnd base rates'!M$110)\n+($H956*'fnd base rates'!M$111)\n+($I956*'fnd base rates'!M$112)\n+($J956*'fnd base rates'!M$113)\n+($K956*'fnd base rates'!M$114)\n+($M956*'fnd base rates'!M$116)\n+($N956*'fnd base rates'!M$117)\n+($O956*'fnd base rates'!M$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,13)))","v":0},404206.74038999999,null,3506262229,"3506","262","229",1,29,404206.74038999999,13938,0,13938,null,null,null,null,null,13938,0,13938,null,null,{"$f":"BC956-BA956","v":0}]
[3506,3506262243,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D957","v":0},{"$f":"'fnd enro'!E957","v":0},{"$f":"'fnd enro'!F957","v":0},{"$f":"'fnd enro'!G957","v":0},{"$f":"'fnd enro'!H957","v":1},{"$f":"'fnd enro'!I957","v":0},{"$f":"'fnd enro'!J957","v":0},{"$f":"'fnd enro'!K957","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L957","v":0},{"$f":"'fnd enro'!M957","v":0},{"$f":"'fnd enro'!N957","v":0},{"$f":"'fnd enro'!O957","v":0},{"$f":"'fnd enro'!P957","v":0},{"$f":"'fnd enro'!R957","v":1},1,{"$f":"VALUE('fnd enro'!Q957)","v":9},null,{"$f":"(($D957*'fnd base rates'!C$107)\n+($E957*'fnd base rates'!C$108)\n+($F957*'fnd base rates'!C$109)\n+($G957*'fnd base rates'!C$110)\n+($H957*'fnd base rates'!C$111)\n+($I957*'fnd base rates'!C$112)\n+($J957*'fnd base rates'!C$113)\n+($K957*'fnd base rates'!C$114)\n+($M957*'fnd base rates'!C$116)\n+($N957*'fnd base rates'!C$117)\n+($O957*'fnd base rates'!C$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,3)))\n*$R957","v":536.46134600000005},{"$f":"(($D957*'fnd base rates'!D$107)\n+($E957*'fnd base rates'!D$108)\n+($F957*'fnd base rates'!D$109)\n+($G957*'fnd base rates'!D$110)\n+($H957*'fnd base rates'!D$111)\n+($I957*'fnd base rates'!D$112)\n+($J957*'fnd base rates'!D$113)\n+($K957*'fnd base rates'!D$114)\n+($M957*'fnd base rates'!D$116)\n+($N957*'fnd base rates'!D$117)\n+($O957*'fnd base rates'!D$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,4)))\n*$R957","v":765.08},{"$f":"(($D957*'fnd base rates'!E$107)\n+($E957*'fnd base rates'!E$108)\n+($F957*'fnd base rates'!E$109)\n+($G957*'fnd base rates'!E$110)\n+($H957*'fnd base rates'!E$111)\n+($I957*'fnd base rates'!E$112)\n+($J957*'fnd base rates'!E$113)\n+($K957*'fnd base rates'!E$114)\n+($M957*'fnd base rates'!E$116)\n+($N957*'fnd base rates'!E$117)\n+($O957*'fnd base rates'!E$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,5)))\n*$R957","v":3459.480376},{"$f":"(($D957*'fnd base rates'!F$107)\n+($E957*'fnd base rates'!F$108)\n+($F957*'fnd base rates'!F$109)\n+($G957*'fnd base rates'!F$110)\n+($H957*'fnd base rates'!F$111)\n+($I957*'fnd base rates'!F$112)\n+($J957*'fnd base rates'!F$113)\n+($K957*'fnd base rates'!F$114)\n+($M957*'fnd base rates'!F$116)\n+($N957*'fnd base rates'!F$117)\n+($O957*'fnd base rates'!F$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,6)))\n*$R957","v":995.37641200000007},{"$f":"(($D957*'fnd base rates'!G$107)\n+($E957*'fnd base rates'!G$108)\n+($F957*'fnd base rates'!G$109)\n+($G957*'fnd base rates'!G$110)\n+($H957*'fnd base rates'!G$111)\n+($I957*'fnd base rates'!G$112)\n+($J957*'fnd base rates'!G$113)\n+($K957*'fnd base rates'!G$114)\n+($M957*'fnd base rates'!G$116)\n+($N957*'fnd base rates'!G$117)\n+($O957*'fnd base rates'!G$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,7)))\n*$R957","v":168.453282},{"$f":"(($D957*'fnd base rates'!H$107)\n+($E957*'fnd base rates'!H$108)\n+($F957*'fnd base rates'!H$109)\n+($G957*'fnd base rates'!H$110)\n+($H957*'fnd base rates'!H$111)\n+($I957*'fnd base rates'!H$112)\n+($J957*'fnd base rates'!H$113)\n+($K957*'fnd base rates'!H$114)\n+($M957*'fnd base rates'!H$116)\n+($N957*'fnd base rates'!H$117)\n+($O957*'fnd base rates'!H$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D957*'fnd base rates'!I$107)\n+($E957*'fnd base rates'!I$108)\n+($F957*'fnd base rates'!I$109)\n+($G957*'fnd base rates'!I$110)\n+($H957*'fnd base rates'!I$111)\n+($I957*'fnd base rates'!I$112)\n+($J957*'fnd base rates'!I$113)\n+($K957*'fnd base rates'!I$114)\n+($M957*'fnd base rates'!I$116)\n+($N957*'fnd base rates'!I$117)\n+($O957*'fnd base rates'!I$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,9)))\n*$R957","v":362.69},{"$f":"(($D957*'fnd base rates'!J$107)\n+($E957*'fnd base rates'!J$108)\n+($F957*'fnd base rates'!J$109)\n+($G957*'fnd base rates'!J$110)\n+($H957*'fnd base rates'!J$111)\n+($I957*'fnd base rates'!J$112)\n+($J957*'fnd base rates'!J$113)\n+($K957*'fnd base rates'!J$114)\n+($M957*'fnd base rates'!J$116)\n+($N957*'fnd base rates'!J$117)\n+($O957*'fnd base rates'!J$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,10)))\n*$R957","v":248.81},{"$f":"(($D957*'fnd base rates'!K$107)\n+($E957*'fnd base rates'!K$108)\n+($F957*'fnd base rates'!K$109)\n+($G957*'fnd base rates'!K$110)\n+($H957*'fnd base rates'!K$111)\n+($I957*'fnd base rates'!K$112)\n+($J957*'fnd base rates'!K$113)\n+($K957*'fnd base rates'!K$114)\n+($M957*'fnd base rates'!K$116)\n+($N957*'fnd base rates'!K$117)\n+($O957*'fnd base rates'!K$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,11)))\n*$R957","v":1182.1598799999999},{"$f":"(($D957*'fnd base rates'!L$107)\n+($E957*'fnd base rates'!L$108)\n+($F957*'fnd base rates'!L$109)\n+($G957*'fnd base rates'!L$110)\n+($H957*'fnd base rates'!L$111)\n+($I957*'fnd base rates'!L$112)\n+($J957*'fnd base rates'!L$113)\n+($K957*'fnd base rates'!L$114)\n+($M957*'fnd base rates'!L$116)\n+($N957*'fnd base rates'!L$117)\n+($O957*'fnd base rates'!L$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D957*'fnd base rates'!M$107)\n+($E957*'fnd base rates'!M$108)\n+($F957*'fnd base rates'!M$109)\n+($G957*'fnd base rates'!M$110)\n+($H957*'fnd base rates'!M$111)\n+($I957*'fnd base rates'!M$112)\n+($J957*'fnd base rates'!M$113)\n+($K957*'fnd base rates'!M$114)\n+($M957*'fnd base rates'!M$116)\n+($N957*'fnd base rates'!M$117)\n+($O957*'fnd base rates'!M$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,3506262243,"3506","262","243",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC957-BA957","v":0}]
[3506,3506262248,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D958","v":0},{"$f":"'fnd enro'!E958","v":0},{"$f":"'fnd enro'!F958","v":0},{"$f":"'fnd enro'!G958","v":0},{"$f":"'fnd enro'!H958","v":14},{"$f":"'fnd enro'!I958","v":6},{"$f":"'fnd enro'!J958","v":0},{"$f":"'fnd enro'!K958","v":0.77200000000000002},{"$f":"'fnd enro'!L958","v":0},{"$f":"'fnd enro'!M958","v":0},{"$f":"'fnd enro'!N958","v":1},{"$f":"'fnd enro'!O958","v":0},{"$f":"'fnd enro'!P958","v":11},{"$f":"'fnd enro'!R958","v":20},1,{"$f":"VALUE('fnd enro'!Q958)","v":11},null,{"$f":"(($D958*'fnd base rates'!C$107)\n+($E958*'fnd base rates'!C$108)\n+($F958*'fnd base rates'!C$109)\n+($G958*'fnd base rates'!C$110)\n+($H958*'fnd base rates'!C$111)\n+($I958*'fnd base rates'!C$112)\n+($J958*'fnd base rates'!C$113)\n+($K958*'fnd base rates'!C$114)\n+($M958*'fnd base rates'!C$116)\n+($N958*'fnd base rates'!C$117)\n+($O958*'fnd base rates'!C$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,3)))\n*$R958","v":11755.816920000001},{"$f":"(($D958*'fnd base rates'!D$107)\n+($E958*'fnd base rates'!D$108)\n+($F958*'fnd base rates'!D$109)\n+($G958*'fnd base rates'!D$110)\n+($H958*'fnd base rates'!D$111)\n+($I958*'fnd base rates'!D$112)\n+($J958*'fnd base rates'!D$113)\n+($K958*'fnd base rates'!D$114)\n+($M958*'fnd base rates'!D$116)\n+($N958*'fnd base rates'!D$117)\n+($O958*'fnd base rates'!D$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,4)))\n*$R958","v":19846.410000000003},{"$f":"(($D958*'fnd base rates'!E$107)\n+($E958*'fnd base rates'!E$108)\n+($F958*'fnd base rates'!E$109)\n+($G958*'fnd base rates'!E$110)\n+($H958*'fnd base rates'!E$111)\n+($I958*'fnd base rates'!E$112)\n+($J958*'fnd base rates'!E$113)\n+($K958*'fnd base rates'!E$114)\n+($M958*'fnd base rates'!E$116)\n+($N958*'fnd base rates'!E$117)\n+($O958*'fnd base rates'!E$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,5)))\n*$R958","v":121755.80752000002},{"$f":"(($D958*'fnd base rates'!F$107)\n+($E958*'fnd base rates'!F$108)\n+($F958*'fnd base rates'!F$109)\n+($G958*'fnd base rates'!F$110)\n+($H958*'fnd base rates'!F$111)\n+($I958*'fnd base rates'!F$112)\n+($J958*'fnd base rates'!F$113)\n+($K958*'fnd base rates'!F$114)\n+($M958*'fnd base rates'!F$116)\n+($N958*'fnd base rates'!F$117)\n+($O958*'fnd base rates'!F$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,6)))\n*$R958","v":19443.418240000003},{"$f":"(($D958*'fnd base rates'!G$107)\n+($E958*'fnd base rates'!G$108)\n+($F958*'fnd base rates'!G$109)\n+($G958*'fnd base rates'!G$110)\n+($H958*'fnd base rates'!G$111)\n+($I958*'fnd base rates'!G$112)\n+($J958*'fnd base rates'!G$113)\n+($K958*'fnd base rates'!G$114)\n+($M958*'fnd base rates'!G$116)\n+($N958*'fnd base rates'!G$117)\n+($O958*'fnd base rates'!G$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,7)))\n*$R958","v":5458.9556400000001},{"$f":"(($D958*'fnd base rates'!H$107)\n+($E958*'fnd base rates'!H$108)\n+($F958*'fnd base rates'!H$109)\n+($G958*'fnd base rates'!H$110)\n+($H958*'fnd base rates'!H$111)\n+($I958*'fnd base rates'!H$112)\n+($J958*'fnd base rates'!H$113)\n+($K958*'fnd base rates'!H$114)\n+($M958*'fnd base rates'!H$116)\n+($N958*'fnd base rates'!H$117)\n+($O958*'fnd base rates'!H$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,8)))","v":12746.428680000001},{"$f":"(($D958*'fnd base rates'!I$107)\n+($E958*'fnd base rates'!I$108)\n+($F958*'fnd base rates'!I$109)\n+($G958*'fnd base rates'!I$110)\n+($H958*'fnd base rates'!I$111)\n+($I958*'fnd base rates'!I$112)\n+($J958*'fnd base rates'!I$113)\n+($K958*'fnd base rates'!I$114)\n+($M958*'fnd base rates'!I$116)\n+($N958*'fnd base rates'!I$117)\n+($O958*'fnd base rates'!I$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,9)))\n*$R958","v":9436.09},{"$f":"(($D958*'fnd base rates'!J$107)\n+($E958*'fnd base rates'!J$108)\n+($F958*'fnd base rates'!J$109)\n+($G958*'fnd base rates'!J$110)\n+($H958*'fnd base rates'!J$111)\n+($I958*'fnd base rates'!J$112)\n+($J958*'fnd base rates'!J$113)\n+($K958*'fnd base rates'!J$114)\n+($M958*'fnd base rates'!J$116)\n+($N958*'fnd base rates'!J$117)\n+($O958*'fnd base rates'!J$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,10)))\n*$R958","v":15904},{"$f":"(($D958*'fnd base rates'!K$107)\n+($E958*'fnd base rates'!K$108)\n+($F958*'fnd base rates'!K$109)\n+($G958*'fnd base rates'!K$110)\n+($H958*'fnd base rates'!K$111)\n+($I958*'fnd base rates'!K$112)\n+($J958*'fnd base rates'!K$113)\n+($K958*'fnd base rates'!K$114)\n+($M958*'fnd base rates'!K$116)\n+($N958*'fnd base rates'!K$117)\n+($O958*'fnd base rates'!K$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,11)))\n*$R958","v":23770.877599999996},{"$f":"(($D958*'fnd base rates'!L$107)\n+($E958*'fnd base rates'!L$108)\n+($F958*'fnd base rates'!L$109)\n+($G958*'fnd base rates'!L$110)\n+($H958*'fnd base rates'!L$111)\n+($I958*'fnd base rates'!L$112)\n+($J958*'fnd base rates'!L$113)\n+($K958*'fnd base rates'!L$114)\n+($M958*'fnd base rates'!L$116)\n+($N958*'fnd base rates'!L$117)\n+($O958*'fnd base rates'!L$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,12)))","v":36564.513599999998},{"$f":"(($D958*'fnd base rates'!M$107)\n+($E958*'fnd base rates'!M$108)\n+($F958*'fnd base rates'!M$109)\n+($G958*'fnd base rates'!M$110)\n+($H958*'fnd base rates'!M$111)\n+($I958*'fnd base rates'!M$112)\n+($J958*'fnd base rates'!M$113)\n+($K958*'fnd base rates'!M$114)\n+($M958*'fnd base rates'!M$116)\n+($N958*'fnd base rates'!M$117)\n+($O958*'fnd base rates'!M$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,13)))","v":0},276682.31820000004,null,3506262248,"3506","262","248",1,20,276682.31820000004,13834,0,13834,null,null,null,null,null,13834,0,13834,null,null,{"$f":"BC958-BA958","v":0}]
[3506,3506262258,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D959","v":0},{"$f":"'fnd enro'!E959","v":0},{"$f":"'fnd enro'!F959","v":0},{"$f":"'fnd enro'!G959","v":0},{"$f":"'fnd enro'!H959","v":4},{"$f":"'fnd enro'!I959","v":3},{"$f":"'fnd enro'!J959","v":0},{"$f":"'fnd enro'!K959","v":0.2702},{"$f":"'fnd enro'!L959","v":0},{"$f":"'fnd enro'!M959","v":0},{"$f":"'fnd enro'!N959","v":0},{"$f":"'fnd enro'!O959","v":2},{"$f":"'fnd enro'!P959","v":3},{"$f":"'fnd enro'!R959","v":7},1,{"$f":"VALUE('fnd enro'!Q959)","v":10},null,{"$f":"(($D959*'fnd base rates'!C$107)\n+($E959*'fnd base rates'!C$108)\n+($F959*'fnd base rates'!C$109)\n+($G959*'fnd base rates'!C$110)\n+($H959*'fnd base rates'!C$111)\n+($I959*'fnd base rates'!C$112)\n+($J959*'fnd base rates'!C$113)\n+($K959*'fnd base rates'!C$114)\n+($M959*'fnd base rates'!C$116)\n+($N959*'fnd base rates'!C$117)\n+($O959*'fnd base rates'!C$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,3)))\n*$R959","v":4192.4194219999999},{"$f":"(($D959*'fnd base rates'!D$107)\n+($E959*'fnd base rates'!D$108)\n+($F959*'fnd base rates'!D$109)\n+($G959*'fnd base rates'!D$110)\n+($H959*'fnd base rates'!D$111)\n+($I959*'fnd base rates'!D$112)\n+($J959*'fnd base rates'!D$113)\n+($K959*'fnd base rates'!D$114)\n+($M959*'fnd base rates'!D$116)\n+($N959*'fnd base rates'!D$117)\n+($O959*'fnd base rates'!D$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,4)))\n*$R959","v":6831.6400000000012},{"$f":"(($D959*'fnd base rates'!E$107)\n+($E959*'fnd base rates'!E$108)\n+($F959*'fnd base rates'!E$109)\n+($G959*'fnd base rates'!E$110)\n+($H959*'fnd base rates'!E$111)\n+($I959*'fnd base rates'!E$112)\n+($J959*'fnd base rates'!E$113)\n+($K959*'fnd base rates'!E$114)\n+($M959*'fnd base rates'!E$116)\n+($N959*'fnd base rates'!E$117)\n+($O959*'fnd base rates'!E$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,5)))\n*$R959","v":42020.562632000001},{"$f":"(($D959*'fnd base rates'!F$107)\n+($E959*'fnd base rates'!F$108)\n+($F959*'fnd base rates'!F$109)\n+($G959*'fnd base rates'!F$110)\n+($H959*'fnd base rates'!F$111)\n+($I959*'fnd base rates'!F$112)\n+($J959*'fnd base rates'!F$113)\n+($K959*'fnd base rates'!F$114)\n+($M959*'fnd base rates'!F$116)\n+($N959*'fnd base rates'!F$117)\n+($O959*'fnd base rates'!F$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,6)))\n*$R959","v":6990.844884000001},{"$f":"(($D959*'fnd base rates'!G$107)\n+($E959*'fnd base rates'!G$108)\n+($F959*'fnd base rates'!G$109)\n+($G959*'fnd base rates'!G$110)\n+($H959*'fnd base rates'!G$111)\n+($I959*'fnd base rates'!G$112)\n+($J959*'fnd base rates'!G$113)\n+($K959*'fnd base rates'!G$114)\n+($M959*'fnd base rates'!G$116)\n+($N959*'fnd base rates'!G$117)\n+($O959*'fnd base rates'!G$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,7)))\n*$R959","v":1798.9729739999998},{"$f":"(($D959*'fnd base rates'!H$107)\n+($E959*'fnd base rates'!H$108)\n+($F959*'fnd base rates'!H$109)\n+($G959*'fnd base rates'!H$110)\n+($H959*'fnd base rates'!H$111)\n+($I959*'fnd base rates'!H$112)\n+($J959*'fnd base rates'!H$113)\n+($K959*'fnd base rates'!H$114)\n+($M959*'fnd base rates'!H$116)\n+($N959*'fnd base rates'!H$117)\n+($O959*'fnd base rates'!H$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,8)))","v":4908.8725379999996},{"$f":"(($D959*'fnd base rates'!I$107)\n+($E959*'fnd base rates'!I$108)\n+($F959*'fnd base rates'!I$109)\n+($G959*'fnd base rates'!I$110)\n+($H959*'fnd base rates'!I$111)\n+($I959*'fnd base rates'!I$112)\n+($J959*'fnd base rates'!I$113)\n+($K959*'fnd base rates'!I$114)\n+($M959*'fnd base rates'!I$116)\n+($N959*'fnd base rates'!I$117)\n+($O959*'fnd base rates'!I$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,9)))\n*$R959","v":3323.65},{"$f":"(($D959*'fnd base rates'!J$107)\n+($E959*'fnd base rates'!J$108)\n+($F959*'fnd base rates'!J$109)\n+($G959*'fnd base rates'!J$110)\n+($H959*'fnd base rates'!J$111)\n+($I959*'fnd base rates'!J$112)\n+($J959*'fnd base rates'!J$113)\n+($K959*'fnd base rates'!J$114)\n+($M959*'fnd base rates'!J$116)\n+($N959*'fnd base rates'!J$117)\n+($O959*'fnd base rates'!J$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,10)))\n*$R959","v":5081.9799999999996},{"$f":"(($D959*'fnd base rates'!K$107)\n+($E959*'fnd base rates'!K$108)\n+($F959*'fnd base rates'!K$109)\n+($G959*'fnd base rates'!K$110)\n+($H959*'fnd base rates'!K$111)\n+($I959*'fnd base rates'!K$112)\n+($J959*'fnd base rates'!K$113)\n+($K959*'fnd base rates'!K$114)\n+($M959*'fnd base rates'!K$116)\n+($N959*'fnd base rates'!K$117)\n+($O959*'fnd base rates'!K$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,11)))\n*$R959","v":8776.5391600000003},{"$f":"(($D959*'fnd base rates'!L$107)\n+($E959*'fnd base rates'!L$108)\n+($F959*'fnd base rates'!L$109)\n+($G959*'fnd base rates'!L$110)\n+($H959*'fnd base rates'!L$111)\n+($I959*'fnd base rates'!L$112)\n+($J959*'fnd base rates'!L$113)\n+($K959*'fnd base rates'!L$114)\n+($M959*'fnd base rates'!L$116)\n+($N959*'fnd base rates'!L$117)\n+($O959*'fnd base rates'!L$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,12)))","v":12485.406760000002},{"$f":"(($D959*'fnd base rates'!M$107)\n+($E959*'fnd base rates'!M$108)\n+($F959*'fnd base rates'!M$109)\n+($G959*'fnd base rates'!M$110)\n+($H959*'fnd base rates'!M$111)\n+($I959*'fnd base rates'!M$112)\n+($J959*'fnd base rates'!M$113)\n+($K959*'fnd base rates'!M$114)\n+($M959*'fnd base rates'!M$116)\n+($N959*'fnd base rates'!M$117)\n+($O959*'fnd base rates'!M$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,13)))","v":0},96410.888369999986,null,3506262258,"3506","262","258",1,7,96410.888369999986,13773,0,13773,null,null,null,null,null,13773,0,13773,null,null,{"$f":"BC959-BA959","v":0}]
[3506,3506262262,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D960","v":0},{"$f":"'fnd enro'!E960","v":0},{"$f":"'fnd enro'!F960","v":0},{"$f":"'fnd enro'!G960","v":0},{"$f":"'fnd enro'!H960","v":31},{"$f":"'fnd enro'!I960","v":57},{"$f":"'fnd enro'!J960","v":0},{"$f":"'fnd enro'!K960","v":3.3967999999999998},{"$f":"'fnd enro'!L960","v":0},{"$f":"'fnd enro'!M960","v":0},{"$f":"'fnd enro'!N960","v":2},{"$f":"'fnd enro'!O960","v":5},{"$f":"'fnd enro'!P960","v":40},{"$f":"'fnd enro'!R960","v":88},1,{"$f":"VALUE('fnd enro'!Q960)","v":9},null,{"$f":"(($D960*'fnd base rates'!C$107)\n+($E960*'fnd base rates'!C$108)\n+($F960*'fnd base rates'!C$109)\n+($G960*'fnd base rates'!C$110)\n+($H960*'fnd base rates'!C$111)\n+($I960*'fnd base rates'!C$112)\n+($J960*'fnd base rates'!C$113)\n+($K960*'fnd base rates'!C$114)\n+($M960*'fnd base rates'!C$116)\n+($N960*'fnd base rates'!C$117)\n+($O960*'fnd base rates'!C$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,3)))\n*$R960","v":50950.688448000008},{"$f":"(($D960*'fnd base rates'!D$107)\n+($E960*'fnd base rates'!D$108)\n+($F960*'fnd base rates'!D$109)\n+($G960*'fnd base rates'!D$110)\n+($H960*'fnd base rates'!D$111)\n+($I960*'fnd base rates'!D$112)\n+($J960*'fnd base rates'!D$113)\n+($K960*'fnd base rates'!D$114)\n+($M960*'fnd base rates'!D$116)\n+($N960*'fnd base rates'!D$117)\n+($O960*'fnd base rates'!D$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,4)))\n*$R960","v":82930.000000000015},{"$f":"(($D960*'fnd base rates'!E$107)\n+($E960*'fnd base rates'!E$108)\n+($F960*'fnd base rates'!E$109)\n+($G960*'fnd base rates'!E$110)\n+($H960*'fnd base rates'!E$111)\n+($I960*'fnd base rates'!E$112)\n+($J960*'fnd base rates'!E$113)\n+($K960*'fnd base rates'!E$114)\n+($M960*'fnd base rates'!E$116)\n+($N960*'fnd base rates'!E$117)\n+($O960*'fnd base rates'!E$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,5)))\n*$R960","v":536113.1530879999},{"$f":"(($D960*'fnd base rates'!F$107)\n+($E960*'fnd base rates'!F$108)\n+($F960*'fnd base rates'!F$109)\n+($G960*'fnd base rates'!F$110)\n+($H960*'fnd base rates'!F$111)\n+($I960*'fnd base rates'!F$112)\n+($J960*'fnd base rates'!F$113)\n+($K960*'fnd base rates'!F$114)\n+($M960*'fnd base rates'!F$116)\n+($N960*'fnd base rates'!F$117)\n+($O960*'fnd base rates'!F$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,6)))\n*$R960","v":82654.554256000003},{"$f":"(($D960*'fnd base rates'!G$107)\n+($E960*'fnd base rates'!G$108)\n+($F960*'fnd base rates'!G$109)\n+($G960*'fnd base rates'!G$110)\n+($H960*'fnd base rates'!G$111)\n+($I960*'fnd base rates'!G$112)\n+($J960*'fnd base rates'!G$113)\n+($K960*'fnd base rates'!G$114)\n+($M960*'fnd base rates'!G$116)\n+($N960*'fnd base rates'!G$117)\n+($O960*'fnd base rates'!G$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,7)))\n*$R960","v":21718.758816000001},{"$f":"(($D960*'fnd base rates'!H$107)\n+($E960*'fnd base rates'!H$108)\n+($F960*'fnd base rates'!H$109)\n+($G960*'fnd base rates'!H$110)\n+($H960*'fnd base rates'!H$111)\n+($I960*'fnd base rates'!H$112)\n+($J960*'fnd base rates'!H$113)\n+($K960*'fnd base rates'!H$114)\n+($M960*'fnd base rates'!H$116)\n+($N960*'fnd base rates'!H$117)\n+($O960*'fnd base rates'!H$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,8)))","v":65359.006191999993},{"$f":"(($D960*'fnd base rates'!I$107)\n+($E960*'fnd base rates'!I$108)\n+($F960*'fnd base rates'!I$109)\n+($G960*'fnd base rates'!I$110)\n+($H960*'fnd base rates'!I$111)\n+($I960*'fnd base rates'!I$112)\n+($J960*'fnd base rates'!I$113)\n+($K960*'fnd base rates'!I$114)\n+($M960*'fnd base rates'!I$116)\n+($N960*'fnd base rates'!I$117)\n+($O960*'fnd base rates'!I$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,9)))\n*$R960","v":41730.880000000005},{"$f":"(($D960*'fnd base rates'!J$107)\n+($E960*'fnd base rates'!J$108)\n+($F960*'fnd base rates'!J$109)\n+($G960*'fnd base rates'!J$110)\n+($H960*'fnd base rates'!J$111)\n+($I960*'fnd base rates'!J$112)\n+($J960*'fnd base rates'!J$113)\n+($K960*'fnd base rates'!J$114)\n+($M960*'fnd base rates'!J$116)\n+($N960*'fnd base rates'!J$117)\n+($O960*'fnd base rates'!J$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,10)))\n*$R960","v":70085.59},{"$f":"(($D960*'fnd base rates'!K$107)\n+($E960*'fnd base rates'!K$108)\n+($F960*'fnd base rates'!K$109)\n+($G960*'fnd base rates'!K$110)\n+($H960*'fnd base rates'!K$111)\n+($I960*'fnd base rates'!K$112)\n+($J960*'fnd base rates'!K$113)\n+($K960*'fnd base rates'!K$114)\n+($M960*'fnd base rates'!K$116)\n+($N960*'fnd base rates'!K$117)\n+($O960*'fnd base rates'!K$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,11)))\n*$R960","v":104335.22944000001},{"$f":"(($D960*'fnd base rates'!L$107)\n+($E960*'fnd base rates'!L$108)\n+($F960*'fnd base rates'!L$109)\n+($G960*'fnd base rates'!L$110)\n+($H960*'fnd base rates'!L$111)\n+($I960*'fnd base rates'!L$112)\n+($J960*'fnd base rates'!L$113)\n+($K960*'fnd base rates'!L$114)\n+($M960*'fnd base rates'!L$116)\n+($N960*'fnd base rates'!L$117)\n+($O960*'fnd base rates'!L$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,12)))","v":149555.17784000002},{"$f":"(($D960*'fnd base rates'!M$107)\n+($E960*'fnd base rates'!M$108)\n+($F960*'fnd base rates'!M$109)\n+($G960*'fnd base rates'!M$110)\n+($H960*'fnd base rates'!M$111)\n+($I960*'fnd base rates'!M$112)\n+($J960*'fnd base rates'!M$113)\n+($K960*'fnd base rates'!M$114)\n+($M960*'fnd base rates'!M$116)\n+($N960*'fnd base rates'!M$117)\n+($O960*'fnd base rates'!M$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,13)))","v":0},1205433.0380799999,null,3506262262,"3506","262","262",1,88,1205433.0380799999,13698,0,13698,null,null,null,null,null,13698,0,13698,null,null,{"$f":"BC960-BA960","v":0}]
[3506,3506262274,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D961","v":0},{"$f":"'fnd enro'!E961","v":0},{"$f":"'fnd enro'!F961","v":0},{"$f":"'fnd enro'!G961","v":0},{"$f":"'fnd enro'!H961","v":0},{"$f":"'fnd enro'!I961","v":2},{"$f":"'fnd enro'!J961","v":0},{"$f":"'fnd enro'!K961","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L961","v":0},{"$f":"'fnd enro'!M961","v":0},{"$f":"'fnd enro'!N961","v":0},{"$f":"'fnd enro'!O961","v":0},{"$f":"'fnd enro'!P961","v":2},{"$f":"'fnd enro'!R961","v":2},1,{"$f":"VALUE('fnd enro'!Q961)","v":10},null,{"$f":"(($D961*'fnd base rates'!C$107)\n+($E961*'fnd base rates'!C$108)\n+($F961*'fnd base rates'!C$109)\n+($G961*'fnd base rates'!C$110)\n+($H961*'fnd base rates'!C$111)\n+($I961*'fnd base rates'!C$112)\n+($J961*'fnd base rates'!C$113)\n+($K961*'fnd base rates'!C$114)\n+($M961*'fnd base rates'!C$116)\n+($N961*'fnd base rates'!C$117)\n+($O961*'fnd base rates'!C$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,3)))\n*$R961","v":1231.542692},{"$f":"(($D961*'fnd base rates'!D$107)\n+($E961*'fnd base rates'!D$108)\n+($F961*'fnd base rates'!D$109)\n+($G961*'fnd base rates'!D$110)\n+($H961*'fnd base rates'!D$111)\n+($I961*'fnd base rates'!D$112)\n+($J961*'fnd base rates'!D$113)\n+($K961*'fnd base rates'!D$114)\n+($M961*'fnd base rates'!D$116)\n+($N961*'fnd base rates'!D$117)\n+($O961*'fnd base rates'!D$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,4)))\n*$R961","v":2281.7600000000002},{"$f":"(($D961*'fnd base rates'!E$107)\n+($E961*'fnd base rates'!E$108)\n+($F961*'fnd base rates'!E$109)\n+($G961*'fnd base rates'!E$110)\n+($H961*'fnd base rates'!E$111)\n+($I961*'fnd base rates'!E$112)\n+($J961*'fnd base rates'!E$113)\n+($K961*'fnd base rates'!E$114)\n+($M961*'fnd base rates'!E$116)\n+($N961*'fnd base rates'!E$117)\n+($O961*'fnd base rates'!E$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,5)))\n*$R961","v":17161.280751999999},{"$f":"(($D961*'fnd base rates'!F$107)\n+($E961*'fnd base rates'!F$108)\n+($F961*'fnd base rates'!F$109)\n+($G961*'fnd base rates'!F$110)\n+($H961*'fnd base rates'!F$111)\n+($I961*'fnd base rates'!F$112)\n+($J961*'fnd base rates'!F$113)\n+($K961*'fnd base rates'!F$114)\n+($M961*'fnd base rates'!F$116)\n+($N961*'fnd base rates'!F$117)\n+($O961*'fnd base rates'!F$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,6)))\n*$R961","v":1773.7728240000001},{"$f":"(($D961*'fnd base rates'!G$107)\n+($E961*'fnd base rates'!G$108)\n+($F961*'fnd base rates'!G$109)\n+($G961*'fnd base rates'!G$110)\n+($H961*'fnd base rates'!G$111)\n+($I961*'fnd base rates'!G$112)\n+($J961*'fnd base rates'!G$113)\n+($K961*'fnd base rates'!G$114)\n+($M961*'fnd base rates'!G$116)\n+($N961*'fnd base rates'!G$117)\n+($O961*'fnd base rates'!G$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,7)))\n*$R961","v":683.70656399999996},{"$f":"(($D961*'fnd base rates'!H$107)\n+($E961*'fnd base rates'!H$108)\n+($F961*'fnd base rates'!H$109)\n+($G961*'fnd base rates'!H$110)\n+($H961*'fnd base rates'!H$111)\n+($I961*'fnd base rates'!H$112)\n+($J961*'fnd base rates'!H$113)\n+($K961*'fnd base rates'!H$114)\n+($M961*'fnd base rates'!H$116)\n+($N961*'fnd base rates'!H$117)\n+($O961*'fnd base rates'!H$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,8)))","v":1710.717868},{"$f":"(($D961*'fnd base rates'!I$107)\n+($E961*'fnd base rates'!I$108)\n+($F961*'fnd base rates'!I$109)\n+($G961*'fnd base rates'!I$110)\n+($H961*'fnd base rates'!I$111)\n+($I961*'fnd base rates'!I$112)\n+($J961*'fnd base rates'!I$113)\n+($K961*'fnd base rates'!I$114)\n+($M961*'fnd base rates'!I$116)\n+($N961*'fnd base rates'!I$117)\n+($O961*'fnd base rates'!I$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,9)))\n*$R961","v":1148.98},{"$f":"(($D961*'fnd base rates'!J$107)\n+($E961*'fnd base rates'!J$108)\n+($F961*'fnd base rates'!J$109)\n+($G961*'fnd base rates'!J$110)\n+($H961*'fnd base rates'!J$111)\n+($I961*'fnd base rates'!J$112)\n+($J961*'fnd base rates'!J$113)\n+($K961*'fnd base rates'!J$114)\n+($M961*'fnd base rates'!J$116)\n+($N961*'fnd base rates'!J$117)\n+($O961*'fnd base rates'!J$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,10)))\n*$R961","v":2691.2799999999997},{"$f":"(($D961*'fnd base rates'!K$107)\n+($E961*'fnd base rates'!K$108)\n+($F961*'fnd base rates'!K$109)\n+($G961*'fnd base rates'!K$110)\n+($H961*'fnd base rates'!K$111)\n+($I961*'fnd base rates'!K$112)\n+($J961*'fnd base rates'!K$113)\n+($K961*'fnd base rates'!K$114)\n+($M961*'fnd base rates'!K$116)\n+($N961*'fnd base rates'!K$117)\n+($O961*'fnd base rates'!K$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,11)))\n*$R961","v":2300.11976},{"$f":"(($D961*'fnd base rates'!L$107)\n+($E961*'fnd base rates'!L$108)\n+($F961*'fnd base rates'!L$109)\n+($G961*'fnd base rates'!L$110)\n+($H961*'fnd base rates'!L$111)\n+($I961*'fnd base rates'!L$112)\n+($J961*'fnd base rates'!L$113)\n+($K961*'fnd base rates'!L$114)\n+($M961*'fnd base rates'!L$116)\n+($N961*'fnd base rates'!L$117)\n+($O961*'fnd base rates'!L$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,12)))","v":3925.0533599999999},{"$f":"(($D961*'fnd base rates'!M$107)\n+($E961*'fnd base rates'!M$108)\n+($F961*'fnd base rates'!M$109)\n+($G961*'fnd base rates'!M$110)\n+($H961*'fnd base rates'!M$111)\n+($I961*'fnd base rates'!M$112)\n+($J961*'fnd base rates'!M$113)\n+($K961*'fnd base rates'!M$114)\n+($M961*'fnd base rates'!M$116)\n+($N961*'fnd base rates'!M$117)\n+($O961*'fnd base rates'!M$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,13)))","v":0},34908.213819999997,null,3506262274,"3506","262","274",1,2,34908.213819999997,17454,0,17454,null,null,null,null,null,17454,0,17454,null,null,{"$f":"BC961-BA961","v":0}]
[3506,3506262284,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D962","v":0},{"$f":"'fnd enro'!E962","v":0},{"$f":"'fnd enro'!F962","v":0},{"$f":"'fnd enro'!G962","v":0},{"$f":"'fnd enro'!H962","v":1},{"$f":"'fnd enro'!I962","v":2},{"$f":"'fnd enro'!J962","v":0},{"$f":"'fnd enro'!K962","v":0.1158},{"$f":"'fnd enro'!L962","v":0},{"$f":"'fnd enro'!M962","v":0},{"$f":"'fnd enro'!N962","v":1},{"$f":"'fnd enro'!O962","v":1},{"$f":"'fnd enro'!P962","v":0},{"$f":"'fnd enro'!R962","v":3},1,{"$f":"VALUE('fnd enro'!Q962)","v":5},null,{"$f":"(($D962*'fnd base rates'!C$107)\n+($E962*'fnd base rates'!C$108)\n+($F962*'fnd base rates'!C$109)\n+($G962*'fnd base rates'!C$110)\n+($H962*'fnd base rates'!C$111)\n+($I962*'fnd base rates'!C$112)\n+($J962*'fnd base rates'!C$113)\n+($K962*'fnd base rates'!C$114)\n+($M962*'fnd base rates'!C$116)\n+($N962*'fnd base rates'!C$117)\n+($O962*'fnd base rates'!C$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,3)))\n*$R962","v":1815.7840379999998},{"$f":"(($D962*'fnd base rates'!D$107)\n+($E962*'fnd base rates'!D$108)\n+($F962*'fnd base rates'!D$109)\n+($G962*'fnd base rates'!D$110)\n+($H962*'fnd base rates'!D$111)\n+($I962*'fnd base rates'!D$112)\n+($J962*'fnd base rates'!D$113)\n+($K962*'fnd base rates'!D$114)\n+($M962*'fnd base rates'!D$116)\n+($N962*'fnd base rates'!D$117)\n+($O962*'fnd base rates'!D$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,4)))\n*$R962","v":2656.4100000000003},{"$f":"(($D962*'fnd base rates'!E$107)\n+($E962*'fnd base rates'!E$108)\n+($F962*'fnd base rates'!E$109)\n+($G962*'fnd base rates'!E$110)\n+($H962*'fnd base rates'!E$111)\n+($I962*'fnd base rates'!E$112)\n+($J962*'fnd base rates'!E$113)\n+($K962*'fnd base rates'!E$114)\n+($M962*'fnd base rates'!E$116)\n+($N962*'fnd base rates'!E$117)\n+($O962*'fnd base rates'!E$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,5)))\n*$R962","v":15812.061127999999},{"$f":"(($D962*'fnd base rates'!F$107)\n+($E962*'fnd base rates'!F$108)\n+($F962*'fnd base rates'!F$109)\n+($G962*'fnd base rates'!F$110)\n+($H962*'fnd base rates'!F$111)\n+($I962*'fnd base rates'!F$112)\n+($J962*'fnd base rates'!F$113)\n+($K962*'fnd base rates'!F$114)\n+($M962*'fnd base rates'!F$116)\n+($N962*'fnd base rates'!F$117)\n+($O962*'fnd base rates'!F$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,6)))\n*$R962","v":3130.3192360000003},{"$f":"(($D962*'fnd base rates'!G$107)\n+($E962*'fnd base rates'!G$108)\n+($F962*'fnd base rates'!G$109)\n+($G962*'fnd base rates'!G$110)\n+($H962*'fnd base rates'!G$111)\n+($I962*'fnd base rates'!G$112)\n+($J962*'fnd base rates'!G$113)\n+($K962*'fnd base rates'!G$114)\n+($M962*'fnd base rates'!G$116)\n+($N962*'fnd base rates'!G$117)\n+($O962*'fnd base rates'!G$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,7)))\n*$R962","v":599.39984599999991},{"$f":"(($D962*'fnd base rates'!H$107)\n+($E962*'fnd base rates'!H$108)\n+($F962*'fnd base rates'!H$109)\n+($G962*'fnd base rates'!H$110)\n+($H962*'fnd base rates'!H$111)\n+($I962*'fnd base rates'!H$112)\n+($J962*'fnd base rates'!H$113)\n+($K962*'fnd base rates'!H$114)\n+($M962*'fnd base rates'!H$116)\n+($N962*'fnd base rates'!H$117)\n+($O962*'fnd base rates'!H$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,8)))","v":2437.5668019999998},{"$f":"(($D962*'fnd base rates'!I$107)\n+($E962*'fnd base rates'!I$108)\n+($F962*'fnd base rates'!I$109)\n+($G962*'fnd base rates'!I$110)\n+($H962*'fnd base rates'!I$111)\n+($I962*'fnd base rates'!I$112)\n+($J962*'fnd base rates'!I$113)\n+($K962*'fnd base rates'!I$114)\n+($M962*'fnd base rates'!I$116)\n+($N962*'fnd base rates'!I$117)\n+($O962*'fnd base rates'!I$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,9)))\n*$R962","v":1369.36},{"$f":"(($D962*'fnd base rates'!J$107)\n+($E962*'fnd base rates'!J$108)\n+($F962*'fnd base rates'!J$109)\n+($G962*'fnd base rates'!J$110)\n+($H962*'fnd base rates'!J$111)\n+($I962*'fnd base rates'!J$112)\n+($J962*'fnd base rates'!J$113)\n+($K962*'fnd base rates'!J$114)\n+($M962*'fnd base rates'!J$116)\n+($N962*'fnd base rates'!J$117)\n+($O962*'fnd base rates'!J$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,10)))\n*$R962","v":1447.91},{"$f":"(($D962*'fnd base rates'!K$107)\n+($E962*'fnd base rates'!K$108)\n+($F962*'fnd base rates'!K$109)\n+($G962*'fnd base rates'!K$110)\n+($H962*'fnd base rates'!K$111)\n+($I962*'fnd base rates'!K$112)\n+($J962*'fnd base rates'!K$113)\n+($K962*'fnd base rates'!K$114)\n+($M962*'fnd base rates'!K$116)\n+($N962*'fnd base rates'!K$117)\n+($O962*'fnd base rates'!K$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,11)))\n*$R962","v":4101.4196399999992},{"$f":"(($D962*'fnd base rates'!L$107)\n+($E962*'fnd base rates'!L$108)\n+($F962*'fnd base rates'!L$109)\n+($G962*'fnd base rates'!L$110)\n+($H962*'fnd base rates'!L$111)\n+($I962*'fnd base rates'!L$112)\n+($J962*'fnd base rates'!L$113)\n+($K962*'fnd base rates'!L$114)\n+($M962*'fnd base rates'!L$116)\n+($N962*'fnd base rates'!L$117)\n+($O962*'fnd base rates'!L$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,12)))","v":4818.2800400000006},{"$f":"(($D962*'fnd base rates'!M$107)\n+($E962*'fnd base rates'!M$108)\n+($F962*'fnd base rates'!M$109)\n+($G962*'fnd base rates'!M$110)\n+($H962*'fnd base rates'!M$111)\n+($I962*'fnd base rates'!M$112)\n+($J962*'fnd base rates'!M$113)\n+($K962*'fnd base rates'!M$114)\n+($M962*'fnd base rates'!M$116)\n+($N962*'fnd base rates'!M$117)\n+($O962*'fnd base rates'!M$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,13)))","v":0},38188.510729999995,null,3506262284,"3506","262","284",1,3,38188.510729999995,12730,0,12730,null,null,null,null,null,12730,0,12730,null,null,{"$f":"BC962-BA962","v":0}]
[3506,3506262295,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D963","v":0},{"$f":"'fnd enro'!E963","v":0},{"$f":"'fnd enro'!F963","v":0},{"$f":"'fnd enro'!G963","v":0},{"$f":"'fnd enro'!H963","v":0},{"$f":"'fnd enro'!I963","v":1},{"$f":"'fnd enro'!J963","v":0},{"$f":"'fnd enro'!K963","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L963","v":0},{"$f":"'fnd enro'!M963","v":0},{"$f":"'fnd enro'!N963","v":0},{"$f":"'fnd enro'!O963","v":0},{"$f":"'fnd enro'!P963","v":0},{"$f":"'fnd enro'!R963","v":1},1,{"$f":"VALUE('fnd enro'!Q963)","v":5},null,{"$f":"(($D963*'fnd base rates'!C$107)\n+($E963*'fnd base rates'!C$108)\n+($F963*'fnd base rates'!C$109)\n+($G963*'fnd base rates'!C$110)\n+($H963*'fnd base rates'!C$111)\n+($I963*'fnd base rates'!C$112)\n+($J963*'fnd base rates'!C$113)\n+($K963*'fnd base rates'!C$114)\n+($M963*'fnd base rates'!C$116)\n+($N963*'fnd base rates'!C$117)\n+($O963*'fnd base rates'!C$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,3)))\n*$R963","v":536.46134600000005},{"$f":"(($D963*'fnd base rates'!D$107)\n+($E963*'fnd base rates'!D$108)\n+($F963*'fnd base rates'!D$109)\n+($G963*'fnd base rates'!D$110)\n+($H963*'fnd base rates'!D$111)\n+($I963*'fnd base rates'!D$112)\n+($J963*'fnd base rates'!D$113)\n+($K963*'fnd base rates'!D$114)\n+($M963*'fnd base rates'!D$116)\n+($N963*'fnd base rates'!D$117)\n+($O963*'fnd base rates'!D$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,4)))\n*$R963","v":765.08},{"$f":"(($D963*'fnd base rates'!E$107)\n+($E963*'fnd base rates'!E$108)\n+($F963*'fnd base rates'!E$109)\n+($G963*'fnd base rates'!E$110)\n+($H963*'fnd base rates'!E$111)\n+($I963*'fnd base rates'!E$112)\n+($J963*'fnd base rates'!E$113)\n+($K963*'fnd base rates'!E$114)\n+($M963*'fnd base rates'!E$116)\n+($N963*'fnd base rates'!E$117)\n+($O963*'fnd base rates'!E$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,5)))\n*$R963","v":4912.2003759999998},{"$f":"(($D963*'fnd base rates'!F$107)\n+($E963*'fnd base rates'!F$108)\n+($F963*'fnd base rates'!F$109)\n+($G963*'fnd base rates'!F$110)\n+($H963*'fnd base rates'!F$111)\n+($I963*'fnd base rates'!F$112)\n+($J963*'fnd base rates'!F$113)\n+($K963*'fnd base rates'!F$114)\n+($M963*'fnd base rates'!F$116)\n+($N963*'fnd base rates'!F$117)\n+($O963*'fnd base rates'!F$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,6)))\n*$R963","v":886.88641200000006},{"$f":"(($D963*'fnd base rates'!G$107)\n+($E963*'fnd base rates'!G$108)\n+($F963*'fnd base rates'!G$109)\n+($G963*'fnd base rates'!G$110)\n+($H963*'fnd base rates'!G$111)\n+($I963*'fnd base rates'!G$112)\n+($J963*'fnd base rates'!G$113)\n+($K963*'fnd base rates'!G$114)\n+($M963*'fnd base rates'!G$116)\n+($N963*'fnd base rates'!G$117)\n+($O963*'fnd base rates'!G$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,7)))\n*$R963","v":163.88328199999998},{"$f":"(($D963*'fnd base rates'!H$107)\n+($E963*'fnd base rates'!H$108)\n+($F963*'fnd base rates'!H$109)\n+($G963*'fnd base rates'!H$110)\n+($H963*'fnd base rates'!H$111)\n+($I963*'fnd base rates'!H$112)\n+($J963*'fnd base rates'!H$113)\n+($K963*'fnd base rates'!H$114)\n+($M963*'fnd base rates'!H$116)\n+($N963*'fnd base rates'!H$117)\n+($O963*'fnd base rates'!H$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D963*'fnd base rates'!I$107)\n+($E963*'fnd base rates'!I$108)\n+($F963*'fnd base rates'!I$109)\n+($G963*'fnd base rates'!I$110)\n+($H963*'fnd base rates'!I$111)\n+($I963*'fnd base rates'!I$112)\n+($J963*'fnd base rates'!I$113)\n+($K963*'fnd base rates'!I$114)\n+($M963*'fnd base rates'!I$116)\n+($N963*'fnd base rates'!I$117)\n+($O963*'fnd base rates'!I$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,9)))\n*$R963","v":425.94},{"$f":"(($D963*'fnd base rates'!J$107)\n+($E963*'fnd base rates'!J$108)\n+($F963*'fnd base rates'!J$109)\n+($G963*'fnd base rates'!J$110)\n+($H963*'fnd base rates'!J$111)\n+($I963*'fnd base rates'!J$112)\n+($J963*'fnd base rates'!J$113)\n+($K963*'fnd base rates'!J$114)\n+($M963*'fnd base rates'!J$116)\n+($N963*'fnd base rates'!J$117)\n+($O963*'fnd base rates'!J$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,10)))\n*$R963","v":573.75},{"$f":"(($D963*'fnd base rates'!K$107)\n+($E963*'fnd base rates'!K$108)\n+($F963*'fnd base rates'!K$109)\n+($G963*'fnd base rates'!K$110)\n+($H963*'fnd base rates'!K$111)\n+($I963*'fnd base rates'!K$112)\n+($J963*'fnd base rates'!K$113)\n+($K963*'fnd base rates'!K$114)\n+($M963*'fnd base rates'!K$116)\n+($N963*'fnd base rates'!K$117)\n+($O963*'fnd base rates'!K$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,11)))\n*$R963","v":1150.05988},{"$f":"(($D963*'fnd base rates'!L$107)\n+($E963*'fnd base rates'!L$108)\n+($F963*'fnd base rates'!L$109)\n+($G963*'fnd base rates'!L$110)\n+($H963*'fnd base rates'!L$111)\n+($I963*'fnd base rates'!L$112)\n+($J963*'fnd base rates'!L$113)\n+($K963*'fnd base rates'!L$114)\n+($M963*'fnd base rates'!L$116)\n+($N963*'fnd base rates'!L$117)\n+($O963*'fnd base rates'!L$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D963*'fnd base rates'!M$107)\n+($E963*'fnd base rates'!M$108)\n+($F963*'fnd base rates'!M$109)\n+($G963*'fnd base rates'!M$110)\n+($H963*'fnd base rates'!M$111)\n+($I963*'fnd base rates'!M$112)\n+($J963*'fnd base rates'!M$113)\n+($K963*'fnd base rates'!M$114)\n+($M963*'fnd base rates'!M$116)\n+($N963*'fnd base rates'!M$117)\n+($O963*'fnd base rates'!M$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,13)))","v":0},11611.466909999999,null,3506262295,"3506","262","295",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC963-BA963","v":0}]
[3506,3506262305,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D964","v":0},{"$f":"'fnd enro'!E964","v":0},{"$f":"'fnd enro'!F964","v":0},{"$f":"'fnd enro'!G964","v":0},{"$f":"'fnd enro'!H964","v":2},{"$f":"'fnd enro'!I964","v":1},{"$f":"'fnd enro'!J964","v":0},{"$f":"'fnd enro'!K964","v":0.1158},{"$f":"'fnd enro'!L964","v":0},{"$f":"'fnd enro'!M964","v":0},{"$f":"'fnd enro'!N964","v":0},{"$f":"'fnd enro'!O964","v":0},{"$f":"'fnd enro'!P964","v":0},{"$f":"'fnd enro'!R964","v":3},1,{"$f":"VALUE('fnd enro'!Q964)","v":4},null,{"$f":"(($D964*'fnd base rates'!C$107)\n+($E964*'fnd base rates'!C$108)\n+($F964*'fnd base rates'!C$109)\n+($G964*'fnd base rates'!C$110)\n+($H964*'fnd base rates'!C$111)\n+($I964*'fnd base rates'!C$112)\n+($J964*'fnd base rates'!C$113)\n+($K964*'fnd base rates'!C$114)\n+($M964*'fnd base rates'!C$116)\n+($N964*'fnd base rates'!C$117)\n+($O964*'fnd base rates'!C$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,3)))\n*$R964","v":1609.3840379999999},{"$f":"(($D964*'fnd base rates'!D$107)\n+($E964*'fnd base rates'!D$108)\n+($F964*'fnd base rates'!D$109)\n+($G964*'fnd base rates'!D$110)\n+($H964*'fnd base rates'!D$111)\n+($I964*'fnd base rates'!D$112)\n+($J964*'fnd base rates'!D$113)\n+($K964*'fnd base rates'!D$114)\n+($M964*'fnd base rates'!D$116)\n+($N964*'fnd base rates'!D$117)\n+($O964*'fnd base rates'!D$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,4)))\n*$R964","v":2295.2400000000002},{"$f":"(($D964*'fnd base rates'!E$107)\n+($E964*'fnd base rates'!E$108)\n+($F964*'fnd base rates'!E$109)\n+($G964*'fnd base rates'!E$110)\n+($H964*'fnd base rates'!E$111)\n+($I964*'fnd base rates'!E$112)\n+($J964*'fnd base rates'!E$113)\n+($K964*'fnd base rates'!E$114)\n+($M964*'fnd base rates'!E$116)\n+($N964*'fnd base rates'!E$117)\n+($O964*'fnd base rates'!E$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,5)))\n*$R964","v":11831.161128},{"$f":"(($D964*'fnd base rates'!F$107)\n+($E964*'fnd base rates'!F$108)\n+($F964*'fnd base rates'!F$109)\n+($G964*'fnd base rates'!F$110)\n+($H964*'fnd base rates'!F$111)\n+($I964*'fnd base rates'!F$112)\n+($J964*'fnd base rates'!F$113)\n+($K964*'fnd base rates'!F$114)\n+($M964*'fnd base rates'!F$116)\n+($N964*'fnd base rates'!F$117)\n+($O964*'fnd base rates'!F$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,6)))\n*$R964","v":2877.639236},{"$f":"(($D964*'fnd base rates'!G$107)\n+($E964*'fnd base rates'!G$108)\n+($F964*'fnd base rates'!G$109)\n+($G964*'fnd base rates'!G$110)\n+($H964*'fnd base rates'!G$111)\n+($I964*'fnd base rates'!G$112)\n+($J964*'fnd base rates'!G$113)\n+($K964*'fnd base rates'!G$114)\n+($M964*'fnd base rates'!G$116)\n+($N964*'fnd base rates'!G$117)\n+($O964*'fnd base rates'!G$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,7)))\n*$R964","v":500.78984599999995},{"$f":"(($D964*'fnd base rates'!H$107)\n+($E964*'fnd base rates'!H$108)\n+($F964*'fnd base rates'!H$109)\n+($G964*'fnd base rates'!H$110)\n+($H964*'fnd base rates'!H$111)\n+($I964*'fnd base rates'!H$112)\n+($J964*'fnd base rates'!H$113)\n+($K964*'fnd base rates'!H$114)\n+($M964*'fnd base rates'!H$116)\n+($N964*'fnd base rates'!H$117)\n+($O964*'fnd base rates'!H$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,8)))","v":1874.9568020000002},{"$f":"(($D964*'fnd base rates'!I$107)\n+($E964*'fnd base rates'!I$108)\n+($F964*'fnd base rates'!I$109)\n+($G964*'fnd base rates'!I$110)\n+($H964*'fnd base rates'!I$111)\n+($I964*'fnd base rates'!I$112)\n+($J964*'fnd base rates'!I$113)\n+($K964*'fnd base rates'!I$114)\n+($M964*'fnd base rates'!I$116)\n+($N964*'fnd base rates'!I$117)\n+($O964*'fnd base rates'!I$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,9)))\n*$R964","v":1151.32},{"$f":"(($D964*'fnd base rates'!J$107)\n+($E964*'fnd base rates'!J$108)\n+($F964*'fnd base rates'!J$109)\n+($G964*'fnd base rates'!J$110)\n+($H964*'fnd base rates'!J$111)\n+($I964*'fnd base rates'!J$112)\n+($J964*'fnd base rates'!J$113)\n+($K964*'fnd base rates'!J$114)\n+($M964*'fnd base rates'!J$116)\n+($N964*'fnd base rates'!J$117)\n+($O964*'fnd base rates'!J$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,10)))\n*$R964","v":1071.3699999999999},{"$f":"(($D964*'fnd base rates'!K$107)\n+($E964*'fnd base rates'!K$108)\n+($F964*'fnd base rates'!K$109)\n+($G964*'fnd base rates'!K$110)\n+($H964*'fnd base rates'!K$111)\n+($I964*'fnd base rates'!K$112)\n+($J964*'fnd base rates'!K$113)\n+($K964*'fnd base rates'!K$114)\n+($M964*'fnd base rates'!K$116)\n+($N964*'fnd base rates'!K$117)\n+($O964*'fnd base rates'!K$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,11)))\n*$R964","v":3514.3796399999997},{"$f":"(($D964*'fnd base rates'!L$107)\n+($E964*'fnd base rates'!L$108)\n+($F964*'fnd base rates'!L$109)\n+($G964*'fnd base rates'!L$110)\n+($H964*'fnd base rates'!L$111)\n+($I964*'fnd base rates'!L$112)\n+($J964*'fnd base rates'!L$113)\n+($K964*'fnd base rates'!L$114)\n+($M964*'fnd base rates'!L$116)\n+($N964*'fnd base rates'!L$117)\n+($O964*'fnd base rates'!L$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,12)))","v":4394.0800400000007},{"$f":"(($D964*'fnd base rates'!M$107)\n+($E964*'fnd base rates'!M$108)\n+($F964*'fnd base rates'!M$109)\n+($G964*'fnd base rates'!M$110)\n+($H964*'fnd base rates'!M$111)\n+($I964*'fnd base rates'!M$112)\n+($J964*'fnd base rates'!M$113)\n+($K964*'fnd base rates'!M$114)\n+($M964*'fnd base rates'!M$116)\n+($N964*'fnd base rates'!M$117)\n+($O964*'fnd base rates'!M$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,13)))","v":0},31120.320729999999,null,3506262305,"3506","262","305",1,3,31120.320729999999,10373,0,10373,null,null,null,null,null,10373,0,10373,null,null,{"$f":"BC964-BA964","v":0}]
[3506,3506262342,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D965","v":0},{"$f":"'fnd enro'!E965","v":0},{"$f":"'fnd enro'!F965","v":0},{"$f":"'fnd enro'!G965","v":0},{"$f":"'fnd enro'!H965","v":1},{"$f":"'fnd enro'!I965","v":0},{"$f":"'fnd enro'!J965","v":0},{"$f":"'fnd enro'!K965","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L965","v":0},{"$f":"'fnd enro'!M965","v":0},{"$f":"'fnd enro'!N965","v":0},{"$f":"'fnd enro'!O965","v":0},{"$f":"'fnd enro'!P965","v":0},{"$f":"'fnd enro'!R965","v":1},1,{"$f":"VALUE('fnd enro'!Q965)","v":3},null,{"$f":"(($D965*'fnd base rates'!C$107)\n+($E965*'fnd base rates'!C$108)\n+($F965*'fnd base rates'!C$109)\n+($G965*'fnd base rates'!C$110)\n+($H965*'fnd base rates'!C$111)\n+($I965*'fnd base rates'!C$112)\n+($J965*'fnd base rates'!C$113)\n+($K965*'fnd base rates'!C$114)\n+($M965*'fnd base rates'!C$116)\n+($N965*'fnd base rates'!C$117)\n+($O965*'fnd base rates'!C$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,3)))\n*$R965","v":536.46134600000005},{"$f":"(($D965*'fnd base rates'!D$107)\n+($E965*'fnd base rates'!D$108)\n+($F965*'fnd base rates'!D$109)\n+($G965*'fnd base rates'!D$110)\n+($H965*'fnd base rates'!D$111)\n+($I965*'fnd base rates'!D$112)\n+($J965*'fnd base rates'!D$113)\n+($K965*'fnd base rates'!D$114)\n+($M965*'fnd base rates'!D$116)\n+($N965*'fnd base rates'!D$117)\n+($O965*'fnd base rates'!D$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,4)))\n*$R965","v":765.08},{"$f":"(($D965*'fnd base rates'!E$107)\n+($E965*'fnd base rates'!E$108)\n+($F965*'fnd base rates'!E$109)\n+($G965*'fnd base rates'!E$110)\n+($H965*'fnd base rates'!E$111)\n+($I965*'fnd base rates'!E$112)\n+($J965*'fnd base rates'!E$113)\n+($K965*'fnd base rates'!E$114)\n+($M965*'fnd base rates'!E$116)\n+($N965*'fnd base rates'!E$117)\n+($O965*'fnd base rates'!E$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,5)))\n*$R965","v":3459.480376},{"$f":"(($D965*'fnd base rates'!F$107)\n+($E965*'fnd base rates'!F$108)\n+($F965*'fnd base rates'!F$109)\n+($G965*'fnd base rates'!F$110)\n+($H965*'fnd base rates'!F$111)\n+($I965*'fnd base rates'!F$112)\n+($J965*'fnd base rates'!F$113)\n+($K965*'fnd base rates'!F$114)\n+($M965*'fnd base rates'!F$116)\n+($N965*'fnd base rates'!F$117)\n+($O965*'fnd base rates'!F$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,6)))\n*$R965","v":995.37641200000007},{"$f":"(($D965*'fnd base rates'!G$107)\n+($E965*'fnd base rates'!G$108)\n+($F965*'fnd base rates'!G$109)\n+($G965*'fnd base rates'!G$110)\n+($H965*'fnd base rates'!G$111)\n+($I965*'fnd base rates'!G$112)\n+($J965*'fnd base rates'!G$113)\n+($K965*'fnd base rates'!G$114)\n+($M965*'fnd base rates'!G$116)\n+($N965*'fnd base rates'!G$117)\n+($O965*'fnd base rates'!G$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,7)))\n*$R965","v":168.453282},{"$f":"(($D965*'fnd base rates'!H$107)\n+($E965*'fnd base rates'!H$108)\n+($F965*'fnd base rates'!H$109)\n+($G965*'fnd base rates'!H$110)\n+($H965*'fnd base rates'!H$111)\n+($I965*'fnd base rates'!H$112)\n+($J965*'fnd base rates'!H$113)\n+($K965*'fnd base rates'!H$114)\n+($M965*'fnd base rates'!H$116)\n+($N965*'fnd base rates'!H$117)\n+($O965*'fnd base rates'!H$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D965*'fnd base rates'!I$107)\n+($E965*'fnd base rates'!I$108)\n+($F965*'fnd base rates'!I$109)\n+($G965*'fnd base rates'!I$110)\n+($H965*'fnd base rates'!I$111)\n+($I965*'fnd base rates'!I$112)\n+($J965*'fnd base rates'!I$113)\n+($K965*'fnd base rates'!I$114)\n+($M965*'fnd base rates'!I$116)\n+($N965*'fnd base rates'!I$117)\n+($O965*'fnd base rates'!I$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,9)))\n*$R965","v":362.69},{"$f":"(($D965*'fnd base rates'!J$107)\n+($E965*'fnd base rates'!J$108)\n+($F965*'fnd base rates'!J$109)\n+($G965*'fnd base rates'!J$110)\n+($H965*'fnd base rates'!J$111)\n+($I965*'fnd base rates'!J$112)\n+($J965*'fnd base rates'!J$113)\n+($K965*'fnd base rates'!J$114)\n+($M965*'fnd base rates'!J$116)\n+($N965*'fnd base rates'!J$117)\n+($O965*'fnd base rates'!J$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,10)))\n*$R965","v":248.81},{"$f":"(($D965*'fnd base rates'!K$107)\n+($E965*'fnd base rates'!K$108)\n+($F965*'fnd base rates'!K$109)\n+($G965*'fnd base rates'!K$110)\n+($H965*'fnd base rates'!K$111)\n+($I965*'fnd base rates'!K$112)\n+($J965*'fnd base rates'!K$113)\n+($K965*'fnd base rates'!K$114)\n+($M965*'fnd base rates'!K$116)\n+($N965*'fnd base rates'!K$117)\n+($O965*'fnd base rates'!K$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,11)))\n*$R965","v":1182.1598799999999},{"$f":"(($D965*'fnd base rates'!L$107)\n+($E965*'fnd base rates'!L$108)\n+($F965*'fnd base rates'!L$109)\n+($G965*'fnd base rates'!L$110)\n+($H965*'fnd base rates'!L$111)\n+($I965*'fnd base rates'!L$112)\n+($J965*'fnd base rates'!L$113)\n+($K965*'fnd base rates'!L$114)\n+($M965*'fnd base rates'!L$116)\n+($N965*'fnd base rates'!L$117)\n+($O965*'fnd base rates'!L$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D965*'fnd base rates'!M$107)\n+($E965*'fnd base rates'!M$108)\n+($F965*'fnd base rates'!M$109)\n+($G965*'fnd base rates'!M$110)\n+($H965*'fnd base rates'!M$111)\n+($I965*'fnd base rates'!M$112)\n+($J965*'fnd base rates'!M$113)\n+($K965*'fnd base rates'!M$114)\n+($M965*'fnd base rates'!M$116)\n+($N965*'fnd base rates'!M$117)\n+($O965*'fnd base rates'!M$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,3506262342,"3506","262","342",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC965-BA965","v":0}]
[3506,3506262346,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D966","v":0},{"$f":"'fnd enro'!E966","v":0},{"$f":"'fnd enro'!F966","v":0},{"$f":"'fnd enro'!G966","v":0},{"$f":"'fnd enro'!H966","v":1},{"$f":"'fnd enro'!I966","v":0},{"$f":"'fnd enro'!J966","v":0},{"$f":"'fnd enro'!K966","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L966","v":0},{"$f":"'fnd enro'!M966","v":0},{"$f":"'fnd enro'!N966","v":0},{"$f":"'fnd enro'!O966","v":0},{"$f":"'fnd enro'!P966","v":1},{"$f":"'fnd enro'!R966","v":1},1,{"$f":"VALUE('fnd enro'!Q966)","v":8},null,{"$f":"(($D966*'fnd base rates'!C$107)\n+($E966*'fnd base rates'!C$108)\n+($F966*'fnd base rates'!C$109)\n+($G966*'fnd base rates'!C$110)\n+($H966*'fnd base rates'!C$111)\n+($I966*'fnd base rates'!C$112)\n+($J966*'fnd base rates'!C$113)\n+($K966*'fnd base rates'!C$114)\n+($M966*'fnd base rates'!C$116)\n+($N966*'fnd base rates'!C$117)\n+($O966*'fnd base rates'!C$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,3)))\n*$R966","v":608.66134600000009},{"$f":"(($D966*'fnd base rates'!D$107)\n+($E966*'fnd base rates'!D$108)\n+($F966*'fnd base rates'!D$109)\n+($G966*'fnd base rates'!D$110)\n+($H966*'fnd base rates'!D$111)\n+($I966*'fnd base rates'!D$112)\n+($J966*'fnd base rates'!D$113)\n+($K966*'fnd base rates'!D$114)\n+($M966*'fnd base rates'!D$116)\n+($N966*'fnd base rates'!D$117)\n+($O966*'fnd base rates'!D$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,4)))\n*$R966","v":1107.1600000000001},{"$f":"(($D966*'fnd base rates'!E$107)\n+($E966*'fnd base rates'!E$108)\n+($F966*'fnd base rates'!E$109)\n+($G966*'fnd base rates'!E$110)\n+($H966*'fnd base rates'!E$111)\n+($I966*'fnd base rates'!E$112)\n+($J966*'fnd base rates'!E$113)\n+($K966*'fnd base rates'!E$114)\n+($M966*'fnd base rates'!E$116)\n+($N966*'fnd base rates'!E$117)\n+($O966*'fnd base rates'!E$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,5)))\n*$R966","v":6798.8403760000001},{"$f":"(($D966*'fnd base rates'!F$107)\n+($E966*'fnd base rates'!F$108)\n+($F966*'fnd base rates'!F$109)\n+($G966*'fnd base rates'!F$110)\n+($H966*'fnd base rates'!F$111)\n+($I966*'fnd base rates'!F$112)\n+($J966*'fnd base rates'!F$113)\n+($K966*'fnd base rates'!F$114)\n+($M966*'fnd base rates'!F$116)\n+($N966*'fnd base rates'!F$117)\n+($O966*'fnd base rates'!F$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,6)))\n*$R966","v":995.37641200000007},{"$f":"(($D966*'fnd base rates'!G$107)\n+($E966*'fnd base rates'!G$108)\n+($F966*'fnd base rates'!G$109)\n+($G966*'fnd base rates'!G$110)\n+($H966*'fnd base rates'!G$111)\n+($I966*'fnd base rates'!G$112)\n+($J966*'fnd base rates'!G$113)\n+($K966*'fnd base rates'!G$114)\n+($M966*'fnd base rates'!G$116)\n+($N966*'fnd base rates'!G$117)\n+($O966*'fnd base rates'!G$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,7)))\n*$R966","v":330.46328199999999},{"$f":"(($D966*'fnd base rates'!H$107)\n+($E966*'fnd base rates'!H$108)\n+($F966*'fnd base rates'!H$109)\n+($G966*'fnd base rates'!H$110)\n+($H966*'fnd base rates'!H$111)\n+($I966*'fnd base rates'!H$112)\n+($J966*'fnd base rates'!H$113)\n+($K966*'fnd base rates'!H$114)\n+($M966*'fnd base rates'!H$116)\n+($N966*'fnd base rates'!H$117)\n+($O966*'fnd base rates'!H$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D966*'fnd base rates'!I$107)\n+($E966*'fnd base rates'!I$108)\n+($F966*'fnd base rates'!I$109)\n+($G966*'fnd base rates'!I$110)\n+($H966*'fnd base rates'!I$111)\n+($I966*'fnd base rates'!I$112)\n+($J966*'fnd base rates'!I$113)\n+($K966*'fnd base rates'!I$114)\n+($M966*'fnd base rates'!I$116)\n+($N966*'fnd base rates'!I$117)\n+($O966*'fnd base rates'!I$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,9)))\n*$R966","v":497.90999999999997},{"$f":"(($D966*'fnd base rates'!J$107)\n+($E966*'fnd base rates'!J$108)\n+($F966*'fnd base rates'!J$109)\n+($G966*'fnd base rates'!J$110)\n+($H966*'fnd base rates'!J$111)\n+($I966*'fnd base rates'!J$112)\n+($J966*'fnd base rates'!J$113)\n+($K966*'fnd base rates'!J$114)\n+($M966*'fnd base rates'!J$116)\n+($N966*'fnd base rates'!J$117)\n+($O966*'fnd base rates'!J$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,10)))\n*$R966","v":951.45},{"$f":"(($D966*'fnd base rates'!K$107)\n+($E966*'fnd base rates'!K$108)\n+($F966*'fnd base rates'!K$109)\n+($G966*'fnd base rates'!K$110)\n+($H966*'fnd base rates'!K$111)\n+($I966*'fnd base rates'!K$112)\n+($J966*'fnd base rates'!K$113)\n+($K966*'fnd base rates'!K$114)\n+($M966*'fnd base rates'!K$116)\n+($N966*'fnd base rates'!K$117)\n+($O966*'fnd base rates'!K$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,11)))\n*$R966","v":1182.1598799999999},{"$f":"(($D966*'fnd base rates'!L$107)\n+($E966*'fnd base rates'!L$108)\n+($F966*'fnd base rates'!L$109)\n+($G966*'fnd base rates'!L$110)\n+($H966*'fnd base rates'!L$111)\n+($I966*'fnd base rates'!L$112)\n+($J966*'fnd base rates'!L$113)\n+($K966*'fnd base rates'!L$114)\n+($M966*'fnd base rates'!L$116)\n+($N966*'fnd base rates'!L$117)\n+($O966*'fnd base rates'!L$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,12)))","v":2052.6366800000001},{"$f":"(($D966*'fnd base rates'!M$107)\n+($E966*'fnd base rates'!M$108)\n+($F966*'fnd base rates'!M$109)\n+($G966*'fnd base rates'!M$110)\n+($H966*'fnd base rates'!M$111)\n+($I966*'fnd base rates'!M$112)\n+($J966*'fnd base rates'!M$113)\n+($K966*'fnd base rates'!M$114)\n+($M966*'fnd base rates'!M$116)\n+($N966*'fnd base rates'!M$117)\n+($O966*'fnd base rates'!M$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,13)))","v":0},15072.93691,null,3506262346,"3506","262","346",1,1,15072.93691,15073,0,15073,null,null,null,null,null,15073,0,15073,null,null,{"$f":"BC966-BA966","v":0}]
[3506,3506262347,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D967","v":0},{"$f":"'fnd enro'!E967","v":0},{"$f":"'fnd enro'!F967","v":0},{"$f":"'fnd enro'!G967","v":0},{"$f":"'fnd enro'!H967","v":1},{"$f":"'fnd enro'!I967","v":5},{"$f":"'fnd enro'!J967","v":0},{"$f":"'fnd enro'!K967","v":0.2316},{"$f":"'fnd enro'!L967","v":0},{"$f":"'fnd enro'!M967","v":0},{"$f":"'fnd enro'!N967","v":1},{"$f":"'fnd enro'!O967","v":0},{"$f":"'fnd enro'!P967","v":3},{"$f":"'fnd enro'!R967","v":6},1,{"$f":"VALUE('fnd enro'!Q967)","v":8},null,{"$f":"(($D967*'fnd base rates'!C$107)\n+($E967*'fnd base rates'!C$108)\n+($F967*'fnd base rates'!C$109)\n+($G967*'fnd base rates'!C$110)\n+($H967*'fnd base rates'!C$111)\n+($I967*'fnd base rates'!C$112)\n+($J967*'fnd base rates'!C$113)\n+($K967*'fnd base rates'!C$114)\n+($M967*'fnd base rates'!C$116)\n+($N967*'fnd base rates'!C$117)\n+($O967*'fnd base rates'!C$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,3)))\n*$R967","v":3542.1380760000002},{"$f":"(($D967*'fnd base rates'!D$107)\n+($E967*'fnd base rates'!D$108)\n+($F967*'fnd base rates'!D$109)\n+($G967*'fnd base rates'!D$110)\n+($H967*'fnd base rates'!D$111)\n+($I967*'fnd base rates'!D$112)\n+($J967*'fnd base rates'!D$113)\n+($K967*'fnd base rates'!D$114)\n+($M967*'fnd base rates'!D$116)\n+($N967*'fnd base rates'!D$117)\n+($O967*'fnd base rates'!D$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,4)))\n*$R967","v":5803.55},{"$f":"(($D967*'fnd base rates'!E$107)\n+($E967*'fnd base rates'!E$108)\n+($F967*'fnd base rates'!E$109)\n+($G967*'fnd base rates'!E$110)\n+($H967*'fnd base rates'!E$111)\n+($I967*'fnd base rates'!E$112)\n+($J967*'fnd base rates'!E$113)\n+($K967*'fnd base rates'!E$114)\n+($M967*'fnd base rates'!E$116)\n+($N967*'fnd base rates'!E$117)\n+($O967*'fnd base rates'!E$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,5)))\n*$R967","v":39346.382255999997},{"$f":"(($D967*'fnd base rates'!F$107)\n+($E967*'fnd base rates'!F$108)\n+($F967*'fnd base rates'!F$109)\n+($G967*'fnd base rates'!F$110)\n+($H967*'fnd base rates'!F$111)\n+($I967*'fnd base rates'!F$112)\n+($J967*'fnd base rates'!F$113)\n+($K967*'fnd base rates'!F$114)\n+($M967*'fnd base rates'!F$116)\n+($N967*'fnd base rates'!F$117)\n+($O967*'fnd base rates'!F$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,6)))\n*$R967","v":5616.6384720000005},{"$f":"(($D967*'fnd base rates'!G$107)\n+($E967*'fnd base rates'!G$108)\n+($F967*'fnd base rates'!G$109)\n+($G967*'fnd base rates'!G$110)\n+($H967*'fnd base rates'!G$111)\n+($I967*'fnd base rates'!G$112)\n+($J967*'fnd base rates'!G$113)\n+($K967*'fnd base rates'!G$114)\n+($M967*'fnd base rates'!G$116)\n+($N967*'fnd base rates'!G$117)\n+($O967*'fnd base rates'!G$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,7)))\n*$R967","v":1527.2796919999998},{"$f":"(($D967*'fnd base rates'!H$107)\n+($E967*'fnd base rates'!H$108)\n+($F967*'fnd base rates'!H$109)\n+($G967*'fnd base rates'!H$110)\n+($H967*'fnd base rates'!H$111)\n+($I967*'fnd base rates'!H$112)\n+($J967*'fnd base rates'!H$113)\n+($K967*'fnd base rates'!H$114)\n+($M967*'fnd base rates'!H$116)\n+($N967*'fnd base rates'!H$117)\n+($O967*'fnd base rates'!H$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,8)))","v":4871.8036040000006},{"$f":"(($D967*'fnd base rates'!I$107)\n+($E967*'fnd base rates'!I$108)\n+($F967*'fnd base rates'!I$109)\n+($G967*'fnd base rates'!I$110)\n+($H967*'fnd base rates'!I$111)\n+($I967*'fnd base rates'!I$112)\n+($J967*'fnd base rates'!I$113)\n+($K967*'fnd base rates'!I$114)\n+($M967*'fnd base rates'!I$116)\n+($N967*'fnd base rates'!I$117)\n+($O967*'fnd base rates'!I$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,9)))\n*$R967","v":2978.1299999999997},{"$f":"(($D967*'fnd base rates'!J$107)\n+($E967*'fnd base rates'!J$108)\n+($F967*'fnd base rates'!J$109)\n+($G967*'fnd base rates'!J$110)\n+($H967*'fnd base rates'!J$111)\n+($I967*'fnd base rates'!J$112)\n+($J967*'fnd base rates'!J$113)\n+($K967*'fnd base rates'!J$114)\n+($M967*'fnd base rates'!J$116)\n+($N967*'fnd base rates'!J$117)\n+($O967*'fnd base rates'!J$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,10)))\n*$R967","v":5252.17},{"$f":"(($D967*'fnd base rates'!K$107)\n+($E967*'fnd base rates'!K$108)\n+($F967*'fnd base rates'!K$109)\n+($G967*'fnd base rates'!K$110)\n+($H967*'fnd base rates'!K$111)\n+($I967*'fnd base rates'!K$112)\n+($J967*'fnd base rates'!K$113)\n+($K967*'fnd base rates'!K$114)\n+($M967*'fnd base rates'!K$116)\n+($N967*'fnd base rates'!K$117)\n+($O967*'fnd base rates'!K$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,11)))\n*$R967","v":7252.7392799999998},{"$f":"(($D967*'fnd base rates'!L$107)\n+($E967*'fnd base rates'!L$108)\n+($F967*'fnd base rates'!L$109)\n+($G967*'fnd base rates'!L$110)\n+($H967*'fnd base rates'!L$111)\n+($I967*'fnd base rates'!L$112)\n+($J967*'fnd base rates'!L$113)\n+($K967*'fnd base rates'!L$114)\n+($M967*'fnd base rates'!L$116)\n+($N967*'fnd base rates'!L$117)\n+($O967*'fnd base rates'!L$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,12)))","v":10272.18008},{"$f":"(($D967*'fnd base rates'!M$107)\n+($E967*'fnd base rates'!M$108)\n+($F967*'fnd base rates'!M$109)\n+($G967*'fnd base rates'!M$110)\n+($H967*'fnd base rates'!M$111)\n+($I967*'fnd base rates'!M$112)\n+($J967*'fnd base rates'!M$113)\n+($K967*'fnd base rates'!M$114)\n+($M967*'fnd base rates'!M$116)\n+($N967*'fnd base rates'!M$117)\n+($O967*'fnd base rates'!M$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,13)))","v":0},86463.011459999994,null,3506262347,"3506","262","347",1,6,86463.011459999994,14411,0,14411,null,null,null,null,null,14411,0,14411,null,null,{"$f":"BC967-BA967","v":0}]
[3508,3508281061,"PHOENIX ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D968","v":0},{"$f":"'fnd enro'!E968","v":0},{"$f":"'fnd enro'!F968","v":0},{"$f":"'fnd enro'!G968","v":0},{"$f":"'fnd enro'!H968","v":0},{"$f":"'fnd enro'!I968","v":2},{"$f":"'fnd enro'!J968","v":0},{"$f":"'fnd enro'!K968","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L968","v":0},{"$f":"'fnd enro'!M968","v":0},{"$f":"'fnd enro'!N968","v":0},{"$f":"'fnd enro'!O968","v":1},{"$f":"'fnd enro'!P968","v":2},{"$f":"'fnd enro'!R968","v":2},1,{"$f":"VALUE('fnd enro'!Q968)","v":11},null,{"$f":"(($D968*'fnd base rates'!C$107)\n+($E968*'fnd base rates'!C$108)\n+($F968*'fnd base rates'!C$109)\n+($G968*'fnd base rates'!C$110)\n+($H968*'fnd base rates'!C$111)\n+($I968*'fnd base rates'!C$112)\n+($J968*'fnd base rates'!C$113)\n+($K968*'fnd base rates'!C$114)\n+($M968*'fnd base rates'!C$116)\n+($N968*'fnd base rates'!C$117)\n+($O968*'fnd base rates'!C$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,3)))\n*$R968","v":1339.7926920000002},{"$f":"(($D968*'fnd base rates'!D$107)\n+($E968*'fnd base rates'!D$108)\n+($F968*'fnd base rates'!D$109)\n+($G968*'fnd base rates'!D$110)\n+($H968*'fnd base rates'!D$111)\n+($I968*'fnd base rates'!D$112)\n+($J968*'fnd base rates'!D$113)\n+($K968*'fnd base rates'!D$114)\n+($M968*'fnd base rates'!D$116)\n+($N968*'fnd base rates'!D$117)\n+($O968*'fnd base rates'!D$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,4)))\n*$R968","v":2496.86},{"$f":"(($D968*'fnd base rates'!E$107)\n+($E968*'fnd base rates'!E$108)\n+($F968*'fnd base rates'!E$109)\n+($G968*'fnd base rates'!E$110)\n+($H968*'fnd base rates'!E$111)\n+($I968*'fnd base rates'!E$112)\n+($J968*'fnd base rates'!E$113)\n+($K968*'fnd base rates'!E$114)\n+($M968*'fnd base rates'!E$116)\n+($N968*'fnd base rates'!E$117)\n+($O968*'fnd base rates'!E$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,5)))\n*$R968","v":18779.680752},{"$f":"(($D968*'fnd base rates'!F$107)\n+($E968*'fnd base rates'!F$108)\n+($F968*'fnd base rates'!F$109)\n+($G968*'fnd base rates'!F$110)\n+($H968*'fnd base rates'!F$111)\n+($I968*'fnd base rates'!F$112)\n+($J968*'fnd base rates'!F$113)\n+($K968*'fnd base rates'!F$114)\n+($M968*'fnd base rates'!F$116)\n+($N968*'fnd base rates'!F$117)\n+($O968*'fnd base rates'!F$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,6)))\n*$R968","v":1948.112824},{"$f":"(($D968*'fnd base rates'!G$107)\n+($E968*'fnd base rates'!G$108)\n+($F968*'fnd base rates'!G$109)\n+($G968*'fnd base rates'!G$110)\n+($H968*'fnd base rates'!G$111)\n+($I968*'fnd base rates'!G$112)\n+($J968*'fnd base rates'!G$113)\n+($K968*'fnd base rates'!G$114)\n+($M968*'fnd base rates'!G$116)\n+($N968*'fnd base rates'!G$117)\n+($O968*'fnd base rates'!G$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,7)))\n*$R968","v":752.82656399999996},{"$f":"(($D968*'fnd base rates'!H$107)\n+($E968*'fnd base rates'!H$108)\n+($F968*'fnd base rates'!H$109)\n+($G968*'fnd base rates'!H$110)\n+($H968*'fnd base rates'!H$111)\n+($I968*'fnd base rates'!H$112)\n+($J968*'fnd base rates'!H$113)\n+($K968*'fnd base rates'!H$114)\n+($M968*'fnd base rates'!H$116)\n+($N968*'fnd base rates'!H$117)\n+($O968*'fnd base rates'!H$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,8)))","v":1838.197868},{"$f":"(($D968*'fnd base rates'!I$107)\n+($E968*'fnd base rates'!I$108)\n+($F968*'fnd base rates'!I$109)\n+($G968*'fnd base rates'!I$110)\n+($H968*'fnd base rates'!I$111)\n+($I968*'fnd base rates'!I$112)\n+($J968*'fnd base rates'!I$113)\n+($K968*'fnd base rates'!I$114)\n+($M968*'fnd base rates'!I$116)\n+($N968*'fnd base rates'!I$117)\n+($O968*'fnd base rates'!I$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,9)))\n*$R968","v":1239.81},{"$f":"(($D968*'fnd base rates'!J$107)\n+($E968*'fnd base rates'!J$108)\n+($F968*'fnd base rates'!J$109)\n+($G968*'fnd base rates'!J$110)\n+($H968*'fnd base rates'!J$111)\n+($I968*'fnd base rates'!J$112)\n+($J968*'fnd base rates'!J$113)\n+($K968*'fnd base rates'!J$114)\n+($M968*'fnd base rates'!J$116)\n+($N968*'fnd base rates'!J$117)\n+($O968*'fnd base rates'!J$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,10)))\n*$R968","v":2799.95},{"$f":"(($D968*'fnd base rates'!K$107)\n+($E968*'fnd base rates'!K$108)\n+($F968*'fnd base rates'!K$109)\n+($G968*'fnd base rates'!K$110)\n+($H968*'fnd base rates'!K$111)\n+($I968*'fnd base rates'!K$112)\n+($J968*'fnd base rates'!K$113)\n+($K968*'fnd base rates'!K$114)\n+($M968*'fnd base rates'!K$116)\n+($N968*'fnd base rates'!K$117)\n+($O968*'fnd base rates'!K$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,11)))\n*$R968","v":2598.9797600000002},{"$f":"(($D968*'fnd base rates'!L$107)\n+($E968*'fnd base rates'!L$108)\n+($F968*'fnd base rates'!L$109)\n+($G968*'fnd base rates'!L$110)\n+($H968*'fnd base rates'!L$111)\n+($I968*'fnd base rates'!L$112)\n+($J968*'fnd base rates'!L$113)\n+($K968*'fnd base rates'!L$114)\n+($M968*'fnd base rates'!L$116)\n+($N968*'fnd base rates'!L$117)\n+($O968*'fnd base rates'!L$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,12)))","v":4263.39336},{"$f":"(($D968*'fnd base rates'!M$107)\n+($E968*'fnd base rates'!M$108)\n+($F968*'fnd base rates'!M$109)\n+($G968*'fnd base rates'!M$110)\n+($H968*'fnd base rates'!M$111)\n+($I968*'fnd base rates'!M$112)\n+($J968*'fnd base rates'!M$113)\n+($K968*'fnd base rates'!M$114)\n+($M968*'fnd base rates'!M$116)\n+($N968*'fnd base rates'!M$117)\n+($O968*'fnd base rates'!M$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,13)))","v":0},38057.603820000004,null,3508281061,"3508","281","061",1,2,38057.603820000004,19029,0,19029,null,null,null,null,null,19029,0,19029,null,null,{"$f":"BC968-BA968","v":0}]
[3508,3508281137,"PHOENIX ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D969","v":0},{"$f":"'fnd enro'!E969","v":0},{"$f":"'fnd enro'!F969","v":0},{"$f":"'fnd enro'!G969","v":0},{"$f":"'fnd enro'!H969","v":0},{"$f":"'fnd enro'!I969","v":5},{"$f":"'fnd enro'!J969","v":0},{"$f":"'fnd enro'!K969","v":0.193},{"$f":"'fnd enro'!L969","v":0},{"$f":"'fnd enro'!M969","v":0},{"$f":"'fnd enro'!N969","v":0},{"$f":"'fnd enro'!O969","v":0},{"$f":"'fnd enro'!P969","v":5},{"$f":"'fnd enro'!R969","v":5},1,{"$f":"VALUE('fnd enro'!Q969)","v":12},null,{"$f":"(($D969*'fnd base rates'!C$107)\n+($E969*'fnd base rates'!C$108)\n+($F969*'fnd base rates'!C$109)\n+($G969*'fnd base rates'!C$110)\n+($H969*'fnd base rates'!C$111)\n+($I969*'fnd base rates'!C$112)\n+($J969*'fnd base rates'!C$113)\n+($K969*'fnd base rates'!C$114)\n+($M969*'fnd base rates'!C$116)\n+($N969*'fnd base rates'!C$117)\n+($O969*'fnd base rates'!C$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,3)))\n*$R969","v":3121.9067300000002},{"$f":"(($D969*'fnd base rates'!D$107)\n+($E969*'fnd base rates'!D$108)\n+($F969*'fnd base rates'!D$109)\n+($G969*'fnd base rates'!D$110)\n+($H969*'fnd base rates'!D$111)\n+($I969*'fnd base rates'!D$112)\n+($J969*'fnd base rates'!D$113)\n+($K969*'fnd base rates'!D$114)\n+($M969*'fnd base rates'!D$116)\n+($N969*'fnd base rates'!D$117)\n+($O969*'fnd base rates'!D$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,4)))\n*$R969","v":5908.25},{"$f":"(($D969*'fnd base rates'!E$107)\n+($E969*'fnd base rates'!E$108)\n+($F969*'fnd base rates'!E$109)\n+($G969*'fnd base rates'!E$110)\n+($H969*'fnd base rates'!E$111)\n+($I969*'fnd base rates'!E$112)\n+($J969*'fnd base rates'!E$113)\n+($K969*'fnd base rates'!E$114)\n+($M969*'fnd base rates'!E$116)\n+($N969*'fnd base rates'!E$117)\n+($O969*'fnd base rates'!E$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,5)))\n*$R969","v":44893.351880000002},{"$f":"(($D969*'fnd base rates'!F$107)\n+($E969*'fnd base rates'!F$108)\n+($F969*'fnd base rates'!F$109)\n+($G969*'fnd base rates'!F$110)\n+($H969*'fnd base rates'!F$111)\n+($I969*'fnd base rates'!F$112)\n+($J969*'fnd base rates'!F$113)\n+($K969*'fnd base rates'!F$114)\n+($M969*'fnd base rates'!F$116)\n+($N969*'fnd base rates'!F$117)\n+($O969*'fnd base rates'!F$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,6)))\n*$R969","v":4434.4320600000001},{"$f":"(($D969*'fnd base rates'!G$107)\n+($E969*'fnd base rates'!G$108)\n+($F969*'fnd base rates'!G$109)\n+($G969*'fnd base rates'!G$110)\n+($H969*'fnd base rates'!G$111)\n+($I969*'fnd base rates'!G$112)\n+($J969*'fnd base rates'!G$113)\n+($K969*'fnd base rates'!G$114)\n+($M969*'fnd base rates'!G$116)\n+($N969*'fnd base rates'!G$117)\n+($O969*'fnd base rates'!G$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,7)))\n*$R969","v":1805.8164099999999},{"$f":"(($D969*'fnd base rates'!H$107)\n+($E969*'fnd base rates'!H$108)\n+($F969*'fnd base rates'!H$109)\n+($G969*'fnd base rates'!H$110)\n+($H969*'fnd base rates'!H$111)\n+($I969*'fnd base rates'!H$112)\n+($J969*'fnd base rates'!H$113)\n+($K969*'fnd base rates'!H$114)\n+($M969*'fnd base rates'!H$116)\n+($N969*'fnd base rates'!H$117)\n+($O969*'fnd base rates'!H$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,8)))","v":4291.5946699999995},{"$f":"(($D969*'fnd base rates'!I$107)\n+($E969*'fnd base rates'!I$108)\n+($F969*'fnd base rates'!I$109)\n+($G969*'fnd base rates'!I$110)\n+($H969*'fnd base rates'!I$111)\n+($I969*'fnd base rates'!I$112)\n+($J969*'fnd base rates'!I$113)\n+($K969*'fnd base rates'!I$114)\n+($M969*'fnd base rates'!I$116)\n+($N969*'fnd base rates'!I$117)\n+($O969*'fnd base rates'!I$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,9)))\n*$R969","v":2953.0499999999997},{"$f":"(($D969*'fnd base rates'!J$107)\n+($E969*'fnd base rates'!J$108)\n+($F969*'fnd base rates'!J$109)\n+($G969*'fnd base rates'!J$110)\n+($H969*'fnd base rates'!J$111)\n+($I969*'fnd base rates'!J$112)\n+($J969*'fnd base rates'!J$113)\n+($K969*'fnd base rates'!J$114)\n+($M969*'fnd base rates'!J$116)\n+($N969*'fnd base rates'!J$117)\n+($O969*'fnd base rates'!J$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,10)))\n*$R969","v":7146.95},{"$f":"(($D969*'fnd base rates'!K$107)\n+($E969*'fnd base rates'!K$108)\n+($F969*'fnd base rates'!K$109)\n+($G969*'fnd base rates'!K$110)\n+($H969*'fnd base rates'!K$111)\n+($I969*'fnd base rates'!K$112)\n+($J969*'fnd base rates'!K$113)\n+($K969*'fnd base rates'!K$114)\n+($M969*'fnd base rates'!K$116)\n+($N969*'fnd base rates'!K$117)\n+($O969*'fnd base rates'!K$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,11)))\n*$R969","v":5750.2993999999999},{"$f":"(($D969*'fnd base rates'!L$107)\n+($E969*'fnd base rates'!L$108)\n+($F969*'fnd base rates'!L$109)\n+($G969*'fnd base rates'!L$110)\n+($H969*'fnd base rates'!L$111)\n+($I969*'fnd base rates'!L$112)\n+($J969*'fnd base rates'!L$113)\n+($K969*'fnd base rates'!L$114)\n+($M969*'fnd base rates'!L$116)\n+($N969*'fnd base rates'!L$117)\n+($O969*'fnd base rates'!L$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,12)))","v":10134.5334},{"$f":"(($D969*'fnd base rates'!M$107)\n+($E969*'fnd base rates'!M$108)\n+($F969*'fnd base rates'!M$109)\n+($G969*'fnd base rates'!M$110)\n+($H969*'fnd base rates'!M$111)\n+($I969*'fnd base rates'!M$112)\n+($J969*'fnd base rates'!M$113)\n+($K969*'fnd base rates'!M$114)\n+($M969*'fnd base rates'!M$116)\n+($N969*'fnd base rates'!M$117)\n+($O969*'fnd base rates'!M$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,13)))","v":0},90440.184550000005,null,3508281137,"3508","281","137",1,5,90440.184550000005,18088,0,18088,null,null,null,null,null,18088,0,18088,null,null,{"$f":"BC969-BA969","v":0}]
[3508,3508281281,"PHOENIX ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D970","v":0},{"$f":"'fnd enro'!E970","v":0},{"$f":"'fnd enro'!F970","v":0},{"$f":"'fnd enro'!G970","v":0},{"$f":"'fnd enro'!H970","v":0},{"$f":"'fnd enro'!I970","v":167},{"$f":"'fnd enro'!J970","v":0},{"$f":"'fnd enro'!K970","v":6.4462000000000002},{"$f":"'fnd enro'!L970","v":0},{"$f":"'fnd enro'!M970","v":0},{"$f":"'fnd enro'!N970","v":0},{"$f":"'fnd enro'!O970","v":24},{"$f":"'fnd enro'!P970","v":159},{"$f":"'fnd enro'!R970","v":167},1,{"$f":"VALUE('fnd enro'!Q970)","v":12},null,{"$f":"(($D970*'fnd base rates'!C$107)\n+($E970*'fnd base rates'!C$108)\n+($F970*'fnd base rates'!C$109)\n+($G970*'fnd base rates'!C$110)\n+($H970*'fnd base rates'!C$111)\n+($I970*'fnd base rates'!C$112)\n+($J970*'fnd base rates'!C$113)\n+($K970*'fnd base rates'!C$114)\n+($M970*'fnd base rates'!C$116)\n+($N970*'fnd base rates'!C$117)\n+($O970*'fnd base rates'!C$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,3)))\n*$R970","v":105959.44478199999},{"$f":"(($D970*'fnd base rates'!D$107)\n+($E970*'fnd base rates'!D$108)\n+($F970*'fnd base rates'!D$109)\n+($G970*'fnd base rates'!D$110)\n+($H970*'fnd base rates'!D$111)\n+($I970*'fnd base rates'!D$112)\n+($J970*'fnd base rates'!D$113)\n+($K970*'fnd base rates'!D$114)\n+($M970*'fnd base rates'!D$116)\n+($N970*'fnd base rates'!D$117)\n+($O970*'fnd base rates'!D$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,4)))\n*$R970","v":198187.15},{"$f":"(($D970*'fnd base rates'!E$107)\n+($E970*'fnd base rates'!E$108)\n+($F970*'fnd base rates'!E$109)\n+($G970*'fnd base rates'!E$110)\n+($H970*'fnd base rates'!E$111)\n+($I970*'fnd base rates'!E$112)\n+($J970*'fnd base rates'!E$113)\n+($K970*'fnd base rates'!E$114)\n+($M970*'fnd base rates'!E$116)\n+($N970*'fnd base rates'!E$117)\n+($O970*'fnd base rates'!E$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,5)))\n*$R970","v":1496194.8327919999},{"$f":"(($D970*'fnd base rates'!F$107)\n+($E970*'fnd base rates'!F$108)\n+($F970*'fnd base rates'!F$109)\n+($G970*'fnd base rates'!F$110)\n+($H970*'fnd base rates'!F$111)\n+($I970*'fnd base rates'!F$112)\n+($J970*'fnd base rates'!F$113)\n+($K970*'fnd base rates'!F$114)\n+($M970*'fnd base rates'!F$116)\n+($N970*'fnd base rates'!F$117)\n+($O970*'fnd base rates'!F$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,6)))\n*$R970","v":152294.19080400001},{"$f":"(($D970*'fnd base rates'!G$107)\n+($E970*'fnd base rates'!G$108)\n+($F970*'fnd base rates'!G$109)\n+($G970*'fnd base rates'!G$110)\n+($H970*'fnd base rates'!G$111)\n+($I970*'fnd base rates'!G$112)\n+($J970*'fnd base rates'!G$113)\n+($K970*'fnd base rates'!G$114)\n+($M970*'fnd base rates'!G$116)\n+($N970*'fnd base rates'!G$117)\n+($O970*'fnd base rates'!G$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,7)))\n*$R970","v":59931.228094000006},{"$f":"(($D970*'fnd base rates'!H$107)\n+($E970*'fnd base rates'!H$108)\n+($F970*'fnd base rates'!H$109)\n+($G970*'fnd base rates'!H$110)\n+($H970*'fnd base rates'!H$111)\n+($I970*'fnd base rates'!H$112)\n+($J970*'fnd base rates'!H$113)\n+($K970*'fnd base rates'!H$114)\n+($M970*'fnd base rates'!H$116)\n+($N970*'fnd base rates'!H$117)\n+($O970*'fnd base rates'!H$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,8)))","v":146085.82197799999},{"$f":"(($D970*'fnd base rates'!I$107)\n+($E970*'fnd base rates'!I$108)\n+($F970*'fnd base rates'!I$109)\n+($G970*'fnd base rates'!I$110)\n+($H970*'fnd base rates'!I$111)\n+($I970*'fnd base rates'!I$112)\n+($J970*'fnd base rates'!I$113)\n+($K970*'fnd base rates'!I$114)\n+($M970*'fnd base rates'!I$116)\n+($N970*'fnd base rates'!I$117)\n+($O970*'fnd base rates'!I$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,9)))\n*$R970","v":99107.549999999988},{"$f":"(($D970*'fnd base rates'!J$107)\n+($E970*'fnd base rates'!J$108)\n+($F970*'fnd base rates'!J$109)\n+($G970*'fnd base rates'!J$110)\n+($H970*'fnd base rates'!J$111)\n+($I970*'fnd base rates'!J$112)\n+($J970*'fnd base rates'!J$113)\n+($K970*'fnd base rates'!J$114)\n+($M970*'fnd base rates'!J$116)\n+($N970*'fnd base rates'!J$117)\n+($O970*'fnd base rates'!J$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,10)))\n*$R970","v":232460.85},{"$f":"(($D970*'fnd base rates'!K$107)\n+($E970*'fnd base rates'!K$108)\n+($F970*'fnd base rates'!K$109)\n+($G970*'fnd base rates'!K$110)\n+($H970*'fnd base rates'!K$111)\n+($I970*'fnd base rates'!K$112)\n+($J970*'fnd base rates'!K$113)\n+($K970*'fnd base rates'!K$114)\n+($M970*'fnd base rates'!K$116)\n+($N970*'fnd base rates'!K$117)\n+($O970*'fnd base rates'!K$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,11)))\n*$R970","v":199232.63996},{"$f":"(($D970*'fnd base rates'!L$107)\n+($E970*'fnd base rates'!L$108)\n+($F970*'fnd base rates'!L$109)\n+($G970*'fnd base rates'!L$110)\n+($H970*'fnd base rates'!L$111)\n+($I970*'fnd base rates'!L$112)\n+($J970*'fnd base rates'!L$113)\n+($K970*'fnd base rates'!L$114)\n+($M970*'fnd base rates'!L$116)\n+($N970*'fnd base rates'!L$117)\n+($O970*'fnd base rates'!L$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,12)))","v":339806.21556000004},{"$f":"(($D970*'fnd base rates'!M$107)\n+($E970*'fnd base rates'!M$108)\n+($F970*'fnd base rates'!M$109)\n+($G970*'fnd base rates'!M$110)\n+($H970*'fnd base rates'!M$111)\n+($I970*'fnd base rates'!M$112)\n+($J970*'fnd base rates'!M$113)\n+($K970*'fnd base rates'!M$114)\n+($M970*'fnd base rates'!M$116)\n+($N970*'fnd base rates'!M$117)\n+($O970*'fnd base rates'!M$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,13)))","v":0},3029259.9239699994,null,3508281281,"3508","281","281",1,{"$f":"enro","v":167},3029259.9239699994,18139,{"$f":"AO970-AQ970","v":0},18139,null,null,null,null,null,18139,0,18139,null,null,{"$f":"BC970-BA970","v":0}]
[3508,3508281325,"PHOENIX ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D971","v":0},{"$f":"'fnd enro'!E971","v":0},{"$f":"'fnd enro'!F971","v":0},{"$f":"'fnd enro'!G971","v":0},{"$f":"'fnd enro'!H971","v":0},{"$f":"'fnd enro'!I971","v":1},{"$f":"'fnd enro'!J971","v":0},{"$f":"'fnd enro'!K971","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L971","v":0},{"$f":"'fnd enro'!M971","v":0},{"$f":"'fnd enro'!N971","v":0},{"$f":"'fnd enro'!O971","v":0},{"$f":"'fnd enro'!P971","v":1},{"$f":"'fnd enro'!R971","v":1},{"$f":"VLOOKUP(B971,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q971)","v":9},null,{"$f":"(($D971*'fnd base rates'!C$107)\n+($E971*'fnd base rates'!C$108)\n+($F971*'fnd base rates'!C$109)\n+($G971*'fnd base rates'!C$110)\n+($H971*'fnd base rates'!C$111)\n+($I971*'fnd base rates'!C$112)\n+($J971*'fnd base rates'!C$113)\n+($K971*'fnd base rates'!C$114)\n+($M971*'fnd base rates'!C$116)\n+($N971*'fnd base rates'!C$117)\n+($O971*'fnd base rates'!C$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,3)))\n*$R971","v":612.22134600000004},{"$f":"(($D971*'fnd base rates'!D$107)\n+($E971*'fnd base rates'!D$108)\n+($F971*'fnd base rates'!D$109)\n+($G971*'fnd base rates'!D$110)\n+($H971*'fnd base rates'!D$111)\n+($I971*'fnd base rates'!D$112)\n+($J971*'fnd base rates'!D$113)\n+($K971*'fnd base rates'!D$114)\n+($M971*'fnd base rates'!D$116)\n+($N971*'fnd base rates'!D$117)\n+($O971*'fnd base rates'!D$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,4)))\n*$R971","v":1124.02},{"$f":"(($D971*'fnd base rates'!E$107)\n+($E971*'fnd base rates'!E$108)\n+($F971*'fnd base rates'!E$109)\n+($G971*'fnd base rates'!E$110)\n+($H971*'fnd base rates'!E$111)\n+($I971*'fnd base rates'!E$112)\n+($J971*'fnd base rates'!E$113)\n+($K971*'fnd base rates'!E$114)\n+($M971*'fnd base rates'!E$116)\n+($N971*'fnd base rates'!E$117)\n+($O971*'fnd base rates'!E$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,5)))\n*$R971","v":8416.1103760000005},{"$f":"(($D971*'fnd base rates'!F$107)\n+($E971*'fnd base rates'!F$108)\n+($F971*'fnd base rates'!F$109)\n+($G971*'fnd base rates'!F$110)\n+($H971*'fnd base rates'!F$111)\n+($I971*'fnd base rates'!F$112)\n+($J971*'fnd base rates'!F$113)\n+($K971*'fnd base rates'!F$114)\n+($M971*'fnd base rates'!F$116)\n+($N971*'fnd base rates'!F$117)\n+($O971*'fnd base rates'!F$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,6)))\n*$R971","v":886.88641200000006},{"$f":"(($D971*'fnd base rates'!G$107)\n+($E971*'fnd base rates'!G$108)\n+($F971*'fnd base rates'!G$109)\n+($G971*'fnd base rates'!G$110)\n+($H971*'fnd base rates'!G$111)\n+($I971*'fnd base rates'!G$112)\n+($J971*'fnd base rates'!G$113)\n+($K971*'fnd base rates'!G$114)\n+($M971*'fnd base rates'!G$116)\n+($N971*'fnd base rates'!G$117)\n+($O971*'fnd base rates'!G$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,7)))\n*$R971","v":333.87328200000002},{"$f":"(($D971*'fnd base rates'!H$107)\n+($E971*'fnd base rates'!H$108)\n+($F971*'fnd base rates'!H$109)\n+($G971*'fnd base rates'!H$110)\n+($H971*'fnd base rates'!H$111)\n+($I971*'fnd base rates'!H$112)\n+($J971*'fnd base rates'!H$113)\n+($K971*'fnd base rates'!H$114)\n+($M971*'fnd base rates'!H$116)\n+($N971*'fnd base rates'!H$117)\n+($O971*'fnd base rates'!H$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,8)))","v":854.13893399999995},{"$f":"(($D971*'fnd base rates'!I$107)\n+($E971*'fnd base rates'!I$108)\n+($F971*'fnd base rates'!I$109)\n+($G971*'fnd base rates'!I$110)\n+($H971*'fnd base rates'!I$111)\n+($I971*'fnd base rates'!I$112)\n+($J971*'fnd base rates'!I$113)\n+($K971*'fnd base rates'!I$114)\n+($M971*'fnd base rates'!I$116)\n+($N971*'fnd base rates'!I$117)\n+($O971*'fnd base rates'!I$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,9)))\n*$R971","v":567.81999999999994},{"$f":"(($D971*'fnd base rates'!J$107)\n+($E971*'fnd base rates'!J$108)\n+($F971*'fnd base rates'!J$109)\n+($G971*'fnd base rates'!J$110)\n+($H971*'fnd base rates'!J$111)\n+($I971*'fnd base rates'!J$112)\n+($J971*'fnd base rates'!J$113)\n+($K971*'fnd base rates'!J$114)\n+($M971*'fnd base rates'!J$116)\n+($N971*'fnd base rates'!J$117)\n+($O971*'fnd base rates'!J$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,10)))\n*$R971","v":1311.02},{"$f":"(($D971*'fnd base rates'!K$107)\n+($E971*'fnd base rates'!K$108)\n+($F971*'fnd base rates'!K$109)\n+($G971*'fnd base rates'!K$110)\n+($H971*'fnd base rates'!K$111)\n+($I971*'fnd base rates'!K$112)\n+($J971*'fnd base rates'!K$113)\n+($K971*'fnd base rates'!K$114)\n+($M971*'fnd base rates'!K$116)\n+($N971*'fnd base rates'!K$117)\n+($O971*'fnd base rates'!K$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,11)))\n*$R971","v":1150.05988},{"$f":"(($D971*'fnd base rates'!L$107)\n+($E971*'fnd base rates'!L$108)\n+($F971*'fnd base rates'!L$109)\n+($G971*'fnd base rates'!L$110)\n+($H971*'fnd base rates'!L$111)\n+($I971*'fnd base rates'!L$112)\n+($J971*'fnd base rates'!L$113)\n+($K971*'fnd base rates'!L$114)\n+($M971*'fnd base rates'!L$116)\n+($N971*'fnd base rates'!L$117)\n+($O971*'fnd base rates'!L$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,12)))","v":1935.9066800000001},{"$f":"(($D971*'fnd base rates'!M$107)\n+($E971*'fnd base rates'!M$108)\n+($F971*'fnd base rates'!M$109)\n+($G971*'fnd base rates'!M$110)\n+($H971*'fnd base rates'!M$111)\n+($I971*'fnd base rates'!M$112)\n+($J971*'fnd base rates'!M$113)\n+($K971*'fnd base rates'!M$114)\n+($M971*'fnd base rates'!M$116)\n+($N971*'fnd base rates'!M$117)\n+($O971*'fnd base rates'!M$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U971:AE971)","v":17192.056910000003},null,{"$f":"B971","v":3508281325},{"$f":"IF($B971<499999999,MID($B971,1,3),MID($B971,1,4))","v":"3508"},{"$f":"IF($B971<499999999,MID($B971,4,3),MID($B971,5,3))","v":"281"},{"$f":"IF($B971<499999999,MID($B971,7,3),MID($B971,8,3))","v":"325"},{"$f":"IF(VLOOKUP(VALUE(IF(AH971<499999999,MID(AH971,4,3),MID(AH971,5,3))),distinfo,4)=R971,1,0)","v":1},1,{"$f":"AF971","v":17192.056910000003},{"$f":"IF(OR(AF971=0,AM971=0),0,ROUND(AN971/AM971,0))","v":17192},0,17192,null,null,null,null,null,17192,{"$f":"AY971-AW971","v":0},17192,null,null,{"$f":"BC971-BA971","v":0}]
[3509,3509095072,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D972","v":0},{"$f":"'fnd enro'!E972","v":0},{"$f":"'fnd enro'!F972","v":0},{"$f":"'fnd enro'!G972","v":0},{"$f":"'fnd enro'!H972","v":0},{"$f":"'fnd enro'!I972","v":1},{"$f":"'fnd enro'!J972","v":0},{"$f":"'fnd enro'!K972","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L972","v":0},{"$f":"'fnd enro'!M972","v":0},{"$f":"'fnd enro'!N972","v":0},{"$f":"'fnd enro'!O972","v":0},{"$f":"'fnd enro'!P972","v":1},{"$f":"'fnd enro'!R972","v":1},1,{"$f":"VALUE('fnd enro'!Q972)","v":6},null,{"$f":"(($D972*'fnd base rates'!C$107)\n+($E972*'fnd base rates'!C$108)\n+($F972*'fnd base rates'!C$109)\n+($G972*'fnd base rates'!C$110)\n+($H972*'fnd base rates'!C$111)\n+($I972*'fnd base rates'!C$112)\n+($J972*'fnd base rates'!C$113)\n+($K972*'fnd base rates'!C$114)\n+($M972*'fnd base rates'!C$116)\n+($N972*'fnd base rates'!C$117)\n+($O972*'fnd base rates'!C$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,3)))\n*$R972","v":601.55134600000008},{"$f":"(($D972*'fnd base rates'!D$107)\n+($E972*'fnd base rates'!D$108)\n+($F972*'fnd base rates'!D$109)\n+($G972*'fnd base rates'!D$110)\n+($H972*'fnd base rates'!D$111)\n+($I972*'fnd base rates'!D$112)\n+($J972*'fnd base rates'!D$113)\n+($K972*'fnd base rates'!D$114)\n+($M972*'fnd base rates'!D$116)\n+($N972*'fnd base rates'!D$117)\n+($O972*'fnd base rates'!D$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,4)))\n*$R972","v":1073.45},{"$f":"(($D972*'fnd base rates'!E$107)\n+($E972*'fnd base rates'!E$108)\n+($F972*'fnd base rates'!E$109)\n+($G972*'fnd base rates'!E$110)\n+($H972*'fnd base rates'!E$111)\n+($I972*'fnd base rates'!E$112)\n+($J972*'fnd base rates'!E$113)\n+($K972*'fnd base rates'!E$114)\n+($M972*'fnd base rates'!E$116)\n+($N972*'fnd base rates'!E$117)\n+($O972*'fnd base rates'!E$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,5)))\n*$R972","v":7922.500376},{"$f":"(($D972*'fnd base rates'!F$107)\n+($E972*'fnd base rates'!F$108)\n+($F972*'fnd base rates'!F$109)\n+($G972*'fnd base rates'!F$110)\n+($H972*'fnd base rates'!F$111)\n+($I972*'fnd base rates'!F$112)\n+($J972*'fnd base rates'!F$113)\n+($K972*'fnd base rates'!F$114)\n+($M972*'fnd base rates'!F$116)\n+($N972*'fnd base rates'!F$117)\n+($O972*'fnd base rates'!F$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,6)))\n*$R972","v":886.88641200000006},{"$f":"(($D972*'fnd base rates'!G$107)\n+($E972*'fnd base rates'!G$108)\n+($F972*'fnd base rates'!G$109)\n+($G972*'fnd base rates'!G$110)\n+($H972*'fnd base rates'!G$111)\n+($I972*'fnd base rates'!G$112)\n+($J972*'fnd base rates'!G$113)\n+($K972*'fnd base rates'!G$114)\n+($M972*'fnd base rates'!G$116)\n+($N972*'fnd base rates'!G$117)\n+($O972*'fnd base rates'!G$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,7)))\n*$R972","v":309.92328199999997},{"$f":"(($D972*'fnd base rates'!H$107)\n+($E972*'fnd base rates'!H$108)\n+($F972*'fnd base rates'!H$109)\n+($G972*'fnd base rates'!H$110)\n+($H972*'fnd base rates'!H$111)\n+($I972*'fnd base rates'!H$112)\n+($J972*'fnd base rates'!H$113)\n+($K972*'fnd base rates'!H$114)\n+($M972*'fnd base rates'!H$116)\n+($N972*'fnd base rates'!H$117)\n+($O972*'fnd base rates'!H$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,8)))","v":850.46893399999999},{"$f":"(($D972*'fnd base rates'!I$107)\n+($E972*'fnd base rates'!I$108)\n+($F972*'fnd base rates'!I$109)\n+($G972*'fnd base rates'!I$110)\n+($H972*'fnd base rates'!I$111)\n+($I972*'fnd base rates'!I$112)\n+($J972*'fnd base rates'!I$113)\n+($K972*'fnd base rates'!I$114)\n+($M972*'fnd base rates'!I$116)\n+($N972*'fnd base rates'!I$117)\n+($O972*'fnd base rates'!I$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,9)))\n*$R972","v":547.83000000000004},{"$f":"(($D972*'fnd base rates'!J$107)\n+($E972*'fnd base rates'!J$108)\n+($F972*'fnd base rates'!J$109)\n+($G972*'fnd base rates'!J$110)\n+($H972*'fnd base rates'!J$111)\n+($I972*'fnd base rates'!J$112)\n+($J972*'fnd base rates'!J$113)\n+($K972*'fnd base rates'!J$114)\n+($M972*'fnd base rates'!J$116)\n+($N972*'fnd base rates'!J$117)\n+($O972*'fnd base rates'!J$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,10)))\n*$R972","v":1207.1500000000001},{"$f":"(($D972*'fnd base rates'!K$107)\n+($E972*'fnd base rates'!K$108)\n+($F972*'fnd base rates'!K$109)\n+($G972*'fnd base rates'!K$110)\n+($H972*'fnd base rates'!K$111)\n+($I972*'fnd base rates'!K$112)\n+($J972*'fnd base rates'!K$113)\n+($K972*'fnd base rates'!K$114)\n+($M972*'fnd base rates'!K$116)\n+($N972*'fnd base rates'!K$117)\n+($O972*'fnd base rates'!K$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,11)))\n*$R972","v":1150.05988},{"$f":"(($D972*'fnd base rates'!L$107)\n+($E972*'fnd base rates'!L$108)\n+($F972*'fnd base rates'!L$109)\n+($G972*'fnd base rates'!L$110)\n+($H972*'fnd base rates'!L$111)\n+($I972*'fnd base rates'!L$112)\n+($J972*'fnd base rates'!L$113)\n+($K972*'fnd base rates'!L$114)\n+($M972*'fnd base rates'!L$116)\n+($N972*'fnd base rates'!L$117)\n+($O972*'fnd base rates'!L$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,12)))","v":1856.0666800000001},{"$f":"(($D972*'fnd base rates'!M$107)\n+($E972*'fnd base rates'!M$108)\n+($F972*'fnd base rates'!M$109)\n+($G972*'fnd base rates'!M$110)\n+($H972*'fnd base rates'!M$111)\n+($I972*'fnd base rates'!M$112)\n+($J972*'fnd base rates'!M$113)\n+($K972*'fnd base rates'!M$114)\n+($M972*'fnd base rates'!M$116)\n+($N972*'fnd base rates'!M$117)\n+($O972*'fnd base rates'!M$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,13)))","v":0},16405.886910000001,null,3509095072,"3509","095","072",1,1,16405.886910000001,16406,0,16406,null,null,null,null,null,16406,0,16406,null,null,{"$f":"BC972-BA972","v":0}]
[3509,3509095095,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D973","v":0},{"$f":"'fnd enro'!E973","v":0},{"$f":"'fnd enro'!F973","v":0},{"$f":"'fnd enro'!G973","v":0},{"$f":"'fnd enro'!H973","v":303},{"$f":"'fnd enro'!I973","v":250},{"$f":"'fnd enro'!J973","v":0},{"$f":"'fnd enro'!K973","v":21.345800000000001},{"$f":"'fnd enro'!L973","v":0},{"$f":"'fnd enro'!M973","v":0},{"$f":"'fnd enro'!N973","v":63},{"$f":"'fnd enro'!O973","v":49},{"$f":"'fnd enro'!P973","v":454},{"$f":"'fnd enro'!R973","v":553},1,{"$f":"VALUE('fnd enro'!Q973)","v":12},null,{"$f":"(($D973*'fnd base rates'!C$107)\n+($E973*'fnd base rates'!C$108)\n+($F973*'fnd base rates'!C$109)\n+($G973*'fnd base rates'!C$110)\n+($H973*'fnd base rates'!C$111)\n+($I973*'fnd base rates'!C$112)\n+($J973*'fnd base rates'!C$113)\n+($K973*'fnd base rates'!C$114)\n+($M973*'fnd base rates'!C$116)\n+($N973*'fnd base rates'!C$117)\n+($O973*'fnd base rates'!C$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,3)))\n*$R973","v":348187.18433800002},{"$f":"(($D973*'fnd base rates'!D$107)\n+($E973*'fnd base rates'!D$108)\n+($F973*'fnd base rates'!D$109)\n+($G973*'fnd base rates'!D$110)\n+($H973*'fnd base rates'!D$111)\n+($I973*'fnd base rates'!D$112)\n+($J973*'fnd base rates'!D$113)\n+($K973*'fnd base rates'!D$114)\n+($M973*'fnd base rates'!D$116)\n+($N973*'fnd base rates'!D$117)\n+($O973*'fnd base rates'!D$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,4)))\n*$R973","v":632524.97},{"$f":"(($D973*'fnd base rates'!E$107)\n+($E973*'fnd base rates'!E$108)\n+($F973*'fnd base rates'!E$109)\n+($G973*'fnd base rates'!E$110)\n+($H973*'fnd base rates'!E$111)\n+($I973*'fnd base rates'!E$112)\n+($J973*'fnd base rates'!E$113)\n+($K973*'fnd base rates'!E$114)\n+($M973*'fnd base rates'!E$116)\n+($N973*'fnd base rates'!E$117)\n+($O973*'fnd base rates'!E$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,5)))\n*$R973","v":4264640.3279280001},{"$f":"(($D973*'fnd base rates'!F$107)\n+($E973*'fnd base rates'!F$108)\n+($F973*'fnd base rates'!F$109)\n+($G973*'fnd base rates'!F$110)\n+($H973*'fnd base rates'!F$111)\n+($I973*'fnd base rates'!F$112)\n+($J973*'fnd base rates'!F$113)\n+($K973*'fnd base rates'!F$114)\n+($M973*'fnd base rates'!F$116)\n+($N973*'fnd base rates'!F$117)\n+($O973*'fnd base rates'!F$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,6)))\n*$R973","v":543633.60583600006},{"$f":"(($D973*'fnd base rates'!G$107)\n+($E973*'fnd base rates'!G$108)\n+($F973*'fnd base rates'!G$109)\n+($G973*'fnd base rates'!G$110)\n+($H973*'fnd base rates'!G$111)\n+($I973*'fnd base rates'!G$112)\n+($J973*'fnd base rates'!G$113)\n+($K973*'fnd base rates'!G$114)\n+($M973*'fnd base rates'!G$116)\n+($N973*'fnd base rates'!G$117)\n+($O973*'fnd base rates'!G$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,7)))\n*$R973","v":187380.42494599998},{"$f":"(($D973*'fnd base rates'!H$107)\n+($E973*'fnd base rates'!H$108)\n+($F973*'fnd base rates'!H$109)\n+($G973*'fnd base rates'!H$110)\n+($H973*'fnd base rates'!H$111)\n+($I973*'fnd base rates'!H$112)\n+($J973*'fnd base rates'!H$113)\n+($K973*'fnd base rates'!H$114)\n+($M973*'fnd base rates'!H$116)\n+($N973*'fnd base rates'!H$117)\n+($O973*'fnd base rates'!H$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,8)))","v":393859.520502},{"$f":"(($D973*'fnd base rates'!I$107)\n+($E973*'fnd base rates'!I$108)\n+($F973*'fnd base rates'!I$109)\n+($G973*'fnd base rates'!I$110)\n+($H973*'fnd base rates'!I$111)\n+($I973*'fnd base rates'!I$112)\n+($J973*'fnd base rates'!I$113)\n+($K973*'fnd base rates'!I$114)\n+($M973*'fnd base rates'!I$116)\n+($N973*'fnd base rates'!I$117)\n+($O973*'fnd base rates'!I$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,9)))\n*$R973","v":299846.08},{"$f":"(($D973*'fnd base rates'!J$107)\n+($E973*'fnd base rates'!J$108)\n+($F973*'fnd base rates'!J$109)\n+($G973*'fnd base rates'!J$110)\n+($H973*'fnd base rates'!J$111)\n+($I973*'fnd base rates'!J$112)\n+($J973*'fnd base rates'!J$113)\n+($K973*'fnd base rates'!J$114)\n+($M973*'fnd base rates'!J$116)\n+($N973*'fnd base rates'!J$117)\n+($O973*'fnd base rates'!J$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,10)))\n*$R973","v":610189.55000000005},{"$f":"(($D973*'fnd base rates'!K$107)\n+($E973*'fnd base rates'!K$108)\n+($F973*'fnd base rates'!K$109)\n+($G973*'fnd base rates'!K$110)\n+($H973*'fnd base rates'!K$111)\n+($I973*'fnd base rates'!K$112)\n+($J973*'fnd base rates'!K$113)\n+($K973*'fnd base rates'!K$114)\n+($M973*'fnd base rates'!K$116)\n+($N973*'fnd base rates'!K$117)\n+($O973*'fnd base rates'!K$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,11)))\n*$R973","v":680531.19364000007},{"$f":"(($D973*'fnd base rates'!L$107)\n+($E973*'fnd base rates'!L$108)\n+($F973*'fnd base rates'!L$109)\n+($G973*'fnd base rates'!L$110)\n+($H973*'fnd base rates'!L$111)\n+($I973*'fnd base rates'!L$112)\n+($J973*'fnd base rates'!L$113)\n+($K973*'fnd base rates'!L$114)\n+($M973*'fnd base rates'!L$116)\n+($N973*'fnd base rates'!L$117)\n+($O973*'fnd base rates'!L$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,12)))","v":1131114.4340400002},{"$f":"(($D973*'fnd base rates'!M$107)\n+($E973*'fnd base rates'!M$108)\n+($F973*'fnd base rates'!M$109)\n+($G973*'fnd base rates'!M$110)\n+($H973*'fnd base rates'!M$111)\n+($I973*'fnd base rates'!M$112)\n+($J973*'fnd base rates'!M$113)\n+($K973*'fnd base rates'!M$114)\n+($M973*'fnd base rates'!M$116)\n+($N973*'fnd base rates'!M$117)\n+($O973*'fnd base rates'!M$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,13)))","v":0},9091907.2912300006,null,3509095095,"3509","095","095",1,553,9091907.2912300006,16441,0,16441,null,null,null,null,null,16441,0,16441,null,null,{"$f":"BC973-BA973","v":0}]
[3509,3509095201,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D974","v":0},{"$f":"'fnd enro'!E974","v":0},{"$f":"'fnd enro'!F974","v":0},{"$f":"'fnd enro'!G974","v":0},{"$f":"'fnd enro'!H974","v":2},{"$f":"'fnd enro'!I974","v":5},{"$f":"'fnd enro'!J974","v":0},{"$f":"'fnd enro'!K974","v":0.2702},{"$f":"'fnd enro'!L974","v":0},{"$f":"'fnd enro'!M974","v":0},{"$f":"'fnd enro'!N974","v":0},{"$f":"'fnd enro'!O974","v":1},{"$f":"'fnd enro'!P974","v":7},{"$f":"'fnd enro'!R974","v":7},1,{"$f":"VALUE('fnd enro'!Q974)","v":12},null,{"$f":"(($D974*'fnd base rates'!C$107)\n+($E974*'fnd base rates'!C$108)\n+($F974*'fnd base rates'!C$109)\n+($G974*'fnd base rates'!C$110)\n+($H974*'fnd base rates'!C$111)\n+($I974*'fnd base rates'!C$112)\n+($J974*'fnd base rates'!C$113)\n+($K974*'fnd base rates'!C$114)\n+($M974*'fnd base rates'!C$116)\n+($N974*'fnd base rates'!C$117)\n+($O974*'fnd base rates'!C$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,3)))\n*$R974","v":4470.299422},{"$f":"(($D974*'fnd base rates'!D$107)\n+($E974*'fnd base rates'!D$108)\n+($F974*'fnd base rates'!D$109)\n+($G974*'fnd base rates'!D$110)\n+($H974*'fnd base rates'!D$111)\n+($I974*'fnd base rates'!D$112)\n+($J974*'fnd base rates'!D$113)\n+($K974*'fnd base rates'!D$114)\n+($M974*'fnd base rates'!D$116)\n+($N974*'fnd base rates'!D$117)\n+($O974*'fnd base rates'!D$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,4)))\n*$R974","v":8445.89},{"$f":"(($D974*'fnd base rates'!E$107)\n+($E974*'fnd base rates'!E$108)\n+($F974*'fnd base rates'!E$109)\n+($G974*'fnd base rates'!E$110)\n+($H974*'fnd base rates'!E$111)\n+($I974*'fnd base rates'!E$112)\n+($J974*'fnd base rates'!E$113)\n+($K974*'fnd base rates'!E$114)\n+($M974*'fnd base rates'!E$116)\n+($N974*'fnd base rates'!E$117)\n+($O974*'fnd base rates'!E$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,5)))\n*$R974","v":61165.612631999997},{"$f":"(($D974*'fnd base rates'!F$107)\n+($E974*'fnd base rates'!F$108)\n+($F974*'fnd base rates'!F$109)\n+($G974*'fnd base rates'!F$110)\n+($H974*'fnd base rates'!F$111)\n+($I974*'fnd base rates'!F$112)\n+($J974*'fnd base rates'!F$113)\n+($K974*'fnd base rates'!F$114)\n+($M974*'fnd base rates'!F$116)\n+($N974*'fnd base rates'!F$117)\n+($O974*'fnd base rates'!F$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,6)))\n*$R974","v":6599.5248840000004},{"$f":"(($D974*'fnd base rates'!G$107)\n+($E974*'fnd base rates'!G$108)\n+($F974*'fnd base rates'!G$109)\n+($G974*'fnd base rates'!G$110)\n+($H974*'fnd base rates'!G$111)\n+($I974*'fnd base rates'!G$112)\n+($J974*'fnd base rates'!G$113)\n+($K974*'fnd base rates'!G$114)\n+($M974*'fnd base rates'!G$116)\n+($N974*'fnd base rates'!G$117)\n+($O974*'fnd base rates'!G$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,7)))\n*$R974","v":2587.0829739999999},{"$f":"(($D974*'fnd base rates'!H$107)\n+($E974*'fnd base rates'!H$108)\n+($F974*'fnd base rates'!H$109)\n+($G974*'fnd base rates'!H$110)\n+($H974*'fnd base rates'!H$111)\n+($I974*'fnd base rates'!H$112)\n+($J974*'fnd base rates'!H$113)\n+($K974*'fnd base rates'!H$114)\n+($M974*'fnd base rates'!H$116)\n+($N974*'fnd base rates'!H$117)\n+($O974*'fnd base rates'!H$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,8)))","v":5523.4725380000009},{"$f":"(($D974*'fnd base rates'!I$107)\n+($E974*'fnd base rates'!I$108)\n+($F974*'fnd base rates'!I$109)\n+($G974*'fnd base rates'!I$110)\n+($H974*'fnd base rates'!I$111)\n+($I974*'fnd base rates'!I$112)\n+($J974*'fnd base rates'!I$113)\n+($K974*'fnd base rates'!I$114)\n+($M974*'fnd base rates'!I$116)\n+($N974*'fnd base rates'!I$117)\n+($O974*'fnd base rates'!I$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,9)))\n*$R974","v":4082.4799999999996},{"$f":"(($D974*'fnd base rates'!J$107)\n+($E974*'fnd base rates'!J$108)\n+($F974*'fnd base rates'!J$109)\n+($G974*'fnd base rates'!J$110)\n+($H974*'fnd base rates'!J$111)\n+($I974*'fnd base rates'!J$112)\n+($J974*'fnd base rates'!J$113)\n+($K974*'fnd base rates'!J$114)\n+($M974*'fnd base rates'!J$116)\n+($N974*'fnd base rates'!J$117)\n+($O974*'fnd base rates'!J$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,10)))\n*$R974","v":9380.7599999999984},{"$f":"(($D974*'fnd base rates'!K$107)\n+($E974*'fnd base rates'!K$108)\n+($F974*'fnd base rates'!K$109)\n+($G974*'fnd base rates'!K$110)\n+($H974*'fnd base rates'!K$111)\n+($I974*'fnd base rates'!K$112)\n+($J974*'fnd base rates'!K$113)\n+($K974*'fnd base rates'!K$114)\n+($M974*'fnd base rates'!K$116)\n+($N974*'fnd base rates'!K$117)\n+($O974*'fnd base rates'!K$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,11)))\n*$R974","v":8413.4791600000008},{"$f":"(($D974*'fnd base rates'!L$107)\n+($E974*'fnd base rates'!L$108)\n+($F974*'fnd base rates'!L$109)\n+($G974*'fnd base rates'!L$110)\n+($H974*'fnd base rates'!L$111)\n+($I974*'fnd base rates'!L$112)\n+($J974*'fnd base rates'!L$113)\n+($K974*'fnd base rates'!L$114)\n+($M974*'fnd base rates'!L$116)\n+($N974*'fnd base rates'!L$117)\n+($O974*'fnd base rates'!L$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,12)))","v":14749.00676},{"$f":"(($D974*'fnd base rates'!M$107)\n+($E974*'fnd base rates'!M$108)\n+($F974*'fnd base rates'!M$109)\n+($G974*'fnd base rates'!M$110)\n+($H974*'fnd base rates'!M$111)\n+($I974*'fnd base rates'!M$112)\n+($J974*'fnd base rates'!M$113)\n+($K974*'fnd base rates'!M$114)\n+($M974*'fnd base rates'!M$116)\n+($N974*'fnd base rates'!M$117)\n+($O974*'fnd base rates'!M$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,13)))","v":0},125417.60837,null,3509095201,"3509","095","201",1,7,125417.60837,17917,0,17917,null,null,null,null,null,17917,0,17917,null,null,{"$f":"BC974-BA974","v":0}]
[3509,3509095265,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D975","v":0},{"$f":"'fnd enro'!E975","v":0},{"$f":"'fnd enro'!F975","v":0},{"$f":"'fnd enro'!G975","v":0},{"$f":"'fnd enro'!H975","v":0},{"$f":"'fnd enro'!I975","v":1},{"$f":"'fnd enro'!J975","v":0},{"$f":"'fnd enro'!K975","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L975","v":0},{"$f":"'fnd enro'!M975","v":0},{"$f":"'fnd enro'!N975","v":0},{"$f":"'fnd enro'!O975","v":1},{"$f":"'fnd enro'!P975","v":1},{"$f":"'fnd enro'!R975","v":1},1,{"$f":"VALUE('fnd enro'!Q975)","v":4},null,{"$f":"(($D975*'fnd base rates'!C$107)\n+($E975*'fnd base rates'!C$108)\n+($F975*'fnd base rates'!C$109)\n+($G975*'fnd base rates'!C$110)\n+($H975*'fnd base rates'!C$111)\n+($I975*'fnd base rates'!C$112)\n+($J975*'fnd base rates'!C$113)\n+($K975*'fnd base rates'!C$114)\n+($M975*'fnd base rates'!C$116)\n+($N975*'fnd base rates'!C$117)\n+($O975*'fnd base rates'!C$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,3)))\n*$R975","v":694.48134600000003},{"$f":"(($D975*'fnd base rates'!D$107)\n+($E975*'fnd base rates'!D$108)\n+($F975*'fnd base rates'!D$109)\n+($G975*'fnd base rates'!D$110)\n+($H975*'fnd base rates'!D$111)\n+($I975*'fnd base rates'!D$112)\n+($J975*'fnd base rates'!D$113)\n+($K975*'fnd base rates'!D$114)\n+($M975*'fnd base rates'!D$116)\n+($N975*'fnd base rates'!D$117)\n+($O975*'fnd base rates'!D$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,4)))\n*$R975","v":1216.06},{"$f":"(($D975*'fnd base rates'!E$107)\n+($E975*'fnd base rates'!E$108)\n+($F975*'fnd base rates'!E$109)\n+($G975*'fnd base rates'!E$110)\n+($H975*'fnd base rates'!E$111)\n+($I975*'fnd base rates'!E$112)\n+($J975*'fnd base rates'!E$113)\n+($K975*'fnd base rates'!E$114)\n+($M975*'fnd base rates'!E$116)\n+($N975*'fnd base rates'!E$117)\n+($O975*'fnd base rates'!E$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,5)))\n*$R975","v":8833.1403759999994},{"$f":"(($D975*'fnd base rates'!F$107)\n+($E975*'fnd base rates'!F$108)\n+($F975*'fnd base rates'!F$109)\n+($G975*'fnd base rates'!F$110)\n+($H975*'fnd base rates'!F$111)\n+($I975*'fnd base rates'!F$112)\n+($J975*'fnd base rates'!F$113)\n+($K975*'fnd base rates'!F$114)\n+($M975*'fnd base rates'!F$116)\n+($N975*'fnd base rates'!F$117)\n+($O975*'fnd base rates'!F$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,6)))\n*$R975","v":1061.226412},{"$f":"(($D975*'fnd base rates'!G$107)\n+($E975*'fnd base rates'!G$108)\n+($F975*'fnd base rates'!G$109)\n+($G975*'fnd base rates'!G$110)\n+($H975*'fnd base rates'!G$111)\n+($I975*'fnd base rates'!G$112)\n+($J975*'fnd base rates'!G$113)\n+($K975*'fnd base rates'!G$114)\n+($M975*'fnd base rates'!G$116)\n+($N975*'fnd base rates'!G$117)\n+($O975*'fnd base rates'!G$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,7)))\n*$R975","v":344.70328199999994},{"$f":"(($D975*'fnd base rates'!H$107)\n+($E975*'fnd base rates'!H$108)\n+($F975*'fnd base rates'!H$109)\n+($G975*'fnd base rates'!H$110)\n+($H975*'fnd base rates'!H$111)\n+($I975*'fnd base rates'!H$112)\n+($J975*'fnd base rates'!H$113)\n+($K975*'fnd base rates'!H$114)\n+($M975*'fnd base rates'!H$116)\n+($N975*'fnd base rates'!H$117)\n+($O975*'fnd base rates'!H$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,8)))","v":972.67893400000003},{"$f":"(($D975*'fnd base rates'!I$107)\n+($E975*'fnd base rates'!I$108)\n+($F975*'fnd base rates'!I$109)\n+($G975*'fnd base rates'!I$110)\n+($H975*'fnd base rates'!I$111)\n+($I975*'fnd base rates'!I$112)\n+($J975*'fnd base rates'!I$113)\n+($K975*'fnd base rates'!I$114)\n+($M975*'fnd base rates'!I$116)\n+($N975*'fnd base rates'!I$117)\n+($O975*'fnd base rates'!I$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,9)))\n*$R975","v":610.01},{"$f":"(($D975*'fnd base rates'!J$107)\n+($E975*'fnd base rates'!J$108)\n+($F975*'fnd base rates'!J$109)\n+($G975*'fnd base rates'!J$110)\n+($H975*'fnd base rates'!J$111)\n+($I975*'fnd base rates'!J$112)\n+($J975*'fnd base rates'!J$113)\n+($K975*'fnd base rates'!J$114)\n+($M975*'fnd base rates'!J$116)\n+($N975*'fnd base rates'!J$117)\n+($O975*'fnd base rates'!J$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,10)))\n*$R975","v":1166.9000000000001},{"$f":"(($D975*'fnd base rates'!K$107)\n+($E975*'fnd base rates'!K$108)\n+($F975*'fnd base rates'!K$109)\n+($G975*'fnd base rates'!K$110)\n+($H975*'fnd base rates'!K$111)\n+($I975*'fnd base rates'!K$112)\n+($J975*'fnd base rates'!K$113)\n+($K975*'fnd base rates'!K$114)\n+($M975*'fnd base rates'!K$116)\n+($N975*'fnd base rates'!K$117)\n+($O975*'fnd base rates'!K$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,11)))\n*$R975","v":1448.9198799999999},{"$f":"(($D975*'fnd base rates'!L$107)\n+($E975*'fnd base rates'!L$108)\n+($F975*'fnd base rates'!L$109)\n+($G975*'fnd base rates'!L$110)\n+($H975*'fnd base rates'!L$111)\n+($I975*'fnd base rates'!L$112)\n+($J975*'fnd base rates'!L$113)\n+($K975*'fnd base rates'!L$114)\n+($M975*'fnd base rates'!L$116)\n+($N975*'fnd base rates'!L$117)\n+($O975*'fnd base rates'!L$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,12)))","v":2079.92668},{"$f":"(($D975*'fnd base rates'!M$107)\n+($E975*'fnd base rates'!M$108)\n+($F975*'fnd base rates'!M$109)\n+($G975*'fnd base rates'!M$110)\n+($H975*'fnd base rates'!M$111)\n+($I975*'fnd base rates'!M$112)\n+($J975*'fnd base rates'!M$113)\n+($K975*'fnd base rates'!M$114)\n+($M975*'fnd base rates'!M$116)\n+($N975*'fnd base rates'!M$117)\n+($O975*'fnd base rates'!M$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,13)))","v":0},18428.046909999997,null,3509095265,"3509","095","265",1,1,18428.046909999997,18428,0,18428,null,null,null,null,null,18428,0,18428,null,null,{"$f":"BC975-BA975","v":0}]
[3509,3509095292,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D976","v":0},{"$f":"'fnd enro'!E976","v":0},{"$f":"'fnd enro'!F976","v":0},{"$f":"'fnd enro'!G976","v":0},{"$f":"'fnd enro'!H976","v":0},{"$f":"'fnd enro'!I976","v":1},{"$f":"'fnd enro'!J976","v":0},{"$f":"'fnd enro'!K976","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L976","v":0},{"$f":"'fnd enro'!M976","v":0},{"$f":"'fnd enro'!N976","v":0},{"$f":"'fnd enro'!O976","v":0},{"$f":"'fnd enro'!P976","v":1},{"$f":"'fnd enro'!R976","v":1},1,{"$f":"VALUE('fnd enro'!Q976)","v":6},null,{"$f":"(($D976*'fnd base rates'!C$107)\n+($E976*'fnd base rates'!C$108)\n+($F976*'fnd base rates'!C$109)\n+($G976*'fnd base rates'!C$110)\n+($H976*'fnd base rates'!C$111)\n+($I976*'fnd base rates'!C$112)\n+($J976*'fnd base rates'!C$113)\n+($K976*'fnd base rates'!C$114)\n+($M976*'fnd base rates'!C$116)\n+($N976*'fnd base rates'!C$117)\n+($O976*'fnd base rates'!C$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,3)))\n*$R976","v":601.55134600000008},{"$f":"(($D976*'fnd base rates'!D$107)\n+($E976*'fnd base rates'!D$108)\n+($F976*'fnd base rates'!D$109)\n+($G976*'fnd base rates'!D$110)\n+($H976*'fnd base rates'!D$111)\n+($I976*'fnd base rates'!D$112)\n+($J976*'fnd base rates'!D$113)\n+($K976*'fnd base rates'!D$114)\n+($M976*'fnd base rates'!D$116)\n+($N976*'fnd base rates'!D$117)\n+($O976*'fnd base rates'!D$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,4)))\n*$R976","v":1073.45},{"$f":"(($D976*'fnd base rates'!E$107)\n+($E976*'fnd base rates'!E$108)\n+($F976*'fnd base rates'!E$109)\n+($G976*'fnd base rates'!E$110)\n+($H976*'fnd base rates'!E$111)\n+($I976*'fnd base rates'!E$112)\n+($J976*'fnd base rates'!E$113)\n+($K976*'fnd base rates'!E$114)\n+($M976*'fnd base rates'!E$116)\n+($N976*'fnd base rates'!E$117)\n+($O976*'fnd base rates'!E$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,5)))\n*$R976","v":7922.500376},{"$f":"(($D976*'fnd base rates'!F$107)\n+($E976*'fnd base rates'!F$108)\n+($F976*'fnd base rates'!F$109)\n+($G976*'fnd base rates'!F$110)\n+($H976*'fnd base rates'!F$111)\n+($I976*'fnd base rates'!F$112)\n+($J976*'fnd base rates'!F$113)\n+($K976*'fnd base rates'!F$114)\n+($M976*'fnd base rates'!F$116)\n+($N976*'fnd base rates'!F$117)\n+($O976*'fnd base rates'!F$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,6)))\n*$R976","v":886.88641200000006},{"$f":"(($D976*'fnd base rates'!G$107)\n+($E976*'fnd base rates'!G$108)\n+($F976*'fnd base rates'!G$109)\n+($G976*'fnd base rates'!G$110)\n+($H976*'fnd base rates'!G$111)\n+($I976*'fnd base rates'!G$112)\n+($J976*'fnd base rates'!G$113)\n+($K976*'fnd base rates'!G$114)\n+($M976*'fnd base rates'!G$116)\n+($N976*'fnd base rates'!G$117)\n+($O976*'fnd base rates'!G$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,7)))\n*$R976","v":309.92328199999997},{"$f":"(($D976*'fnd base rates'!H$107)\n+($E976*'fnd base rates'!H$108)\n+($F976*'fnd base rates'!H$109)\n+($G976*'fnd base rates'!H$110)\n+($H976*'fnd base rates'!H$111)\n+($I976*'fnd base rates'!H$112)\n+($J976*'fnd base rates'!H$113)\n+($K976*'fnd base rates'!H$114)\n+($M976*'fnd base rates'!H$116)\n+($N976*'fnd base rates'!H$117)\n+($O976*'fnd base rates'!H$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,8)))","v":850.46893399999999},{"$f":"(($D976*'fnd base rates'!I$107)\n+($E976*'fnd base rates'!I$108)\n+($F976*'fnd base rates'!I$109)\n+($G976*'fnd base rates'!I$110)\n+($H976*'fnd base rates'!I$111)\n+($I976*'fnd base rates'!I$112)\n+($J976*'fnd base rates'!I$113)\n+($K976*'fnd base rates'!I$114)\n+($M976*'fnd base rates'!I$116)\n+($N976*'fnd base rates'!I$117)\n+($O976*'fnd base rates'!I$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,9)))\n*$R976","v":547.83000000000004},{"$f":"(($D976*'fnd base rates'!J$107)\n+($E976*'fnd base rates'!J$108)\n+($F976*'fnd base rates'!J$109)\n+($G976*'fnd base rates'!J$110)\n+($H976*'fnd base rates'!J$111)\n+($I976*'fnd base rates'!J$112)\n+($J976*'fnd base rates'!J$113)\n+($K976*'fnd base rates'!J$114)\n+($M976*'fnd base rates'!J$116)\n+($N976*'fnd base rates'!J$117)\n+($O976*'fnd base rates'!J$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,10)))\n*$R976","v":1207.1500000000001},{"$f":"(($D976*'fnd base rates'!K$107)\n+($E976*'fnd base rates'!K$108)\n+($F976*'fnd base rates'!K$109)\n+($G976*'fnd base rates'!K$110)\n+($H976*'fnd base rates'!K$111)\n+($I976*'fnd base rates'!K$112)\n+($J976*'fnd base rates'!K$113)\n+($K976*'fnd base rates'!K$114)\n+($M976*'fnd base rates'!K$116)\n+($N976*'fnd base rates'!K$117)\n+($O976*'fnd base rates'!K$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,11)))\n*$R976","v":1150.05988},{"$f":"(($D976*'fnd base rates'!L$107)\n+($E976*'fnd base rates'!L$108)\n+($F976*'fnd base rates'!L$109)\n+($G976*'fnd base rates'!L$110)\n+($H976*'fnd base rates'!L$111)\n+($I976*'fnd base rates'!L$112)\n+($J976*'fnd base rates'!L$113)\n+($K976*'fnd base rates'!L$114)\n+($M976*'fnd base rates'!L$116)\n+($N976*'fnd base rates'!L$117)\n+($O976*'fnd base rates'!L$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,12)))","v":1856.0666800000001},{"$f":"(($D976*'fnd base rates'!M$107)\n+($E976*'fnd base rates'!M$108)\n+($F976*'fnd base rates'!M$109)\n+($G976*'fnd base rates'!M$110)\n+($H976*'fnd base rates'!M$111)\n+($I976*'fnd base rates'!M$112)\n+($J976*'fnd base rates'!M$113)\n+($K976*'fnd base rates'!M$114)\n+($M976*'fnd base rates'!M$116)\n+($N976*'fnd base rates'!M$117)\n+($O976*'fnd base rates'!M$118)\n+($P976*VLOOKUP($S976+12,rate_basefnd,13)))","v":0},16405.886910000001,null,3509095292,"3509","095","292",1,1,16405.886910000001,16406,0,16406,null,null,null,null,null,16406,0,16406,null,null,{"$f":"BC976-BA976","v":0}]
[3509,3509095331,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D977","v":0},{"$f":"'fnd enro'!E977","v":0},{"$f":"'fnd enro'!F977","v":0},{"$f":"'fnd enro'!G977","v":0},{"$f":"'fnd enro'!H977","v":0},{"$f":"'fnd enro'!I977","v":1},{"$f":"'fnd enro'!J977","v":0},{"$f":"'fnd enro'!K977","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L977","v":0},{"$f":"'fnd enro'!M977","v":0},{"$f":"'fnd enro'!N977","v":0},{"$f":"'fnd enro'!O977","v":0},{"$f":"'fnd enro'!P977","v":0},{"$f":"'fnd enro'!R977","v":1},1,{"$f":"VALUE('fnd enro'!Q977)","v":7},null,{"$f":"(($D977*'fnd base rates'!C$107)\n+($E977*'fnd base rates'!C$108)\n+($F977*'fnd base rates'!C$109)\n+($G977*'fnd base rates'!C$110)\n+($H977*'fnd base rates'!C$111)\n+($I977*'fnd base rates'!C$112)\n+($J977*'fnd base rates'!C$113)\n+($K977*'fnd base rates'!C$114)\n+($M977*'fnd base rates'!C$116)\n+($N977*'fnd base rates'!C$117)\n+($O977*'fnd base rates'!C$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,3)))\n*$R977","v":536.46134600000005},{"$f":"(($D977*'fnd base rates'!D$107)\n+($E977*'fnd base rates'!D$108)\n+($F977*'fnd base rates'!D$109)\n+($G977*'fnd base rates'!D$110)\n+($H977*'fnd base rates'!D$111)\n+($I977*'fnd base rates'!D$112)\n+($J977*'fnd base rates'!D$113)\n+($K977*'fnd base rates'!D$114)\n+($M977*'fnd base rates'!D$116)\n+($N977*'fnd base rates'!D$117)\n+($O977*'fnd base rates'!D$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,4)))\n*$R977","v":765.08},{"$f":"(($D977*'fnd base rates'!E$107)\n+($E977*'fnd base rates'!E$108)\n+($F977*'fnd base rates'!E$109)\n+($G977*'fnd base rates'!E$110)\n+($H977*'fnd base rates'!E$111)\n+($I977*'fnd base rates'!E$112)\n+($J977*'fnd base rates'!E$113)\n+($K977*'fnd base rates'!E$114)\n+($M977*'fnd base rates'!E$116)\n+($N977*'fnd base rates'!E$117)\n+($O977*'fnd base rates'!E$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,5)))\n*$R977","v":4912.2003759999998},{"$f":"(($D977*'fnd base rates'!F$107)\n+($E977*'fnd base rates'!F$108)\n+($F977*'fnd base rates'!F$109)\n+($G977*'fnd base rates'!F$110)\n+($H977*'fnd base rates'!F$111)\n+($I977*'fnd base rates'!F$112)\n+($J977*'fnd base rates'!F$113)\n+($K977*'fnd base rates'!F$114)\n+($M977*'fnd base rates'!F$116)\n+($N977*'fnd base rates'!F$117)\n+($O977*'fnd base rates'!F$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,6)))\n*$R977","v":886.88641200000006},{"$f":"(($D977*'fnd base rates'!G$107)\n+($E977*'fnd base rates'!G$108)\n+($F977*'fnd base rates'!G$109)\n+($G977*'fnd base rates'!G$110)\n+($H977*'fnd base rates'!G$111)\n+($I977*'fnd base rates'!G$112)\n+($J977*'fnd base rates'!G$113)\n+($K977*'fnd base rates'!G$114)\n+($M977*'fnd base rates'!G$116)\n+($N977*'fnd base rates'!G$117)\n+($O977*'fnd base rates'!G$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,7)))\n*$R977","v":163.88328199999998},{"$f":"(($D977*'fnd base rates'!H$107)\n+($E977*'fnd base rates'!H$108)\n+($F977*'fnd base rates'!H$109)\n+($G977*'fnd base rates'!H$110)\n+($H977*'fnd base rates'!H$111)\n+($I977*'fnd base rates'!H$112)\n+($J977*'fnd base rates'!H$113)\n+($K977*'fnd base rates'!H$114)\n+($M977*'fnd base rates'!H$116)\n+($N977*'fnd base rates'!H$117)\n+($O977*'fnd base rates'!H$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D977*'fnd base rates'!I$107)\n+($E977*'fnd base rates'!I$108)\n+($F977*'fnd base rates'!I$109)\n+($G977*'fnd base rates'!I$110)\n+($H977*'fnd base rates'!I$111)\n+($I977*'fnd base rates'!I$112)\n+($J977*'fnd base rates'!I$113)\n+($K977*'fnd base rates'!I$114)\n+($M977*'fnd base rates'!I$116)\n+($N977*'fnd base rates'!I$117)\n+($O977*'fnd base rates'!I$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,9)))\n*$R977","v":425.94},{"$f":"(($D977*'fnd base rates'!J$107)\n+($E977*'fnd base rates'!J$108)\n+($F977*'fnd base rates'!J$109)\n+($G977*'fnd base rates'!J$110)\n+($H977*'fnd base rates'!J$111)\n+($I977*'fnd base rates'!J$112)\n+($J977*'fnd base rates'!J$113)\n+($K977*'fnd base rates'!J$114)\n+($M977*'fnd base rates'!J$116)\n+($N977*'fnd base rates'!J$117)\n+($O977*'fnd base rates'!J$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,10)))\n*$R977","v":573.75},{"$f":"(($D977*'fnd base rates'!K$107)\n+($E977*'fnd base rates'!K$108)\n+($F977*'fnd base rates'!K$109)\n+($G977*'fnd base rates'!K$110)\n+($H977*'fnd base rates'!K$111)\n+($I977*'fnd base rates'!K$112)\n+($J977*'fnd base rates'!K$113)\n+($K977*'fnd base rates'!K$114)\n+($M977*'fnd base rates'!K$116)\n+($N977*'fnd base rates'!K$117)\n+($O977*'fnd base rates'!K$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,11)))\n*$R977","v":1150.05988},{"$f":"(($D977*'fnd base rates'!L$107)\n+($E977*'fnd base rates'!L$108)\n+($F977*'fnd base rates'!L$109)\n+($G977*'fnd base rates'!L$110)\n+($H977*'fnd base rates'!L$111)\n+($I977*'fnd base rates'!L$112)\n+($J977*'fnd base rates'!L$113)\n+($K977*'fnd base rates'!L$114)\n+($M977*'fnd base rates'!L$116)\n+($N977*'fnd base rates'!L$117)\n+($O977*'fnd base rates'!L$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D977*'fnd base rates'!M$107)\n+($E977*'fnd base rates'!M$108)\n+($F977*'fnd base rates'!M$109)\n+($G977*'fnd base rates'!M$110)\n+($H977*'fnd base rates'!M$111)\n+($I977*'fnd base rates'!M$112)\n+($J977*'fnd base rates'!M$113)\n+($K977*'fnd base rates'!M$114)\n+($M977*'fnd base rates'!M$116)\n+($N977*'fnd base rates'!M$117)\n+($O977*'fnd base rates'!M$118)\n+($P977*VLOOKUP($S977+12,rate_basefnd,13)))","v":0},11611.466909999999,null,3509095331,"3509","095","331",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC977-BA977","v":0}]
[3509,3509095650,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D978","v":0},{"$f":"'fnd enro'!E978","v":0},{"$f":"'fnd enro'!F978","v":0},{"$f":"'fnd enro'!G978","v":0},{"$f":"'fnd enro'!H978","v":0},{"$f":"'fnd enro'!I978","v":1},{"$f":"'fnd enro'!J978","v":0},{"$f":"'fnd enro'!K978","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L978","v":0},{"$f":"'fnd enro'!M978","v":0},{"$f":"'fnd enro'!N978","v":0},{"$f":"'fnd enro'!O978","v":0},{"$f":"'fnd enro'!P978","v":0},{"$f":"'fnd enro'!R978","v":1},1,{"$f":"VALUE('fnd enro'!Q978)","v":5},null,{"$f":"(($D978*'fnd base rates'!C$107)\n+($E978*'fnd base rates'!C$108)\n+($F978*'fnd base rates'!C$109)\n+($G978*'fnd base rates'!C$110)\n+($H978*'fnd base rates'!C$111)\n+($I978*'fnd base rates'!C$112)\n+($J978*'fnd base rates'!C$113)\n+($K978*'fnd base rates'!C$114)\n+($M978*'fnd base rates'!C$116)\n+($N978*'fnd base rates'!C$117)\n+($O978*'fnd base rates'!C$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,3)))\n*$R978","v":536.46134600000005},{"$f":"(($D978*'fnd base rates'!D$107)\n+($E978*'fnd base rates'!D$108)\n+($F978*'fnd base rates'!D$109)\n+($G978*'fnd base rates'!D$110)\n+($H978*'fnd base rates'!D$111)\n+($I978*'fnd base rates'!D$112)\n+($J978*'fnd base rates'!D$113)\n+($K978*'fnd base rates'!D$114)\n+($M978*'fnd base rates'!D$116)\n+($N978*'fnd base rates'!D$117)\n+($O978*'fnd base rates'!D$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,4)))\n*$R978","v":765.08},{"$f":"(($D978*'fnd base rates'!E$107)\n+($E978*'fnd base rates'!E$108)\n+($F978*'fnd base rates'!E$109)\n+($G978*'fnd base rates'!E$110)\n+($H978*'fnd base rates'!E$111)\n+($I978*'fnd base rates'!E$112)\n+($J978*'fnd base rates'!E$113)\n+($K978*'fnd base rates'!E$114)\n+($M978*'fnd base rates'!E$116)\n+($N978*'fnd base rates'!E$117)\n+($O978*'fnd base rates'!E$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,5)))\n*$R978","v":4912.2003759999998},{"$f":"(($D978*'fnd base rates'!F$107)\n+($E978*'fnd base rates'!F$108)\n+($F978*'fnd base rates'!F$109)\n+($G978*'fnd base rates'!F$110)\n+($H978*'fnd base rates'!F$111)\n+($I978*'fnd base rates'!F$112)\n+($J978*'fnd base rates'!F$113)\n+($K978*'fnd base rates'!F$114)\n+($M978*'fnd base rates'!F$116)\n+($N978*'fnd base rates'!F$117)\n+($O978*'fnd base rates'!F$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,6)))\n*$R978","v":886.88641200000006},{"$f":"(($D978*'fnd base rates'!G$107)\n+($E978*'fnd base rates'!G$108)\n+($F978*'fnd base rates'!G$109)\n+($G978*'fnd base rates'!G$110)\n+($H978*'fnd base rates'!G$111)\n+($I978*'fnd base rates'!G$112)\n+($J978*'fnd base rates'!G$113)\n+($K978*'fnd base rates'!G$114)\n+($M978*'fnd base rates'!G$116)\n+($N978*'fnd base rates'!G$117)\n+($O978*'fnd base rates'!G$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,7)))\n*$R978","v":163.88328199999998},{"$f":"(($D978*'fnd base rates'!H$107)\n+($E978*'fnd base rates'!H$108)\n+($F978*'fnd base rates'!H$109)\n+($G978*'fnd base rates'!H$110)\n+($H978*'fnd base rates'!H$111)\n+($I978*'fnd base rates'!H$112)\n+($J978*'fnd base rates'!H$113)\n+($K978*'fnd base rates'!H$114)\n+($M978*'fnd base rates'!H$116)\n+($N978*'fnd base rates'!H$117)\n+($O978*'fnd base rates'!H$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D978*'fnd base rates'!I$107)\n+($E978*'fnd base rates'!I$108)\n+($F978*'fnd base rates'!I$109)\n+($G978*'fnd base rates'!I$110)\n+($H978*'fnd base rates'!I$111)\n+($I978*'fnd base rates'!I$112)\n+($J978*'fnd base rates'!I$113)\n+($K978*'fnd base rates'!I$114)\n+($M978*'fnd base rates'!I$116)\n+($N978*'fnd base rates'!I$117)\n+($O978*'fnd base rates'!I$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,9)))\n*$R978","v":425.94},{"$f":"(($D978*'fnd base rates'!J$107)\n+($E978*'fnd base rates'!J$108)\n+($F978*'fnd base rates'!J$109)\n+($G978*'fnd base rates'!J$110)\n+($H978*'fnd base rates'!J$111)\n+($I978*'fnd base rates'!J$112)\n+($J978*'fnd base rates'!J$113)\n+($K978*'fnd base rates'!J$114)\n+($M978*'fnd base rates'!J$116)\n+($N978*'fnd base rates'!J$117)\n+($O978*'fnd base rates'!J$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,10)))\n*$R978","v":573.75},{"$f":"(($D978*'fnd base rates'!K$107)\n+($E978*'fnd base rates'!K$108)\n+($F978*'fnd base rates'!K$109)\n+($G978*'fnd base rates'!K$110)\n+($H978*'fnd base rates'!K$111)\n+($I978*'fnd base rates'!K$112)\n+($J978*'fnd base rates'!K$113)\n+($K978*'fnd base rates'!K$114)\n+($M978*'fnd base rates'!K$116)\n+($N978*'fnd base rates'!K$117)\n+($O978*'fnd base rates'!K$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,11)))\n*$R978","v":1150.05988},{"$f":"(($D978*'fnd base rates'!L$107)\n+($E978*'fnd base rates'!L$108)\n+($F978*'fnd base rates'!L$109)\n+($G978*'fnd base rates'!L$110)\n+($H978*'fnd base rates'!L$111)\n+($I978*'fnd base rates'!L$112)\n+($J978*'fnd base rates'!L$113)\n+($K978*'fnd base rates'!L$114)\n+($M978*'fnd base rates'!L$116)\n+($N978*'fnd base rates'!L$117)\n+($O978*'fnd base rates'!L$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D978*'fnd base rates'!M$107)\n+($E978*'fnd base rates'!M$108)\n+($F978*'fnd base rates'!M$109)\n+($G978*'fnd base rates'!M$110)\n+($H978*'fnd base rates'!M$111)\n+($I978*'fnd base rates'!M$112)\n+($J978*'fnd base rates'!M$113)\n+($K978*'fnd base rates'!M$114)\n+($M978*'fnd base rates'!M$116)\n+($N978*'fnd base rates'!M$117)\n+($O978*'fnd base rates'!M$118)\n+($P978*VLOOKUP($S978+12,rate_basefnd,13)))","v":0},11611.466909999999,null,3509095650,"3509","095","650",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC978-BA978","v":0}]
[3509,3509095665,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D979","v":0},{"$f":"'fnd enro'!E979","v":0},{"$f":"'fnd enro'!F979","v":0},{"$f":"'fnd enro'!G979","v":0},{"$f":"'fnd enro'!H979","v":1},{"$f":"'fnd enro'!I979","v":0},{"$f":"'fnd enro'!J979","v":0},{"$f":"'fnd enro'!K979","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L979","v":0},{"$f":"'fnd enro'!M979","v":0},{"$f":"'fnd enro'!N979","v":0},{"$f":"'fnd enro'!O979","v":0},{"$f":"'fnd enro'!P979","v":1},{"$f":"'fnd enro'!R979","v":1},1,{"$f":"VALUE('fnd enro'!Q979)","v":5},null,{"$f":"(($D979*'fnd base rates'!C$107)\n+($E979*'fnd base rates'!C$108)\n+($F979*'fnd base rates'!C$109)\n+($G979*'fnd base rates'!C$110)\n+($H979*'fnd base rates'!C$111)\n+($I979*'fnd base rates'!C$112)\n+($J979*'fnd base rates'!C$113)\n+($K979*'fnd base rates'!C$114)\n+($M979*'fnd base rates'!C$116)\n+($N979*'fnd base rates'!C$117)\n+($O979*'fnd base rates'!C$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,3)))\n*$R979","v":596.33134600000005},{"$f":"(($D979*'fnd base rates'!D$107)\n+($E979*'fnd base rates'!D$108)\n+($F979*'fnd base rates'!D$109)\n+($G979*'fnd base rates'!D$110)\n+($H979*'fnd base rates'!D$111)\n+($I979*'fnd base rates'!D$112)\n+($J979*'fnd base rates'!D$113)\n+($K979*'fnd base rates'!D$114)\n+($M979*'fnd base rates'!D$116)\n+($N979*'fnd base rates'!D$117)\n+($O979*'fnd base rates'!D$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,4)))\n*$R979","v":1048.74},{"$f":"(($D979*'fnd base rates'!E$107)\n+($E979*'fnd base rates'!E$108)\n+($F979*'fnd base rates'!E$109)\n+($G979*'fnd base rates'!E$110)\n+($H979*'fnd base rates'!E$111)\n+($I979*'fnd base rates'!E$112)\n+($J979*'fnd base rates'!E$113)\n+($K979*'fnd base rates'!E$114)\n+($M979*'fnd base rates'!E$116)\n+($N979*'fnd base rates'!E$117)\n+($O979*'fnd base rates'!E$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,5)))\n*$R979","v":6228.5903760000001},{"$f":"(($D979*'fnd base rates'!F$107)\n+($E979*'fnd base rates'!F$108)\n+($F979*'fnd base rates'!F$109)\n+($G979*'fnd base rates'!F$110)\n+($H979*'fnd base rates'!F$111)\n+($I979*'fnd base rates'!F$112)\n+($J979*'fnd base rates'!F$113)\n+($K979*'fnd base rates'!F$114)\n+($M979*'fnd base rates'!F$116)\n+($N979*'fnd base rates'!F$117)\n+($O979*'fnd base rates'!F$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,6)))\n*$R979","v":995.37641200000007},{"$f":"(($D979*'fnd base rates'!G$107)\n+($E979*'fnd base rates'!G$108)\n+($F979*'fnd base rates'!G$109)\n+($G979*'fnd base rates'!G$110)\n+($H979*'fnd base rates'!G$111)\n+($I979*'fnd base rates'!G$112)\n+($J979*'fnd base rates'!G$113)\n+($K979*'fnd base rates'!G$114)\n+($M979*'fnd base rates'!G$116)\n+($N979*'fnd base rates'!G$117)\n+($O979*'fnd base rates'!G$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,7)))\n*$R979","v":302.80328199999997},{"$f":"(($D979*'fnd base rates'!H$107)\n+($E979*'fnd base rates'!H$108)\n+($F979*'fnd base rates'!H$109)\n+($G979*'fnd base rates'!H$110)\n+($H979*'fnd base rates'!H$111)\n+($I979*'fnd base rates'!H$112)\n+($J979*'fnd base rates'!H$113)\n+($K979*'fnd base rates'!H$114)\n+($M979*'fnd base rates'!H$116)\n+($N979*'fnd base rates'!H$117)\n+($O979*'fnd base rates'!H$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,8)))","v":544.02893400000005},{"$f":"(($D979*'fnd base rates'!I$107)\n+($E979*'fnd base rates'!I$108)\n+($F979*'fnd base rates'!I$109)\n+($G979*'fnd base rates'!I$110)\n+($H979*'fnd base rates'!I$111)\n+($I979*'fnd base rates'!I$112)\n+($J979*'fnd base rates'!I$113)\n+($K979*'fnd base rates'!I$114)\n+($M979*'fnd base rates'!I$116)\n+($N979*'fnd base rates'!I$117)\n+($O979*'fnd base rates'!I$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,9)))\n*$R979","v":474.82},{"$f":"(($D979*'fnd base rates'!J$107)\n+($E979*'fnd base rates'!J$108)\n+($F979*'fnd base rates'!J$109)\n+($G979*'fnd base rates'!J$110)\n+($H979*'fnd base rates'!J$111)\n+($I979*'fnd base rates'!J$112)\n+($J979*'fnd base rates'!J$113)\n+($K979*'fnd base rates'!J$114)\n+($M979*'fnd base rates'!J$116)\n+($N979*'fnd base rates'!J$117)\n+($O979*'fnd base rates'!J$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,10)))\n*$R979","v":831.47},{"$f":"(($D979*'fnd base rates'!K$107)\n+($E979*'fnd base rates'!K$108)\n+($F979*'fnd base rates'!K$109)\n+($G979*'fnd base rates'!K$110)\n+($H979*'fnd base rates'!K$111)\n+($I979*'fnd base rates'!K$112)\n+($J979*'fnd base rates'!K$113)\n+($K979*'fnd base rates'!K$114)\n+($M979*'fnd base rates'!K$116)\n+($N979*'fnd base rates'!K$117)\n+($O979*'fnd base rates'!K$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,11)))\n*$R979","v":1182.1598799999999},{"$f":"(($D979*'fnd base rates'!L$107)\n+($E979*'fnd base rates'!L$108)\n+($F979*'fnd base rates'!L$109)\n+($G979*'fnd base rates'!L$110)\n+($H979*'fnd base rates'!L$111)\n+($I979*'fnd base rates'!L$112)\n+($J979*'fnd base rates'!L$113)\n+($K979*'fnd base rates'!L$114)\n+($M979*'fnd base rates'!L$116)\n+($N979*'fnd base rates'!L$117)\n+($O979*'fnd base rates'!L$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,12)))","v":1960.4066800000001},{"$f":"(($D979*'fnd base rates'!M$107)\n+($E979*'fnd base rates'!M$108)\n+($F979*'fnd base rates'!M$109)\n+($G979*'fnd base rates'!M$110)\n+($H979*'fnd base rates'!M$111)\n+($I979*'fnd base rates'!M$112)\n+($J979*'fnd base rates'!M$113)\n+($K979*'fnd base rates'!M$114)\n+($M979*'fnd base rates'!M$116)\n+($N979*'fnd base rates'!M$117)\n+($O979*'fnd base rates'!M$118)\n+($P979*VLOOKUP($S979+12,rate_basefnd,13)))","v":0},14164.726909999999,null,3509095665,"3509","095","665",1,1,14164.726909999999,14165,0,14165,null,null,null,null,null,14165,0,14165,null,null,{"$f":"BC979-BA979","v":0}]
[3510,3510281061,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D980","v":0},{"$f":"'fnd enro'!E980","v":0},{"$f":"'fnd enro'!F980","v":0},{"$f":"'fnd enro'!G980","v":1},{"$f":"'fnd enro'!H980","v":1},{"$f":"'fnd enro'!I980","v":0},{"$f":"'fnd enro'!J980","v":0},{"$f":"'fnd enro'!K980","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L980","v":0},{"$f":"'fnd enro'!M980","v":0},{"$f":"'fnd enro'!N980","v":0},{"$f":"'fnd enro'!O980","v":0},{"$f":"'fnd enro'!P980","v":2},{"$f":"'fnd enro'!R980","v":2},1,{"$f":"VALUE('fnd enro'!Q980)","v":11},null,{"$f":"(($D980*'fnd base rates'!C$107)\n+($E980*'fnd base rates'!C$108)\n+($F980*'fnd base rates'!C$109)\n+($G980*'fnd base rates'!C$110)\n+($H980*'fnd base rates'!C$111)\n+($I980*'fnd base rates'!C$112)\n+($J980*'fnd base rates'!C$113)\n+($K980*'fnd base rates'!C$114)\n+($M980*'fnd base rates'!C$116)\n+($N980*'fnd base rates'!C$117)\n+($O980*'fnd base rates'!C$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,3)))\n*$R980","v":1240.1626920000001},{"$f":"(($D980*'fnd base rates'!D$107)\n+($E980*'fnd base rates'!D$108)\n+($F980*'fnd base rates'!D$109)\n+($G980*'fnd base rates'!D$110)\n+($H980*'fnd base rates'!D$111)\n+($I980*'fnd base rates'!D$112)\n+($J980*'fnd base rates'!D$113)\n+($K980*'fnd base rates'!D$114)\n+($M980*'fnd base rates'!D$116)\n+($N980*'fnd base rates'!D$117)\n+($O980*'fnd base rates'!D$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,4)))\n*$R980","v":2322.52},{"$f":"(($D980*'fnd base rates'!E$107)\n+($E980*'fnd base rates'!E$108)\n+($F980*'fnd base rates'!E$109)\n+($G980*'fnd base rates'!E$110)\n+($H980*'fnd base rates'!E$111)\n+($I980*'fnd base rates'!E$112)\n+($J980*'fnd base rates'!E$113)\n+($K980*'fnd base rates'!E$114)\n+($M980*'fnd base rates'!E$116)\n+($N980*'fnd base rates'!E$117)\n+($O980*'fnd base rates'!E$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,5)))\n*$R980","v":15074.830752},{"$f":"(($D980*'fnd base rates'!F$107)\n+($E980*'fnd base rates'!F$108)\n+($F980*'fnd base rates'!F$109)\n+($G980*'fnd base rates'!F$110)\n+($H980*'fnd base rates'!F$111)\n+($I980*'fnd base rates'!F$112)\n+($J980*'fnd base rates'!F$113)\n+($K980*'fnd base rates'!F$114)\n+($M980*'fnd base rates'!F$116)\n+($N980*'fnd base rates'!F$117)\n+($O980*'fnd base rates'!F$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,6)))\n*$R980","v":2242.8228239999999},{"$f":"(($D980*'fnd base rates'!G$107)\n+($E980*'fnd base rates'!G$108)\n+($F980*'fnd base rates'!G$109)\n+($G980*'fnd base rates'!G$110)\n+($H980*'fnd base rates'!G$111)\n+($I980*'fnd base rates'!G$112)\n+($J980*'fnd base rates'!G$113)\n+($K980*'fnd base rates'!G$114)\n+($M980*'fnd base rates'!G$116)\n+($N980*'fnd base rates'!G$117)\n+($O980*'fnd base rates'!G$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,7)))\n*$R980","v":700.50656400000003},{"$f":"(($D980*'fnd base rates'!H$107)\n+($E980*'fnd base rates'!H$108)\n+($F980*'fnd base rates'!H$109)\n+($G980*'fnd base rates'!H$110)\n+($H980*'fnd base rates'!H$111)\n+($I980*'fnd base rates'!H$112)\n+($J980*'fnd base rates'!H$113)\n+($K980*'fnd base rates'!H$114)\n+($M980*'fnd base rates'!H$116)\n+($N980*'fnd base rates'!H$117)\n+($O980*'fnd base rates'!H$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,8)))","v":1104.397868},{"$f":"(($D980*'fnd base rates'!I$107)\n+($E980*'fnd base rates'!I$108)\n+($F980*'fnd base rates'!I$109)\n+($G980*'fnd base rates'!I$110)\n+($H980*'fnd base rates'!I$111)\n+($I980*'fnd base rates'!I$112)\n+($J980*'fnd base rates'!I$113)\n+($K980*'fnd base rates'!I$114)\n+($M980*'fnd base rates'!I$116)\n+($N980*'fnd base rates'!I$117)\n+($O980*'fnd base rates'!I$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,9)))\n*$R980","v":982.26},{"$f":"(($D980*'fnd base rates'!J$107)\n+($E980*'fnd base rates'!J$108)\n+($F980*'fnd base rates'!J$109)\n+($G980*'fnd base rates'!J$110)\n+($H980*'fnd base rates'!J$111)\n+($I980*'fnd base rates'!J$112)\n+($J980*'fnd base rates'!J$113)\n+($K980*'fnd base rates'!J$114)\n+($M980*'fnd base rates'!J$116)\n+($N980*'fnd base rates'!J$117)\n+($O980*'fnd base rates'!J$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,10)))\n*$R980","v":2028.67},{"$f":"(($D980*'fnd base rates'!K$107)\n+($E980*'fnd base rates'!K$108)\n+($F980*'fnd base rates'!K$109)\n+($G980*'fnd base rates'!K$110)\n+($H980*'fnd base rates'!K$111)\n+($I980*'fnd base rates'!K$112)\n+($J980*'fnd base rates'!K$113)\n+($K980*'fnd base rates'!K$114)\n+($M980*'fnd base rates'!K$116)\n+($N980*'fnd base rates'!K$117)\n+($O980*'fnd base rates'!K$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,11)))\n*$R980","v":2282.36976},{"$f":"(($D980*'fnd base rates'!L$107)\n+($E980*'fnd base rates'!L$108)\n+($F980*'fnd base rates'!L$109)\n+($G980*'fnd base rates'!L$110)\n+($H980*'fnd base rates'!L$111)\n+($I980*'fnd base rates'!L$112)\n+($J980*'fnd base rates'!L$113)\n+($K980*'fnd base rates'!L$114)\n+($M980*'fnd base rates'!L$116)\n+($N980*'fnd base rates'!L$117)\n+($O980*'fnd base rates'!L$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,12)))","v":4209.8133600000001},{"$f":"(($D980*'fnd base rates'!M$107)\n+($E980*'fnd base rates'!M$108)\n+($F980*'fnd base rates'!M$109)\n+($G980*'fnd base rates'!M$110)\n+($H980*'fnd base rates'!M$111)\n+($I980*'fnd base rates'!M$112)\n+($J980*'fnd base rates'!M$113)\n+($K980*'fnd base rates'!M$114)\n+($M980*'fnd base rates'!M$116)\n+($N980*'fnd base rates'!M$117)\n+($O980*'fnd base rates'!M$118)\n+($P980*VLOOKUP($S980+12,rate_basefnd,13)))","v":0},32188.353819999997,null,3510281061,"3510","281","061",1,2,32188.353819999997,16094,0,16094,null,null,null,null,null,16094,0,16094,null,null,{"$f":"BC980-BA980","v":0}]
[3510,3510281087,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D981","v":0},{"$f":"'fnd enro'!E981","v":0},{"$f":"'fnd enro'!F981","v":0},{"$f":"'fnd enro'!G981","v":2},{"$f":"'fnd enro'!H981","v":0},{"$f":"'fnd enro'!I981","v":0},{"$f":"'fnd enro'!J981","v":0},{"$f":"'fnd enro'!K981","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L981","v":0},{"$f":"'fnd enro'!M981","v":1},{"$f":"'fnd enro'!N981","v":0},{"$f":"'fnd enro'!O981","v":0},{"$f":"'fnd enro'!P981","v":1},{"$f":"'fnd enro'!R981","v":2},1,{"$f":"VALUE('fnd enro'!Q981)","v":5},null,{"$f":"(($D981*'fnd base rates'!C$107)\n+($E981*'fnd base rates'!C$108)\n+($F981*'fnd base rates'!C$109)\n+($G981*'fnd base rates'!C$110)\n+($H981*'fnd base rates'!C$111)\n+($I981*'fnd base rates'!C$112)\n+($J981*'fnd base rates'!C$113)\n+($K981*'fnd base rates'!C$114)\n+($M981*'fnd base rates'!C$116)\n+($N981*'fnd base rates'!C$117)\n+($O981*'fnd base rates'!C$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,3)))\n*$R981","v":1233.9526920000001},{"$f":"(($D981*'fnd base rates'!D$107)\n+($E981*'fnd base rates'!D$108)\n+($F981*'fnd base rates'!D$109)\n+($G981*'fnd base rates'!D$110)\n+($H981*'fnd base rates'!D$111)\n+($I981*'fnd base rates'!D$112)\n+($J981*'fnd base rates'!D$113)\n+($K981*'fnd base rates'!D$114)\n+($M981*'fnd base rates'!D$116)\n+($N981*'fnd base rates'!D$117)\n+($O981*'fnd base rates'!D$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,4)))\n*$R981","v":1990.8400000000001},{"$f":"(($D981*'fnd base rates'!E$107)\n+($E981*'fnd base rates'!E$108)\n+($F981*'fnd base rates'!E$109)\n+($G981*'fnd base rates'!E$110)\n+($H981*'fnd base rates'!E$111)\n+($I981*'fnd base rates'!E$112)\n+($J981*'fnd base rates'!E$113)\n+($K981*'fnd base rates'!E$114)\n+($M981*'fnd base rates'!E$116)\n+($N981*'fnd base rates'!E$117)\n+($O981*'fnd base rates'!E$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,5)))\n*$R981","v":11769.060752000001},{"$f":"(($D981*'fnd base rates'!F$107)\n+($E981*'fnd base rates'!F$108)\n+($F981*'fnd base rates'!F$109)\n+($G981*'fnd base rates'!F$110)\n+($H981*'fnd base rates'!F$111)\n+($I981*'fnd base rates'!F$112)\n+($J981*'fnd base rates'!F$113)\n+($K981*'fnd base rates'!F$114)\n+($M981*'fnd base rates'!F$116)\n+($N981*'fnd base rates'!F$117)\n+($O981*'fnd base rates'!F$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,6)))\n*$R981","v":2671.912824},{"$f":"(($D981*'fnd base rates'!G$107)\n+($E981*'fnd base rates'!G$108)\n+($F981*'fnd base rates'!G$109)\n+($G981*'fnd base rates'!G$110)\n+($H981*'fnd base rates'!G$111)\n+($I981*'fnd base rates'!G$112)\n+($J981*'fnd base rates'!G$113)\n+($K981*'fnd base rates'!G$114)\n+($M981*'fnd base rates'!G$116)\n+($N981*'fnd base rates'!G$117)\n+($O981*'fnd base rates'!G$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,7)))\n*$R981","v":498.50656400000003},{"$f":"(($D981*'fnd base rates'!H$107)\n+($E981*'fnd base rates'!H$108)\n+($F981*'fnd base rates'!H$109)\n+($G981*'fnd base rates'!H$110)\n+($H981*'fnd base rates'!H$111)\n+($I981*'fnd base rates'!H$112)\n+($J981*'fnd base rates'!H$113)\n+($K981*'fnd base rates'!H$114)\n+($M981*'fnd base rates'!H$116)\n+($N981*'fnd base rates'!H$117)\n+($O981*'fnd base rates'!H$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,8)))","v":1193.897868},{"$f":"(($D981*'fnd base rates'!I$107)\n+($E981*'fnd base rates'!I$108)\n+($F981*'fnd base rates'!I$109)\n+($G981*'fnd base rates'!I$110)\n+($H981*'fnd base rates'!I$111)\n+($I981*'fnd base rates'!I$112)\n+($J981*'fnd base rates'!I$113)\n+($K981*'fnd base rates'!I$114)\n+($M981*'fnd base rates'!I$116)\n+($N981*'fnd base rates'!I$117)\n+($O981*'fnd base rates'!I$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,9)))\n*$R981","v":800.69},{"$f":"(($D981*'fnd base rates'!J$107)\n+($E981*'fnd base rates'!J$108)\n+($F981*'fnd base rates'!J$109)\n+($G981*'fnd base rates'!J$110)\n+($H981*'fnd base rates'!J$111)\n+($I981*'fnd base rates'!J$112)\n+($J981*'fnd base rates'!J$113)\n+($K981*'fnd base rates'!J$114)\n+($M981*'fnd base rates'!J$116)\n+($N981*'fnd base rates'!J$117)\n+($O981*'fnd base rates'!J$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,10)))\n*$R981","v":912.59999999999991},{"$f":"(($D981*'fnd base rates'!K$107)\n+($E981*'fnd base rates'!K$108)\n+($F981*'fnd base rates'!K$109)\n+($G981*'fnd base rates'!K$110)\n+($H981*'fnd base rates'!K$111)\n+($I981*'fnd base rates'!K$112)\n+($J981*'fnd base rates'!K$113)\n+($K981*'fnd base rates'!K$114)\n+($M981*'fnd base rates'!K$116)\n+($N981*'fnd base rates'!K$117)\n+($O981*'fnd base rates'!K$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,11)))\n*$R981","v":2503.8697599999996},{"$f":"(($D981*'fnd base rates'!L$107)\n+($E981*'fnd base rates'!L$108)\n+($F981*'fnd base rates'!L$109)\n+($G981*'fnd base rates'!L$110)\n+($H981*'fnd base rates'!L$111)\n+($I981*'fnd base rates'!L$112)\n+($J981*'fnd base rates'!L$113)\n+($K981*'fnd base rates'!L$114)\n+($M981*'fnd base rates'!L$116)\n+($N981*'fnd base rates'!L$117)\n+($O981*'fnd base rates'!L$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,12)))","v":3618.41336},{"$f":"(($D981*'fnd base rates'!M$107)\n+($E981*'fnd base rates'!M$108)\n+($F981*'fnd base rates'!M$109)\n+($G981*'fnd base rates'!M$110)\n+($H981*'fnd base rates'!M$111)\n+($I981*'fnd base rates'!M$112)\n+($J981*'fnd base rates'!M$113)\n+($K981*'fnd base rates'!M$114)\n+($M981*'fnd base rates'!M$116)\n+($N981*'fnd base rates'!M$117)\n+($O981*'fnd base rates'!M$118)\n+($P981*VLOOKUP($S981+12,rate_basefnd,13)))","v":0},27193.743819999996,null,3510281087,"3510","281","087",1,2,27193.743819999996,13597,0,13597,null,null,null,null,null,13597,0,13597,null,null,{"$f":"BC981-BA981","v":0}]
[3510,3510281137,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D982","v":0},{"$f":"'fnd enro'!E982","v":0},{"$f":"'fnd enro'!F982","v":0},{"$f":"'fnd enro'!G982","v":2},{"$f":"'fnd enro'!H982","v":1},{"$f":"'fnd enro'!I982","v":0},{"$f":"'fnd enro'!J982","v":0},{"$f":"'fnd enro'!K982","v":0.1158},{"$f":"'fnd enro'!L982","v":0},{"$f":"'fnd enro'!M982","v":0},{"$f":"'fnd enro'!N982","v":0},{"$f":"'fnd enro'!O982","v":0},{"$f":"'fnd enro'!P982","v":3},{"$f":"'fnd enro'!R982","v":3},1,{"$f":"VALUE('fnd enro'!Q982)","v":12},null,{"$f":"(($D982*'fnd base rates'!C$107)\n+($E982*'fnd base rates'!C$108)\n+($F982*'fnd base rates'!C$109)\n+($G982*'fnd base rates'!C$110)\n+($H982*'fnd base rates'!C$111)\n+($I982*'fnd base rates'!C$112)\n+($J982*'fnd base rates'!C$113)\n+($K982*'fnd base rates'!C$114)\n+($M982*'fnd base rates'!C$116)\n+($N982*'fnd base rates'!C$117)\n+($O982*'fnd base rates'!C$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,3)))\n*$R982","v":1873.1440379999999},{"$f":"(($D982*'fnd base rates'!D$107)\n+($E982*'fnd base rates'!D$108)\n+($F982*'fnd base rates'!D$109)\n+($G982*'fnd base rates'!D$110)\n+($H982*'fnd base rates'!D$111)\n+($I982*'fnd base rates'!D$112)\n+($J982*'fnd base rates'!D$113)\n+($K982*'fnd base rates'!D$114)\n+($M982*'fnd base rates'!D$116)\n+($N982*'fnd base rates'!D$117)\n+($O982*'fnd base rates'!D$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,4)))\n*$R982","v":3544.9500000000003},{"$f":"(($D982*'fnd base rates'!E$107)\n+($E982*'fnd base rates'!E$108)\n+($F982*'fnd base rates'!E$109)\n+($G982*'fnd base rates'!E$110)\n+($H982*'fnd base rates'!E$111)\n+($I982*'fnd base rates'!E$112)\n+($J982*'fnd base rates'!E$113)\n+($K982*'fnd base rates'!E$114)\n+($M982*'fnd base rates'!E$116)\n+($N982*'fnd base rates'!E$117)\n+($O982*'fnd base rates'!E$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,5)))\n*$R982","v":23419.751128},{"$f":"(($D982*'fnd base rates'!F$107)\n+($E982*'fnd base rates'!F$108)\n+($F982*'fnd base rates'!F$109)\n+($G982*'fnd base rates'!F$110)\n+($H982*'fnd base rates'!F$111)\n+($I982*'fnd base rates'!F$112)\n+($J982*'fnd base rates'!F$113)\n+($K982*'fnd base rates'!F$114)\n+($M982*'fnd base rates'!F$116)\n+($N982*'fnd base rates'!F$117)\n+($O982*'fnd base rates'!F$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,6)))\n*$R982","v":3490.2692360000001},{"$f":"(($D982*'fnd base rates'!G$107)\n+($E982*'fnd base rates'!G$108)\n+($F982*'fnd base rates'!G$109)\n+($G982*'fnd base rates'!G$110)\n+($H982*'fnd base rates'!G$111)\n+($I982*'fnd base rates'!G$112)\n+($J982*'fnd base rates'!G$113)\n+($K982*'fnd base rates'!G$114)\n+($M982*'fnd base rates'!G$116)\n+($N982*'fnd base rates'!G$117)\n+($O982*'fnd base rates'!G$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,7)))\n*$R982","v":1073.879846},{"$f":"(($D982*'fnd base rates'!H$107)\n+($E982*'fnd base rates'!H$108)\n+($F982*'fnd base rates'!H$109)\n+($G982*'fnd base rates'!H$110)\n+($H982*'fnd base rates'!H$111)\n+($I982*'fnd base rates'!H$112)\n+($J982*'fnd base rates'!H$113)\n+($K982*'fnd base rates'!H$114)\n+($M982*'fnd base rates'!H$116)\n+($N982*'fnd base rates'!H$117)\n+($O982*'fnd base rates'!H$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,8)))","v":1661.0368020000001},{"$f":"(($D982*'fnd base rates'!I$107)\n+($E982*'fnd base rates'!I$108)\n+($F982*'fnd base rates'!I$109)\n+($G982*'fnd base rates'!I$110)\n+($H982*'fnd base rates'!I$111)\n+($I982*'fnd base rates'!I$112)\n+($J982*'fnd base rates'!I$113)\n+($K982*'fnd base rates'!I$114)\n+($M982*'fnd base rates'!I$116)\n+($N982*'fnd base rates'!I$117)\n+($O982*'fnd base rates'!I$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,9)))\n*$R982","v":1469.4},{"$f":"(($D982*'fnd base rates'!J$107)\n+($E982*'fnd base rates'!J$108)\n+($F982*'fnd base rates'!J$109)\n+($G982*'fnd base rates'!J$110)\n+($H982*'fnd base rates'!J$111)\n+($I982*'fnd base rates'!J$112)\n+($J982*'fnd base rates'!J$113)\n+($K982*'fnd base rates'!J$114)\n+($M982*'fnd base rates'!J$116)\n+($N982*'fnd base rates'!J$117)\n+($O982*'fnd base rates'!J$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,10)))\n*$R982","v":3120.37},{"$f":"(($D982*'fnd base rates'!K$107)\n+($E982*'fnd base rates'!K$108)\n+($F982*'fnd base rates'!K$109)\n+($G982*'fnd base rates'!K$110)\n+($H982*'fnd base rates'!K$111)\n+($I982*'fnd base rates'!K$112)\n+($J982*'fnd base rates'!K$113)\n+($K982*'fnd base rates'!K$114)\n+($M982*'fnd base rates'!K$116)\n+($N982*'fnd base rates'!K$117)\n+($O982*'fnd base rates'!K$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,11)))\n*$R982","v":3382.5796399999995},{"$f":"(($D982*'fnd base rates'!L$107)\n+($E982*'fnd base rates'!L$108)\n+($F982*'fnd base rates'!L$109)\n+($G982*'fnd base rates'!L$110)\n+($H982*'fnd base rates'!L$111)\n+($I982*'fnd base rates'!L$112)\n+($J982*'fnd base rates'!L$113)\n+($K982*'fnd base rates'!L$114)\n+($M982*'fnd base rates'!L$116)\n+($N982*'fnd base rates'!L$117)\n+($O982*'fnd base rates'!L$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,12)))","v":6378.1300400000009},{"$f":"(($D982*'fnd base rates'!M$107)\n+($E982*'fnd base rates'!M$108)\n+($F982*'fnd base rates'!M$109)\n+($G982*'fnd base rates'!M$110)\n+($H982*'fnd base rates'!M$111)\n+($I982*'fnd base rates'!M$112)\n+($J982*'fnd base rates'!M$113)\n+($K982*'fnd base rates'!M$114)\n+($M982*'fnd base rates'!M$116)\n+($N982*'fnd base rates'!M$117)\n+($O982*'fnd base rates'!M$118)\n+($P982*VLOOKUP($S982+12,rate_basefnd,13)))","v":0},49413.510730000009,null,3510281137,"3510","281","137",1,3,49413.510730000009,16471,0,16471,null,null,null,null,null,16471,0,16471,null,null,{"$f":"BC982-BA982","v":0}]
[3510,3510281281,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D983","v":0},{"$f":"'fnd enro'!E983","v":0},{"$f":"'fnd enro'!F983","v":52},{"$f":"'fnd enro'!G983","v":263},{"$f":"'fnd enro'!H983","v":100},{"$f":"'fnd enro'!I983","v":0},{"$f":"'fnd enro'!J983","v":0},{"$f":"'fnd enro'!K983","v":16.018999999999998},{"$f":"'fnd enro'!L983","v":0},{"$f":"'fnd enro'!M983","v":62},{"$f":"'fnd enro'!N983","v":5},{"$f":"'fnd enro'!O983","v":0},{"$f":"'fnd enro'!P983","v":328},{"$f":"'fnd enro'!R983","v":415},1,{"$f":"VALUE('fnd enro'!Q983)","v":12},null,{"$f":"(($D983*'fnd base rates'!C$107)\n+($E983*'fnd base rates'!C$108)\n+($F983*'fnd base rates'!C$109)\n+($G983*'fnd base rates'!C$110)\n+($H983*'fnd base rates'!C$111)\n+($I983*'fnd base rates'!C$112)\n+($J983*'fnd base rates'!C$113)\n+($K983*'fnd base rates'!C$114)\n+($M983*'fnd base rates'!C$116)\n+($N983*'fnd base rates'!C$117)\n+($O983*'fnd base rates'!C$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,3)))\n*$R983","v":258274.98859000005},{"$f":"(($D983*'fnd base rates'!D$107)\n+($E983*'fnd base rates'!D$108)\n+($F983*'fnd base rates'!D$109)\n+($G983*'fnd base rates'!D$110)\n+($H983*'fnd base rates'!D$111)\n+($I983*'fnd base rates'!D$112)\n+($J983*'fnd base rates'!D$113)\n+($K983*'fnd base rates'!D$114)\n+($M983*'fnd base rates'!D$116)\n+($N983*'fnd base rates'!D$117)\n+($O983*'fnd base rates'!D$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,4)))\n*$R983","v":466052.55000000005},{"$f":"(($D983*'fnd base rates'!E$107)\n+($E983*'fnd base rates'!E$108)\n+($F983*'fnd base rates'!E$109)\n+($G983*'fnd base rates'!E$110)\n+($H983*'fnd base rates'!E$111)\n+($I983*'fnd base rates'!E$112)\n+($J983*'fnd base rates'!E$113)\n+($K983*'fnd base rates'!E$114)\n+($M983*'fnd base rates'!E$116)\n+($N983*'fnd base rates'!E$117)\n+($O983*'fnd base rates'!E$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,5)))\n*$R983","v":2985451.0460400004},{"$f":"(($D983*'fnd base rates'!F$107)\n+($E983*'fnd base rates'!F$108)\n+($F983*'fnd base rates'!F$109)\n+($G983*'fnd base rates'!F$110)\n+($H983*'fnd base rates'!F$111)\n+($I983*'fnd base rates'!F$112)\n+($J983*'fnd base rates'!F$113)\n+($K983*'fnd base rates'!F$114)\n+($M983*'fnd base rates'!F$116)\n+($N983*'fnd base rates'!F$117)\n+($O983*'fnd base rates'!F$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,6)))\n*$R983","v":504392.65098000003},{"$f":"(($D983*'fnd base rates'!G$107)\n+($E983*'fnd base rates'!G$108)\n+($F983*'fnd base rates'!G$109)\n+($G983*'fnd base rates'!G$110)\n+($H983*'fnd base rates'!G$111)\n+($I983*'fnd base rates'!G$112)\n+($J983*'fnd base rates'!G$113)\n+($K983*'fnd base rates'!G$114)\n+($M983*'fnd base rates'!G$116)\n+($N983*'fnd base rates'!G$117)\n+($O983*'fnd base rates'!G$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,7)))\n*$R983","v":134344.25203},{"$f":"(($D983*'fnd base rates'!H$107)\n+($E983*'fnd base rates'!H$108)\n+($F983*'fnd base rates'!H$109)\n+($G983*'fnd base rates'!H$110)\n+($H983*'fnd base rates'!H$111)\n+($I983*'fnd base rates'!H$112)\n+($J983*'fnd base rates'!H$113)\n+($K983*'fnd base rates'!H$114)\n+($M983*'fnd base rates'!H$116)\n+($N983*'fnd base rates'!H$117)\n+($O983*'fnd base rates'!H$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,8)))","v":235651.78761},{"$f":"(($D983*'fnd base rates'!I$107)\n+($E983*'fnd base rates'!I$108)\n+($F983*'fnd base rates'!I$109)\n+($G983*'fnd base rates'!I$110)\n+($H983*'fnd base rates'!I$111)\n+($I983*'fnd base rates'!I$112)\n+($J983*'fnd base rates'!I$113)\n+($K983*'fnd base rates'!I$114)\n+($M983*'fnd base rates'!I$116)\n+($N983*'fnd base rates'!I$117)\n+($O983*'fnd base rates'!I$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,9)))\n*$R983","v":191884.72999999998},{"$f":"(($D983*'fnd base rates'!J$107)\n+($E983*'fnd base rates'!J$108)\n+($F983*'fnd base rates'!J$109)\n+($G983*'fnd base rates'!J$110)\n+($H983*'fnd base rates'!J$111)\n+($I983*'fnd base rates'!J$112)\n+($J983*'fnd base rates'!J$113)\n+($K983*'fnd base rates'!J$114)\n+($M983*'fnd base rates'!J$116)\n+($N983*'fnd base rates'!J$117)\n+($O983*'fnd base rates'!J$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,10)))\n*$R983","v":352574.25},{"$f":"(($D983*'fnd base rates'!K$107)\n+($E983*'fnd base rates'!K$108)\n+($F983*'fnd base rates'!K$109)\n+($G983*'fnd base rates'!K$110)\n+($H983*'fnd base rates'!K$111)\n+($I983*'fnd base rates'!K$112)\n+($J983*'fnd base rates'!K$113)\n+($K983*'fnd base rates'!K$114)\n+($M983*'fnd base rates'!K$116)\n+($N983*'fnd base rates'!K$117)\n+($O983*'fnd base rates'!K$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,11)))\n*$R983","v":485197.40020000003},{"$f":"(($D983*'fnd base rates'!L$107)\n+($E983*'fnd base rates'!L$108)\n+($F983*'fnd base rates'!L$109)\n+($G983*'fnd base rates'!L$110)\n+($H983*'fnd base rates'!L$111)\n+($I983*'fnd base rates'!L$112)\n+($J983*'fnd base rates'!L$113)\n+($K983*'fnd base rates'!L$114)\n+($M983*'fnd base rates'!L$116)\n+($N983*'fnd base rates'!L$117)\n+($O983*'fnd base rates'!L$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,12)))","v":841251.79220000003},{"$f":"(($D983*'fnd base rates'!M$107)\n+($E983*'fnd base rates'!M$108)\n+($F983*'fnd base rates'!M$109)\n+($G983*'fnd base rates'!M$110)\n+($H983*'fnd base rates'!M$111)\n+($I983*'fnd base rates'!M$112)\n+($J983*'fnd base rates'!M$113)\n+($K983*'fnd base rates'!M$114)\n+($M983*'fnd base rates'!M$116)\n+($N983*'fnd base rates'!M$117)\n+($O983*'fnd base rates'!M$118)\n+($P983*VLOOKUP($S983+12,rate_basefnd,13)))","v":0},6455075.4476500014,null,3510281281,"3510","281","281",1,415,6455075.4476500014,15554,0,15554,null,null,null,null,null,15554,0,15554,null,null,{"$f":"BC983-BA983","v":0}]
[3510,3510281325,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D984","v":0},{"$f":"'fnd enro'!E984","v":0},{"$f":"'fnd enro'!F984","v":1},{"$f":"'fnd enro'!G984","v":1},{"$f":"'fnd enro'!H984","v":1},{"$f":"'fnd enro'!I984","v":0},{"$f":"'fnd enro'!J984","v":0},{"$f":"'fnd enro'!K984","v":0.1158},{"$f":"'fnd enro'!L984","v":0},{"$f":"'fnd enro'!M984","v":0},{"$f":"'fnd enro'!N984","v":0},{"$f":"'fnd enro'!O984","v":0},{"$f":"'fnd enro'!P984","v":3},{"$f":"'fnd enro'!R984","v":3},1,{"$f":"VALUE('fnd enro'!Q984)","v":9},null,{"$f":"(($D984*'fnd base rates'!C$107)\n+($E984*'fnd base rates'!C$108)\n+($F984*'fnd base rates'!C$109)\n+($G984*'fnd base rates'!C$110)\n+($H984*'fnd base rates'!C$111)\n+($I984*'fnd base rates'!C$112)\n+($J984*'fnd base rates'!C$113)\n+($K984*'fnd base rates'!C$114)\n+($M984*'fnd base rates'!C$116)\n+($N984*'fnd base rates'!C$117)\n+($O984*'fnd base rates'!C$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,3)))\n*$R984","v":1836.6640379999999},{"$f":"(($D984*'fnd base rates'!D$107)\n+($E984*'fnd base rates'!D$108)\n+($F984*'fnd base rates'!D$109)\n+($G984*'fnd base rates'!D$110)\n+($H984*'fnd base rates'!D$111)\n+($I984*'fnd base rates'!D$112)\n+($J984*'fnd base rates'!D$113)\n+($K984*'fnd base rates'!D$114)\n+($M984*'fnd base rates'!D$116)\n+($N984*'fnd base rates'!D$117)\n+($O984*'fnd base rates'!D$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,4)))\n*$R984","v":3372.0600000000004},{"$f":"(($D984*'fnd base rates'!E$107)\n+($E984*'fnd base rates'!E$108)\n+($F984*'fnd base rates'!E$109)\n+($G984*'fnd base rates'!E$110)\n+($H984*'fnd base rates'!E$111)\n+($I984*'fnd base rates'!E$112)\n+($J984*'fnd base rates'!E$113)\n+($K984*'fnd base rates'!E$114)\n+($M984*'fnd base rates'!E$116)\n+($N984*'fnd base rates'!E$117)\n+($O984*'fnd base rates'!E$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,5)))\n*$R984","v":21732.121127999999},{"$f":"(($D984*'fnd base rates'!F$107)\n+($E984*'fnd base rates'!F$108)\n+($F984*'fnd base rates'!F$109)\n+($G984*'fnd base rates'!F$110)\n+($H984*'fnd base rates'!F$111)\n+($I984*'fnd base rates'!F$112)\n+($J984*'fnd base rates'!F$113)\n+($K984*'fnd base rates'!F$114)\n+($M984*'fnd base rates'!F$116)\n+($N984*'fnd base rates'!F$117)\n+($O984*'fnd base rates'!F$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,6)))\n*$R984","v":3490.2692360000001},{"$f":"(($D984*'fnd base rates'!G$107)\n+($E984*'fnd base rates'!G$108)\n+($F984*'fnd base rates'!G$109)\n+($G984*'fnd base rates'!G$110)\n+($H984*'fnd base rates'!G$111)\n+($I984*'fnd base rates'!G$112)\n+($J984*'fnd base rates'!G$113)\n+($K984*'fnd base rates'!G$114)\n+($M984*'fnd base rates'!G$116)\n+($N984*'fnd base rates'!G$117)\n+($O984*'fnd base rates'!G$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,7)))\n*$R984","v":991.98984599999994},{"$f":"(($D984*'fnd base rates'!H$107)\n+($E984*'fnd base rates'!H$108)\n+($F984*'fnd base rates'!H$109)\n+($G984*'fnd base rates'!H$110)\n+($H984*'fnd base rates'!H$111)\n+($I984*'fnd base rates'!H$112)\n+($J984*'fnd base rates'!H$113)\n+($K984*'fnd base rates'!H$114)\n+($M984*'fnd base rates'!H$116)\n+($N984*'fnd base rates'!H$117)\n+($O984*'fnd base rates'!H$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,8)))","v":1648.4968020000001},{"$f":"(($D984*'fnd base rates'!I$107)\n+($E984*'fnd base rates'!I$108)\n+($F984*'fnd base rates'!I$109)\n+($G984*'fnd base rates'!I$110)\n+($H984*'fnd base rates'!I$111)\n+($I984*'fnd base rates'!I$112)\n+($J984*'fnd base rates'!I$113)\n+($K984*'fnd base rates'!I$114)\n+($M984*'fnd base rates'!I$116)\n+($N984*'fnd base rates'!I$117)\n+($O984*'fnd base rates'!I$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,9)))\n*$R984","v":1401.0300000000002},{"$f":"(($D984*'fnd base rates'!J$107)\n+($E984*'fnd base rates'!J$108)\n+($F984*'fnd base rates'!J$109)\n+($G984*'fnd base rates'!J$110)\n+($H984*'fnd base rates'!J$111)\n+($I984*'fnd base rates'!J$112)\n+($J984*'fnd base rates'!J$113)\n+($K984*'fnd base rates'!J$114)\n+($M984*'fnd base rates'!J$116)\n+($N984*'fnd base rates'!J$117)\n+($O984*'fnd base rates'!J$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,10)))\n*$R984","v":2714.5},{"$f":"(($D984*'fnd base rates'!K$107)\n+($E984*'fnd base rates'!K$108)\n+($F984*'fnd base rates'!K$109)\n+($G984*'fnd base rates'!K$110)\n+($H984*'fnd base rates'!K$111)\n+($I984*'fnd base rates'!K$112)\n+($J984*'fnd base rates'!K$113)\n+($K984*'fnd base rates'!K$114)\n+($M984*'fnd base rates'!K$116)\n+($N984*'fnd base rates'!K$117)\n+($O984*'fnd base rates'!K$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,11)))\n*$R984","v":3382.5796399999995},{"$f":"(($D984*'fnd base rates'!L$107)\n+($E984*'fnd base rates'!L$108)\n+($F984*'fnd base rates'!L$109)\n+($G984*'fnd base rates'!L$110)\n+($H984*'fnd base rates'!L$111)\n+($I984*'fnd base rates'!L$112)\n+($J984*'fnd base rates'!L$113)\n+($K984*'fnd base rates'!L$114)\n+($M984*'fnd base rates'!L$116)\n+($N984*'fnd base rates'!L$117)\n+($O984*'fnd base rates'!L$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,12)))","v":6105.1000400000012},{"$f":"(($D984*'fnd base rates'!M$107)\n+($E984*'fnd base rates'!M$108)\n+($F984*'fnd base rates'!M$109)\n+($G984*'fnd base rates'!M$110)\n+($H984*'fnd base rates'!M$111)\n+($I984*'fnd base rates'!M$112)\n+($J984*'fnd base rates'!M$113)\n+($K984*'fnd base rates'!M$114)\n+($M984*'fnd base rates'!M$116)\n+($N984*'fnd base rates'!M$117)\n+($O984*'fnd base rates'!M$118)\n+($P984*VLOOKUP($S984+12,rate_basefnd,13)))","v":0},46674.810729999997,null,3510281325,"3510","281","325",1,3,46674.810729999997,15558,0,15558,null,null,null,null,null,15558,0,15558,null,null,{"$f":"BC984-BA984","v":0}]
[3510,3510281332,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D985","v":0},{"$f":"'fnd enro'!E985","v":0},{"$f":"'fnd enro'!F985","v":1},{"$f":"'fnd enro'!G985","v":3},{"$f":"'fnd enro'!H985","v":2},{"$f":"'fnd enro'!I985","v":0},{"$f":"'fnd enro'!J985","v":0},{"$f":"'fnd enro'!K985","v":0.2316},{"$f":"'fnd enro'!L985","v":0},{"$f":"'fnd enro'!M985","v":2},{"$f":"'fnd enro'!N985","v":0},{"$f":"'fnd enro'!O985","v":0},{"$f":"'fnd enro'!P985","v":5},{"$f":"'fnd enro'!R985","v":6},1,{"$f":"VALUE('fnd enro'!Q985)","v":10},null,{"$f":"(($D985*'fnd base rates'!C$107)\n+($E985*'fnd base rates'!C$108)\n+($F985*'fnd base rates'!C$109)\n+($G985*'fnd base rates'!C$110)\n+($H985*'fnd base rates'!C$111)\n+($I985*'fnd base rates'!C$112)\n+($J985*'fnd base rates'!C$113)\n+($K985*'fnd base rates'!C$114)\n+($M985*'fnd base rates'!C$116)\n+($N985*'fnd base rates'!C$117)\n+($O985*'fnd base rates'!C$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,3)))\n*$R985","v":3817.6380760000002},{"$f":"(($D985*'fnd base rates'!D$107)\n+($E985*'fnd base rates'!D$108)\n+($F985*'fnd base rates'!D$109)\n+($G985*'fnd base rates'!D$110)\n+($H985*'fnd base rates'!D$111)\n+($I985*'fnd base rates'!D$112)\n+($J985*'fnd base rates'!D$113)\n+($K985*'fnd base rates'!D$114)\n+($M985*'fnd base rates'!D$116)\n+($N985*'fnd base rates'!D$117)\n+($O985*'fnd base rates'!D$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,4)))\n*$R985","v":6823.52},{"$f":"(($D985*'fnd base rates'!E$107)\n+($E985*'fnd base rates'!E$108)\n+($F985*'fnd base rates'!E$109)\n+($G985*'fnd base rates'!E$110)\n+($H985*'fnd base rates'!E$111)\n+($I985*'fnd base rates'!E$112)\n+($J985*'fnd base rates'!E$113)\n+($K985*'fnd base rates'!E$114)\n+($M985*'fnd base rates'!E$116)\n+($N985*'fnd base rates'!E$117)\n+($O985*'fnd base rates'!E$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,5)))\n*$R985","v":43261.112256},{"$f":"(($D985*'fnd base rates'!F$107)\n+($E985*'fnd base rates'!F$108)\n+($F985*'fnd base rates'!F$109)\n+($G985*'fnd base rates'!F$110)\n+($H985*'fnd base rates'!F$111)\n+($I985*'fnd base rates'!F$112)\n+($J985*'fnd base rates'!F$113)\n+($K985*'fnd base rates'!F$114)\n+($M985*'fnd base rates'!F$116)\n+($N985*'fnd base rates'!F$117)\n+($O985*'fnd base rates'!F$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,6)))\n*$R985","v":7334.5784720000001},{"$f":"(($D985*'fnd base rates'!G$107)\n+($E985*'fnd base rates'!G$108)\n+($F985*'fnd base rates'!G$109)\n+($G985*'fnd base rates'!G$110)\n+($H985*'fnd base rates'!G$111)\n+($I985*'fnd base rates'!G$112)\n+($J985*'fnd base rates'!G$113)\n+($K985*'fnd base rates'!G$114)\n+($M985*'fnd base rates'!G$116)\n+($N985*'fnd base rates'!G$117)\n+($O985*'fnd base rates'!G$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,7)))\n*$R985","v":1955.0496920000001},{"$f":"(($D985*'fnd base rates'!H$107)\n+($E985*'fnd base rates'!H$108)\n+($F985*'fnd base rates'!H$109)\n+($G985*'fnd base rates'!H$110)\n+($H985*'fnd base rates'!H$111)\n+($I985*'fnd base rates'!H$112)\n+($J985*'fnd base rates'!H$113)\n+($K985*'fnd base rates'!H$114)\n+($M985*'fnd base rates'!H$116)\n+($N985*'fnd base rates'!H$117)\n+($O985*'fnd base rates'!H$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,8)))","v":3529.8936040000003},{"$f":"(($D985*'fnd base rates'!I$107)\n+($E985*'fnd base rates'!I$108)\n+($F985*'fnd base rates'!I$109)\n+($G985*'fnd base rates'!I$110)\n+($H985*'fnd base rates'!I$111)\n+($I985*'fnd base rates'!I$112)\n+($J985*'fnd base rates'!I$113)\n+($K985*'fnd base rates'!I$114)\n+($M985*'fnd base rates'!I$116)\n+($N985*'fnd base rates'!I$117)\n+($O985*'fnd base rates'!I$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,9)))\n*$R985","v":2845.25},{"$f":"(($D985*'fnd base rates'!J$107)\n+($E985*'fnd base rates'!J$108)\n+($F985*'fnd base rates'!J$109)\n+($G985*'fnd base rates'!J$110)\n+($H985*'fnd base rates'!J$111)\n+($I985*'fnd base rates'!J$112)\n+($J985*'fnd base rates'!J$113)\n+($K985*'fnd base rates'!J$114)\n+($M985*'fnd base rates'!J$116)\n+($N985*'fnd base rates'!J$117)\n+($O985*'fnd base rates'!J$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,10)))\n*$R985","v":4966.1899999999996},{"$f":"(($D985*'fnd base rates'!K$107)\n+($E985*'fnd base rates'!K$108)\n+($F985*'fnd base rates'!K$109)\n+($G985*'fnd base rates'!K$110)\n+($H985*'fnd base rates'!K$111)\n+($I985*'fnd base rates'!K$112)\n+($J985*'fnd base rates'!K$113)\n+($K985*'fnd base rates'!K$114)\n+($M985*'fnd base rates'!K$116)\n+($N985*'fnd base rates'!K$117)\n+($O985*'fnd base rates'!K$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,11)))\n*$R985","v":7372.0592799999986},{"$f":"(($D985*'fnd base rates'!L$107)\n+($E985*'fnd base rates'!L$108)\n+($F985*'fnd base rates'!L$109)\n+($G985*'fnd base rates'!L$110)\n+($H985*'fnd base rates'!L$111)\n+($I985*'fnd base rates'!L$112)\n+($J985*'fnd base rates'!L$113)\n+($K985*'fnd base rates'!L$114)\n+($M985*'fnd base rates'!L$116)\n+($N985*'fnd base rates'!L$117)\n+($O985*'fnd base rates'!L$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,12)))","v":12332.890080000001},{"$f":"(($D985*'fnd base rates'!M$107)\n+($E985*'fnd base rates'!M$108)\n+($F985*'fnd base rates'!M$109)\n+($G985*'fnd base rates'!M$110)\n+($H985*'fnd base rates'!M$111)\n+($I985*'fnd base rates'!M$112)\n+($J985*'fnd base rates'!M$113)\n+($K985*'fnd base rates'!M$114)\n+($M985*'fnd base rates'!M$116)\n+($N985*'fnd base rates'!M$117)\n+($O985*'fnd base rates'!M$118)\n+($P985*VLOOKUP($S985+12,rate_basefnd,13)))","v":0},94238.181460000007,null,3510281332,"3510","281","332",1,6,94238.181460000007,15706,0,15706,null,null,null,null,null,15706,0,15706,null,null,{"$f":"BC985-BA985","v":0}]
[3510,3510281680,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D986","v":0},{"$f":"'fnd enro'!E986","v":0},{"$f":"'fnd enro'!F986","v":0},{"$f":"'fnd enro'!G986","v":1},{"$f":"'fnd enro'!H986","v":1},{"$f":"'fnd enro'!I986","v":0},{"$f":"'fnd enro'!J986","v":0},{"$f":"'fnd enro'!K986","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L986","v":0},{"$f":"'fnd enro'!M986","v":0},{"$f":"'fnd enro'!N986","v":0},{"$f":"'fnd enro'!O986","v":0},{"$f":"'fnd enro'!P986","v":2},{"$f":"'fnd enro'!R986","v":2},1,{"$f":"VALUE('fnd enro'!Q986)","v":5},null,{"$f":"(($D986*'fnd base rates'!C$107)\n+($E986*'fnd base rates'!C$108)\n+($F986*'fnd base rates'!C$109)\n+($G986*'fnd base rates'!C$110)\n+($H986*'fnd base rates'!C$111)\n+($I986*'fnd base rates'!C$112)\n+($J986*'fnd base rates'!C$113)\n+($K986*'fnd base rates'!C$114)\n+($M986*'fnd base rates'!C$116)\n+($N986*'fnd base rates'!C$117)\n+($O986*'fnd base rates'!C$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,3)))\n*$R986","v":1192.6626920000001},{"$f":"(($D986*'fnd base rates'!D$107)\n+($E986*'fnd base rates'!D$108)\n+($F986*'fnd base rates'!D$109)\n+($G986*'fnd base rates'!D$110)\n+($H986*'fnd base rates'!D$111)\n+($I986*'fnd base rates'!D$112)\n+($J986*'fnd base rates'!D$113)\n+($K986*'fnd base rates'!D$114)\n+($M986*'fnd base rates'!D$116)\n+($N986*'fnd base rates'!D$117)\n+($O986*'fnd base rates'!D$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,4)))\n*$R986","v":2097.48},{"$f":"(($D986*'fnd base rates'!E$107)\n+($E986*'fnd base rates'!E$108)\n+($F986*'fnd base rates'!E$109)\n+($G986*'fnd base rates'!E$110)\n+($H986*'fnd base rates'!E$111)\n+($I986*'fnd base rates'!E$112)\n+($J986*'fnd base rates'!E$113)\n+($K986*'fnd base rates'!E$114)\n+($M986*'fnd base rates'!E$116)\n+($N986*'fnd base rates'!E$117)\n+($O986*'fnd base rates'!E$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,5)))\n*$R986","v":12878.130752000001},{"$f":"(($D986*'fnd base rates'!F$107)\n+($E986*'fnd base rates'!F$108)\n+($F986*'fnd base rates'!F$109)\n+($G986*'fnd base rates'!F$110)\n+($H986*'fnd base rates'!F$111)\n+($I986*'fnd base rates'!F$112)\n+($J986*'fnd base rates'!F$113)\n+($K986*'fnd base rates'!F$114)\n+($M986*'fnd base rates'!F$116)\n+($N986*'fnd base rates'!F$117)\n+($O986*'fnd base rates'!F$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,6)))\n*$R986","v":2242.8228239999999},{"$f":"(($D986*'fnd base rates'!G$107)\n+($E986*'fnd base rates'!G$108)\n+($F986*'fnd base rates'!G$109)\n+($G986*'fnd base rates'!G$110)\n+($H986*'fnd base rates'!G$111)\n+($I986*'fnd base rates'!G$112)\n+($J986*'fnd base rates'!G$113)\n+($K986*'fnd base rates'!G$114)\n+($M986*'fnd base rates'!G$116)\n+($N986*'fnd base rates'!G$117)\n+($O986*'fnd base rates'!G$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,7)))\n*$R986","v":593.94656400000008},{"$f":"(($D986*'fnd base rates'!H$107)\n+($E986*'fnd base rates'!H$108)\n+($F986*'fnd base rates'!H$109)\n+($G986*'fnd base rates'!H$110)\n+($H986*'fnd base rates'!H$111)\n+($I986*'fnd base rates'!H$112)\n+($J986*'fnd base rates'!H$113)\n+($K986*'fnd base rates'!H$114)\n+($M986*'fnd base rates'!H$116)\n+($N986*'fnd base rates'!H$117)\n+($O986*'fnd base rates'!H$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,8)))","v":1088.0578680000001},{"$f":"(($D986*'fnd base rates'!I$107)\n+($E986*'fnd base rates'!I$108)\n+($F986*'fnd base rates'!I$109)\n+($G986*'fnd base rates'!I$110)\n+($H986*'fnd base rates'!I$111)\n+($I986*'fnd base rates'!I$112)\n+($J986*'fnd base rates'!I$113)\n+($K986*'fnd base rates'!I$114)\n+($M986*'fnd base rates'!I$116)\n+($N986*'fnd base rates'!I$117)\n+($O986*'fnd base rates'!I$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,9)))\n*$R986","v":893.3},{"$f":"(($D986*'fnd base rates'!J$107)\n+($E986*'fnd base rates'!J$108)\n+($F986*'fnd base rates'!J$109)\n+($G986*'fnd base rates'!J$110)\n+($H986*'fnd base rates'!J$111)\n+($I986*'fnd base rates'!J$112)\n+($J986*'fnd base rates'!J$113)\n+($K986*'fnd base rates'!J$114)\n+($M986*'fnd base rates'!J$116)\n+($N986*'fnd base rates'!J$117)\n+($O986*'fnd base rates'!J$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,10)))\n*$R986","v":1566.4499999999998},{"$f":"(($D986*'fnd base rates'!K$107)\n+($E986*'fnd base rates'!K$108)\n+($F986*'fnd base rates'!K$109)\n+($G986*'fnd base rates'!K$110)\n+($H986*'fnd base rates'!K$111)\n+($I986*'fnd base rates'!K$112)\n+($J986*'fnd base rates'!K$113)\n+($K986*'fnd base rates'!K$114)\n+($M986*'fnd base rates'!K$116)\n+($N986*'fnd base rates'!K$117)\n+($O986*'fnd base rates'!K$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,11)))\n*$R986","v":2282.36976},{"$f":"(($D986*'fnd base rates'!L$107)\n+($E986*'fnd base rates'!L$108)\n+($F986*'fnd base rates'!L$109)\n+($G986*'fnd base rates'!L$110)\n+($H986*'fnd base rates'!L$111)\n+($I986*'fnd base rates'!L$112)\n+($J986*'fnd base rates'!L$113)\n+($K986*'fnd base rates'!L$114)\n+($M986*'fnd base rates'!L$116)\n+($N986*'fnd base rates'!L$117)\n+($O986*'fnd base rates'!L$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,12)))","v":3854.4933599999999},{"$f":"(($D986*'fnd base rates'!M$107)\n+($E986*'fnd base rates'!M$108)\n+($F986*'fnd base rates'!M$109)\n+($G986*'fnd base rates'!M$110)\n+($H986*'fnd base rates'!M$111)\n+($I986*'fnd base rates'!M$112)\n+($J986*'fnd base rates'!M$113)\n+($K986*'fnd base rates'!M$114)\n+($M986*'fnd base rates'!M$116)\n+($N986*'fnd base rates'!M$117)\n+($O986*'fnd base rates'!M$118)\n+($P986*VLOOKUP($S986+12,rate_basefnd,13)))","v":0},28689.713820000004,null,3510281680,"3510","281","680",1,2,28689.713820000004,14345,0,14345,null,null,null,null,null,14345,0,14345,null,null,{"$f":"BC986-BA986","v":0}]
[3513,3513044016,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D987","v":0},{"$f":"'fnd enro'!E987","v":0},{"$f":"'fnd enro'!F987","v":0},{"$f":"'fnd enro'!G987","v":0},{"$f":"'fnd enro'!H987","v":1},{"$f":"'fnd enro'!I987","v":0},{"$f":"'fnd enro'!J987","v":0},{"$f":"'fnd enro'!K987","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L987","v":0},{"$f":"'fnd enro'!M987","v":0},{"$f":"'fnd enro'!N987","v":0},{"$f":"'fnd enro'!O987","v":0},{"$f":"'fnd enro'!P987","v":1},{"$f":"'fnd enro'!R987","v":1},1,{"$f":"VALUE('fnd enro'!Q987)","v":8},null,{"$f":"(($D987*'fnd base rates'!C$107)\n+($E987*'fnd base rates'!C$108)\n+($F987*'fnd base rates'!C$109)\n+($G987*'fnd base rates'!C$110)\n+($H987*'fnd base rates'!C$111)\n+($I987*'fnd base rates'!C$112)\n+($J987*'fnd base rates'!C$113)\n+($K987*'fnd base rates'!C$114)\n+($M987*'fnd base rates'!C$116)\n+($N987*'fnd base rates'!C$117)\n+($O987*'fnd base rates'!C$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,3)))\n*$R987","v":608.66134600000009},{"$f":"(($D987*'fnd base rates'!D$107)\n+($E987*'fnd base rates'!D$108)\n+($F987*'fnd base rates'!D$109)\n+($G987*'fnd base rates'!D$110)\n+($H987*'fnd base rates'!D$111)\n+($I987*'fnd base rates'!D$112)\n+($J987*'fnd base rates'!D$113)\n+($K987*'fnd base rates'!D$114)\n+($M987*'fnd base rates'!D$116)\n+($N987*'fnd base rates'!D$117)\n+($O987*'fnd base rates'!D$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,4)))\n*$R987","v":1107.1600000000001},{"$f":"(($D987*'fnd base rates'!E$107)\n+($E987*'fnd base rates'!E$108)\n+($F987*'fnd base rates'!E$109)\n+($G987*'fnd base rates'!E$110)\n+($H987*'fnd base rates'!E$111)\n+($I987*'fnd base rates'!E$112)\n+($J987*'fnd base rates'!E$113)\n+($K987*'fnd base rates'!E$114)\n+($M987*'fnd base rates'!E$116)\n+($N987*'fnd base rates'!E$117)\n+($O987*'fnd base rates'!E$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,5)))\n*$R987","v":6798.8403760000001},{"$f":"(($D987*'fnd base rates'!F$107)\n+($E987*'fnd base rates'!F$108)\n+($F987*'fnd base rates'!F$109)\n+($G987*'fnd base rates'!F$110)\n+($H987*'fnd base rates'!F$111)\n+($I987*'fnd base rates'!F$112)\n+($J987*'fnd base rates'!F$113)\n+($K987*'fnd base rates'!F$114)\n+($M987*'fnd base rates'!F$116)\n+($N987*'fnd base rates'!F$117)\n+($O987*'fnd base rates'!F$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,6)))\n*$R987","v":995.37641200000007},{"$f":"(($D987*'fnd base rates'!G$107)\n+($E987*'fnd base rates'!G$108)\n+($F987*'fnd base rates'!G$109)\n+($G987*'fnd base rates'!G$110)\n+($H987*'fnd base rates'!G$111)\n+($I987*'fnd base rates'!G$112)\n+($J987*'fnd base rates'!G$113)\n+($K987*'fnd base rates'!G$114)\n+($M987*'fnd base rates'!G$116)\n+($N987*'fnd base rates'!G$117)\n+($O987*'fnd base rates'!G$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,7)))\n*$R987","v":330.46328199999999},{"$f":"(($D987*'fnd base rates'!H$107)\n+($E987*'fnd base rates'!H$108)\n+($F987*'fnd base rates'!H$109)\n+($G987*'fnd base rates'!H$110)\n+($H987*'fnd base rates'!H$111)\n+($I987*'fnd base rates'!H$112)\n+($J987*'fnd base rates'!H$113)\n+($K987*'fnd base rates'!H$114)\n+($M987*'fnd base rates'!H$116)\n+($N987*'fnd base rates'!H$117)\n+($O987*'fnd base rates'!H$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D987*'fnd base rates'!I$107)\n+($E987*'fnd base rates'!I$108)\n+($F987*'fnd base rates'!I$109)\n+($G987*'fnd base rates'!I$110)\n+($H987*'fnd base rates'!I$111)\n+($I987*'fnd base rates'!I$112)\n+($J987*'fnd base rates'!I$113)\n+($K987*'fnd base rates'!I$114)\n+($M987*'fnd base rates'!I$116)\n+($N987*'fnd base rates'!I$117)\n+($O987*'fnd base rates'!I$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,9)))\n*$R987","v":497.90999999999997},{"$f":"(($D987*'fnd base rates'!J$107)\n+($E987*'fnd base rates'!J$108)\n+($F987*'fnd base rates'!J$109)\n+($G987*'fnd base rates'!J$110)\n+($H987*'fnd base rates'!J$111)\n+($I987*'fnd base rates'!J$112)\n+($J987*'fnd base rates'!J$113)\n+($K987*'fnd base rates'!J$114)\n+($M987*'fnd base rates'!J$116)\n+($N987*'fnd base rates'!J$117)\n+($O987*'fnd base rates'!J$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,10)))\n*$R987","v":951.45},{"$f":"(($D987*'fnd base rates'!K$107)\n+($E987*'fnd base rates'!K$108)\n+($F987*'fnd base rates'!K$109)\n+($G987*'fnd base rates'!K$110)\n+($H987*'fnd base rates'!K$111)\n+($I987*'fnd base rates'!K$112)\n+($J987*'fnd base rates'!K$113)\n+($K987*'fnd base rates'!K$114)\n+($M987*'fnd base rates'!K$116)\n+($N987*'fnd base rates'!K$117)\n+($O987*'fnd base rates'!K$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,11)))\n*$R987","v":1182.1598799999999},{"$f":"(($D987*'fnd base rates'!L$107)\n+($E987*'fnd base rates'!L$108)\n+($F987*'fnd base rates'!L$109)\n+($G987*'fnd base rates'!L$110)\n+($H987*'fnd base rates'!L$111)\n+($I987*'fnd base rates'!L$112)\n+($J987*'fnd base rates'!L$113)\n+($K987*'fnd base rates'!L$114)\n+($M987*'fnd base rates'!L$116)\n+($N987*'fnd base rates'!L$117)\n+($O987*'fnd base rates'!L$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,12)))","v":2052.6366800000001},{"$f":"(($D987*'fnd base rates'!M$107)\n+($E987*'fnd base rates'!M$108)\n+($F987*'fnd base rates'!M$109)\n+($G987*'fnd base rates'!M$110)\n+($H987*'fnd base rates'!M$111)\n+($I987*'fnd base rates'!M$112)\n+($J987*'fnd base rates'!M$113)\n+($K987*'fnd base rates'!M$114)\n+($M987*'fnd base rates'!M$116)\n+($N987*'fnd base rates'!M$117)\n+($O987*'fnd base rates'!M$118)\n+($P987*VLOOKUP($S987+12,rate_basefnd,13)))","v":0},15072.93691,null,3513044016,"3513","044","016",1,1,15072.93691,15073,0,15073,null,null,null,null,null,15073,0,15073,null,null,{"$f":"BC987-BA987","v":0}]
[3513,3513044018,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D988","v":0},{"$f":"'fnd enro'!E988","v":0},{"$f":"'fnd enro'!F988","v":0},{"$f":"'fnd enro'!G988","v":0},{"$f":"'fnd enro'!H988","v":0},{"$f":"'fnd enro'!I988","v":3},{"$f":"'fnd enro'!J988","v":0},{"$f":"'fnd enro'!K988","v":0.1158},{"$f":"'fnd enro'!L988","v":0},{"$f":"'fnd enro'!M988","v":0},{"$f":"'fnd enro'!N988","v":0},{"$f":"'fnd enro'!O988","v":1},{"$f":"'fnd enro'!P988","v":3},{"$f":"'fnd enro'!R988","v":3},1,{"$f":"VALUE('fnd enro'!Q988)","v":9},null,{"$f":"(($D988*'fnd base rates'!C$107)\n+($E988*'fnd base rates'!C$108)\n+($F988*'fnd base rates'!C$109)\n+($G988*'fnd base rates'!C$110)\n+($H988*'fnd base rates'!C$111)\n+($I988*'fnd base rates'!C$112)\n+($J988*'fnd base rates'!C$113)\n+($K988*'fnd base rates'!C$114)\n+($M988*'fnd base rates'!C$116)\n+($N988*'fnd base rates'!C$117)\n+($O988*'fnd base rates'!C$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,3)))\n*$R988","v":1936.2940379999998},{"$f":"(($D988*'fnd base rates'!D$107)\n+($E988*'fnd base rates'!D$108)\n+($F988*'fnd base rates'!D$109)\n+($G988*'fnd base rates'!D$110)\n+($H988*'fnd base rates'!D$111)\n+($I988*'fnd base rates'!D$112)\n+($J988*'fnd base rates'!D$113)\n+($K988*'fnd base rates'!D$114)\n+($M988*'fnd base rates'!D$116)\n+($N988*'fnd base rates'!D$117)\n+($O988*'fnd base rates'!D$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,4)))\n*$R988","v":3546.4000000000005},{"$f":"(($D988*'fnd base rates'!E$107)\n+($E988*'fnd base rates'!E$108)\n+($F988*'fnd base rates'!E$109)\n+($G988*'fnd base rates'!E$110)\n+($H988*'fnd base rates'!E$111)\n+($I988*'fnd base rates'!E$112)\n+($J988*'fnd base rates'!E$113)\n+($K988*'fnd base rates'!E$114)\n+($M988*'fnd base rates'!E$116)\n+($N988*'fnd base rates'!E$117)\n+($O988*'fnd base rates'!E$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,5)))\n*$R988","v":26468.691127999999},{"$f":"(($D988*'fnd base rates'!F$107)\n+($E988*'fnd base rates'!F$108)\n+($F988*'fnd base rates'!F$109)\n+($G988*'fnd base rates'!F$110)\n+($H988*'fnd base rates'!F$111)\n+($I988*'fnd base rates'!F$112)\n+($J988*'fnd base rates'!F$113)\n+($K988*'fnd base rates'!F$114)\n+($M988*'fnd base rates'!F$116)\n+($N988*'fnd base rates'!F$117)\n+($O988*'fnd base rates'!F$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,6)))\n*$R988","v":2834.9992360000006},{"$f":"(($D988*'fnd base rates'!G$107)\n+($E988*'fnd base rates'!G$108)\n+($F988*'fnd base rates'!G$109)\n+($G988*'fnd base rates'!G$110)\n+($H988*'fnd base rates'!G$111)\n+($I988*'fnd base rates'!G$112)\n+($J988*'fnd base rates'!G$113)\n+($K988*'fnd base rates'!G$114)\n+($M988*'fnd base rates'!G$116)\n+($N988*'fnd base rates'!G$117)\n+($O988*'fnd base rates'!G$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,7)))\n*$R988","v":1051.419846},{"$f":"(($D988*'fnd base rates'!H$107)\n+($E988*'fnd base rates'!H$108)\n+($F988*'fnd base rates'!H$109)\n+($G988*'fnd base rates'!H$110)\n+($H988*'fnd base rates'!H$111)\n+($I988*'fnd base rates'!H$112)\n+($J988*'fnd base rates'!H$113)\n+($K988*'fnd base rates'!H$114)\n+($M988*'fnd base rates'!H$116)\n+($N988*'fnd base rates'!H$117)\n+($O988*'fnd base rates'!H$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,8)))","v":2686.9368019999997},{"$f":"(($D988*'fnd base rates'!I$107)\n+($E988*'fnd base rates'!I$108)\n+($F988*'fnd base rates'!I$109)\n+($G988*'fnd base rates'!I$110)\n+($H988*'fnd base rates'!I$111)\n+($I988*'fnd base rates'!I$112)\n+($J988*'fnd base rates'!I$113)\n+($K988*'fnd base rates'!I$114)\n+($M988*'fnd base rates'!I$116)\n+($N988*'fnd base rates'!I$117)\n+($O988*'fnd base rates'!I$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,9)))\n*$R988","v":1778.17},{"$f":"(($D988*'fnd base rates'!J$107)\n+($E988*'fnd base rates'!J$108)\n+($F988*'fnd base rates'!J$109)\n+($G988*'fnd base rates'!J$110)\n+($H988*'fnd base rates'!J$111)\n+($I988*'fnd base rates'!J$112)\n+($J988*'fnd base rates'!J$113)\n+($K988*'fnd base rates'!J$114)\n+($M988*'fnd base rates'!J$116)\n+($N988*'fnd base rates'!J$117)\n+($O988*'fnd base rates'!J$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,10)))\n*$R988","v":3957.9700000000003},{"$f":"(($D988*'fnd base rates'!K$107)\n+($E988*'fnd base rates'!K$108)\n+($F988*'fnd base rates'!K$109)\n+($G988*'fnd base rates'!K$110)\n+($H988*'fnd base rates'!K$111)\n+($I988*'fnd base rates'!K$112)\n+($J988*'fnd base rates'!K$113)\n+($K988*'fnd base rates'!K$114)\n+($M988*'fnd base rates'!K$116)\n+($N988*'fnd base rates'!K$117)\n+($O988*'fnd base rates'!K$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,11)))\n*$R988","v":3749.03964},{"$f":"(($D988*'fnd base rates'!L$107)\n+($E988*'fnd base rates'!L$108)\n+($F988*'fnd base rates'!L$109)\n+($G988*'fnd base rates'!L$110)\n+($H988*'fnd base rates'!L$111)\n+($I988*'fnd base rates'!L$112)\n+($J988*'fnd base rates'!L$113)\n+($K988*'fnd base rates'!L$114)\n+($M988*'fnd base rates'!L$116)\n+($N988*'fnd base rates'!L$117)\n+($O988*'fnd base rates'!L$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,12)))","v":6081.6800400000011},{"$f":"(($D988*'fnd base rates'!M$107)\n+($E988*'fnd base rates'!M$108)\n+($F988*'fnd base rates'!M$109)\n+($G988*'fnd base rates'!M$110)\n+($H988*'fnd base rates'!M$111)\n+($I988*'fnd base rates'!M$112)\n+($J988*'fnd base rates'!M$113)\n+($K988*'fnd base rates'!M$114)\n+($M988*'fnd base rates'!M$116)\n+($N988*'fnd base rates'!M$117)\n+($O988*'fnd base rates'!M$118)\n+($P988*VLOOKUP($S988+12,rate_basefnd,13)))","v":0},54091.600729999998,null,3513044018,"3513","044","018",1,3,54091.600729999998,18031,0,18031,null,null,null,null,null,18031,0,18031,null,null,{"$f":"BC988-BA988","v":0}]
[3513,3513044035,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D989","v":0},{"$f":"'fnd enro'!E989","v":0},{"$f":"'fnd enro'!F989","v":0},{"$f":"'fnd enro'!G989","v":0},{"$f":"'fnd enro'!H989","v":1},{"$f":"'fnd enro'!I989","v":4},{"$f":"'fnd enro'!J989","v":0},{"$f":"'fnd enro'!K989","v":0.193},{"$f":"'fnd enro'!L989","v":0},{"$f":"'fnd enro'!M989","v":0},{"$f":"'fnd enro'!N989","v":0},{"$f":"'fnd enro'!O989","v":2},{"$f":"'fnd enro'!P989","v":4},{"$f":"'fnd enro'!R989","v":5},1,{"$f":"VALUE('fnd enro'!Q989)","v":11},null,{"$f":"(($D989*'fnd base rates'!C$107)\n+($E989*'fnd base rates'!C$108)\n+($F989*'fnd base rates'!C$109)\n+($G989*'fnd base rates'!C$110)\n+($H989*'fnd base rates'!C$111)\n+($I989*'fnd base rates'!C$112)\n+($J989*'fnd base rates'!C$113)\n+($K989*'fnd base rates'!C$114)\n+($M989*'fnd base rates'!C$116)\n+($N989*'fnd base rates'!C$117)\n+($O989*'fnd base rates'!C$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,3)))\n*$R989","v":3216.0467300000005},{"$f":"(($D989*'fnd base rates'!D$107)\n+($E989*'fnd base rates'!D$108)\n+($F989*'fnd base rates'!D$109)\n+($G989*'fnd base rates'!D$110)\n+($H989*'fnd base rates'!D$111)\n+($I989*'fnd base rates'!D$112)\n+($J989*'fnd base rates'!D$113)\n+($K989*'fnd base rates'!D$114)\n+($M989*'fnd base rates'!D$116)\n+($N989*'fnd base rates'!D$117)\n+($O989*'fnd base rates'!D$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,4)))\n*$R989","v":5758.8},{"$f":"(($D989*'fnd base rates'!E$107)\n+($E989*'fnd base rates'!E$108)\n+($F989*'fnd base rates'!E$109)\n+($G989*'fnd base rates'!E$110)\n+($H989*'fnd base rates'!E$111)\n+($I989*'fnd base rates'!E$112)\n+($J989*'fnd base rates'!E$113)\n+($K989*'fnd base rates'!E$114)\n+($M989*'fnd base rates'!E$116)\n+($N989*'fnd base rates'!E$117)\n+($O989*'fnd base rates'!E$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,5)))\n*$R989","v":41018.84188},{"$f":"(($D989*'fnd base rates'!F$107)\n+($E989*'fnd base rates'!F$108)\n+($F989*'fnd base rates'!F$109)\n+($G989*'fnd base rates'!F$110)\n+($H989*'fnd base rates'!F$111)\n+($I989*'fnd base rates'!F$112)\n+($J989*'fnd base rates'!F$113)\n+($K989*'fnd base rates'!F$114)\n+($M989*'fnd base rates'!F$116)\n+($N989*'fnd base rates'!F$117)\n+($O989*'fnd base rates'!F$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,6)))\n*$R989","v":4891.6020600000011},{"$f":"(($D989*'fnd base rates'!G$107)\n+($E989*'fnd base rates'!G$108)\n+($F989*'fnd base rates'!G$109)\n+($G989*'fnd base rates'!G$110)\n+($H989*'fnd base rates'!G$111)\n+($I989*'fnd base rates'!G$112)\n+($J989*'fnd base rates'!G$113)\n+($K989*'fnd base rates'!G$114)\n+($M989*'fnd base rates'!G$116)\n+($N989*'fnd base rates'!G$117)\n+($O989*'fnd base rates'!G$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,7)))\n*$R989","v":1674.1064099999999},{"$f":"(($D989*'fnd base rates'!H$107)\n+($E989*'fnd base rates'!H$108)\n+($F989*'fnd base rates'!H$109)\n+($G989*'fnd base rates'!H$110)\n+($H989*'fnd base rates'!H$111)\n+($I989*'fnd base rates'!H$112)\n+($J989*'fnd base rates'!H$113)\n+($K989*'fnd base rates'!H$114)\n+($M989*'fnd base rates'!H$116)\n+($N989*'fnd base rates'!H$117)\n+($O989*'fnd base rates'!H$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,8)))","v":4199.8346700000002},{"$f":"(($D989*'fnd base rates'!I$107)\n+($E989*'fnd base rates'!I$108)\n+($F989*'fnd base rates'!I$109)\n+($G989*'fnd base rates'!I$110)\n+($H989*'fnd base rates'!I$111)\n+($I989*'fnd base rates'!I$112)\n+($J989*'fnd base rates'!I$113)\n+($K989*'fnd base rates'!I$114)\n+($M989*'fnd base rates'!I$116)\n+($N989*'fnd base rates'!I$117)\n+($O989*'fnd base rates'!I$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,9)))\n*$R989","v":2842.31},{"$f":"(($D989*'fnd base rates'!J$107)\n+($E989*'fnd base rates'!J$108)\n+($F989*'fnd base rates'!J$109)\n+($G989*'fnd base rates'!J$110)\n+($H989*'fnd base rates'!J$111)\n+($I989*'fnd base rates'!J$112)\n+($J989*'fnd base rates'!J$113)\n+($K989*'fnd base rates'!J$114)\n+($M989*'fnd base rates'!J$116)\n+($N989*'fnd base rates'!J$117)\n+($O989*'fnd base rates'!J$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,10)))\n*$R989","v":5848.71},{"$f":"(($D989*'fnd base rates'!K$107)\n+($E989*'fnd base rates'!K$108)\n+($F989*'fnd base rates'!K$109)\n+($G989*'fnd base rates'!K$110)\n+($H989*'fnd base rates'!K$111)\n+($I989*'fnd base rates'!K$112)\n+($J989*'fnd base rates'!K$113)\n+($K989*'fnd base rates'!K$114)\n+($M989*'fnd base rates'!K$116)\n+($N989*'fnd base rates'!K$117)\n+($O989*'fnd base rates'!K$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,11)))\n*$R989","v":6380.1194000000005},{"$f":"(($D989*'fnd base rates'!L$107)\n+($E989*'fnd base rates'!L$108)\n+($F989*'fnd base rates'!L$109)\n+($G989*'fnd base rates'!L$110)\n+($H989*'fnd base rates'!L$111)\n+($I989*'fnd base rates'!L$112)\n+($J989*'fnd base rates'!L$113)\n+($K989*'fnd base rates'!L$114)\n+($M989*'fnd base rates'!L$116)\n+($N989*'fnd base rates'!L$117)\n+($O989*'fnd base rates'!L$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,12)))","v":10039.263400000002},{"$f":"(($D989*'fnd base rates'!M$107)\n+($E989*'fnd base rates'!M$108)\n+($F989*'fnd base rates'!M$109)\n+($G989*'fnd base rates'!M$110)\n+($H989*'fnd base rates'!M$111)\n+($I989*'fnd base rates'!M$112)\n+($J989*'fnd base rates'!M$113)\n+($K989*'fnd base rates'!M$114)\n+($M989*'fnd base rates'!M$116)\n+($N989*'fnd base rates'!M$117)\n+($O989*'fnd base rates'!M$118)\n+($P989*VLOOKUP($S989+12,rate_basefnd,13)))","v":0},85869.634550000002,null,3513044035,"3513","044","035",1,5,85869.634550000002,17174,0,17174,null,null,null,null,null,17174,0,17174,null,null,{"$f":"BC989-BA989","v":0}]
[3513,3513044044,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D990","v":0},{"$f":"'fnd enro'!E990","v":0},{"$f":"'fnd enro'!F990","v":0},{"$f":"'fnd enro'!G990","v":0},{"$f":"'fnd enro'!H990","v":277},{"$f":"'fnd enro'!I990","v":323},{"$f":"'fnd enro'!J990","v":0},{"$f":"'fnd enro'!K990","v":23.16},{"$f":"'fnd enro'!L990","v":0},{"$f":"'fnd enro'!M990","v":0},{"$f":"'fnd enro'!N990","v":50},{"$f":"'fnd enro'!O990","v":38},{"$f":"'fnd enro'!P990","v":408},{"$f":"'fnd enro'!R990","v":600},1,{"$f":"VALUE('fnd enro'!Q990)","v":11},null,{"$f":"(($D990*'fnd base rates'!C$107)\n+($E990*'fnd base rates'!C$108)\n+($F990*'fnd base rates'!C$109)\n+($G990*'fnd base rates'!C$110)\n+($H990*'fnd base rates'!C$111)\n+($I990*'fnd base rates'!C$112)\n+($J990*'fnd base rates'!C$113)\n+($K990*'fnd base rates'!C$114)\n+($M990*'fnd base rates'!C$116)\n+($N990*'fnd base rates'!C$117)\n+($O990*'fnd base rates'!C$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,3)))\n*$R990","v":365118.20760000002},{"$f":"(($D990*'fnd base rates'!D$107)\n+($E990*'fnd base rates'!D$108)\n+($F990*'fnd base rates'!D$109)\n+($G990*'fnd base rates'!D$110)\n+($H990*'fnd base rates'!D$111)\n+($I990*'fnd base rates'!D$112)\n+($J990*'fnd base rates'!D$113)\n+($K990*'fnd base rates'!D$114)\n+($M990*'fnd base rates'!D$116)\n+($N990*'fnd base rates'!D$117)\n+($O990*'fnd base rates'!D$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,4)))\n*$R990","v":636655.86},{"$f":"(($D990*'fnd base rates'!E$107)\n+($E990*'fnd base rates'!E$108)\n+($F990*'fnd base rates'!E$109)\n+($G990*'fnd base rates'!E$110)\n+($H990*'fnd base rates'!E$111)\n+($I990*'fnd base rates'!E$112)\n+($J990*'fnd base rates'!E$113)\n+($K990*'fnd base rates'!E$114)\n+($M990*'fnd base rates'!E$116)\n+($N990*'fnd base rates'!E$117)\n+($O990*'fnd base rates'!E$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,5)))\n*$R990","v":4234605.1455999995},{"$f":"(($D990*'fnd base rates'!F$107)\n+($E990*'fnd base rates'!F$108)\n+($F990*'fnd base rates'!F$109)\n+($G990*'fnd base rates'!F$110)\n+($H990*'fnd base rates'!F$111)\n+($I990*'fnd base rates'!F$112)\n+($J990*'fnd base rates'!F$113)\n+($K990*'fnd base rates'!F$114)\n+($M990*'fnd base rates'!F$116)\n+($N990*'fnd base rates'!F$117)\n+($O990*'fnd base rates'!F$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,6)))\n*$R990","v":578149.99719999998},{"$f":"(($D990*'fnd base rates'!G$107)\n+($E990*'fnd base rates'!G$108)\n+($F990*'fnd base rates'!G$109)\n+($G990*'fnd base rates'!G$110)\n+($H990*'fnd base rates'!G$111)\n+($I990*'fnd base rates'!G$112)\n+($J990*'fnd base rates'!G$113)\n+($K990*'fnd base rates'!G$114)\n+($M990*'fnd base rates'!G$116)\n+($N990*'fnd base rates'!G$117)\n+($O990*'fnd base rates'!G$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,7)))\n*$R990","v":180710.29920000001},{"$f":"(($D990*'fnd base rates'!H$107)\n+($E990*'fnd base rates'!H$108)\n+($F990*'fnd base rates'!H$109)\n+($G990*'fnd base rates'!H$110)\n+($H990*'fnd base rates'!H$111)\n+($I990*'fnd base rates'!H$112)\n+($J990*'fnd base rates'!H$113)\n+($K990*'fnd base rates'!H$114)\n+($M990*'fnd base rates'!H$116)\n+($N990*'fnd base rates'!H$117)\n+($O990*'fnd base rates'!H$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,8)))","v":435600.4204},{"$f":"(($D990*'fnd base rates'!I$107)\n+($E990*'fnd base rates'!I$108)\n+($F990*'fnd base rates'!I$109)\n+($G990*'fnd base rates'!I$110)\n+($H990*'fnd base rates'!I$111)\n+($I990*'fnd base rates'!I$112)\n+($J990*'fnd base rates'!I$113)\n+($K990*'fnd base rates'!I$114)\n+($M990*'fnd base rates'!I$116)\n+($N990*'fnd base rates'!I$117)\n+($O990*'fnd base rates'!I$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,9)))\n*$R990","v":308783.61},{"$f":"(($D990*'fnd base rates'!J$107)\n+($E990*'fnd base rates'!J$108)\n+($F990*'fnd base rates'!J$109)\n+($G990*'fnd base rates'!J$110)\n+($H990*'fnd base rates'!J$111)\n+($I990*'fnd base rates'!J$112)\n+($J990*'fnd base rates'!J$113)\n+($K990*'fnd base rates'!J$114)\n+($M990*'fnd base rates'!J$116)\n+($N990*'fnd base rates'!J$117)\n+($O990*'fnd base rates'!J$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,10)))\n*$R990","v":588540.86},{"$f":"(($D990*'fnd base rates'!K$107)\n+($E990*'fnd base rates'!K$108)\n+($F990*'fnd base rates'!K$109)\n+($G990*'fnd base rates'!K$110)\n+($H990*'fnd base rates'!K$111)\n+($I990*'fnd base rates'!K$112)\n+($J990*'fnd base rates'!K$113)\n+($K990*'fnd base rates'!K$114)\n+($M990*'fnd base rates'!K$116)\n+($N990*'fnd base rates'!K$117)\n+($O990*'fnd base rates'!K$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,11)))\n*$R990","v":726298.30799999996},{"$f":"(($D990*'fnd base rates'!L$107)\n+($E990*'fnd base rates'!L$108)\n+($F990*'fnd base rates'!L$109)\n+($G990*'fnd base rates'!L$110)\n+($H990*'fnd base rates'!L$111)\n+($I990*'fnd base rates'!L$112)\n+($J990*'fnd base rates'!L$113)\n+($K990*'fnd base rates'!L$114)\n+($M990*'fnd base rates'!L$116)\n+($N990*'fnd base rates'!L$117)\n+($O990*'fnd base rates'!L$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,12)))","v":1141514.6580000001},{"$f":"(($D990*'fnd base rates'!M$107)\n+($E990*'fnd base rates'!M$108)\n+($F990*'fnd base rates'!M$109)\n+($G990*'fnd base rates'!M$110)\n+($H990*'fnd base rates'!M$111)\n+($I990*'fnd base rates'!M$112)\n+($J990*'fnd base rates'!M$113)\n+($K990*'fnd base rates'!M$114)\n+($M990*'fnd base rates'!M$116)\n+($N990*'fnd base rates'!M$117)\n+($O990*'fnd base rates'!M$118)\n+($P990*VLOOKUP($S990+12,rate_basefnd,13)))","v":0},9195977.3660000004,null,3513044044,"3513","044","044",1,600,9195977.3660000004,15327,0,15327,null,null,null,null,null,15327,0,15327,null,null,{"$f":"BC990-BA990","v":0}]
[3513,3513044050,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D991","v":0},{"$f":"'fnd enro'!E991","v":0},{"$f":"'fnd enro'!F991","v":0},{"$f":"'fnd enro'!G991","v":0},{"$f":"'fnd enro'!H991","v":1},{"$f":"'fnd enro'!I991","v":1},{"$f":"'fnd enro'!J991","v":0},{"$f":"'fnd enro'!K991","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L991","v":0},{"$f":"'fnd enro'!M991","v":0},{"$f":"'fnd enro'!N991","v":0},{"$f":"'fnd enro'!O991","v":0},{"$f":"'fnd enro'!P991","v":1},{"$f":"'fnd enro'!R991","v":2},1,{"$f":"VALUE('fnd enro'!Q991)","v":4},null,{"$f":"(($D991*'fnd base rates'!C$107)\n+($E991*'fnd base rates'!C$108)\n+($F991*'fnd base rates'!C$109)\n+($G991*'fnd base rates'!C$110)\n+($H991*'fnd base rates'!C$111)\n+($I991*'fnd base rates'!C$112)\n+($J991*'fnd base rates'!C$113)\n+($K991*'fnd base rates'!C$114)\n+($M991*'fnd base rates'!C$116)\n+($N991*'fnd base rates'!C$117)\n+($O991*'fnd base rates'!C$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,3)))\n*$R991","v":1131.3126920000002},{"$f":"(($D991*'fnd base rates'!D$107)\n+($E991*'fnd base rates'!D$108)\n+($F991*'fnd base rates'!D$109)\n+($G991*'fnd base rates'!D$110)\n+($H991*'fnd base rates'!D$111)\n+($I991*'fnd base rates'!D$112)\n+($J991*'fnd base rates'!D$113)\n+($K991*'fnd base rates'!D$114)\n+($M991*'fnd base rates'!D$116)\n+($N991*'fnd base rates'!D$117)\n+($O991*'fnd base rates'!D$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,4)))\n*$R991","v":1806.8000000000002},{"$f":"(($D991*'fnd base rates'!E$107)\n+($E991*'fnd base rates'!E$108)\n+($F991*'fnd base rates'!E$109)\n+($G991*'fnd base rates'!E$110)\n+($H991*'fnd base rates'!E$111)\n+($I991*'fnd base rates'!E$112)\n+($J991*'fnd base rates'!E$113)\n+($K991*'fnd base rates'!E$114)\n+($M991*'fnd base rates'!E$116)\n+($N991*'fnd base rates'!E$117)\n+($O991*'fnd base rates'!E$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,5)))\n*$R991","v":11072.260752},{"$f":"(($D991*'fnd base rates'!F$107)\n+($E991*'fnd base rates'!F$108)\n+($F991*'fnd base rates'!F$109)\n+($G991*'fnd base rates'!F$110)\n+($H991*'fnd base rates'!F$111)\n+($I991*'fnd base rates'!F$112)\n+($J991*'fnd base rates'!F$113)\n+($K991*'fnd base rates'!F$114)\n+($M991*'fnd base rates'!F$116)\n+($N991*'fnd base rates'!F$117)\n+($O991*'fnd base rates'!F$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,6)))\n*$R991","v":1882.2628240000001},{"$f":"(($D991*'fnd base rates'!G$107)\n+($E991*'fnd base rates'!G$108)\n+($F991*'fnd base rates'!G$109)\n+($G991*'fnd base rates'!G$110)\n+($H991*'fnd base rates'!G$111)\n+($I991*'fnd base rates'!G$112)\n+($J991*'fnd base rates'!G$113)\n+($K991*'fnd base rates'!G$114)\n+($M991*'fnd base rates'!G$116)\n+($N991*'fnd base rates'!G$117)\n+($O991*'fnd base rates'!G$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,7)))\n*$R991","v":463.35656399999993},{"$f":"(($D991*'fnd base rates'!H$107)\n+($E991*'fnd base rates'!H$108)\n+($F991*'fnd base rates'!H$109)\n+($G991*'fnd base rates'!H$110)\n+($H991*'fnd base rates'!H$111)\n+($I991*'fnd base rates'!H$112)\n+($J991*'fnd base rates'!H$113)\n+($K991*'fnd base rates'!H$114)\n+($M991*'fnd base rates'!H$116)\n+($N991*'fnd base rates'!H$117)\n+($O991*'fnd base rates'!H$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,8)))","v":1371.5978679999998},{"$f":"(($D991*'fnd base rates'!I$107)\n+($E991*'fnd base rates'!I$108)\n+($F991*'fnd base rates'!I$109)\n+($G991*'fnd base rates'!I$110)\n+($H991*'fnd base rates'!I$111)\n+($I991*'fnd base rates'!I$112)\n+($J991*'fnd base rates'!I$113)\n+($K991*'fnd base rates'!I$114)\n+($M991*'fnd base rates'!I$116)\n+($N991*'fnd base rates'!I$117)\n+($O991*'fnd base rates'!I$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,9)))\n*$R991","v":897.99},{"$f":"(($D991*'fnd base rates'!J$107)\n+($E991*'fnd base rates'!J$108)\n+($F991*'fnd base rates'!J$109)\n+($G991*'fnd base rates'!J$110)\n+($H991*'fnd base rates'!J$111)\n+($I991*'fnd base rates'!J$112)\n+($J991*'fnd base rates'!J$113)\n+($K991*'fnd base rates'!J$114)\n+($M991*'fnd base rates'!J$116)\n+($N991*'fnd base rates'!J$117)\n+($O991*'fnd base rates'!J$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,10)))\n*$R991","v":1390.8},{"$f":"(($D991*'fnd base rates'!K$107)\n+($E991*'fnd base rates'!K$108)\n+($F991*'fnd base rates'!K$109)\n+($G991*'fnd base rates'!K$110)\n+($H991*'fnd base rates'!K$111)\n+($I991*'fnd base rates'!K$112)\n+($J991*'fnd base rates'!K$113)\n+($K991*'fnd base rates'!K$114)\n+($M991*'fnd base rates'!K$116)\n+($N991*'fnd base rates'!K$117)\n+($O991*'fnd base rates'!K$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,11)))\n*$R991","v":2332.21976},{"$f":"(($D991*'fnd base rates'!L$107)\n+($E991*'fnd base rates'!L$108)\n+($F991*'fnd base rates'!L$109)\n+($G991*'fnd base rates'!L$110)\n+($H991*'fnd base rates'!L$111)\n+($I991*'fnd base rates'!L$112)\n+($J991*'fnd base rates'!L$113)\n+($K991*'fnd base rates'!L$114)\n+($M991*'fnd base rates'!L$116)\n+($N991*'fnd base rates'!L$117)\n+($O991*'fnd base rates'!L$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,12)))","v":3318.4433600000002},{"$f":"(($D991*'fnd base rates'!M$107)\n+($E991*'fnd base rates'!M$108)\n+($F991*'fnd base rates'!M$109)\n+($G991*'fnd base rates'!M$110)\n+($H991*'fnd base rates'!M$111)\n+($I991*'fnd base rates'!M$112)\n+($J991*'fnd base rates'!M$113)\n+($K991*'fnd base rates'!M$114)\n+($M991*'fnd base rates'!M$116)\n+($N991*'fnd base rates'!M$117)\n+($O991*'fnd base rates'!M$118)\n+($P991*VLOOKUP($S991+12,rate_basefnd,13)))","v":0},25667.043820000003,null,3513044050,"3513","044","050",1,2,25667.043820000003,12834,0,12834,null,null,null,null,null,12834,0,12834,null,null,{"$f":"BC991-BA991","v":0}]
[3513,3513044083,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D992","v":0},{"$f":"'fnd enro'!E992","v":0},{"$f":"'fnd enro'!F992","v":0},{"$f":"'fnd enro'!G992","v":0},{"$f":"'fnd enro'!H992","v":1},{"$f":"'fnd enro'!I992","v":1},{"$f":"'fnd enro'!J992","v":0},{"$f":"'fnd enro'!K992","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L992","v":0},{"$f":"'fnd enro'!M992","v":0},{"$f":"'fnd enro'!N992","v":1},{"$f":"'fnd enro'!O992","v":1},{"$f":"'fnd enro'!P992","v":2},{"$f":"'fnd enro'!R992","v":2},1,{"$f":"VALUE('fnd enro'!Q992)","v":6},null,{"$f":"(($D992*'fnd base rates'!C$107)\n+($E992*'fnd base rates'!C$108)\n+($F992*'fnd base rates'!C$109)\n+($G992*'fnd base rates'!C$110)\n+($H992*'fnd base rates'!C$111)\n+($I992*'fnd base rates'!C$112)\n+($J992*'fnd base rates'!C$113)\n+($K992*'fnd base rates'!C$114)\n+($M992*'fnd base rates'!C$116)\n+($N992*'fnd base rates'!C$117)\n+($O992*'fnd base rates'!C$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,3)))\n*$R992","v":1409.5026920000003},{"$f":"(($D992*'fnd base rates'!D$107)\n+($E992*'fnd base rates'!D$108)\n+($F992*'fnd base rates'!D$109)\n+($G992*'fnd base rates'!D$110)\n+($H992*'fnd base rates'!D$111)\n+($I992*'fnd base rates'!D$112)\n+($J992*'fnd base rates'!D$113)\n+($K992*'fnd base rates'!D$114)\n+($M992*'fnd base rates'!D$116)\n+($N992*'fnd base rates'!D$117)\n+($O992*'fnd base rates'!D$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,4)))\n*$R992","v":2508.0699999999997},{"$f":"(($D992*'fnd base rates'!E$107)\n+($E992*'fnd base rates'!E$108)\n+($F992*'fnd base rates'!E$109)\n+($G992*'fnd base rates'!E$110)\n+($H992*'fnd base rates'!E$111)\n+($I992*'fnd base rates'!E$112)\n+($J992*'fnd base rates'!E$113)\n+($K992*'fnd base rates'!E$114)\n+($M992*'fnd base rates'!E$116)\n+($N992*'fnd base rates'!E$117)\n+($O992*'fnd base rates'!E$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,5)))\n*$R992","v":16920.460751999999},{"$f":"(($D992*'fnd base rates'!F$107)\n+($E992*'fnd base rates'!F$108)\n+($F992*'fnd base rates'!F$109)\n+($G992*'fnd base rates'!F$110)\n+($H992*'fnd base rates'!F$111)\n+($I992*'fnd base rates'!F$112)\n+($J992*'fnd base rates'!F$113)\n+($K992*'fnd base rates'!F$114)\n+($M992*'fnd base rates'!F$116)\n+($N992*'fnd base rates'!F$117)\n+($O992*'fnd base rates'!F$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,6)))\n*$R992","v":2243.4328240000004},{"$f":"(($D992*'fnd base rates'!G$107)\n+($E992*'fnd base rates'!G$108)\n+($F992*'fnd base rates'!G$109)\n+($G992*'fnd base rates'!G$110)\n+($H992*'fnd base rates'!G$111)\n+($I992*'fnd base rates'!G$112)\n+($J992*'fnd base rates'!G$113)\n+($K992*'fnd base rates'!G$114)\n+($M992*'fnd base rates'!G$116)\n+($N992*'fnd base rates'!G$117)\n+($O992*'fnd base rates'!G$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,7)))\n*$R992","v":727.59656399999994},{"$f":"(($D992*'fnd base rates'!H$107)\n+($E992*'fnd base rates'!H$108)\n+($F992*'fnd base rates'!H$109)\n+($G992*'fnd base rates'!H$110)\n+($H992*'fnd base rates'!H$111)\n+($I992*'fnd base rates'!H$112)\n+($J992*'fnd base rates'!H$113)\n+($K992*'fnd base rates'!H$114)\n+($M992*'fnd base rates'!H$116)\n+($N992*'fnd base rates'!H$117)\n+($O992*'fnd base rates'!H$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,8)))","v":1654.2678679999999},{"$f":"(($D992*'fnd base rates'!I$107)\n+($E992*'fnd base rates'!I$108)\n+($F992*'fnd base rates'!I$109)\n+($G992*'fnd base rates'!I$110)\n+($H992*'fnd base rates'!I$111)\n+($I992*'fnd base rates'!I$112)\n+($J992*'fnd base rates'!I$113)\n+($K992*'fnd base rates'!I$114)\n+($M992*'fnd base rates'!I$116)\n+($N992*'fnd base rates'!I$117)\n+($O992*'fnd base rates'!I$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,9)))\n*$R992","v":1187.2},{"$f":"(($D992*'fnd base rates'!J$107)\n+($E992*'fnd base rates'!J$108)\n+($F992*'fnd base rates'!J$109)\n+($G992*'fnd base rates'!J$110)\n+($H992*'fnd base rates'!J$111)\n+($I992*'fnd base rates'!J$112)\n+($J992*'fnd base rates'!J$113)\n+($K992*'fnd base rates'!J$114)\n+($M992*'fnd base rates'!J$116)\n+($N992*'fnd base rates'!J$117)\n+($O992*'fnd base rates'!J$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,10)))\n*$R992","v":2140.96},{"$f":"(($D992*'fnd base rates'!K$107)\n+($E992*'fnd base rates'!K$108)\n+($F992*'fnd base rates'!K$109)\n+($G992*'fnd base rates'!K$110)\n+($H992*'fnd base rates'!K$111)\n+($I992*'fnd base rates'!K$112)\n+($J992*'fnd base rates'!K$113)\n+($K992*'fnd base rates'!K$114)\n+($M992*'fnd base rates'!K$116)\n+($N992*'fnd base rates'!K$117)\n+($O992*'fnd base rates'!K$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,11)))\n*$R992","v":2951.3597599999998},{"$f":"(($D992*'fnd base rates'!L$107)\n+($E992*'fnd base rates'!L$108)\n+($F992*'fnd base rates'!L$109)\n+($G992*'fnd base rates'!L$110)\n+($H992*'fnd base rates'!L$111)\n+($I992*'fnd base rates'!L$112)\n+($J992*'fnd base rates'!L$113)\n+($K992*'fnd base rates'!L$114)\n+($M992*'fnd base rates'!L$116)\n+($N992*'fnd base rates'!L$117)\n+($O992*'fnd base rates'!L$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,12)))","v":4423.0333600000004},{"$f":"(($D992*'fnd base rates'!M$107)\n+($E992*'fnd base rates'!M$108)\n+($F992*'fnd base rates'!M$109)\n+($G992*'fnd base rates'!M$110)\n+($H992*'fnd base rates'!M$111)\n+($I992*'fnd base rates'!M$112)\n+($J992*'fnd base rates'!M$113)\n+($K992*'fnd base rates'!M$114)\n+($M992*'fnd base rates'!M$116)\n+($N992*'fnd base rates'!M$117)\n+($O992*'fnd base rates'!M$118)\n+($P992*VLOOKUP($S992+12,rate_basefnd,13)))","v":0},36165.883819999995,null,3513044083,"3513","044","083",1,2,36165.883819999995,18083,0,18083,null,null,null,null,null,18083,0,18083,null,null,{"$f":"BC992-BA992","v":0}]
[3513,3513044095,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D993","v":0},{"$f":"'fnd enro'!E993","v":0},{"$f":"'fnd enro'!F993","v":0},{"$f":"'fnd enro'!G993","v":0},{"$f":"'fnd enro'!H993","v":0},{"$f":"'fnd enro'!I993","v":2},{"$f":"'fnd enro'!J993","v":0},{"$f":"'fnd enro'!K993","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L993","v":0},{"$f":"'fnd enro'!M993","v":0},{"$f":"'fnd enro'!N993","v":0},{"$f":"'fnd enro'!O993","v":1},{"$f":"'fnd enro'!P993","v":2},{"$f":"'fnd enro'!R993","v":2},1,{"$f":"VALUE('fnd enro'!Q993)","v":12},null,{"$f":"(($D993*'fnd base rates'!C$107)\n+($E993*'fnd base rates'!C$108)\n+($F993*'fnd base rates'!C$109)\n+($G993*'fnd base rates'!C$110)\n+($H993*'fnd base rates'!C$111)\n+($I993*'fnd base rates'!C$112)\n+($J993*'fnd base rates'!C$113)\n+($K993*'fnd base rates'!C$114)\n+($M993*'fnd base rates'!C$116)\n+($N993*'fnd base rates'!C$117)\n+($O993*'fnd base rates'!C$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,3)))\n*$R993","v":1348.3926920000001},{"$f":"(($D993*'fnd base rates'!D$107)\n+($E993*'fnd base rates'!D$108)\n+($F993*'fnd base rates'!D$109)\n+($G993*'fnd base rates'!D$110)\n+($H993*'fnd base rates'!D$111)\n+($I993*'fnd base rates'!D$112)\n+($J993*'fnd base rates'!D$113)\n+($K993*'fnd base rates'!D$114)\n+($M993*'fnd base rates'!D$116)\n+($N993*'fnd base rates'!D$117)\n+($O993*'fnd base rates'!D$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,4)))\n*$R993","v":2537.64},{"$f":"(($D993*'fnd base rates'!E$107)\n+($E993*'fnd base rates'!E$108)\n+($F993*'fnd base rates'!E$109)\n+($G993*'fnd base rates'!E$110)\n+($H993*'fnd base rates'!E$111)\n+($I993*'fnd base rates'!E$112)\n+($J993*'fnd base rates'!E$113)\n+($K993*'fnd base rates'!E$114)\n+($M993*'fnd base rates'!E$116)\n+($N993*'fnd base rates'!E$117)\n+($O993*'fnd base rates'!E$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,5)))\n*$R993","v":19177.700752000001},{"$f":"(($D993*'fnd base rates'!F$107)\n+($E993*'fnd base rates'!F$108)\n+($F993*'fnd base rates'!F$109)\n+($G993*'fnd base rates'!F$110)\n+($H993*'fnd base rates'!F$111)\n+($I993*'fnd base rates'!F$112)\n+($J993*'fnd base rates'!F$113)\n+($K993*'fnd base rates'!F$114)\n+($M993*'fnd base rates'!F$116)\n+($N993*'fnd base rates'!F$117)\n+($O993*'fnd base rates'!F$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,6)))\n*$R993","v":1948.112824},{"$f":"(($D993*'fnd base rates'!G$107)\n+($E993*'fnd base rates'!G$108)\n+($F993*'fnd base rates'!G$109)\n+($G993*'fnd base rates'!G$110)\n+($H993*'fnd base rates'!G$111)\n+($I993*'fnd base rates'!G$112)\n+($J993*'fnd base rates'!G$113)\n+($K993*'fnd base rates'!G$114)\n+($M993*'fnd base rates'!G$116)\n+($N993*'fnd base rates'!G$117)\n+($O993*'fnd base rates'!G$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,7)))\n*$R993","v":772.12656399999992},{"$f":"(($D993*'fnd base rates'!H$107)\n+($E993*'fnd base rates'!H$108)\n+($F993*'fnd base rates'!H$109)\n+($G993*'fnd base rates'!H$110)\n+($H993*'fnd base rates'!H$111)\n+($I993*'fnd base rates'!H$112)\n+($J993*'fnd base rates'!H$113)\n+($K993*'fnd base rates'!H$114)\n+($M993*'fnd base rates'!H$116)\n+($N993*'fnd base rates'!H$117)\n+($O993*'fnd base rates'!H$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,8)))","v":1841.157868},{"$f":"(($D993*'fnd base rates'!I$107)\n+($E993*'fnd base rates'!I$108)\n+($F993*'fnd base rates'!I$109)\n+($G993*'fnd base rates'!I$110)\n+($H993*'fnd base rates'!I$111)\n+($I993*'fnd base rates'!I$112)\n+($J993*'fnd base rates'!I$113)\n+($K993*'fnd base rates'!I$114)\n+($M993*'fnd base rates'!I$116)\n+($N993*'fnd base rates'!I$117)\n+($O993*'fnd base rates'!I$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,9)))\n*$R993","v":1255.93},{"$f":"(($D993*'fnd base rates'!J$107)\n+($E993*'fnd base rates'!J$108)\n+($F993*'fnd base rates'!J$109)\n+($G993*'fnd base rates'!J$110)\n+($H993*'fnd base rates'!J$111)\n+($I993*'fnd base rates'!J$112)\n+($J993*'fnd base rates'!J$113)\n+($K993*'fnd base rates'!J$114)\n+($M993*'fnd base rates'!J$116)\n+($N993*'fnd base rates'!J$117)\n+($O993*'fnd base rates'!J$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,10)))\n*$R993","v":2883.69},{"$f":"(($D993*'fnd base rates'!K$107)\n+($E993*'fnd base rates'!K$108)\n+($F993*'fnd base rates'!K$109)\n+($G993*'fnd base rates'!K$110)\n+($H993*'fnd base rates'!K$111)\n+($I993*'fnd base rates'!K$112)\n+($J993*'fnd base rates'!K$113)\n+($K993*'fnd base rates'!K$114)\n+($M993*'fnd base rates'!K$116)\n+($N993*'fnd base rates'!K$117)\n+($O993*'fnd base rates'!K$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,11)))\n*$R993","v":2598.9797600000002},{"$f":"(($D993*'fnd base rates'!L$107)\n+($E993*'fnd base rates'!L$108)\n+($F993*'fnd base rates'!L$109)\n+($G993*'fnd base rates'!L$110)\n+($H993*'fnd base rates'!L$111)\n+($I993*'fnd base rates'!L$112)\n+($J993*'fnd base rates'!L$113)\n+($K993*'fnd base rates'!L$114)\n+($M993*'fnd base rates'!L$116)\n+($N993*'fnd base rates'!L$117)\n+($O993*'fnd base rates'!L$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,12)))","v":4327.7733600000001},{"$f":"(($D993*'fnd base rates'!M$107)\n+($E993*'fnd base rates'!M$108)\n+($F993*'fnd base rates'!M$109)\n+($G993*'fnd base rates'!M$110)\n+($H993*'fnd base rates'!M$111)\n+($I993*'fnd base rates'!M$112)\n+($J993*'fnd base rates'!M$113)\n+($K993*'fnd base rates'!M$114)\n+($M993*'fnd base rates'!M$116)\n+($N993*'fnd base rates'!M$117)\n+($O993*'fnd base rates'!M$118)\n+($P993*VLOOKUP($S993+12,rate_basefnd,13)))","v":0},38691.503819999998,null,3513044095,"3513","044","095",1,2,38691.503819999998,19346,0,19346,null,null,null,null,null,19346,0,19346,null,null,{"$f":"BC993-BA993","v":0}]
[3513,3513044133,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D994","v":0},{"$f":"'fnd enro'!E994","v":0},{"$f":"'fnd enro'!F994","v":0},{"$f":"'fnd enro'!G994","v":0},{"$f":"'fnd enro'!H994","v":1},{"$f":"'fnd enro'!I994","v":3},{"$f":"'fnd enro'!J994","v":0},{"$f":"'fnd enro'!K994","v":0.15440000000000001},{"$f":"'fnd enro'!L994","v":0},{"$f":"'fnd enro'!M994","v":0},{"$f":"'fnd enro'!N994","v":0},{"$f":"'fnd enro'!O994","v":0},{"$f":"'fnd enro'!P994","v":4},{"$f":"'fnd enro'!R994","v":4},1,{"$f":"VALUE('fnd enro'!Q994)","v":9},null,{"$f":"(($D994*'fnd base rates'!C$107)\n+($E994*'fnd base rates'!C$108)\n+($F994*'fnd base rates'!C$109)\n+($G994*'fnd base rates'!C$110)\n+($H994*'fnd base rates'!C$111)\n+($I994*'fnd base rates'!C$112)\n+($J994*'fnd base rates'!C$113)\n+($K994*'fnd base rates'!C$114)\n+($M994*'fnd base rates'!C$116)\n+($N994*'fnd base rates'!C$117)\n+($O994*'fnd base rates'!C$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,3)))\n*$R994","v":2448.8853840000002},{"$f":"(($D994*'fnd base rates'!D$107)\n+($E994*'fnd base rates'!D$108)\n+($F994*'fnd base rates'!D$109)\n+($G994*'fnd base rates'!D$110)\n+($H994*'fnd base rates'!D$111)\n+($I994*'fnd base rates'!D$112)\n+($J994*'fnd base rates'!D$113)\n+($K994*'fnd base rates'!D$114)\n+($M994*'fnd base rates'!D$116)\n+($N994*'fnd base rates'!D$117)\n+($O994*'fnd base rates'!D$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,4)))\n*$R994","v":4496.08},{"$f":"(($D994*'fnd base rates'!E$107)\n+($E994*'fnd base rates'!E$108)\n+($F994*'fnd base rates'!E$109)\n+($G994*'fnd base rates'!E$110)\n+($H994*'fnd base rates'!E$111)\n+($I994*'fnd base rates'!E$112)\n+($J994*'fnd base rates'!E$113)\n+($K994*'fnd base rates'!E$114)\n+($M994*'fnd base rates'!E$116)\n+($N994*'fnd base rates'!E$117)\n+($O994*'fnd base rates'!E$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,5)))\n*$R994","v":32211.721503999997},{"$f":"(($D994*'fnd base rates'!F$107)\n+($E994*'fnd base rates'!F$108)\n+($F994*'fnd base rates'!F$109)\n+($G994*'fnd base rates'!F$110)\n+($H994*'fnd base rates'!F$111)\n+($I994*'fnd base rates'!F$112)\n+($J994*'fnd base rates'!F$113)\n+($K994*'fnd base rates'!F$114)\n+($M994*'fnd base rates'!F$116)\n+($N994*'fnd base rates'!F$117)\n+($O994*'fnd base rates'!F$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,6)))\n*$R994","v":3656.035648},{"$f":"(($D994*'fnd base rates'!G$107)\n+($E994*'fnd base rates'!G$108)\n+($F994*'fnd base rates'!G$109)\n+($G994*'fnd base rates'!G$110)\n+($H994*'fnd base rates'!G$111)\n+($I994*'fnd base rates'!G$112)\n+($J994*'fnd base rates'!G$113)\n+($K994*'fnd base rates'!G$114)\n+($M994*'fnd base rates'!G$116)\n+($N994*'fnd base rates'!G$117)\n+($O994*'fnd base rates'!G$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,7)))\n*$R994","v":1340.063128},{"$f":"(($D994*'fnd base rates'!H$107)\n+($E994*'fnd base rates'!H$108)\n+($F994*'fnd base rates'!H$109)\n+($G994*'fnd base rates'!H$110)\n+($H994*'fnd base rates'!H$111)\n+($I994*'fnd base rates'!H$112)\n+($J994*'fnd base rates'!H$113)\n+($K994*'fnd base rates'!H$114)\n+($M994*'fnd base rates'!H$116)\n+($N994*'fnd base rates'!H$117)\n+($O994*'fnd base rates'!H$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,8)))","v":3111.9157359999999},{"$f":"(($D994*'fnd base rates'!I$107)\n+($E994*'fnd base rates'!I$108)\n+($F994*'fnd base rates'!I$109)\n+($G994*'fnd base rates'!I$110)\n+($H994*'fnd base rates'!I$111)\n+($I994*'fnd base rates'!I$112)\n+($J994*'fnd base rates'!I$113)\n+($K994*'fnd base rates'!I$114)\n+($M994*'fnd base rates'!I$116)\n+($N994*'fnd base rates'!I$117)\n+($O994*'fnd base rates'!I$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,9)))\n*$R994","v":2208.0299999999997},{"$f":"(($D994*'fnd base rates'!J$107)\n+($E994*'fnd base rates'!J$108)\n+($F994*'fnd base rates'!J$109)\n+($G994*'fnd base rates'!J$110)\n+($H994*'fnd base rates'!J$111)\n+($I994*'fnd base rates'!J$112)\n+($J994*'fnd base rates'!J$113)\n+($K994*'fnd base rates'!J$114)\n+($M994*'fnd base rates'!J$116)\n+($N994*'fnd base rates'!J$117)\n+($O994*'fnd base rates'!J$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,10)))\n*$R994","v":4919.1399999999994},{"$f":"(($D994*'fnd base rates'!K$107)\n+($E994*'fnd base rates'!K$108)\n+($F994*'fnd base rates'!K$109)\n+($G994*'fnd base rates'!K$110)\n+($H994*'fnd base rates'!K$111)\n+($I994*'fnd base rates'!K$112)\n+($J994*'fnd base rates'!K$113)\n+($K994*'fnd base rates'!K$114)\n+($M994*'fnd base rates'!K$116)\n+($N994*'fnd base rates'!K$117)\n+($O994*'fnd base rates'!K$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,11)))\n*$R994","v":4632.3395200000004},{"$f":"(($D994*'fnd base rates'!L$107)\n+($E994*'fnd base rates'!L$108)\n+($F994*'fnd base rates'!L$109)\n+($G994*'fnd base rates'!L$110)\n+($H994*'fnd base rates'!L$111)\n+($I994*'fnd base rates'!L$112)\n+($J994*'fnd base rates'!L$113)\n+($K994*'fnd base rates'!L$114)\n+($M994*'fnd base rates'!L$116)\n+($N994*'fnd base rates'!L$117)\n+($O994*'fnd base rates'!L$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,12)))","v":7886.9767200000006},{"$f":"(($D994*'fnd base rates'!M$107)\n+($E994*'fnd base rates'!M$108)\n+($F994*'fnd base rates'!M$109)\n+($G994*'fnd base rates'!M$110)\n+($H994*'fnd base rates'!M$111)\n+($I994*'fnd base rates'!M$112)\n+($J994*'fnd base rates'!M$113)\n+($K994*'fnd base rates'!M$114)\n+($M994*'fnd base rates'!M$116)\n+($N994*'fnd base rates'!M$117)\n+($O994*'fnd base rates'!M$118)\n+($P994*VLOOKUP($S994+12,rate_basefnd,13)))","v":0},66911.187640000004,null,3513044133,"3513","044","133",1,4,66911.187640000004,16728,0,16728,null,null,null,null,null,16728,0,16728,null,null,{"$f":"BC994-BA994","v":0}]
[3513,3513044182,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D995","v":0},{"$f":"'fnd enro'!E995","v":0},{"$f":"'fnd enro'!F995","v":0},{"$f":"'fnd enro'!G995","v":0},{"$f":"'fnd enro'!H995","v":0},{"$f":"'fnd enro'!I995","v":1},{"$f":"'fnd enro'!J995","v":0},{"$f":"'fnd enro'!K995","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L995","v":0},{"$f":"'fnd enro'!M995","v":0},{"$f":"'fnd enro'!N995","v":0},{"$f":"'fnd enro'!O995","v":0},{"$f":"'fnd enro'!P995","v":1},{"$f":"'fnd enro'!R995","v":1},1,{"$f":"VALUE('fnd enro'!Q995)","v":8},null,{"$f":"(($D995*'fnd base rates'!C$107)\n+($E995*'fnd base rates'!C$108)\n+($F995*'fnd base rates'!C$109)\n+($G995*'fnd base rates'!C$110)\n+($H995*'fnd base rates'!C$111)\n+($I995*'fnd base rates'!C$112)\n+($J995*'fnd base rates'!C$113)\n+($K995*'fnd base rates'!C$114)\n+($M995*'fnd base rates'!C$116)\n+($N995*'fnd base rates'!C$117)\n+($O995*'fnd base rates'!C$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,3)))\n*$R995","v":608.66134600000009},{"$f":"(($D995*'fnd base rates'!D$107)\n+($E995*'fnd base rates'!D$108)\n+($F995*'fnd base rates'!D$109)\n+($G995*'fnd base rates'!D$110)\n+($H995*'fnd base rates'!D$111)\n+($I995*'fnd base rates'!D$112)\n+($J995*'fnd base rates'!D$113)\n+($K995*'fnd base rates'!D$114)\n+($M995*'fnd base rates'!D$116)\n+($N995*'fnd base rates'!D$117)\n+($O995*'fnd base rates'!D$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,4)))\n*$R995","v":1107.1600000000001},{"$f":"(($D995*'fnd base rates'!E$107)\n+($E995*'fnd base rates'!E$108)\n+($F995*'fnd base rates'!E$109)\n+($G995*'fnd base rates'!E$110)\n+($H995*'fnd base rates'!E$111)\n+($I995*'fnd base rates'!E$112)\n+($J995*'fnd base rates'!E$113)\n+($K995*'fnd base rates'!E$114)\n+($M995*'fnd base rates'!E$116)\n+($N995*'fnd base rates'!E$117)\n+($O995*'fnd base rates'!E$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,5)))\n*$R995","v":8251.5603759999995},{"$f":"(($D995*'fnd base rates'!F$107)\n+($E995*'fnd base rates'!F$108)\n+($F995*'fnd base rates'!F$109)\n+($G995*'fnd base rates'!F$110)\n+($H995*'fnd base rates'!F$111)\n+($I995*'fnd base rates'!F$112)\n+($J995*'fnd base rates'!F$113)\n+($K995*'fnd base rates'!F$114)\n+($M995*'fnd base rates'!F$116)\n+($N995*'fnd base rates'!F$117)\n+($O995*'fnd base rates'!F$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,6)))\n*$R995","v":886.88641200000006},{"$f":"(($D995*'fnd base rates'!G$107)\n+($E995*'fnd base rates'!G$108)\n+($F995*'fnd base rates'!G$109)\n+($G995*'fnd base rates'!G$110)\n+($H995*'fnd base rates'!G$111)\n+($I995*'fnd base rates'!G$112)\n+($J995*'fnd base rates'!G$113)\n+($K995*'fnd base rates'!G$114)\n+($M995*'fnd base rates'!G$116)\n+($N995*'fnd base rates'!G$117)\n+($O995*'fnd base rates'!G$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,7)))\n*$R995","v":325.893282},{"$f":"(($D995*'fnd base rates'!H$107)\n+($E995*'fnd base rates'!H$108)\n+($F995*'fnd base rates'!H$109)\n+($G995*'fnd base rates'!H$110)\n+($H995*'fnd base rates'!H$111)\n+($I995*'fnd base rates'!H$112)\n+($J995*'fnd base rates'!H$113)\n+($K995*'fnd base rates'!H$114)\n+($M995*'fnd base rates'!H$116)\n+($N995*'fnd base rates'!H$117)\n+($O995*'fnd base rates'!H$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,8)))","v":852.91893400000004},{"$f":"(($D995*'fnd base rates'!I$107)\n+($E995*'fnd base rates'!I$108)\n+($F995*'fnd base rates'!I$109)\n+($G995*'fnd base rates'!I$110)\n+($H995*'fnd base rates'!I$111)\n+($I995*'fnd base rates'!I$112)\n+($J995*'fnd base rates'!I$113)\n+($K995*'fnd base rates'!I$114)\n+($M995*'fnd base rates'!I$116)\n+($N995*'fnd base rates'!I$117)\n+($O995*'fnd base rates'!I$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,9)))\n*$R995","v":561.16},{"$f":"(($D995*'fnd base rates'!J$107)\n+($E995*'fnd base rates'!J$108)\n+($F995*'fnd base rates'!J$109)\n+($G995*'fnd base rates'!J$110)\n+($H995*'fnd base rates'!J$111)\n+($I995*'fnd base rates'!J$112)\n+($J995*'fnd base rates'!J$113)\n+($K995*'fnd base rates'!J$114)\n+($M995*'fnd base rates'!J$116)\n+($N995*'fnd base rates'!J$117)\n+($O995*'fnd base rates'!J$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,10)))\n*$R995","v":1276.3899999999999},{"$f":"(($D995*'fnd base rates'!K$107)\n+($E995*'fnd base rates'!K$108)\n+($F995*'fnd base rates'!K$109)\n+($G995*'fnd base rates'!K$110)\n+($H995*'fnd base rates'!K$111)\n+($I995*'fnd base rates'!K$112)\n+($J995*'fnd base rates'!K$113)\n+($K995*'fnd base rates'!K$114)\n+($M995*'fnd base rates'!K$116)\n+($N995*'fnd base rates'!K$117)\n+($O995*'fnd base rates'!K$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,11)))\n*$R995","v":1150.05988},{"$f":"(($D995*'fnd base rates'!L$107)\n+($E995*'fnd base rates'!L$108)\n+($F995*'fnd base rates'!L$109)\n+($G995*'fnd base rates'!L$110)\n+($H995*'fnd base rates'!L$111)\n+($I995*'fnd base rates'!L$112)\n+($J995*'fnd base rates'!L$113)\n+($K995*'fnd base rates'!L$114)\n+($M995*'fnd base rates'!L$116)\n+($N995*'fnd base rates'!L$117)\n+($O995*'fnd base rates'!L$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,12)))","v":1909.2866800000002},{"$f":"(($D995*'fnd base rates'!M$107)\n+($E995*'fnd base rates'!M$108)\n+($F995*'fnd base rates'!M$109)\n+($G995*'fnd base rates'!M$110)\n+($H995*'fnd base rates'!M$111)\n+($I995*'fnd base rates'!M$112)\n+($J995*'fnd base rates'!M$113)\n+($K995*'fnd base rates'!M$114)\n+($M995*'fnd base rates'!M$116)\n+($N995*'fnd base rates'!M$117)\n+($O995*'fnd base rates'!M$118)\n+($P995*VLOOKUP($S995+12,rate_basefnd,13)))","v":0},16929.976909999998,null,3513044182,"3513","044","182",1,1,16929.976909999998,16930,0,16930,null,null,null,null,null,16930,0,16930,null,null,{"$f":"BC995-BA995","v":0}]
[3513,3513044218,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D996","v":0},{"$f":"'fnd enro'!E996","v":0},{"$f":"'fnd enro'!F996","v":0},{"$f":"'fnd enro'!G996","v":0},{"$f":"'fnd enro'!H996","v":1},{"$f":"'fnd enro'!I996","v":1},{"$f":"'fnd enro'!J996","v":0},{"$f":"'fnd enro'!K996","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L996","v":0},{"$f":"'fnd enro'!M996","v":0},{"$f":"'fnd enro'!N996","v":0},{"$f":"'fnd enro'!O996","v":0},{"$f":"'fnd enro'!P996","v":2},{"$f":"'fnd enro'!R996","v":2},1,{"$f":"VALUE('fnd enro'!Q996)","v":5},null,{"$f":"(($D996*'fnd base rates'!C$107)\n+($E996*'fnd base rates'!C$108)\n+($F996*'fnd base rates'!C$109)\n+($G996*'fnd base rates'!C$110)\n+($H996*'fnd base rates'!C$111)\n+($I996*'fnd base rates'!C$112)\n+($J996*'fnd base rates'!C$113)\n+($K996*'fnd base rates'!C$114)\n+($M996*'fnd base rates'!C$116)\n+($N996*'fnd base rates'!C$117)\n+($O996*'fnd base rates'!C$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,3)))\n*$R996","v":1192.6626920000001},{"$f":"(($D996*'fnd base rates'!D$107)\n+($E996*'fnd base rates'!D$108)\n+($F996*'fnd base rates'!D$109)\n+($G996*'fnd base rates'!D$110)\n+($H996*'fnd base rates'!D$111)\n+($I996*'fnd base rates'!D$112)\n+($J996*'fnd base rates'!D$113)\n+($K996*'fnd base rates'!D$114)\n+($M996*'fnd base rates'!D$116)\n+($N996*'fnd base rates'!D$117)\n+($O996*'fnd base rates'!D$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,4)))\n*$R996","v":2097.48},{"$f":"(($D996*'fnd base rates'!E$107)\n+($E996*'fnd base rates'!E$108)\n+($F996*'fnd base rates'!E$109)\n+($G996*'fnd base rates'!E$110)\n+($H996*'fnd base rates'!E$111)\n+($I996*'fnd base rates'!E$112)\n+($J996*'fnd base rates'!E$113)\n+($K996*'fnd base rates'!E$114)\n+($M996*'fnd base rates'!E$116)\n+($N996*'fnd base rates'!E$117)\n+($O996*'fnd base rates'!E$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,5)))\n*$R996","v":13909.900752000001},{"$f":"(($D996*'fnd base rates'!F$107)\n+($E996*'fnd base rates'!F$108)\n+($F996*'fnd base rates'!F$109)\n+($G996*'fnd base rates'!F$110)\n+($H996*'fnd base rates'!F$111)\n+($I996*'fnd base rates'!F$112)\n+($J996*'fnd base rates'!F$113)\n+($K996*'fnd base rates'!F$114)\n+($M996*'fnd base rates'!F$116)\n+($N996*'fnd base rates'!F$117)\n+($O996*'fnd base rates'!F$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,6)))\n*$R996","v":1882.2628240000001},{"$f":"(($D996*'fnd base rates'!G$107)\n+($E996*'fnd base rates'!G$108)\n+($F996*'fnd base rates'!G$109)\n+($G996*'fnd base rates'!G$110)\n+($H996*'fnd base rates'!G$111)\n+($I996*'fnd base rates'!G$112)\n+($J996*'fnd base rates'!G$113)\n+($K996*'fnd base rates'!G$114)\n+($M996*'fnd base rates'!G$116)\n+($N996*'fnd base rates'!G$117)\n+($O996*'fnd base rates'!G$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,7)))\n*$R996","v":601.036564},{"$f":"(($D996*'fnd base rates'!H$107)\n+($E996*'fnd base rates'!H$108)\n+($F996*'fnd base rates'!H$109)\n+($G996*'fnd base rates'!H$110)\n+($H996*'fnd base rates'!H$111)\n+($I996*'fnd base rates'!H$112)\n+($J996*'fnd base rates'!H$113)\n+($K996*'fnd base rates'!H$114)\n+($M996*'fnd base rates'!H$116)\n+($N996*'fnd base rates'!H$117)\n+($O996*'fnd base rates'!H$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,8)))","v":1392.697868},{"$f":"(($D996*'fnd base rates'!I$107)\n+($E996*'fnd base rates'!I$108)\n+($F996*'fnd base rates'!I$109)\n+($G996*'fnd base rates'!I$110)\n+($H996*'fnd base rates'!I$111)\n+($I996*'fnd base rates'!I$112)\n+($J996*'fnd base rates'!I$113)\n+($K996*'fnd base rates'!I$114)\n+($M996*'fnd base rates'!I$116)\n+($N996*'fnd base rates'!I$117)\n+($O996*'fnd base rates'!I$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,9)))\n*$R996","v":1012.89},{"$f":"(($D996*'fnd base rates'!J$107)\n+($E996*'fnd base rates'!J$108)\n+($F996*'fnd base rates'!J$109)\n+($G996*'fnd base rates'!J$110)\n+($H996*'fnd base rates'!J$111)\n+($I996*'fnd base rates'!J$112)\n+($J996*'fnd base rates'!J$113)\n+($K996*'fnd base rates'!J$114)\n+($M996*'fnd base rates'!J$116)\n+($N996*'fnd base rates'!J$117)\n+($O996*'fnd base rates'!J$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,10)))\n*$R996","v":1987.8799999999999},{"$f":"(($D996*'fnd base rates'!K$107)\n+($E996*'fnd base rates'!K$108)\n+($F996*'fnd base rates'!K$109)\n+($G996*'fnd base rates'!K$110)\n+($H996*'fnd base rates'!K$111)\n+($I996*'fnd base rates'!K$112)\n+($J996*'fnd base rates'!K$113)\n+($K996*'fnd base rates'!K$114)\n+($M996*'fnd base rates'!K$116)\n+($N996*'fnd base rates'!K$117)\n+($O996*'fnd base rates'!K$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,11)))\n*$R996","v":2332.21976},{"$f":"(($D996*'fnd base rates'!L$107)\n+($E996*'fnd base rates'!L$108)\n+($F996*'fnd base rates'!L$109)\n+($G996*'fnd base rates'!L$110)\n+($H996*'fnd base rates'!L$111)\n+($I996*'fnd base rates'!L$112)\n+($J996*'fnd base rates'!L$113)\n+($K996*'fnd base rates'!L$114)\n+($M996*'fnd base rates'!L$116)\n+($N996*'fnd base rates'!L$117)\n+($O996*'fnd base rates'!L$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,12)))","v":3777.4633600000002},{"$f":"(($D996*'fnd base rates'!M$107)\n+($E996*'fnd base rates'!M$108)\n+($F996*'fnd base rates'!M$109)\n+($G996*'fnd base rates'!M$110)\n+($H996*'fnd base rates'!M$111)\n+($I996*'fnd base rates'!M$112)\n+($J996*'fnd base rates'!M$113)\n+($K996*'fnd base rates'!M$114)\n+($M996*'fnd base rates'!M$116)\n+($N996*'fnd base rates'!M$117)\n+($O996*'fnd base rates'!M$118)\n+($P996*VLOOKUP($S996+12,rate_basefnd,13)))","v":0},30186.493820000003,null,3513044218,"3513","044","218",1,2,30186.493820000003,15093,0,15093,null,null,null,null,null,15093,0,15093,null,null,{"$f":"BC996-BA996","v":0}]
[3513,3513044220,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D997","v":0},{"$f":"'fnd enro'!E997","v":0},{"$f":"'fnd enro'!F997","v":0},{"$f":"'fnd enro'!G997","v":0},{"$f":"'fnd enro'!H997","v":1},{"$f":"'fnd enro'!I997","v":0},{"$f":"'fnd enro'!J997","v":0},{"$f":"'fnd enro'!K997","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L997","v":0},{"$f":"'fnd enro'!M997","v":0},{"$f":"'fnd enro'!N997","v":0},{"$f":"'fnd enro'!O997","v":0},{"$f":"'fnd enro'!P997","v":0},{"$f":"'fnd enro'!R997","v":1},1,{"$f":"VALUE('fnd enro'!Q997)","v":7},null,{"$f":"(($D997*'fnd base rates'!C$107)\n+($E997*'fnd base rates'!C$108)\n+($F997*'fnd base rates'!C$109)\n+($G997*'fnd base rates'!C$110)\n+($H997*'fnd base rates'!C$111)\n+($I997*'fnd base rates'!C$112)\n+($J997*'fnd base rates'!C$113)\n+($K997*'fnd base rates'!C$114)\n+($M997*'fnd base rates'!C$116)\n+($N997*'fnd base rates'!C$117)\n+($O997*'fnd base rates'!C$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,3)))\n*$R997","v":536.46134600000005},{"$f":"(($D997*'fnd base rates'!D$107)\n+($E997*'fnd base rates'!D$108)\n+($F997*'fnd base rates'!D$109)\n+($G997*'fnd base rates'!D$110)\n+($H997*'fnd base rates'!D$111)\n+($I997*'fnd base rates'!D$112)\n+($J997*'fnd base rates'!D$113)\n+($K997*'fnd base rates'!D$114)\n+($M997*'fnd base rates'!D$116)\n+($N997*'fnd base rates'!D$117)\n+($O997*'fnd base rates'!D$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,4)))\n*$R997","v":765.08},{"$f":"(($D997*'fnd base rates'!E$107)\n+($E997*'fnd base rates'!E$108)\n+($F997*'fnd base rates'!E$109)\n+($G997*'fnd base rates'!E$110)\n+($H997*'fnd base rates'!E$111)\n+($I997*'fnd base rates'!E$112)\n+($J997*'fnd base rates'!E$113)\n+($K997*'fnd base rates'!E$114)\n+($M997*'fnd base rates'!E$116)\n+($N997*'fnd base rates'!E$117)\n+($O997*'fnd base rates'!E$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,5)))\n*$R997","v":3459.480376},{"$f":"(($D997*'fnd base rates'!F$107)\n+($E997*'fnd base rates'!F$108)\n+($F997*'fnd base rates'!F$109)\n+($G997*'fnd base rates'!F$110)\n+($H997*'fnd base rates'!F$111)\n+($I997*'fnd base rates'!F$112)\n+($J997*'fnd base rates'!F$113)\n+($K997*'fnd base rates'!F$114)\n+($M997*'fnd base rates'!F$116)\n+($N997*'fnd base rates'!F$117)\n+($O997*'fnd base rates'!F$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,6)))\n*$R997","v":995.37641200000007},{"$f":"(($D997*'fnd base rates'!G$107)\n+($E997*'fnd base rates'!G$108)\n+($F997*'fnd base rates'!G$109)\n+($G997*'fnd base rates'!G$110)\n+($H997*'fnd base rates'!G$111)\n+($I997*'fnd base rates'!G$112)\n+($J997*'fnd base rates'!G$113)\n+($K997*'fnd base rates'!G$114)\n+($M997*'fnd base rates'!G$116)\n+($N997*'fnd base rates'!G$117)\n+($O997*'fnd base rates'!G$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,7)))\n*$R997","v":168.453282},{"$f":"(($D997*'fnd base rates'!H$107)\n+($E997*'fnd base rates'!H$108)\n+($F997*'fnd base rates'!H$109)\n+($G997*'fnd base rates'!H$110)\n+($H997*'fnd base rates'!H$111)\n+($I997*'fnd base rates'!H$112)\n+($J997*'fnd base rates'!H$113)\n+($K997*'fnd base rates'!H$114)\n+($M997*'fnd base rates'!H$116)\n+($N997*'fnd base rates'!H$117)\n+($O997*'fnd base rates'!H$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D997*'fnd base rates'!I$107)\n+($E997*'fnd base rates'!I$108)\n+($F997*'fnd base rates'!I$109)\n+($G997*'fnd base rates'!I$110)\n+($H997*'fnd base rates'!I$111)\n+($I997*'fnd base rates'!I$112)\n+($J997*'fnd base rates'!I$113)\n+($K997*'fnd base rates'!I$114)\n+($M997*'fnd base rates'!I$116)\n+($N997*'fnd base rates'!I$117)\n+($O997*'fnd base rates'!I$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,9)))\n*$R997","v":362.69},{"$f":"(($D997*'fnd base rates'!J$107)\n+($E997*'fnd base rates'!J$108)\n+($F997*'fnd base rates'!J$109)\n+($G997*'fnd base rates'!J$110)\n+($H997*'fnd base rates'!J$111)\n+($I997*'fnd base rates'!J$112)\n+($J997*'fnd base rates'!J$113)\n+($K997*'fnd base rates'!J$114)\n+($M997*'fnd base rates'!J$116)\n+($N997*'fnd base rates'!J$117)\n+($O997*'fnd base rates'!J$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,10)))\n*$R997","v":248.81},{"$f":"(($D997*'fnd base rates'!K$107)\n+($E997*'fnd base rates'!K$108)\n+($F997*'fnd base rates'!K$109)\n+($G997*'fnd base rates'!K$110)\n+($H997*'fnd base rates'!K$111)\n+($I997*'fnd base rates'!K$112)\n+($J997*'fnd base rates'!K$113)\n+($K997*'fnd base rates'!K$114)\n+($M997*'fnd base rates'!K$116)\n+($N997*'fnd base rates'!K$117)\n+($O997*'fnd base rates'!K$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,11)))\n*$R997","v":1182.1598799999999},{"$f":"(($D997*'fnd base rates'!L$107)\n+($E997*'fnd base rates'!L$108)\n+($F997*'fnd base rates'!L$109)\n+($G997*'fnd base rates'!L$110)\n+($H997*'fnd base rates'!L$111)\n+($I997*'fnd base rates'!L$112)\n+($J997*'fnd base rates'!L$113)\n+($K997*'fnd base rates'!L$114)\n+($M997*'fnd base rates'!L$116)\n+($N997*'fnd base rates'!L$117)\n+($O997*'fnd base rates'!L$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D997*'fnd base rates'!M$107)\n+($E997*'fnd base rates'!M$108)\n+($F997*'fnd base rates'!M$109)\n+($G997*'fnd base rates'!M$110)\n+($H997*'fnd base rates'!M$111)\n+($I997*'fnd base rates'!M$112)\n+($J997*'fnd base rates'!M$113)\n+($K997*'fnd base rates'!M$114)\n+($M997*'fnd base rates'!M$116)\n+($N997*'fnd base rates'!M$117)\n+($O997*'fnd base rates'!M$118)\n+($P997*VLOOKUP($S997+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,3513044220,"3513","044","220",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC997-BA997","v":0}]
[3513,3513044244,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D998","v":0},{"$f":"'fnd enro'!E998","v":0},{"$f":"'fnd enro'!F998","v":0},{"$f":"'fnd enro'!G998","v":0},{"$f":"'fnd enro'!H998","v":25},{"$f":"'fnd enro'!I998","v":39},{"$f":"'fnd enro'!J998","v":0},{"$f":"'fnd enro'!K998","v":2.4704000000000002},{"$f":"'fnd enro'!L998","v":0},{"$f":"'fnd enro'!M998","v":0},{"$f":"'fnd enro'!N998","v":6},{"$f":"'fnd enro'!O998","v":3},{"$f":"'fnd enro'!P998","v":34},{"$f":"'fnd enro'!R998","v":64},1,{"$f":"VALUE('fnd enro'!Q998)","v":10},null,{"$f":"(($D998*'fnd base rates'!C$107)\n+($E998*'fnd base rates'!C$108)\n+($F998*'fnd base rates'!C$109)\n+($G998*'fnd base rates'!C$110)\n+($H998*'fnd base rates'!C$111)\n+($I998*'fnd base rates'!C$112)\n+($J998*'fnd base rates'!C$113)\n+($K998*'fnd base rates'!C$114)\n+($M998*'fnd base rates'!C$116)\n+($N998*'fnd base rates'!C$117)\n+($O998*'fnd base rates'!C$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,3)))\n*$R998","v":37969.576144000006},{"$f":"(($D998*'fnd base rates'!D$107)\n+($E998*'fnd base rates'!D$108)\n+($F998*'fnd base rates'!D$109)\n+($G998*'fnd base rates'!D$110)\n+($H998*'fnd base rates'!D$111)\n+($I998*'fnd base rates'!D$112)\n+($J998*'fnd base rates'!D$113)\n+($K998*'fnd base rates'!D$114)\n+($M998*'fnd base rates'!D$116)\n+($N998*'fnd base rates'!D$117)\n+($O998*'fnd base rates'!D$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,4)))\n*$R998","v":63386.320000000007},{"$f":"(($D998*'fnd base rates'!E$107)\n+($E998*'fnd base rates'!E$108)\n+($F998*'fnd base rates'!E$109)\n+($G998*'fnd base rates'!E$110)\n+($H998*'fnd base rates'!E$111)\n+($I998*'fnd base rates'!E$112)\n+($J998*'fnd base rates'!E$113)\n+($K998*'fnd base rates'!E$114)\n+($M998*'fnd base rates'!E$116)\n+($N998*'fnd base rates'!E$117)\n+($O998*'fnd base rates'!E$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,5)))\n*$R998","v":414297.78406400001},{"$f":"(($D998*'fnd base rates'!F$107)\n+($E998*'fnd base rates'!F$108)\n+($F998*'fnd base rates'!F$109)\n+($G998*'fnd base rates'!F$110)\n+($H998*'fnd base rates'!F$111)\n+($I998*'fnd base rates'!F$112)\n+($J998*'fnd base rates'!F$113)\n+($K998*'fnd base rates'!F$114)\n+($M998*'fnd base rates'!F$116)\n+($N998*'fnd base rates'!F$117)\n+($O998*'fnd base rates'!F$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,6)))\n*$R998","v":61116.980368000004},{"$f":"(($D998*'fnd base rates'!G$107)\n+($E998*'fnd base rates'!G$108)\n+($F998*'fnd base rates'!G$109)\n+($G998*'fnd base rates'!G$110)\n+($H998*'fnd base rates'!G$111)\n+($I998*'fnd base rates'!G$112)\n+($J998*'fnd base rates'!G$113)\n+($K998*'fnd base rates'!G$114)\n+($M998*'fnd base rates'!G$116)\n+($N998*'fnd base rates'!G$117)\n+($O998*'fnd base rates'!G$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,7)))\n*$R998","v":17123.440047999997},{"$f":"(($D998*'fnd base rates'!H$107)\n+($E998*'fnd base rates'!H$108)\n+($F998*'fnd base rates'!H$109)\n+($G998*'fnd base rates'!H$110)\n+($H998*'fnd base rates'!H$111)\n+($I998*'fnd base rates'!H$112)\n+($J998*'fnd base rates'!H$113)\n+($K998*'fnd base rates'!H$114)\n+($M998*'fnd base rates'!H$116)\n+($N998*'fnd base rates'!H$117)\n+($O998*'fnd base rates'!H$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,8)))","v":47482.831775999992},{"$f":"(($D998*'fnd base rates'!I$107)\n+($E998*'fnd base rates'!I$108)\n+($F998*'fnd base rates'!I$109)\n+($G998*'fnd base rates'!I$110)\n+($H998*'fnd base rates'!I$111)\n+($I998*'fnd base rates'!I$112)\n+($J998*'fnd base rates'!I$113)\n+($K998*'fnd base rates'!I$114)\n+($M998*'fnd base rates'!I$116)\n+($N998*'fnd base rates'!I$117)\n+($O998*'fnd base rates'!I$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,9)))\n*$R998","v":31434.22},{"$f":"(($D998*'fnd base rates'!J$107)\n+($E998*'fnd base rates'!J$108)\n+($F998*'fnd base rates'!J$109)\n+($G998*'fnd base rates'!J$110)\n+($H998*'fnd base rates'!J$111)\n+($I998*'fnd base rates'!J$112)\n+($J998*'fnd base rates'!J$113)\n+($K998*'fnd base rates'!J$114)\n+($M998*'fnd base rates'!J$116)\n+($N998*'fnd base rates'!J$117)\n+($O998*'fnd base rates'!J$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,10)))\n*$R998","v":55075.63},{"$f":"(($D998*'fnd base rates'!K$107)\n+($E998*'fnd base rates'!K$108)\n+($F998*'fnd base rates'!K$109)\n+($G998*'fnd base rates'!K$110)\n+($H998*'fnd base rates'!K$111)\n+($I998*'fnd base rates'!K$112)\n+($J998*'fnd base rates'!K$113)\n+($K998*'fnd base rates'!K$114)\n+($M998*'fnd base rates'!K$116)\n+($N998*'fnd base rates'!K$117)\n+($O998*'fnd base rates'!K$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,11)))\n*$R998","v":77224.592319999996},{"$f":"(($D998*'fnd base rates'!L$107)\n+($E998*'fnd base rates'!L$108)\n+($F998*'fnd base rates'!L$109)\n+($G998*'fnd base rates'!L$110)\n+($H998*'fnd base rates'!L$111)\n+($I998*'fnd base rates'!L$112)\n+($J998*'fnd base rates'!L$113)\n+($K998*'fnd base rates'!L$114)\n+($M998*'fnd base rates'!L$116)\n+($N998*'fnd base rates'!L$117)\n+($O998*'fnd base rates'!L$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,12)))","v":113966.87752000001},{"$f":"(($D998*'fnd base rates'!M$107)\n+($E998*'fnd base rates'!M$108)\n+($F998*'fnd base rates'!M$109)\n+($G998*'fnd base rates'!M$110)\n+($H998*'fnd base rates'!M$111)\n+($I998*'fnd base rates'!M$112)\n+($J998*'fnd base rates'!M$113)\n+($K998*'fnd base rates'!M$114)\n+($M998*'fnd base rates'!M$116)\n+($N998*'fnd base rates'!M$117)\n+($O998*'fnd base rates'!M$118)\n+($P998*VLOOKUP($S998+12,rate_basefnd,13)))","v":0},919078.25223999994,null,3513044244,"3513","044","244",1,64,919078.25223999994,14361,0,14361,null,null,null,null,null,14361,0,14361,null,null,{"$f":"BC998-BA998","v":0}]
[3513,3513044285,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D999","v":0},{"$f":"'fnd enro'!E999","v":0},{"$f":"'fnd enro'!F999","v":0},{"$f":"'fnd enro'!G999","v":0},{"$f":"'fnd enro'!H999","v":0},{"$f":"'fnd enro'!I999","v":1},{"$f":"'fnd enro'!J999","v":0},{"$f":"'fnd enro'!K999","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L999","v":0},{"$f":"'fnd enro'!M999","v":0},{"$f":"'fnd enro'!N999","v":0},{"$f":"'fnd enro'!O999","v":0},{"$f":"'fnd enro'!P999","v":0},{"$f":"'fnd enro'!R999","v":1},1,{"$f":"VALUE('fnd enro'!Q999)","v":8},null,{"$f":"(($D999*'fnd base rates'!C$107)\n+($E999*'fnd base rates'!C$108)\n+($F999*'fnd base rates'!C$109)\n+($G999*'fnd base rates'!C$110)\n+($H999*'fnd base rates'!C$111)\n+($I999*'fnd base rates'!C$112)\n+($J999*'fnd base rates'!C$113)\n+($K999*'fnd base rates'!C$114)\n+($M999*'fnd base rates'!C$116)\n+($N999*'fnd base rates'!C$117)\n+($O999*'fnd base rates'!C$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,3)))\n*$R999","v":536.46134600000005},{"$f":"(($D999*'fnd base rates'!D$107)\n+($E999*'fnd base rates'!D$108)\n+($F999*'fnd base rates'!D$109)\n+($G999*'fnd base rates'!D$110)\n+($H999*'fnd base rates'!D$111)\n+($I999*'fnd base rates'!D$112)\n+($J999*'fnd base rates'!D$113)\n+($K999*'fnd base rates'!D$114)\n+($M999*'fnd base rates'!D$116)\n+($N999*'fnd base rates'!D$117)\n+($O999*'fnd base rates'!D$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,4)))\n*$R999","v":765.08},{"$f":"(($D999*'fnd base rates'!E$107)\n+($E999*'fnd base rates'!E$108)\n+($F999*'fnd base rates'!E$109)\n+($G999*'fnd base rates'!E$110)\n+($H999*'fnd base rates'!E$111)\n+($I999*'fnd base rates'!E$112)\n+($J999*'fnd base rates'!E$113)\n+($K999*'fnd base rates'!E$114)\n+($M999*'fnd base rates'!E$116)\n+($N999*'fnd base rates'!E$117)\n+($O999*'fnd base rates'!E$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,5)))\n*$R999","v":4912.2003759999998},{"$f":"(($D999*'fnd base rates'!F$107)\n+($E999*'fnd base rates'!F$108)\n+($F999*'fnd base rates'!F$109)\n+($G999*'fnd base rates'!F$110)\n+($H999*'fnd base rates'!F$111)\n+($I999*'fnd base rates'!F$112)\n+($J999*'fnd base rates'!F$113)\n+($K999*'fnd base rates'!F$114)\n+($M999*'fnd base rates'!F$116)\n+($N999*'fnd base rates'!F$117)\n+($O999*'fnd base rates'!F$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,6)))\n*$R999","v":886.88641200000006},{"$f":"(($D999*'fnd base rates'!G$107)\n+($E999*'fnd base rates'!G$108)\n+($F999*'fnd base rates'!G$109)\n+($G999*'fnd base rates'!G$110)\n+($H999*'fnd base rates'!G$111)\n+($I999*'fnd base rates'!G$112)\n+($J999*'fnd base rates'!G$113)\n+($K999*'fnd base rates'!G$114)\n+($M999*'fnd base rates'!G$116)\n+($N999*'fnd base rates'!G$117)\n+($O999*'fnd base rates'!G$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,7)))\n*$R999","v":163.88328199999998},{"$f":"(($D999*'fnd base rates'!H$107)\n+($E999*'fnd base rates'!H$108)\n+($F999*'fnd base rates'!H$109)\n+($G999*'fnd base rates'!H$110)\n+($H999*'fnd base rates'!H$111)\n+($I999*'fnd base rates'!H$112)\n+($J999*'fnd base rates'!H$113)\n+($K999*'fnd base rates'!H$114)\n+($M999*'fnd base rates'!H$116)\n+($N999*'fnd base rates'!H$117)\n+($O999*'fnd base rates'!H$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D999*'fnd base rates'!I$107)\n+($E999*'fnd base rates'!I$108)\n+($F999*'fnd base rates'!I$109)\n+($G999*'fnd base rates'!I$110)\n+($H999*'fnd base rates'!I$111)\n+($I999*'fnd base rates'!I$112)\n+($J999*'fnd base rates'!I$113)\n+($K999*'fnd base rates'!I$114)\n+($M999*'fnd base rates'!I$116)\n+($N999*'fnd base rates'!I$117)\n+($O999*'fnd base rates'!I$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,9)))\n*$R999","v":425.94},{"$f":"(($D999*'fnd base rates'!J$107)\n+($E999*'fnd base rates'!J$108)\n+($F999*'fnd base rates'!J$109)\n+($G999*'fnd base rates'!J$110)\n+($H999*'fnd base rates'!J$111)\n+($I999*'fnd base rates'!J$112)\n+($J999*'fnd base rates'!J$113)\n+($K999*'fnd base rates'!J$114)\n+($M999*'fnd base rates'!J$116)\n+($N999*'fnd base rates'!J$117)\n+($O999*'fnd base rates'!J$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,10)))\n*$R999","v":573.75},{"$f":"(($D999*'fnd base rates'!K$107)\n+($E999*'fnd base rates'!K$108)\n+($F999*'fnd base rates'!K$109)\n+($G999*'fnd base rates'!K$110)\n+($H999*'fnd base rates'!K$111)\n+($I999*'fnd base rates'!K$112)\n+($J999*'fnd base rates'!K$113)\n+($K999*'fnd base rates'!K$114)\n+($M999*'fnd base rates'!K$116)\n+($N999*'fnd base rates'!K$117)\n+($O999*'fnd base rates'!K$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,11)))\n*$R999","v":1150.05988},{"$f":"(($D999*'fnd base rates'!L$107)\n+($E999*'fnd base rates'!L$108)\n+($F999*'fnd base rates'!L$109)\n+($G999*'fnd base rates'!L$110)\n+($H999*'fnd base rates'!L$111)\n+($I999*'fnd base rates'!L$112)\n+($J999*'fnd base rates'!L$113)\n+($K999*'fnd base rates'!L$114)\n+($M999*'fnd base rates'!L$116)\n+($N999*'fnd base rates'!L$117)\n+($O999*'fnd base rates'!L$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D999*'fnd base rates'!M$107)\n+($E999*'fnd base rates'!M$108)\n+($F999*'fnd base rates'!M$109)\n+($G999*'fnd base rates'!M$110)\n+($H999*'fnd base rates'!M$111)\n+($I999*'fnd base rates'!M$112)\n+($J999*'fnd base rates'!M$113)\n+($K999*'fnd base rates'!M$114)\n+($M999*'fnd base rates'!M$116)\n+($N999*'fnd base rates'!M$117)\n+($O999*'fnd base rates'!M$118)\n+($P999*VLOOKUP($S999+12,rate_basefnd,13)))","v":0},11611.466909999999,null,3513044285,"3513","044","285",1,1,11611.466909999999,11611,0,11611,null,null,null,null,null,11611,0,11611,null,null,{"$f":"BC999-BA999","v":0}]
[3513,3513044293,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D1000","v":0},{"$f":"'fnd enro'!E1000","v":0},{"$f":"'fnd enro'!F1000","v":0},{"$f":"'fnd enro'!G1000","v":0},{"$f":"'fnd enro'!H1000","v":13},{"$f":"'fnd enro'!I1000","v":29},{"$f":"'fnd enro'!J1000","v":0},{"$f":"'fnd enro'!K1000","v":1.6212},{"$f":"'fnd enro'!L1000","v":0},{"$f":"'fnd enro'!M1000","v":0},{"$f":"'fnd enro'!N1000","v":4},{"$f":"'fnd enro'!O1000","v":1},{"$f":"'fnd enro'!P1000","v":35},{"$f":"'fnd enro'!R1000","v":42},1,{"$f":"VALUE('fnd enro'!Q1000)","v":10},null,{"$f":"(($D1000*'fnd base rates'!C$107)\n+($E1000*'fnd base rates'!C$108)\n+($F1000*'fnd base rates'!C$109)\n+($G1000*'fnd base rates'!C$110)\n+($H1000*'fnd base rates'!C$111)\n+($I1000*'fnd base rates'!C$112)\n+($J1000*'fnd base rates'!C$113)\n+($K1000*'fnd base rates'!C$114)\n+($M1000*'fnd base rates'!C$116)\n+($N1000*'fnd base rates'!C$117)\n+($O1000*'fnd base rates'!C$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,3)))\n*$R1000","v":25833.936532000003},{"$f":"(($D1000*'fnd base rates'!D$107)\n+($E1000*'fnd base rates'!D$108)\n+($F1000*'fnd base rates'!D$109)\n+($G1000*'fnd base rates'!D$110)\n+($H1000*'fnd base rates'!D$111)\n+($I1000*'fnd base rates'!D$112)\n+($J1000*'fnd base rates'!D$113)\n+($K1000*'fnd base rates'!D$114)\n+($M1000*'fnd base rates'!D$116)\n+($N1000*'fnd base rates'!D$117)\n+($O1000*'fnd base rates'!D$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,4)))\n*$R1000","v":46208.02},{"$f":"(($D1000*'fnd base rates'!E$107)\n+($E1000*'fnd base rates'!E$108)\n+($F1000*'fnd base rates'!E$109)\n+($G1000*'fnd base rates'!E$110)\n+($H1000*'fnd base rates'!E$111)\n+($I1000*'fnd base rates'!E$112)\n+($J1000*'fnd base rates'!E$113)\n+($K1000*'fnd base rates'!E$114)\n+($M1000*'fnd base rates'!E$116)\n+($N1000*'fnd base rates'!E$117)\n+($O1000*'fnd base rates'!E$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,5)))\n*$R1000","v":322274.09579200001},{"$f":"(($D1000*'fnd base rates'!F$107)\n+($E1000*'fnd base rates'!F$108)\n+($F1000*'fnd base rates'!F$109)\n+($G1000*'fnd base rates'!F$110)\n+($H1000*'fnd base rates'!F$111)\n+($I1000*'fnd base rates'!F$112)\n+($J1000*'fnd base rates'!F$113)\n+($K1000*'fnd base rates'!F$114)\n+($M1000*'fnd base rates'!F$116)\n+($N1000*'fnd base rates'!F$117)\n+($O1000*'fnd base rates'!F$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,6)))\n*$R1000","v":39581.259303999999},{"$f":"(($D1000*'fnd base rates'!G$107)\n+($E1000*'fnd base rates'!G$108)\n+($F1000*'fnd base rates'!G$109)\n+($G1000*'fnd base rates'!G$110)\n+($H1000*'fnd base rates'!G$111)\n+($I1000*'fnd base rates'!G$112)\n+($J1000*'fnd base rates'!G$113)\n+($K1000*'fnd base rates'!G$114)\n+($M1000*'fnd base rates'!G$116)\n+($N1000*'fnd base rates'!G$117)\n+($O1000*'fnd base rates'!G$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,7)))\n*$R1000","v":13434.777844},{"$f":"(($D1000*'fnd base rates'!H$107)\n+($E1000*'fnd base rates'!H$108)\n+($F1000*'fnd base rates'!H$109)\n+($G1000*'fnd base rates'!H$110)\n+($H1000*'fnd base rates'!H$111)\n+($I1000*'fnd base rates'!H$112)\n+($J1000*'fnd base rates'!H$113)\n+($K1000*'fnd base rates'!H$114)\n+($M1000*'fnd base rates'!H$116)\n+($N1000*'fnd base rates'!H$117)\n+($O1000*'fnd base rates'!H$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,8)))","v":32432.115227999999},{"$f":"(($D1000*'fnd base rates'!I$107)\n+($E1000*'fnd base rates'!I$108)\n+($F1000*'fnd base rates'!I$109)\n+($G1000*'fnd base rates'!I$110)\n+($H1000*'fnd base rates'!I$111)\n+($I1000*'fnd base rates'!I$112)\n+($J1000*'fnd base rates'!I$113)\n+($K1000*'fnd base rates'!I$114)\n+($M1000*'fnd base rates'!I$116)\n+($N1000*'fnd base rates'!I$117)\n+($O1000*'fnd base rates'!I$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,9)))\n*$R1000","v":22661.51},{"$f":"(($D1000*'fnd base rates'!J$107)\n+($E1000*'fnd base rates'!J$108)\n+($F1000*'fnd base rates'!J$109)\n+($G1000*'fnd base rates'!J$110)\n+($H1000*'fnd base rates'!J$111)\n+($I1000*'fnd base rates'!J$112)\n+($J1000*'fnd base rates'!J$113)\n+($K1000*'fnd base rates'!J$114)\n+($M1000*'fnd base rates'!J$116)\n+($N1000*'fnd base rates'!J$117)\n+($O1000*'fnd base rates'!J$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,10)))\n*$R1000","v":47021.099999999991},{"$f":"(($D1000*'fnd base rates'!K$107)\n+($E1000*'fnd base rates'!K$108)\n+($F1000*'fnd base rates'!K$109)\n+($G1000*'fnd base rates'!K$110)\n+($H1000*'fnd base rates'!K$111)\n+($I1000*'fnd base rates'!K$112)\n+($J1000*'fnd base rates'!K$113)\n+($K1000*'fnd base rates'!K$114)\n+($M1000*'fnd base rates'!K$116)\n+($N1000*'fnd base rates'!K$117)\n+($O1000*'fnd base rates'!K$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,11)))\n*$R1000","v":50299.794960000007},{"$f":"(($D1000*'fnd base rates'!L$107)\n+($E1000*'fnd base rates'!L$108)\n+($F1000*'fnd base rates'!L$109)\n+($G1000*'fnd base rates'!L$110)\n+($H1000*'fnd base rates'!L$111)\n+($I1000*'fnd base rates'!L$112)\n+($J1000*'fnd base rates'!L$113)\n+($K1000*'fnd base rates'!L$114)\n+($M1000*'fnd base rates'!L$116)\n+($N1000*'fnd base rates'!L$117)\n+($O1000*'fnd base rates'!L$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,12)))","v":81584.190560000003},{"$f":"(($D1000*'fnd base rates'!M$107)\n+($E1000*'fnd base rates'!M$108)\n+($F1000*'fnd base rates'!M$109)\n+($G1000*'fnd base rates'!M$110)\n+($H1000*'fnd base rates'!M$111)\n+($I1000*'fnd base rates'!M$112)\n+($J1000*'fnd base rates'!M$113)\n+($K1000*'fnd base rates'!M$114)\n+($M1000*'fnd base rates'!M$116)\n+($N1000*'fnd base rates'!M$117)\n+($O1000*'fnd base rates'!M$118)\n+($P1000*VLOOKUP($S1000+12,rate_basefnd,13)))","v":0},681330.80021999998,null,3513044293,"3513","044","293",1,42,681330.80021999998,16222,0,16222,null,null,null,null,null,16222,0,16222,null,null,{"$f":"BC1000-BA1000","v":0}]
[3513,3513044323,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D1001","v":0},{"$f":"'fnd enro'!E1001","v":0},{"$f":"'fnd enro'!F1001","v":0},{"$f":"'fnd enro'!G1001","v":0},{"$f":"'fnd enro'!H1001","v":1},{"$f":"'fnd enro'!I1001","v":0},{"$f":"'fnd enro'!J1001","v":0},{"$f":"'fnd enro'!K1001","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1001","v":0},{"$f":"'fnd enro'!M1001","v":0},{"$f":"'fnd enro'!N1001","v":0},{"$f":"'fnd enro'!O1001","v":0},{"$f":"'fnd enro'!P1001","v":1},{"$f":"'fnd enro'!R1001","v":1},1,{"$f":"VALUE('fnd enro'!Q1001)","v":5},null,{"$f":"(($D1001*'fnd base rates'!C$107)\n+($E1001*'fnd base rates'!C$108)\n+($F1001*'fnd base rates'!C$109)\n+($G1001*'fnd base rates'!C$110)\n+($H1001*'fnd base rates'!C$111)\n+($I1001*'fnd base rates'!C$112)\n+($J1001*'fnd base rates'!C$113)\n+($K1001*'fnd base rates'!C$114)\n+($M1001*'fnd base rates'!C$116)\n+($N1001*'fnd base rates'!C$117)\n+($O1001*'fnd base rates'!C$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,3)))\n*$R1001","v":596.33134600000005},{"$f":"(($D1001*'fnd base rates'!D$107)\n+($E1001*'fnd base rates'!D$108)\n+($F1001*'fnd base rates'!D$109)\n+($G1001*'fnd base rates'!D$110)\n+($H1001*'fnd base rates'!D$111)\n+($I1001*'fnd base rates'!D$112)\n+($J1001*'fnd base rates'!D$113)\n+($K1001*'fnd base rates'!D$114)\n+($M1001*'fnd base rates'!D$116)\n+($N1001*'fnd base rates'!D$117)\n+($O1001*'fnd base rates'!D$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,4)))\n*$R1001","v":1048.74},{"$f":"(($D1001*'fnd base rates'!E$107)\n+($E1001*'fnd base rates'!E$108)\n+($F1001*'fnd base rates'!E$109)\n+($G1001*'fnd base rates'!E$110)\n+($H1001*'fnd base rates'!E$111)\n+($I1001*'fnd base rates'!E$112)\n+($J1001*'fnd base rates'!E$113)\n+($K1001*'fnd base rates'!E$114)\n+($M1001*'fnd base rates'!E$116)\n+($N1001*'fnd base rates'!E$117)\n+($O1001*'fnd base rates'!E$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,5)))\n*$R1001","v":6228.5903760000001},{"$f":"(($D1001*'fnd base rates'!F$107)\n+($E1001*'fnd base rates'!F$108)\n+($F1001*'fnd base rates'!F$109)\n+($G1001*'fnd base rates'!F$110)\n+($H1001*'fnd base rates'!F$111)\n+($I1001*'fnd base rates'!F$112)\n+($J1001*'fnd base rates'!F$113)\n+($K1001*'fnd base rates'!F$114)\n+($M1001*'fnd base rates'!F$116)\n+($N1001*'fnd base rates'!F$117)\n+($O1001*'fnd base rates'!F$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,6)))\n*$R1001","v":995.37641200000007},{"$f":"(($D1001*'fnd base rates'!G$107)\n+($E1001*'fnd base rates'!G$108)\n+($F1001*'fnd base rates'!G$109)\n+($G1001*'fnd base rates'!G$110)\n+($H1001*'fnd base rates'!G$111)\n+($I1001*'fnd base rates'!G$112)\n+($J1001*'fnd base rates'!G$113)\n+($K1001*'fnd base rates'!G$114)\n+($M1001*'fnd base rates'!G$116)\n+($N1001*'fnd base rates'!G$117)\n+($O1001*'fnd base rates'!G$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,7)))\n*$R1001","v":302.80328199999997},{"$f":"(($D1001*'fnd base rates'!H$107)\n+($E1001*'fnd base rates'!H$108)\n+($F1001*'fnd base rates'!H$109)\n+($G1001*'fnd base rates'!H$110)\n+($H1001*'fnd base rates'!H$111)\n+($I1001*'fnd base rates'!H$112)\n+($J1001*'fnd base rates'!H$113)\n+($K1001*'fnd base rates'!H$114)\n+($M1001*'fnd base rates'!H$116)\n+($N1001*'fnd base rates'!H$117)\n+($O1001*'fnd base rates'!H$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,8)))","v":544.02893400000005},{"$f":"(($D1001*'fnd base rates'!I$107)\n+($E1001*'fnd base rates'!I$108)\n+($F1001*'fnd base rates'!I$109)\n+($G1001*'fnd base rates'!I$110)\n+($H1001*'fnd base rates'!I$111)\n+($I1001*'fnd base rates'!I$112)\n+($J1001*'fnd base rates'!I$113)\n+($K1001*'fnd base rates'!I$114)\n+($M1001*'fnd base rates'!I$116)\n+($N1001*'fnd base rates'!I$117)\n+($O1001*'fnd base rates'!I$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,9)))\n*$R1001","v":474.82},{"$f":"(($D1001*'fnd base rates'!J$107)\n+($E1001*'fnd base rates'!J$108)\n+($F1001*'fnd base rates'!J$109)\n+($G1001*'fnd base rates'!J$110)\n+($H1001*'fnd base rates'!J$111)\n+($I1001*'fnd base rates'!J$112)\n+($J1001*'fnd base rates'!J$113)\n+($K1001*'fnd base rates'!J$114)\n+($M1001*'fnd base rates'!J$116)\n+($N1001*'fnd base rates'!J$117)\n+($O1001*'fnd base rates'!J$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,10)))\n*$R1001","v":831.47},{"$f":"(($D1001*'fnd base rates'!K$107)\n+($E1001*'fnd base rates'!K$108)\n+($F1001*'fnd base rates'!K$109)\n+($G1001*'fnd base rates'!K$110)\n+($H1001*'fnd base rates'!K$111)\n+($I1001*'fnd base rates'!K$112)\n+($J1001*'fnd base rates'!K$113)\n+($K1001*'fnd base rates'!K$114)\n+($M1001*'fnd base rates'!K$116)\n+($N1001*'fnd base rates'!K$117)\n+($O1001*'fnd base rates'!K$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,11)))\n*$R1001","v":1182.1598799999999},{"$f":"(($D1001*'fnd base rates'!L$107)\n+($E1001*'fnd base rates'!L$108)\n+($F1001*'fnd base rates'!L$109)\n+($G1001*'fnd base rates'!L$110)\n+($H1001*'fnd base rates'!L$111)\n+($I1001*'fnd base rates'!L$112)\n+($J1001*'fnd base rates'!L$113)\n+($K1001*'fnd base rates'!L$114)\n+($M1001*'fnd base rates'!L$116)\n+($N1001*'fnd base rates'!L$117)\n+($O1001*'fnd base rates'!L$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,12)))","v":1960.4066800000001},{"$f":"(($D1001*'fnd base rates'!M$107)\n+($E1001*'fnd base rates'!M$108)\n+($F1001*'fnd base rates'!M$109)\n+($G1001*'fnd base rates'!M$110)\n+($H1001*'fnd base rates'!M$111)\n+($I1001*'fnd base rates'!M$112)\n+($J1001*'fnd base rates'!M$113)\n+($K1001*'fnd base rates'!M$114)\n+($M1001*'fnd base rates'!M$116)\n+($N1001*'fnd base rates'!M$117)\n+($O1001*'fnd base rates'!M$118)\n+($P1001*VLOOKUP($S1001+12,rate_basefnd,13)))","v":0},14164.726909999999,null,3513044323,"3513","044","323",1,1,14164.726909999999,14165,0,14165,null,null,null,null,null,14165,0,14165,null,null,{"$f":"BC1001-BA1001","v":0}]
[3513,3513044336,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D1002","v":0},{"$f":"'fnd enro'!E1002","v":0},{"$f":"'fnd enro'!F1002","v":0},{"$f":"'fnd enro'!G1002","v":0},{"$f":"'fnd enro'!H1002","v":1},{"$f":"'fnd enro'!I1002","v":0},{"$f":"'fnd enro'!J1002","v":0},{"$f":"'fnd enro'!K1002","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1002","v":0},{"$f":"'fnd enro'!M1002","v":0},{"$f":"'fnd enro'!N1002","v":0},{"$f":"'fnd enro'!O1002","v":0},{"$f":"'fnd enro'!P1002","v":1},{"$f":"'fnd enro'!R1002","v":1},1,{"$f":"VALUE('fnd enro'!Q1002)","v":8},null,{"$f":"(($D1002*'fnd base rates'!C$107)\n+($E1002*'fnd base rates'!C$108)\n+($F1002*'fnd base rates'!C$109)\n+($G1002*'fnd base rates'!C$110)\n+($H1002*'fnd base rates'!C$111)\n+($I1002*'fnd base rates'!C$112)\n+($J1002*'fnd base rates'!C$113)\n+($K1002*'fnd base rates'!C$114)\n+($M1002*'fnd base rates'!C$116)\n+($N1002*'fnd base rates'!C$117)\n+($O1002*'fnd base rates'!C$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,3)))\n*$R1002","v":608.66134600000009},{"$f":"(($D1002*'fnd base rates'!D$107)\n+($E1002*'fnd base rates'!D$108)\n+($F1002*'fnd base rates'!D$109)\n+($G1002*'fnd base rates'!D$110)\n+($H1002*'fnd base rates'!D$111)\n+($I1002*'fnd base rates'!D$112)\n+($J1002*'fnd base rates'!D$113)\n+($K1002*'fnd base rates'!D$114)\n+($M1002*'fnd base rates'!D$116)\n+($N1002*'fnd base rates'!D$117)\n+($O1002*'fnd base rates'!D$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,4)))\n*$R1002","v":1107.1600000000001},{"$f":"(($D1002*'fnd base rates'!E$107)\n+($E1002*'fnd base rates'!E$108)\n+($F1002*'fnd base rates'!E$109)\n+($G1002*'fnd base rates'!E$110)\n+($H1002*'fnd base rates'!E$111)\n+($I1002*'fnd base rates'!E$112)\n+($J1002*'fnd base rates'!E$113)\n+($K1002*'fnd base rates'!E$114)\n+($M1002*'fnd base rates'!E$116)\n+($N1002*'fnd base rates'!E$117)\n+($O1002*'fnd base rates'!E$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,5)))\n*$R1002","v":6798.8403760000001},{"$f":"(($D1002*'fnd base rates'!F$107)\n+($E1002*'fnd base rates'!F$108)\n+($F1002*'fnd base rates'!F$109)\n+($G1002*'fnd base rates'!F$110)\n+($H1002*'fnd base rates'!F$111)\n+($I1002*'fnd base rates'!F$112)\n+($J1002*'fnd base rates'!F$113)\n+($K1002*'fnd base rates'!F$114)\n+($M1002*'fnd base rates'!F$116)\n+($N1002*'fnd base rates'!F$117)\n+($O1002*'fnd base rates'!F$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,6)))\n*$R1002","v":995.37641200000007},{"$f":"(($D1002*'fnd base rates'!G$107)\n+($E1002*'fnd base rates'!G$108)\n+($F1002*'fnd base rates'!G$109)\n+($G1002*'fnd base rates'!G$110)\n+($H1002*'fnd base rates'!G$111)\n+($I1002*'fnd base rates'!G$112)\n+($J1002*'fnd base rates'!G$113)\n+($K1002*'fnd base rates'!G$114)\n+($M1002*'fnd base rates'!G$116)\n+($N1002*'fnd base rates'!G$117)\n+($O1002*'fnd base rates'!G$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,7)))\n*$R1002","v":330.46328199999999},{"$f":"(($D1002*'fnd base rates'!H$107)\n+($E1002*'fnd base rates'!H$108)\n+($F1002*'fnd base rates'!H$109)\n+($G1002*'fnd base rates'!H$110)\n+($H1002*'fnd base rates'!H$111)\n+($I1002*'fnd base rates'!H$112)\n+($J1002*'fnd base rates'!H$113)\n+($K1002*'fnd base rates'!H$114)\n+($M1002*'fnd base rates'!H$116)\n+($N1002*'fnd base rates'!H$117)\n+($O1002*'fnd base rates'!H$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,8)))","v":548.27893400000005},{"$f":"(($D1002*'fnd base rates'!I$107)\n+($E1002*'fnd base rates'!I$108)\n+($F1002*'fnd base rates'!I$109)\n+($G1002*'fnd base rates'!I$110)\n+($H1002*'fnd base rates'!I$111)\n+($I1002*'fnd base rates'!I$112)\n+($J1002*'fnd base rates'!I$113)\n+($K1002*'fnd base rates'!I$114)\n+($M1002*'fnd base rates'!I$116)\n+($N1002*'fnd base rates'!I$117)\n+($O1002*'fnd base rates'!I$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,9)))\n*$R1002","v":497.90999999999997},{"$f":"(($D1002*'fnd base rates'!J$107)\n+($E1002*'fnd base rates'!J$108)\n+($F1002*'fnd base rates'!J$109)\n+($G1002*'fnd base rates'!J$110)\n+($H1002*'fnd base rates'!J$111)\n+($I1002*'fnd base rates'!J$112)\n+($J1002*'fnd base rates'!J$113)\n+($K1002*'fnd base rates'!J$114)\n+($M1002*'fnd base rates'!J$116)\n+($N1002*'fnd base rates'!J$117)\n+($O1002*'fnd base rates'!J$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,10)))\n*$R1002","v":951.45},{"$f":"(($D1002*'fnd base rates'!K$107)\n+($E1002*'fnd base rates'!K$108)\n+($F1002*'fnd base rates'!K$109)\n+($G1002*'fnd base rates'!K$110)\n+($H1002*'fnd base rates'!K$111)\n+($I1002*'fnd base rates'!K$112)\n+($J1002*'fnd base rates'!K$113)\n+($K1002*'fnd base rates'!K$114)\n+($M1002*'fnd base rates'!K$116)\n+($N1002*'fnd base rates'!K$117)\n+($O1002*'fnd base rates'!K$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,11)))\n*$R1002","v":1182.1598799999999},{"$f":"(($D1002*'fnd base rates'!L$107)\n+($E1002*'fnd base rates'!L$108)\n+($F1002*'fnd base rates'!L$109)\n+($G1002*'fnd base rates'!L$110)\n+($H1002*'fnd base rates'!L$111)\n+($I1002*'fnd base rates'!L$112)\n+($J1002*'fnd base rates'!L$113)\n+($K1002*'fnd base rates'!L$114)\n+($M1002*'fnd base rates'!L$116)\n+($N1002*'fnd base rates'!L$117)\n+($O1002*'fnd base rates'!L$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,12)))","v":2052.6366800000001},{"$f":"(($D1002*'fnd base rates'!M$107)\n+($E1002*'fnd base rates'!M$108)\n+($F1002*'fnd base rates'!M$109)\n+($G1002*'fnd base rates'!M$110)\n+($H1002*'fnd base rates'!M$111)\n+($I1002*'fnd base rates'!M$112)\n+($J1002*'fnd base rates'!M$113)\n+($K1002*'fnd base rates'!M$114)\n+($M1002*'fnd base rates'!M$116)\n+($N1002*'fnd base rates'!M$117)\n+($O1002*'fnd base rates'!M$118)\n+($P1002*VLOOKUP($S1002+12,rate_basefnd,13)))","v":0},15072.93691,null,3513044336,"3513","044","336",1,1,15072.93691,15073,0,15073,null,null,null,null,null,15073,0,15073,null,null,{"$f":"BC1002-BA1002","v":0}]
[3513,3513044625,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D1003","v":0},{"$f":"'fnd enro'!E1003","v":0},{"$f":"'fnd enro'!F1003","v":0},{"$f":"'fnd enro'!G1003","v":0},{"$f":"'fnd enro'!H1003","v":1},{"$f":"'fnd enro'!I1003","v":1},{"$f":"'fnd enro'!J1003","v":0},{"$f":"'fnd enro'!K1003","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1003","v":0},{"$f":"'fnd enro'!M1003","v":0},{"$f":"'fnd enro'!N1003","v":0},{"$f":"'fnd enro'!O1003","v":0},{"$f":"'fnd enro'!P1003","v":0},{"$f":"'fnd enro'!R1003","v":2},1,{"$f":"VALUE('fnd enro'!Q1003)","v":6},null,{"$f":"(($D1003*'fnd base rates'!C$107)\n+($E1003*'fnd base rates'!C$108)\n+($F1003*'fnd base rates'!C$109)\n+($G1003*'fnd base rates'!C$110)\n+($H1003*'fnd base rates'!C$111)\n+($I1003*'fnd base rates'!C$112)\n+($J1003*'fnd base rates'!C$113)\n+($K1003*'fnd base rates'!C$114)\n+($M1003*'fnd base rates'!C$116)\n+($N1003*'fnd base rates'!C$117)\n+($O1003*'fnd base rates'!C$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,3)))\n*$R1003","v":1072.9226920000001},{"$f":"(($D1003*'fnd base rates'!D$107)\n+($E1003*'fnd base rates'!D$108)\n+($F1003*'fnd base rates'!D$109)\n+($G1003*'fnd base rates'!D$110)\n+($H1003*'fnd base rates'!D$111)\n+($I1003*'fnd base rates'!D$112)\n+($J1003*'fnd base rates'!D$113)\n+($K1003*'fnd base rates'!D$114)\n+($M1003*'fnd base rates'!D$116)\n+($N1003*'fnd base rates'!D$117)\n+($O1003*'fnd base rates'!D$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,4)))\n*$R1003","v":1530.16},{"$f":"(($D1003*'fnd base rates'!E$107)\n+($E1003*'fnd base rates'!E$108)\n+($F1003*'fnd base rates'!E$109)\n+($G1003*'fnd base rates'!E$110)\n+($H1003*'fnd base rates'!E$111)\n+($I1003*'fnd base rates'!E$112)\n+($J1003*'fnd base rates'!E$113)\n+($K1003*'fnd base rates'!E$114)\n+($M1003*'fnd base rates'!E$116)\n+($N1003*'fnd base rates'!E$117)\n+($O1003*'fnd base rates'!E$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,5)))\n*$R1003","v":8371.6807520000002},{"$f":"(($D1003*'fnd base rates'!F$107)\n+($E1003*'fnd base rates'!F$108)\n+($F1003*'fnd base rates'!F$109)\n+($G1003*'fnd base rates'!F$110)\n+($H1003*'fnd base rates'!F$111)\n+($I1003*'fnd base rates'!F$112)\n+($J1003*'fnd base rates'!F$113)\n+($K1003*'fnd base rates'!F$114)\n+($M1003*'fnd base rates'!F$116)\n+($N1003*'fnd base rates'!F$117)\n+($O1003*'fnd base rates'!F$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,6)))\n*$R1003","v":1882.2628240000001},{"$f":"(($D1003*'fnd base rates'!G$107)\n+($E1003*'fnd base rates'!G$108)\n+($F1003*'fnd base rates'!G$109)\n+($G1003*'fnd base rates'!G$110)\n+($H1003*'fnd base rates'!G$111)\n+($I1003*'fnd base rates'!G$112)\n+($J1003*'fnd base rates'!G$113)\n+($K1003*'fnd base rates'!G$114)\n+($M1003*'fnd base rates'!G$116)\n+($N1003*'fnd base rates'!G$117)\n+($O1003*'fnd base rates'!G$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,7)))\n*$R1003","v":332.33656399999995},{"$f":"(($D1003*'fnd base rates'!H$107)\n+($E1003*'fnd base rates'!H$108)\n+($F1003*'fnd base rates'!H$109)\n+($G1003*'fnd base rates'!H$110)\n+($H1003*'fnd base rates'!H$111)\n+($I1003*'fnd base rates'!H$112)\n+($J1003*'fnd base rates'!H$113)\n+($K1003*'fnd base rates'!H$114)\n+($M1003*'fnd base rates'!H$116)\n+($N1003*'fnd base rates'!H$117)\n+($O1003*'fnd base rates'!H$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,8)))","v":1351.5178679999999},{"$f":"(($D1003*'fnd base rates'!I$107)\n+($E1003*'fnd base rates'!I$108)\n+($F1003*'fnd base rates'!I$109)\n+($G1003*'fnd base rates'!I$110)\n+($H1003*'fnd base rates'!I$111)\n+($I1003*'fnd base rates'!I$112)\n+($J1003*'fnd base rates'!I$113)\n+($K1003*'fnd base rates'!I$114)\n+($M1003*'fnd base rates'!I$116)\n+($N1003*'fnd base rates'!I$117)\n+($O1003*'fnd base rates'!I$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,9)))\n*$R1003","v":788.63},{"$f":"(($D1003*'fnd base rates'!J$107)\n+($E1003*'fnd base rates'!J$108)\n+($F1003*'fnd base rates'!J$109)\n+($G1003*'fnd base rates'!J$110)\n+($H1003*'fnd base rates'!J$111)\n+($I1003*'fnd base rates'!J$112)\n+($J1003*'fnd base rates'!J$113)\n+($K1003*'fnd base rates'!J$114)\n+($M1003*'fnd base rates'!J$116)\n+($N1003*'fnd base rates'!J$117)\n+($O1003*'fnd base rates'!J$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,10)))\n*$R1003","v":822.56},{"$f":"(($D1003*'fnd base rates'!K$107)\n+($E1003*'fnd base rates'!K$108)\n+($F1003*'fnd base rates'!K$109)\n+($G1003*'fnd base rates'!K$110)\n+($H1003*'fnd base rates'!K$111)\n+($I1003*'fnd base rates'!K$112)\n+($J1003*'fnd base rates'!K$113)\n+($K1003*'fnd base rates'!K$114)\n+($M1003*'fnd base rates'!K$116)\n+($N1003*'fnd base rates'!K$117)\n+($O1003*'fnd base rates'!K$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,11)))\n*$R1003","v":2332.21976},{"$f":"(($D1003*'fnd base rates'!L$107)\n+($E1003*'fnd base rates'!L$108)\n+($F1003*'fnd base rates'!L$109)\n+($G1003*'fnd base rates'!L$110)\n+($H1003*'fnd base rates'!L$111)\n+($I1003*'fnd base rates'!L$112)\n+($J1003*'fnd base rates'!L$113)\n+($K1003*'fnd base rates'!L$114)\n+($M1003*'fnd base rates'!L$116)\n+($N1003*'fnd base rates'!L$117)\n+($O1003*'fnd base rates'!L$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,12)))","v":2881.6033600000001},{"$f":"(($D1003*'fnd base rates'!M$107)\n+($E1003*'fnd base rates'!M$108)\n+($F1003*'fnd base rates'!M$109)\n+($G1003*'fnd base rates'!M$110)\n+($H1003*'fnd base rates'!M$111)\n+($I1003*'fnd base rates'!M$112)\n+($J1003*'fnd base rates'!M$113)\n+($K1003*'fnd base rates'!M$114)\n+($M1003*'fnd base rates'!M$116)\n+($N1003*'fnd base rates'!M$117)\n+($O1003*'fnd base rates'!M$118)\n+($P1003*VLOOKUP($S1003+12,rate_basefnd,13)))","v":0},21365.893819999998,null,3513044625,"3513","044","625",1,2,21365.893819999998,10683,0,10683,null,null,null,null,null,10683,0,10683,null,null,{"$f":"BC1003-BA1003","v":0}]
[3513,3513044665,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D1004","v":0},{"$f":"'fnd enro'!E1004","v":0},{"$f":"'fnd enro'!F1004","v":0},{"$f":"'fnd enro'!G1004","v":0},{"$f":"'fnd enro'!H1004","v":1},{"$f":"'fnd enro'!I1004","v":0},{"$f":"'fnd enro'!J1004","v":0},{"$f":"'fnd enro'!K1004","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1004","v":0},{"$f":"'fnd enro'!M1004","v":0},{"$f":"'fnd enro'!N1004","v":0},{"$f":"'fnd enro'!O1004","v":0},{"$f":"'fnd enro'!P1004","v":1},{"$f":"'fnd enro'!R1004","v":1},1,{"$f":"VALUE('fnd enro'!Q1004)","v":5},null,{"$f":"(($D1004*'fnd base rates'!C$107)\n+($E1004*'fnd base rates'!C$108)\n+($F1004*'fnd base rates'!C$109)\n+($G1004*'fnd base rates'!C$110)\n+($H1004*'fnd base rates'!C$111)\n+($I1004*'fnd base rates'!C$112)\n+($J1004*'fnd base rates'!C$113)\n+($K1004*'fnd base rates'!C$114)\n+($M1004*'fnd base rates'!C$116)\n+($N1004*'fnd base rates'!C$117)\n+($O1004*'fnd base rates'!C$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,3)))\n*$R1004","v":596.33134600000005},{"$f":"(($D1004*'fnd base rates'!D$107)\n+($E1004*'fnd base rates'!D$108)\n+($F1004*'fnd base rates'!D$109)\n+($G1004*'fnd base rates'!D$110)\n+($H1004*'fnd base rates'!D$111)\n+($I1004*'fnd base rates'!D$112)\n+($J1004*'fnd base rates'!D$113)\n+($K1004*'fnd base rates'!D$114)\n+($M1004*'fnd base rates'!D$116)\n+($N1004*'fnd base rates'!D$117)\n+($O1004*'fnd base rates'!D$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,4)))\n*$R1004","v":1048.74},{"$f":"(($D1004*'fnd base rates'!E$107)\n+($E1004*'fnd base rates'!E$108)\n+($F1004*'fnd base rates'!E$109)\n+($G1004*'fnd base rates'!E$110)\n+($H1004*'fnd base rates'!E$111)\n+($I1004*'fnd base rates'!E$112)\n+($J1004*'fnd base rates'!E$113)\n+($K1004*'fnd base rates'!E$114)\n+($M1004*'fnd base rates'!E$116)\n+($N1004*'fnd base rates'!E$117)\n+($O1004*'fnd base rates'!E$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,5)))\n*$R1004","v":6228.5903760000001},{"$f":"(($D1004*'fnd base rates'!F$107)\n+($E1004*'fnd base rates'!F$108)\n+($F1004*'fnd base rates'!F$109)\n+($G1004*'fnd base rates'!F$110)\n+($H1004*'fnd base rates'!F$111)\n+($I1004*'fnd base rates'!F$112)\n+($J1004*'fnd base rates'!F$113)\n+($K1004*'fnd base rates'!F$114)\n+($M1004*'fnd base rates'!F$116)\n+($N1004*'fnd base rates'!F$117)\n+($O1004*'fnd base rates'!F$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,6)))\n*$R1004","v":995.37641200000007},{"$f":"(($D1004*'fnd base rates'!G$107)\n+($E1004*'fnd base rates'!G$108)\n+($F1004*'fnd base rates'!G$109)\n+($G1004*'fnd base rates'!G$110)\n+($H1004*'fnd base rates'!G$111)\n+($I1004*'fnd base rates'!G$112)\n+($J1004*'fnd base rates'!G$113)\n+($K1004*'fnd base rates'!G$114)\n+($M1004*'fnd base rates'!G$116)\n+($N1004*'fnd base rates'!G$117)\n+($O1004*'fnd base rates'!G$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,7)))\n*$R1004","v":302.80328199999997},{"$f":"(($D1004*'fnd base rates'!H$107)\n+($E1004*'fnd base rates'!H$108)\n+($F1004*'fnd base rates'!H$109)\n+($G1004*'fnd base rates'!H$110)\n+($H1004*'fnd base rates'!H$111)\n+($I1004*'fnd base rates'!H$112)\n+($J1004*'fnd base rates'!H$113)\n+($K1004*'fnd base rates'!H$114)\n+($M1004*'fnd base rates'!H$116)\n+($N1004*'fnd base rates'!H$117)\n+($O1004*'fnd base rates'!H$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,8)))","v":544.02893400000005},{"$f":"(($D1004*'fnd base rates'!I$107)\n+($E1004*'fnd base rates'!I$108)\n+($F1004*'fnd base rates'!I$109)\n+($G1004*'fnd base rates'!I$110)\n+($H1004*'fnd base rates'!I$111)\n+($I1004*'fnd base rates'!I$112)\n+($J1004*'fnd base rates'!I$113)\n+($K1004*'fnd base rates'!I$114)\n+($M1004*'fnd base rates'!I$116)\n+($N1004*'fnd base rates'!I$117)\n+($O1004*'fnd base rates'!I$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,9)))\n*$R1004","v":474.82},{"$f":"(($D1004*'fnd base rates'!J$107)\n+($E1004*'fnd base rates'!J$108)\n+($F1004*'fnd base rates'!J$109)\n+($G1004*'fnd base rates'!J$110)\n+($H1004*'fnd base rates'!J$111)\n+($I1004*'fnd base rates'!J$112)\n+($J1004*'fnd base rates'!J$113)\n+($K1004*'fnd base rates'!J$114)\n+($M1004*'fnd base rates'!J$116)\n+($N1004*'fnd base rates'!J$117)\n+($O1004*'fnd base rates'!J$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,10)))\n*$R1004","v":831.47},{"$f":"(($D1004*'fnd base rates'!K$107)\n+($E1004*'fnd base rates'!K$108)\n+($F1004*'fnd base rates'!K$109)\n+($G1004*'fnd base rates'!K$110)\n+($H1004*'fnd base rates'!K$111)\n+($I1004*'fnd base rates'!K$112)\n+($J1004*'fnd base rates'!K$113)\n+($K1004*'fnd base rates'!K$114)\n+($M1004*'fnd base rates'!K$116)\n+($N1004*'fnd base rates'!K$117)\n+($O1004*'fnd base rates'!K$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,11)))\n*$R1004","v":1182.1598799999999},{"$f":"(($D1004*'fnd base rates'!L$107)\n+($E1004*'fnd base rates'!L$108)\n+($F1004*'fnd base rates'!L$109)\n+($G1004*'fnd base rates'!L$110)\n+($H1004*'fnd base rates'!L$111)\n+($I1004*'fnd base rates'!L$112)\n+($J1004*'fnd base rates'!L$113)\n+($K1004*'fnd base rates'!L$114)\n+($M1004*'fnd base rates'!L$116)\n+($N1004*'fnd base rates'!L$117)\n+($O1004*'fnd base rates'!L$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,12)))","v":1960.4066800000001},{"$f":"(($D1004*'fnd base rates'!M$107)\n+($E1004*'fnd base rates'!M$108)\n+($F1004*'fnd base rates'!M$109)\n+($G1004*'fnd base rates'!M$110)\n+($H1004*'fnd base rates'!M$111)\n+($I1004*'fnd base rates'!M$112)\n+($J1004*'fnd base rates'!M$113)\n+($K1004*'fnd base rates'!M$114)\n+($M1004*'fnd base rates'!M$116)\n+($N1004*'fnd base rates'!M$117)\n+($O1004*'fnd base rates'!M$118)\n+($P1004*VLOOKUP($S1004+12,rate_basefnd,13)))","v":0},14164.726909999999,null,3513044665,"3513","044","665",1,1,14164.726909999999,14165,0,14165,null,null,null,null,null,14165,0,14165,null,null,{"$f":"BC1004-BA1004","v":0}]
[3513,3513044760,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D1005","v":0},{"$f":"'fnd enro'!E1005","v":0},{"$f":"'fnd enro'!F1005","v":0},{"$f":"'fnd enro'!G1005","v":0},{"$f":"'fnd enro'!H1005","v":0},{"$f":"'fnd enro'!I1005","v":3},{"$f":"'fnd enro'!J1005","v":0},{"$f":"'fnd enro'!K1005","v":0.1158},{"$f":"'fnd enro'!L1005","v":0},{"$f":"'fnd enro'!M1005","v":0},{"$f":"'fnd enro'!N1005","v":0},{"$f":"'fnd enro'!O1005","v":0},{"$f":"'fnd enro'!P1005","v":2},{"$f":"'fnd enro'!R1005","v":3},1,{"$f":"VALUE('fnd enro'!Q1005)","v":5},null,{"$f":"(($D1005*'fnd base rates'!C$107)\n+($E1005*'fnd base rates'!C$108)\n+($F1005*'fnd base rates'!C$109)\n+($G1005*'fnd base rates'!C$110)\n+($H1005*'fnd base rates'!C$111)\n+($I1005*'fnd base rates'!C$112)\n+($J1005*'fnd base rates'!C$113)\n+($K1005*'fnd base rates'!C$114)\n+($M1005*'fnd base rates'!C$116)\n+($N1005*'fnd base rates'!C$117)\n+($O1005*'fnd base rates'!C$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,3)))\n*$R1005","v":1729.1240379999999},{"$f":"(($D1005*'fnd base rates'!D$107)\n+($E1005*'fnd base rates'!D$108)\n+($F1005*'fnd base rates'!D$109)\n+($G1005*'fnd base rates'!D$110)\n+($H1005*'fnd base rates'!D$111)\n+($I1005*'fnd base rates'!D$112)\n+($J1005*'fnd base rates'!D$113)\n+($K1005*'fnd base rates'!D$114)\n+($M1005*'fnd base rates'!D$116)\n+($N1005*'fnd base rates'!D$117)\n+($O1005*'fnd base rates'!D$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,4)))\n*$R1005","v":2862.5600000000004},{"$f":"(($D1005*'fnd base rates'!E$107)\n+($E1005*'fnd base rates'!E$108)\n+($F1005*'fnd base rates'!E$109)\n+($G1005*'fnd base rates'!E$110)\n+($H1005*'fnd base rates'!E$111)\n+($I1005*'fnd base rates'!E$112)\n+($J1005*'fnd base rates'!E$113)\n+($K1005*'fnd base rates'!E$114)\n+($M1005*'fnd base rates'!E$116)\n+($N1005*'fnd base rates'!E$117)\n+($O1005*'fnd base rates'!E$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,5)))\n*$R1005","v":20274.821128},{"$f":"(($D1005*'fnd base rates'!F$107)\n+($E1005*'fnd base rates'!F$108)\n+($F1005*'fnd base rates'!F$109)\n+($G1005*'fnd base rates'!F$110)\n+($H1005*'fnd base rates'!F$111)\n+($I1005*'fnd base rates'!F$112)\n+($J1005*'fnd base rates'!F$113)\n+($K1005*'fnd base rates'!F$114)\n+($M1005*'fnd base rates'!F$116)\n+($N1005*'fnd base rates'!F$117)\n+($O1005*'fnd base rates'!F$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,6)))\n*$R1005","v":2660.6592360000004},{"$f":"(($D1005*'fnd base rates'!G$107)\n+($E1005*'fnd base rates'!G$108)\n+($F1005*'fnd base rates'!G$109)\n+($G1005*'fnd base rates'!G$110)\n+($H1005*'fnd base rates'!G$111)\n+($I1005*'fnd base rates'!G$112)\n+($J1005*'fnd base rates'!G$113)\n+($K1005*'fnd base rates'!G$114)\n+($M1005*'fnd base rates'!G$116)\n+($N1005*'fnd base rates'!G$117)\n+($O1005*'fnd base rates'!G$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,7)))\n*$R1005","v":760.34984599999996},{"$f":"(($D1005*'fnd base rates'!H$107)\n+($E1005*'fnd base rates'!H$108)\n+($F1005*'fnd base rates'!H$109)\n+($G1005*'fnd base rates'!H$110)\n+($H1005*'fnd base rates'!H$111)\n+($I1005*'fnd base rates'!H$112)\n+($J1005*'fnd base rates'!H$113)\n+($K1005*'fnd base rates'!H$114)\n+($M1005*'fnd base rates'!H$116)\n+($N1005*'fnd base rates'!H$117)\n+($O1005*'fnd base rates'!H$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,8)))","v":2525.4168019999997},{"$f":"(($D1005*'fnd base rates'!I$107)\n+($E1005*'fnd base rates'!I$108)\n+($F1005*'fnd base rates'!I$109)\n+($G1005*'fnd base rates'!I$110)\n+($H1005*'fnd base rates'!I$111)\n+($I1005*'fnd base rates'!I$112)\n+($J1005*'fnd base rates'!I$113)\n+($K1005*'fnd base rates'!I$114)\n+($M1005*'fnd base rates'!I$116)\n+($N1005*'fnd base rates'!I$117)\n+($O1005*'fnd base rates'!I$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,9)))\n*$R1005","v":1502.08},{"$f":"(($D1005*'fnd base rates'!J$107)\n+($E1005*'fnd base rates'!J$108)\n+($F1005*'fnd base rates'!J$109)\n+($G1005*'fnd base rates'!J$110)\n+($H1005*'fnd base rates'!J$111)\n+($I1005*'fnd base rates'!J$112)\n+($J1005*'fnd base rates'!J$113)\n+($K1005*'fnd base rates'!J$114)\n+($M1005*'fnd base rates'!J$116)\n+($N1005*'fnd base rates'!J$117)\n+($O1005*'fnd base rates'!J$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,10)))\n*$R1005","v":2886.5699999999997},{"$f":"(($D1005*'fnd base rates'!K$107)\n+($E1005*'fnd base rates'!K$108)\n+($F1005*'fnd base rates'!K$109)\n+($G1005*'fnd base rates'!K$110)\n+($H1005*'fnd base rates'!K$111)\n+($I1005*'fnd base rates'!K$112)\n+($J1005*'fnd base rates'!K$113)\n+($K1005*'fnd base rates'!K$114)\n+($M1005*'fnd base rates'!K$116)\n+($N1005*'fnd base rates'!K$117)\n+($O1005*'fnd base rates'!K$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,11)))\n*$R1005","v":3450.1796399999998},{"$f":"(($D1005*'fnd base rates'!L$107)\n+($E1005*'fnd base rates'!L$108)\n+($F1005*'fnd base rates'!L$109)\n+($G1005*'fnd base rates'!L$110)\n+($H1005*'fnd base rates'!L$111)\n+($I1005*'fnd base rates'!L$112)\n+($J1005*'fnd base rates'!L$113)\n+($K1005*'fnd base rates'!L$114)\n+($M1005*'fnd base rates'!L$116)\n+($N1005*'fnd base rates'!L$117)\n+($O1005*'fnd base rates'!L$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,12)))","v":5003.2400400000006},{"$f":"(($D1005*'fnd base rates'!M$107)\n+($E1005*'fnd base rates'!M$108)\n+($F1005*'fnd base rates'!M$109)\n+($G1005*'fnd base rates'!M$110)\n+($H1005*'fnd base rates'!M$111)\n+($I1005*'fnd base rates'!M$112)\n+($J1005*'fnd base rates'!M$113)\n+($K1005*'fnd base rates'!M$114)\n+($M1005*'fnd base rates'!M$116)\n+($N1005*'fnd base rates'!M$117)\n+($O1005*'fnd base rates'!M$118)\n+($P1005*VLOOKUP($S1005+12,rate_basefnd,13)))","v":0},43655.00073,null,3513044760,"3513","044","760",1,3,43655.00073,14552,0,14552,null,null,null,null,null,14552,0,14552,null,null,{"$f":"BC1005-BA1005","v":0}]
[3513,3513044780,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D1006","v":0},{"$f":"'fnd enro'!E1006","v":0},{"$f":"'fnd enro'!F1006","v":0},{"$f":"'fnd enro'!G1006","v":0},{"$f":"'fnd enro'!H1006","v":2},{"$f":"'fnd enro'!I1006","v":4},{"$f":"'fnd enro'!J1006","v":0},{"$f":"'fnd enro'!K1006","v":0.2316},{"$f":"'fnd enro'!L1006","v":0},{"$f":"'fnd enro'!M1006","v":0},{"$f":"'fnd enro'!N1006","v":0},{"$f":"'fnd enro'!O1006","v":1},{"$f":"'fnd enro'!P1006","v":4},{"$f":"'fnd enro'!R1006","v":6},1,{"$f":"VALUE('fnd enro'!Q1006)","v":6},null,{"$f":"(($D1006*'fnd base rates'!C$107)\n+($E1006*'fnd base rates'!C$108)\n+($F1006*'fnd base rates'!C$109)\n+($G1006*'fnd base rates'!C$110)\n+($H1006*'fnd base rates'!C$111)\n+($I1006*'fnd base rates'!C$112)\n+($J1006*'fnd base rates'!C$113)\n+($K1006*'fnd base rates'!C$114)\n+($M1006*'fnd base rates'!C$116)\n+($N1006*'fnd base rates'!C$117)\n+($O1006*'fnd base rates'!C$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,3)))\n*$R1006","v":3578.7580760000001},{"$f":"(($D1006*'fnd base rates'!D$107)\n+($E1006*'fnd base rates'!D$108)\n+($F1006*'fnd base rates'!D$109)\n+($G1006*'fnd base rates'!D$110)\n+($H1006*'fnd base rates'!D$111)\n+($I1006*'fnd base rates'!D$112)\n+($J1006*'fnd base rates'!D$113)\n+($K1006*'fnd base rates'!D$114)\n+($M1006*'fnd base rates'!D$116)\n+($N1006*'fnd base rates'!D$117)\n+($O1006*'fnd base rates'!D$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,4)))\n*$R1006","v":5998.3000000000011},{"$f":"(($D1006*'fnd base rates'!E$107)\n+($E1006*'fnd base rates'!E$108)\n+($F1006*'fnd base rates'!E$109)\n+($G1006*'fnd base rates'!E$110)\n+($H1006*'fnd base rates'!E$111)\n+($I1006*'fnd base rates'!E$112)\n+($J1006*'fnd base rates'!E$113)\n+($K1006*'fnd base rates'!E$114)\n+($M1006*'fnd base rates'!E$116)\n+($N1006*'fnd base rates'!E$117)\n+($O1006*'fnd base rates'!E$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,5)))\n*$R1006","v":39829.322255999999},{"$f":"(($D1006*'fnd base rates'!F$107)\n+($E1006*'fnd base rates'!F$108)\n+($F1006*'fnd base rates'!F$109)\n+($G1006*'fnd base rates'!F$110)\n+($H1006*'fnd base rates'!F$111)\n+($I1006*'fnd base rates'!F$112)\n+($J1006*'fnd base rates'!F$113)\n+($K1006*'fnd base rates'!F$114)\n+($M1006*'fnd base rates'!F$116)\n+($N1006*'fnd base rates'!F$117)\n+($O1006*'fnd base rates'!F$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,6)))\n*$R1006","v":5712.6384720000005},{"$f":"(($D1006*'fnd base rates'!G$107)\n+($E1006*'fnd base rates'!G$108)\n+($F1006*'fnd base rates'!G$109)\n+($G1006*'fnd base rates'!G$110)\n+($H1006*'fnd base rates'!G$111)\n+($I1006*'fnd base rates'!G$112)\n+($J1006*'fnd base rates'!G$113)\n+($K1006*'fnd base rates'!G$114)\n+($M1006*'fnd base rates'!G$116)\n+($N1006*'fnd base rates'!G$117)\n+($O1006*'fnd base rates'!G$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,7)))\n*$R1006","v":1626.399692},{"$f":"(($D1006*'fnd base rates'!H$107)\n+($E1006*'fnd base rates'!H$108)\n+($F1006*'fnd base rates'!H$109)\n+($G1006*'fnd base rates'!H$110)\n+($H1006*'fnd base rates'!H$111)\n+($I1006*'fnd base rates'!H$112)\n+($J1006*'fnd base rates'!H$113)\n+($K1006*'fnd base rates'!H$114)\n+($M1006*'fnd base rates'!H$116)\n+($N1006*'fnd base rates'!H$117)\n+($O1006*'fnd base rates'!H$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,8)))","v":4573.2736040000009},{"$f":"(($D1006*'fnd base rates'!I$107)\n+($E1006*'fnd base rates'!I$108)\n+($F1006*'fnd base rates'!I$109)\n+($G1006*'fnd base rates'!I$110)\n+($H1006*'fnd base rates'!I$111)\n+($I1006*'fnd base rates'!I$112)\n+($J1006*'fnd base rates'!I$113)\n+($K1006*'fnd base rates'!I$114)\n+($M1006*'fnd base rates'!I$116)\n+($N1006*'fnd base rates'!I$117)\n+($O1006*'fnd base rates'!I$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,9)))\n*$R1006","v":2991.41},{"$f":"(($D1006*'fnd base rates'!J$107)\n+($E1006*'fnd base rates'!J$108)\n+($F1006*'fnd base rates'!J$109)\n+($G1006*'fnd base rates'!J$110)\n+($H1006*'fnd base rates'!J$111)\n+($I1006*'fnd base rates'!J$112)\n+($J1006*'fnd base rates'!J$113)\n+($K1006*'fnd base rates'!J$114)\n+($M1006*'fnd base rates'!J$116)\n+($N1006*'fnd base rates'!J$117)\n+($O1006*'fnd base rates'!J$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,10)))\n*$R1006","v":5351.1299999999992},{"$f":"(($D1006*'fnd base rates'!K$107)\n+($E1006*'fnd base rates'!K$108)\n+($F1006*'fnd base rates'!K$109)\n+($G1006*'fnd base rates'!K$110)\n+($H1006*'fnd base rates'!K$111)\n+($I1006*'fnd base rates'!K$112)\n+($J1006*'fnd base rates'!K$113)\n+($K1006*'fnd base rates'!K$114)\n+($M1006*'fnd base rates'!K$116)\n+($N1006*'fnd base rates'!K$117)\n+($O1006*'fnd base rates'!K$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,11)))\n*$R1006","v":7263.4192799999992},{"$f":"(($D1006*'fnd base rates'!L$107)\n+($E1006*'fnd base rates'!L$108)\n+($F1006*'fnd base rates'!L$109)\n+($G1006*'fnd base rates'!L$110)\n+($H1006*'fnd base rates'!L$111)\n+($I1006*'fnd base rates'!L$112)\n+($J1006*'fnd base rates'!L$113)\n+($K1006*'fnd base rates'!L$114)\n+($M1006*'fnd base rates'!L$116)\n+($N1006*'fnd base rates'!L$117)\n+($O1006*'fnd base rates'!L$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,12)))","v":10723.18008},{"$f":"(($D1006*'fnd base rates'!M$107)\n+($E1006*'fnd base rates'!M$108)\n+($F1006*'fnd base rates'!M$109)\n+($G1006*'fnd base rates'!M$110)\n+($H1006*'fnd base rates'!M$111)\n+($I1006*'fnd base rates'!M$112)\n+($J1006*'fnd base rates'!M$113)\n+($K1006*'fnd base rates'!M$114)\n+($M1006*'fnd base rates'!M$116)\n+($N1006*'fnd base rates'!M$117)\n+($O1006*'fnd base rates'!M$118)\n+($P1006*VLOOKUP($S1006+12,rate_basefnd,13)))","v":0},87647.831460000016,null,3513044780,"3513","044","780",1,6,87647.831460000016,14608,0,14608,null,null,null,null,null,14608,0,14608,null,null,{"$f":"BC1006-BA1006","v":0}]
[3514,3514281005,"LIBERTAS ACADEMY",{"$f":"'fnd enro'!D1007","v":0},{"$f":"'fnd enro'!E1007","v":0},{"$f":"'fnd enro'!F1007","v":0},{"$f":"'fnd enro'!G1007","v":0},{"$f":"'fnd enro'!H1007","v":1},{"$f":"'fnd enro'!I1007","v":0},{"$f":"'fnd enro'!J1007","v":0},{"$f":"'fnd enro'!K1007","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1007","v":0},{"$f":"'fnd enro'!M1007","v":0},{"$f":"'fnd enro'!N1007","v":0},{"$f":"'fnd enro'!O1007","v":0},{"$f":"'fnd enro'!P1007","v":0},{"$f":"'fnd enro'!R1007","v":1},1,{"$f":"VALUE('fnd enro'!Q1007)","v":8},null,{"$f":"(($D1007*'fnd base rates'!C$107)\n+($E1007*'fnd base rates'!C$108)\n+($F1007*'fnd base rates'!C$109)\n+($G1007*'fnd base rates'!C$110)\n+($H1007*'fnd base rates'!C$111)\n+($I1007*'fnd base rates'!C$112)\n+($J1007*'fnd base rates'!C$113)\n+($K1007*'fnd base rates'!C$114)\n+($M1007*'fnd base rates'!C$116)\n+($N1007*'fnd base rates'!C$117)\n+($O1007*'fnd base rates'!C$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,3)))\n*$R1007","v":536.46134600000005},{"$f":"(($D1007*'fnd base rates'!D$107)\n+($E1007*'fnd base rates'!D$108)\n+($F1007*'fnd base rates'!D$109)\n+($G1007*'fnd base rates'!D$110)\n+($H1007*'fnd base rates'!D$111)\n+($I1007*'fnd base rates'!D$112)\n+($J1007*'fnd base rates'!D$113)\n+($K1007*'fnd base rates'!D$114)\n+($M1007*'fnd base rates'!D$116)\n+($N1007*'fnd base rates'!D$117)\n+($O1007*'fnd base rates'!D$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,4)))\n*$R1007","v":765.08},{"$f":"(($D1007*'fnd base rates'!E$107)\n+($E1007*'fnd base rates'!E$108)\n+($F1007*'fnd base rates'!E$109)\n+($G1007*'fnd base rates'!E$110)\n+($H1007*'fnd base rates'!E$111)\n+($I1007*'fnd base rates'!E$112)\n+($J1007*'fnd base rates'!E$113)\n+($K1007*'fnd base rates'!E$114)\n+($M1007*'fnd base rates'!E$116)\n+($N1007*'fnd base rates'!E$117)\n+($O1007*'fnd base rates'!E$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,5)))\n*$R1007","v":3459.480376},{"$f":"(($D1007*'fnd base rates'!F$107)\n+($E1007*'fnd base rates'!F$108)\n+($F1007*'fnd base rates'!F$109)\n+($G1007*'fnd base rates'!F$110)\n+($H1007*'fnd base rates'!F$111)\n+($I1007*'fnd base rates'!F$112)\n+($J1007*'fnd base rates'!F$113)\n+($K1007*'fnd base rates'!F$114)\n+($M1007*'fnd base rates'!F$116)\n+($N1007*'fnd base rates'!F$117)\n+($O1007*'fnd base rates'!F$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,6)))\n*$R1007","v":995.37641200000007},{"$f":"(($D1007*'fnd base rates'!G$107)\n+($E1007*'fnd base rates'!G$108)\n+($F1007*'fnd base rates'!G$109)\n+($G1007*'fnd base rates'!G$110)\n+($H1007*'fnd base rates'!G$111)\n+($I1007*'fnd base rates'!G$112)\n+($J1007*'fnd base rates'!G$113)\n+($K1007*'fnd base rates'!G$114)\n+($M1007*'fnd base rates'!G$116)\n+($N1007*'fnd base rates'!G$117)\n+($O1007*'fnd base rates'!G$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,7)))\n*$R1007","v":168.453282},{"$f":"(($D1007*'fnd base rates'!H$107)\n+($E1007*'fnd base rates'!H$108)\n+($F1007*'fnd base rates'!H$109)\n+($G1007*'fnd base rates'!H$110)\n+($H1007*'fnd base rates'!H$111)\n+($I1007*'fnd base rates'!H$112)\n+($J1007*'fnd base rates'!H$113)\n+($K1007*'fnd base rates'!H$114)\n+($M1007*'fnd base rates'!H$116)\n+($N1007*'fnd base rates'!H$117)\n+($O1007*'fnd base rates'!H$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D1007*'fnd base rates'!I$107)\n+($E1007*'fnd base rates'!I$108)\n+($F1007*'fnd base rates'!I$109)\n+($G1007*'fnd base rates'!I$110)\n+($H1007*'fnd base rates'!I$111)\n+($I1007*'fnd base rates'!I$112)\n+($J1007*'fnd base rates'!I$113)\n+($K1007*'fnd base rates'!I$114)\n+($M1007*'fnd base rates'!I$116)\n+($N1007*'fnd base rates'!I$117)\n+($O1007*'fnd base rates'!I$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,9)))\n*$R1007","v":362.69},{"$f":"(($D1007*'fnd base rates'!J$107)\n+($E1007*'fnd base rates'!J$108)\n+($F1007*'fnd base rates'!J$109)\n+($G1007*'fnd base rates'!J$110)\n+($H1007*'fnd base rates'!J$111)\n+($I1007*'fnd base rates'!J$112)\n+($J1007*'fnd base rates'!J$113)\n+($K1007*'fnd base rates'!J$114)\n+($M1007*'fnd base rates'!J$116)\n+($N1007*'fnd base rates'!J$117)\n+($O1007*'fnd base rates'!J$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,10)))\n*$R1007","v":248.81},{"$f":"(($D1007*'fnd base rates'!K$107)\n+($E1007*'fnd base rates'!K$108)\n+($F1007*'fnd base rates'!K$109)\n+($G1007*'fnd base rates'!K$110)\n+($H1007*'fnd base rates'!K$111)\n+($I1007*'fnd base rates'!K$112)\n+($J1007*'fnd base rates'!K$113)\n+($K1007*'fnd base rates'!K$114)\n+($M1007*'fnd base rates'!K$116)\n+($N1007*'fnd base rates'!K$117)\n+($O1007*'fnd base rates'!K$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,11)))\n*$R1007","v":1182.1598799999999},{"$f":"(($D1007*'fnd base rates'!L$107)\n+($E1007*'fnd base rates'!L$108)\n+($F1007*'fnd base rates'!L$109)\n+($G1007*'fnd base rates'!L$110)\n+($H1007*'fnd base rates'!L$111)\n+($I1007*'fnd base rates'!L$112)\n+($J1007*'fnd base rates'!L$113)\n+($K1007*'fnd base rates'!L$114)\n+($M1007*'fnd base rates'!L$116)\n+($N1007*'fnd base rates'!L$117)\n+($O1007*'fnd base rates'!L$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D1007*'fnd base rates'!M$107)\n+($E1007*'fnd base rates'!M$108)\n+($F1007*'fnd base rates'!M$109)\n+($G1007*'fnd base rates'!M$110)\n+($H1007*'fnd base rates'!M$111)\n+($I1007*'fnd base rates'!M$112)\n+($J1007*'fnd base rates'!M$113)\n+($K1007*'fnd base rates'!M$114)\n+($M1007*'fnd base rates'!M$116)\n+($N1007*'fnd base rates'!M$117)\n+($O1007*'fnd base rates'!M$118)\n+($P1007*VLOOKUP($S1007+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,3514281005,"3514","281","005",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC1007-BA1007","v":0}]
[3514,3514281061,"LIBERTAS ACADEMY",{"$f":"'fnd enro'!D1008","v":0},{"$f":"'fnd enro'!E1008","v":0},{"$f":"'fnd enro'!F1008","v":0},{"$f":"'fnd enro'!G1008","v":0},{"$f":"'fnd enro'!H1008","v":1},{"$f":"'fnd enro'!I1008","v":0},{"$f":"'fnd enro'!J1008","v":0},{"$f":"'fnd enro'!K1008","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1008","v":0},{"$f":"'fnd enro'!M1008","v":0},{"$f":"'fnd enro'!N1008","v":0},{"$f":"'fnd enro'!O1008","v":0},{"$f":"'fnd enro'!P1008","v":1},{"$f":"'fnd enro'!R1008","v":1},1,{"$f":"VALUE('fnd enro'!Q1008)","v":11},null,{"$f":"(($D1008*'fnd base rates'!C$107)\n+($E1008*'fnd base rates'!C$108)\n+($F1008*'fnd base rates'!C$109)\n+($G1008*'fnd base rates'!C$110)\n+($H1008*'fnd base rates'!C$111)\n+($I1008*'fnd base rates'!C$112)\n+($J1008*'fnd base rates'!C$113)\n+($K1008*'fnd base rates'!C$114)\n+($M1008*'fnd base rates'!C$116)\n+($N1008*'fnd base rates'!C$117)\n+($O1008*'fnd base rates'!C$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,3)))\n*$R1008","v":620.08134600000005},{"$f":"(($D1008*'fnd base rates'!D$107)\n+($E1008*'fnd base rates'!D$108)\n+($F1008*'fnd base rates'!D$109)\n+($G1008*'fnd base rates'!D$110)\n+($H1008*'fnd base rates'!D$111)\n+($I1008*'fnd base rates'!D$112)\n+($J1008*'fnd base rates'!D$113)\n+($K1008*'fnd base rates'!D$114)\n+($M1008*'fnd base rates'!D$116)\n+($N1008*'fnd base rates'!D$117)\n+($O1008*'fnd base rates'!D$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,4)))\n*$R1008","v":1161.26},{"$f":"(($D1008*'fnd base rates'!E$107)\n+($E1008*'fnd base rates'!E$108)\n+($F1008*'fnd base rates'!E$109)\n+($G1008*'fnd base rates'!E$110)\n+($H1008*'fnd base rates'!E$111)\n+($I1008*'fnd base rates'!E$112)\n+($J1008*'fnd base rates'!E$113)\n+($K1008*'fnd base rates'!E$114)\n+($M1008*'fnd base rates'!E$116)\n+($N1008*'fnd base rates'!E$117)\n+($O1008*'fnd base rates'!E$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,5)))\n*$R1008","v":7326.9403760000005},{"$f":"(($D1008*'fnd base rates'!F$107)\n+($E1008*'fnd base rates'!F$108)\n+($F1008*'fnd base rates'!F$109)\n+($G1008*'fnd base rates'!F$110)\n+($H1008*'fnd base rates'!F$111)\n+($I1008*'fnd base rates'!F$112)\n+($J1008*'fnd base rates'!F$113)\n+($K1008*'fnd base rates'!F$114)\n+($M1008*'fnd base rates'!F$116)\n+($N1008*'fnd base rates'!F$117)\n+($O1008*'fnd base rates'!F$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,6)))\n*$R1008","v":995.37641200000007},{"$f":"(($D1008*'fnd base rates'!G$107)\n+($E1008*'fnd base rates'!G$108)\n+($F1008*'fnd base rates'!G$109)\n+($G1008*'fnd base rates'!G$110)\n+($H1008*'fnd base rates'!G$111)\n+($I1008*'fnd base rates'!G$112)\n+($J1008*'fnd base rates'!G$113)\n+($K1008*'fnd base rates'!G$114)\n+($M1008*'fnd base rates'!G$116)\n+($N1008*'fnd base rates'!G$117)\n+($O1008*'fnd base rates'!G$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,7)))\n*$R1008","v":356.083282},{"$f":"(($D1008*'fnd base rates'!H$107)\n+($E1008*'fnd base rates'!H$108)\n+($F1008*'fnd base rates'!H$109)\n+($G1008*'fnd base rates'!H$110)\n+($H1008*'fnd base rates'!H$111)\n+($I1008*'fnd base rates'!H$112)\n+($J1008*'fnd base rates'!H$113)\n+($K1008*'fnd base rates'!H$114)\n+($M1008*'fnd base rates'!H$116)\n+($N1008*'fnd base rates'!H$117)\n+($O1008*'fnd base rates'!H$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,8)))","v":552.19893400000001},{"$f":"(($D1008*'fnd base rates'!I$107)\n+($E1008*'fnd base rates'!I$108)\n+($F1008*'fnd base rates'!I$109)\n+($G1008*'fnd base rates'!I$110)\n+($H1008*'fnd base rates'!I$111)\n+($I1008*'fnd base rates'!I$112)\n+($J1008*'fnd base rates'!I$113)\n+($K1008*'fnd base rates'!I$114)\n+($M1008*'fnd base rates'!I$116)\n+($N1008*'fnd base rates'!I$117)\n+($O1008*'fnd base rates'!I$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,9)))\n*$R1008","v":519.29999999999995},{"$f":"(($D1008*'fnd base rates'!J$107)\n+($E1008*'fnd base rates'!J$108)\n+($F1008*'fnd base rates'!J$109)\n+($G1008*'fnd base rates'!J$110)\n+($H1008*'fnd base rates'!J$111)\n+($I1008*'fnd base rates'!J$112)\n+($J1008*'fnd base rates'!J$113)\n+($K1008*'fnd base rates'!J$114)\n+($M1008*'fnd base rates'!J$116)\n+($N1008*'fnd base rates'!J$117)\n+($O1008*'fnd base rates'!J$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,10)))\n*$R1008","v":1062.58},{"$f":"(($D1008*'fnd base rates'!K$107)\n+($E1008*'fnd base rates'!K$108)\n+($F1008*'fnd base rates'!K$109)\n+($G1008*'fnd base rates'!K$110)\n+($H1008*'fnd base rates'!K$111)\n+($I1008*'fnd base rates'!K$112)\n+($J1008*'fnd base rates'!K$113)\n+($K1008*'fnd base rates'!K$114)\n+($M1008*'fnd base rates'!K$116)\n+($N1008*'fnd base rates'!K$117)\n+($O1008*'fnd base rates'!K$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,11)))\n*$R1008","v":1182.1598799999999},{"$f":"(($D1008*'fnd base rates'!L$107)\n+($E1008*'fnd base rates'!L$108)\n+($F1008*'fnd base rates'!L$109)\n+($G1008*'fnd base rates'!L$110)\n+($H1008*'fnd base rates'!L$111)\n+($I1008*'fnd base rates'!L$112)\n+($J1008*'fnd base rates'!L$113)\n+($K1008*'fnd base rates'!L$114)\n+($M1008*'fnd base rates'!L$116)\n+($N1008*'fnd base rates'!L$117)\n+($O1008*'fnd base rates'!L$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,12)))","v":2138.0666799999999},{"$f":"(($D1008*'fnd base rates'!M$107)\n+($E1008*'fnd base rates'!M$108)\n+($F1008*'fnd base rates'!M$109)\n+($G1008*'fnd base rates'!M$110)\n+($H1008*'fnd base rates'!M$111)\n+($I1008*'fnd base rates'!M$112)\n+($J1008*'fnd base rates'!M$113)\n+($K1008*'fnd base rates'!M$114)\n+($M1008*'fnd base rates'!M$116)\n+($N1008*'fnd base rates'!M$117)\n+($O1008*'fnd base rates'!M$118)\n+($P1008*VLOOKUP($S1008+12,rate_basefnd,13)))","v":0},15914.046909999997,null,3514281061,"3514","281","061",1,1,15914.046909999997,15914,0,15914,null,null,null,null,null,15914,0,15914,null,null,{"$f":"BC1008-BA1008","v":0}]
[3514,3514281137,"LIBERTAS ACADEMY",{"$f":"'fnd enro'!D1009","v":0},{"$f":"'fnd enro'!E1009","v":0},{"$f":"'fnd enro'!F1009","v":0},{"$f":"'fnd enro'!G1009","v":0},{"$f":"'fnd enro'!H1009","v":1},{"$f":"'fnd enro'!I1009","v":1},{"$f":"'fnd enro'!J1009","v":0},{"$f":"'fnd enro'!K1009","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1009","v":0},{"$f":"'fnd enro'!M1009","v":0},{"$f":"'fnd enro'!N1009","v":0},{"$f":"'fnd enro'!O1009","v":0},{"$f":"'fnd enro'!P1009","v":2},{"$f":"'fnd enro'!R1009","v":2},1,{"$f":"VALUE('fnd enro'!Q1009)","v":12},null,{"$f":"(($D1009*'fnd base rates'!C$107)\n+($E1009*'fnd base rates'!C$108)\n+($F1009*'fnd base rates'!C$109)\n+($G1009*'fnd base rates'!C$110)\n+($H1009*'fnd base rates'!C$111)\n+($I1009*'fnd base rates'!C$112)\n+($J1009*'fnd base rates'!C$113)\n+($K1009*'fnd base rates'!C$114)\n+($M1009*'fnd base rates'!C$116)\n+($N1009*'fnd base rates'!C$117)\n+($O1009*'fnd base rates'!C$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,3)))\n*$R1009","v":1248.762692},{"$f":"(($D1009*'fnd base rates'!D$107)\n+($E1009*'fnd base rates'!D$108)\n+($F1009*'fnd base rates'!D$109)\n+($G1009*'fnd base rates'!D$110)\n+($H1009*'fnd base rates'!D$111)\n+($I1009*'fnd base rates'!D$112)\n+($J1009*'fnd base rates'!D$113)\n+($K1009*'fnd base rates'!D$114)\n+($M1009*'fnd base rates'!D$116)\n+($N1009*'fnd base rates'!D$117)\n+($O1009*'fnd base rates'!D$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,4)))\n*$R1009","v":2363.3000000000002},{"$f":"(($D1009*'fnd base rates'!E$107)\n+($E1009*'fnd base rates'!E$108)\n+($F1009*'fnd base rates'!E$109)\n+($G1009*'fnd base rates'!E$110)\n+($H1009*'fnd base rates'!E$111)\n+($I1009*'fnd base rates'!E$112)\n+($J1009*'fnd base rates'!E$113)\n+($K1009*'fnd base rates'!E$114)\n+($M1009*'fnd base rates'!E$116)\n+($N1009*'fnd base rates'!E$117)\n+($O1009*'fnd base rates'!E$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,5)))\n*$R1009","v":16504.620751999999},{"$f":"(($D1009*'fnd base rates'!F$107)\n+($E1009*'fnd base rates'!F$108)\n+($F1009*'fnd base rates'!F$109)\n+($G1009*'fnd base rates'!F$110)\n+($H1009*'fnd base rates'!F$111)\n+($I1009*'fnd base rates'!F$112)\n+($J1009*'fnd base rates'!F$113)\n+($K1009*'fnd base rates'!F$114)\n+($M1009*'fnd base rates'!F$116)\n+($N1009*'fnd base rates'!F$117)\n+($O1009*'fnd base rates'!F$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,6)))\n*$R1009","v":1882.2628240000001},{"$f":"(($D1009*'fnd base rates'!G$107)\n+($E1009*'fnd base rates'!G$108)\n+($F1009*'fnd base rates'!G$109)\n+($G1009*'fnd base rates'!G$110)\n+($H1009*'fnd base rates'!G$111)\n+($I1009*'fnd base rates'!G$112)\n+($J1009*'fnd base rates'!G$113)\n+($K1009*'fnd base rates'!G$114)\n+($M1009*'fnd base rates'!G$116)\n+($N1009*'fnd base rates'!G$117)\n+($O1009*'fnd base rates'!G$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,7)))\n*$R1009","v":726.8965639999999},{"$f":"(($D1009*'fnd base rates'!H$107)\n+($E1009*'fnd base rates'!H$108)\n+($F1009*'fnd base rates'!H$109)\n+($G1009*'fnd base rates'!H$110)\n+($H1009*'fnd base rates'!H$111)\n+($I1009*'fnd base rates'!H$112)\n+($J1009*'fnd base rates'!H$113)\n+($K1009*'fnd base rates'!H$114)\n+($M1009*'fnd base rates'!H$116)\n+($N1009*'fnd base rates'!H$117)\n+($O1009*'fnd base rates'!H$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,8)))","v":1411.9978679999999},{"$f":"(($D1009*'fnd base rates'!I$107)\n+($E1009*'fnd base rates'!I$108)\n+($F1009*'fnd base rates'!I$109)\n+($G1009*'fnd base rates'!I$110)\n+($H1009*'fnd base rates'!I$111)\n+($I1009*'fnd base rates'!I$112)\n+($J1009*'fnd base rates'!I$113)\n+($K1009*'fnd base rates'!I$114)\n+($M1009*'fnd base rates'!I$116)\n+($N1009*'fnd base rates'!I$117)\n+($O1009*'fnd base rates'!I$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,9)))\n*$R1009","v":1117.97},{"$f":"(($D1009*'fnd base rates'!J$107)\n+($E1009*'fnd base rates'!J$108)\n+($F1009*'fnd base rates'!J$109)\n+($G1009*'fnd base rates'!J$110)\n+($H1009*'fnd base rates'!J$111)\n+($I1009*'fnd base rates'!J$112)\n+($J1009*'fnd base rates'!J$113)\n+($K1009*'fnd base rates'!J$114)\n+($M1009*'fnd base rates'!J$116)\n+($N1009*'fnd base rates'!J$117)\n+($O1009*'fnd base rates'!J$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,10)))\n*$R1009","v":2533.84},{"$f":"(($D1009*'fnd base rates'!K$107)\n+($E1009*'fnd base rates'!K$108)\n+($F1009*'fnd base rates'!K$109)\n+($G1009*'fnd base rates'!K$110)\n+($H1009*'fnd base rates'!K$111)\n+($I1009*'fnd base rates'!K$112)\n+($J1009*'fnd base rates'!K$113)\n+($K1009*'fnd base rates'!K$114)\n+($M1009*'fnd base rates'!K$116)\n+($N1009*'fnd base rates'!K$117)\n+($O1009*'fnd base rates'!K$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,11)))\n*$R1009","v":2332.21976},{"$f":"(($D1009*'fnd base rates'!L$107)\n+($E1009*'fnd base rates'!L$108)\n+($F1009*'fnd base rates'!L$109)\n+($G1009*'fnd base rates'!L$110)\n+($H1009*'fnd base rates'!L$111)\n+($I1009*'fnd base rates'!L$112)\n+($J1009*'fnd base rates'!L$113)\n+($K1009*'fnd base rates'!L$114)\n+($M1009*'fnd base rates'!L$116)\n+($N1009*'fnd base rates'!L$117)\n+($O1009*'fnd base rates'!L$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,12)))","v":4197.1633600000005},{"$f":"(($D1009*'fnd base rates'!M$107)\n+($E1009*'fnd base rates'!M$108)\n+($F1009*'fnd base rates'!M$109)\n+($G1009*'fnd base rates'!M$110)\n+($H1009*'fnd base rates'!M$111)\n+($I1009*'fnd base rates'!M$112)\n+($J1009*'fnd base rates'!M$113)\n+($K1009*'fnd base rates'!M$114)\n+($M1009*'fnd base rates'!M$116)\n+($N1009*'fnd base rates'!M$117)\n+($O1009*'fnd base rates'!M$118)\n+($P1009*VLOOKUP($S1009+12,rate_basefnd,13)))","v":0},34319.033819999997,null,3514281137,"3514","281","137",1,2,34319.033819999997,17160,0,17160,null,null,null,null,null,17160,0,17160,null,null,{"$f":"BC1009-BA1009","v":0}]
[3514,3514281281,"LIBERTAS ACADEMY",{"$f":"'fnd enro'!D1010","v":0},{"$f":"'fnd enro'!E1010","v":0},{"$f":"'fnd enro'!F1010","v":0},{"$f":"'fnd enro'!G1010","v":0},{"$f":"'fnd enro'!H1010","v":250},{"$f":"'fnd enro'!I1010","v":78},{"$f":"'fnd enro'!J1010","v":0},{"$f":"'fnd enro'!K1010","v":12.6608},{"$f":"'fnd enro'!L1010","v":0},{"$f":"'fnd enro'!M1010","v":0},{"$f":"'fnd enro'!N1010","v":62},{"$f":"'fnd enro'!O1010","v":27},{"$f":"'fnd enro'!P1010","v":293},{"$f":"'fnd enro'!R1010","v":328},1,{"$f":"VALUE('fnd enro'!Q1010)","v":12},null,{"$f":"(($D1010*'fnd base rates'!C$107)\n+($E1010*'fnd base rates'!C$108)\n+($F1010*'fnd base rates'!C$109)\n+($G1010*'fnd base rates'!C$110)\n+($H1010*'fnd base rates'!C$111)\n+($I1010*'fnd base rates'!C$112)\n+($J1010*'fnd base rates'!C$113)\n+($K1010*'fnd base rates'!C$114)\n+($M1010*'fnd base rates'!C$116)\n+($N1010*'fnd base rates'!C$117)\n+($O1010*'fnd base rates'!C$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,3)))\n*$R1010","v":211029.63148800001},{"$f":"(($D1010*'fnd base rates'!D$107)\n+($E1010*'fnd base rates'!D$108)\n+($F1010*'fnd base rates'!D$109)\n+($G1010*'fnd base rates'!D$110)\n+($H1010*'fnd base rates'!D$111)\n+($I1010*'fnd base rates'!D$112)\n+($J1010*'fnd base rates'!D$113)\n+($K1010*'fnd base rates'!D$114)\n+($M1010*'fnd base rates'!D$116)\n+($N1010*'fnd base rates'!D$117)\n+($O1010*'fnd base rates'!D$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,4)))\n*$R1010","v":389291.89},{"$f":"(($D1010*'fnd base rates'!E$107)\n+($E1010*'fnd base rates'!E$108)\n+($F1010*'fnd base rates'!E$109)\n+($G1010*'fnd base rates'!E$110)\n+($H1010*'fnd base rates'!E$111)\n+($I1010*'fnd base rates'!E$112)\n+($J1010*'fnd base rates'!E$113)\n+($K1010*'fnd base rates'!E$114)\n+($M1010*'fnd base rates'!E$116)\n+($N1010*'fnd base rates'!E$117)\n+($O1010*'fnd base rates'!E$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,5)))\n*$R1010","v":2553531.993328},{"$f":"(($D1010*'fnd base rates'!F$107)\n+($E1010*'fnd base rates'!F$108)\n+($F1010*'fnd base rates'!F$109)\n+($G1010*'fnd base rates'!F$110)\n+($H1010*'fnd base rates'!F$111)\n+($I1010*'fnd base rates'!F$112)\n+($J1010*'fnd base rates'!F$113)\n+($K1010*'fnd base rates'!F$114)\n+($M1010*'fnd base rates'!F$116)\n+($N1010*'fnd base rates'!F$117)\n+($O1010*'fnd base rates'!F$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,6)))\n*$R1010","v":334311.88313600002},{"$f":"(($D1010*'fnd base rates'!G$107)\n+($E1010*'fnd base rates'!G$108)\n+($F1010*'fnd base rates'!G$109)\n+($G1010*'fnd base rates'!G$110)\n+($H1010*'fnd base rates'!G$111)\n+($I1010*'fnd base rates'!G$112)\n+($J1010*'fnd base rates'!G$113)\n+($K1010*'fnd base rates'!G$114)\n+($M1010*'fnd base rates'!G$116)\n+($N1010*'fnd base rates'!G$117)\n+($O1010*'fnd base rates'!G$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,7)))\n*$R1010","v":117353.41649599999},{"$f":"(($D1010*'fnd base rates'!H$107)\n+($E1010*'fnd base rates'!H$108)\n+($F1010*'fnd base rates'!H$109)\n+($G1010*'fnd base rates'!H$110)\n+($H1010*'fnd base rates'!H$111)\n+($I1010*'fnd base rates'!H$112)\n+($J1010*'fnd base rates'!H$113)\n+($K1010*'fnd base rates'!H$114)\n+($M1010*'fnd base rates'!H$116)\n+($N1010*'fnd base rates'!H$117)\n+($O1010*'fnd base rates'!H$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,8)))","v":215946.15035200003},{"$f":"(($D1010*'fnd base rates'!I$107)\n+($E1010*'fnd base rates'!I$108)\n+($F1010*'fnd base rates'!I$109)\n+($G1010*'fnd base rates'!I$110)\n+($H1010*'fnd base rates'!I$111)\n+($I1010*'fnd base rates'!I$112)\n+($J1010*'fnd base rates'!I$113)\n+($K1010*'fnd base rates'!I$114)\n+($M1010*'fnd base rates'!I$116)\n+($N1010*'fnd base rates'!I$117)\n+($O1010*'fnd base rates'!I$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,9)))\n*$R1010","v":179126.26},{"$f":"(($D1010*'fnd base rates'!J$107)\n+($E1010*'fnd base rates'!J$108)\n+($F1010*'fnd base rates'!J$109)\n+($G1010*'fnd base rates'!J$110)\n+($H1010*'fnd base rates'!J$111)\n+($I1010*'fnd base rates'!J$112)\n+($J1010*'fnd base rates'!J$113)\n+($K1010*'fnd base rates'!J$114)\n+($M1010*'fnd base rates'!J$116)\n+($N1010*'fnd base rates'!J$117)\n+($O1010*'fnd base rates'!J$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,10)))\n*$R1010","v":359984.87},{"$f":"(($D1010*'fnd base rates'!K$107)\n+($E1010*'fnd base rates'!K$108)\n+($F1010*'fnd base rates'!K$109)\n+($G1010*'fnd base rates'!K$110)\n+($H1010*'fnd base rates'!K$111)\n+($I1010*'fnd base rates'!K$112)\n+($J1010*'fnd base rates'!K$113)\n+($K1010*'fnd base rates'!K$114)\n+($M1010*'fnd base rates'!K$116)\n+($N1010*'fnd base rates'!K$117)\n+($O1010*'fnd base rates'!K$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,11)))\n*$R1010","v":413171.22063999996},{"$f":"(($D1010*'fnd base rates'!L$107)\n+($E1010*'fnd base rates'!L$108)\n+($F1010*'fnd base rates'!L$109)\n+($G1010*'fnd base rates'!L$110)\n+($H1010*'fnd base rates'!L$111)\n+($I1010*'fnd base rates'!L$112)\n+($J1010*'fnd base rates'!L$113)\n+($K1010*'fnd base rates'!L$114)\n+($M1010*'fnd base rates'!L$116)\n+($N1010*'fnd base rates'!L$117)\n+($O1010*'fnd base rates'!L$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,12)))","v":703240.09103999997},{"$f":"(($D1010*'fnd base rates'!M$107)\n+($E1010*'fnd base rates'!M$108)\n+($F1010*'fnd base rates'!M$109)\n+($G1010*'fnd base rates'!M$110)\n+($H1010*'fnd base rates'!M$111)\n+($I1010*'fnd base rates'!M$112)\n+($J1010*'fnd base rates'!M$113)\n+($K1010*'fnd base rates'!M$114)\n+($M1010*'fnd base rates'!M$116)\n+($N1010*'fnd base rates'!M$117)\n+($O1010*'fnd base rates'!M$118)\n+($P1010*VLOOKUP($S1010+12,rate_basefnd,13)))","v":0},5476987.4064800004,null,3514281281,"3514","281","281",1,328,5476987.4064800004,16698,0,16698,null,null,null,null,null,16698,0,16698,null,null,{"$f":"BC1010-BA1010","v":0}]
[3515,3515287005,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1011","v":0},{"$f":"'fnd enro'!E1011","v":0},{"$f":"'fnd enro'!F1011","v":0},{"$f":"'fnd enro'!G1011","v":2},{"$f":"'fnd enro'!H1011","v":0},{"$f":"'fnd enro'!I1011","v":0},{"$f":"'fnd enro'!J1011","v":0},{"$f":"'fnd enro'!K1011","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1011","v":0},{"$f":"'fnd enro'!M1011","v":0},{"$f":"'fnd enro'!N1011","v":0},{"$f":"'fnd enro'!O1011","v":0},{"$f":"'fnd enro'!P1011","v":0},{"$f":"'fnd enro'!R1011","v":2},1,{"$f":"VALUE('fnd enro'!Q1011)","v":8},null,{"$f":"(($D1011*'fnd base rates'!C$107)\n+($E1011*'fnd base rates'!C$108)\n+($F1011*'fnd base rates'!C$109)\n+($G1011*'fnd base rates'!C$110)\n+($H1011*'fnd base rates'!C$111)\n+($I1011*'fnd base rates'!C$112)\n+($J1011*'fnd base rates'!C$113)\n+($K1011*'fnd base rates'!C$114)\n+($M1011*'fnd base rates'!C$116)\n+($N1011*'fnd base rates'!C$117)\n+($O1011*'fnd base rates'!C$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,3)))\n*$R1011","v":1072.9226920000001},{"$f":"(($D1011*'fnd base rates'!D$107)\n+($E1011*'fnd base rates'!D$108)\n+($F1011*'fnd base rates'!D$109)\n+($G1011*'fnd base rates'!D$110)\n+($H1011*'fnd base rates'!D$111)\n+($I1011*'fnd base rates'!D$112)\n+($J1011*'fnd base rates'!D$113)\n+($K1011*'fnd base rates'!D$114)\n+($M1011*'fnd base rates'!D$116)\n+($N1011*'fnd base rates'!D$117)\n+($O1011*'fnd base rates'!D$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,4)))\n*$R1011","v":1530.16},{"$f":"(($D1011*'fnd base rates'!E$107)\n+($E1011*'fnd base rates'!E$108)\n+($F1011*'fnd base rates'!E$109)\n+($G1011*'fnd base rates'!E$110)\n+($H1011*'fnd base rates'!E$111)\n+($I1011*'fnd base rates'!E$112)\n+($J1011*'fnd base rates'!E$113)\n+($K1011*'fnd base rates'!E$114)\n+($M1011*'fnd base rates'!E$116)\n+($N1011*'fnd base rates'!E$117)\n+($O1011*'fnd base rates'!E$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,5)))\n*$R1011","v":7760.8607520000005},{"$f":"(($D1011*'fnd base rates'!F$107)\n+($E1011*'fnd base rates'!F$108)\n+($F1011*'fnd base rates'!F$109)\n+($G1011*'fnd base rates'!F$110)\n+($H1011*'fnd base rates'!F$111)\n+($I1011*'fnd base rates'!F$112)\n+($J1011*'fnd base rates'!F$113)\n+($K1011*'fnd base rates'!F$114)\n+($M1011*'fnd base rates'!F$116)\n+($N1011*'fnd base rates'!F$117)\n+($O1011*'fnd base rates'!F$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,6)))\n*$R1011","v":2494.892824},{"$f":"(($D1011*'fnd base rates'!G$107)\n+($E1011*'fnd base rates'!G$108)\n+($F1011*'fnd base rates'!G$109)\n+($G1011*'fnd base rates'!G$110)\n+($H1011*'fnd base rates'!G$111)\n+($I1011*'fnd base rates'!G$112)\n+($J1011*'fnd base rates'!G$113)\n+($K1011*'fnd base rates'!G$114)\n+($M1011*'fnd base rates'!G$116)\n+($N1011*'fnd base rates'!G$117)\n+($O1011*'fnd base rates'!G$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,7)))\n*$R1011","v":313.58656400000001},{"$f":"(($D1011*'fnd base rates'!H$107)\n+($E1011*'fnd base rates'!H$108)\n+($F1011*'fnd base rates'!H$109)\n+($G1011*'fnd base rates'!H$110)\n+($H1011*'fnd base rates'!H$111)\n+($I1011*'fnd base rates'!H$112)\n+($J1011*'fnd base rates'!H$113)\n+($K1011*'fnd base rates'!H$114)\n+($M1011*'fnd base rates'!H$116)\n+($N1011*'fnd base rates'!H$117)\n+($O1011*'fnd base rates'!H$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D1011*'fnd base rates'!I$107)\n+($E1011*'fnd base rates'!I$108)\n+($F1011*'fnd base rates'!I$109)\n+($G1011*'fnd base rates'!I$110)\n+($H1011*'fnd base rates'!I$111)\n+($I1011*'fnd base rates'!I$112)\n+($J1011*'fnd base rates'!I$113)\n+($K1011*'fnd base rates'!I$114)\n+($M1011*'fnd base rates'!I$116)\n+($N1011*'fnd base rates'!I$117)\n+($O1011*'fnd base rates'!I$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,9)))\n*$R1011","v":612.70000000000005},{"$f":"(($D1011*'fnd base rates'!J$107)\n+($E1011*'fnd base rates'!J$108)\n+($F1011*'fnd base rates'!J$109)\n+($G1011*'fnd base rates'!J$110)\n+($H1011*'fnd base rates'!J$111)\n+($I1011*'fnd base rates'!J$112)\n+($J1011*'fnd base rates'!J$113)\n+($K1011*'fnd base rates'!J$114)\n+($M1011*'fnd base rates'!J$116)\n+($N1011*'fnd base rates'!J$117)\n+($O1011*'fnd base rates'!J$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,10)))\n*$R1011","v":304.64},{"$f":"(($D1011*'fnd base rates'!K$107)\n+($E1011*'fnd base rates'!K$108)\n+($F1011*'fnd base rates'!K$109)\n+($G1011*'fnd base rates'!K$110)\n+($H1011*'fnd base rates'!K$111)\n+($I1011*'fnd base rates'!K$112)\n+($J1011*'fnd base rates'!K$113)\n+($K1011*'fnd base rates'!K$114)\n+($M1011*'fnd base rates'!K$116)\n+($N1011*'fnd base rates'!K$117)\n+($O1011*'fnd base rates'!K$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,11)))\n*$R1011","v":2200.4197599999998},{"$f":"(($D1011*'fnd base rates'!L$107)\n+($E1011*'fnd base rates'!L$108)\n+($F1011*'fnd base rates'!L$109)\n+($G1011*'fnd base rates'!L$110)\n+($H1011*'fnd base rates'!L$111)\n+($I1011*'fnd base rates'!L$112)\n+($J1011*'fnd base rates'!L$113)\n+($K1011*'fnd base rates'!L$114)\n+($M1011*'fnd base rates'!L$116)\n+($N1011*'fnd base rates'!L$117)\n+($O1011*'fnd base rates'!L$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,12)))","v":2892.3133600000001},{"$f":"(($D1011*'fnd base rates'!M$107)\n+($E1011*'fnd base rates'!M$108)\n+($F1011*'fnd base rates'!M$109)\n+($G1011*'fnd base rates'!M$110)\n+($H1011*'fnd base rates'!M$111)\n+($I1011*'fnd base rates'!M$112)\n+($J1011*'fnd base rates'!M$113)\n+($K1011*'fnd base rates'!M$114)\n+($M1011*'fnd base rates'!M$116)\n+($N1011*'fnd base rates'!M$117)\n+($O1011*'fnd base rates'!M$118)\n+($P1011*VLOOKUP($S1011+12,rate_basefnd,13)))","v":0},20229.373820000001,null,3515287005,"3515","287","005",1,2,20229.373820000001,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC1011-BA1011","v":0}]
[3515,3515287043,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1012","v":0},{"$f":"'fnd enro'!E1012","v":0},{"$f":"'fnd enro'!F1012","v":1},{"$f":"'fnd enro'!G1012","v":2},{"$f":"'fnd enro'!H1012","v":0},{"$f":"'fnd enro'!I1012","v":0},{"$f":"'fnd enro'!J1012","v":0},{"$f":"'fnd enro'!K1012","v":0.1158},{"$f":"'fnd enro'!L1012","v":0},{"$f":"'fnd enro'!M1012","v":0},{"$f":"'fnd enro'!N1012","v":0},{"$f":"'fnd enro'!O1012","v":0},{"$f":"'fnd enro'!P1012","v":1},{"$f":"'fnd enro'!R1012","v":3},1,{"$f":"VALUE('fnd enro'!Q1012)","v":6},null,{"$f":"(($D1012*'fnd base rates'!C$107)\n+($E1012*'fnd base rates'!C$108)\n+($F1012*'fnd base rates'!C$109)\n+($G1012*'fnd base rates'!C$110)\n+($H1012*'fnd base rates'!C$111)\n+($I1012*'fnd base rates'!C$112)\n+($J1012*'fnd base rates'!C$113)\n+($K1012*'fnd base rates'!C$114)\n+($M1012*'fnd base rates'!C$116)\n+($N1012*'fnd base rates'!C$117)\n+($O1012*'fnd base rates'!C$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,3)))\n*$R1012","v":1674.4740379999998},{"$f":"(($D1012*'fnd base rates'!D$107)\n+($E1012*'fnd base rates'!D$108)\n+($F1012*'fnd base rates'!D$109)\n+($G1012*'fnd base rates'!D$110)\n+($H1012*'fnd base rates'!D$111)\n+($I1012*'fnd base rates'!D$112)\n+($J1012*'fnd base rates'!D$113)\n+($K1012*'fnd base rates'!D$114)\n+($M1012*'fnd base rates'!D$116)\n+($N1012*'fnd base rates'!D$117)\n+($O1012*'fnd base rates'!D$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,4)))\n*$R1012","v":2603.61},{"$f":"(($D1012*'fnd base rates'!E$107)\n+($E1012*'fnd base rates'!E$108)\n+($F1012*'fnd base rates'!E$109)\n+($G1012*'fnd base rates'!E$110)\n+($H1012*'fnd base rates'!E$111)\n+($I1012*'fnd base rates'!E$112)\n+($J1012*'fnd base rates'!E$113)\n+($K1012*'fnd base rates'!E$114)\n+($M1012*'fnd base rates'!E$116)\n+($N1012*'fnd base rates'!E$117)\n+($O1012*'fnd base rates'!E$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,5)))\n*$R1012","v":14651.641127999999},{"$f":"(($D1012*'fnd base rates'!F$107)\n+($E1012*'fnd base rates'!F$108)\n+($F1012*'fnd base rates'!F$109)\n+($G1012*'fnd base rates'!F$110)\n+($H1012*'fnd base rates'!F$111)\n+($I1012*'fnd base rates'!F$112)\n+($J1012*'fnd base rates'!F$113)\n+($K1012*'fnd base rates'!F$114)\n+($M1012*'fnd base rates'!F$116)\n+($N1012*'fnd base rates'!F$117)\n+($O1012*'fnd base rates'!F$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,6)))\n*$R1012","v":3742.3392359999998},{"$f":"(($D1012*'fnd base rates'!G$107)\n+($E1012*'fnd base rates'!G$108)\n+($F1012*'fnd base rates'!G$109)\n+($G1012*'fnd base rates'!G$110)\n+($H1012*'fnd base rates'!G$111)\n+($I1012*'fnd base rates'!G$112)\n+($J1012*'fnd base rates'!G$113)\n+($K1012*'fnd base rates'!G$114)\n+($M1012*'fnd base rates'!G$116)\n+($N1012*'fnd base rates'!G$117)\n+($O1012*'fnd base rates'!G$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,7)))\n*$R1012","v":616.39984600000003},{"$f":"(($D1012*'fnd base rates'!H$107)\n+($E1012*'fnd base rates'!H$108)\n+($F1012*'fnd base rates'!H$109)\n+($G1012*'fnd base rates'!H$110)\n+($H1012*'fnd base rates'!H$111)\n+($I1012*'fnd base rates'!H$112)\n+($J1012*'fnd base rates'!H$113)\n+($K1012*'fnd base rates'!H$114)\n+($M1012*'fnd base rates'!H$116)\n+($N1012*'fnd base rates'!H$117)\n+($O1012*'fnd base rates'!H$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,8)))","v":1592.7068020000002},{"$f":"(($D1012*'fnd base rates'!I$107)\n+($E1012*'fnd base rates'!I$108)\n+($F1012*'fnd base rates'!I$109)\n+($G1012*'fnd base rates'!I$110)\n+($H1012*'fnd base rates'!I$111)\n+($I1012*'fnd base rates'!I$112)\n+($J1012*'fnd base rates'!I$113)\n+($K1012*'fnd base rates'!I$114)\n+($M1012*'fnd base rates'!I$116)\n+($N1012*'fnd base rates'!I$117)\n+($O1012*'fnd base rates'!I$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,9)))\n*$R1012","v":1040.94},{"$f":"(($D1012*'fnd base rates'!J$107)\n+($E1012*'fnd base rates'!J$108)\n+($F1012*'fnd base rates'!J$109)\n+($G1012*'fnd base rates'!J$110)\n+($H1012*'fnd base rates'!J$111)\n+($I1012*'fnd base rates'!J$112)\n+($J1012*'fnd base rates'!J$113)\n+($K1012*'fnd base rates'!J$114)\n+($M1012*'fnd base rates'!J$116)\n+($N1012*'fnd base rates'!J$117)\n+($O1012*'fnd base rates'!J$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,10)))\n*$R1012","v":1039.5999999999999},{"$f":"(($D1012*'fnd base rates'!K$107)\n+($E1012*'fnd base rates'!K$108)\n+($F1012*'fnd base rates'!K$109)\n+($G1012*'fnd base rates'!K$110)\n+($H1012*'fnd base rates'!K$111)\n+($I1012*'fnd base rates'!K$112)\n+($J1012*'fnd base rates'!K$113)\n+($K1012*'fnd base rates'!K$114)\n+($M1012*'fnd base rates'!K$116)\n+($N1012*'fnd base rates'!K$117)\n+($O1012*'fnd base rates'!K$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,11)))\n*$R1012","v":3300.6296399999997},{"$f":"(($D1012*'fnd base rates'!L$107)\n+($E1012*'fnd base rates'!L$108)\n+($F1012*'fnd base rates'!L$109)\n+($G1012*'fnd base rates'!L$110)\n+($H1012*'fnd base rates'!L$111)\n+($I1012*'fnd base rates'!L$112)\n+($J1012*'fnd base rates'!L$113)\n+($K1012*'fnd base rates'!L$114)\n+($M1012*'fnd base rates'!L$116)\n+($N1012*'fnd base rates'!L$117)\n+($O1012*'fnd base rates'!L$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,12)))","v":4825.38004},{"$f":"(($D1012*'fnd base rates'!M$107)\n+($E1012*'fnd base rates'!M$108)\n+($F1012*'fnd base rates'!M$109)\n+($G1012*'fnd base rates'!M$110)\n+($H1012*'fnd base rates'!M$111)\n+($I1012*'fnd base rates'!M$112)\n+($J1012*'fnd base rates'!M$113)\n+($K1012*'fnd base rates'!M$114)\n+($M1012*'fnd base rates'!M$116)\n+($N1012*'fnd base rates'!M$117)\n+($O1012*'fnd base rates'!M$118)\n+($P1012*VLOOKUP($S1012+12,rate_basefnd,13)))","v":0},35087.720730000001,null,3515287043,"3515","287","043",1,3,35087.720730000001,11696,0,11696,null,null,null,null,null,11696,0,11696,null,null,{"$f":"BC1012-BA1012","v":0}]
[3515,3515287045,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1013","v":0},{"$f":"'fnd enro'!E1013","v":0},{"$f":"'fnd enro'!F1013","v":1},{"$f":"'fnd enro'!G1013","v":7},{"$f":"'fnd enro'!H1013","v":0},{"$f":"'fnd enro'!I1013","v":0},{"$f":"'fnd enro'!J1013","v":0},{"$f":"'fnd enro'!K1013","v":0.30880000000000002},{"$f":"'fnd enro'!L1013","v":0},{"$f":"'fnd enro'!M1013","v":0},{"$f":"'fnd enro'!N1013","v":0},{"$f":"'fnd enro'!O1013","v":0},{"$f":"'fnd enro'!P1013","v":5},{"$f":"'fnd enro'!R1013","v":8},1,{"$f":"VALUE('fnd enro'!Q1013)","v":7},null,{"$f":"(($D1013*'fnd base rates'!C$107)\n+($E1013*'fnd base rates'!C$108)\n+($F1013*'fnd base rates'!C$109)\n+($G1013*'fnd base rates'!C$110)\n+($H1013*'fnd base rates'!C$111)\n+($I1013*'fnd base rates'!C$112)\n+($J1013*'fnd base rates'!C$113)\n+($K1013*'fnd base rates'!C$114)\n+($M1013*'fnd base rates'!C$116)\n+($N1013*'fnd base rates'!C$117)\n+($O1013*'fnd base rates'!C$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,3)))\n*$R1013","v":4634.8907680000002},{"$f":"(($D1013*'fnd base rates'!D$107)\n+($E1013*'fnd base rates'!D$108)\n+($F1013*'fnd base rates'!D$109)\n+($G1013*'fnd base rates'!D$110)\n+($H1013*'fnd base rates'!D$111)\n+($I1013*'fnd base rates'!D$112)\n+($J1013*'fnd base rates'!D$113)\n+($K1013*'fnd base rates'!D$114)\n+($M1013*'fnd base rates'!D$116)\n+($N1013*'fnd base rates'!D$117)\n+($O1013*'fnd base rates'!D$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,4)))\n*$R1013","v":7746.7400000000007},{"$f":"(($D1013*'fnd base rates'!E$107)\n+($E1013*'fnd base rates'!E$108)\n+($F1013*'fnd base rates'!E$109)\n+($G1013*'fnd base rates'!E$110)\n+($H1013*'fnd base rates'!E$111)\n+($I1013*'fnd base rates'!E$112)\n+($J1013*'fnd base rates'!E$113)\n+($K1013*'fnd base rates'!E$114)\n+($M1013*'fnd base rates'!E$116)\n+($N1013*'fnd base rates'!E$117)\n+($O1013*'fnd base rates'!E$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,5)))\n*$R1013","v":46917.643007999999},{"$f":"(($D1013*'fnd base rates'!F$107)\n+($E1013*'fnd base rates'!F$108)\n+($F1013*'fnd base rates'!F$109)\n+($G1013*'fnd base rates'!F$110)\n+($H1013*'fnd base rates'!F$111)\n+($I1013*'fnd base rates'!F$112)\n+($J1013*'fnd base rates'!F$113)\n+($K1013*'fnd base rates'!F$114)\n+($M1013*'fnd base rates'!F$116)\n+($N1013*'fnd base rates'!F$117)\n+($O1013*'fnd base rates'!F$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,6)))\n*$R1013","v":9979.5712960000001},{"$f":"(($D1013*'fnd base rates'!G$107)\n+($E1013*'fnd base rates'!G$108)\n+($F1013*'fnd base rates'!G$109)\n+($G1013*'fnd base rates'!G$110)\n+($H1013*'fnd base rates'!G$111)\n+($I1013*'fnd base rates'!G$112)\n+($J1013*'fnd base rates'!G$113)\n+($K1013*'fnd base rates'!G$114)\n+($M1013*'fnd base rates'!G$116)\n+($N1013*'fnd base rates'!G$117)\n+($O1013*'fnd base rates'!G$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,7)))\n*$R1013","v":2024.4262560000002},{"$f":"(($D1013*'fnd base rates'!H$107)\n+($E1013*'fnd base rates'!H$108)\n+($F1013*'fnd base rates'!H$109)\n+($G1013*'fnd base rates'!H$110)\n+($H1013*'fnd base rates'!H$111)\n+($I1013*'fnd base rates'!H$112)\n+($J1013*'fnd base rates'!H$113)\n+($K1013*'fnd base rates'!H$114)\n+($M1013*'fnd base rates'!H$116)\n+($N1013*'fnd base rates'!H$117)\n+($O1013*'fnd base rates'!H$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,8)))","v":4305.5614720000003},{"$f":"(($D1013*'fnd base rates'!I$107)\n+($E1013*'fnd base rates'!I$108)\n+($F1013*'fnd base rates'!I$109)\n+($G1013*'fnd base rates'!I$110)\n+($H1013*'fnd base rates'!I$111)\n+($I1013*'fnd base rates'!I$112)\n+($J1013*'fnd base rates'!I$113)\n+($K1013*'fnd base rates'!I$114)\n+($M1013*'fnd base rates'!I$116)\n+($N1013*'fnd base rates'!I$117)\n+($O1013*'fnd base rates'!I$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,9)))\n*$R1013","v":3093.6000000000004},{"$f":"(($D1013*'fnd base rates'!J$107)\n+($E1013*'fnd base rates'!J$108)\n+($F1013*'fnd base rates'!J$109)\n+($G1013*'fnd base rates'!J$110)\n+($H1013*'fnd base rates'!J$111)\n+($I1013*'fnd base rates'!J$112)\n+($J1013*'fnd base rates'!J$113)\n+($K1013*'fnd base rates'!J$114)\n+($M1013*'fnd base rates'!J$116)\n+($N1013*'fnd base rates'!J$117)\n+($O1013*'fnd base rates'!J$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,10)))\n*$R1013","v":4507.95},{"$f":"(($D1013*'fnd base rates'!K$107)\n+($E1013*'fnd base rates'!K$108)\n+($F1013*'fnd base rates'!K$109)\n+($G1013*'fnd base rates'!K$110)\n+($H1013*'fnd base rates'!K$111)\n+($I1013*'fnd base rates'!K$112)\n+($J1013*'fnd base rates'!K$113)\n+($K1013*'fnd base rates'!K$114)\n+($M1013*'fnd base rates'!K$116)\n+($N1013*'fnd base rates'!K$117)\n+($O1013*'fnd base rates'!K$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,11)))\n*$R1013","v":8801.6790399999991},{"$f":"(($D1013*'fnd base rates'!L$107)\n+($E1013*'fnd base rates'!L$108)\n+($F1013*'fnd base rates'!L$109)\n+($G1013*'fnd base rates'!L$110)\n+($H1013*'fnd base rates'!L$111)\n+($I1013*'fnd base rates'!L$112)\n+($J1013*'fnd base rates'!L$113)\n+($K1013*'fnd base rates'!L$114)\n+($M1013*'fnd base rates'!L$116)\n+($N1013*'fnd base rates'!L$117)\n+($O1013*'fnd base rates'!L$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,12)))","v":14136.97344},{"$f":"(($D1013*'fnd base rates'!M$107)\n+($E1013*'fnd base rates'!M$108)\n+($F1013*'fnd base rates'!M$109)\n+($G1013*'fnd base rates'!M$110)\n+($H1013*'fnd base rates'!M$111)\n+($I1013*'fnd base rates'!M$112)\n+($J1013*'fnd base rates'!M$113)\n+($K1013*'fnd base rates'!M$114)\n+($M1013*'fnd base rates'!M$116)\n+($N1013*'fnd base rates'!M$117)\n+($O1013*'fnd base rates'!M$118)\n+($P1013*VLOOKUP($S1013+12,rate_basefnd,13)))","v":0},106149.03528000001,null,3515287045,"3515","287","045",1,8,106149.03528000001,13269,0,13269,null,null,null,null,null,13269,0,13269,null,null,{"$f":"BC1013-BA1013","v":0}]
[3515,3515287135,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1014","v":0},{"$f":"'fnd enro'!E1014","v":0},{"$f":"'fnd enro'!F1014","v":0},{"$f":"'fnd enro'!G1014","v":7},{"$f":"'fnd enro'!H1014","v":0},{"$f":"'fnd enro'!I1014","v":0},{"$f":"'fnd enro'!J1014","v":0},{"$f":"'fnd enro'!K1014","v":0.2702},{"$f":"'fnd enro'!L1014","v":0},{"$f":"'fnd enro'!M1014","v":0},{"$f":"'fnd enro'!N1014","v":0},{"$f":"'fnd enro'!O1014","v":0},{"$f":"'fnd enro'!P1014","v":1},{"$f":"'fnd enro'!R1014","v":7},1,{"$f":"VALUE('fnd enro'!Q1014)","v":9},null,{"$f":"(($D1014*'fnd base rates'!C$107)\n+($E1014*'fnd base rates'!C$108)\n+($F1014*'fnd base rates'!C$109)\n+($G1014*'fnd base rates'!C$110)\n+($H1014*'fnd base rates'!C$111)\n+($I1014*'fnd base rates'!C$112)\n+($J1014*'fnd base rates'!C$113)\n+($K1014*'fnd base rates'!C$114)\n+($M1014*'fnd base rates'!C$116)\n+($N1014*'fnd base rates'!C$117)\n+($O1014*'fnd base rates'!C$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,3)))\n*$R1014","v":3830.9894220000001},{"$f":"(($D1014*'fnd base rates'!D$107)\n+($E1014*'fnd base rates'!D$108)\n+($F1014*'fnd base rates'!D$109)\n+($G1014*'fnd base rates'!D$110)\n+($H1014*'fnd base rates'!D$111)\n+($I1014*'fnd base rates'!D$112)\n+($J1014*'fnd base rates'!D$113)\n+($K1014*'fnd base rates'!D$114)\n+($M1014*'fnd base rates'!D$116)\n+($N1014*'fnd base rates'!D$117)\n+($O1014*'fnd base rates'!D$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,4)))\n*$R1014","v":5714.5},{"$f":"(($D1014*'fnd base rates'!E$107)\n+($E1014*'fnd base rates'!E$108)\n+($F1014*'fnd base rates'!E$109)\n+($G1014*'fnd base rates'!E$110)\n+($H1014*'fnd base rates'!E$111)\n+($I1014*'fnd base rates'!E$112)\n+($J1014*'fnd base rates'!E$113)\n+($K1014*'fnd base rates'!E$114)\n+($M1014*'fnd base rates'!E$116)\n+($N1014*'fnd base rates'!E$117)\n+($O1014*'fnd base rates'!E$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,5)))\n*$R1014","v":30666.922632000002},{"$f":"(($D1014*'fnd base rates'!F$107)\n+($E1014*'fnd base rates'!F$108)\n+($F1014*'fnd base rates'!F$109)\n+($G1014*'fnd base rates'!F$110)\n+($H1014*'fnd base rates'!F$111)\n+($I1014*'fnd base rates'!F$112)\n+($J1014*'fnd base rates'!F$113)\n+($K1014*'fnd base rates'!F$114)\n+($M1014*'fnd base rates'!F$116)\n+($N1014*'fnd base rates'!F$117)\n+($O1014*'fnd base rates'!F$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,6)))\n*$R1014","v":8732.1248840000007},{"$f":"(($D1014*'fnd base rates'!G$107)\n+($E1014*'fnd base rates'!G$108)\n+($F1014*'fnd base rates'!G$109)\n+($G1014*'fnd base rates'!G$110)\n+($H1014*'fnd base rates'!G$111)\n+($I1014*'fnd base rates'!G$112)\n+($J1014*'fnd base rates'!G$113)\n+($K1014*'fnd base rates'!G$114)\n+($M1014*'fnd base rates'!G$116)\n+($N1014*'fnd base rates'!G$117)\n+($O1014*'fnd base rates'!G$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,7)))\n*$R1014","v":1267.5429740000002},{"$f":"(($D1014*'fnd base rates'!H$107)\n+($E1014*'fnd base rates'!H$108)\n+($F1014*'fnd base rates'!H$109)\n+($G1014*'fnd base rates'!H$110)\n+($H1014*'fnd base rates'!H$111)\n+($I1014*'fnd base rates'!H$112)\n+($J1014*'fnd base rates'!H$113)\n+($K1014*'fnd base rates'!H$114)\n+($M1014*'fnd base rates'!H$116)\n+($N1014*'fnd base rates'!H$117)\n+($O1014*'fnd base rates'!H$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,8)))","v":3690.1325379999998},{"$f":"(($D1014*'fnd base rates'!I$107)\n+($E1014*'fnd base rates'!I$108)\n+($F1014*'fnd base rates'!I$109)\n+($G1014*'fnd base rates'!I$110)\n+($H1014*'fnd base rates'!I$111)\n+($I1014*'fnd base rates'!I$112)\n+($J1014*'fnd base rates'!I$113)\n+($K1014*'fnd base rates'!I$114)\n+($M1014*'fnd base rates'!I$116)\n+($N1014*'fnd base rates'!I$117)\n+($O1014*'fnd base rates'!I$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,9)))\n*$R1014","v":2286.3300000000004},{"$f":"(($D1014*'fnd base rates'!J$107)\n+($E1014*'fnd base rates'!J$108)\n+($F1014*'fnd base rates'!J$109)\n+($G1014*'fnd base rates'!J$110)\n+($H1014*'fnd base rates'!J$111)\n+($I1014*'fnd base rates'!J$112)\n+($J1014*'fnd base rates'!J$113)\n+($K1014*'fnd base rates'!J$114)\n+($M1014*'fnd base rates'!J$116)\n+($N1014*'fnd base rates'!J$117)\n+($O1014*'fnd base rates'!J$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,10)))\n*$R1014","v":1803.51},{"$f":"(($D1014*'fnd base rates'!K$107)\n+($E1014*'fnd base rates'!K$108)\n+($F1014*'fnd base rates'!K$109)\n+($G1014*'fnd base rates'!K$110)\n+($H1014*'fnd base rates'!K$111)\n+($I1014*'fnd base rates'!K$112)\n+($J1014*'fnd base rates'!K$113)\n+($K1014*'fnd base rates'!K$114)\n+($M1014*'fnd base rates'!K$116)\n+($N1014*'fnd base rates'!K$117)\n+($O1014*'fnd base rates'!K$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,11)))\n*$R1014","v":7701.4691600000006},{"$f":"(($D1014*'fnd base rates'!L$107)\n+($E1014*'fnd base rates'!L$108)\n+($F1014*'fnd base rates'!L$109)\n+($G1014*'fnd base rates'!L$110)\n+($H1014*'fnd base rates'!L$111)\n+($I1014*'fnd base rates'!L$112)\n+($J1014*'fnd base rates'!L$113)\n+($K1014*'fnd base rates'!L$114)\n+($M1014*'fnd base rates'!L$116)\n+($N1014*'fnd base rates'!L$117)\n+($O1014*'fnd base rates'!L$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,12)))","v":10689.876760000001},{"$f":"(($D1014*'fnd base rates'!M$107)\n+($E1014*'fnd base rates'!M$108)\n+($F1014*'fnd base rates'!M$109)\n+($G1014*'fnd base rates'!M$110)\n+($H1014*'fnd base rates'!M$111)\n+($I1014*'fnd base rates'!M$112)\n+($J1014*'fnd base rates'!M$113)\n+($K1014*'fnd base rates'!M$114)\n+($M1014*'fnd base rates'!M$116)\n+($N1014*'fnd base rates'!M$117)\n+($O1014*'fnd base rates'!M$118)\n+($P1014*VLOOKUP($S1014+12,rate_basefnd,13)))","v":0},76383.39837000001,null,3515287135,"3515","287","135",1,7,76383.39837000001,10912,0,10912,null,null,null,null,null,10912,0,10912,null,null,{"$f":"BC1014-BA1014","v":0}]
[3515,3515287151,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1015","v":0},{"$f":"'fnd enro'!E1015","v":0},{"$f":"'fnd enro'!F1015","v":0},{"$f":"'fnd enro'!G1015","v":1},{"$f":"'fnd enro'!H1015","v":0},{"$f":"'fnd enro'!I1015","v":0},{"$f":"'fnd enro'!J1015","v":0},{"$f":"'fnd enro'!K1015","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1015","v":0},{"$f":"'fnd enro'!M1015","v":0},{"$f":"'fnd enro'!N1015","v":0},{"$f":"'fnd enro'!O1015","v":0},{"$f":"'fnd enro'!P1015","v":0},{"$f":"'fnd enro'!R1015","v":1},1,{"$f":"VALUE('fnd enro'!Q1015)","v":7},null,{"$f":"(($D1015*'fnd base rates'!C$107)\n+($E1015*'fnd base rates'!C$108)\n+($F1015*'fnd base rates'!C$109)\n+($G1015*'fnd base rates'!C$110)\n+($H1015*'fnd base rates'!C$111)\n+($I1015*'fnd base rates'!C$112)\n+($J1015*'fnd base rates'!C$113)\n+($K1015*'fnd base rates'!C$114)\n+($M1015*'fnd base rates'!C$116)\n+($N1015*'fnd base rates'!C$117)\n+($O1015*'fnd base rates'!C$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,3)))\n*$R1015","v":536.46134600000005},{"$f":"(($D1015*'fnd base rates'!D$107)\n+($E1015*'fnd base rates'!D$108)\n+($F1015*'fnd base rates'!D$109)\n+($G1015*'fnd base rates'!D$110)\n+($H1015*'fnd base rates'!D$111)\n+($I1015*'fnd base rates'!D$112)\n+($J1015*'fnd base rates'!D$113)\n+($K1015*'fnd base rates'!D$114)\n+($M1015*'fnd base rates'!D$116)\n+($N1015*'fnd base rates'!D$117)\n+($O1015*'fnd base rates'!D$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,4)))\n*$R1015","v":765.08},{"$f":"(($D1015*'fnd base rates'!E$107)\n+($E1015*'fnd base rates'!E$108)\n+($F1015*'fnd base rates'!E$109)\n+($G1015*'fnd base rates'!E$110)\n+($H1015*'fnd base rates'!E$111)\n+($I1015*'fnd base rates'!E$112)\n+($J1015*'fnd base rates'!E$113)\n+($K1015*'fnd base rates'!E$114)\n+($M1015*'fnd base rates'!E$116)\n+($N1015*'fnd base rates'!E$117)\n+($O1015*'fnd base rates'!E$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,5)))\n*$R1015","v":3880.4303760000003},{"$f":"(($D1015*'fnd base rates'!F$107)\n+($E1015*'fnd base rates'!F$108)\n+($F1015*'fnd base rates'!F$109)\n+($G1015*'fnd base rates'!F$110)\n+($H1015*'fnd base rates'!F$111)\n+($I1015*'fnd base rates'!F$112)\n+($J1015*'fnd base rates'!F$113)\n+($K1015*'fnd base rates'!F$114)\n+($M1015*'fnd base rates'!F$116)\n+($N1015*'fnd base rates'!F$117)\n+($O1015*'fnd base rates'!F$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,6)))\n*$R1015","v":1247.446412},{"$f":"(($D1015*'fnd base rates'!G$107)\n+($E1015*'fnd base rates'!G$108)\n+($F1015*'fnd base rates'!G$109)\n+($G1015*'fnd base rates'!G$110)\n+($H1015*'fnd base rates'!G$111)\n+($I1015*'fnd base rates'!G$112)\n+($J1015*'fnd base rates'!G$113)\n+($K1015*'fnd base rates'!G$114)\n+($M1015*'fnd base rates'!G$116)\n+($N1015*'fnd base rates'!G$117)\n+($O1015*'fnd base rates'!G$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,7)))\n*$R1015","v":156.793282},{"$f":"(($D1015*'fnd base rates'!H$107)\n+($E1015*'fnd base rates'!H$108)\n+($F1015*'fnd base rates'!H$109)\n+($G1015*'fnd base rates'!H$110)\n+($H1015*'fnd base rates'!H$111)\n+($I1015*'fnd base rates'!H$112)\n+($J1015*'fnd base rates'!H$113)\n+($K1015*'fnd base rates'!H$114)\n+($M1015*'fnd base rates'!H$116)\n+($N1015*'fnd base rates'!H$117)\n+($O1015*'fnd base rates'!H$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D1015*'fnd base rates'!I$107)\n+($E1015*'fnd base rates'!I$108)\n+($F1015*'fnd base rates'!I$109)\n+($G1015*'fnd base rates'!I$110)\n+($H1015*'fnd base rates'!I$111)\n+($I1015*'fnd base rates'!I$112)\n+($J1015*'fnd base rates'!I$113)\n+($K1015*'fnd base rates'!I$114)\n+($M1015*'fnd base rates'!I$116)\n+($N1015*'fnd base rates'!I$117)\n+($O1015*'fnd base rates'!I$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,9)))\n*$R1015","v":306.35000000000002},{"$f":"(($D1015*'fnd base rates'!J$107)\n+($E1015*'fnd base rates'!J$108)\n+($F1015*'fnd base rates'!J$109)\n+($G1015*'fnd base rates'!J$110)\n+($H1015*'fnd base rates'!J$111)\n+($I1015*'fnd base rates'!J$112)\n+($J1015*'fnd base rates'!J$113)\n+($K1015*'fnd base rates'!J$114)\n+($M1015*'fnd base rates'!J$116)\n+($N1015*'fnd base rates'!J$117)\n+($O1015*'fnd base rates'!J$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,10)))\n*$R1015","v":152.32},{"$f":"(($D1015*'fnd base rates'!K$107)\n+($E1015*'fnd base rates'!K$108)\n+($F1015*'fnd base rates'!K$109)\n+($G1015*'fnd base rates'!K$110)\n+($H1015*'fnd base rates'!K$111)\n+($I1015*'fnd base rates'!K$112)\n+($J1015*'fnd base rates'!K$113)\n+($K1015*'fnd base rates'!K$114)\n+($M1015*'fnd base rates'!K$116)\n+($N1015*'fnd base rates'!K$117)\n+($O1015*'fnd base rates'!K$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,11)))\n*$R1015","v":1100.2098799999999},{"$f":"(($D1015*'fnd base rates'!L$107)\n+($E1015*'fnd base rates'!L$108)\n+($F1015*'fnd base rates'!L$109)\n+($G1015*'fnd base rates'!L$110)\n+($H1015*'fnd base rates'!L$111)\n+($I1015*'fnd base rates'!L$112)\n+($J1015*'fnd base rates'!L$113)\n+($K1015*'fnd base rates'!L$114)\n+($M1015*'fnd base rates'!L$116)\n+($N1015*'fnd base rates'!L$117)\n+($O1015*'fnd base rates'!L$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,12)))","v":1446.1566800000001},{"$f":"(($D1015*'fnd base rates'!M$107)\n+($E1015*'fnd base rates'!M$108)\n+($F1015*'fnd base rates'!M$109)\n+($G1015*'fnd base rates'!M$110)\n+($H1015*'fnd base rates'!M$111)\n+($I1015*'fnd base rates'!M$112)\n+($J1015*'fnd base rates'!M$113)\n+($K1015*'fnd base rates'!M$114)\n+($M1015*'fnd base rates'!M$116)\n+($N1015*'fnd base rates'!M$117)\n+($O1015*'fnd base rates'!M$118)\n+($P1015*VLOOKUP($S1015+12,rate_basefnd,13)))","v":0},10114.68691,null,3515287151,"3515","287","151",1,1,10114.68691,10115,0,10115,null,null,null,null,null,10115,0,10115,null,null,{"$f":"BC1015-BA1015","v":0}]
[3515,3515287191,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1016","v":0},{"$f":"'fnd enro'!E1016","v":0},{"$f":"'fnd enro'!F1016","v":1},{"$f":"'fnd enro'!G1016","v":21},{"$f":"'fnd enro'!H1016","v":11},{"$f":"'fnd enro'!I1016","v":0},{"$f":"'fnd enro'!J1016","v":0},{"$f":"'fnd enro'!K1016","v":1.2738},{"$f":"'fnd enro'!L1016","v":0},{"$f":"'fnd enro'!M1016","v":0},{"$f":"'fnd enro'!N1016","v":0},{"$f":"'fnd enro'!O1016","v":0},{"$f":"'fnd enro'!P1016","v":8},{"$f":"'fnd enro'!R1016","v":33},1,{"$f":"VALUE('fnd enro'!Q1016)","v":8},null,{"$f":"(($D1016*'fnd base rates'!C$107)\n+($E1016*'fnd base rates'!C$108)\n+($F1016*'fnd base rates'!C$109)\n+($G1016*'fnd base rates'!C$110)\n+($H1016*'fnd base rates'!C$111)\n+($I1016*'fnd base rates'!C$112)\n+($J1016*'fnd base rates'!C$113)\n+($K1016*'fnd base rates'!C$114)\n+($M1016*'fnd base rates'!C$116)\n+($N1016*'fnd base rates'!C$117)\n+($O1016*'fnd base rates'!C$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,3)))\n*$R1016","v":18280.824418},{"$f":"(($D1016*'fnd base rates'!D$107)\n+($E1016*'fnd base rates'!D$108)\n+($F1016*'fnd base rates'!D$109)\n+($G1016*'fnd base rates'!D$110)\n+($H1016*'fnd base rates'!D$111)\n+($I1016*'fnd base rates'!D$112)\n+($J1016*'fnd base rates'!D$113)\n+($K1016*'fnd base rates'!D$114)\n+($M1016*'fnd base rates'!D$116)\n+($N1016*'fnd base rates'!D$117)\n+($O1016*'fnd base rates'!D$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,4)))\n*$R1016","v":27984.280000000002},{"$f":"(($D1016*'fnd base rates'!E$107)\n+($E1016*'fnd base rates'!E$108)\n+($F1016*'fnd base rates'!E$109)\n+($G1016*'fnd base rates'!E$110)\n+($H1016*'fnd base rates'!E$111)\n+($I1016*'fnd base rates'!E$112)\n+($J1016*'fnd base rates'!E$113)\n+($K1016*'fnd base rates'!E$114)\n+($M1016*'fnd base rates'!E$116)\n+($N1016*'fnd base rates'!E$117)\n+($O1016*'fnd base rates'!E$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,5)))\n*$R1016","v":150138.68240799999},{"$f":"(($D1016*'fnd base rates'!F$107)\n+($E1016*'fnd base rates'!F$108)\n+($F1016*'fnd base rates'!F$109)\n+($G1016*'fnd base rates'!F$110)\n+($H1016*'fnd base rates'!F$111)\n+($I1016*'fnd base rates'!F$112)\n+($J1016*'fnd base rates'!F$113)\n+($K1016*'fnd base rates'!F$114)\n+($M1016*'fnd base rates'!F$116)\n+($N1016*'fnd base rates'!F$117)\n+($O1016*'fnd base rates'!F$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,6)))\n*$R1016","v":38392.961595999994},{"$f":"(($D1016*'fnd base rates'!G$107)\n+($E1016*'fnd base rates'!G$108)\n+($F1016*'fnd base rates'!G$109)\n+($G1016*'fnd base rates'!G$110)\n+($H1016*'fnd base rates'!G$111)\n+($I1016*'fnd base rates'!G$112)\n+($J1016*'fnd base rates'!G$113)\n+($K1016*'fnd base rates'!G$114)\n+($M1016*'fnd base rates'!G$116)\n+($N1016*'fnd base rates'!G$117)\n+($O1016*'fnd base rates'!G$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,7)))\n*$R1016","v":6598.4983060000004},{"$f":"(($D1016*'fnd base rates'!H$107)\n+($E1016*'fnd base rates'!H$108)\n+($F1016*'fnd base rates'!H$109)\n+($G1016*'fnd base rates'!H$110)\n+($H1016*'fnd base rates'!H$111)\n+($I1016*'fnd base rates'!H$112)\n+($J1016*'fnd base rates'!H$113)\n+($K1016*'fnd base rates'!H$114)\n+($M1016*'fnd base rates'!H$116)\n+($N1016*'fnd base rates'!H$117)\n+($O1016*'fnd base rates'!H$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,8)))","v":17472.204822},{"$f":"(($D1016*'fnd base rates'!I$107)\n+($E1016*'fnd base rates'!I$108)\n+($F1016*'fnd base rates'!I$109)\n+($G1016*'fnd base rates'!I$110)\n+($H1016*'fnd base rates'!I$111)\n+($I1016*'fnd base rates'!I$112)\n+($J1016*'fnd base rates'!I$113)\n+($K1016*'fnd base rates'!I$114)\n+($M1016*'fnd base rates'!I$116)\n+($N1016*'fnd base rates'!I$117)\n+($O1016*'fnd base rates'!I$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,9)))\n*$R1016","v":11811.050000000001},{"$f":"(($D1016*'fnd base rates'!J$107)\n+($E1016*'fnd base rates'!J$108)\n+($F1016*'fnd base rates'!J$109)\n+($G1016*'fnd base rates'!J$110)\n+($H1016*'fnd base rates'!J$111)\n+($I1016*'fnd base rates'!J$112)\n+($J1016*'fnd base rates'!J$113)\n+($K1016*'fnd base rates'!J$114)\n+($M1016*'fnd base rates'!J$116)\n+($N1016*'fnd base rates'!J$117)\n+($O1016*'fnd base rates'!J$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,10)))\n*$R1016","v":11658.31},{"$f":"(($D1016*'fnd base rates'!K$107)\n+($E1016*'fnd base rates'!K$108)\n+($F1016*'fnd base rates'!K$109)\n+($G1016*'fnd base rates'!K$110)\n+($H1016*'fnd base rates'!K$111)\n+($I1016*'fnd base rates'!K$112)\n+($J1016*'fnd base rates'!K$113)\n+($K1016*'fnd base rates'!K$114)\n+($M1016*'fnd base rates'!K$116)\n+($N1016*'fnd base rates'!K$117)\n+($O1016*'fnd base rates'!K$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,11)))\n*$R1016","v":37208.376039999996},{"$f":"(($D1016*'fnd base rates'!L$107)\n+($E1016*'fnd base rates'!L$108)\n+($F1016*'fnd base rates'!L$109)\n+($G1016*'fnd base rates'!L$110)\n+($H1016*'fnd base rates'!L$111)\n+($I1016*'fnd base rates'!L$112)\n+($J1016*'fnd base rates'!L$113)\n+($K1016*'fnd base rates'!L$114)\n+($M1016*'fnd base rates'!L$116)\n+($N1016*'fnd base rates'!L$117)\n+($O1016*'fnd base rates'!L$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,12)))","v":52773.940439999998},{"$f":"(($D1016*'fnd base rates'!M$107)\n+($E1016*'fnd base rates'!M$108)\n+($F1016*'fnd base rates'!M$109)\n+($G1016*'fnd base rates'!M$110)\n+($H1016*'fnd base rates'!M$111)\n+($I1016*'fnd base rates'!M$112)\n+($J1016*'fnd base rates'!M$113)\n+($K1016*'fnd base rates'!M$114)\n+($M1016*'fnd base rates'!M$116)\n+($N1016*'fnd base rates'!M$117)\n+($O1016*'fnd base rates'!M$118)\n+($P1016*VLOOKUP($S1016+12,rate_basefnd,13)))","v":0},372319.12802999996,null,3515287191,"3515","287","191",1,33,372319.12802999996,11282,0,11282,null,null,null,null,null,11282,0,11282,null,null,{"$f":"BC1016-BA1016","v":0}]
[3515,3515287215,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1017","v":0},{"$f":"'fnd enro'!E1017","v":0},{"$f":"'fnd enro'!F1017","v":3},{"$f":"'fnd enro'!G1017","v":10},{"$f":"'fnd enro'!H1017","v":2},{"$f":"'fnd enro'!I1017","v":0},{"$f":"'fnd enro'!J1017","v":0},{"$f":"'fnd enro'!K1017","v":0.57899999999999996},{"$f":"'fnd enro'!L1017","v":0},{"$f":"'fnd enro'!M1017","v":0},{"$f":"'fnd enro'!N1017","v":0},{"$f":"'fnd enro'!O1017","v":0},{"$f":"'fnd enro'!P1017","v":8},{"$f":"'fnd enro'!R1017","v":15},1,{"$f":"VALUE('fnd enro'!Q1017)","v":10},null,{"$f":"(($D1017*'fnd base rates'!C$107)\n+($E1017*'fnd base rates'!C$108)\n+($F1017*'fnd base rates'!C$109)\n+($G1017*'fnd base rates'!C$110)\n+($H1017*'fnd base rates'!C$111)\n+($I1017*'fnd base rates'!C$112)\n+($J1017*'fnd base rates'!C$113)\n+($K1017*'fnd base rates'!C$114)\n+($M1017*'fnd base rates'!C$116)\n+($N1017*'fnd base rates'!C$117)\n+($O1017*'fnd base rates'!C$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,3)))\n*$R1017","v":8681.4001900000003},{"$f":"(($D1017*'fnd base rates'!D$107)\n+($E1017*'fnd base rates'!D$108)\n+($F1017*'fnd base rates'!D$109)\n+($G1017*'fnd base rates'!D$110)\n+($H1017*'fnd base rates'!D$111)\n+($I1017*'fnd base rates'!D$112)\n+($J1017*'fnd base rates'!D$113)\n+($K1017*'fnd base rates'!D$114)\n+($M1017*'fnd base rates'!D$116)\n+($N1017*'fnd base rates'!D$117)\n+($O1017*'fnd base rates'!D$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,4)))\n*$R1017","v":14482.6},{"$f":"(($D1017*'fnd base rates'!E$107)\n+($E1017*'fnd base rates'!E$108)\n+($F1017*'fnd base rates'!E$109)\n+($G1017*'fnd base rates'!E$110)\n+($H1017*'fnd base rates'!E$111)\n+($I1017*'fnd base rates'!E$112)\n+($J1017*'fnd base rates'!E$113)\n+($K1017*'fnd base rates'!E$114)\n+($M1017*'fnd base rates'!E$116)\n+($N1017*'fnd base rates'!E$117)\n+($O1017*'fnd base rates'!E$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,5)))\n*$R1017","v":86712.225640000004},{"$f":"(($D1017*'fnd base rates'!F$107)\n+($E1017*'fnd base rates'!F$108)\n+($F1017*'fnd base rates'!F$109)\n+($G1017*'fnd base rates'!F$110)\n+($H1017*'fnd base rates'!F$111)\n+($I1017*'fnd base rates'!F$112)\n+($J1017*'fnd base rates'!F$113)\n+($K1017*'fnd base rates'!F$114)\n+($M1017*'fnd base rates'!F$116)\n+($N1017*'fnd base rates'!F$117)\n+($O1017*'fnd base rates'!F$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,6)))\n*$R1017","v":18207.55618},{"$f":"(($D1017*'fnd base rates'!G$107)\n+($E1017*'fnd base rates'!G$108)\n+($F1017*'fnd base rates'!G$109)\n+($G1017*'fnd base rates'!G$110)\n+($H1017*'fnd base rates'!G$111)\n+($I1017*'fnd base rates'!G$112)\n+($J1017*'fnd base rates'!G$113)\n+($K1017*'fnd base rates'!G$114)\n+($M1017*'fnd base rates'!G$116)\n+($N1017*'fnd base rates'!G$117)\n+($O1017*'fnd base rates'!G$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,7)))\n*$R1017","v":3798.9192300000004},{"$f":"(($D1017*'fnd base rates'!H$107)\n+($E1017*'fnd base rates'!H$108)\n+($F1017*'fnd base rates'!H$109)\n+($G1017*'fnd base rates'!H$110)\n+($H1017*'fnd base rates'!H$111)\n+($I1017*'fnd base rates'!H$112)\n+($J1017*'fnd base rates'!H$113)\n+($K1017*'fnd base rates'!H$114)\n+($M1017*'fnd base rates'!H$116)\n+($N1017*'fnd base rates'!H$117)\n+($O1017*'fnd base rates'!H$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,8)))","v":8069.8240099999994},{"$f":"(($D1017*'fnd base rates'!I$107)\n+($E1017*'fnd base rates'!I$108)\n+($F1017*'fnd base rates'!I$109)\n+($G1017*'fnd base rates'!I$110)\n+($H1017*'fnd base rates'!I$111)\n+($I1017*'fnd base rates'!I$112)\n+($J1017*'fnd base rates'!I$113)\n+($K1017*'fnd base rates'!I$114)\n+($M1017*'fnd base rates'!I$116)\n+($N1017*'fnd base rates'!I$117)\n+($O1017*'fnd base rates'!I$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,9)))\n*$R1017","v":5896.33},{"$f":"(($D1017*'fnd base rates'!J$107)\n+($E1017*'fnd base rates'!J$108)\n+($F1017*'fnd base rates'!J$109)\n+($G1017*'fnd base rates'!J$110)\n+($H1017*'fnd base rates'!J$111)\n+($I1017*'fnd base rates'!J$112)\n+($J1017*'fnd base rates'!J$113)\n+($K1017*'fnd base rates'!J$114)\n+($M1017*'fnd base rates'!J$116)\n+($N1017*'fnd base rates'!J$117)\n+($O1017*'fnd base rates'!J$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,10)))\n*$R1017","v":8500.619999999999},{"$f":"(($D1017*'fnd base rates'!K$107)\n+($E1017*'fnd base rates'!K$108)\n+($F1017*'fnd base rates'!K$109)\n+($G1017*'fnd base rates'!K$110)\n+($H1017*'fnd base rates'!K$111)\n+($I1017*'fnd base rates'!K$112)\n+($J1017*'fnd base rates'!K$113)\n+($K1017*'fnd base rates'!K$114)\n+($M1017*'fnd base rates'!K$116)\n+($N1017*'fnd base rates'!K$117)\n+($O1017*'fnd base rates'!K$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,11)))\n*$R1017","v":16667.048200000001},{"$f":"(($D1017*'fnd base rates'!L$107)\n+($E1017*'fnd base rates'!L$108)\n+($F1017*'fnd base rates'!L$109)\n+($G1017*'fnd base rates'!L$110)\n+($H1017*'fnd base rates'!L$111)\n+($I1017*'fnd base rates'!L$112)\n+($J1017*'fnd base rates'!L$113)\n+($K1017*'fnd base rates'!L$114)\n+($M1017*'fnd base rates'!L$116)\n+($N1017*'fnd base rates'!L$117)\n+($O1017*'fnd base rates'!L$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,12)))","v":26572.100200000001},{"$f":"(($D1017*'fnd base rates'!M$107)\n+($E1017*'fnd base rates'!M$108)\n+($F1017*'fnd base rates'!M$109)\n+($G1017*'fnd base rates'!M$110)\n+($H1017*'fnd base rates'!M$111)\n+($I1017*'fnd base rates'!M$112)\n+($J1017*'fnd base rates'!M$113)\n+($K1017*'fnd base rates'!M$114)\n+($M1017*'fnd base rates'!M$116)\n+($N1017*'fnd base rates'!M$117)\n+($O1017*'fnd base rates'!M$118)\n+($P1017*VLOOKUP($S1017+12,rate_basefnd,13)))","v":0},197588.62365000002,null,3515287215,"3515","287","215",1,15,197588.62365000002,13173,0,13173,null,null,null,null,null,13173,0,13173,null,null,{"$f":"BC1017-BA1017","v":0}]
[3515,3515287226,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1018","v":0},{"$f":"'fnd enro'!E1018","v":0},{"$f":"'fnd enro'!F1018","v":0},{"$f":"'fnd enro'!G1018","v":1},{"$f":"'fnd enro'!H1018","v":0},{"$f":"'fnd enro'!I1018","v":0},{"$f":"'fnd enro'!J1018","v":0},{"$f":"'fnd enro'!K1018","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1018","v":0},{"$f":"'fnd enro'!M1018","v":0},{"$f":"'fnd enro'!N1018","v":0},{"$f":"'fnd enro'!O1018","v":0},{"$f":"'fnd enro'!P1018","v":1},{"$f":"'fnd enro'!R1018","v":1},1,{"$f":"VALUE('fnd enro'!Q1018)","v":9},null,{"$f":"(($D1018*'fnd base rates'!C$107)\n+($E1018*'fnd base rates'!C$108)\n+($F1018*'fnd base rates'!C$109)\n+($G1018*'fnd base rates'!C$110)\n+($H1018*'fnd base rates'!C$111)\n+($I1018*'fnd base rates'!C$112)\n+($J1018*'fnd base rates'!C$113)\n+($K1018*'fnd base rates'!C$114)\n+($M1018*'fnd base rates'!C$116)\n+($N1018*'fnd base rates'!C$117)\n+($O1018*'fnd base rates'!C$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,3)))\n*$R1018","v":612.22134600000004},{"$f":"(($D1018*'fnd base rates'!D$107)\n+($E1018*'fnd base rates'!D$108)\n+($F1018*'fnd base rates'!D$109)\n+($G1018*'fnd base rates'!D$110)\n+($H1018*'fnd base rates'!D$111)\n+($I1018*'fnd base rates'!D$112)\n+($J1018*'fnd base rates'!D$113)\n+($K1018*'fnd base rates'!D$114)\n+($M1018*'fnd base rates'!D$116)\n+($N1018*'fnd base rates'!D$117)\n+($O1018*'fnd base rates'!D$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,4)))\n*$R1018","v":1124.02},{"$f":"(($D1018*'fnd base rates'!E$107)\n+($E1018*'fnd base rates'!E$108)\n+($F1018*'fnd base rates'!E$109)\n+($G1018*'fnd base rates'!E$110)\n+($H1018*'fnd base rates'!E$111)\n+($I1018*'fnd base rates'!E$112)\n+($J1018*'fnd base rates'!E$113)\n+($K1018*'fnd base rates'!E$114)\n+($M1018*'fnd base rates'!E$116)\n+($N1018*'fnd base rates'!E$117)\n+($O1018*'fnd base rates'!E$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,5)))\n*$R1018","v":7384.3403760000001},{"$f":"(($D1018*'fnd base rates'!F$107)\n+($E1018*'fnd base rates'!F$108)\n+($F1018*'fnd base rates'!F$109)\n+($G1018*'fnd base rates'!F$110)\n+($H1018*'fnd base rates'!F$111)\n+($I1018*'fnd base rates'!F$112)\n+($J1018*'fnd base rates'!F$113)\n+($K1018*'fnd base rates'!F$114)\n+($M1018*'fnd base rates'!F$116)\n+($N1018*'fnd base rates'!F$117)\n+($O1018*'fnd base rates'!F$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,6)))\n*$R1018","v":1247.446412},{"$f":"(($D1018*'fnd base rates'!G$107)\n+($E1018*'fnd base rates'!G$108)\n+($F1018*'fnd base rates'!G$109)\n+($G1018*'fnd base rates'!G$110)\n+($H1018*'fnd base rates'!G$111)\n+($I1018*'fnd base rates'!G$112)\n+($J1018*'fnd base rates'!G$113)\n+($K1018*'fnd base rates'!G$114)\n+($M1018*'fnd base rates'!G$116)\n+($N1018*'fnd base rates'!G$117)\n+($O1018*'fnd base rates'!G$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,7)))\n*$R1018","v":326.78328199999999},{"$f":"(($D1018*'fnd base rates'!H$107)\n+($E1018*'fnd base rates'!H$108)\n+($F1018*'fnd base rates'!H$109)\n+($G1018*'fnd base rates'!H$110)\n+($H1018*'fnd base rates'!H$111)\n+($I1018*'fnd base rates'!H$112)\n+($J1018*'fnd base rates'!H$113)\n+($K1018*'fnd base rates'!H$114)\n+($M1018*'fnd base rates'!H$116)\n+($N1018*'fnd base rates'!H$117)\n+($O1018*'fnd base rates'!H$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,8)))","v":549.49893399999996},{"$f":"(($D1018*'fnd base rates'!I$107)\n+($E1018*'fnd base rates'!I$108)\n+($F1018*'fnd base rates'!I$109)\n+($G1018*'fnd base rates'!I$110)\n+($H1018*'fnd base rates'!I$111)\n+($I1018*'fnd base rates'!I$112)\n+($J1018*'fnd base rates'!I$113)\n+($K1018*'fnd base rates'!I$114)\n+($M1018*'fnd base rates'!I$116)\n+($N1018*'fnd base rates'!I$117)\n+($O1018*'fnd base rates'!I$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,9)))\n*$R1018","v":448.23},{"$f":"(($D1018*'fnd base rates'!J$107)\n+($E1018*'fnd base rates'!J$108)\n+($F1018*'fnd base rates'!J$109)\n+($G1018*'fnd base rates'!J$110)\n+($H1018*'fnd base rates'!J$111)\n+($I1018*'fnd base rates'!J$112)\n+($J1018*'fnd base rates'!J$113)\n+($K1018*'fnd base rates'!J$114)\n+($M1018*'fnd base rates'!J$116)\n+($N1018*'fnd base rates'!J$117)\n+($O1018*'fnd base rates'!J$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,10)))\n*$R1018","v":889.58999999999992},{"$f":"(($D1018*'fnd base rates'!K$107)\n+($E1018*'fnd base rates'!K$108)\n+($F1018*'fnd base rates'!K$109)\n+($G1018*'fnd base rates'!K$110)\n+($H1018*'fnd base rates'!K$111)\n+($I1018*'fnd base rates'!K$112)\n+($J1018*'fnd base rates'!K$113)\n+($K1018*'fnd base rates'!K$114)\n+($M1018*'fnd base rates'!K$116)\n+($N1018*'fnd base rates'!K$117)\n+($O1018*'fnd base rates'!K$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,11)))\n*$R1018","v":1100.2098799999999},{"$f":"(($D1018*'fnd base rates'!L$107)\n+($E1018*'fnd base rates'!L$108)\n+($F1018*'fnd base rates'!L$109)\n+($G1018*'fnd base rates'!L$110)\n+($H1018*'fnd base rates'!L$111)\n+($I1018*'fnd base rates'!L$112)\n+($J1018*'fnd base rates'!L$113)\n+($K1018*'fnd base rates'!L$114)\n+($M1018*'fnd base rates'!L$116)\n+($N1018*'fnd base rates'!L$117)\n+($O1018*'fnd base rates'!L$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,12)))","v":2012.93668},{"$f":"(($D1018*'fnd base rates'!M$107)\n+($E1018*'fnd base rates'!M$108)\n+($F1018*'fnd base rates'!M$109)\n+($G1018*'fnd base rates'!M$110)\n+($H1018*'fnd base rates'!M$111)\n+($I1018*'fnd base rates'!M$112)\n+($J1018*'fnd base rates'!M$113)\n+($K1018*'fnd base rates'!M$114)\n+($M1018*'fnd base rates'!M$116)\n+($N1018*'fnd base rates'!M$117)\n+($O1018*'fnd base rates'!M$118)\n+($P1018*VLOOKUP($S1018+12,rate_basefnd,13)))","v":0},15695.27691,null,3515287226,"3515","287","226",1,1,15695.27691,15695,0,15695,null,null,null,null,null,15695,0,15695,null,null,{"$f":"BC1018-BA1018","v":0}]
[3515,3515287227,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1019","v":0},{"$f":"'fnd enro'!E1019","v":0},{"$f":"'fnd enro'!F1019","v":3},{"$f":"'fnd enro'!G1019","v":12},{"$f":"'fnd enro'!H1019","v":2},{"$f":"'fnd enro'!I1019","v":0},{"$f":"'fnd enro'!J1019","v":0},{"$f":"'fnd enro'!K1019","v":0.65620000000000001},{"$f":"'fnd enro'!L1019","v":0},{"$f":"'fnd enro'!M1019","v":0},{"$f":"'fnd enro'!N1019","v":0},{"$f":"'fnd enro'!O1019","v":0},{"$f":"'fnd enro'!P1019","v":7},{"$f":"'fnd enro'!R1019","v":17},1,{"$f":"VALUE('fnd enro'!Q1019)","v":10},null,{"$f":"(($D1019*'fnd base rates'!C$107)\n+($E1019*'fnd base rates'!C$108)\n+($F1019*'fnd base rates'!C$109)\n+($G1019*'fnd base rates'!C$110)\n+($H1019*'fnd base rates'!C$111)\n+($I1019*'fnd base rates'!C$112)\n+($J1019*'fnd base rates'!C$113)\n+($K1019*'fnd base rates'!C$114)\n+($M1019*'fnd base rates'!C$116)\n+($N1019*'fnd base rates'!C$117)\n+($O1019*'fnd base rates'!C$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,3)))\n*$R1019","v":9675.0128820000009},{"$f":"(($D1019*'fnd base rates'!D$107)\n+($E1019*'fnd base rates'!D$108)\n+($F1019*'fnd base rates'!D$109)\n+($G1019*'fnd base rates'!D$110)\n+($H1019*'fnd base rates'!D$111)\n+($I1019*'fnd base rates'!D$112)\n+($J1019*'fnd base rates'!D$113)\n+($K1019*'fnd base rates'!D$114)\n+($M1019*'fnd base rates'!D$116)\n+($N1019*'fnd base rates'!D$117)\n+($O1019*'fnd base rates'!D$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,4)))\n*$R1019","v":15636.960000000001},{"$f":"(($D1019*'fnd base rates'!E$107)\n+($E1019*'fnd base rates'!E$108)\n+($F1019*'fnd base rates'!E$109)\n+($G1019*'fnd base rates'!E$110)\n+($H1019*'fnd base rates'!E$111)\n+($I1019*'fnd base rates'!E$112)\n+($J1019*'fnd base rates'!E$113)\n+($K1019*'fnd base rates'!E$114)\n+($M1019*'fnd base rates'!E$116)\n+($N1019*'fnd base rates'!E$117)\n+($O1019*'fnd base rates'!E$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,5)))\n*$R1019","v":90804.64639200001},{"$f":"(($D1019*'fnd base rates'!F$107)\n+($E1019*'fnd base rates'!F$108)\n+($F1019*'fnd base rates'!F$109)\n+($G1019*'fnd base rates'!F$110)\n+($H1019*'fnd base rates'!F$111)\n+($I1019*'fnd base rates'!F$112)\n+($J1019*'fnd base rates'!F$113)\n+($K1019*'fnd base rates'!F$114)\n+($M1019*'fnd base rates'!F$116)\n+($N1019*'fnd base rates'!F$117)\n+($O1019*'fnd base rates'!F$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,6)))\n*$R1019","v":20702.449003999998},{"$f":"(($D1019*'fnd base rates'!G$107)\n+($E1019*'fnd base rates'!G$108)\n+($F1019*'fnd base rates'!G$109)\n+($G1019*'fnd base rates'!G$110)\n+($H1019*'fnd base rates'!G$111)\n+($I1019*'fnd base rates'!G$112)\n+($J1019*'fnd base rates'!G$113)\n+($K1019*'fnd base rates'!G$114)\n+($M1019*'fnd base rates'!G$116)\n+($N1019*'fnd base rates'!G$117)\n+($O1019*'fnd base rates'!G$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,7)))\n*$R1019","v":3934.5357939999999},{"$f":"(($D1019*'fnd base rates'!H$107)\n+($E1019*'fnd base rates'!H$108)\n+($F1019*'fnd base rates'!H$109)\n+($G1019*'fnd base rates'!H$110)\n+($H1019*'fnd base rates'!H$111)\n+($I1019*'fnd base rates'!H$112)\n+($J1019*'fnd base rates'!H$113)\n+($K1019*'fnd base rates'!H$114)\n+($M1019*'fnd base rates'!H$116)\n+($N1019*'fnd base rates'!H$117)\n+($O1019*'fnd base rates'!H$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,8)))","v":9089.4218779999992},{"$f":"(($D1019*'fnd base rates'!I$107)\n+($E1019*'fnd base rates'!I$108)\n+($F1019*'fnd base rates'!I$109)\n+($G1019*'fnd base rates'!I$110)\n+($H1019*'fnd base rates'!I$111)\n+($I1019*'fnd base rates'!I$112)\n+($J1019*'fnd base rates'!I$113)\n+($K1019*'fnd base rates'!I$114)\n+($M1019*'fnd base rates'!I$116)\n+($N1019*'fnd base rates'!I$117)\n+($O1019*'fnd base rates'!I$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,9)))\n*$R1019","v":6360.4800000000005},{"$f":"(($D1019*'fnd base rates'!J$107)\n+($E1019*'fnd base rates'!J$108)\n+($F1019*'fnd base rates'!J$109)\n+($G1019*'fnd base rates'!J$110)\n+($H1019*'fnd base rates'!J$111)\n+($I1019*'fnd base rates'!J$112)\n+($J1019*'fnd base rates'!J$113)\n+($K1019*'fnd base rates'!J$114)\n+($M1019*'fnd base rates'!J$116)\n+($N1019*'fnd base rates'!J$117)\n+($O1019*'fnd base rates'!J$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,10)))\n*$R1019","v":8033.369999999999},{"$f":"(($D1019*'fnd base rates'!K$107)\n+($E1019*'fnd base rates'!K$108)\n+($F1019*'fnd base rates'!K$109)\n+($G1019*'fnd base rates'!K$110)\n+($H1019*'fnd base rates'!K$111)\n+($I1019*'fnd base rates'!K$112)\n+($J1019*'fnd base rates'!K$113)\n+($K1019*'fnd base rates'!K$114)\n+($M1019*'fnd base rates'!K$116)\n+($N1019*'fnd base rates'!K$117)\n+($O1019*'fnd base rates'!K$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,11)))\n*$R1019","v":18867.467960000002},{"$f":"(($D1019*'fnd base rates'!L$107)\n+($E1019*'fnd base rates'!L$108)\n+($F1019*'fnd base rates'!L$109)\n+($G1019*'fnd base rates'!L$110)\n+($H1019*'fnd base rates'!L$111)\n+($I1019*'fnd base rates'!L$112)\n+($J1019*'fnd base rates'!L$113)\n+($K1019*'fnd base rates'!L$114)\n+($M1019*'fnd base rates'!L$116)\n+($N1019*'fnd base rates'!L$117)\n+($O1019*'fnd base rates'!L$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,12)))","v":28871.013560000003},{"$f":"(($D1019*'fnd base rates'!M$107)\n+($E1019*'fnd base rates'!M$108)\n+($F1019*'fnd base rates'!M$109)\n+($G1019*'fnd base rates'!M$110)\n+($H1019*'fnd base rates'!M$111)\n+($I1019*'fnd base rates'!M$112)\n+($J1019*'fnd base rates'!M$113)\n+($K1019*'fnd base rates'!M$114)\n+($M1019*'fnd base rates'!M$116)\n+($N1019*'fnd base rates'!M$117)\n+($O1019*'fnd base rates'!M$118)\n+($P1019*VLOOKUP($S1019+12,rate_basefnd,13)))","v":0},211975.35747000002,null,3515287227,"3515","287","227",1,17,211975.35747000002,12469,0,12469,null,null,null,null,null,12469,0,12469,null,null,{"$f":"BC1019-BA1019","v":0}]
[3515,3515287277,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1020","v":0},{"$f":"'fnd enro'!E1020","v":0},{"$f":"'fnd enro'!F1020","v":15},{"$f":"'fnd enro'!G1020","v":64},{"$f":"'fnd enro'!H1020","v":42},{"$f":"'fnd enro'!I1020","v":0},{"$f":"'fnd enro'!J1020","v":0},{"$f":"'fnd enro'!K1020","v":4.6706000000000003},{"$f":"'fnd enro'!L1020","v":0},{"$f":"'fnd enro'!M1020","v":4},{"$f":"'fnd enro'!N1020","v":3},{"$f":"'fnd enro'!O1020","v":0},{"$f":"'fnd enro'!P1020","v":75},{"$f":"'fnd enro'!R1020","v":121},1,{"$f":"VALUE('fnd enro'!Q1020)","v":12},null,{"$f":"(($D1020*'fnd base rates'!C$107)\n+($E1020*'fnd base rates'!C$108)\n+($F1020*'fnd base rates'!C$109)\n+($G1020*'fnd base rates'!C$110)\n+($H1020*'fnd base rates'!C$111)\n+($I1020*'fnd base rates'!C$112)\n+($J1020*'fnd base rates'!C$113)\n+($K1020*'fnd base rates'!C$114)\n+($M1020*'fnd base rates'!C$116)\n+($N1020*'fnd base rates'!C$117)\n+($O1020*'fnd base rates'!C$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,3)))\n*$R1020","v":72230.772865999999},{"$f":"(($D1020*'fnd base rates'!D$107)\n+($E1020*'fnd base rates'!D$108)\n+($F1020*'fnd base rates'!D$109)\n+($G1020*'fnd base rates'!D$110)\n+($H1020*'fnd base rates'!D$111)\n+($I1020*'fnd base rates'!D$112)\n+($J1020*'fnd base rates'!D$113)\n+($K1020*'fnd base rates'!D$114)\n+($M1020*'fnd base rates'!D$116)\n+($N1020*'fnd base rates'!D$117)\n+($O1020*'fnd base rates'!D$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,4)))\n*$R1020","v":125086.00000000001},{"$f":"(($D1020*'fnd base rates'!E$107)\n+($E1020*'fnd base rates'!E$108)\n+($F1020*'fnd base rates'!E$109)\n+($G1020*'fnd base rates'!E$110)\n+($H1020*'fnd base rates'!E$111)\n+($I1020*'fnd base rates'!E$112)\n+($J1020*'fnd base rates'!E$113)\n+($K1020*'fnd base rates'!E$114)\n+($M1020*'fnd base rates'!E$116)\n+($N1020*'fnd base rates'!E$117)\n+($O1020*'fnd base rates'!E$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,5)))\n*$R1020","v":765717.99549600005},{"$f":"(($D1020*'fnd base rates'!F$107)\n+($E1020*'fnd base rates'!F$108)\n+($F1020*'fnd base rates'!F$109)\n+($G1020*'fnd base rates'!F$110)\n+($H1020*'fnd base rates'!F$111)\n+($I1020*'fnd base rates'!F$112)\n+($J1020*'fnd base rates'!F$113)\n+($K1020*'fnd base rates'!F$114)\n+($M1020*'fnd base rates'!F$116)\n+($N1020*'fnd base rates'!F$117)\n+($O1020*'fnd base rates'!F$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,6)))\n*$R1020","v":141622.64585199996},{"$f":"(($D1020*'fnd base rates'!G$107)\n+($E1020*'fnd base rates'!G$108)\n+($F1020*'fnd base rates'!G$109)\n+($G1020*'fnd base rates'!G$110)\n+($H1020*'fnd base rates'!G$111)\n+($I1020*'fnd base rates'!G$112)\n+($J1020*'fnd base rates'!G$113)\n+($K1020*'fnd base rates'!G$114)\n+($M1020*'fnd base rates'!G$116)\n+($N1020*'fnd base rates'!G$117)\n+($O1020*'fnd base rates'!G$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,7)))\n*$R1020","v":34619.827121999995},{"$f":"(($D1020*'fnd base rates'!H$107)\n+($E1020*'fnd base rates'!H$108)\n+($F1020*'fnd base rates'!H$109)\n+($G1020*'fnd base rates'!H$110)\n+($H1020*'fnd base rates'!H$111)\n+($I1020*'fnd base rates'!H$112)\n+($J1020*'fnd base rates'!H$113)\n+($K1020*'fnd base rates'!H$114)\n+($M1020*'fnd base rates'!H$116)\n+($N1020*'fnd base rates'!H$117)\n+($O1020*'fnd base rates'!H$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,8)))","v":66510.181014000002},{"$f":"(($D1020*'fnd base rates'!I$107)\n+($E1020*'fnd base rates'!I$108)\n+($F1020*'fnd base rates'!I$109)\n+($G1020*'fnd base rates'!I$110)\n+($H1020*'fnd base rates'!I$111)\n+($I1020*'fnd base rates'!I$112)\n+($J1020*'fnd base rates'!I$113)\n+($K1020*'fnd base rates'!I$114)\n+($M1020*'fnd base rates'!I$116)\n+($N1020*'fnd base rates'!I$117)\n+($O1020*'fnd base rates'!I$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,9)))\n*$R1020","v":52328.560000000005},{"$f":"(($D1020*'fnd base rates'!J$107)\n+($E1020*'fnd base rates'!J$108)\n+($F1020*'fnd base rates'!J$109)\n+($G1020*'fnd base rates'!J$110)\n+($H1020*'fnd base rates'!J$111)\n+($I1020*'fnd base rates'!J$112)\n+($J1020*'fnd base rates'!J$113)\n+($K1020*'fnd base rates'!J$114)\n+($M1020*'fnd base rates'!J$116)\n+($N1020*'fnd base rates'!J$117)\n+($O1020*'fnd base rates'!J$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,10)))\n*$R1020","v":86076.17},{"$f":"(($D1020*'fnd base rates'!K$107)\n+($E1020*'fnd base rates'!K$108)\n+($F1020*'fnd base rates'!K$109)\n+($G1020*'fnd base rates'!K$110)\n+($H1020*'fnd base rates'!K$111)\n+($I1020*'fnd base rates'!K$112)\n+($J1020*'fnd base rates'!K$113)\n+($K1020*'fnd base rates'!K$114)\n+($M1020*'fnd base rates'!K$116)\n+($N1020*'fnd base rates'!K$117)\n+($O1020*'fnd base rates'!K$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,11)))\n*$R1020","v":138741.93547999999},{"$f":"(($D1020*'fnd base rates'!L$107)\n+($E1020*'fnd base rates'!L$108)\n+($F1020*'fnd base rates'!L$109)\n+($G1020*'fnd base rates'!L$110)\n+($H1020*'fnd base rates'!L$111)\n+($I1020*'fnd base rates'!L$112)\n+($J1020*'fnd base rates'!L$113)\n+($K1020*'fnd base rates'!L$114)\n+($M1020*'fnd base rates'!L$116)\n+($N1020*'fnd base rates'!L$117)\n+($O1020*'fnd base rates'!L$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,12)))","v":229096.89827999996},{"$f":"(($D1020*'fnd base rates'!M$107)\n+($E1020*'fnd base rates'!M$108)\n+($F1020*'fnd base rates'!M$109)\n+($G1020*'fnd base rates'!M$110)\n+($H1020*'fnd base rates'!M$111)\n+($I1020*'fnd base rates'!M$112)\n+($J1020*'fnd base rates'!M$113)\n+($K1020*'fnd base rates'!M$114)\n+($M1020*'fnd base rates'!M$116)\n+($N1020*'fnd base rates'!M$117)\n+($O1020*'fnd base rates'!M$118)\n+($P1020*VLOOKUP($S1020+12,rate_basefnd,13)))","v":0},1712030.9861099999,null,3515287277,"3515","287","277",1,121,1712030.9861099999,14149,0,14149,null,null,null,null,null,14149,0,14149,null,null,{"$f":"BC1020-BA1020","v":0}]
[3515,3515287287,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1021","v":0},{"$f":"'fnd enro'!E1021","v":0},{"$f":"'fnd enro'!F1021","v":6},{"$f":"'fnd enro'!G1021","v":10},{"$f":"'fnd enro'!H1021","v":1},{"$f":"'fnd enro'!I1021","v":0},{"$f":"'fnd enro'!J1021","v":0},{"$f":"'fnd enro'!K1021","v":0.65620000000000001},{"$f":"'fnd enro'!L1021","v":0},{"$f":"'fnd enro'!M1021","v":0},{"$f":"'fnd enro'!N1021","v":0},{"$f":"'fnd enro'!O1021","v":0},{"$f":"'fnd enro'!P1021","v":6},{"$f":"'fnd enro'!R1021","v":17},1,{"$f":"VALUE('fnd enro'!Q1021)","v":4},null,{"$f":"(($D1021*'fnd base rates'!C$107)\n+($E1021*'fnd base rates'!C$108)\n+($F1021*'fnd base rates'!C$109)\n+($G1021*'fnd base rates'!C$110)\n+($H1021*'fnd base rates'!C$111)\n+($I1021*'fnd base rates'!C$112)\n+($J1021*'fnd base rates'!C$113)\n+($K1021*'fnd base rates'!C$114)\n+($M1021*'fnd base rates'!C$116)\n+($N1021*'fnd base rates'!C$117)\n+($O1021*'fnd base rates'!C$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,3)))\n*$R1021","v":9470.182882000001},{"$f":"(($D1021*'fnd base rates'!D$107)\n+($E1021*'fnd base rates'!D$108)\n+($F1021*'fnd base rates'!D$109)\n+($G1021*'fnd base rates'!D$110)\n+($H1021*'fnd base rates'!D$111)\n+($I1021*'fnd base rates'!D$112)\n+($J1021*'fnd base rates'!D$113)\n+($K1021*'fnd base rates'!D$114)\n+($M1021*'fnd base rates'!D$116)\n+($N1021*'fnd base rates'!D$117)\n+($O1021*'fnd base rates'!D$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,4)))\n*$R1021","v":14666.2},{"$f":"(($D1021*'fnd base rates'!E$107)\n+($E1021*'fnd base rates'!E$108)\n+($F1021*'fnd base rates'!E$109)\n+($G1021*'fnd base rates'!E$110)\n+($H1021*'fnd base rates'!E$111)\n+($I1021*'fnd base rates'!E$112)\n+($J1021*'fnd base rates'!E$113)\n+($K1021*'fnd base rates'!E$114)\n+($M1021*'fnd base rates'!E$116)\n+($N1021*'fnd base rates'!E$117)\n+($O1021*'fnd base rates'!E$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,5)))\n*$R1021","v":81750.146391999995},{"$f":"(($D1021*'fnd base rates'!F$107)\n+($E1021*'fnd base rates'!F$108)\n+($F1021*'fnd base rates'!F$109)\n+($G1021*'fnd base rates'!F$110)\n+($H1021*'fnd base rates'!F$111)\n+($I1021*'fnd base rates'!F$112)\n+($J1021*'fnd base rates'!F$113)\n+($K1021*'fnd base rates'!F$114)\n+($M1021*'fnd base rates'!F$116)\n+($N1021*'fnd base rates'!F$117)\n+($O1021*'fnd base rates'!F$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,6)))\n*$R1021","v":20954.519004000002},{"$f":"(($D1021*'fnd base rates'!G$107)\n+($E1021*'fnd base rates'!G$108)\n+($F1021*'fnd base rates'!G$109)\n+($G1021*'fnd base rates'!G$110)\n+($H1021*'fnd base rates'!G$111)\n+($I1021*'fnd base rates'!G$112)\n+($J1021*'fnd base rates'!G$113)\n+($K1021*'fnd base rates'!G$114)\n+($M1021*'fnd base rates'!G$116)\n+($N1021*'fnd base rates'!G$117)\n+($O1021*'fnd base rates'!G$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,7)))\n*$R1021","v":3463.1457940000009},{"$f":"(($D1021*'fnd base rates'!H$107)\n+($E1021*'fnd base rates'!H$108)\n+($F1021*'fnd base rates'!H$109)\n+($G1021*'fnd base rates'!H$110)\n+($H1021*'fnd base rates'!H$111)\n+($I1021*'fnd base rates'!H$112)\n+($J1021*'fnd base rates'!H$113)\n+($K1021*'fnd base rates'!H$114)\n+($M1021*'fnd base rates'!H$116)\n+($N1021*'fnd base rates'!H$117)\n+($O1021*'fnd base rates'!H$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,8)))","v":9018.9418779999996},{"$f":"(($D1021*'fnd base rates'!I$107)\n+($E1021*'fnd base rates'!I$108)\n+($F1021*'fnd base rates'!I$109)\n+($G1021*'fnd base rates'!I$110)\n+($H1021*'fnd base rates'!I$111)\n+($I1021*'fnd base rates'!I$112)\n+($J1021*'fnd base rates'!I$113)\n+($K1021*'fnd base rates'!I$114)\n+($M1021*'fnd base rates'!I$116)\n+($N1021*'fnd base rates'!I$117)\n+($O1021*'fnd base rates'!I$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,9)))\n*$R1021","v":5920.45},{"$f":"(($D1021*'fnd base rates'!J$107)\n+($E1021*'fnd base rates'!J$108)\n+($F1021*'fnd base rates'!J$109)\n+($G1021*'fnd base rates'!J$110)\n+($H1021*'fnd base rates'!J$111)\n+($I1021*'fnd base rates'!J$112)\n+($J1021*'fnd base rates'!J$113)\n+($K1021*'fnd base rates'!J$114)\n+($M1021*'fnd base rates'!J$116)\n+($N1021*'fnd base rates'!J$117)\n+($O1021*'fnd base rates'!J$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,10)))\n*$R1021","v":5790.8099999999995},{"$f":"(($D1021*'fnd base rates'!K$107)\n+($E1021*'fnd base rates'!K$108)\n+($F1021*'fnd base rates'!K$109)\n+($G1021*'fnd base rates'!K$110)\n+($H1021*'fnd base rates'!K$111)\n+($I1021*'fnd base rates'!K$112)\n+($J1021*'fnd base rates'!K$113)\n+($K1021*'fnd base rates'!K$114)\n+($M1021*'fnd base rates'!K$116)\n+($N1021*'fnd base rates'!K$117)\n+($O1021*'fnd base rates'!K$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,11)))\n*$R1021","v":18785.517960000001},{"$f":"(($D1021*'fnd base rates'!L$107)\n+($E1021*'fnd base rates'!L$108)\n+($F1021*'fnd base rates'!L$109)\n+($G1021*'fnd base rates'!L$110)\n+($H1021*'fnd base rates'!L$111)\n+($I1021*'fnd base rates'!L$112)\n+($J1021*'fnd base rates'!L$113)\n+($K1021*'fnd base rates'!L$114)\n+($M1021*'fnd base rates'!L$116)\n+($N1021*'fnd base rates'!L$117)\n+($O1021*'fnd base rates'!L$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,12)))","v":27271.843560000001},{"$f":"(($D1021*'fnd base rates'!M$107)\n+($E1021*'fnd base rates'!M$108)\n+($F1021*'fnd base rates'!M$109)\n+($G1021*'fnd base rates'!M$110)\n+($H1021*'fnd base rates'!M$111)\n+($I1021*'fnd base rates'!M$112)\n+($J1021*'fnd base rates'!M$113)\n+($K1021*'fnd base rates'!M$114)\n+($M1021*'fnd base rates'!M$116)\n+($N1021*'fnd base rates'!M$117)\n+($O1021*'fnd base rates'!M$118)\n+($P1021*VLOOKUP($S1021+12,rate_basefnd,13)))","v":0},197091.75747000001,null,3515287287,"3515","287","287",1,17,197091.75747000001,11594,0,11594,null,null,null,null,null,11594,0,11594,null,null,{"$f":"BC1021-BA1021","v":0}]
[3515,3515287306,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1022","v":0},{"$f":"'fnd enro'!E1022","v":0},{"$f":"'fnd enro'!F1022","v":1},{"$f":"'fnd enro'!G1022","v":5},{"$f":"'fnd enro'!H1022","v":3},{"$f":"'fnd enro'!I1022","v":0},{"$f":"'fnd enro'!J1022","v":0},{"$f":"'fnd enro'!K1022","v":0.34739999999999999},{"$f":"'fnd enro'!L1022","v":0},{"$f":"'fnd enro'!M1022","v":0},{"$f":"'fnd enro'!N1022","v":0},{"$f":"'fnd enro'!O1022","v":0},{"$f":"'fnd enro'!P1022","v":5},{"$f":"'fnd enro'!R1022","v":9},1,{"$f":"VALUE('fnd enro'!Q1022)","v":10},null,{"$f":"(($D1022*'fnd base rates'!C$107)\n+($E1022*'fnd base rates'!C$108)\n+($F1022*'fnd base rates'!C$109)\n+($G1022*'fnd base rates'!C$110)\n+($H1022*'fnd base rates'!C$111)\n+($I1022*'fnd base rates'!C$112)\n+($J1022*'fnd base rates'!C$113)\n+($K1022*'fnd base rates'!C$114)\n+($M1022*'fnd base rates'!C$116)\n+($N1022*'fnd base rates'!C$117)\n+($O1022*'fnd base rates'!C$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,3)))\n*$R1022","v":5224.7021140000006},{"$f":"(($D1022*'fnd base rates'!D$107)\n+($E1022*'fnd base rates'!D$108)\n+($F1022*'fnd base rates'!D$109)\n+($G1022*'fnd base rates'!D$110)\n+($H1022*'fnd base rates'!D$111)\n+($I1022*'fnd base rates'!D$112)\n+($J1022*'fnd base rates'!D$113)\n+($K1022*'fnd base rates'!D$114)\n+($M1022*'fnd base rates'!D$116)\n+($N1022*'fnd base rates'!D$117)\n+($O1022*'fnd base rates'!D$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,4)))\n*$R1022","v":8764.7200000000012},{"$f":"(($D1022*'fnd base rates'!E$107)\n+($E1022*'fnd base rates'!E$108)\n+($F1022*'fnd base rates'!E$109)\n+($G1022*'fnd base rates'!E$110)\n+($H1022*'fnd base rates'!E$111)\n+($I1022*'fnd base rates'!E$112)\n+($J1022*'fnd base rates'!E$113)\n+($K1022*'fnd base rates'!E$114)\n+($M1022*'fnd base rates'!E$116)\n+($N1022*'fnd base rates'!E$117)\n+($O1022*'fnd base rates'!E$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,5)))\n*$R1022","v":52003.273384},{"$f":"(($D1022*'fnd base rates'!F$107)\n+($E1022*'fnd base rates'!F$108)\n+($F1022*'fnd base rates'!F$109)\n+($G1022*'fnd base rates'!F$110)\n+($H1022*'fnd base rates'!F$111)\n+($I1022*'fnd base rates'!F$112)\n+($J1022*'fnd base rates'!F$113)\n+($K1022*'fnd base rates'!F$114)\n+($M1022*'fnd base rates'!F$116)\n+($N1022*'fnd base rates'!F$117)\n+($O1022*'fnd base rates'!F$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,6)))\n*$R1022","v":10470.807708},{"$f":"(($D1022*'fnd base rates'!G$107)\n+($E1022*'fnd base rates'!G$108)\n+($F1022*'fnd base rates'!G$109)\n+($G1022*'fnd base rates'!G$110)\n+($H1022*'fnd base rates'!G$111)\n+($I1022*'fnd base rates'!G$112)\n+($J1022*'fnd base rates'!G$113)\n+($K1022*'fnd base rates'!G$114)\n+($M1022*'fnd base rates'!G$116)\n+($N1022*'fnd base rates'!G$117)\n+($O1022*'fnd base rates'!G$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,7)))\n*$R1022","v":2335.9495379999998},{"$f":"(($D1022*'fnd base rates'!H$107)\n+($E1022*'fnd base rates'!H$108)\n+($F1022*'fnd base rates'!H$109)\n+($G1022*'fnd base rates'!H$110)\n+($H1022*'fnd base rates'!H$111)\n+($I1022*'fnd base rates'!H$112)\n+($J1022*'fnd base rates'!H$113)\n+($K1022*'fnd base rates'!H$114)\n+($M1022*'fnd base rates'!H$116)\n+($N1022*'fnd base rates'!H$117)\n+($O1022*'fnd base rates'!H$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,8)))","v":4847.3504059999996},{"$f":"(($D1022*'fnd base rates'!I$107)\n+($E1022*'fnd base rates'!I$108)\n+($F1022*'fnd base rates'!I$109)\n+($G1022*'fnd base rates'!I$110)\n+($H1022*'fnd base rates'!I$111)\n+($I1022*'fnd base rates'!I$112)\n+($J1022*'fnd base rates'!I$113)\n+($K1022*'fnd base rates'!I$114)\n+($M1022*'fnd base rates'!I$116)\n+($N1022*'fnd base rates'!I$117)\n+($O1022*'fnd base rates'!I$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,9)))\n*$R1022","v":3668.92},{"$f":"(($D1022*'fnd base rates'!J$107)\n+($E1022*'fnd base rates'!J$108)\n+($F1022*'fnd base rates'!J$109)\n+($G1022*'fnd base rates'!J$110)\n+($H1022*'fnd base rates'!J$111)\n+($I1022*'fnd base rates'!J$112)\n+($J1022*'fnd base rates'!J$113)\n+($K1022*'fnd base rates'!J$114)\n+($M1022*'fnd base rates'!J$116)\n+($N1022*'fnd base rates'!J$117)\n+($O1022*'fnd base rates'!J$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,10)))\n*$R1022","v":5469.04},{"$f":"(($D1022*'fnd base rates'!K$107)\n+($E1022*'fnd base rates'!K$108)\n+($F1022*'fnd base rates'!K$109)\n+($G1022*'fnd base rates'!K$110)\n+($H1022*'fnd base rates'!K$111)\n+($I1022*'fnd base rates'!K$112)\n+($J1022*'fnd base rates'!K$113)\n+($K1022*'fnd base rates'!K$114)\n+($M1022*'fnd base rates'!K$116)\n+($N1022*'fnd base rates'!K$117)\n+($O1022*'fnd base rates'!K$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,11)))\n*$R1022","v":10147.73892},{"$f":"(($D1022*'fnd base rates'!L$107)\n+($E1022*'fnd base rates'!L$108)\n+($F1022*'fnd base rates'!L$109)\n+($G1022*'fnd base rates'!L$110)\n+($H1022*'fnd base rates'!L$111)\n+($I1022*'fnd base rates'!L$112)\n+($J1022*'fnd base rates'!L$113)\n+($K1022*'fnd base rates'!L$114)\n+($M1022*'fnd base rates'!L$116)\n+($N1022*'fnd base rates'!L$117)\n+($O1022*'fnd base rates'!L$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,12)))","v":16181.340119999999},{"$f":"(($D1022*'fnd base rates'!M$107)\n+($E1022*'fnd base rates'!M$108)\n+($F1022*'fnd base rates'!M$109)\n+($G1022*'fnd base rates'!M$110)\n+($H1022*'fnd base rates'!M$111)\n+($I1022*'fnd base rates'!M$112)\n+($J1022*'fnd base rates'!M$113)\n+($K1022*'fnd base rates'!M$114)\n+($M1022*'fnd base rates'!M$116)\n+($N1022*'fnd base rates'!M$117)\n+($O1022*'fnd base rates'!M$118)\n+($P1022*VLOOKUP($S1022+12,rate_basefnd,13)))","v":0},119113.84218999998,null,3515287306,"3515","287","306",1,9,119113.84218999998,13235,0,13235,null,null,null,null,null,13235,0,13235,null,null,{"$f":"BC1022-BA1022","v":0}]
[3515,3515287316,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1023","v":0},{"$f":"'fnd enro'!E1023","v":0},{"$f":"'fnd enro'!F1023","v":0},{"$f":"'fnd enro'!G1023","v":15},{"$f":"'fnd enro'!H1023","v":2},{"$f":"'fnd enro'!I1023","v":0},{"$f":"'fnd enro'!J1023","v":0},{"$f":"'fnd enro'!K1023","v":0.65620000000000001},{"$f":"'fnd enro'!L1023","v":0},{"$f":"'fnd enro'!M1023","v":4},{"$f":"'fnd enro'!N1023","v":0},{"$f":"'fnd enro'!O1023","v":0},{"$f":"'fnd enro'!P1023","v":12},{"$f":"'fnd enro'!R1023","v":17},1,{"$f":"VALUE('fnd enro'!Q1023)","v":11},null,{"$f":"(($D1023*'fnd base rates'!C$107)\n+($E1023*'fnd base rates'!C$108)\n+($F1023*'fnd base rates'!C$109)\n+($G1023*'fnd base rates'!C$110)\n+($H1023*'fnd base rates'!C$111)\n+($I1023*'fnd base rates'!C$112)\n+($J1023*'fnd base rates'!C$113)\n+($K1023*'fnd base rates'!C$114)\n+($M1023*'fnd base rates'!C$116)\n+($N1023*'fnd base rates'!C$117)\n+($O1023*'fnd base rates'!C$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,3)))\n*$R1023","v":10527.922882000001},{"$f":"(($D1023*'fnd base rates'!D$107)\n+($E1023*'fnd base rates'!D$108)\n+($F1023*'fnd base rates'!D$109)\n+($G1023*'fnd base rates'!D$110)\n+($H1023*'fnd base rates'!D$111)\n+($I1023*'fnd base rates'!D$112)\n+($J1023*'fnd base rates'!D$113)\n+($K1023*'fnd base rates'!D$114)\n+($M1023*'fnd base rates'!D$116)\n+($N1023*'fnd base rates'!D$117)\n+($O1023*'fnd base rates'!D$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,4)))\n*$R1023","v":18468.599999999999},{"$f":"(($D1023*'fnd base rates'!E$107)\n+($E1023*'fnd base rates'!E$108)\n+($F1023*'fnd base rates'!E$109)\n+($G1023*'fnd base rates'!E$110)\n+($H1023*'fnd base rates'!E$111)\n+($I1023*'fnd base rates'!E$112)\n+($J1023*'fnd base rates'!E$113)\n+($K1023*'fnd base rates'!E$114)\n+($M1023*'fnd base rates'!E$116)\n+($N1023*'fnd base rates'!E$117)\n+($O1023*'fnd base rates'!E$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,5)))\n*$R1023","v":116491.296392},{"$f":"(($D1023*'fnd base rates'!F$107)\n+($E1023*'fnd base rates'!F$108)\n+($F1023*'fnd base rates'!F$109)\n+($G1023*'fnd base rates'!F$110)\n+($H1023*'fnd base rates'!F$111)\n+($I1023*'fnd base rates'!F$112)\n+($J1023*'fnd base rates'!F$113)\n+($K1023*'fnd base rates'!F$114)\n+($M1023*'fnd base rates'!F$116)\n+($N1023*'fnd base rates'!F$117)\n+($O1023*'fnd base rates'!F$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,6)))\n*$R1023","v":21410.529004},{"$f":"(($D1023*'fnd base rates'!G$107)\n+($E1023*'fnd base rates'!G$108)\n+($F1023*'fnd base rates'!G$109)\n+($G1023*'fnd base rates'!G$110)\n+($H1023*'fnd base rates'!G$111)\n+($I1023*'fnd base rates'!G$112)\n+($J1023*'fnd base rates'!G$113)\n+($K1023*'fnd base rates'!G$114)\n+($M1023*'fnd base rates'!G$116)\n+($N1023*'fnd base rates'!G$117)\n+($O1023*'fnd base rates'!G$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,7)))\n*$R1023","v":5142.645794},{"$f":"(($D1023*'fnd base rates'!H$107)\n+($E1023*'fnd base rates'!H$108)\n+($F1023*'fnd base rates'!H$109)\n+($G1023*'fnd base rates'!H$110)\n+($H1023*'fnd base rates'!H$111)\n+($I1023*'fnd base rates'!H$112)\n+($J1023*'fnd base rates'!H$113)\n+($K1023*'fnd base rates'!H$114)\n+($M1023*'fnd base rates'!H$116)\n+($N1023*'fnd base rates'!H$117)\n+($O1023*'fnd base rates'!H$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,8)))","v":9749.3018780000002},{"$f":"(($D1023*'fnd base rates'!I$107)\n+($E1023*'fnd base rates'!I$108)\n+($F1023*'fnd base rates'!I$109)\n+($G1023*'fnd base rates'!I$110)\n+($H1023*'fnd base rates'!I$111)\n+($I1023*'fnd base rates'!I$112)\n+($J1023*'fnd base rates'!I$113)\n+($K1023*'fnd base rates'!I$114)\n+($M1023*'fnd base rates'!I$116)\n+($N1023*'fnd base rates'!I$117)\n+($O1023*'fnd base rates'!I$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,9)))\n*$R1023","v":7503.3899999999994},{"$f":"(($D1023*'fnd base rates'!J$107)\n+($E1023*'fnd base rates'!J$108)\n+($F1023*'fnd base rates'!J$109)\n+($G1023*'fnd base rates'!J$110)\n+($H1023*'fnd base rates'!J$111)\n+($I1023*'fnd base rates'!J$112)\n+($J1023*'fnd base rates'!J$113)\n+($K1023*'fnd base rates'!J$114)\n+($M1023*'fnd base rates'!J$116)\n+($N1023*'fnd base rates'!J$117)\n+($O1023*'fnd base rates'!J$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,10)))\n*$R1023","v":12648.859999999999},{"$f":"(($D1023*'fnd base rates'!K$107)\n+($E1023*'fnd base rates'!K$108)\n+($F1023*'fnd base rates'!K$109)\n+($G1023*'fnd base rates'!K$110)\n+($H1023*'fnd base rates'!K$111)\n+($I1023*'fnd base rates'!K$112)\n+($J1023*'fnd base rates'!K$113)\n+($K1023*'fnd base rates'!K$114)\n+($M1023*'fnd base rates'!K$116)\n+($N1023*'fnd base rates'!K$117)\n+($O1023*'fnd base rates'!K$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,11)))\n*$R1023","v":20081.267960000001},{"$f":"(($D1023*'fnd base rates'!L$107)\n+($E1023*'fnd base rates'!L$108)\n+($F1023*'fnd base rates'!L$109)\n+($G1023*'fnd base rates'!L$110)\n+($H1023*'fnd base rates'!L$111)\n+($I1023*'fnd base rates'!L$112)\n+($J1023*'fnd base rates'!L$113)\n+($K1023*'fnd base rates'!L$114)\n+($M1023*'fnd base rates'!L$116)\n+($N1023*'fnd base rates'!L$117)\n+($O1023*'fnd base rates'!L$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,12)))","v":33337.063560000002},{"$f":"(($D1023*'fnd base rates'!M$107)\n+($E1023*'fnd base rates'!M$108)\n+($F1023*'fnd base rates'!M$109)\n+($G1023*'fnd base rates'!M$110)\n+($H1023*'fnd base rates'!M$111)\n+($I1023*'fnd base rates'!M$112)\n+($J1023*'fnd base rates'!M$113)\n+($K1023*'fnd base rates'!M$114)\n+($M1023*'fnd base rates'!M$116)\n+($N1023*'fnd base rates'!M$117)\n+($O1023*'fnd base rates'!M$118)\n+($P1023*VLOOKUP($S1023+12,rate_basefnd,13)))","v":0},255360.87747000001,null,3515287316,"3515","287","316",1,17,255360.87747000001,15021,0,15021,null,null,null,null,null,15021,0,15021,null,null,{"$f":"BC1023-BA1023","v":0}]
[3515,3515287658,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1024","v":0},{"$f":"'fnd enro'!E1024","v":0},{"$f":"'fnd enro'!F1024","v":0},{"$f":"'fnd enro'!G1024","v":3},{"$f":"'fnd enro'!H1024","v":5},{"$f":"'fnd enro'!I1024","v":0},{"$f":"'fnd enro'!J1024","v":0},{"$f":"'fnd enro'!K1024","v":0.30880000000000002},{"$f":"'fnd enro'!L1024","v":0},{"$f":"'fnd enro'!M1024","v":0},{"$f":"'fnd enro'!N1024","v":0},{"$f":"'fnd enro'!O1024","v":0},{"$f":"'fnd enro'!P1024","v":1},{"$f":"'fnd enro'!R1024","v":8},1,{"$f":"VALUE('fnd enro'!Q1024)","v":7},null,{"$f":"(($D1024*'fnd base rates'!C$107)\n+($E1024*'fnd base rates'!C$108)\n+($F1024*'fnd base rates'!C$109)\n+($G1024*'fnd base rates'!C$110)\n+($H1024*'fnd base rates'!C$111)\n+($I1024*'fnd base rates'!C$112)\n+($J1024*'fnd base rates'!C$113)\n+($K1024*'fnd base rates'!C$114)\n+($M1024*'fnd base rates'!C$116)\n+($N1024*'fnd base rates'!C$117)\n+($O1024*'fnd base rates'!C$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,3)))\n*$R1024","v":4360.3307680000007},{"$f":"(($D1024*'fnd base rates'!D$107)\n+($E1024*'fnd base rates'!D$108)\n+($F1024*'fnd base rates'!D$109)\n+($G1024*'fnd base rates'!D$110)\n+($H1024*'fnd base rates'!D$111)\n+($I1024*'fnd base rates'!D$112)\n+($J1024*'fnd base rates'!D$113)\n+($K1024*'fnd base rates'!D$114)\n+($M1024*'fnd base rates'!D$116)\n+($N1024*'fnd base rates'!D$117)\n+($O1024*'fnd base rates'!D$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,4)))\n*$R1024","v":6445.8600000000006},{"$f":"(($D1024*'fnd base rates'!E$107)\n+($E1024*'fnd base rates'!E$108)\n+($F1024*'fnd base rates'!E$109)\n+($G1024*'fnd base rates'!E$110)\n+($H1024*'fnd base rates'!E$111)\n+($I1024*'fnd base rates'!E$112)\n+($J1024*'fnd base rates'!E$113)\n+($K1024*'fnd base rates'!E$114)\n+($M1024*'fnd base rates'!E$116)\n+($N1024*'fnd base rates'!E$117)\n+($O1024*'fnd base rates'!E$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,5)))\n*$R1024","v":32113.523008000004},{"$f":"(($D1024*'fnd base rates'!F$107)\n+($E1024*'fnd base rates'!F$108)\n+($F1024*'fnd base rates'!F$109)\n+($G1024*'fnd base rates'!F$110)\n+($H1024*'fnd base rates'!F$111)\n+($I1024*'fnd base rates'!F$112)\n+($J1024*'fnd base rates'!F$113)\n+($K1024*'fnd base rates'!F$114)\n+($M1024*'fnd base rates'!F$116)\n+($N1024*'fnd base rates'!F$117)\n+($O1024*'fnd base rates'!F$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,6)))\n*$R1024","v":8719.2212959999997},{"$f":"(($D1024*'fnd base rates'!G$107)\n+($E1024*'fnd base rates'!G$108)\n+($F1024*'fnd base rates'!G$109)\n+($G1024*'fnd base rates'!G$110)\n+($H1024*'fnd base rates'!G$111)\n+($I1024*'fnd base rates'!G$112)\n+($J1024*'fnd base rates'!G$113)\n+($K1024*'fnd base rates'!G$114)\n+($M1024*'fnd base rates'!G$116)\n+($N1024*'fnd base rates'!G$117)\n+($O1024*'fnd base rates'!G$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,7)))\n*$R1024","v":1466.666256},{"$f":"(($D1024*'fnd base rates'!H$107)\n+($E1024*'fnd base rates'!H$108)\n+($F1024*'fnd base rates'!H$109)\n+($G1024*'fnd base rates'!H$110)\n+($H1024*'fnd base rates'!H$111)\n+($I1024*'fnd base rates'!H$112)\n+($J1024*'fnd base rates'!H$113)\n+($K1024*'fnd base rates'!H$114)\n+($M1024*'fnd base rates'!H$116)\n+($N1024*'fnd base rates'!H$117)\n+($O1024*'fnd base rates'!H$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,8)))","v":4211.1214719999998},{"$f":"(($D1024*'fnd base rates'!I$107)\n+($E1024*'fnd base rates'!I$108)\n+($F1024*'fnd base rates'!I$109)\n+($G1024*'fnd base rates'!I$110)\n+($H1024*'fnd base rates'!I$111)\n+($I1024*'fnd base rates'!I$112)\n+($J1024*'fnd base rates'!I$113)\n+($K1024*'fnd base rates'!I$114)\n+($M1024*'fnd base rates'!I$116)\n+($N1024*'fnd base rates'!I$117)\n+($O1024*'fnd base rates'!I$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,9)))\n*$R1024","v":2861.06},{"$f":"(($D1024*'fnd base rates'!J$107)\n+($E1024*'fnd base rates'!J$108)\n+($F1024*'fnd base rates'!J$109)\n+($G1024*'fnd base rates'!J$110)\n+($H1024*'fnd base rates'!J$111)\n+($I1024*'fnd base rates'!J$112)\n+($J1024*'fnd base rates'!J$113)\n+($K1024*'fnd base rates'!J$114)\n+($M1024*'fnd base rates'!J$116)\n+($N1024*'fnd base rates'!J$117)\n+($O1024*'fnd base rates'!J$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,10)))\n*$R1024","v":2369.04},{"$f":"(($D1024*'fnd base rates'!K$107)\n+($E1024*'fnd base rates'!K$108)\n+($F1024*'fnd base rates'!K$109)\n+($G1024*'fnd base rates'!K$110)\n+($H1024*'fnd base rates'!K$111)\n+($I1024*'fnd base rates'!K$112)\n+($J1024*'fnd base rates'!K$113)\n+($K1024*'fnd base rates'!K$114)\n+($M1024*'fnd base rates'!K$116)\n+($N1024*'fnd base rates'!K$117)\n+($O1024*'fnd base rates'!K$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,11)))\n*$R1024","v":9211.4290400000009},{"$f":"(($D1024*'fnd base rates'!L$107)\n+($E1024*'fnd base rates'!L$108)\n+($F1024*'fnd base rates'!L$109)\n+($G1024*'fnd base rates'!L$110)\n+($H1024*'fnd base rates'!L$111)\n+($I1024*'fnd base rates'!L$112)\n+($J1024*'fnd base rates'!L$113)\n+($K1024*'fnd base rates'!L$114)\n+($M1024*'fnd base rates'!L$116)\n+($N1024*'fnd base rates'!L$117)\n+($O1024*'fnd base rates'!L$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,12)))","v":12414.40344},{"$f":"(($D1024*'fnd base rates'!M$107)\n+($E1024*'fnd base rates'!M$108)\n+($F1024*'fnd base rates'!M$109)\n+($G1024*'fnd base rates'!M$110)\n+($H1024*'fnd base rates'!M$111)\n+($I1024*'fnd base rates'!M$112)\n+($J1024*'fnd base rates'!M$113)\n+($K1024*'fnd base rates'!M$114)\n+($M1024*'fnd base rates'!M$116)\n+($N1024*'fnd base rates'!M$117)\n+($O1024*'fnd base rates'!M$118)\n+($P1024*VLOOKUP($S1024+12,rate_basefnd,13)))","v":0},84172.655279999992,null,3515287658,"3515","287","658",1,8,84172.655279999992,10522,0,10522,null,null,null,null,null,10522,0,10522,null,null,{"$f":"BC1024-BA1024","v":0}]
[3515,3515287767,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1025","v":0},{"$f":"'fnd enro'!E1025","v":0},{"$f":"'fnd enro'!F1025","v":8},{"$f":"'fnd enro'!G1025","v":37},{"$f":"'fnd enro'!H1025","v":6},{"$f":"'fnd enro'!I1025","v":0},{"$f":"'fnd enro'!J1025","v":0},{"$f":"'fnd enro'!K1025","v":1.9685999999999999},{"$f":"'fnd enro'!L1025","v":0},{"$f":"'fnd enro'!M1025","v":0},{"$f":"'fnd enro'!N1025","v":0},{"$f":"'fnd enro'!O1025","v":0},{"$f":"'fnd enro'!P1025","v":13},{"$f":"'fnd enro'!R1025","v":51},1,{"$f":"VALUE('fnd enro'!Q1025)","v":9},null,{"$f":"(($D1025*'fnd base rates'!C$107)\n+($E1025*'fnd base rates'!C$108)\n+($F1025*'fnd base rates'!C$109)\n+($G1025*'fnd base rates'!C$110)\n+($H1025*'fnd base rates'!C$111)\n+($I1025*'fnd base rates'!C$112)\n+($J1025*'fnd base rates'!C$113)\n+($K1025*'fnd base rates'!C$114)\n+($M1025*'fnd base rates'!C$116)\n+($N1025*'fnd base rates'!C$117)\n+($O1025*'fnd base rates'!C$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,3)))\n*$R1025","v":28344.408646},{"$f":"(($D1025*'fnd base rates'!D$107)\n+($E1025*'fnd base rates'!D$108)\n+($F1025*'fnd base rates'!D$109)\n+($G1025*'fnd base rates'!D$110)\n+($H1025*'fnd base rates'!D$111)\n+($I1025*'fnd base rates'!D$112)\n+($J1025*'fnd base rates'!D$113)\n+($K1025*'fnd base rates'!D$114)\n+($M1025*'fnd base rates'!D$116)\n+($N1025*'fnd base rates'!D$117)\n+($O1025*'fnd base rates'!D$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,4)))\n*$R1025","v":43685.30000000001},{"$f":"(($D1025*'fnd base rates'!E$107)\n+($E1025*'fnd base rates'!E$108)\n+($F1025*'fnd base rates'!E$109)\n+($G1025*'fnd base rates'!E$110)\n+($H1025*'fnd base rates'!E$111)\n+($I1025*'fnd base rates'!E$112)\n+($J1025*'fnd base rates'!E$113)\n+($K1025*'fnd base rates'!E$114)\n+($M1025*'fnd base rates'!E$116)\n+($N1025*'fnd base rates'!E$117)\n+($O1025*'fnd base rates'!E$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,5)))\n*$R1025","v":240927.47917599999},{"$f":"(($D1025*'fnd base rates'!F$107)\n+($E1025*'fnd base rates'!F$108)\n+($F1025*'fnd base rates'!F$109)\n+($G1025*'fnd base rates'!F$110)\n+($H1025*'fnd base rates'!F$111)\n+($I1025*'fnd base rates'!F$112)\n+($J1025*'fnd base rates'!F$113)\n+($K1025*'fnd base rates'!F$114)\n+($M1025*'fnd base rates'!F$116)\n+($N1025*'fnd base rates'!F$117)\n+($O1025*'fnd base rates'!F$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,6)))\n*$R1025","v":62107.347011999998},{"$f":"(($D1025*'fnd base rates'!G$107)\n+($E1025*'fnd base rates'!G$108)\n+($F1025*'fnd base rates'!G$109)\n+($G1025*'fnd base rates'!G$110)\n+($H1025*'fnd base rates'!G$111)\n+($I1025*'fnd base rates'!G$112)\n+($J1025*'fnd base rates'!G$113)\n+($K1025*'fnd base rates'!G$114)\n+($M1025*'fnd base rates'!G$116)\n+($N1025*'fnd base rates'!G$117)\n+($O1025*'fnd base rates'!G$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,7)))\n*$R1025","v":10276.127382000001},{"$f":"(($D1025*'fnd base rates'!H$107)\n+($E1025*'fnd base rates'!H$108)\n+($F1025*'fnd base rates'!H$109)\n+($G1025*'fnd base rates'!H$110)\n+($H1025*'fnd base rates'!H$111)\n+($I1025*'fnd base rates'!H$112)\n+($J1025*'fnd base rates'!H$113)\n+($K1025*'fnd base rates'!H$114)\n+($M1025*'fnd base rates'!H$116)\n+($N1025*'fnd base rates'!H$117)\n+($O1025*'fnd base rates'!H$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,8)))","v":27034.165633999997},{"$f":"(($D1025*'fnd base rates'!I$107)\n+($E1025*'fnd base rates'!I$108)\n+($F1025*'fnd base rates'!I$109)\n+($G1025*'fnd base rates'!I$110)\n+($H1025*'fnd base rates'!I$111)\n+($I1025*'fnd base rates'!I$112)\n+($J1025*'fnd base rates'!I$113)\n+($K1025*'fnd base rates'!I$114)\n+($M1025*'fnd base rates'!I$116)\n+($N1025*'fnd base rates'!I$117)\n+($O1025*'fnd base rates'!I$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,9)))\n*$R1025","v":17806.329999999998},{"$f":"(($D1025*'fnd base rates'!J$107)\n+($E1025*'fnd base rates'!J$108)\n+($F1025*'fnd base rates'!J$109)\n+($G1025*'fnd base rates'!J$110)\n+($H1025*'fnd base rates'!J$111)\n+($I1025*'fnd base rates'!J$112)\n+($J1025*'fnd base rates'!J$113)\n+($K1025*'fnd base rates'!J$114)\n+($M1025*'fnd base rates'!J$116)\n+($N1025*'fnd base rates'!J$117)\n+($O1025*'fnd base rates'!J$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,10)))\n*$R1025","v":17525.690000000002},{"$f":"(($D1025*'fnd base rates'!K$107)\n+($E1025*'fnd base rates'!K$108)\n+($F1025*'fnd base rates'!K$109)\n+($G1025*'fnd base rates'!K$110)\n+($H1025*'fnd base rates'!K$111)\n+($I1025*'fnd base rates'!K$112)\n+($J1025*'fnd base rates'!K$113)\n+($K1025*'fnd base rates'!K$114)\n+($M1025*'fnd base rates'!K$116)\n+($N1025*'fnd base rates'!K$117)\n+($O1025*'fnd base rates'!K$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,11)))\n*$R1025","v":56602.403879999991},{"$f":"(($D1025*'fnd base rates'!L$107)\n+($E1025*'fnd base rates'!L$108)\n+($F1025*'fnd base rates'!L$109)\n+($G1025*'fnd base rates'!L$110)\n+($H1025*'fnd base rates'!L$111)\n+($I1025*'fnd base rates'!L$112)\n+($J1025*'fnd base rates'!L$113)\n+($K1025*'fnd base rates'!L$114)\n+($M1025*'fnd base rates'!L$116)\n+($N1025*'fnd base rates'!L$117)\n+($O1025*'fnd base rates'!L$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,12)))","v":81519.810679999995},{"$f":"(($D1025*'fnd base rates'!M$107)\n+($E1025*'fnd base rates'!M$108)\n+($F1025*'fnd base rates'!M$109)\n+($G1025*'fnd base rates'!M$110)\n+($H1025*'fnd base rates'!M$111)\n+($I1025*'fnd base rates'!M$112)\n+($J1025*'fnd base rates'!M$113)\n+($K1025*'fnd base rates'!M$114)\n+($M1025*'fnd base rates'!M$116)\n+($N1025*'fnd base rates'!M$117)\n+($O1025*'fnd base rates'!M$118)\n+($P1025*VLOOKUP($S1025+12,rate_basefnd,13)))","v":0},585829.06241000001,null,3515287767,"3515","287","767",1,51,585829.06241000001,11487,0,11487,null,null,null,null,null,11487,0,11487,null,null,{"$f":"BC1025-BA1025","v":0}]
[3515,3515287770,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1026","v":0},{"$f":"'fnd enro'!E1026","v":0},{"$f":"'fnd enro'!F1026","v":0},{"$f":"'fnd enro'!G1026","v":0},{"$f":"'fnd enro'!H1026","v":2},{"$f":"'fnd enro'!I1026","v":0},{"$f":"'fnd enro'!J1026","v":0},{"$f":"'fnd enro'!K1026","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1026","v":0},{"$f":"'fnd enro'!M1026","v":0},{"$f":"'fnd enro'!N1026","v":0},{"$f":"'fnd enro'!O1026","v":0},{"$f":"'fnd enro'!P1026","v":0},{"$f":"'fnd enro'!R1026","v":2},1,{"$f":"VALUE('fnd enro'!Q1026)","v":6},null,{"$f":"(($D1026*'fnd base rates'!C$107)\n+($E1026*'fnd base rates'!C$108)\n+($F1026*'fnd base rates'!C$109)\n+($G1026*'fnd base rates'!C$110)\n+($H1026*'fnd base rates'!C$111)\n+($I1026*'fnd base rates'!C$112)\n+($J1026*'fnd base rates'!C$113)\n+($K1026*'fnd base rates'!C$114)\n+($M1026*'fnd base rates'!C$116)\n+($N1026*'fnd base rates'!C$117)\n+($O1026*'fnd base rates'!C$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,3)))\n*$R1026","v":1072.9226920000001},{"$f":"(($D1026*'fnd base rates'!D$107)\n+($E1026*'fnd base rates'!D$108)\n+($F1026*'fnd base rates'!D$109)\n+($G1026*'fnd base rates'!D$110)\n+($H1026*'fnd base rates'!D$111)\n+($I1026*'fnd base rates'!D$112)\n+($J1026*'fnd base rates'!D$113)\n+($K1026*'fnd base rates'!D$114)\n+($M1026*'fnd base rates'!D$116)\n+($N1026*'fnd base rates'!D$117)\n+($O1026*'fnd base rates'!D$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,4)))\n*$R1026","v":1530.16},{"$f":"(($D1026*'fnd base rates'!E$107)\n+($E1026*'fnd base rates'!E$108)\n+($F1026*'fnd base rates'!E$109)\n+($G1026*'fnd base rates'!E$110)\n+($H1026*'fnd base rates'!E$111)\n+($I1026*'fnd base rates'!E$112)\n+($J1026*'fnd base rates'!E$113)\n+($K1026*'fnd base rates'!E$114)\n+($M1026*'fnd base rates'!E$116)\n+($N1026*'fnd base rates'!E$117)\n+($O1026*'fnd base rates'!E$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,5)))\n*$R1026","v":6918.960752},{"$f":"(($D1026*'fnd base rates'!F$107)\n+($E1026*'fnd base rates'!F$108)\n+($F1026*'fnd base rates'!F$109)\n+($G1026*'fnd base rates'!F$110)\n+($H1026*'fnd base rates'!F$111)\n+($I1026*'fnd base rates'!F$112)\n+($J1026*'fnd base rates'!F$113)\n+($K1026*'fnd base rates'!F$114)\n+($M1026*'fnd base rates'!F$116)\n+($N1026*'fnd base rates'!F$117)\n+($O1026*'fnd base rates'!F$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,6)))\n*$R1026","v":1990.7528240000001},{"$f":"(($D1026*'fnd base rates'!G$107)\n+($E1026*'fnd base rates'!G$108)\n+($F1026*'fnd base rates'!G$109)\n+($G1026*'fnd base rates'!G$110)\n+($H1026*'fnd base rates'!G$111)\n+($I1026*'fnd base rates'!G$112)\n+($J1026*'fnd base rates'!G$113)\n+($K1026*'fnd base rates'!G$114)\n+($M1026*'fnd base rates'!G$116)\n+($N1026*'fnd base rates'!G$117)\n+($O1026*'fnd base rates'!G$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,7)))\n*$R1026","v":336.906564},{"$f":"(($D1026*'fnd base rates'!H$107)\n+($E1026*'fnd base rates'!H$108)\n+($F1026*'fnd base rates'!H$109)\n+($G1026*'fnd base rates'!H$110)\n+($H1026*'fnd base rates'!H$111)\n+($I1026*'fnd base rates'!H$112)\n+($J1026*'fnd base rates'!H$113)\n+($K1026*'fnd base rates'!H$114)\n+($M1026*'fnd base rates'!H$116)\n+($N1026*'fnd base rates'!H$117)\n+($O1026*'fnd base rates'!H$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,8)))","v":1046.877868},{"$f":"(($D1026*'fnd base rates'!I$107)\n+($E1026*'fnd base rates'!I$108)\n+($F1026*'fnd base rates'!I$109)\n+($G1026*'fnd base rates'!I$110)\n+($H1026*'fnd base rates'!I$111)\n+($I1026*'fnd base rates'!I$112)\n+($J1026*'fnd base rates'!I$113)\n+($K1026*'fnd base rates'!I$114)\n+($M1026*'fnd base rates'!I$116)\n+($N1026*'fnd base rates'!I$117)\n+($O1026*'fnd base rates'!I$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,9)))\n*$R1026","v":725.38},{"$f":"(($D1026*'fnd base rates'!J$107)\n+($E1026*'fnd base rates'!J$108)\n+($F1026*'fnd base rates'!J$109)\n+($G1026*'fnd base rates'!J$110)\n+($H1026*'fnd base rates'!J$111)\n+($I1026*'fnd base rates'!J$112)\n+($J1026*'fnd base rates'!J$113)\n+($K1026*'fnd base rates'!J$114)\n+($M1026*'fnd base rates'!J$116)\n+($N1026*'fnd base rates'!J$117)\n+($O1026*'fnd base rates'!J$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,10)))\n*$R1026","v":497.62},{"$f":"(($D1026*'fnd base rates'!K$107)\n+($E1026*'fnd base rates'!K$108)\n+($F1026*'fnd base rates'!K$109)\n+($G1026*'fnd base rates'!K$110)\n+($H1026*'fnd base rates'!K$111)\n+($I1026*'fnd base rates'!K$112)\n+($J1026*'fnd base rates'!K$113)\n+($K1026*'fnd base rates'!K$114)\n+($M1026*'fnd base rates'!K$116)\n+($N1026*'fnd base rates'!K$117)\n+($O1026*'fnd base rates'!K$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,11)))\n*$R1026","v":2364.3197599999999},{"$f":"(($D1026*'fnd base rates'!L$107)\n+($E1026*'fnd base rates'!L$108)\n+($F1026*'fnd base rates'!L$109)\n+($G1026*'fnd base rates'!L$110)\n+($H1026*'fnd base rates'!L$111)\n+($I1026*'fnd base rates'!L$112)\n+($J1026*'fnd base rates'!L$113)\n+($K1026*'fnd base rates'!L$114)\n+($M1026*'fnd base rates'!L$116)\n+($N1026*'fnd base rates'!L$117)\n+($O1026*'fnd base rates'!L$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,12)))","v":3024.95336},{"$f":"(($D1026*'fnd base rates'!M$107)\n+($E1026*'fnd base rates'!M$108)\n+($F1026*'fnd base rates'!M$109)\n+($G1026*'fnd base rates'!M$110)\n+($H1026*'fnd base rates'!M$111)\n+($I1026*'fnd base rates'!M$112)\n+($J1026*'fnd base rates'!M$113)\n+($K1026*'fnd base rates'!M$114)\n+($M1026*'fnd base rates'!M$116)\n+($N1026*'fnd base rates'!M$117)\n+($O1026*'fnd base rates'!M$118)\n+($P1026*VLOOKUP($S1026+12,rate_basefnd,13)))","v":0},19508.853819999997,null,3515287770,"3515","287","770",1,2,19508.853819999997,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC1026-BA1026","v":0}]
[3515,3515287778,"OLD STURBRIDGE ACADEMY",{"$f":"'fnd enro'!D1027","v":0},{"$f":"'fnd enro'!E1027","v":0},{"$f":"'fnd enro'!F1027","v":2},{"$f":"'fnd enro'!G1027","v":3},{"$f":"'fnd enro'!H1027","v":3},{"$f":"'fnd enro'!I1027","v":0},{"$f":"'fnd enro'!J1027","v":0},{"$f":"'fnd enro'!K1027","v":0.30880000000000002},{"$f":"'fnd enro'!L1027","v":0},{"$f":"'fnd enro'!M1027","v":0},{"$f":"'fnd enro'!N1027","v":1},{"$f":"'fnd enro'!O1027","v":0},{"$f":"'fnd enro'!P1027","v":5},{"$f":"'fnd enro'!R1027","v":8},1,{"$f":"VALUE('fnd enro'!Q1027)","v":9},null,{"$f":"(($D1027*'fnd base rates'!C$107)\n+($E1027*'fnd base rates'!C$108)\n+($F1027*'fnd base rates'!C$109)\n+($G1027*'fnd base rates'!C$110)\n+($H1027*'fnd base rates'!C$111)\n+($I1027*'fnd base rates'!C$112)\n+($J1027*'fnd base rates'!C$113)\n+($K1027*'fnd base rates'!C$114)\n+($M1027*'fnd base rates'!C$116)\n+($N1027*'fnd base rates'!C$117)\n+($O1027*'fnd base rates'!C$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,3)))\n*$R1027","v":4777.260768000001},{"$f":"(($D1027*'fnd base rates'!D$107)\n+($E1027*'fnd base rates'!D$108)\n+($F1027*'fnd base rates'!D$109)\n+($G1027*'fnd base rates'!D$110)\n+($H1027*'fnd base rates'!D$111)\n+($I1027*'fnd base rates'!D$112)\n+($J1027*'fnd base rates'!D$113)\n+($K1027*'fnd base rates'!D$114)\n+($M1027*'fnd base rates'!D$116)\n+($N1027*'fnd base rates'!D$117)\n+($O1027*'fnd base rates'!D$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,4)))\n*$R1027","v":8102.170000000001},{"$f":"(($D1027*'fnd base rates'!E$107)\n+($E1027*'fnd base rates'!E$108)\n+($F1027*'fnd base rates'!E$109)\n+($G1027*'fnd base rates'!E$110)\n+($H1027*'fnd base rates'!E$111)\n+($I1027*'fnd base rates'!E$112)\n+($J1027*'fnd base rates'!E$113)\n+($K1027*'fnd base rates'!E$114)\n+($M1027*'fnd base rates'!E$116)\n+($N1027*'fnd base rates'!E$117)\n+($O1027*'fnd base rates'!E$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,5)))\n*$R1027","v":48608.063007999997},{"$f":"(($D1027*'fnd base rates'!F$107)\n+($E1027*'fnd base rates'!F$108)\n+($F1027*'fnd base rates'!F$109)\n+($G1027*'fnd base rates'!F$110)\n+($H1027*'fnd base rates'!F$111)\n+($I1027*'fnd base rates'!F$112)\n+($J1027*'fnd base rates'!F$113)\n+($K1027*'fnd base rates'!F$114)\n+($M1027*'fnd base rates'!F$116)\n+($N1027*'fnd base rates'!F$117)\n+($O1027*'fnd base rates'!F$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,6)))\n*$R1027","v":9410.1912959999991},{"$f":"(($D1027*'fnd base rates'!G$107)\n+($E1027*'fnd base rates'!G$108)\n+($F1027*'fnd base rates'!G$109)\n+($G1027*'fnd base rates'!G$110)\n+($H1027*'fnd base rates'!G$111)\n+($I1027*'fnd base rates'!G$112)\n+($J1027*'fnd base rates'!G$113)\n+($K1027*'fnd base rates'!G$114)\n+($M1027*'fnd base rates'!G$116)\n+($N1027*'fnd base rates'!G$117)\n+($O1027*'fnd base rates'!G$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,7)))\n*$R1027","v":2192.6162560000002},{"$f":"(($D1027*'fnd base rates'!H$107)\n+($E1027*'fnd base rates'!H$108)\n+($F1027*'fnd base rates'!H$109)\n+($G1027*'fnd base rates'!H$110)\n+($H1027*'fnd base rates'!H$111)\n+($I1027*'fnd base rates'!H$112)\n+($J1027*'fnd base rates'!H$113)\n+($K1027*'fnd base rates'!H$114)\n+($M1027*'fnd base rates'!H$116)\n+($N1027*'fnd base rates'!H$117)\n+($O1027*'fnd base rates'!H$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,8)))","v":4451.2614720000001},{"$f":"(($D1027*'fnd base rates'!I$107)\n+($E1027*'fnd base rates'!I$108)\n+($F1027*'fnd base rates'!I$109)\n+($G1027*'fnd base rates'!I$110)\n+($H1027*'fnd base rates'!I$111)\n+($I1027*'fnd base rates'!I$112)\n+($J1027*'fnd base rates'!I$113)\n+($K1027*'fnd base rates'!I$114)\n+($M1027*'fnd base rates'!I$116)\n+($N1027*'fnd base rates'!I$117)\n+($O1027*'fnd base rates'!I$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,9)))\n*$R1027","v":3409.2999999999997},{"$f":"(($D1027*'fnd base rates'!J$107)\n+($E1027*'fnd base rates'!J$108)\n+($F1027*'fnd base rates'!J$109)\n+($G1027*'fnd base rates'!J$110)\n+($H1027*'fnd base rates'!J$111)\n+($I1027*'fnd base rates'!J$112)\n+($J1027*'fnd base rates'!J$113)\n+($K1027*'fnd base rates'!J$114)\n+($M1027*'fnd base rates'!J$116)\n+($N1027*'fnd base rates'!J$117)\n+($O1027*'fnd base rates'!J$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,10)))\n*$R1027","v":5119.55},{"$f":"(($D1027*'fnd base rates'!K$107)\n+($E1027*'fnd base rates'!K$108)\n+($F1027*'fnd base rates'!K$109)\n+($G1027*'fnd base rates'!K$110)\n+($H1027*'fnd base rates'!K$111)\n+($I1027*'fnd base rates'!K$112)\n+($J1027*'fnd base rates'!K$113)\n+($K1027*'fnd base rates'!K$114)\n+($M1027*'fnd base rates'!K$116)\n+($N1027*'fnd base rates'!K$117)\n+($O1027*'fnd base rates'!K$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,11)))\n*$R1027","v":9367.8090400000001},{"$f":"(($D1027*'fnd base rates'!L$107)\n+($E1027*'fnd base rates'!L$108)\n+($F1027*'fnd base rates'!L$109)\n+($G1027*'fnd base rates'!L$110)\n+($H1027*'fnd base rates'!L$111)\n+($I1027*'fnd base rates'!L$112)\n+($J1027*'fnd base rates'!L$113)\n+($K1027*'fnd base rates'!L$114)\n+($M1027*'fnd base rates'!L$116)\n+($N1027*'fnd base rates'!L$117)\n+($O1027*'fnd base rates'!L$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,12)))","v":14895.64344},{"$f":"(($D1027*'fnd base rates'!M$107)\n+($E1027*'fnd base rates'!M$108)\n+($F1027*'fnd base rates'!M$109)\n+($G1027*'fnd base rates'!M$110)\n+($H1027*'fnd base rates'!M$111)\n+($I1027*'fnd base rates'!M$112)\n+($J1027*'fnd base rates'!M$113)\n+($K1027*'fnd base rates'!M$114)\n+($M1027*'fnd base rates'!M$116)\n+($N1027*'fnd base rates'!M$117)\n+($O1027*'fnd base rates'!M$118)\n+($P1027*VLOOKUP($S1027+12,rate_basefnd,13)))","v":0},110333.86528000001,null,3515287778,"3515","287","778",1,8,110333.86528000001,13792,0,13792,null,null,null,null,null,13792,0,13792,null,null,{"$f":"BC1027-BA1027","v":0}]
[3516,3516332005,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D1028","v":0},{"$f":"'fnd enro'!E1028","v":0},{"$f":"'fnd enro'!F1028","v":0},{"$f":"'fnd enro'!G1028","v":0},{"$f":"'fnd enro'!H1028","v":30},{"$f":"'fnd enro'!I1028","v":22},{"$f":"'fnd enro'!J1028","v":0},{"$f":"'fnd enro'!K1028","v":2.0072000000000001},{"$f":"'fnd enro'!L1028","v":0},{"$f":"'fnd enro'!M1028","v":0},{"$f":"'fnd enro'!N1028","v":4},{"$f":"'fnd enro'!O1028","v":2},{"$f":"'fnd enro'!P1028","v":18},{"$f":"'fnd enro'!R1028","v":52},1,{"$f":"VALUE('fnd enro'!Q1028)","v":8},null,{"$f":"(($D1028*'fnd base rates'!C$107)\n+($E1028*'fnd base rates'!C$108)\n+($F1028*'fnd base rates'!C$109)\n+($G1028*'fnd base rates'!C$110)\n+($H1028*'fnd base rates'!C$111)\n+($I1028*'fnd base rates'!C$112)\n+($J1028*'fnd base rates'!C$113)\n+($K1028*'fnd base rates'!C$114)\n+($M1028*'fnd base rates'!C$116)\n+($N1028*'fnd base rates'!C$117)\n+($O1028*'fnd base rates'!C$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,3)))\n*$R1028","v":29821.929992000001},{"$f":"(($D1028*'fnd base rates'!D$107)\n+($E1028*'fnd base rates'!D$108)\n+($F1028*'fnd base rates'!D$109)\n+($G1028*'fnd base rates'!D$110)\n+($H1028*'fnd base rates'!D$111)\n+($I1028*'fnd base rates'!D$112)\n+($J1028*'fnd base rates'!D$113)\n+($K1028*'fnd base rates'!D$114)\n+($M1028*'fnd base rates'!D$116)\n+($N1028*'fnd base rates'!D$117)\n+($O1028*'fnd base rates'!D$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,4)))\n*$R1028","v":47037.600000000006},{"$f":"(($D1028*'fnd base rates'!E$107)\n+($E1028*'fnd base rates'!E$108)\n+($F1028*'fnd base rates'!E$109)\n+($G1028*'fnd base rates'!E$110)\n+($H1028*'fnd base rates'!E$111)\n+($I1028*'fnd base rates'!E$112)\n+($J1028*'fnd base rates'!E$113)\n+($K1028*'fnd base rates'!E$114)\n+($M1028*'fnd base rates'!E$116)\n+($N1028*'fnd base rates'!E$117)\n+($O1028*'fnd base rates'!E$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,5)))\n*$R1028","v":279633.29955199995},{"$f":"(($D1028*'fnd base rates'!F$107)\n+($E1028*'fnd base rates'!F$108)\n+($F1028*'fnd base rates'!F$109)\n+($G1028*'fnd base rates'!F$110)\n+($H1028*'fnd base rates'!F$111)\n+($I1028*'fnd base rates'!F$112)\n+($J1028*'fnd base rates'!F$113)\n+($K1028*'fnd base rates'!F$114)\n+($M1028*'fnd base rates'!F$116)\n+($N1028*'fnd base rates'!F$117)\n+($O1028*'fnd base rates'!F$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,6)))\n*$R1028","v":50468.793424000003},{"$f":"(($D1028*'fnd base rates'!G$107)\n+($E1028*'fnd base rates'!G$108)\n+($F1028*'fnd base rates'!G$109)\n+($G1028*'fnd base rates'!G$110)\n+($H1028*'fnd base rates'!G$111)\n+($I1028*'fnd base rates'!G$112)\n+($J1028*'fnd base rates'!G$113)\n+($K1028*'fnd base rates'!G$114)\n+($M1028*'fnd base rates'!G$116)\n+($N1028*'fnd base rates'!G$117)\n+($O1028*'fnd base rates'!G$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,7)))\n*$R1028","v":11888.330664000001},{"$f":"(($D1028*'fnd base rates'!H$107)\n+($E1028*'fnd base rates'!H$108)\n+($F1028*'fnd base rates'!H$109)\n+($G1028*'fnd base rates'!H$110)\n+($H1028*'fnd base rates'!H$111)\n+($I1028*'fnd base rates'!H$112)\n+($J1028*'fnd base rates'!H$113)\n+($K1028*'fnd base rates'!H$114)\n+($M1028*'fnd base rates'!H$116)\n+($N1028*'fnd base rates'!H$117)\n+($O1028*'fnd base rates'!H$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,8)))","v":35150.864568000005},{"$f":"(($D1028*'fnd base rates'!I$107)\n+($E1028*'fnd base rates'!I$108)\n+($F1028*'fnd base rates'!I$109)\n+($G1028*'fnd base rates'!I$110)\n+($H1028*'fnd base rates'!I$111)\n+($I1028*'fnd base rates'!I$112)\n+($J1028*'fnd base rates'!I$113)\n+($K1028*'fnd base rates'!I$114)\n+($M1028*'fnd base rates'!I$116)\n+($N1028*'fnd base rates'!I$117)\n+($O1028*'fnd base rates'!I$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,9)))\n*$R1028","v":23155.079999999998},{"$f":"(($D1028*'fnd base rates'!J$107)\n+($E1028*'fnd base rates'!J$108)\n+($F1028*'fnd base rates'!J$109)\n+($G1028*'fnd base rates'!J$110)\n+($H1028*'fnd base rates'!J$111)\n+($I1028*'fnd base rates'!J$112)\n+($J1028*'fnd base rates'!J$113)\n+($K1028*'fnd base rates'!J$114)\n+($M1028*'fnd base rates'!J$116)\n+($N1028*'fnd base rates'!J$117)\n+($O1028*'fnd base rates'!J$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,10)))\n*$R1028","v":32890.899999999994},{"$f":"(($D1028*'fnd base rates'!K$107)\n+($E1028*'fnd base rates'!K$108)\n+($F1028*'fnd base rates'!K$109)\n+($G1028*'fnd base rates'!K$110)\n+($H1028*'fnd base rates'!K$111)\n+($I1028*'fnd base rates'!K$112)\n+($J1028*'fnd base rates'!K$113)\n+($K1028*'fnd base rates'!K$114)\n+($M1028*'fnd base rates'!K$116)\n+($N1028*'fnd base rates'!K$117)\n+($O1028*'fnd base rates'!K$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,11)))\n*$R1028","v":62644.953760000004},{"$f":"(($D1028*'fnd base rates'!L$107)\n+($E1028*'fnd base rates'!L$108)\n+($F1028*'fnd base rates'!L$109)\n+($G1028*'fnd base rates'!L$110)\n+($H1028*'fnd base rates'!L$111)\n+($I1028*'fnd base rates'!L$112)\n+($J1028*'fnd base rates'!L$113)\n+($K1028*'fnd base rates'!L$114)\n+($M1028*'fnd base rates'!L$116)\n+($N1028*'fnd base rates'!L$117)\n+($O1028*'fnd base rates'!L$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,12)))","v":86940.247360000008},{"$f":"(($D1028*'fnd base rates'!M$107)\n+($E1028*'fnd base rates'!M$108)\n+($F1028*'fnd base rates'!M$109)\n+($G1028*'fnd base rates'!M$110)\n+($H1028*'fnd base rates'!M$111)\n+($I1028*'fnd base rates'!M$112)\n+($J1028*'fnd base rates'!M$113)\n+($K1028*'fnd base rates'!M$114)\n+($M1028*'fnd base rates'!M$116)\n+($N1028*'fnd base rates'!M$117)\n+($O1028*'fnd base rates'!M$118)\n+($P1028*VLOOKUP($S1028+12,rate_basefnd,13)))","v":0},659631.99932000006,null,3516332005,"3516","332","005",1,52,659631.99932000006,12685,0,12685,null,null,null,null,null,12685,0,12685,null,null,{"$f":"BC1028-BA1028","v":0}]
[3516,3516332061,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D1029","v":0},{"$f":"'fnd enro'!E1029","v":0},{"$f":"'fnd enro'!F1029","v":0},{"$f":"'fnd enro'!G1029","v":0},{"$f":"'fnd enro'!H1029","v":8},{"$f":"'fnd enro'!I1029","v":5},{"$f":"'fnd enro'!J1029","v":0},{"$f":"'fnd enro'!K1029","v":0.50180000000000002},{"$f":"'fnd enro'!L1029","v":0},{"$f":"'fnd enro'!M1029","v":0},{"$f":"'fnd enro'!N1029","v":0},{"$f":"'fnd enro'!O1029","v":0},{"$f":"'fnd enro'!P1029","v":9},{"$f":"'fnd enro'!R1029","v":13},1,{"$f":"VALUE('fnd enro'!Q1029)","v":11},null,{"$f":"(($D1029*'fnd base rates'!C$107)\n+($E1029*'fnd base rates'!C$108)\n+($F1029*'fnd base rates'!C$109)\n+($G1029*'fnd base rates'!C$110)\n+($H1029*'fnd base rates'!C$111)\n+($I1029*'fnd base rates'!C$112)\n+($J1029*'fnd base rates'!C$113)\n+($K1029*'fnd base rates'!C$114)\n+($M1029*'fnd base rates'!C$116)\n+($N1029*'fnd base rates'!C$117)\n+($O1029*'fnd base rates'!C$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,3)))\n*$R1029","v":7726.5774980000006},{"$f":"(($D1029*'fnd base rates'!D$107)\n+($E1029*'fnd base rates'!D$108)\n+($F1029*'fnd base rates'!D$109)\n+($G1029*'fnd base rates'!D$110)\n+($H1029*'fnd base rates'!D$111)\n+($I1029*'fnd base rates'!D$112)\n+($J1029*'fnd base rates'!D$113)\n+($K1029*'fnd base rates'!D$114)\n+($M1029*'fnd base rates'!D$116)\n+($N1029*'fnd base rates'!D$117)\n+($O1029*'fnd base rates'!D$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,4)))\n*$R1029","v":13511.66},{"$f":"(($D1029*'fnd base rates'!E$107)\n+($E1029*'fnd base rates'!E$108)\n+($F1029*'fnd base rates'!E$109)\n+($G1029*'fnd base rates'!E$110)\n+($H1029*'fnd base rates'!E$111)\n+($I1029*'fnd base rates'!E$112)\n+($J1029*'fnd base rates'!E$113)\n+($K1029*'fnd base rates'!E$114)\n+($M1029*'fnd base rates'!E$116)\n+($N1029*'fnd base rates'!E$117)\n+($O1029*'fnd base rates'!E$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,5)))\n*$R1029","v":87043.984887999992},{"$f":"(($D1029*'fnd base rates'!F$107)\n+($E1029*'fnd base rates'!F$108)\n+($F1029*'fnd base rates'!F$109)\n+($G1029*'fnd base rates'!F$110)\n+($H1029*'fnd base rates'!F$111)\n+($I1029*'fnd base rates'!F$112)\n+($J1029*'fnd base rates'!F$113)\n+($K1029*'fnd base rates'!F$114)\n+($M1029*'fnd base rates'!F$116)\n+($N1029*'fnd base rates'!F$117)\n+($O1029*'fnd base rates'!F$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,6)))\n*$R1029","v":12397.443356},{"$f":"(($D1029*'fnd base rates'!G$107)\n+($E1029*'fnd base rates'!G$108)\n+($F1029*'fnd base rates'!G$109)\n+($G1029*'fnd base rates'!G$110)\n+($H1029*'fnd base rates'!G$111)\n+($I1029*'fnd base rates'!G$112)\n+($J1029*'fnd base rates'!G$113)\n+($K1029*'fnd base rates'!G$114)\n+($M1029*'fnd base rates'!G$116)\n+($N1029*'fnd base rates'!G$117)\n+($O1029*'fnd base rates'!G$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,7)))\n*$R1029","v":3855.7126659999999},{"$f":"(($D1029*'fnd base rates'!H$107)\n+($E1029*'fnd base rates'!H$108)\n+($F1029*'fnd base rates'!H$109)\n+($G1029*'fnd base rates'!H$110)\n+($H1029*'fnd base rates'!H$111)\n+($I1029*'fnd base rates'!H$112)\n+($J1029*'fnd base rates'!H$113)\n+($K1029*'fnd base rates'!H$114)\n+($M1029*'fnd base rates'!H$116)\n+($N1029*'fnd base rates'!H$117)\n+($O1029*'fnd base rates'!H$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,8)))","v":8586.746142},{"$f":"(($D1029*'fnd base rates'!I$107)\n+($E1029*'fnd base rates'!I$108)\n+($F1029*'fnd base rates'!I$109)\n+($G1029*'fnd base rates'!I$110)\n+($H1029*'fnd base rates'!I$111)\n+($I1029*'fnd base rates'!I$112)\n+($J1029*'fnd base rates'!I$113)\n+($K1029*'fnd base rates'!I$114)\n+($M1029*'fnd base rates'!I$116)\n+($N1029*'fnd base rates'!I$117)\n+($O1029*'fnd base rates'!I$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,9)))\n*$R1029","v":6440.7099999999991},{"$f":"(($D1029*'fnd base rates'!J$107)\n+($E1029*'fnd base rates'!J$108)\n+($F1029*'fnd base rates'!J$109)\n+($G1029*'fnd base rates'!J$110)\n+($H1029*'fnd base rates'!J$111)\n+($I1029*'fnd base rates'!J$112)\n+($J1029*'fnd base rates'!J$113)\n+($K1029*'fnd base rates'!J$114)\n+($M1029*'fnd base rates'!J$116)\n+($N1029*'fnd base rates'!J$117)\n+($O1029*'fnd base rates'!J$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,10)))\n*$R1029","v":12183.16},{"$f":"(($D1029*'fnd base rates'!K$107)\n+($E1029*'fnd base rates'!K$108)\n+($F1029*'fnd base rates'!K$109)\n+($G1029*'fnd base rates'!K$110)\n+($H1029*'fnd base rates'!K$111)\n+($I1029*'fnd base rates'!K$112)\n+($J1029*'fnd base rates'!K$113)\n+($K1029*'fnd base rates'!K$114)\n+($M1029*'fnd base rates'!K$116)\n+($N1029*'fnd base rates'!K$117)\n+($O1029*'fnd base rates'!K$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,11)))\n*$R1029","v":15207.578439999999},{"$f":"(($D1029*'fnd base rates'!L$107)\n+($E1029*'fnd base rates'!L$108)\n+($F1029*'fnd base rates'!L$109)\n+($G1029*'fnd base rates'!L$110)\n+($H1029*'fnd base rates'!L$111)\n+($I1029*'fnd base rates'!L$112)\n+($J1029*'fnd base rates'!L$113)\n+($K1029*'fnd base rates'!L$114)\n+($M1029*'fnd base rates'!L$116)\n+($N1029*'fnd base rates'!L$117)\n+($O1029*'fnd base rates'!L$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,12)))","v":24575.756840000002},{"$f":"(($D1029*'fnd base rates'!M$107)\n+($E1029*'fnd base rates'!M$108)\n+($F1029*'fnd base rates'!M$109)\n+($G1029*'fnd base rates'!M$110)\n+($H1029*'fnd base rates'!M$111)\n+($I1029*'fnd base rates'!M$112)\n+($J1029*'fnd base rates'!M$113)\n+($K1029*'fnd base rates'!M$114)\n+($M1029*'fnd base rates'!M$116)\n+($N1029*'fnd base rates'!M$117)\n+($O1029*'fnd base rates'!M$118)\n+($P1029*VLOOKUP($S1029+12,rate_basefnd,13)))","v":0},191529.32983,null,3516332061,"3516","332","061",1,13,191529.32983,14733,0,14733,null,null,null,null,null,14733,0,14733,null,null,{"$f":"BC1029-BA1029","v":0}]
[3516,3516332086,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D1030","v":0},{"$f":"'fnd enro'!E1030","v":0},{"$f":"'fnd enro'!F1030","v":0},{"$f":"'fnd enro'!G1030","v":0},{"$f":"'fnd enro'!H1030","v":1},{"$f":"'fnd enro'!I1030","v":0},{"$f":"'fnd enro'!J1030","v":0},{"$f":"'fnd enro'!K1030","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1030","v":0},{"$f":"'fnd enro'!M1030","v":0},{"$f":"'fnd enro'!N1030","v":0},{"$f":"'fnd enro'!O1030","v":0},{"$f":"'fnd enro'!P1030","v":0},{"$f":"'fnd enro'!R1030","v":1},1,{"$f":"VALUE('fnd enro'!Q1030)","v":8},null,{"$f":"(($D1030*'fnd base rates'!C$107)\n+($E1030*'fnd base rates'!C$108)\n+($F1030*'fnd base rates'!C$109)\n+($G1030*'fnd base rates'!C$110)\n+($H1030*'fnd base rates'!C$111)\n+($I1030*'fnd base rates'!C$112)\n+($J1030*'fnd base rates'!C$113)\n+($K1030*'fnd base rates'!C$114)\n+($M1030*'fnd base rates'!C$116)\n+($N1030*'fnd base rates'!C$117)\n+($O1030*'fnd base rates'!C$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,3)))\n*$R1030","v":536.46134600000005},{"$f":"(($D1030*'fnd base rates'!D$107)\n+($E1030*'fnd base rates'!D$108)\n+($F1030*'fnd base rates'!D$109)\n+($G1030*'fnd base rates'!D$110)\n+($H1030*'fnd base rates'!D$111)\n+($I1030*'fnd base rates'!D$112)\n+($J1030*'fnd base rates'!D$113)\n+($K1030*'fnd base rates'!D$114)\n+($M1030*'fnd base rates'!D$116)\n+($N1030*'fnd base rates'!D$117)\n+($O1030*'fnd base rates'!D$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,4)))\n*$R1030","v":765.08},{"$f":"(($D1030*'fnd base rates'!E$107)\n+($E1030*'fnd base rates'!E$108)\n+($F1030*'fnd base rates'!E$109)\n+($G1030*'fnd base rates'!E$110)\n+($H1030*'fnd base rates'!E$111)\n+($I1030*'fnd base rates'!E$112)\n+($J1030*'fnd base rates'!E$113)\n+($K1030*'fnd base rates'!E$114)\n+($M1030*'fnd base rates'!E$116)\n+($N1030*'fnd base rates'!E$117)\n+($O1030*'fnd base rates'!E$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,5)))\n*$R1030","v":3459.480376},{"$f":"(($D1030*'fnd base rates'!F$107)\n+($E1030*'fnd base rates'!F$108)\n+($F1030*'fnd base rates'!F$109)\n+($G1030*'fnd base rates'!F$110)\n+($H1030*'fnd base rates'!F$111)\n+($I1030*'fnd base rates'!F$112)\n+($J1030*'fnd base rates'!F$113)\n+($K1030*'fnd base rates'!F$114)\n+($M1030*'fnd base rates'!F$116)\n+($N1030*'fnd base rates'!F$117)\n+($O1030*'fnd base rates'!F$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,6)))\n*$R1030","v":995.37641200000007},{"$f":"(($D1030*'fnd base rates'!G$107)\n+($E1030*'fnd base rates'!G$108)\n+($F1030*'fnd base rates'!G$109)\n+($G1030*'fnd base rates'!G$110)\n+($H1030*'fnd base rates'!G$111)\n+($I1030*'fnd base rates'!G$112)\n+($J1030*'fnd base rates'!G$113)\n+($K1030*'fnd base rates'!G$114)\n+($M1030*'fnd base rates'!G$116)\n+($N1030*'fnd base rates'!G$117)\n+($O1030*'fnd base rates'!G$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,7)))\n*$R1030","v":168.453282},{"$f":"(($D1030*'fnd base rates'!H$107)\n+($E1030*'fnd base rates'!H$108)\n+($F1030*'fnd base rates'!H$109)\n+($G1030*'fnd base rates'!H$110)\n+($H1030*'fnd base rates'!H$111)\n+($I1030*'fnd base rates'!H$112)\n+($J1030*'fnd base rates'!H$113)\n+($K1030*'fnd base rates'!H$114)\n+($M1030*'fnd base rates'!H$116)\n+($N1030*'fnd base rates'!H$117)\n+($O1030*'fnd base rates'!H$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,8)))","v":523.43893400000002},{"$f":"(($D1030*'fnd base rates'!I$107)\n+($E1030*'fnd base rates'!I$108)\n+($F1030*'fnd base rates'!I$109)\n+($G1030*'fnd base rates'!I$110)\n+($H1030*'fnd base rates'!I$111)\n+($I1030*'fnd base rates'!I$112)\n+($J1030*'fnd base rates'!I$113)\n+($K1030*'fnd base rates'!I$114)\n+($M1030*'fnd base rates'!I$116)\n+($N1030*'fnd base rates'!I$117)\n+($O1030*'fnd base rates'!I$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,9)))\n*$R1030","v":362.69},{"$f":"(($D1030*'fnd base rates'!J$107)\n+($E1030*'fnd base rates'!J$108)\n+($F1030*'fnd base rates'!J$109)\n+($G1030*'fnd base rates'!J$110)\n+($H1030*'fnd base rates'!J$111)\n+($I1030*'fnd base rates'!J$112)\n+($J1030*'fnd base rates'!J$113)\n+($K1030*'fnd base rates'!J$114)\n+($M1030*'fnd base rates'!J$116)\n+($N1030*'fnd base rates'!J$117)\n+($O1030*'fnd base rates'!J$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,10)))\n*$R1030","v":248.81},{"$f":"(($D1030*'fnd base rates'!K$107)\n+($E1030*'fnd base rates'!K$108)\n+($F1030*'fnd base rates'!K$109)\n+($G1030*'fnd base rates'!K$110)\n+($H1030*'fnd base rates'!K$111)\n+($I1030*'fnd base rates'!K$112)\n+($J1030*'fnd base rates'!K$113)\n+($K1030*'fnd base rates'!K$114)\n+($M1030*'fnd base rates'!K$116)\n+($N1030*'fnd base rates'!K$117)\n+($O1030*'fnd base rates'!K$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,11)))\n*$R1030","v":1182.1598799999999},{"$f":"(($D1030*'fnd base rates'!L$107)\n+($E1030*'fnd base rates'!L$108)\n+($F1030*'fnd base rates'!L$109)\n+($G1030*'fnd base rates'!L$110)\n+($H1030*'fnd base rates'!L$111)\n+($I1030*'fnd base rates'!L$112)\n+($J1030*'fnd base rates'!L$113)\n+($K1030*'fnd base rates'!L$114)\n+($M1030*'fnd base rates'!L$116)\n+($N1030*'fnd base rates'!L$117)\n+($O1030*'fnd base rates'!L$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,12)))","v":1512.47668},{"$f":"(($D1030*'fnd base rates'!M$107)\n+($E1030*'fnd base rates'!M$108)\n+($F1030*'fnd base rates'!M$109)\n+($G1030*'fnd base rates'!M$110)\n+($H1030*'fnd base rates'!M$111)\n+($I1030*'fnd base rates'!M$112)\n+($J1030*'fnd base rates'!M$113)\n+($K1030*'fnd base rates'!M$114)\n+($M1030*'fnd base rates'!M$116)\n+($N1030*'fnd base rates'!M$117)\n+($O1030*'fnd base rates'!M$118)\n+($P1030*VLOOKUP($S1030+12,rate_basefnd,13)))","v":0},9754.4269099999983,null,3516332086,"3516","332","086",1,1,9754.4269099999983,9754,0,9754,null,null,null,null,null,9754,0,9754,null,null,{"$f":"BC1030-BA1030","v":0}]
[3516,3516332087,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D1031","v":0},{"$f":"'fnd enro'!E1031","v":0},{"$f":"'fnd enro'!F1031","v":0},{"$f":"'fnd enro'!G1031","v":0},{"$f":"'fnd enro'!H1031","v":1},{"$f":"'fnd enro'!I1031","v":3},{"$f":"'fnd enro'!J1031","v":0},{"$f":"'fnd enro'!K1031","v":0.15440000000000001},{"$f":"'fnd enro'!L1031","v":0},{"$f":"'fnd enro'!M1031","v":0},{"$f":"'fnd enro'!N1031","v":0},{"$f":"'fnd enro'!O1031","v":1},{"$f":"'fnd enro'!P1031","v":4},{"$f":"'fnd enro'!R1031","v":4},1,{"$f":"VALUE('fnd enro'!Q1031)","v":5},null,{"$f":"(($D1031*'fnd base rates'!C$107)\n+($E1031*'fnd base rates'!C$108)\n+($F1031*'fnd base rates'!C$109)\n+($G1031*'fnd base rates'!C$110)\n+($H1031*'fnd base rates'!C$111)\n+($I1031*'fnd base rates'!C$112)\n+($J1031*'fnd base rates'!C$113)\n+($K1031*'fnd base rates'!C$114)\n+($M1031*'fnd base rates'!C$116)\n+($N1031*'fnd base rates'!C$117)\n+($O1031*'fnd base rates'!C$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,3)))\n*$R1031","v":2484.9553840000003},{"$f":"(($D1031*'fnd base rates'!D$107)\n+($E1031*'fnd base rates'!D$108)\n+($F1031*'fnd base rates'!D$109)\n+($G1031*'fnd base rates'!D$110)\n+($H1031*'fnd base rates'!D$111)\n+($I1031*'fnd base rates'!D$112)\n+($J1031*'fnd base rates'!D$113)\n+($K1031*'fnd base rates'!D$114)\n+($M1031*'fnd base rates'!D$116)\n+($N1031*'fnd base rates'!D$117)\n+($O1031*'fnd base rates'!D$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,4)))\n*$R1031","v":4369.3},{"$f":"(($D1031*'fnd base rates'!E$107)\n+($E1031*'fnd base rates'!E$108)\n+($F1031*'fnd base rates'!E$109)\n+($G1031*'fnd base rates'!E$110)\n+($H1031*'fnd base rates'!E$111)\n+($I1031*'fnd base rates'!E$112)\n+($J1031*'fnd base rates'!E$113)\n+($K1031*'fnd base rates'!E$114)\n+($M1031*'fnd base rates'!E$116)\n+($N1031*'fnd base rates'!E$117)\n+($O1031*'fnd base rates'!E$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,5)))\n*$R1031","v":30492.881503999997},{"$f":"(($D1031*'fnd base rates'!F$107)\n+($E1031*'fnd base rates'!F$108)\n+($F1031*'fnd base rates'!F$109)\n+($G1031*'fnd base rates'!F$110)\n+($H1031*'fnd base rates'!F$111)\n+($I1031*'fnd base rates'!F$112)\n+($J1031*'fnd base rates'!F$113)\n+($K1031*'fnd base rates'!F$114)\n+($M1031*'fnd base rates'!F$116)\n+($N1031*'fnd base rates'!F$117)\n+($O1031*'fnd base rates'!F$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,6)))\n*$R1031","v":3830.3756480000002},{"$f":"(($D1031*'fnd base rates'!G$107)\n+($E1031*'fnd base rates'!G$108)\n+($F1031*'fnd base rates'!G$109)\n+($G1031*'fnd base rates'!G$110)\n+($H1031*'fnd base rates'!G$111)\n+($I1031*'fnd base rates'!G$112)\n+($J1031*'fnd base rates'!G$113)\n+($K1031*'fnd base rates'!G$114)\n+($M1031*'fnd base rates'!G$116)\n+($N1031*'fnd base rates'!G$117)\n+($O1031*'fnd base rates'!G$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,7)))\n*$R1031","v":1247.303128},{"$f":"(($D1031*'fnd base rates'!H$107)\n+($E1031*'fnd base rates'!H$108)\n+($F1031*'fnd base rates'!H$109)\n+($G1031*'fnd base rates'!H$110)\n+($H1031*'fnd base rates'!H$111)\n+($I1031*'fnd base rates'!H$112)\n+($J1031*'fnd base rates'!H$113)\n+($K1031*'fnd base rates'!H$114)\n+($M1031*'fnd base rates'!H$116)\n+($N1031*'fnd base rates'!H$117)\n+($O1031*'fnd base rates'!H$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,8)))","v":3214.5557360000003},{"$f":"(($D1031*'fnd base rates'!I$107)\n+($E1031*'fnd base rates'!I$108)\n+($F1031*'fnd base rates'!I$109)\n+($G1031*'fnd base rates'!I$110)\n+($H1031*'fnd base rates'!I$111)\n+($I1031*'fnd base rates'!I$112)\n+($J1031*'fnd base rates'!I$113)\n+($K1031*'fnd base rates'!I$114)\n+($M1031*'fnd base rates'!I$116)\n+($N1031*'fnd base rates'!I$117)\n+($O1031*'fnd base rates'!I$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,9)))\n*$R1031","v":2163.7399999999998},{"$f":"(($D1031*'fnd base rates'!J$107)\n+($E1031*'fnd base rates'!J$108)\n+($F1031*'fnd base rates'!J$109)\n+($G1031*'fnd base rates'!J$110)\n+($H1031*'fnd base rates'!J$111)\n+($I1031*'fnd base rates'!J$112)\n+($J1031*'fnd base rates'!J$113)\n+($K1031*'fnd base rates'!J$114)\n+($M1031*'fnd base rates'!J$116)\n+($N1031*'fnd base rates'!J$117)\n+($O1031*'fnd base rates'!J$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,10)))\n*$R1031","v":4325.6099999999997},{"$f":"(($D1031*'fnd base rates'!K$107)\n+($E1031*'fnd base rates'!K$108)\n+($F1031*'fnd base rates'!K$109)\n+($G1031*'fnd base rates'!K$110)\n+($H1031*'fnd base rates'!K$111)\n+($I1031*'fnd base rates'!K$112)\n+($J1031*'fnd base rates'!K$113)\n+($K1031*'fnd base rates'!K$114)\n+($M1031*'fnd base rates'!K$116)\n+($N1031*'fnd base rates'!K$117)\n+($O1031*'fnd base rates'!K$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,11)))\n*$R1031","v":4931.1995200000001},{"$f":"(($D1031*'fnd base rates'!L$107)\n+($E1031*'fnd base rates'!L$108)\n+($F1031*'fnd base rates'!L$109)\n+($G1031*'fnd base rates'!L$110)\n+($H1031*'fnd base rates'!L$111)\n+($I1031*'fnd base rates'!L$112)\n+($J1031*'fnd base rates'!L$113)\n+($K1031*'fnd base rates'!L$114)\n+($M1031*'fnd base rates'!L$116)\n+($N1031*'fnd base rates'!L$117)\n+($O1031*'fnd base rates'!L$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,12)))","v":7685.536720000001},{"$f":"(($D1031*'fnd base rates'!M$107)\n+($E1031*'fnd base rates'!M$108)\n+($F1031*'fnd base rates'!M$109)\n+($G1031*'fnd base rates'!M$110)\n+($H1031*'fnd base rates'!M$111)\n+($I1031*'fnd base rates'!M$112)\n+($J1031*'fnd base rates'!M$113)\n+($K1031*'fnd base rates'!M$114)\n+($M1031*'fnd base rates'!M$116)\n+($N1031*'fnd base rates'!M$117)\n+($O1031*'fnd base rates'!M$118)\n+($P1031*VLOOKUP($S1031+12,rate_basefnd,13)))","v":0},64745.457640000001,null,3516332087,"3516","332","087",1,4,64745.457640000001,16186,0,16186,null,null,null,null,null,16186,0,16186,null,null,{"$f":"BC1031-BA1031","v":0}]
[3516,3516332137,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D1032","v":0},{"$f":"'fnd enro'!E1032","v":0},{"$f":"'fnd enro'!F1032","v":0},{"$f":"'fnd enro'!G1032","v":0},{"$f":"'fnd enro'!H1032","v":29},{"$f":"'fnd enro'!I1032","v":33},{"$f":"'fnd enro'!J1032","v":0},{"$f":"'fnd enro'!K1032","v":2.3932000000000002},{"$f":"'fnd enro'!L1032","v":0},{"$f":"'fnd enro'!M1032","v":0},{"$f":"'fnd enro'!N1032","v":3},{"$f":"'fnd enro'!O1032","v":3},{"$f":"'fnd enro'!P1032","v":38},{"$f":"'fnd enro'!R1032","v":62},1,{"$f":"VALUE('fnd enro'!Q1032)","v":12},null,{"$f":"(($D1032*'fnd base rates'!C$107)\n+($E1032*'fnd base rates'!C$108)\n+($F1032*'fnd base rates'!C$109)\n+($G1032*'fnd base rates'!C$110)\n+($H1032*'fnd base rates'!C$111)\n+($I1032*'fnd base rates'!C$112)\n+($J1032*'fnd base rates'!C$113)\n+($K1032*'fnd base rates'!C$114)\n+($M1032*'fnd base rates'!C$116)\n+($N1032*'fnd base rates'!C$117)\n+($O1032*'fnd base rates'!C$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,3)))\n*$R1032","v":37220.763451999999},{"$f":"(($D1032*'fnd base rates'!D$107)\n+($E1032*'fnd base rates'!D$108)\n+($F1032*'fnd base rates'!D$109)\n+($G1032*'fnd base rates'!D$110)\n+($H1032*'fnd base rates'!D$111)\n+($I1032*'fnd base rates'!D$112)\n+($J1032*'fnd base rates'!D$113)\n+($K1032*'fnd base rates'!D$114)\n+($M1032*'fnd base rates'!D$116)\n+($N1032*'fnd base rates'!D$117)\n+($O1032*'fnd base rates'!D$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,4)))\n*$R1032","v":64348.130000000005},{"$f":"(($D1032*'fnd base rates'!E$107)\n+($E1032*'fnd base rates'!E$108)\n+($F1032*'fnd base rates'!E$109)\n+($G1032*'fnd base rates'!E$110)\n+($H1032*'fnd base rates'!E$111)\n+($I1032*'fnd base rates'!E$112)\n+($J1032*'fnd base rates'!E$113)\n+($K1032*'fnd base rates'!E$114)\n+($M1032*'fnd base rates'!E$116)\n+($N1032*'fnd base rates'!E$117)\n+($O1032*'fnd base rates'!E$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,5)))\n*$R1032","v":424537.94331200002},{"$f":"(($D1032*'fnd base rates'!F$107)\n+($E1032*'fnd base rates'!F$108)\n+($F1032*'fnd base rates'!F$109)\n+($G1032*'fnd base rates'!F$110)\n+($H1032*'fnd base rates'!F$111)\n+($I1032*'fnd base rates'!F$112)\n+($J1032*'fnd base rates'!F$113)\n+($K1032*'fnd base rates'!F$114)\n+($M1032*'fnd base rates'!F$116)\n+($N1032*'fnd base rates'!F$117)\n+($O1032*'fnd base rates'!F$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,6)))\n*$R1032","v":59216.677543999998},{"$f":"(($D1032*'fnd base rates'!G$107)\n+($E1032*'fnd base rates'!G$108)\n+($F1032*'fnd base rates'!G$109)\n+($G1032*'fnd base rates'!G$110)\n+($H1032*'fnd base rates'!G$111)\n+($I1032*'fnd base rates'!G$112)\n+($J1032*'fnd base rates'!G$113)\n+($K1032*'fnd base rates'!G$114)\n+($M1032*'fnd base rates'!G$116)\n+($N1032*'fnd base rates'!G$117)\n+($O1032*'fnd base rates'!G$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,7)))\n*$R1032","v":18099.473483999998},{"$f":"(($D1032*'fnd base rates'!H$107)\n+($E1032*'fnd base rates'!H$108)\n+($F1032*'fnd base rates'!H$109)\n+($G1032*'fnd base rates'!H$110)\n+($H1032*'fnd base rates'!H$111)\n+($I1032*'fnd base rates'!H$112)\n+($J1032*'fnd base rates'!H$113)\n+($K1032*'fnd base rates'!H$114)\n+($M1032*'fnd base rates'!H$116)\n+($N1032*'fnd base rates'!H$117)\n+($O1032*'fnd base rates'!H$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,8)))","v":44429.363907999999},{"$f":"(($D1032*'fnd base rates'!I$107)\n+($E1032*'fnd base rates'!I$108)\n+($F1032*'fnd base rates'!I$109)\n+($G1032*'fnd base rates'!I$110)\n+($H1032*'fnd base rates'!I$111)\n+($I1032*'fnd base rates'!I$112)\n+($J1032*'fnd base rates'!I$113)\n+($K1032*'fnd base rates'!I$114)\n+($M1032*'fnd base rates'!I$116)\n+($N1032*'fnd base rates'!I$117)\n+($O1032*'fnd base rates'!I$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,9)))\n*$R1032","v":31295.86},{"$f":"(($D1032*'fnd base rates'!J$107)\n+($E1032*'fnd base rates'!J$108)\n+($F1032*'fnd base rates'!J$109)\n+($G1032*'fnd base rates'!J$110)\n+($H1032*'fnd base rates'!J$111)\n+($I1032*'fnd base rates'!J$112)\n+($J1032*'fnd base rates'!J$113)\n+($K1032*'fnd base rates'!J$114)\n+($M1032*'fnd base rates'!J$116)\n+($N1032*'fnd base rates'!J$117)\n+($O1032*'fnd base rates'!J$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,10)))\n*$R1032","v":58818.36},{"$f":"(($D1032*'fnd base rates'!K$107)\n+($E1032*'fnd base rates'!K$108)\n+($F1032*'fnd base rates'!K$109)\n+($G1032*'fnd base rates'!K$110)\n+($H1032*'fnd base rates'!K$111)\n+($I1032*'fnd base rates'!K$112)\n+($J1032*'fnd base rates'!K$113)\n+($K1032*'fnd base rates'!K$114)\n+($M1032*'fnd base rates'!K$116)\n+($N1032*'fnd base rates'!K$117)\n+($O1032*'fnd base rates'!K$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,11)))\n*$R1032","v":74092.032559999992},{"$f":"(($D1032*'fnd base rates'!L$107)\n+($E1032*'fnd base rates'!L$108)\n+($F1032*'fnd base rates'!L$109)\n+($G1032*'fnd base rates'!L$110)\n+($H1032*'fnd base rates'!L$111)\n+($I1032*'fnd base rates'!L$112)\n+($J1032*'fnd base rates'!L$113)\n+($K1032*'fnd base rates'!L$114)\n+($M1032*'fnd base rates'!L$116)\n+($N1032*'fnd base rates'!L$117)\n+($O1032*'fnd base rates'!L$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,12)))","v":115741.29416000002},{"$f":"(($D1032*'fnd base rates'!M$107)\n+($E1032*'fnd base rates'!M$108)\n+($F1032*'fnd base rates'!M$109)\n+($G1032*'fnd base rates'!M$110)\n+($H1032*'fnd base rates'!M$111)\n+($I1032*'fnd base rates'!M$112)\n+($J1032*'fnd base rates'!M$113)\n+($K1032*'fnd base rates'!M$114)\n+($M1032*'fnd base rates'!M$116)\n+($N1032*'fnd base rates'!M$117)\n+($O1032*'fnd base rates'!M$118)\n+($P1032*VLOOKUP($S1032+12,rate_basefnd,13)))","v":0},927799.89841999998,null,3516332137,"3516","332","137",1,62,927799.89841999998,14965,0,14965,null,null,null,null,null,14965,0,14965,null,null,{"$f":"BC1032-BA1032","v":0}]
[3516,3516332278,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D1033","v":0},{"$f":"'fnd enro'!E1033","v":0},{"$f":"'fnd enro'!F1033","v":0},{"$f":"'fnd enro'!G1033","v":0},{"$f":"'fnd enro'!H1033","v":1},{"$f":"'fnd enro'!I1033","v":5},{"$f":"'fnd enro'!J1033","v":0},{"$f":"'fnd enro'!K1033","v":0.2316},{"$f":"'fnd enro'!L1033","v":0},{"$f":"'fnd enro'!M1033","v":0},{"$f":"'fnd enro'!N1033","v":0},{"$f":"'fnd enro'!O1033","v":0},{"$f":"'fnd enro'!P1033","v":1},{"$f":"'fnd enro'!R1033","v":6},1,{"$f":"VALUE('fnd enro'!Q1033)","v":7},null,{"$f":"(($D1033*'fnd base rates'!C$107)\n+($E1033*'fnd base rates'!C$108)\n+($F1033*'fnd base rates'!C$109)\n+($G1033*'fnd base rates'!C$110)\n+($H1033*'fnd base rates'!C$111)\n+($I1033*'fnd base rates'!C$112)\n+($J1033*'fnd base rates'!C$113)\n+($K1033*'fnd base rates'!C$114)\n+($M1033*'fnd base rates'!C$116)\n+($N1033*'fnd base rates'!C$117)\n+($O1033*'fnd base rates'!C$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,3)))\n*$R1033","v":3287.4080760000002},{"$f":"(($D1033*'fnd base rates'!D$107)\n+($E1033*'fnd base rates'!D$108)\n+($F1033*'fnd base rates'!D$109)\n+($G1033*'fnd base rates'!D$110)\n+($H1033*'fnd base rates'!D$111)\n+($I1033*'fnd base rates'!D$112)\n+($J1033*'fnd base rates'!D$113)\n+($K1033*'fnd base rates'!D$114)\n+($M1033*'fnd base rates'!D$116)\n+($N1033*'fnd base rates'!D$117)\n+($O1033*'fnd base rates'!D$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,4)))\n*$R1033","v":4915.7000000000007},{"$f":"(($D1033*'fnd base rates'!E$107)\n+($E1033*'fnd base rates'!E$108)\n+($F1033*'fnd base rates'!E$109)\n+($G1033*'fnd base rates'!E$110)\n+($H1033*'fnd base rates'!E$111)\n+($I1033*'fnd base rates'!E$112)\n+($J1033*'fnd base rates'!E$113)\n+($K1033*'fnd base rates'!E$114)\n+($M1033*'fnd base rates'!E$116)\n+($N1033*'fnd base rates'!E$117)\n+($O1033*'fnd base rates'!E$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,5)))\n*$R1033","v":31195.312255999997},{"$f":"(($D1033*'fnd base rates'!F$107)\n+($E1033*'fnd base rates'!F$108)\n+($F1033*'fnd base rates'!F$109)\n+($G1033*'fnd base rates'!F$110)\n+($H1033*'fnd base rates'!F$111)\n+($I1033*'fnd base rates'!F$112)\n+($J1033*'fnd base rates'!F$113)\n+($K1033*'fnd base rates'!F$114)\n+($M1033*'fnd base rates'!F$116)\n+($N1033*'fnd base rates'!F$117)\n+($O1033*'fnd base rates'!F$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,6)))\n*$R1033","v":5429.8084720000006},{"$f":"(($D1033*'fnd base rates'!G$107)\n+($E1033*'fnd base rates'!G$108)\n+($F1033*'fnd base rates'!G$109)\n+($G1033*'fnd base rates'!G$110)\n+($H1033*'fnd base rates'!G$111)\n+($I1033*'fnd base rates'!G$112)\n+($J1033*'fnd base rates'!G$113)\n+($K1033*'fnd base rates'!G$114)\n+($M1033*'fnd base rates'!G$116)\n+($N1033*'fnd base rates'!G$117)\n+($O1033*'fnd base rates'!G$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,7)))\n*$R1033","v":1141.889692},{"$f":"(($D1033*'fnd base rates'!H$107)\n+($E1033*'fnd base rates'!H$108)\n+($F1033*'fnd base rates'!H$109)\n+($G1033*'fnd base rates'!H$110)\n+($H1033*'fnd base rates'!H$111)\n+($I1033*'fnd base rates'!H$112)\n+($J1033*'fnd base rates'!H$113)\n+($K1033*'fnd base rates'!H$114)\n+($M1033*'fnd base rates'!H$116)\n+($N1033*'fnd base rates'!H$117)\n+($O1033*'fnd base rates'!H$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,8)))","v":4687.4436040000001},{"$f":"(($D1033*'fnd base rates'!I$107)\n+($E1033*'fnd base rates'!I$108)\n+($F1033*'fnd base rates'!I$109)\n+($G1033*'fnd base rates'!I$110)\n+($H1033*'fnd base rates'!I$111)\n+($I1033*'fnd base rates'!I$112)\n+($J1033*'fnd base rates'!I$113)\n+($K1033*'fnd base rates'!I$114)\n+($M1033*'fnd base rates'!I$116)\n+($N1033*'fnd base rates'!I$117)\n+($O1033*'fnd base rates'!I$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,9)))\n*$R1033","v":2620.9499999999998},{"$f":"(($D1033*'fnd base rates'!J$107)\n+($E1033*'fnd base rates'!J$108)\n+($F1033*'fnd base rates'!J$109)\n+($G1033*'fnd base rates'!J$110)\n+($H1033*'fnd base rates'!J$111)\n+($I1033*'fnd base rates'!J$112)\n+($J1033*'fnd base rates'!J$113)\n+($K1033*'fnd base rates'!J$114)\n+($M1033*'fnd base rates'!J$116)\n+($N1033*'fnd base rates'!J$117)\n+($O1033*'fnd base rates'!J$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,10)))\n*$R1033","v":3785.59},{"$f":"(($D1033*'fnd base rates'!K$107)\n+($E1033*'fnd base rates'!K$108)\n+($F1033*'fnd base rates'!K$109)\n+($G1033*'fnd base rates'!K$110)\n+($H1033*'fnd base rates'!K$111)\n+($I1033*'fnd base rates'!K$112)\n+($J1033*'fnd base rates'!K$113)\n+($K1033*'fnd base rates'!K$114)\n+($M1033*'fnd base rates'!K$116)\n+($N1033*'fnd base rates'!K$117)\n+($O1033*'fnd base rates'!K$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,11)))\n*$R1033","v":6932.45928},{"$f":"(($D1033*'fnd base rates'!L$107)\n+($E1033*'fnd base rates'!L$108)\n+($F1033*'fnd base rates'!L$109)\n+($G1033*'fnd base rates'!L$110)\n+($H1033*'fnd base rates'!L$111)\n+($I1033*'fnd base rates'!L$112)\n+($J1033*'fnd base rates'!L$113)\n+($K1033*'fnd base rates'!L$114)\n+($M1033*'fnd base rates'!L$116)\n+($N1033*'fnd base rates'!L$117)\n+($O1033*'fnd base rates'!L$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,12)))","v":8871.6600799999997},{"$f":"(($D1033*'fnd base rates'!M$107)\n+($E1033*'fnd base rates'!M$108)\n+($F1033*'fnd base rates'!M$109)\n+($G1033*'fnd base rates'!M$110)\n+($H1033*'fnd base rates'!M$111)\n+($I1033*'fnd base rates'!M$112)\n+($J1033*'fnd base rates'!M$113)\n+($K1033*'fnd base rates'!M$114)\n+($M1033*'fnd base rates'!M$116)\n+($N1033*'fnd base rates'!M$117)\n+($O1033*'fnd base rates'!M$118)\n+($P1033*VLOOKUP($S1033+12,rate_basefnd,13)))","v":0},72868.221459999986,null,3516332278,"3516","332","278",1,6,72868.221459999986,12145,0,12145,null,null,null,null,null,12145,0,12145,null,null,{"$f":"BC1033-BA1033","v":0}]
[3516,3516332281,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D1034","v":0},{"$f":"'fnd enro'!E1034","v":0},{"$f":"'fnd enro'!F1034","v":0},{"$f":"'fnd enro'!G1034","v":0},{"$f":"'fnd enro'!H1034","v":87},{"$f":"'fnd enro'!I1034","v":68},{"$f":"'fnd enro'!J1034","v":0},{"$f":"'fnd enro'!K1034","v":5.9829999999999997},{"$f":"'fnd enro'!L1034","v":0},{"$f":"'fnd enro'!M1034","v":0},{"$f":"'fnd enro'!N1034","v":6},{"$f":"'fnd enro'!O1034","v":6},{"$f":"'fnd enro'!P1034","v":125},{"$f":"'fnd enro'!R1034","v":155},1,{"$f":"VALUE('fnd enro'!Q1034)","v":12},null,{"$f":"(($D1034*'fnd base rates'!C$107)\n+($E1034*'fnd base rates'!C$108)\n+($F1034*'fnd base rates'!C$109)\n+($G1034*'fnd base rates'!C$110)\n+($H1034*'fnd base rates'!C$111)\n+($I1034*'fnd base rates'!C$112)\n+($J1034*'fnd base rates'!C$113)\n+($K1034*'fnd base rates'!C$114)\n+($M1034*'fnd base rates'!C$116)\n+($N1034*'fnd base rates'!C$117)\n+($O1034*'fnd base rates'!C$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,3)))\n*$R1034","v":95379.908629999991},{"$f":"(($D1034*'fnd base rates'!D$107)\n+($E1034*'fnd base rates'!D$108)\n+($F1034*'fnd base rates'!D$109)\n+($G1034*'fnd base rates'!D$110)\n+($H1034*'fnd base rates'!D$111)\n+($I1034*'fnd base rates'!D$112)\n+($J1034*'fnd base rates'!D$113)\n+($K1034*'fnd base rates'!D$114)\n+($M1034*'fnd base rates'!D$116)\n+($N1034*'fnd base rates'!D$117)\n+($O1034*'fnd base rates'!D$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,4)))\n*$R1034","v":172825.66999999998},{"$f":"(($D1034*'fnd base rates'!E$107)\n+($E1034*'fnd base rates'!E$108)\n+($F1034*'fnd base rates'!E$109)\n+($G1034*'fnd base rates'!E$110)\n+($H1034*'fnd base rates'!E$111)\n+($I1034*'fnd base rates'!E$112)\n+($J1034*'fnd base rates'!E$113)\n+($K1034*'fnd base rates'!E$114)\n+($M1034*'fnd base rates'!E$116)\n+($N1034*'fnd base rates'!E$117)\n+($O1034*'fnd base rates'!E$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,5)))\n*$R1034","v":1158482.2482799999},{"$f":"(($D1034*'fnd base rates'!F$107)\n+($E1034*'fnd base rates'!F$108)\n+($F1034*'fnd base rates'!F$109)\n+($G1034*'fnd base rates'!F$110)\n+($H1034*'fnd base rates'!F$111)\n+($I1034*'fnd base rates'!F$112)\n+($J1034*'fnd base rates'!F$113)\n+($K1034*'fnd base rates'!F$114)\n+($M1034*'fnd base rates'!F$116)\n+($N1034*'fnd base rates'!F$117)\n+($O1034*'fnd base rates'!F$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,6)))\n*$R1034","v":149073.04386000003},{"$f":"(($D1034*'fnd base rates'!G$107)\n+($E1034*'fnd base rates'!G$108)\n+($F1034*'fnd base rates'!G$109)\n+($G1034*'fnd base rates'!G$110)\n+($H1034*'fnd base rates'!G$111)\n+($I1034*'fnd base rates'!G$112)\n+($J1034*'fnd base rates'!G$113)\n+($K1034*'fnd base rates'!G$114)\n+($M1034*'fnd base rates'!G$116)\n+($N1034*'fnd base rates'!G$117)\n+($O1034*'fnd base rates'!G$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,7)))\n*$R1034","v":51078.578710000002},{"$f":"(($D1034*'fnd base rates'!H$107)\n+($E1034*'fnd base rates'!H$108)\n+($F1034*'fnd base rates'!H$109)\n+($G1034*'fnd base rates'!H$110)\n+($H1034*'fnd base rates'!H$111)\n+($I1034*'fnd base rates'!H$112)\n+($J1034*'fnd base rates'!H$113)\n+($K1034*'fnd base rates'!H$114)\n+($M1034*'fnd base rates'!H$116)\n+($N1034*'fnd base rates'!H$117)\n+($O1034*'fnd base rates'!H$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,8)))","v":107176.37476999999},{"$f":"(($D1034*'fnd base rates'!I$107)\n+($E1034*'fnd base rates'!I$108)\n+($F1034*'fnd base rates'!I$109)\n+($G1034*'fnd base rates'!I$110)\n+($H1034*'fnd base rates'!I$111)\n+($I1034*'fnd base rates'!I$112)\n+($J1034*'fnd base rates'!I$113)\n+($K1034*'fnd base rates'!I$114)\n+($M1034*'fnd base rates'!I$116)\n+($N1034*'fnd base rates'!I$117)\n+($O1034*'fnd base rates'!I$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,9)))\n*$R1034","v":82030.44},{"$f":"(($D1034*'fnd base rates'!J$107)\n+($E1034*'fnd base rates'!J$108)\n+($F1034*'fnd base rates'!J$109)\n+($G1034*'fnd base rates'!J$110)\n+($H1034*'fnd base rates'!J$111)\n+($I1034*'fnd base rates'!J$112)\n+($J1034*'fnd base rates'!J$113)\n+($K1034*'fnd base rates'!J$114)\n+($M1034*'fnd base rates'!J$116)\n+($N1034*'fnd base rates'!J$117)\n+($O1034*'fnd base rates'!J$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,10)))\n*$R1034","v":167926.07},{"$f":"(($D1034*'fnd base rates'!K$107)\n+($E1034*'fnd base rates'!K$108)\n+($F1034*'fnd base rates'!K$109)\n+($G1034*'fnd base rates'!K$110)\n+($H1034*'fnd base rates'!K$111)\n+($I1034*'fnd base rates'!K$112)\n+($J1034*'fnd base rates'!K$113)\n+($K1034*'fnd base rates'!K$114)\n+($M1034*'fnd base rates'!K$116)\n+($N1034*'fnd base rates'!K$117)\n+($O1034*'fnd base rates'!K$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,11)))\n*$R1034","v":184766.82140000002},{"$f":"(($D1034*'fnd base rates'!L$107)\n+($E1034*'fnd base rates'!L$108)\n+($F1034*'fnd base rates'!L$109)\n+($G1034*'fnd base rates'!L$110)\n+($H1034*'fnd base rates'!L$111)\n+($I1034*'fnd base rates'!L$112)\n+($J1034*'fnd base rates'!L$113)\n+($K1034*'fnd base rates'!L$114)\n+($M1034*'fnd base rates'!L$116)\n+($N1034*'fnd base rates'!L$117)\n+($O1034*'fnd base rates'!L$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,12)))","v":310313.88540000003},{"$f":"(($D1034*'fnd base rates'!M$107)\n+($E1034*'fnd base rates'!M$108)\n+($F1034*'fnd base rates'!M$109)\n+($G1034*'fnd base rates'!M$110)\n+($H1034*'fnd base rates'!M$111)\n+($I1034*'fnd base rates'!M$112)\n+($J1034*'fnd base rates'!M$113)\n+($K1034*'fnd base rates'!M$114)\n+($M1034*'fnd base rates'!M$116)\n+($N1034*'fnd base rates'!M$117)\n+($O1034*'fnd base rates'!M$118)\n+($P1034*VLOOKUP($S1034+12,rate_basefnd,13)))","v":0},2479053.0410500001,null,3516332281,"3516","332","281",1,{"$f":"enro","v":155},2479053.0410500001,15994,{"$f":"AO1034-AQ1034","v":0},15994,null,null,null,null,null,15994,0,15994,null,null,{"$f":"BC1034-BA1034","v":0}]
[3516,3516332325,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D1035","v":0},{"$f":"'fnd enro'!E1035","v":0},{"$f":"'fnd enro'!F1035","v":0},{"$f":"'fnd enro'!G1035","v":0},{"$f":"'fnd enro'!H1035","v":12},{"$f":"'fnd enro'!I1035","v":22},{"$f":"'fnd enro'!J1035","v":0},{"$f":"'fnd enro'!K1035","v":1.3124},{"$f":"'fnd enro'!L1035","v":0},{"$f":"'fnd enro'!M1035","v":0},{"$f":"'fnd enro'!N1035","v":0},{"$f":"'fnd enro'!O1035","v":0},{"$f":"'fnd enro'!P1035","v":17},{"$f":"'fnd enro'!R1035","v":34},{"$f":"VLOOKUP(B1035,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!Q1035)","v":9},null,{"$f":"(($D1035*'fnd base rates'!C$107)\n+($E1035*'fnd base rates'!C$108)\n+($F1035*'fnd base rates'!C$109)\n+($G1035*'fnd base rates'!C$110)\n+($H1035*'fnd base rates'!C$111)\n+($I1035*'fnd base rates'!C$112)\n+($J1035*'fnd base rates'!C$113)\n+($K1035*'fnd base rates'!C$114)\n+($M1035*'fnd base rates'!C$116)\n+($N1035*'fnd base rates'!C$117)\n+($O1035*'fnd base rates'!C$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,3)))\n*$R1035","v":19527.605764},{"$f":"(($D1035*'fnd base rates'!D$107)\n+($E1035*'fnd base rates'!D$108)\n+($F1035*'fnd base rates'!D$109)\n+($G1035*'fnd base rates'!D$110)\n+($H1035*'fnd base rates'!D$111)\n+($I1035*'fnd base rates'!D$112)\n+($J1035*'fnd base rates'!D$113)\n+($K1035*'fnd base rates'!D$114)\n+($M1035*'fnd base rates'!D$116)\n+($N1035*'fnd base rates'!D$117)\n+($O1035*'fnd base rates'!D$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,4)))\n*$R1035","v":32114.7},{"$f":"(($D1035*'fnd base rates'!E$107)\n+($E1035*'fnd base rates'!E$108)\n+($F1035*'fnd base rates'!E$109)\n+($G1035*'fnd base rates'!E$110)\n+($H1035*'fnd base rates'!E$111)\n+($I1035*'fnd base rates'!E$112)\n+($J1035*'fnd base rates'!E$113)\n+($K1035*'fnd base rates'!E$114)\n+($M1035*'fnd base rates'!E$116)\n+($N1035*'fnd base rates'!E$117)\n+($O1035*'fnd base rates'!E$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,5)))\n*$R1035","v":209148.642784},{"$f":"(($D1035*'fnd base rates'!F$107)\n+($E1035*'fnd base rates'!F$108)\n+($F1035*'fnd base rates'!F$109)\n+($G1035*'fnd base rates'!F$110)\n+($H1035*'fnd base rates'!F$111)\n+($I1035*'fnd base rates'!F$112)\n+($J1035*'fnd base rates'!F$113)\n+($K1035*'fnd base rates'!F$114)\n+($M1035*'fnd base rates'!F$116)\n+($N1035*'fnd base rates'!F$117)\n+($O1035*'fnd base rates'!F$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,6)))\n*$R1035","v":31456.018007999999},{"$f":"(($D1035*'fnd base rates'!G$107)\n+($E1035*'fnd base rates'!G$108)\n+($F1035*'fnd base rates'!G$109)\n+($G1035*'fnd base rates'!G$110)\n+($H1035*'fnd base rates'!G$111)\n+($I1035*'fnd base rates'!G$112)\n+($J1035*'fnd base rates'!G$113)\n+($K1035*'fnd base rates'!G$114)\n+($M1035*'fnd base rates'!G$116)\n+($N1035*'fnd base rates'!G$117)\n+($O1035*'fnd base rates'!G$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,7)))\n*$R1035","v":8516.7015879999999},{"$f":"(($D1035*'fnd base rates'!H$107)\n+($E1035*'fnd base rates'!H$108)\n+($F1035*'fnd base rates'!H$109)\n+($G1035*'fnd base rates'!H$110)\n+($H1035*'fnd base rates'!H$111)\n+($I1035*'fnd base rates'!H$112)\n+($J1035*'fnd base rates'!H$113)\n+($K1035*'fnd base rates'!H$114)\n+($M1035*'fnd base rates'!H$116)\n+($N1035*'fnd base rates'!H$117)\n+($O1035*'fnd base rates'!H$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,8)))","v":24942.023755999999},{"$f":"(($D1035*'fnd base rates'!I$107)\n+($E1035*'fnd base rates'!I$108)\n+($F1035*'fnd base rates'!I$109)\n+($G1035*'fnd base rates'!I$110)\n+($H1035*'fnd base rates'!I$111)\n+($I1035*'fnd base rates'!I$112)\n+($J1035*'fnd base rates'!I$113)\n+($K1035*'fnd base rates'!I$114)\n+($M1035*'fnd base rates'!I$116)\n+($N1035*'fnd base rates'!I$117)\n+($O1035*'fnd base rates'!I$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,9)))\n*$R1035","v":16134.919999999998},{"$f":"(($D1035*'fnd base rates'!J$107)\n+($E1035*'fnd base rates'!J$108)\n+($F1035*'fnd base rates'!J$109)\n+($G1035*'fnd base rates'!J$110)\n+($H1035*'fnd base rates'!J$111)\n+($I1035*'fnd base rates'!J$112)\n+($J1035*'fnd base rates'!J$113)\n+($K1035*'fnd base rates'!J$114)\n+($M1035*'fnd base rates'!J$116)\n+($N1035*'fnd base rates'!J$117)\n+($O1035*'fnd base rates'!J$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,10)))\n*$R1035","v":28141.81},{"$f":"(($D1035*'fnd base rates'!K$107)\n+($E1035*'fnd base rates'!K$108)\n+($F1035*'fnd base rates'!K$109)\n+($G1035*'fnd base rates'!K$110)\n+($H1035*'fnd base rates'!K$111)\n+($I1035*'fnd base rates'!K$112)\n+($J1035*'fnd base rates'!K$113)\n+($K1035*'fnd base rates'!K$114)\n+($M1035*'fnd base rates'!K$116)\n+($N1035*'fnd base rates'!K$117)\n+($O1035*'fnd base rates'!K$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,11)))\n*$R1035","v":39487.235919999999},{"$f":"(($D1035*'fnd base rates'!L$107)\n+($E1035*'fnd base rates'!L$108)\n+($F1035*'fnd base rates'!L$109)\n+($G1035*'fnd base rates'!L$110)\n+($H1035*'fnd base rates'!L$111)\n+($I1035*'fnd base rates'!L$112)\n+($J1035*'fnd base rates'!L$113)\n+($K1035*'fnd base rates'!L$114)\n+($M1035*'fnd base rates'!L$116)\n+($N1035*'fnd base rates'!L$117)\n+($O1035*'fnd base rates'!L$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,12)))","v":57905.767120000004},{"$f":"(($D1035*'fnd base rates'!M$107)\n+($E1035*'fnd base rates'!M$108)\n+($F1035*'fnd base rates'!M$109)\n+($G1035*'fnd base rates'!M$110)\n+($H1035*'fnd base rates'!M$111)\n+($I1035*'fnd base rates'!M$112)\n+($J1035*'fnd base rates'!M$113)\n+($K1035*'fnd base rates'!M$114)\n+($M1035*'fnd base rates'!M$116)\n+($N1035*'fnd base rates'!M$117)\n+($O1035*'fnd base rates'!M$118)\n+($P1035*VLOOKUP($S1035+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U1035:AE1035)","v":467375.42493999994},null,{"$f":"B1035","v":3516332325},{"$f":"IF($B1035<499999999,MID($B1035,1,3),MID($B1035,1,4))","v":"3516"},{"$f":"IF($B1035<499999999,MID($B1035,4,3),MID($B1035,5,3))","v":"332"},{"$f":"IF($B1035<499999999,MID($B1035,7,3),MID($B1035,8,3))","v":"325"},{"$f":"IF(VLOOKUP(VALUE(IF(AH1035<499999999,MID(AH1035,4,3),MID(AH1035,5,3))),distinfo,4)=R1035,1,0)","v":1},34,{"$f":"AF1035","v":467375.42493999994},{"$f":"IF(OR(AF1035=0,AM1035=0),0,ROUND(AN1035/AM1035,0))","v":13746},0,13746,null,null,null,null,null,13746,{"$f":"AY1035-AW1035","v":0},13746,null,null,{"$f":"BC1035-BA1035","v":0}]
[3516,3516332332,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D1036","v":0},{"$f":"'fnd enro'!E1036","v":0},{"$f":"'fnd enro'!F1036","v":0},{"$f":"'fnd enro'!G1036","v":0},{"$f":"'fnd enro'!H1036","v":24},{"$f":"'fnd enro'!I1036","v":16},{"$f":"'fnd enro'!J1036","v":0},{"$f":"'fnd enro'!K1036","v":1.544},{"$f":"'fnd enro'!L1036","v":0},{"$f":"'fnd enro'!M1036","v":0},{"$f":"'fnd enro'!N1036","v":3},{"$f":"'fnd enro'!O1036","v":3},{"$f":"'fnd enro'!P1036","v":25},{"$f":"'fnd enro'!R1036","v":40},1,{"$f":"VALUE('fnd enro'!Q1036)","v":10},null,{"$f":"(($D1036*'fnd base rates'!C$107)\n+($E1036*'fnd base rates'!C$108)\n+($F1036*'fnd base rates'!C$109)\n+($G1036*'fnd base rates'!C$110)\n+($H1036*'fnd base rates'!C$111)\n+($I1036*'fnd base rates'!C$112)\n+($J1036*'fnd base rates'!C$113)\n+($K1036*'fnd base rates'!C$114)\n+($M1036*'fnd base rates'!C$116)\n+($N1036*'fnd base rates'!C$117)\n+($O1036*'fnd base rates'!C$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,3)))\n*$R1036","v":24060.403840000003},{"$f":"(($D1036*'fnd base rates'!D$107)\n+($E1036*'fnd base rates'!D$108)\n+($F1036*'fnd base rates'!D$109)\n+($G1036*'fnd base rates'!D$110)\n+($H1036*'fnd base rates'!D$111)\n+($I1036*'fnd base rates'!D$112)\n+($J1036*'fnd base rates'!D$113)\n+($K1036*'fnd base rates'!D$114)\n+($M1036*'fnd base rates'!D$116)\n+($N1036*'fnd base rates'!D$117)\n+($O1036*'fnd base rates'!D$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,4)))\n*$R1036","v":41081.710000000006},{"$f":"(($D1036*'fnd base rates'!E$107)\n+($E1036*'fnd base rates'!E$108)\n+($F1036*'fnd base rates'!E$109)\n+($G1036*'fnd base rates'!E$110)\n+($H1036*'fnd base rates'!E$111)\n+($I1036*'fnd base rates'!E$112)\n+($J1036*'fnd base rates'!E$113)\n+($K1036*'fnd base rates'!E$114)\n+($M1036*'fnd base rates'!E$116)\n+($N1036*'fnd base rates'!E$117)\n+($O1036*'fnd base rates'!E$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,5)))\n*$R1036","v":260918.27503999998},{"$f":"(($D1036*'fnd base rates'!F$107)\n+($E1036*'fnd base rates'!F$108)\n+($F1036*'fnd base rates'!F$109)\n+($G1036*'fnd base rates'!F$110)\n+($H1036*'fnd base rates'!F$111)\n+($I1036*'fnd base rates'!F$112)\n+($J1036*'fnd base rates'!F$113)\n+($K1036*'fnd base rates'!F$114)\n+($M1036*'fnd base rates'!F$116)\n+($N1036*'fnd base rates'!F$117)\n+($O1036*'fnd base rates'!F$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,6)))\n*$R1036","v":39162.726479999998},{"$f":"(($D1036*'fnd base rates'!G$107)\n+($E1036*'fnd base rates'!G$108)\n+($F1036*'fnd base rates'!G$109)\n+($G1036*'fnd base rates'!G$110)\n+($H1036*'fnd base rates'!G$111)\n+($I1036*'fnd base rates'!G$112)\n+($J1036*'fnd base rates'!G$113)\n+($K1036*'fnd base rates'!G$114)\n+($M1036*'fnd base rates'!G$116)\n+($N1036*'fnd base rates'!G$117)\n+($O1036*'fnd base rates'!G$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,7)))\n*$R1036","v":11423.80128},{"$f":"(($D1036*'fnd base rates'!H$107)\n+($E1036*'fnd base rates'!H$108)\n+($F1036*'fnd base rates'!H$109)\n+($G1036*'fnd base rates'!H$110)\n+($H1036*'fnd base rates'!H$111)\n+($I1036*'fnd base rates'!H$112)\n+($J1036*'fnd base rates'!H$113)\n+($K1036*'fnd base rates'!H$114)\n+($M1036*'fnd base rates'!H$116)\n+($N1036*'fnd base rates'!H$117)\n+($O1036*'fnd base rates'!H$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,8)))","v":27267.70736},{"$f":"(($D1036*'fnd base rates'!I$107)\n+($E1036*'fnd base rates'!I$108)\n+($F1036*'fnd base rates'!I$109)\n+($G1036*'fnd base rates'!I$110)\n+($H1036*'fnd base rates'!I$111)\n+($I1036*'fnd base rates'!I$112)\n+($J1036*'fnd base rates'!I$113)\n+($K1036*'fnd base rates'!I$114)\n+($M1036*'fnd base rates'!I$116)\n+($N1036*'fnd base rates'!I$117)\n+($O1036*'fnd base rates'!I$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,9)))\n*$R1036","v":19697.719999999998},{"$f":"(($D1036*'fnd base rates'!J$107)\n+($E1036*'fnd base rates'!J$108)\n+($F1036*'fnd base rates'!J$109)\n+($G1036*'fnd base rates'!J$110)\n+($H1036*'fnd base rates'!J$111)\n+($I1036*'fnd base rates'!J$112)\n+($J1036*'fnd base rates'!J$113)\n+($K1036*'fnd base rates'!J$114)\n+($M1036*'fnd base rates'!J$116)\n+($N1036*'fnd base rates'!J$117)\n+($O1036*'fnd base rates'!J$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,10)))\n*$R1036","v":34603.49},{"$f":"(($D1036*'fnd base rates'!K$107)\n+($E1036*'fnd base rates'!K$108)\n+($F1036*'fnd base rates'!K$109)\n+($G1036*'fnd base rates'!K$110)\n+($H1036*'fnd base rates'!K$111)\n+($I1036*'fnd base rates'!K$112)\n+($J1036*'fnd base rates'!K$113)\n+($K1036*'fnd base rates'!K$114)\n+($M1036*'fnd base rates'!K$116)\n+($N1036*'fnd base rates'!K$117)\n+($O1036*'fnd base rates'!K$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,11)))\n*$R1036","v":48630.215199999991},{"$f":"(($D1036*'fnd base rates'!L$107)\n+($E1036*'fnd base rates'!L$108)\n+($F1036*'fnd base rates'!L$109)\n+($G1036*'fnd base rates'!L$110)\n+($H1036*'fnd base rates'!L$111)\n+($I1036*'fnd base rates'!L$112)\n+($J1036*'fnd base rates'!L$113)\n+($K1036*'fnd base rates'!L$114)\n+($M1036*'fnd base rates'!L$116)\n+($N1036*'fnd base rates'!L$117)\n+($O1036*'fnd base rates'!L$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,12)))","v":74743.117200000008},{"$f":"(($D1036*'fnd base rates'!M$107)\n+($E1036*'fnd base rates'!M$108)\n+($F1036*'fnd base rates'!M$109)\n+($G1036*'fnd base rates'!M$110)\n+($H1036*'fnd base rates'!M$111)\n+($I1036*'fnd base rates'!M$112)\n+($J1036*'fnd base rates'!M$113)\n+($K1036*'fnd base rates'!M$114)\n+($M1036*'fnd base rates'!M$116)\n+($N1036*'fnd base rates'!M$117)\n+($O1036*'fnd base rates'!M$118)\n+($P1036*VLOOKUP($S1036+12,rate_basefnd,13)))","v":0},581589.16639999999,null,3516332332,"3516","332","332",1,40,581589.16639999999,14540,0,14540,null,null,null,null,null,14540,0,14540,null,null,{"$f":"BC1036-BA1036","v":0}]
[3516,3516332683,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D1037","v":0},{"$f":"'fnd enro'!E1037","v":0},{"$f":"'fnd enro'!F1037","v":0},{"$f":"'fnd enro'!G1037","v":0},{"$f":"'fnd enro'!H1037","v":1},{"$f":"'fnd enro'!I1037","v":0},{"$f":"'fnd enro'!J1037","v":0},{"$f":"'fnd enro'!K1037","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1037","v":0},{"$f":"'fnd enro'!M1037","v":0},{"$f":"'fnd enro'!N1037","v":0},{"$f":"'fnd enro'!O1037","v":0},{"$f":"'fnd enro'!P1037","v":1},{"$f":"'fnd enro'!R1037","v":1},1,{"$f":"VALUE('fnd enro'!Q1037)","v":5},null,{"$f":"(($D1037*'fnd base rates'!C$107)\n+($E1037*'fnd base rates'!C$108)\n+($F1037*'fnd base rates'!C$109)\n+($G1037*'fnd base rates'!C$110)\n+($H1037*'fnd base rates'!C$111)\n+($I1037*'fnd base rates'!C$112)\n+($J1037*'fnd base rates'!C$113)\n+($K1037*'fnd base rates'!C$114)\n+($M1037*'fnd base rates'!C$116)\n+($N1037*'fnd base rates'!C$117)\n+($O1037*'fnd base rates'!C$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,3)))\n*$R1037","v":596.33134600000005},{"$f":"(($D1037*'fnd base rates'!D$107)\n+($E1037*'fnd base rates'!D$108)\n+($F1037*'fnd base rates'!D$109)\n+($G1037*'fnd base rates'!D$110)\n+($H1037*'fnd base rates'!D$111)\n+($I1037*'fnd base rates'!D$112)\n+($J1037*'fnd base rates'!D$113)\n+($K1037*'fnd base rates'!D$114)\n+($M1037*'fnd base rates'!D$116)\n+($N1037*'fnd base rates'!D$117)\n+($O1037*'fnd base rates'!D$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,4)))\n*$R1037","v":1048.74},{"$f":"(($D1037*'fnd base rates'!E$107)\n+($E1037*'fnd base rates'!E$108)\n+($F1037*'fnd base rates'!E$109)\n+($G1037*'fnd base rates'!E$110)\n+($H1037*'fnd base rates'!E$111)\n+($I1037*'fnd base rates'!E$112)\n+($J1037*'fnd base rates'!E$113)\n+($K1037*'fnd base rates'!E$114)\n+($M1037*'fnd base rates'!E$116)\n+($N1037*'fnd base rates'!E$117)\n+($O1037*'fnd base rates'!E$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,5)))\n*$R1037","v":6228.5903760000001},{"$f":"(($D1037*'fnd base rates'!F$107)\n+($E1037*'fnd base rates'!F$108)\n+($F1037*'fnd base rates'!F$109)\n+($G1037*'fnd base rates'!F$110)\n+($H1037*'fnd base rates'!F$111)\n+($I1037*'fnd base rates'!F$112)\n+($J1037*'fnd base rates'!F$113)\n+($K1037*'fnd base rates'!F$114)\n+($M1037*'fnd base rates'!F$116)\n+($N1037*'fnd base rates'!F$117)\n+($O1037*'fnd base rates'!F$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,6)))\n*$R1037","v":995.37641200000007},{"$f":"(($D1037*'fnd base rates'!G$107)\n+($E1037*'fnd base rates'!G$108)\n+($F1037*'fnd base rates'!G$109)\n+($G1037*'fnd base rates'!G$110)\n+($H1037*'fnd base rates'!G$111)\n+($I1037*'fnd base rates'!G$112)\n+($J1037*'fnd base rates'!G$113)\n+($K1037*'fnd base rates'!G$114)\n+($M1037*'fnd base rates'!G$116)\n+($N1037*'fnd base rates'!G$117)\n+($O1037*'fnd base rates'!G$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,7)))\n*$R1037","v":302.80328199999997},{"$f":"(($D1037*'fnd base rates'!H$107)\n+($E1037*'fnd base rates'!H$108)\n+($F1037*'fnd base rates'!H$109)\n+($G1037*'fnd base rates'!H$110)\n+($H1037*'fnd base rates'!H$111)\n+($I1037*'fnd base rates'!H$112)\n+($J1037*'fnd base rates'!H$113)\n+($K1037*'fnd base rates'!H$114)\n+($M1037*'fnd base rates'!H$116)\n+($N1037*'fnd base rates'!H$117)\n+($O1037*'fnd base rates'!H$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,8)))","v":544.02893400000005},{"$f":"(($D1037*'fnd base rates'!I$107)\n+($E1037*'fnd base rates'!I$108)\n+($F1037*'fnd base rates'!I$109)\n+($G1037*'fnd base rates'!I$110)\n+($H1037*'fnd base rates'!I$111)\n+($I1037*'fnd base rates'!I$112)\n+($J1037*'fnd base rates'!I$113)\n+($K1037*'fnd base rates'!I$114)\n+($M1037*'fnd base rates'!I$116)\n+($N1037*'fnd base rates'!I$117)\n+($O1037*'fnd base rates'!I$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,9)))\n*$R1037","v":474.82},{"$f":"(($D1037*'fnd base rates'!J$107)\n+($E1037*'fnd base rates'!J$108)\n+($F1037*'fnd base rates'!J$109)\n+($G1037*'fnd base rates'!J$110)\n+($H1037*'fnd base rates'!J$111)\n+($I1037*'fnd base rates'!J$112)\n+($J1037*'fnd base rates'!J$113)\n+($K1037*'fnd base rates'!J$114)\n+($M1037*'fnd base rates'!J$116)\n+($N1037*'fnd base rates'!J$117)\n+($O1037*'fnd base rates'!J$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,10)))\n*$R1037","v":831.47},{"$f":"(($D1037*'fnd base rates'!K$107)\n+($E1037*'fnd base rates'!K$108)\n+($F1037*'fnd base rates'!K$109)\n+($G1037*'fnd base rates'!K$110)\n+($H1037*'fnd base rates'!K$111)\n+($I1037*'fnd base rates'!K$112)\n+($J1037*'fnd base rates'!K$113)\n+($K1037*'fnd base rates'!K$114)\n+($M1037*'fnd base rates'!K$116)\n+($N1037*'fnd base rates'!K$117)\n+($O1037*'fnd base rates'!K$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,11)))\n*$R1037","v":1182.1598799999999},{"$f":"(($D1037*'fnd base rates'!L$107)\n+($E1037*'fnd base rates'!L$108)\n+($F1037*'fnd base rates'!L$109)\n+($G1037*'fnd base rates'!L$110)\n+($H1037*'fnd base rates'!L$111)\n+($I1037*'fnd base rates'!L$112)\n+($J1037*'fnd base rates'!L$113)\n+($K1037*'fnd base rates'!L$114)\n+($M1037*'fnd base rates'!L$116)\n+($N1037*'fnd base rates'!L$117)\n+($O1037*'fnd base rates'!L$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,12)))","v":1960.4066800000001},{"$f":"(($D1037*'fnd base rates'!M$107)\n+($E1037*'fnd base rates'!M$108)\n+($F1037*'fnd base rates'!M$109)\n+($G1037*'fnd base rates'!M$110)\n+($H1037*'fnd base rates'!M$111)\n+($I1037*'fnd base rates'!M$112)\n+($J1037*'fnd base rates'!M$113)\n+($K1037*'fnd base rates'!M$114)\n+($M1037*'fnd base rates'!M$116)\n+($N1037*'fnd base rates'!M$117)\n+($O1037*'fnd base rates'!M$118)\n+($P1037*VLOOKUP($S1037+12,rate_basefnd,13)))","v":0},14164.726909999999,null,3516332683,"3516","332","683",1,1,14164.726909999999,14165,0,14165,null,null,null,null,null,14165,0,14165,null,null,{"$f":"BC1037-BA1037","v":0}]
[3517,3517239010,"MAP ACADEMY",{"$f":"'fnd enro'!D1038","v":0},{"$f":"'fnd enro'!E1038","v":0},{"$f":"'fnd enro'!F1038","v":0},{"$f":"'fnd enro'!G1038","v":0},{"$f":"'fnd enro'!H1038","v":0},{"$f":"'fnd enro'!I1038","v":1},{"$f":"'fnd enro'!J1038","v":0},{"$f":"'fnd enro'!K1038","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1038","v":0},{"$f":"'fnd enro'!M1038","v":0},{"$f":"'fnd enro'!N1038","v":0},{"$f":"'fnd enro'!O1038","v":0},{"$f":"'fnd enro'!P1038","v":1},{"$f":"'fnd enro'!R1038","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1038)","v":3},null,{"$f":"(($D1038*'fnd base rates'!C$107)\n+($E1038*'fnd base rates'!C$108)\n+($F1038*'fnd base rates'!C$109)\n+($G1038*'fnd base rates'!C$110)\n+($H1038*'fnd base rates'!C$111)\n+($I1038*'fnd base rates'!C$112)\n+($J1038*'fnd base rates'!C$113)\n+($K1038*'fnd base rates'!C$114)\n+($M1038*'fnd base rates'!C$116)\n+($N1038*'fnd base rates'!C$117)\n+($O1038*'fnd base rates'!C$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,3)))\n*$R1038","v":615.315715802},{"$f":"(($D1038*'fnd base rates'!D$107)\n+($E1038*'fnd base rates'!D$108)\n+($F1038*'fnd base rates'!D$109)\n+($G1038*'fnd base rates'!D$110)\n+($H1038*'fnd base rates'!D$111)\n+($I1038*'fnd base rates'!D$112)\n+($J1038*'fnd base rates'!D$113)\n+($K1038*'fnd base rates'!D$114)\n+($M1038*'fnd base rates'!D$116)\n+($N1038*'fnd base rates'!D$117)\n+($O1038*'fnd base rates'!D$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,4)))\n*$R1038","v":1072.9942699999999},{"$f":"(($D1038*'fnd base rates'!E$107)\n+($E1038*'fnd base rates'!E$108)\n+($F1038*'fnd base rates'!E$109)\n+($G1038*'fnd base rates'!E$110)\n+($H1038*'fnd base rates'!E$111)\n+($I1038*'fnd base rates'!E$112)\n+($J1038*'fnd base rates'!E$113)\n+($K1038*'fnd base rates'!E$114)\n+($M1038*'fnd base rates'!E$116)\n+($N1038*'fnd base rates'!E$117)\n+($O1038*'fnd base rates'!E$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,5)))\n*$R1038","v":7823.387639911999},{"$f":"(($D1038*'fnd base rates'!F$107)\n+($E1038*'fnd base rates'!F$108)\n+($F1038*'fnd base rates'!F$109)\n+($G1038*'fnd base rates'!F$110)\n+($H1038*'fnd base rates'!F$111)\n+($I1038*'fnd base rates'!F$112)\n+($J1038*'fnd base rates'!F$113)\n+($K1038*'fnd base rates'!F$114)\n+($M1038*'fnd base rates'!F$116)\n+($N1038*'fnd base rates'!F$117)\n+($O1038*'fnd base rates'!F$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,6)))\n*$R1038","v":919.70120924399998},{"$f":"(($D1038*'fnd base rates'!G$107)\n+($E1038*'fnd base rates'!G$108)\n+($F1038*'fnd base rates'!G$109)\n+($G1038*'fnd base rates'!G$110)\n+($H1038*'fnd base rates'!G$111)\n+($I1038*'fnd base rates'!G$112)\n+($J1038*'fnd base rates'!G$113)\n+($K1038*'fnd base rates'!G$114)\n+($M1038*'fnd base rates'!G$116)\n+($N1038*'fnd base rates'!G$117)\n+($O1038*'fnd base rates'!G$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,7)))\n*$R1038","v":302.37186343399998},{"$f":"(($D1038*'fnd base rates'!H$107)\n+($E1038*'fnd base rates'!H$108)\n+($F1038*'fnd base rates'!H$109)\n+($G1038*'fnd base rates'!H$110)\n+($H1038*'fnd base rates'!H$111)\n+($I1038*'fnd base rates'!H$112)\n+($J1038*'fnd base rates'!H$113)\n+($K1038*'fnd base rates'!H$114)\n+($M1038*'fnd base rates'!H$116)\n+($N1038*'fnd base rates'!H$117)\n+($O1038*'fnd base rates'!H$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,8)))","v":847.65893400000004},{"$f":"(($D1038*'fnd base rates'!I$107)\n+($E1038*'fnd base rates'!I$108)\n+($F1038*'fnd base rates'!I$109)\n+($G1038*'fnd base rates'!I$110)\n+($H1038*'fnd base rates'!I$111)\n+($I1038*'fnd base rates'!I$112)\n+($J1038*'fnd base rates'!I$113)\n+($K1038*'fnd base rates'!I$114)\n+($M1038*'fnd base rates'!I$116)\n+($N1038*'fnd base rates'!I$117)\n+($O1038*'fnd base rates'!I$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,9)))\n*$R1038","v":552.22323999999992},{"$f":"(($D1038*'fnd base rates'!J$107)\n+($E1038*'fnd base rates'!J$108)\n+($F1038*'fnd base rates'!J$109)\n+($G1038*'fnd base rates'!J$110)\n+($H1038*'fnd base rates'!J$111)\n+($I1038*'fnd base rates'!J$112)\n+($J1038*'fnd base rates'!J$113)\n+($K1038*'fnd base rates'!J$114)\n+($M1038*'fnd base rates'!J$116)\n+($N1038*'fnd base rates'!J$117)\n+($O1038*'fnd base rates'!J$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,10)))\n*$R1038","v":1169.2900900000002},{"$f":"(($D1038*'fnd base rates'!K$107)\n+($E1038*'fnd base rates'!K$108)\n+($F1038*'fnd base rates'!K$109)\n+($G1038*'fnd base rates'!K$110)\n+($H1038*'fnd base rates'!K$111)\n+($I1038*'fnd base rates'!K$112)\n+($J1038*'fnd base rates'!K$113)\n+($K1038*'fnd base rates'!K$114)\n+($M1038*'fnd base rates'!K$116)\n+($N1038*'fnd base rates'!K$117)\n+($O1038*'fnd base rates'!K$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,11)))\n*$R1038","v":1192.6120955599999},{"$f":"(($D1038*'fnd base rates'!L$107)\n+($E1038*'fnd base rates'!L$108)\n+($F1038*'fnd base rates'!L$109)\n+($G1038*'fnd base rates'!L$110)\n+($H1038*'fnd base rates'!L$111)\n+($I1038*'fnd base rates'!L$112)\n+($J1038*'fnd base rates'!L$113)\n+($K1038*'fnd base rates'!L$114)\n+($M1038*'fnd base rates'!L$116)\n+($N1038*'fnd base rates'!L$117)\n+($O1038*'fnd base rates'!L$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,12)))","v":1794.8866800000001},{"$f":"(($D1038*'fnd base rates'!M$107)\n+($E1038*'fnd base rates'!M$108)\n+($F1038*'fnd base rates'!M$109)\n+($G1038*'fnd base rates'!M$110)\n+($H1038*'fnd base rates'!M$111)\n+($I1038*'fnd base rates'!M$112)\n+($J1038*'fnd base rates'!M$113)\n+($K1038*'fnd base rates'!M$114)\n+($M1038*'fnd base rates'!M$116)\n+($N1038*'fnd base rates'!M$117)\n+($O1038*'fnd base rates'!M$118)\n+($P1038*VLOOKUP($S1038+12,rate_basefnd,13)))","v":0},16290.441737951998,null,3517239010,"3517","239","010",1,1,16290.441737951998,16290,0,16290,null,null,null,null,null,16290,0,16290,null,null,{"$f":"BC1038-BA1038","v":0}]
[3517,3517239020,"MAP ACADEMY",{"$f":"'fnd enro'!D1039","v":0},{"$f":"'fnd enro'!E1039","v":0},{"$f":"'fnd enro'!F1039","v":0},{"$f":"'fnd enro'!G1039","v":0},{"$f":"'fnd enro'!H1039","v":0},{"$f":"'fnd enro'!I1039","v":1},{"$f":"'fnd enro'!J1039","v":0},{"$f":"'fnd enro'!K1039","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1039","v":0},{"$f":"'fnd enro'!M1039","v":0},{"$f":"'fnd enro'!N1039","v":0},{"$f":"'fnd enro'!O1039","v":0},{"$f":"'fnd enro'!P1039","v":0},{"$f":"'fnd enro'!R1039","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1039)","v":10},null,{"$f":"(($D1039*'fnd base rates'!C$107)\n+($E1039*'fnd base rates'!C$108)\n+($F1039*'fnd base rates'!C$109)\n+($G1039*'fnd base rates'!C$110)\n+($H1039*'fnd base rates'!C$111)\n+($I1039*'fnd base rates'!C$112)\n+($J1039*'fnd base rates'!C$113)\n+($K1039*'fnd base rates'!C$114)\n+($M1039*'fnd base rates'!C$116)\n+($N1039*'fnd base rates'!C$117)\n+($O1039*'fnd base rates'!C$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,3)))\n*$R1039","v":556.31041580199997},{"$f":"(($D1039*'fnd base rates'!D$107)\n+($E1039*'fnd base rates'!D$108)\n+($F1039*'fnd base rates'!D$109)\n+($G1039*'fnd base rates'!D$110)\n+($H1039*'fnd base rates'!D$111)\n+($I1039*'fnd base rates'!D$112)\n+($J1039*'fnd base rates'!D$113)\n+($K1039*'fnd base rates'!D$114)\n+($M1039*'fnd base rates'!D$116)\n+($N1039*'fnd base rates'!D$117)\n+($O1039*'fnd base rates'!D$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,4)))\n*$R1039","v":793.38796000000002},{"$f":"(($D1039*'fnd base rates'!E$107)\n+($E1039*'fnd base rates'!E$108)\n+($F1039*'fnd base rates'!E$109)\n+($G1039*'fnd base rates'!E$110)\n+($H1039*'fnd base rates'!E$111)\n+($I1039*'fnd base rates'!E$112)\n+($J1039*'fnd base rates'!E$113)\n+($K1039*'fnd base rates'!E$114)\n+($M1039*'fnd base rates'!E$116)\n+($N1039*'fnd base rates'!E$117)\n+($O1039*'fnd base rates'!E$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,5)))\n*$R1039","v":5093.9517899119992},{"$f":"(($D1039*'fnd base rates'!F$107)\n+($E1039*'fnd base rates'!F$108)\n+($F1039*'fnd base rates'!F$109)\n+($G1039*'fnd base rates'!F$110)\n+($H1039*'fnd base rates'!F$111)\n+($I1039*'fnd base rates'!F$112)\n+($J1039*'fnd base rates'!F$113)\n+($K1039*'fnd base rates'!F$114)\n+($M1039*'fnd base rates'!F$116)\n+($N1039*'fnd base rates'!F$117)\n+($O1039*'fnd base rates'!F$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,6)))\n*$R1039","v":919.70120924399998},{"$f":"(($D1039*'fnd base rates'!G$107)\n+($E1039*'fnd base rates'!G$108)\n+($F1039*'fnd base rates'!G$109)\n+($G1039*'fnd base rates'!G$110)\n+($H1039*'fnd base rates'!G$111)\n+($I1039*'fnd base rates'!G$112)\n+($J1039*'fnd base rates'!G$113)\n+($K1039*'fnd base rates'!G$114)\n+($M1039*'fnd base rates'!G$116)\n+($N1039*'fnd base rates'!G$117)\n+($O1039*'fnd base rates'!G$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,7)))\n*$R1039","v":169.94696343399997},{"$f":"(($D1039*'fnd base rates'!H$107)\n+($E1039*'fnd base rates'!H$108)\n+($F1039*'fnd base rates'!H$109)\n+($G1039*'fnd base rates'!H$110)\n+($H1039*'fnd base rates'!H$111)\n+($I1039*'fnd base rates'!H$112)\n+($J1039*'fnd base rates'!H$113)\n+($K1039*'fnd base rates'!H$114)\n+($M1039*'fnd base rates'!H$116)\n+($N1039*'fnd base rates'!H$117)\n+($O1039*'fnd base rates'!H$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,8)))","v":828.078934},{"$f":"(($D1039*'fnd base rates'!I$107)\n+($E1039*'fnd base rates'!I$108)\n+($F1039*'fnd base rates'!I$109)\n+($G1039*'fnd base rates'!I$110)\n+($H1039*'fnd base rates'!I$111)\n+($I1039*'fnd base rates'!I$112)\n+($J1039*'fnd base rates'!I$113)\n+($K1039*'fnd base rates'!I$114)\n+($M1039*'fnd base rates'!I$116)\n+($N1039*'fnd base rates'!I$117)\n+($O1039*'fnd base rates'!I$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,9)))\n*$R1039","v":441.69977999999998},{"$f":"(($D1039*'fnd base rates'!J$107)\n+($E1039*'fnd base rates'!J$108)\n+($F1039*'fnd base rates'!J$109)\n+($G1039*'fnd base rates'!J$110)\n+($H1039*'fnd base rates'!J$111)\n+($I1039*'fnd base rates'!J$112)\n+($J1039*'fnd base rates'!J$113)\n+($K1039*'fnd base rates'!J$114)\n+($M1039*'fnd base rates'!J$116)\n+($N1039*'fnd base rates'!J$117)\n+($O1039*'fnd base rates'!J$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,10)))\n*$R1039","v":594.97874999999999},{"$f":"(($D1039*'fnd base rates'!K$107)\n+($E1039*'fnd base rates'!K$108)\n+($F1039*'fnd base rates'!K$109)\n+($G1039*'fnd base rates'!K$110)\n+($H1039*'fnd base rates'!K$111)\n+($I1039*'fnd base rates'!K$112)\n+($J1039*'fnd base rates'!K$113)\n+($K1039*'fnd base rates'!K$114)\n+($M1039*'fnd base rates'!K$116)\n+($N1039*'fnd base rates'!K$117)\n+($O1039*'fnd base rates'!K$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,11)))\n*$R1039","v":1192.6120955599999},{"$f":"(($D1039*'fnd base rates'!L$107)\n+($E1039*'fnd base rates'!L$108)\n+($F1039*'fnd base rates'!L$109)\n+($G1039*'fnd base rates'!L$110)\n+($H1039*'fnd base rates'!L$111)\n+($I1039*'fnd base rates'!L$112)\n+($J1039*'fnd base rates'!L$113)\n+($K1039*'fnd base rates'!L$114)\n+($M1039*'fnd base rates'!L$116)\n+($N1039*'fnd base rates'!L$117)\n+($O1039*'fnd base rates'!L$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,12)))","v":1369.1266800000001},{"$f":"(($D1039*'fnd base rates'!M$107)\n+($E1039*'fnd base rates'!M$108)\n+($F1039*'fnd base rates'!M$109)\n+($G1039*'fnd base rates'!M$110)\n+($H1039*'fnd base rates'!M$111)\n+($I1039*'fnd base rates'!M$112)\n+($J1039*'fnd base rates'!M$113)\n+($K1039*'fnd base rates'!M$114)\n+($M1039*'fnd base rates'!M$116)\n+($N1039*'fnd base rates'!M$117)\n+($O1039*'fnd base rates'!M$118)\n+($P1039*VLOOKUP($S1039+12,rate_basefnd,13)))","v":0},11959.794577952,null,3517239020,"3517","239","020",1,1,11959.794577952,11960,0,11960,null,null,null,null,null,11960,0,11960,null,null,{"$f":"BC1039-BA1039","v":0}]
[3517,3517239036,"MAP ACADEMY",{"$f":"'fnd enro'!D1040","v":0},{"$f":"'fnd enro'!E1040","v":0},{"$f":"'fnd enro'!F1040","v":0},{"$f":"'fnd enro'!G1040","v":0},{"$f":"'fnd enro'!H1040","v":0},{"$f":"'fnd enro'!I1040","v":5},{"$f":"'fnd enro'!J1040","v":0},{"$f":"'fnd enro'!K1040","v":0.193},{"$f":"'fnd enro'!L1040","v":0},{"$f":"'fnd enro'!M1040","v":0},{"$f":"'fnd enro'!N1040","v":0},{"$f":"'fnd enro'!O1040","v":0},{"$f":"'fnd enro'!P1040","v":4},{"$f":"'fnd enro'!R1040","v":5},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1040)","v":7},null,{"$f":"(($D1040*'fnd base rates'!C$107)\n+($E1040*'fnd base rates'!C$108)\n+($F1040*'fnd base rates'!C$109)\n+($G1040*'fnd base rates'!C$110)\n+($H1040*'fnd base rates'!C$111)\n+($I1040*'fnd base rates'!C$112)\n+($J1040*'fnd base rates'!C$113)\n+($K1040*'fnd base rates'!C$114)\n+($M1040*'fnd base rates'!C$116)\n+($N1040*'fnd base rates'!C$117)\n+($O1040*'fnd base rates'!C$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,3)))\n*$R1040","v":3066.2707990099998},{"$f":"(($D1040*'fnd base rates'!D$107)\n+($E1040*'fnd base rates'!D$108)\n+($F1040*'fnd base rates'!D$109)\n+($G1040*'fnd base rates'!D$110)\n+($H1040*'fnd base rates'!D$111)\n+($I1040*'fnd base rates'!D$112)\n+($J1040*'fnd base rates'!D$113)\n+($K1040*'fnd base rates'!D$114)\n+($M1040*'fnd base rates'!D$116)\n+($N1040*'fnd base rates'!D$117)\n+($O1040*'fnd base rates'!D$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,4)))\n*$R1040","v":5315.9523600000002},{"$f":"(($D1040*'fnd base rates'!E$107)\n+($E1040*'fnd base rates'!E$108)\n+($F1040*'fnd base rates'!E$109)\n+($G1040*'fnd base rates'!E$110)\n+($H1040*'fnd base rates'!E$111)\n+($I1040*'fnd base rates'!E$112)\n+($J1040*'fnd base rates'!E$113)\n+($K1040*'fnd base rates'!E$114)\n+($M1040*'fnd base rates'!E$116)\n+($N1040*'fnd base rates'!E$117)\n+($O1040*'fnd base rates'!E$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,5)))\n*$R1040","v":38638.953789560001},{"$f":"(($D1040*'fnd base rates'!F$107)\n+($E1040*'fnd base rates'!F$108)\n+($F1040*'fnd base rates'!F$109)\n+($G1040*'fnd base rates'!F$110)\n+($H1040*'fnd base rates'!F$111)\n+($I1040*'fnd base rates'!F$112)\n+($J1040*'fnd base rates'!F$113)\n+($K1040*'fnd base rates'!F$114)\n+($M1040*'fnd base rates'!F$116)\n+($N1040*'fnd base rates'!F$117)\n+($O1040*'fnd base rates'!F$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,6)))\n*$R1040","v":4598.5060462199999},{"$f":"(($D1040*'fnd base rates'!G$107)\n+($E1040*'fnd base rates'!G$108)\n+($F1040*'fnd base rates'!G$109)\n+($G1040*'fnd base rates'!G$110)\n+($H1040*'fnd base rates'!G$111)\n+($I1040*'fnd base rates'!G$112)\n+($J1040*'fnd base rates'!G$113)\n+($K1040*'fnd base rates'!G$114)\n+($M1040*'fnd base rates'!G$116)\n+($N1040*'fnd base rates'!G$117)\n+($O1040*'fnd base rates'!G$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,7)))\n*$R1040","v":1488.6097771699999},{"$f":"(($D1040*'fnd base rates'!H$107)\n+($E1040*'fnd base rates'!H$108)\n+($F1040*'fnd base rates'!H$109)\n+($G1040*'fnd base rates'!H$110)\n+($H1040*'fnd base rates'!H$111)\n+($I1040*'fnd base rates'!H$112)\n+($J1040*'fnd base rates'!H$113)\n+($K1040*'fnd base rates'!H$114)\n+($M1040*'fnd base rates'!H$116)\n+($N1040*'fnd base rates'!H$117)\n+($O1040*'fnd base rates'!H$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,8)))","v":4234.8346699999993},{"$f":"(($D1040*'fnd base rates'!I$107)\n+($E1040*'fnd base rates'!I$108)\n+($F1040*'fnd base rates'!I$109)\n+($G1040*'fnd base rates'!I$110)\n+($H1040*'fnd base rates'!I$111)\n+($I1040*'fnd base rates'!I$112)\n+($J1040*'fnd base rates'!I$113)\n+($K1040*'fnd base rates'!I$114)\n+($M1040*'fnd base rates'!I$116)\n+($N1040*'fnd base rates'!I$117)\n+($O1040*'fnd base rates'!I$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,9)))\n*$R1040","v":2741.7657799999993},{"$f":"(($D1040*'fnd base rates'!J$107)\n+($E1040*'fnd base rates'!J$108)\n+($F1040*'fnd base rates'!J$109)\n+($G1040*'fnd base rates'!J$110)\n+($H1040*'fnd base rates'!J$111)\n+($I1040*'fnd base rates'!J$112)\n+($J1040*'fnd base rates'!J$113)\n+($K1040*'fnd base rates'!J$114)\n+($M1040*'fnd base rates'!J$116)\n+($N1040*'fnd base rates'!J$117)\n+($O1040*'fnd base rates'!J$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,10)))\n*$R1040","v":5745.8821899999994},{"$f":"(($D1040*'fnd base rates'!K$107)\n+($E1040*'fnd base rates'!K$108)\n+($F1040*'fnd base rates'!K$109)\n+($G1040*'fnd base rates'!K$110)\n+($H1040*'fnd base rates'!K$111)\n+($I1040*'fnd base rates'!K$112)\n+($J1040*'fnd base rates'!K$113)\n+($K1040*'fnd base rates'!K$114)\n+($M1040*'fnd base rates'!K$116)\n+($N1040*'fnd base rates'!K$117)\n+($O1040*'fnd base rates'!K$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,11)))\n*$R1040","v":5963.0604777999997},{"$f":"(($D1040*'fnd base rates'!L$107)\n+($E1040*'fnd base rates'!L$108)\n+($F1040*'fnd base rates'!L$109)\n+($G1040*'fnd base rates'!L$110)\n+($H1040*'fnd base rates'!L$111)\n+($I1040*'fnd base rates'!L$112)\n+($J1040*'fnd base rates'!L$113)\n+($K1040*'fnd base rates'!L$114)\n+($M1040*'fnd base rates'!L$116)\n+($N1040*'fnd base rates'!L$117)\n+($O1040*'fnd base rates'!L$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,12)))","v":8899.8333999999995},{"$f":"(($D1040*'fnd base rates'!M$107)\n+($E1040*'fnd base rates'!M$108)\n+($F1040*'fnd base rates'!M$109)\n+($G1040*'fnd base rates'!M$110)\n+($H1040*'fnd base rates'!M$111)\n+($I1040*'fnd base rates'!M$112)\n+($J1040*'fnd base rates'!M$113)\n+($K1040*'fnd base rates'!M$114)\n+($M1040*'fnd base rates'!M$116)\n+($N1040*'fnd base rates'!M$117)\n+($O1040*'fnd base rates'!M$118)\n+($P1040*VLOOKUP($S1040+12,rate_basefnd,13)))","v":0},80693.669289760001,null,3517239036,"3517","239","036",1,5,80693.669289760001,16139,0,16139,null,null,null,null,null,16139,0,16139,null,null,{"$f":"BC1040-BA1040","v":0}]
[3517,3517239052,"MAP ACADEMY",{"$f":"'fnd enro'!D1041","v":0},{"$f":"'fnd enro'!E1041","v":0},{"$f":"'fnd enro'!F1041","v":0},{"$f":"'fnd enro'!G1041","v":0},{"$f":"'fnd enro'!H1041","v":0},{"$f":"'fnd enro'!I1041","v":20},{"$f":"'fnd enro'!J1041","v":0},{"$f":"'fnd enro'!K1041","v":0.77200000000000002},{"$f":"'fnd enro'!L1041","v":0},{"$f":"'fnd enro'!M1041","v":0},{"$f":"'fnd enro'!N1041","v":0},{"$f":"'fnd enro'!O1041","v":0},{"$f":"'fnd enro'!P1041","v":11},{"$f":"'fnd enro'!R1041","v":20},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1041)","v":7},null,{"$f":"(($D1041*'fnd base rates'!C$107)\n+($E1041*'fnd base rates'!C$108)\n+($F1041*'fnd base rates'!C$109)\n+($G1041*'fnd base rates'!C$110)\n+($H1041*'fnd base rates'!C$111)\n+($I1041*'fnd base rates'!C$112)\n+($J1041*'fnd base rates'!C$113)\n+($K1041*'fnd base rates'!C$114)\n+($M1041*'fnd base rates'!C$116)\n+($N1041*'fnd base rates'!C$117)\n+($O1041*'fnd base rates'!C$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,3)))\n*$R1041","v":11909.184796040001},{"$f":"(($D1041*'fnd base rates'!D$107)\n+($E1041*'fnd base rates'!D$108)\n+($F1041*'fnd base rates'!D$109)\n+($G1041*'fnd base rates'!D$110)\n+($H1041*'fnd base rates'!D$111)\n+($I1041*'fnd base rates'!D$112)\n+($J1041*'fnd base rates'!D$113)\n+($K1041*'fnd base rates'!D$114)\n+($M1041*'fnd base rates'!D$116)\n+($N1041*'fnd base rates'!D$117)\n+($O1041*'fnd base rates'!D$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,4)))\n*$R1041","v":19577.543739999997},{"$f":"(($D1041*'fnd base rates'!E$107)\n+($E1041*'fnd base rates'!E$108)\n+($F1041*'fnd base rates'!E$109)\n+($G1041*'fnd base rates'!E$110)\n+($H1041*'fnd base rates'!E$111)\n+($I1041*'fnd base rates'!E$112)\n+($J1041*'fnd base rates'!E$113)\n+($K1041*'fnd base rates'!E$114)\n+($M1041*'fnd base rates'!E$116)\n+($N1041*'fnd base rates'!E$117)\n+($O1041*'fnd base rates'!E$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,5)))\n*$R1041","v":138094.32160823999},{"$f":"(($D1041*'fnd base rates'!F$107)\n+($E1041*'fnd base rates'!F$108)\n+($F1041*'fnd base rates'!F$109)\n+($G1041*'fnd base rates'!F$110)\n+($H1041*'fnd base rates'!F$111)\n+($I1041*'fnd base rates'!F$112)\n+($J1041*'fnd base rates'!F$113)\n+($K1041*'fnd base rates'!F$114)\n+($M1041*'fnd base rates'!F$116)\n+($N1041*'fnd base rates'!F$117)\n+($O1041*'fnd base rates'!F$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,6)))\n*$R1041","v":18394.02418488},{"$f":"(($D1041*'fnd base rates'!G$107)\n+($E1041*'fnd base rates'!G$108)\n+($F1041*'fnd base rates'!G$109)\n+($G1041*'fnd base rates'!G$110)\n+($H1041*'fnd base rates'!G$111)\n+($I1041*'fnd base rates'!G$112)\n+($J1041*'fnd base rates'!G$113)\n+($K1041*'fnd base rates'!G$114)\n+($M1041*'fnd base rates'!G$116)\n+($N1041*'fnd base rates'!G$117)\n+($O1041*'fnd base rates'!G$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,7)))\n*$R1041","v":5155.8454086799993},{"$f":"(($D1041*'fnd base rates'!H$107)\n+($E1041*'fnd base rates'!H$108)\n+($F1041*'fnd base rates'!H$109)\n+($G1041*'fnd base rates'!H$110)\n+($H1041*'fnd base rates'!H$111)\n+($I1041*'fnd base rates'!H$112)\n+($J1041*'fnd base rates'!H$113)\n+($K1041*'fnd base rates'!H$114)\n+($M1041*'fnd base rates'!H$116)\n+($N1041*'fnd base rates'!H$117)\n+($O1041*'fnd base rates'!H$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,8)))","v":16821.288679999998},{"$f":"(($D1041*'fnd base rates'!I$107)\n+($E1041*'fnd base rates'!I$108)\n+($F1041*'fnd base rates'!I$109)\n+($G1041*'fnd base rates'!I$110)\n+($H1041*'fnd base rates'!I$111)\n+($I1041*'fnd base rates'!I$112)\n+($J1041*'fnd base rates'!I$113)\n+($K1041*'fnd base rates'!I$114)\n+($M1041*'fnd base rates'!I$116)\n+($N1041*'fnd base rates'!I$117)\n+($O1041*'fnd base rates'!I$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,9)))\n*$R1041","v":10300.479519999999},{"$f":"(($D1041*'fnd base rates'!J$107)\n+($E1041*'fnd base rates'!J$108)\n+($F1041*'fnd base rates'!J$109)\n+($G1041*'fnd base rates'!J$110)\n+($H1041*'fnd base rates'!J$111)\n+($I1041*'fnd base rates'!J$112)\n+($J1041*'fnd base rates'!J$113)\n+($K1041*'fnd base rates'!J$114)\n+($M1041*'fnd base rates'!J$116)\n+($N1041*'fnd base rates'!J$117)\n+($O1041*'fnd base rates'!J$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,10)))\n*$R1041","v":19519.79321},{"$f":"(($D1041*'fnd base rates'!K$107)\n+($E1041*'fnd base rates'!K$108)\n+($F1041*'fnd base rates'!K$109)\n+($G1041*'fnd base rates'!K$110)\n+($H1041*'fnd base rates'!K$111)\n+($I1041*'fnd base rates'!K$112)\n+($J1041*'fnd base rates'!K$113)\n+($K1041*'fnd base rates'!K$114)\n+($M1041*'fnd base rates'!K$116)\n+($N1041*'fnd base rates'!K$117)\n+($O1041*'fnd base rates'!K$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,11)))\n*$R1041","v":23852.241911199999},{"$f":"(($D1041*'fnd base rates'!L$107)\n+($E1041*'fnd base rates'!L$108)\n+($F1041*'fnd base rates'!L$109)\n+($G1041*'fnd base rates'!L$110)\n+($H1041*'fnd base rates'!L$111)\n+($I1041*'fnd base rates'!L$112)\n+($J1041*'fnd base rates'!L$113)\n+($K1041*'fnd base rates'!L$114)\n+($M1041*'fnd base rates'!L$116)\n+($N1041*'fnd base rates'!L$117)\n+($O1041*'fnd base rates'!L$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,12)))","v":33031.583599999998},{"$f":"(($D1041*'fnd base rates'!M$107)\n+($E1041*'fnd base rates'!M$108)\n+($F1041*'fnd base rates'!M$109)\n+($G1041*'fnd base rates'!M$110)\n+($H1041*'fnd base rates'!M$111)\n+($I1041*'fnd base rates'!M$112)\n+($J1041*'fnd base rates'!M$113)\n+($K1041*'fnd base rates'!M$114)\n+($M1041*'fnd base rates'!M$116)\n+($N1041*'fnd base rates'!M$117)\n+($O1041*'fnd base rates'!M$118)\n+($P1041*VLOOKUP($S1041+12,rate_basefnd,13)))","v":0},296656.30665903998,null,3517239052,"3517","239","052",1,20,296656.30665903998,14833,0,14833,null,null,null,null,null,14833,0,14833,null,null,{"$f":"BC1041-BA1041","v":0}]
[3517,3517239072,"MAP ACADEMY",{"$f":"'fnd enro'!D1042","v":0},{"$f":"'fnd enro'!E1042","v":0},{"$f":"'fnd enro'!F1042","v":0},{"$f":"'fnd enro'!G1042","v":0},{"$f":"'fnd enro'!H1042","v":0},{"$f":"'fnd enro'!I1042","v":1},{"$f":"'fnd enro'!J1042","v":0},{"$f":"'fnd enro'!K1042","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1042","v":0},{"$f":"'fnd enro'!M1042","v":0},{"$f":"'fnd enro'!N1042","v":0},{"$f":"'fnd enro'!O1042","v":0},{"$f":"'fnd enro'!P1042","v":1},{"$f":"'fnd enro'!R1042","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1042)","v":6},null,{"$f":"(($D1042*'fnd base rates'!C$107)\n+($E1042*'fnd base rates'!C$108)\n+($F1042*'fnd base rates'!C$109)\n+($G1042*'fnd base rates'!C$110)\n+($H1042*'fnd base rates'!C$111)\n+($I1042*'fnd base rates'!C$112)\n+($J1042*'fnd base rates'!C$113)\n+($K1042*'fnd base rates'!C$114)\n+($M1042*'fnd base rates'!C$116)\n+($N1042*'fnd base rates'!C$117)\n+($O1042*'fnd base rates'!C$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,3)))\n*$R1042","v":623.80874580200009},{"$f":"(($D1042*'fnd base rates'!D$107)\n+($E1042*'fnd base rates'!D$108)\n+($F1042*'fnd base rates'!D$109)\n+($G1042*'fnd base rates'!D$110)\n+($H1042*'fnd base rates'!D$111)\n+($I1042*'fnd base rates'!D$112)\n+($J1042*'fnd base rates'!D$113)\n+($K1042*'fnd base rates'!D$114)\n+($M1042*'fnd base rates'!D$116)\n+($N1042*'fnd base rates'!D$117)\n+($O1042*'fnd base rates'!D$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,4)))\n*$R1042","v":1113.1676499999999},{"$f":"(($D1042*'fnd base rates'!E$107)\n+($E1042*'fnd base rates'!E$108)\n+($F1042*'fnd base rates'!E$109)\n+($G1042*'fnd base rates'!E$110)\n+($H1042*'fnd base rates'!E$111)\n+($I1042*'fnd base rates'!E$112)\n+($J1042*'fnd base rates'!E$113)\n+($K1042*'fnd base rates'!E$114)\n+($M1042*'fnd base rates'!E$116)\n+($N1042*'fnd base rates'!E$117)\n+($O1042*'fnd base rates'!E$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,5)))\n*$R1042","v":8215.6328899119999},{"$f":"(($D1042*'fnd base rates'!F$107)\n+($E1042*'fnd base rates'!F$108)\n+($F1042*'fnd base rates'!F$109)\n+($G1042*'fnd base rates'!F$110)\n+($H1042*'fnd base rates'!F$111)\n+($I1042*'fnd base rates'!F$112)\n+($J1042*'fnd base rates'!F$113)\n+($K1042*'fnd base rates'!F$114)\n+($M1042*'fnd base rates'!F$116)\n+($N1042*'fnd base rates'!F$117)\n+($O1042*'fnd base rates'!F$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,6)))\n*$R1042","v":919.70120924399998},{"$f":"(($D1042*'fnd base rates'!G$107)\n+($E1042*'fnd base rates'!G$108)\n+($F1042*'fnd base rates'!G$109)\n+($G1042*'fnd base rates'!G$110)\n+($H1042*'fnd base rates'!G$111)\n+($I1042*'fnd base rates'!G$112)\n+($J1042*'fnd base rates'!G$113)\n+($K1042*'fnd base rates'!G$114)\n+($M1042*'fnd base rates'!G$116)\n+($N1042*'fnd base rates'!G$117)\n+($O1042*'fnd base rates'!G$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,7)))\n*$R1042","v":321.39044343399996},{"$f":"(($D1042*'fnd base rates'!H$107)\n+($E1042*'fnd base rates'!H$108)\n+($F1042*'fnd base rates'!H$109)\n+($G1042*'fnd base rates'!H$110)\n+($H1042*'fnd base rates'!H$111)\n+($I1042*'fnd base rates'!H$112)\n+($J1042*'fnd base rates'!H$113)\n+($K1042*'fnd base rates'!H$114)\n+($M1042*'fnd base rates'!H$116)\n+($N1042*'fnd base rates'!H$117)\n+($O1042*'fnd base rates'!H$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,8)))","v":850.46893399999999},{"$f":"(($D1042*'fnd base rates'!I$107)\n+($E1042*'fnd base rates'!I$108)\n+($F1042*'fnd base rates'!I$109)\n+($G1042*'fnd base rates'!I$110)\n+($H1042*'fnd base rates'!I$111)\n+($I1042*'fnd base rates'!I$112)\n+($J1042*'fnd base rates'!I$113)\n+($K1042*'fnd base rates'!I$114)\n+($M1042*'fnd base rates'!I$116)\n+($N1042*'fnd base rates'!I$117)\n+($O1042*'fnd base rates'!I$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,9)))\n*$R1042","v":568.09970999999996},{"$f":"(($D1042*'fnd base rates'!J$107)\n+($E1042*'fnd base rates'!J$108)\n+($F1042*'fnd base rates'!J$109)\n+($G1042*'fnd base rates'!J$110)\n+($H1042*'fnd base rates'!J$111)\n+($I1042*'fnd base rates'!J$112)\n+($J1042*'fnd base rates'!J$113)\n+($K1042*'fnd base rates'!J$114)\n+($M1042*'fnd base rates'!J$116)\n+($N1042*'fnd base rates'!J$117)\n+($O1042*'fnd base rates'!J$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,10)))\n*$R1042","v":1251.8145500000001},{"$f":"(($D1042*'fnd base rates'!K$107)\n+($E1042*'fnd base rates'!K$108)\n+($F1042*'fnd base rates'!K$109)\n+($G1042*'fnd base rates'!K$110)\n+($H1042*'fnd base rates'!K$111)\n+($I1042*'fnd base rates'!K$112)\n+($J1042*'fnd base rates'!K$113)\n+($K1042*'fnd base rates'!K$114)\n+($M1042*'fnd base rates'!K$116)\n+($N1042*'fnd base rates'!K$117)\n+($O1042*'fnd base rates'!K$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,11)))\n*$R1042","v":1192.6120955599999},{"$f":"(($D1042*'fnd base rates'!L$107)\n+($E1042*'fnd base rates'!L$108)\n+($F1042*'fnd base rates'!L$109)\n+($G1042*'fnd base rates'!L$110)\n+($H1042*'fnd base rates'!L$111)\n+($I1042*'fnd base rates'!L$112)\n+($J1042*'fnd base rates'!L$113)\n+($K1042*'fnd base rates'!L$114)\n+($M1042*'fnd base rates'!L$116)\n+($N1042*'fnd base rates'!L$117)\n+($O1042*'fnd base rates'!L$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,12)))","v":1856.0666800000001},{"$f":"(($D1042*'fnd base rates'!M$107)\n+($E1042*'fnd base rates'!M$108)\n+($F1042*'fnd base rates'!M$109)\n+($G1042*'fnd base rates'!M$110)\n+($H1042*'fnd base rates'!M$111)\n+($I1042*'fnd base rates'!M$112)\n+($J1042*'fnd base rates'!M$113)\n+($K1042*'fnd base rates'!M$114)\n+($M1042*'fnd base rates'!M$116)\n+($N1042*'fnd base rates'!M$117)\n+($O1042*'fnd base rates'!M$118)\n+($P1042*VLOOKUP($S1042+12,rate_basefnd,13)))","v":0},16912.762907952001,null,3517239072,"3517","239","072",1,1,16912.762907952001,16913,0,16913,null,null,null,null,null,16913,0,16913,null,null,{"$f":"BC1042-BA1042","v":0}]
[3517,3517239082,"MAP ACADEMY",{"$f":"'fnd enro'!D1043","v":0},{"$f":"'fnd enro'!E1043","v":0},{"$f":"'fnd enro'!F1043","v":0},{"$f":"'fnd enro'!G1043","v":0},{"$f":"'fnd enro'!H1043","v":0},{"$f":"'fnd enro'!I1043","v":1},{"$f":"'fnd enro'!J1043","v":0},{"$f":"'fnd enro'!K1043","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1043","v":0},{"$f":"'fnd enro'!M1043","v":0},{"$f":"'fnd enro'!N1043","v":0},{"$f":"'fnd enro'!O1043","v":0},{"$f":"'fnd enro'!P1043","v":1},{"$f":"'fnd enro'!R1043","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1043)","v":2},null,{"$f":"(($D1043*'fnd base rates'!C$107)\n+($E1043*'fnd base rates'!C$108)\n+($F1043*'fnd base rates'!C$109)\n+($G1043*'fnd base rates'!C$110)\n+($H1043*'fnd base rates'!C$111)\n+($I1043*'fnd base rates'!C$112)\n+($J1043*'fnd base rates'!C$113)\n+($K1043*'fnd base rates'!C$114)\n+($M1043*'fnd base rates'!C$116)\n+($N1043*'fnd base rates'!C$117)\n+($O1043*'fnd base rates'!C$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,3)))\n*$R1043","v":613.79132580199996},{"$f":"(($D1043*'fnd base rates'!D$107)\n+($E1043*'fnd base rates'!D$108)\n+($F1043*'fnd base rates'!D$109)\n+($G1043*'fnd base rates'!D$110)\n+($H1043*'fnd base rates'!D$111)\n+($I1043*'fnd base rates'!D$112)\n+($J1043*'fnd base rates'!D$113)\n+($K1043*'fnd base rates'!D$114)\n+($M1043*'fnd base rates'!D$116)\n+($N1043*'fnd base rates'!D$117)\n+($O1043*'fnd base rates'!D$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,4)))\n*$R1043","v":1065.70416},{"$f":"(($D1043*'fnd base rates'!E$107)\n+($E1043*'fnd base rates'!E$108)\n+($F1043*'fnd base rates'!E$109)\n+($G1043*'fnd base rates'!E$110)\n+($H1043*'fnd base rates'!E$111)\n+($I1043*'fnd base rates'!E$112)\n+($J1043*'fnd base rates'!E$113)\n+($K1043*'fnd base rates'!E$114)\n+($M1043*'fnd base rates'!E$116)\n+($N1043*'fnd base rates'!E$117)\n+($O1043*'fnd base rates'!E$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,5)))\n*$R1043","v":7752.3323999119993},{"$f":"(($D1043*'fnd base rates'!F$107)\n+($E1043*'fnd base rates'!F$108)\n+($F1043*'fnd base rates'!F$109)\n+($G1043*'fnd base rates'!F$110)\n+($H1043*'fnd base rates'!F$111)\n+($I1043*'fnd base rates'!F$112)\n+($J1043*'fnd base rates'!F$113)\n+($K1043*'fnd base rates'!F$114)\n+($M1043*'fnd base rates'!F$116)\n+($N1043*'fnd base rates'!F$117)\n+($O1043*'fnd base rates'!F$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,6)))\n*$R1043","v":919.70120924399998},{"$f":"(($D1043*'fnd base rates'!G$107)\n+($E1043*'fnd base rates'!G$108)\n+($F1043*'fnd base rates'!G$109)\n+($G1043*'fnd base rates'!G$110)\n+($H1043*'fnd base rates'!G$111)\n+($I1043*'fnd base rates'!G$112)\n+($J1043*'fnd base rates'!G$113)\n+($K1043*'fnd base rates'!G$114)\n+($M1043*'fnd base rates'!G$116)\n+($N1043*'fnd base rates'!G$117)\n+($O1043*'fnd base rates'!G$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,7)))\n*$R1043","v":298.91865343399996},{"$f":"(($D1043*'fnd base rates'!H$107)\n+($E1043*'fnd base rates'!H$108)\n+($F1043*'fnd base rates'!H$109)\n+($G1043*'fnd base rates'!H$110)\n+($H1043*'fnd base rates'!H$111)\n+($I1043*'fnd base rates'!H$112)\n+($J1043*'fnd base rates'!H$113)\n+($K1043*'fnd base rates'!H$114)\n+($M1043*'fnd base rates'!H$116)\n+($N1043*'fnd base rates'!H$117)\n+($O1043*'fnd base rates'!H$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,8)))","v":847.13893399999995},{"$f":"(($D1043*'fnd base rates'!I$107)\n+($E1043*'fnd base rates'!I$108)\n+($F1043*'fnd base rates'!I$109)\n+($G1043*'fnd base rates'!I$110)\n+($H1043*'fnd base rates'!I$111)\n+($I1043*'fnd base rates'!I$112)\n+($J1043*'fnd base rates'!I$113)\n+($K1043*'fnd base rates'!I$114)\n+($M1043*'fnd base rates'!I$116)\n+($N1043*'fnd base rates'!I$117)\n+($O1043*'fnd base rates'!I$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,9)))\n*$R1043","v":549.34037999999998},{"$f":"(($D1043*'fnd base rates'!J$107)\n+($E1043*'fnd base rates'!J$108)\n+($F1043*'fnd base rates'!J$109)\n+($G1043*'fnd base rates'!J$110)\n+($H1043*'fnd base rates'!J$111)\n+($I1043*'fnd base rates'!J$112)\n+($J1043*'fnd base rates'!J$113)\n+($K1043*'fnd base rates'!J$114)\n+($M1043*'fnd base rates'!J$116)\n+($N1043*'fnd base rates'!J$117)\n+($O1043*'fnd base rates'!J$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,10)))\n*$R1043","v":1154.33655},{"$f":"(($D1043*'fnd base rates'!K$107)\n+($E1043*'fnd base rates'!K$108)\n+($F1043*'fnd base rates'!K$109)\n+($G1043*'fnd base rates'!K$110)\n+($H1043*'fnd base rates'!K$111)\n+($I1043*'fnd base rates'!K$112)\n+($J1043*'fnd base rates'!K$113)\n+($K1043*'fnd base rates'!K$114)\n+($M1043*'fnd base rates'!K$116)\n+($N1043*'fnd base rates'!K$117)\n+($O1043*'fnd base rates'!K$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,11)))\n*$R1043","v":1192.6120955599999},{"$f":"(($D1043*'fnd base rates'!L$107)\n+($E1043*'fnd base rates'!L$108)\n+($F1043*'fnd base rates'!L$109)\n+($G1043*'fnd base rates'!L$110)\n+($H1043*'fnd base rates'!L$111)\n+($I1043*'fnd base rates'!L$112)\n+($J1043*'fnd base rates'!L$113)\n+($K1043*'fnd base rates'!L$114)\n+($M1043*'fnd base rates'!L$116)\n+($N1043*'fnd base rates'!L$117)\n+($O1043*'fnd base rates'!L$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,12)))","v":1783.7966800000002},{"$f":"(($D1043*'fnd base rates'!M$107)\n+($E1043*'fnd base rates'!M$108)\n+($F1043*'fnd base rates'!M$109)\n+($G1043*'fnd base rates'!M$110)\n+($H1043*'fnd base rates'!M$111)\n+($I1043*'fnd base rates'!M$112)\n+($J1043*'fnd base rates'!M$113)\n+($K1043*'fnd base rates'!M$114)\n+($M1043*'fnd base rates'!M$116)\n+($N1043*'fnd base rates'!M$117)\n+($O1043*'fnd base rates'!M$118)\n+($P1043*VLOOKUP($S1043+12,rate_basefnd,13)))","v":0},16177.672387952,null,3517239082,"3517","239","082",1,1,16177.672387952,16178,0,16178,null,null,null,null,null,16178,0,16178,null,null,{"$f":"BC1043-BA1043","v":0}]
[3517,3517239083,"MAP ACADEMY",{"$f":"'fnd enro'!D1044","v":0},{"$f":"'fnd enro'!E1044","v":0},{"$f":"'fnd enro'!F1044","v":0},{"$f":"'fnd enro'!G1044","v":0},{"$f":"'fnd enro'!H1044","v":0},{"$f":"'fnd enro'!I1044","v":2},{"$f":"'fnd enro'!J1044","v":0},{"$f":"'fnd enro'!K1044","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1044","v":0},{"$f":"'fnd enro'!M1044","v":0},{"$f":"'fnd enro'!N1044","v":0},{"$f":"'fnd enro'!O1044","v":0},{"$f":"'fnd enro'!P1044","v":0},{"$f":"'fnd enro'!R1044","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1044)","v":6},null,{"$f":"(($D1044*'fnd base rates'!C$107)\n+($E1044*'fnd base rates'!C$108)\n+($F1044*'fnd base rates'!C$109)\n+($G1044*'fnd base rates'!C$110)\n+($H1044*'fnd base rates'!C$111)\n+($I1044*'fnd base rates'!C$112)\n+($J1044*'fnd base rates'!C$113)\n+($K1044*'fnd base rates'!C$114)\n+($M1044*'fnd base rates'!C$116)\n+($N1044*'fnd base rates'!C$117)\n+($O1044*'fnd base rates'!C$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,3)))\n*$R1044","v":1112.6208316039999},{"$f":"(($D1044*'fnd base rates'!D$107)\n+($E1044*'fnd base rates'!D$108)\n+($F1044*'fnd base rates'!D$109)\n+($G1044*'fnd base rates'!D$110)\n+($H1044*'fnd base rates'!D$111)\n+($I1044*'fnd base rates'!D$112)\n+($J1044*'fnd base rates'!D$113)\n+($K1044*'fnd base rates'!D$114)\n+($M1044*'fnd base rates'!D$116)\n+($N1044*'fnd base rates'!D$117)\n+($O1044*'fnd base rates'!D$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,4)))\n*$R1044","v":1586.77592},{"$f":"(($D1044*'fnd base rates'!E$107)\n+($E1044*'fnd base rates'!E$108)\n+($F1044*'fnd base rates'!E$109)\n+($G1044*'fnd base rates'!E$110)\n+($H1044*'fnd base rates'!E$111)\n+($I1044*'fnd base rates'!E$112)\n+($J1044*'fnd base rates'!E$113)\n+($K1044*'fnd base rates'!E$114)\n+($M1044*'fnd base rates'!E$116)\n+($N1044*'fnd base rates'!E$117)\n+($O1044*'fnd base rates'!E$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,5)))\n*$R1044","v":10187.903579823998},{"$f":"(($D1044*'fnd base rates'!F$107)\n+($E1044*'fnd base rates'!F$108)\n+($F1044*'fnd base rates'!F$109)\n+($G1044*'fnd base rates'!F$110)\n+($H1044*'fnd base rates'!F$111)\n+($I1044*'fnd base rates'!F$112)\n+($J1044*'fnd base rates'!F$113)\n+($K1044*'fnd base rates'!F$114)\n+($M1044*'fnd base rates'!F$116)\n+($N1044*'fnd base rates'!F$117)\n+($O1044*'fnd base rates'!F$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,6)))\n*$R1044","v":1839.402418488},{"$f":"(($D1044*'fnd base rates'!G$107)\n+($E1044*'fnd base rates'!G$108)\n+($F1044*'fnd base rates'!G$109)\n+($G1044*'fnd base rates'!G$110)\n+($H1044*'fnd base rates'!G$111)\n+($I1044*'fnd base rates'!G$112)\n+($J1044*'fnd base rates'!G$113)\n+($K1044*'fnd base rates'!G$114)\n+($M1044*'fnd base rates'!G$116)\n+($N1044*'fnd base rates'!G$117)\n+($O1044*'fnd base rates'!G$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,7)))\n*$R1044","v":339.89392686799994},{"$f":"(($D1044*'fnd base rates'!H$107)\n+($E1044*'fnd base rates'!H$108)\n+($F1044*'fnd base rates'!H$109)\n+($G1044*'fnd base rates'!H$110)\n+($H1044*'fnd base rates'!H$111)\n+($I1044*'fnd base rates'!H$112)\n+($J1044*'fnd base rates'!H$113)\n+($K1044*'fnd base rates'!H$114)\n+($M1044*'fnd base rates'!H$116)\n+($N1044*'fnd base rates'!H$117)\n+($O1044*'fnd base rates'!H$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D1044*'fnd base rates'!I$107)\n+($E1044*'fnd base rates'!I$108)\n+($F1044*'fnd base rates'!I$109)\n+($G1044*'fnd base rates'!I$110)\n+($H1044*'fnd base rates'!I$111)\n+($I1044*'fnd base rates'!I$112)\n+($J1044*'fnd base rates'!I$113)\n+($K1044*'fnd base rates'!I$114)\n+($M1044*'fnd base rates'!I$116)\n+($N1044*'fnd base rates'!I$117)\n+($O1044*'fnd base rates'!I$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,9)))\n*$R1044","v":883.39955999999995},{"$f":"(($D1044*'fnd base rates'!J$107)\n+($E1044*'fnd base rates'!J$108)\n+($F1044*'fnd base rates'!J$109)\n+($G1044*'fnd base rates'!J$110)\n+($H1044*'fnd base rates'!J$111)\n+($I1044*'fnd base rates'!J$112)\n+($J1044*'fnd base rates'!J$113)\n+($K1044*'fnd base rates'!J$114)\n+($M1044*'fnd base rates'!J$116)\n+($N1044*'fnd base rates'!J$117)\n+($O1044*'fnd base rates'!J$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,10)))\n*$R1044","v":1189.9575},{"$f":"(($D1044*'fnd base rates'!K$107)\n+($E1044*'fnd base rates'!K$108)\n+($F1044*'fnd base rates'!K$109)\n+($G1044*'fnd base rates'!K$110)\n+($H1044*'fnd base rates'!K$111)\n+($I1044*'fnd base rates'!K$112)\n+($J1044*'fnd base rates'!K$113)\n+($K1044*'fnd base rates'!K$114)\n+($M1044*'fnd base rates'!K$116)\n+($N1044*'fnd base rates'!K$117)\n+($O1044*'fnd base rates'!K$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,11)))\n*$R1044","v":2385.2241911199999},{"$f":"(($D1044*'fnd base rates'!L$107)\n+($E1044*'fnd base rates'!L$108)\n+($F1044*'fnd base rates'!L$109)\n+($G1044*'fnd base rates'!L$110)\n+($H1044*'fnd base rates'!L$111)\n+($I1044*'fnd base rates'!L$112)\n+($J1044*'fnd base rates'!L$113)\n+($K1044*'fnd base rates'!L$114)\n+($M1044*'fnd base rates'!L$116)\n+($N1044*'fnd base rates'!L$117)\n+($O1044*'fnd base rates'!L$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D1044*'fnd base rates'!M$107)\n+($E1044*'fnd base rates'!M$108)\n+($F1044*'fnd base rates'!M$109)\n+($G1044*'fnd base rates'!M$110)\n+($H1044*'fnd base rates'!M$111)\n+($I1044*'fnd base rates'!M$112)\n+($J1044*'fnd base rates'!M$113)\n+($K1044*'fnd base rates'!M$114)\n+($M1044*'fnd base rates'!M$116)\n+($N1044*'fnd base rates'!M$117)\n+($O1044*'fnd base rates'!M$118)\n+($P1044*VLOOKUP($S1044+12,rate_basefnd,13)))","v":0},23919.589155903999,null,3517239083,"3517","239","083",1,2,23919.589155903999,11960,0,11960,null,null,null,null,null,11960,0,11960,null,null,{"$f":"BC1044-BA1044","v":0}]
[3517,3517239095,"MAP ACADEMY",{"$f":"'fnd enro'!D1045","v":0},{"$f":"'fnd enro'!E1045","v":0},{"$f":"'fnd enro'!F1045","v":0},{"$f":"'fnd enro'!G1045","v":0},{"$f":"'fnd enro'!H1045","v":0},{"$f":"'fnd enro'!I1045","v":3},{"$f":"'fnd enro'!J1045","v":0},{"$f":"'fnd enro'!K1045","v":0.1158},{"$f":"'fnd enro'!L1045","v":0},{"$f":"'fnd enro'!M1045","v":0},{"$f":"'fnd enro'!N1045","v":0},{"$f":"'fnd enro'!O1045","v":0},{"$f":"'fnd enro'!P1045","v":3},{"$f":"'fnd enro'!R1045","v":3},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1045)","v":12},null,{"$f":"(($D1045*'fnd base rates'!C$107)\n+($E1045*'fnd base rates'!C$108)\n+($F1045*'fnd base rates'!C$109)\n+($G1045*'fnd base rates'!C$110)\n+($H1045*'fnd base rates'!C$111)\n+($I1045*'fnd base rates'!C$112)\n+($J1045*'fnd base rates'!C$113)\n+($K1045*'fnd base rates'!C$114)\n+($M1045*'fnd base rates'!C$116)\n+($N1045*'fnd base rates'!C$117)\n+($O1045*'fnd base rates'!C$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,3)))\n*$R1045","v":1942.4503674059997},{"$f":"(($D1045*'fnd base rates'!D$107)\n+($E1045*'fnd base rates'!D$108)\n+($F1045*'fnd base rates'!D$109)\n+($G1045*'fnd base rates'!D$110)\n+($H1045*'fnd base rates'!D$111)\n+($I1045*'fnd base rates'!D$112)\n+($J1045*'fnd base rates'!D$113)\n+($K1045*'fnd base rates'!D$114)\n+($M1045*'fnd base rates'!D$116)\n+($N1045*'fnd base rates'!D$117)\n+($O1045*'fnd base rates'!D$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,4)))\n*$R1045","v":3676.1131500000001},{"$f":"(($D1045*'fnd base rates'!E$107)\n+($E1045*'fnd base rates'!E$108)\n+($F1045*'fnd base rates'!E$109)\n+($G1045*'fnd base rates'!E$110)\n+($H1045*'fnd base rates'!E$111)\n+($I1045*'fnd base rates'!E$112)\n+($J1045*'fnd base rates'!E$113)\n+($K1045*'fnd base rates'!E$114)\n+($M1045*'fnd base rates'!E$116)\n+($N1045*'fnd base rates'!E$117)\n+($O1045*'fnd base rates'!E$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,5)))\n*$R1045","v":27932.643539735996},{"$f":"(($D1045*'fnd base rates'!F$107)\n+($E1045*'fnd base rates'!F$108)\n+($F1045*'fnd base rates'!F$109)\n+($G1045*'fnd base rates'!F$110)\n+($H1045*'fnd base rates'!F$111)\n+($I1045*'fnd base rates'!F$112)\n+($J1045*'fnd base rates'!F$113)\n+($K1045*'fnd base rates'!F$114)\n+($M1045*'fnd base rates'!F$116)\n+($N1045*'fnd base rates'!F$117)\n+($O1045*'fnd base rates'!F$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,6)))\n*$R1045","v":2759.1036277320004},{"$f":"(($D1045*'fnd base rates'!G$107)\n+($E1045*'fnd base rates'!G$108)\n+($F1045*'fnd base rates'!G$109)\n+($G1045*'fnd base rates'!G$110)\n+($H1045*'fnd base rates'!G$111)\n+($I1045*'fnd base rates'!G$112)\n+($J1045*'fnd base rates'!G$113)\n+($K1045*'fnd base rates'!G$114)\n+($M1045*'fnd base rates'!G$116)\n+($N1045*'fnd base rates'!G$117)\n+($O1045*'fnd base rates'!G$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,7)))\n*$R1045","v":1123.5789703019998},{"$f":"(($D1045*'fnd base rates'!H$107)\n+($E1045*'fnd base rates'!H$108)\n+($F1045*'fnd base rates'!H$109)\n+($G1045*'fnd base rates'!H$110)\n+($H1045*'fnd base rates'!H$111)\n+($I1045*'fnd base rates'!H$112)\n+($J1045*'fnd base rates'!H$113)\n+($K1045*'fnd base rates'!H$114)\n+($M1045*'fnd base rates'!H$116)\n+($N1045*'fnd base rates'!H$117)\n+($O1045*'fnd base rates'!H$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,8)))","v":2574.9568019999997},{"$f":"(($D1045*'fnd base rates'!I$107)\n+($E1045*'fnd base rates'!I$108)\n+($F1045*'fnd base rates'!I$109)\n+($G1045*'fnd base rates'!I$110)\n+($H1045*'fnd base rates'!I$111)\n+($I1045*'fnd base rates'!I$112)\n+($J1045*'fnd base rates'!I$113)\n+($K1045*'fnd base rates'!I$114)\n+($M1045*'fnd base rates'!I$116)\n+($N1045*'fnd base rates'!I$117)\n+($O1045*'fnd base rates'!I$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,9)))\n*$R1045","v":1837.3877099999997},{"$f":"(($D1045*'fnd base rates'!J$107)\n+($E1045*'fnd base rates'!J$108)\n+($F1045*'fnd base rates'!J$109)\n+($G1045*'fnd base rates'!J$110)\n+($H1045*'fnd base rates'!J$111)\n+($I1045*'fnd base rates'!J$112)\n+($J1045*'fnd base rates'!J$113)\n+($K1045*'fnd base rates'!J$114)\n+($M1045*'fnd base rates'!J$116)\n+($N1045*'fnd base rates'!J$117)\n+($O1045*'fnd base rates'!J$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,10)))\n*$R1045","v":4446.8322899999994},{"$f":"(($D1045*'fnd base rates'!K$107)\n+($E1045*'fnd base rates'!K$108)\n+($F1045*'fnd base rates'!K$109)\n+($G1045*'fnd base rates'!K$110)\n+($H1045*'fnd base rates'!K$111)\n+($I1045*'fnd base rates'!K$112)\n+($J1045*'fnd base rates'!K$113)\n+($K1045*'fnd base rates'!K$114)\n+($M1045*'fnd base rates'!K$116)\n+($N1045*'fnd base rates'!K$117)\n+($O1045*'fnd base rates'!K$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,11)))\n*$R1045","v":3577.8362866799994},{"$f":"(($D1045*'fnd base rates'!L$107)\n+($E1045*'fnd base rates'!L$108)\n+($F1045*'fnd base rates'!L$109)\n+($G1045*'fnd base rates'!L$110)\n+($H1045*'fnd base rates'!L$111)\n+($I1045*'fnd base rates'!L$112)\n+($J1045*'fnd base rates'!L$113)\n+($K1045*'fnd base rates'!L$114)\n+($M1045*'fnd base rates'!L$116)\n+($N1045*'fnd base rates'!L$117)\n+($O1045*'fnd base rates'!L$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,12)))","v":6080.7200400000011},{"$f":"(($D1045*'fnd base rates'!M$107)\n+($E1045*'fnd base rates'!M$108)\n+($F1045*'fnd base rates'!M$109)\n+($G1045*'fnd base rates'!M$110)\n+($H1045*'fnd base rates'!M$111)\n+($I1045*'fnd base rates'!M$112)\n+($J1045*'fnd base rates'!M$113)\n+($K1045*'fnd base rates'!M$114)\n+($M1045*'fnd base rates'!M$116)\n+($N1045*'fnd base rates'!M$117)\n+($O1045*'fnd base rates'!M$118)\n+($P1045*VLOOKUP($S1045+12,rate_basefnd,13)))","v":0},55951.622783856001,null,3517239095,"3517","239","095",1,3,55951.622783856001,18651,0,18651,null,null,null,null,null,18651,0,18651,null,null,{"$f":"BC1045-BA1045","v":0}]
[3517,3517239096,"MAP ACADEMY",{"$f":"'fnd enro'!D1046","v":0},{"$f":"'fnd enro'!E1046","v":0},{"$f":"'fnd enro'!F1046","v":0},{"$f":"'fnd enro'!G1046","v":0},{"$f":"'fnd enro'!H1046","v":0},{"$f":"'fnd enro'!I1046","v":4},{"$f":"'fnd enro'!J1046","v":0},{"$f":"'fnd enro'!K1046","v":0.15440000000000001},{"$f":"'fnd enro'!L1046","v":0},{"$f":"'fnd enro'!M1046","v":0},{"$f":"'fnd enro'!N1046","v":0},{"$f":"'fnd enro'!O1046","v":0},{"$f":"'fnd enro'!P1046","v":4},{"$f":"'fnd enro'!R1046","v":4},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1046)","v":8},null,{"$f":"(($D1046*'fnd base rates'!C$107)\n+($E1046*'fnd base rates'!C$108)\n+($F1046*'fnd base rates'!C$109)\n+($G1046*'fnd base rates'!C$110)\n+($H1046*'fnd base rates'!C$111)\n+($I1046*'fnd base rates'!C$112)\n+($J1046*'fnd base rates'!C$113)\n+($K1046*'fnd base rates'!C$114)\n+($M1046*'fnd base rates'!C$116)\n+($N1046*'fnd base rates'!C$117)\n+($O1046*'fnd base rates'!C$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,3)))\n*$R1046","v":2524.7272632080003},{"$f":"(($D1046*'fnd base rates'!D$107)\n+($E1046*'fnd base rates'!D$108)\n+($F1046*'fnd base rates'!D$109)\n+($G1046*'fnd base rates'!D$110)\n+($H1046*'fnd base rates'!D$111)\n+($I1046*'fnd base rates'!D$112)\n+($J1046*'fnd base rates'!D$113)\n+($K1046*'fnd base rates'!D$114)\n+($M1046*'fnd base rates'!D$116)\n+($N1046*'fnd base rates'!D$117)\n+($O1046*'fnd base rates'!D$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,4)))\n*$R1046","v":4592.4996799999999},{"$f":"(($D1046*'fnd base rates'!E$107)\n+($E1046*'fnd base rates'!E$108)\n+($F1046*'fnd base rates'!E$109)\n+($G1046*'fnd base rates'!E$110)\n+($H1046*'fnd base rates'!E$111)\n+($I1046*'fnd base rates'!E$112)\n+($J1046*'fnd base rates'!E$113)\n+($K1046*'fnd base rates'!E$114)\n+($M1046*'fnd base rates'!E$116)\n+($N1046*'fnd base rates'!E$117)\n+($O1046*'fnd base rates'!E$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,5)))\n*$R1046","v":34227.472439647994},{"$f":"(($D1046*'fnd base rates'!F$107)\n+($E1046*'fnd base rates'!F$108)\n+($F1046*'fnd base rates'!F$109)\n+($G1046*'fnd base rates'!F$110)\n+($H1046*'fnd base rates'!F$111)\n+($I1046*'fnd base rates'!F$112)\n+($J1046*'fnd base rates'!F$113)\n+($K1046*'fnd base rates'!F$114)\n+($M1046*'fnd base rates'!F$116)\n+($N1046*'fnd base rates'!F$117)\n+($O1046*'fnd base rates'!F$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,6)))\n*$R1046","v":3678.8048369759999},{"$f":"(($D1046*'fnd base rates'!G$107)\n+($E1046*'fnd base rates'!G$108)\n+($F1046*'fnd base rates'!G$109)\n+($G1046*'fnd base rates'!G$110)\n+($H1046*'fnd base rates'!G$111)\n+($I1046*'fnd base rates'!G$112)\n+($J1046*'fnd base rates'!G$113)\n+($K1046*'fnd base rates'!G$114)\n+($M1046*'fnd base rates'!G$116)\n+($N1046*'fnd base rates'!G$117)\n+($O1046*'fnd base rates'!G$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,7)))\n*$R1046","v":1351.805333736},{"$f":"(($D1046*'fnd base rates'!H$107)\n+($E1046*'fnd base rates'!H$108)\n+($F1046*'fnd base rates'!H$109)\n+($G1046*'fnd base rates'!H$110)\n+($H1046*'fnd base rates'!H$111)\n+($I1046*'fnd base rates'!H$112)\n+($J1046*'fnd base rates'!H$113)\n+($K1046*'fnd base rates'!H$114)\n+($M1046*'fnd base rates'!H$116)\n+($N1046*'fnd base rates'!H$117)\n+($O1046*'fnd base rates'!H$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,8)))","v":3411.6757360000001},{"$f":"(($D1046*'fnd base rates'!I$107)\n+($E1046*'fnd base rates'!I$108)\n+($F1046*'fnd base rates'!I$109)\n+($G1046*'fnd base rates'!I$110)\n+($H1046*'fnd base rates'!I$111)\n+($I1046*'fnd base rates'!I$112)\n+($J1046*'fnd base rates'!I$113)\n+($K1046*'fnd base rates'!I$114)\n+($M1046*'fnd base rates'!I$116)\n+($N1046*'fnd base rates'!I$117)\n+($O1046*'fnd base rates'!I$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,9)))\n*$R1046","v":2327.6916799999999},{"$f":"(($D1046*'fnd base rates'!J$107)\n+($E1046*'fnd base rates'!J$108)\n+($F1046*'fnd base rates'!J$109)\n+($G1046*'fnd base rates'!J$110)\n+($H1046*'fnd base rates'!J$111)\n+($I1046*'fnd base rates'!J$112)\n+($J1046*'fnd base rates'!J$113)\n+($K1046*'fnd base rates'!J$114)\n+($M1046*'fnd base rates'!J$116)\n+($N1046*'fnd base rates'!J$117)\n+($O1046*'fnd base rates'!J$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,10)))\n*$R1046","v":5294.4657199999992},{"$f":"(($D1046*'fnd base rates'!K$107)\n+($E1046*'fnd base rates'!K$108)\n+($F1046*'fnd base rates'!K$109)\n+($G1046*'fnd base rates'!K$110)\n+($H1046*'fnd base rates'!K$111)\n+($I1046*'fnd base rates'!K$112)\n+($J1046*'fnd base rates'!K$113)\n+($K1046*'fnd base rates'!K$114)\n+($M1046*'fnd base rates'!K$116)\n+($N1046*'fnd base rates'!K$117)\n+($O1046*'fnd base rates'!K$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,11)))\n*$R1046","v":4770.4483822399998},{"$f":"(($D1046*'fnd base rates'!L$107)\n+($E1046*'fnd base rates'!L$108)\n+($F1046*'fnd base rates'!L$109)\n+($G1046*'fnd base rates'!L$110)\n+($H1046*'fnd base rates'!L$111)\n+($I1046*'fnd base rates'!L$112)\n+($J1046*'fnd base rates'!L$113)\n+($K1046*'fnd base rates'!L$114)\n+($M1046*'fnd base rates'!L$116)\n+($N1046*'fnd base rates'!L$117)\n+($O1046*'fnd base rates'!L$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,12)))","v":7637.1467200000006},{"$f":"(($D1046*'fnd base rates'!M$107)\n+($E1046*'fnd base rates'!M$108)\n+($F1046*'fnd base rates'!M$109)\n+($G1046*'fnd base rates'!M$110)\n+($H1046*'fnd base rates'!M$111)\n+($I1046*'fnd base rates'!M$112)\n+($J1046*'fnd base rates'!M$113)\n+($K1046*'fnd base rates'!M$114)\n+($M1046*'fnd base rates'!M$116)\n+($N1046*'fnd base rates'!M$117)\n+($O1046*'fnd base rates'!M$118)\n+($P1046*VLOOKUP($S1046+12,rate_basefnd,13)))","v":0},69816.737791808002,null,3517239096,"3517","239","096",1,4,69816.737791808002,17454,0,17454,null,null,null,null,null,17454,0,17454,null,null,{"$f":"BC1046-BA1046","v":0}]
[3517,3517239131,"MAP ACADEMY",{"$f":"'fnd enro'!D1047","v":0},{"$f":"'fnd enro'!E1047","v":0},{"$f":"'fnd enro'!F1047","v":0},{"$f":"'fnd enro'!G1047","v":0},{"$f":"'fnd enro'!H1047","v":0},{"$f":"'fnd enro'!I1047","v":1},{"$f":"'fnd enro'!J1047","v":0},{"$f":"'fnd enro'!K1047","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1047","v":0},{"$f":"'fnd enro'!M1047","v":0},{"$f":"'fnd enro'!N1047","v":0},{"$f":"'fnd enro'!O1047","v":0},{"$f":"'fnd enro'!P1047","v":1},{"$f":"'fnd enro'!R1047","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1047)","v":2},null,{"$f":"(($D1047*'fnd base rates'!C$107)\n+($E1047*'fnd base rates'!C$108)\n+($F1047*'fnd base rates'!C$109)\n+($G1047*'fnd base rates'!C$110)\n+($H1047*'fnd base rates'!C$111)\n+($I1047*'fnd base rates'!C$112)\n+($J1047*'fnd base rates'!C$113)\n+($K1047*'fnd base rates'!C$114)\n+($M1047*'fnd base rates'!C$116)\n+($N1047*'fnd base rates'!C$117)\n+($O1047*'fnd base rates'!C$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,3)))\n*$R1047","v":613.79132580199996},{"$f":"(($D1047*'fnd base rates'!D$107)\n+($E1047*'fnd base rates'!D$108)\n+($F1047*'fnd base rates'!D$109)\n+($G1047*'fnd base rates'!D$110)\n+($H1047*'fnd base rates'!D$111)\n+($I1047*'fnd base rates'!D$112)\n+($J1047*'fnd base rates'!D$113)\n+($K1047*'fnd base rates'!D$114)\n+($M1047*'fnd base rates'!D$116)\n+($N1047*'fnd base rates'!D$117)\n+($O1047*'fnd base rates'!D$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,4)))\n*$R1047","v":1065.70416},{"$f":"(($D1047*'fnd base rates'!E$107)\n+($E1047*'fnd base rates'!E$108)\n+($F1047*'fnd base rates'!E$109)\n+($G1047*'fnd base rates'!E$110)\n+($H1047*'fnd base rates'!E$111)\n+($I1047*'fnd base rates'!E$112)\n+($J1047*'fnd base rates'!E$113)\n+($K1047*'fnd base rates'!E$114)\n+($M1047*'fnd base rates'!E$116)\n+($N1047*'fnd base rates'!E$117)\n+($O1047*'fnd base rates'!E$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,5)))\n*$R1047","v":7752.3323999119993},{"$f":"(($D1047*'fnd base rates'!F$107)\n+($E1047*'fnd base rates'!F$108)\n+($F1047*'fnd base rates'!F$109)\n+($G1047*'fnd base rates'!F$110)\n+($H1047*'fnd base rates'!F$111)\n+($I1047*'fnd base rates'!F$112)\n+($J1047*'fnd base rates'!F$113)\n+($K1047*'fnd base rates'!F$114)\n+($M1047*'fnd base rates'!F$116)\n+($N1047*'fnd base rates'!F$117)\n+($O1047*'fnd base rates'!F$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,6)))\n*$R1047","v":919.70120924399998},{"$f":"(($D1047*'fnd base rates'!G$107)\n+($E1047*'fnd base rates'!G$108)\n+($F1047*'fnd base rates'!G$109)\n+($G1047*'fnd base rates'!G$110)\n+($H1047*'fnd base rates'!G$111)\n+($I1047*'fnd base rates'!G$112)\n+($J1047*'fnd base rates'!G$113)\n+($K1047*'fnd base rates'!G$114)\n+($M1047*'fnd base rates'!G$116)\n+($N1047*'fnd base rates'!G$117)\n+($O1047*'fnd base rates'!G$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,7)))\n*$R1047","v":298.91865343399996},{"$f":"(($D1047*'fnd base rates'!H$107)\n+($E1047*'fnd base rates'!H$108)\n+($F1047*'fnd base rates'!H$109)\n+($G1047*'fnd base rates'!H$110)\n+($H1047*'fnd base rates'!H$111)\n+($I1047*'fnd base rates'!H$112)\n+($J1047*'fnd base rates'!H$113)\n+($K1047*'fnd base rates'!H$114)\n+($M1047*'fnd base rates'!H$116)\n+($N1047*'fnd base rates'!H$117)\n+($O1047*'fnd base rates'!H$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,8)))","v":847.13893399999995},{"$f":"(($D1047*'fnd base rates'!I$107)\n+($E1047*'fnd base rates'!I$108)\n+($F1047*'fnd base rates'!I$109)\n+($G1047*'fnd base rates'!I$110)\n+($H1047*'fnd base rates'!I$111)\n+($I1047*'fnd base rates'!I$112)\n+($J1047*'fnd base rates'!I$113)\n+($K1047*'fnd base rates'!I$114)\n+($M1047*'fnd base rates'!I$116)\n+($N1047*'fnd base rates'!I$117)\n+($O1047*'fnd base rates'!I$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,9)))\n*$R1047","v":549.34037999999998},{"$f":"(($D1047*'fnd base rates'!J$107)\n+($E1047*'fnd base rates'!J$108)\n+($F1047*'fnd base rates'!J$109)\n+($G1047*'fnd base rates'!J$110)\n+($H1047*'fnd base rates'!J$111)\n+($I1047*'fnd base rates'!J$112)\n+($J1047*'fnd base rates'!J$113)\n+($K1047*'fnd base rates'!J$114)\n+($M1047*'fnd base rates'!J$116)\n+($N1047*'fnd base rates'!J$117)\n+($O1047*'fnd base rates'!J$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,10)))\n*$R1047","v":1154.33655},{"$f":"(($D1047*'fnd base rates'!K$107)\n+($E1047*'fnd base rates'!K$108)\n+($F1047*'fnd base rates'!K$109)\n+($G1047*'fnd base rates'!K$110)\n+($H1047*'fnd base rates'!K$111)\n+($I1047*'fnd base rates'!K$112)\n+($J1047*'fnd base rates'!K$113)\n+($K1047*'fnd base rates'!K$114)\n+($M1047*'fnd base rates'!K$116)\n+($N1047*'fnd base rates'!K$117)\n+($O1047*'fnd base rates'!K$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,11)))\n*$R1047","v":1192.6120955599999},{"$f":"(($D1047*'fnd base rates'!L$107)\n+($E1047*'fnd base rates'!L$108)\n+($F1047*'fnd base rates'!L$109)\n+($G1047*'fnd base rates'!L$110)\n+($H1047*'fnd base rates'!L$111)\n+($I1047*'fnd base rates'!L$112)\n+($J1047*'fnd base rates'!L$113)\n+($K1047*'fnd base rates'!L$114)\n+($M1047*'fnd base rates'!L$116)\n+($N1047*'fnd base rates'!L$117)\n+($O1047*'fnd base rates'!L$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,12)))","v":1783.7966800000002},{"$f":"(($D1047*'fnd base rates'!M$107)\n+($E1047*'fnd base rates'!M$108)\n+($F1047*'fnd base rates'!M$109)\n+($G1047*'fnd base rates'!M$110)\n+($H1047*'fnd base rates'!M$111)\n+($I1047*'fnd base rates'!M$112)\n+($J1047*'fnd base rates'!M$113)\n+($K1047*'fnd base rates'!M$114)\n+($M1047*'fnd base rates'!M$116)\n+($N1047*'fnd base rates'!M$117)\n+($O1047*'fnd base rates'!M$118)\n+($P1047*VLOOKUP($S1047+12,rate_basefnd,13)))","v":0},16177.672387952,null,3517239131,"3517","239","131",1,1,16177.672387952,16178,0,16178,null,null,null,null,null,16178,0,16178,null,null,{"$f":"BC1047-BA1047","v":0}]
[3517,3517239165,"MAP ACADEMY",{"$f":"'fnd enro'!D1048","v":0},{"$f":"'fnd enro'!E1048","v":0},{"$f":"'fnd enro'!F1048","v":0},{"$f":"'fnd enro'!G1048","v":0},{"$f":"'fnd enro'!H1048","v":0},{"$f":"'fnd enro'!I1048","v":1},{"$f":"'fnd enro'!J1048","v":0},{"$f":"'fnd enro'!K1048","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1048","v":0},{"$f":"'fnd enro'!M1048","v":0},{"$f":"'fnd enro'!N1048","v":0},{"$f":"'fnd enro'!O1048","v":0},{"$f":"'fnd enro'!P1048","v":1},{"$f":"'fnd enro'!R1048","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1048)","v":10},null,{"$f":"(($D1048*'fnd base rates'!C$107)\n+($E1048*'fnd base rates'!C$108)\n+($F1048*'fnd base rates'!C$109)\n+($G1048*'fnd base rates'!C$110)\n+($H1048*'fnd base rates'!C$111)\n+($I1048*'fnd base rates'!C$112)\n+($J1048*'fnd base rates'!C$113)\n+($K1048*'fnd base rates'!C$114)\n+($M1048*'fnd base rates'!C$116)\n+($N1048*'fnd base rates'!C$117)\n+($O1048*'fnd base rates'!C$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,3)))\n*$R1048","v":638.55488580199994},{"$f":"(($D1048*'fnd base rates'!D$107)\n+($E1048*'fnd base rates'!D$108)\n+($F1048*'fnd base rates'!D$109)\n+($G1048*'fnd base rates'!D$110)\n+($H1048*'fnd base rates'!D$111)\n+($I1048*'fnd base rates'!D$112)\n+($J1048*'fnd base rates'!D$113)\n+($K1048*'fnd base rates'!D$114)\n+($M1048*'fnd base rates'!D$116)\n+($N1048*'fnd base rates'!D$117)\n+($O1048*'fnd base rates'!D$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,4)))\n*$R1048","v":1183.09256},{"$f":"(($D1048*'fnd base rates'!E$107)\n+($E1048*'fnd base rates'!E$108)\n+($F1048*'fnd base rates'!E$109)\n+($G1048*'fnd base rates'!E$110)\n+($H1048*'fnd base rates'!E$111)\n+($I1048*'fnd base rates'!E$112)\n+($J1048*'fnd base rates'!E$113)\n+($K1048*'fnd base rates'!E$114)\n+($M1048*'fnd base rates'!E$116)\n+($N1048*'fnd base rates'!E$117)\n+($O1048*'fnd base rates'!E$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,5)))\n*$R1048","v":8898.124069911999},{"$f":"(($D1048*'fnd base rates'!F$107)\n+($E1048*'fnd base rates'!F$108)\n+($F1048*'fnd base rates'!F$109)\n+($G1048*'fnd base rates'!F$110)\n+($H1048*'fnd base rates'!F$111)\n+($I1048*'fnd base rates'!F$112)\n+($J1048*'fnd base rates'!F$113)\n+($K1048*'fnd base rates'!F$114)\n+($M1048*'fnd base rates'!F$116)\n+($N1048*'fnd base rates'!F$117)\n+($O1048*'fnd base rates'!F$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,6)))\n*$R1048","v":919.70120924399998},{"$f":"(($D1048*'fnd base rates'!G$107)\n+($E1048*'fnd base rates'!G$108)\n+($F1048*'fnd base rates'!G$109)\n+($G1048*'fnd base rates'!G$110)\n+($H1048*'fnd base rates'!G$111)\n+($I1048*'fnd base rates'!G$112)\n+($J1048*'fnd base rates'!G$113)\n+($K1048*'fnd base rates'!G$114)\n+($M1048*'fnd base rates'!G$116)\n+($N1048*'fnd base rates'!G$117)\n+($O1048*'fnd base rates'!G$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,7)))\n*$R1048","v":354.50185343399994},{"$f":"(($D1048*'fnd base rates'!H$107)\n+($E1048*'fnd base rates'!H$108)\n+($F1048*'fnd base rates'!H$109)\n+($G1048*'fnd base rates'!H$110)\n+($H1048*'fnd base rates'!H$111)\n+($I1048*'fnd base rates'!H$112)\n+($J1048*'fnd base rates'!H$113)\n+($K1048*'fnd base rates'!H$114)\n+($M1048*'fnd base rates'!H$116)\n+($N1048*'fnd base rates'!H$117)\n+($O1048*'fnd base rates'!H$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,8)))","v":855.35893399999998},{"$f":"(($D1048*'fnd base rates'!I$107)\n+($E1048*'fnd base rates'!I$108)\n+($F1048*'fnd base rates'!I$109)\n+($G1048*'fnd base rates'!I$110)\n+($H1048*'fnd base rates'!I$111)\n+($I1048*'fnd base rates'!I$112)\n+($J1048*'fnd base rates'!I$113)\n+($K1048*'fnd base rates'!I$114)\n+($M1048*'fnd base rates'!I$116)\n+($N1048*'fnd base rates'!I$117)\n+($O1048*'fnd base rates'!I$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,9)))\n*$R1048","v":595.74612999999999},{"$f":"(($D1048*'fnd base rates'!J$107)\n+($E1048*'fnd base rates'!J$108)\n+($F1048*'fnd base rates'!J$109)\n+($G1048*'fnd base rates'!J$110)\n+($H1048*'fnd base rates'!J$111)\n+($I1048*'fnd base rates'!J$112)\n+($J1048*'fnd base rates'!J$113)\n+($K1048*'fnd base rates'!J$114)\n+($M1048*'fnd base rates'!J$116)\n+($N1048*'fnd base rates'!J$117)\n+($O1048*'fnd base rates'!J$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,10)))\n*$R1048","v":1395.4286799999998},{"$f":"(($D1048*'fnd base rates'!K$107)\n+($E1048*'fnd base rates'!K$108)\n+($F1048*'fnd base rates'!K$109)\n+($G1048*'fnd base rates'!K$110)\n+($H1048*'fnd base rates'!K$111)\n+($I1048*'fnd base rates'!K$112)\n+($J1048*'fnd base rates'!K$113)\n+($K1048*'fnd base rates'!K$114)\n+($M1048*'fnd base rates'!K$116)\n+($N1048*'fnd base rates'!K$117)\n+($O1048*'fnd base rates'!K$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,11)))\n*$R1048","v":1192.6120955599999},{"$f":"(($D1048*'fnd base rates'!L$107)\n+($E1048*'fnd base rates'!L$108)\n+($F1048*'fnd base rates'!L$109)\n+($G1048*'fnd base rates'!L$110)\n+($H1048*'fnd base rates'!L$111)\n+($I1048*'fnd base rates'!L$112)\n+($J1048*'fnd base rates'!L$113)\n+($K1048*'fnd base rates'!L$114)\n+($M1048*'fnd base rates'!L$116)\n+($N1048*'fnd base rates'!L$117)\n+($O1048*'fnd base rates'!L$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,12)))","v":1962.5266799999999},{"$f":"(($D1048*'fnd base rates'!M$107)\n+($E1048*'fnd base rates'!M$108)\n+($F1048*'fnd base rates'!M$109)\n+($G1048*'fnd base rates'!M$110)\n+($H1048*'fnd base rates'!M$111)\n+($I1048*'fnd base rates'!M$112)\n+($J1048*'fnd base rates'!M$113)\n+($K1048*'fnd base rates'!M$114)\n+($M1048*'fnd base rates'!M$116)\n+($N1048*'fnd base rates'!M$117)\n+($O1048*'fnd base rates'!M$118)\n+($P1048*VLOOKUP($S1048+12,rate_basefnd,13)))","v":0},17995.647097951998,null,3517239165,"3517","239","165",1,1,17995.647097951998,17996,0,17996,null,null,null,null,null,17996,0,17996,null,null,{"$f":"BC1048-BA1048","v":0}]
[3517,3517239167,"MAP ACADEMY",{"$f":"'fnd enro'!D1049","v":0},{"$f":"'fnd enro'!E1049","v":0},{"$f":"'fnd enro'!F1049","v":0},{"$f":"'fnd enro'!G1049","v":0},{"$f":"'fnd enro'!H1049","v":0},{"$f":"'fnd enro'!I1049","v":1},{"$f":"'fnd enro'!J1049","v":0},{"$f":"'fnd enro'!K1049","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1049","v":0},{"$f":"'fnd enro'!M1049","v":0},{"$f":"'fnd enro'!N1049","v":0},{"$f":"'fnd enro'!O1049","v":0},{"$f":"'fnd enro'!P1049","v":1},{"$f":"'fnd enro'!R1049","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1049)","v":4},null,{"$f":"(($D1049*'fnd base rates'!C$107)\n+($E1049*'fnd base rates'!C$108)\n+($F1049*'fnd base rates'!C$109)\n+($G1049*'fnd base rates'!C$110)\n+($H1049*'fnd base rates'!C$111)\n+($I1049*'fnd base rates'!C$112)\n+($J1049*'fnd base rates'!C$113)\n+($K1049*'fnd base rates'!C$114)\n+($M1049*'fnd base rates'!C$116)\n+($N1049*'fnd base rates'!C$117)\n+($O1049*'fnd base rates'!C$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,3)))\n*$R1049","v":616.86084580199997},{"$f":"(($D1049*'fnd base rates'!D$107)\n+($E1049*'fnd base rates'!D$108)\n+($F1049*'fnd base rates'!D$109)\n+($G1049*'fnd base rates'!D$110)\n+($H1049*'fnd base rates'!D$111)\n+($I1049*'fnd base rates'!D$112)\n+($J1049*'fnd base rates'!D$113)\n+($K1049*'fnd base rates'!D$114)\n+($M1049*'fnd base rates'!D$116)\n+($N1049*'fnd base rates'!D$117)\n+($O1049*'fnd base rates'!D$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,4)))\n*$R1049","v":1080.2636399999999},{"$f":"(($D1049*'fnd base rates'!E$107)\n+($E1049*'fnd base rates'!E$108)\n+($F1049*'fnd base rates'!E$109)\n+($G1049*'fnd base rates'!E$110)\n+($H1049*'fnd base rates'!E$111)\n+($I1049*'fnd base rates'!E$112)\n+($J1049*'fnd base rates'!E$113)\n+($K1049*'fnd base rates'!E$114)\n+($M1049*'fnd base rates'!E$116)\n+($N1049*'fnd base rates'!E$117)\n+($O1049*'fnd base rates'!E$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,5)))\n*$R1049","v":7894.4532499119987},{"$f":"(($D1049*'fnd base rates'!F$107)\n+($E1049*'fnd base rates'!F$108)\n+($F1049*'fnd base rates'!F$109)\n+($G1049*'fnd base rates'!F$110)\n+($H1049*'fnd base rates'!F$111)\n+($I1049*'fnd base rates'!F$112)\n+($J1049*'fnd base rates'!F$113)\n+($K1049*'fnd base rates'!F$114)\n+($M1049*'fnd base rates'!F$116)\n+($N1049*'fnd base rates'!F$117)\n+($O1049*'fnd base rates'!F$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,6)))\n*$R1049","v":919.70120924399998},{"$f":"(($D1049*'fnd base rates'!G$107)\n+($E1049*'fnd base rates'!G$108)\n+($F1049*'fnd base rates'!G$109)\n+($G1049*'fnd base rates'!G$110)\n+($H1049*'fnd base rates'!G$111)\n+($I1049*'fnd base rates'!G$112)\n+($J1049*'fnd base rates'!G$113)\n+($K1049*'fnd base rates'!G$114)\n+($M1049*'fnd base rates'!G$116)\n+($N1049*'fnd base rates'!G$117)\n+($O1049*'fnd base rates'!G$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,7)))\n*$R1049","v":305.81470343399997},{"$f":"(($D1049*'fnd base rates'!H$107)\n+($E1049*'fnd base rates'!H$108)\n+($F1049*'fnd base rates'!H$109)\n+($G1049*'fnd base rates'!H$110)\n+($H1049*'fnd base rates'!H$111)\n+($I1049*'fnd base rates'!H$112)\n+($J1049*'fnd base rates'!H$113)\n+($K1049*'fnd base rates'!H$114)\n+($M1049*'fnd base rates'!H$116)\n+($N1049*'fnd base rates'!H$117)\n+($O1049*'fnd base rates'!H$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,8)))","v":848.15893400000004},{"$f":"(($D1049*'fnd base rates'!I$107)\n+($E1049*'fnd base rates'!I$108)\n+($F1049*'fnd base rates'!I$109)\n+($G1049*'fnd base rates'!I$110)\n+($H1049*'fnd base rates'!I$111)\n+($I1049*'fnd base rates'!I$112)\n+($J1049*'fnd base rates'!I$113)\n+($K1049*'fnd base rates'!I$114)\n+($M1049*'fnd base rates'!I$116)\n+($N1049*'fnd base rates'!I$117)\n+($O1049*'fnd base rates'!I$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,9)))\n*$R1049","v":555.10609999999986},{"$f":"(($D1049*'fnd base rates'!J$107)\n+($E1049*'fnd base rates'!J$108)\n+($F1049*'fnd base rates'!J$109)\n+($G1049*'fnd base rates'!J$110)\n+($H1049*'fnd base rates'!J$111)\n+($I1049*'fnd base rates'!J$112)\n+($J1049*'fnd base rates'!J$113)\n+($K1049*'fnd base rates'!J$114)\n+($M1049*'fnd base rates'!J$116)\n+($N1049*'fnd base rates'!J$117)\n+($O1049*'fnd base rates'!J$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,10)))\n*$R1049","v":1184.2436299999999},{"$f":"(($D1049*'fnd base rates'!K$107)\n+($E1049*'fnd base rates'!K$108)\n+($F1049*'fnd base rates'!K$109)\n+($G1049*'fnd base rates'!K$110)\n+($H1049*'fnd base rates'!K$111)\n+($I1049*'fnd base rates'!K$112)\n+($J1049*'fnd base rates'!K$113)\n+($K1049*'fnd base rates'!K$114)\n+($M1049*'fnd base rates'!K$116)\n+($N1049*'fnd base rates'!K$117)\n+($O1049*'fnd base rates'!K$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,11)))\n*$R1049","v":1192.6120955599999},{"$f":"(($D1049*'fnd base rates'!L$107)\n+($E1049*'fnd base rates'!L$108)\n+($F1049*'fnd base rates'!L$109)\n+($G1049*'fnd base rates'!L$110)\n+($H1049*'fnd base rates'!L$111)\n+($I1049*'fnd base rates'!L$112)\n+($J1049*'fnd base rates'!L$113)\n+($K1049*'fnd base rates'!L$114)\n+($M1049*'fnd base rates'!L$116)\n+($N1049*'fnd base rates'!L$117)\n+($O1049*'fnd base rates'!L$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,12)))","v":1805.96668},{"$f":"(($D1049*'fnd base rates'!M$107)\n+($E1049*'fnd base rates'!M$108)\n+($F1049*'fnd base rates'!M$109)\n+($G1049*'fnd base rates'!M$110)\n+($H1049*'fnd base rates'!M$111)\n+($I1049*'fnd base rates'!M$112)\n+($J1049*'fnd base rates'!M$113)\n+($K1049*'fnd base rates'!M$114)\n+($M1049*'fnd base rates'!M$116)\n+($N1049*'fnd base rates'!M$117)\n+($O1049*'fnd base rates'!M$118)\n+($P1049*VLOOKUP($S1049+12,rate_basefnd,13)))","v":0},16403.181087951998,null,3517239167,"3517","239","167",1,1,16403.181087951998,16403,0,16403,null,null,null,null,null,16403,0,16403,null,null,{"$f":"BC1049-BA1049","v":0}]
[3517,3517239171,"MAP ACADEMY",{"$f":"'fnd enro'!D1050","v":0},{"$f":"'fnd enro'!E1050","v":0},{"$f":"'fnd enro'!F1050","v":0},{"$f":"'fnd enro'!G1050","v":0},{"$f":"'fnd enro'!H1050","v":0},{"$f":"'fnd enro'!I1050","v":9},{"$f":"'fnd enro'!J1050","v":0},{"$f":"'fnd enro'!K1050","v":0.34739999999999999},{"$f":"'fnd enro'!L1050","v":0},{"$f":"'fnd enro'!M1050","v":0},{"$f":"'fnd enro'!N1050","v":0},{"$f":"'fnd enro'!O1050","v":0},{"$f":"'fnd enro'!P1050","v":6},{"$f":"'fnd enro'!R1050","v":9},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1050)","v":4},null,{"$f":"(($D1050*'fnd base rates'!C$107)\n+($E1050*'fnd base rates'!C$108)\n+($F1050*'fnd base rates'!C$109)\n+($G1050*'fnd base rates'!C$110)\n+($H1050*'fnd base rates'!C$111)\n+($I1050*'fnd base rates'!C$112)\n+($J1050*'fnd base rates'!C$113)\n+($K1050*'fnd base rates'!C$114)\n+($M1050*'fnd base rates'!C$116)\n+($N1050*'fnd base rates'!C$117)\n+($O1050*'fnd base rates'!C$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,3)))\n*$R1050","v":5370.0963222179998},{"$f":"(($D1050*'fnd base rates'!D$107)\n+($E1050*'fnd base rates'!D$108)\n+($F1050*'fnd base rates'!D$109)\n+($G1050*'fnd base rates'!D$110)\n+($H1050*'fnd base rates'!D$111)\n+($I1050*'fnd base rates'!D$112)\n+($J1050*'fnd base rates'!D$113)\n+($K1050*'fnd base rates'!D$114)\n+($M1050*'fnd base rates'!D$116)\n+($N1050*'fnd base rates'!D$117)\n+($O1050*'fnd base rates'!D$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,4)))\n*$R1050","v":8861.745719999999},{"$f":"(($D1050*'fnd base rates'!E$107)\n+($E1050*'fnd base rates'!E$108)\n+($F1050*'fnd base rates'!E$109)\n+($G1050*'fnd base rates'!E$110)\n+($H1050*'fnd base rates'!E$111)\n+($I1050*'fnd base rates'!E$112)\n+($J1050*'fnd base rates'!E$113)\n+($K1050*'fnd base rates'!E$114)\n+($M1050*'fnd base rates'!E$116)\n+($N1050*'fnd base rates'!E$117)\n+($O1050*'fnd base rates'!E$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,5)))\n*$R1050","v":62648.574869207987},{"$f":"(($D1050*'fnd base rates'!F$107)\n+($E1050*'fnd base rates'!F$108)\n+($F1050*'fnd base rates'!F$109)\n+($G1050*'fnd base rates'!F$110)\n+($H1050*'fnd base rates'!F$111)\n+($I1050*'fnd base rates'!F$112)\n+($J1050*'fnd base rates'!F$113)\n+($K1050*'fnd base rates'!F$114)\n+($M1050*'fnd base rates'!F$116)\n+($N1050*'fnd base rates'!F$117)\n+($O1050*'fnd base rates'!F$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,6)))\n*$R1050","v":8277.3108831959998},{"$f":"(($D1050*'fnd base rates'!G$107)\n+($E1050*'fnd base rates'!G$108)\n+($F1050*'fnd base rates'!G$109)\n+($G1050*'fnd base rates'!G$110)\n+($H1050*'fnd base rates'!G$111)\n+($I1050*'fnd base rates'!G$112)\n+($J1050*'fnd base rates'!G$113)\n+($K1050*'fnd base rates'!G$114)\n+($M1050*'fnd base rates'!G$116)\n+($N1050*'fnd base rates'!G$117)\n+($O1050*'fnd base rates'!G$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,7)))\n*$R1050","v":2344.7291109059997},{"$f":"(($D1050*'fnd base rates'!H$107)\n+($E1050*'fnd base rates'!H$108)\n+($F1050*'fnd base rates'!H$109)\n+($G1050*'fnd base rates'!H$110)\n+($H1050*'fnd base rates'!H$111)\n+($I1050*'fnd base rates'!H$112)\n+($J1050*'fnd base rates'!H$113)\n+($K1050*'fnd base rates'!H$114)\n+($M1050*'fnd base rates'!H$116)\n+($N1050*'fnd base rates'!H$117)\n+($O1050*'fnd base rates'!H$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,8)))","v":7573.1904059999988},{"$f":"(($D1050*'fnd base rates'!I$107)\n+($E1050*'fnd base rates'!I$108)\n+($F1050*'fnd base rates'!I$109)\n+($G1050*'fnd base rates'!I$110)\n+($H1050*'fnd base rates'!I$111)\n+($I1050*'fnd base rates'!I$112)\n+($J1050*'fnd base rates'!I$113)\n+($K1050*'fnd base rates'!I$114)\n+($M1050*'fnd base rates'!I$116)\n+($N1050*'fnd base rates'!I$117)\n+($O1050*'fnd base rates'!I$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,9)))\n*$R1050","v":4655.7359399999996},{"$f":"(($D1050*'fnd base rates'!J$107)\n+($E1050*'fnd base rates'!J$108)\n+($F1050*'fnd base rates'!J$109)\n+($G1050*'fnd base rates'!J$110)\n+($H1050*'fnd base rates'!J$111)\n+($I1050*'fnd base rates'!J$112)\n+($J1050*'fnd base rates'!J$113)\n+($K1050*'fnd base rates'!J$114)\n+($M1050*'fnd base rates'!J$116)\n+($N1050*'fnd base rates'!J$117)\n+($O1050*'fnd base rates'!J$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,10)))\n*$R1050","v":8890.3980300000003},{"$f":"(($D1050*'fnd base rates'!K$107)\n+($E1050*'fnd base rates'!K$108)\n+($F1050*'fnd base rates'!K$109)\n+($G1050*'fnd base rates'!K$110)\n+($H1050*'fnd base rates'!K$111)\n+($I1050*'fnd base rates'!K$112)\n+($J1050*'fnd base rates'!K$113)\n+($K1050*'fnd base rates'!K$114)\n+($M1050*'fnd base rates'!K$116)\n+($N1050*'fnd base rates'!K$117)\n+($O1050*'fnd base rates'!K$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,11)))\n*$R1050","v":10733.508860039998},{"$f":"(($D1050*'fnd base rates'!L$107)\n+($E1050*'fnd base rates'!L$108)\n+($F1050*'fnd base rates'!L$109)\n+($G1050*'fnd base rates'!L$110)\n+($H1050*'fnd base rates'!L$111)\n+($I1050*'fnd base rates'!L$112)\n+($J1050*'fnd base rates'!L$113)\n+($K1050*'fnd base rates'!L$114)\n+($M1050*'fnd base rates'!L$116)\n+($N1050*'fnd base rates'!L$117)\n+($O1050*'fnd base rates'!L$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,12)))","v":14943.180120000001},{"$f":"(($D1050*'fnd base rates'!M$107)\n+($E1050*'fnd base rates'!M$108)\n+($F1050*'fnd base rates'!M$109)\n+($G1050*'fnd base rates'!M$110)\n+($H1050*'fnd base rates'!M$111)\n+($I1050*'fnd base rates'!M$112)\n+($J1050*'fnd base rates'!M$113)\n+($K1050*'fnd base rates'!M$114)\n+($M1050*'fnd base rates'!M$116)\n+($N1050*'fnd base rates'!M$117)\n+($O1050*'fnd base rates'!M$118)\n+($P1050*VLOOKUP($S1050+12,rate_basefnd,13)))","v":0},134298.47026156797,null,3517239171,"3517","239","171",1,9,134298.47026156797,14922,0,14922,null,null,null,null,null,14922,0,14922,null,null,{"$f":"BC1050-BA1050","v":0}]
[3517,3517239172,"MAP ACADEMY",{"$f":"'fnd enro'!D1051","v":0},{"$f":"'fnd enro'!E1051","v":0},{"$f":"'fnd enro'!F1051","v":0},{"$f":"'fnd enro'!G1051","v":0},{"$f":"'fnd enro'!H1051","v":0},{"$f":"'fnd enro'!I1051","v":1},{"$f":"'fnd enro'!J1051","v":0},{"$f":"'fnd enro'!K1051","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1051","v":0},{"$f":"'fnd enro'!M1051","v":0},{"$f":"'fnd enro'!N1051","v":0},{"$f":"'fnd enro'!O1051","v":0},{"$f":"'fnd enro'!P1051","v":1},{"$f":"'fnd enro'!R1051","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1051)","v":8},null,{"$f":"(($D1051*'fnd base rates'!C$107)\n+($E1051*'fnd base rates'!C$108)\n+($F1051*'fnd base rates'!C$109)\n+($G1051*'fnd base rates'!C$110)\n+($H1051*'fnd base rates'!C$111)\n+($I1051*'fnd base rates'!C$112)\n+($J1051*'fnd base rates'!C$113)\n+($K1051*'fnd base rates'!C$114)\n+($M1051*'fnd base rates'!C$116)\n+($N1051*'fnd base rates'!C$117)\n+($O1051*'fnd base rates'!C$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,3)))\n*$R1051","v":631.18181580200007},{"$f":"(($D1051*'fnd base rates'!D$107)\n+($E1051*'fnd base rates'!D$108)\n+($F1051*'fnd base rates'!D$109)\n+($G1051*'fnd base rates'!D$110)\n+($H1051*'fnd base rates'!D$111)\n+($I1051*'fnd base rates'!D$112)\n+($J1051*'fnd base rates'!D$113)\n+($K1051*'fnd base rates'!D$114)\n+($M1051*'fnd base rates'!D$116)\n+($N1051*'fnd base rates'!D$117)\n+($O1051*'fnd base rates'!D$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,4)))\n*$R1051","v":1148.12492},{"$f":"(($D1051*'fnd base rates'!E$107)\n+($E1051*'fnd base rates'!E$108)\n+($F1051*'fnd base rates'!E$109)\n+($G1051*'fnd base rates'!E$110)\n+($H1051*'fnd base rates'!E$111)\n+($I1051*'fnd base rates'!E$112)\n+($J1051*'fnd base rates'!E$113)\n+($K1051*'fnd base rates'!E$114)\n+($M1051*'fnd base rates'!E$116)\n+($N1051*'fnd base rates'!E$117)\n+($O1051*'fnd base rates'!E$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,5)))\n*$R1051","v":8556.8681099119985},{"$f":"(($D1051*'fnd base rates'!F$107)\n+($E1051*'fnd base rates'!F$108)\n+($F1051*'fnd base rates'!F$109)\n+($G1051*'fnd base rates'!F$110)\n+($H1051*'fnd base rates'!F$111)\n+($I1051*'fnd base rates'!F$112)\n+($J1051*'fnd base rates'!F$113)\n+($K1051*'fnd base rates'!F$114)\n+($M1051*'fnd base rates'!F$116)\n+($N1051*'fnd base rates'!F$117)\n+($O1051*'fnd base rates'!F$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,6)))\n*$R1051","v":919.70120924399998},{"$f":"(($D1051*'fnd base rates'!G$107)\n+($E1051*'fnd base rates'!G$108)\n+($F1051*'fnd base rates'!G$109)\n+($G1051*'fnd base rates'!G$110)\n+($H1051*'fnd base rates'!G$111)\n+($I1051*'fnd base rates'!G$112)\n+($J1051*'fnd base rates'!G$113)\n+($K1051*'fnd base rates'!G$114)\n+($M1051*'fnd base rates'!G$116)\n+($N1051*'fnd base rates'!G$117)\n+($O1051*'fnd base rates'!G$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,7)))\n*$R1051","v":337.95133343399999},{"$f":"(($D1051*'fnd base rates'!H$107)\n+($E1051*'fnd base rates'!H$108)\n+($F1051*'fnd base rates'!H$109)\n+($G1051*'fnd base rates'!H$110)\n+($H1051*'fnd base rates'!H$111)\n+($I1051*'fnd base rates'!H$112)\n+($J1051*'fnd base rates'!H$113)\n+($K1051*'fnd base rates'!H$114)\n+($M1051*'fnd base rates'!H$116)\n+($N1051*'fnd base rates'!H$117)\n+($O1051*'fnd base rates'!H$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,8)))","v":852.91893400000004},{"$f":"(($D1051*'fnd base rates'!I$107)\n+($E1051*'fnd base rates'!I$108)\n+($F1051*'fnd base rates'!I$109)\n+($G1051*'fnd base rates'!I$110)\n+($H1051*'fnd base rates'!I$111)\n+($I1051*'fnd base rates'!I$112)\n+($J1051*'fnd base rates'!I$113)\n+($K1051*'fnd base rates'!I$114)\n+($M1051*'fnd base rates'!I$116)\n+($N1051*'fnd base rates'!I$117)\n+($O1051*'fnd base rates'!I$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,9)))\n*$R1051","v":581.92291999999998},{"$f":"(($D1051*'fnd base rates'!J$107)\n+($E1051*'fnd base rates'!J$108)\n+($F1051*'fnd base rates'!J$109)\n+($G1051*'fnd base rates'!J$110)\n+($H1051*'fnd base rates'!J$111)\n+($I1051*'fnd base rates'!J$112)\n+($J1051*'fnd base rates'!J$113)\n+($K1051*'fnd base rates'!J$114)\n+($M1051*'fnd base rates'!J$116)\n+($N1051*'fnd base rates'!J$117)\n+($O1051*'fnd base rates'!J$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,10)))\n*$R1051","v":1323.6164299999998},{"$f":"(($D1051*'fnd base rates'!K$107)\n+($E1051*'fnd base rates'!K$108)\n+($F1051*'fnd base rates'!K$109)\n+($G1051*'fnd base rates'!K$110)\n+($H1051*'fnd base rates'!K$111)\n+($I1051*'fnd base rates'!K$112)\n+($J1051*'fnd base rates'!K$113)\n+($K1051*'fnd base rates'!K$114)\n+($M1051*'fnd base rates'!K$116)\n+($N1051*'fnd base rates'!K$117)\n+($O1051*'fnd base rates'!K$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,11)))\n*$R1051","v":1192.6120955599999},{"$f":"(($D1051*'fnd base rates'!L$107)\n+($E1051*'fnd base rates'!L$108)\n+($F1051*'fnd base rates'!L$109)\n+($G1051*'fnd base rates'!L$110)\n+($H1051*'fnd base rates'!L$111)\n+($I1051*'fnd base rates'!L$112)\n+($J1051*'fnd base rates'!L$113)\n+($K1051*'fnd base rates'!L$114)\n+($M1051*'fnd base rates'!L$116)\n+($N1051*'fnd base rates'!L$117)\n+($O1051*'fnd base rates'!L$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,12)))","v":1909.2866800000002},{"$f":"(($D1051*'fnd base rates'!M$107)\n+($E1051*'fnd base rates'!M$108)\n+($F1051*'fnd base rates'!M$109)\n+($G1051*'fnd base rates'!M$110)\n+($H1051*'fnd base rates'!M$111)\n+($I1051*'fnd base rates'!M$112)\n+($J1051*'fnd base rates'!M$113)\n+($K1051*'fnd base rates'!M$114)\n+($M1051*'fnd base rates'!M$116)\n+($N1051*'fnd base rates'!M$117)\n+($O1051*'fnd base rates'!M$118)\n+($P1051*VLOOKUP($S1051+12,rate_basefnd,13)))","v":0},17454.184447952,null,3517239172,"3517","239","172",1,1,17454.184447952,17454,0,17454,null,null,null,null,null,17454,0,17454,null,null,{"$f":"BC1051-BA1051","v":0}]
[3517,3517239182,"MAP ACADEMY",{"$f":"'fnd enro'!D1052","v":0},{"$f":"'fnd enro'!E1052","v":0},{"$f":"'fnd enro'!F1052","v":0},{"$f":"'fnd enro'!G1052","v":0},{"$f":"'fnd enro'!H1052","v":0},{"$f":"'fnd enro'!I1052","v":6},{"$f":"'fnd enro'!J1052","v":0},{"$f":"'fnd enro'!K1052","v":0.2316},{"$f":"'fnd enro'!L1052","v":0},{"$f":"'fnd enro'!M1052","v":0},{"$f":"'fnd enro'!N1052","v":0},{"$f":"'fnd enro'!O1052","v":0},{"$f":"'fnd enro'!P1052","v":5},{"$f":"'fnd enro'!R1052","v":6},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1052)","v":8},null,{"$f":"(($D1052*'fnd base rates'!C$107)\n+($E1052*'fnd base rates'!C$108)\n+($F1052*'fnd base rates'!C$109)\n+($G1052*'fnd base rates'!C$110)\n+($H1052*'fnd base rates'!C$111)\n+($I1052*'fnd base rates'!C$112)\n+($J1052*'fnd base rates'!C$113)\n+($K1052*'fnd base rates'!C$114)\n+($M1052*'fnd base rates'!C$116)\n+($N1052*'fnd base rates'!C$117)\n+($O1052*'fnd base rates'!C$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,3)))\n*$R1052","v":3712.2194948119995},{"$f":"(($D1052*'fnd base rates'!D$107)\n+($E1052*'fnd base rates'!D$108)\n+($F1052*'fnd base rates'!D$109)\n+($G1052*'fnd base rates'!D$110)\n+($H1052*'fnd base rates'!D$111)\n+($I1052*'fnd base rates'!D$112)\n+($J1052*'fnd base rates'!D$113)\n+($K1052*'fnd base rates'!D$114)\n+($M1052*'fnd base rates'!D$116)\n+($N1052*'fnd base rates'!D$117)\n+($O1052*'fnd base rates'!D$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,4)))\n*$R1052","v":6534.0125599999992},{"$f":"(($D1052*'fnd base rates'!E$107)\n+($E1052*'fnd base rates'!E$108)\n+($F1052*'fnd base rates'!E$109)\n+($G1052*'fnd base rates'!E$110)\n+($H1052*'fnd base rates'!E$111)\n+($I1052*'fnd base rates'!E$112)\n+($J1052*'fnd base rates'!E$113)\n+($K1052*'fnd base rates'!E$114)\n+($M1052*'fnd base rates'!E$116)\n+($N1052*'fnd base rates'!E$117)\n+($O1052*'fnd base rates'!E$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,5)))\n*$R1052","v":47878.292339471991},{"$f":"(($D1052*'fnd base rates'!F$107)\n+($E1052*'fnd base rates'!F$108)\n+($F1052*'fnd base rates'!F$109)\n+($G1052*'fnd base rates'!F$110)\n+($H1052*'fnd base rates'!F$111)\n+($I1052*'fnd base rates'!F$112)\n+($J1052*'fnd base rates'!F$113)\n+($K1052*'fnd base rates'!F$114)\n+($M1052*'fnd base rates'!F$116)\n+($N1052*'fnd base rates'!F$117)\n+($O1052*'fnd base rates'!F$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,6)))\n*$R1052","v":5518.2072554640008},{"$f":"(($D1052*'fnd base rates'!G$107)\n+($E1052*'fnd base rates'!G$108)\n+($F1052*'fnd base rates'!G$109)\n+($G1052*'fnd base rates'!G$110)\n+($H1052*'fnd base rates'!G$111)\n+($I1052*'fnd base rates'!G$112)\n+($J1052*'fnd base rates'!G$113)\n+($K1052*'fnd base rates'!G$114)\n+($M1052*'fnd base rates'!G$116)\n+($N1052*'fnd base rates'!G$117)\n+($O1052*'fnd base rates'!G$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,7)))\n*$R1052","v":1859.7036306039997},{"$f":"(($D1052*'fnd base rates'!H$107)\n+($E1052*'fnd base rates'!H$108)\n+($F1052*'fnd base rates'!H$109)\n+($G1052*'fnd base rates'!H$110)\n+($H1052*'fnd base rates'!H$111)\n+($I1052*'fnd base rates'!H$112)\n+($J1052*'fnd base rates'!H$113)\n+($K1052*'fnd base rates'!H$114)\n+($M1052*'fnd base rates'!H$116)\n+($N1052*'fnd base rates'!H$117)\n+($O1052*'fnd base rates'!H$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,8)))","v":5092.6736039999996},{"$f":"(($D1052*'fnd base rates'!I$107)\n+($E1052*'fnd base rates'!I$108)\n+($F1052*'fnd base rates'!I$109)\n+($G1052*'fnd base rates'!I$110)\n+($H1052*'fnd base rates'!I$111)\n+($I1052*'fnd base rates'!I$112)\n+($J1052*'fnd base rates'!I$113)\n+($K1052*'fnd base rates'!I$114)\n+($M1052*'fnd base rates'!I$116)\n+($N1052*'fnd base rates'!I$117)\n+($O1052*'fnd base rates'!I$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,9)))\n*$R1052","v":3351.3143799999993},{"$f":"(($D1052*'fnd base rates'!J$107)\n+($E1052*'fnd base rates'!J$108)\n+($F1052*'fnd base rates'!J$109)\n+($G1052*'fnd base rates'!J$110)\n+($H1052*'fnd base rates'!J$111)\n+($I1052*'fnd base rates'!J$112)\n+($J1052*'fnd base rates'!J$113)\n+($K1052*'fnd base rates'!J$114)\n+($M1052*'fnd base rates'!J$116)\n+($N1052*'fnd base rates'!J$117)\n+($O1052*'fnd base rates'!J$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,10)))\n*$R1052","v":7213.0608999999995},{"$f":"(($D1052*'fnd base rates'!K$107)\n+($E1052*'fnd base rates'!K$108)\n+($F1052*'fnd base rates'!K$109)\n+($G1052*'fnd base rates'!K$110)\n+($H1052*'fnd base rates'!K$111)\n+($I1052*'fnd base rates'!K$112)\n+($J1052*'fnd base rates'!K$113)\n+($K1052*'fnd base rates'!K$114)\n+($M1052*'fnd base rates'!K$116)\n+($N1052*'fnd base rates'!K$117)\n+($O1052*'fnd base rates'!K$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,11)))\n*$R1052","v":7155.6725733599988},{"$f":"(($D1052*'fnd base rates'!L$107)\n+($E1052*'fnd base rates'!L$108)\n+($F1052*'fnd base rates'!L$109)\n+($G1052*'fnd base rates'!L$110)\n+($H1052*'fnd base rates'!L$111)\n+($I1052*'fnd base rates'!L$112)\n+($J1052*'fnd base rates'!L$113)\n+($K1052*'fnd base rates'!L$114)\n+($M1052*'fnd base rates'!L$116)\n+($N1052*'fnd base rates'!L$117)\n+($O1052*'fnd base rates'!L$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,12)))","v":10915.560080000001},{"$f":"(($D1052*'fnd base rates'!M$107)\n+($E1052*'fnd base rates'!M$108)\n+($F1052*'fnd base rates'!M$109)\n+($G1052*'fnd base rates'!M$110)\n+($H1052*'fnd base rates'!M$111)\n+($I1052*'fnd base rates'!M$112)\n+($J1052*'fnd base rates'!M$113)\n+($K1052*'fnd base rates'!M$114)\n+($M1052*'fnd base rates'!M$116)\n+($N1052*'fnd base rates'!M$117)\n+($O1052*'fnd base rates'!M$118)\n+($P1052*VLOOKUP($S1052+12,rate_basefnd,13)))","v":0},99230.716817711989,null,3517239182,"3517","239","182",1,6,99230.716817711989,16538,0,16538,null,null,null,null,null,16538,0,16538,null,null,{"$f":"BC1052-BA1052","v":0}]
[3517,3517239185,"MAP ACADEMY",{"$f":"'fnd enro'!D1053","v":0},{"$f":"'fnd enro'!E1053","v":0},{"$f":"'fnd enro'!F1053","v":0},{"$f":"'fnd enro'!G1053","v":0},{"$f":"'fnd enro'!H1053","v":0},{"$f":"'fnd enro'!I1053","v":1},{"$f":"'fnd enro'!J1053","v":0},{"$f":"'fnd enro'!K1053","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1053","v":0},{"$f":"'fnd enro'!M1053","v":0},{"$f":"'fnd enro'!N1053","v":0},{"$f":"'fnd enro'!O1053","v":0},{"$f":"'fnd enro'!P1053","v":1},{"$f":"'fnd enro'!R1053","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1053)","v":10},null,{"$f":"(($D1053*'fnd base rates'!C$107)\n+($E1053*'fnd base rates'!C$108)\n+($F1053*'fnd base rates'!C$109)\n+($G1053*'fnd base rates'!C$110)\n+($H1053*'fnd base rates'!C$111)\n+($I1053*'fnd base rates'!C$112)\n+($J1053*'fnd base rates'!C$113)\n+($K1053*'fnd base rates'!C$114)\n+($M1053*'fnd base rates'!C$116)\n+($N1053*'fnd base rates'!C$117)\n+($O1053*'fnd base rates'!C$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,3)))\n*$R1053","v":638.55488580199994},{"$f":"(($D1053*'fnd base rates'!D$107)\n+($E1053*'fnd base rates'!D$108)\n+($F1053*'fnd base rates'!D$109)\n+($G1053*'fnd base rates'!D$110)\n+($H1053*'fnd base rates'!D$111)\n+($I1053*'fnd base rates'!D$112)\n+($J1053*'fnd base rates'!D$113)\n+($K1053*'fnd base rates'!D$114)\n+($M1053*'fnd base rates'!D$116)\n+($N1053*'fnd base rates'!D$117)\n+($O1053*'fnd base rates'!D$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,4)))\n*$R1053","v":1183.09256},{"$f":"(($D1053*'fnd base rates'!E$107)\n+($E1053*'fnd base rates'!E$108)\n+($F1053*'fnd base rates'!E$109)\n+($G1053*'fnd base rates'!E$110)\n+($H1053*'fnd base rates'!E$111)\n+($I1053*'fnd base rates'!E$112)\n+($J1053*'fnd base rates'!E$113)\n+($K1053*'fnd base rates'!E$114)\n+($M1053*'fnd base rates'!E$116)\n+($N1053*'fnd base rates'!E$117)\n+($O1053*'fnd base rates'!E$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,5)))\n*$R1053","v":8898.124069911999},{"$f":"(($D1053*'fnd base rates'!F$107)\n+($E1053*'fnd base rates'!F$108)\n+($F1053*'fnd base rates'!F$109)\n+($G1053*'fnd base rates'!F$110)\n+($H1053*'fnd base rates'!F$111)\n+($I1053*'fnd base rates'!F$112)\n+($J1053*'fnd base rates'!F$113)\n+($K1053*'fnd base rates'!F$114)\n+($M1053*'fnd base rates'!F$116)\n+($N1053*'fnd base rates'!F$117)\n+($O1053*'fnd base rates'!F$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,6)))\n*$R1053","v":919.70120924399998},{"$f":"(($D1053*'fnd base rates'!G$107)\n+($E1053*'fnd base rates'!G$108)\n+($F1053*'fnd base rates'!G$109)\n+($G1053*'fnd base rates'!G$110)\n+($H1053*'fnd base rates'!G$111)\n+($I1053*'fnd base rates'!G$112)\n+($J1053*'fnd base rates'!G$113)\n+($K1053*'fnd base rates'!G$114)\n+($M1053*'fnd base rates'!G$116)\n+($N1053*'fnd base rates'!G$117)\n+($O1053*'fnd base rates'!G$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,7)))\n*$R1053","v":354.50185343399994},{"$f":"(($D1053*'fnd base rates'!H$107)\n+($E1053*'fnd base rates'!H$108)\n+($F1053*'fnd base rates'!H$109)\n+($G1053*'fnd base rates'!H$110)\n+($H1053*'fnd base rates'!H$111)\n+($I1053*'fnd base rates'!H$112)\n+($J1053*'fnd base rates'!H$113)\n+($K1053*'fnd base rates'!H$114)\n+($M1053*'fnd base rates'!H$116)\n+($N1053*'fnd base rates'!H$117)\n+($O1053*'fnd base rates'!H$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,8)))","v":855.35893399999998},{"$f":"(($D1053*'fnd base rates'!I$107)\n+($E1053*'fnd base rates'!I$108)\n+($F1053*'fnd base rates'!I$109)\n+($G1053*'fnd base rates'!I$110)\n+($H1053*'fnd base rates'!I$111)\n+($I1053*'fnd base rates'!I$112)\n+($J1053*'fnd base rates'!I$113)\n+($K1053*'fnd base rates'!I$114)\n+($M1053*'fnd base rates'!I$116)\n+($N1053*'fnd base rates'!I$117)\n+($O1053*'fnd base rates'!I$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,9)))\n*$R1053","v":595.74612999999999},{"$f":"(($D1053*'fnd base rates'!J$107)\n+($E1053*'fnd base rates'!J$108)\n+($F1053*'fnd base rates'!J$109)\n+($G1053*'fnd base rates'!J$110)\n+($H1053*'fnd base rates'!J$111)\n+($I1053*'fnd base rates'!J$112)\n+($J1053*'fnd base rates'!J$113)\n+($K1053*'fnd base rates'!J$114)\n+($M1053*'fnd base rates'!J$116)\n+($N1053*'fnd base rates'!J$117)\n+($O1053*'fnd base rates'!J$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,10)))\n*$R1053","v":1395.4286799999998},{"$f":"(($D1053*'fnd base rates'!K$107)\n+($E1053*'fnd base rates'!K$108)\n+($F1053*'fnd base rates'!K$109)\n+($G1053*'fnd base rates'!K$110)\n+($H1053*'fnd base rates'!K$111)\n+($I1053*'fnd base rates'!K$112)\n+($J1053*'fnd base rates'!K$113)\n+($K1053*'fnd base rates'!K$114)\n+($M1053*'fnd base rates'!K$116)\n+($N1053*'fnd base rates'!K$117)\n+($O1053*'fnd base rates'!K$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,11)))\n*$R1053","v":1192.6120955599999},{"$f":"(($D1053*'fnd base rates'!L$107)\n+($E1053*'fnd base rates'!L$108)\n+($F1053*'fnd base rates'!L$109)\n+($G1053*'fnd base rates'!L$110)\n+($H1053*'fnd base rates'!L$111)\n+($I1053*'fnd base rates'!L$112)\n+($J1053*'fnd base rates'!L$113)\n+($K1053*'fnd base rates'!L$114)\n+($M1053*'fnd base rates'!L$116)\n+($N1053*'fnd base rates'!L$117)\n+($O1053*'fnd base rates'!L$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,12)))","v":1962.5266799999999},{"$f":"(($D1053*'fnd base rates'!M$107)\n+($E1053*'fnd base rates'!M$108)\n+($F1053*'fnd base rates'!M$109)\n+($G1053*'fnd base rates'!M$110)\n+($H1053*'fnd base rates'!M$111)\n+($I1053*'fnd base rates'!M$112)\n+($J1053*'fnd base rates'!M$113)\n+($K1053*'fnd base rates'!M$114)\n+($M1053*'fnd base rates'!M$116)\n+($N1053*'fnd base rates'!M$117)\n+($O1053*'fnd base rates'!M$118)\n+($P1053*VLOOKUP($S1053+12,rate_basefnd,13)))","v":0},17995.647097951998,null,3517239185,"3517","239","185",1,1,17995.647097951998,17996,0,17996,null,null,null,null,null,17996,0,17996,null,null,{"$f":"BC1053-BA1053","v":0}]
[3517,3517239201,"MAP ACADEMY",{"$f":"'fnd enro'!D1054","v":0},{"$f":"'fnd enro'!E1054","v":0},{"$f":"'fnd enro'!F1054","v":0},{"$f":"'fnd enro'!G1054","v":0},{"$f":"'fnd enro'!H1054","v":0},{"$f":"'fnd enro'!I1054","v":1},{"$f":"'fnd enro'!J1054","v":0},{"$f":"'fnd enro'!K1054","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1054","v":0},{"$f":"'fnd enro'!M1054","v":0},{"$f":"'fnd enro'!N1054","v":0},{"$f":"'fnd enro'!O1054","v":0},{"$f":"'fnd enro'!P1054","v":1},{"$f":"'fnd enro'!R1054","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1054)","v":12},null,{"$f":"(($D1054*'fnd base rates'!C$107)\n+($E1054*'fnd base rates'!C$108)\n+($F1054*'fnd base rates'!C$109)\n+($G1054*'fnd base rates'!C$110)\n+($H1054*'fnd base rates'!C$111)\n+($I1054*'fnd base rates'!C$112)\n+($J1054*'fnd base rates'!C$113)\n+($K1054*'fnd base rates'!C$114)\n+($M1054*'fnd base rates'!C$116)\n+($N1054*'fnd base rates'!C$117)\n+($O1054*'fnd base rates'!C$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,3)))\n*$R1054","v":647.48345580199998},{"$f":"(($D1054*'fnd base rates'!D$107)\n+($E1054*'fnd base rates'!D$108)\n+($F1054*'fnd base rates'!D$109)\n+($G1054*'fnd base rates'!D$110)\n+($H1054*'fnd base rates'!D$111)\n+($I1054*'fnd base rates'!D$112)\n+($J1054*'fnd base rates'!D$113)\n+($K1054*'fnd base rates'!D$114)\n+($M1054*'fnd base rates'!D$116)\n+($N1054*'fnd base rates'!D$117)\n+($O1054*'fnd base rates'!D$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,4)))\n*$R1054","v":1225.37105},{"$f":"(($D1054*'fnd base rates'!E$107)\n+($E1054*'fnd base rates'!E$108)\n+($F1054*'fnd base rates'!E$109)\n+($G1054*'fnd base rates'!E$110)\n+($H1054*'fnd base rates'!E$111)\n+($I1054*'fnd base rates'!E$112)\n+($J1054*'fnd base rates'!E$113)\n+($K1054*'fnd base rates'!E$114)\n+($M1054*'fnd base rates'!E$116)\n+($N1054*'fnd base rates'!E$117)\n+($O1054*'fnd base rates'!E$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,5)))\n*$R1054","v":9310.8811799119994},{"$f":"(($D1054*'fnd base rates'!F$107)\n+($E1054*'fnd base rates'!F$108)\n+($F1054*'fnd base rates'!F$109)\n+($G1054*'fnd base rates'!F$110)\n+($H1054*'fnd base rates'!F$111)\n+($I1054*'fnd base rates'!F$112)\n+($J1054*'fnd base rates'!F$113)\n+($K1054*'fnd base rates'!F$114)\n+($M1054*'fnd base rates'!F$116)\n+($N1054*'fnd base rates'!F$117)\n+($O1054*'fnd base rates'!F$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,6)))\n*$R1054","v":919.70120924399998},{"$f":"(($D1054*'fnd base rates'!G$107)\n+($E1054*'fnd base rates'!G$108)\n+($F1054*'fnd base rates'!G$109)\n+($G1054*'fnd base rates'!G$110)\n+($H1054*'fnd base rates'!G$111)\n+($I1054*'fnd base rates'!G$112)\n+($J1054*'fnd base rates'!G$113)\n+($K1054*'fnd base rates'!G$114)\n+($M1054*'fnd base rates'!G$116)\n+($N1054*'fnd base rates'!G$117)\n+($O1054*'fnd base rates'!G$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,7)))\n*$R1054","v":374.52632343399995},{"$f":"(($D1054*'fnd base rates'!H$107)\n+($E1054*'fnd base rates'!H$108)\n+($F1054*'fnd base rates'!H$109)\n+($G1054*'fnd base rates'!H$110)\n+($H1054*'fnd base rates'!H$111)\n+($I1054*'fnd base rates'!H$112)\n+($J1054*'fnd base rates'!H$113)\n+($K1054*'fnd base rates'!H$114)\n+($M1054*'fnd base rates'!H$116)\n+($N1054*'fnd base rates'!H$117)\n+($O1054*'fnd base rates'!H$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,8)))","v":858.31893400000001},{"$f":"(($D1054*'fnd base rates'!I$107)\n+($E1054*'fnd base rates'!I$108)\n+($F1054*'fnd base rates'!I$109)\n+($G1054*'fnd base rates'!I$110)\n+($H1054*'fnd base rates'!I$111)\n+($I1054*'fnd base rates'!I$112)\n+($J1054*'fnd base rates'!I$113)\n+($K1054*'fnd base rates'!I$114)\n+($M1054*'fnd base rates'!I$116)\n+($N1054*'fnd base rates'!I$117)\n+($O1054*'fnd base rates'!I$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,9)))\n*$R1054","v":612.46256999999991},{"$f":"(($D1054*'fnd base rates'!J$107)\n+($E1054*'fnd base rates'!J$108)\n+($F1054*'fnd base rates'!J$109)\n+($G1054*'fnd base rates'!J$110)\n+($H1054*'fnd base rates'!J$111)\n+($I1054*'fnd base rates'!J$112)\n+($J1054*'fnd base rates'!J$113)\n+($K1054*'fnd base rates'!J$114)\n+($M1054*'fnd base rates'!J$116)\n+($N1054*'fnd base rates'!J$117)\n+($O1054*'fnd base rates'!J$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,10)))\n*$R1054","v":1482.2774299999999},{"$f":"(($D1054*'fnd base rates'!K$107)\n+($E1054*'fnd base rates'!K$108)\n+($F1054*'fnd base rates'!K$109)\n+($G1054*'fnd base rates'!K$110)\n+($H1054*'fnd base rates'!K$111)\n+($I1054*'fnd base rates'!K$112)\n+($J1054*'fnd base rates'!K$113)\n+($K1054*'fnd base rates'!K$114)\n+($M1054*'fnd base rates'!K$116)\n+($N1054*'fnd base rates'!K$117)\n+($O1054*'fnd base rates'!K$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,11)))\n*$R1054","v":1192.6120955599999},{"$f":"(($D1054*'fnd base rates'!L$107)\n+($E1054*'fnd base rates'!L$108)\n+($F1054*'fnd base rates'!L$109)\n+($G1054*'fnd base rates'!L$110)\n+($H1054*'fnd base rates'!L$111)\n+($I1054*'fnd base rates'!L$112)\n+($J1054*'fnd base rates'!L$113)\n+($K1054*'fnd base rates'!L$114)\n+($M1054*'fnd base rates'!L$116)\n+($N1054*'fnd base rates'!L$117)\n+($O1054*'fnd base rates'!L$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,12)))","v":2026.9066800000001},{"$f":"(($D1054*'fnd base rates'!M$107)\n+($E1054*'fnd base rates'!M$108)\n+($F1054*'fnd base rates'!M$109)\n+($G1054*'fnd base rates'!M$110)\n+($H1054*'fnd base rates'!M$111)\n+($I1054*'fnd base rates'!M$112)\n+($J1054*'fnd base rates'!M$113)\n+($K1054*'fnd base rates'!M$114)\n+($M1054*'fnd base rates'!M$116)\n+($N1054*'fnd base rates'!M$117)\n+($O1054*'fnd base rates'!M$118)\n+($P1054*VLOOKUP($S1054+12,rate_basefnd,13)))","v":0},18650.540927952003,null,3517239201,"3517","239","201",1,1,18650.540927952003,18651,0,18651,null,null,null,null,null,18651,0,18651,null,null,{"$f":"BC1054-BA1054","v":0}]
[3517,3517239231,"MAP ACADEMY",{"$f":"'fnd enro'!D1055","v":0},{"$f":"'fnd enro'!E1055","v":0},{"$f":"'fnd enro'!F1055","v":0},{"$f":"'fnd enro'!G1055","v":0},{"$f":"'fnd enro'!H1055","v":0},{"$f":"'fnd enro'!I1055","v":16},{"$f":"'fnd enro'!J1055","v":0},{"$f":"'fnd enro'!K1055","v":0.61760000000000004},{"$f":"'fnd enro'!L1055","v":0},{"$f":"'fnd enro'!M1055","v":0},{"$f":"'fnd enro'!N1055","v":0},{"$f":"'fnd enro'!O1055","v":0},{"$f":"'fnd enro'!P1055","v":14},{"$f":"'fnd enro'!R1055","v":16},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1055)","v":4},null,{"$f":"(($D1055*'fnd base rates'!C$107)\n+($E1055*'fnd base rates'!C$108)\n+($F1055*'fnd base rates'!C$109)\n+($G1055*'fnd base rates'!C$110)\n+($H1055*'fnd base rates'!C$111)\n+($I1055*'fnd base rates'!C$112)\n+($J1055*'fnd base rates'!C$113)\n+($K1055*'fnd base rates'!C$114)\n+($M1055*'fnd base rates'!C$116)\n+($N1055*'fnd base rates'!C$117)\n+($O1055*'fnd base rates'!C$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,3)))\n*$R1055","v":9748.6726728319991},{"$f":"(($D1055*'fnd base rates'!D$107)\n+($E1055*'fnd base rates'!D$108)\n+($F1055*'fnd base rates'!D$109)\n+($G1055*'fnd base rates'!D$110)\n+($H1055*'fnd base rates'!D$111)\n+($I1055*'fnd base rates'!D$112)\n+($J1055*'fnd base rates'!D$113)\n+($K1055*'fnd base rates'!D$114)\n+($M1055*'fnd base rates'!D$116)\n+($N1055*'fnd base rates'!D$117)\n+($O1055*'fnd base rates'!D$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,4)))\n*$R1055","v":16710.46688},{"$f":"(($D1055*'fnd base rates'!E$107)\n+($E1055*'fnd base rates'!E$108)\n+($F1055*'fnd base rates'!E$109)\n+($G1055*'fnd base rates'!E$110)\n+($H1055*'fnd base rates'!E$111)\n+($I1055*'fnd base rates'!E$112)\n+($J1055*'fnd base rates'!E$113)\n+($K1055*'fnd base rates'!E$114)\n+($M1055*'fnd base rates'!E$116)\n+($N1055*'fnd base rates'!E$117)\n+($O1055*'fnd base rates'!E$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,5)))\n*$R1055","v":120710.24907859198},{"$f":"(($D1055*'fnd base rates'!F$107)\n+($E1055*'fnd base rates'!F$108)\n+($F1055*'fnd base rates'!F$109)\n+($G1055*'fnd base rates'!F$110)\n+($H1055*'fnd base rates'!F$111)\n+($I1055*'fnd base rates'!F$112)\n+($J1055*'fnd base rates'!F$113)\n+($K1055*'fnd base rates'!F$114)\n+($M1055*'fnd base rates'!F$116)\n+($N1055*'fnd base rates'!F$117)\n+($O1055*'fnd base rates'!F$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,6)))\n*$R1055","v":14715.219347904},{"$f":"(($D1055*'fnd base rates'!G$107)\n+($E1055*'fnd base rates'!G$108)\n+($F1055*'fnd base rates'!G$109)\n+($G1055*'fnd base rates'!G$110)\n+($H1055*'fnd base rates'!G$111)\n+($I1055*'fnd base rates'!G$112)\n+($J1055*'fnd base rates'!G$113)\n+($K1055*'fnd base rates'!G$114)\n+($M1055*'fnd base rates'!G$116)\n+($N1055*'fnd base rates'!G$117)\n+($O1055*'fnd base rates'!G$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,7)))\n*$R1055","v":4621.2997749439992},{"$f":"(($D1055*'fnd base rates'!H$107)\n+($E1055*'fnd base rates'!H$108)\n+($F1055*'fnd base rates'!H$109)\n+($G1055*'fnd base rates'!H$110)\n+($H1055*'fnd base rates'!H$111)\n+($I1055*'fnd base rates'!H$112)\n+($J1055*'fnd base rates'!H$113)\n+($K1055*'fnd base rates'!H$114)\n+($M1055*'fnd base rates'!H$116)\n+($N1055*'fnd base rates'!H$117)\n+($O1055*'fnd base rates'!H$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,8)))","v":13530.382944000001},{"$f":"(($D1055*'fnd base rates'!I$107)\n+($E1055*'fnd base rates'!I$108)\n+($F1055*'fnd base rates'!I$109)\n+($G1055*'fnd base rates'!I$110)\n+($H1055*'fnd base rates'!I$111)\n+($I1055*'fnd base rates'!I$112)\n+($J1055*'fnd base rates'!I$113)\n+($K1055*'fnd base rates'!I$114)\n+($M1055*'fnd base rates'!I$116)\n+($N1055*'fnd base rates'!I$117)\n+($O1055*'fnd base rates'!I$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,9)))\n*$R1055","v":8654.8849599999994},{"$f":"(($D1055*'fnd base rates'!J$107)\n+($E1055*'fnd base rates'!J$108)\n+($F1055*'fnd base rates'!J$109)\n+($G1055*'fnd base rates'!J$110)\n+($H1055*'fnd base rates'!J$111)\n+($I1055*'fnd base rates'!J$112)\n+($J1055*'fnd base rates'!J$113)\n+($K1055*'fnd base rates'!J$114)\n+($M1055*'fnd base rates'!J$116)\n+($N1055*'fnd base rates'!J$117)\n+($O1055*'fnd base rates'!J$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,10)))\n*$R1055","v":17769.368319999998},{"$f":"(($D1055*'fnd base rates'!K$107)\n+($E1055*'fnd base rates'!K$108)\n+($F1055*'fnd base rates'!K$109)\n+($G1055*'fnd base rates'!K$110)\n+($H1055*'fnd base rates'!K$111)\n+($I1055*'fnd base rates'!K$112)\n+($J1055*'fnd base rates'!K$113)\n+($K1055*'fnd base rates'!K$114)\n+($M1055*'fnd base rates'!K$116)\n+($N1055*'fnd base rates'!K$117)\n+($O1055*'fnd base rates'!K$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,11)))\n*$R1055","v":19081.793528959999},{"$f":"(($D1055*'fnd base rates'!L$107)\n+($E1055*'fnd base rates'!L$108)\n+($F1055*'fnd base rates'!L$109)\n+($G1055*'fnd base rates'!L$110)\n+($H1055*'fnd base rates'!L$111)\n+($I1055*'fnd base rates'!L$112)\n+($J1055*'fnd base rates'!L$113)\n+($K1055*'fnd base rates'!L$114)\n+($M1055*'fnd base rates'!L$116)\n+($N1055*'fnd base rates'!L$117)\n+($O1055*'fnd base rates'!L$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,12)))","v":28021.78688},{"$f":"(($D1055*'fnd base rates'!M$107)\n+($E1055*'fnd base rates'!M$108)\n+($F1055*'fnd base rates'!M$109)\n+($G1055*'fnd base rates'!M$110)\n+($H1055*'fnd base rates'!M$111)\n+($I1055*'fnd base rates'!M$112)\n+($J1055*'fnd base rates'!M$113)\n+($K1055*'fnd base rates'!M$114)\n+($M1055*'fnd base rates'!M$116)\n+($N1055*'fnd base rates'!M$117)\n+($O1055*'fnd base rates'!M$118)\n+($P1055*VLOOKUP($S1055+12,rate_basefnd,13)))","v":0},253564.124387232,null,3517239231,"3517","239","231",1,16,253564.124387232,15848,0,15848,null,null,null,null,null,15848,0,15848,null,null,{"$f":"BC1055-BA1055","v":0}]
[3517,3517239239,"MAP ACADEMY",{"$f":"'fnd enro'!D1056","v":0},{"$f":"'fnd enro'!E1056","v":0},{"$f":"'fnd enro'!F1056","v":0},{"$f":"'fnd enro'!G1056","v":0},{"$f":"'fnd enro'!H1056","v":0},{"$f":"'fnd enro'!I1056","v":79},{"$f":"'fnd enro'!J1056","v":0},{"$f":"'fnd enro'!K1056","v":3.0493999999999999},{"$f":"'fnd enro'!L1056","v":0},{"$f":"'fnd enro'!M1056","v":0},{"$f":"'fnd enro'!N1056","v":0},{"$f":"'fnd enro'!O1056","v":0},{"$f":"'fnd enro'!P1056","v":52},{"$f":"'fnd enro'!R1056","v":79},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1056)","v":6},null,{"$f":"(($D1056*'fnd base rates'!C$107)\n+($E1056*'fnd base rates'!C$108)\n+($F1056*'fnd base rates'!C$109)\n+($G1056*'fnd base rates'!C$110)\n+($H1056*'fnd base rates'!C$111)\n+($I1056*'fnd base rates'!C$112)\n+($J1056*'fnd base rates'!C$113)\n+($K1056*'fnd base rates'!C$114)\n+($M1056*'fnd base rates'!C$116)\n+($N1056*'fnd base rates'!C$117)\n+($O1056*'fnd base rates'!C$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,3)))\n*$R1056","v":47458.436008357996},{"$f":"(($D1056*'fnd base rates'!D$107)\n+($E1056*'fnd base rates'!D$108)\n+($F1056*'fnd base rates'!D$109)\n+($G1056*'fnd base rates'!D$110)\n+($H1056*'fnd base rates'!D$111)\n+($I1056*'fnd base rates'!D$112)\n+($J1056*'fnd base rates'!D$113)\n+($K1056*'fnd base rates'!D$114)\n+($M1056*'fnd base rates'!D$116)\n+($N1056*'fnd base rates'!D$117)\n+($O1056*'fnd base rates'!D$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,4)))\n*$R1056","v":79306.192719999992},{"$f":"(($D1056*'fnd base rates'!E$107)\n+($E1056*'fnd base rates'!E$108)\n+($F1056*'fnd base rates'!E$109)\n+($G1056*'fnd base rates'!E$110)\n+($H1056*'fnd base rates'!E$111)\n+($I1056*'fnd base rates'!E$112)\n+($J1056*'fnd base rates'!E$113)\n+($K1056*'fnd base rates'!E$114)\n+($M1056*'fnd base rates'!E$116)\n+($N1056*'fnd base rates'!E$117)\n+($O1056*'fnd base rates'!E$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,5)))\n*$R1056","v":564749.60860304802},{"$f":"(($D1056*'fnd base rates'!F$107)\n+($E1056*'fnd base rates'!F$108)\n+($F1056*'fnd base rates'!F$109)\n+($G1056*'fnd base rates'!F$110)\n+($H1056*'fnd base rates'!F$111)\n+($I1056*'fnd base rates'!F$112)\n+($J1056*'fnd base rates'!F$113)\n+($K1056*'fnd base rates'!F$114)\n+($M1056*'fnd base rates'!F$116)\n+($N1056*'fnd base rates'!F$117)\n+($O1056*'fnd base rates'!F$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,6)))\n*$R1056","v":72656.395530275986},{"$f":"(($D1056*'fnd base rates'!G$107)\n+($E1056*'fnd base rates'!G$108)\n+($F1056*'fnd base rates'!G$109)\n+($G1056*'fnd base rates'!G$110)\n+($H1056*'fnd base rates'!G$111)\n+($I1056*'fnd base rates'!G$112)\n+($J1056*'fnd base rates'!G$113)\n+($K1056*'fnd base rates'!G$114)\n+($M1056*'fnd base rates'!G$116)\n+($N1056*'fnd base rates'!G$117)\n+($O1056*'fnd base rates'!G$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,7)))\n*$R1056","v":21300.871071285994},{"$f":"(($D1056*'fnd base rates'!H$107)\n+($E1056*'fnd base rates'!H$108)\n+($F1056*'fnd base rates'!H$109)\n+($G1056*'fnd base rates'!H$110)\n+($H1056*'fnd base rates'!H$111)\n+($I1056*'fnd base rates'!H$112)\n+($J1056*'fnd base rates'!H$113)\n+($K1056*'fnd base rates'!H$114)\n+($M1056*'fnd base rates'!H$116)\n+($N1056*'fnd base rates'!H$117)\n+($O1056*'fnd base rates'!H$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,8)))","v":66582.515786000004},{"$f":"(($D1056*'fnd base rates'!I$107)\n+($E1056*'fnd base rates'!I$108)\n+($F1056*'fnd base rates'!I$109)\n+($G1056*'fnd base rates'!I$110)\n+($H1056*'fnd base rates'!I$111)\n+($I1056*'fnd base rates'!I$112)\n+($J1056*'fnd base rates'!I$113)\n+($K1056*'fnd base rates'!I$114)\n+($M1056*'fnd base rates'!I$116)\n+($N1056*'fnd base rates'!I$117)\n+($O1056*'fnd base rates'!I$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,9)))\n*$R1056","v":41467.078979999998},{"$f":"(($D1056*'fnd base rates'!J$107)\n+($E1056*'fnd base rates'!J$108)\n+($F1056*'fnd base rates'!J$109)\n+($G1056*'fnd base rates'!J$110)\n+($H1056*'fnd base rates'!J$111)\n+($I1056*'fnd base rates'!J$112)\n+($J1056*'fnd base rates'!J$113)\n+($K1056*'fnd base rates'!J$114)\n+($M1056*'fnd base rates'!J$116)\n+($N1056*'fnd base rates'!J$117)\n+($O1056*'fnd base rates'!J$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,10)))\n*$R1056","v":81158.782849999989},{"$f":"(($D1056*'fnd base rates'!K$107)\n+($E1056*'fnd base rates'!K$108)\n+($F1056*'fnd base rates'!K$109)\n+($G1056*'fnd base rates'!K$110)\n+($H1056*'fnd base rates'!K$111)\n+($I1056*'fnd base rates'!K$112)\n+($J1056*'fnd base rates'!K$113)\n+($K1056*'fnd base rates'!K$114)\n+($M1056*'fnd base rates'!K$116)\n+($N1056*'fnd base rates'!K$117)\n+($O1056*'fnd base rates'!K$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,11)))\n*$R1056","v":94216.35554923999},{"$f":"(($D1056*'fnd base rates'!L$107)\n+($E1056*'fnd base rates'!L$108)\n+($F1056*'fnd base rates'!L$109)\n+($G1056*'fnd base rates'!L$110)\n+($H1056*'fnd base rates'!L$111)\n+($I1056*'fnd base rates'!L$112)\n+($J1056*'fnd base rates'!L$113)\n+($K1056*'fnd base rates'!L$114)\n+($M1056*'fnd base rates'!L$116)\n+($N1056*'fnd base rates'!L$117)\n+($O1056*'fnd base rates'!L$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,12)))","v":133481.88772},{"$f":"(($D1056*'fnd base rates'!M$107)\n+($E1056*'fnd base rates'!M$108)\n+($F1056*'fnd base rates'!M$109)\n+($G1056*'fnd base rates'!M$110)\n+($H1056*'fnd base rates'!M$111)\n+($I1056*'fnd base rates'!M$112)\n+($J1056*'fnd base rates'!M$113)\n+($K1056*'fnd base rates'!M$114)\n+($M1056*'fnd base rates'!M$116)\n+($N1056*'fnd base rates'!M$117)\n+($O1056*'fnd base rates'!M$118)\n+($P1056*VLOOKUP($S1056+12,rate_basefnd,13)))","v":0},1202378.1248182079,null,3517239239,"3517","239","239",1,79,1202378.1248182079,15220,0,15220,null,null,null,null,null,15220,0,15220,null,null,{"$f":"BC1056-BA1056","v":0}]
[3517,3517239251,"MAP ACADEMY",{"$f":"'fnd enro'!D1057","v":0},{"$f":"'fnd enro'!E1057","v":0},{"$f":"'fnd enro'!F1057","v":0},{"$f":"'fnd enro'!G1057","v":0},{"$f":"'fnd enro'!H1057","v":0},{"$f":"'fnd enro'!I1057","v":2},{"$f":"'fnd enro'!J1057","v":0},{"$f":"'fnd enro'!K1057","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1057","v":0},{"$f":"'fnd enro'!M1057","v":0},{"$f":"'fnd enro'!N1057","v":0},{"$f":"'fnd enro'!O1057","v":0},{"$f":"'fnd enro'!P1057","v":2},{"$f":"'fnd enro'!R1057","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1057)","v":9},null,{"$f":"(($D1057*'fnd base rates'!C$107)\n+($E1057*'fnd base rates'!C$108)\n+($F1057*'fnd base rates'!C$109)\n+($G1057*'fnd base rates'!C$110)\n+($H1057*'fnd base rates'!C$111)\n+($I1057*'fnd base rates'!C$112)\n+($J1057*'fnd base rates'!C$113)\n+($K1057*'fnd base rates'!C$114)\n+($M1057*'fnd base rates'!C$116)\n+($N1057*'fnd base rates'!C$117)\n+($O1057*'fnd base rates'!C$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,3)))\n*$R1057","v":1269.747071604},{"$f":"(($D1057*'fnd base rates'!D$107)\n+($E1057*'fnd base rates'!D$108)\n+($F1057*'fnd base rates'!D$109)\n+($G1057*'fnd base rates'!D$110)\n+($H1057*'fnd base rates'!D$111)\n+($I1057*'fnd base rates'!D$112)\n+($J1057*'fnd base rates'!D$113)\n+($K1057*'fnd base rates'!D$114)\n+($M1057*'fnd base rates'!D$116)\n+($N1057*'fnd base rates'!D$117)\n+($O1057*'fnd base rates'!D$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,4)))\n*$R1057","v":2331.2174799999998},{"$f":"(($D1057*'fnd base rates'!E$107)\n+($E1057*'fnd base rates'!E$108)\n+($F1057*'fnd base rates'!E$109)\n+($G1057*'fnd base rates'!E$110)\n+($H1057*'fnd base rates'!E$111)\n+($I1057*'fnd base rates'!E$112)\n+($J1057*'fnd base rates'!E$113)\n+($K1057*'fnd base rates'!E$114)\n+($M1057*'fnd base rates'!E$116)\n+($N1057*'fnd base rates'!E$117)\n+($O1057*'fnd base rates'!E$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,5)))\n*$R1057","v":17455.012919823999},{"$f":"(($D1057*'fnd base rates'!F$107)\n+($E1057*'fnd base rates'!F$108)\n+($F1057*'fnd base rates'!F$109)\n+($G1057*'fnd base rates'!F$110)\n+($H1057*'fnd base rates'!F$111)\n+($I1057*'fnd base rates'!F$112)\n+($J1057*'fnd base rates'!F$113)\n+($K1057*'fnd base rates'!F$114)\n+($M1057*'fnd base rates'!F$116)\n+($N1057*'fnd base rates'!F$117)\n+($O1057*'fnd base rates'!F$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,6)))\n*$R1057","v":1839.402418488},{"$f":"(($D1057*'fnd base rates'!G$107)\n+($E1057*'fnd base rates'!G$108)\n+($F1057*'fnd base rates'!G$109)\n+($G1057*'fnd base rates'!G$110)\n+($H1057*'fnd base rates'!G$111)\n+($I1057*'fnd base rates'!G$112)\n+($J1057*'fnd base rates'!G$113)\n+($K1057*'fnd base rates'!G$114)\n+($M1057*'fnd base rates'!G$116)\n+($N1057*'fnd base rates'!G$117)\n+($O1057*'fnd base rates'!G$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,7)))\n*$R1057","v":692.45318686799999},{"$f":"(($D1057*'fnd base rates'!H$107)\n+($E1057*'fnd base rates'!H$108)\n+($F1057*'fnd base rates'!H$109)\n+($G1057*'fnd base rates'!H$110)\n+($H1057*'fnd base rates'!H$111)\n+($I1057*'fnd base rates'!H$112)\n+($J1057*'fnd base rates'!H$113)\n+($K1057*'fnd base rates'!H$114)\n+($M1057*'fnd base rates'!H$116)\n+($N1057*'fnd base rates'!H$117)\n+($O1057*'fnd base rates'!H$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,8)))","v":1708.2778679999999},{"$f":"(($D1057*'fnd base rates'!I$107)\n+($E1057*'fnd base rates'!I$108)\n+($F1057*'fnd base rates'!I$109)\n+($G1057*'fnd base rates'!I$110)\n+($H1057*'fnd base rates'!I$111)\n+($I1057*'fnd base rates'!I$112)\n+($J1057*'fnd base rates'!I$113)\n+($K1057*'fnd base rates'!I$114)\n+($M1057*'fnd base rates'!I$116)\n+($N1057*'fnd base rates'!I$117)\n+($O1057*'fnd base rates'!I$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,9)))\n*$R1057","v":1177.6586799999998},{"$f":"(($D1057*'fnd base rates'!J$107)\n+($E1057*'fnd base rates'!J$108)\n+($F1057*'fnd base rates'!J$109)\n+($G1057*'fnd base rates'!J$110)\n+($H1057*'fnd base rates'!J$111)\n+($I1057*'fnd base rates'!J$112)\n+($J1057*'fnd base rates'!J$113)\n+($K1057*'fnd base rates'!J$114)\n+($M1057*'fnd base rates'!J$116)\n+($N1057*'fnd base rates'!J$117)\n+($O1057*'fnd base rates'!J$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,10)))\n*$R1057","v":2719.0554799999995},{"$f":"(($D1057*'fnd base rates'!K$107)\n+($E1057*'fnd base rates'!K$108)\n+($F1057*'fnd base rates'!K$109)\n+($G1057*'fnd base rates'!K$110)\n+($H1057*'fnd base rates'!K$111)\n+($I1057*'fnd base rates'!K$112)\n+($J1057*'fnd base rates'!K$113)\n+($K1057*'fnd base rates'!K$114)\n+($M1057*'fnd base rates'!K$116)\n+($N1057*'fnd base rates'!K$117)\n+($O1057*'fnd base rates'!K$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,11)))\n*$R1057","v":2385.2241911199999},{"$f":"(($D1057*'fnd base rates'!L$107)\n+($E1057*'fnd base rates'!L$108)\n+($F1057*'fnd base rates'!L$109)\n+($G1057*'fnd base rates'!L$110)\n+($H1057*'fnd base rates'!L$111)\n+($I1057*'fnd base rates'!L$112)\n+($J1057*'fnd base rates'!L$113)\n+($K1057*'fnd base rates'!L$114)\n+($M1057*'fnd base rates'!L$116)\n+($N1057*'fnd base rates'!L$117)\n+($O1057*'fnd base rates'!L$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,12)))","v":3871.8133600000001},{"$f":"(($D1057*'fnd base rates'!M$107)\n+($E1057*'fnd base rates'!M$108)\n+($F1057*'fnd base rates'!M$109)\n+($G1057*'fnd base rates'!M$110)\n+($H1057*'fnd base rates'!M$111)\n+($I1057*'fnd base rates'!M$112)\n+($J1057*'fnd base rates'!M$113)\n+($K1057*'fnd base rates'!M$114)\n+($M1057*'fnd base rates'!M$116)\n+($N1057*'fnd base rates'!M$117)\n+($O1057*'fnd base rates'!M$118)\n+($P1057*VLOOKUP($S1057+12,rate_basefnd,13)))","v":0},35449.862655903999,null,3517239251,"3517","239","251",1,2,35449.862655903999,17725,0,17725,null,null,null,null,null,17725,0,17725,null,null,{"$f":"BC1057-BA1057","v":0}]
[3517,3517239261,"MAP ACADEMY",{"$f":"'fnd enro'!D1058","v":0},{"$f":"'fnd enro'!E1058","v":0},{"$f":"'fnd enro'!F1058","v":0},{"$f":"'fnd enro'!G1058","v":0},{"$f":"'fnd enro'!H1058","v":0},{"$f":"'fnd enro'!I1058","v":2},{"$f":"'fnd enro'!J1058","v":0},{"$f":"'fnd enro'!K1058","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1058","v":0},{"$f":"'fnd enro'!M1058","v":0},{"$f":"'fnd enro'!N1058","v":0},{"$f":"'fnd enro'!O1058","v":0},{"$f":"'fnd enro'!P1058","v":1},{"$f":"'fnd enro'!R1058","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1058)","v":5},null,{"$f":"(($D1058*'fnd base rates'!C$107)\n+($E1058*'fnd base rates'!C$108)\n+($F1058*'fnd base rates'!C$109)\n+($G1058*'fnd base rates'!C$110)\n+($H1058*'fnd base rates'!C$111)\n+($I1058*'fnd base rates'!C$112)\n+($J1058*'fnd base rates'!C$113)\n+($K1058*'fnd base rates'!C$114)\n+($M1058*'fnd base rates'!C$116)\n+($N1058*'fnd base rates'!C$117)\n+($O1058*'fnd base rates'!C$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,3)))\n*$R1058","v":1174.7060216039999},{"$f":"(($D1058*'fnd base rates'!D$107)\n+($E1058*'fnd base rates'!D$108)\n+($F1058*'fnd base rates'!D$109)\n+($G1058*'fnd base rates'!D$110)\n+($H1058*'fnd base rates'!D$111)\n+($I1058*'fnd base rates'!D$112)\n+($J1058*'fnd base rates'!D$113)\n+($K1058*'fnd base rates'!D$114)\n+($M1058*'fnd base rates'!D$116)\n+($N1058*'fnd base rates'!D$117)\n+($O1058*'fnd base rates'!D$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,4)))\n*$R1058","v":1880.9313400000001},{"$f":"(($D1058*'fnd base rates'!E$107)\n+($E1058*'fnd base rates'!E$108)\n+($F1058*'fnd base rates'!E$109)\n+($G1058*'fnd base rates'!E$110)\n+($H1058*'fnd base rates'!E$111)\n+($I1058*'fnd base rates'!E$112)\n+($J1058*'fnd base rates'!E$113)\n+($K1058*'fnd base rates'!E$114)\n+($M1058*'fnd base rates'!E$116)\n+($N1058*'fnd base rates'!E$117)\n+($O1058*'fnd base rates'!E$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,5)))\n*$R1058","v":13059.470649823999},{"$f":"(($D1058*'fnd base rates'!F$107)\n+($E1058*'fnd base rates'!F$108)\n+($F1058*'fnd base rates'!F$109)\n+($G1058*'fnd base rates'!F$110)\n+($H1058*'fnd base rates'!F$111)\n+($I1058*'fnd base rates'!F$112)\n+($J1058*'fnd base rates'!F$113)\n+($K1058*'fnd base rates'!F$114)\n+($M1058*'fnd base rates'!F$116)\n+($N1058*'fnd base rates'!F$117)\n+($O1058*'fnd base rates'!F$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,6)))\n*$R1058","v":1839.402418488},{"$f":"(($D1058*'fnd base rates'!G$107)\n+($E1058*'fnd base rates'!G$108)\n+($F1058*'fnd base rates'!G$109)\n+($G1058*'fnd base rates'!G$110)\n+($H1058*'fnd base rates'!G$111)\n+($I1058*'fnd base rates'!G$112)\n+($J1058*'fnd base rates'!G$113)\n+($K1058*'fnd base rates'!G$114)\n+($M1058*'fnd base rates'!G$116)\n+($N1058*'fnd base rates'!G$117)\n+($O1058*'fnd base rates'!G$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,7)))\n*$R1058","v":479.21487686799986},{"$f":"(($D1058*'fnd base rates'!H$107)\n+($E1058*'fnd base rates'!H$108)\n+($F1058*'fnd base rates'!H$109)\n+($G1058*'fnd base rates'!H$110)\n+($H1058*'fnd base rates'!H$111)\n+($I1058*'fnd base rates'!H$112)\n+($J1058*'fnd base rates'!H$113)\n+($K1058*'fnd base rates'!H$114)\n+($M1058*'fnd base rates'!H$116)\n+($N1058*'fnd base rates'!H$117)\n+($O1058*'fnd base rates'!H$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,8)))","v":1676.7478679999999},{"$f":"(($D1058*'fnd base rates'!I$107)\n+($E1058*'fnd base rates'!I$108)\n+($F1058*'fnd base rates'!I$109)\n+($G1058*'fnd base rates'!I$110)\n+($H1058*'fnd base rates'!I$111)\n+($I1058*'fnd base rates'!I$112)\n+($J1058*'fnd base rates'!I$113)\n+($K1058*'fnd base rates'!I$114)\n+($M1058*'fnd base rates'!I$116)\n+($N1058*'fnd base rates'!I$117)\n+($O1058*'fnd base rates'!I$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,9)))\n*$R1058","v":999.67836999999986},{"$f":"(($D1058*'fnd base rates'!J$107)\n+($E1058*'fnd base rates'!J$108)\n+($F1058*'fnd base rates'!J$109)\n+($G1058*'fnd base rates'!J$110)\n+($H1058*'fnd base rates'!J$111)\n+($I1058*'fnd base rates'!J$112)\n+($J1058*'fnd base rates'!J$113)\n+($K1058*'fnd base rates'!J$114)\n+($M1058*'fnd base rates'!J$116)\n+($N1058*'fnd base rates'!J$117)\n+($O1058*'fnd base rates'!J$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,10)))\n*$R1058","v":1794.1759199999997},{"$f":"(($D1058*'fnd base rates'!K$107)\n+($E1058*'fnd base rates'!K$108)\n+($F1058*'fnd base rates'!K$109)\n+($G1058*'fnd base rates'!K$110)\n+($H1058*'fnd base rates'!K$111)\n+($I1058*'fnd base rates'!K$112)\n+($J1058*'fnd base rates'!K$113)\n+($K1058*'fnd base rates'!K$114)\n+($M1058*'fnd base rates'!K$116)\n+($N1058*'fnd base rates'!K$117)\n+($O1058*'fnd base rates'!K$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,11)))\n*$R1058","v":2385.2241911199999},{"$f":"(($D1058*'fnd base rates'!L$107)\n+($E1058*'fnd base rates'!L$108)\n+($F1058*'fnd base rates'!L$109)\n+($G1058*'fnd base rates'!L$110)\n+($H1058*'fnd base rates'!L$111)\n+($I1058*'fnd base rates'!L$112)\n+($J1058*'fnd base rates'!L$113)\n+($K1058*'fnd base rates'!L$114)\n+($M1058*'fnd base rates'!L$116)\n+($N1058*'fnd base rates'!L$117)\n+($O1058*'fnd base rates'!L$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,12)))","v":3186.18336},{"$f":"(($D1058*'fnd base rates'!M$107)\n+($E1058*'fnd base rates'!M$108)\n+($F1058*'fnd base rates'!M$109)\n+($G1058*'fnd base rates'!M$110)\n+($H1058*'fnd base rates'!M$111)\n+($I1058*'fnd base rates'!M$112)\n+($J1058*'fnd base rates'!M$113)\n+($K1058*'fnd base rates'!M$114)\n+($M1058*'fnd base rates'!M$116)\n+($N1058*'fnd base rates'!M$117)\n+($O1058*'fnd base rates'!M$118)\n+($P1058*VLOOKUP($S1058+12,rate_basefnd,13)))","v":0},28475.735015904,null,3517239261,"3517","239","261",1,2,28475.735015904,14238,0,14238,null,null,null,null,null,14238,0,14238,null,null,{"$f":"BC1058-BA1058","v":0}]
[3517,3517239293,"MAP ACADEMY",{"$f":"'fnd enro'!D1059","v":0},{"$f":"'fnd enro'!E1059","v":0},{"$f":"'fnd enro'!F1059","v":0},{"$f":"'fnd enro'!G1059","v":0},{"$f":"'fnd enro'!H1059","v":0},{"$f":"'fnd enro'!I1059","v":2},{"$f":"'fnd enro'!J1059","v":0},{"$f":"'fnd enro'!K1059","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1059","v":0},{"$f":"'fnd enro'!M1059","v":0},{"$f":"'fnd enro'!N1059","v":0},{"$f":"'fnd enro'!O1059","v":0},{"$f":"'fnd enro'!P1059","v":1},{"$f":"'fnd enro'!R1059","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1059)","v":10},null,{"$f":"(($D1059*'fnd base rates'!C$107)\n+($E1059*'fnd base rates'!C$108)\n+($F1059*'fnd base rates'!C$109)\n+($G1059*'fnd base rates'!C$110)\n+($H1059*'fnd base rates'!C$111)\n+($I1059*'fnd base rates'!C$112)\n+($J1059*'fnd base rates'!C$113)\n+($K1059*'fnd base rates'!C$114)\n+($M1059*'fnd base rates'!C$116)\n+($N1059*'fnd base rates'!C$117)\n+($O1059*'fnd base rates'!C$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,3)))\n*$R1059","v":1194.865301604},{"$f":"(($D1059*'fnd base rates'!D$107)\n+($E1059*'fnd base rates'!D$108)\n+($F1059*'fnd base rates'!D$109)\n+($G1059*'fnd base rates'!D$110)\n+($H1059*'fnd base rates'!D$111)\n+($I1059*'fnd base rates'!D$112)\n+($J1059*'fnd base rates'!D$113)\n+($K1059*'fnd base rates'!D$114)\n+($M1059*'fnd base rates'!D$116)\n+($N1059*'fnd base rates'!D$117)\n+($O1059*'fnd base rates'!D$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,4)))\n*$R1059","v":1976.4805199999998},{"$f":"(($D1059*'fnd base rates'!E$107)\n+($E1059*'fnd base rates'!E$108)\n+($F1059*'fnd base rates'!E$109)\n+($G1059*'fnd base rates'!E$110)\n+($H1059*'fnd base rates'!E$111)\n+($I1059*'fnd base rates'!E$112)\n+($J1059*'fnd base rates'!E$113)\n+($K1059*'fnd base rates'!E$114)\n+($M1059*'fnd base rates'!E$116)\n+($N1059*'fnd base rates'!E$117)\n+($O1059*'fnd base rates'!E$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,5)))\n*$R1059","v":13992.075859823999},{"$f":"(($D1059*'fnd base rates'!F$107)\n+($E1059*'fnd base rates'!F$108)\n+($F1059*'fnd base rates'!F$109)\n+($G1059*'fnd base rates'!F$110)\n+($H1059*'fnd base rates'!F$111)\n+($I1059*'fnd base rates'!F$112)\n+($J1059*'fnd base rates'!F$113)\n+($K1059*'fnd base rates'!F$114)\n+($M1059*'fnd base rates'!F$116)\n+($N1059*'fnd base rates'!F$117)\n+($O1059*'fnd base rates'!F$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,6)))\n*$R1059","v":1839.402418488},{"$f":"(($D1059*'fnd base rates'!G$107)\n+($E1059*'fnd base rates'!G$108)\n+($F1059*'fnd base rates'!G$109)\n+($G1059*'fnd base rates'!G$110)\n+($H1059*'fnd base rates'!G$111)\n+($I1059*'fnd base rates'!G$112)\n+($J1059*'fnd base rates'!G$113)\n+($K1059*'fnd base rates'!G$114)\n+($M1059*'fnd base rates'!G$116)\n+($N1059*'fnd base rates'!G$117)\n+($O1059*'fnd base rates'!G$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,7)))\n*$R1059","v":524.44881686799988},{"$f":"(($D1059*'fnd base rates'!H$107)\n+($E1059*'fnd base rates'!H$108)\n+($F1059*'fnd base rates'!H$109)\n+($G1059*'fnd base rates'!H$110)\n+($H1059*'fnd base rates'!H$111)\n+($I1059*'fnd base rates'!H$112)\n+($J1059*'fnd base rates'!H$113)\n+($K1059*'fnd base rates'!H$114)\n+($M1059*'fnd base rates'!H$116)\n+($N1059*'fnd base rates'!H$117)\n+($O1059*'fnd base rates'!H$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,8)))","v":1683.437868},{"$f":"(($D1059*'fnd base rates'!I$107)\n+($E1059*'fnd base rates'!I$108)\n+($F1059*'fnd base rates'!I$109)\n+($G1059*'fnd base rates'!I$110)\n+($H1059*'fnd base rates'!I$111)\n+($I1059*'fnd base rates'!I$112)\n+($J1059*'fnd base rates'!I$113)\n+($K1059*'fnd base rates'!I$114)\n+($M1059*'fnd base rates'!I$116)\n+($N1059*'fnd base rates'!I$117)\n+($O1059*'fnd base rates'!I$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,9)))\n*$R1059","v":1037.4459099999999},{"$f":"(($D1059*'fnd base rates'!J$107)\n+($E1059*'fnd base rates'!J$108)\n+($F1059*'fnd base rates'!J$109)\n+($G1059*'fnd base rates'!J$110)\n+($H1059*'fnd base rates'!J$111)\n+($I1059*'fnd base rates'!J$112)\n+($J1059*'fnd base rates'!J$113)\n+($K1059*'fnd base rates'!J$114)\n+($M1059*'fnd base rates'!J$116)\n+($N1059*'fnd base rates'!J$117)\n+($O1059*'fnd base rates'!J$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,10)))\n*$R1059","v":1990.4074299999997},{"$f":"(($D1059*'fnd base rates'!K$107)\n+($E1059*'fnd base rates'!K$108)\n+($F1059*'fnd base rates'!K$109)\n+($G1059*'fnd base rates'!K$110)\n+($H1059*'fnd base rates'!K$111)\n+($I1059*'fnd base rates'!K$112)\n+($J1059*'fnd base rates'!K$113)\n+($K1059*'fnd base rates'!K$114)\n+($M1059*'fnd base rates'!K$116)\n+($N1059*'fnd base rates'!K$117)\n+($O1059*'fnd base rates'!K$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,11)))\n*$R1059","v":2385.2241911199999},{"$f":"(($D1059*'fnd base rates'!L$107)\n+($E1059*'fnd base rates'!L$108)\n+($F1059*'fnd base rates'!L$109)\n+($G1059*'fnd base rates'!L$110)\n+($H1059*'fnd base rates'!L$111)\n+($I1059*'fnd base rates'!L$112)\n+($J1059*'fnd base rates'!L$113)\n+($K1059*'fnd base rates'!L$114)\n+($M1059*'fnd base rates'!L$116)\n+($N1059*'fnd base rates'!L$117)\n+($O1059*'fnd base rates'!L$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,12)))","v":3331.6533600000002},{"$f":"(($D1059*'fnd base rates'!M$107)\n+($E1059*'fnd base rates'!M$108)\n+($F1059*'fnd base rates'!M$109)\n+($G1059*'fnd base rates'!M$110)\n+($H1059*'fnd base rates'!M$111)\n+($I1059*'fnd base rates'!M$112)\n+($J1059*'fnd base rates'!M$113)\n+($K1059*'fnd base rates'!M$114)\n+($M1059*'fnd base rates'!M$116)\n+($N1059*'fnd base rates'!M$117)\n+($O1059*'fnd base rates'!M$118)\n+($P1059*VLOOKUP($S1059+12,rate_basefnd,13)))","v":0},29955.441675904,null,3517239293,"3517","239","293",1,2,29955.441675904,14978,0,14978,null,null,null,null,null,14978,0,14978,null,null,{"$f":"BC1059-BA1059","v":0}]
[3517,3517239310,"MAP ACADEMY",{"$f":"'fnd enro'!D1060","v":0},{"$f":"'fnd enro'!E1060","v":0},{"$f":"'fnd enro'!F1060","v":0},{"$f":"'fnd enro'!G1060","v":0},{"$f":"'fnd enro'!H1060","v":0},{"$f":"'fnd enro'!I1060","v":32},{"$f":"'fnd enro'!J1060","v":0},{"$f":"'fnd enro'!K1060","v":1.2352000000000001},{"$f":"'fnd enro'!L1060","v":0},{"$f":"'fnd enro'!M1060","v":0},{"$f":"'fnd enro'!N1060","v":0},{"$f":"'fnd enro'!O1060","v":0},{"$f":"'fnd enro'!P1060","v":26},{"$f":"'fnd enro'!R1060","v":32},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1060)","v":10},null,{"$f":"(($D1060*'fnd base rates'!C$107)\n+($E1060*'fnd base rates'!C$108)\n+($F1060*'fnd base rates'!C$109)\n+($G1060*'fnd base rates'!C$110)\n+($H1060*'fnd base rates'!C$111)\n+($I1060*'fnd base rates'!C$112)\n+($J1060*'fnd base rates'!C$113)\n+($K1060*'fnd base rates'!C$114)\n+($M1060*'fnd base rates'!C$116)\n+($N1060*'fnd base rates'!C$117)\n+($O1060*'fnd base rates'!C$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,3)))\n*$R1060","v":19940.289525664},{"$f":"(($D1060*'fnd base rates'!D$107)\n+($E1060*'fnd base rates'!D$108)\n+($F1060*'fnd base rates'!D$109)\n+($G1060*'fnd base rates'!D$110)\n+($H1060*'fnd base rates'!D$111)\n+($I1060*'fnd base rates'!D$112)\n+($J1060*'fnd base rates'!D$113)\n+($K1060*'fnd base rates'!D$114)\n+($M1060*'fnd base rates'!D$116)\n+($N1060*'fnd base rates'!D$117)\n+($O1060*'fnd base rates'!D$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,4)))\n*$R1060","v":35520.734319999996},{"$f":"(($D1060*'fnd base rates'!E$107)\n+($E1060*'fnd base rates'!E$108)\n+($F1060*'fnd base rates'!E$109)\n+($G1060*'fnd base rates'!E$110)\n+($H1060*'fnd base rates'!E$111)\n+($I1060*'fnd base rates'!E$112)\n+($J1060*'fnd base rates'!E$113)\n+($K1060*'fnd base rates'!E$114)\n+($M1060*'fnd base rates'!E$116)\n+($N1060*'fnd base rates'!E$117)\n+($O1060*'fnd base rates'!E$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,5)))\n*$R1060","v":261914.93655718397},{"$f":"(($D1060*'fnd base rates'!F$107)\n+($E1060*'fnd base rates'!F$108)\n+($F1060*'fnd base rates'!F$109)\n+($G1060*'fnd base rates'!F$110)\n+($H1060*'fnd base rates'!F$111)\n+($I1060*'fnd base rates'!F$112)\n+($J1060*'fnd base rates'!F$113)\n+($K1060*'fnd base rates'!F$114)\n+($M1060*'fnd base rates'!F$116)\n+($N1060*'fnd base rates'!F$117)\n+($O1060*'fnd base rates'!F$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,6)))\n*$R1060","v":29430.438695807999},{"$f":"(($D1060*'fnd base rates'!G$107)\n+($E1060*'fnd base rates'!G$108)\n+($F1060*'fnd base rates'!G$109)\n+($G1060*'fnd base rates'!G$110)\n+($H1060*'fnd base rates'!G$111)\n+($I1060*'fnd base rates'!G$112)\n+($J1060*'fnd base rates'!G$113)\n+($K1060*'fnd base rates'!G$114)\n+($M1060*'fnd base rates'!G$116)\n+($N1060*'fnd base rates'!G$117)\n+($O1060*'fnd base rates'!G$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,7)))\n*$R1060","v":10236.729969888},{"$f":"(($D1060*'fnd base rates'!H$107)\n+($E1060*'fnd base rates'!H$108)\n+($F1060*'fnd base rates'!H$109)\n+($G1060*'fnd base rates'!H$110)\n+($H1060*'fnd base rates'!H$111)\n+($I1060*'fnd base rates'!H$112)\n+($J1060*'fnd base rates'!H$113)\n+($K1060*'fnd base rates'!H$114)\n+($M1060*'fnd base rates'!H$116)\n+($N1060*'fnd base rates'!H$117)\n+($O1060*'fnd base rates'!H$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,8)))","v":27207.805887999999},{"$f":"(($D1060*'fnd base rates'!I$107)\n+($E1060*'fnd base rates'!I$108)\n+($F1060*'fnd base rates'!I$109)\n+($G1060*'fnd base rates'!I$110)\n+($H1060*'fnd base rates'!I$111)\n+($I1060*'fnd base rates'!I$112)\n+($J1060*'fnd base rates'!I$113)\n+($K1060*'fnd base rates'!I$114)\n+($M1060*'fnd base rates'!I$116)\n+($N1060*'fnd base rates'!I$117)\n+($O1060*'fnd base rates'!I$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,9)))\n*$R1060","v":18139.59806},{"$f":"(($D1060*'fnd base rates'!J$107)\n+($E1060*'fnd base rates'!J$108)\n+($F1060*'fnd base rates'!J$109)\n+($G1060*'fnd base rates'!J$110)\n+($H1060*'fnd base rates'!J$111)\n+($I1060*'fnd base rates'!J$112)\n+($J1060*'fnd base rates'!J$113)\n+($K1060*'fnd base rates'!J$114)\n+($M1060*'fnd base rates'!J$116)\n+($N1060*'fnd base rates'!J$117)\n+($O1060*'fnd base rates'!J$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,10)))\n*$R1060","v":39851.018179999999},{"$f":"(($D1060*'fnd base rates'!K$107)\n+($E1060*'fnd base rates'!K$108)\n+($F1060*'fnd base rates'!K$109)\n+($G1060*'fnd base rates'!K$110)\n+($H1060*'fnd base rates'!K$111)\n+($I1060*'fnd base rates'!K$112)\n+($J1060*'fnd base rates'!K$113)\n+($K1060*'fnd base rates'!K$114)\n+($M1060*'fnd base rates'!K$116)\n+($N1060*'fnd base rates'!K$117)\n+($O1060*'fnd base rates'!K$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,11)))\n*$R1060","v":38163.587057919998},{"$f":"(($D1060*'fnd base rates'!L$107)\n+($E1060*'fnd base rates'!L$108)\n+($F1060*'fnd base rates'!L$109)\n+($G1060*'fnd base rates'!L$110)\n+($H1060*'fnd base rates'!L$111)\n+($I1060*'fnd base rates'!L$112)\n+($J1060*'fnd base rates'!L$113)\n+($K1060*'fnd base rates'!L$114)\n+($M1060*'fnd base rates'!L$116)\n+($N1060*'fnd base rates'!L$117)\n+($O1060*'fnd base rates'!L$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,12)))","v":59240.453760000004},{"$f":"(($D1060*'fnd base rates'!M$107)\n+($E1060*'fnd base rates'!M$108)\n+($F1060*'fnd base rates'!M$109)\n+($G1060*'fnd base rates'!M$110)\n+($H1060*'fnd base rates'!M$111)\n+($I1060*'fnd base rates'!M$112)\n+($J1060*'fnd base rates'!M$113)\n+($K1060*'fnd base rates'!M$114)\n+($M1060*'fnd base rates'!M$116)\n+($N1060*'fnd base rates'!M$117)\n+($O1060*'fnd base rates'!M$118)\n+($P1060*VLOOKUP($S1060+12,rate_basefnd,13)))","v":0},539645.59201446397,null,3517239310,"3517","239","310",1,32,539645.59201446397,16864,0,16864,null,null,null,null,null,16864,0,16864,null,null,{"$f":"BC1060-BA1060","v":0}]
[3517,3517239336,"MAP ACADEMY",{"$f":"'fnd enro'!D1061","v":0},{"$f":"'fnd enro'!E1061","v":0},{"$f":"'fnd enro'!F1061","v":0},{"$f":"'fnd enro'!G1061","v":0},{"$f":"'fnd enro'!H1061","v":0},{"$f":"'fnd enro'!I1061","v":2},{"$f":"'fnd enro'!J1061","v":0},{"$f":"'fnd enro'!K1061","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1061","v":0},{"$f":"'fnd enro'!M1061","v":0},{"$f":"'fnd enro'!N1061","v":0},{"$f":"'fnd enro'!O1061","v":0},{"$f":"'fnd enro'!P1061","v":0},{"$f":"'fnd enro'!R1061","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1061)","v":8},null,{"$f":"(($D1061*'fnd base rates'!C$107)\n+($E1061*'fnd base rates'!C$108)\n+($F1061*'fnd base rates'!C$109)\n+($G1061*'fnd base rates'!C$110)\n+($H1061*'fnd base rates'!C$111)\n+($I1061*'fnd base rates'!C$112)\n+($J1061*'fnd base rates'!C$113)\n+($K1061*'fnd base rates'!C$114)\n+($M1061*'fnd base rates'!C$116)\n+($N1061*'fnd base rates'!C$117)\n+($O1061*'fnd base rates'!C$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,3)))\n*$R1061","v":1112.6208316039999},{"$f":"(($D1061*'fnd base rates'!D$107)\n+($E1061*'fnd base rates'!D$108)\n+($F1061*'fnd base rates'!D$109)\n+($G1061*'fnd base rates'!D$110)\n+($H1061*'fnd base rates'!D$111)\n+($I1061*'fnd base rates'!D$112)\n+($J1061*'fnd base rates'!D$113)\n+($K1061*'fnd base rates'!D$114)\n+($M1061*'fnd base rates'!D$116)\n+($N1061*'fnd base rates'!D$117)\n+($O1061*'fnd base rates'!D$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,4)))\n*$R1061","v":1586.77592},{"$f":"(($D1061*'fnd base rates'!E$107)\n+($E1061*'fnd base rates'!E$108)\n+($F1061*'fnd base rates'!E$109)\n+($G1061*'fnd base rates'!E$110)\n+($H1061*'fnd base rates'!E$111)\n+($I1061*'fnd base rates'!E$112)\n+($J1061*'fnd base rates'!E$113)\n+($K1061*'fnd base rates'!E$114)\n+($M1061*'fnd base rates'!E$116)\n+($N1061*'fnd base rates'!E$117)\n+($O1061*'fnd base rates'!E$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,5)))\n*$R1061","v":10187.903579823998},{"$f":"(($D1061*'fnd base rates'!F$107)\n+($E1061*'fnd base rates'!F$108)\n+($F1061*'fnd base rates'!F$109)\n+($G1061*'fnd base rates'!F$110)\n+($H1061*'fnd base rates'!F$111)\n+($I1061*'fnd base rates'!F$112)\n+($J1061*'fnd base rates'!F$113)\n+($K1061*'fnd base rates'!F$114)\n+($M1061*'fnd base rates'!F$116)\n+($N1061*'fnd base rates'!F$117)\n+($O1061*'fnd base rates'!F$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,6)))\n*$R1061","v":1839.402418488},{"$f":"(($D1061*'fnd base rates'!G$107)\n+($E1061*'fnd base rates'!G$108)\n+($F1061*'fnd base rates'!G$109)\n+($G1061*'fnd base rates'!G$110)\n+($H1061*'fnd base rates'!G$111)\n+($I1061*'fnd base rates'!G$112)\n+($J1061*'fnd base rates'!G$113)\n+($K1061*'fnd base rates'!G$114)\n+($M1061*'fnd base rates'!G$116)\n+($N1061*'fnd base rates'!G$117)\n+($O1061*'fnd base rates'!G$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,7)))\n*$R1061","v":339.89392686799994},{"$f":"(($D1061*'fnd base rates'!H$107)\n+($E1061*'fnd base rates'!H$108)\n+($F1061*'fnd base rates'!H$109)\n+($G1061*'fnd base rates'!H$110)\n+($H1061*'fnd base rates'!H$111)\n+($I1061*'fnd base rates'!H$112)\n+($J1061*'fnd base rates'!H$113)\n+($K1061*'fnd base rates'!H$114)\n+($M1061*'fnd base rates'!H$116)\n+($N1061*'fnd base rates'!H$117)\n+($O1061*'fnd base rates'!H$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,8)))","v":1656.157868},{"$f":"(($D1061*'fnd base rates'!I$107)\n+($E1061*'fnd base rates'!I$108)\n+($F1061*'fnd base rates'!I$109)\n+($G1061*'fnd base rates'!I$110)\n+($H1061*'fnd base rates'!I$111)\n+($I1061*'fnd base rates'!I$112)\n+($J1061*'fnd base rates'!I$113)\n+($K1061*'fnd base rates'!I$114)\n+($M1061*'fnd base rates'!I$116)\n+($N1061*'fnd base rates'!I$117)\n+($O1061*'fnd base rates'!I$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,9)))\n*$R1061","v":883.39955999999995},{"$f":"(($D1061*'fnd base rates'!J$107)\n+($E1061*'fnd base rates'!J$108)\n+($F1061*'fnd base rates'!J$109)\n+($G1061*'fnd base rates'!J$110)\n+($H1061*'fnd base rates'!J$111)\n+($I1061*'fnd base rates'!J$112)\n+($J1061*'fnd base rates'!J$113)\n+($K1061*'fnd base rates'!J$114)\n+($M1061*'fnd base rates'!J$116)\n+($N1061*'fnd base rates'!J$117)\n+($O1061*'fnd base rates'!J$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,10)))\n*$R1061","v":1189.9575},{"$f":"(($D1061*'fnd base rates'!K$107)\n+($E1061*'fnd base rates'!K$108)\n+($F1061*'fnd base rates'!K$109)\n+($G1061*'fnd base rates'!K$110)\n+($H1061*'fnd base rates'!K$111)\n+($I1061*'fnd base rates'!K$112)\n+($J1061*'fnd base rates'!K$113)\n+($K1061*'fnd base rates'!K$114)\n+($M1061*'fnd base rates'!K$116)\n+($N1061*'fnd base rates'!K$117)\n+($O1061*'fnd base rates'!K$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,11)))\n*$R1061","v":2385.2241911199999},{"$f":"(($D1061*'fnd base rates'!L$107)\n+($E1061*'fnd base rates'!L$108)\n+($F1061*'fnd base rates'!L$109)\n+($G1061*'fnd base rates'!L$110)\n+($H1061*'fnd base rates'!L$111)\n+($I1061*'fnd base rates'!L$112)\n+($J1061*'fnd base rates'!L$113)\n+($K1061*'fnd base rates'!L$114)\n+($M1061*'fnd base rates'!L$116)\n+($N1061*'fnd base rates'!L$117)\n+($O1061*'fnd base rates'!L$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,12)))","v":2738.2533600000002},{"$f":"(($D1061*'fnd base rates'!M$107)\n+($E1061*'fnd base rates'!M$108)\n+($F1061*'fnd base rates'!M$109)\n+($G1061*'fnd base rates'!M$110)\n+($H1061*'fnd base rates'!M$111)\n+($I1061*'fnd base rates'!M$112)\n+($J1061*'fnd base rates'!M$113)\n+($K1061*'fnd base rates'!M$114)\n+($M1061*'fnd base rates'!M$116)\n+($N1061*'fnd base rates'!M$117)\n+($O1061*'fnd base rates'!M$118)\n+($P1061*VLOOKUP($S1061+12,rate_basefnd,13)))","v":0},23919.589155903999,null,3517239336,"3517","239","336",1,2,23919.589155903999,11960,0,11960,null,null,null,null,null,11960,0,11960,null,null,{"$f":"BC1061-BA1061","v":0}]
[3517,3517239625,"MAP ACADEMY",{"$f":"'fnd enro'!D1062","v":0},{"$f":"'fnd enro'!E1062","v":0},{"$f":"'fnd enro'!F1062","v":0},{"$f":"'fnd enro'!G1062","v":0},{"$f":"'fnd enro'!H1062","v":0},{"$f":"'fnd enro'!I1062","v":2},{"$f":"'fnd enro'!J1062","v":0},{"$f":"'fnd enro'!K1062","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1062","v":0},{"$f":"'fnd enro'!M1062","v":0},{"$f":"'fnd enro'!N1062","v":0},{"$f":"'fnd enro'!O1062","v":0},{"$f":"'fnd enro'!P1062","v":2},{"$f":"'fnd enro'!R1062","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1062)","v":6},null,{"$f":"(($D1062*'fnd base rates'!C$107)\n+($E1062*'fnd base rates'!C$108)\n+($F1062*'fnd base rates'!C$109)\n+($G1062*'fnd base rates'!C$110)\n+($H1062*'fnd base rates'!C$111)\n+($I1062*'fnd base rates'!C$112)\n+($J1062*'fnd base rates'!C$113)\n+($K1062*'fnd base rates'!C$114)\n+($M1062*'fnd base rates'!C$116)\n+($N1062*'fnd base rates'!C$117)\n+($O1062*'fnd base rates'!C$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,3)))\n*$R1062","v":1247.6174916040002},{"$f":"(($D1062*'fnd base rates'!D$107)\n+($E1062*'fnd base rates'!D$108)\n+($F1062*'fnd base rates'!D$109)\n+($G1062*'fnd base rates'!D$110)\n+($H1062*'fnd base rates'!D$111)\n+($I1062*'fnd base rates'!D$112)\n+($J1062*'fnd base rates'!D$113)\n+($K1062*'fnd base rates'!D$114)\n+($M1062*'fnd base rates'!D$116)\n+($N1062*'fnd base rates'!D$117)\n+($O1062*'fnd base rates'!D$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,4)))\n*$R1062","v":2226.3352999999997},{"$f":"(($D1062*'fnd base rates'!E$107)\n+($E1062*'fnd base rates'!E$108)\n+($F1062*'fnd base rates'!E$109)\n+($G1062*'fnd base rates'!E$110)\n+($H1062*'fnd base rates'!E$111)\n+($I1062*'fnd base rates'!E$112)\n+($J1062*'fnd base rates'!E$113)\n+($K1062*'fnd base rates'!E$114)\n+($M1062*'fnd base rates'!E$116)\n+($N1062*'fnd base rates'!E$117)\n+($O1062*'fnd base rates'!E$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,5)))\n*$R1062","v":16431.265779824},{"$f":"(($D1062*'fnd base rates'!F$107)\n+($E1062*'fnd base rates'!F$108)\n+($F1062*'fnd base rates'!F$109)\n+($G1062*'fnd base rates'!F$110)\n+($H1062*'fnd base rates'!F$111)\n+($I1062*'fnd base rates'!F$112)\n+($J1062*'fnd base rates'!F$113)\n+($K1062*'fnd base rates'!F$114)\n+($M1062*'fnd base rates'!F$116)\n+($N1062*'fnd base rates'!F$117)\n+($O1062*'fnd base rates'!F$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,6)))\n*$R1062","v":1839.402418488},{"$f":"(($D1062*'fnd base rates'!G$107)\n+($E1062*'fnd base rates'!G$108)\n+($F1062*'fnd base rates'!G$109)\n+($G1062*'fnd base rates'!G$110)\n+($H1062*'fnd base rates'!G$111)\n+($I1062*'fnd base rates'!G$112)\n+($J1062*'fnd base rates'!G$113)\n+($K1062*'fnd base rates'!G$114)\n+($M1062*'fnd base rates'!G$116)\n+($N1062*'fnd base rates'!G$117)\n+($O1062*'fnd base rates'!G$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,7)))\n*$R1062","v":642.78088686799993},{"$f":"(($D1062*'fnd base rates'!H$107)\n+($E1062*'fnd base rates'!H$108)\n+($F1062*'fnd base rates'!H$109)\n+($G1062*'fnd base rates'!H$110)\n+($H1062*'fnd base rates'!H$111)\n+($I1062*'fnd base rates'!H$112)\n+($J1062*'fnd base rates'!H$113)\n+($K1062*'fnd base rates'!H$114)\n+($M1062*'fnd base rates'!H$116)\n+($N1062*'fnd base rates'!H$117)\n+($O1062*'fnd base rates'!H$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,8)))","v":1700.937868},{"$f":"(($D1062*'fnd base rates'!I$107)\n+($E1062*'fnd base rates'!I$108)\n+($F1062*'fnd base rates'!I$109)\n+($G1062*'fnd base rates'!I$110)\n+($H1062*'fnd base rates'!I$111)\n+($I1062*'fnd base rates'!I$112)\n+($J1062*'fnd base rates'!I$113)\n+($K1062*'fnd base rates'!I$114)\n+($M1062*'fnd base rates'!I$116)\n+($N1062*'fnd base rates'!I$117)\n+($O1062*'fnd base rates'!I$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,9)))\n*$R1062","v":1136.1994199999999},{"$f":"(($D1062*'fnd base rates'!J$107)\n+($E1062*'fnd base rates'!J$108)\n+($F1062*'fnd base rates'!J$109)\n+($G1062*'fnd base rates'!J$110)\n+($H1062*'fnd base rates'!J$111)\n+($I1062*'fnd base rates'!J$112)\n+($J1062*'fnd base rates'!J$113)\n+($K1062*'fnd base rates'!J$114)\n+($M1062*'fnd base rates'!J$116)\n+($N1062*'fnd base rates'!J$117)\n+($O1062*'fnd base rates'!J$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,10)))\n*$R1062","v":2503.6291000000001},{"$f":"(($D1062*'fnd base rates'!K$107)\n+($E1062*'fnd base rates'!K$108)\n+($F1062*'fnd base rates'!K$109)\n+($G1062*'fnd base rates'!K$110)\n+($H1062*'fnd base rates'!K$111)\n+($I1062*'fnd base rates'!K$112)\n+($J1062*'fnd base rates'!K$113)\n+($K1062*'fnd base rates'!K$114)\n+($M1062*'fnd base rates'!K$116)\n+($N1062*'fnd base rates'!K$117)\n+($O1062*'fnd base rates'!K$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,11)))\n*$R1062","v":2385.2241911199999},{"$f":"(($D1062*'fnd base rates'!L$107)\n+($E1062*'fnd base rates'!L$108)\n+($F1062*'fnd base rates'!L$109)\n+($G1062*'fnd base rates'!L$110)\n+($H1062*'fnd base rates'!L$111)\n+($I1062*'fnd base rates'!L$112)\n+($J1062*'fnd base rates'!L$113)\n+($K1062*'fnd base rates'!L$114)\n+($M1062*'fnd base rates'!L$116)\n+($N1062*'fnd base rates'!L$117)\n+($O1062*'fnd base rates'!L$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,12)))","v":3712.1333600000003},{"$f":"(($D1062*'fnd base rates'!M$107)\n+($E1062*'fnd base rates'!M$108)\n+($F1062*'fnd base rates'!M$109)\n+($G1062*'fnd base rates'!M$110)\n+($H1062*'fnd base rates'!M$111)\n+($I1062*'fnd base rates'!M$112)\n+($J1062*'fnd base rates'!M$113)\n+($K1062*'fnd base rates'!M$114)\n+($M1062*'fnd base rates'!M$116)\n+($N1062*'fnd base rates'!M$117)\n+($O1062*'fnd base rates'!M$118)\n+($P1062*VLOOKUP($S1062+12,rate_basefnd,13)))","v":0},33825.525815904002,null,3517239625,"3517","239","625",1,2,33825.525815904002,16913,0,16913,null,null,null,null,null,16913,0,16913,null,null,{"$f":"BC1062-BA1062","v":0}]
[3517,3517239665,"MAP ACADEMY",{"$f":"'fnd enro'!D1063","v":0},{"$f":"'fnd enro'!E1063","v":0},{"$f":"'fnd enro'!F1063","v":0},{"$f":"'fnd enro'!G1063","v":0},{"$f":"'fnd enro'!H1063","v":0},{"$f":"'fnd enro'!I1063","v":1},{"$f":"'fnd enro'!J1063","v":0},{"$f":"'fnd enro'!K1063","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1063","v":0},{"$f":"'fnd enro'!M1063","v":0},{"$f":"'fnd enro'!N1063","v":0},{"$f":"'fnd enro'!O1063","v":0},{"$f":"'fnd enro'!P1063","v":1},{"$f":"'fnd enro'!R1063","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1063)","v":5},null,{"$f":"(($D1063*'fnd base rates'!C$107)\n+($E1063*'fnd base rates'!C$108)\n+($F1063*'fnd base rates'!C$109)\n+($G1063*'fnd base rates'!C$110)\n+($H1063*'fnd base rates'!C$111)\n+($I1063*'fnd base rates'!C$112)\n+($J1063*'fnd base rates'!C$113)\n+($K1063*'fnd base rates'!C$114)\n+($M1063*'fnd base rates'!C$116)\n+($N1063*'fnd base rates'!C$117)\n+($O1063*'fnd base rates'!C$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,3)))\n*$R1063","v":618.39560580199998},{"$f":"(($D1063*'fnd base rates'!D$107)\n+($E1063*'fnd base rates'!D$108)\n+($F1063*'fnd base rates'!D$109)\n+($G1063*'fnd base rates'!D$110)\n+($H1063*'fnd base rates'!D$111)\n+($I1063*'fnd base rates'!D$112)\n+($J1063*'fnd base rates'!D$113)\n+($K1063*'fnd base rates'!D$114)\n+($M1063*'fnd base rates'!D$116)\n+($N1063*'fnd base rates'!D$117)\n+($O1063*'fnd base rates'!D$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,4)))\n*$R1063","v":1087.5433799999998},{"$f":"(($D1063*'fnd base rates'!E$107)\n+($E1063*'fnd base rates'!E$108)\n+($F1063*'fnd base rates'!E$109)\n+($G1063*'fnd base rates'!E$110)\n+($H1063*'fnd base rates'!E$111)\n+($I1063*'fnd base rates'!E$112)\n+($J1063*'fnd base rates'!E$113)\n+($K1063*'fnd base rates'!E$114)\n+($M1063*'fnd base rates'!E$116)\n+($N1063*'fnd base rates'!E$117)\n+($O1063*'fnd base rates'!E$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,5)))\n*$R1063","v":7965.5188599119992},{"$f":"(($D1063*'fnd base rates'!F$107)\n+($E1063*'fnd base rates'!F$108)\n+($F1063*'fnd base rates'!F$109)\n+($G1063*'fnd base rates'!F$110)\n+($H1063*'fnd base rates'!F$111)\n+($I1063*'fnd base rates'!F$112)\n+($J1063*'fnd base rates'!F$113)\n+($K1063*'fnd base rates'!F$114)\n+($M1063*'fnd base rates'!F$116)\n+($N1063*'fnd base rates'!F$117)\n+($O1063*'fnd base rates'!F$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,6)))\n*$R1063","v":919.70120924399998},{"$f":"(($D1063*'fnd base rates'!G$107)\n+($E1063*'fnd base rates'!G$108)\n+($F1063*'fnd base rates'!G$109)\n+($G1063*'fnd base rates'!G$110)\n+($H1063*'fnd base rates'!G$111)\n+($I1063*'fnd base rates'!G$112)\n+($J1063*'fnd base rates'!G$113)\n+($K1063*'fnd base rates'!G$114)\n+($M1063*'fnd base rates'!G$116)\n+($N1063*'fnd base rates'!G$117)\n+($O1063*'fnd base rates'!G$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,7)))\n*$R1063","v":309.26791343399992},{"$f":"(($D1063*'fnd base rates'!H$107)\n+($E1063*'fnd base rates'!H$108)\n+($F1063*'fnd base rates'!H$109)\n+($G1063*'fnd base rates'!H$110)\n+($H1063*'fnd base rates'!H$111)\n+($I1063*'fnd base rates'!H$112)\n+($J1063*'fnd base rates'!H$113)\n+($K1063*'fnd base rates'!H$114)\n+($M1063*'fnd base rates'!H$116)\n+($N1063*'fnd base rates'!H$117)\n+($O1063*'fnd base rates'!H$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,8)))","v":848.66893400000004},{"$f":"(($D1063*'fnd base rates'!I$107)\n+($E1063*'fnd base rates'!I$108)\n+($F1063*'fnd base rates'!I$109)\n+($G1063*'fnd base rates'!I$110)\n+($H1063*'fnd base rates'!I$111)\n+($I1063*'fnd base rates'!I$112)\n+($J1063*'fnd base rates'!I$113)\n+($K1063*'fnd base rates'!I$114)\n+($M1063*'fnd base rates'!I$116)\n+($N1063*'fnd base rates'!I$117)\n+($O1063*'fnd base rates'!I$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,9)))\n*$R1063","v":557.97858999999994},{"$f":"(($D1063*'fnd base rates'!J$107)\n+($E1063*'fnd base rates'!J$108)\n+($F1063*'fnd base rates'!J$109)\n+($G1063*'fnd base rates'!J$110)\n+($H1063*'fnd base rates'!J$111)\n+($I1063*'fnd base rates'!J$112)\n+($J1063*'fnd base rates'!J$113)\n+($K1063*'fnd base rates'!J$114)\n+($M1063*'fnd base rates'!J$116)\n+($N1063*'fnd base rates'!J$117)\n+($O1063*'fnd base rates'!J$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,10)))\n*$R1063","v":1199.1971699999997},{"$f":"(($D1063*'fnd base rates'!K$107)\n+($E1063*'fnd base rates'!K$108)\n+($F1063*'fnd base rates'!K$109)\n+($G1063*'fnd base rates'!K$110)\n+($H1063*'fnd base rates'!K$111)\n+($I1063*'fnd base rates'!K$112)\n+($J1063*'fnd base rates'!K$113)\n+($K1063*'fnd base rates'!K$114)\n+($M1063*'fnd base rates'!K$116)\n+($N1063*'fnd base rates'!K$117)\n+($O1063*'fnd base rates'!K$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,11)))\n*$R1063","v":1192.6120955599999},{"$f":"(($D1063*'fnd base rates'!L$107)\n+($E1063*'fnd base rates'!L$108)\n+($F1063*'fnd base rates'!L$109)\n+($G1063*'fnd base rates'!L$110)\n+($H1063*'fnd base rates'!L$111)\n+($I1063*'fnd base rates'!L$112)\n+($J1063*'fnd base rates'!L$113)\n+($K1063*'fnd base rates'!L$114)\n+($M1063*'fnd base rates'!L$116)\n+($N1063*'fnd base rates'!L$117)\n+($O1063*'fnd base rates'!L$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,12)))","v":1817.0566800000001},{"$f":"(($D1063*'fnd base rates'!M$107)\n+($E1063*'fnd base rates'!M$108)\n+($F1063*'fnd base rates'!M$109)\n+($G1063*'fnd base rates'!M$110)\n+($H1063*'fnd base rates'!M$111)\n+($I1063*'fnd base rates'!M$112)\n+($J1063*'fnd base rates'!M$113)\n+($K1063*'fnd base rates'!M$114)\n+($M1063*'fnd base rates'!M$116)\n+($N1063*'fnd base rates'!M$117)\n+($O1063*'fnd base rates'!M$118)\n+($P1063*VLOOKUP($S1063+12,rate_basefnd,13)))","v":0},16515.940437951998,null,3517239665,"3517","239","665",1,1,16515.940437951998,16516,0,16516,null,null,null,null,null,16516,0,16516,null,null,{"$f":"BC1063-BA1063","v":0}]
[3517,3517239740,"MAP ACADEMY",{"$f":"'fnd enro'!D1064","v":0},{"$f":"'fnd enro'!E1064","v":0},{"$f":"'fnd enro'!F1064","v":0},{"$f":"'fnd enro'!G1064","v":0},{"$f":"'fnd enro'!H1064","v":0},{"$f":"'fnd enro'!I1064","v":4},{"$f":"'fnd enro'!J1064","v":0},{"$f":"'fnd enro'!K1064","v":0.15440000000000001},{"$f":"'fnd enro'!L1064","v":0},{"$f":"'fnd enro'!M1064","v":0},{"$f":"'fnd enro'!N1064","v":0},{"$f":"'fnd enro'!O1064","v":0},{"$f":"'fnd enro'!P1064","v":2},{"$f":"'fnd enro'!R1064","v":4},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1064)","v":4},null,{"$f":"(($D1064*'fnd base rates'!C$107)\n+($E1064*'fnd base rates'!C$108)\n+($F1064*'fnd base rates'!C$109)\n+($G1064*'fnd base rates'!C$110)\n+($H1064*'fnd base rates'!C$111)\n+($I1064*'fnd base rates'!C$112)\n+($J1064*'fnd base rates'!C$113)\n+($K1064*'fnd base rates'!C$114)\n+($M1064*'fnd base rates'!C$116)\n+($N1064*'fnd base rates'!C$117)\n+($O1064*'fnd base rates'!C$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,3)))\n*$R1064","v":2346.3425232080003},{"$f":"(($D1064*'fnd base rates'!D$107)\n+($E1064*'fnd base rates'!D$108)\n+($F1064*'fnd base rates'!D$109)\n+($G1064*'fnd base rates'!D$110)\n+($H1064*'fnd base rates'!D$111)\n+($I1064*'fnd base rates'!D$112)\n+($J1064*'fnd base rates'!D$113)\n+($K1064*'fnd base rates'!D$114)\n+($M1064*'fnd base rates'!D$116)\n+($N1064*'fnd base rates'!D$117)\n+($O1064*'fnd base rates'!D$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,4)))\n*$R1064","v":3747.3032000000003},{"$f":"(($D1064*'fnd base rates'!E$107)\n+($E1064*'fnd base rates'!E$108)\n+($F1064*'fnd base rates'!E$109)\n+($G1064*'fnd base rates'!E$110)\n+($H1064*'fnd base rates'!E$111)\n+($I1064*'fnd base rates'!E$112)\n+($J1064*'fnd base rates'!E$113)\n+($K1064*'fnd base rates'!E$114)\n+($M1064*'fnd base rates'!E$116)\n+($N1064*'fnd base rates'!E$117)\n+($O1064*'fnd base rates'!E$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,5)))\n*$R1064","v":25976.810079647996},{"$f":"(($D1064*'fnd base rates'!F$107)\n+($E1064*'fnd base rates'!F$108)\n+($F1064*'fnd base rates'!F$109)\n+($G1064*'fnd base rates'!F$110)\n+($H1064*'fnd base rates'!F$111)\n+($I1064*'fnd base rates'!F$112)\n+($J1064*'fnd base rates'!F$113)\n+($K1064*'fnd base rates'!F$114)\n+($M1064*'fnd base rates'!F$116)\n+($N1064*'fnd base rates'!F$117)\n+($O1064*'fnd base rates'!F$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,6)))\n*$R1064","v":3678.8048369759999},{"$f":"(($D1064*'fnd base rates'!G$107)\n+($E1064*'fnd base rates'!G$108)\n+($F1064*'fnd base rates'!G$109)\n+($G1064*'fnd base rates'!G$110)\n+($H1064*'fnd base rates'!G$111)\n+($I1064*'fnd base rates'!G$112)\n+($J1064*'fnd base rates'!G$113)\n+($K1064*'fnd base rates'!G$114)\n+($M1064*'fnd base rates'!G$116)\n+($N1064*'fnd base rates'!G$117)\n+($O1064*'fnd base rates'!G$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,7)))\n*$R1064","v":951.52333373599993},{"$f":"(($D1064*'fnd base rates'!H$107)\n+($E1064*'fnd base rates'!H$108)\n+($F1064*'fnd base rates'!H$109)\n+($G1064*'fnd base rates'!H$110)\n+($H1064*'fnd base rates'!H$111)\n+($I1064*'fnd base rates'!H$112)\n+($J1064*'fnd base rates'!H$113)\n+($K1064*'fnd base rates'!H$114)\n+($M1064*'fnd base rates'!H$116)\n+($N1064*'fnd base rates'!H$117)\n+($O1064*'fnd base rates'!H$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,8)))","v":3352.4757359999999},{"$f":"(($D1064*'fnd base rates'!I$107)\n+($E1064*'fnd base rates'!I$108)\n+($F1064*'fnd base rates'!I$109)\n+($G1064*'fnd base rates'!I$110)\n+($H1064*'fnd base rates'!I$111)\n+($I1064*'fnd base rates'!I$112)\n+($J1064*'fnd base rates'!I$113)\n+($K1064*'fnd base rates'!I$114)\n+($M1064*'fnd base rates'!I$116)\n+($N1064*'fnd base rates'!I$117)\n+($O1064*'fnd base rates'!I$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,9)))\n*$R1064","v":1993.6117599999998},{"$f":"(($D1064*'fnd base rates'!J$107)\n+($E1064*'fnd base rates'!J$108)\n+($F1064*'fnd base rates'!J$109)\n+($G1064*'fnd base rates'!J$110)\n+($H1064*'fnd base rates'!J$111)\n+($I1064*'fnd base rates'!J$112)\n+($J1064*'fnd base rates'!J$113)\n+($K1064*'fnd base rates'!J$114)\n+($M1064*'fnd base rates'!J$116)\n+($N1064*'fnd base rates'!J$117)\n+($O1064*'fnd base rates'!J$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,10)))\n*$R1064","v":3558.4447599999999},{"$f":"(($D1064*'fnd base rates'!K$107)\n+($E1064*'fnd base rates'!K$108)\n+($F1064*'fnd base rates'!K$109)\n+($G1064*'fnd base rates'!K$110)\n+($H1064*'fnd base rates'!K$111)\n+($I1064*'fnd base rates'!K$112)\n+($J1064*'fnd base rates'!K$113)\n+($K1064*'fnd base rates'!K$114)\n+($M1064*'fnd base rates'!K$116)\n+($N1064*'fnd base rates'!K$117)\n+($O1064*'fnd base rates'!K$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,11)))\n*$R1064","v":4770.4483822399998},{"$f":"(($D1064*'fnd base rates'!L$107)\n+($E1064*'fnd base rates'!L$108)\n+($F1064*'fnd base rates'!L$109)\n+($G1064*'fnd base rates'!L$110)\n+($H1064*'fnd base rates'!L$111)\n+($I1064*'fnd base rates'!L$112)\n+($J1064*'fnd base rates'!L$113)\n+($K1064*'fnd base rates'!L$114)\n+($M1064*'fnd base rates'!L$116)\n+($N1064*'fnd base rates'!L$117)\n+($O1064*'fnd base rates'!L$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,12)))","v":6350.1867200000006},{"$f":"(($D1064*'fnd base rates'!M$107)\n+($E1064*'fnd base rates'!M$108)\n+($F1064*'fnd base rates'!M$109)\n+($G1064*'fnd base rates'!M$110)\n+($H1064*'fnd base rates'!M$111)\n+($I1064*'fnd base rates'!M$112)\n+($J1064*'fnd base rates'!M$113)\n+($K1064*'fnd base rates'!M$114)\n+($M1064*'fnd base rates'!M$116)\n+($N1064*'fnd base rates'!M$117)\n+($O1064*'fnd base rates'!M$118)\n+($P1064*VLOOKUP($S1064+12,rate_basefnd,13)))","v":0},56725.951331807992,null,3517239740,"3517","239","740",1,4,56725.951331807992,14181,0,14181,null,null,null,null,null,14181,0,14181,null,null,{"$f":"BC1064-BA1064","v":0}]
[3517,3517239760,"MAP ACADEMY",{"$f":"'fnd enro'!D1065","v":0},{"$f":"'fnd enro'!E1065","v":0},{"$f":"'fnd enro'!F1065","v":0},{"$f":"'fnd enro'!G1065","v":0},{"$f":"'fnd enro'!H1065","v":0},{"$f":"'fnd enro'!I1065","v":19},{"$f":"'fnd enro'!J1065","v":0},{"$f":"'fnd enro'!K1065","v":0.73340000000000005},{"$f":"'fnd enro'!L1065","v":0},{"$f":"'fnd enro'!M1065","v":0},{"$f":"'fnd enro'!N1065","v":0},{"$f":"'fnd enro'!O1065","v":0},{"$f":"'fnd enro'!P1065","v":10},{"$f":"'fnd enro'!R1065","v":19},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1065)","v":5},null,{"$f":"(($D1065*'fnd base rates'!C$107)\n+($E1065*'fnd base rates'!C$108)\n+($F1065*'fnd base rates'!C$109)\n+($G1065*'fnd base rates'!C$110)\n+($H1065*'fnd base rates'!C$111)\n+($I1065*'fnd base rates'!C$112)\n+($J1065*'fnd base rates'!C$113)\n+($K1065*'fnd base rates'!C$114)\n+($M1065*'fnd base rates'!C$116)\n+($N1065*'fnd base rates'!C$117)\n+($O1065*'fnd base rates'!C$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,3)))\n*$R1065","v":11190.749800238002},{"$f":"(($D1065*'fnd base rates'!D$107)\n+($E1065*'fnd base rates'!D$108)\n+($F1065*'fnd base rates'!D$109)\n+($G1065*'fnd base rates'!D$110)\n+($H1065*'fnd base rates'!D$111)\n+($I1065*'fnd base rates'!D$112)\n+($J1065*'fnd base rates'!D$113)\n+($K1065*'fnd base rates'!D$114)\n+($M1065*'fnd base rates'!D$116)\n+($N1065*'fnd base rates'!D$117)\n+($O1065*'fnd base rates'!D$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,4)))\n*$R1065","v":18015.925440000003},{"$f":"(($D1065*'fnd base rates'!E$107)\n+($E1065*'fnd base rates'!E$108)\n+($F1065*'fnd base rates'!E$109)\n+($G1065*'fnd base rates'!E$110)\n+($H1065*'fnd base rates'!E$111)\n+($I1065*'fnd base rates'!E$112)\n+($J1065*'fnd base rates'!E$113)\n+($K1065*'fnd base rates'!E$114)\n+($M1065*'fnd base rates'!E$116)\n+($N1065*'fnd base rates'!E$117)\n+($O1065*'fnd base rates'!E$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,5)))\n*$R1065","v":125500.75470832799},{"$f":"(($D1065*'fnd base rates'!F$107)\n+($E1065*'fnd base rates'!F$108)\n+($F1065*'fnd base rates'!F$109)\n+($G1065*'fnd base rates'!F$110)\n+($H1065*'fnd base rates'!F$111)\n+($I1065*'fnd base rates'!F$112)\n+($J1065*'fnd base rates'!F$113)\n+($K1065*'fnd base rates'!F$114)\n+($M1065*'fnd base rates'!F$116)\n+($N1065*'fnd base rates'!F$117)\n+($O1065*'fnd base rates'!F$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,6)))\n*$R1065","v":17474.322975635998},{"$f":"(($D1065*'fnd base rates'!G$107)\n+($E1065*'fnd base rates'!G$108)\n+($F1065*'fnd base rates'!G$109)\n+($G1065*'fnd base rates'!G$110)\n+($H1065*'fnd base rates'!G$111)\n+($I1065*'fnd base rates'!G$112)\n+($J1065*'fnd base rates'!G$113)\n+($K1065*'fnd base rates'!G$114)\n+($M1065*'fnd base rates'!G$116)\n+($N1065*'fnd base rates'!G$117)\n+($O1065*'fnd base rates'!G$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,7)))\n*$R1065","v":4622.2018052459989},{"$f":"(($D1065*'fnd base rates'!H$107)\n+($E1065*'fnd base rates'!H$108)\n+($F1065*'fnd base rates'!H$109)\n+($G1065*'fnd base rates'!H$110)\n+($H1065*'fnd base rates'!H$111)\n+($I1065*'fnd base rates'!H$112)\n+($J1065*'fnd base rates'!H$113)\n+($K1065*'fnd base rates'!H$114)\n+($M1065*'fnd base rates'!H$116)\n+($N1065*'fnd base rates'!H$117)\n+($O1065*'fnd base rates'!H$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,8)))","v":15939.399745999999},{"$f":"(($D1065*'fnd base rates'!I$107)\n+($E1065*'fnd base rates'!I$108)\n+($F1065*'fnd base rates'!I$109)\n+($G1065*'fnd base rates'!I$110)\n+($H1065*'fnd base rates'!I$111)\n+($I1065*'fnd base rates'!I$112)\n+($J1065*'fnd base rates'!I$113)\n+($K1065*'fnd base rates'!I$114)\n+($M1065*'fnd base rates'!I$116)\n+($N1065*'fnd base rates'!I$117)\n+($O1065*'fnd base rates'!I$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,9)))\n*$R1065","v":9555.0839199999991},{"$f":"(($D1065*'fnd base rates'!J$107)\n+($E1065*'fnd base rates'!J$108)\n+($F1065*'fnd base rates'!J$109)\n+($G1065*'fnd base rates'!J$110)\n+($H1065*'fnd base rates'!J$111)\n+($I1065*'fnd base rates'!J$112)\n+($J1065*'fnd base rates'!J$113)\n+($K1065*'fnd base rates'!J$114)\n+($M1065*'fnd base rates'!J$116)\n+($N1065*'fnd base rates'!J$117)\n+($O1065*'fnd base rates'!J$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,10)))\n*$R1065","v":17346.780449999998},{"$f":"(($D1065*'fnd base rates'!K$107)\n+($E1065*'fnd base rates'!K$108)\n+($F1065*'fnd base rates'!K$109)\n+($G1065*'fnd base rates'!K$110)\n+($H1065*'fnd base rates'!K$111)\n+($I1065*'fnd base rates'!K$112)\n+($J1065*'fnd base rates'!K$113)\n+($K1065*'fnd base rates'!K$114)\n+($M1065*'fnd base rates'!K$116)\n+($N1065*'fnd base rates'!K$117)\n+($O1065*'fnd base rates'!K$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,11)))\n*$R1065","v":22659.629815639997},{"$f":"(($D1065*'fnd base rates'!L$107)\n+($E1065*'fnd base rates'!L$108)\n+($F1065*'fnd base rates'!L$109)\n+($G1065*'fnd base rates'!L$110)\n+($H1065*'fnd base rates'!L$111)\n+($I1065*'fnd base rates'!L$112)\n+($J1065*'fnd base rates'!L$113)\n+($K1065*'fnd base rates'!L$114)\n+($M1065*'fnd base rates'!L$116)\n+($N1065*'fnd base rates'!L$117)\n+($O1065*'fnd base rates'!L$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,12)))","v":30492.706920000001},{"$f":"(($D1065*'fnd base rates'!M$107)\n+($E1065*'fnd base rates'!M$108)\n+($F1065*'fnd base rates'!M$109)\n+($G1065*'fnd base rates'!M$110)\n+($H1065*'fnd base rates'!M$111)\n+($I1065*'fnd base rates'!M$112)\n+($J1065*'fnd base rates'!M$113)\n+($K1065*'fnd base rates'!M$114)\n+($M1065*'fnd base rates'!M$116)\n+($N1065*'fnd base rates'!M$117)\n+($O1065*'fnd base rates'!M$118)\n+($P1065*VLOOKUP($S1065+12,rate_basefnd,13)))","v":0},272797.555581088,null,3517239760,"3517","239","760",1,19,272797.555581088,14358,0,14358,null,null,null,null,null,14358,0,14358,null,null,{"$f":"BC1065-BA1065","v":0}]
[3517,3517239780,"MAP ACADEMY",{"$f":"'fnd enro'!D1066","v":0},{"$f":"'fnd enro'!E1066","v":0},{"$f":"'fnd enro'!F1066","v":0},{"$f":"'fnd enro'!G1066","v":0},{"$f":"'fnd enro'!H1066","v":0},{"$f":"'fnd enro'!I1066","v":3},{"$f":"'fnd enro'!J1066","v":0},{"$f":"'fnd enro'!K1066","v":0.1158},{"$f":"'fnd enro'!L1066","v":0},{"$f":"'fnd enro'!M1066","v":0},{"$f":"'fnd enro'!N1066","v":0},{"$f":"'fnd enro'!O1066","v":0},{"$f":"'fnd enro'!P1066","v":1},{"$f":"'fnd enro'!R1066","v":3},1.0369999999999999,{"$f":"VALUE('fnd enro'!Q1066)","v":6},null,{"$f":"(($D1066*'fnd base rates'!C$107)\n+($E1066*'fnd base rates'!C$108)\n+($F1066*'fnd base rates'!C$109)\n+($G1066*'fnd base rates'!C$110)\n+($H1066*'fnd base rates'!C$111)\n+($I1066*'fnd base rates'!C$112)\n+($J1066*'fnd base rates'!C$113)\n+($K1066*'fnd base rates'!C$114)\n+($M1066*'fnd base rates'!C$116)\n+($N1066*'fnd base rates'!C$117)\n+($O1066*'fnd base rates'!C$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,3)))\n*$R1066","v":1736.4295774059997},{"$f":"(($D1066*'fnd base rates'!D$107)\n+($E1066*'fnd base rates'!D$108)\n+($F1066*'fnd base rates'!D$109)\n+($G1066*'fnd base rates'!D$110)\n+($H1066*'fnd base rates'!D$111)\n+($I1066*'fnd base rates'!D$112)\n+($J1066*'fnd base rates'!D$113)\n+($K1066*'fnd base rates'!D$114)\n+($M1066*'fnd base rates'!D$116)\n+($N1066*'fnd base rates'!D$117)\n+($O1066*'fnd base rates'!D$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,4)))\n*$R1066","v":2699.9435699999999},{"$f":"(($D1066*'fnd base rates'!E$107)\n+($E1066*'fnd base rates'!E$108)\n+($F1066*'fnd base rates'!E$109)\n+($G1066*'fnd base rates'!E$110)\n+($H1066*'fnd base rates'!E$111)\n+($I1066*'fnd base rates'!E$112)\n+($J1066*'fnd base rates'!E$113)\n+($K1066*'fnd base rates'!E$114)\n+($M1066*'fnd base rates'!E$116)\n+($N1066*'fnd base rates'!E$117)\n+($O1066*'fnd base rates'!E$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,5)))\n*$R1066","v":18403.536469735995},{"$f":"(($D1066*'fnd base rates'!F$107)\n+($E1066*'fnd base rates'!F$108)\n+($F1066*'fnd base rates'!F$109)\n+($G1066*'fnd base rates'!F$110)\n+($H1066*'fnd base rates'!F$111)\n+($I1066*'fnd base rates'!F$112)\n+($J1066*'fnd base rates'!F$113)\n+($K1066*'fnd base rates'!F$114)\n+($M1066*'fnd base rates'!F$116)\n+($N1066*'fnd base rates'!F$117)\n+($O1066*'fnd base rates'!F$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,6)))\n*$R1066","v":2759.1036277320004},{"$f":"(($D1066*'fnd base rates'!G$107)\n+($E1066*'fnd base rates'!G$108)\n+($F1066*'fnd base rates'!G$109)\n+($G1066*'fnd base rates'!G$110)\n+($H1066*'fnd base rates'!G$111)\n+($I1066*'fnd base rates'!G$112)\n+($J1066*'fnd base rates'!G$113)\n+($K1066*'fnd base rates'!G$114)\n+($M1066*'fnd base rates'!G$116)\n+($N1066*'fnd base rates'!G$117)\n+($O1066*'fnd base rates'!G$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,7)))\n*$R1066","v":661.28437030199996},{"$f":"(($D1066*'fnd base rates'!H$107)\n+($E1066*'fnd base rates'!H$108)\n+($F1066*'fnd base rates'!H$109)\n+($G1066*'fnd base rates'!H$110)\n+($H1066*'fnd base rates'!H$111)\n+($I1066*'fnd base rates'!H$112)\n+($J1066*'fnd base rates'!H$113)\n+($K1066*'fnd base rates'!H$114)\n+($M1066*'fnd base rates'!H$116)\n+($N1066*'fnd base rates'!H$117)\n+($O1066*'fnd base rates'!H$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,8)))","v":2506.6268019999998},{"$f":"(($D1066*'fnd base rates'!I$107)\n+($E1066*'fnd base rates'!I$108)\n+($F1066*'fnd base rates'!I$109)\n+($G1066*'fnd base rates'!I$110)\n+($H1066*'fnd base rates'!I$111)\n+($I1066*'fnd base rates'!I$112)\n+($J1066*'fnd base rates'!I$113)\n+($K1066*'fnd base rates'!I$114)\n+($M1066*'fnd base rates'!I$116)\n+($N1066*'fnd base rates'!I$117)\n+($O1066*'fnd base rates'!I$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,9)))\n*$R1066","v":1451.49927},{"$f":"(($D1066*'fnd base rates'!J$107)\n+($E1066*'fnd base rates'!J$108)\n+($F1066*'fnd base rates'!J$109)\n+($G1066*'fnd base rates'!J$110)\n+($H1066*'fnd base rates'!J$111)\n+($I1066*'fnd base rates'!J$112)\n+($J1066*'fnd base rates'!J$113)\n+($K1066*'fnd base rates'!J$114)\n+($M1066*'fnd base rates'!J$116)\n+($N1066*'fnd base rates'!J$117)\n+($O1066*'fnd base rates'!J$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,10)))\n*$R1066","v":2441.77205},{"$f":"(($D1066*'fnd base rates'!K$107)\n+($E1066*'fnd base rates'!K$108)\n+($F1066*'fnd base rates'!K$109)\n+($G1066*'fnd base rates'!K$110)\n+($H1066*'fnd base rates'!K$111)\n+($I1066*'fnd base rates'!K$112)\n+($J1066*'fnd base rates'!K$113)\n+($K1066*'fnd base rates'!K$114)\n+($M1066*'fnd base rates'!K$116)\n+($N1066*'fnd base rates'!K$117)\n+($O1066*'fnd base rates'!K$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,11)))\n*$R1066","v":3577.8362866799994},{"$f":"(($D1066*'fnd base rates'!L$107)\n+($E1066*'fnd base rates'!L$108)\n+($F1066*'fnd base rates'!L$109)\n+($G1066*'fnd base rates'!L$110)\n+($H1066*'fnd base rates'!L$111)\n+($I1066*'fnd base rates'!L$112)\n+($J1066*'fnd base rates'!L$113)\n+($K1066*'fnd base rates'!L$114)\n+($M1066*'fnd base rates'!L$116)\n+($N1066*'fnd base rates'!L$117)\n+($O1066*'fnd base rates'!L$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,12)))","v":4594.3200400000005},{"$f":"(($D1066*'fnd base rates'!M$107)\n+($E1066*'fnd base rates'!M$108)\n+($F1066*'fnd base rates'!M$109)\n+($G1066*'fnd base rates'!M$110)\n+($H1066*'fnd base rates'!M$111)\n+($I1066*'fnd base rates'!M$112)\n+($J1066*'fnd base rates'!M$113)\n+($K1066*'fnd base rates'!M$114)\n+($M1066*'fnd base rates'!M$116)\n+($N1066*'fnd base rates'!M$117)\n+($O1066*'fnd base rates'!M$118)\n+($P1066*VLOOKUP($S1066+12,rate_basefnd,13)))","v":0},40832.352063855993,null,3517239780,"3517","239","780",1,3,40832.352063855993,13611,0,13611,null,null,null,null,null,13611,0,13611,null,null,{"$f":"BC1066-BA1066","v":0}]
[3518,3518149057,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1067","v":0},{"$f":"'fnd enro'!E1067","v":0},{"$f":"'fnd enro'!F1067","v":0},{"$f":"'fnd enro'!G1067","v":0},{"$f":"'fnd enro'!H1067","v":0},{"$f":"'fnd enro'!I1067","v":1},{"$f":"'fnd enro'!J1067","v":0},{"$f":"'fnd enro'!K1067","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1067","v":0},{"$f":"'fnd enro'!M1067","v":0},{"$f":"'fnd enro'!N1067","v":0},{"$f":"'fnd enro'!O1067","v":1},{"$f":"'fnd enro'!P1067","v":1},{"$f":"'fnd enro'!R1067","v":1},1,{"$f":"VALUE('fnd enro'!Q1067)","v":12},null,{"$f":"(($D1067*'fnd base rates'!C$107)\n+($E1067*'fnd base rates'!C$108)\n+($F1067*'fnd base rates'!C$109)\n+($G1067*'fnd base rates'!C$110)\n+($H1067*'fnd base rates'!C$111)\n+($I1067*'fnd base rates'!C$112)\n+($J1067*'fnd base rates'!C$113)\n+($K1067*'fnd base rates'!C$114)\n+($M1067*'fnd base rates'!C$116)\n+($N1067*'fnd base rates'!C$117)\n+($O1067*'fnd base rates'!C$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,3)))\n*$R1067","v":724.011346},{"$f":"(($D1067*'fnd base rates'!D$107)\n+($E1067*'fnd base rates'!D$108)\n+($F1067*'fnd base rates'!D$109)\n+($G1067*'fnd base rates'!D$110)\n+($H1067*'fnd base rates'!D$111)\n+($I1067*'fnd base rates'!D$112)\n+($J1067*'fnd base rates'!D$113)\n+($K1067*'fnd base rates'!D$114)\n+($M1067*'fnd base rates'!D$116)\n+($N1067*'fnd base rates'!D$117)\n+($O1067*'fnd base rates'!D$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,4)))\n*$R1067","v":1355.99},{"$f":"(($D1067*'fnd base rates'!E$107)\n+($E1067*'fnd base rates'!E$108)\n+($F1067*'fnd base rates'!E$109)\n+($G1067*'fnd base rates'!E$110)\n+($H1067*'fnd base rates'!E$111)\n+($I1067*'fnd base rates'!E$112)\n+($J1067*'fnd base rates'!E$113)\n+($K1067*'fnd base rates'!E$114)\n+($M1067*'fnd base rates'!E$116)\n+($N1067*'fnd base rates'!E$117)\n+($O1067*'fnd base rates'!E$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,5)))\n*$R1067","v":10199.030375999999},{"$f":"(($D1067*'fnd base rates'!F$107)\n+($E1067*'fnd base rates'!F$108)\n+($F1067*'fnd base rates'!F$109)\n+($G1067*'fnd base rates'!F$110)\n+($H1067*'fnd base rates'!F$111)\n+($I1067*'fnd base rates'!F$112)\n+($J1067*'fnd base rates'!F$113)\n+($K1067*'fnd base rates'!F$114)\n+($M1067*'fnd base rates'!F$116)\n+($N1067*'fnd base rates'!F$117)\n+($O1067*'fnd base rates'!F$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,6)))\n*$R1067","v":1061.226412},{"$f":"(($D1067*'fnd base rates'!G$107)\n+($E1067*'fnd base rates'!G$108)\n+($F1067*'fnd base rates'!G$109)\n+($G1067*'fnd base rates'!G$110)\n+($H1067*'fnd base rates'!G$111)\n+($I1067*'fnd base rates'!G$112)\n+($J1067*'fnd base rates'!G$113)\n+($K1067*'fnd base rates'!G$114)\n+($M1067*'fnd base rates'!G$116)\n+($N1067*'fnd base rates'!G$117)\n+($O1067*'fnd base rates'!G$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,7)))\n*$R1067","v":410.96328199999994},{"$f":"(($D1067*'fnd base rates'!H$107)\n+($E1067*'fnd base rates'!H$108)\n+($F1067*'fnd base rates'!H$109)\n+($G1067*'fnd base rates'!H$110)\n+($H1067*'fnd base rates'!H$111)\n+($I1067*'fnd base rates'!H$112)\n+($J1067*'fnd base rates'!H$113)\n+($K1067*'fnd base rates'!H$114)\n+($M1067*'fnd base rates'!H$116)\n+($N1067*'fnd base rates'!H$117)\n+($O1067*'fnd base rates'!H$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,8)))","v":982.83893399999999},{"$f":"(($D1067*'fnd base rates'!I$107)\n+($E1067*'fnd base rates'!I$108)\n+($F1067*'fnd base rates'!I$109)\n+($G1067*'fnd base rates'!I$110)\n+($H1067*'fnd base rates'!I$111)\n+($I1067*'fnd base rates'!I$112)\n+($J1067*'fnd base rates'!I$113)\n+($K1067*'fnd base rates'!I$114)\n+($M1067*'fnd base rates'!I$116)\n+($N1067*'fnd base rates'!I$117)\n+($O1067*'fnd base rates'!I$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,9)))\n*$R1067","v":665.31999999999994},{"$f":"(($D1067*'fnd base rates'!J$107)\n+($E1067*'fnd base rates'!J$108)\n+($F1067*'fnd base rates'!J$109)\n+($G1067*'fnd base rates'!J$110)\n+($H1067*'fnd base rates'!J$111)\n+($I1067*'fnd base rates'!J$112)\n+($J1067*'fnd base rates'!J$113)\n+($K1067*'fnd base rates'!J$114)\n+($M1067*'fnd base rates'!J$116)\n+($N1067*'fnd base rates'!J$117)\n+($O1067*'fnd base rates'!J$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,10)))\n*$R1067","v":1454.3},{"$f":"(($D1067*'fnd base rates'!K$107)\n+($E1067*'fnd base rates'!K$108)\n+($F1067*'fnd base rates'!K$109)\n+($G1067*'fnd base rates'!K$110)\n+($H1067*'fnd base rates'!K$111)\n+($I1067*'fnd base rates'!K$112)\n+($J1067*'fnd base rates'!K$113)\n+($K1067*'fnd base rates'!K$114)\n+($M1067*'fnd base rates'!K$116)\n+($N1067*'fnd base rates'!K$117)\n+($O1067*'fnd base rates'!K$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,11)))\n*$R1067","v":1448.9198799999999},{"$f":"(($D1067*'fnd base rates'!L$107)\n+($E1067*'fnd base rates'!L$108)\n+($F1067*'fnd base rates'!L$109)\n+($G1067*'fnd base rates'!L$110)\n+($H1067*'fnd base rates'!L$111)\n+($I1067*'fnd base rates'!L$112)\n+($J1067*'fnd base rates'!L$113)\n+($K1067*'fnd base rates'!L$114)\n+($M1067*'fnd base rates'!L$116)\n+($N1067*'fnd base rates'!L$117)\n+($O1067*'fnd base rates'!L$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,12)))","v":2300.8666800000001},{"$f":"(($D1067*'fnd base rates'!M$107)\n+($E1067*'fnd base rates'!M$108)\n+($F1067*'fnd base rates'!M$109)\n+($G1067*'fnd base rates'!M$110)\n+($H1067*'fnd base rates'!M$111)\n+($I1067*'fnd base rates'!M$112)\n+($J1067*'fnd base rates'!M$113)\n+($K1067*'fnd base rates'!M$114)\n+($M1067*'fnd base rates'!M$116)\n+($N1067*'fnd base rates'!M$117)\n+($O1067*'fnd base rates'!M$118)\n+($P1067*VLOOKUP($S1067+12,rate_basefnd,13)))","v":0},20603.466909999999,null,3518149057,"3518","149","057",1,1,20603.466909999999,20603,0,20603,null,null,null,null,null,20603,0,20603,null,null,{"$f":"BC1067-BA1067","v":0}]
[3518,3518149128,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1068","v":0},{"$f":"'fnd enro'!E1068","v":0},{"$f":"'fnd enro'!F1068","v":0},{"$f":"'fnd enro'!G1068","v":0},{"$f":"'fnd enro'!H1068","v":0},{"$f":"'fnd enro'!I1068","v":21},{"$f":"'fnd enro'!J1068","v":0},{"$f":"'fnd enro'!K1068","v":0.81059999999999999},{"$f":"'fnd enro'!L1068","v":0},{"$f":"'fnd enro'!M1068","v":0},{"$f":"'fnd enro'!N1068","v":0},{"$f":"'fnd enro'!O1068","v":3},{"$f":"'fnd enro'!P1068","v":20},{"$f":"'fnd enro'!R1068","v":21},1,{"$f":"VALUE('fnd enro'!Q1068)","v":10},null,{"$f":"(($D1068*'fnd base rates'!C$107)\n+($E1068*'fnd base rates'!C$108)\n+($F1068*'fnd base rates'!C$109)\n+($G1068*'fnd base rates'!C$110)\n+($H1068*'fnd base rates'!C$111)\n+($I1068*'fnd base rates'!C$112)\n+($J1068*'fnd base rates'!C$113)\n+($K1068*'fnd base rates'!C$114)\n+($M1068*'fnd base rates'!C$116)\n+($N1068*'fnd base rates'!C$117)\n+($O1068*'fnd base rates'!C$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,3)))\n*$R1068","v":13150.778265999999},{"$f":"(($D1068*'fnd base rates'!D$107)\n+($E1068*'fnd base rates'!D$108)\n+($F1068*'fnd base rates'!D$109)\n+($G1068*'fnd base rates'!D$110)\n+($H1068*'fnd base rates'!D$111)\n+($I1068*'fnd base rates'!D$112)\n+($J1068*'fnd base rates'!D$113)\n+($K1068*'fnd base rates'!D$114)\n+($M1068*'fnd base rates'!D$116)\n+($N1068*'fnd base rates'!D$117)\n+($O1068*'fnd base rates'!D$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,4)))\n*$R1068","v":24105.7},{"$f":"(($D1068*'fnd base rates'!E$107)\n+($E1068*'fnd base rates'!E$108)\n+($F1068*'fnd base rates'!E$109)\n+($G1068*'fnd base rates'!E$110)\n+($H1068*'fnd base rates'!E$111)\n+($I1068*'fnd base rates'!E$112)\n+($J1068*'fnd base rates'!E$113)\n+($K1068*'fnd base rates'!E$114)\n+($M1068*'fnd base rates'!E$116)\n+($N1068*'fnd base rates'!E$117)\n+($O1068*'fnd base rates'!E$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,5)))\n*$R1068","v":180186.08789600001},{"$f":"(($D1068*'fnd base rates'!F$107)\n+($E1068*'fnd base rates'!F$108)\n+($F1068*'fnd base rates'!F$109)\n+($G1068*'fnd base rates'!F$110)\n+($H1068*'fnd base rates'!F$111)\n+($I1068*'fnd base rates'!F$112)\n+($J1068*'fnd base rates'!F$113)\n+($K1068*'fnd base rates'!F$114)\n+($M1068*'fnd base rates'!F$116)\n+($N1068*'fnd base rates'!F$117)\n+($O1068*'fnd base rates'!F$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,6)))\n*$R1068","v":19147.634652000001},{"$f":"(($D1068*'fnd base rates'!G$107)\n+($E1068*'fnd base rates'!G$108)\n+($F1068*'fnd base rates'!G$109)\n+($G1068*'fnd base rates'!G$110)\n+($H1068*'fnd base rates'!G$111)\n+($I1068*'fnd base rates'!G$112)\n+($J1068*'fnd base rates'!G$113)\n+($K1068*'fnd base rates'!G$114)\n+($M1068*'fnd base rates'!G$116)\n+($N1068*'fnd base rates'!G$117)\n+($O1068*'fnd base rates'!G$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,7)))\n*$R1068","v":7150.3489220000001},{"$f":"(($D1068*'fnd base rates'!H$107)\n+($E1068*'fnd base rates'!H$108)\n+($F1068*'fnd base rates'!H$109)\n+($G1068*'fnd base rates'!H$110)\n+($H1068*'fnd base rates'!H$111)\n+($I1068*'fnd base rates'!H$112)\n+($J1068*'fnd base rates'!H$113)\n+($K1068*'fnd base rates'!H$114)\n+($M1068*'fnd base rates'!H$116)\n+($N1068*'fnd base rates'!H$117)\n+($O1068*'fnd base rates'!H$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,8)))","v":18308.817613999996},{"$f":"(($D1068*'fnd base rates'!I$107)\n+($E1068*'fnd base rates'!I$108)\n+($F1068*'fnd base rates'!I$109)\n+($G1068*'fnd base rates'!I$110)\n+($H1068*'fnd base rates'!I$111)\n+($I1068*'fnd base rates'!I$112)\n+($J1068*'fnd base rates'!I$113)\n+($K1068*'fnd base rates'!I$114)\n+($M1068*'fnd base rates'!I$116)\n+($N1068*'fnd base rates'!I$117)\n+($O1068*'fnd base rates'!I$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,9)))\n*$R1068","v":12139.869999999999},{"$f":"(($D1068*'fnd base rates'!J$107)\n+($E1068*'fnd base rates'!J$108)\n+($F1068*'fnd base rates'!J$109)\n+($G1068*'fnd base rates'!J$110)\n+($H1068*'fnd base rates'!J$111)\n+($I1068*'fnd base rates'!J$112)\n+($J1068*'fnd base rates'!J$113)\n+($K1068*'fnd base rates'!J$114)\n+($M1068*'fnd base rates'!J$116)\n+($N1068*'fnd base rates'!J$117)\n+($O1068*'fnd base rates'!J$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,10)))\n*$R1068","v":27561.279999999999},{"$f":"(($D1068*'fnd base rates'!K$107)\n+($E1068*'fnd base rates'!K$108)\n+($F1068*'fnd base rates'!K$109)\n+($G1068*'fnd base rates'!K$110)\n+($H1068*'fnd base rates'!K$111)\n+($I1068*'fnd base rates'!K$112)\n+($J1068*'fnd base rates'!K$113)\n+($K1068*'fnd base rates'!K$114)\n+($M1068*'fnd base rates'!K$116)\n+($N1068*'fnd base rates'!K$117)\n+($O1068*'fnd base rates'!K$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,11)))\n*$R1068","v":25047.837480000002},{"$f":"(($D1068*'fnd base rates'!L$107)\n+($E1068*'fnd base rates'!L$108)\n+($F1068*'fnd base rates'!L$109)\n+($G1068*'fnd base rates'!L$110)\n+($H1068*'fnd base rates'!L$111)\n+($I1068*'fnd base rates'!L$112)\n+($J1068*'fnd base rates'!L$113)\n+($K1068*'fnd base rates'!L$114)\n+($M1068*'fnd base rates'!L$116)\n+($N1068*'fnd base rates'!L$117)\n+($O1068*'fnd base rates'!L$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,12)))","v":41441.540280000001},{"$f":"(($D1068*'fnd base rates'!M$107)\n+($E1068*'fnd base rates'!M$108)\n+($F1068*'fnd base rates'!M$109)\n+($G1068*'fnd base rates'!M$110)\n+($H1068*'fnd base rates'!M$111)\n+($I1068*'fnd base rates'!M$112)\n+($J1068*'fnd base rates'!M$113)\n+($K1068*'fnd base rates'!M$114)\n+($M1068*'fnd base rates'!M$116)\n+($N1068*'fnd base rates'!M$117)\n+($O1068*'fnd base rates'!M$118)\n+($P1068*VLOOKUP($S1068+12,rate_basefnd,13)))","v":0},368239.89510999998,null,3518149128,"3518","149","128",1,21,368239.89510999998,17535,0,17535,null,null,null,null,null,17535,0,17535,null,null,{"$f":"BC1068-BA1068","v":0}]
[3518,3518149149,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1069","v":0},{"$f":"'fnd enro'!E1069","v":0},{"$f":"'fnd enro'!F1069","v":0},{"$f":"'fnd enro'!G1069","v":0},{"$f":"'fnd enro'!H1069","v":0},{"$f":"'fnd enro'!I1069","v":107},{"$f":"'fnd enro'!J1069","v":3},{"$f":"'fnd enro'!K1069","v":4.2759999999999998},{"$f":"'fnd enro'!L1069","v":0},{"$f":"'fnd enro'!M1069","v":0},{"$f":"'fnd enro'!N1069","v":0},{"$f":"'fnd enro'!O1069","v":27},{"$f":"'fnd enro'!P1069","v":103},{"$f":"'fnd enro'!R1069","v":109},1,{"$f":"VALUE('fnd enro'!Q1069)","v":12},null,{"$f":"(($D1069*'fnd base rates'!C$107)\n+($E1069*'fnd base rates'!C$108)\n+($F1069*'fnd base rates'!C$109)\n+($G1069*'fnd base rates'!C$110)\n+($H1069*'fnd base rates'!C$111)\n+($I1069*'fnd base rates'!C$112)\n+($J1069*'fnd base rates'!C$113)\n+($K1069*'fnd base rates'!C$114)\n+($M1069*'fnd base rates'!C$116)\n+($N1069*'fnd base rates'!C$117)\n+($O1069*'fnd base rates'!C$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,3)))\n*$R1069","v":70844.226360000001},{"$f":"(($D1069*'fnd base rates'!D$107)\n+($E1069*'fnd base rates'!D$108)\n+($F1069*'fnd base rates'!D$109)\n+($G1069*'fnd base rates'!D$110)\n+($H1069*'fnd base rates'!D$111)\n+($I1069*'fnd base rates'!D$112)\n+($J1069*'fnd base rates'!D$113)\n+($K1069*'fnd base rates'!D$114)\n+($M1069*'fnd base rates'!D$116)\n+($N1069*'fnd base rates'!D$117)\n+($O1069*'fnd base rates'!D$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,4)))\n*$R1069","v":131772.69},{"$f":"(($D1069*'fnd base rates'!E$107)\n+($E1069*'fnd base rates'!E$108)\n+($F1069*'fnd base rates'!E$109)\n+($G1069*'fnd base rates'!E$110)\n+($H1069*'fnd base rates'!E$111)\n+($I1069*'fnd base rates'!E$112)\n+($J1069*'fnd base rates'!E$113)\n+($K1069*'fnd base rates'!E$114)\n+($M1069*'fnd base rates'!E$116)\n+($N1069*'fnd base rates'!E$117)\n+($O1069*'fnd base rates'!E$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,5)))\n*$R1069","v":1001961.37616},{"$f":"(($D1069*'fnd base rates'!F$107)\n+($E1069*'fnd base rates'!F$108)\n+($F1069*'fnd base rates'!F$109)\n+($G1069*'fnd base rates'!F$110)\n+($H1069*'fnd base rates'!F$111)\n+($I1069*'fnd base rates'!F$112)\n+($J1069*'fnd base rates'!F$113)\n+($K1069*'fnd base rates'!F$114)\n+($M1069*'fnd base rates'!F$116)\n+($N1069*'fnd base rates'!F$117)\n+($O1069*'fnd base rates'!F$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,6)))\n*$R1069","v":102534.90792},{"$f":"(($D1069*'fnd base rates'!G$107)\n+($E1069*'fnd base rates'!G$108)\n+($F1069*'fnd base rates'!G$109)\n+($G1069*'fnd base rates'!G$110)\n+($H1069*'fnd base rates'!G$111)\n+($I1069*'fnd base rates'!G$112)\n+($J1069*'fnd base rates'!G$113)\n+($K1069*'fnd base rates'!G$114)\n+($M1069*'fnd base rates'!G$116)\n+($N1069*'fnd base rates'!G$117)\n+($O1069*'fnd base rates'!G$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,7)))\n*$R1069","v":39991.552119999993},{"$f":"(($D1069*'fnd base rates'!H$107)\n+($E1069*'fnd base rates'!H$108)\n+($F1069*'fnd base rates'!H$109)\n+($G1069*'fnd base rates'!H$110)\n+($H1069*'fnd base rates'!H$111)\n+($I1069*'fnd base rates'!H$112)\n+($J1069*'fnd base rates'!H$113)\n+($K1069*'fnd base rates'!H$114)\n+($M1069*'fnd base rates'!H$116)\n+($N1069*'fnd base rates'!H$117)\n+($O1069*'fnd base rates'!H$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,8)))","v":99405.498439999996},{"$f":"(($D1069*'fnd base rates'!I$107)\n+($E1069*'fnd base rates'!I$108)\n+($F1069*'fnd base rates'!I$109)\n+($G1069*'fnd base rates'!I$110)\n+($H1069*'fnd base rates'!I$111)\n+($I1069*'fnd base rates'!I$112)\n+($J1069*'fnd base rates'!I$113)\n+($K1069*'fnd base rates'!I$114)\n+($M1069*'fnd base rates'!I$116)\n+($N1069*'fnd base rates'!I$117)\n+($O1069*'fnd base rates'!I$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,9)))\n*$R1069","v":65831.58},{"$f":"(($D1069*'fnd base rates'!J$107)\n+($E1069*'fnd base rates'!J$108)\n+($F1069*'fnd base rates'!J$109)\n+($G1069*'fnd base rates'!J$110)\n+($H1069*'fnd base rates'!J$111)\n+($I1069*'fnd base rates'!J$112)\n+($J1069*'fnd base rates'!J$113)\n+($K1069*'fnd base rates'!J$114)\n+($M1069*'fnd base rates'!J$116)\n+($N1069*'fnd base rates'!J$117)\n+($O1069*'fnd base rates'!J$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,10)))\n*$R1069","v":151915.99},{"$f":"(($D1069*'fnd base rates'!K$107)\n+($E1069*'fnd base rates'!K$108)\n+($F1069*'fnd base rates'!K$109)\n+($G1069*'fnd base rates'!K$110)\n+($H1069*'fnd base rates'!K$111)\n+($I1069*'fnd base rates'!K$112)\n+($J1069*'fnd base rates'!K$113)\n+($K1069*'fnd base rates'!K$114)\n+($M1069*'fnd base rates'!K$116)\n+($N1069*'fnd base rates'!K$117)\n+($O1069*'fnd base rates'!K$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,11)))\n*$R1069","v":137351.19080000001},{"$f":"(($D1069*'fnd base rates'!L$107)\n+($E1069*'fnd base rates'!L$108)\n+($F1069*'fnd base rates'!L$109)\n+($G1069*'fnd base rates'!L$110)\n+($H1069*'fnd base rates'!L$111)\n+($I1069*'fnd base rates'!L$112)\n+($J1069*'fnd base rates'!L$113)\n+($K1069*'fnd base rates'!L$114)\n+($M1069*'fnd base rates'!L$116)\n+($N1069*'fnd base rates'!L$117)\n+($O1069*'fnd base rates'!L$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,12)))","v":227203.73880000002},{"$f":"(($D1069*'fnd base rates'!M$107)\n+($E1069*'fnd base rates'!M$108)\n+($F1069*'fnd base rates'!M$109)\n+($G1069*'fnd base rates'!M$110)\n+($H1069*'fnd base rates'!M$111)\n+($I1069*'fnd base rates'!M$112)\n+($J1069*'fnd base rates'!M$113)\n+($K1069*'fnd base rates'!M$114)\n+($M1069*'fnd base rates'!M$116)\n+($N1069*'fnd base rates'!M$117)\n+($O1069*'fnd base rates'!M$118)\n+($P1069*VLOOKUP($S1069+12,rate_basefnd,13)))","v":0},2028812.7505999997,null,3518149149,"3518","149","149",1,109,2028812.7505999997,18613,0,18613,null,null,null,null,null,18481,0,18481,null,null,0]
[3518,3518149160,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1070","v":0},{"$f":"'fnd enro'!E1070","v":0},{"$f":"'fnd enro'!F1070","v":0},{"$f":"'fnd enro'!G1070","v":0},{"$f":"'fnd enro'!H1070","v":0},{"$f":"'fnd enro'!I1070","v":2},{"$f":"'fnd enro'!J1070","v":0},{"$f":"'fnd enro'!K1070","v":7.7200000000000005E-2},{"$f":"'fnd enro'!L1070","v":0},{"$f":"'fnd enro'!M1070","v":0},{"$f":"'fnd enro'!N1070","v":0},{"$f":"'fnd enro'!O1070","v":0},{"$f":"'fnd enro'!P1070","v":2},{"$f":"'fnd enro'!R1070","v":2},1,{"$f":"VALUE('fnd enro'!Q1070)","v":11},null,{"$f":"(($D1070*'fnd base rates'!C$107)\n+($E1070*'fnd base rates'!C$108)\n+($F1070*'fnd base rates'!C$109)\n+($G1070*'fnd base rates'!C$110)\n+($H1070*'fnd base rates'!C$111)\n+($I1070*'fnd base rates'!C$112)\n+($J1070*'fnd base rates'!C$113)\n+($K1070*'fnd base rates'!C$114)\n+($M1070*'fnd base rates'!C$116)\n+($N1070*'fnd base rates'!C$117)\n+($O1070*'fnd base rates'!C$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,3)))\n*$R1070","v":1240.1626920000001},{"$f":"(($D1070*'fnd base rates'!D$107)\n+($E1070*'fnd base rates'!D$108)\n+($F1070*'fnd base rates'!D$109)\n+($G1070*'fnd base rates'!D$110)\n+($H1070*'fnd base rates'!D$111)\n+($I1070*'fnd base rates'!D$112)\n+($J1070*'fnd base rates'!D$113)\n+($K1070*'fnd base rates'!D$114)\n+($M1070*'fnd base rates'!D$116)\n+($N1070*'fnd base rates'!D$117)\n+($O1070*'fnd base rates'!D$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,4)))\n*$R1070","v":2322.52},{"$f":"(($D1070*'fnd base rates'!E$107)\n+($E1070*'fnd base rates'!E$108)\n+($F1070*'fnd base rates'!E$109)\n+($G1070*'fnd base rates'!E$110)\n+($H1070*'fnd base rates'!E$111)\n+($I1070*'fnd base rates'!E$112)\n+($J1070*'fnd base rates'!E$113)\n+($K1070*'fnd base rates'!E$114)\n+($M1070*'fnd base rates'!E$116)\n+($N1070*'fnd base rates'!E$117)\n+($O1070*'fnd base rates'!E$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,5)))\n*$R1070","v":17559.320752},{"$f":"(($D1070*'fnd base rates'!F$107)\n+($E1070*'fnd base rates'!F$108)\n+($F1070*'fnd base rates'!F$109)\n+($G1070*'fnd base rates'!F$110)\n+($H1070*'fnd base rates'!F$111)\n+($I1070*'fnd base rates'!F$112)\n+($J1070*'fnd base rates'!F$113)\n+($K1070*'fnd base rates'!F$114)\n+($M1070*'fnd base rates'!F$116)\n+($N1070*'fnd base rates'!F$117)\n+($O1070*'fnd base rates'!F$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,6)))\n*$R1070","v":1773.7728240000001},{"$f":"(($D1070*'fnd base rates'!G$107)\n+($E1070*'fnd base rates'!G$108)\n+($F1070*'fnd base rates'!G$109)\n+($G1070*'fnd base rates'!G$110)\n+($H1070*'fnd base rates'!G$111)\n+($I1070*'fnd base rates'!G$112)\n+($J1070*'fnd base rates'!G$113)\n+($K1070*'fnd base rates'!G$114)\n+($M1070*'fnd base rates'!G$116)\n+($N1070*'fnd base rates'!G$117)\n+($O1070*'fnd base rates'!G$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,7)))\n*$R1070","v":703.02656400000001},{"$f":"(($D1070*'fnd base rates'!H$107)\n+($E1070*'fnd base rates'!H$108)\n+($F1070*'fnd base rates'!H$109)\n+($G1070*'fnd base rates'!H$110)\n+($H1070*'fnd base rates'!H$111)\n+($I1070*'fnd base rates'!H$112)\n+($J1070*'fnd base rates'!H$113)\n+($K1070*'fnd base rates'!H$114)\n+($M1070*'fnd base rates'!H$116)\n+($N1070*'fnd base rates'!H$117)\n+($O1070*'fnd base rates'!H$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,8)))","v":1713.677868},{"$f":"(($D1070*'fnd base rates'!I$107)\n+($E1070*'fnd base rates'!I$108)\n+($F1070*'fnd base rates'!I$109)\n+($G1070*'fnd base rates'!I$110)\n+($H1070*'fnd base rates'!I$111)\n+($I1070*'fnd base rates'!I$112)\n+($J1070*'fnd base rates'!I$113)\n+($K1070*'fnd base rates'!I$114)\n+($M1070*'fnd base rates'!I$116)\n+($N1070*'fnd base rates'!I$117)\n+($O1070*'fnd base rates'!I$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,9)))\n*$R1070","v":1165.0999999999999},{"$f":"(($D1070*'fnd base rates'!J$107)\n+($E1070*'fnd base rates'!J$108)\n+($F1070*'fnd base rates'!J$109)\n+($G1070*'fnd base rates'!J$110)\n+($H1070*'fnd base rates'!J$111)\n+($I1070*'fnd base rates'!J$112)\n+($J1070*'fnd base rates'!J$113)\n+($K1070*'fnd base rates'!J$114)\n+($M1070*'fnd base rates'!J$116)\n+($N1070*'fnd base rates'!J$117)\n+($O1070*'fnd base rates'!J$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,10)))\n*$R1070","v":2775.04},{"$f":"(($D1070*'fnd base rates'!K$107)\n+($E1070*'fnd base rates'!K$108)\n+($F1070*'fnd base rates'!K$109)\n+($G1070*'fnd base rates'!K$110)\n+($H1070*'fnd base rates'!K$111)\n+($I1070*'fnd base rates'!K$112)\n+($J1070*'fnd base rates'!K$113)\n+($K1070*'fnd base rates'!K$114)\n+($M1070*'fnd base rates'!K$116)\n+($N1070*'fnd base rates'!K$117)\n+($O1070*'fnd base rates'!K$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,11)))\n*$R1070","v":2300.11976},{"$f":"(($D1070*'fnd base rates'!L$107)\n+($E1070*'fnd base rates'!L$108)\n+($F1070*'fnd base rates'!L$109)\n+($G1070*'fnd base rates'!L$110)\n+($H1070*'fnd base rates'!L$111)\n+($I1070*'fnd base rates'!L$112)\n+($J1070*'fnd base rates'!L$113)\n+($K1070*'fnd base rates'!L$114)\n+($M1070*'fnd base rates'!L$116)\n+($N1070*'fnd base rates'!L$117)\n+($O1070*'fnd base rates'!L$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,12)))","v":3989.43336},{"$f":"(($D1070*'fnd base rates'!M$107)\n+($E1070*'fnd base rates'!M$108)\n+($F1070*'fnd base rates'!M$109)\n+($G1070*'fnd base rates'!M$110)\n+($H1070*'fnd base rates'!M$111)\n+($I1070*'fnd base rates'!M$112)\n+($J1070*'fnd base rates'!M$113)\n+($K1070*'fnd base rates'!M$114)\n+($M1070*'fnd base rates'!M$116)\n+($N1070*'fnd base rates'!M$117)\n+($O1070*'fnd base rates'!M$118)\n+($P1070*VLOOKUP($S1070+12,rate_basefnd,13)))","v":0},35542.173820000004,null,3518149160,"3518","149","160",1,2,35542.173820000004,17771,0,17771,null,null,null,null,null,17771,0,17771,null,null,0]
[3518,3518149181,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1071","v":0},{"$f":"'fnd enro'!E1071","v":0},{"$f":"'fnd enro'!F1071","v":0},{"$f":"'fnd enro'!G1071","v":0},{"$f":"'fnd enro'!H1071","v":0},{"$f":"'fnd enro'!I1071","v":6},{"$f":"'fnd enro'!J1071","v":1},{"$f":"'fnd enro'!K1071","v":0.2802},{"$f":"'fnd enro'!L1071","v":0},{"$f":"'fnd enro'!M1071","v":0},{"$f":"'fnd enro'!N1071","v":0},{"$f":"'fnd enro'!O1071","v":1},{"$f":"'fnd enro'!P1071","v":6},{"$f":"'fnd enro'!R1071","v":7},1,{"$f":"VALUE('fnd enro'!Q1071)","v":10},null,{"$f":"(($D1071*'fnd base rates'!C$107)\n+($E1071*'fnd base rates'!C$108)\n+($F1071*'fnd base rates'!C$109)\n+($G1071*'fnd base rates'!C$110)\n+($H1071*'fnd base rates'!C$111)\n+($I1071*'fnd base rates'!C$112)\n+($J1071*'fnd base rates'!C$113)\n+($K1071*'fnd base rates'!C$114)\n+($M1071*'fnd base rates'!C$116)\n+($N1071*'fnd base rates'!C$117)\n+($O1071*'fnd base rates'!C$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,3)))\n*$R1071","v":4359.9555220000002},{"$f":"(($D1071*'fnd base rates'!D$107)\n+($E1071*'fnd base rates'!D$108)\n+($F1071*'fnd base rates'!D$109)\n+($G1071*'fnd base rates'!D$110)\n+($H1071*'fnd base rates'!D$111)\n+($I1071*'fnd base rates'!D$112)\n+($J1071*'fnd base rates'!D$113)\n+($K1071*'fnd base rates'!D$114)\n+($M1071*'fnd base rates'!D$116)\n+($N1071*'fnd base rates'!D$117)\n+($O1071*'fnd base rates'!D$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,4)))\n*$R1071","v":7784.7000000000007},{"$f":"(($D1071*'fnd base rates'!E$107)\n+($E1071*'fnd base rates'!E$108)\n+($F1071*'fnd base rates'!E$109)\n+($G1071*'fnd base rates'!E$110)\n+($H1071*'fnd base rates'!E$111)\n+($I1071*'fnd base rates'!E$112)\n+($J1071*'fnd base rates'!E$113)\n+($K1071*'fnd base rates'!E$114)\n+($M1071*'fnd base rates'!E$116)\n+($N1071*'fnd base rates'!E$117)\n+($O1071*'fnd base rates'!E$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,5)))\n*$R1071","v":60890.804231999995},{"$f":"(($D1071*'fnd base rates'!F$107)\n+($E1071*'fnd base rates'!F$108)\n+($F1071*'fnd base rates'!F$109)\n+($G1071*'fnd base rates'!F$110)\n+($H1071*'fnd base rates'!F$111)\n+($I1071*'fnd base rates'!F$112)\n+($J1071*'fnd base rates'!F$113)\n+($K1071*'fnd base rates'!F$114)\n+($M1071*'fnd base rates'!F$116)\n+($N1071*'fnd base rates'!F$117)\n+($O1071*'fnd base rates'!F$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,6)))\n*$R1071","v":6472.6190840000008},{"$f":"(($D1071*'fnd base rates'!G$107)\n+($E1071*'fnd base rates'!G$108)\n+($F1071*'fnd base rates'!G$109)\n+($G1071*'fnd base rates'!G$110)\n+($H1071*'fnd base rates'!G$111)\n+($I1071*'fnd base rates'!G$112)\n+($J1071*'fnd base rates'!G$113)\n+($K1071*'fnd base rates'!G$114)\n+($M1071*'fnd base rates'!G$116)\n+($N1071*'fnd base rates'!G$117)\n+($O1071*'fnd base rates'!G$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,7)))\n*$R1071","v":2364.7866739999999},{"$f":"(($D1071*'fnd base rates'!H$107)\n+($E1071*'fnd base rates'!H$108)\n+($F1071*'fnd base rates'!H$109)\n+($G1071*'fnd base rates'!H$110)\n+($H1071*'fnd base rates'!H$111)\n+($I1071*'fnd base rates'!H$112)\n+($J1071*'fnd base rates'!H$113)\n+($K1071*'fnd base rates'!H$114)\n+($M1071*'fnd base rates'!H$116)\n+($N1071*'fnd base rates'!H$117)\n+($O1071*'fnd base rates'!H$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,8)))","v":6698.1044380000012},{"$f":"(($D1071*'fnd base rates'!I$107)\n+($E1071*'fnd base rates'!I$108)\n+($F1071*'fnd base rates'!I$109)\n+($G1071*'fnd base rates'!I$110)\n+($H1071*'fnd base rates'!I$111)\n+($I1071*'fnd base rates'!I$112)\n+($J1071*'fnd base rates'!I$113)\n+($K1071*'fnd base rates'!I$114)\n+($M1071*'fnd base rates'!I$116)\n+($N1071*'fnd base rates'!I$117)\n+($O1071*'fnd base rates'!I$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,9)))\n*$R1071","v":3947.59},{"$f":"(($D1071*'fnd base rates'!J$107)\n+($E1071*'fnd base rates'!J$108)\n+($F1071*'fnd base rates'!J$109)\n+($G1071*'fnd base rates'!J$110)\n+($H1071*'fnd base rates'!J$111)\n+($I1071*'fnd base rates'!J$112)\n+($J1071*'fnd base rates'!J$113)\n+($K1071*'fnd base rates'!J$114)\n+($M1071*'fnd base rates'!J$116)\n+($N1071*'fnd base rates'!J$117)\n+($O1071*'fnd base rates'!J$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,10)))\n*$R1071","v":8672.5},{"$f":"(($D1071*'fnd base rates'!K$107)\n+($E1071*'fnd base rates'!K$108)\n+($F1071*'fnd base rates'!K$109)\n+($G1071*'fnd base rates'!K$110)\n+($H1071*'fnd base rates'!K$111)\n+($I1071*'fnd base rates'!K$112)\n+($J1071*'fnd base rates'!K$113)\n+($K1071*'fnd base rates'!K$114)\n+($M1071*'fnd base rates'!K$116)\n+($N1071*'fnd base rates'!K$117)\n+($O1071*'fnd base rates'!K$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,11)))\n*$R1071","v":9274.4071600000007},{"$f":"(($D1071*'fnd base rates'!L$107)\n+($E1071*'fnd base rates'!L$108)\n+($F1071*'fnd base rates'!L$109)\n+($G1071*'fnd base rates'!L$110)\n+($H1071*'fnd base rates'!L$111)\n+($I1071*'fnd base rates'!L$112)\n+($J1071*'fnd base rates'!L$113)\n+($K1071*'fnd base rates'!L$114)\n+($M1071*'fnd base rates'!L$116)\n+($N1071*'fnd base rates'!L$117)\n+($O1071*'fnd base rates'!L$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,12)))","v":13902.094759999998},{"$f":"(($D1071*'fnd base rates'!M$107)\n+($E1071*'fnd base rates'!M$108)\n+($F1071*'fnd base rates'!M$109)\n+($G1071*'fnd base rates'!M$110)\n+($H1071*'fnd base rates'!M$111)\n+($I1071*'fnd base rates'!M$112)\n+($J1071*'fnd base rates'!M$113)\n+($K1071*'fnd base rates'!M$114)\n+($M1071*'fnd base rates'!M$116)\n+($N1071*'fnd base rates'!M$117)\n+($O1071*'fnd base rates'!M$118)\n+($P1071*VLOOKUP($S1071+12,rate_basefnd,13)))","v":0},124367.56186999999,null,3518149181,"3518","149","181",1,7,124367.56186999999,17767,0,17767,null,null,null,null,null,17873,0,17873,null,null,0]
[3518,3518149281,"PHOENIX ACADEMY LAWRENCE",{"$f":"'fnd enro'!D1072","v":0},{"$f":"'fnd enro'!E1072","v":0},{"$f":"'fnd enro'!F1072","v":0},{"$f":"'fnd enro'!G1072","v":0},{"$f":"'fnd enro'!H1072","v":0},{"$f":"'fnd enro'!I1072","v":1},{"$f":"'fnd enro'!J1072","v":0},{"$f":"'fnd enro'!K1072","v":3.8600000000000002E-2},{"$f":"'fnd enro'!L1072","v":0},{"$f":"'fnd enro'!M1072","v":0},{"$f":"'fnd enro'!N1072","v":0},{"$f":"'fnd enro'!O1072","v":1},{"$f":"'fnd enro'!P1072","v":1},{"$f":"'fnd enro'!R1072","v":1},1,{"$f":"VALUE('fnd enro'!Q1072)","v":12},null,{"$f":"(($D1072*'fnd base rates'!C$107)\n+($E1072*'fnd base rates'!C$108)\n+($F1072*'fnd base rates'!C$109)\n+($G1072*'fnd base rates'!C$110)\n+($H1072*'fnd base rates'!C$111)\n+($I1072*'fnd base rates'!C$112)\n+($J1072*'fnd base rates'!C$113)\n+($K1072*'fnd base rates'!C$114)\n+($M1072*'fnd base rates'!C$116)\n+($N1072*'fnd base rates'!C$117)\n+($O1072*'fnd base rates'!C$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,3)))\n*$R1072","v":724.011346},{"$f":"(($D1072*'fnd base rates'!D$107)\n+($E1072*'fnd base rates'!D$108)\n+($F1072*'fnd base rates'!D$109)\n+($G1072*'fnd base rates'!D$110)\n+($H1072*'fnd base rates'!D$111)\n+($I1072*'fnd base rates'!D$112)\n+($J1072*'fnd base rates'!D$113)\n+($K1072*'fnd base rates'!D$114)\n+($M1072*'fnd base rates'!D$116)\n+($N1072*'fnd base rates'!D$117)\n+($O1072*'fnd base rates'!D$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,4)))\n*$R1072","v":1355.99},{"$f":"(($D1072*'fnd base rates'!E$107)\n+($E1072*'fnd base rates'!E$108)\n+($F1072*'fnd base rates'!E$109)\n+($G1072*'fnd base rates'!E$110)\n+($H1072*'fnd base rates'!E$111)\n+($I1072*'fnd base rates'!E$112)\n+($J1072*'fnd base rates'!E$113)\n+($K1072*'fnd base rates'!E$114)\n+($M1072*'fnd base rates'!E$116)\n+($N1072*'fnd base rates'!E$117)\n+($O1072*'fnd base rates'!E$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,5)))\n*$R1072","v":10199.030375999999},{"$f":"(($D1072*'fnd base rates'!F$107)\n+($E1072*'fnd base rates'!F$108)\n+($F1072*'fnd base rates'!F$109)\n+($G1072*'fnd base rates'!F$110)\n+($H1072*'fnd base rates'!F$111)\n+($I1072*'fnd base rates'!F$112)\n+($J1072*'fnd base rates'!F$113)\n+($K1072*'fnd base rates'!F$114)\n+($M1072*'fnd base rates'!F$116)\n+($N1072*'fnd base rates'!F$117)\n+($O1072*'fnd base rates'!F$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,6)))\n*$R1072","v":1061.226412},{"$f":"(($D1072*'fnd base rates'!G$107)\n+($E1072*'fnd base rates'!G$108)\n+($F1072*'fnd base rates'!G$109)\n+($G1072*'fnd base rates'!G$110)\n+($H1072*'fnd base rates'!G$111)\n+($I1072*'fnd base rates'!G$112)\n+($J1072*'fnd base rates'!G$113)\n+($K1072*'fnd base rates'!G$114)\n+($M1072*'fnd base rates'!G$116)\n+($N1072*'fnd base rates'!G$117)\n+($O1072*'fnd base rates'!G$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,7)))\n*$R1072","v":410.96328199999994},{"$f":"(($D1072*'fnd base rates'!H$107)\n+($E1072*'fnd base rates'!H$108)\n+($F1072*'fnd base rates'!H$109)\n+($G1072*'fnd base rates'!H$110)\n+($H1072*'fnd base rates'!H$111)\n+($I1072*'fnd base rates'!H$112)\n+($J1072*'fnd base rates'!H$113)\n+($K1072*'fnd base rates'!H$114)\n+($M1072*'fnd base rates'!H$116)\n+($N1072*'fnd base rates'!H$117)\n+($O1072*'fnd base rates'!H$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,8)))","v":982.83893399999999},{"$f":"(($D1072*'fnd base rates'!I$107)\n+($E1072*'fnd base rates'!I$108)\n+($F1072*'fnd base rates'!I$109)\n+($G1072*'fnd base rates'!I$110)\n+($H1072*'fnd base rates'!I$111)\n+($I1072*'fnd base rates'!I$112)\n+($J1072*'fnd base rates'!I$113)\n+($K1072*'fnd base rates'!I$114)\n+($M1072*'fnd base rates'!I$116)\n+($N1072*'fnd base rates'!I$117)\n+($O1072*'fnd base rates'!I$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,9)))\n*$R1072","v":665.31999999999994},{"$f":"(($D1072*'fnd base rates'!J$107)\n+($E1072*'fnd base rates'!J$108)\n+($F1072*'fnd base rates'!J$109)\n+($G1072*'fnd base rates'!J$110)\n+($H1072*'fnd base rates'!J$111)\n+($I1072*'fnd base rates'!J$112)\n+($J1072*'fnd base rates'!J$113)\n+($K1072*'fnd base rates'!J$114)\n+($M1072*'fnd base rates'!J$116)\n+($N1072*'fnd base rates'!J$117)\n+($O1072*'fnd base rates'!J$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,10)))\n*$R1072","v":1454.3},{"$f":"(($D1072*'fnd base rates'!K$107)\n+($E1072*'fnd base rates'!K$108)\n+($F1072*'fnd base rates'!K$109)\n+($G1072*'fnd base rates'!K$110)\n+($H1072*'fnd base rates'!K$111)\n+($I1072*'fnd base rates'!K$112)\n+($J1072*'fnd base rates'!K$113)\n+($K1072*'fnd base rates'!K$114)\n+($M1072*'fnd base rates'!K$116)\n+($N1072*'fnd base rates'!K$117)\n+($O1072*'fnd base rates'!K$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,11)))\n*$R1072","v":1448.9198799999999},{"$f":"(($D1072*'fnd base rates'!L$107)\n+($E1072*'fnd base rates'!L$108)\n+($F1072*'fnd base rates'!L$109)\n+($G1072*'fnd base rates'!L$110)\n+($H1072*'fnd base rates'!L$111)\n+($I1072*'fnd base rates'!L$112)\n+($J1072*'fnd base rates'!L$113)\n+($K1072*'fnd base rates'!L$114)\n+($M1072*'fnd base rates'!L$116)\n+($N1072*'fnd base rates'!L$117)\n+($O1072*'fnd base rates'!L$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,12)))","v":2300.8666800000001},{"$f":"(($D1072*'fnd base rates'!M$107)\n+($E1072*'fnd base rates'!M$108)\n+($F1072*'fnd base rates'!M$109)\n+($G1072*'fnd base rates'!M$110)\n+($H1072*'fnd base rates'!M$111)\n+($I1072*'fnd base rates'!M$112)\n+($J1072*'fnd base rates'!M$113)\n+($K1072*'fnd base rates'!M$114)\n+($M1072*'fnd base rates'!M$116)\n+($N1072*'fnd base rates'!M$117)\n+($O1072*'fnd base rates'!M$118)\n+($P1072*VLOOKUP($S1072+12,rate_basefnd,13)))","v":0},20603.466909999999,null,3518149281,"3518","149","281",1,1,20603.466909999999,20603,0,20603,null,null,null,null,null,20603,0,20603,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":"W1804-X1804","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,{"$f":"SUBTOTAL(9,W1804:W1823)","v":24591.383256364967},{"$f":"SUBTOTAL(9,X1804:X1823)","v":49182.766512729933}]

{"sheet":"fnd enro","index":3,"n_rows":1080,"n_cols":48,"rows_kept":1080,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"SUM(D10:I1073)","v":45913},null,null,null,null,{"$f":"SUM(M10:O1073)","v":5832},null,{"$f":"SUM(P10:P1073)","v":28598},null,null,null,null,null,null,null,null,"Source:  23 - PROJd  fnd enro",null,null,null,null,null,null,null,{"$f":"SUM(AB10:AG1073)","v":45913},null,null,null,null,{"$f":"SUM(AI10:AL1073)","v":5897},null,null,null,null,{"$f":"SUM(AM10:AQ1073)","v":28815}]
[]
[]
[]
[]
["FOUNDATION ENROLLMENT",null,null,null,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,"EcoDis","Lowinc","TOTAL",null,null,null,null,null,null,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,null,null,null,null,"Campus","Sending","Lowinc"]
["LEA","chalocsend","charter school","PK","K2","KF","G1-5","G6-8","G9-12","Reg","In","Tuit","PK-5","G6-8","G9-12","All","Group","Enro",null,null,null,null,null,null,"lea","chalocsend","charter school","PK","K2","K","G1-5","G6-8","G9-12","Reg","PK","KF-5","G6-8","G9-12","g1-8","PK","K2","KF","g9-12",null,"LEA","LEA","Group"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROUND(ao10*0.5,0)+ROUND(ap10*0.5,0)+ROUND(SUM(an10,aq10:ar10),0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[409,409201003,"ALMA DEL MAR",{"$f":"ROUND(AB10,0)","v":0},{"$f":"ROUND(AC10,0)","v":0},0,1,1,0,0,{"$f":"ROUND(0.0386*(SUM(AD10:AG10)+(AC10*0.5))+0.0486*AH10,4)","v":7.7200000000000005E-2},null,{"$f":"ROUND(AJ10+(AI10*0.5),0)","v":0},{"$f":"ROUND(AK10,0)","v":0},{"$f":"ROUND(AL10,0)","v":0},{"$f":"ROUND(((AN10+AO10)*0.5)+AM10+AP10+AQ10,0)","v":0},{"$f":"AU10","v":7},{"$f":"SUM(F10:I10)+ROUND(D10*0.5,0)+ROUND(J10*0.5,0)","v":2},null,null,null,null,null,null,409,409201003,"ALMA DEL MAR",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,201,3,7]
[409,409201014,"ALMA DEL MAR",{"$f":"ROUND(AB11,0)","v":0},0,1,0,0,0,0,{"$f":"ROUND(0.0386*(SUM(AD11:AG11)+(AC11*0.5))+0.0486*AH11,4)","v":3.8600000000000002E-2},null,{"$f":"ROUND(AJ11+(AI11*0.5),0)","v":0},{"$f":"ROUND(AK11,0)","v":0},0,{"$f":"ROUND(((AN11+AO11)*0.5)+AM11+AP11+AQ11,0)","v":0},{"$f":"AU11","v":5},{"$f":"SUM(F11:I11)+ROUND(D11*0.5,0)+ROUND(J11*0.5,0)","v":1},null,null,null,null,null,null,409,409201014,"ALMA DEL MAR",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,201,14,5]
[409,409201094,"ALMA DEL MAR",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,409,409201094,"ALMA DEL MAR",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,201,94,8]
[409,409201095,"ALMA DEL MAR",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,409,409201095,"ALMA DEL MAR",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,201,95,12]
[409,409201201,"ALMA DEL MAR",0,0,101,456,379,0,0,36.129600000000003,null,267,42,0,742,12,936,null,null,null,null,null,null,409,409201201,"ALMA DEL MAR",0,0,101,456,379,0,0,0,267,42,0,659,0,0,83,0,null,201,201,12]
[409,409201331,"ALMA DEL MAR",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,409,409201331,"ALMA DEL MAR",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,201,331,7]
[409,409201665,"ALMA DEL MAR",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,409,409201665,"ALMA DEL MAR",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,201,665,5]
[410,410035035,"EXCEL ACADEMY",0,0,0,89,236,321,0,24.935600000000001,null,30,24,33,489,11,646,null,null,null,null,null,null,410,410035035,"EXCEL ACADEMY",0,0,0,89,236,321,0,0,30,24,33,253,0,0,0,236,null,35,35,11]
[410,410035057,"EXCEL ACADEMY",0,0,0,17,76,276,0,14.243399999999999,null,5,7,19,284,12,369,null,null,null,null,null,null,410,410035057,"EXCEL ACADEMY",0,0,0,17,76,276,0,0,5,7,19,79,0,0,0,205,null,35,57,12]
[410,410035071,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,410,410035071,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,71,5]
[410,410035093,"EXCEL ACADEMY",0,0,0,1,2,10,0,0.50180000000000002,null,0,0,2,11,11,13,null,null,null,null,null,null,410,410035093,"EXCEL ACADEMY",0,0,0,1,2,10,0,0,0,0,2,2,0,0,0,9,null,35,93,11]
[410,410035103,"EXCEL ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,410,410035103,"EXCEL ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,35,103,10]
[410,410035149,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,12,1,null,null,null,null,null,null,410,410035149,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,149,12]
[410,410035160,"EXCEL ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,11,2,null,null,null,null,null,null,410,410035160,"EXCEL ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,35,160,11]
[410,410035163,"EXCEL ACADEMY",0,0,0,0,7,19,0,1.0036,null,0,0,1,18,11,26,null,null,null,null,null,null,410,410035163,"EXCEL ACADEMY",0,0,0,0,7,19,0,0,0,0,1,5,0,0,0,13,null,35,163,11]
[410,410035165,"EXCEL ACADEMY",0,0,0,0,3,2,0,0.193,null,0,0,0,3,10,5,null,null,null,null,null,null,410,410035165,"EXCEL ACADEMY",0,0,0,0,3,2,0,0,0,0,0,2,0,0,0,1,null,35,165,10]
[410,410035217,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,410,410035217,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,217,3]
[410,410035244,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,410,410035244,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,244,10]
[410,410035248,"EXCEL ACADEMY",0,0,0,0,15,42,0,2.2002000000000002,null,0,4,2,35,11,57,null,null,null,null,null,null,410,410035248,"EXCEL ACADEMY",0,0,0,0,15,42,0,0,0,4,2,13,0,0,0,22,null,35,248,11]
[410,410035262,"EXCEL ACADEMY",0,0,0,0,0,4,0,0.15440000000000001,null,0,0,1,4,9,4,null,null,null,null,null,null,410,410035262,"EXCEL ACADEMY",0,0,0,0,0,4,0,0,0,0,1,0,0,0,0,4,null,35,262,9]
[410,410035346,"EXCEL ACADEMY",0,0,0,1,6,3,0,0.38600000000000001,null,0,0,1,6,8,10,null,null,null,null,null,null,410,410035346,"EXCEL ACADEMY",0,0,0,1,6,3,0,0,0,0,1,5,0,0,0,1,null,35,346,8]
[410,410057035,"EXCEL ACADEMY",0,0,0,0,13,0,0,0.50180000000000002,null,0,1,0,9,11,13,null,null,null,null,null,null,410,410057035,"EXCEL ACADEMY",0,0,0,0,13,0,0,0,0,1,0,9,0,0,0,0,null,57,35,11]
[410,410057057,"EXCEL ACADEMY",0,0,0,52,143,0,0,7.5270000000000001,null,11,11,0,146,12,195,null,null,null,null,null,null,410,410057057,"EXCEL ACADEMY",0,0,0,52,143,0,0,0,11,11,0,146,0,0,0,0,null,57,57,12]
[410,410057093,"EXCEL ACADEMY",0,0,0,2,1,0,0,0.1158,null,1,0,0,2,11,3,null,null,null,null,null,null,410,410057093,"EXCEL ACADEMY",0,0,0,2,1,0,0,0,1,0,0,2,0,0,0,0,null,57,93,11]
[410,410057103,"EXCEL ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,410,410057103,"EXCEL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,57,103,10]
[410,410057163,"EXCEL ACADEMY",0,0,0,0,4,0,0,0.15440000000000001,null,0,0,0,3,11,4,null,null,null,null,null,null,410,410057163,"EXCEL ACADEMY",0,0,0,0,4,0,0,0,0,0,0,3,0,0,0,0,null,57,163,11]
[410,410057248,"EXCEL ACADEMY",0,0,0,2,7,0,0,0.34739999999999999,null,1,1,0,5,11,9,null,null,null,null,null,null,410,410057248,"EXCEL ACADEMY",0,0,0,2,7,0,0,0,1,1,0,5,0,0,0,0,null,57,248,11]
[410,410057262,"EXCEL ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,1,0,0,1,9,1,null,null,null,null,null,null,410,410057262,"EXCEL ACADEMY",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,57,262,9]
[410,410057293,"EXCEL ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,410,410057293,"EXCEL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,57,293,10]
[412,412035035,"ACADEMY OF THE PACIFIC RIM",0,0,0,46,184,242,0,18.219200000000001,null,4,18,23,321,11,472,null,null,null,null,null,null,412,412035035,"ACADEMY OF THE PACIFIC RIM",0,0,0,46,184,242,0,0,4,18,23,161,0,0,0,160,null,35,35,11]
[412,412035044,"ACADEMY OF THE PACIFIC RIM",0,0,0,2,5,8,0,0.57899999999999996,null,0,0,0,3,11,15,null,null,null,null,null,null,412,412035044,"ACADEMY OF THE PACIFIC RIM",0,0,0,2,5,8,0,0,0,0,0,2,0,0,0,1,null,35,44,11]
[412,412035220,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,2,0,0.1158,null,0,0,0,2,7,3,null,null,null,null,null,null,412,412035220,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,2,0,0,0,0,0,1,0,0,0,1,null,35,220,7]
[412,412035243,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,412,412035243,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,243,9]
[412,412035244,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,7,3,0,0.38600000000000001,null,0,0,0,7,10,10,null,null,null,null,null,null,412,412035244,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,7,3,0,0,0,0,0,6,0,0,0,1,null,35,244,10]
[412,412035285,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,4,0,0.2316,null,0,0,0,2,8,6,null,null,null,null,null,null,412,412035285,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,4,0,0,0,0,0,2,0,0,0,0,null,35,285,8]
[412,412035293,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,412,412035293,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,293,10]
[412,412035307,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,1,0,0,7.7200000000000005E-2,null,1,0,0,0,4,2,null,null,null,null,null,null,412,412035307,"ACADEMY OF THE PACIFIC RIM",0,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,null,35,307,4]
[413,413114091,"FOUR RIVERS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,413,413114091,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,91,9]
[413,413114114,"FOUR RIVERS",0,0,0,0,31,38,0,2.6634000000000002,null,0,0,0,30,10,69,null,null,null,null,null,null,413,413114114,"FOUR RIVERS",0,0,0,0,31,38,0,0,0,0,0,13,0,0,0,17,null,114,114,10]
[413,413114127,"FOUR RIVERS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,413,413114127,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,127,5]
[413,413114210,"FOUR RIVERS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,413,413114210,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,210,6]
[413,413114253,"FOUR RIVERS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,413,413114253,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,253,10]
[413,413114605,"FOUR RIVERS",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,6,2,null,null,null,null,null,null,413,413114605,"FOUR RIVERS",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,114,605,6]
[413,413114615,"FOUR RIVERS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,413,413114615,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,615,10]
[413,413114635,"FOUR RIVERS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,413,413114635,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,114,635,8]
[413,413114670,"FOUR RIVERS",0,0,0,0,6,17,0,0.88780000000000003,null,0,0,0,4,6,23,null,null,null,null,null,null,413,413114670,"FOUR RIVERS",0,0,0,0,6,17,0,0,0,0,0,1,0,0,0,3,null,114,670,6]
[413,413114674,"FOUR RIVERS",0,0,0,0,21,34,0,2.1230000000000002,null,0,0,0,22,10,55,null,null,null,null,null,null,413,413114674,"FOUR RIVERS",0,0,0,0,21,34,0,0,0,0,0,9,0,0,0,13,null,114,674,10]
[413,413114683,"FOUR RIVERS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,413,413114683,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,114,683,5]
[413,413114717,"FOUR RIVERS",0,0,0,0,8,23,0,1.1966000000000001,null,0,0,0,12,9,31,null,null,null,null,null,null,413,413114717,"FOUR RIVERS",0,0,0,0,8,23,0,0,0,0,0,3,0,0,0,9,null,114,717,9]
[413,413114750,"FOUR RIVERS",0,0,0,0,3,20,0,0.88780000000000003,null,0,0,0,6,7,23,null,null,null,null,null,null,413,413114750,"FOUR RIVERS",0,0,0,0,3,20,0,0,0,0,0,1,0,0,0,5,null,114,750,7]
[413,413114755,"FOUR RIVERS",0,0,{"$f":"ROUND(AD60,0)","v":0},0,4,4,0,0.30880000000000002,null,0,0,0,2,10,8,null,null,null,null,null,null,413,413114755,"FOUR RIVERS",0,0,0,0,4,4,0,0,0,0,0,1,0,0,0,1,null,114,755,10]
[414,414603063,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"ROUND(AB61,0)","v":0},0,0,0,4,0,0,0.15440000000000001,null,0,0,0,3,8,4,null,null,null,null,null,null,414,414603063,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,4,0,0,0,0,0,0,3,0,0,0,0,null,603,63,8]
[414,414603098,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,414,414603098,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,603,98,9]
[414,414603209,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,40,28,0,2.6248,null,0,0,0,46,11,68,null,null,null,null,null,null,414,414603209,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,40,28,0,0,0,0,0,25,0,0,0,21,null,603,209,11]
[414,414603236,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,104,81,0,7.141,null,0,3,2,130,10,185,null,null,null,null,null,null,414,414603236,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,104,81,0,0,0,3,2,73,0,0,0,57,null,603,236,10]
[414,414603263,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,414,414603263,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,603,263,10]
[414,414603603,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,30,41,0,2.7406000000000001,null,0,0,0,37,10,71,null,null,null,null,null,null,414,414603603,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,30,41,0,0,0,0,0,18,0,0,0,19,null,603,603,10]
[414,414603635,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,12,16,0,1.0808,null,0,0,0,11,8,28,null,null,null,null,null,null,414,414603635,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,12,16,0,0,0,0,0,3,0,0,0,8,null,603,635,8]
[414,414603715,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,6,2,0,0.30880000000000002,null,0,0,0,2,5,8,null,null,null,null,null,null,414,414603715,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,6,2,0,0,0,0,0,1,0,0,0,1,null,603,715,5]
[416,416035001,"BOSTON PREPARATORY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,416,416035001,"BOSTON PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,1,7]
[416,416035035,"BOSTON PREPARATORY",0,0,0,0,286,383,0,25.823399999999999,null,0,71,60,506,11,669,null,null,null,null,null,null,416,416035035,"BOSTON PREPARATORY",0,0,0,0,286,383,0,0,0,71,60,221,0,0,0,285,null,35,35,11]
[416,416035044,"BOSTON PREPARATORY",0,0,0,0,0,4,0,0.15440000000000001,null,0,0,1,0,11,4,null,null,null,null,null,null,416,416035044,"BOSTON PREPARATORY",0,0,0,0,0,4,0,0,0,0,1,0,0,0,0,0,null,35,44,11]
[416,416035048,"BOSTON PREPARATORY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,416,416035048,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,48,4]
[416,416035073,"BOSTON PREPARATORY",0,0,0,0,0,3,0,0.1158,null,0,0,0,0,6,3,null,null,null,null,null,null,416,416035073,"BOSTON PREPARATORY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,35,73,6]
[416,416035093,"BOSTON PREPARATORY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,416,416035093,"BOSTON PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,93,11]
[416,416035133,"BOSTON PREPARATORY",0,0,0,0,0,1,0,{"$f":"ROUND(0.0386*(SUM(AD75:AG75)+(AC75*0.5))+0.0486*AH75,4)","v":3.8600000000000002E-2},null,{"$f":"ROUND(AJ75+(AI75*0.5),0)","v":0},{"$f":"ROUND(AK75,0)","v":0},0,{"$f":"ROUND(((AN75+AO75)*0.5)+AM75+AP75+AQ75,0)","v":1},{"$f":"AU75","v":9},{"$f":"SUM(F75:I75)+ROUND(D75*0.5,0)+ROUND(J75*0.5,0)","v":1},null,null,null,null,null,null,416,416035133,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,133,9]
[416,416035189,"BOSTON PREPARATORY",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,2,3,2,null,null,null,null,null,null,416,416035189,"BOSTON PREPARATORY",0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,null,35,189,3]
[416,416035244,"BOSTON PREPARATORY",0,0,0,0,2,10,0,0.4632,null,0,0,0,9,10,12,null,null,null,null,null,null,416,416035244,"BOSTON PREPARATORY",0,0,0,0,2,10,0,0,0,0,0,2,0,0,0,7,null,35,244,10]
[416,416035285,"BOSTON PREPARATORY",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,1,8,2,null,null,null,null,null,null,416,416035285,"BOSTON PREPARATORY",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,35,285,8]
[417,417035035,"BRIDGE BOSTON",33,0,35,175,71,0,0,10.8466,null,76,6,0,242,11,298,null,null,null,null,null,null,417,417035035,"BRIDGE BOSTON",33,0,35,175,71,0,0,15,68,6,0,197,28,0,31,0,null,35,35,11]
[417,417035044,"BRIDGE BOSTON",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,417,417035044,"BRIDGE BOSTON",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,44,11]
[417,417035093,"BRIDGE BOSTON",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,2,11,2,null,null,null,null,null,null,417,417035093,"BRIDGE BOSTON",0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,null,35,93,11]
[417,417035100,"BRIDGE BOSTON",0,0,0,2,2,0,0,0.15440000000000001,null,0,0,0,4,10,4,null,null,null,null,null,null,417,417035100,"BRIDGE BOSTON",0,0,0,2,2,0,0,0,0,0,0,4,0,0,0,0,null,35,100,10]
[417,417035133,"BRIDGE BOSTON",1,0,0,2,1,0,0,0.1158,null,0,0,0,1,9,4,null,null,null,null,null,null,417,417035133,"BRIDGE BOSTON",1,0,0,2,1,0,0,0,0,0,0,0,1,0,0,0,null,35,133,9]
[417,417035167,"BRIDGE BOSTON",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,2,4,2,null,null,null,null,null,null,417,417035167,"BRIDGE BOSTON",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,35,167,4]
[417,417035244,"BRIDGE BOSTON",0,0,0,4,2,0,0,0.2316,null,4,1,0,3,10,6,null,null,null,null,null,null,417,417035244,"BRIDGE BOSTON",0,0,0,4,2,0,0,0,4,1,0,3,0,0,0,0,null,35,244,10]
[417,417035285,"BRIDGE BOSTON",0,0,0,2,1,0,0,0.1158,null,1,0,0,2,8,3,null,null,null,null,null,null,417,417035285,"BRIDGE BOSTON",0,0,0,2,1,0,0,0,1,0,0,2,0,0,0,0,null,35,285,8]
[418,418100014,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,418,418100014,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,100,14,5]
[418,418100100,"CHRISTA MCAULIFFE",0,0,0,0,344,0,0,13.2784,null,0,21,0,186,10,344,null,null,null,null,null,null,418,418100100,"CHRISTA MCAULIFFE",0,0,0,0,344,0,0,0,0,21,0,186,0,0,0,0,null,100,100,10]
[418,418100136,"CHRISTA MCAULIFFE",0,0,0,0,9,0,0,0.34739999999999999,null,0,0,0,4,3,9,null,null,null,null,null,null,418,418100136,"CHRISTA MCAULIFFE",0,0,0,0,9,0,0,0,0,0,0,4,0,0,0,0,null,100,136,3]
[418,418100139,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,1,2,2,null,null,null,null,null,null,418,418100139,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,100,139,2]
[418,418100170,"CHRISTA MCAULIFFE",0,0,0,0,5,0,0,0.193,null,0,0,0,2,10,5,null,null,null,null,null,null,418,418100170,"CHRISTA MCAULIFFE",0,0,0,0,5,0,0,0,0,0,0,2,0,0,0,0,null,100,170,10]
[418,418100174,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,418,418100174,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,100,174,5]
[418,418100185,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,1,10,2,null,null,null,null,null,null,418,418100185,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,100,185,10]
[418,418100198,"CHRISTA MCAULIFFE",0,0,0,0,13,0,0,0.50180000000000002,null,0,0,0,1,3,13,null,null,null,null,null,null,418,418100198,"CHRISTA MCAULIFFE",0,0,0,0,13,0,0,0,0,0,0,1,0,0,0,0,null,100,198,3]
[418,418100276,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,0,2,2,null,null,null,null,null,null,418,418100276,"CHRISTA MCAULIFFE",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,100,276,2]
[418,418100288,"CHRISTA MCAULIFFE",0,0,0,0,4,0,0,0.15440000000000001,null,0,0,0,3,2,4,null,null,null,null,null,null,418,418100288,"CHRISTA MCAULIFFE",0,0,0,0,4,0,0,0,0,0,0,3,0,0,0,0,null,100,288,2]
[418,418100315,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,418,418100315,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,100,315,2]
[418,418100317,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,418,418100317,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,100,317,2]
[418,418100321,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,418,418100321,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,100,321,3]
[418,418100348,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,418,418100348,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,100,348,11]
[418,418100710,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,418,418100710,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,100,710,3]
[419,419035035,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,126,0,0,4.8635999999999999,null,0,3,0,97,11,126,null,null,null,null,null,null,419,419035035,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,126,0,0,0,0,3,0,97,0,0,0,0,null,35,35,11]
[419,419035044,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,5,0,0,0.193,null,0,0,0,3,11,5,null,null,null,null,null,null,419,419035044,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,5,0,0,0,0,0,0,3,0,0,0,0,null,35,44,11]
[419,419035165,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,419,419035165,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,35,165,10]
[419,419035243,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,419,419035243,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,243,9]
[419,419035244,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,1,10,2,null,null,null,null,null,null,419,419035244,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,35,244,10]
[419,419035293,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,419,419035293,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,293,10]
[420,420049010,"BENJAMIN BANNEKER",0,0,0,3,1,0,0,0.15440000000000001,null,0,0,0,3,3,4,null,null,null,null,null,null,420,420049010,"BENJAMIN BANNEKER",0,0,0,3,1,0,0,0,0,0,0,3,0,0,0,0,null,49,10,3]
[420,420049026,"BENJAMIN BANNEKER",1,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,2,3,3,null,null,null,null,null,null,420,420049026,"BENJAMIN BANNEKER",1,0,0,2,0,0,0,0,0,0,0,1,1,0,0,0,null,49,26,3]
[420,420049031,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,420,420049031,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,49,31,5]
[420,420049035,"BENJAMIN BANNEKER",1,0,5,20,7,0,0,1.2352000000000001,null,0,0,0,21,11,33,null,null,null,null,null,null,420,420049035,"BENJAMIN BANNEKER",1,0,5,20,7,0,0,0,0,0,0,17,1,0,3,0,null,49,35,11]
[420,420049044,"BENJAMIN BANNEKER",1,0,0,5,0,0,0,0.193,null,0,0,0,4,11,6,null,null,null,null,null,null,420,420049044,"BENJAMIN BANNEKER",1,0,0,5,0,0,0,0,0,0,0,4,0,0,0,0,null,49,44,11]
[420,420049049,"BENJAMIN BANNEKER",10,0,29,150,16,0,0,7.5270000000000001,null,12,3,0,165,8,200,null,null,null,null,null,null,420,420049049,"BENJAMIN BANNEKER",10,0,29,150,16,0,0,0,12,3,0,138,6,0,24,0,null,49,49,8]
[420,420049057,"BENJAMIN BANNEKER",0,0,1,3,1,0,0,0.193,null,0,0,0,1,12,5,null,null,null,null,null,null,420,420049057,"BENJAMIN BANNEKER",0,0,1,3,1,0,0,0,0,0,0,1,0,0,0,0,null,49,57,12]
[420,420049067,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,420,420049067,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,49,67,2]
[420,420049093,"BENJAMIN BANNEKER",1,0,0,10,4,0,0,0.54039999999999999,null,0,0,0,9,11,15,null,null,null,null,null,null,420,420049093,"BENJAMIN BANNEKER",1,0,0,10,4,0,0,0,0,0,0,8,1,0,0,0,null,49,93,11]
[420,420049128,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,420,420049128,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,49,128,10]
[420,420049163,"BENJAMIN BANNEKER",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,420,420049163,"BENJAMIN BANNEKER",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,49,163,11]
[420,420049165,"BENJAMIN BANNEKER",1,0,0,8,2,0,0,0.38600000000000001,null,0,0,0,9,10,11,null,null,null,null,null,null,420,420049165,"BENJAMIN BANNEKER",1,0,0,8,2,0,0,0,0,0,0,8,1,0,0,0,null,49,165,10]
[420,420049176,"BENJAMIN BANNEKER",2,0,1,10,2,0,0,0.50180000000000002,null,0,0,0,8,8,14,null,null,null,null,null,null,420,420049176,"BENJAMIN BANNEKER",2,0,1,10,2,0,0,0,0,0,0,6,1,0,1,0,null,49,176,8]
[420,420049181,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.8600000000000002E-2,null,1,0,0,1,10,1,null,null,null,null,null,null,420,420049181,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,49,181,10]
[420,420049199,"BENJAMIN BANNEKER",1,0,0,1,1,0,0,7.7200000000000005E-2,null,1,0,0,3,2,3,null,null,null,null,null,null,420,420049199,"BENJAMIN BANNEKER",1,0,0,1,1,0,0,0,1,0,0,2,1,0,0,0,null,49,199,2]
[420,420049244,"BENJAMIN BANNEKER",0,0,0,3,0,0,0,0.1158,null,0,0,0,1,10,3,null,null,null,null,null,null,420,420049244,"BENJAMIN BANNEKER",0,0,0,3,0,0,0,0,0,0,0,1,0,0,0,0,null,49,244,10]
[420,420049248,"BENJAMIN BANNEKER",1,0,1,5,2,0,0,0.30880000000000002,null,0,0,0,2,11,9,null,null,null,null,null,null,420,420049248,"BENJAMIN BANNEKER",1,0,1,5,2,0,0,0,0,0,0,2,0,0,0,0,null,49,248,11]
[420,420049262,"BENJAMIN BANNEKER",{"$f":"ROUND(AB125,0)","v":0},0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,420,420049262,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,49,262,9]
[420,420049284,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,420,420049284,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,49,284,5]
[420,420049295,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,420,420049295,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,49,295,5]
[420,420049314,"BENJAMIN BANNEKER",0,0,1,2,0,0,0,0.1158,null,0,0,0,3,7,3,null,null,null,null,null,null,420,420049314,"BENJAMIN BANNEKER",0,0,1,2,0,0,0,0,0,0,0,2,0,0,1,0,null,49,314,7]
[420,420049321,"BENJAMIN BANNEKER",0,0,1,1,0,0,0,7.7200000000000005E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,420,420049321,"BENJAMIN BANNEKER",0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,null,49,321,3]
[420,420049347,"BENJAMIN BANNEKER",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,420,420049347,"BENJAMIN BANNEKER",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,347,8]
[420,420049616,"BENJAMIN BANNEKER",0,0,1,1,0,0,0,7.7200000000000005E-2,null,0,0,0,2,6,2,null,null,null,null,null,null,420,420049616,"BENJAMIN BANNEKER",0,0,1,1,0,0,0,0,0,0,0,1,0,0,1,0,null,49,616,6]
[428,428035016,"BROOKE",0,0,0,1,1,3,0,0.193,null,0,0,0,0,8,5,null,null,null,null,null,null,428,428035016,"BROOKE",0,0,0,1,1,3,0,0,0,0,0,0,0,0,0,0,null,35,16,8]
[428,428035035,"BROOKE",0,0,169,803,446,374,0,69.171199999999999,null,115,18,8,1274,11,1792,null,null,null,null,null,null,428,428035035,"BROOKE",0,0,169,803,446,374,0,0,115,18,8,911,0,0,118,245,null,35,35,11]
[428,428035044,"BROOKE",0,0,0,10,3,17,0,1.1579999999999999,null,3,0,0,20,11,30,null,null,null,null,null,null,428,428035044,"BROOKE",0,0,0,10,3,17,0,0,3,0,0,8,0,0,0,12,null,35,44,11]
[428,428035049,"BROOKE",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,428,428035049,"BROOKE",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,35,49,8]
[428,428035050,"BROOKE",0,0,0,2,0,1,0,0.1158,null,0,0,0,3,4,3,null,null,null,null,null,null,428,428035050,"BROOKE",0,0,0,2,0,1,0,0,0,0,0,2,0,0,0,1,null,35,50,4]
[428,428035057,"BROOKE",0,0,13,79,36,33,0,6.2145999999999999,null,25,0,0,120,12,161,null,null,null,null,null,null,428,428035057,"BROOKE",0,0,13,79,36,33,0,0,25,0,0,83,0,0,12,25,null,35,57,12]
[428,428035073,"BROOKE",0,0,0,9,5,6,0,0.77200000000000002,null,1,0,0,10,6,20,null,null,null,null,null,null,428,428035073,"BROOKE",0,0,0,9,5,6,0,0,1,0,0,8,0,0,0,2,null,35,73,6]
[428,428035079,"BROOKE",0,0,0,0,0,1,0,{"$f":"ROUND(0.0386*(SUM(AD139:AG139)+(AC139*0.5))+0.0486*AH139,4)","v":3.8600000000000002E-2},null,{"$f":"ROUND(AJ139+(AI139*0.5),0)","v":0},{"$f":"ROUND(AK139,0)","v":0},0,{"$f":"ROUND(((AN139+AO139)*0.5)+AM139+AP139+AQ139,0)","v":1},{"$f":"AU139","v":7},{"$f":"SUM(F139:I139)+ROUND(D139*0.5,0)+ROUND(J139*0.5,0)","v":1},null,null,null,null,null,null,428,428035079,"BROOKE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,79,7]
[428,428035093,"BROOKE",0,0,2,3,2,1,0,0.30880000000000002,null,2,0,0,7,11,8,null,null,null,null,null,null,428,428035093,"BROOKE",0,0,2,3,2,1,0,0,2,0,0,5,0,0,2,0,null,35,93,11]
[428,428035095,"BROOKE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,428,428035095,"BROOKE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,95,12]
[428,428035128,"BROOKE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,428,428035128,"BROOKE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,128,10]
[428,428035133,"BROOKE",0,0,0,0,2,1,0,0.1158,null,0,0,0,1,9,3,null,null,null,null,null,null,428,428035133,"BROOKE",0,0,0,0,2,1,0,0,0,0,0,1,0,0,0,0,null,35,133,9]
[428,428035163,"BROOKE",0,0,0,8,4,2,0,0.54039999999999999,null,0,0,0,6,11,14,null,null,null,null,null,null,428,428035163,"BROOKE",0,0,0,8,4,2,0,0,0,0,0,5,0,0,0,1,null,35,163,11]
[428,428035165,"BROOKE",0,0,1,3,3,2,0,0.34739999999999999,null,0,0,0,9,10,9,null,null,null,null,null,null,428,428035165,"BROOKE",0,0,1,3,3,2,0,0,0,0,0,6,0,0,1,2,null,35,165,10]
[428,428035189,"BROOKE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,428,428035189,"BROOKE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,189,3]
[428,428035220,"BROOKE",0,0,1,2,2,2,0,0.2702,null,0,0,0,5,7,7,null,null,null,null,null,null,428,428035220,"BROOKE",0,0,1,2,2,2,0,0,0,0,0,3,0,0,0,2,null,35,220,7]
[428,428035243,"BROOKE",0,0,0,1,0,1,0,7.7200000000000005E-2,null,0,0,0,0,9,2,null,null,null,null,null,null,428,428035243,"BROOKE",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,null,35,243,9]
[428,428035244,"BROOKE",0,0,0,9,7,11,0,1.0422,null,1,0,0,9,10,27,null,null,null,null,null,null,428,428035244,"BROOKE",0,0,0,9,7,11,0,0,1,0,0,5,0,0,0,4,null,35,244,10]
[428,428035248,"BROOKE",0,0,0,11,13,4,0,1.0808,null,3,0,0,17,11,28,null,null,null,null,null,null,428,428035248,"BROOKE",0,0,0,11,13,4,0,0,3,0,0,13,0,0,0,4,null,35,248,11]
[428,428035251,"BROOKE",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,2,9,2,null,null,null,null,null,null,428,428035251,"BROOKE",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,35,251,9]
[428,428035262,"BROOKE",0,0,0,2,1,0,0,0.1158,null,0,0,0,3,9,3,null,null,null,null,null,null,428,428035262,"BROOKE",0,0,0,2,1,0,0,0,0,0,0,3,0,0,0,0,null,35,262,9]
[428,428035285,"BROOKE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,428,428035285,"BROOKE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,285,8]
[428,428035293,"BROOKE",0,0,0,2,1,1,0,0.15440000000000001,null,0,0,0,4,10,4,null,null,null,null,null,null,428,428035293,"BROOKE",0,0,0,2,1,1,0,0,0,0,0,3,0,0,0,1,null,35,293,10]
[428,428035307,"BROOKE",0,0,0,1,2,0,0,0.1158,null,0,0,0,3,4,3,null,null,null,null,null,null,428,428035307,"BROOKE",0,0,0,1,2,0,0,0,0,0,0,3,0,0,0,0,null,35,307,4]
[428,428035308,"BROOKE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,428,428035308,"BROOKE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,308,9]
[428,428035314,"BROOKE",0,0,1,1,1,1,0,0.15440000000000001,null,0,0,0,2,7,4,null,null,null,null,null,null,428,428035314,"BROOKE",0,0,1,1,1,1,0,0,0,0,0,1,0,0,0,1,null,35,314,7]
[428,428035336,"BROOKE",0,0,0,2,1,0,0,0.1158,null,0,0,0,0,8,3,null,null,null,null,null,null,428,428035336,"BROOKE",0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,0,null,35,336,8]
[428,428035346,"BROOKE",0,0,1,4,2,1,0,0.30880000000000002,null,2,0,0,4,8,8,null,null,null,null,null,null,428,428035346,"BROOKE",0,0,1,4,2,1,0,0,2,0,0,3,0,0,0,1,null,35,346,8]
[428,428035350,"BROOKE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,428,428035350,"BROOKE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,350,3]
[429,429163030,"KIPP ACADEMY LYNN",0,0,0,{"$f":"ROUND(AE161,0)","v":0},0,2,0,7.7200000000000005E-2,null,0,0,0,2,7,2,null,null,null,null,null,null,429,429163030,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,163,30,7]
[429,429163035,"KIPP ACADEMY LYNN",{"$f":"ROUND(AB162,0)","v":0},0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,11,2,null,null,null,null,null,null,429,429163035,"KIPP ACADEMY LYNN",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,163,35,11]
[429,429163049,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,429,429163049,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,163,49,8]
[429,429163057,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,1,2,12,2,null,null,null,null,null,null,429,429163057,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,0,0,0,1,0,0,0,0,2,null,163,57,12]
[429,429163071,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,429,429163071,"KIPP ACADEMY LYNN",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,163,71,5]
[429,429163128,"KIPP ACADEMY LYNN",0,0,0,1,1,0,0,7.7200000000000005E-2,null,1,0,0,2,10,2,null,null,null,null,null,null,429,429163128,"KIPP ACADEMY LYNN",0,0,0,1,1,0,0,0,1,0,0,2,0,0,0,0,null,163,128,10]
[429,429163163,"KIPP ACADEMY LYNN",0,0,126,599,368,456,0,59.791400000000003,null,161,24,25,1168,11,1549,null,null,null,null,null,null,429,429163163,"KIPP ACADEMY LYNN",0,0,126,599,368,456,0,0,161,24,25,737,0,0,89,342,null,163,163,11]
[429,429163165,"KIPP ACADEMY LYNN",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,429,429163165,"KIPP ACADEMY LYNN",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,163,165,10]
[429,429163168,"KIPP ACADEMY LYNN",0,0,0,1,0,1,0,7.7200000000000005E-2,null,0,0,0,1,3,2,null,null,null,null,null,null,429,429163168,"KIPP ACADEMY LYNN",0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,0,null,163,168,3]
[429,429163229,"KIPP ACADEMY LYNN",0,0,1,6,2,3,0,0.4632,null,0,0,0,11,9,12,null,null,null,null,null,null,429,429163229,"KIPP ACADEMY LYNN",0,0,1,6,2,3,0,0,0,0,0,8,0,0,1,2,null,163,229,9]
[429,429163246,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,429,429163246,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,163,246,2]
[429,429163248,"KIPP ACADEMY LYNN",0,0,0,1,0,2,0,0.1158,null,0,0,0,3,11,3,null,null,null,null,null,null,429,429163248,"KIPP ACADEMY LYNN",0,0,0,1,0,2,0,0,0,0,0,1,0,0,0,2,null,163,248,11]
[429,429163258,"KIPP ACADEMY LYNN",0,0,0,13,1,7,0,0.81059999999999999,null,2,0,0,13,10,21,null,null,null,null,null,null,429,429163258,"KIPP ACADEMY LYNN",0,0,0,13,1,7,0,0,2,0,0,8,0,0,0,5,null,163,258,10]
[429,429163262,"KIPP ACADEMY LYNN",0,0,1,1,2,3,0,0.2702,null,0,0,0,7,9,7,null,null,null,null,null,null,429,429163262,"KIPP ACADEMY LYNN",0,0,1,1,2,3,0,0,0,0,0,3,0,0,1,3,null,163,262,9]
[429,429163291,"KIPP ACADEMY LYNN",0,0,0,2,0,2,0,0.15440000000000001,null,1,0,0,3,5,4,null,null,null,null,null,null,429,429163291,"KIPP ACADEMY LYNN",0,0,0,2,0,2,0,0,1,0,0,2,0,0,0,1,null,163,291,5]
[429,429163347,"KIPP ACADEMY LYNN",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,429,429163347,"KIPP ACADEMY LYNN",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,163,347,8]
[429,429163773,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,429,429163773,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,163,773,6]
[430,430170025,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,3,0,0.15440000000000001,null,0,0,0,0,6,4,null,null,null,null,null,null,430,430170025,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,0,null,170,25,6]
[430,430170064,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,41,46,0,3.3582000000000001,null,0,2,2,24,10,87,null,null,null,null,null,null,430,430170064,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,41,46,0,0,0,2,2,11,0,0,0,13,null,170,64,10]
[430,430170096,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,430,430170096,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,96,8]
[430,430170100,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,6,0,0.34739999999999999,null,0,0,0,0,10,9,null,null,null,null,null,null,430,430170100,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,6,0,0,0,0,0,0,0,0,0,0,null,170,100,10]
[430,430170101,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,430,430170101,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,170,101,3]
[430,430170110,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,15,0,0.69479999999999997,null,0,1,0,1,4,18,null,null,null,null,null,null,430,430170110,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,15,0,0,0,1,0,1,0,0,0,0,null,170,110,4]
[430,430170136,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,430,430170136,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,170,136,3]
[430,430170139,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,4,0,0.2316,null,0,0,0,0,2,6,null,null,null,null,null,null,430,430170139,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,4,0,0,0,0,0,0,0,0,0,0,null,170,139,2]
[430,430170141,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,100,92,0,7.4112,null,0,2,0,30,7,192,null,null,null,null,null,null,430,430170141,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,100,92,0,0,0,2,0,11,0,0,0,19,null,170,141,7]
[430,430170153,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,430,430170153,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,170,153,10]
[430,430170158,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,430,430170158,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,158,3]
[430,430170162,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,430,430170162,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,162,5]
[430,430170170,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,184,306,0,18.914000000000001,null,0,17,2,88,10,490,null,null,null,null,null,null,430,430170170,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,184,306,0,0,0,17,2,37,0,0,0,51,null,170,170,10]
[430,430170174,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,33,30,0,2.4318,null,0,0,0,4,5,63,null,null,null,null,null,null,430,430170174,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,33,30,0,0,0,0,0,2,0,0,0,2,null,170,174,5]
[430,430170198,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,2,0,0.15440000000000001,null,0,0,0,0,3,4,null,null,null,null,null,null,430,430170198,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,0,null,170,198,3]
[430,430170213,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,430,430170213,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,170,213,4]
[430,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,10,13,0,0.88780000000000003,null,0,0,0,0,4,23,null,null,null,null,null,null,430,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,10,13,0,0,0,0,0,0,0,0,0,0,null,170,271,4]
[430,430170288,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,430,430170288,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,170,288,2]
[430,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,5,0,0.2702,null,0,0,0,3,3,7,null,null,null,null,null,null,430,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,5,0,0,0,0,0,1,0,0,0,2,null,170,321,3]
[430,430170322,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,430,430170322,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,170,322,6]
[430,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,6,0,0.2702,null,0,0,0,2,11,7,null,null,null,null,null,null,430,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,6,0,0,0,0,0,0,0,0,0,2,null,170,348,11]
[430,430170600,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,430,430170600,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,170,600,2]
[430,430170616,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,430,430170616,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,170,616,6]
[430,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,8,0,0.38600000000000001,null,0,0,0,2,4,10,null,null,null,null,null,null,430,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,8,0,0,0,0,0,0,0,0,0,2,null,170,620,4]
[430,430170673,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,430,430170673,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,170,673,3]
[430,430170690,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,{"$f":"ROUND(0.0386*(SUM(AD203:AG203)+(AC203*0.5))+0.0486*AH203,4)","v":3.8600000000000002E-2},null,{"$f":"ROUND(AJ203+(AI203*0.5),0)","v":0},{"$f":"ROUND(AK203,0)","v":0},0,{"$f":"ROUND(((AN203+AO203)*0.5)+AM203+AP203+AQ203,0)","v":0},{"$f":"AU203","v":3},{"$f":"SUM(F203:I203)+ROUND(D203*0.5,0)+ROUND(J203*0.5,0)","v":1},null,null,null,null,null,null,430,430170690,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,690,3]
[430,430170695,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,430,430170695,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,695,2]
[430,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,3,0,0.15440000000000001,null,0,0,0,0,3,4,null,null,null,null,null,null,430,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,0,null,170,710,3]
[430,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,6,9,0,0.57899999999999996,null,0,0,0,1,3,15,null,null,null,null,null,null,430,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,6,9,0,0,0,0,0,0,0,0,0,1,null,170,725,3]
[430,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,6,0,0.2316,null,0,0,0,1,3,6,null,null,null,null,null,null,430,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,1,null,170,730,3]
[430,430170735,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,430,430170735,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,170,735,6]
[430,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,1,4,2,null,null,null,null,null,null,430,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,1,null,170,775,4]
[432,432712020,"CAPE COD LIGHTHOUSE",0,0,0,0,82,0,0,3.1652,null,0,1,0,14,10,82,null,null,null,null,null,null,432,432712020,"CAPE COD LIGHTHOUSE",0,0,0,0,82,0,0,0,0,1,0,14,0,0,0,0,null,712,20,10]
[432,432712096,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,432,432712096,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,712,96,8]
[432,432712172,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,432,432712172,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,712,172,8]
[432,432712261,"CAPE COD LIGHTHOUSE",0,0,0,0,20,0,0,0.77200000000000002,null,0,0,0,2,5,20,null,null,null,null,null,null,432,432712261,"CAPE COD LIGHTHOUSE",0,0,0,0,20,0,0,0,0,0,0,2,0,0,0,0,null,712,261,5]
[432,432712300,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,432,432712300,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,712,300,9]
[432,432712645,"CAPE COD LIGHTHOUSE",0,0,0,0,51,0,0,1.9685999999999999,null,0,0,0,17,10,51,null,null,null,null,null,null,432,432712645,"CAPE COD LIGHTHOUSE",0,0,0,0,51,0,0,0,0,0,0,17,0,0,0,0,null,712,645,10]
[432,432712660,"CAPE COD LIGHTHOUSE",0,0,0,0,78,0,0,3.0108000000000001,null,0,0,0,26,7,78,null,null,null,null,null,null,432,432712660,"CAPE COD LIGHTHOUSE",0,0,0,0,78,0,0,0,0,0,0,26,0,0,0,0,null,712,660,7]
[432,432712712,"CAPE COD LIGHTHOUSE",0,0,0,0,16,0,0,0.61760000000000004,null,0,0,0,6,7,16,null,null,null,null,null,null,432,432712712,"CAPE COD LIGHTHOUSE",0,0,0,0,16,0,0,0,0,0,0,6,0,0,0,0,null,712,712,7]
[435,435301009,"INNOVATION ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,435,435301009,"INNOVATION ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,301,9,3]
[435,435301031,"INNOVATION ACADEMY",0,0,0,7,21,30,0,2.2387999999999999,null,0,1,0,12,5,58,null,null,null,null,null,null,435,435301031,"INNOVATION ACADEMY",0,0,0,7,21,30,0,0,0,1,0,8,0,0,0,4,null,301,31,5]
[435,435301048,"INNOVATION ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,435,435301048,"INNOVATION ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,301,48,4]
[435,435301056,"INNOVATION ACADEMY",0,0,0,14,31,46,0,3.5125999999999999,null,0,0,0,12,4,91,null,null,null,null,null,null,435,435301056,"INNOVATION ACADEMY",0,0,0,14,31,46,0,0,0,0,0,5,0,0,0,7,null,301,56,4]
[435,435301079,"INNOVATION ACADEMY",0,0,0,17,73,68,0,6.0987999999999998,null,2,0,3,44,7,158,null,null,null,null,null,null,435,435301079,"INNOVATION ACADEMY",0,0,0,17,73,68,0,0,2,0,3,25,0,0,0,19,null,301,79,7]
[435,435301128,"INNOVATION ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,435,435301128,"INNOVATION ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,301,128,10]
[435,435301149,"INNOVATION ACADEMY",0,0,0,0,0,2,{"$f":"ROUND(AH224,0)","v":0},7.7200000000000005E-2,null,0,0,0,2,12,2,null,null,null,null,null,null,435,435301149,"INNOVATION ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,301,149,12]
[435,435301160,"INNOVATION ACADEMY",0,0,0,43,110,153,0,11.8116,null,2,3,7,114,11,306,null,null,null,null,null,null,435,435301160,"INNOVATION ACADEMY",0,0,0,43,110,153,0,0,2,3,7,52,0,0,0,62,null,301,160,11]
[435,435301162,"INNOVATION ACADEMY",{"$f":"ROUND(AB226,0)","v":0},0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,435,435301162,"INNOVATION ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,301,162,5]
[435,435301211,"INNOVATION ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,435,435301211,"INNOVATION ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,301,211,5]
[435,435301295,"INNOVATION ACADEMY",0,0,0,8,22,18,0,1.8528,null,0,0,0,7,5,48,null,null,null,null,null,null,435,435301295,"INNOVATION ACADEMY",0,0,0,8,22,18,0,0,0,0,0,3,0,0,0,4,null,301,295,5]
[435,435301301,"INNOVATION ACADEMY",0,0,0,7,33,39,0,3.0493999999999999,null,3,2,0,30,5,79,null,null,null,null,null,null,435,435301301,"INNOVATION ACADEMY",0,0,0,7,33,39,0,0,3,2,0,16,0,0,0,14,null,301,301,5]
[435,435301326,"INNOVATION ACADEMY",0,0,0,0,2,3,0,0.193,null,0,0,0,0,2,5,null,null,null,null,null,null,435,435301326,"INNOVATION ACADEMY",0,0,0,0,2,3,0,0,0,0,0,0,0,0,0,0,null,301,326,2]
[435,435301673,"INNOVATION ACADEMY",0,0,0,3,5,8,0,0.61760000000000004,null,0,0,0,4,3,16,null,null,null,null,null,null,435,435301673,"INNOVATION ACADEMY",0,0,0,3,5,8,0,0,0,0,0,2,0,0,0,2,null,301,673,3]
[435,435301725,"INNOVATION ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,435,435301725,"INNOVATION ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,301,725,3]
[435,435301735,"INNOVATION ACADEMY",0,0,0,1,3,1,0,0.193,null,0,0,0,2,6,5,null,null,null,null,null,null,435,435301735,"INNOVATION ACADEMY",0,0,0,1,3,1,0,0,0,0,0,2,0,0,0,0,null,301,735,6]
[436,436049001,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,436,436049001,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,1,7]
[436,436049010,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,436,436049010,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,10,3]
[436,436049031,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,436,436049031,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,49,31,5]
[436,436049035,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,3,18,0,0.81059999999999999,null,0,1,1,10,11,21,null,null,null,null,null,null,436,436049035,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,3,18,0,0,0,1,1,2,0,0,0,8,null,49,35,11]
[436,436049044,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,436,436049044,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,44,11]
[436,436049049,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,91,108,0,7.6814,null,0,14,8,139,8,199,null,null,null,null,null,null,436,436049049,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,91,108,0,0,0,14,8,66,0,0,0,73,null,49,49,8]
[436,436049057,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,4,0,0.193,null,0,0,0,4,12,5,null,null,null,null,null,null,436,436049057,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,4,0,0,0,0,0,1,0,0,0,3,null,49,57,12]
[436,436049093,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,5,0,0.2316,null,0,0,0,4,11,6,null,null,null,null,null,null,436,436049093,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,5,0,0,0,0,0,1,0,0,0,3,null,49,93,11]
[436,436049133,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,436,436049133,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,133,9]
[436,436049149,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,12,1,null,null,null,null,null,null,436,436049149,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,149,12]
[436,436049155,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,2,2,null,null,null,null,null,null,436,436049155,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,49,155,2]
[436,436049163,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,3,1,0,0.15440000000000001,null,0,0,0,1,11,4,null,null,null,null,null,null,436,436049163,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,3,1,0,0,0,0,0,1,0,0,0,0,null,49,163,11]
[436,436049165,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,15,0,0.61760000000000004,null,0,0,2,7,10,16,null,null,null,null,null,null,436,436049165,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,15,0,0,0,0,2,1,0,0,0,6,null,49,165,10]
[436,436049176,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,4,10,0,0.54039999999999999,null,0,1,1,2,8,14,null,null,null,null,null,null,436,436049176,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,4,10,0,0,0,1,1,0,0,0,0,2,null,49,176,8]
[436,436049199,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,436,436049199,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,199,2]
[436,436049244,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,436,436049244,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,49,244,10]
[436,436049248,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,3,0,0.15440000000000001,null,0,0,0,3,11,4,null,null,null,null,null,null,436,436049248,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,3,0,0,0,0,0,1,0,0,0,2,null,49,248,11]
[436,436049274,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,4,0,0.15440000000000001,null,0,0,1,4,10,4,null,null,null,null,null,null,436,436049274,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,4,0,0,0,0,1,0,0,0,0,4,null,49,274,10]
[436,436049308,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,9,2,null,null,null,null,null,null,436,436049308,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,49,308,9]
[436,436049336,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,436,436049336,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,336,8]
[437,437035035,"CITY ON A HILL",0,0,0,0,0,223,0,8.6077999999999992,null,0,0,55,181,11,223,null,null,null,null,null,null,437,437035035,"CITY ON A HILL",0,0,0,0,0,223,0,0,0,0,55,0,0,0,0,181,null,35,35,11]
[437,437035044,"CITY ON A HILL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,437,437035044,"CITY ON A HILL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,44,11]
[437,437035050,"CITY ON A HILL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,437,437035050,"CITY ON A HILL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,50,4]
[437,437035189,"CITY ON A HILL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,437,437035189,"CITY ON A HILL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,189,3]
[437,437035244,"CITY ON A HILL",0,0,0,0,0,3,0,0.1158,null,0,0,1,1,10,3,null,null,null,null,null,null,437,437035244,"CITY ON A HILL",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,1,null,35,244,10]
[438,438035035,"CODMAN ACADEMY",20,0,16,95,59,140,0,11.965999999999999,null,22,5,11,277,11,320,null,null,null,null,null,null,438,438035035,"CODMAN ACADEMY",20,0,16,95,59,140,0,4,20,5,11,137,19,0,13,117,null,35,35,11]
[438,438035040,"CODMAN ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,438,438035040,"CODMAN ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,40,6]
[438,438035044,"CODMAN ACADEMY",0,0,2,2,1,1,0,0.2316,null,0,0,1,6,11,6,null,null,null,null,null,null,438,438035044,"CODMAN ACADEMY",0,0,2,2,1,1,0,0,0,0,1,3,0,0,2,1,null,35,44,11]
[438,438035050,"CODMAN ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,438,438035050,"CODMAN ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,50,4]
[438,438035244,"CODMAN ACADEMY",0,0,0,2,1,1,0,0.15440000000000001,null,0,1,0,4,10,4,null,null,null,null,null,null,438,438035244,"CODMAN ACADEMY",0,0,0,2,1,1,0,0,0,1,0,3,0,0,0,1,null,35,244,10]
[438,438035346,"CODMAN ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,438,438035346,"CODMAN ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,346,8]
[439,439035035,"CONSERVATORY LAB",48,0,46,250,84,0,0,14.667999999999999,null,51,23,0,298,11,404,null,null,null,null,null,null,439,439035035,"CONSERVATORY LAB",48,0,46,250,84,0,0,0,51,23,0,243,39,0,35,0,null,35,35,11]
[439,439035044,"CONSERVATORY LAB",0,0,0,1,2,0,0,0.1158,null,0,1,0,2,11,3,null,null,null,null,null,null,439,439035044,"CONSERVATORY LAB",0,0,0,1,2,0,0,0,0,1,0,2,0,0,0,0,null,35,44,11]
[439,439035050,"CONSERVATORY LAB",0,0,0,0,1,0,0,{"$f":"ROUND(0.0386*(SUM(AD267:AG267)+(AC267*0.5))+0.0486*AH267,4)","v":3.8600000000000002E-2},null,{"$f":"ROUND(AJ267+(AI267*0.5),0)","v":0},{"$f":"ROUND(AK267,0)","v":0},0,{"$f":"ROUND(((AN267+AO267)*0.5)+AM267+AP267+AQ267,0)","v":0},{"$f":"AU267","v":4},{"$f":"SUM(F267:I267)+ROUND(D267*0.5,0)+ROUND(J267*0.5,0)","v":1},null,null,null,null,null,null,439,439035050,"CONSERVATORY LAB",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,50,4]
[439,439035073,"CONSERVATORY LAB",0,0,1,{"$f":"ROUND(AE268,0)","v":3},1,0,0,0.193,null,0,1,0,2,6,5,null,null,null,null,null,null,439,439035073,"CONSERVATORY LAB",0,0,1,3,1,0,0,0,0,1,0,2,0,0,0,0,null,35,73,6]
[439,439035088,"CONSERVATORY LAB",{"$f":"ROUND(AB269,0)","v":0},0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,439,439035088,"CONSERVATORY LAB",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,88,4]
[439,439035244,"CONSERVATORY LAB",0,0,0,3,0,0,0,0.1158,null,1,0,0,1,10,3,null,null,null,null,null,null,439,439035244,"CONSERVATORY LAB",0,0,0,3,0,0,0,0,1,0,0,1,0,0,0,0,null,35,244,10]
[439,439035284,"CONSERVATORY LAB",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,439,439035284,"CONSERVATORY LAB",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,35,284,5]
[439,439035285,"CONSERVATORY LAB",0,0,1,1,0,0,0,7.7200000000000005E-2,null,0,0,0,1,8,2,null,null,null,null,null,null,439,439035285,"CONSERVATORY LAB",0,0,1,1,0,0,0,0,0,0,0,0,0,0,1,0,null,35,285,8]
[439,439035347,"CONSERVATORY LAB",0,0,0,2,0,0,0,7.7200000000000005E-2,null,1,0,0,2,8,2,null,null,null,null,null,null,439,439035347,"CONSERVATORY LAB",0,0,0,2,0,0,0,0,1,0,0,2,0,0,0,0,null,35,347,8]
[440,440149009,"COMMUNITY DAY",1,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,2,3,2,null,null,null,null,null,null,440,440149009,"COMMUNITY DAY",1,0,0,1,0,0,0,0,0,0,0,1,1,0,0,0,null,149,9,3]
[440,440149031,"COMMUNITY DAY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,440,440149031,"COMMUNITY DAY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,149,31,5]
[440,440149079,"COMMUNITY DAY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,1,0,0,1,7,1,null,null,null,null,null,null,440,440149079,"COMMUNITY DAY",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,149,79,7]
[440,440149128,"COMMUNITY DAY",2,0,6,17,16,0,0,1.5054000000000001,null,3,0,0,29,10,40,null,null,null,null,null,null,440,440149128,"COMMUNITY DAY",2,0,6,17,16,0,0,0,3,0,0,24,1,0,4,0,null,149,128,10]
[440,440149149,"COMMUNITY DAY",111,0,98,572,310,0,0,37.828000000000003,null,228,22,0,841,12,1036,null,null,null,null,null,null,440,440149149,"COMMUNITY DAY",111,0,98,572,310,0,0,21,217,22,0,712,85,0,86,0,null,149,149,12]
[440,440149160,"COMMUNITY DAY",0,0,0,4,1,0,0,0.193,null,1,0,0,3,11,5,null,null,null,null,null,null,440,440149160,"COMMUNITY DAY",0,0,0,4,1,0,0,0,1,0,0,3,0,0,0,0,null,149,160,11]
[440,440149181,"COMMUNITY DAY",4,0,2,20,22,0,0,1.6983999999999999,null,3,0,0,27,10,46,null,null,null,null,null,null,440,440149181,"COMMUNITY DAY",4,0,2,20,22,0,0,0,3,0,0,24,3,0,1,0,null,149,181,10]
[440,440149211,"COMMUNITY DAY",0,0,0,3,2,0,0,0.193,null,0,0,0,3,5,5,null,null,null,null,null,null,440,440149211,"COMMUNITY DAY",0,0,0,3,2,0,0,0,0,0,0,3,0,0,0,0,null,149,211,5]
[440,440149745,"COMMUNITY DAY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,440,440149745,"COMMUNITY DAY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,149,745,3]
[441,441281005,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,441,441281005,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,281,5,8]
[441,441281061,"SPRINGFIELD INTERNATIONAL",0,0,0,2,1,0,0,0.1158,null,0,0,0,3,11,3,null,null,null,null,null,null,441,441281061,"SPRINGFIELD INTERNATIONAL",0,0,0,2,1,0,0,0,0,0,0,3,0,0,0,0,null,281,61,11]
[441,441281087,"SPRINGFIELD INTERNATIONAL",0,0,0,1,1,1,0,0.1158,null,0,0,0,3,5,3,null,null,null,null,null,null,441,441281087,"SPRINGFIELD INTERNATIONAL",0,0,0,1,1,1,0,0,0,0,0,2,0,0,0,1,null,281,87,5]
[441,441281137,"SPRINGFIELD INTERNATIONAL",0,0,0,1,2,0,0,0.1158,null,0,2,0,3,12,3,null,null,null,null,null,null,441,441281137,"SPRINGFIELD INTERNATIONAL",0,0,0,1,2,0,0,0,0,2,0,3,0,0,0,0,null,281,137,12]
[441,441281159,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,1,0,2,3,2,null,null,null,null,null,null,441,441281159,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,1,0,0,0,1,0,1,0,0,0,1,null,281,159,3]
[441,441281161,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,1,7,2,null,null,null,null,null,null,441,441281161,"SPRINGFIELD INTERNATIONAL",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,1,null,281,161,7]
[441,441281191,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,441,441281191,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,281,191,8]
[441,441281281,"SPRINGFIELD INTERNATIONAL",0,0,103,627,394,375,0,57.861400000000003,null,125,25,14,938,12,1499,null,null,null,null,null,null,441,441281281,"SPRINGFIELD INTERNATIONAL",0,0,103,627,394,375,0,0,125,25,14,662,0,0,76,200,null,281,281,12]
[441,441281325,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,441,441281325,"SPRINGFIELD INTERNATIONAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,281,325,9]
[441,441281332,"SPRINGFIELD INTERNATIONAL",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,10,2,null,null,null,null,null,null,441,441281332,"SPRINGFIELD INTERNATIONAL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,281,332,10]
[441,441281680,"SPRINGFIELD INTERNATIONAL",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,1,5,2,null,null,null,null,null,null,441,441281680,"SPRINGFIELD INTERNATIONAL",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,281,680,5]
[444,444035035,"NEIGHBORHOOD HOUSE",34,0,37,201,182,267,0,26.5182,null,33,10,22,466,11,704,null,null,null,null,null,null,444,444035035,"NEIGHBORHOOD HOUSE",34,0,37,201,182,267,0,0,33,10,22,252,23,0,24,178,null,35,35,11]
[444,444035044,"NEIGHBORHOOD HOUSE",0,0,1,5,1,2,0,0.34739999999999999,null,0,0,0,4,11,9,null,null,null,null,null,null,444,444035044,"NEIGHBORHOOD HOUSE",0,0,1,5,1,2,0,0,0,0,0,3,0,0,1,0,null,35,44,11]
[444,444035049,"NEIGHBORHOOD HOUSE",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,444,444035049,"NEIGHBORHOOD HOUSE",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,35,49,8]
[444,444035057,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,444,444035057,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,57,12]
[444,444035073,"NEIGHBORHOOD HOUSE",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,444,444035073,"NEIGHBORHOOD HOUSE",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,35,73,6]
[444,444035133,"NEIGHBORHOOD HOUSE",0,0,0,2,1,1,0,0.15440000000000001,null,1,0,0,4,9,4,null,null,null,null,null,null,444,444035133,"NEIGHBORHOOD HOUSE",0,0,0,2,1,1,0,0,1,0,0,3,0,0,0,1,null,35,133,9]
[444,444035163,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,444,444035163,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,163,11]
[444,444035212,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,444,444035212,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,212,5]
[444,444035220,"NEIGHBORHOOD HOUSE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,444,444035220,"NEIGHBORHOOD HOUSE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,220,7]
[444,444035243,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,444,444035243,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,243,9]
[444,444035244,"NEIGHBORHOOD HOUSE",0,0,0,2,2,5,0,0.34739999999999999,null,0,1,1,7,10,9,null,null,null,null,null,null,444,444035244,"NEIGHBORHOOD HOUSE",0,0,0,2,2,5,0,0,0,1,1,2,0,0,0,5,null,35,244,10]
[444,444035284,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,444,444035284,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,284,5]
[444,444035293,"NEIGHBORHOOD HOUSE",0,0,1,0,0,0,0,3.8600000000000002E-2,null,1,0,0,1,10,1,null,null,null,null,null,null,444,444035293,"NEIGHBORHOOD HOUSE",0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,null,35,293,10]
[444,444035336,"NEIGHBORHOOD HOUSE",1,0,0,4,2,0,0,0.2316,null,0,0,0,3,8,7,null,null,null,null,null,null,444,444035336,"NEIGHBORHOOD HOUSE",1,0,0,4,2,0,0,0,0,0,0,3,0,0,0,0,null,35,336,8]
[444,444035625,"NEIGHBORHOOD HOUSE",0,0,0,1,0,2,0,0.1158,null,1,0,1,3,6,3,null,null,null,null,null,null,444,444035625,"NEIGHBORHOOD HOUSE",0,0,0,1,0,2,0,0,1,0,1,1,0,0,0,2,null,35,625,6]
[445,445348017,"ABBY KELLEY FOSTER",0,0,1,1,1,1,0,0.15440000000000001,null,2,0,0,4,6,4,null,null,null,null,null,null,445,445348017,"ABBY KELLEY FOSTER",0,0,1,1,1,1,0,0,2,0,0,2,0,0,1,1,null,348,17,6]
[445,445348064,"ABBY KELLEY FOSTER",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,445,445348064,"ABBY KELLEY FOSTER",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,348,64,10]
[445,445348097,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,3.8600000000000002E-2,null,1,0,0,1,11,1,null,null,null,null,null,null,445,445348097,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,348,97,11]
[445,445348110,"ABBY KELLEY FOSTER",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,4,2,null,null,null,null,null,null,445,445348110,"ABBY KELLEY FOSTER",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,348,110,4]
[445,445348151,"ABBY KELLEY FOSTER",0,0,0,12,4,3,0,0.73340000000000005,null,2,0,0,15,7,19,null,null,null,null,null,null,445,445348151,"ABBY KELLEY FOSTER",0,0,0,12,4,3,0,0,2,0,0,12,0,0,0,3,null,348,151,7]
[445,445348153,"ABBY KELLEY FOSTER",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,445,445348153,"ABBY KELLEY FOSTER",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,348,153,10]
[445,445348170,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,445,445348170,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,348,170,10]
[445,445348186,"ABBY KELLEY FOSTER",0,0,0,6,1,1,0,0.30880000000000002,null,1,0,0,6,7,8,null,null,null,null,null,null,445,445348186,"ABBY KELLEY FOSTER",0,0,0,6,1,1,0,0,1,0,0,5,0,0,0,1,null,348,186,7]
[445,445348214,"ABBY KELLEY FOSTER",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,445,445348214,"ABBY KELLEY FOSTER",0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,null,348,214,8]
[445,445348226,"ABBY KELLEY FOSTER",0,0,2,13,8,4,0,1.0422,null,3,1,0,12,9,27,null,null,null,null,null,null,445,445348226,"ABBY KELLEY FOSTER",0,0,2,13,8,4,0,0,3,1,0,9,0,0,1,2,null,348,226,9]
[445,445348271,"ABBY KELLEY FOSTER",0,0,0,1,1,0,0,7.7200000000000005E-2,null,1,0,0,1,4,2,null,null,null,null,null,null,445,445348271,"ABBY KELLEY FOSTER",0,0,0,1,1,0,0,0,1,0,0,1,0,0,0,0,null,348,271,4]
[445,445348277,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,445,445348277,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,348,277,12]
[445,445348290,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,445,445348290,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,348,290,4]
[445,445348316,"ABBY KELLEY FOSTER",0,0,0,5,1,3,0,0.34739999999999999,null,1,0,0,7,11,9,null,null,null,null,null,null,445,445348316,"ABBY KELLEY FOSTER",0,0,0,5,1,3,0,0,1,0,0,6,0,0,0,1,null,348,316,11]
[445,445348322,"ABBY KELLEY FOSTER",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,1,0,2,6,2,null,null,null,null,null,null,445,445348322,"ABBY KELLEY FOSTER",0,0,0,0,1,1,0,0,0,1,0,1,0,0,0,1,null,348,322,6]
[445,445348348,"ABBY KELLEY FOSTER",0,0,115,550,308,341,0,50.720399999999998,null,183,22,1,860,11,1314,null,null,null,null,null,null,445,445348348,"ABBY KELLEY FOSTER",0,0,115,550,308,341,0,0,183,22,1,584,0,0,86,190,null,348,348,11]
[445,445348620,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,445,445348620,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,348,620,4]
[445,445348658,"ABBY KELLEY FOSTER",0,0,0,2,0,4,0,0.2316,null,1,0,0,5,7,6,null,null,null,null,null,null,445,445348658,"ABBY KELLEY FOSTER",0,0,0,2,0,4,0,0,1,0,0,2,0,0,0,3,null,348,658,7]
[445,445348753,"ABBY KELLEY FOSTER",0,0,1,0,1,1,0,0.1158,null,0,0,0,0,7,3,null,null,null,null,null,null,445,445348753,"ABBY KELLEY FOSTER",0,0,1,0,1,1,0,0,0,0,0,0,0,0,0,0,null,348,753,7]
[445,445348767,"ABBY KELLEY FOSTER",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,9,2,null,null,null,null,null,null,445,445348767,"ABBY KELLEY FOSTER",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,348,767,9]
[445,445348775,"ABBY KELLEY FOSTER",0,0,0,5,9,4,0,0.69479999999999997,null,1,0,0,3,4,18,null,null,null,null,null,null,445,445348775,"ABBY KELLEY FOSTER",0,0,0,5,9,4,0,0,1,0,0,3,0,0,0,0,null,348,775,4]
[446,446099001,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,446,446099001,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,99,1,7]
[446,446099016,"FOXBOROUGH REGIONAL",0,0,25,133,77,78,0,{"$f":"ROUND(0.0386*(SUM(AD331:AG331)+(AC331*0.5))+0.0486*AH331,4)","v":12.081799999999999},null,{"$f":"ROUND(AJ331+(AI331*0.5),0)","v":9},{"$f":"ROUND(AK331,0)","v":1},0,{"$f":"ROUND(((AN331+AO331)*0.5)+AM331+AP331+AQ331,0)","v":96},{"$f":"AU331","v":8},{"$f":"SUM(F331:I331)+ROUND(D331*0.5,0)+ROUND(J331*0.5,0)","v":313},null,null,null,null,null,null,446,446099016,"FOXBOROUGH REGIONAL",0,0,25,133,77,78,0,0,9,1,0,71,0,0,9,16,null,99,16,8]
[446,446099018,"FOXBOROUGH REGIONAL",0,0,0,2,2,3,0,0.2702,null,0,0,0,3,9,7,null,null,null,null,null,null,446,446099018,"FOXBOROUGH REGIONAL",0,0,0,2,2,3,0,0,0,0,0,2,0,0,0,1,null,99,18,9]
[446,446099027,"FOXBOROUGH REGIONAL",{"$f":"ROUND(AB333,0)","v":0},0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,446,446099027,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,99,27,5]
[446,446099035,"FOXBOROUGH REGIONAL",0,0,0,1,0,3,0,0.15440000000000001,null,0,0,2,4,11,4,null,null,null,null,null,null,446,446099035,"FOXBOROUGH REGIONAL",0,0,0,1,0,3,0,0,0,0,2,1,0,0,0,3,null,99,35,11]
[446,446099040,"FOXBOROUGH REGIONAL",0,0,0,2,1,1,0,0.15440000000000001,null,0,0,0,4,6,4,null,null,null,null,null,null,446,446099040,"FOXBOROUGH REGIONAL",0,0,0,2,1,1,0,0,0,0,0,3,0,0,0,1,null,99,40,6]
[446,446099044,"FOXBOROUGH REGIONAL",0,0,59,276,165,134,0,24.4724,null,38,17,5,385,11,634,null,null,null,null,null,null,446,446099044,"FOXBOROUGH REGIONAL",0,0,59,276,165,134,0,0,38,17,5,274,0,0,35,76,null,99,44,11]
[446,446099050,"FOXBOROUGH REGIONAL",0,0,0,1,4,2,0,0.2702,null,0,0,1,6,4,7,null,null,null,null,null,null,446,446099050,"FOXBOROUGH REGIONAL",0,0,0,1,4,2,0,0,0,0,1,4,0,0,0,2,null,99,50,4]
[446,446099073,"FOXBOROUGH REGIONAL",0,0,0,2,1,0,0,0.1158,null,0,0,0,3,6,3,null,null,null,null,null,null,446,446099073,"FOXBOROUGH REGIONAL",0,0,0,2,1,0,0,0,0,0,0,3,0,0,0,0,null,99,73,6]
[446,446099083,"FOXBOROUGH REGIONAL",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,446,446099083,"FOXBOROUGH REGIONAL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,99,83,6]
[446,446099088,"FOXBOROUGH REGIONAL",0,0,2,2,1,8,0,0.50180000000000002,null,0,0,0,4,4,13,null,null,null,null,null,null,446,446099088,"FOXBOROUGH REGIONAL",0,0,2,2,1,8,0,0,0,0,0,2,0,0,1,1,null,99,88,4]
[446,446099095,"FOXBOROUGH REGIONAL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,12,1,null,null,null,null,null,null,446,446099095,"FOXBOROUGH REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,99,95,12]
[446,446099099,"FOXBOROUGH REGIONAL",0,0,12,49,24,20,0,4.0529999999999999,null,7,2,3,44,5,105,null,null,null,null,null,null,446,446099099,"FOXBOROUGH REGIONAL",0,0,12,49,24,20,0,0,7,2,3,30,0,0,6,8,null,99,99,5]
[446,446099101,"FOXBOROUGH REGIONAL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,446,446099101,"FOXBOROUGH REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,99,101,3]
[446,446099133,"FOXBOROUGH REGIONAL",0,0,0,1,1,1,0,0.1158,null,0,0,0,3,9,3,null,null,null,null,null,null,446,446099133,"FOXBOROUGH REGIONAL",0,0,0,1,1,1,0,0,0,0,0,2,0,0,0,1,null,99,133,9]
[446,446099136,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,446,446099136,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,99,136,3]
[446,446099167,"FOXBOROUGH REGIONAL",0,0,5,39,15,13,0,2.7791999999999999,null,3,0,0,38,4,72,null,null,null,null,null,null,446,446099167,"FOXBOROUGH REGIONAL",0,0,5,39,15,13,0,0,3,0,0,28,0,0,3,7,null,99,167,4]
[446,446099177,"FOXBOROUGH REGIONAL",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,3,2,null,null,null,null,null,null,446,446099177,"FOXBOROUGH REGIONAL",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,99,177,3]
[446,446099182,"FOXBOROUGH REGIONAL",0,0,0,0,1,3,0,0.15440000000000001,null,0,0,0,1,8,4,null,null,null,null,null,null,446,446099182,"FOXBOROUGH REGIONAL",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,1,null,99,182,8]
[446,446099187,"FOXBOROUGH REGIONAL",0,0,0,1,1,0,0,7.7200000000000005E-2,null,1,1,0,2,4,2,null,null,null,null,null,null,446,446099187,"FOXBOROUGH REGIONAL",0,0,0,1,1,0,0,0,1,1,0,2,0,0,0,0,null,99,187,4]
[446,446099208,"FOXBOROUGH REGIONAL",0,0,1,2,0,0,0,0.1158,null,0,0,0,2,2,3,null,null,null,null,null,null,446,446099208,"FOXBOROUGH REGIONAL",0,0,1,2,0,0,0,0,0,0,0,1,0,0,1,0,null,99,208,2]
[446,446099212,"FOXBOROUGH REGIONAL",0,0,15,71,25,26,0,5.2881999999999998,null,6,1,1,42,5,137,null,null,null,null,null,null,446,446099212,"FOXBOROUGH REGIONAL",0,0,15,71,25,26,0,0,6,1,1,32,0,0,4,6,null,99,212,5]
[446,446099218,"FOXBOROUGH REGIONAL",0,0,3,16,17,27,0,2.4318,null,1,1,0,13,5,63,null,null,null,null,null,null,446,446099218,"FOXBOROUGH REGIONAL",0,0,3,16,17,27,0,0,1,1,0,7,0,0,1,5,null,99,218,5]
[446,446099220,"FOXBOROUGH REGIONAL",0,0,5,20,10,3,0,1.4668000000000001,null,3,0,0,19,7,38,null,null,null,null,null,null,446,446099220,"FOXBOROUGH REGIONAL",0,0,5,20,10,3,0,0,3,0,0,15,0,0,3,1,null,99,220,7]
[446,446099238,"FOXBOROUGH REGIONAL",0,0,3,22,0,0,0,0.96499999999999997,null,1,0,0,9,6,25,null,null,null,null,null,null,446,446099238,"FOXBOROUGH REGIONAL",0,0,3,22,0,0,0,0,1,0,0,9,0,0,0,0,null,99,238,6]
[446,446099244,"FOXBOROUGH REGIONAL",0,0,2,4,11,11,0,1.0808,null,0,0,0,6,10,28,null,null,null,null,null,null,446,446099244,"FOXBOROUGH REGIONAL",0,0,2,4,11,11,0,0,0,0,0,4,0,0,0,2,null,99,244,10]
[446,446099265,"FOXBOROUGH REGIONAL",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,446,446099265,"FOXBOROUGH REGIONAL",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,99,265,4]
[446,446099266,"FOXBOROUGH REGIONAL",0,0,3,5,3,2,0,0.50180000000000002,null,0,0,0,4,3,13,null,null,null,null,null,null,446,446099266,"FOXBOROUGH REGIONAL",0,0,3,5,3,2,0,0,0,0,0,3,0,0,1,0,null,99,266,3]
[446,446099285,"FOXBOROUGH REGIONAL",0,0,6,47,28,23,0,4.0144000000000002,null,8,5,1,38,8,104,null,null,null,null,null,null,446,446099285,"FOXBOROUGH REGIONAL",0,0,6,47,28,23,0,0,8,5,1,29,0,0,3,6,null,99,285,8]
[446,446099293,"FOXBOROUGH REGIONAL",0,0,1,8,7,5,0,0.81059999999999999,null,0,1,0,18,10,21,null,null,null,null,null,null,446,446099293,"FOXBOROUGH REGIONAL",0,0,1,8,7,5,0,0,0,1,0,13,0,0,1,4,null,99,293,10]
[446,446099307,"FOXBOROUGH REGIONAL",0,0,2,12,6,4,0,0.9264,null,0,0,0,16,4,24,null,null,null,null,null,null,446,446099307,"FOXBOROUGH REGIONAL",0,0,2,12,6,4,0,0,0,0,0,12,0,0,2,2,null,99,307,4]
[446,446099310,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,446,446099310,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,99,310,10]
[446,446099323,"FOXBOROUGH REGIONAL",0,0,1,1,1,2,0,0.193,null,0,0,0,0,5,5,null,null,null,null,null,null,446,446099323,"FOXBOROUGH REGIONAL",0,0,1,1,1,2,0,0,0,0,0,0,0,0,0,0,null,99,323,5]
[446,446099336,"FOXBOROUGH REGIONAL",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,446,446099336,"FOXBOROUGH REGIONAL",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,99,336,8]
[446,446099350,"FOXBOROUGH REGIONAL",0,0,1,6,0,0,0,0.2702,null,1,0,0,3,3,7,null,null,null,null,null,null,446,446099350,"FOXBOROUGH REGIONAL",0,0,1,6,0,0,0,0,1,0,0,3,0,0,0,0,null,99,350,3]
[446,446099625,"FOXBOROUGH REGIONAL",0,0,0,5,7,4,0,0.61760000000000004,null,1,2,0,11,6,16,null,null,null,null,null,null,446,446099625,"FOXBOROUGH REGIONAL",0,0,0,5,7,4,0,0,1,2,0,9,0,0,0,2,null,99,625,6]
[446,446099650,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,446,446099650,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,99,650,5]
[446,446099665,"FOXBOROUGH REGIONAL",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,1,5,2,null,null,null,null,null,null,446,446099665,"FOXBOROUGH REGIONAL",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,1,null,99,665,5]
[446,446099690,"FOXBOROUGH REGIONAL",0,0,0,0,9,7,0,0.61760000000000004,null,0,0,0,6,3,16,null,null,null,null,null,null,446,446099690,"FOXBOROUGH REGIONAL",0,0,0,0,9,7,0,0,0,0,0,4,0,0,0,2,null,99,690,3]
[446,446099763,"FOXBOROUGH REGIONAL",0,0,0,{"$f":"ROUND(AE369,0)","v":0},0,1,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,446,446099763,"FOXBOROUGH REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,99,763,5]
[447,447101025,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"ROUND(AB370,0)","v":0},0,23,97,39,0,0,6.1374000000000004,null,12,0,0,42,6,159,null,null,null,null,null,null,447,447101025,"BENJAMIN FRANKLIN CLASSICAL",0,0,23,97,39,0,0,0,12,0,0,37,0,0,5,0,null,101,25,6]
[447,447101050,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,447,447101050,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,101,50,4]
[447,447101100,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,447,447101100,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,101,100,10]
[447,447101101,"BENJAMIN FRANKLIN CLASSICAL",0,0,26,194,119,0,0,13.0854,null,16,0,0,43,3,339,null,null,null,null,null,null,447,447101101,"BENJAMIN FRANKLIN CLASSICAL",0,0,26,194,119,0,0,0,16,0,0,41,0,0,2,0,null,101,101,3]
[447,447101136,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,4,1,0,0,0.193,null,1,0,0,0,3,5,null,null,null,null,null,null,447,447101136,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,4,1,0,0,0,1,0,0,0,0,0,0,0,null,101,136,3]
[447,447101138,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,3,2,0,0,0.2316,null,0,0,0,3,5,6,null,null,null,null,null,null,447,447101138,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,3,2,0,0,0,0,0,0,3,0,0,0,0,null,101,138,5]
[447,447101167,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,1,4,2,null,null,null,null,null,null,447,447101167,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,101,167,4]
[447,447101175,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,1,0,0,0.1158,null,1,0,0,2,2,3,null,null,null,null,null,null,447,447101175,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,1,0,0,0,1,0,0,2,0,0,0,0,null,101,175,2]
[447,447101177,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,14,3,0,0,0.69479999999999997,null,2,0,0,4,3,18,null,null,null,null,null,null,447,447101177,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,14,3,0,0,0,2,0,0,4,0,0,0,0,null,101,177,3]
[447,447101185,"BENJAMIN FRANKLIN CLASSICAL",0,0,17,66,30,0,0,4.3617999999999997,null,17,3,0,51,10,113,null,null,null,null,null,null,447,447101185,"BENJAMIN FRANKLIN CLASSICAL",0,0,17,66,30,0,0,0,17,3,0,44,0,0,7,0,null,101,185,10]
[447,447101187,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,2,0,0,0.1158,null,0,0,0,1,4,3,null,null,null,null,null,null,447,447101187,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,2,0,0,0,0,0,0,1,0,0,0,0,null,101,187,4]
[447,447101208,"BENJAMIN FRANKLIN CLASSICAL",0,0,3,6,1,0,0,0.38600000000000001,null,1,0,0,3,2,10,null,null,null,null,null,null,447,447101208,"BENJAMIN FRANKLIN CLASSICAL",0,0,3,6,1,0,0,0,1,0,0,3,0,0,0,0,null,101,208,2]
[447,447101212,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,1,0,0,0.1158,null,1,0,0,0,5,3,null,null,null,null,null,null,447,447101212,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,1,0,0,0,1,0,0,0,0,0,0,0,null,101,212,5]
[447,447101214,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.8600000000000002E-2,null,1,0,0,1,8,1,null,null,null,null,null,null,447,447101214,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,101,214,8]
[447,447101220,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,447,447101220,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,101,220,7]
[447,447101238,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,21,3,0,0,0.96499999999999997,null,0,0,0,4,6,25,null,null,null,null,null,null,447,447101238,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,21,3,0,0,0,0,0,0,3,0,0,1,0,null,101,238,6]
[447,447101266,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,447,447101266,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,101,266,3]
[447,447101307,"BENJAMIN FRANKLIN CLASSICAL",0,0,3,1,1,0,0,0.193,null,0,0,0,0,4,5,null,null,null,null,null,null,447,447101307,"BENJAMIN FRANKLIN CLASSICAL",0,0,3,1,1,0,0,0,0,0,0,0,0,0,0,0,null,101,307,4]
[447,447101350,"BENJAMIN FRANKLIN CLASSICAL",0,0,12,26,8,0,0,1.7756000000000001,null,6,0,0,8,3,46,null,null,null,null,null,null,447,447101350,"BENJAMIN FRANKLIN CLASSICAL",0,0,12,26,8,0,0,0,6,0,0,5,0,0,3,0,null,101,350,3]
[447,447101622,"BENJAMIN FRANKLIN CLASSICAL",0,0,8,36,12,0,0,2.1616,null,1,0,0,10,7,56,null,null,null,null,null,null,447,447101622,"BENJAMIN FRANKLIN CLASSICAL",0,0,8,36,12,0,0,0,1,0,0,10,0,0,0,0,null,101,622,7]
[447,447101690,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,10,0,0,0.38600000000000001,null,0,0,0,1,3,10,null,null,null,null,null,null,447,447101690,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,10,0,0,0,0,0,0,1,0,0,0,0,null,101,690,3]
[447,447101710,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,5,3,0,0,0.34739999999999999,null,0,0,0,2,3,9,null,null,null,null,null,null,447,447101710,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,5,3,0,0,0,0,0,0,2,0,0,0,0,null,101,710,3]
[449,449035035,"BOSTON COLLEGIATE",0,0,0,91,270,319,0,26.248000000000001,null,3,16,11,318,11,680,null,null,null,null,null,null,449,449035035,"BOSTON COLLEGIATE",0,0,0,91,270,319,0,0,3,16,11,151,0,0,0,167,null,35,35,11]
[449,449035044,"BOSTON COLLEGIATE",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,11,2,null,null,null,null,null,null,449,449035044,"BOSTON COLLEGIATE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,35,44,11]
[449,449035050,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,449,449035050,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,35,50,4]
[449,449035073,"BOSTON COLLEGIATE",0,0,0,0,0,2,0,{"$f":"ROUND(0.0386*(SUM(AD395:AG395)+(AC395*0.5))+0.0486*AH395,4)","v":7.7200000000000005E-2},null,{"$f":"ROUND(AJ395+(AI395*0.5),0)","v":0},{"$f":"ROUND(AK395,0)","v":0},0,{"$f":"ROUND(((AN395+AO395)*0.5)+AM395+AP395+AQ395,0)","v":2},{"$f":"AU395","v":6},{"$f":"SUM(F395:I395)+ROUND(D395*0.5,0)+ROUND(J395*0.5,0)","v":2},null,null,null,null,null,null,449,449035073,"BOSTON COLLEGIATE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,35,73,6]
[449,449035133,"BOSTON COLLEGIATE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,449,449035133,"BOSTON COLLEGIATE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,133,9]
[449,449035189,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,3,2,null,null,null,null,null,null,449,449035189,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,35,189,3]
[449,449035243,"BOSTON COLLEGIATE",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,9,2,null,null,null,null,null,null,449,449035243,"BOSTON COLLEGIATE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,35,243,9]
[449,449035244,"BOSTON COLLEGIATE",0,0,0,0,1,5,0,0.2316,null,0,0,1,1,10,6,null,null,null,null,null,null,449,449035244,"BOSTON COLLEGIATE",0,0,0,0,1,5,0,0,0,0,1,0,0,0,0,1,null,35,244,10]
[449,449035285,"BOSTON COLLEGIATE",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,8,2,null,null,null,null,null,null,449,449035285,"BOSTON COLLEGIATE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,35,285,8]
[449,449035336,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,449,449035336,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,336,8]
[449,449035347,"BOSTON COLLEGIATE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,449,449035347,"BOSTON COLLEGIATE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,347,8]
[449,449035625,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,449,449035625,"BOSTON COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,625,6]
[450,450086008,"HILLTOWN COOPERATIVE",0,0,0,3,1,0,0,0.15440000000000001,null,0,0,0,0,7,4,null,null,null,null,null,null,450,450086008,"HILLTOWN COOPERATIVE",0,0,0,3,1,0,0,0,0,0,0,0,0,0,0,0,null,86,8,7]
[450,450086086,"HILLTOWN COOPERATIVE",0,0,8,37,25,0,0,2.702,null,0,0,0,23,8,70,null,null,null,null,null,null,450,450086086,"HILLTOWN COOPERATIVE",0,0,8,37,25,0,0,0,0,0,0,22,0,0,1,0,null,86,86,8]
[450,450086117,"HILLTOWN COOPERATIVE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,450,450086117,"HILLTOWN COOPERATIVE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,86,117,5]
[450,450086127,"HILLTOWN COOPERATIVE",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,450,450086127,"HILLTOWN COOPERATIVE",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,86,127,5]
[450,450086210,"HILLTOWN COOPERATIVE",0,0,7,44,50,0,0,3.8986000000000001,null,0,0,0,23,6,101,null,null,null,null,null,null,450,450086210,"HILLTOWN COOPERATIVE",0,0,7,44,50,0,0,0,0,0,0,20,0,0,3,0,null,86,210,6]
[450,450086275,"HILLTOWN COOPERATIVE",0,0,1,3,1,0,0,0.193,null,0,0,0,0,4,5,null,null,null,null,null,null,450,450086275,"HILLTOWN COOPERATIVE",0,0,1,3,1,0,0,0,0,0,0,0,0,0,0,0,null,86,275,4]
[450,450086278,"HILLTOWN COOPERATIVE",0,0,3,7,1,0,0,0.42459999999999998,null,0,0,0,3,7,11,null,null,null,null,null,null,450,450086278,"HILLTOWN COOPERATIVE",0,0,3,7,1,0,0,0,0,0,0,1,0,0,2,0,null,86,278,7]
[450,450086327,"HILLTOWN COOPERATIVE",0,0,1,1,1,0,0,0.1158,null,0,0,0,0,6,3,null,null,null,null,null,null,450,450086327,"HILLTOWN COOPERATIVE",0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,null,86,327,6]
[450,450086337,"HILLTOWN COOPERATIVE",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,450,450086337,"HILLTOWN COOPERATIVE",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,86,337,5]
[450,450086340,"HILLTOWN COOPERATIVE",0,0,0,5,2,0,0,0.2702,null,0,0,0,0,6,7,null,null,null,null,null,null,450,450086340,"HILLTOWN COOPERATIVE",0,0,0,5,2,0,0,0,0,0,0,0,0,0,0,0,null,86,340,6]
[450,450086605,"HILLTOWN COOPERATIVE",0,0,0,0,4,0,0,0.15440000000000001,null,0,0,0,0,6,4,null,null,null,null,null,null,450,450086605,"HILLTOWN COOPERATIVE",0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,null,86,605,6]
[450,450086683,"HILLTOWN COOPERATIVE",0,0,0,0,7,0,0,0.2702,null,0,0,0,0,5,7,null,null,null,null,null,null,450,450086683,"HILLTOWN COOPERATIVE",0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,null,86,683,5]
[453,453137005,"HOLYOKE COMMUNITY",0,0,2,1,0,0,0,0.1158,null,0,0,0,1,8,3,null,null,null,null,null,null,453,453137005,"HOLYOKE COMMUNITY",0,0,2,1,0,0,0,0,0,0,0,0,0,0,1,0,null,137,5,8]
[453,453137061,"HOLYOKE COMMUNITY",0,0,8,30,25,0,0,2.4318,null,5,0,0,49,11,63,null,null,null,null,null,null,453,453137061,"HOLYOKE COMMUNITY",0,0,8,30,25,0,0,0,5,0,0,42,0,0,7,0,null,137,61,11]
[453,453137086,"HOLYOKE COMMUNITY",0,0,0,1,2,0,0,0.1158,null,0,0,0,3,8,3,null,null,null,null,null,null,453,453137086,"HOLYOKE COMMUNITY",0,0,0,1,2,0,0,0,0,0,0,3,0,0,0,0,null,137,86,8]
[453,453137111,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,453,453137111,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,137,111,7]
[453,453137114,"HOLYOKE COMMUNITY",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,453,453137114,"HOLYOKE COMMUNITY",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,137,114,10]
[453,453137137,"HOLYOKE COMMUNITY",0,0,47,258,162,0,0,18.026199999999999,null,50,13,0,417,12,467,null,null,null,null,null,null,453,453137137,"HOLYOKE COMMUNITY",0,0,47,258,162,0,0,0,50,13,0,374,0,0,43,0,null,137,137,12]
[453,453137161,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,453,453137161,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,137,161,7]
[453,453137210,"HOLYOKE COMMUNITY",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,2,6,2,null,null,null,null,null,null,453,453137210,"HOLYOKE COMMUNITY",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,137,210,6]
[453,453137227,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,1,0,0,1,10,1,null,null,null,null,null,null,453,453137227,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,137,227,10]
[453,453137278,"HOLYOKE COMMUNITY",0,0,0,3,1,0,0,0.15440000000000001,null,0,0,0,2,7,4,null,null,null,null,null,null,453,453137278,"HOLYOKE COMMUNITY",0,0,0,3,1,0,0,0,0,0,0,2,0,0,0,0,null,137,278,7]
[453,453137281,"HOLYOKE COMMUNITY",0,0,10,47,27,0,0,3.2423999999999999,null,6,2,0,73,12,84,null,null,null,null,null,null,453,453137281,"HOLYOKE COMMUNITY",0,0,10,47,27,0,0,0,6,2,0,64,0,0,9,0,null,137,281,12]
[453,453137325,"HOLYOKE COMMUNITY",0,0,0,2,3,0,0,0.193,null,0,1,0,5,9,5,null,null,null,null,null,null,453,453137325,"HOLYOKE COMMUNITY",0,0,0,2,3,0,0,0,0,1,0,5,0,0,0,0,null,137,325,9]
[453,453137332,"HOLYOKE COMMUNITY",0,0,1,10,4,0,0,0.57899999999999996,null,0,0,0,13,10,15,null,null,null,null,null,null,453,453137332,"HOLYOKE COMMUNITY",0,0,1,10,4,0,0,0,0,0,0,12,0,0,1,0,null,137,332,10]
[453,453137680,"HOLYOKE COMMUNITY",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,453,453137680,"HOLYOKE COMMUNITY",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,137,680,5]
[454,454149009,"LAWRENCE FAMILY DEVELOPMENT",0,0,1,3,1,0,0,0.193,null,0,0,0,5,3,5,null,null,null,null,null,null,454,454149009,"LAWRENCE FAMILY DEVELOPMENT",0,0,1,3,1,0,0,0,0,0,0,4,0,0,1,0,null,149,9,3]
[454,454149103,"LAWRENCE FAMILY DEVELOPMENT",1,0,0,3,0,0,0,0.1158,null,4,0,0,3,10,4,null,null,null,null,null,null,454,454149103,"LAWRENCE FAMILY DEVELOPMENT",1,0,0,3,0,0,0,1,3,0,0,3,0,0,0,0,null,149,103,10]
[454,454149128,"LAWRENCE FAMILY DEVELOPMENT",3,0,0,8,5,0,{"$f":"ROUND(AH432,0)","v":0},0.50180000000000002,null,1,0,0,15,10,15,null,null,null,null,null,null,454,454149128,"LAWRENCE FAMILY DEVELOPMENT",3,0,0,8,5,0,0,0,1,0,0,13,3,0,0,0,null,149,128,10]
[454,454149149,"LAWRENCE FAMILY DEVELOPMENT",74,0,75,363,195,0,0,24.433800000000002,null,166,3,0,574,12,670,null,null,null,null,null,null,454,454149149,"LAWRENCE FAMILY DEVELOPMENT",74,0,75,363,195,0,0,46,143,3,0,478,67,0,62,0,null,149,149,12]
[454,454149181,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"ROUND(AB434,0)","v":4},0,4,28,25,0,0,2.2002000000000002,null,10,0,0,49,10,59,null,null,null,null,null,null,454,454149181,"LAWRENCE FAMILY DEVELOPMENT",4,0,4,28,25,0,0,3,8,0,0,44,3,0,3,0,null,149,181,10]
[454,454149211,"LAWRENCE FAMILY DEVELOPMENT",0,0,0,2,1,0,0,0.1158,null,0,0,0,2,5,3,null,null,null,null,null,null,454,454149211,"LAWRENCE FAMILY DEVELOPMENT",0,0,0,2,1,0,0,0,0,0,0,2,0,0,0,0,null,149,211,5]
[455,455128007,"HILL VIEW MONTESSORI",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,2,6,2,null,null,null,null,null,null,455,455128007,"HILL VIEW MONTESSORI",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,128,7,6]
[455,455128128,"HILL VIEW MONTESSORI",0,0,36,165,93,0,0,11.3484,null,14,1,0,121,10,294,null,null,null,null,null,null,455,455128128,"HILL VIEW MONTESSORI",0,0,36,165,93,0,0,0,14,1,0,103,0,0,18,0,null,128,128,10]
[455,455128149,"HILL VIEW MONTESSORI",0,0,0,3,1,0,0,0.15440000000000001,null,0,0,0,2,12,4,null,null,null,null,null,null,455,455128149,"HILL VIEW MONTESSORI",0,0,0,3,1,0,0,0,0,0,0,2,0,0,0,0,null,128,149,12]
[455,455128181,"HILL VIEW MONTESSORI",0,0,0,1,2,0,0,0.1158,null,0,0,0,0,10,3,null,null,null,null,null,null,455,455128181,"HILL VIEW MONTESSORI",0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,null,128,181,10]
[455,455128745,"HILL VIEW MONTESSORI",0,0,0,2,1,0,0,0.1158,null,0,0,0,2,3,3,null,null,null,null,null,null,455,455128745,"HILL VIEW MONTESSORI",0,0,0,2,1,0,0,0,0,0,0,2,0,0,0,0,null,128,745,3]
[456,456160009,"LOWELL COMMUNITY",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,456,456160009,"LOWELL COMMUNITY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,160,9,3]
[456,456160031,"LOWELL COMMUNITY",0,0,1,4,3,0,0,0.30880000000000002,null,3,0,0,4,5,8,null,null,null,null,null,null,456,456160031,"LOWELL COMMUNITY",0,0,1,4,3,0,0,0,3,0,0,3,0,0,1,0,null,160,31,5]
[456,456160056,"LOWELL COMMUNITY",0,0,1,3,2,0,0,0.2316,null,1,2,0,6,4,6,null,null,null,null,null,null,456,456160056,"LOWELL COMMUNITY",0,0,1,3,2,0,0,0,1,2,0,5,0,0,1,0,null,160,56,4]
[456,456160079,"LOWELL COMMUNITY",4,0,9,18,15,0,0,1.6212,null,18,5,0,29,7,44,null,null,null,null,null,null,456,456160079,"LOWELL COMMUNITY",4,0,9,18,15,0,0,2,17,5,0,22,4,0,5,0,null,160,79,7]
[456,456160097,"LOWELL COMMUNITY",0,0,1,1,0,0,0,7.7200000000000005E-2,null,2,0,0,2,11,2,null,null,null,null,null,null,456,456160097,"LOWELL COMMUNITY",0,0,1,1,0,0,0,0,2,0,0,1,0,0,1,0,null,160,97,11]
[456,456160128,"LOWELL COMMUNITY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,456,456160128,"LOWELL COMMUNITY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,160,128,10]
[456,456160149,"LOWELL COMMUNITY",0,0,0,2,2,0,0,0.15440000000000001,null,0,2,0,3,12,4,null,null,null,null,null,null,456,456160149,"LOWELL COMMUNITY",0,0,0,2,2,0,0,0,0,2,0,3,0,0,0,0,null,160,149,12]
[456,456160153,"LOWELL COMMUNITY",0,0,0,1,1,0,0,7.7200000000000005E-2,null,1,0,0,2,10,2,null,null,null,null,null,null,456,456160153,"LOWELL COMMUNITY",0,0,0,1,1,0,0,0,1,0,0,2,0,0,0,0,null,160,153,10]
[456,456160160,"LOWELL COMMUNITY",35,0,85,416,197,0,0,26.942799999999998,null,321,90,0,549,11,716,null,null,null,null,null,null,456,456160160,"LOWELL COMMUNITY",35,0,85,416,197,0,0,20,311,90,0,476,25,0,60,0,null,160,160,11]
[456,456160163,"LOWELL COMMUNITY",0,0,1,0,0,0,0,3.8600000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,456,456160163,"LOWELL COMMUNITY",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,160,163,11]
[456,456160170,"LOWELL COMMUNITY",0,0,0,2,0,0,0,7.7200000000000005E-2,null,2,0,0,0,10,2,null,null,null,null,null,null,456,456160170,"LOWELL COMMUNITY",0,0,0,2,0,0,0,0,2,0,0,0,0,0,0,0,null,160,170,10]
[456,456160295,"LOWELL COMMUNITY",1,0,0,2,5,0,0,0.2702,null,1,0,0,6,5,8,null,null,null,null,null,null,456,456160295,"LOWELL COMMUNITY",1,0,0,2,5,0,0,0,1,0,0,5,1,0,0,0,null,160,295,5]
[456,456160301,"LOWELL COMMUNITY",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,456,456160301,"LOWELL COMMUNITY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,160,301,5]
[456,456160616,"LOWELL COMMUNITY",0,0,0,2,0,0,0,7.7200000000000005E-2,null,2,0,0,2,6,2,null,null,null,null,null,null,456,456160616,"LOWELL COMMUNITY",0,0,0,2,0,0,0,0,2,0,0,2,0,0,0,0,null,160,616,6]
[456,456160735,"LOWELL COMMUNITY",0,0,0,2,1,0,0,0.1158,null,2,0,0,1,6,3,null,null,null,null,null,null,456,456160735,"LOWELL COMMUNITY",0,0,0,2,1,0,0,0,2,0,0,1,0,0,0,0,null,160,735,6]
[458,458160031,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,458,458160031,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,160,31,5]
[458,458160056,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,4,0,0.15440000000000001,null,0,0,0,2,4,4,null,null,null,null,null,null,458,458160056,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,2,null,160,56,4]
[458,458160079,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,6,0,0.2316,null,0,0,0,1,7,6,null,null,null,null,null,null,458,458160079,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,1,null,160,79,7]
[458,458160149,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,{"$f":"ROUND(0.0386*(SUM(AD459:AG459)+(AC459*0.5))+0.0486*AH459,4)","v":3.8600000000000002E-2},null,{"$f":"ROUND(AJ459+(AI459*0.5),0)","v":0},{"$f":"ROUND(AK459,0)","v":0},0,{"$f":"ROUND(((AN459+AO459)*0.5)+AM459+AP459+AQ459,0)","v":1},{"$f":"AU459","v":12},{"$f":"SUM(F459:I459)+ROUND(D459*0.5,0)+ROUND(J459*0.5,0)","v":1},null,null,null,null,null,null,458,458160149,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,160,149,12]
[458,458160160,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,55,0,2.1230000000000002,null,0,0,2,50,11,55,null,null,null,null,null,null,458,458160160,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,55,0,0,0,0,2,0,0,0,0,50,null,160,160,11]
[458,458160295,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,5,0,0.193,null,0,0,0,3,5,5,null,null,null,null,null,null,458,458160295,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,3,null,160,295,5]
[458,458160735,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,458,458160735,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,160,735,6]
[463,463035035,"KIPP ACADEMY BOSTON",0,0,58,329,180,0,0,21.886199999999999,null,77,29,0,474,11,567,null,null,null,null,null,null,463,463035035,"KIPP ACADEMY BOSTON",0,0,58,329,180,0,0,0,77,29,0,426,0,0,48,0,null,35,35,11]
[463,463035044,"KIPP ACADEMY BOSTON",0,0,0,6,0,0,0,0.2316,null,2,0,0,5,11,6,null,null,null,null,null,null,463,463035044,"KIPP ACADEMY BOSTON",0,0,0,6,0,0,0,0,2,0,0,5,0,0,0,0,null,35,44,11]
[463,463035133,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,463,463035133,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,133,9]
[463,463035207,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,463,463035207,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,207,3]
[463,463035219,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,463,463035219,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,219,2]
[463,463035220,"KIPP ACADEMY BOSTON",0,0,0,1,2,0,0,0.1158,null,0,0,0,3,7,3,null,null,null,null,null,null,463,463035220,"KIPP ACADEMY BOSTON",0,0,0,1,2,0,0,0,0,0,0,3,0,0,0,0,null,35,220,7]
[463,463035243,"KIPP ACADEMY BOSTON",0,0,2,1,0,0,0,0.1158,null,0,0,0,3,9,3,null,null,null,null,null,null,463,463035243,"KIPP ACADEMY BOSTON",0,0,2,1,0,0,0,0,0,0,0,1,0,0,2,0,null,35,243,9]
[463,463035244,"KIPP ACADEMY BOSTON",0,0,1,3,2,0,0,0.2316,null,0,0,0,3,10,6,null,null,null,null,null,null,463,463035244,"KIPP ACADEMY BOSTON",0,0,1,3,2,0,0,0,0,0,0,3,0,0,0,0,null,35,244,10]
[463,463035251,"KIPP ACADEMY BOSTON",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,2,9,2,null,null,null,null,null,null,463,463035251,"KIPP ACADEMY BOSTON",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,35,251,9]
[463,463035285,"KIPP ACADEMY BOSTON",0,0,1,4,0,0,0,0.193,null,1,0,0,0,8,5,null,null,null,null,null,null,463,463035285,"KIPP ACADEMY BOSTON",0,0,1,4,0,0,0,0,1,0,0,0,0,0,0,0,null,35,285,8]
[463,463035293,"KIPP ACADEMY BOSTON",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,463,463035293,"KIPP ACADEMY BOSTON",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,35,293,10]
[463,463035336,"KIPP ACADEMY BOSTON",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,463,463035336,"KIPP ACADEMY BOSTON",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,35,336,8]
[463,463035725,"KIPP ACADEMY BOSTON",0,0,1,0,0,0,0,3.8600000000000002E-2,null,1,0,0,1,3,1,null,null,null,null,null,null,463,463035725,"KIPP ACADEMY BOSTON",0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,null,35,725,3]
[464,464168030,"MARBLEHEAD COMMUNITY",0,0,0,{"$f":"ROUND(AE476,0)","v":3},1,0,0,0.15440000000000001,null,0,0,0,2,7,4,null,null,null,null,null,null,464,464168030,"MARBLEHEAD COMMUNITY",0,0,0,3,1,0,0,0,0,0,0,2,0,0,0,0,null,168,30,7]
[464,464168163,"MARBLEHEAD COMMUNITY",{"$f":"ROUND(AB477,0)","v":0},0,0,7,20,0,0,1.0422,null,3,2,0,16,11,27,null,null,null,null,null,null,464,464168163,"MARBLEHEAD COMMUNITY",0,0,0,7,20,0,0,0,3,2,0,16,0,0,0,0,null,168,163,11]
[464,464168168,"MARBLEHEAD COMMUNITY",0,0,0,51,63,0,0,4.4004000000000003,null,3,1,0,21,3,114,null,null,null,null,null,null,464,464168168,"MARBLEHEAD COMMUNITY",0,0,0,51,63,0,0,0,3,1,0,21,0,0,0,0,null,168,168,3]
[464,464168196,"MARBLEHEAD COMMUNITY",0,0,0,5,4,0,0,0.34739999999999999,null,0,0,0,2,5,9,null,null,null,null,null,null,464,464168196,"MARBLEHEAD COMMUNITY",0,0,0,5,4,0,0,0,0,0,0,2,0,0,0,0,null,168,196,5]
[464,464168229,"MARBLEHEAD COMMUNITY",0,0,0,1,2,0,0,0.1158,null,0,0,0,2,9,3,null,null,null,null,null,null,464,464168229,"MARBLEHEAD COMMUNITY",0,0,0,1,2,0,0,0,0,0,0,2,0,0,0,0,null,168,229,9]
[464,464168248,"MARBLEHEAD COMMUNITY",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,464,464168248,"MARBLEHEAD COMMUNITY",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,168,248,11]
[464,464168258,"MARBLEHEAD COMMUNITY",0,0,0,2,7,0,0,0.34739999999999999,null,0,1,0,4,10,9,null,null,null,null,null,null,464,464168258,"MARBLEHEAD COMMUNITY",0,0,0,2,7,0,0,0,0,1,0,4,0,0,0,0,null,168,258,10]
[464,464168291,"MARBLEHEAD COMMUNITY",0,0,0,28,29,0,0,2.2002000000000002,null,4,0,0,5,5,57,null,null,null,null,null,null,464,464168291,"MARBLEHEAD COMMUNITY",0,0,0,28,29,0,0,0,4,0,0,5,0,0,0,0,null,168,291,5]
[466,466700700,"MARTHA'S VINEYARD",0,0,0,0,0,33,0,1.2738,null,0,0,0,16,8,33,null,null,null,null,null,null,466,466700700,"MARTHA'S VINEYARD",0,0,0,0,0,33,0,0,0,0,0,0,0,0,0,16,null,700,700,8]
[466,466774089,"MARTHA'S VINEYARD",0,0,0,8,15,0,0,0.88780000000000003,null,1,1,0,16,10,23,null,null,null,null,null,null,466,466774089,"MARTHA'S VINEYARD",0,0,0,8,15,0,0,0,1,1,0,16,0,0,0,0,null,774,89,10]
[466,466774096,"MARTHA'S VINEYARD",0,0,0,4,6,0,0,0.38600000000000001,null,0,0,0,5,8,10,null,null,null,null,null,null,466,466774096,"MARTHA'S VINEYARD",0,0,0,4,6,0,0,0,0,0,0,5,0,0,0,0,null,774,96,8]
[466,466774221,"MARTHA'S VINEYARD",0,0,4,14,14,0,0,1.2352000000000001,null,0,0,0,19,9,32,null,null,null,null,null,null,466,466774221,"MARTHA'S VINEYARD",0,0,4,14,14,0,0,0,0,0,0,17,0,0,2,0,null,774,221,9]
[466,466774296,"MARTHA'S VINEYARD",0,0,1,19,14,0,0,1.3124,null,2,2,0,14,10,34,null,null,null,null,null,null,466,466774296,"MARTHA'S VINEYARD",0,0,1,19,14,0,0,0,2,2,0,14,0,0,0,0,null,774,296,10]
[466,466774774,"MARTHA'S VINEYARD",0,0,5,18,10,0,0,1.2738,null,0,0,0,23,7,33,null,null,null,null,null,null,466,466774774,"MARTHA'S VINEYARD",0,0,5,18,10,0,0,0,0,0,0,19,0,0,4,0,null,774,774,7]
[469,469035018,"MATCH",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,2,9,2,null,null,null,null,null,null,469,469035018,"MATCH",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,35,18,9]
[469,469035035,"MATCH",52,0,85,471,273,299,0,43.540799999999997,null,150,23,30,939,11,1154,null,null,null,null,null,null,469,469035035,"MATCH",52,0,85,471,273,299,0,9,145,23,30,609,45,0,71,236,null,35,35,11]
[469,469035040,"MATCH",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,469,469035040,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,40,6]
[469,469035044,"MATCH",0,0,2,5,2,3,0,0.4632,null,3,0,0,8,11,12,null,null,null,null,null,null,469,469035044,"MATCH",0,0,2,5,2,3,0,0,3,0,0,5,0,0,2,1,null,35,44,11]
[469,469035049,"MATCH",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,469,469035049,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,49,8]
[469,469035050,"MATCH",0,0,1,1,0,0,0,7.7200000000000005E-2,null,0,0,0,2,4,2,null,null,null,null,null,null,469,469035050,"MATCH",0,0,1,1,0,0,0,0,0,0,0,1,0,0,1,0,null,35,50,4]
[469,469035073,"MATCH",0,0,0,1,0,1,0,7.7200000000000005E-2,null,0,0,0,2,6,2,null,null,null,null,null,null,469,469035073,"MATCH",0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,1,null,35,73,6]
[469,469035093,"MATCH",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,11,2,null,null,null,null,null,null,469,469035093,"MATCH",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,35,93,11]
[469,469035095,"MATCH",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,469,469035095,"MATCH",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,95,12]
[469,469035133,"MATCH",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,469,469035133,"MATCH",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,133,9]
[469,469035165,"MATCH",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,469,469035165,"MATCH",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,165,10]
[469,469035176,"MATCH",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,469,469035176,"MATCH",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,176,8]
[469,469035189,"MATCH",1,0,0,0,0,1,0,3.8600000000000002E-2,null,1,0,0,2,3,2,null,null,null,null,null,null,469,469035189,"MATCH",1,0,0,0,0,1,0,1,0,0,0,0,1,0,0,1,null,35,189,3]
[469,469035220,"MATCH",0,0,1,0,1,0,0,7.7200000000000005E-2,null,1,0,0,2,7,2,null,null,null,null,null,null,469,469035220,"MATCH",0,0,1,0,1,0,0,0,1,0,0,1,0,0,1,0,null,35,220,7]
[469,469035244,"MATCH",0,0,1,3,3,1,0,0.30880000000000002,null,0,0,0,4,10,8,null,null,null,null,null,null,469,469035244,"MATCH",0,0,1,3,3,1,0,0,0,0,0,4,0,0,0,0,null,35,244,10]
[469,469035285,"MATCH",1,0,0,3,0,0,0,0.1158,null,0,0,0,1,8,4,null,null,null,null,null,null,469,469035285,"MATCH",1,0,0,3,0,0,0,0,0,0,0,1,0,0,0,0,null,35,285,8]
[469,469035293,"MATCH",0,0,1,1,1,0,0,0.1158,null,1,0,0,3,10,3,null,null,null,null,null,null,469,469035293,"MATCH",0,0,1,1,1,0,0,0,1,0,0,2,0,0,1,0,null,35,293,10]
[470,470165009,"MYSTIC VALLEY REGIONAL",0,0,0,1,3,0,0,0.15440000000000001,null,0,0,0,4,3,4,null,null,null,null,null,null,470,470165009,"MYSTIC VALLEY REGIONAL",0,0,0,1,3,0,0,0,0,0,0,4,0,0,0,0,null,165,9,3]
[470,470165010,"MYSTIC VALLEY REGIONAL",0,0,1,2,0,1,0,0.15440000000000001,null,0,0,0,3,3,4,null,null,null,null,null,null,470,470165010,"MYSTIC VALLEY REGIONAL",0,0,1,2,0,1,0,0,0,0,0,1,0,0,1,1,null,165,10,3]
[470,470165031,"MYSTIC VALLEY REGIONAL",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,470,470165031,"MYSTIC VALLEY REGIONAL",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,165,31,5]
[470,470165035,"MYSTIC VALLEY REGIONAL",0,0,0,3,0,1,0,0.15440000000000001,null,0,0,0,2,11,4,null,null,null,null,null,null,470,470165035,"MYSTIC VALLEY REGIONAL",0,0,0,3,0,1,0,0,0,0,0,2,0,0,0,0,null,165,35,11]
[470,470165057,"MYSTIC VALLEY REGIONAL",0,0,1,1,0,1,0,0.1158,null,0,0,0,2,12,3,null,null,null,null,null,null,470,470165057,"MYSTIC VALLEY REGIONAL",0,0,1,1,0,1,0,0,0,0,0,1,0,0,0,1,null,165,57,12]
[470,470165071,"MYSTIC VALLEY REGIONAL",0,0,0,1,1,1,0,0.1158,null,0,0,0,0,5,3,null,null,null,null,null,null,470,470165071,"MYSTIC VALLEY REGIONAL",0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,null,165,71,5]
[470,470165093,"MYSTIC VALLEY REGIONAL",0,0,47,69,42,41,0,7.6814,null,10,0,0,113,11,199,null,null,null,null,null,null,470,470165093,"MYSTIC VALLEY REGIONAL",0,0,47,69,42,41,0,0,10,0,0,61,0,0,28,24,null,165,93,11]
[470,470165128,"MYSTIC VALLEY REGIONAL",0,0,1,0,2,1,0,0.15440000000000001,null,0,0,0,1,10,4,null,null,null,null,null,null,470,470165128,"MYSTIC VALLEY REGIONAL",0,0,1,0,2,1,0,0,0,0,0,0,0,0,0,1,null,165,128,10]
[470,470165149,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,12,1,null,null,null,null,null,null,470,470165149,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,165,149,12]
[470,470165163,"MYSTIC VALLEY REGIONAL",0,0,2,13,9,7,0,1.1966000000000001,null,0,0,0,19,11,31,null,null,null,null,null,null,470,470165163,"MYSTIC VALLEY REGIONAL",0,0,2,13,9,7,0,0,0,0,0,16,0,0,1,2,null,165,163,11]
[470,470165164,"MYSTIC VALLEY REGIONAL",0,0,0,2,3,1,0,0.2316,null,0,0,0,3,2,6,null,null,null,null,null,null,470,470165164,"MYSTIC VALLEY REGIONAL",0,0,0,2,3,1,0,0,0,0,0,3,0,0,0,0,null,165,164,2]
[470,470165165,"MYSTIC VALLEY REGIONAL",0,0,12,184,143,143,0,18.6052,null,7,1,0,192,10,482,null,null,null,null,null,null,470,470165165,"MYSTIC VALLEY REGIONAL",0,0,12,184,143,143,0,0,7,1,0,141,0,0,5,46,null,165,165,10]
[470,470165176,"MYSTIC VALLEY REGIONAL",0,0,14,156,53,38,0,10.0746,null,2,2,0,91,8,261,null,null,null,null,null,null,470,470165176,"MYSTIC VALLEY REGIONAL",0,0,14,156,53,38,0,0,2,2,0,76,0,0,4,11,null,165,176,8]
[470,470165178,"MYSTIC VALLEY REGIONAL",0,0,33,119,37,39,0,8.8008000000000006,null,3,0,0,35,3,228,null,null,null,null,null,null,470,470165178,"MYSTIC VALLEY REGIONAL",0,0,33,119,37,39,0,0,3,0,0,23,0,0,8,4,null,165,178,3]
[470,470165184,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,470,470165184,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,165,184,3]
[470,470165217,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,470,470165217,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,165,217,3]
[470,470165229,"MYSTIC VALLEY REGIONAL",0,0,1,4,2,0,0,{"$f":"ROUND(0.0386*(SUM(AD523:AG523)+(AC523*0.5))+0.0486*AH523,4)","v":0.2702},null,{"$f":"ROUND(AJ523+(AI523*0.5),0)","v":0},{"$f":"ROUND(AK523,0)","v":0},0,{"$f":"ROUND(((AN523+AO523)*0.5)+AM523+AP523+AQ523,0)","v":2},{"$f":"AU523","v":9},{"$f":"SUM(F523:I523)+ROUND(D523*0.5,0)+ROUND(J523*0.5,0)","v":7},null,null,null,null,null,null,470,470165229,"MYSTIC VALLEY REGIONAL",0,0,1,4,2,0,0,0,0,0,0,1,0,0,1,0,null,165,229,9]
[470,470165246,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,470,470165246,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,165,246,2]
[470,470165248,"MYSTIC VALLEY REGIONAL",0,0,6,16,4,6,0,1.2352000000000001,null,2,0,0,17,11,32,null,null,null,null,null,null,470,470165248,"MYSTIC VALLEY REGIONAL",0,0,6,16,4,6,0,0,2,0,0,10,0,0,4,3,null,165,248,11]
[470,470165262,"MYSTIC VALLEY REGIONAL",0,0,10,46,19,15,0,3.4740000000000002,null,1,0,0,29,9,90,null,null,null,null,null,null,470,470165262,"MYSTIC VALLEY REGIONAL",0,0,10,46,19,15,0,0,1,0,0,20,0,0,5,4,null,165,262,9]
[470,470165274,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,470,470165274,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,165,274,10]
[470,470165284,"MYSTIC VALLEY REGIONAL",0,0,26,61,24,21,0,5.0952000000000002,null,3,0,0,28,5,132,null,null,null,null,null,null,470,470165284,"MYSTIC VALLEY REGIONAL",0,0,26,61,24,21,0,0,3,0,0,17,0,0,7,4,null,165,284,5]
[470,470165305,"MYSTIC VALLEY REGIONAL",0,0,13,27,18,15,0,2.8178000000000001,null,2,0,0,12,4,73,null,null,null,null,null,null,470,470165305,"MYSTIC VALLEY REGIONAL",0,0,13,27,18,15,0,0,2,0,0,9,0,0,3,0,null,165,305,4]
[470,470165342,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,2,0,0.1158,null,0,0,0,1,3,3,null,null,null,null,null,null,470,470165342,"MYSTIC VALLEY REGIONAL",0,0,0,1,0,2,0,0,0,0,0,0,0,0,0,1,null,165,342,3]
[470,470165344,"MYSTIC VALLEY REGIONAL",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,2,2,2,null,null,null,null,null,null,470,470165344,"MYSTIC VALLEY REGIONAL",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,165,344,2]
[470,470165346,"MYSTIC VALLEY REGIONAL",0,0,1,0,0,0,0,3.8600000000000002E-2,null,1,0,0,1,8,1,null,null,null,null,null,null,470,470165346,"MYSTIC VALLEY REGIONAL",0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,null,165,346,8]
[470,470165347,"MYSTIC VALLEY REGIONAL",0,0,1,2,4,1,0,0.30880000000000002,null,0,0,0,3,8,8,null,null,null,null,null,null,470,470165347,"MYSTIC VALLEY REGIONAL",0,0,1,2,4,1,0,0,0,0,0,2,0,0,1,0,null,165,347,8]
[470,470165705,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,2,2,null,null,null,null,null,null,470,470165705,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,165,705,2]
[474,474097057,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,474,474097057,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,97,57,12]
[474,474097064,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,474,474097064,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,97,64,10]
[474,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,93,134,0,8.7622,null,0,3,5,144,11,227,null,null,null,null,null,null,474,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,93,134,0,0,0,3,5,56,0,0,0,88,null,97,97,11]
[474,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,7,7,0,0.54039999999999999,null,0,0,0,9,10,14,null,null,null,null,null,null,474,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,7,7,0,0,0,0,0,4,0,0,0,5,null,97,103,10]
[474,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,12,28,0,1.544,null,0,0,0,19,10,40,null,null,null,null,null,null,474,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,12,28,0,0,0,0,0,7,0,0,0,12,null,97,153,10]
[474,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,5,9,0,0.54039999999999999,null,0,0,0,5,5,14,null,null,null,null,null,null,474,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,5,9,0,0,0,0,0,3,0,0,0,2,null,97,162,5]
[474,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"ROUND(AB541,0)","v":0},0,0,0,7,8,0,0.57899999999999996,null,0,0,0,4,10,15,null,null,null,null,null,null,474,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,7,8,0,0,0,0,0,1,0,0,0,3,null,97,343,10]
[474,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,4,2,0,0.2316,null,0,0,0,2,5,6,null,null,null,null,null,null,474,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,4,2,0,0,0,0,0,1,0,0,0,1,null,97,610,5]
[474,474097615,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,2,0,0.1158,null,0,0,0,2,10,3,null,null,null,null,null,null,474,474097615,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,2,null,97,615,10]
[474,474097616,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,474,474097616,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,97,616,6]
[474,474097620,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,474,474097620,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,97,620,4]
[474,474097673,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,474,474097673,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,97,673,3]
[474,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,4,5,0,0.34739999999999999,null,0,0,0,5,8,9,null,null,null,null,null,null,474,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,4,5,0,0,0,0,0,2,0,0,0,3,null,97,720,8]
[474,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,3,10,0,0.50180000000000002,null,0,0,0,6,6,13,null,null,null,null,null,null,474,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,3,10,0,0,0,0,0,2,0,0,0,4,null,97,735,6]
[474,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,474,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,97,753,7]
[474,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,4,2,null,null,null,null,null,null,474,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,97,775,4]
[478,478352023,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,478,478352023,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,23,3]
[478,478352056,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,478,478352056,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,352,56,4]
[478,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,1,10,2,null,null,null,null,null,null,478,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,0,null,352,64,10]
[478,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,0,2,2,null,null,null,null,null,null,478,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,352,67,2]
[478,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,6,0,0.38600000000000001,null,0,0,0,3,11,10,null,null,null,null,null,null,478,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,6,0,0,0,0,0,1,0,0,0,2,null,352,97,11]
[478,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,13,14,0,1.0422,null,0,0,0,5,2,27,null,null,null,null,null,null,478,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,13,14,0,0,0,0,0,3,0,0,0,2,null,352,125,2]
[478,478352141,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,4,0,0.193,null,0,0,0,0,7,5,null,null,null,null,null,null,478,478352141,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,4,0,0,0,0,0,0,0,0,0,0,null,352,141,7]
[478,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,17,28,0,1.7370000000000001,null,0,0,0,9,10,45,null,null,null,null,null,null,478,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,17,28,0,0,0,0,0,3,0,0,0,6,null,352,153,10]
[478,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,18,32,0,1.93,null,0,0,0,11,3,50,null,null,null,null,null,null,478,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,18,32,0,0,0,0,0,4,0,0,0,7,null,352,158,3]
[478,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,8,0,0.4632,null,0,0,0,1,5,12,null,null,null,null,null,null,478,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,8,0,0,0,0,0,1,0,0,0,0,null,352,162,5]
[478,478352170,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,1,0,0.1158,null,0,0,0,0,10,3,null,null,null,null,null,null,478,478352170,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,null,352,170,10]
[478,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,5,0,0.34739999999999999,null,0,0,0,1,5,9,null,null,null,null,null,null,478,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,5,0,0,0,0,0,0,0,0,0,1,null,352,174,5]
[478,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,478,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,352,288,2]
[478,478352321,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,478,478352321,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,352,321,3]
[478,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,3,0,0.1158,null,0,0,0,0,2,3,null,null,null,null,null,null,478,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,352,326,2]
[478,478352343,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,478,478352343,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,352,343,10]
[478,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,7,0,0.34739999999999999,null,0,0,0,3,11,9,null,null,null,null,null,null,478,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,7,0,0,0,0,0,1,0,0,0,2,null,352,348,11]
[478,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,3,6,0,0.34739999999999999,null,0,0,0,4,2,9,null,null,null,null,null,null,478,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,3,6,0,0,0,0,0,2,0,0,0,2,null,352,352,2]
[478,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,15,19,0,1.3124,null,0,0,0,3,2,34,null,null,null,null,null,null,478,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,15,19,0,0,0,0,0,1,0,0,0,2,null,352,600,2]
[478,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,7,0,0.2702,null,0,0,0,0,5,7,null,null,null,null,null,null,478,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,null,352,610,5]
[478,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,19,34,0,2.0457999999999998,null,0,0,0,7,6,53,null,null,null,null,null,null,478,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,19,34,0,0,0,0,0,4,0,0,0,3,null,352,616,6]
[478,478352620,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,478,478352620,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,352,620,4]
[478,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,478,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,640,2]
[478,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,9,14,0,0.88780000000000003,null,0,0,0,1,3,23,null,null,null,null,null,null,478,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,9,14,0,0,0,0,0,0,0,0,0,1,null,352,673,3]
[478,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,478,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,695,2]
[478,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,1,0,0.1158,null,0,0,0,0,8,3,null,null,null,null,null,null,478,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,null,352,720,8]
[478,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,{"$f":"ROUND(AE577,0)","v":0},4,13,0,0.65620000000000001,null,0,0,0,2,3,17,null,null,null,null,null,null,478,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,13,0,0,0,0,0,1,0,0,0,1,null,352,725,3]
[478,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"ROUND(AB578,0)","v":0},0,0,0,8,23,0,1.1966000000000001,null,0,0,0,4,6,31,null,null,null,null,null,null,478,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,23,0,0,0,0,0,2,0,0,0,2,null,352,735,6]
[478,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,3,0,0.15440000000000001,null,0,0,0,0,7,4,null,null,null,null,null,null,478,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,0,null,352,753,7]
[478,478352770,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,478,478352770,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,770,6]
[478,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,5,13,0,0.69479999999999997,null,0,0,0,1,4,18,null,null,null,null,null,null,478,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,5,13,0,0,0,0,0,1,0,0,0,0,null,352,775,4]
[479,479278005,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0.1158,null,0,0,0,1,8,3,null,null,null,null,null,null,479,479278005,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0,0,0,0,1,0,0,0,0,null,278,5,8]
[479,479278024,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,9,12,0,0.81059999999999999,null,0,0,0,2,5,21,null,null,null,null,null,null,479,479278024,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,9,12,0,0,0,0,0,1,0,0,0,1,null,278,24,5]
[479,479278061,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,9,22,0,1.1966000000000001,null,0,0,0,20,11,31,null,null,null,null,null,null,479,479278061,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,9,22,0,0,0,0,0,8,0,0,0,12,null,278,61,11]
[479,479278086,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,11,7,0,0.69479999999999997,null,0,0,0,4,8,18,null,null,null,null,null,null,479,479278086,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,11,7,0,0,0,0,0,3,0,0,0,1,null,278,86,8]
[479,479278087,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,2,0,0.193,null,0,0,0,3,5,5,null,null,null,null,null,null,479,479278087,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,2,0,0,0,0,0,2,0,0,0,1,null,278,87,5]
[479,479278091,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,{"$f":"ROUND(0.0386*(SUM(AD587:AG587)+(AC587*0.5))+0.0486*AH587,4)","v":3.8600000000000002E-2},null,{"$f":"ROUND(AJ587+(AI587*0.5),0)","v":0},{"$f":"ROUND(AK587,0)","v":0},0,{"$f":"ROUND(((AN587+AO587)*0.5)+AM587+AP587+AQ587,0)","v":0},{"$f":"AU587","v":9},{"$f":"SUM(F587:I587)+ROUND(D587*0.5,0)+ROUND(J587*0.5,0)","v":1},null,null,null,null,null,null,479,479278091,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,278,91,9]
[479,479278111,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,5,0,0.30880000000000002,null,0,0,0,3,7,8,null,null,null,null,null,null,479,479278111,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,5,0,0,0,0,0,1,0,0,0,2,null,278,111,7]
[479,479278114,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,10,2,null,null,null,null,null,null,479,479278114,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,278,114,10]
[479,479278117,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,5,7,0,0.4632,null,0,0,0,5,5,12,null,null,null,null,null,null,479,479278117,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,5,7,0,0,0,0,0,3,0,0,0,2,null,278,117,5]
[479,479278127,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,3,0,0.2702,null,0,0,0,4,5,7,null,null,null,null,null,null,479,479278127,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,3,0,0,0,0,0,4,0,0,0,0,null,278,127,5]
[479,479278137,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,8,19,0,1.0422,null,0,0,0,9,12,27,null,null,null,null,null,null,479,479278137,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,8,19,0,0,0,0,0,2,0,0,0,7,null,278,137,12]
[479,479278159,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,479,479278159,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,278,159,3]
[479,479278161,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,5,0,0.2316,null,0,0,0,2,7,6,null,null,null,null,null,null,479,479278161,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,5,0,0,0,0,0,1,0,0,0,1,null,278,161,7]
[479,479278191,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,3,0,0.2702,null,0,0,0,1,8,7,null,null,null,null,null,null,479,479278191,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,3,0,0,0,0,0,0,0,0,0,1,null,278,191,8]
[479,479278210,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,10,12,0,0.84919999999999995,null,0,0,0,6,6,22,null,null,null,null,null,null,479,479278210,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,10,12,0,0,0,0,0,3,0,0,0,3,null,278,210,6]
[479,479278227,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,4,0,0.2316,null,0,0,0,2,10,6,null,null,null,null,null,null,479,479278227,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,4,0,0,0,0,0,0,0,0,0,2,null,278,227,10]
[479,479278278,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,13,38,0,1.9685999999999999,null,0,0,0,19,7,51,null,null,null,null,null,null,479,479278278,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,13,38,0,0,0,0,0,5,0,0,0,14,null,278,278,7]
[479,479278281,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,16,41,0,2.2002000000000002,null,0,0,0,45,12,57,null,null,null,null,null,null,479,479278281,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,16,41,0,0,0,0,0,11,0,0,0,34,null,278,281,12]
[479,479278309,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,2,0,0.15440000000000001,null,0,0,0,1,10,4,null,null,null,null,null,null,479,479278309,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,1,null,278,309,10]
[479,479278325,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,9,9,0,0.69479999999999997,null,0,0,0,9,9,18,null,null,null,null,null,null,479,479278325,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,9,9,0,0,0,0,0,6,0,0,0,3,null,278,325,9]
[479,479278332,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,9,0,0.38600000000000001,null,0,0,0,2,10,10,null,null,null,null,null,null,479,479278332,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,9,0,0,0,0,0,1,0,0,0,1,null,278,332,10]
[479,479278605,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,16,18,0,1.3124,null,0,0,0,19,6,34,null,null,null,null,null,null,479,479278605,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,16,18,0,0,0,0,0,11,0,0,0,8,null,278,605,6]
[479,479278635,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,479,479278635,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,278,635,8]
[479,479278670,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,7,0,0.34739999999999999,null,0,0,0,1,6,9,null,null,null,null,null,null,479,479278670,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,7,0,0,0,0,0,1,0,0,0,0,null,278,670,6]
[479,479278672,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0.1158,null,0,0,0,1,9,3,null,null,null,null,null,null,479,479278672,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,1,null,278,672,9]
[479,479278674,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,7,0,0.34739999999999999,null,0,0,0,4,10,9,null,null,null,null,null,null,479,479278674,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,7,0,0,0,0,0,1,0,0,0,3,null,278,674,10]
[479,479278680,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,4,0,0.2702,null,0,0,0,2,5,7,null,null,null,null,null,null,479,479278680,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,4,0,0,0,0,0,0,0,0,0,2,null,278,680,5]
[479,479278683,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,7,0,0.38600000000000001,null,0,0,0,3,5,10,null,null,null,null,null,null,479,479278683,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,7,0,0,0,0,0,1,0,0,0,2,null,278,683,5]
[479,479278717,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,9,2,null,null,null,null,null,null,479,479278717,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,278,717,9]
[479,479278750,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,479,479278750,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,278,750,7]
[479,479278753,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,479,479278753,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,278,753,7]
[479,479278755,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0.15440000000000001,null,0,0,0,2,10,4,null,null,null,null,null,null,479,479278755,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,2,null,278,755,10]
[479,479278766,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,7,2,null,null,null,null,null,null,479,479278766,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,278,766,7]
[481,481035001,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,null,0,0,0,0,7,1,null,null,null,null,null,null,481,481035001,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,1,7]
[481,481035016,"BOSTON RENAISSANCE",1,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,481,481035016,"BOSTON RENAISSANCE",1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,16,8]
[481,481035018,"BOSTON RENAISSANCE",2,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,9,2,null,null,null,null,null,null,481,481035018,"BOSTON RENAISSANCE",2,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,18,9]
[481,481035035,"BOSTON RENAISSANCE",97,0,125,578,63,0,0,29.567599999999999,null,112,3,0,616,11,815,null,null,null,null,null,null,481,481035035,"BOSTON RENAISSANCE",97,0,125,578,63,0,0,0,112,3,0,490,74,0,89,0,null,35,35,11]
[481,481035040,"BOSTON RENAISSANCE",1,0,0,2,0,0,0,7.7200000000000005E-2,null,1,0,0,2,6,3,null,null,null,null,null,null,481,481035040,"BOSTON RENAISSANCE",1,0,0,2,0,0,0,0,1,0,0,2,0,0,0,0,null,35,40,6]
[481,481035044,"BOSTON RENAISSANCE",1,0,1,8,1,0,0,0.38600000000000001,null,1,0,0,8,11,11,null,null,null,null,null,null,481,481035044,"BOSTON RENAISSANCE",1,0,1,8,1,0,0,0,1,0,0,6,1,0,1,0,null,35,44,11]
[481,481035050,"BOSTON RENAISSANCE",1,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,4,2,null,null,null,null,null,null,481,481035050,"BOSTON RENAISSANCE",1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,50,4]
[481,481035057,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,3.8600000000000002E-2,null,0,0,0,0,12,1,null,null,null,null,null,null,481,481035057,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,57,12]
[481,481035073,"BOSTON RENAISSANCE",2,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,1,6,3,null,null,null,null,null,null,481,481035073,"BOSTON RENAISSANCE",2,0,0,2,0,0,0,0,0,0,0,1,0,0,0,0,null,35,73,6]
[481,481035101,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,481,481035101,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,101,3]
[481,481035155,"BOSTON RENAISSANCE",1,0,0,3,0,0,0,0.1158,null,0,0,0,4,2,4,null,null,null,null,null,null,481,481035155,"BOSTON RENAISSANCE",1,0,0,3,0,0,0,0,0,0,0,3,1,0,0,0,null,35,155,2]
[481,481035181,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,null,0,0,0,0,10,1,null,null,null,null,null,null,481,481035181,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,181,10]
[481,481035212,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,null,0,0,0,0,5,1,null,null,null,null,null,null,481,481035212,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,212,5]
[481,481035218,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,481,481035218,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,218,5]
[481,481035220,"BOSTON RENAISSANCE",1,0,1,2,3,0,0,0.2316,null,0,0,0,0,7,7,null,null,null,null,null,null,481,481035220,"BOSTON RENAISSANCE",1,0,1,2,3,0,0,0,0,0,0,0,0,0,0,0,null,35,220,7]
[481,481035243,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,481,481035243,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,243,9]
[481,481035244,"BOSTON RENAISSANCE",0,0,2,12,5,0,0,0.73340000000000005,null,4,0,0,14,10,19,null,null,null,null,null,null,481,481035244,"BOSTON RENAISSANCE",0,0,2,12,5,0,0,0,4,0,0,13,0,0,1,0,null,35,244,10]
[481,481035251,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,481,481035251,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,251,9]
[481,481035285,"BOSTON RENAISSANCE",2,0,1,6,0,0,0,0.2702,null,1,0,0,5,8,8,null,null,null,null,null,null,481,481035285,"BOSTON RENAISSANCE",2,0,1,6,0,0,0,0,1,0,0,3,2,0,1,0,null,35,285,8]
[481,481035307,"BOSTON RENAISSANCE",1,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,481,481035307,"BOSTON RENAISSANCE",1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,307,4]
[481,481035336,"BOSTON RENAISSANCE",0,0,0,2,0,0,0,7.7200000000000005E-2,null,1,0,0,2,8,2,null,null,null,null,null,null,481,481035336,"BOSTON RENAISSANCE",0,0,0,2,0,0,0,0,1,0,0,2,0,0,0,0,null,35,336,8]
[482,482204007,"RIVER VALLEY",0,0,13,50,15,0,0,3.0108000000000001,null,0,0,0,15,6,78,null,null,null,null,null,null,482,482204007,"RIVER VALLEY",0,0,13,50,15,0,0,0,0,0,0,13,0,0,2,0,null,204,7,6]
[482,482204030,"RIVER VALLEY",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,482,482204030,"RIVER VALLEY",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,204,30,7]
[482,482204038,"RIVER VALLEY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,482,482204038,"RIVER VALLEY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,204,38,2]
[482,482204105,"RIVER VALLEY",0,0,0,1,2,0,0,0.1158,null,0,0,0,0,3,3,null,null,null,null,null,null,482,482204105,"RIVER VALLEY",0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,null,204,105,3]
[482,482204128,"RIVER VALLEY",0,0,0,1,0,0,{"$f":"ROUND(AH640,0)","v":0},3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,482,482204128,"RIVER VALLEY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,204,128,10]
[482,482204164,"RIVER VALLEY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,482,482204164,"RIVER VALLEY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,204,164,2]
[482,482204204,"RIVER VALLEY",{"$f":"ROUND(AB642,0)","v":0},0,12,68,52,0,0,5.0952000000000002,null,0,0,0,13,3,132,null,null,null,null,null,null,482,482204204,"RIVER VALLEY",0,0,12,68,52,0,0,0,0,0,0,12,0,0,1,0,null,204,204,3]
[482,482204745,"RIVER VALLEY",0,0,3,13,13,0,0,1.1194,null,0,0,0,0,3,29,null,null,null,null,null,null,482,482204745,"RIVER VALLEY",0,0,3,13,13,0,0,0,0,0,0,0,0,0,0,0,null,204,745,3]
[482,482204773,"RIVER VALLEY",0,0,4,27,10,0,0,1.5826,null,0,0,0,3,6,41,null,null,null,null,null,null,482,482204773,"RIVER VALLEY",0,0,4,27,10,0,0,0,0,0,0,3,0,0,0,0,null,204,773,6]
[483,483239020,"RISING TIDE",0,0,0,3,10,8,0,0.81059999999999999,null,0,1,0,12,10,21,null,null,null,null,null,null,483,483239020,"RISING TIDE",0,0,0,3,10,8,0,0,0,1,0,8,0,0,0,4,null,239,20,10]
[483,483239036,"RISING TIDE",0,0,0,4,14,7,0,0.96499999999999997,null,0,0,0,7,7,25,null,null,null,null,null,null,483,483239036,"RISING TIDE",0,0,0,4,14,7,0,0,0,0,0,5,0,0,0,2,null,239,36,7]
[483,483239052,"RISING TIDE",0,0,0,1,20,16,0,1.4281999999999999,null,0,0,0,1,7,37,null,null,null,null,null,null,483,483239052,"RISING TIDE",0,0,0,1,20,16,0,0,0,0,0,0,0,0,0,1,null,239,52,7]
[483,483239082,"RISING TIDE",0,0,0,1,1,3,0,0.193,null,0,0,0,0,2,5,null,null,null,null,null,null,483,483239082,"RISING TIDE",0,0,0,1,1,3,0,0,0,0,0,0,0,0,0,0,null,239,82,2]
[483,483239083,"RISING TIDE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,483,483239083,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,83,6]
[483,483239096,"RISING TIDE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,483,483239096,"RISING TIDE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,239,96,8]
[483,483239118,"RISING TIDE",0,0,0,1,0,0,0,{"$f":"ROUND(0.0386*(SUM(AD651:AG651)+(AC651*0.5))+0.0486*AH651,4)","v":3.8600000000000002E-2},null,{"$f":"ROUND(AJ651+(AI651*0.5),0)","v":0},{"$f":"ROUND(AK651,0)","v":0},0,{"$f":"ROUND(((AN651+AO651)*0.5)+AM651+AP651+AQ651,0)","v":0},{"$f":"AU651","v":5},{"$f":"SUM(F651:I651)+ROUND(D651*0.5,0)+ROUND(J651*0.5,0)","v":1},null,null,null,null,null,null,483,483239118,"RISING TIDE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,239,118,5]
[483,483239131,"RISING TIDE",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,2,2,null,null,null,null,null,null,483,483239131,"RISING TIDE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,239,131,2]
[483,483239145,"RISING TIDE",0,0,0,4,10,0,0,0.54039999999999999,null,0,0,0,1,5,14,null,null,null,null,null,null,483,483239145,"RISING TIDE",0,0,0,4,10,0,0,0,0,0,0,1,0,0,0,0,null,239,145,5]
[483,483239171,"RISING TIDE",0,0,0,2,4,9,0,0.57899999999999996,null,0,0,0,6,4,15,null,null,null,null,null,null,483,483239171,"RISING TIDE",0,0,0,2,4,9,0,0,0,0,0,3,0,0,0,3,null,239,171,4]
[483,483239172,"RISING TIDE",0,0,0,1,3,1,0,0.193,null,0,0,0,3,8,5,null,null,null,null,null,null,483,483239172,"RISING TIDE",0,0,0,1,3,1,0,0,0,0,0,2,0,0,0,1,null,239,172,8]
[483,483239182,"RISING TIDE",0,0,0,3,12,21,0,1.3895999999999999,null,0,0,0,8,8,36,null,null,null,null,null,null,483,483239182,"RISING TIDE",0,0,0,3,12,21,0,0,0,0,0,2,0,0,0,6,null,239,182,8]
[483,483239219,"RISING TIDE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,483,483239219,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,219,2]
[483,483239231,"RISING TIDE",0,0,0,0,5,11,0,0.61760000000000004,null,0,0,0,5,4,16,null,null,null,null,null,null,483,483239231,"RISING TIDE",0,0,0,0,5,11,0,0,0,0,0,2,0,0,0,3,null,239,231,4]
[483,483239239,"RISING TIDE",0,0,0,54,141,141,0,12.9696,null,4,2,1,72,6,336,null,null,null,null,null,null,483,483239239,"RISING TIDE",0,0,0,54,141,141,0,0,4,2,1,43,0,0,0,29,null,239,239,6]
[483,483239250,"RISING TIDE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,483,483239250,"RISING TIDE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,239,250,5]
[483,483239251,"RISING TIDE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,483,483239251,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,251,9]
[483,483239261,"RISING TIDE",0,0,0,5,7,2,0,0.54039999999999999,null,0,0,0,2,5,14,null,null,null,null,null,null,483,483239261,"RISING TIDE",0,0,0,5,7,2,0,0,0,0,0,0,0,0,0,2,null,239,261,5]
[483,483239264,"RISING TIDE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,483,483239264,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,264,3]
[483,483239293,"RISING TIDE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,483,483239293,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,293,10]
[483,483239310,"RISING TIDE",0,0,0,8,34,25,0,2.5861999999999998,null,0,0,0,37,10,67,null,null,null,null,null,null,483,483239310,"RISING TIDE",0,0,0,8,34,25,0,0,0,0,0,25,0,0,0,12,null,239,310,10]
[483,483239336,"RISING TIDE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,483,483239336,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,336,8]
[483,483239625,"RISING TIDE",0,0,0,0,0,3,0,0.1158,null,0,0,0,1,6,3,null,null,null,null,null,null,483,483239625,"RISING TIDE",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,239,625,6]
[483,483239645,"RISING TIDE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,483,483239645,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,645,10]
[483,483239665,"RISING TIDE",0,0,0,1,1,5,0,0.2702,null,0,0,0,5,5,7,null,null,null,null,null,null,483,483239665,"RISING TIDE",0,0,0,1,1,5,0,0,0,0,0,2,0,0,0,3,null,239,665,5]
[483,483239740,"RISING TIDE",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,4,2,null,null,null,null,null,null,483,483239740,"RISING TIDE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,239,740,4]
[483,483239760,"RISING TIDE",0,0,0,0,12,28,0,1.544,null,0,1,0,7,5,40,null,null,null,null,null,null,483,483239760,"RISING TIDE",0,0,0,0,12,28,0,0,0,1,0,4,0,0,0,3,null,239,760,5]
[484,484035001,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,484,484035001,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,1,7]
[484,484035016,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,484,484035016,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,16,8]
[484,484035035,"ROXBURY PREPARATORY",0,0,0,125,696,657,0,57.050800000000002,null,33,108,102,1232,11,1478,null,null,null,null,null,null,484,484035035,"ROXBURY PREPARATORY",0,0,0,125,696,657,0,0,33,108,102,694,0,0,0,538,null,35,35,11]
[484,484035044,"ROXBURY PREPARATORY",0,0,0,0,3,3,0,0.2316,null,0,0,0,2,11,6,null,null,null,null,null,null,484,484035044,"ROXBURY PREPARATORY",0,0,0,0,3,3,0,0,0,0,0,0,0,0,0,2,null,35,44,11]
[484,484035046,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,484,484035046,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,46,3]
[484,484035050,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,484,484035050,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,50,4]
[484,484035093,"ROXBURY PREPARATORY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,11,2,null,null,null,null,null,null,484,484035093,"ROXBURY PREPARATORY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,35,93,11]
[484,484035163,"ROXBURY PREPARATORY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,484,484035163,"ROXBURY PREPARATORY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,35,163,11]
[484,484035167,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,484,484035167,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,167,4]
[484,484035207,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,484,484035207,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,207,3]
[484,484035243,"ROXBURY PREPARATORY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,9,2,null,null,null,null,null,null,484,484035243,"ROXBURY PREPARATORY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,35,243,9]
[484,484035244,"ROXBURY PREPARATORY",0,0,0,1,4,6,0,0.42459999999999998,null,0,1,1,8,10,11,null,null,null,null,null,null,484,484035244,"ROXBURY PREPARATORY",0,0,0,1,4,6,0,0,0,1,1,3,0,0,0,5,null,35,244,10]
[484,484035248,"ROXBURY PREPARATORY",0,0,0,{"$f":"ROUND(AE684,0)","v":0},0,1,0,3.8600000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,484,484035248,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,248,11]
[484,484035285,"ROXBURY PREPARATORY",{"$f":"ROUND(AB685,0)","v":0},0,0,1,3,3,0,0.2702,null,0,1,0,5,8,7,null,null,null,null,null,null,484,484035285,"ROXBURY PREPARATORY",0,0,0,1,3,3,0,0,0,1,0,3,0,0,0,2,null,35,285,8]
[484,484035314,"ROXBURY PREPARATORY",0,0,0,1,2,0,0,0.1158,null,0,1,0,3,7,3,null,null,null,null,null,null,484,484035314,"ROXBURY PREPARATORY",0,0,0,1,2,0,0,0,0,1,0,3,0,0,0,0,null,35,314,7]
[484,484035336,"ROXBURY PREPARATORY",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,1,8,2,null,null,null,null,null,null,484,484035336,"ROXBURY PREPARATORY",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,35,336,8]
[484,484035690,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,1,1,3,1,null,null,null,null,null,null,484,484035690,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,35,690,3]
[485,485258071,"SALEM ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,485,485258071,"SALEM ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,258,71,5]
[485,485258107,"SALEM ACADEMY",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,9,2,null,null,null,null,null,null,485,485258107,"SALEM ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,258,107,9]
[485,485258128,"SALEM ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,485,485258128,"SALEM ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,258,128,10]
[485,485258163,"SALEM ACADEMY",0,0,0,0,4,11,0,0.57899999999999996,null,0,0,0,9,11,15,null,null,null,null,null,null,485,485258163,"SALEM ACADEMY",0,0,0,0,4,11,0,0,0,0,0,2,0,0,0,7,null,258,163,11]
[485,485258229,"SALEM ACADEMY",0,0,0,0,4,4,0,0.30880000000000002,null,0,1,0,6,9,8,null,null,null,null,null,null,485,485258229,"SALEM ACADEMY",0,0,0,0,4,4,0,0,0,1,0,3,0,0,0,3,null,258,229,9]
[485,485258248,"SALEM ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,485,485258248,"SALEM ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,258,248,11]
[485,485258258,"SALEM ACADEMY",0,0,0,0,199,254,0,17.485800000000001,null,0,6,7,240,10,453,null,null,null,null,null,null,485,485258258,"SALEM ACADEMY",0,0,0,0,199,254,0,0,0,6,7,114,0,0,0,126,null,258,258,10]
[485,485258291,"SALEM ACADEMY",0,0,0,0,4,5,0,0.34739999999999999,null,0,0,0,9,5,9,null,null,null,null,null,null,485,485258291,"SALEM ACADEMY",0,0,0,0,4,5,0,0,0,0,0,4,0,0,0,5,null,258,291,5]
[485,485258295,"SALEM ACADEMY",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,485,485258295,"SALEM ACADEMY",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,258,295,5]
[485,485258305,"SALEM ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,485,485258305,"SALEM ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,258,305,4]
[486,486348017,"LEARNING FIRST",0,0,1,2,0,0,0,0.1158,null,3,0,0,3,6,3,null,null,null,null,null,null,486,486348017,"LEARNING FIRST",0,0,1,2,0,0,0,0,3,0,0,2,0,0,1,0,null,348,17,6]
[486,486348151,"LEARNING FIRST",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,2,7,2,null,null,null,null,null,null,486,486348151,"LEARNING FIRST",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,348,151,7]
[486,486348153,"LEARNING FIRST",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,486,486348153,"LEARNING FIRST",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,348,153,10]
[486,486348186,"LEARNING FIRST",0,0,0,3,0,0,0,0.1158,null,1,0,0,3,7,3,null,null,null,null,null,null,486,486348186,"LEARNING FIRST",0,0,0,3,0,0,0,0,1,0,0,3,0,0,0,0,null,348,186,7]
[486,486348214,"LEARNING FIRST",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,1,8,2,null,null,null,null,null,null,486,486348214,"LEARNING FIRST",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,348,214,8]
[486,486348215,"LEARNING FIRST",0,0,0,1,0,0,0,3.8600000000000002E-2,null,1,0,0,1,10,1,null,null,null,null,null,null,486,486348215,"LEARNING FIRST",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,348,215,10]
[486,486348226,"LEARNING FIRST",0,0,0,2,1,0,0,0.1158,null,0,0,0,3,9,3,null,null,null,null,null,null,486,486348226,"LEARNING FIRST",0,0,0,2,1,0,0,0,0,0,0,3,0,0,0,0,null,348,226,9]
[486,486348227,"LEARNING FIRST",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,486,486348227,"LEARNING FIRST",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,348,227,10]
[486,486348271,"LEARNING FIRST",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,486,486348271,"LEARNING FIRST",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,348,271,4]
[486,486348277,"LEARNING FIRST",0,0,2,4,2,0,0,0.30880000000000002,null,3,0,0,8,12,8,null,null,null,null,null,null,486,486348277,"LEARNING FIRST",0,0,2,4,2,0,0,0,3,0,0,6,0,0,2,0,null,348,277,12]
[486,486348316,"LEARNING FIRST",0,0,1,2,2,0,0,0.193,null,1,0,0,5,11,5,null,null,null,null,null,null,486,486348316,"LEARNING FIRST",0,0,1,2,2,0,0,0,1,0,0,4,0,0,1,0,null,348,316,11]
[486,486348348,"LEARNING FIRST",0,0,65,346,208,0,0,23.8934,null,135,25,0,527,11,619,null,null,null,null,null,null,486,486348348,"LEARNING FIRST",0,0,65,346,208,0,0,0,135,25,0,469,0,0,58,0,null,348,348,11]
[486,486348610,"LEARNING FIRST",0,0,1,0,0,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,486,486348610,"LEARNING FIRST",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,348,610,5]
[486,486348658,"LEARNING FIRST",0,0,2,1,0,0,0,0.1158,null,1,0,0,3,7,3,null,null,null,null,null,null,486,486348658,"LEARNING FIRST",0,0,2,1,0,0,0,0,1,0,0,1,0,0,2,0,null,348,658,7]
[486,486348753,"LEARNING FIRST",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,486,486348753,"LEARNING FIRST",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,348,753,7]
[486,486348767,"LEARNING FIRST",0,0,3,8,4,0,0,0.57899999999999996,null,3,0,0,11,9,15,null,null,null,null,null,null,486,486348767,"LEARNING FIRST",0,0,3,8,4,0,0,0,3,0,0,9,0,0,2,0,null,348,767,9]
[486,486348775,"LEARNING FIRST",0,0,0,2,0,0,0,{"$f":"ROUND(0.0386*(SUM(AD715:AG715)+(AC715*0.5))+0.0486*AH715,4)","v":7.7200000000000005E-2},null,{"$f":"ROUND(AJ715+(AI715*0.5),0)","v":2},{"$f":"ROUND(AK715,0)","v":0},0,{"$f":"ROUND(((AN715+AO715)*0.5)+AM715+AP715+AQ715,0)","v":2},{"$f":"AU715","v":4},{"$f":"SUM(F715:I715)+ROUND(D715*0.5,0)+ROUND(J715*0.5,0)","v":2},null,null,null,null,null,null,486,486348775,"LEARNING FIRST",0,0,0,2,0,0,0,0,2,0,0,2,0,0,0,0,null,348,775,4]
[487,487049016,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,1,1,8,1,null,null,null,null,null,null,487,487049016,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,49,16,8]
[487,487049018,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,487,487049018,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,18,9]
[487,487049035,"PROSPECT HILL ACADEMY",0,0,0,0,7,33,0,1.544,null,0,0,0,30,11,40,null,null,null,null,null,null,487,487049035,"PROSPECT HILL ACADEMY",0,0,0,0,7,33,0,0,0,0,0,5,0,0,0,25,null,49,35,11]
[487,487049044,"PROSPECT HILL ACADEMY",0,0,0,0,2,5,0,0.2702,null,0,0,0,3,11,7,null,null,null,null,null,null,487,487049044,"PROSPECT HILL ACADEMY",0,0,0,0,2,5,0,0,0,0,0,0,0,0,0,3,null,49,44,11]
[487,487049048,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,487,487049048,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,48,4]
[487,487049049,"PROSPECT HILL ACADEMY",0,0,0,0,22,28,0,1.93,null,0,1,3,46,8,50,null,null,null,null,null,null,487,487049049,"PROSPECT HILL ACADEMY",0,0,0,0,22,28,0,0,0,1,3,20,0,0,0,26,null,49,49,8]
[487,487049057,"PROSPECT HILL ACADEMY",0,0,0,0,3,3,0,0.2316,null,0,0,0,3,12,6,null,null,null,null,null,null,487,487049057,"PROSPECT HILL ACADEMY",0,0,0,0,3,3,0,0,0,0,0,1,0,0,0,2,null,49,57,12]
[487,487049093,"PROSPECT HILL ACADEMY",0,0,0,0,16,38,0,2.0844,null,0,1,0,26,11,54,null,null,null,null,null,null,487,487049093,"PROSPECT HILL ACADEMY",0,0,0,0,16,38,0,0,0,1,0,9,0,0,0,17,null,49,93,11]
[487,487049100,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,1,10,2,null,null,null,null,null,null,487,487049100,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,0,null,49,100,10]
[487,487049128,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,1,10,2,null,null,null,null,null,null,487,487049128,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,0,null,49,128,10]
[487,487049155,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,2,1,null,null,null,null,null,null,487,487049155,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,155,2]
[487,487049163,"PROSPECT HILL ACADEMY",0,0,0,0,5,11,0,0.61760000000000004,null,0,0,1,10,11,16,null,null,null,null,null,null,487,487049163,"PROSPECT HILL ACADEMY",0,0,0,0,5,11,0,0,0,0,1,3,0,0,0,7,null,49,163,11]
[487,487049165,"PROSPECT HILL ACADEMY",0,0,0,0,17,36,0,2.0457999999999998,null,0,1,1,36,10,53,null,null,null,null,null,null,487,487049165,"PROSPECT HILL ACADEMY",0,0,0,0,17,36,0,0,0,1,1,11,0,0,0,25,null,49,165,10]
[487,487049176,"PROSPECT HILL ACADEMY",0,0,0,0,17,30,0,1.8142,null,0,1,2,34,8,47,null,null,null,null,null,null,487,487049176,"PROSPECT HILL ACADEMY",0,0,0,0,17,30,0,0,0,1,2,14,0,0,0,20,null,49,176,8]
[487,487049178,"PROSPECT HILL ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,3,2,null,null,null,null,null,null,487,487049178,"PROSPECT HILL ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,49,178,3]
[487,487049181,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,1,10,2,null,null,null,null,null,null,487,487049181,"PROSPECT HILL ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,1,null,49,181,10]
[487,487049229,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,487,487049229,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,229,9]
[487,487049244,"PROSPECT HILL ACADEMY",0,0,0,0,1,6,0,0.2702,null,0,0,0,2,10,7,null,null,null,null,null,null,487,487049244,"PROSPECT HILL ACADEMY",0,0,0,0,1,6,0,0,0,0,0,0,0,0,0,2,null,49,244,10]
[487,487049248,"PROSPECT HILL ACADEMY",0,0,0,0,5,11,0,0.61760000000000004,null,0,0,1,9,11,16,null,null,null,null,null,null,487,487049248,"PROSPECT HILL ACADEMY",0,0,0,0,5,11,0,0,0,0,1,1,0,0,0,8,null,49,248,11]
[487,487049258,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,487,487049258,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,258,10]
[487,487049262,"PROSPECT HILL ACADEMY",0,0,0,0,2,6,0,0.30880000000000002,null,0,0,0,4,9,8,null,null,null,null,null,null,487,487049262,"PROSPECT HILL ACADEMY",0,0,0,0,2,6,0,0,0,0,0,1,0,0,0,3,null,49,262,9]
[487,487049274,"PROSPECT HILL ACADEMY",0,0,0,0,70,86,0,6.0216000000000003,null,0,2,3,109,10,156,null,null,null,null,null,null,487,487049274,"PROSPECT HILL ACADEMY",0,0,0,0,70,86,0,0,0,2,3,52,0,0,0,57,null,49,274,10]
[487,487049284,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,487,487049284,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,284,5]
[487,487049285,"PROSPECT HILL ACADEMY",0,0,0,0,2,1,0,0.1158,null,0,0,0,0,8,3,null,null,null,null,null,null,487,487049285,"PROSPECT HILL ACADEMY",0,0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,null,49,285,8]
[487,487049305,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,487,487049305,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,305,4]
[487,487049308,"PROSPECT HILL ACADEMY",0,0,0,0,2,2,0,0.15440000000000001,null,0,0,0,1,9,4,null,null,null,null,null,null,487,487049308,"PROSPECT HILL ACADEMY",0,0,0,0,2,2,0,0,0,0,0,1,0,0,0,0,null,49,308,9]
[487,487049314,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,487,487049314,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,314,7]
[487,487049347,"PROSPECT HILL ACADEMY",0,0,0,0,4,4,0,0.30880000000000002,null,0,0,0,7,8,8,null,null,null,null,null,null,487,487049347,"PROSPECT HILL ACADEMY",0,0,0,0,4,4,0,0,0,0,0,3,0,0,0,4,null,49,347,8]
[487,487274010,"PROSPECT HILL ACADEMY",1,0,1,6,0,0,0,0.2702,null,2,0,0,3,3,8,null,null,null,null,null,null,487,487274010,"PROSPECT HILL ACADEMY",1,0,1,6,0,0,0,0,2,0,0,2,0,0,1,0,null,274,10,3]
[487,487274016,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,487,487274016,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,274,16,8]
[487,487274023,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,487,487274023,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,23,3]
[487,487274026,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,487,487274026,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,26,3]
[487,487274030,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,487,487274030,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,30,7]
[487,487274031,"PROSPECT HILL ACADEMY",{"$f":"ROUND(AB749,0)","v":0},0,0,4,0,0,0,0.15440000000000001,null,1,0,0,2,5,4,null,null,null,null,null,null,487,487274031,"PROSPECT HILL ACADEMY",0,0,0,4,0,0,0,0,1,0,0,2,0,0,0,0,null,274,31,5]
[487,487274035,"PROSPECT HILL ACADEMY",2,0,0,19,1,0,0,0.77200000000000002,null,2,0,0,19,11,21,null,null,null,null,null,null,487,487274035,"PROSPECT HILL ACADEMY",2,0,0,19,1,0,0,0,2,0,0,18,2,0,0,0,null,274,35,11]
[487,487274044,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,2,11,2,null,null,null,null,null,null,487,487274044,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,274,44,11]
[487,487274048,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,7.7200000000000005E-2,null,1,0,0,0,4,2,null,null,null,null,null,null,487,487274048,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,0,1,0,0,0,0,0,0,0,null,274,48,4]
[487,487274049,"PROSPECT HILL ACADEMY",7,0,10,41,15,0,0,2.5476000000000001,null,16,1,0,58,8,70,null,null,null,null,null,null,487,487274049,"PROSPECT HILL ACADEMY",7,0,10,41,15,0,0,4,14,1,0,48,4,0,8,0,null,274,49,8]
[487,487274057,"PROSPECT HILL ACADEMY",1,0,3,12,1,0,0,0.61760000000000004,null,6,0,0,12,12,17,null,null,null,null,null,null,487,487274057,"PROSPECT HILL ACADEMY",1,0,3,12,1,0,0,1,5,0,0,8,1,0,3,0,null,274,57,12]
[487,487274093,"PROSPECT HILL ACADEMY",0,0,5,41,5,0,0,1.9685999999999999,null,13,0,0,39,11,51,null,null,null,null,null,null,487,487274093,"PROSPECT HILL ACADEMY",0,0,5,41,5,0,0,0,13,0,0,35,0,0,4,0,null,274,93,11]
[487,487274103,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,487,487274103,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,103,10]
[487,487274128,"PROSPECT HILL ACADEMY",1,0,0,2,1,0,0,0.1158,null,1,0,0,0,10,4,null,null,null,null,null,null,487,487274128,"PROSPECT HILL ACADEMY",1,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,null,274,128,10]
[487,487274149,"PROSPECT HILL ACADEMY",0,0,0,1,2,0,0,0.1158,null,0,0,0,2,12,3,null,null,null,null,null,null,487,487274149,"PROSPECT HILL ACADEMY",0,0,0,1,2,0,0,0,0,0,0,2,0,0,0,0,null,274,149,12]
[487,487274160,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,487,487274160,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,160,11]
[487,487274163,"PROSPECT HILL ACADEMY",1,0,2,7,1,0,0,0.38600000000000001,null,4,0,0,9,11,11,null,null,null,null,null,null,487,487274163,"PROSPECT HILL ACADEMY",1,0,2,7,1,0,0,1,3,0,0,6,1,0,2,0,null,274,163,11]
[487,487274165,"PROSPECT HILL ACADEMY",1,0,1,27,3,0,0,1.1966000000000001,null,11,0,0,19,10,32,null,null,null,null,null,null,487,487274165,"PROSPECT HILL ACADEMY",1,0,1,27,3,0,0,1,10,0,0,17,1,0,1,0,null,274,165,10]
[487,487274176,"PROSPECT HILL ACADEMY",4,0,4,51,10,0,0,2.5089999999999999,null,22,0,0,44,8,67,null,null,null,null,null,null,487,487274176,"PROSPECT HILL ACADEMY",4,0,4,51,10,0,0,2,21,0,0,40,3,0,2,0,null,274,176,8]
[487,487274178,"PROSPECT HILL ACADEMY",0,0,0,2,1,0,0,0.1158,null,0,0,0,3,3,3,null,null,null,null,null,null,487,487274178,"PROSPECT HILL ACADEMY",0,0,0,2,1,0,0,0,0,0,0,3,0,0,0,0,null,274,178,3]
[487,487274181,"PROSPECT HILL ACADEMY",0,0,3,3,0,0,0,0.2316,null,3,0,0,4,10,6,null,null,null,null,null,null,487,487274181,"PROSPECT HILL ACADEMY",0,0,3,3,0,0,0,0,3,0,0,3,0,0,1,0,null,274,181,10]
[487,487274182,"PROSPECT HILL ACADEMY",0,0,0,0,3,0,0,0.1158,null,0,0,0,0,8,3,null,null,null,null,null,null,487,487274182,"PROSPECT HILL ACADEMY",0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,null,274,182,8]
[487,487274220,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0.1158,null,0,0,0,3,7,3,null,null,null,null,null,null,487,487274220,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0,0,0,0,3,0,0,0,0,null,274,220,7]
[487,487274229,"PROSPECT HILL ACADEMY",0,0,0,3,1,0,0,0.15440000000000001,null,1,0,0,0,9,4,null,null,null,null,null,null,487,487274229,"PROSPECT HILL ACADEMY",0,0,0,3,1,0,0,0,1,0,0,0,0,0,0,0,null,274,229,9]
[487,487274244,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,487,487274244,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,274,244,10]
[487,487274248,"PROSPECT HILL ACADEMY",2,0,7,16,2,0,0,0.96499999999999997,null,8,0,0,12,11,26,null,null,null,null,null,null,487,487274248,"PROSPECT HILL ACADEMY",2,0,7,16,2,0,0,2,7,0,0,6,2,0,5,0,null,274,248,11]
[487,487274262,"PROSPECT HILL ACADEMY",3,0,0,9,0,0,0,0.34739999999999999,null,2,0,0,6,9,11,null,null,null,null,null,null,487,487274262,"PROSPECT HILL ACADEMY",3,0,0,9,0,0,0,1,1,0,0,5,1,0,0,0,null,274,262,9]
[487,487274274,"PROSPECT HILL ACADEMY",14,0,22,145,31,0,0,7.6428000000000003,null,54,0,0,164,10,205,null,null,null,null,null,null,487,487274274,"PROSPECT HILL ACADEMY",14,0,22,145,31,0,0,7,50,0,0,143,9,0,16,0,null,274,274,10]
[487,487274284,"PROSPECT HILL ACADEMY",1,0,1,4,0,0,0,0.193,null,2,0,0,6,5,6,null,null,null,null,null,null,487,487274284,"PROSPECT HILL ACADEMY",1,0,1,4,0,0,0,1,1,0,0,4,1,0,1,0,null,274,284,5]
[487,487274308,"PROSPECT HILL ACADEMY",0,0,1,6,2,0,0,0.34739999999999999,null,0,0,0,8,9,9,null,null,null,null,null,null,487,487274308,"PROSPECT HILL ACADEMY",0,0,1,6,2,0,0,0,0,0,0,7,0,0,1,0,null,274,308,9]
[487,487274314,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,487,487274314,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,314,7]
[487,487274346,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,1,0,0,0,8,1,null,null,null,null,null,null,487,487274346,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,null,274,346,8]
[487,487274347,"PROSPECT HILL ACADEMY",0,0,1,11,0,0,0,0.4632,null,5,0,0,7,8,12,null,null,null,null,null,null,487,487274347,"PROSPECT HILL ACADEMY",0,0,1,11,0,0,0,0,5,0,0,6,0,0,1,0,null,274,347,8]
[488,488219001,"SOUTH SHORE",0,0,1,15,4,12,0,1.2352000000000001,null,2,0,0,10,7,32,null,null,null,null,null,null,488,488219001,"SOUTH SHORE",0,0,1,15,4,12,0,0,2,0,0,5,0,0,0,5,null,219,1,7]
[488,488219016,"SOUTH SHORE",0,0,0,1,1,1,0,0.1158,null,0,0,0,3,8,3,null,null,null,null,null,null,488,488219016,"SOUTH SHORE",0,0,0,1,1,1,0,0,0,0,0,2,0,0,0,1,null,219,16,8]
[488,488219035,"SOUTH SHORE",0,0,0,0,0,2,0,{"$f":"ROUND(0.0386*(SUM(AD779:AG779)+(AC779*0.5))+0.0486*AH779,4)","v":7.7200000000000005E-2},null,{"$f":"ROUND(AJ779+(AI779*0.5),0)","v":0},{"$f":"ROUND(AK779,0)","v":0},0,{"$f":"ROUND(((AN779+AO779)*0.5)+AM779+AP779+AQ779,0)","v":2},{"$f":"AU779","v":11},{"$f":"SUM(F779:I779)+ROUND(D779*0.5,0)+ROUND(J779*0.5,0)","v":2},null,null,null,null,null,null,488,488219035,"SOUTH SHORE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,219,35,11]
[488,488219040,"SOUTH SHORE",0,0,0,1,2,3,0,0.2316,null,0,0,0,4,6,6,null,null,null,null,null,null,488,488219040,"SOUTH SHORE",0,0,0,1,2,3,0,0,0,0,0,2,0,0,0,2,null,219,40,6]
[488,488219044,"SOUTH SHORE",0,0,9,43,34,50,0,5.2496,null,16,4,4,81,11,136,null,null,null,null,null,null,488,488219044,"SOUTH SHORE",0,0,9,43,34,50,0,0,16,4,4,51,0,0,5,25,null,219,44,11]
[488,488219050,"SOUTH SHORE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,488,488219050,"SOUTH SHORE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,219,50,4]
[488,488219052,"SOUTH SHORE",0,0,0,2,1,0,0,0.1158,null,0,0,0,0,7,3,null,null,null,null,null,null,488,488219052,"SOUTH SHORE",0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,0,null,219,52,7]
[488,488219065,"SOUTH SHORE",0,0,1,3,2,3,0,0.34739999999999999,null,0,0,0,1,2,9,null,null,null,null,null,null,488,488219065,"SOUTH SHORE",0,0,1,3,2,3,0,0,0,0,0,1,0,0,0,0,null,219,65,2]
[488,488219082,"SOUTH SHORE",0,0,0,{"$f":"ROUND(AE785,0)","v":0},0,3,0,0.1158,null,0,0,0,0,2,3,null,null,null,null,null,null,488,488219082,"SOUTH SHORE",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,219,82,2]
[488,488219083,"SOUTH SHORE",{"$f":"ROUND(AB786,0)","v":0},0,0,1,3,8,0,0.4632,null,1,0,1,5,6,12,null,null,null,null,null,null,488,488219083,"SOUTH SHORE",0,0,0,1,3,8,0,0,1,0,1,4,0,0,0,1,null,219,83,6]
[488,488219118,"SOUTH SHORE",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,488,488219118,"SOUTH SHORE",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,219,118,5]
[488,488219122,"SOUTH SHORE",0,0,4,11,2,11,0,1.0808,null,4,0,0,9,3,28,null,null,null,null,null,null,488,488219122,"SOUTH SHORE",0,0,4,11,2,11,0,0,4,0,0,4,0,0,2,3,null,219,122,3]
[488,488219131,"SOUTH SHORE",0,0,1,1,2,7,0,0.42459999999999998,null,0,0,0,0,2,11,null,null,null,null,null,null,488,488219131,"SOUTH SHORE",0,0,1,1,2,7,0,0,0,0,0,0,0,0,0,0,null,219,131,2]
[488,488219133,"SOUTH SHORE",0,0,4,9,5,11,0,1.1194,null,7,0,0,10,9,29,null,null,null,null,null,null,488,488219133,"SOUTH SHORE",0,0,4,9,5,11,0,0,7,0,0,4,0,0,2,4,null,219,133,9]
[488,488219142,"SOUTH SHORE",0,0,1,5,5,7,0,0.69479999999999997,null,0,0,0,3,7,18,null,null,null,null,null,null,488,488219142,"SOUTH SHORE",0,0,1,5,5,7,0,0,0,0,0,0,0,0,0,3,null,219,142,7]
[488,488219145,"SOUTH SHORE",0,0,0,5,0,0,0,0.193,null,0,0,0,4,5,5,null,null,null,null,null,null,488,488219145,"SOUTH SHORE",0,0,0,5,0,0,0,0,0,0,0,4,0,0,0,0,null,219,145,5]
[488,488219171,"SOUTH SHORE",0,0,0,3,4,3,0,0.38600000000000001,null,0,0,0,4,4,10,null,null,null,null,null,null,488,488219171,"SOUTH SHORE",0,0,0,3,4,3,0,0,0,0,0,2,0,0,0,2,null,219,171,4]
[488,488219182,"SOUTH SHORE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,488,488219182,"SOUTH SHORE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,219,182,8]
[488,488219219,"SOUTH SHORE",0,0,0,6,2,5,0,0.50180000000000002,null,0,0,0,1,2,13,null,null,null,null,null,null,488,488219219,"SOUTH SHORE",0,0,0,6,2,5,0,0,0,0,0,0,0,0,0,1,null,219,219,2]
[488,488219231,"SOUTH SHORE",0,0,2,11,6,12,0,1.1966000000000001,null,1,0,0,7,4,31,null,null,null,null,null,null,488,488219231,"SOUTH SHORE",0,0,2,11,6,12,0,0,1,0,0,2,0,0,0,5,null,219,231,4]
[488,488219239,"SOUTH SHORE",0,0,0,4,3,2,0,0.34739999999999999,null,0,0,0,3,6,9,null,null,null,null,null,null,488,488219239,"SOUTH SHORE",0,0,0,4,3,2,0,0,0,0,0,2,0,0,0,1,null,219,239,6]
[488,488219243,"SOUTH SHORE",0,0,3,11,12,7,0,1.2738,null,4,0,0,14,9,33,null,null,null,null,null,null,488,488219243,"SOUTH SHORE",0,0,3,11,12,7,0,0,4,0,0,7,0,0,2,5,null,219,243,9]
[488,488219244,"SOUTH SHORE",0,0,7,69,53,70,0,7.6814,null,28,4,4,102,10,199,null,null,null,null,null,null,488,488219244,"SOUTH SHORE",0,0,7,69,53,70,0,0,28,4,4,70,0,0,3,29,null,219,244,10]
[488,488219251,"SOUTH SHORE",0,0,10,44,25,24,0,3.9758,null,8,0,0,39,9,103,null,null,null,null,null,null,488,488219251,"SOUTH SHORE",0,0,10,44,25,24,0,0,8,0,0,26,0,0,3,10,null,219,251,9]
[488,488219264,"SOUTH SHORE",0,0,1,5,5,3,0,0.54039999999999999,null,0,0,0,2,3,14,null,null,null,null,null,null,488,488219264,"SOUTH SHORE",0,0,1,5,5,3,0,0,0,0,0,2,0,0,0,0,null,219,264,3]
[488,488219285,"SOUTH SHORE",0,0,0,1,0,2,0,0.1158,null,0,0,0,2,8,3,null,null,null,null,null,null,488,488219285,"SOUTH SHORE",0,0,0,1,0,2,0,0,0,0,0,0,0,0,0,2,null,219,285,8]
[488,488219293,"SOUTH SHORE",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,488,488219293,"SOUTH SHORE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,219,293,10]
[488,488219336,"SOUTH SHORE",0,0,27,115,63,69,0,10.5764,null,18,0,1,82,8,274,null,null,null,null,null,null,488,488219336,"SOUTH SHORE",0,0,27,115,63,69,0,0,18,0,1,50,0,0,8,24,null,219,336,8]
[488,488219625,"SOUTH SHORE",0,0,0,3,0,0,0,0.1158,null,2,0,0,2,6,3,null,null,null,null,null,null,488,488219625,"SOUTH SHORE",0,0,0,3,0,0,0,0,2,0,0,2,0,0,0,0,null,219,625,6]
[488,488219760,"SOUTH SHORE",0,0,0,0,1,6,0,0.2702,null,0,0,0,0,5,7,null,null,null,null,null,null,488,488219760,"SOUTH SHORE",0,0,0,0,1,6,0,0,0,0,0,0,0,0,0,0,null,219,760,5]
[488,488219780,"SOUTH SHORE",0,0,3,29,5,11,0,1.8528,null,3,0,0,17,6,48,null,null,null,null,null,null,488,488219780,"SOUTH SHORE",0,0,3,29,5,11,0,0,3,0,0,9,0,0,3,5,null,219,780,6]
[489,489020020,"STURGIS",0,0,0,0,0,229,0,8.8393999999999995,null,0,0,7,86,10,229,null,null,null,null,null,null,489,489020020,"STURGIS",0,0,0,0,0,229,0,0,0,0,7,0,0,0,0,86,null,20,20,10]
[489,489020036,"STURGIS",0,0,0,0,0,97,0,3.7442000000000002,null,0,0,0,20,7,97,null,null,null,null,null,null,489,489020036,"STURGIS",0,0,0,0,0,97,0,0,0,0,0,0,0,0,0,20,null,20,36,7]
[489,489020052,"STURGIS",0,0,0,0,0,4,0,0.15440000000000001,null,0,0,0,2,7,4,null,null,null,null,null,null,489,489020052,"STURGIS",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,2,null,20,52,7]
[489,489020096,"STURGIS",0,0,0,0,0,111,0,4.2846000000000002,null,0,0,2,33,8,111,null,null,null,null,null,null,489,489020096,"STURGIS",0,0,0,0,0,111,0,0,0,0,2,0,0,0,0,33,null,20,96,8]
[489,489020172,"STURGIS",0,0,0,0,0,52,0,2.0072000000000001,null,0,0,0,11,8,52,null,null,null,null,null,null,489,489020172,"STURGIS",0,0,0,0,0,52,0,0,0,0,0,0,0,0,0,11,null,20,172,8]
[489,489020197,"STURGIS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,489,489020197,"STURGIS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,20,197,8]
[489,489020239,"STURGIS",0,0,0,0,0,52,0,2.0072000000000001,null,0,0,0,6,6,52,null,null,null,null,null,null,489,489020239,"STURGIS",0,0,0,0,0,52,0,0,0,0,0,0,0,0,0,6,null,20,239,6]
[489,489020242,"STURGIS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,489,489020242,"STURGIS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,20,242,10]
[489,489020261,"STURGIS",0,0,0,0,0,155,0,5.9829999999999997,null,0,0,0,28,5,155,null,null,null,null,null,null,489,489020261,"STURGIS",0,0,0,0,0,155,0,0,0,0,0,0,0,0,0,28,null,20,261,5]
[489,489020310,"STURGIS",0,0,0,0,0,15,0,0.57899999999999996,null,0,0,0,2,10,15,null,null,null,null,null,null,489,489020310,"STURGIS",0,0,0,0,0,15,0,0,0,0,0,0,0,0,0,2,null,20,310,10]
[489,489020645,"STURGIS",0,0,0,0,0,82,0,3.1652,null,0,0,0,32,10,82,null,null,null,null,null,null,489,489020645,"STURGIS",0,0,0,0,0,82,0,0,0,0,0,0,0,0,0,32,null,20,645,10]
[489,489020660,"STURGIS",0,0,0,0,0,14,0,0.54039999999999999,null,0,0,0,7,7,14,null,null,null,null,null,null,489,489020660,"STURGIS",0,0,0,0,0,14,0,0,0,0,0,0,0,0,0,7,null,20,660,7]
[489,489020712,"STURGIS",0,0,0,0,0,33,0,1.2738,null,0,0,0,7,7,33,null,null,null,null,null,null,489,489020712,"STURGIS",0,0,0,0,0,33,0,0,0,0,0,0,0,0,0,7,null,20,712,7]
[491,491095072,"ATLANTIS",0,0,0,1,2,0,0,0.1158,null,1,1,0,3,6,3,null,null,null,null,null,null,491,491095072,"ATLANTIS",0,0,0,1,2,0,0,0,1,1,0,3,0,0,0,0,null,95,72,6]
[491,491095095,"ATLANTIS",0,0,104,513,299,278,0,46.0884,null,129,15,65,807,12,1194,null,null,null,null,null,null,491,491095095,"ATLANTIS",0,0,104,513,299,278,0,0,129,15,65,535,0,0,73,199,null,95,95,12]
[491,491095201,"ATLANTIS",0,0,0,5,0,3,0,0.30880000000000002,null,0,0,0,7,12,8,null,null,null,null,null,null,491,491095201,"ATLANTIS",0,0,0,5,0,3,0,0,0,0,0,5,0,0,0,2,null,95,201,12]
[491,491095265,"ATLANTIS",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,4,2,null,null,null,null,null,null,491,491095265,"ATLANTIS",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,95,265,4]
[491,491095273,"ATLANTIS",0,0,1,6,7,0,0,0.54039999999999999,null,1,0,0,6,7,14,null,null,null,null,null,null,491,491095273,"ATLANTIS",0,0,1,6,7,0,0,0,1,0,0,5,0,0,1,0,null,95,273,7]
[491,491095292,"ATLANTIS",0,0,1,6,4,4,0,0.57899999999999996,null,1,1,1,10,6,15,null,null,null,null,null,null,491,491095292,"ATLANTIS",0,0,1,6,4,4,0,0,1,1,1,8,0,0,1,1,null,95,292,6]
[491,491095293,"ATLANTIS",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,491,491095293,"ATLANTIS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,95,293,10]
[491,491095331,"ATLANTIS",0,0,1,9,9,13,0,1.2352000000000001,null,1,0,1,16,7,32,null,null,null,null,null,null,491,491095331,"ATLANTIS",0,0,1,9,9,13,0,0,1,0,1,8,0,0,1,7,null,95,331,7]
[491,491095650,"ATLANTIS",0,0,0,1,1,0,0,7.7200000000000005E-2,null,1,0,0,0,5,2,null,null,null,null,null,null,491,491095650,"ATLANTIS",0,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,null,95,650,5]
[491,491095665,"ATLANTIS",0,0,2,0,2,0,0,0.15440000000000001,null,1,0,0,2,5,4,null,null,null,null,null,null,491,491095665,"ATLANTIS",0,0,2,0,2,0,0,0,1,0,0,1,0,0,1,0,null,95,665,5]
[491,491095763,"ATLANTIS",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,5,2,null,null,null,null,null,null,491,491095763,"ATLANTIS",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,95,763,5]
[492,492281005,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,492,492281005,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,281,5,8]
[492,492281061,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,11,1,null,null,null,null,null,null,492,492281061,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,281,61,11]
[492,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,59,289,0,0,0,13.4328,null,88,0,0,313,12,348,null,null,null,null,null,null,492,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,59,289,0,0,0,0,88,0,0,257,0,0,56,0,null,281,281,12]
[493,493057035,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,22,0,0.84919999999999995,null,0,0,14,22,11,22,null,null,null,null,null,null,493,493057035,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,22,0,0,0,0,14,0,0,0,0,22,null,57,35,11]
[493,493057057,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,100,0,3.86,null,0,0,62,90,12,100,null,null,null,null,null,null,493,493057057,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,100,0,0,0,0,62,0,0,0,0,90,null,57,57,12]
[493,493057093,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,19,0,0.73340000000000005,null,0,0,12,18,11,19,null,null,null,null,null,null,493,493057093,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,19,0,0,0,0,12,0,0,0,0,18,null,57,93,11]
[493,493057163,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,7,0,0.2702,null,0,0,5,4,11,7,null,null,null,null,null,null,493,493057163,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,7,0,0,0,0,5,0,0,0,0,4,null,57,163,11]
[493,493057165,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,4,0,0.15440000000000001,null,0,0,1,4,10,4,null,null,null,null,null,null,493,493057165,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,4,0,0,0,0,1,0,0,0,0,4,null,57,165,10]
[493,493057176,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,1,1,8,1,null,null,null,null,null,null,493,493057176,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,57,176,8]
[493,493057244,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,1,1,10,1,null,null,null,null,null,null,493,493057244,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,57,244,10]
[493,493057248,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,23,0,0.88780000000000003,null,0,0,16,18,11,23,null,null,null,null,null,null,493,493057248,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,23,0,0,0,0,16,0,0,0,0,18,null,57,248,11]
[493,493057262,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,3,0,{"$f":"ROUND(0.0386*(SUM(AD843:AG843)+(AC843*0.5))+0.0486*AH843,4)","v":0.1158},null,{"$f":"ROUND(AJ843+(AI843*0.5),0)","v":0},{"$f":"ROUND(AK843,0)","v":0},2,{"$f":"ROUND(((AN843+AO843)*0.5)+AM843+AP843+AQ843,0)","v":2},{"$f":"AU843","v":9},{"$f":"SUM(F843:I843)+ROUND(D843*0.5,0)+ROUND(J843*0.5,0)","v":3},null,null,null,null,null,null,493,493057262,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,3,0,0,0,0,2,0,0,0,0,2,null,57,262,9]
[493,493057274,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,1,2,10,2,null,null,null,null,null,null,493,493057274,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,2,0,0,0,0,1,0,0,0,0,2,null,57,274,10]
[493,493057346,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,2,2,8,2,null,null,null,null,null,null,493,493057346,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,2,0,0,0,0,2,0,0,0,0,2,null,57,346,8]
[493,493057348,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,493,493057348,"PHOENIX ACADEMY CHELSEA",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,57,348,11]
[494,494093035,"PIONEER CS OF SCIENCE",0,0,0,1,1,1,0,0.1158,null,0,0,0,3,11,3,null,null,null,null,null,null,494,494093035,"PIONEER CS OF SCIENCE",0,0,0,1,1,1,0,0,0,0,0,2,0,0,0,1,null,93,35,11]
[494,494093049,"PIONEER CS OF SCIENCE",0,0,0,0,1,1,{"$f":"ROUND(AH848,0)","v":0},7.7200000000000005E-2,null,0,0,0,2,8,2,null,null,null,null,null,null,494,494093049,"PIONEER CS OF SCIENCE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,93,49,8]
[494,494093056,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,4,1,null,null,null,null,null,null,494,494093056,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,93,56,4]
[494,494093057,"PIONEER CS OF SCIENCE",{"$f":"ROUND(AB850,0)","v":0},0,9,35,16,19,0,3.0493999999999999,null,15,3,1,52,12,79,null,null,null,null,null,null,494,494093057,"PIONEER CS OF SCIENCE",0,0,9,35,16,19,0,0,15,3,1,33,0,0,6,13,null,93,57,12]
[494,494093071,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,7.7200000000000005E-2,null,1,1,0,0,5,2,null,null,null,null,null,null,494,494093071,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,0,1,1,0,0,0,0,0,0,null,93,71,5]
[494,494093093,"PIONEER CS OF SCIENCE",0,0,26,108,75,70,0,10.769399999999999,null,55,8,4,168,11,279,null,null,null,null,null,null,494,494093093,"PIONEER CS OF SCIENCE",0,0,26,108,75,70,0,0,55,8,4,109,0,0,16,43,null,93,93,11]
[494,494093128,"PIONEER CS OF SCIENCE",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,494,494093128,"PIONEER CS OF SCIENCE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,93,128,10]
[494,494093163,"PIONEER CS OF SCIENCE",0,0,1,11,4,3,0,0.73340000000000005,null,4,0,0,15,11,19,null,null,null,null,null,null,494,494093163,"PIONEER CS OF SCIENCE",0,0,1,11,4,3,0,0,4,0,0,11,0,0,1,3,null,93,163,11]
[494,494093165,"PIONEER CS OF SCIENCE",0,0,1,17,15,18,0,1.9685999999999999,null,3,2,1,31,10,51,null,null,null,null,null,null,494,494093165,"PIONEER CS OF SCIENCE",0,0,1,17,15,18,0,0,3,2,1,22,0,0,0,9,null,93,165,10]
[494,494093176,"PIONEER CS OF SCIENCE",0,0,1,5,2,1,0,0.34739999999999999,null,2,0,0,9,8,9,null,null,null,null,null,null,494,494093176,"PIONEER CS OF SCIENCE",0,0,1,5,2,1,0,0,2,0,0,7,0,0,1,1,null,93,176,8]
[494,494093178,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,0,3,2,null,null,null,null,null,null,494,494093178,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,93,178,3]
[494,494093181,"PIONEER CS OF SCIENCE",0,0,0,3,1,3,0,0.2702,null,0,0,0,7,10,7,null,null,null,null,null,null,494,494093181,"PIONEER CS OF SCIENCE",0,0,0,3,1,3,0,0,0,0,0,4,0,0,0,3,null,93,181,10]
[494,494093229,"PIONEER CS OF SCIENCE",0,0,0,2,0,2,0,0.15440000000000001,null,1,0,1,4,9,4,null,null,null,null,null,null,494,494093229,"PIONEER CS OF SCIENCE",0,0,0,2,0,2,0,0,1,0,1,2,0,0,0,2,null,93,229,9]
[494,494093248,"PIONEER CS OF SCIENCE",0,0,25,117,66,83,0,11.2326,null,46,9,3,188,11,291,null,null,null,null,null,null,494,494093248,"PIONEER CS OF SCIENCE",0,0,25,117,66,83,0,0,46,9,3,111,0,0,19,58,null,93,248,11]
[494,494093262,"PIONEER CS OF SCIENCE",0,0,0,5,4,6,0,0.57899999999999996,null,1,0,0,9,9,15,null,null,null,null,null,null,494,494093262,"PIONEER CS OF SCIENCE",0,0,0,5,4,6,0,0,1,0,0,6,0,0,0,3,null,93,262,9]
[494,494093284,"PIONEER CS OF SCIENCE",0,0,0,3,0,0,0,0.1158,null,1,0,0,0,5,3,null,null,null,null,null,null,494,494093284,"PIONEER CS OF SCIENCE",0,0,0,3,0,0,0,0,1,0,0,0,0,0,0,0,null,93,284,5]
[494,494093291,"PIONEER CS OF SCIENCE",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,494,494093291,"PIONEER CS OF SCIENCE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,93,291,5]
[494,494093293,"PIONEER CS OF SCIENCE",0,0,0,1,0,1,0,7.7200000000000005E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,494,494093293,"PIONEER CS OF SCIENCE",0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,1,null,93,293,10]
[494,494093346,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,494,494093346,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,93,346,8]
[494,494093347,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,7.7200000000000005E-2,null,1,0,0,2,8,2,null,null,null,null,null,null,494,494093347,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,0,1,0,0,2,0,0,0,0,null,93,347,8]
[496,496201072,"GLOBAL LEARNING",0,0,0,0,2,2,0,0.15440000000000001,null,0,0,0,2,6,4,null,null,null,null,null,null,496,496201072,"GLOBAL LEARNING",0,0,0,0,2,2,0,0,0,0,0,1,0,0,0,1,null,201,72,6]
[496,496201095,"GLOBAL LEARNING",0,0,0,1,3,2,0,0.2316,null,0,0,0,5,12,6,null,null,null,null,null,null,496,496201095,"GLOBAL LEARNING",0,0,0,1,3,2,0,0,0,0,0,3,0,0,0,2,null,201,95,12]
[496,496201201,"GLOBAL LEARNING",0,0,0,82,264,148,0,19.0684,null,14,21,14,372,12,494,null,null,null,null,null,null,496,496201201,"GLOBAL LEARNING",0,0,0,82,264,148,0,0,14,21,14,260,0,0,0,112,null,201,201,12]
[497,497117005,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,6,2,0,0,0.30880000000000002,null,0,0,0,3,8,8,null,null,null,null,null,null,497,497117005,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,6,2,0,0,0,0,0,0,3,0,0,0,0,null,117,5,8]
[497,497117008,"PIONEER VALLEY CHINESE IMMERSION",0,0,10,47,16,0,0,2.8178000000000001,null,2,0,0,12,7,73,null,null,null,null,null,null,497,497117008,"PIONEER VALLEY CHINESE IMMERSION",0,0,10,47,16,0,0,0,2,0,0,10,0,0,2,0,null,117,8,7]
[497,497117024,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,7,7,8,0,0.9264,null,2,0,0,5,5,24,null,null,null,null,null,null,497,497117024,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,7,7,8,0,0,2,0,0,0,0,0,1,4,null,117,24,5]
[497,497117061,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,9,4,8,0,0.88780000000000003,null,0,0,0,9,11,23,null,null,null,null,null,null,497,497117061,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,9,4,8,0,0,0,0,0,4,0,0,0,5,null,117,61,11]
[497,497117074,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,5,1,0,0,0.2702,null,0,0,0,2,4,7,null,null,null,null,null,null,497,497117074,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,5,1,0,0,0,0,0,0,2,0,0,0,0,null,117,74,4]
[497,497117086,"PIONEER VALLEY CHINESE IMMERSION",0,0,3,13,6,5,0,1.0422,null,1,0,0,6,8,27,null,null,null,null,null,null,497,497117086,"PIONEER VALLEY CHINESE IMMERSION",0,0,3,13,6,5,0,0,1,0,0,4,0,0,2,0,null,117,86,8]
[497,497117087,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,497,497117087,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,117,87,5]
[497,497117111,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,5,3,1,0,0.38600000000000001,null,0,0,0,1,7,10,null,null,null,null,null,null,497,497117111,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,5,3,1,0,0,0,0,0,0,0,0,0,1,null,117,111,7]
[497,497117114,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,6,9,3,0,0.73340000000000005,null,2,0,0,7,10,19,null,null,null,null,null,null,497,497117114,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,6,9,3,0,0,2,0,0,6,0,0,0,1,null,117,114,10]
[497,497117117,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,14,11,9,0,1.3895999999999999,null,0,0,0,2,5,36,null,null,null,null,null,null,497,497117117,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,14,11,9,0,0,0,0,0,2,0,0,0,0,null,117,117,5]
[497,497117127,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,497,497117127,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,117,127,5]
[497,497117137,"PIONEER VALLEY CHINESE IMMERSION",0,0,4,8,10,12,0,1.3124,null,1,0,0,7,12,34,null,null,null,null,null,null,497,497117137,"PIONEER VALLEY CHINESE IMMERSION",0,0,4,8,10,12,0,0,1,0,0,5,0,0,2,0,null,117,137,12]
[497,497117154,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,497,497117154,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,117,154,6]
[497,497117159,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,3,1,1,0,0.2316,null,0,0,0,0,3,6,null,null,null,null,null,null,497,497117159,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,3,1,1,0,0,0,0,0,0,0,0,0,0,null,117,159,3]
[497,497117161,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,497,497117161,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,117,161,7]
[497,497117210,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,16,11,10,0,1.5054000000000001,null,1,0,0,8,6,39,null,null,null,null,null,null,497,497117210,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,16,11,10,0,0,1,0,0,6,0,0,1,1,null,117,210,6]
[497,497117223,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,3,0,0,0,0.15440000000000001,null,0,0,0,0,11,4,null,null,null,null,null,null,497,497117223,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,null,117,223,11]
[497,497117272,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,3,0,0,0,0.1158,null,0,0,0,0,6,3,null,null,null,null,null,null,497,497117272,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,null,117,272,6]
[497,497117275,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,4,1,0,0,0.2316,null,0,0,0,4,4,6,null,null,null,null,null,null,497,497117275,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,4,1,0,0,0,0,0,0,3,0,0,1,0,null,117,275,4]
[497,497117278,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,21,11,13,0,1.7756000000000001,null,0,0,0,9,7,46,null,null,null,null,null,null,497,497117278,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,21,11,13,0,0,0,0,0,7,0,0,0,2,null,117,278,7]
[497,497117281,"PIONEER VALLEY CHINESE IMMERSION",0,0,7,31,38,17,0,3.5897999999999999,null,0,1,0,65,12,93,null,null,null,null,null,null,497,497117281,"PIONEER VALLEY CHINESE IMMERSION",0,0,7,31,38,17,0,0,0,1,0,48,0,0,3,14,null,117,281,12]
[497,497117289,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,497,497117289,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,117,289,7]
[497,497117325,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,{"$f":"ROUND(AE892,0)","v":4},4,0,0,0.34739999999999999,null,0,0,0,4,9,9,null,null,null,null,null,null,497,497117325,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,4,4,0,0,0,0,0,0,3,0,0,1,0,null,117,325,9]
[497,497117332,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"ROUND(AB893,0)","v":0},0,0,2,2,0,0,0.15440000000000001,null,0,0,0,0,10,4,null,null,null,null,null,null,497,497117332,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,2,0,0,0,0,0,0,0,0,0,0,0,null,117,332,10]
[497,497117340,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,0,1,0,0,0.1158,null,0,0,0,1,6,3,null,null,null,null,null,null,497,497117340,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,0,1,0,0,0,0,0,0,0,0,0,1,0,null,117,340,6]
[497,497117605,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,24,28,0,2.0072000000000001,null,0,0,1,16,6,52,null,null,null,null,null,null,497,497117605,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,24,28,0,0,0,0,1,7,0,0,0,9,null,117,605,6]
[497,497117670,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,6,0,0.2702,null,0,0,0,2,6,7,null,null,null,null,null,null,497,497117670,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,6,0,0,0,0,0,0,0,0,0,2,null,117,670,6]
[497,497117672,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,497,497117672,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,117,672,9]
[497,497117674,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,7,1,4,0,0.50180000000000002,null,0,0,0,6,10,13,null,null,null,null,null,null,497,497117674,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,7,1,4,0,0,0,0,0,5,0,0,0,1,null,117,674,10]
[497,497117680,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,3,0,0,0.193,null,0,0,0,2,5,5,null,null,null,null,null,null,497,497117680,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,3,0,0,0,0,0,0,2,0,0,0,0,null,117,680,5]
[497,497117683,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,3,0,0.15440000000000001,null,0,0,0,2,5,4,null,null,null,null,null,null,497,497117683,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,2,null,117,683,5]
[497,497117750,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,497,497117750,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,117,750,7]
[497,497117755,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,3,0,0.15440000000000001,null,0,0,0,0,10,4,null,null,null,null,null,null,497,497117755,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,0,null,117,755,10]
[497,497117766,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,0,7,2,null,null,null,null,null,null,497,497117766,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,117,766,7]
[498,498281087,"VERITAS PREPARATORY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,498,498281087,"VERITAS PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,281,87,5]
[498,498281137,"VERITAS PREPARATORY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,498,498281137,"VERITAS PREPARATORY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,281,137,12]
[498,498281281,"VERITAS PREPARATORY",0,0,0,73,304,0,0,14.552199999999999,null,9,11,0,338,12,377,null,null,null,null,null,null,498,498281281,"VERITAS PREPARATORY",0,0,0,73,304,0,0,0,9,11,0,338,0,0,0,0,null,281,281,12]
[498,498281332,"VERITAS PREPARATORY",0,0,0,0,1,0,0,{"$f":"ROUND(0.0386*(SUM(AD907:AG907)+(AC907*0.5))+0.0486*AH907,4)","v":3.8600000000000002E-2},null,{"$f":"ROUND(AJ907+(AI907*0.5),0)","v":0},{"$f":"ROUND(AK907,0)","v":0},0,{"$f":"ROUND(((AN907+AO907)*0.5)+AM907+AP907+AQ907,0)","v":1},{"$f":"AU907","v":10},{"$f":"SUM(F907:I907)+ROUND(D907*0.5,0)+ROUND(J907*0.5,0)","v":1},null,null,null,null,null,null,498,498281332,"VERITAS PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,281,332,10]
[499,499061024,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,499,499061024,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,24,5]
[499,499061061,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,86,69,0,5.9829999999999997,null,0,4,0,95,11,155,null,null,null,null,null,null,499,499061061,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,86,69,0,0,0,4,0,54,0,0,0,41,null,61,61,11]
[499,499061087,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,5,2,null,null,null,null,null,null,499,499061087,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,61,87,5]
[499,499061111,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,7,1,null,null,null,null,null,null,499,499061111,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,111,7]
[499,499061137,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,1,4,0,0.193,null,0,0,0,4,12,5,null,null,null,null,null,null,499,499061137,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,1,4,0,0,0,0,0,1,0,0,0,3,null,61,137,12]
[499,499061161,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,6,0,0.2316,null,0,0,0,1,7,6,null,null,null,null,null,null,499,499061161,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,1,null,61,161,7]
[499,499061278,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,7,2,null,null,null,null,null,null,499,499061278,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,61,278,7]
[499,499061281,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,168,209,0,14.552199999999999,null,0,15,8,272,12,377,null,null,null,null,null,null,499,499061281,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,168,209,0,0,0,15,8,130,0,0,0,142,null,61,281,12]
[499,499061332,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,499,499061332,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,61,332,10]
[499,499061670,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,6,1,null,null,null,null,null,null,499,499061670,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,61,670,6]
[499,499061672,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,499,499061672,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,672,9]
[499,499061680,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,499,499061680,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,61,680,5]
[3501,3501061061,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,34,0,1.3124,null,0,0,0,31,11,34,null,null,null,null,null,null,3501,3501061061,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,34,0,0,0,0,0,0,0,0,0,31,null,61,61,11]
[3501,3501061087,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,3501,3501061087,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,87,5]
[3501,3501061137,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,75,0,2.895,null,0,0,4,70,12,75,null,null,null,null,null,null,3501,3501061137,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,75,0,0,0,0,4,0,0,0,0,70,null,61,137,12]
[3501,3501061210,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,3501,3501061210,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,210,6]
[3501,3501061227,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,3501,3501061227,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,227,10]
[3501,3501061278,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,3,0,0.1158,null,0,0,2,3,7,3,null,null,null,null,null,null,3501,3501061278,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,3,0,0,0,0,2,0,0,0,0,3,null,61,278,7]
[3501,3501061281,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,124,0,4.7864000000000004,null,0,0,6,114,12,124,null,null,null,null,null,null,3501,3501061281,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,124,0,0,0,0,6,0,0,0,0,114,null,61,281,12]
[3501,3501061325,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,3,0,0.1158,null,0,0,0,3,9,3,null,null,null,null,null,null,3501,3501061325,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,3,null,61,325,9]
[3501,3501061332,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,3501,3501061332,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,332,10]
[3502,3502281061,"BAYSTATE ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,11,2,null,null,null,null,null,null,3502,3502281061,"BAYSTATE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,281,61,11]
[3502,3502281137,"BAYSTATE ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,3502,3502281137,"BAYSTATE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,281,137,12]
[3502,3502281161,"BAYSTATE ACADEMY",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,2,7,2,null,null,null,null,null,null,3502,3502281161,"BAYSTATE ACADEMY",0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,null,281,161,7]
[3502,3502281191,"BAYSTATE ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,3502,3502281191,"BAYSTATE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,281,191,8]
[3502,3502281281,"BAYSTATE ACADEMY",0,0,0,0,210,240,0,17.37,null,0,12,19,386,12,450,null,null,null,null,null,null,3502,3502281281,"BAYSTATE ACADEMY",0,0,0,0,210,240,0,0,0,12,19,191,0,0,0,195,null,281,281,12]
[3503,3503160031,"COLLEGIATE CS OF LOWELL",0,0,1,4,2,0,0,0.2702,null,0,0,0,3,5,7,null,null,null,null,null,null,3503,3503160031,"COLLEGIATE CS OF LOWELL",0,0,1,4,2,0,0,0,0,0,0,3,0,0,0,0,null,160,31,5]
[3503,3503160056,"COLLEGIATE CS OF LOWELL",0,0,0,6,2,1,0,0.34739999999999999,null,1,0,0,6,4,9,null,null,null,null,null,null,3503,3503160056,"COLLEGIATE CS OF LOWELL",0,0,0,6,2,1,0,0,1,0,0,6,0,0,0,0,null,160,56,4]
[3503,3503160079,"COLLEGIATE CS OF LOWELL",0,0,6,34,20,6,0,2.5476000000000001,null,5,0,0,30,7,66,null,null,null,null,null,null,3503,3503160079,"COLLEGIATE CS OF LOWELL",0,0,6,34,20,6,0,0,5,0,0,24,0,0,4,2,null,160,79,7]
[3503,3503160128,"COLLEGIATE CS OF LOWELL",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,3503,3503160128,"COLLEGIATE CS OF LOWELL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,160,128,10]
[3503,3503160149,"COLLEGIATE CS OF LOWELL",0,0,1,0,0,3,0,0.15440000000000001,null,0,0,0,1,12,4,null,null,null,null,null,null,3503,3503160149,"COLLEGIATE CS OF LOWELL",0,0,1,0,0,3,0,0,0,0,0,0,0,0,1,0,null,160,149,12]
[3503,3503160160,"COLLEGIATE CS OF LOWELL",0,0,73,487,320,143,0,39.4878,null,161,33,35,723,11,1023,null,null,null,null,null,null,3503,3503160160,"COLLEGIATE CS OF LOWELL",0,0,73,487,320,143,0,0,161,33,35,578,0,0,50,95,null,160,160,11]
[3503,3503160207,"COLLEGIATE CS OF LOWELL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,3503,3503160207,"COLLEGIATE CS OF LOWELL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,160,207,3]
[3503,3503160295,"COLLEGIATE CS OF LOWELL",0,0,0,1,0,1,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,3503,3503160295,"COLLEGIATE CS OF LOWELL",0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,1,null,160,295,5]
[3503,3503160301,"COLLEGIATE CS OF LOWELL",0,0,0,0,1,2,0,0.1158,null,0,0,0,3,5,3,null,null,null,null,null,null,3503,3503160301,"COLLEGIATE CS OF LOWELL",0,0,0,0,1,2,0,0,0,0,0,1,0,0,0,2,null,160,301,5]
[3503,3503160673,"COLLEGIATE CS OF LOWELL",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,3503,3503160673,"COLLEGIATE CS OF LOWELL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,160,673,3]
[3506,3506262030,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,1,2,7,2,null,null,null,null,null,null,3506,3506262030,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,0,0,0,1,0,0,0,0,2,null,262,30,7]
[3506,3506262031,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,3506,3506262031,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,262,31,5]
[3506,3506262035,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,1,0,1,11,1,null,null,null,null,null,null,3506,3506262035,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,262,35,11]
[3506,3506262057,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,3506,3506262057,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,262,57,12]
[3506,3506262071,"PIONEER CS OF SCIENCE II",0,0,0,0,1,2,0,0.1158,null,0,0,0,0,5,3,null,null,null,null,null,null,3506,3506262071,"PIONEER CS OF SCIENCE II",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,null,262,71,5]
[3506,3506262079,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,3506,3506262079,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,262,79,7]
[3506,3506262093,"PIONEER CS OF SCIENCE II",0,0,0,0,13,1,0,0.54039999999999999,null,0,1,0,10,11,14,null,null,null,null,null,null,3506,3506262093,"PIONEER CS OF SCIENCE II",0,0,0,0,13,1,0,0,0,1,0,9,0,0,0,1,null,262,93,11]
[3506,3506262149,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,12,2,null,null,null,null,null,null,3506,3506262149,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,262,149,12]
[3506,3506262163,"PIONEER CS OF SCIENCE II",0,0,0,0,42,99,0,5.4425999999999997,null,0,6,19,82,11,141,null,null,null,null,null,null,3506,3506262163,"PIONEER CS OF SCIENCE II",0,0,0,0,42,99,0,0,0,6,19,22,0,0,0,60,null,262,163,11]
[3506,3506262165,"PIONEER CS OF SCIENCE II",0,0,0,0,17,19,0,1.3895999999999999,null,0,0,1,20,10,36,null,null,null,null,null,null,3506,3506262165,"PIONEER CS OF SCIENCE II",0,0,0,0,17,19,0,0,0,0,1,9,0,0,0,11,null,262,165,10]
[3506,3506262176,"PIONEER CS OF SCIENCE II",0,0,0,0,3,6,0,0.34739999999999999,null,0,0,0,4,8,9,null,null,null,null,null,null,3506,3506262176,"PIONEER CS OF SCIENCE II",0,0,0,0,3,6,0,0,0,0,0,1,0,0,0,3,null,262,176,8]
[3506,3506262178,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0.1158,null,0,0,0,2,3,3,null,null,null,null,null,null,3506,3506262178,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,2,null,262,178,3]
[3506,3506262229,"PIONEER CS OF SCIENCE II",0,0,0,0,13,16,0,1.1194,null,0,2,1,15,9,29,null,null,null,null,null,null,3506,3506262229,"PIONEER CS OF SCIENCE II",0,0,0,0,13,16,0,0,0,2,1,7,0,0,0,8,null,262,229,9]
[3506,3506262243,"PIONEER CS OF SCIENCE II",{"$f":"ROUND(AB957,0)","v":0},0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,9,1,null,null,null,null,null,null,3506,3506262243,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,262,243,9]
[3506,3506262248,"PIONEER CS OF SCIENCE II",0,0,0,0,14,6,0,0.77200000000000002,null,0,1,0,11,11,20,null,null,null,null,null,null,3506,3506262248,"PIONEER CS OF SCIENCE II",0,0,0,0,14,6,0,0,0,1,0,8,0,0,0,3,null,262,248,11]
[3506,3506262258,"PIONEER CS OF SCIENCE II",0,0,0,0,4,3,0,0.2702,null,0,0,2,3,10,7,null,null,null,null,null,null,3506,3506262258,"PIONEER CS OF SCIENCE II",0,0,0,0,4,3,0,0,0,0,2,2,0,0,0,1,null,262,258,10]
[3506,3506262262,"PIONEER CS OF SCIENCE II",0,0,0,0,31,57,0,3.3967999999999998,null,0,2,5,40,9,88,null,null,null,null,null,null,3506,3506262262,"PIONEER CS OF SCIENCE II",0,0,0,0,31,57,0,0,0,2,5,14,0,0,0,26,null,262,262,9]
[3506,3506262274,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,10,2,null,null,null,null,null,null,3506,3506262274,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,262,274,10]
[3506,3506262284,"PIONEER CS OF SCIENCE II",0,0,0,0,1,2,0,0.1158,null,0,1,1,0,5,3,null,null,null,null,null,null,3506,3506262284,"PIONEER CS OF SCIENCE II",0,0,0,0,1,2,0,0,0,1,1,0,0,0,0,0,null,262,284,5]
[3506,3506262295,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,3506,3506262295,"PIONEER CS OF SCIENCE II",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,262,295,5]
[3506,3506262305,"PIONEER CS OF SCIENCE II",0,0,0,0,2,1,0,0.1158,null,0,0,0,0,4,3,null,null,null,null,null,null,3506,3506262305,"PIONEER CS OF SCIENCE II",0,0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,null,262,305,4]
[3506,3506262342,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,3,1,null,null,null,null,null,null,3506,3506262342,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,262,342,3]
[3506,3506262346,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,3506,3506262346,"PIONEER CS OF SCIENCE II",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,262,346,8]
[3506,3506262347,"PIONEER CS OF SCIENCE II",0,0,0,0,1,5,0,0.2316,null,0,1,0,3,8,6,null,null,null,null,null,null,3506,3506262347,"PIONEER CS OF SCIENCE II",0,0,0,0,1,5,0,0,0,1,0,1,0,0,0,2,null,262,347,8]
[3508,3508281061,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,1,2,11,2,null,null,null,null,null,null,3508,3508281061,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,2,0,0,0,0,1,0,0,0,0,2,null,281,61,11]
[3508,3508281137,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,5,0,0.193,null,0,0,0,5,12,5,null,null,null,null,null,null,3508,3508281137,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,5,null,281,137,12]
[3508,3508281281,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,167,0,6.4462000000000002,null,0,0,24,159,12,167,null,null,null,null,null,null,3508,3508281281,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,167,0,0,0,0,24,0,0,0,0,159,null,281,281,12]
[3508,3508281325,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,1,0,{"$f":"ROUND(0.0386*(SUM(AD971:AG971)+(AC971*0.5))+0.0486*AH971,4)","v":3.8600000000000002E-2},null,{"$f":"ROUND(AJ971+(AI971*0.5),0)","v":0},{"$f":"ROUND(AK971,0)","v":0},0,{"$f":"ROUND(((AN971+AO971)*0.5)+AM971+AP971+AQ971,0)","v":1},{"$f":"AU971","v":9},{"$f":"SUM(F971:I971)+ROUND(D971*0.5,0)+ROUND(J971*0.5,0)","v":1},null,null,null,null,null,null,3508,3508281325,"PHOENIX ACADEMY SPRINGFIELD",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,281,325,9]
[3509,3509095072,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,3509,3509095072,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,95,72,6]
[3509,3509095095,"ARGOSY COLLEGIATE",0,0,0,0,303,250,0,21.345800000000001,null,0,63,49,454,12,553,null,null,null,null,null,null,3509,3509095095,"ARGOSY COLLEGIATE",0,0,0,0,303,250,0,0,0,63,49,260,0,0,0,194,null,95,95,12]
[3509,3509095201,"ARGOSY COLLEGIATE",0,0,0,0,2,5,0,0.2702,null,0,0,1,7,12,7,null,null,null,null,null,null,3509,3509095201,"ARGOSY COLLEGIATE",0,0,0,0,2,5,0,0,0,0,1,2,0,0,0,5,null,95,201,12]
[3509,3509095265,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,1,1,4,1,null,null,null,null,null,null,3509,3509095265,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,95,265,4]
[3509,3509095292,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,3509,3509095292,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,95,292,6]
[3509,3509095331,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,3509,3509095331,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,95,331,7]
[3509,3509095650,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,5,1,null,null,null,null,null,null,3509,3509095650,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,95,650,5]
[3509,3509095665,"ARGOSY COLLEGIATE",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,3509,3509095665,"ARGOSY COLLEGIATE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,95,665,5]
[3510,3510281061,"SPRINGFIELD PREPARATORY",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,2,11,2,null,null,null,null,null,null,3510,3510281061,"SPRINGFIELD PREPARATORY",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,281,61,11]
[3510,3510281087,"SPRINGFIELD PREPARATORY",0,0,0,2,0,0,0,7.7200000000000005E-2,null,1,0,0,1,5,2,null,null,null,null,null,null,3510,3510281087,"SPRINGFIELD PREPARATORY",0,0,0,2,0,0,0,0,1,0,0,1,0,0,0,0,null,281,87,5]
[3510,3510281137,"SPRINGFIELD PREPARATORY",0,0,0,2,1,0,0,0.1158,null,0,0,0,3,12,3,null,null,null,null,null,null,3510,3510281137,"SPRINGFIELD PREPARATORY",0,0,0,2,1,0,0,0,0,0,0,3,0,0,0,0,null,281,137,12]
[3510,3510281281,"SPRINGFIELD PREPARATORY",0,0,52,263,100,0,0,16.018999999999998,null,62,5,0,328,12,415,null,null,null,null,null,null,3510,3510281281,"SPRINGFIELD PREPARATORY",0,0,52,263,100,0,0,0,62,5,0,289,0,0,39,0,null,281,281,12]
[3510,3510281325,"SPRINGFIELD PREPARATORY",0,0,1,1,1,0,0,0.1158,null,0,0,0,3,9,3,null,null,null,null,null,null,3510,3510281325,"SPRINGFIELD PREPARATORY",0,0,1,1,1,0,0,0,0,0,0,2,0,0,1,0,null,281,325,9]
[3510,3510281332,"SPRINGFIELD PREPARATORY",0,0,1,3,2,0,0,0.2316,null,2,0,0,5,10,6,null,null,null,null,null,null,3510,3510281332,"SPRINGFIELD PREPARATORY",0,0,1,3,2,0,0,0,2,0,0,5,0,0,0,0,null,281,332,10]
[3510,3510281680,"SPRINGFIELD PREPARATORY",0,0,0,1,1,0,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,3510,3510281680,"SPRINGFIELD PREPARATORY",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,281,680,5]
[3513,3513044016,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,3513,3513044016,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,44,16,8]
[3513,3513044018,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,3,0,0.1158,null,0,0,1,3,9,3,null,null,null,null,null,null,3513,3513044018,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,3,null,44,18,9]
[3513,3513044035,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,4,0,0.193,null,0,0,2,4,11,5,null,null,null,null,null,null,3513,3513044035,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,4,0,0,0,0,2,0,0,0,0,4,null,44,35,11]
[3513,3513044044,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,277,323,0,23.16,null,0,50,38,408,11,600,null,null,null,null,null,null,3513,3513044044,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,277,323,0,0,0,50,38,191,0,0,0,217,null,44,44,11]
[3513,3513044050,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,1,4,2,null,null,null,null,null,null,3513,3513044050,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,1,null,44,50,4]
[3513,3513044083,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,1,1,2,6,2,null,null,null,null,null,null,3513,3513044083,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,0,0,1,1,1,0,0,0,1,null,44,83,6]
[3513,3513044095,"NEW HEIGHTS CS OF BROCKTON",0,0,0,{"$f":"ROUND(AE993,0)","v":0},0,2,0,7.7200000000000005E-2,null,0,0,1,2,12,2,null,null,null,null,null,null,3513,3513044095,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,2,0,0,0,0,1,0,0,0,0,2,null,44,95,12]
[3513,3513044133,"NEW HEIGHTS CS OF BROCKTON",{"$f":"ROUND(AB994,0)","v":0},0,0,0,1,3,0,0.15440000000000001,null,0,0,0,4,9,4,null,null,null,null,null,null,3513,3513044133,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,3,0,0,0,0,0,1,0,0,0,3,null,44,133,9]
[3513,3513044182,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,3513,3513044182,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,44,182,8]
[3513,3513044218,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,5,2,null,null,null,null,null,null,3513,3513044218,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,44,218,5]
[3513,3513044220,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,3513,3513044220,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,44,220,7]
[3513,3513044244,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,25,39,0,2.4704000000000002,null,0,6,3,34,10,64,null,null,null,null,null,null,3513,3513044244,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,25,39,0,0,0,6,3,13,0,0,0,21,null,44,244,10]
[3513,3513044285,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,3513,3513044285,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,44,285,8]
[3513,3513044293,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,13,29,0,1.6212,null,0,4,1,35,10,42,null,null,null,null,null,null,3513,3513044293,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,13,29,0,0,0,4,1,12,0,0,0,23,null,44,293,10]
[3513,3513044323,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,3513,3513044323,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,44,323,5]
[3513,3513044336,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,3513,3513044336,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,44,336,8]
[3513,3513044625,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,3513,3513044625,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,44,625,6]
[3513,3513044665,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,3513,3513044665,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,44,665,5]
[3513,3513044760,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,3,0,0.1158,null,0,0,0,2,5,3,null,null,null,null,null,null,3513,3513044760,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,2,null,44,760,5]
[3513,3513044780,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,2,4,0,0.2316,null,0,0,1,4,6,6,null,null,null,null,null,null,3513,3513044780,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,2,4,0,0,0,0,1,1,0,0,0,3,null,44,780,6]
[3514,3514281005,"LIBERTAS ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,3514,3514281005,"LIBERTAS ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,281,5,8]
[3514,3514281061,"LIBERTAS ACADEMY",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,11,1,null,null,null,null,null,null,3514,3514281061,"LIBERTAS ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,281,61,11]
[3514,3514281137,"LIBERTAS ACADEMY",0,0,0,0,1,1,0,7.7200000000000005E-2,null,0,0,0,2,12,2,null,null,null,null,null,null,3514,3514281137,"LIBERTAS ACADEMY",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,281,137,12]
[3514,3514281281,"LIBERTAS ACADEMY",0,0,0,0,250,78,0,12.6608,null,0,62,27,293,12,328,null,null,null,null,null,null,3514,3514281281,"LIBERTAS ACADEMY",0,0,0,0,250,78,0,0,0,62,27,223,0,0,0,70,null,281,281,12]
[3515,3515287005,"OLD STURBRIDGE ACADEMY",0,0,0,2,0,0,0,7.7200000000000005E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,3515,3515287005,"OLD STURBRIDGE ACADEMY",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,287,5,8]
[3515,3515287043,"OLD STURBRIDGE ACADEMY",0,0,1,2,0,0,0,0.1158,null,0,0,0,1,6,3,null,null,null,null,null,null,3515,3515287043,"OLD STURBRIDGE ACADEMY",0,0,1,2,0,0,0,0,0,0,0,1,0,0,0,0,null,287,43,6]
[3515,3515287045,"OLD STURBRIDGE ACADEMY",0,0,1,7,0,0,0,0.30880000000000002,null,0,0,0,5,7,8,null,null,null,null,null,null,3515,3515287045,"OLD STURBRIDGE ACADEMY",0,0,1,7,0,0,0,0,0,0,0,4,0,0,1,0,null,287,45,7]
[3515,3515287135,"OLD STURBRIDGE ACADEMY",0,0,0,7,0,0,0,0.2702,null,0,0,0,1,9,7,null,null,null,null,null,null,3515,3515287135,"OLD STURBRIDGE ACADEMY",0,0,0,7,0,0,0,0,0,0,0,1,0,0,0,0,null,287,135,9]
[3515,3515287151,"OLD STURBRIDGE ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,0,7,1,null,null,null,null,null,null,3515,3515287151,"OLD STURBRIDGE ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,287,151,7]
[3515,3515287191,"OLD STURBRIDGE ACADEMY",0,0,1,21,11,0,0,1.2738,null,0,0,0,8,8,33,null,null,null,null,null,null,3515,3515287191,"OLD STURBRIDGE ACADEMY",0,0,1,21,11,0,0,0,0,0,0,8,0,0,0,0,null,287,191,8]
[3515,3515287215,"OLD STURBRIDGE ACADEMY",0,0,3,10,2,0,0,0.57899999999999996,null,0,0,0,8,10,15,null,null,null,null,null,null,3515,3515287215,"OLD STURBRIDGE ACADEMY",0,0,3,10,2,0,0,0,0,0,0,7,0,0,1,0,null,287,215,10]
[3515,3515287226,"OLD STURBRIDGE ACADEMY",0,0,0,1,0,0,0,3.8600000000000002E-2,null,0,0,0,1,9,1,null,null,null,null,null,null,3515,3515287226,"OLD STURBRIDGE ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,287,226,9]
[3515,3515287227,"OLD STURBRIDGE ACADEMY",0,0,3,12,2,0,0,0.65620000000000001,null,0,0,0,7,10,17,null,null,null,null,null,null,3515,3515287227,"OLD STURBRIDGE ACADEMY",0,0,3,12,2,0,0,0,0,0,0,6,0,0,1,0,null,287,227,10]
[3515,3515287277,"OLD STURBRIDGE ACADEMY",0,0,15,64,42,0,0,4.6706000000000003,null,4,3,0,75,12,121,null,null,null,null,null,null,3515,3515287277,"OLD STURBRIDGE ACADEMY",0,0,15,64,42,0,0,0,4,3,0,67,0,0,8,0,null,287,277,12]
[3515,3515287287,"OLD STURBRIDGE ACADEMY",0,0,6,10,1,0,0,0.65620000000000001,null,0,0,0,6,4,17,null,null,null,null,null,null,3515,3515287287,"OLD STURBRIDGE ACADEMY",0,0,6,10,1,0,0,0,0,0,0,4,0,0,2,0,null,287,287,4]
[3515,3515287306,"OLD STURBRIDGE ACADEMY",0,0,1,5,3,0,0,0.34739999999999999,null,0,0,0,5,10,9,null,null,null,null,null,null,3515,3515287306,"OLD STURBRIDGE ACADEMY",0,0,1,5,3,0,0,0,0,0,0,5,0,0,0,0,null,287,306,10]
[3515,3515287316,"OLD STURBRIDGE ACADEMY",0,0,0,15,2,0,0,0.65620000000000001,null,4,0,0,12,11,17,null,null,null,null,null,null,3515,3515287316,"OLD STURBRIDGE ACADEMY",0,0,0,15,2,0,0,0,4,0,0,12,0,0,0,0,null,287,316,11]
[3515,3515287658,"OLD STURBRIDGE ACADEMY",0,0,0,3,5,0,0,0.30880000000000002,null,0,0,0,1,7,8,null,null,null,null,null,null,3515,3515287658,"OLD STURBRIDGE ACADEMY",0,0,0,3,5,0,0,0,0,0,0,1,0,0,0,0,null,287,658,7]
[3515,3515287767,"OLD STURBRIDGE ACADEMY",0,0,8,37,6,0,0,1.9685999999999999,null,0,0,0,13,9,51,null,null,null,null,null,null,3515,3515287767,"OLD STURBRIDGE ACADEMY",0,0,8,37,6,0,0,0,0,0,0,10,0,0,3,0,null,287,767,9]
[3515,3515287770,"OLD STURBRIDGE ACADEMY",0,0,0,0,2,0,0,7.7200000000000005E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,3515,3515287770,"OLD STURBRIDGE ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,287,770,6]
[3515,3515287778,"OLD STURBRIDGE ACADEMY",0,0,2,3,3,0,0,0.30880000000000002,null,0,1,0,5,9,8,null,null,null,null,null,null,3515,3515287778,"OLD STURBRIDGE ACADEMY",0,0,2,3,3,0,0,0,0,1,0,4,0,0,1,0,null,287,778,9]
[3516,3516332005,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,30,22,0,2.0072000000000001,null,0,4,2,18,8,52,null,null,null,null,null,null,3516,3516332005,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,30,22,0,0,0,4,2,12,0,0,0,6,null,332,5,8]
[3516,3516332061,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,8,5,0,0.50180000000000002,null,0,0,0,9,11,13,null,null,null,null,null,null,3516,3516332061,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,8,5,0,0,0,0,0,5,0,0,0,4,null,332,61,11]
[3516,3516332086,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,0,8,1,null,null,null,null,null,null,3516,3516332086,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,332,86,8]
[3516,3516332087,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,3,0,0.15440000000000001,null,0,0,1,4,5,4,null,null,null,null,null,null,3516,3516332087,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,3,0,0,0,0,1,1,0,0,0,3,null,332,87,5]
[3516,3516332137,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,29,33,0,2.3932000000000002,null,0,3,3,38,12,62,null,null,null,null,null,null,3516,3516332137,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,29,33,0,0,0,3,3,16,0,0,0,22,null,332,137,12]
[3516,3516332278,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,5,0,0.2316,null,0,0,0,1,7,6,null,null,null,null,null,null,3516,3516332278,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,5,0,0,0,0,0,0,0,0,0,1,null,332,278,7]
[3516,3516332281,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,87,68,0,5.9829999999999997,null,0,6,6,125,12,155,null,null,null,null,null,null,3516,3516332281,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,87,68,0,0,0,6,6,74,0,0,0,51,null,332,281,12]
[3516,3516332325,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,12,22,0,{"$f":"ROUND(0.0386*(SUM(AD1035:AG1035)+(AC1035*0.5))+0.0486*AH1035,4)","v":1.3124},null,{"$f":"ROUND(AJ1035+(AI1035*0.5),0)","v":0},{"$f":"ROUND(AK1035,0)","v":0},0,{"$f":"ROUND(((AN1035+AO1035)*0.5)+AM1035+AP1035+AQ1035,0)","v":17},{"$f":"AU1035","v":9},{"$f":"SUM(F1035:I1035)+ROUND(D1035*0.5,0)+ROUND(J1035*0.5,0)","v":34},null,null,null,null,null,null,3516,3516332325,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,12,22,0,0,0,0,0,5,0,0,0,12,null,332,325,9]
[3516,3516332332,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,24,16,0,1.544,null,0,3,3,25,10,40,null,null,null,null,null,null,3516,3516332332,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,24,16,0,0,0,3,3,18,0,0,0,7,null,332,332,10]
[3516,3516332683,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,0,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,3516,3516332683,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,332,683,5]
[3517,3517239010,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,3,1,null,null,null,null,null,null,3517,3517239010,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,10,3]
[3517,3517239020,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,0,10,1,null,null,null,null,null,null,3517,3517239020,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,20,10]
[3517,3517239036,"MAP ACADEMY",0,0,0,0,0,5,0,0.193,null,0,0,0,4,7,5,null,null,null,null,null,null,3517,3517239036,"MAP ACADEMY",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,4,null,239,36,7]
[3517,3517239052,"MAP ACADEMY",0,0,0,0,0,20,0,0.77200000000000002,null,0,0,0,11,7,20,null,null,null,null,null,null,3517,3517239052,"MAP ACADEMY",0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,11,null,239,52,7]
[3517,3517239072,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,6,1,null,null,null,null,null,null,3517,3517239072,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,72,6]
[3517,3517239082,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,3517,3517239082,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,82,2]
[3517,3517239083,"MAP ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,6,2,null,null,null,null,null,null,3517,3517239083,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,239,83,6]
[3517,3517239095,"MAP ACADEMY",0,0,0,0,0,3,0,0.1158,null,0,0,0,3,12,3,null,null,null,null,null,null,3517,3517239095,"MAP ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,3,null,239,95,12]
[3517,3517239096,"MAP ACADEMY",0,0,0,0,0,4,0,0.15440000000000001,null,0,0,0,4,8,4,null,null,null,null,null,null,3517,3517239096,"MAP ACADEMY",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,4,null,239,96,8]
[3517,3517239131,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,2,1,null,null,null,null,null,null,3517,3517239131,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,131,2]
[3517,3517239165,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,3517,3517239165,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,165,10]
[3517,3517239167,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,4,1,null,null,null,null,null,null,3517,3517239167,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,167,4]
[3517,3517239171,"MAP ACADEMY",0,0,0,0,0,9,0,0.34739999999999999,null,0,0,0,6,4,9,null,null,null,null,null,null,3517,3517239171,"MAP ACADEMY",0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,6,null,239,171,4]
[3517,3517239172,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,8,1,null,null,null,null,null,null,3517,3517239172,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,172,8]
[3517,3517239182,"MAP ACADEMY",0,0,0,0,0,6,0,0.2316,null,0,0,0,5,8,6,null,null,null,null,null,null,3517,3517239182,"MAP ACADEMY",0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,5,null,239,182,8]
[3517,3517239185,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,10,1,null,null,null,null,null,null,3517,3517239185,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,185,10]
[3517,3517239201,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,12,1,null,null,null,null,null,null,3517,3517239201,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,201,12]
[3517,3517239231,"MAP ACADEMY",0,0,0,0,0,16,0,0.61760000000000004,null,0,0,0,14,4,16,null,null,null,null,null,null,3517,3517239231,"MAP ACADEMY",0,0,0,0,0,16,0,0,0,0,0,0,0,0,0,14,null,239,231,4]
[3517,3517239239,"MAP ACADEMY",0,0,0,0,0,79,{"$f":"ROUND(AH1056,0)","v":0},3.0493999999999999,null,0,0,0,52,6,79,null,null,null,null,null,null,3517,3517239239,"MAP ACADEMY",0,0,0,0,0,79,0,0,0,0,0,0,0,0,0,52,null,239,239,6]
[3517,3517239251,"MAP ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,9,2,null,null,null,null,null,null,3517,3517239251,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,239,251,9]
[3517,3517239261,"MAP ACADEMY",{"$f":"ROUND(AB1058,0)","v":0},0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,5,2,null,null,null,null,null,null,3517,3517239261,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,239,261,5]
[3517,3517239293,"MAP ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,1,10,2,null,null,null,null,null,null,3517,3517239293,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,239,293,10]
[3517,3517239310,"MAP ACADEMY",0,0,0,0,0,32,0,1.2352000000000001,null,0,0,0,26,10,32,null,null,null,null,null,null,3517,3517239310,"MAP ACADEMY",0,0,0,0,0,32,0,0,0,0,0,0,0,0,0,26,null,239,310,10]
[3517,3517239336,"MAP ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,0,8,2,null,null,null,null,null,null,3517,3517239336,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,239,336,8]
[3517,3517239625,"MAP ACADEMY",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,6,2,null,null,null,null,null,null,3517,3517239625,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,239,625,6]
[3517,3517239665,"MAP ACADEMY",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,0,1,5,1,null,null,null,null,null,null,3517,3517239665,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,665,5]
[3517,3517239740,"MAP ACADEMY",0,0,0,0,0,4,0,0.15440000000000001,null,0,0,0,2,4,4,null,null,null,null,null,null,3517,3517239740,"MAP ACADEMY",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,2,null,239,740,4]
[3517,3517239760,"MAP ACADEMY",0,0,0,0,0,19,0,0.73340000000000005,null,0,0,0,10,5,19,null,null,null,null,null,null,3517,3517239760,"MAP ACADEMY",0,0,0,0,0,19,0,0,0,0,0,0,0,0,0,10,null,239,760,5]
[3517,3517239780,"MAP ACADEMY",0,0,0,0,0,3,0,0.1158,null,0,0,0,1,6,3,null,null,null,null,null,null,3517,3517239780,"MAP ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,239,780,6]
[3518,3518149057,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,1,1,12,1,null,null,null,null,null,null,3518,3518149057,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,149,57,12]
[3518,3518149128,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,21,0,0.81059999999999999,null,0,0,3,20,10,21,null,null,null,null,null,null,3518,3518149128,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,21,0,0,0,0,3,0,0,0,0,20,null,149,128,10]
[3518,3518149149,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,107,3,4.2759999999999998,null,0,0,27,103,12,109,null,null,null,null,null,null,3518,3518149149,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,107,3,0,0,0,27,0,0,0,0,103,null,149,149,12]
[3518,3518149160,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,2,0,7.7200000000000005E-2,null,0,0,0,2,11,2,null,null,null,null,null,null,3518,3518149160,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,149,160,11]
[3518,3518149181,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,6,1,0.2802,null,0,0,1,6,10,7,null,null,null,null,null,null,3518,3518149181,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,6,1,0,0,0,1,0,0,0,0,6,null,149,181,10]
[3518,3518149281,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,1,0,3.8600000000000002E-2,null,0,0,1,1,12,1,null,null,null,null,null,null,3518,3518149281,"PHOENIX ACADEMY LAWRENCE",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,149,281,12]
[]
[9999,999999999,"State Total",{"$f":"SUBTOTAL(9,D10:D1073)","v":601},0,2630,14455,14545,13682,4,1749.2376000000074,0,3621,1181,1030,28598,"--",{"$f":"SUBTOTAL(9,R10:R1073)","v":45634},null,null,null,null,null,null,9999,999999999,"State Total",{"$f":"SUM(AB10:AB1073)","v":601},0,2630,14455,14545,13682,4,143,3543,1181,1030,18639,464,0,1748,7964,null,"--","--","--"]
[]
[9999,999999999,"FY22 State Total - PROJD",529,0,2578,14686,14694,13513,0,1741.5393000000001,0,3202,1221,1032,27557,"--",45750]
[]
[null,null,null,{"$f":"IFERROR((D1074-D1076)/D1076*100,\"--\")","v":13.610586011342155},"--",2.0170674941815361,-1.572926596758818,-1.0140193276167144,1.250647524605935,"--",0.44203998152710611,"--",13.085571517801375,-3.276003276003276,-0.19379844961240311,3.7776245600029035,"--",-0.253551912568306]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,13,14,15,16,17,18,19]

{"sheet":"charterinfo","index":4,"n_rows":1072,"n_cols":14,"rows_kept":1072,"cut":false,"hidden":true,"merged":[]}
["source:  23 - PROJd fnd enro",null,null,"Input fnd enro chalocsend",null,null,null,null,null,4]
[]
[]
[]
[]
[]
["Cha","Order",null,null,"Cha","Campus","Send","# of District/","Wage\nAdj","low\nincome","Above","Found","Above","Fac"]
["Lea","#","Drop Down Menu Chalocsend","chalocsend","Lea","Lea","Lea","Campuses","Factor","group","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 - ACUSHNET pupils"},409201003,{"$f":"A10","v":409},{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,4,3)),VALUE(MID(D10,5,3)))","v":201},{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,7,3)),VALUE(MID(D10,8,3)))","v":3},{"$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,16)","v":7},null,{"$f":"IF(VLOOKUP(D10,rate_chafnd,40,FALSE)>0,VLOOKUP(D10,rate_chafnd,40),VLOOKUP(G10,distinfo,7))","v":9935},null,{"$f":"VLOOKUP(G10,distinfo,9)","v":1088}]
[{"$f":"IF(VALUE(MID(D11,1,1))=4,VALUE(MID(D11,1,3)),VALUE(MID(D11,1,4)))","v":409},2,{"$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 - ASHLAND pupils"},409201014,{"$f":"A11","v":409},{"$f":"IF(VALUE(MID(D11,1,1))=4,VALUE(MID(D11,4,3)),VALUE(MID(D11,5,3)))","v":201},{"$f":"IF(VALUE(MID(D11,1,1))=4,VALUE(MID(D11,7,3)),VALUE(MID(D11,8,3)))","v":14},{"$f":"IF(OR(A11=410,A11=466,A11=487),2,1)","v":1},{"$f":"VLOOKUP(F11,distinfo,4)","v":1},5,null,{"$f":"IF(VLOOKUP(D11,rate_chafnd,40,FALSE)>0,VLOOKUP(D11,rate_chafnd,40),VLOOKUP(G11,distinfo,7))","v":10064},null,{"$f":"VLOOKUP(G11,distinfo,9)","v":1088}]
[409,3,"409 - ALMA DEL MAR Charter School - FAIRHAVEN pupils",409201094,409,201,94,1,1,8,null,15433,null,1088]
[409,4,"409 - ALMA DEL MAR Charter School - FALL RIVER pupils",409201095,409,201,95,1,1,12,null,16591,null,1088]
[409,5,"409 - ALMA DEL MAR Charter School - NEW BEDFORD pupils",409201201,409,201,201,1,1,12,null,15947,null,1088]
[409,6,"409 - ALMA DEL MAR Charter School - WESTPORT pupils",409201331,409,201,331,1,1,7,null,9935,null,1088]
[409,7,"409 - ALMA DEL MAR Charter School - FREETOWN LAKEVILLE pupils",409201665,409,201,665,1,1,5,null,9754,null,1088]
[410,8,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - BOSTON pupils",410035035,410,35,35,2,1.0880000000000001,11,null,16888,null,1088]
[410,9,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - CHELSEA pupils",410035057,410,35,57,2,1.0880000000000001,12,null,17561,null,1088]
[410,10,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - DANVERS pupils",410035071,410,35,71,2,1.0880000000000001,5,null,17197,null,1088]
[410,11,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - EVERETT pupils",410035093,410,35,93,2,1.0880000000000001,11,null,18045,null,1088]
[410,12,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - GARDNER pupils",410035103,410,35,103,2,1.0880000000000001,10,null,18742,null,1088]
[410,13,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - LAWRENCE pupils",410035149,410,35,149,2,1.0880000000000001,12,null,12440,null,1088]
[410,14,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - LOWELL pupils",410035160,410,35,160,2,1.0880000000000001,11,null,19084,null,1088]
[410,15,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - LYNN pupils",410035163,410,35,163,2,1.0880000000000001,11,null,16603,null,1088]
[410,16,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - MALDEN pupils",410035165,410,35,165,2,1.0880000000000001,10,null,15017,null,1088]
[410,17,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - NORTH READING pupils",410035217,410,35,217,2,1.0880000000000001,3,null,16962,null,1088]
[410,18,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - RANDOLPH pupils",410035244,410,35,244,2,1.0880000000000001,10,null,18742,null,1088]
[410,19,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - REVERE pupils",410035248,410,35,248,2,1.0880000000000001,11,null,16290,null,1088]
[410,20,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - SAUGUS pupils",410035262,410,35,262,2,1.0880000000000001,9,null,19135,null,1088]
[410,21,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - WINTHROP pupils",410035346,410,35,346,2,1.0880000000000001,8,null,14788,null,1088]
[410,22,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - BOSTON pupils",410057035,410,57,35,2,1.04,11,null,14694,null,1088]
[410,23,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - CHELSEA pupils",410057057,410,57,57,2,1.04,12,null,15492,null,1088]
[410,24,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - EVERETT pupils",410057093,410,57,93,2,1.04,11,null,15448,null,1088]
[410,25,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - GARDNER pupils",410057103,410,57,103,2,1.04,10,null,10063,null,1088]
[410,26,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - LYNN pupils",410057163,410,57,163,2,1.04,11,null,14848,null,1088]
[410,27,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - REVERE pupils",410057248,410,57,248,2,1.04,11,null,14294,null,1088]
[410,28,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - SAUGUS pupils",410057262,410,57,262,2,1.04,9,null,18861,null,1088]
[410,29,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - TAUNTON pupils",410057293,410,57,293,2,1.04,10,null,16115,null,1088]
[412,30,"412 - ACADEMY OF THE PACIFIC RIM Charter School - BOSTON pupils",412035035,412,35,35,1,1.0880000000000001,11,null,16285,null,1088]
[412,31,"412 - ACADEMY OF THE PACIFIC RIM Charter School - BROCKTON pupils",412035044,412,35,44,1,1.0880000000000001,11,null,12886,null,1088]
[412,32,"412 - ACADEMY OF THE PACIFIC RIM Charter School - NORWOOD pupils",412035220,412,35,220,1,1.0880000000000001,7,null,15407,null,1088]
[412,33,"412 - ACADEMY OF THE PACIFIC RIM Charter School - QUINCY pupils",412035243,412,35,243,1,1.0880000000000001,9,null,10434,null,1088]
[412,34,"412 - ACADEMY OF THE PACIFIC RIM Charter School - RANDOLPH pupils",412035244,412,35,244,1,1.0880000000000001,10,null,15447,null,1088]
[412,35,"412 - ACADEMY OF THE PACIFIC RIM Charter School - STOUGHTON pupils",412035285,412,35,285,1,1.0880000000000001,8,null,13683,null,1088]
[412,36,"412 - ACADEMY OF THE PACIFIC RIM Charter School - TAUNTON pupils",412035293,412,35,293,1,1.0880000000000001,10,null,10434,null,1088]
[412,37,"412 - ACADEMY OF THE PACIFIC RIM Charter School - WALPOLE pupils",412035307,412,35,307,1,1.0880000000000001,4,null,12004,null,1088]
[413,38,"413 - FOUR RIVERS Charter School - ERVING pupils",413114091,413,114,91,1,1,9,null,11611,null,1088]
[413,39,"413 - FOUR RIVERS Charter School - GREENFIELD pupils",413114114,413,114,114,1,1,10,null,13317,null,1088]
[413,40,"413 - FOUR RIVERS Charter School - HATFIELD pupils",413114127,413,114,127,1,1,5,null,11611,null,1088]
[413,41,"413 - FOUR RIVERS Charter School - NORTHAMPTON pupils",413114210,413,114,210,1,1,6,null,11611,null,1088]
[413,42,"413 - FOUR RIVERS Charter School - ROWE pupils",413114253,413,114,253,1,1,10,null,11611,null,1088]
[413,43,"413 - FOUR RIVERS Charter School - AMHERST PELHAM pupils",413114605,413,114,605,1,1,6,null,15477,null,1088]
[413,44,"413 - FOUR RIVERS Charter School - ATHOL ROYALSTON pupils",413114615,413,114,615,1,1,10,null,11611,null,1088]
[413,45,"413 - FOUR RIVERS Charter School - CENTRAL BERKSHIRE pupils",413114635,413,114,635,1,1,8,null,16930,null,1088]
[413,46,"413 - FOUR RIVERS Charter School - FRONTIER pupils",413114670,413,114,670,1,1,6,null,11961,null,1088]
[413,47,"413 - FOUR RIVERS Charter School - GILL MONTAGUE pupils",413114674,413,114,674,1,1,10,null,13239,null,1088]
[413,48,"413 - FOUR RIVERS Charter School - HAMPSHIRE pupils",413114683,413,114,683,1,1,5,null,16022,null,1088]
[413,49,"413 - FOUR RIVERS Charter School - MOHAWK TRAIL pupils",413114717,413,114,717,1,1,9,null,13292,null,1088]
[413,50,"413 - FOUR RIVERS Charter School - PIONEER pupils",413114750,413,114,750,1,1,7,null,12688,null,1088]
[413,51,"413 - FOUR RIVERS Charter School - RALPH C MAHAR pupils",413114755,413,114,755,1,1,10,null,12144,null,1088]
[414,52,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - CLARKSBURG pupils",414603063,414,603,63,1,1,8,null,13743,null,1088]
[414,53,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - FLORIDA pupils",414603098,414,603,98,1,1,9,null,11611,null,1088]
[414,54,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - NORTH ADAMS pupils",414603209,414,603,209,1,1,11,null,14686,null,1088]
[414,55,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - PITTSFIELD pupils",414603236,414,603,236,1,1,10,null,14744,null,1088]
[414,56,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - SAVOY pupils",414603263,414,603,263,1,1,10,null,11611,null,1088]
[414,57,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - HOOSAC VALLEY pupils",414603603,414,603,603,1,1,10,null,13872,null,1088]
[414,58,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - CENTRAL BERKSHIRE pupils",414603635,414,603,635,1,1,8,null,12905,null,1088]
[414,59,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - MOUNT GREYLOCK pupils",414603715,414,603,715,1,1,5,null,11321,null,1088]
[416,60,"416 - BOSTON PREPARATORY Charter School - ABINGTON pupils",416035001,416,35,1,1,1.0880000000000001,7,null,15888,null,1088]
[416,61,"416 - BOSTON PREPARATORY Charter School - BOSTON pupils",416035035,416,35,35,1,1.0880000000000001,11,null,17157,null,1088]
[416,62,"416 - BOSTON PREPARATORY Charter School - BROCKTON pupils",416035044,416,35,44,1,1.0880000000000001,11,null,13115,null,1088]
[416,63,"416 - BOSTON PREPARATORY Charter School - BURLINGTON pupils",416035048,416,35,48,1,1.0880000000000001,4,null,17079,null,1088]
[416,64,"416 - BOSTON PREPARATORY Charter School - DEDHAM pupils",416035073,416,35,73,1,1.0880000000000001,6,null,12440,null,1088]
[416,65,"416 - BOSTON PREPARATORY Charter School - EVERETT pupils",416035093,416,35,93,1,1.0880000000000001,{"$f":"VLOOKUP(D74,enro_chafnd,16)","v":11},null,17078,null,1088]
[{"$f":"IF(VALUE(MID(D75,1,1))=4,VALUE(MID(D75,1,3)),VALUE(MID(D75,1,4)))","v":416},66,{"$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 - HOLBROOK pupils"},416035133,{"$f":"A75","v":416},{"$f":"IF(VALUE(MID(D75,1,1))=4,VALUE(MID(D75,4,3)),VALUE(MID(D75,5,3)))","v":35},{"$f":"IF(VALUE(MID(D75,1,1))=4,VALUE(MID(D75,7,3)),VALUE(MID(D75,8,3)))","v":133},{"$f":"IF(OR(A75=410,A75=466,A75=487),2,1)","v":1},{"$f":"VLOOKUP(F75,distinfo,4)","v":1.0880000000000001},9,null,{"$f":"IF(VLOOKUP(D75,rate_chafnd,40,FALSE)>0,VLOOKUP(D75,rate_chafnd,40),VLOOKUP(G75,distinfo,7))","v":18459},null,{"$f":"VLOOKUP(G75,distinfo,9)","v":1088}]
[416,67,"416 - BOSTON PREPARATORY Charter School - MILTON pupils",416035189,416,35,189,1,1.0880000000000001,3,null,14955,null,1088]
[416,68,"416 - BOSTON PREPARATORY Charter School - RANDOLPH pupils",416035244,416,35,244,1,1.0880000000000001,10,null,16832,null,1088]
[416,69,"416 - BOSTON PREPARATORY Charter School - STOUGHTON pupils",416035285,416,35,285,1,1.0880000000000001,8,null,13302,null,1088]
[417,70,"417 - BRIDGE BOSTON Charter School - BOSTON pupils",417035035,417,35,35,1,1.0880000000000001,11,null,16795,null,1088]
[417,71,"417 - BRIDGE BOSTON Charter School - BROCKTON pupils",417035044,417,35,44,1,1.0880000000000001,11,null,17476,null,1088]
[417,72,"417 - BRIDGE BOSTON Charter School - EVERETT pupils",417035093,417,35,93,1,1.0880000000000001,11,null,17078,null,1088]
[417,73,"417 - BRIDGE BOSTON Charter School - FRAMINGHAM pupils",417035100,417,35,100,1,1.0880000000000001,10,null,16935,null,1088]
[417,74,"417 - BRIDGE BOSTON Charter School - HOLBROOK pupils",417035133,417,35,133,1,1.0880000000000001,9,null,10723,null,1088]
[417,75,"417 - BRIDGE BOSTON Charter School - MANSFIELD pupils",417035167,417,35,167,1,1.0880000000000001,4,null,15471,null,1088]
[417,76,"417 - BRIDGE BOSTON Charter School - RANDOLPH pupils",417035244,417,35,244,1,1.0880000000000001,10,null,16161,null,1088]
[417,77,"417 - BRIDGE BOSTON Charter School - STOUGHTON pupils",417035285,417,35,285,1,1.0880000000000001,8,null,15438,null,1088]
[418,78,"418 - CHRISTA MCAULIFFE Charter School - ASHLAND pupils",418100014,418,100,14,1,1.0149999999999999,5,null,9870,null,1088]
[418,79,"418 - CHRISTA MCAULIFFE Charter School - FRAMINGHAM pupils",418100100,418,100,100,1,1.0149999999999999,10,null,13238,null,1088]
[418,80,"418 - CHRISTA MCAULIFFE Charter School - HOLLISTON pupils",418100136,418,100,136,1,1.0149999999999999,3,null,11758,null,1088]
[418,81,"418 - CHRISTA MCAULIFFE Charter School - HOPKINTON pupils",418100139,418,100,139,1,1.0149999999999999,2,null,11939,null,1088]
[418,82,"418 - CHRISTA MCAULIFFE Charter School - MARLBOROUGH pupils",418100170,418,100,170,1,1.0149999999999999,10,null,12239,null,1088]
[418,83,"418 - CHRISTA MCAULIFFE Charter School - MAYNARD pupils",418100174,418,100,174,1,1.0149999999999999,5,null,9870,null,1088]
[418,84,"418 - CHRISTA MCAULIFFE Charter School - MILFORD pupils",418100185,418,100,185,1,1.0149999999999999,10,null,12831,null,1088]
[418,85,"418 - CHRISTA MCAULIFFE Charter School - NATICK pupils",418100198,418,100,198,1,1.0149999999999999,3,null,10197,null,1088]
[418,86,"418 - CHRISTA MCAULIFFE Charter School - SOUTHBOROUGH pupils",418100276,418,100,276,1,1.0149999999999999,2,null,9870,null,1088]
[418,87,"418 - CHRISTA MCAULIFFE Charter School - SUDBURY pupils",418100288,418,100,288,1,1.0149999999999999,2,null,12973,null,1088]
[418,88,"418 - CHRISTA MCAULIFFE Charter School - WAYLAND pupils",418100315,418,100,315,1,1.0149999999999999,2,null,9870,null,1088]
[418,89,"418 - CHRISTA MCAULIFFE Charter School - WELLESLEY pupils",418100317,418,100,317,1,1.0149999999999999,2,null,14008,null,1088]
[418,90,"418 - CHRISTA MCAULIFFE Charter School - WESTBOROUGH pupils",418100321,418,100,321,1,1.0149999999999999,3,null,14118,null,1088]
[418,91,"418 - CHRISTA MCAULIFFE Charter School - WORCESTER pupils",418100348,418,100,348,1,1.0149999999999999,11,null,9870,null,1088]
[418,92,"418 - CHRISTA MCAULIFFE Charter School - MENDON UPTON pupils",418100710,418,100,710,1,1.0149999999999999,3,null,9870,null,1088]
[419,93,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - BOSTON pupils",419035035,419,35,35,1,1.0880000000000001,11,null,15617,null,1088]
[419,94,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - BROCKTON pupils",419035044,419,35,44,1,1.0880000000000001,11,null,14420,null,1088]
[419,95,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - MALDEN pupils",419035165,419,35,165,1,1.0880000000000001,10,null,10434,null,1088]
[419,96,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - QUINCY pupils",419035243,419,35,243,1,1.0880000000000001,9,null,16453,null,1088]
[419,97,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - RANDOLPH pupils",419035244,419,35,244,1,1.0880000000000001,10,null,13585,null,1088]
[419,98,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - TAUNTON pupils",419035293,419,35,293,1,1.0880000000000001,10,null,16736,null,1088]
[420,99,"420 - BENJAMIN BANNEKER Charter School - ARLINGTON pupils",420049010,420,49,10,1,1.1160000000000001,3,null,14427,null,1088]
[420,100,"420 - BENJAMIN BANNEKER Charter School - BELMONT pupils",420049026,420,49,26,1,1.1160000000000001,3,null,12083,null,1088]
[420,101,"420 - BENJAMIN BANNEKER Charter School - BILLERICA pupils",420049031,420,49,31,1,1.1160000000000001,5,null,11003,null,1088]
[420,102,"420 - BENJAMIN BANNEKER Charter School - BOSTON pupils",420049035,420,49,35,1,1.1160000000000001,11,null,15103,null,1088]
[420,103,"420 - BENJAMIN BANNEKER Charter School - BROCKTON pupils",420049044,420,49,44,1,1.1160000000000001,11,null,14561,null,1088]
[420,104,"420 - BENJAMIN BANNEKER Charter School - CAMBRIDGE pupils",420049049,420,49,49,1,1.1160000000000001,8,null,16041,null,1088]
[420,105,"420 - BENJAMIN BANNEKER Charter School - CHELSEA pupils",420049057,420,49,57,1,1.1160000000000001,12,null,12396,null,1088]
[420,106,"420 - BENJAMIN BANNEKER Charter School - CONCORD pupils",420049067,420,49,67,1,1.1160000000000001,2,null,15566,null,1088]
[420,107,"420 - BENJAMIN BANNEKER Charter School - EVERETT pupils",420049093,420,49,93,1,1.1160000000000001,11,null,14617,null,1088]
[420,108,"420 - BENJAMIN BANNEKER Charter School - HAVERHILL pupils",420049128,420,49,128,1,1.1160000000000001,10,null,17451,null,1088]
[420,109,"420 - BENJAMIN BANNEKER Charter School - LYNN pupils",420049163,420,49,163,1,1.1160000000000001,11,null,14254,null,1088]
[420,110,"420 - BENJAMIN BANNEKER Charter School - MALDEN pupils",420049165,420,49,165,1,1.1160000000000001,10,null,15699,null,1088]
[420,111,"420 - BENJAMIN BANNEKER Charter School - MEDFORD pupils",420049176,420,49,176,1,1.1160000000000001,8,null,14258,null,1088]
[420,112,"420 - BENJAMIN BANNEKER Charter School - METHUEN pupils",420049181,420,49,181,1,1.1160000000000001,10,null,20311,null,1088]
[420,113,"420 - BENJAMIN BANNEKER Charter School - NEEDHAM pupils",420049199,420,49,199,1,1.1160000000000001,2,null,14303,null,1088]
[420,114,"420 - BENJAMIN BANNEKER Charter School - RANDOLPH pupils",420049244,420,49,244,1,1.1160000000000001,10,null,13209,null,1088]
[420,115,"420 - BENJAMIN BANNEKER Charter School - REVERE pupils",420049248,420,49,248,1,1.1160000000000001,11,null,11786,null,1088]
[420,116,"420 - BENJAMIN BANNEKER Charter School - SAUGUS pupils",420049262,420,49,262,1,1.1160000000000001,9,null,17219,null,1088]
[420,117,"420 - BENJAMIN BANNEKER Charter School - STONEHAM pupils",420049284,420,49,284,1,1.1160000000000001,5,null,11003,null,1088]
[420,118,"420 - BENJAMIN BANNEKER Charter School - TEWKSBURY pupils",420049295,420,49,295,1,1.1160000000000001,5,null,11060,null,1088]
[420,119,"420 - BENJAMIN BANNEKER Charter School - WATERTOWN pupils",420049314,420,49,314,1,1.1160000000000001,7,null,16621,null,1088]
[420,120,"420 - BENJAMIN BANNEKER Charter School - WESTBOROUGH pupils",420049321,420,49,321,1,1.1160000000000001,3,null,11031,null,1088]
[420,121,"420 - BENJAMIN BANNEKER Charter School - WOBURN pupils",420049347,420,49,347,1,1.1160000000000001,8,null,16520,null,1088]
[420,122,"420 - BENJAMIN BANNEKER Charter School - AYER SHIRLEY pupils",420049616,420,49,616,1,1.1160000000000001,6,null,16323,null,1088]
[428,123,"428 - BROOKE Charter School - ATTLEBORO pupils",428035016,428,35,16,1,1.0880000000000001,8,null,11717,null,1088]
[428,124,"428 - BROOKE Charter School - BOSTON pupils",428035035,428,35,35,1,1.0880000000000001,11,null,16004,null,1088]
[428,125,"428 - BROOKE Charter School - BROCKTON pupils",428035044,428,35,44,1,1.0880000000000001,11,null,16407,null,1088]
[428,126,"428 - BROOKE Charter School - CAMBRIDGE pupils",428035049,428,35,49,1,1.0880000000000001,8,null,16568,null,1088]
[428,127,"428 - BROOKE Charter School - CANTON pupils",428035050,428,35,50,1,1.0880000000000001,4,null,16007,null,1088]
[428,128,"428 - BROOKE Charter School - CHELSEA pupils",428035057,428,35,57,1,1.0880000000000001,12,null,16701,null,1088]
[428,129,"428 - BROOKE Charter School - DEDHAM pupils",428035073,428,35,73,1,1.0880000000000001,{"$f":"VLOOKUP(D138,enro_chafnd,16)","v":6},null,13937,null,1088]
[{"$f":"IF(VALUE(MID(D139,1,1))=4,VALUE(MID(D139,1,3)),VALUE(MID(D139,1,4)))","v":428},130,{"$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 - DRACUT pupils"},428035079,{"$f":"A139","v":428},{"$f":"IF(VALUE(MID(D139,1,1))=4,VALUE(MID(D139,4,3)),VALUE(MID(D139,5,3)))","v":35},{"$f":"IF(VALUE(MID(D139,1,1))=4,VALUE(MID(D139,7,3)),VALUE(MID(D139,8,3)))","v":79},{"$f":"IF(OR(A139=410,A139=466,A139=487),2,1)","v":1},{"$f":"VLOOKUP(F139,distinfo,4)","v":1.0880000000000001},7,null,{"$f":"IF(VLOOKUP(D139,rate_chafnd,40,FALSE)>0,VLOOKUP(D139,rate_chafnd,40),VLOOKUP(G139,distinfo,7))","v":17894},null,{"$f":"VLOOKUP(G139,distinfo,9)","v":1088}]
[428,131,"428 - BROOKE Charter School - EVERETT pupils",428035093,428,35,93,1,1.0880000000000001,11,null,17419,null,1088]
[428,132,"428 - BROOKE Charter School - FALL RIVER pupils",428035095,428,35,95,1,1.0880000000000001,12,null,17817,null,1088]
[428,133,"428 - BROOKE Charter School - HAVERHILL pupils",428035128,428,35,128,1,1.0880000000000001,10,null,17134,null,1088]
[428,134,"428 - BROOKE Charter School - HOLBROOK pupils",428035133,428,35,133,1,1.0880000000000001,9,null,13109,null,1088]
[428,135,"428 - BROOKE Charter School - LYNN pupils",428035163,428,35,163,1,1.0880000000000001,11,null,13795,null,1088]
[428,136,"428 - BROOKE Charter School - MALDEN pupils",428035165,428,35,165,1,1.0880000000000001,10,null,17352,null,1088]
[428,137,"428 - BROOKE Charter School - MILTON pupils",428035189,428,35,189,1,1.0880000000000001,3,null,12440,null,1088]
[428,138,"428 - BROOKE Charter School - NORWOOD pupils",428035220,428,35,220,1,1.0880000000000001,7,null,15065,null,1088]
[428,139,"428 - BROOKE Charter School - QUINCY pupils",428035243,428,35,243,1,1.0880000000000001,9,null,11636,null,1088]
[428,140,"428 - BROOKE Charter School - RANDOLPH pupils",428035244,428,35,244,1,1.0880000000000001,10,null,13586,null,1088]
[428,141,"428 - BROOKE Charter School - REVERE pupils",428035248,428,35,248,1,1.0880000000000001,11,null,15204,null,1088]
[428,142,"428 - BROOKE Charter School - ROCKLAND pupils",428035251,428,35,251,1,1.0880000000000001,9,null,16652,null,1088]
[428,143,"428 - BROOKE Charter School - SAUGUS pupils",428035262,428,35,262,1,1.0880000000000001,9,null,16718,null,1088]
[428,144,"428 - BROOKE Charter School - STOUGHTON pupils",428035285,428,35,285,1,1.0880000000000001,8,null,12440,null,1088]
[428,145,"428 - BROOKE Charter School - TAUNTON pupils",428035293,428,35,293,1,1.0880000000000001,10,null,17436,null,1088]
[428,146,"428 - BROOKE Charter School - WALPOLE pupils",428035307,428,35,307,1,1.0880000000000001,4,null,15206,null,1088]
[428,147,"428 - BROOKE Charter School - WALTHAM pupils",428035308,428,35,308,1,1.0880000000000001,9,null,16453,null,1088]
[428,148,"428 - BROOKE Charter School - WATERTOWN pupils",428035314,428,35,314,1,1.0880000000000001,7,null,13847,null,1088]
[428,149,"428 - BROOKE Charter School - WEYMOUTH pupils",428035336,428,35,336,1,1.0880000000000001,8,null,10699,null,1088]
[428,150,"428 - BROOKE Charter School - WINTHROP pupils",428035346,428,35,346,1,1.0880000000000001,8,null,14480,null,1088]
[428,151,"428 - BROOKE Charter School - WRENTHAM pupils",428035350,428,35,350,1,1.0880000000000001,3,null,15353,null,1088]
[429,152,"429 - KIPP ACADEMY LYNN Charter School - BEVERLY pupils",429163030,429,163,30,1,1,7,null,16668,null,1088]
[429,153,"429 - KIPP ACADEMY LYNN Charter School - BOSTON pupils",429163035,429,163,35,1,1,11,null,10683,null,1088]
[429,154,"429 - KIPP ACADEMY LYNN Charter School - CAMBRIDGE pupils",429163049,429,163,49,1,1,8,null,16930,null,1088]
[429,155,"429 - KIPP ACADEMY LYNN Charter School - CHELSEA pupils",429163057,429,163,57,1,1,12,null,19346,null,1088]
[429,156,"429 - KIPP ACADEMY LYNN Charter School - DANVERS pupils",429163071,429,163,71,1,1,5,null,16022,null,1088]
[429,157,"429 - KIPP ACADEMY LYNN Charter School - HAVERHILL pupils",429163128,429,163,128,1,1,10,null,17054,null,1088]
[429,158,"429 - KIPP ACADEMY LYNN Charter School - LYNN pupils",429163163,429,163,163,1,1,11,null,15458,null,1088]
[429,159,"429 - KIPP ACADEMY LYNN Charter School - MALDEN pupils",429163165,429,163,165,1,1,10,null,15957,null,1088]
[429,160,"429 - KIPP ACADEMY LYNN Charter School - MARBLEHEAD pupils",429163168,429,163,168,1,1,3,null,12959,null,1088]
[429,161,"429 - KIPP ACADEMY LYNN Charter School - PEABODY pupils",429163229,429,163,229,1,1,9,null,15540,null,1088]
[429,162,"429 - KIPP ACADEMY LYNN Charter School - READING pupils",429163246,429,163,246,1,1,2,null,11611,null,1088]
[429,163,"429 - KIPP ACADEMY LYNN Charter School - REVERE pupils",429163248,429,163,248,1,1,11,null,17272,null,1088]
[429,164,"429 - KIPP ACADEMY LYNN Charter School - SALEM pupils",429163258,429,163,258,1,1,10,null,14457,null,1088]
[429,165,"429 - KIPP ACADEMY LYNN Charter School - SAUGUS pupils",429163262,429,163,262,1,1,9,null,16227,null,1088]
[429,166,"429 - KIPP ACADEMY LYNN Charter School - SWAMPSCOTT pupils",429163291,429,163,291,1,1,5,null,14809,null,1088]
[429,167,"429 - KIPP ACADEMY LYNN Charter School - WOBURN pupils",429163347,429,163,347,1,1,8,null,10683,null,1088]
[429,168,"429 - KIPP ACADEMY LYNN Charter School - TRITON pupils",429163773,429,163,773,1,1,6,null,11611,null,1088]
[430,169,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - BELLINGHAM pupils",430170025,430,170,25,1,1.024,6,null,11363,null,1088]
[430,170,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - CLINTON pupils",430170064,430,170,64,1,1.024,10,null,12712,null,1088]
[430,171,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - FALMOUTH pupils",430170096,430,170,96,1,1.024,8,null,11837,null,1088]
[430,172,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - FRAMINGHAM pupils",430170100,430,170,100,1,1.024,10,null,11205,null,1088]
[430,173,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - FRANKLIN pupils",430170101,430,170,101,1,1.024,3,null,10889,null,1088]
[430,174,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - GRAFTON pupils",430170110,430,170,110,1,1.024,4,null,11918,null,1088]
[430,175,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HOLLISTON pupils",430170136,430,170,136,1,1.024,3,null,9940,null,1088]
[430,176,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HOPKINTON pupils",430170139,430,170,139,1,1.024,2,null,11205,null,1088]
[430,177,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HUDSON pupils",430170141,430,170,141,1,1.024,7,null,11685,null,1088]
[430,178,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LEOMINSTER pupils",430170153,430,170,153,1,1.024,10,null,9940,null,1088]
[430,179,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LITTLETON pupils",430170158,430,170,158,1,1.024,3,null,11837,null,1088]
[430,180,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LUNENBURG pupils",430170162,430,170,162,1,1.024,5,null,11837,null,1088]
[430,181,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MARLBOROUGH pupils",430170170,430,170,170,1,1.024,10,null,12302,null,1088]
[430,182,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MAYNARD pupils",430170174,430,170,174,1,1.024,5,null,11129,null,1088]
[430,183,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NATICK pupils",430170198,430,170,198,1,1.024,3,null,10889,null,1088]
[430,184,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTHBOROUGH pupils",430170213,430,170,213,1,1.024,4,null,9940,null,1088]
[430,185,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - SHREWSBURY pupils",430170271,430,170,271,1,1.024,4,null,11012,null,1088]
[430,186,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - SUDBURY pupils",430170288,430,170,288,1,1.024,2,null,9940,null,1088]
[430,187,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WESTBOROUGH pupils",430170321,430,170,321,1,1.024,3,null,13130,null,1088]
[430,188,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WEST BOYLSTON pupils",430170322,430,170,322,1,1.024,6,null,16735,null,1088]
[430,189,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WORCESTER pupils",430170348,430,170,348,1,1.024,11,null,13364,null,1088]
[430,190,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - ACTON BOXBOROUGH pupils",430170600,430,170,600,1,1.024,2,null,14110,null,1088]
[430,191,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - AYER SHIRLEY pupils",430170616,430,170,616,1,1.024,6,null,9940,null,1088]
[430,192,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - BERLIN BOYLSTON pupils",430170620,430,170,620,1,1.024,4,null,12337,null,1088]
[430,193,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - GROTON DUNSTABLE pupils",430170673,430,170,673,1,1.024,{"$f":"VLOOKUP(D202,enro_chafnd,16)","v":3},null,9940,null,1088]
[{"$f":"IF(VALUE(MID(D203,1,1))=4,VALUE(MID(D203,1,3)),VALUE(MID(D203,1,4)))","v":430},194,{"$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":"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - KING PHILIP pupils"},430170690,{"$f":"A203","v":430},{"$f":"IF(VALUE(MID(D203,1,1))=4,VALUE(MID(D203,4,3)),VALUE(MID(D203,5,3)))","v":170},{"$f":"IF(VALUE(MID(D203,1,1))=4,VALUE(MID(D203,7,3)),VALUE(MID(D203,8,3)))","v":690},{"$f":"IF(OR(A203=410,A203=466,A203=487),2,1)","v":1},{"$f":"VLOOKUP(F203,distinfo,4)","v":1.024},3,null,{"$f":"IF(VLOOKUP(D203,rate_chafnd,40,FALSE)>0,VLOOKUP(D203,rate_chafnd,40),VLOOKUP(G203,distinfo,7))","v":11837},null,{"$f":"VLOOKUP(G203,distinfo,9)","v":1088}]
[430,195,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LINCOLN SUDBURY pupils",430170695,430,170,695,1,1.024,2,null,11837,null,1088]
[430,196,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MENDON UPTON pupils",430170710,430,170,710,1,1.024,3,null,11363,null,1088]
[430,197,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NASHOBA pupils",430170725,430,170,725,1,1.024,3,null,11364,null,1088]
[430,198,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTHBORO SOUTHBORO pupils",430170730,430,170,730,1,1.024,3,null,12551,null,1088]
[430,199,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTH MIDDLESEX pupils",430170735,430,170,735,1,1.024,6,null,10889,null,1088]
[430,200,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WACHUSETT pupils",430170775,430,170,775,1,1.024,4,null,13085,null,1088]
[432,201,"432 - CAPE COD LIGHTHOUSE Charter School - BARNSTABLE pupils",432712020,432,712,20,1,1,10,null,10785,null,1088]
[432,202,"432 - CAPE COD LIGHTHOUSE Charter School - FALMOUTH pupils",432712096,432,712,96,1,1,8,null,9754,null,1088]
[432,203,"432 - CAPE COD LIGHTHOUSE Charter School - MASHPEE pupils",432712172,432,712,172,1,1,8,null,9754,null,1088]
[432,204,"432 - CAPE COD LIGHTHOUSE Charter School - SANDWICH pupils",432712261,432,712,261,1,1,5,null,10195,null,1088]
[432,205,"432 - CAPE COD LIGHTHOUSE Charter School - TRURO pupils",432712300,432,712,300,1,1,9,null,9754,null,1088]
[432,206,"432 - CAPE COD LIGHTHOUSE Charter School - DENNIS YARMOUTH pupils",432712645,432,712,645,1,1,10,null,11702,null,1088]
[432,207,"432 - CAPE COD LIGHTHOUSE Charter School - NAUSET pupils",432712660,432,712,660,1,1,7,null,11440,null,1088]
[432,208,"432 - CAPE COD LIGHTHOUSE Charter School - MONOMOY pupils",432712712,432,712,712,1,1,7,null,11651,null,1088]
[435,209,"435 - INNOVATION ACADEMY Charter School - ANDOVER pupils",435301009,435,301,9,1,1,3,null,11611,null,1088]
[435,210,"435 - INNOVATION ACADEMY Charter School - BILLERICA pupils",435301031,435,301,31,1,1,5,null,11717,null,1088]
[435,211,"435 - INNOVATION ACADEMY Charter School - BURLINGTON pupils",435301048,435,301,48,1,1,4,null,11611,null,1088]
[435,212,"435 - INNOVATION ACADEMY Charter School - CHELMSFORD pupils",435301056,435,301,56,1,1,4,null,11316,null,1088]
[435,213,"435 - INNOVATION ACADEMY Charter School - DRACUT pupils",435301079,435,301,79,1,1,7,null,12081,null,1088]
[435,214,"435 - INNOVATION ACADEMY Charter School - HAVERHILL pupils",435301128,435,301,128,1,1,10,null,11611,null,1088]
[435,215,"435 - INNOVATION ACADEMY Charter School - LAWRENCE pupils",435301149,435,301,149,1,1,12,null,18088,null,1088]
[435,216,"435 - INNOVATION ACADEMY Charter School - LOWELL pupils",435301160,435,301,160,1,1,11,null,13129,null,1088]
[435,217,"435 - INNOVATION ACADEMY Charter School - LUNENBURG pupils",435301162,435,301,162,1,1,5,null,11611,null,1088]
[435,218,"435 - INNOVATION ACADEMY Charter School - NORTH ANDOVER pupils",435301211,435,301,211,1,1,5,null,11611,null,1088]
[435,219,"435 - INNOVATION ACADEMY Charter School - TEWKSBURY pupils",435301295,435,301,295,1,1,5,null,11154,null,1088]
[435,220,"435 - INNOVATION ACADEMY Charter School - TYNGSBOROUGH pupils",435301301,435,301,301,1,1,5,null,12543,null,1088]
[435,221,"435 - INNOVATION ACADEMY Charter School - WESTFORD pupils",435301326,435,301,326,1,1,2,null,10869,null,1088]
[435,222,"435 - INNOVATION ACADEMY Charter School - GROTON DUNSTABLE pupils",435301673,435,301,673,1,1,3,null,11799,null,1088]
[435,223,"435 - INNOVATION ACADEMY Charter School - NASHOBA pupils",435301725,435,301,725,1,1,3,null,11611,null,1088]
[435,224,"435 - INNOVATION ACADEMY Charter School - NORTH MIDDLESEX pupils",435301735,435,301,735,1,1,6,null,12116,null,1088]
[436,225,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - ABINGTON pupils",436049001,436,49,1,1,1.1160000000000001,7,null,12704,null,1088]
[436,226,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - ARLINGTON pupils",436049010,436,49,10,1,1.1160000000000001,3,null,17330,null,1088]
[436,227,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - BILLERICA pupils",436049031,436,49,31,1,1.1160000000000001,5,null,17571,null,1088]
[436,228,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - BOSTON pupils",436049035,436,49,35,1,1.1160000000000001,11,null,15920,null,1088]
[436,229,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - BROCKTON pupils",436049044,436,49,44,1,1.1160000000000001,11,null,19502,null,1088]
[436,230,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - CAMBRIDGE pupils",436049049,436,49,49,1,1.1160000000000001,8,null,16184,null,1088]
[436,231,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - CHELSEA pupils",436049057,436,49,57,1,1.1160000000000001,12,null,18011,null,1088]
[436,232,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - EVERETT pupils",436049093,436,49,93,1,1.1160000000000001,11,null,16893,null,1088]
[436,233,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - HOLBROOK pupils",436049133,436,49,133,1,1.1160000000000001,9,null,12704,null,1088]
[436,234,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LAWRENCE pupils",436049149,436,49,149,1,1.1160000000000001,12,null,12704,null,1088]
[436,235,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LEXINGTON pupils",436049155,436,49,155,1,1.1160000000000001,2,null,11677,null,1088]
[436,236,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LYNN pupils",436049163,436,49,163,1,1.1160000000000001,11,null,12863,null,1088]
[436,237,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - MALDEN pupils",436049165,436,49,165,1,1.1160000000000001,10,null,15741,null,1088]
[436,238,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - MEDFORD pupils",436049176,436,49,176,1,1.1160000000000001,8,null,13364,null,1088]
[436,239,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - NEEDHAM pupils",436049199,436,49,199,1,1.1160000000000001,2,null,17210,null,1088]
[436,240,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - RANDOLPH pupils",436049244,436,49,244,1,1.1160000000000001,10,null,12704,null,1088]
[436,241,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - REVERE pupils",436049248,436,49,248,1,1.1160000000000001,11,null,17289,null,1088]
[436,242,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - SOMERVILLE pupils",436049274,436,49,274,1,1.1160000000000001,10,null,19842,null,1088]
[436,243,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - WALTHAM pupils",436049308,436,49,308,1,1.1160000000000001,9,null,15783,null,1088]
[436,244,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - WEYMOUTH pupils",436049336,436,49,336,1,1.1160000000000001,8,null,12704,null,1088]
[437,245,"437 - CITY ON A HILL Charter School - BOSTON pupils",437035035,437,35,35,1,1.0880000000000001,11,null,18499,null,1088]
[437,246,"437 - CITY ON A HILL Charter School - BROCKTON pupils",437035044,437,35,44,1,1.0880000000000001,11,null,12440,null,1088]
[437,247,"437 - CITY ON A HILL Charter School - CANTON pupils",437035050,437,35,50,1,1.0880000000000001,4,null,17079,null,1088]
[437,248,"437 - CITY ON A HILL Charter School - MILTON pupils",437035189,437,35,189,1,1.0880000000000001,3,null,16962,null,1088]
[437,249,"437 - CITY ON A HILL Charter School - RANDOLPH pupils",437035244,437,35,244,1,1.0880000000000001,10,null,15441,null,1088]
[438,250,"438 - CODMAN ACADEMY Charter School - BOSTON pupils",438035035,438,35,35,1,1.0880000000000001,11,null,17497,null,1088]
[438,251,"438 - CODMAN ACADEMY Charter School - BRAINTREE pupils",438035040,438,35,40,1,1.0880000000000001,6,null,17611,null,1088]
[438,252,"438 - CODMAN ACADEMY Charter School - BROCKTON pupils",438035044,438,35,44,1,1.0880000000000001,11,null,18109,null,1088]
[438,253,"438 - CODMAN ACADEMY Charter School - CANTON pupils",438035050,438,35,50,1,1.0880000000000001,4,null,17079,null,1088]
[438,254,"438 - CODMAN ACADEMY Charter School - RANDOLPH pupils",438035244,438,35,244,1,1.0880000000000001,10,null,18160,null,1088]
[438,255,"438 - CODMAN ACADEMY Charter School - WINTHROP pupils",438035346,438,35,346,1,1.0880000000000001,8,null,18177,null,1088]
[439,256,"439 - CONSERVATORY LAB Charter School - BOSTON pupils",439035035,439,35,35,1,1.0880000000000001,11,null,16079,null,1088]
[439,257,"439 - CONSERVATORY LAB Charter School - BROCKTON pupils",439035044,439,35,44,1,1.0880000000000001,{"$f":"VLOOKUP(D266,enro_chafnd,16)","v":11},null,15961,null,1088]
[{"$f":"IF(VALUE(MID(D267,1,1))=4,VALUE(MID(D267,1,3)),VALUE(MID(D267,1,4)))","v":439},258,{"$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":"439 - CONSERVATORY LAB Charter School - CANTON pupils"},439035050,{"$f":"A267","v":439},{"$f":"IF(VALUE(MID(D267,1,1))=4,VALUE(MID(D267,4,3)),VALUE(MID(D267,5,3)))","v":35},{"$f":"IF(VALUE(MID(D267,1,1))=4,VALUE(MID(D267,7,3)),VALUE(MID(D267,8,3)))","v":50},{"$f":"IF(OR(A267=410,A267=466,A267=487),2,1)","v":1},{"$f":"VLOOKUP(F267,distinfo,4)","v":1.0880000000000001},4,null,{"$f":"IF(VLOOKUP(D267,rate_chafnd,40,FALSE)>0,VLOOKUP(D267,rate_chafnd,40),VLOOKUP(G267,distinfo,7))","v":10434},null,{"$f":"VLOOKUP(G267,distinfo,9)","v":1088}]
[439,259,"439 - CONSERVATORY LAB Charter School - DEDHAM pupils",439035073,439,35,73,1,1.0880000000000001,6,null,13389,null,1088]
[439,260,"439 - CONSERVATORY LAB Charter School - EASTON pupils",439035088,439,35,88,1,1.0880000000000001,4,null,15471,null,1088]
[439,261,"439 - CONSERVATORY LAB Charter School - RANDOLPH pupils",439035244,439,35,244,1,1.0880000000000001,10,null,13847,null,1088]
[439,262,"439 - CONSERVATORY LAB Charter School - STONEHAM pupils",439035284,439,35,284,1,1.0880000000000001,5,null,15390,null,1088]
[439,263,"439 - CONSERVATORY LAB Charter School - STOUGHTON pupils",439035285,439,35,285,1,1.0880000000000001,8,null,13672,null,1088]
[439,264,"439 - CONSERVATORY LAB Charter School - WOBURN pupils",439035347,439,35,347,1,1.0880000000000001,8,null,17940,null,1088]
[440,265,"440 - COMMUNITY DAY Charter School - ANDOVER pupils",440149009,440,149,9,1,1,3,null,11481,null,1088]
[440,266,"440 - COMMUNITY DAY Charter School - BILLERICA pupils",440149031,440,149,31,1,1,5,null,9754,null,1088]
[440,267,"440 - COMMUNITY DAY Charter School - DRACUT pupils",440149079,440,149,79,1,1,7,null,17725,null,1088]
[440,268,"440 - COMMUNITY DAY Charter School - HAVERHILL pupils",440149128,440,149,128,1,1,10,null,14361,null,1088]
[440,269,"440 - COMMUNITY DAY Charter School - LAWRENCE pupils",440149149,440,149,149,1,1,12,null,15811,null,1088]
[440,270,"440 - COMMUNITY DAY Charter School - LOWELL pupils",440149160,440,149,160,1,1,11,null,14249,null,1088]
[440,271,"440 - COMMUNITY DAY Charter School - METHUEN pupils",440149181,440,149,181,1,1,10,null,13485,null,1088]
[440,272,"440 - COMMUNITY DAY Charter School - NORTH ANDOVER pupils",440149211,440,149,211,1,1,5,null,12617,null,1088]
[440,273,"440 - COMMUNITY DAY Charter School - PENTUCKET pupils",440149745,440,149,745,1,1,3,null,10115,null,1088]
[441,274,"441 - SPRINGFIELD INTERNATIONAL Charter School - AGAWAM pupils",441281005,441,281,5,1,1,8,null,15433,null,1088]
[441,275,"441 - SPRINGFIELD INTERNATIONAL Charter School - CHICOPEE pupils",441281061,441,281,61,1,1,11,null,16154,null,1088]
[441,276,"441 - SPRINGFIELD INTERNATIONAL Charter School - EAST LONGMEADOW pupils",441281087,441,281,87,1,1,5,null,14904,null,1088]
[441,277,"441 - SPRINGFIELD INTERNATIONAL Charter School - HOLYOKE pupils",441281137,441,281,137,1,1,12,null,18148,null,1088]
[441,278,"441 - SPRINGFIELD INTERNATIONAL Charter School - LONGMEADOW pupils",441281159,441,281,159,1,1,3,null,16223,null,1088]
[441,279,"441 - SPRINGFIELD INTERNATIONAL Charter School - LUDLOW pupils",441281161,441,281,161,1,1,7,null,13211,null,1088]
[441,280,"441 - SPRINGFIELD INTERNATIONAL Charter School - MONSON pupils",441281191,441,281,191,1,1,8,null,10115,null,1088]
[441,281,"441 - SPRINGFIELD INTERNATIONAL Charter School - SPRINGFIELD pupils",441281281,441,281,281,1,1,12,null,14725,null,1088]
[441,282,"441 - SPRINGFIELD INTERNATIONAL Charter School - WESTFIELD pupils",441281325,441,281,325,1,1,9,null,15695,null,1088]
[441,283,"441 - SPRINGFIELD INTERNATIONAL Charter School - WEST SPRINGFIELD pupils",441281332,441,281,332,1,1,10,null,14533,null,1088]
[441,284,"441 - SPRINGFIELD INTERNATIONAL Charter School - HAMPDEN WILBRAHAM pupils",441281680,441,281,680,1,1,5,null,11960,null,1088]
[444,285,"444 - NEIGHBORHOOD HOUSE Charter School - BOSTON pupils",444035035,444,35,35,1,1.0880000000000001,11,null,15957,null,1088]
[444,286,"444 - NEIGHBORHOOD HOUSE Charter School - BROCKTON pupils",444035044,444,35,44,1,1.0880000000000001,11,null,14091,null,1088]
[444,287,"444 - NEIGHBORHOOD HOUSE Charter School - CAMBRIDGE pupils",444035049,444,35,49,1,1.0880000000000001,8,null,16568,null,1088]
[444,288,"444 - NEIGHBORHOOD HOUSE Charter School - CHELSEA pupils",444035057,444,35,57,1,1.0880000000000001,12,null,19426,null,1088]
[444,289,"444 - NEIGHBORHOOD HOUSE Charter School - DEDHAM pupils",444035073,444,35,73,1,1.0880000000000001,6,null,10831,null,1088]
[444,290,"444 - NEIGHBORHOOD HOUSE Charter School - HOLBROOK pupils",444035133,444,35,133,1,1.0880000000000001,9,null,17839,null,1088]
[444,291,"444 - NEIGHBORHOOD HOUSE Charter School - LYNN pupils",444035163,444,35,163,1,1.0880000000000001,11,null,12440,null,1088]
[444,292,"444 - NEIGHBORHOOD HOUSE Charter School - NORTH ATTLEBOROUGH pupils",444035212,444,35,212,1,1.0880000000000001,5,null,17197,null,1088]
[444,293,"444 - NEIGHBORHOOD HOUSE Charter School - NORWOOD pupils",444035220,444,35,220,1,1.0880000000000001,7,null,10831,null,1088]
[444,294,"444 - NEIGHBORHOOD HOUSE Charter School - QUINCY pupils",444035243,444,35,243,1,1.0880000000000001,9,null,18459,null,1088]
[444,295,"444 - NEIGHBORHOOD HOUSE Charter School - RANDOLPH pupils",444035244,444,35,244,1,1.0880000000000001,10,null,17160,null,1088]
[444,296,"444 - NEIGHBORHOOD HOUSE Charter School - STONEHAM pupils",444035284,444,35,284,1,1.0880000000000001,5,null,15191,null,1088]
[444,297,"444 - NEIGHBORHOOD HOUSE Charter School - TAUNTON pupils",444035293,444,35,293,1,1.0880000000000001,10,null,19822,null,1088]
[444,298,"444 - NEIGHBORHOOD HOUSE Charter School - WEYMOUTH pupils",444035336,444,35,336,1,1.0880000000000001,8,null,12312,null,1088]
[444,299,"444 - NEIGHBORHOOD HOUSE Charter School - BRIDGEWATER RAYNHAM pupils",444035625,444,35,625,1,1.0880000000000001,6,null,18890,null,1088]
[445,300,"445 - ABBY KELLEY FOSTER Charter School - AUBURN pupils",445348017,445,348,17,1,1,6,null,16458,null,1088]
[445,301,"445 - ABBY KELLEY FOSTER Charter School - CLINTON pupils",445348064,445,348,64,1,1,10,null,11611,null,1088]
[445,302,"445 - ABBY KELLEY FOSTER Charter School - FITCHBURG pupils",445348097,445,348,97,1,1,11,null,18828,null,1088]
[445,303,"445 - ABBY KELLEY FOSTER Charter School - GRAFTON pupils",445348110,445,348,110,1,1,4,null,14984,null,1088]
[445,304,"445 - ABBY KELLEY FOSTER Charter School - LEICESTER pupils",445348151,445,348,151,1,1,7,null,14536,null,1088]
[445,305,"445 - ABBY KELLEY FOSTER Charter School - LEOMINSTER pupils",445348153,445,348,153,1,1,10,null,15777,null,1088]
[445,306,"445 - ABBY KELLEY FOSTER Charter School - MARLBOROUGH pupils",445348170,445,348,170,1,1,10,null,10115,null,1088]
[445,307,"445 - ABBY KELLEY FOSTER Charter School - MILLBURY pupils",445348186,445,348,186,1,1,7,null,14368,null,1088]
[445,308,"445 - ABBY KELLEY FOSTER Charter School - NORTHBRIDGE pupils",445348214,445,348,214,1,1,8,null,15073,null,1088]
[445,309,"445 - ABBY KELLEY FOSTER Charter School - OXFORD pupils",445348226,445,348,226,1,1,9,null,13090,null,1088]
[445,310,"445 - ABBY KELLEY FOSTER Charter School - SHREWSBURY pupils",445348271,445,348,271,1,1,4,null,13362,null,1088]
[445,311,"445 - ABBY KELLEY FOSTER Charter School - SOUTHBRIDGE pupils",445348277,445,348,277,1,1,12,null,16591,null,1088]
[445,312,"445 - ABBY KELLEY FOSTER Charter School - SUTTON pupils",445348290,445,348,290,1,1,4,null,14056,null,1088]
[445,313,"445 - ABBY KELLEY FOSTER Charter School - WEBSTER pupils",445348316,445,348,316,1,1,11,null,15648,null,1088]
[445,314,"445 - ABBY KELLEY FOSTER Charter School - WEST BOYLSTON pupils",445348322,445,348,322,1,1,6,null,16825,null,1088]
[445,315,"445 - ABBY KELLEY FOSTER Charter School - WORCESTER pupils",445348348,445,348,348,1,1,11,null,14848,null,1088]
[445,316,"445 - ABBY KELLEY FOSTER Charter School - BERLIN BOYLSTON pupils",445348620,445,348,620,1,1,4,null,10115,null,1088]
[445,317,"445 - ABBY KELLEY FOSTER Charter School - DUDLEY CHARLTON pupils",445348658,445,348,658,1,1,7,null,15752,null,1088]
[445,318,"445 - ABBY KELLEY FOSTER Charter School - QUABBIN pupils",445348753,445,348,753,1,1,7,null,10477,null,1088]
[445,319,"445 - ABBY KELLEY FOSTER Charter School - SPENCER EAST BROOKFIELD pupils",445348767,445,348,767,1,1,9,null,11611,null,1088]
[445,320,"445 - ABBY KELLEY FOSTER Charter School - WACHUSETT pupils",445348775,445,348,775,1,1,4,null,11126,null,1088]
[446,321,"446 - FOXBOROUGH REGIONAL Charter School - ABINGTON pupils",446099001,446,99,1,1,1.0649999999999999,{"$f":"VLOOKUP(D330,enro_chafnd,16)","v":7},null,15606,null,1088]
[{"$f":"IF(VALUE(MID(D331,1,1))=4,VALUE(MID(D331,1,3)),VALUE(MID(D331,1,4)))","v":446},322,{"$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":"446 - FOXBOROUGH REGIONAL Charter School - ATTLEBORO pupils"},446099016,{"$f":"A331","v":446},{"$f":"IF(VALUE(MID(D331,1,1))=4,VALUE(MID(D331,4,3)),VALUE(MID(D331,5,3)))","v":99},{"$f":"IF(VALUE(MID(D331,1,1))=4,VALUE(MID(D331,7,3)),VALUE(MID(D331,8,3)))","v":16},{"$f":"IF(OR(A331=410,A331=466,A331=487),2,1)","v":1},{"$f":"VLOOKUP(F331,distinfo,4)","v":1.0649999999999999},8,null,{"$f":"IF(VLOOKUP(D331,rate_chafnd,40,FALSE)>0,VLOOKUP(D331,rate_chafnd,40),VLOOKUP(G331,distinfo,7))","v":12750},null,{"$f":"VLOOKUP(G331,distinfo,9)","v":1088}]
[446,323,"446 - FOXBOROUGH REGIONAL Charter School - AVON pupils",446099018,446,99,18,1,1.0649999999999999,9,null,13741,null,1088]
[446,324,"446 - FOXBOROUGH REGIONAL Charter School - BERKLEY pupils",446099027,446,99,27,1,1.0649999999999999,5,null,15311,null,1088]
[446,325,"446 - FOXBOROUGH REGIONAL Charter School - BOSTON pupils",446099035,446,99,35,1,1.0649999999999999,11,null,19673,null,1088]
[446,326,"446 - FOXBOROUGH REGIONAL Charter School - BRAINTREE pupils",446099040,446,99,40,1,1.0649999999999999,6,null,16015,null,1088]
[446,327,"446 - FOXBOROUGH REGIONAL Charter School - BROCKTON pupils",446099044,446,99,44,1,1.0649999999999999,11,null,15088,null,1088]
[446,328,"446 - FOXBOROUGH REGIONAL Charter School - CANTON pupils",446099050,446,99,50,1,1.0649999999999999,4,null,15154,null,1088]
[446,329,"446 - FOXBOROUGH REGIONAL Charter School - DEDHAM pupils",446099073,446,99,73,1,1.0649999999999999,6,null,15588,null,1088]
[446,330,"446 - FOXBOROUGH REGIONAL Charter School - EAST BRIDGEWATER pupils",446099083,446,99,83,1,1.0649999999999999,6,null,12223,null,1088]
[446,331,"446 - FOXBOROUGH REGIONAL Charter School - EASTON pupils",446099088,446,99,88,1,1.0649999999999999,4,null,12978,null,1088]
[446,332,"446 - FOXBOROUGH REGIONAL Charter School - FALL RIVER pupils",446099095,446,99,95,1,1.0649999999999999,12,null,12223,null,1088]
[446,333,"446 - FOXBOROUGH REGIONAL Charter School - FOXBOROUGH pupils",446099099,446,99,99,1,1.0649999999999999,5,null,13115,null,1088]
[446,334,"446 - FOXBOROUGH REGIONAL Charter School - FRANKLIN pupils",446099101,446,99,101,1,1.0649999999999999,3,null,16659,null,1088]
[446,335,"446 - FOXBOROUGH REGIONAL Charter School - HOLBROOK pupils",446099133,446,99,133,1,1.0649999999999999,9,null,16946,null,1088]
[446,336,"446 - FOXBOROUGH REGIONAL Charter School - HOLLISTON pupils",446099136,446,99,136,1,1.0649999999999999,3,null,14692,null,1088]
[446,337,"446 - FOXBOROUGH REGIONAL Charter School - MANSFIELD pupils",446099167,446,99,167,1,1.0649999999999999,4,null,13359,null,1088]
[446,338,"446 - FOXBOROUGH REGIONAL Charter School - MEDWAY pupils",446099177,446,99,177,1,1.0649999999999999,3,null,15675,null,1088]
[446,339,"446 - FOXBOROUGH REGIONAL Charter School - MIDDLEBOROUGH pupils",446099182,446,99,182,1,1.0649999999999999,8,null,13138,null,1088]
[446,340,"446 - FOXBOROUGH REGIONAL Charter School - MILLIS pupils",446099187,446,99,187,1,1.0649999999999999,4,null,17770,null,1088]
[446,341,"446 - FOXBOROUGH REGIONAL Charter School - NORFOLK pupils",446099208,446,99,208,1,1.0649999999999999,2,null,13506,null,1088]
[446,342,"446 - FOXBOROUGH REGIONAL Charter School - NORTH ATTLEBOROUGH pupils",446099212,446,99,212,1,1.0649999999999999,5,null,12456,null,1088]
[446,343,"446 - FOXBOROUGH REGIONAL Charter School - NORTON pupils",446099218,446,99,218,1,1.0649999999999999,5,null,12265,null,1088]
[446,344,"446 - FOXBOROUGH REGIONAL Charter School - NORWOOD pupils",446099220,446,99,220,1,1.0649999999999999,7,null,13547,null,1088]
[446,345,"446 - FOXBOROUGH REGIONAL Charter School - PLAINVILLE pupils",446099238,446,99,238,1,1.0649999999999999,6,null,12572,null,1088]
[446,346,"446 - FOXBOROUGH REGIONAL Charter School - RANDOLPH pupils",446099244,446,99,244,1,1.0649999999999999,10,null,12433,null,1088]
[446,347,"446 - FOXBOROUGH REGIONAL Charter School - SEEKONK pupils",446099265,446,99,265,1,1.0649999999999999,4,null,10644,null,1088]
[446,348,"446 - FOXBOROUGH REGIONAL Charter School - SHARON pupils",446099266,446,99,266,1,1.0649999999999999,3,null,12150,null,1088]
[446,349,"446 - FOXBOROUGH REGIONAL Charter School - STOUGHTON pupils",446099285,446,99,285,1,1.0649999999999999,8,null,13311,null,1088]
[446,350,"446 - FOXBOROUGH REGIONAL Charter School - TAUNTON pupils",446099293,446,99,293,1,1.0649999999999999,10,null,16323,null,1088]
[446,351,"446 - FOXBOROUGH REGIONAL Charter School - WALPOLE pupils",446099307,446,99,307,1,1.0649999999999999,4,null,13840,null,1088]
[446,352,"446 - FOXBOROUGH REGIONAL Charter School - WAREHAM pupils",446099310,446,99,310,1,1.0649999999999999,10,null,16826,null,1088]
[446,353,"446 - FOXBOROUGH REGIONAL Charter School - WEST BRIDGEWATER pupils",446099323,446,99,323,1,1.0649999999999999,5,null,11187,null,1088]
[446,354,"446 - FOXBOROUGH REGIONAL Charter School - WEYMOUTH pupils",446099336,446,99,336,1,1.0649999999999999,8,null,11240,null,1088]
[446,355,"446 - FOXBOROUGH REGIONAL Charter School - WRENTHAM pupils",446099350,446,99,350,1,1.0649999999999999,3,null,12922,null,1088]
[446,356,"446 - FOXBOROUGH REGIONAL Charter School - BRIDGEWATER RAYNHAM pupils",446099625,446,99,625,1,1.0649999999999999,6,null,14881,null,1088]
[446,357,"446 - FOXBOROUGH REGIONAL Charter School - DIGHTON REHOBOTH pupils",446099650,446,99,650,1,1.0649999999999999,5,null,10256,null,1088]
[446,358,"446 - FOXBOROUGH REGIONAL Charter School - FREETOWN LAKEVILLE pupils",446099665,446,99,665,1,1.0649999999999999,5,null,13573,null,1088]
[446,359,"446 - FOXBOROUGH REGIONAL Charter School - KING PHILIP pupils",446099690,446,99,690,1,1.0649999999999999,3,null,12780,null,1088]
[446,360,"446 - FOXBOROUGH REGIONAL Charter School - SOMERSET BERKLEY pupils",446099763,446,99,763,1,1.0649999999999999,5,null,16890,null,1088]
[447,361,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - BELLINGHAM pupils",447101025,447,101,25,1,1.056,6,null,12001,null,1088]
[447,362,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - CANTON pupils",447101050,447,101,50,1,1.056,4,null,10187,null,1088]
[447,363,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - FRAMINGHAM pupils",447101100,447,101,100,1,1.056,10,null,16706,null,1088]
[447,364,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - FRANKLIN pupils",447101101,447,101,101,1,1.056,3,null,11116,null,1088]
[447,365,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - HOLLISTON pupils",447101136,447,101,136,1,1.056,3,null,11029,null,1088]
[447,366,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - HOPEDALE pupils",447101138,447,101,138,1,1.056,5,null,12749,null,1088]
[447,367,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MANSFIELD pupils",447101167,447,101,167,1,1.056,4,null,12637,null,1088]
[447,368,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MEDFIELD pupils",447101175,447,101,175,1,1.056,2,null,14192,null,1088]
[447,369,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MEDWAY pupils",447101177,447,101,177,1,1.056,3,null,11779,null,1088]
[447,370,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MILFORD pupils",447101185,447,101,185,1,1.056,10,null,13707,null,1088]
[447,371,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MILLIS pupils",447101187,447,101,187,1,1.056,4,null,11820,null,1088]
[447,372,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORFOLK pupils",447101208,447,101,208,1,1.056,2,null,12070,null,1088]
[447,373,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORTH ATTLEBOROUGH pupils",447101212,447,101,212,1,1.056,5,null,11334,null,1088]
[447,374,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORTHBRIDGE pupils",447101214,447,101,214,1,1.056,8,null,18830,null,1088]
[447,375,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORWOOD pupils",447101220,447,101,220,1,1.056,7,null,10187,null,1088]
[447,376,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - PLAINVILLE pupils",447101238,447,101,238,1,1.056,6,null,11328,null,1088]
[447,377,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - SHARON pupils",447101266,447,101,266,1,1.056,3,null,10571,null,1088]
[447,378,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - WALPOLE pupils",447101307,447,101,307,1,1.056,4,null,10462,null,1088]
[447,379,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - WRENTHAM pupils",447101350,447,101,350,1,1.056,3,null,11604,null,1088]
[447,380,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - BLACKSTONE MILLVILLE pupils",447101622,447,101,622,1,1.056,7,null,11477,null,1088]
[447,381,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - KING PHILIP pupils",447101690,447,101,690,1,1.056,3,null,10627,null,1088]
[447,382,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MENDON UPTON pupils",447101710,447,101,710,1,1.056,3,null,11415,null,1088]
[449,383,"449 - BOSTON COLLEGIATE Charter School - BOSTON pupils",449035035,449,35,35,1,1.0880000000000001,11,null,14659,null,1088]
[449,384,"449 - BOSTON COLLEGIATE Charter School - BROCKTON pupils",449035044,449,35,44,1,1.0880000000000001,11,null,12440,null,1088]
[449,385,"449 - BOSTON COLLEGIATE Charter School - CANTON pupils",449035050,449,35,50,1,1.0880000000000001,{"$f":"VLOOKUP(D394,enro_chafnd,16)","v":4},null,11437,null,1088]
[{"$f":"IF(VALUE(MID(D395,1,1))=4,VALUE(MID(D395,1,3)),VALUE(MID(D395,1,4)))","v":449},386,{"$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":"449 - BOSTON COLLEGIATE Charter School - DEDHAM pupils"},449035073,{"$f":"A395","v":449},{"$f":"IF(VALUE(MID(D395,1,1))=4,VALUE(MID(D395,4,3)),VALUE(MID(D395,5,3)))","v":35},{"$f":"IF(VALUE(MID(D395,1,1))=4,VALUE(MID(D395,7,3)),VALUE(MID(D395,8,3)))","v":73},{"$f":"IF(OR(A395=410,A395=466,A395=487),2,1)","v":1},{"$f":"VLOOKUP(F395,distinfo,4)","v":1.0880000000000001},6,null,{"$f":"IF(VLOOKUP(D395,rate_chafnd,40,FALSE)>0,VLOOKUP(D395,rate_chafnd,40),VLOOKUP(G395,distinfo,7))","v":17611},null,{"$f":"VLOOKUP(G395,distinfo,9)","v":1088}]
[449,387,"449 - BOSTON COLLEGIATE Charter School - HOLBROOK pupils",449035133,449,35,133,1,1.0880000000000001,9,null,10434,null,1088]
[449,388,"449 - BOSTON COLLEGIATE Charter School - MILTON pupils",449035189,449,35,189,1,1.0880000000000001,3,null,15959,null,1088]
[449,389,"449 - BOSTON COLLEGIATE Charter School - QUINCY pupils",449035243,449,35,243,1,1.0880000000000001,9,null,12440,null,1088]
[449,390,"449 - BOSTON COLLEGIATE Charter School - RANDOLPH pupils",449035244,449,35,244,1,1.0880000000000001,10,null,13606,null,1088]
[449,391,"449 - BOSTON COLLEGIATE Charter School - STOUGHTON pupils",449035285,449,35,285,1,1.0880000000000001,8,null,15308,null,1088]
[449,392,"449 - BOSTON COLLEGIATE Charter School - WEYMOUTH pupils",449035336,449,35,336,1,1.0880000000000001,8,null,12440,null,1088]
[449,393,"449 - BOSTON COLLEGIATE Charter School - WOBURN pupils",449035347,449,35,347,1,1.0880000000000001,8,null,16170,null,1088]
[449,394,"449 - BOSTON COLLEGIATE Charter School - BRIDGEWATER RAYNHAM pupils",449035625,449,35,625,1,1.0880000000000001,6,null,17611,null,1088]
[450,395,"450 - HILLTOWN COOPERATIVE Charter School - AMHERST pupils",450086008,450,86,8,1,1,7,null,10025,null,1088]
[450,396,"450 - HILLTOWN COOPERATIVE Charter School - EASTHAMPTON pupils",450086086,450,86,86,1,1,8,null,11728,null,1088]
[450,397,"450 - HILLTOWN COOPERATIVE Charter School - HADLEY pupils",450086117,450,86,117,1,1,5,null,10115,null,1088]
[450,398,"450 - HILLTOWN COOPERATIVE Charter School - HATFIELD pupils",450086127,450,86,127,1,1,5,null,10115,null,1088]
[450,399,"450 - HILLTOWN COOPERATIVE Charter School - NORTHAMPTON pupils",450086210,450,86,210,1,1,6,null,11025,null,1088]
[450,400,"450 - HILLTOWN COOPERATIVE Charter School - SOUTHAMPTON pupils",450086275,450,86,275,1,1,4,null,10032,null,1088]
[450,401,"450 - HILLTOWN COOPERATIVE Charter School - SOUTH HADLEY pupils",450086278,450,86,278,1,1,7,null,11447,null,1088]
[450,402,"450 - HILLTOWN COOPERATIVE Charter School - WESTHAMPTON pupils",450086327,450,86,327,1,1,6,null,9978,null,1088]
[450,403,"450 - HILLTOWN COOPERATIVE Charter School - WHATELY pupils",450086337,450,86,337,1,1,5,null,14525,null,1088]
[450,404,"450 - HILLTOWN COOPERATIVE Charter School - WILLIAMSBURG pupils",450086340,450,86,340,1,1,6,null,10012,null,1088]
[450,405,"450 - HILLTOWN COOPERATIVE Charter School - AMHERST PELHAM pupils",450086605,450,86,605,1,1,6,null,9754,null,1088]
[450,406,"450 - HILLTOWN COOPERATIVE Charter School - HAMPSHIRE pupils",450086683,450,86,683,1,1,5,null,9754,null,1088]
[453,407,"453 - HOLYOKE COMMUNITY Charter School - AGAWAM pupils",453137005,453,137,5,1,1,8,null,11854,null,1088]
[453,408,"453 - HOLYOKE COMMUNITY Charter School - CHICOPEE pupils",453137061,453,137,61,1,1,11,null,14959,null,1088]
[453,409,"453 - HOLYOKE COMMUNITY Charter School - EASTHAMPTON pupils",453137086,453,137,86,1,1,8,null,15193,null,1088]
[453,410,"453 - HOLYOKE COMMUNITY Charter School - GRANBY pupils",453137111,453,137,111,1,1,7,null,15171,null,1088]
[453,411,"453 - HOLYOKE COMMUNITY Charter School - GREENFIELD pupils",453137114,453,137,114,1,1,10,null,15777,null,1088]
[453,412,"453 - HOLYOKE COMMUNITY Charter School - HOLYOKE pupils",453137137,453,137,137,1,1,12,null,16116,null,1088]
[453,413,"453 - HOLYOKE COMMUNITY Charter School - LUDLOW pupils",453137161,453,137,161,1,1,7,null,15171,null,1088]
[453,414,"453 - HOLYOKE COMMUNITY Charter School - NORTHAMPTON pupils",453137210,453,137,210,1,1,6,null,14729,null,1088]
[453,415,"453 - HOLYOKE COMMUNITY Charter School - PALMER pupils",453137227,453,137,227,1,1,10,null,18511,null,1088]
[453,416,"453 - HOLYOKE COMMUNITY Charter School - SOUTH HADLEY pupils",453137278,453,137,278,1,1,7,null,12553,null,1088]
[453,417,"453 - HOLYOKE COMMUNITY Charter School - SPRINGFIELD pupils",453137281,453,137,281,1,1,12,null,15868,null,1088]
[453,418,"453 - HOLYOKE COMMUNITY Charter School - WESTFIELD pupils",453137325,453,137,325,1,1,9,null,16018,null,1088]
[453,419,"453 - HOLYOKE COMMUNITY Charter School - WEST SPRINGFIELD pupils",453137332,453,137,332,1,1,10,null,15079,null,1088]
[453,420,"453 - HOLYOKE COMMUNITY Charter School - HAMPDEN WILBRAHAM pupils",453137680,453,137,680,1,1,5,null,10115,null,1088]
[454,421,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - ANDOVER pupils",454149009,454,149,9,1,1,3,null,14225,null,1088]
[454,422,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - GARDNER pupils",454149103,454,149,103,1,1,10,null,15638,null,1088]
[454,423,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - HAVERHILL pupils",454149128,454,149,128,1,1,10,null,15552,null,1088]
[454,424,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - LAWRENCE pupils",454149149,454,149,149,1,1,12,null,16132,null,1088]
[454,425,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - METHUEN pupils",454149181,454,149,181,1,1,10,null,15204,null,1088]
[454,426,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - NORTH ANDOVER pupils",454149211,454,149,211,1,1,5,null,12935,null,1088]
[455,427,"455 - HILL VIEW MONTESSORI Charter School - AMESBURY pupils",455128007,455,128,7,1,1,6,null,14909,null,1088]
[455,428,"455 - HILL VIEW MONTESSORI Charter School - HAVERHILL pupils",455128128,455,128,128,1,1,10,null,12530,null,1088]
[455,429,"455 - HILL VIEW MONTESSORI Charter School - LAWRENCE pupils",455128149,455,128,149,1,1,12,null,13263,null,1088]
[455,430,"455 - HILL VIEW MONTESSORI Charter School - METHUEN pupils",455128181,455,128,181,1,1,10,null,9875,null,1088]
[455,431,"455 - HILL VIEW MONTESSORI Charter School - PENTUCKET pupils",455128745,455,128,745,1,1,3,null,12789,null,1088]
[456,432,"456 - LOWELL COMMUNITY Charter School - ANDOVER pupils",456160009,456,160,9,1,1,3,null,9935,null,1088]
[456,433,"456 - LOWELL COMMUNITY Charter School - BILLERICA pupils",456160031,456,160,31,1,1,5,null,13136,null,1088]
[456,434,"456 - LOWELL COMMUNITY Charter School - CHELMSFORD pupils",456160056,456,160,56,1,1,4,null,15612,null,1088]
[456,435,"456 - LOWELL COMMUNITY Charter School - DRACUT pupils",456160079,456,160,79,1,1,7,null,14611,null,1088]
[456,436,"456 - LOWELL COMMUNITY Charter School - FITCHBURG pupils",456160097,456,160,97,1,1,11,null,18803,null,1088]
[456,437,"456 - LOWELL COMMUNITY Charter School - HAVERHILL pupils",456160128,456,160,128,1,1,10,null,9754,null,1088]
[456,438,"456 - LOWELL COMMUNITY Charter School - LAWRENCE pupils",456160149,456,160,149,1,1,12,null,16140,null,1088]
[456,439,"456 - LOWELL COMMUNITY Charter School - LEOMINSTER pupils",456160153,456,160,153,1,1,10,null,17054,null,1088]
[456,440,"456 - LOWELL COMMUNITY Charter School - LOWELL pupils",456160160,456,160,160,1,1,11,null,16180,null,1088]
[456,441,"456 - LOWELL COMMUNITY Charter School - LYNN pupils",456160163,456,160,163,1,1,11,null,16224,null,1088]
[456,442,"456 - LOWELL COMMUNITY Charter School - MARLBOROUGH pupils",456160170,456,160,170,1,1,10,null,12669,null,1088]
[456,443,"456 - LOWELL COMMUNITY Charter School - TEWKSBURY pupils",456160295,456,160,295,1,1,5,null,12810,null,1088]
[456,444,"456 - LOWELL COMMUNITY Charter School - TYNGSBOROUGH pupils",456160301,456,160,301,1,1,5,null,9935,null,1088]
[456,445,"456 - LOWELL COMMUNITY Charter School - AYER SHIRLEY pupils",456160616,456,160,616,1,1,6,null,17463,null,1088]
[456,446,"456 - LOWELL COMMUNITY Charter School - NORTH MIDDLESEX pupils",456160735,456,160,735,1,1,6,null,13295,null,1088]
[458,447,"458 - LOWELL MIDDLESEX ACADEMY Charter School - BILLERICA pupils",458160031,458,160,31,1,1,5,null,16022,null,1088]
[458,448,"458 - LOWELL MIDDLESEX ACADEMY Charter School - CHELMSFORD pupils",458160056,458,160,56,1,1,4,null,13762,null,1088]
[458,449,"458 - LOWELL MIDDLESEX ACADEMY Charter School - DRACUT pupils",458160079,458,160,79,1,1,{"$f":"VLOOKUP(D458,enro_chafnd,16)","v":7},null,12454,null,1088]
[{"$f":"IF(VALUE(MID(D459,1,1))=4,VALUE(MID(D459,1,3)),VALUE(MID(D459,1,4)))","v":458},450,{"$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":"458 - LOWELL MIDDLESEX ACADEMY Charter School - LAWRENCE pupils"},458160149,{"$f":"A459","v":458},{"$f":"IF(VALUE(MID(D459,1,1))=4,VALUE(MID(D459,4,3)),VALUE(MID(D459,5,3)))","v":160},{"$f":"IF(VALUE(MID(D459,1,1))=4,VALUE(MID(D459,7,3)),VALUE(MID(D459,8,3)))","v":149},{"$f":"IF(OR(A459=410,A459=466,A459=487),2,1)","v":1},{"$f":"VLOOKUP(F459,distinfo,4)","v":1},12,null,{"$f":"IF(VLOOKUP(D459,rate_chafnd,40,FALSE)>0,VLOOKUP(D459,rate_chafnd,40),VLOOKUP(G459,distinfo,7))","v":18088},null,{"$f":"VLOOKUP(G459,distinfo,9)","v":1088}]
[458,451,"458 - LOWELL MIDDLESEX ACADEMY Charter School - LOWELL pupils",458160160,458,160,160,1,1,11,null,17303,null,1088]
[458,452,"458 - LOWELL MIDDLESEX ACADEMY Charter School - TEWKSBURY pupils",458160295,458,160,295,1,1,5,null,14258,null,1088]
[458,453,"458 - LOWELL MIDDLESEX ACADEMY Charter School - NORTH MIDDLESEX pupils",458160735,458,160,735,1,1,6,null,11611,null,1088]
[463,454,"463 - KIPP ACADEMY BOSTON Charter School - BOSTON pupils",463035035,463,35,35,1,1.0880000000000001,11,null,16774,null,1088]
[463,455,"463 - KIPP ACADEMY BOSTON Charter School - BROCKTON pupils",463035044,463,35,44,1,1.0880000000000001,11,null,17283,null,1088]
[463,456,"463 - KIPP ACADEMY BOSTON Charter School - HOLBROOK pupils",463035133,463,35,133,1,1.0880000000000001,9,null,16453,null,1088]
[463,457,"463 - KIPP ACADEMY BOSTON Charter School - NEWTON pupils",463035207,463,35,207,1,1.0880000000000001,3,null,15353,null,1088]
[463,458,"463 - KIPP ACADEMY BOSTON Charter School - NORWELL pupils",463035219,463,35,219,1,1.0880000000000001,2,null,14838,null,1088]
[463,459,"463 - KIPP ACADEMY BOSTON Charter School - NORWOOD pupils",463035220,463,35,220,1,1.0880000000000001,7,null,16020,null,1088]
[463,460,"463 - KIPP ACADEMY BOSTON Charter School - QUINCY pupils",463035243,463,35,243,1,1.0880000000000001,9,null,16814,null,1088]
[463,461,"463 - KIPP ACADEMY BOSTON Charter School - RANDOLPH pupils",463035244,463,35,244,1,1.0880000000000001,10,null,13841,null,1088]
[463,462,"463 - KIPP ACADEMY BOSTON Charter School - ROCKLAND pupils",463035251,463,35,251,1,1.0880000000000001,9,null,16652,null,1088]
[463,463,"463 - KIPP ACADEMY BOSTON Charter School - STOUGHTON pupils",463035285,463,35,285,1,1.0880000000000001,8,null,11369,null,1088]
[463,464,"463 - KIPP ACADEMY BOSTON Charter School - TAUNTON pupils",463035293,463,35,293,1,1.0880000000000001,10,null,10831,null,1088]
[463,465,"463 - KIPP ACADEMY BOSTON Charter School - WEYMOUTH pupils",463035336,463,35,336,1,1.0880000000000001,8,null,10633,null,1088]
[463,466,"463 - KIPP ACADEMY BOSTON Charter School - NASHOBA pupils",463035725,463,35,725,1,1.0880000000000001,3,null,18041,null,1088]
[464,467,"464 - MARBLEHEAD COMMUNITY Charter School - BEVERLY pupils",464168030,464,168,30,1,1,7,null,12553,null,1088]
[464,468,"464 - MARBLEHEAD COMMUNITY Charter School - LYNN pupils",464168163,464,168,163,1,1,11,null,13981,null,1088]
[464,469,"464 - MARBLEHEAD COMMUNITY Charter School - MARBLEHEAD pupils",464168168,464,168,168,1,1,3,null,10779,null,1088]
[464,470,"464 - MARBLEHEAD COMMUNITY Charter School - NAHANT pupils",464168196,464,168,196,1,1,5,null,10935,null,1088]
[464,471,"464 - MARBLEHEAD COMMUNITY Charter School - PEABODY pupils",464168229,464,168,229,1,1,9,null,13595,null,1088]
[464,472,"464 - MARBLEHEAD COMMUNITY Charter School - REVERE pupils",464168248,464,168,248,1,1,11,null,13014,null,1088]
[464,473,"464 - MARBLEHEAD COMMUNITY Charter School - SALEM pupils",464168258,464,168,258,1,1,10,null,12731,null,1088]
[464,474,"464 - MARBLEHEAD COMMUNITY Charter School - SWAMPSCOTT pupils",464168291,464,168,291,1,1,5,null,10497,null,1088]
[466,475,"466 - MARTHA'S VINEYARD Charter School - MARTHAS VINEYARD District - MARTHAS VINEYARD pupils",466700700,466,700,700,2,1,8,null,14190,null,1088]
[466,476,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - EDGARTOWN pupils",466774089,466,774,89,2,1,10,null,14172,null,1088]
[466,477,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - FALMOUTH pupils",466774096,466,774,96,2,1,8,null,12558,null,1088]
[466,478,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - OAK BLUFFS pupils",466774221,466,774,221,2,1,9,null,13264,null,1088]
[466,479,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - TISBURY pupils",466774296,466,774,296,2,1,10,null,12679,null,1088]
[466,480,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - UPISLAND pupils",466774774,466,774,774,2,1,7,null,13522,null,1088]
[469,481,"469 - MATCH Charter School - AVON pupils",469035018,469,35,18,1,1.0880000000000001,9,null,16851,null,1088]
[469,482,"469 - MATCH Charter School - BOSTON pupils",469035035,469,35,35,1,1.0880000000000001,11,null,17012,null,1088]
[469,483,"469 - MATCH Charter School - BRAINTREE pupils",469035040,469,35,40,1,1.0880000000000001,6,null,17611,null,1088]
[469,484,"469 - MATCH Charter School - BROCKTON pupils",469035044,469,35,44,1,1.0880000000000001,11,null,16273,null,1088]
[469,485,"469 - MATCH Charter School - CAMBRIDGE pupils",469035049,469,35,49,1,1.0880000000000001,8,null,18177,null,1088]
[469,486,"469 - MATCH Charter School - CANTON pupils",469035050,469,35,50,1,1.0880000000000001,4,null,15443,null,1088]
[469,487,"469 - MATCH Charter School - DEDHAM pupils",469035073,469,35,73,1,1.0880000000000001,6,null,16807,null,1088]
[469,488,"469 - MATCH Charter School - EVERETT pupils",469035093,469,35,93,1,1.0880000000000001,11,null,18081,null,1088]
[469,489,"469 - MATCH Charter School - FALL RIVER pupils",469035095,469,35,95,1,1.0880000000000001,12,null,17817,null,1088]
[469,490,"469 - MATCH Charter School - HOLBROOK pupils",469035133,469,35,133,1,1.0880000000000001,9,null,16453,null,1088]
[469,491,"469 - MATCH Charter School - MALDEN pupils",469035165,469,35,165,1,1.0880000000000001,10,null,16736,null,1088]
[469,492,"469 - MATCH Charter School - MEDFORD pupils",469035176,469,35,176,1,1.0880000000000001,8,null,16568,null,1088]
[469,493,"469 - MATCH Charter School - MILTON pupils",469035189,469,35,189,1,1.0880000000000001,3,null,14502,null,1088]
[469,494,"469 - MATCH Charter School - NORWOOD pupils",469035220,469,35,220,1,1.0880000000000001,7,null,17431,null,1088]
[469,495,"469 - MATCH Charter School - RANDOLPH pupils",469035244,469,35,244,1,1.0880000000000001,10,null,14028,null,1088]
[469,496,"469 - MATCH Charter School - STOUGHTON pupils",469035285,469,35,285,1,1.0880000000000001,8,null,10752,null,1088]
[469,497,"469 - MATCH Charter School - TAUNTON pupils",469035293,469,35,293,1,1.0880000000000001,10,null,17897,null,1088]
[470,498,"470 - MYSTIC VALLEY REGIONAL Charter School - ANDOVER pupils",470165009,470,165,9,1,1.038,3,null,14476,null,1088]
[470,499,"470 - MYSTIC VALLEY REGIONAL Charter School - ARLINGTON pupils",470165010,470,165,10,1,1.038,3,null,14048,null,1088]
[470,500,"470 - MYSTIC VALLEY REGIONAL Charter School - BILLERICA pupils",470165031,470,165,31,1,1.038,5,null,10236,null,1088]
[470,501,"470 - MYSTIC VALLEY REGIONAL Charter School - BOSTON pupils",470165035,470,165,35,1,1.038,11,null,13995,null,1088]
[470,502,"470 - MYSTIC VALLEY REGIONAL Charter School - CHELSEA pupils",470165057,470,165,57,1,1.038,12,null,15386,null,1088]
[470,503,"470 - MYSTIC VALLEY REGIONAL Charter School - DANVERS pupils",470165071,470,165,71,1,1.038,5,null,10814,null,1088]
[470,504,"470 - MYSTIC VALLEY REGIONAL Charter School - EVERETT pupils",470165093,470,165,93,1,1.038,11,null,14400,null,1088]
[470,505,"470 - MYSTIC VALLEY REGIONAL Charter School - HAVERHILL pupils",470165128,470,165,128,1,1.038,10,null,12119,null,1088]
[470,506,"470 - MYSTIC VALLEY REGIONAL Charter School - LAWRENCE pupils",470165149,470,165,149,1,1.038,12,null,11969,null,1088]
[470,507,"470 - MYSTIC VALLEY REGIONAL Charter School - LYNN pupils",470165163,470,165,163,1,1.038,11,null,14564,null,1088]
[470,508,"470 - MYSTIC VALLEY REGIONAL Charter School - LYNNFIELD pupils",470165164,470,165,164,1,1.038,2,null,12604,null,1088]
[470,509,"470 - MYSTIC VALLEY REGIONAL Charter School - MALDEN pupils",470165165,470,165,165,1,1.038,10,null,13220,null,1088]
[470,510,"470 - MYSTIC VALLEY REGIONAL Charter School - MEDFORD pupils",470165176,470,165,176,1,1.038,8,null,12529,null,1088]
[470,511,"470 - MYSTIC VALLEY REGIONAL Charter School - MELROSE pupils",470165178,470,165,178,1,1.038,3,null,11320,null,1088]
[470,512,"470 - MYSTIC VALLEY REGIONAL Charter School - MIDDLETON pupils",470165184,470,165,184,1,1.038,3,null,10424,null,1088]
[470,513,"470 - MYSTIC VALLEY REGIONAL Charter School - NORTH READING pupils",470165217,470,165,217,1,1.038,{"$f":"VLOOKUP(D522,enro_chafnd,16)","v":3},null,11969,null,1088]
[{"$f":"IF(VALUE(MID(D523,1,1))=4,VALUE(MID(D523,1,3)),VALUE(MID(D523,1,4)))","v":470},514,{"$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":"470 - MYSTIC VALLEY REGIONAL Charter School - PEABODY pupils"},470165229,{"$f":"A523","v":470},{"$f":"IF(VALUE(MID(D523,1,1))=4,VALUE(MID(D523,4,3)),VALUE(MID(D523,5,3)))","v":165},{"$f":"IF(VALUE(MID(D523,1,1))=4,VALUE(MID(D523,7,3)),VALUE(MID(D523,8,3)))","v":229},{"$f":"IF(OR(A523=410,A523=466,A523=487),2,1)","v":1},{"$f":"VLOOKUP(F523,distinfo,4)","v":1.038},9,null,{"$f":"IF(VLOOKUP(D523,rate_chafnd,40,FALSE)>0,VLOOKUP(D523,rate_chafnd,40),VLOOKUP(G523,distinfo,7))","v":11958},null,{"$f":"VLOOKUP(G523,distinfo,9)","v":1088}]
[470,515,"470 - MYSTIC VALLEY REGIONAL Charter School - READING pupils",470165246,470,165,246,1,1.038,2,null,10424,null,1088]
[470,516,"470 - MYSTIC VALLEY REGIONAL Charter School - REVERE pupils",470165248,470,165,248,1,1.038,11,null,14205,null,1088]
[470,517,"470 - MYSTIC VALLEY REGIONAL Charter School - SAUGUS pupils",470165262,470,165,262,1,1.038,9,null,12485,null,1088]
[470,518,"470 - MYSTIC VALLEY REGIONAL Charter School - SOMERVILLE pupils",470165274,470,165,274,1,1.038,10,null,10424,null,1088]
[470,519,"470 - MYSTIC VALLEY REGIONAL Charter School - STONEHAM pupils",470165284,470,165,284,1,1.038,5,null,11618,null,1088]
[470,520,"470 - MYSTIC VALLEY REGIONAL Charter School - WAKEFIELD pupils",470165305,470,165,305,1,1.038,4,null,11443,null,1088]
[470,521,"470 - MYSTIC VALLEY REGIONAL Charter School - WILMINGTON pupils",470165342,470,165,342,1,1.038,3,null,12899,null,1088]
[470,522,"470 - MYSTIC VALLEY REGIONAL Charter School - WINCHESTER pupils",470165344,470,165,344,1,1.038,2,null,14646,null,1088]
[470,523,"470 - MYSTIC VALLEY REGIONAL Charter School - WINTHROP pupils",470165346,470,165,346,1,1.038,8,null,18506,null,1088]
[470,524,"470 - MYSTIC VALLEY REGIONAL Charter School - WOBURN pupils",470165347,470,165,347,1,1.038,8,null,12485,null,1088]
[470,525,"470 - MYSTIC VALLEY REGIONAL Charter School - MASCONOMET pupils",470165705,470,165,705,1,1.038,2,null,11008,null,1088]
[474,526,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - CHELSEA pupils",474097057,474,97,57,1,1,12,null,16231,null,1088]
[474,527,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - CLINTON pupils",474097064,474,97,64,1,1,10,null,11611,null,1088]
[474,528,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - FITCHBURG pupils",474097097,474,97,97,1,1,11,null,14849,null,1088]
[474,529,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - GARDNER pupils",474097103,474,97,103,1,1,10,null,14439,null,1088]
[474,530,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - LEOMINSTER pupils",474097153,474,97,153,1,1,10,null,13830,null,1088]
[474,531,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - LUNENBURG pupils",474097162,474,97,162,1,1,5,null,12523,null,1088]
[474,532,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - WINCHENDON pupils",474097343,474,97,343,1,1,10,null,12303,null,1088]
[474,533,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - ASHBURNHAM WESTMINSTER pupils",474097610,474,97,610,1,1,5,null,11844,null,1088]
[474,534,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - ATHOL ROYALSTON pupils",474097615,474,97,615,1,1,10,null,14888,null,1088]
[474,535,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - AYER SHIRLEY pupils",474097616,474,97,616,1,1,6,null,16406,null,1088]
[474,536,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - BERLIN BOYLSTON pupils",474097620,474,97,620,1,1,4,null,14056,null,1088]
[474,537,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - GROTON DUNSTABLE pupils",474097673,474,97,673,1,1,3,null,9754,null,1088]
[474,538,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - NARRAGANSETT pupils",474097720,474,97,720,1,1,8,null,13741,null,1088]
[474,539,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - NORTH MIDDLESEX pupils",474097735,474,97,735,1,1,6,null,13396,null,1088]
[474,540,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - QUABBIN pupils",474097753,474,97,753,1,1,7,null,11611,null,1088]
[474,541,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - WACHUSETT pupils",474097775,474,97,775,1,1,4,null,14984,null,1088]
[478,542,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - BEDFORD pupils",478352023,478,352,23,1,1,3,null,11611,null,1088]
[478,543,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CHELMSFORD pupils",478352056,478,352,56,1,1,4,null,14056,null,1088]
[478,544,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CLINTON pupils",478352064,478,352,64,1,1,10,null,13604,null,1088]
[478,545,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CONCORD pupils",478352067,478,352,67,1,1,2,null,9754,null,1088]
[478,546,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - FITCHBURG pupils",478352097,478,352,97,1,1,11,null,12717,null,1088]
[478,547,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - HARVARD pupils",478352125,478,352,125,1,1,2,null,11473,null,1088]
[478,548,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - HUDSON pupils",478352141,478,352,141,1,1,7,null,11240,null,1088]
[478,549,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LEOMINSTER pupils",478352153,478,352,153,1,1,10,null,12078,null,1088]
[478,550,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LITTLETON pupils",478352158,478,352,158,1,1,3,null,11865,null,1088]
[478,551,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LUNENBURG pupils",478352162,478,352,162,1,1,5,null,11360,null,1088]
[478,552,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - MARLBOROUGH pupils",478352170,478,352,170,1,1,10,null,10373,null,1088]
[478,553,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - MAYNARD pupils",478352174,478,352,174,1,1,5,null,11276,null,1088]
[478,554,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - SUDBURY pupils",478352288,478,352,288,1,1,2,null,9754,null,1088]
[478,555,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WESTBOROUGH pupils",478352321,478,352,321,1,1,3,null,9754,null,1088]
[478,556,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WESTFORD pupils",478352326,478,352,326,1,1,2,null,11611,null,1088]
[478,557,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WINCHENDON pupils",478352343,478,352,343,1,1,10,null,9754,null,1088]
[478,558,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WORCESTER pupils",478352348,478,352,348,1,1,11,null,13252,null,1088]
[478,559,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - DEVENS pupils",478352352,478,352,352,1,1,2,null,12807,null,1088]
[478,560,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - ACTON BOXBOROUGH pupils",478352600,478,352,600,1,1,2,null,11152,null,1088]
[478,561,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - ASHBURNHAM WESTMINSTER pupils",478352610,478,352,610,1,1,5,null,11611,null,1088]
[478,562,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - AYER SHIRLEY pupils",478352616,478,352,616,1,1,6,null,11579,null,1088]
[478,563,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - BERLIN BOYLSTON pupils",478352620,478,352,620,1,1,4,null,11611,null,1088]
[478,564,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CONCORD CARLISLE pupils",478352640,478,352,640,1,1,2,null,11611,null,1088]
[478,565,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - GROTON DUNSTABLE pupils",478352673,478,352,673,1,1,3,null,11067,null,1088]
[478,566,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LINCOLN SUDBURY pupils",478352695,478,352,695,1,1,2,null,11611,null,1088]
[478,567,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NARRAGANSETT pupils",478352720,478,352,720,1,1,8,null,10373,null,1088]
[478,568,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NASHOBA pupils",478352725,478,352,725,1,1,3,null,11668,null,1088]
[478,569,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NORTH MIDDLESEX pupils",478352735,478,352,735,1,1,6,null,11751,null,1088]
[478,570,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - QUABBIN pupils",478352753,478,352,753,1,1,7,null,11147,null,1088]
[478,571,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - TANTASQUA pupils",478352770,478,352,770,1,1,6,null,11611,null,1088]
[478,572,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WACHUSETT pupils",478352775,478,352,775,1,1,4,null,11335,null,1088]
[479,573,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - AGAWAM pupils",479278005,479,278,5,1,1,8,null,12765,null,1088]
[479,574,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - BELCHERTOWN pupils",479278024,479,278,24,1,1,5,null,11236,null,1088]
[479,575,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - CHICOPEE pupils",479278061,479,278,61,1,1,11,null,15046,null,1088]
[479,576,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - EASTHAMPTON pupils",479278086,479,278,86,1,1,8,null,11659,null,1088]
[479,577,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - EAST LONGMEADOW pupils",479278087,479,278,87,1,1,{"$f":"VLOOKUP(D586,enro_chafnd,16)","v":5},null,13143,null,1088]
[{"$f":"IF(VALUE(MID(D587,1,1))=4,VALUE(MID(D587,1,3)),VALUE(MID(D587,1,4)))","v":479},578,{"$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":"479 - PIONEER VALLEY PERFORMING ARTS Charter School - ERVING pupils"},479278091,{"$f":"A587","v":479},{"$f":"IF(VALUE(MID(D587,1,1))=4,VALUE(MID(D587,4,3)),VALUE(MID(D587,5,3)))","v":278},{"$f":"IF(VALUE(MID(D587,1,1))=4,VALUE(MID(D587,7,3)),VALUE(MID(D587,8,3)))","v":91},{"$f":"IF(OR(A587=410,A587=466,A587=487),2,1)","v":1},{"$f":"VLOOKUP(F587,distinfo,4)","v":1},9,null,{"$f":"IF(VLOOKUP(D587,rate_chafnd,40,FALSE)>0,VLOOKUP(D587,rate_chafnd,40),VLOOKUP(G587,distinfo,7))","v":11611},null,{"$f":"VLOOKUP(G587,distinfo,9)","v":1088}]
[479,579,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GRANBY pupils",479278111,479,278,111,1,1,7,null,12811,null,1088]
[479,580,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GREENFIELD pupils",479278114,479,278,114,1,1,10,null,10683,null,1088]
[479,581,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HADLEY pupils",479278117,479,278,117,1,1,5,null,12675,null,1088]
[479,582,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HATFIELD pupils",479278127,479,278,127,1,1,5,null,13070,null,1088]
[479,583,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HOLYOKE pupils",479278137,479,278,137,1,1,12,null,13220,null,1088]
[479,584,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - LONGMEADOW pupils",479278159,479,278,159,1,1,3,null,11611,null,1088]
[479,585,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - LUDLOW pupils",479278161,479,278,161,1,1,7,null,12987,null,1088]
[479,586,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - MONSON pupils",479278191,479,278,191,1,1,8,null,11310,null,1088]
[479,587,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - NORTHAMPTON pupils",479278210,479,278,210,1,1,6,null,12075,null,1088]
[479,588,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - PALMER pupils",479278227,479,278,227,1,1,10,null,12940,null,1088]
[479,589,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SOUTH HADLEY pupils",479278278,479,278,278,1,1,7,null,13022,null,1088]
[479,590,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SPRINGFIELD pupils",479278281,479,278,281,1,1,12,null,16203,null,1088]
[479,591,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WARE pupils",479278309,479,278,309,1,1,10,null,12144,null,1088]
[479,592,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WESTFIELD pupils",479278325,479,278,325,1,1,9,null,13473,null,1088]
[479,593,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WEST SPRINGFIELD pupils",479278332,479,278,332,1,1,10,null,12594,null,1088]
[479,594,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - AMHERST PELHAM pupils",479278605,479,278,605,1,1,6,null,13417,null,1088]
[479,595,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - CENTRAL BERKSHIRE pupils",479278635,479,278,635,1,1,8,null,11611,null,1088]
[479,596,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - FRONTIER pupils",479278670,479,278,670,1,1,6,null,11732,null,1088]
[479,597,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GATEWAY pupils",479278672,479,278,672,1,1,9,null,12853,null,1088]
[479,598,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GILL MONTAGUE pupils",479278674,479,278,674,1,1,10,null,13796,null,1088]
[479,599,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HAMPDEN WILBRAHAM pupils",479278680,479,278,680,1,1,5,null,12076,null,1088]
[479,600,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HAMPSHIRE pupils",479278683,479,278,683,1,1,5,null,12377,null,1088]
[479,601,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - MOHAWK TRAIL pupils",479278717,479,278,717,1,1,9,null,10683,null,1088]
[479,602,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - PIONEER pupils",479278750,479,278,750,1,1,7,null,9754,null,1088]
[479,603,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - QUABBIN pupils",479278753,479,278,753,1,1,7,null,16668,null,1088]
[479,604,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - RALPH C MAHAR pupils",479278755,479,278,755,1,1,10,null,14069,null,1088]
[479,605,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SOUTHWICK TOLLAND GRANVILLE pupils",479278766,479,278,766,1,1,7,null,14140,null,1088]
[481,606,"481 - BOSTON RENAISSANCE Charter School - ABINGTON pupils",481035001,481,35,1,1,1.0880000000000001,7,null,4777,null,1088]
[481,607,"481 - BOSTON RENAISSANCE Charter School - ATTLEBORO pupils",481035016,481,35,16,1,1.0880000000000001,8,null,7804,null,1088]
[481,608,"481 - BOSTON RENAISSANCE Charter School - AVON pupils",481035018,481,35,18,1,1.0880000000000001,9,null,10193,null,1088]
[481,609,"481 - BOSTON RENAISSANCE Charter School - BOSTON pupils",481035035,481,35,35,1,1.0880000000000001,11,null,16119,null,1088]
[481,610,"481 - BOSTON RENAISSANCE Charter School - BRAINTREE pupils",481035040,481,35,40,1,1.0880000000000001,6,null,13175,null,1088]
[481,611,"481 - BOSTON RENAISSANCE Charter School - BROCKTON pupils",481035044,481,35,44,1,1.0880000000000001,11,null,15321,null,1088]
[481,612,"481 - BOSTON RENAISSANCE Charter School - CANTON pupils",481035050,481,35,50,1,1.0880000000000001,4,null,9925,null,1088]
[481,613,"481 - BOSTON RENAISSANCE Charter School - CHELSEA pupils",481035057,481,35,57,1,1.0880000000000001,12,null,10776,null,1088]
[481,614,"481 - BOSTON RENAISSANCE Charter School - DEDHAM pupils",481035073,481,35,73,1,1.0880000000000001,6,null,12130,null,1088]
[481,615,"481 - BOSTON RENAISSANCE Charter School - FRANKLIN pupils",481035101,481,35,101,1,1.0880000000000001,3,null,10831,null,1088]
[481,616,"481 - BOSTON RENAISSANCE Charter School - LEXINGTON pupils",481035155,481,35,155,1,1.0880000000000001,2,null,13722,null,1088]
[481,617,"481 - BOSTON RENAISSANCE Charter School - METHUEN pupils",481035181,481,35,181,1,1.0880000000000001,10,null,4777,null,1088]
[481,618,"481 - BOSTON RENAISSANCE Charter School - NORTH ATTLEBOROUGH pupils",481035212,481,35,212,1,1.0880000000000001,5,null,4777,null,1088]
[481,619,"481 - BOSTON RENAISSANCE Charter School - NORTON pupils",481035218,481,35,218,1,1.0880000000000001,5,null,10831,null,1088]
[481,620,"481 - BOSTON RENAISSANCE Charter School - NORWOOD pupils",481035220,481,35,220,1,1.0880000000000001,7,null,9788,null,1088]
[481,621,"481 - BOSTON RENAISSANCE Charter School - QUINCY pupils",481035243,481,35,243,1,1.0880000000000001,9,null,16851,null,1088]
[481,622,"481 - BOSTON RENAISSANCE Charter School - RANDOLPH pupils",481035244,481,35,244,1,1.0880000000000001,10,null,15942,null,1088]
[481,623,"481 - BOSTON RENAISSANCE Charter School - ROCKLAND pupils",481035251,481,35,251,1,1.0880000000000001,9,null,16851,null,1088]
[481,624,"481 - BOSTON RENAISSANCE Charter School - STOUGHTON pupils",481035285,481,35,285,1,1.0880000000000001,8,null,14593,null,1088]
[481,625,"481 - BOSTON RENAISSANCE Charter School - WALPOLE pupils",481035307,481,35,307,1,1.0880000000000001,4,null,7804,null,1088]
[481,626,"481 - BOSTON RENAISSANCE Charter School - WEYMOUTH pupils",481035336,481,35,336,1,1.0880000000000001,8,null,17940,null,1088]
[482,627,"482 - RIVER VALLEY Charter School - AMESBURY pupils",482204007,482,204,7,1,1,6,null,10959,null,1088]
[482,628,"482 - RIVER VALLEY Charter School - BEVERLY pupils",482204030,482,204,30,1,1,7,null,9754,null,1088]
[482,629,"482 - RIVER VALLEY Charter School - BOXFORD pupils",482204038,482,204,38,1,1,2,null,10115,null,1088]
[482,630,"482 - RIVER VALLEY Charter School - GEORGETOWN pupils",482204105,482,204,105,1,1,3,null,9875,null,1088]
[482,631,"482 - RIVER VALLEY Charter School - HAVERHILL pupils",482204128,482,204,128,1,1,10,null,10115,null,1088]
[482,632,"482 - RIVER VALLEY Charter School - LYNNFIELD pupils",482204164,482,204,164,1,1,2,null,10115,null,1088]
[482,633,"482 - RIVER VALLEY Charter School - NEWBURYPORT pupils",482204204,482,204,204,1,1,3,null,10381,null,1088]
[482,634,"482 - RIVER VALLEY Charter School - PENTUCKET pupils",482204745,482,204,745,1,1,3,null,9948,null,1088]
[482,635,"482 - RIVER VALLEY Charter School - TRITON pupils",482204773,482,204,773,1,1,6,null,10373,null,1088]
[483,636,"483 - RISING TIDE Charter School - BARNSTABLE pupils",483239020,483,239,20,1,1.0369999999999999,10,null,14407,null,1088]
[483,637,"483 - RISING TIDE Charter School - BOURNE pupils",483239036,483,239,36,1,1.0369999999999999,7,null,12100,null,1088]
[483,638,"483 - RISING TIDE Charter School - CARVER pupils",483239052,483,239,52,1,1.0369999999999999,7,null,11022,null,1088]
[483,639,"483 - RISING TIDE Charter School - DUXBURY pupils",483239082,483,239,82,1,1.0369999999999999,2,null,11267,null,1088]
[483,640,"483 - RISING TIDE Charter School - EAST BRIDGEWATER pupils",483239083,483,239,83,1,1.0369999999999999,6,null,11960,null,1088]
[483,641,"483 - RISING TIDE Charter School - FALMOUTH pupils",483239096,483,239,96,1,1.0369999999999999,{"$f":"VLOOKUP(D650,enro_chafnd,16)","v":8},null,10040,null,1088]
[{"$f":"IF(VALUE(MID(D651,1,1))=4,VALUE(MID(D651,1,3)),VALUE(MID(D651,1,4)))","v":483},642,{"$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":"483 - RISING TIDE Charter School - HALIFAX pupils"},483239118,{"$f":"A651","v":483},{"$f":"IF(VALUE(MID(D651,1,1))=4,VALUE(MID(D651,4,3)),VALUE(MID(D651,5,3)))","v":239},{"$f":"IF(VALUE(MID(D651,1,1))=4,VALUE(MID(D651,7,3)),VALUE(MID(D651,8,3)))","v":118},{"$f":"IF(OR(A651=410,A651=466,A651=487),2,1)","v":1},{"$f":"VLOOKUP(F651,distinfo,4)","v":1.0369999999999999},5,null,{"$f":"IF(VLOOKUP(D651,rate_chafnd,40,FALSE)>0,VLOOKUP(D651,rate_chafnd,40),VLOOKUP(G651,distinfo,7))","v":10416},null,{"$f":"VLOOKUP(G651,distinfo,9)","v":1088}]
[483,643,"483 - RISING TIDE Charter School - HINGHAM pupils",483239131,483,239,131,1,1.0369999999999999,2,null,14069,null,1088]
[483,644,"483 - RISING TIDE Charter School - KINGSTON pupils",483239145,483,239,145,1,1.0369999999999999,5,null,10473,null,1088]
[483,645,"483 - RISING TIDE Charter School - MARSHFIELD pupils",483239171,483,239,171,1,1.0369999999999999,4,null,13019,null,1088]
[483,646,"483 - RISING TIDE Charter School - MASHPEE pupils",483239172,483,239,172,1,1.0369999999999999,8,null,13796,null,1088]
[483,647,"483 - RISING TIDE Charter School - MIDDLEBOROUGH pupils",483239182,483,239,182,1,1.0369999999999999,8,null,12412,null,1088]
[483,648,"483 - RISING TIDE Charter School - NORWELL pupils",483239219,483,239,219,1,1.0369999999999999,2,null,11960,null,1088]
[483,649,"483 - RISING TIDE Charter School - PEMBROKE pupils",483239231,483,239,231,1,1.0369999999999999,4,null,12748,null,1088]
[483,650,"483 - RISING TIDE Charter School - PLYMOUTH pupils",483239239,483,239,239,1,1.0369999999999999,6,null,12023,null,1088]
[483,651,"483 - RISING TIDE Charter School - ROCHESTER pupils",483239250,483,239,250,1,1.0369999999999999,5,null,14972,null,1088]
[483,652,"483 - RISING TIDE Charter School - ROCKLAND pupils",483239251,483,239,251,1,1.0369999999999999,9,null,11960,null,1088]
[483,653,"483 - RISING TIDE Charter School - SANDWICH pupils",483239261,483,239,261,1,1.0369999999999999,5,null,11099,null,1088]
[483,654,"483 - RISING TIDE Charter School - SCITUATE pupils",483239264,483,239,264,1,1.0369999999999999,3,null,11960,null,1088]
[483,655,"483 - RISING TIDE Charter School - TAUNTON pupils",483239293,483,239,293,1,1.0369999999999999,10,null,11960,null,1088]
[483,656,"483 - RISING TIDE Charter School - WAREHAM pupils",483239310,483,239,310,1,1.0369999999999999,10,null,14134,null,1088]
[483,657,"483 - RISING TIDE Charter School - WEYMOUTH pupils",483239336,483,239,336,1,1.0369999999999999,8,null,17454,null,1088]
[483,658,"483 - RISING TIDE Charter School - BRIDGEWATER RAYNHAM pupils",483239625,483,239,625,1,1.0369999999999999,6,null,13611,null,1088]
[483,659,"483 - RISING TIDE Charter School - DENNIS YARMOUTH pupils",483239645,483,239,645,1,1.0369999999999999,10,null,17996,null,1088]
[483,660,"483 - RISING TIDE Charter School - FREETOWN LAKEVILLE pupils",483239665,483,239,665,1,1.0369999999999999,5,null,14719,null,1088]
[483,661,"483 - RISING TIDE Charter School - OLD ROCHESTER pupils",483239740,483,239,740,1,1.0369999999999999,4,null,11960,null,1088]
[483,662,"483 - RISING TIDE Charter School - SILVER LAKE pupils",483239760,483,239,760,1,1.0369999999999999,5,null,12251,null,1088]
[484,663,"484 - ROXBURY PREPARATORY Charter School - ABINGTON pupils",484035001,484,35,1,1,1.0880000000000001,7,null,17894,null,1088]
[484,664,"484 - ROXBURY PREPARATORY Charter School - ATTLEBORO pupils",484035016,484,35,16,1,1.0880000000000001,8,null,16170,null,1088]
[484,665,"484 - ROXBURY PREPARATORY Charter School - BOSTON pupils",484035035,484,35,35,1,1.0880000000000001,11,null,17357,null,1088]
[484,666,"484 - ROXBURY PREPARATORY Charter School - BROCKTON pupils",484035044,484,35,44,1,1.0880000000000001,11,null,13651,null,1088]
[484,667,"484 - ROXBURY PREPARATORY Charter School - BROOKLINE pupils",484035046,484,35,46,1,1.0880000000000001,3,null,10434,null,1088]
[484,668,"484 - ROXBURY PREPARATORY Charter School - CANTON pupils",484035050,484,35,50,1,1.0880000000000001,4,null,15073,null,1088]
[484,669,"484 - ROXBURY PREPARATORY Charter School - EVERETT pupils",484035093,484,35,93,1,1.0880000000000001,11,null,19084,null,1088]
[484,670,"484 - ROXBURY PREPARATORY Charter School - LYNN pupils",484035163,484,35,163,1,1.0880000000000001,11,null,15762,null,1088]
[484,671,"484 - ROXBURY PREPARATORY Charter School - MANSFIELD pupils",484035167,484,35,167,1,1.0880000000000001,4,null,12440,null,1088]
[484,672,"484 - ROXBURY PREPARATORY Charter School - NEWTON pupils",484035207,484,35,207,1,1.0880000000000001,3,null,16962,null,1088]
[484,673,"484 - ROXBURY PREPARATORY Charter School - QUINCY pupils",484035243,484,35,243,1,1.0880000000000001,9,null,15450,null,1088]
[484,674,"484 - ROXBURY PREPARATORY Charter School - RANDOLPH pupils",484035244,484,35,244,1,1.0880000000000001,10,null,16656,null,1088]
[484,675,"484 - ROXBURY PREPARATORY Charter School - REVERE pupils",484035248,484,35,248,1,1.0880000000000001,11,null,19084,null,1088]
[484,676,"484 - ROXBURY PREPARATORY Charter School - STOUGHTON pupils",484035285,484,35,285,1,1.0880000000000001,8,null,15862,null,1088]
[484,677,"484 - ROXBURY PREPARATORY Charter School - WATERTOWN pupils",484035314,484,35,314,1,1.0880000000000001,7,null,16986,null,1088]
[484,678,"484 - ROXBURY PREPARATORY Charter School - WEYMOUTH pupils",484035336,484,35,336,1,1.0880000000000001,8,null,13302,null,1088]
[484,679,"484 - ROXBURY PREPARATORY Charter School - KING PHILIP pupils",484035690,484,35,690,1,1.0880000000000001,3,null,19663,null,1088]
[485,680,"485 - SALEM ACADEMY Charter School - DANVERS pupils",485258071,485,258,71,1,1,5,null,11611,null,1088]
[485,681,"485 - SALEM ACADEMY Charter School - GLOUCESTER pupils",485258107,485,258,107,1,1,9,null,10683,null,1088]
[485,682,"485 - SALEM ACADEMY Charter School - HAVERHILL pupils",485258128,485,258,128,1,1,10,null,15597,null,1088]
[485,683,"485 - SALEM ACADEMY Charter School - LYNN pupils",485258163,485,258,163,1,1,11,null,14812,null,1088]
[485,684,"485 - SALEM ACADEMY Charter School - PEABODY pupils",485258229,485,258,229,1,1,9,null,15205,null,1088]
[485,685,"485 - SALEM ACADEMY Charter School - REVERE pupils",485258248,485,258,248,1,1,11,null,14691,null,1088]
[485,686,"485 - SALEM ACADEMY Charter School - SALEM pupils",485258258,485,258,258,1,1,10,null,13966,null,1088]
[485,687,"485 - SALEM ACADEMY Charter School - SWAMPSCOTT pupils",485258291,485,258,291,1,1,5,null,15196,null,1088]
[485,688,"485 - SALEM ACADEMY Charter School - TEWKSBURY pupils",485258295,485,258,295,1,1,5,null,15093,null,1088]
[485,689,"485 - SALEM ACADEMY Charter School - WAKEFIELD pupils",485258305,485,258,305,1,1,4,null,9754,null,1088]
[486,690,"486 - LEARNING FIRST Charter School - AUBURN pupils",486348017,486,348,17,1,1,6,null,17446,null,1088]
[486,691,"486 - LEARNING FIRST Charter School - LEICESTER pupils",486348151,486,348,151,1,1,7,null,15171,null,1088]
[486,692,"486 - LEARNING FIRST Charter School - LEOMINSTER pupils",486348153,486,348,153,1,1,10,null,10115,null,1088]
[486,693,"486 - LEARNING FIRST Charter School - MILLBURY pupils",486348186,486,348,186,1,1,7,null,16023,null,1088]
[486,694,"486 - LEARNING FIRST Charter School - NORTHBRIDGE pupils",486348214,486,348,214,1,1,8,null,12414,null,1088]
[486,695,"486 - LEARNING FIRST Charter School - NORTH BROOKFIELD pupils",486348215,486,348,215,1,1,10,null,18511,null,1088]
[486,696,"486 - LEARNING FIRST Charter School - OXFORD pupils",486348226,486,348,226,1,1,9,null,15575,null,1088]
[486,697,"486 - LEARNING FIRST Charter School - PALMER pupils",486348227,486,348,227,1,1,10,null,15957,null,1088]
[486,698,"486 - LEARNING FIRST Charter School - SHREWSBURY pupils",486348271,486,348,271,1,1,4,null,14416,null,1088]
[486,699,"486 - LEARNING FIRST Charter School - SOUTHBRIDGE pupils",486348277,486,348,277,1,1,12,null,17446,null,1088]
[486,700,"486 - LEARNING FIRST Charter School - WEBSTER pupils",486348316,486,348,316,1,1,11,null,16631,null,1088]
[486,701,"486 - LEARNING FIRST Charter School - WORCESTER pupils",486348348,486,348,348,1,1,11,null,15898,null,1088]
[486,702,"486 - LEARNING FIRST Charter School - ASHBURNHAM WESTMINSTER pupils",486348610,486,348,610,1,1,5,null,10064,null,1088]
[486,703,"486 - LEARNING FIRST Charter School - DUDLEY CHARLTON pupils",486348658,486,348,658,1,1,7,null,15989,null,1088]
[486,704,"486 - LEARNING FIRST Charter School - QUABBIN pupils",486348753,486,348,753,1,1,7,null,10115,null,1088]
[486,705,"486 - LEARNING FIRST Charter School - SPENCER EAST BROOKFIELD pupils",486348767,486,348,767,1,1,{"$f":"VLOOKUP(D714,enro_chafnd,16)","v":9},null,14612,null,1088]
[{"$f":"IF(VALUE(MID(D715,1,1))=4,VALUE(MID(D715,1,3)),VALUE(MID(D715,1,4)))","v":486},706,{"$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":"486 - LEARNING FIRST Charter School - WACHUSETT pupils"},486348775,{"$f":"A715","v":486},{"$f":"IF(VALUE(MID(D715,1,1))=4,VALUE(MID(D715,4,3)),VALUE(MID(D715,5,3)))","v":348},{"$f":"IF(VALUE(MID(D715,1,1))=4,VALUE(MID(D715,7,3)),VALUE(MID(D715,8,3)))","v":775},{"$f":"IF(OR(A715=410,A715=466,A715=487),2,1)","v":1},{"$f":"VLOOKUP(F715,distinfo,4)","v":1},4,null,{"$f":"IF(VLOOKUP(D715,rate_chafnd,40,FALSE)>0,VLOOKUP(D715,rate_chafnd,40),VLOOKUP(G715,distinfo,7))","v":16970},null,{"$f":"VLOOKUP(G715,distinfo,9)","v":1088}]
[487,707,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - ATTLEBORO pupils",487049016,487,49,16,2,1.1160000000000001,8,null,21334,null,1088]
[487,708,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - AVON pupils",487049018,487,49,18,2,1.1160000000000001,9,null,12704,null,1088]
[487,709,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BOSTON pupils",487049035,487,49,35,2,1.1160000000000001,11,null,17443,null,1088]
[487,710,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BROCKTON pupils",487049044,487,49,44,2,1.1160000000000001,11,null,15030,null,1088]
[487,711,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BURLINGTON pupils",487049048,487,49,48,2,1.1160000000000001,4,null,15397,null,1088]
[487,712,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - CAMBRIDGE pupils",487049049,487,49,49,2,1.1160000000000001,8,null,17425,null,1088]
[487,713,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - CHELSEA pupils",487049057,487,49,57,2,1.1160000000000001,12,null,15251,null,1088]
[487,714,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - EVERETT pupils",487049093,487,49,93,2,1.1160000000000001,11,null,15423,null,1088]
[487,715,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - FRAMINGHAM pupils",487049100,487,49,100,2,1.1160000000000001,10,null,14901,null,1088]
[487,716,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - HAVERHILL pupils",487049128,487,49,128,2,1.1160000000000001,10,null,14901,null,1088]
[487,717,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - LEXINGTON pupils",487049155,487,49,155,2,1.1160000000000001,2,null,12704,null,1088]
[487,718,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - LYNN pupils",487049163,487,49,163,2,1.1160000000000001,11,null,16483,null,1088]
[487,719,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MALDEN pupils",487049165,487,49,165,2,1.1160000000000001,10,null,16533,null,1088]
[487,720,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MEDFORD pupils",487049176,487,49,176,2,1.1160000000000001,8,null,16387,null,1088]
[487,721,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MELROSE pupils",487049178,487,49,178,2,1.1160000000000001,3,null,15017,null,1088]
[487,722,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - METHUEN pupils",487049181,487,49,181,2,1.1160000000000001,10,null,14901,null,1088]
[487,723,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - PEABODY pupils",487049229,487,49,229,2,1.1160000000000001,9,null,12704,null,1088]
[487,724,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - RANDOLPH pupils",487049244,487,49,244,2,1.1160000000000001,10,null,14253,null,1088]
[487,725,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - REVERE pupils",487049248,487,49,248,2,1.1160000000000001,11,null,16058,null,1088]
[487,726,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - SALEM pupils",487049258,487,49,258,2,1.1160000000000001,10,null,17098,null,1088]
[487,727,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - SAUGUS pupils",487049262,487,49,262,2,1.1160000000000001,9,null,15270,null,1088]
[487,728,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - SOMERVILLE pupils",487049274,487,49,274,2,1.1160000000000001,10,null,16379,null,1088]
[487,729,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - STONEHAM pupils",487049284,487,49,284,2,1.1160000000000001,5,null,15517,null,1088]
[487,730,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - STOUGHTON pupils",487049285,487,49,285,2,1.1160000000000001,8,null,11334,null,1088]
[487,731,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WAKEFIELD pupils",487049305,487,49,305,2,1.1160000000000001,4,null,17451,null,1088]
[487,732,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WALTHAM pupils",487049308,487,49,308,2,1.1160000000000001,9,null,13216,null,1088]
[487,733,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WATERTOWN pupils",487049314,487,49,314,2,1.1160000000000001,7,null,18284,null,1088]
[487,734,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WOBURN pupils",487049347,487,49,347,2,1.1160000000000001,8,null,16813,null,1088]
[487,735,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - ARLINGTON pupils",487274010,487,274,10,2,1.0549999999999999,3,null,12135,null,1088]
[487,736,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - ATTLEBORO pupils",487274016,487,274,16,2,1.0549999999999999,8,null,10563,null,1088]
[487,737,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BEDFORD pupils",487274023,487,274,23,2,1.0549999999999999,3,null,14961,null,1088]
[487,738,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BELMONT pupils",487274026,487,274,26,2,1.0549999999999999,3,null,14961,null,1088]
[487,739,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BEVERLY pupils",487274030,487,274,30,2,1.0549999999999999,7,null,15868,null,1088]
[487,740,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BILLERICA pupils",487274031,487,274,31,2,1.0549999999999999,5,null,13544,null,1088]
[487,741,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BOSTON pupils",487274035,487,274,35,2,1.0549999999999999,11,null,16587,null,1088]
[487,742,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BROCKTON pupils",487274044,487,274,44,2,1.0549999999999999,11,null,17025,null,1088]
[487,743,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BURLINGTON pupils",487274048,487,274,48,2,1.0549999999999999,4,null,11899,null,1088]
[487,744,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - CAMBRIDGE pupils",487274049,487,274,49,2,1.0549999999999999,8,null,15610,null,1088]
[487,745,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - CHELSEA pupils",487274057,487,274,57,2,1.0549999999999999,12,null,15923,null,1088]
[487,746,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - EVERETT pupils",487274093,487,274,93,2,1.0549999999999999,11,null,16143,null,1088]
[487,747,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - GARDNER pupils",487274103,487,274,103,2,1.0549999999999999,10,null,16693,null,1088]
[487,748,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - HAVERHILL pupils",487274128,487,274,128,2,1.0549999999999999,10,null,9659,null,1088]
[487,749,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LAWRENCE pupils",487274149,487,274,149,2,1.0549999999999999,12,null,14837,null,1088]
[487,750,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LOWELL pupils",487274160,487,274,160,2,1.0549999999999999,11,null,17025,null,1088]
[487,751,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LYNN pupils",487274163,487,274,163,2,1.0549999999999999,11,null,16241,null,1088]
[487,752,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MALDEN pupils",487274165,487,274,165,2,1.0549999999999999,10,null,14899,null,1088]
[487,753,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MEDFORD pupils",487274176,487,274,176,2,1.0549999999999999,8,null,15007,null,1088]
[487,754,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MELROSE pupils",487274178,487,274,178,2,1.0549999999999999,3,null,14833,null,1088]
[487,755,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - METHUEN pupils",487274181,487,274,181,2,1.0549999999999999,10,null,15959,null,1088]
[487,756,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MIDDLEBOROUGH pupils",487274182,487,274,182,2,1.0549999999999999,8,null,10179,null,1088]
[487,757,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - NORWOOD pupils",487274220,487,274,220,2,1.0549999999999999,7,null,15868,null,1088]
[487,758,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - PEABODY pupils",487274229,487,274,229,2,1.0549999999999999,9,null,11135,null,1088]
[487,759,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - RANDOLPH pupils",487274244,487,274,244,2,1.0549999999999999,10,null,10179,null,1088]
[487,760,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - REVERE pupils",487274248,487,274,248,2,1.0549999999999999,11,null,14276,null,1088]
[487,761,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - SAUGUS pupils",487274262,487,274,262,2,1.0549999999999999,9,null,13592,null,1088]
[487,762,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - SOMERVILLE pupils",487274274,487,274,274,2,1.0549999999999999,10,null,16064,null,1088]
[487,763,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - STONEHAM pupils",487274284,487,274,284,2,1.0549999999999999,5,null,15088,null,1088]
[487,764,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WALTHAM pupils",487274308,487,274,308,2,1.0549999999999999,9,null,15676,null,1088]
[487,765,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WATERTOWN pupils",487274314,487,274,314,2,1.0549999999999999,7,null,15868,null,1088]
[487,766,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WINTHROP pupils",487274346,487,274,346,2,1.0549999999999999,8,null,13235,null,1088]
[487,767,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WOBURN pupils",487274347,487,274,347,2,1.0549999999999999,8,null,14927,null,1088]
[488,768,"488 - SOUTH SHORE Charter School - ABINGTON pupils",488219001,488,219,1,1,1.06,7,null,12976,null,1088]
[488,769,"488 - SOUTH SHORE Charter School - ATTLEBORO pupils",488219016,488,219,16,1,1.06,{"$f":"VLOOKUP(D778,enro_chafnd,16)","v":8},null,16603,null,1088]
[{"$f":"IF(VALUE(MID(D779,1,1))=4,VALUE(MID(D779,1,3)),VALUE(MID(D779,1,4)))","v":488},770,{"$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":"488 - SOUTH SHORE Charter School - BOSTON pupils"},488219035,{"$f":"A779","v":488},{"$f":"IF(VALUE(MID(D779,1,1))=4,VALUE(MID(D779,4,3)),VALUE(MID(D779,5,3)))","v":219},{"$f":"IF(VALUE(MID(D779,1,1))=4,VALUE(MID(D779,7,3)),VALUE(MID(D779,8,3)))","v":35},{"$f":"IF(OR(A779=410,A779=466,A779=487),2,1)","v":1},{"$f":"VLOOKUP(F779,distinfo,4)","v":1.06},11,null,{"$f":"IF(VLOOKUP(D779,rate_chafnd,40,FALSE)>0,VLOOKUP(D779,rate_chafnd,40),VLOOKUP(G779,distinfo,7))","v":18666},null,{"$f":"VLOOKUP(G779,distinfo,9)","v":1088}]
[488,771,"488 - SOUTH SHORE Charter School - BRAINTREE pupils",488219040,488,219,40,1,1.06,6,null,14629,null,1088]
[488,772,"488 - SOUTH SHORE Charter School - BROCKTON pupils",488219044,488,219,44,1,1.06,11,null,15424,null,1088]
[488,773,"488 - SOUTH SHORE Charter School - CANTON pupils",488219050,488,219,50,1,1.06,4,null,16708,null,1088]
[488,774,"488 - SOUTH SHORE Charter School - CARVER pupils",488219052,488,219,52,1,1.06,7,null,10475,null,1088]
[488,775,"488 - SOUTH SHORE Charter School - COHASSET pupils",488219065,488,219,65,1,1.06,2,null,11514,null,1088]
[488,776,"488 - SOUTH SHORE Charter School - DUXBURY pupils",488219082,488,219,82,1,1.06,2,null,12176,null,1088]
[488,777,"488 - SOUTH SHORE Charter School - EAST BRIDGEWATER pupils",488219083,488,219,83,1,1.06,6,null,14104,null,1088]
[488,778,"488 - SOUTH SHORE Charter School - HALIFAX pupils",488219118,488,219,118,1,1.06,5,null,15057,null,1088]
[488,779,"488 - SOUTH SHORE Charter School - HANOVER pupils",488219122,488,219,122,1,1.06,3,null,12989,null,1088]
[488,780,"488 - SOUTH SHORE Charter School - HINGHAM pupils",488219131,488,219,131,1,1.06,2,null,11529,null,1088]
[488,781,"488 - SOUTH SHORE Charter School - HOLBROOK pupils",488219133,488,219,133,1,1.06,9,null,13801,null,1088]
[488,782,"488 - SOUTH SHORE Charter School - HULL pupils",488219142,488,219,142,1,1.06,7,null,11993,null,1088]
[488,783,"488 - SOUTH SHORE Charter School - KINGSTON pupils",488219145,488,219,145,1,1.06,5,null,14321,null,1088]
[488,784,"488 - SOUTH SHORE Charter School - MARSHFIELD pupils",488219171,488,219,171,1,1.06,4,null,12734,null,1088]
[488,785,"488 - SOUTH SHORE Charter School - MIDDLEBOROUGH pupils",488219182,488,219,182,1,1.06,8,null,10603,null,1088]
[488,786,"488 - SOUTH SHORE Charter School - NORWELL pupils",488219219,488,219,219,1,1.06,2,null,11480,null,1088]
[488,787,"488 - SOUTH SHORE Charter School - PEMBROKE pupils",488219231,488,219,231,1,1.06,4,null,12244,null,1088]
[488,788,"488 - SOUTH SHORE Charter School - PLYMOUTH pupils",488219239,488,219,239,1,1.06,6,null,12508,null,1088]
[488,789,"488 - SOUTH SHORE Charter School - QUINCY pupils",488219243,488,219,243,1,1.06,9,null,13612,null,1088]
[488,790,"488 - SOUTH SHORE Charter School - RANDOLPH pupils",488219244,488,219,244,1,1.06,10,null,14695,null,1088]
[488,791,"488 - SOUTH SHORE Charter School - ROCKLAND pupils",488219251,488,219,251,1,1.06,9,null,13306,null,1088]
[488,792,"488 - SOUTH SHORE Charter School - SCITUATE pupils",488219264,488,219,264,1,1.06,3,null,11430,null,1088]
[488,793,"488 - SOUTH SHORE Charter School - STOUGHTON pupils",488219285,488,219,285,1,1.06,8,null,15388,null,1088]
[488,794,"488 - SOUTH SHORE Charter School - TAUNTON pupils",488219293,488,219,293,1,1.06,10,null,17353,null,1088]
[488,795,"488 - SOUTH SHORE Charter School - WEYMOUTH pupils",488219336,488,219,336,1,1.06,8,null,12768,null,1088]
[488,796,"488 - SOUTH SHORE Charter School - BRIDGEWATER RAYNHAM pupils",488219625,488,219,625,1,1.06,6,null,15760,null,1088]
[488,797,"488 - SOUTH SHORE Charter School - SILVER LAKE pupils",488219760,488,219,760,1,1.06,5,null,11896,null,1088]
[488,798,"488 - SOUTH SHORE Charter School - WHITMAN HANSON pupils",488219780,488,219,780,1,1.06,6,null,12877,null,1088]
[489,799,"489 - STURGIS Charter School - BARNSTABLE pupils",489020020,489,20,20,1,1,10,null,13883,null,1088]
[489,800,"489 - STURGIS Charter School - BOURNE pupils",489020036,489,20,36,1,1,7,null,12654,null,1088]
[489,801,"489 - STURGIS Charter School - CARVER pupils",489020052,489,20,52,1,1,7,null,14140,null,1088]
[489,802,"489 - STURGIS Charter School - FALMOUTH pupils",489020096,489,20,96,1,1,8,null,13238,null,1088]
[489,803,"489 - STURGIS Charter School - MASHPEE pupils",489020172,489,20,172,1,1,8,null,12737,null,1088]
[489,804,"489 - STURGIS Charter School - NANTUCKET pupils",489020197,489,20,197,1,1,8,null,11611,null,1088]
[489,805,"489 - STURGIS Charter School - PLYMOUTH pupils",489020239,489,20,239,1,1,6,null,12165,null,1088]
[489,806,"489 - STURGIS Charter School - PROVINCETOWN pupils",489020242,489,20,242,1,1,10,null,17454,null,1088]
[489,807,"489 - STURGIS Charter School - SANDWICH pupils",489020261,489,20,261,1,1,5,null,12408,null,1088]
[489,808,"489 - STURGIS Charter School - WAREHAM pupils",489020310,489,20,310,1,1,10,null,12390,null,1088]
[489,809,"489 - STURGIS Charter School - DENNIS YARMOUTH pupils",489020645,489,20,645,1,1,10,null,13892,null,1088]
[489,810,"489 - STURGIS Charter School - NAUSET pupils",489020660,489,20,660,1,1,7,null,14140,null,1088]
[489,811,"489 - STURGIS Charter School - MONOMOY pupils",489020712,489,20,712,1,1,7,null,12684,null,1088]
[491,812,"491 - ATLANTIS Charter School - DARTMOUTH pupils",491095072,491,95,72,1,1,6,null,16419,null,1088]
[491,813,"491 - ATLANTIS Charter School - FALL RIVER pupils",491095095,491,95,95,1,1,12,null,15193,null,1088]
[491,814,"491 - ATLANTIS Charter School - NEW BEDFORD pupils",491095201,491,95,201,1,1,12,null,16343,null,1088]
[491,815,"491 - ATLANTIS Charter School - SEEKONK pupils",491095265,491,95,265,1,1,4,null,14984,null,1088]
[491,816,"491 - ATLANTIS Charter School - SOMERSET pupils",491095273,491,95,273,1,1,7,null,12280,null,1088]
[491,817,"491 - ATLANTIS Charter School - SWANSEA pupils",491095292,491,95,292,1,1,6,null,14128,null,1088]
[491,818,"491 - ATLANTIS Charter School - TAUNTON pupils",491095293,491,95,293,1,1,10,null,11611,null,1088]
[491,819,"491 - ATLANTIS Charter School - WESTPORT pupils",491095331,491,95,331,1,1,7,null,13306,null,1088]
[491,820,"491 - ATLANTIS Charter School - DIGHTON REHOBOTH pupils",491095650,491,95,650,1,1,5,null,11212,null,1088]
[491,821,"491 - ATLANTIS Charter School - FREETOWN LAKEVILLE pupils",491095665,491,95,665,1,1,5,null,12753,null,1088]
[491,822,"491 - ATLANTIS Charter School - SOMERSET BERKLEY pupils",491095763,491,95,763,1,1,5,null,13817,null,1088]
[492,823,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - AGAWAM pupils",492281005,492,281,5,1,1,8,null,15433,null,1088]
[492,824,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - CHICOPEE pupils",492281061,492,281,61,1,1,11,null,10115,null,1088]
[492,825,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - SPRINGFIELD pupils",492281281,492,281,281,1,1,12,null,16577,null,1088]
[493,826,"493 - PHOENIX ACADEMY CHELSEA Charter School - BOSTON pupils",493057035,493,57,35,1,1.04,11,null,20022,null,1088]
[493,827,"493 - PHOENIX ACADEMY CHELSEA Charter School - CHELSEA pupils",493057057,493,57,57,1,1.04,12,null,19637,null,1088]
[493,828,"493 - PHOENIX ACADEMY CHELSEA Charter School - EVERETT pupils",493057093,493,57,93,1,1.04,11,null,19674,null,1088]
[493,829,"493 - PHOENIX ACADEMY CHELSEA Charter School - LYNN pupils",493057163,493,57,163,1,1.04,11,null,17491,null,1088]
[493,830,"493 - PHOENIX ACADEMY CHELSEA Charter School - MALDEN pupils",493057165,493,57,165,1,1.04,10,null,18690,null,1088]
[493,831,"493 - PHOENIX ACADEMY CHELSEA Charter School - MEDFORD pupils",493057176,493,57,176,1,1.04,8,null,20097,null,1088]
[493,832,"493 - PHOENIX ACADEMY CHELSEA Charter School - RANDOLPH pupils",493057244,493,57,244,1,1.04,10,null,20640,null,1088]
[493,833,"493 - PHOENIX ACADEMY CHELSEA Charter School - REVERE pupils",493057248,493,57,248,1,1.04,{"$f":"VLOOKUP(D842,enro_chafnd,16)","v":11},null,18790,null,1088]
[{"$f":"IF(VALUE(MID(D843,1,1))=4,VALUE(MID(D843,1,3)),VALUE(MID(D843,1,4)))","v":493},834,{"$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":"493 - PHOENIX ACADEMY CHELSEA Charter School - SAUGUS pupils"},493057262,{"$f":"A843","v":493},{"$f":"IF(VALUE(MID(D843,1,1))=4,VALUE(MID(D843,4,3)),VALUE(MID(D843,5,3)))","v":57},{"$f":"IF(VALUE(MID(D843,1,1))=4,VALUE(MID(D843,7,3)),VALUE(MID(D843,8,3)))","v":262},{"$f":"IF(OR(A843=410,A843=466,A843=487),2,1)","v":1},{"$f":"VLOOKUP(F843,distinfo,4)","v":1.04},9,null,{"$f":"IF(VLOOKUP(D843,rate_chafnd,40,FALSE)>0,VLOOKUP(D843,rate_chafnd,40),VLOOKUP(G843,distinfo,7))","v":17575},null,{"$f":"VLOOKUP(G843,distinfo,9)","v":1088}]
[493,835,"493 - PHOENIX ACADEMY CHELSEA Charter School - SOMERVILLE pupils",493057274,493,57,274,1,1.04,10,null,19340,null,1088]
[493,836,"493 - PHOENIX ACADEMY CHELSEA Charter School - WINTHROP pupils",493057346,493,57,346,1,1.04,8,null,20097,null,1088]
[493,837,"493 - PHOENIX ACADEMY CHELSEA Charter School - WORCESTER pupils",493057348,493,57,348,1,1.04,11,null,18368,null,1088]
[494,838,"494 - PIONEER CS OF SCIENCE Charter School - BOSTON pupils",494093035,494,93,35,1,1.0389999999999999,11,null,17196,null,1088]
[494,839,"494 - PIONEER CS OF SCIENCE Charter School - CAMBRIDGE pupils",494093049,494,93,49,1,1.0389999999999999,8,null,16521,null,1088]
[494,840,"494 - PIONEER CS OF SCIENCE Charter School - CHELMSFORD pupils",494093056,494,93,56,1,1.0389999999999999,4,null,10055,null,1088]
[494,841,"494 - PIONEER CS OF SCIENCE Charter School - CHELSEA pupils",494093057,494,93,57,1,1.0389999999999999,12,null,15773,null,1088]
[494,842,"494 - PIONEER CS OF SCIENCE Charter School - DANVERS pupils",494093071,494,93,71,1,1.0389999999999999,5,null,12955,null,1088]
[494,843,"494 - PIONEER CS OF SCIENCE Charter School - EVERETT pupils",494093093,494,93,93,1,1.0389999999999999,11,null,15189,null,1088]
[494,844,"494 - PIONEER CS OF SCIENCE Charter School - HAVERHILL pupils",494093128,494,93,128,1,1.0389999999999999,10,null,10432,null,1088]
[494,845,"494 - PIONEER CS OF SCIENCE Charter School - LYNN pupils",494093163,494,93,163,1,1.0389999999999999,11,null,16182,null,1088]
[494,846,"494 - PIONEER CS OF SCIENCE Charter School - MALDEN pupils",494093165,494,93,165,1,1.0389999999999999,10,null,14857,null,1088]
[494,847,"494 - PIONEER CS OF SCIENCE Charter School - MEDFORD pupils",494093176,494,93,176,1,1.0389999999999999,8,null,16605,null,1088]
[494,848,"494 - PIONEER CS OF SCIENCE Charter School - MELROSE pupils",494093178,494,93,178,1,1.0389999999999999,3,null,10244,null,1088]
[494,849,"494 - PIONEER CS OF SCIENCE Charter School - METHUEN pupils",494093181,494,93,181,1,1.0389999999999999,10,null,17087,null,1088]
[494,850,"494 - PIONEER CS OF SCIENCE Charter School - PEABODY pupils",494093229,494,93,229,1,1.0389999999999999,9,null,18290,null,1088]
[494,851,"494 - PIONEER CS OF SCIENCE Charter School - REVERE pupils",494093248,494,93,248,1,1.0389999999999999,11,null,15431,null,1088]
[494,852,"494 - PIONEER CS OF SCIENCE Charter School - SAUGUS pupils",494093262,494,93,262,1,1.0389999999999999,9,null,14591,null,1088]
[494,853,"494 - PIONEER CS OF SCIENCE Charter School - STONEHAM pupils",494093284,494,93,284,1,1.0389999999999999,5,null,11312,null,1088]
[494,854,"494 - PIONEER CS OF SCIENCE Charter School - SWAMPSCOTT pupils",494093291,494,93,291,1,1.0389999999999999,5,null,15581,null,1088]
[494,855,"494 - PIONEER CS OF SCIENCE Charter School - TAUNTON pupils",494093293,494,93,293,1,1.0389999999999999,10,null,17252,null,1088]
[494,856,"494 - PIONEER CS OF SCIENCE Charter School - WINTHROP pupils",494093346,494,93,346,1,1.0389999999999999,8,null,15559,null,1088]
[494,857,"494 - PIONEER CS OF SCIENCE Charter School - WOBURN pupils",494093347,494,93,347,1,1.0389999999999999,8,null,17067,null,1088]
[496,858,"496 - GLOBAL LEARNING Charter School - DARTMOUTH pupils",496201072,496,201,72,1,1,6,null,13080,null,1088]
[496,859,"496 - GLOBAL LEARNING Charter School - FALL RIVER pupils",496201095,496,201,95,1,1,12,null,15831,null,1088]
[496,860,"496 - GLOBAL LEARNING Charter School - NEW BEDFORD pupils",496201201,496,201,201,1,1,12,null,15506,null,1088]
[497,861,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AGAWAM pupils",497117005,497,117,5,1,1,8,null,12019,null,1088]
[497,862,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AMHERST pupils",497117008,497,117,8,1,1,7,null,10930,null,1088]
[497,863,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - BELCHERTOWN pupils",497117024,497,117,24,1,1,5,null,11636,null,1088]
[497,864,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - CHICOPEE pupils",497117061,497,117,61,1,1,11,null,12979,null,1088]
[497,865,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - DEERFIELD pupils",497117074,497,117,74,1,1,4,null,11285,null,1088]
[497,866,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - EASTHAMPTON pupils",497117086,497,117,86,1,1,8,null,11583,null,1088]
[497,867,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - EAST LONGMEADOW pupils",497117087,497,117,87,1,1,5,null,10115,null,1088]
[497,868,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GRANBY pupils",497117111,497,117,111,1,1,7,null,10657,null,1088]
[497,869,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GREENFIELD pupils",497117114,497,117,114,1,1,10,null,12599,null,1088]
[497,870,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HADLEY pupils",497117117,497,117,117,1,1,5,null,10621,null,1088]
[497,871,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HATFIELD pupils",497117127,497,117,127,1,1,5,null,10115,null,1088]
[497,872,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HOLYOKE pupils",497117137,497,117,137,1,1,12,null,11940,null,1088]
[497,873,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - LEVERETT pupils",497117154,497,117,154,1,1,6,null,9754,null,1088]
[497,874,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - LONGMEADOW pupils",497117159,497,117,159,1,1,3,null,10296,null,1088]
[497,875,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - LUDLOW pupils",497117161,497,117,161,1,1,7,null,10115,null,1088]
[497,876,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - NORTHAMPTON pupils",497117210,497,117,210,1,1,6,null,11443,null,1088]
[497,877,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - ORANGE pupils",497117223,497,117,223,1,1,11,null,10102,null,1088]
[497,878,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SHUTESBURY pupils",497117272,497,117,272,1,1,6,null,10115,null,1088]
[497,879,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTHAMPTON pupils",497117275,497,117,275,1,1,4,null,12914,null,1088]
[497,880,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTH HADLEY pupils",497117278,497,117,278,1,1,7,null,11440,null,1088]
[497,881,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SPRINGFIELD pupils",497117281,497,117,281,1,1,12,null,14793,null,1088]
[497,882,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SUNDERLAND pupils",497117289,497,117,289,1,1,7,null,9754,null,1088]
[497,883,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WESTFIELD pupils",497117325,497,117,325,1,1,9,null,12429,null,1088]
[497,884,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WEST SPRINGFIELD pupils",497117332,497,117,332,1,1,10,null,9935,null,1088]
[497,885,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WILLIAMSBURG pupils",497117340,497,117,340,1,1,6,null,11559,null,1088]
[497,886,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AMHERST PELHAM pupils",497117605,497,117,605,1,1,6,null,12278,null,1088]
[497,887,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - FRONTIER pupils",497117670,497,117,670,1,1,6,null,12716,null,1088]
[497,888,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GATEWAY pupils",497117672,497,117,672,1,1,9,null,11611,null,1088]
[497,889,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GILL MONTAGUE pupils",497117674,497,117,674,1,1,10,null,13240,null,1088]
[497,890,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HAMPDEN WILBRAHAM pupils",497117680,497,117,680,1,1,5,null,11652,null,1088]
[497,891,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HAMPSHIRE pupils",497117683,497,117,683,1,1,5,null,13352,null,1088]
[497,892,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - PIONEER pupils",497117750,497,117,750,1,1,7,null,10683,null,1088]
[497,893,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - RALPH C MAHAR pupils",497117755,497,117,755,1,1,10,null,11147,null,1088]
[497,894,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTHWICK TOLLAND GRANVILLE pupils",497117766,497,117,766,1,1,7,null,9935,null,1088]
[498,895,"498 - VERITAS PREPARATORY Charter School - EAST LONGMEADOW pupils",498281087,498,281,87,1,1,5,null,14165,null,1088]
[498,896,"498 - VERITAS PREPARATORY Charter School - HOLYOKE pupils",498281137,498,281,137,1,1,12,null,16591,null,1088]
[498,897,"498 - VERITAS PREPARATORY Charter School - SPRINGFIELD pupils",498281281,498,281,281,1,1,{"$f":"VLOOKUP(D906,enro_chafnd,16)","v":12},null,15770,null,1088]
[{"$f":"IF(VALUE(MID(D907,1,1))=4,VALUE(MID(D907,1,3)),VALUE(MID(D907,1,4)))","v":498},898,{"$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":"498 - VERITAS PREPARATORY Charter School - WEST SPRINGFIELD pupils"},498281332,{"$f":"A907","v":498},{"$f":"IF(VALUE(MID(D907,1,1))=4,VALUE(MID(D907,4,3)),VALUE(MID(D907,5,3)))","v":281},{"$f":"IF(VALUE(MID(D907,1,1))=4,VALUE(MID(D907,7,3)),VALUE(MID(D907,8,3)))","v":332},{"$f":"IF(OR(A907=410,A907=466,A907=487),2,1)","v":1},{"$f":"VLOOKUP(F907,distinfo,4)","v":1},10,null,{"$f":"IF(VLOOKUP(D907,rate_chafnd,40,FALSE)>0,VLOOKUP(D907,rate_chafnd,40),VLOOKUP(G907,distinfo,7))","v":15597},null,{"$f":"VLOOKUP(G907,distinfo,9)","v":1088}]
[499,899,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - BELCHERTOWN pupils",499061024,499,61,24,1,1,5,null,16022,null,1088]
[499,900,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - CHICOPEE pupils",499061061,499,61,61,1,1,11,null,14426,null,1088]
[499,901,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - EAST LONGMEADOW pupils",499061087,499,61,87,1,1,5,null,11611,null,1088]
[499,902,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - GRANBY pupils",499061111,499,61,111,1,1,7,null,16668,null,1088]
[499,903,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - HOLYOKE pupils",499061137,499,61,137,1,1,12,null,16421,null,1088]
[499,904,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - LUDLOW pupils",499061161,499,61,161,1,1,7,null,12454,null,1088]
[499,905,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - SOUTH HADLEY pupils",499061278,499,61,278,1,1,7,null,14140,null,1088]
[499,906,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - SPRINGFIELD pupils",499061281,499,61,281,1,1,12,null,15617,null,1088]
[499,907,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - WEST SPRINGFIELD pupils",499061332,499,61,332,1,1,10,null,17454,null,1088]
[499,908,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - FRONTIER pupils",499061670,499,61,670,1,1,6,null,9754,null,1088]
[499,909,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - GATEWAY pupils",499061672,499,61,672,1,1,9,null,17192,null,1088]
[499,910,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - HAMPDEN WILBRAHAM pupils",499061680,499,61,680,1,1,5,null,9754,null,1088]
[3501,911,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - CHICOPEE pupils",3501061061,3501,61,61,1,1,11,null,17228,null,1088]
[3501,912,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - EAST LONGMEADOW pupils",3501061087,3501,61,87,1,1,5,null,16022,null,1088]
[3501,913,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - HOLYOKE pupils",3501061137,3501,61,137,1,1,12,null,17790,null,1088]
[3501,914,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - NORTHAMPTON pupils",3501061210,3501,61,210,1,1,6,null,16406,null,1088]
[3501,915,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - PALMER pupils",3501061227,3501,61,227,1,1,10,null,17454,null,1088]
[3501,916,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - SOUTH HADLEY pupils",3501061278,3501,61,278,1,1,7,null,18345,null,1088]
[3501,917,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - SPRINGFIELD pupils",3501061281,3501,61,281,1,1,12,null,17687,null,1088]
[3501,918,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - WESTFIELD pupils",3501061325,3501,61,325,1,1,9,null,17192,null,1088]
[3501,919,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - WEST SPRINGFIELD pupils",3501061332,3501,61,332,1,1,10,null,17454,null,1088]
[3502,920,"3502 - BAYSTATE ACADEMY Charter School - CHICOPEE pupils",3502281061,3502,281,61,1,1,11,null,14691,null,1088]
[3502,921,"3502 - BAYSTATE ACADEMY Charter School - HOLYOKE pupils",3502281137,3502,281,137,1,1,12,null,16231,null,1088]
[3502,922,"3502 - BAYSTATE ACADEMY Charter School - LUDLOW pupils",3502281161,3502,281,161,1,1,7,null,14811,null,1088]
[3502,923,"3502 - BAYSTATE ACADEMY Charter School - MONSON pupils",3502281191,3502,281,191,1,1,8,null,16930,null,1088]
[3502,924,"3502 - BAYSTATE ACADEMY Charter School - SPRINGFIELD pupils",3502281281,3502,281,281,1,1,12,null,16478,null,1088]
[3503,925,"3503 - COLLEGIATE CS OF LOWELL Charter School - BILLERICA pupils",3503160031,3503,160,31,1,1,5,null,11895,null,1088]
[3503,926,"3503 - COLLEGIATE CS OF LOWELL Charter School - CHELMSFORD pupils",3503160056,3503,160,56,1,1,4,null,13352,null,1088]
[3503,927,"3503 - COLLEGIATE CS OF LOWELL Charter School - DRACUT pupils",3503160079,3503,160,79,1,1,7,null,12629,null,1088]
[3503,928,"3503 - COLLEGIATE CS OF LOWELL Charter School - HAVERHILL pupils",3503160128,3503,160,128,1,1,10,null,17454,null,1088]
[3503,929,"3503 - COLLEGIATE CS OF LOWELL Charter School - LAWRENCE pupils",3503160149,3503,160,149,1,1,12,null,12844,null,1088]
[3503,930,"3503 - COLLEGIATE CS OF LOWELL Charter School - LOWELL pupils",3503160160,3503,160,160,1,1,11,null,15136,null,1088]
[3503,931,"3503 - COLLEGIATE CS OF LOWELL Charter School - NEWTON pupils",3503160207,3503,160,207,1,1,3,null,13946,null,1088]
[3503,932,"3503 - COLLEGIATE CS OF LOWELL Charter School - TEWKSBURY pupils",3503160295,3503,160,295,1,1,5,null,15273,null,1088]
[3503,933,"3503 - COLLEGIATE CS OF LOWELL Charter School - TYNGSBOROUGH pupils",3503160301,3503,160,301,1,1,5,null,15403,null,1088]
[3503,934,"3503 - COLLEGIATE CS OF LOWELL Charter School - GROTON DUNSTABLE pupils",3503160673,3503,160,673,1,1,3,null,9754,null,1088]
[3506,935,"3506 - PIONEER CS OF SCIENCE II Charter School - BEVERLY pupils",3506262030,3506,262,30,1,1,7,null,17926,null,1088]
[3506,936,"3506 - PIONEER CS OF SCIENCE II Charter School - BILLERICA pupils",3506262031,3506,262,31,1,1,5,null,11611,null,1088]
[3506,937,"3506 - PIONEER CS OF SCIENCE II Charter School - BOSTON pupils",3506262035,3506,262,35,1,1,11,null,18610,null,1088]
[3506,938,"3506 - PIONEER CS OF SCIENCE II Charter School - CHELSEA pupils",3506262057,3506,262,57,1,1,12,null,18088,null,1088]
[3506,939,"3506 - PIONEER CS OF SCIENCE II Charter School - DANVERS pupils",3506262071,3506,262,71,1,1,5,null,10992,null,1088]
[3506,940,"3506 - PIONEER CS OF SCIENCE II Charter School - DRACUT pupils",3506262079,3506,262,79,1,1,7,null,11611,null,1088]
[3506,941,"3506 - PIONEER CS OF SCIENCE II Charter School - EVERETT pupils",3506262093,3506,262,93,1,1,11,null,14479,null,1088]
[3506,942,"3506 - PIONEER CS OF SCIENCE II Charter School - LAWRENCE pupils",3506262149,3506,262,149,1,1,12,null,14850,null,1088]
[3506,943,"3506 - PIONEER CS OF SCIENCE II Charter School - LYNN pupils",3506262163,3506,262,163,1,1,11,null,15094,null,1088]
[3506,944,"3506 - PIONEER CS OF SCIENCE II Charter School - MALDEN pupils",3506262165,3506,262,165,1,1,10,null,14050,null,1088]
[3506,945,"3506 - PIONEER CS OF SCIENCE II Charter School - MEDFORD pupils",3506262176,3506,262,176,1,1,8,null,13356,null,1088]
[3506,946,"3506 - PIONEER CS OF SCIENCE II Charter School - MELROSE pupils",3506262178,3506,262,178,1,1,3,null,14406,null,1088]
[3506,947,"3506 - PIONEER CS OF SCIENCE II Charter School - PEABODY pupils",3506262229,3506,262,229,1,1,9,null,13938,null,1088]
[3506,948,"3506 - PIONEER CS OF SCIENCE II Charter School - QUINCY pupils",3506262243,3506,262,243,1,1,9,null,9754,null,1088]
[3506,949,"3506 - PIONEER CS OF SCIENCE II Charter School - REVERE pupils",3506262248,3506,262,248,1,1,11,null,13834,null,1088]
[3506,950,"3506 - PIONEER CS OF SCIENCE II Charter School - SALEM pupils",3506262258,3506,262,258,1,1,10,null,13773,null,1088]
[3506,951,"3506 - PIONEER CS OF SCIENCE II Charter School - SAUGUS pupils",3506262262,3506,262,262,1,1,9,null,13698,null,1088]
[3506,952,"3506 - PIONEER CS OF SCIENCE II Charter School - SOMERVILLE pupils",3506262274,3506,262,274,1,1,10,null,17454,null,1088]
[3506,953,"3506 - PIONEER CS OF SCIENCE II Charter School - STONEHAM pupils",3506262284,3506,262,284,1,1,5,null,12730,null,1088]
[3506,954,"3506 - PIONEER CS OF SCIENCE II Charter School - TEWKSBURY pupils",3506262295,3506,262,295,1,1,5,null,11611,null,1088]
[3506,955,"3506 - PIONEER CS OF SCIENCE II Charter School - WAKEFIELD pupils",3506262305,3506,262,305,1,1,4,null,10373,null,1088]
[3506,956,"3506 - PIONEER CS OF SCIENCE II Charter School - WILMINGTON pupils",3506262342,3506,262,342,1,1,3,null,9754,null,1088]
[3506,957,"3506 - PIONEER CS OF SCIENCE II Charter School - WINTHROP pupils",3506262346,3506,262,346,1,1,8,null,15073,null,1088]
[3506,958,"3506 - PIONEER CS OF SCIENCE II Charter School - WOBURN pupils",3506262347,3506,262,347,1,1,8,null,14411,null,1088]
[3508,959,"3508 - PHOENIX ACADEMY SPRINGFIELD Charter School - CHICOPEE pupils",3508281061,3508,281,61,1,1,11,null,19029,null,1088]
[3508,960,"3508 - PHOENIX ACADEMY SPRINGFIELD Charter School - HOLYOKE pupils",3508281137,3508,281,137,1,1,12,null,18088,null,1088]
[3508,961,"3508 - PHOENIX ACADEMY SPRINGFIELD Charter School - SPRINGFIELD pupils",3508281281,3508,281,281,1,1,{"$f":"VLOOKUP(D970,enro_chafnd,16)","v":12},null,18139,null,1088]
[{"$f":"IF(VALUE(MID(D971,1,1))=4,VALUE(MID(D971,1,3)),VALUE(MID(D971,1,4)))","v":3508},962,{"$f":"IF(H971=1,A971 & \" - \" &VLOOKUP(A971,codeCHA,2)&\" Charter School - \"&VLOOKUP(G971,code436,2)&\" pupils\",IF(OR(A971=450,A971=466),A971 & \" - \" &VLOOKUP(A971,codeCHA,2)&\" Charter School - \"&VLOOKUP(F971,code436,2)&\" District - \"&VLOOKUP(G971,code436,2)&\" pupils\",A971 & \" - \" &VLOOKUP(A971,codeCHA,2)&\" Charter School - \"&VLOOKUP(F971,code436,2)&\" Campus - \"&VLOOKUP(G971,code436,2)&\" pupils\"))","v":"3508 - PHOENIX ACADEMY SPRINGFIELD Charter School - WESTFIELD pupils"},3508281325,{"$f":"A971","v":3508},{"$f":"IF(VALUE(MID(D971,1,1))=4,VALUE(MID(D971,4,3)),VALUE(MID(D971,5,3)))","v":281},{"$f":"IF(VALUE(MID(D971,1,1))=4,VALUE(MID(D971,7,3)),VALUE(MID(D971,8,3)))","v":325},{"$f":"IF(OR(A971=410,A971=466,A971=487),2,1)","v":1},{"$f":"VLOOKUP(F971,distinfo,4)","v":1},9,null,{"$f":"IF(VLOOKUP(D971,rate_chafnd,40,FALSE)>0,VLOOKUP(D971,rate_chafnd,40),VLOOKUP(G971,distinfo,7))","v":17192},null,{"$f":"VLOOKUP(G971,distinfo,9)","v":1088}]
[3509,963,"3509 - ARGOSY COLLEGIATE Charter School - DARTMOUTH pupils",3509095072,3509,95,72,1,1,6,null,16406,null,1088]
[3509,964,"3509 - ARGOSY COLLEGIATE Charter School - FALL RIVER pupils",3509095095,3509,95,95,1,1,12,null,16441,null,1088]
[3509,965,"3509 - ARGOSY COLLEGIATE Charter School - NEW BEDFORD pupils",3509095201,3509,95,201,1,1,12,null,17917,null,1088]
[3509,966,"3509 - ARGOSY COLLEGIATE Charter School - SEEKONK pupils",3509095265,3509,95,265,1,1,4,null,18428,null,1088]
[3509,967,"3509 - ARGOSY COLLEGIATE Charter School - SWANSEA pupils",3509095292,3509,95,292,1,1,6,null,16406,null,1088]
[3509,968,"3509 - ARGOSY COLLEGIATE Charter School - WESTPORT pupils",3509095331,3509,95,331,1,1,7,null,11611,null,1088]
[3509,969,"3509 - ARGOSY COLLEGIATE Charter School - DIGHTON REHOBOTH pupils",3509095650,3509,95,650,1,1,5,null,11611,null,1088]
[3509,970,"3509 - ARGOSY COLLEGIATE Charter School - FREETOWN LAKEVILLE pupils",3509095665,3509,95,665,1,1,5,null,14165,null,1088]
[3510,971,"3510 - SPRINGFIELD PREPARATORY Charter School - CHICOPEE pupils",3510281061,3510,281,61,1,1,11,null,16094,null,1088]
[3510,972,"3510 - SPRINGFIELD PREPARATORY Charter School - EAST LONGMEADOW pupils",3510281087,3510,281,87,1,1,5,null,13597,null,1088]
[3510,973,"3510 - SPRINGFIELD PREPARATORY Charter School - HOLYOKE pupils",3510281137,3510,281,137,1,1,12,null,16471,null,1088]
[3510,974,"3510 - SPRINGFIELD PREPARATORY Charter School - SPRINGFIELD pupils",3510281281,3510,281,281,1,1,12,null,15554,null,1088]
[3510,975,"3510 - SPRINGFIELD PREPARATORY Charter School - WESTFIELD pupils",3510281325,3510,281,325,1,1,9,null,15558,null,1088]
[3510,976,"3510 - SPRINGFIELD PREPARATORY Charter School - WEST SPRINGFIELD pupils",3510281332,3510,281,332,1,1,10,null,15706,null,1088]
[3510,977,"3510 - SPRINGFIELD PREPARATORY Charter School - HAMPDEN WILBRAHAM pupils",3510281680,3510,281,680,1,1,5,null,14345,null,1088]
[3513,978,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - ATTLEBORO pupils",3513044016,3513,44,16,1,1,8,null,15073,null,1088]
[3513,979,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - AVON pupils",3513044018,3513,44,18,1,1,9,null,18031,null,1088]
[3513,980,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BOSTON pupils",3513044035,3513,44,35,1,1,11,null,17174,null,1088]
[3513,981,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BROCKTON pupils",3513044044,3513,44,44,1,1,11,null,15327,null,1088]
[3513,982,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - CANTON pupils",3513044050,3513,44,50,1,1,4,null,12834,null,1088]
[3513,983,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - EAST BRIDGEWATER pupils",3513044083,3513,44,83,1,1,6,null,18083,null,1088]
[3513,984,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - FALL RIVER pupils",3513044095,3513,44,95,1,1,12,null,19346,null,1088]
[3513,985,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - HOLBROOK pupils",3513044133,3513,44,133,1,1,9,null,16728,null,1088]
[3513,986,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - MIDDLEBOROUGH pupils",3513044182,3513,44,182,1,1,8,null,16930,null,1088]
[3513,987,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - NORTON pupils",3513044218,3513,44,218,1,1,5,null,15093,null,1088]
[3513,988,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - NORWOOD pupils",3513044220,3513,44,220,1,1,7,null,9754,null,1088]
[3513,989,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - RANDOLPH pupils",3513044244,3513,44,244,1,1,10,null,14361,null,1088]
[3513,990,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - STOUGHTON pupils",3513044285,3513,44,285,1,1,8,null,11611,null,1088]
[3513,991,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - TAUNTON pupils",3513044293,3513,44,293,1,1,10,null,16222,null,1088]
[3513,992,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - WEST BRIDGEWATER pupils",3513044323,3513,44,323,1,1,5,null,14165,null,1088]
[3513,993,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - WEYMOUTH pupils",3513044336,3513,44,336,1,1,8,null,15073,null,1088]
[3513,994,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BRIDGEWATER RAYNHAM pupils",3513044625,3513,44,625,1,1,6,null,10683,null,1088]
[3513,995,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - FREETOWN LAKEVILLE pupils",3513044665,3513,44,665,1,1,5,null,14165,null,1088]
[3513,996,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - SILVER LAKE pupils",3513044760,3513,44,760,1,1,5,null,14552,null,1088]
[3513,997,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - WHITMAN HANSON pupils",3513044780,3513,44,780,1,1,6,null,14608,null,1088]
[3514,998,"3514 - LIBERTAS ACADEMY Charter School - AGAWAM pupils",3514281005,3514,281,5,1,1,8,null,9754,null,1088]
[3514,999,"3514 - LIBERTAS ACADEMY Charter School - CHICOPEE pupils",3514281061,3514,281,61,1,1,11,null,15914,null,1088]
[3514,1000,"3514 - LIBERTAS ACADEMY Charter School - HOLYOKE pupils",3514281137,3514,281,137,1,1,12,null,17160,null,1088]
[3514,1001,"3514 - LIBERTAS ACADEMY Charter School - SPRINGFIELD pupils",3514281281,3514,281,281,1,1,12,null,16698,null,1088]
[3515,1002,"3515 - OLD STURBRIDGE ACADEMY Charter School - AGAWAM pupils",3515287005,3515,287,5,1,1,8,null,10115,null,1088]
[3515,1003,"3515 - OLD STURBRIDGE ACADEMY Charter School - BRIMFIELD pupils",3515287043,3515,287,43,1,1,6,null,11696,null,1088]
[3515,1004,"3515 - OLD STURBRIDGE ACADEMY Charter School - BROOKFIELD pupils",3515287045,3515,287,45,1,1,7,null,13269,null,1088]
[3515,1005,"3515 - OLD STURBRIDGE ACADEMY Charter School - HOLLAND pupils",3515287135,3515,287,135,1,1,9,null,10912,null,1088]
[3515,1006,"3515 - OLD STURBRIDGE ACADEMY Charter School - LEICESTER pupils",3515287151,3515,287,151,1,1,7,null,10115,null,1088]
[3515,1007,"3515 - OLD STURBRIDGE ACADEMY Charter School - MONSON pupils",3515287191,3515,287,191,1,1,8,null,11282,null,1088]
[3515,1008,"3515 - OLD STURBRIDGE ACADEMY Charter School - NORTH BROOKFIELD pupils",3515287215,3515,287,215,1,1,10,null,13173,null,1088]
[3515,1009,"3515 - OLD STURBRIDGE ACADEMY Charter School - OXFORD pupils",3515287226,3515,287,226,1,1,9,null,15695,null,1088]
[3515,1010,"3515 - OLD STURBRIDGE ACADEMY Charter School - PALMER pupils",3515287227,3515,287,227,1,1,10,null,12469,null,1088]
[3515,1011,"3515 - OLD STURBRIDGE ACADEMY Charter School - SOUTHBRIDGE pupils",3515287277,3515,287,277,1,1,12,null,14149,null,1088]
[3515,1012,"3515 - OLD STURBRIDGE ACADEMY Charter School - STURBRIDGE pupils",3515287287,3515,287,287,1,1,4,null,11594,null,1088]
[3515,1013,"3515 - OLD STURBRIDGE ACADEMY Charter School - WALES pupils",3515287306,3515,287,306,1,1,10,null,13235,null,1088]
[3515,1014,"3515 - OLD STURBRIDGE ACADEMY Charter School - WEBSTER pupils",3515287316,3515,287,316,1,1,11,null,15021,null,1088]
[3515,1015,"3515 - OLD STURBRIDGE ACADEMY Charter School - DUDLEY CHARLTON pupils",3515287658,3515,287,658,1,1,7,null,10522,null,1088]
[3515,1016,"3515 - OLD STURBRIDGE ACADEMY Charter School - SPENCER EAST BROOKFIELD pupils",3515287767,3515,287,767,1,1,9,null,11487,null,1088]
[3515,1017,"3515 - OLD STURBRIDGE ACADEMY Charter School - TANTASQUA pupils",3515287770,3515,287,770,1,1,6,null,9754,null,1088]
[3515,1018,"3515 - OLD STURBRIDGE ACADEMY Charter School - QUABOAG pupils",3515287778,3515,287,778,1,1,9,null,13792,null,1088]
[3516,1019,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - AGAWAM pupils",3516332005,3516,332,5,1,1,8,null,12685,null,1088]
[3516,1020,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - CHICOPEE pupils",3516332061,3516,332,61,1,1,11,null,14733,null,1088]
[3516,1021,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - EASTHAMPTON pupils",3516332086,3516,332,86,1,1,8,null,9754,null,1088]
[3516,1022,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - EAST LONGMEADOW pupils",3516332087,3516,332,87,1,1,5,null,16186,null,1088]
[3516,1023,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - HOLYOKE pupils",3516332137,3516,332,137,1,1,12,null,14965,null,1088]
[3516,1024,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - SOUTH HADLEY pupils",3516332278,3516,332,278,1,1,7,null,12145,null,1088]
[3516,1025,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - SPRINGFIELD pupils",3516332281,3516,332,281,1,1,{"$f":"VLOOKUP(D1034,enro_chafnd,16)","v":12},null,15994,null,1088]
[{"$f":"IF(VALUE(MID(D1035,1,1))=4,VALUE(MID(D1035,1,3)),VALUE(MID(D1035,1,4)))","v":3516},1026,{"$f":"IF(H1035=1,A1035 & \" - \" &VLOOKUP(A1035,codeCHA,2)&\" Charter School - \"&VLOOKUP(G1035,code436,2)&\" pupils\",IF(OR(A1035=450,A1035=466),A1035 & \" - \" &VLOOKUP(A1035,codeCHA,2)&\" Charter School - \"&VLOOKUP(F1035,code436,2)&\" District - \"&VLOOKUP(G1035,code436,2)&\" pupils\",A1035 & \" - \" &VLOOKUP(A1035,codeCHA,2)&\" Charter School - \"&VLOOKUP(F1035,code436,2)&\" Campus - \"&VLOOKUP(G1035,code436,2)&\" pupils\"))","v":"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - WESTFIELD pupils"},3516332325,{"$f":"A1035","v":3516},{"$f":"IF(VALUE(MID(D1035,1,1))=4,VALUE(MID(D1035,4,3)),VALUE(MID(D1035,5,3)))","v":332},{"$f":"IF(VALUE(MID(D1035,1,1))=4,VALUE(MID(D1035,7,3)),VALUE(MID(D1035,8,3)))","v":325},{"$f":"IF(OR(A1035=410,A1035=466,A1035=487),2,1)","v":1},{"$f":"VLOOKUP(F1035,distinfo,4)","v":1},9,null,{"$f":"IF(VLOOKUP(D1035,rate_chafnd,40,FALSE)>0,VLOOKUP(D1035,rate_chafnd,40),VLOOKUP(G1035,distinfo,7))","v":13746},null,{"$f":"VLOOKUP(G1035,distinfo,9)","v":1088}]
[3516,1027,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - WEST SPRINGFIELD pupils",3516332332,3516,332,332,1,1,10,null,14540,null,1088]
[3516,1028,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - HAMPSHIRE pupils",3516332683,3516,332,683,1,1,5,null,14165,null,1088]
[3517,1029,"3517 - MAP ACADEMY Charter School - ARLINGTON pupils",3517239010,3517,239,10,1,1.0369999999999999,3,null,16290,null,1088]
[3517,1030,"3517 - MAP ACADEMY Charter School - BARNSTABLE pupils",3517239020,3517,239,20,1,1.0369999999999999,10,null,11960,null,1088]
[3517,1031,"3517 - MAP ACADEMY Charter School - BOURNE pupils",3517239036,3517,239,36,1,1.0369999999999999,7,null,16139,null,1088]
[3517,1032,"3517 - MAP ACADEMY Charter School - CARVER pupils",3517239052,3517,239,52,1,1.0369999999999999,7,null,14833,null,1088]
[3517,1033,"3517 - MAP ACADEMY Charter School - DARTMOUTH pupils",3517239072,3517,239,72,1,1.0369999999999999,6,null,16913,null,1088]
[3517,1034,"3517 - MAP ACADEMY Charter School - DUXBURY pupils",3517239082,3517,239,82,1,1.0369999999999999,2,null,16178,null,1088]
[3517,1035,"3517 - MAP ACADEMY Charter School - EAST BRIDGEWATER pupils",3517239083,3517,239,83,1,1.0369999999999999,6,null,11960,null,1088]
[3517,1036,"3517 - MAP ACADEMY Charter School - FALL RIVER pupils",3517239095,3517,239,95,1,1.0369999999999999,12,null,18651,null,1088]
[3517,1037,"3517 - MAP ACADEMY Charter School - FALMOUTH pupils",3517239096,3517,239,96,1,1.0369999999999999,8,null,17454,null,1088]
[3517,1038,"3517 - MAP ACADEMY Charter School - HINGHAM pupils",3517239131,3517,239,131,1,1.0369999999999999,2,null,16178,null,1088]
[3517,1039,"3517 - MAP ACADEMY Charter School - MALDEN pupils",3517239165,3517,239,165,1,1.0369999999999999,10,null,17996,null,1088]
[3517,1040,"3517 - MAP ACADEMY Charter School - MANSFIELD pupils",3517239167,3517,239,167,1,1.0369999999999999,4,null,16403,null,1088]
[3517,1041,"3517 - MAP ACADEMY Charter School - MARSHFIELD pupils",3517239171,3517,239,171,1,1.0369999999999999,4,null,14922,null,1088]
[3517,1042,"3517 - MAP ACADEMY Charter School - MASHPEE pupils",3517239172,3517,239,172,1,1.0369999999999999,8,null,17454,null,1088]
[3517,1043,"3517 - MAP ACADEMY Charter School - MIDDLEBOROUGH pupils",3517239182,3517,239,182,1,1.0369999999999999,8,null,16538,null,1088]
[3517,1044,"3517 - MAP ACADEMY Charter School - MILFORD pupils",3517239185,3517,239,185,1,1.0369999999999999,10,null,17996,null,1088]
[3517,1045,"3517 - MAP ACADEMY Charter School - NEW BEDFORD pupils",3517239201,3517,239,201,1,1.0369999999999999,12,null,18651,null,1088]
[3517,1046,"3517 - MAP ACADEMY Charter School - PEMBROKE pupils",3517239231,3517,239,231,1,1.0369999999999999,4,null,15848,null,1088]
[3517,1047,"3517 - MAP ACADEMY Charter School - PLYMOUTH pupils",3517239239,3517,239,239,1,1.0369999999999999,6,null,15220,null,1088]
[3517,1048,"3517 - MAP ACADEMY Charter School - ROCKLAND pupils",3517239251,3517,239,251,1,1.0369999999999999,9,null,17725,null,1088]
[3517,1049,"3517 - MAP ACADEMY Charter School - SANDWICH pupils",3517239261,3517,239,261,1,1.0369999999999999,5,null,14238,null,1088]
[3517,1050,"3517 - MAP ACADEMY Charter School - TAUNTON pupils",3517239293,3517,239,293,1,1.0369999999999999,10,null,14978,null,1088]
[3517,1051,"3517 - MAP ACADEMY Charter School - WAREHAM pupils",3517239310,3517,239,310,1,1.0369999999999999,10,null,16864,null,1088]
[3517,1052,"3517 - MAP ACADEMY Charter School - WEYMOUTH pupils",3517239336,3517,239,336,1,1.0369999999999999,8,null,11960,null,1088]
[3517,1053,"3517 - MAP ACADEMY Charter School - BRIDGEWATER RAYNHAM pupils",3517239625,3517,239,625,1,1.0369999999999999,6,null,16913,null,1088]
[3517,1054,"3517 - MAP ACADEMY Charter School - FREETOWN LAKEVILLE pupils",3517239665,3517,239,665,1,1.0369999999999999,5,null,16516,null,1088]
[3517,1055,"3517 - MAP ACADEMY Charter School - OLD ROCHESTER pupils",3517239740,3517,239,740,1,1.0369999999999999,4,null,14181,null,1088]
[3517,1056,"3517 - MAP ACADEMY Charter School - SILVER LAKE pupils",3517239760,3517,239,760,1,1.0369999999999999,5,null,14358,null,1088]
[3517,1057,"3517 - MAP ACADEMY Charter School - WHITMAN HANSON pupils",3517239780,3517,239,780,1,1.0369999999999999,6,null,13611,null,1088]
[3518,1058,"3518 - PHOENIX ACADEMY LAWRENCE Charter School - CHELSEA pupils",3518149057,3518,149,57,1,1,12,null,20603,null,1088]
[3518,1059,"3518 - PHOENIX ACADEMY LAWRENCE Charter School - HAVERHILL pupils",3518149128,3518,149,128,1,1,10,null,17535,null,1088]
[3518,1060,"3518 - PHOENIX ACADEMY LAWRENCE Charter School - LAWRENCE pupils",3518149149,3518,149,149,1,1,12,null,18613,null,1088]
[{"$f":"IF(VALUE(MID(D1070,1,1))=4,VALUE(MID(D1070,1,3)),VALUE(MID(D1070,1,4)))","v":3518},1061,{"$f":"IF(H1070=1,A1070 & \" - \" &VLOOKUP(A1070,codeCHA,2)&\" Charter School - \"&VLOOKUP(G1070,code436,2)&\" pupils\",IF(OR(A1070=450,A1070=466),A1070 & \" - \" &VLOOKUP(A1070,codeCHA,2)&\" Charter School - \"&VLOOKUP(F1070,code436,2)&\" District - \"&VLOOKUP(G1070,code436,2)&\" pupils\",A1070 & \" - \" &VLOOKUP(A1070,codeCHA,2)&\" Charter School - \"&VLOOKUP(F1070,code436,2)&\" Campus - \"&VLOOKUP(G1070,code436,2)&\" pupils\"))","v":"3518 - PHOENIX ACADEMY LAWRENCE Charter School - LOWELL pupils"},3518149160,{"$f":"A1070","v":3518},{"$f":"IF(VALUE(MID(D1070,1,1))=4,VALUE(MID(D1070,4,3)),VALUE(MID(D1070,5,3)))","v":149},{"$f":"IF(VALUE(MID(D1070,1,1))=4,VALUE(MID(D1070,7,3)),VALUE(MID(D1070,8,3)))","v":160},{"$f":"IF(OR(A1070=410,A1070=466,A1070=487),2,1)","v":1},{"$f":"VLOOKUP(F1070,distinfo,4)","v":1},{"$f":"VLOOKUP(D1070,enro_chafnd,16)","v":11},null,{"$f":"IF(VLOOKUP(D1070,rate_chafnd,40,FALSE)>0,VLOOKUP(D1070,rate_chafnd,40),VLOOKUP(G1070,distinfo,7))","v":17771},null,{"$f":"VLOOKUP(G1070,distinfo,9)","v":1088}]
[3518,1062,"3518 - PHOENIX ACADEMY LAWRENCE Charter School - METHUEN pupils",3518149181,3518,149,181,1,1,10,null,17767,null,1088]
[3518,1063,"3518 - PHOENIX ACADEMY LAWRENCE Charter School - SPRINGFIELD pupils",3518149281,3518,149,281,1,1,12,null,20603,null,1088]

{"sheet":"distinfo","index":5,"n_rows":450,"n_cols":11,"rows_kept":450,"cut":false,"hidden":false,"merged":[]}
["FY23 District Foundation Budget and Above Foundation Budget Rates (Q4)"]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,"Above"]
[null,null,null,null,"Low","Above","Found","Found",null,"Preliminary"]
[null,null,"Op",null,"Income","Fnd %","Base","Spending","Facilites","Charter"]
["Lea","District","Status","WAF","Group","Used","Rate","Rate","Rate","Rate"]
[]
[1,"ABINGTON",1,1.0329999999999999,7,110.02818998238313,13209.638479441464,1325,1088,{"$f":"ROUND(G10,0)+H10+I10","v":15623}]
[2,"ACTON",0,1.07,0,0,null,0,1088,1088]
[3,"ACUSHNET",1,1,7,113.5345143293151,12089.715302013421,1636,1088,14814]
[4,"ADAMS",0,1,0,0,null,0,1088,1088]
[5,"AGAWAM",1,1,8,142.70667584654427,13589.548222222224,5804,1088,20482]
[6,"ALFORD",0,1,0,0,null,0,1088,1088]
[7,"AMESBURY",1,1,6,150.49883497130256,12516.114339723114,6320,1088,19924]
[8,"AMHERST",1,1,7,200.77581807213085,12610.09999061033,12708,1088,26406]
[9,"ANDOVER",1,1.087,3,170.08913507570495,12246.817477852726,8584,1088,21919]
[10,"ARLINGTON",1,1.042,3,143.22956672006308,11759.204665526226,5083,1088,17930]
[11,"ASHBURNHAM",0,1,0,0,null,0,1088,1088]
[12,"ASHBY",0,1,0,0,null,0,1088,1088]
[13,"ASHFIELD",0,1,0,0,15697.710000000001,0,1088,16786]
[14,"ASHLAND",1,1,5,124.42047703191473,12061.922718550104,2946,1088,16096]
[15,"ATHOL",0,1,0,0,null,0,1088,1088]
[16,"ATTLEBORO",1,1,8,102.14032139461695,14319.533367003367,306,1088,15714]
[17,"AUBURN",1,1,6,122.19790966458241,12475.31965773196,2769,1088,16332]
[18,"AVON",1,1,9,148.41224465347256,14723.34220248668,7128,1088,22939]
[19,"AYER",0,1,0,0,null,0,1088,1088]
[20,"BARNSTABLE",1,1,10,123.06920609961938,14557.053695359138,3358,1088,19003]
[21,"BARRE",0,1,0,0,null,0,1088,1088]
[22,"BECKET",0,1,0,0,18372.196363636365,0,1088,19460]
[23,"BEDFORD",1,1.081,3,156.73885788509776,12289.083748822412,6973,1088,20350]
[24,"BELCHERTOWN",1,1,5,125.79105623870983,12119.521511254021,3126,1088,16334]
[25,"BELLINGHAM",1,1,6,142.50936234948156,12518.995083410566,5322,1088,18929]
[26,"BELMONT",1,1.04,3,135.61391654734086,11970.349152708473,4263,1088,17321]
[27,"BERKLEY",1,1,5,116.75106529842967,11864.057241379311,1987,1088,14939]
[28,"BERLIN",0,1.0269999999999999,0,0,null,0,1088,1088]
[29,"BERNARDSTON",0,1,0,0,null,0,1088,1088]
[30,"BEVERLY",1,1,7,122.16772808436667,12755.293434167574,2828,1088,16671]
[31,"BILLERICA",1,1,5,144.88459106998013,12042.119718280468,5405,1088,18535]
[32,"BLACKSTONE",0,1,0,0,16829.223461538462,0,1088,17917]
[33,"BLANDFORD",0,1,0,0,15697.710000000001,0,1088,16786]
[34,"BOLTON",0,1.0449999999999999,0,0,null,0,1088,1088]
[35,"BOSTON",1,1.0880000000000001,11,141.50592343186904,17358.804333222033,7205,1088,25652]
[36,"BOURNE",1,1,7,147.31640164887571,12728.797344205008,6023,1088,19840]
[37,"BOXBOROUGH",0,1.1140000000000001,0,0,17134.457700000003,0,1088,18222]
[38,"BOXFORD",1,1.044,2,168.75321543435365,11119.534905349796,7645,1088,19853]
[39,"BOYLSTON",0,1,0,0,16678.355000000003,0,1088,17766]
[40,"BRAINTREE",1,1.0469999999999999,6,123.88641184404838,12954.484033485678,3094,1088,17136]
[41,"BREWSTER",1,1,8,175.59113763812198,12683.124227272727,9587,1088,23358]
[42,"BRIDGEWATER",0,1,0,0,15697.710000000001,0,1088,16786]
[43,"BRIMFIELD",1,1,6,140.87767422029228,12242.5870703125,5004,1088,18335]
[44,"BROCKTON",1,1,11,103.48764365547041,16273.988402945508,568,1088,17930]
[45,"BROOKFIELD",1,1,7,125.21223210788381,12938.944780701757,3262,1088,17289]
[46,"BROOKLINE",1,1.0449999999999999,3,202.41465845269008,12098.122153728487,12390,1088,25576]
[47,"BUCKLAND",0,1,0,0,15697.710000000001,0,1088,16786]
[48,"BURLINGTON",1,1.0940000000000001,4,180.9243679505129,12728.568604956774,10301,1088,24118]
[49,"CAMBRIDGE",1,1.1160000000000001,8,226.33381903386584,14975.444120746395,18919,1088,34982]
[50,"CANTON",1,1.0649999999999999,4,145.60888917930052,12461.583923075752,5684,1088,19234]
[51,"CARLISLE",1,1.0580000000000001,1,198.84383857259121,11069.212837793104,10941,1088,23098]
[52,"CARVER",1,1.034,7,139.78380954007878,13047.386068446795,5191,1088,19326]
[53,"CHARLEMONT",0,1,0,0,15697.710000000001,0,1088,16786]
[54,"CHARLTON",0,1,0,0,15697.710000000001,0,1088,16786]
[55,"CHATHAM",0,1,0,0,null,0,1088,1088]
[56,"CHELMSFORD",1,1,4,132.84259615531775,11757.003972657023,3861,1088,16706]
[57,"CHELSEA",1,1.04,12,102.16752290744108,17646.168376019185,382,1088,19116]
[58,"CHESHIRE",0,1,0,0,15697.710000000001,0,1088,16786]
[59,"CHESTER",0,1,0,0,15697.710000000001,0,1088,16786]
[60,"CHESTERFIELD",0,1,0,0,17428.259999999998,0,1088,18516]
[61,"CHICOPEE",1,1,11,104.23697788290931,15675.290263815607,664,1088,17427]
[62,"CHILMARK",0,1,0,0,null,0,1088,1088]
[63,"CLARKSBURG",1,1,8,118.77112085758006,13089.953061224491,2457,1088,16635]
[64,"CLINTON",1,1,10,109.54278179574158,14495.516472868216,1383,1088,16967]
[65,"COHASSET",1,1.038,2,173.63072359999458,11521.715661737871,8484,1088,{"$f":"ROUND(G74,0)+H74+I74","v":21094}]
[66,"COLRAIN",0,1,0,0,null,0,1088,1088]
[67,"CONCORD",1,1.0580000000000001,2,203.26358614891925,11298.123635194739,11667,1088,24053]
[68,"CONWAY",1,1,6,226.77122805890022,13478.162307692313,17086,1088,31652]
[69,"CUMMINGTON",0,1,0,0,15697.710000000001,0,1088,16786]
[70,"DALTON",0,1,0,0,17659,0,1088,18747]
[71,"DANVERS",1,1,5,143.60237402255331,11995.930642424244,5231,1088,18315]
[72,"DARTMOUTH",1,1,6,124.4755516196409,12518.577204396912,3064,1088,16671]
[73,"DEDHAM",1,1.044,6,173.46672061873906,12879.904565003901,9462,1088,23430]
[74,"DEERFIELD",1,1,4,192.56567559638131,11657.229718309854,10791,1088,23536]
[75,"DENNIS",0,1,0,0,null,0,1088,1088]
[76,"DIGHTON",0,1,0,0,null,0,1088,1088]
[77,"DOUGLAS",1,1,5,134.13460464325138,12074.299219030525,4122,1088,17284]
[78,"DOVER",1,1.0549999999999999,1,205.07364838976824,11087.132262371133,11650,1088,23825]
[79,"DRACUT",1,1,7,101.50164390758005,12809.629255589431,192,1088,14090]
[80,"DUDLEY",0,1,0,0,null,0,1088,1088]
[81,"DUNSTABLE",0,1,0,0,null,0,1088,1088]
[82,"DUXBURY",1,1.0389999999999999,2,145.89123297309666,11676.721232001459,5359,1088,18124]
[83,"EAST BRIDGEWATER",1,1,6,116.17109491714541,12383.164402121502,2002,1088,15473]
[84,"EAST BROOKFIELD",0,1,0,0,17659,0,1088,18747]
[85,"EASTHAM",1,1,10,170.02694519568604,13616.9659798995,9536,1088,24241]
[86,"EASTHAMPTON",1,1,8,110.17880349249974,13303.401318407959,1354,1088,15745]
[87,"EAST LONGMEADOW",1,1,5,138.41789910313292,12232.634074950691,4700,1088,18021]
[88,"EASTON",1,1,4,132.28108588556685,11852.786472346788,3826,1088,16767]
[89,"EDGARTOWN",1,1,10,207.44700823217806,13959.975270588237,15000,1088,30048]
[90,"EGREMONT",0,1,0,0,null,0,1088,1088]
[91,"ERVING",1,1,9,186.35010931886836,12215.063463414635,10548,1088,23851]
[92,"ESSEX",0,1.0389999999999999,0,0,null,0,1088,1088]
[93,"EVERETT",1,1.0389999999999999,11,101.28947429456781,17625.341117535296,227,1088,18940]
[94,"FAIRHAVEN",1,1,8,104.81663839509088,13282.055354377604,640,1088,15010]
[95,"FALL RIVER",1,1,12,100.27001010763144,16917.565073122369,46,1088,18052]
[96,"FALMOUTH",1,1,8,156.7364616373018,13582.550780165286,7706,1088,22377]
[97,"FITCHBURG",1,1,11,100,15701.485072463767,0,1088,16789]
[98,"FLORIDA",1,1,9,159.2951848633453,15146.437187500002,8981,1088,25215]
[99,"FOXBOROUGH",1,1.0649999999999999,5,149.2902517174459,12629.512425049154,6225,1088,19943]
[100,"FRAMINGHAM",1,1.0149999999999999,10,133.04426818451088,14909.916159198412,4927,1088,20925]
[101,"FRANKLIN",1,1.056,3,131.65247514434901,12057.666527335907,3817,1088,16963]
[102,"FREETOWN",0,1,0,0,17168.677499999998,0,1088,18257]
[103,"GARDNER",1,1,10,100.8735953193229,14898.918660245183,130,1088,16117]
[104,"AQUINNAH",0,1,0,0,null,0,1088,1088]
[105,"GEORGETOWN",1,1,3,141.34842261289668,11439.080834001601,4730,1088,17257]
[106,"GILL",0,1,0,0,null,0,1088,1088]
[107,"GLOUCESTER",1,1.046,9,129.93995655277564,14306.417613792197,4283,1088,19677]
[108,"GOSHEN",0,1,0,0,15697.710000000001,0,1088,16786]
[109,"GOSNOLD",0,1,0,0,8618.84,0,1088,9707]
[110,"GRAFTON",1,1,4,131.28588492463552,11792.24944644612,3689,1088,16569]
[111,"GRANBY",1,1,7,123.99707372132831,13018.798476621421,3124,1088,17231]
[112,"GRANVILLE",0,1,0,0,null,0,1088,1088]
[113,"GREAT BARRINGTON",0,1,0,0,null,0,1088,1088]
[114,"GREENFIELD",1,1,10,116.31079092495452,14245.961293290045,2324,1088,17658]
[115,"GROTON",0,1,0,0,null,0,1088,1088]
[116,"GROVELAND",0,1,0,0,15697.710000000001,0,1088,16786]
[117,"HADLEY",1,1,5,152.66004117601548,12738.754482029599,6708,1088,20535]
[118,"HALIFAX",1,1.0289999999999999,5,120.46668858974647,11886.781869089406,2433,1088,15408]
[119,"HAMILTON",0,1.0409999999999999,0,0,null,0,1088,1088]
[120,"HAMPDEN",0,1,0,0,null,0,1088,1088]
[121,"HANCOCK",1,1,7,190.96448290011494,12642.25148148148,11500,1088,25230]
[122,"HANOVER",1,1.0389999999999999,3,130.88068893140269,11723.562837859969,3620,1088,16432]
[123,"HANSON",0,1,0,0,15697.710000000001,0,1088,16786]
[124,"HARDWICK",0,1,0,0,15697.710000000001,0,1088,16786]
[125,"HARVARD",1,1,2,153.13576456909803,11395.057766323023,6055,1088,18538]
[126,"HARWICH",0,1,0,0,null,0,1088,1088]
[127,"HATFIELD",1,1,5,152.27953297796435,12462.306555891239,6515,1088,20065]
[128,"HAVERHILL",1,1,10,110.38697262617856,14703.325667716919,1527,1088,17318]
[129,"HAWLEY",0,1,0,0,15697.710000000001,0,1088,{"$f":"ROUND(G138,0)+H138+I138","v":16786}]
[130,"HEATH",0,1,0,0,null,0,1088,1088]
[131,"HINGHAM",1,1.046,2,147.09566604075962,11642.985697318896,5483,1088,18214]
[132,"HINSDALE",0,1,0,0,15697.710000000001,0,1088,16786]
[133,"HOLBROOK",1,1.04,9,113.34679933653671,13964.691946487292,1864,1088,16917]
[134,"HOLDEN",0,1,0,0,15697.710000000001,0,1088,16786]
[135,"HOLLAND",1,1,9,130.26588355361616,13958.58912280702,4225,1088,19272]
[136,"HOLLISTON",1,1.0109999999999999,3,131.94955011057939,11528.927401060939,3683,1088,16300]
[137,"HOLYOKE",1,1,12,100,16842.922068622574,0,1088,17931]
[138,"HOPEDALE",1,1,5,147.67970350547154,12244.910723025585,5838,1088,19171]
[139,"HOPKINTON",1,1.0369999999999999,2,132.32812026277668,11692.349352492491,3780,1088,16560]
[140,"HUBBARDSTON",0,1,0,0,null,0,1088,1088]
[141,"HUDSON",1,1.002,7,149.10364905943348,13125.786171891446,6445,1088,20659]
[142,"HULL",1,1.03,7,184.72724129284549,12973.356651644339,10992,1088,25053]
[143,"HUNTINGTON",0,1,0,0,16829.223461538462,0,1088,17917]
[144,"IPSWICH",1,1.0549999999999999,4,168.42368323317675,12412.169185455679,8493,1088,21993]
[145,"KINGSTON",1,1.0329999999999999,5,114.23891395282637,11962.585631023765,1703,1088,14754]
[146,"LAKEVILLE",0,1,0,0,18372.196363636365,0,1088,19460]
[147,"LANCASTER",0,1,0,0,15697.710000000001,0,1088,16786]
[148,"LANESBOROUGH",0,1,0,0,null,0,1088,1088]
[149,"LAWRENCE",1,1,12,100.74836826286403,17386.039515521137,130,1088,18604]
[150,"LEE",1,1,9,165.08600770756803,14138.247285714286,9202,1088,24428]
[151,"LEICESTER",1,1,7,107.88530413557082,13243.720587030717,1044,1088,15376]
[152,"LENOX",1,1,5,246.77471697235993,12866.638926315791,18885,1088,32840]
[153,"LEOMINSTER",1,1,10,100.00003431689326,15254.340083668003,0,1088,16342]
[154,"LEVERETT",1,1,6,211.88848099406928,12158.036696428573,13603,1088,26849]
[155,"LEXINGTON",1,1.091,2,179.73755354766377,12280.20609340292,9792,1088,23160]
[156,"LEYDEN",0,1,0,0,null,0,1088,1088]
[157,"LINCOLN",1,1.048,4,210.09257589718237,11714.957210411862,12897,1088,25700]
[158,"LITTLETON",1,1,3,150.63589975229203,11370.594809113301,5758,1088,18217]
[159,"LONGMEADOW",1,1,3,142.28366228894515,11498.523486506201,4862,1088,17449]
[160,"LOWELL",1,1,11,100.20791083539432,16013.193512137581,33,1088,17134]
[161,"LUDLOW",1,1,7,142.13856863129058,13280.430199048033,5596,1088,19964]
[162,"LUNENBURG",1,1,5,120.7516239748509,12002.771047277078,2491,1088,15582]
[163,"LYNN",1,1,11,100.66191221021963,16831.794551886796,111,1088,18031]
[164,"LYNNFIELD",1,1.044,2,144.12974582165708,11708.097483729905,5167,1088,17963]
[165,"MALDEN",1,1.038,10,100,15500.82967073056,0,1088,16589]
[166,"MANCHESTER",0,1.042,0,0,null,0,1088,1088]
[167,"MANSFIELD",1,1.056,4,148.00875742147787,12401.524134179654,5954,1088,19444]
[168,"MARBLEHEAD",1,1,3,172.97034125476529,11625.558875517114,8483,1088,21197]
[169,"MARION",1,1,6,151.34144079127762,11776.268044009781,6046,1088,18910]
[170,"MARLBOROUGH",1,1.024,10,115.01306359382239,14817.053764139517,2224,1088,18129]
[171,"MARSHFIELD",1,1.038,4,127.70459475800939,12394.571932503952,3434,1088,16917]
[172,"MASHPEE",1,1,8,184.8182838817367,13452.224533607679,11410,1088,25950]
[173,"MATTAPOISETT",1,1,5,183.6810112811568,11589.468018867925,9698,1088,22375]
[174,"MAYNARD",1,1.0720000000000001,5,165.6352437150984,13014.052479418884,8542,1088,22644]
[175,"MEDFIELD",1,1.038,2,155.59623685915264,11569.15140764924,6432,1088,19089]
[176,"MEDFORD",1,1.05,8,134.00620858507176,14579.208574859711,4958,1088,20625]
[177,"MEDWAY",1,1.042,3,143.43132670377187,11896.064954002824,5167,1088,18151]
[178,"MELROSE",1,1.0369999999999999,3,110.87211795217652,11927.888034239677,1297,1088,14313]
[179,"MENDON",0,1,0,0,15697.710000000001,0,1088,16786]
[180,"MERRIMAC",0,1,0,0,18372.196363636365,0,1088,19460]
[181,"METHUEN",1,1,10,101.41418881168643,14740.341695116518,208,1088,16036]
[182,"MIDDLEBOROUGH",1,1,8,119.51204304515628,13139.008011564407,2564,1088,16791]
[183,"MIDDLEFIELD",0,1,0,0,15697.710000000001,0,1088,16786]
[184,"MIDDLETON",1,1.0449999999999999,3,182.067491328644,11400.110472846716,9356,1088,21844]
[185,"MILFORD",1,1.002,10,112.73241647428188,14714.48574326034,1874,1088,17676]
[186,"MILLBURY",1,1,7,136.0534287779991,12775.62174907293,4606,1088,18470]
[187,"MILLIS",1,1.0349999999999999,4,164.17882110197769,12175.086568092105,7814,1088,21077]
[188,"MILLVILLE",0,1,0,0,15697.710000000001,0,1088,16786]
[189,"MILTON",1,1.0429999999999999,3,134.51876817314573,11876.535469617698,4100,1088,17065]
[190,"MONROE",0,1,0,0,10276.896818181818,0,1088,11365]
[191,"MONSON",1,1,8,128.86300283434048,13002.693638497653,3753,1088,17844]
[192,"MONTAGUE",0,1,0,0,null,0,1088,1088]
[193,"MONTEREY",0,1,0,0,null,0,1088,{"$f":"ROUND(G202,0)+H202+I202","v":1088}]
[194,"MONTGOMERY",0,1,0,0,15697.710000000001,0,1088,16786]
[195,"MOUNT WASHINGTON",0,1,0,0,9577.8119999999999,0,1088,10666]
[196,"NAHANT",1,1,5,163.57784486712441,11334.496706349206,7206,1088,19628]
[197,"NANTUCKET",1,1,8,190.0338443433703,13557.288872901681,12206,1088,26851]
[198,"NATICK",1,1.012,3,151.90900346349602,11611.7782436866,6028,1088,18728]
[199,"NEEDHAM",1,1.08,2,173.03511468968532,11982.317991734053,8751,1088,21821]
[200,"NEW ASHFORD",0,1,0,0,11270.394285714285,0,1088,12358]
[201,"NEW BEDFORD",1,1,12,100.48719005553819,16657.577270715865,81,1088,17827]
[202,"NEW BRAINTREE",0,1,0,0,15697.710000000001,0,1088,16786]
[203,"NEWBURY",0,1.0389999999999999,0,0,16189.228949999999,0,1088,17277]
[204,"NEWBURYPORT",1,1,3,162.49337411797981,11575.186783599091,7234,1088,19897]
[205,"NEW MARLBOROUGH",0,1,0,0,null,0,1088,1088]
[206,"NEW SALEM",0,1,0,0,null,0,1088,1088]
[207,"NEWTON",1,1.06,3,175.05717564204178,12360.556939418671,9277,1088,22726]
[208,"NORFOLK",1,1.0509999999999999,2,143.98076150710634,11196.124777214076,4924,1088,17208]
[209,"NORTH ADAMS",1,1,11,118.1955554684784,15265.58627362056,2778,1088,19132]
[210,"NORTHAMPTON",1,1,6,133.14502305778481,12602.315463378176,4177,1088,17867]
[211,"NORTH ANDOVER",1,1,5,124.6766512201486,11958.603272487353,2951,1088,15998]
[212,"NORTH ATTLEBOROUGH",1,1,5,123.76039454491159,12000.131346621292,2851,1088,15939]
[213,"NORTHBOROUGH",1,1,4,171.69326204004861,11337.942584905662,8129,1088,20555]
[214,"NORTHBRIDGE",1,1,8,116.10378026592269,13045.171249999999,2101,1088,16234]
[215,"NORTH BROOKFIELD",1,1,10,107.50981448348978,13314.825692307693,1000,1088,15403]
[216,"NORTHFIELD",0,1,0,0,15697.710000000001,0,1088,16786]
[217,"NORTH READING",1,1.0760000000000001,3,156.81359301442009,12035.742771459074,6838,1088,19962]
[218,"NORTON",1,1,5,143.44189484674027,12338.604342521465,5360,1088,18787]
[219,"NORWELL",1,1.06,2,149.05114237351503,11651.964595847097,5715,1088,18455]
[220,"NORWOOD",1,1.0589999999999999,7,137.78652394812985,13824.907319639307,5224,1088,20137]
[221,"OAK BLUFFS",1,1,9,196.79680680136653,13484.628004434591,13053,1088,27626]
[222,"OAKHAM",0,1,0,0,null,0,1088,1088]
[223,"ORANGE",1,1,11,102.17791270133101,14487.255881355934,316,1088,15891]
[224,"ORLEANS",1,1,9,244.21884526101786,13405.489408284026,19333,1088,33826]
[225,"OTIS",0,1,0,0,null,0,1088,1088]
[226,"OXFORD",1,1,9,109.26908823745241,13384.229217059199,1241,1088,15713]
[227,"PALMER",1,1,10,126.21028959804124,14071.793831919813,3688,1088,18848]
[228,"PAXTON",0,1,0,0,null,0,1088,1088]
[229,"PEABODY",1,1,9,107.53083343856412,14061.217885521883,1059,1088,16208]
[230,"PELHAM",1,1,3,252.13250356916092,12152.190769230769,18487,1088,31727]
[231,"PEMBROKE",1,1.04,4,127.01439075693611,12305.825484740742,3324,1088,16718]
[232,"PEPPERELL",0,1,0,0,null,0,1088,1088]
[233,"PERU",0,1,0,0,15697.710000000001,0,1088,16786]
[234,"PETERSHAM",1,1,7,228.43546408615904,14371.210615384614,18458,1088,33917]
[235,"PHILLIPSTON",0,1,0,0,null,0,1088,1088]
[236,"PITTSFIELD",1,1,10,117.80623186363115,15081.787958348166,2685,1088,18855]
[237,"PLAINFIELD",0,1,0,0,15697.710000000001,0,1088,16786]
[238,"PLAINVILLE",1,1,6,131.89634143284513,11994.716104477613,3826,1088,16909]
[239,"PLYMOUTH",1,1.0369999999999999,6,133.96388723272358,13471.834648180999,4576,1088,19136]
[240,"PLYMPTON",1,1.052,5,140.47227607012925,12015.642921451614,4863,1088,17967]
[241,"PRINCETON",0,1,0,0,15697.710000000001,0,1088,16786]
[242,"PROVINCETOWN",1,1,10,404.19178921893302,15825.443298969072,48140,1088,65053]
[243,"QUINCY",1,1.052,9,114.25021531439718,15518.332806854127,2211,1088,18817]
[244,"RANDOLPH",1,1.0389999999999999,10,128.46677726516822,15296.445320714512,4354,1088,20738]
[245,"RAYNHAM",0,1,0,0,null,0,1088,1088]
[246,"READING",1,1.038,2,138.77411401489644,11679.143036663963,4528,1088,17295]
[247,"REHOBOTH",0,1,0,0,null,0,1088,1088]
[248,"REVERE",1,1.03,11,106.59125456595045,16220.126411195861,1069,1088,18377]
[249,"RICHMOND",1,1,7,264.28938963334946,13387.845491803277,21995,1088,36471]
[250,"ROCHESTER",1,1,5,123.25932795426162,11629.752892720306,2705,1088,15423]
[251,"ROCKLAND",1,1.0649999999999999,9,118.74362526908922,14492.489907110194,2716,1088,18296]
[252,"ROCKPORT",1,1.0289999999999999,6,212.25063527889995,12914.566896610457,14497,1088,28500]
[253,"ROWE",1,1,10,306.87666142266153,15623.324090909091,32321,1088,49032]
[254,"ROWLEY",0,1.038,0,0,16176.625900000001,0,1088,17265]
[255,"ROYALSTON",0,1,0,0,null,0,1088,1088]
[256,"RUSSELL",0,1,0,0,17246.09684210526,0,1088,18334]
[257,"RUTLAND",0,1,0,0,null,0,1088,{"$f":"ROUND(G266,0)+H266+I266","v":1088}]
[258,"SALEM",1,1,10,133.4364306730439,15157.483749697996,5068,1088,21313]
[259,"SALISBURY",0,1,0,0,15697.710000000001,0,1088,16786]
[260,"SANDISFIELD",0,1,0,0,null,0,1088,1088]
[261,"SANDWICH",1,1,5,170.0491313823652,12089.064624277456,8468,1088,21645]
[262,"SAUGUS",1,1,9,119.94583426664332,13688.277095481049,2730,1088,17506]
[263,"SAVOY",1,1,10,152.23183779980153,14499.933999999997,7574,1088,23162]
[264,"SCITUATE",1,1.038,3,149.07358659822506,11774.163953828491,5778,1088,18640]
[265,"SEEKONK",1,1,4,141.68903215878751,11751.46165788213,4899,1088,17738]
[266,"SHARON",1,1.044,3,148.03083468510991,11924.991209554611,5728,1088,18741]
[267,"SHEFFIELD",0,1,0,0,null,0,1088,1088]
[268,"SHELBURNE",0,1,0,0,null,0,1088,1088]
[269,"SHERBORN",1,1.0389999999999999,2,184.45430304112443,11052.167024763092,9334,1088,21474]
[270,"SHIRLEY",0,1,0,0,null,0,1088,1088]
[271,"SHREWSBURY",1,1,4,128.73514580960642,11813.879163751455,3395,1088,16297]
[272,"SHUTESBURY",1,1,6,247.21260951598077,12284.313100000001,18084,1088,31456]
[273,"SOMERSET",1,1,7,131.27258961945515,12098.294028436019,3783,1088,16969]
[274,"SOMERVILLE",1,1.0549999999999999,10,147.04764397883525,15993.480452145281,7525,1088,24606]
[275,"SOUTHAMPTON",1,1,4,129.14980473502368,12190.932270833333,3554,1088,16833]
[276,"SOUTHBOROUGH",1,1.034,2,201.25876307209239,11215.427708909712,11357,1088,23660]
[277,"SOUTHBRIDGE",1,1,12,100.33786048161855,16087.995715609079,54,1088,17230]
[278,"SOUTH HADLEY",1,1,7,118.56913574172825,13064.088508583689,2426,1088,16578]
[279,"SOUTHWICK",0,1,0,0,null,0,1088,1088]
[280,"SPENCER",0,1,0,0,15697.710000000001,0,1088,16786]
[281,"SPRINGFIELD",1,1,12,100.04914416370443,16911.294589172754,8,1088,18007]
[282,"STERLING",0,1,0,0,15697.710000000001,0,1088,16786]
[283,"STOCKBRIDGE",0,1,0,0,null,0,1088,1088]
[284,"STONEHAM",1,1.04,5,140.56067905503079,12387.43832536936,5024,1088,18499]
[285,"STOUGHTON",1,1.046,8,124.09814814898641,14031.133312708622,3381,1088,18500]
[286,"STOW",0,1.0509999999999999,0,0,null,0,1088,1088]
[287,"STURBRIDGE",1,1,4,138.83114289976373,11372.011264775416,4416,1088,16876]
[288,"SUDBURY",1,1,2,173.42576294710244,10774.610778803695,7911,1088,19774]
[289,"SUNDERLAND",1,1,7,175.18214716521902,12989.34397515528,9766,1088,23843]
[290,"SUTTON",1,1,4,143.5234634394991,11689.440355987055,5088,1088,17865]
[291,"SWAMPSCOTT",1,1,5,139.32924291943345,12113.383533760474,4764,1088,17965]
[292,"SWANSEA",1,1,6,111.72207316357381,12285.087909577051,1440,1088,14813]
[293,"TAUNTON",1,1,10,102.69881399723218,14953.293164987406,404,1088,16445]
[294,"TEMPLETON",0,1,0,0,null,0,1088,1088]
[295,"TEWKSBURY",1,1,5,153.05738780394682,11941.320043370508,6336,1088,19365]
[296,"TISBURY",1,1,10,225.7229739153729,13880.58603988604,17451,1088,32420]
[297,"TOLLAND",0,1,0,0,null,0,1088,1088]
[298,"TOPSFIELD",1,1.0469999999999999,2,176.35237832580449,11061.414601730768,8446,1088,20595]
[299,"TOWNSEND",0,1,0,0,null,0,1088,1088]
[300,"TRURO",1,1,9,280.74392899328598,12529.112270270272,22646,1088,36263]
[301,"TYNGSBOROUGH",1,1,5,134.65258577639557,12116.449459134617,4199,1088,17403]
[302,"TYRINGHAM",0,1,0,0,10180.227187499999,0,1088,11268]
[303,"UPTON",0,1,0,0,15697.710000000001,0,1088,16786]
[304,"UXBRIDGE",1,1,6,134.07165351989849,12399.832300242131,4225,1088,17713]
[305,"WAKEFIELD",1,1.0569999999999999,4,141.96475026990595,12188.46260643962,5115,1088,18391]
[306,"WALES",1,1,10,123.47558249216435,13440.871052631579,3155,1088,17684]
[307,"WALPOLE",1,1.046,4,141.83032900099181,12112.208890949847,5067,1088,18267]
[308,"WALTHAM",1,1.097,9,141.25484456461166,15940.913815493748,6576,1088,23605]
[309,"WARE",1,1,10,105.8330741062304,14213.309549050633,829,1088,16130]
[310,"WAREHAM",1,1,10,121.19008348181117,14740.073027050243,3123,1088,18951]
[311,"WARREN",0,1,0,0,15697.710000000001,0,1088,16786]
[312,"WARWICK",0,1,0,0,null,0,1088,1088]
[313,"WASHINGTON",0,1,0,0,null,0,1088,1088]
[314,"WATERTOWN",1,1.0660000000000001,7,175.45672934136448,13996.621915360309,10561,1088,25646]
[315,"WAYLAND",1,1.038,2,172.69485077298643,11668.549707645951,8482,1088,21239]
[316,"WEBSTER",1,1,11,107.96057526282472,15312.792525039536,1219,1088,17620]
[317,"WELLESLEY",1,1.07,2,194.76673647458634,11841.987683263695,11222,1088,24152]
[318,"WELLFLEET",1,1,9,211.57682672026269,12886.944427480918,14379,1088,28354]
[319,"WENDELL",0,1,0,0,null,0,1088,1088]
[320,"WENHAM",0,1.026,0,0,null,0,1088,1088]
[321,"WESTBOROUGH",1,1,3,150.58010002693371,11778.204869655894,5957,1088,{"$f":"ROUND(G330,0)+H330+I330","v":18823}]
[322,"WEST BOYLSTON",1,1,6,148.15052164313093,12800.013696969698,6163,1088,20051]
[323,"WEST BRIDGEWATER",1,1,5,130.09849721533746,12361.727124658779,3721,1088,17171]
[324,"WEST BROOKFIELD",0,1,0,0,16787.315555555557,0,1088,17875]
[325,"WESTFIELD",1,1,9,109.9477196287519,14217.67856848185,1414,1088,16720]
[326,"WESTFORD",1,1.0049999999999999,2,141.09398758693266,11386.982437430415,4679,1088,17154]
[327,"WESTHAMPTON",1,1,6,211.42402497553209,13028.534795918369,14517,1088,28634]
[328,"WESTMINSTER",0,1,0,0,null,0,1088,1088]
[329,"WEST NEWBURY",0,1,0,0,15697.710000000001,0,1088,16786]
[330,"WESTON",1,1.0649999999999999,2,227.28612553608792,11873.341810865139,15113,1088,28074]
[331,"WESTPORT",1,1,7,122.44188077237223,12569.268859364875,2821,1088,16478]
[332,"WEST SPRINGFIELD",1,1,10,107.5711196707217,14678.608624649149,1111,1088,16878]
[333,"WEST STOCKBRIDGE",0,1,0,0,null,0,1088,1088]
[334,"WEST TISBURY",0,1,0,0,null,0,1088,1088]
[335,"WESTWOOD",1,1.0569999999999999,2,175.34602419813024,11730.911478747405,8839,1088,21658]
[336,"WEYMOUTH",1,1.0429999999999999,8,113.38729758643215,14165.168426448598,1896,1088,17149]
[337,"WHATELY",1,1,5,233.23846010604413,12558.127532467532,16732,1088,30378]
[338,"WHITMAN",0,1,0,0,17799.092142857142,0,1088,18887]
[339,"WILBRAHAM",0,1,0,0,null,0,1088,1088]
[340,"WILLIAMSBURG",1,1,6,158.23967043627144,12666.973895348836,7377,1088,21132]
[341,"WILLIAMSTOWN",0,1,0,0,null,0,1088,1088]
[342,"WILMINGTON",1,1.0660000000000001,3,173.19335947582849,12109.665687255454,8863,1088,22061]
[343,"WINCHENDON",1,1,10,101.61457404914695,14113.55315343099,228,1088,15430]
[344,"WINCHESTER",1,1.0489999999999999,2,144.60086995392217,11664.974948618958,5203,1088,17956]
[345,"WINDSOR",0,1,0,0,15697.710000000001,0,1088,16786]
[346,"WINTHROP",1,1.032,8,109.81840263580945,13598.119800209204,1335,1088,16021]
[347,"WOBURN",1,1.06,8,144.69595191647272,13868.737558117326,6199,1088,21156]
[348,"WORCESTER",1,1,11,100,16455.462630995604,0,1088,17543]
[349,"WORTHINGTON",1,1,8,155.22380403336885,12401.673925233647,6849,1088,20339]
[350,"WRENTHAM",1,1.032,3,171.40633750639961,11427.231407092202,8160,1088,20675]
[351,"YARMOUTH",0,1,0,0,null,0,1088,1088]
[352,"DEVENS",0,1,2,153.13576456909803,11395.057766323023,6055,1088,18538]
[406,"NORTHAMPTON SMITH",1,1,8,115.32565351847222,28553.673445378154,4376,1088,34018]
[600,"ACTON BOXBOROUGH",1,1.07,2,143.72685577754311,12118.156886883298,5299,1088,18505]
[603,"ADAMS CHESHIRE",1,1,10,112.13749308963278,14028.432570694089,1703,1088,16819]
[605,"AMHERST PELHAM",1,1,6,168.89190649901084,13392.795572519084,9227,1088,23708]
[610,"ASHBURNHAM WESTMINSTER",1,1,5,115.59735568750074,12037.75643932684,1878,1088,15004]
[615,"ATHOL ROYALSTON",1,1,10,100.1186983179113,14269.600801591812,17,1088,15375]
[616,"AYER SHIRLEY",1,1,6,129.4108560809637,12534.397400482509,3686,1088,17308]
[618,"BERKSHIRE HILLS",1,1,8,205.35380226060002,14255.56176659529,15019,1088,30363]
[620,"BERLIN BOYLSTON",1,1,4,152.01186434272373,11693.97776867963,6082,1088,18864]
[622,"BLACKSTONE MILLVILLE",1,1,7,112.36212229783942,12569.796124078624,1554,1088,15212]
[625,"BRIDGEWATER RAYNHAM",1,1,6,112.648295469332,12210.405158946414,1544,1088,14842]
[632,"CHESTERFIELD GOSHEN",1,1,8,164.15983051126065,12612.451803278689,8092,1088,21792]
[635,"CENTRAL BERKSHIRE",1,1,8,131.82886534886723,13403.770749834108,4266,1088,18758]
[640,"CONCORD CARLISLE",1,1.0580000000000001,2,162.8799809030626,12969.117418536587,8155,1088,22212]
[645,"DENNIS YARMOUTH",1,1,10,139.17068383981038,14329.877236180908,5613,1088,21031]
[650,"DIGHTON REHOBOTH",1,1,5,133.09725785053479,12244.436757482734,4053,1088,17385]
[655,"DOVER SHERBORN",1,1.0549999999999999,2,171.66850187383099,11900.670873182957,8529,1088,21518]
[658,"DUDLEY CHARLTON",1,1,7,116.32871129600528,12681.651905190518,2071,1088,15841]
[660,"NAUSET",1,1,7,178.95536063289055,13387.217311827957,10570,1088,25045]
[662,"FARMINGTON RIVER",1,1,9,142.07445402098818,12255.966336206897,5157,1088,18501]
[665,"FREETOWN LAKEVILLE",1,1,5,112.27587959492098,12013.602546762588,1475,1088,14577]
[670,"FRONTIER",1,1,6,174.68819464071257,13159.823436893206,9829,1088,24077]
[672,"GATEWAY",1,1,9,134.04472624516984,13560.675742705571,4617,1088,19266]
[673,"GROTON DUNSTABLE",1,1,3,156.92661039684862,11366.597045454546,6471,1088,18926]
[674,"GILL MONTAGUE",1,1,10,136.06262406780155,13985.842794117649,5044,1088,20118]
[675,"HAMILTON WENHAM",1,1.0409999999999999,2,187.86557140835467,11646.481308892966,10233,1088,22967]
[680,"HAMPDEN WILBRAHAM",1,1,5,131.27107417134886,12095.3671312918,3782,1088,16965]
[683,"HAMPSHIRE",1,1,5,182.29875719438201,12541.179011532129,10321,1088,23950]
[685,"HAWLEMONT",1,1,10,190.59928109739096,15527.036315789477,14067,1088,30682]
[690,"KING PHILIP",1,1.032,3,147.62629783989868,12259.556080163182,5839,1088,19187]
[695,"LINCOLN SUDBURY",1,1,2,163.01786140208151,12387.2747931254,7806,1088,21281]
[698,"MANCHESTER ESSEX",1,1.042,3,179.21924615129512,11993.383101880063,9501,1088,22582]
[700,"MARTHAS VINEYARD",1,1,8,191.92619881790571,15505.659125827813,14254,1088,{"$f":"ROUND(G394,0)+H394+I394","v":30848}]
[705,"MASCONOMET",1,1.0469999999999999,2,165.8481900926385,12183.643415298284,8023,1088,21295]
[710,"MENDON UPTON",1,1,3,146.03262021245581,11524.532015392017,5305,1088,17918]
[712,"MONOMOY",1,1,7,172.59846658649457,13257.113243080626,9624,1088,23969]
[715,"MOUNT GREYLOCK",1,1,5,156.95546398162509,12120.152637051036,6903,1088,20111]
[717,"MOHAWK TRAIL",1,1,9,162.52506768324781,13184.705579710146,8244,1088,22517]
[720,"NARRAGANSETT",1,1,8,110.16711770286105,13258.737517564401,1348,1088,15695]
[725,"NASHOBA",1,1.0449999999999999,3,128.92050996533334,11854.808204128149,3428,1088,16371]
[728,"NEW SALEM WENDELL",1,1,8,220.26312981648033,13089.362336448596,15742,1088,29919]
[730,"NORTHBORO SOUTHBORO",1,1,3,145.17905347402461,12578.148314087761,5683,1088,19349]
[735,"NORTH MIDDLESEX",1,1,6,135.01000895931608,12267.135303326811,4295,1088,17650]
[740,"OLD ROCHESTER",1,1,4,152.66880063437026,12429.220773042616,6546,1088,20063]
[745,"PENTUCKET",1,1,3,143.57396728045327,11494.913831111109,5009,1088,17592]
[750,"PIONEER",1,1,7,160.95928147891567,12869.548724409449,7845,1088,21803]
[753,"QUABBIN",1,1,7,127.80505161844748,13021.96993896236,3621,1088,17731]
[755,"RALPH C MAHAR",1,1,10,147.53206396356518,14744.100295652173,7008,1088,22840]
[760,"SILVER LAKE",1,1.0329999999999999,5,121.3032629452201,13712.745399706409,2921,1088,17722]
[763,"SOMERSET BERKLEY",1,1,5,123.6557803967078,13434.820305498981,3178,1088,17701]
[765,"SOUTHERN BERKSHIRE",1,1,9,173.98604196843561,13473.274353846156,9968,1088,24529]
[766,"SOUTHWICK TOLLAND",1,1,7,130.19836707573944,13246.709823212914,4000,1088,18335]
[767,"SPENCER EAST BROOKFIELD",1,1,9,111.55667406755097,13856.95925706772,1601,1088,16546]
[770,"TANTASQUA",1,1,6,115.0928067775188,14069.801410090557,2124,1088,17282]
[773,"TRITON",1,1.0389999999999999,6,152.62106089920781,12861.986298669997,6768,1088,20718]
[774,"UPISLAND",1,1,7,268.87305725947368,12494.284243176178,21099,1088,34681]
[775,"WACHUSETT",1,1,4,123.29816209035354,11662.691297329029,2717,1088,15468]
[778,"QUABOAG",1,1,9,116.54965458390774,13973.234027522933,2313,1088,17374]
[780,"WHITMAN HANSON",1,1,6,124.75484850202585,12399.629317257408,3070,1088,16558]
[801,"ASSABET VALLEY",1,1.024,8,101.3603196006154,20782.448037978025,283,1088,22153]
[805,"BLACKSTONE VALLEY",1,1,3,110.03804830509284,17840.317928,1791,1088,20719]
[806,"BLUE HILLS",1,1.0649999999999999,8,109.27354766949058,20445.109484876211,1896,1088,23429]
[810,"BRISTOL PLYMOUTH",1,1,7,100.47014299012287,19050.599167893964,90,1088,20229]
[815,"CAPE COD",1,1,10,109.34327891030755,20478.421491628611,1913,1088,23479]
[817,"ESSEX NORTH SHORE",1,1,5,100.24988659729645,18608.544608365017,47,1088,19744]
[818,"FRANKLIN COUNTY",1,1,9,109.66358311560282,20064.451520146518,1939,1088,23091]
[821,"GREATER FALL RIVER",1,1,9,104.75534260220954,19917.983019768231,947,1088,21953]
[823,"GREATER LAWRENCE",1,1.087,11,100,23455.56909196396,0,1088,24544]
[825,"GREATER NEW BEDFORD",1,1,10,101.34677058153527,20515.118508235293,276,1088,21879]
[828,"GREATER LOWELL",1,1,10,100,20805.016960370995,0,1088,21893]
[829,"SOUTH MIDDLESEX",1,1.0149999999999999,10,116.73692805253306,21448.41506020047,3590,1088,26126]
[830,"MINUTEMAN",1,1.091,4,131.73016044854253,19734.109793974589,6262,1088,27084]
[832,"MONTACHUSETT",1,1,7,100.03866518218571,19043.064533060668,7,1088,20138]
[851,"NORTHERN BERKSHIRE",1,1,9,100.86670309459305,20009.708580246916,173,1088,21271]
[852,"NASHOBA VALLEY",1,1.0049999999999999,6,111.08794013789837,18952.855616351742,2101,1088,22142]
[853,"NORTHEAST METROPOLITAN",1,1.0569999999999999,10,103.78110933555753,21432.851449885235,810,1088,23331]
[855,"OLD COLONY",1,1,5,123.12302695201399,18413.007408829173,4258,1088,23759]
[860,"PATHFINDER",1,1,8,115.63047242979043,19796.599369676322,3094,1088,23979]
[871,"SHAWSHEEN VALLEY",1,1,5,140.17862692337891,18194.274625850343,7310,1088,26592]
[872,"SOUTHEASTERN",1,1,9,100,19842.313378295526,0,1088,20930]
[873,"SOUTH SHORE",1,1.0389999999999999,6,109.8789375527024,19517.117273856427,1928,1088,22533]
[876,"SOUTHERN WORCESTER",1,1,7,100.10633658407535,19042.398526228146,20,1088,20150]
[878,"TRI COUNTY",1,1.056,6,109.96968938664486,19580.854642232145,1952,1088,22621]
[879,"UPPER CAPE COD",1,1,8,107.10168057666837,19491.420012953364,1384,1088,21963]
[885,"WHITTIER",1,1,8,103.00285949416994,19549.242829153605,587,1088,21224]
[910,"BRISTOL COUNTY",1,1,6,119.4004350688779,19032.366705069126,3692,1088,23812]
[915,"NORFOLK COUNTY",1,1.046,5,104.94156652285778,20177.440589343067,997,1088,22262]
[]
[999,"STATE AVERAGE","--",{"$f":"SUM(D10:D448)/COUNTIF(D10:D448,\">0\")","v":1.013164009111617},"--",{"$f":"SUM(F10:F448)/COUNTIF(F10:F448,\">0\")","v":144.53729292814813},{"$f":"SUM(G10:G448)/COUNTIF(G10:G448,\">0\")","v":13966.388563121285},{"$f":"SUM(H10:H448)/COUNTIF(H10:H448,\">0\")","v":5890.893890675241},{"$f":"SUM(I10:I448)/COUNTIF(I10:I448,\">0\")","v":1088},{"$f":"SUM(J10:J448)/COUNTIF(G10:G448,\">0\")","v":20158.627345844503}]

{"sheet":"inflat","index":6,"n_rows":43,"n_cols":10,"rows_kept":43,"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",3.75]
["FY21",{"$f":"ROUND((115.586-113.33)/113.33*100,2)","v":1.99}]
["FY22",{"$f":"ROUND((116.886-115.259)/115.259*100,2)","v":1.41}]
["FY23",{"$f":"MIN(4.5,ROUND((123.452-116.659)/116.659*100,2))","v":4.5}]
[]
[]
[]
["Notes",null,null,null,null,null,null,null,null,"date of source:  12/22/21"]
[]
["In FY23, inflation is capped at 4.5%, whereas actual inflation is 5.82"]
["if  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":"lowincgroup","index":7,"n_rows":448,"n_cols":12,"rows_kept":448,"cut":false,"hidden":true,"merged":[]}
["Source:  found23prelim 1/6/22"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"add in 352, make it equal to 125 Harvard"]
["Group","Percentile","Groups FY23",null,"change",null,"LEA","District Name"," % Low Inc\nRounded to 2 decimals","Group","FY22","change"]
[1,null,5.9900000000000002E-2,null,{"$f":"C10-D10","v":5.9900000000000002E-2},null,1,"ABINGTON                     ",0.38100000000000001,7,6,{"$f":"J10-K10","v":1}]
[2,null,0.11990000000000001,null,{"$f":"C11-D11","v":0.11990000000000001},null,2,"ACTON                        ",0,0,0,{"$f":"J11-K11","v":0}]
[3,null,0.1799,null,0.1799,null,3,"ACUSHNET                     ",0.36899999999999999,7,6,1]
[4,null,0.2399,null,0.2399,null,4,"ADAMS                        ",0,0,0,0]
[5,null,0.2999,null,0.2999,null,5,"AGAWAM                       ",0.45779999999999998,8,7,1]
[6,null,0.3599,null,0.3599,null,6,"ALFORD                       ",0,0,0,0]
[7,null,0.4199,null,0.4199,null,7,"AMESBURY                     ",0.35930000000000001,6,6,0]
[8,null,0.47989999999999999,null,0.47989999999999999,null,8,"AMHERST                      ",0.37819999999999998,7,8,-1]
[9,null,0.53990000000000005,null,0.53990000000000005,null,9,"ANDOVER                      ",0.1346,3,2,1]
[10,null,0.69989999999999997,null,0.69989999999999997,null,10,"ARLINGTON                    ",0.12709999999999999,3,2,1]
[11,null,0.79990000000000006,null,0.79990000000000006,null,11,"ASHBURNHAM                   ",0,0,0,0]
[12,null,1,null,1,null,12,"ASHBY                        ",0,0,0,0]
[null,null,null,null,null,null,13,"ASHFIELD                     ",0,0,0,0]
[null,null,null,null,null,null,14,"ASHLAND                      ",0.24279999999999999,5,4,1]
[null,null,null,null,null,null,15,"ATHOL                        ",0,0,0,0]
[null,null,null,null,null,null,16,"ATTLEBORO                    ",0.4355,8,7,1]
[null,null,null,null,null,null,17,"AUBURN                       ",0.32629999999999998,6,5,1]
[null,null,null,null,null,null,18,"AVON                         ",0.5111,9,7,2]
[null,null,null,null,null,null,19,"AYER                         ",0,0,0,0]
[null,null,null,null,null,null,20,"BARNSTABLE                   ",0.57679999999999998,10,8,2]
[null,null,null,null,null,null,21,"BARRE                        ",0,0,0,0]
[null,null,null,null,null,null,22,"BECKET                       ",0,0,0,0]
[null,null,null,null,null,null,23,"BEDFORD                      ",0.14180000000000001,3,3,0]
[null,null,null,null,null,null,24,"BELCHERTOWN                  ",0.27779999999999999,5,4,1]
[null,null,null,null,null,null,25,"BELLINGHAM                   ",0.34,6,5,1]
[null,null,null,null,null,null,26,"BELMONT                      ",0.1258,3,2,1]
[null,null,null,null,null,null,27,"BERKLEY                      ",0.29830000000000001,5,4,1]
[null,null,null,null,null,null,28,"BERLIN                       ",0,0,0,0]
[null,null,null,null,null,null,29,"BERNARDSTON                  ",0,0,0,0]
[null,null,null,null,null,null,30,"BEVERLY                      ",0.36459999999999998,7,6,1]
[null,null,null,null,null,null,31,"BILLERICA                    ",0.28939999999999999,5,4,1]
[null,null,null,null,null,null,32,"BLACKSTONE                   ",0,0,0,0]
[null,null,null,null,null,null,33,"BLANDFORD                    ",0,0,0,0]
[null,null,null,null,null,null,34,"BOLTON                       ",0,0,0,0]
[null,null,null,null,null,null,35,"BOSTON                       ",0.74319999999999997,11,11,0]
[null,null,null,null,null,null,36,"BOURNE                       ",0.39369999999999999,7,6,1]
[null,null,null,null,null,null,37,"BOXBOROUGH                   ",0,0,0,0]
[null,null,null,null,null,null,38,"BOXFORD                      ",9.5600000000000004E-2,2,2,0]
[null,null,null,null,null,null,39,"BOYLSTON                     ",0,0,0,0]
[null,null,null,null,null,null,40,"BRAINTREE                    ",0.31869999999999998,6,5,1]
[null,null,null,null,null,null,41,"BREWSTER                     ",0.42399999999999999,8,6,2]
[null,null,null,null,null,null,42,"BRIDGEWATER                  ",0,0,0,0]
[null,null,null,null,null,null,43,"BRIMFIELD                    ",0.33789999999999998,6,5,1]
[null,null,null,null,null,null,44,"BROCKTON                     ",0.77449999999999997,11,12,-1]
[null,null,null,null,null,null,45,"BROOKFIELD                   ",0.41439999999999999,7,7,0]
[null,null,null,null,null,null,46,"BROOKLINE                    ",0.1479,3,2,1]
[null,null,null,null,null,null,47,"BUCKLAND                     ",0,0,0,0]
[null,null,null,null,null,null,48,"BURLINGTON                   ",0.21759999999999999,4,3,1]
[null,null,null,null,null,null,49,"CAMBRIDGE                    ",0.4279,8,8,0]
[null,null,null,null,null,null,50,"CANTON                       ",0.2397,4,4,0]
[null,null,null,null,null,null,51,"CARLISLE                     ",5.11E-2,1,1,0]
[null,null,null,null,null,null,52,"CARVER                       ",0.3669,7,5,2]
[null,null,null,null,null,null,53,"CHARLEMONT                   ",0,0,0,0]
[null,null,null,null,null,null,54,"CHARLTON                     ",0,0,0,0]
[null,null,null,null,null,null,55,"CHATHAM                      ",0,0,0,0]
[null,null,null,null,null,null,56,"CHELMSFORD                   ",0.20660000000000001,4,3,1]
[null,null,null,null,null,null,57,"CHELSEA                      ",0.84799999999999998,12,12,0]
[null,null,null,null,null,null,58,"CHESHIRE                     ",0,0,0,0]
[null,null,null,null,null,null,59,"CHESTER                      ",0,0,0,0]
[null,null,null,null,null,null,60,"CHESTERFIELD                 ",0,0,0,0]
[null,null,null,null,null,null,61,"CHICOPEE                     ",0.70879999999999999,11,10,1]
[null,null,null,null,null,null,62,"CHILMARK                     ",0,0,0,0]
[null,null,null,null,null,null,63,"CLARKSBURG                   ",0.47549999999999998,8,7,1]
[null,null,null,null,null,null,64,"CLINTON                      ",0.56120000000000003,10,9,1]
[null,null,null,null,null,null,65,"COHASSET                     ",8.4000000000000005E-2,2,2,0]
[null,null,null,null,null,null,66,"COLRAIN                      ",0,0,0,{"$f":"J75-K75","v":0}]
[null,null,null,null,null,null,67,"CONCORD                      ",0.10680000000000001,2,2,0]
[null,null,null,null,null,null,68,"CONWAY                       ",0.3382,6,5,1]
[null,null,null,null,null,null,69,"CUMMINGTON                   ",0,0,0,0]
[null,null,null,null,null,null,70,"DALTON                       ",0,0,0,0]
[null,null,null,null,null,null,71,"DANVERS                      ",0.28239999999999998,5,4,1]
[null,null,null,null,null,null,72,"DARTMOUTH                    ",0.35439999999999999,6,5,1]
[null,null,null,null,null,null,73,"DEDHAM                       ",0.31369999999999998,6,5,1]
[null,null,null,null,null,null,74,"DEERFIELD                    ",0.2344,4,4,0]
[null,null,null,null,null,null,75,"DENNIS                       ",0,0,0,0]
[null,null,null,null,null,null,76,"DIGHTON                      ",0,0,0,0]
[null,null,null,null,null,null,77,"DOUGLAS                      ",0.27200000000000002,5,4,1]
[null,null,null,null,null,null,78,"DOVER                        ",4.3499999999999997E-2,1,1,0]
[null,null,null,null,null,null,79,"DRACUT                       ",0.39910000000000001,7,6,1]
[null,null,null,null,null,null,80,"DUDLEY                       ",0,0,0,0]
[null,null,null,null,null,null,81,"DUNSTABLE                    ",0,0,0,0]
[null,null,null,null,null,null,82,"DUXBURY                      ",9.9500000000000005E-2,2,2,0]
[null,null,null,null,null,null,83,"EAST BRIDGEWATER             ",0.30769999999999997,6,5,1]
[null,null,null,null,null,null,84,"EAST BROOKFIELD              ",0,0,0,0]
[null,null,null,null,null,null,85,"EASTHAM                      ",0.57989999999999997,10,8,2]
[null,null,null,null,null,null,86,"EASTHAMPTON                  ",0.42549999999999999,8,7,1]
[null,null,null,null,null,null,87,"EAST LONGMEADOW              ",0.29520000000000002,5,5,0]
[null,null,null,null,null,null,88,"EASTON                       ",0.22,4,4,0]
[null,null,null,null,null,null,89,"EDGARTOWN                    ",0.54569999999999996,10,8,2]
[null,null,null,null,null,null,90,"EGREMONT                     ",0,0,0,0]
[null,null,null,null,null,null,91,"ERVING                       ",0.49,9,8,1]
[null,null,null,null,null,null,92,"ESSEX                        ",0,0,0,0]
[null,null,null,null,null,null,93,"EVERETT                      ",0.75939999999999996,11,11,0]
[null,null,null,null,null,null,94,"FAIRHAVEN                    ",0.4294,8,6,2]
[null,null,null,null,null,null,95,"FALL RIVER                   ",0.8175,12,11,1]
[null,null,null,null,null,null,96,"FALMOUTH                     ",0.43680000000000002,8,6,2]
[null,null,null,null,null,null,97,"FITCHBURG                    ",0.77600000000000002,11,11,0]
[null,null,null,null,null,null,98,"FLORIDA                      ",0.52739999999999998,9,6,3]
[null,null,null,null,null,null,99,"FOXBOROUGH                   ",0.25409999999999999,5,4,1]
[null,null,null,null,null,null,100,"FRAMINGHAM                   ",0.57230000000000003,10,9,1]
[null,null,null,null,null,null,101,"FRANKLIN                     ",0.1583,3,3,0]
[null,null,null,null,null,null,102,"FREETOWN                     ",0,0,0,0]
[null,null,null,null,null,null,103,"GARDNER                      ",0.6976,10,10,0]
[null,null,null,null,null,null,104,"AQUINNAH",0,0,0,0]
[null,null,null,null,null,null,105,"GEORGETOWN                   ",0.1552,3,3,0]
[null,null,null,null,null,null,106,"GILL                         ",0,0,0,0]
[null,null,null,null,null,null,107,"GLOUCESTER                   ",0.50590000000000002,9,8,1]
[null,null,null,null,null,null,108,"GOSHEN                       ",0,0,0,0]
[null,null,null,null,null,null,109,"GOSNOLD                      ",0,0,0,0]
[null,null,null,null,null,null,110,"GRAFTON                      ",0.20849999999999999,4,3,1]
[null,null,null,null,null,null,111,"GRANBY                       ",0.38500000000000001,7,6,1]
[null,null,null,null,null,null,112,"GRANVILLE                    ",0,0,0,0]
[null,null,null,null,null,null,113,"GREAT BARRINGTON             ",0,0,0,0]
[null,null,null,null,null,null,114,"GREENFIELD                   ",0.64670000000000005,10,10,0]
[null,null,null,null,null,null,115,"GROTON                       ",0,0,0,0]
[null,null,null,null,null,null,116,"GROVELAND                    ",0,0,0,0]
[null,null,null,null,null,null,117,"HADLEY                       ",0.28810000000000002,5,4,1]
[null,null,null,null,null,null,118,"HALIFAX                      ",0.28039999999999998,5,5,0]
[null,null,null,null,null,null,119,"HAMILTON                     ",0,0,0,0]
[null,null,null,null,null,null,120,"HAMPDEN                      ",0,0,0,0]
[null,null,null,null,null,null,121,"HANCOCK                      ",0.38,7,5,2]
[null,null,null,null,null,null,122,"HANOVER                      ",0.1305,3,2,1]
[null,null,null,null,null,null,123,"HANSON                       ",0,0,0,0]
[null,null,null,null,null,null,124,"HARDWICK                     ",0,0,0,0]
[null,null,null,null,null,null,125,"HARVARD                      ",0.1065,2,2,0]
[null,null,null,null,null,null,126,"HARWICH                      ",0,0,0,0]
[null,null,null,null,null,null,127,"HATFIELD                     ",0.25159999999999999,5,4,1]
[null,null,null,null,null,null,128,"HAVERHILL                    ",0.64270000000000005,10,10,0]
[null,null,null,null,null,null,129,"HAWLEY                       ",0,0,0,0]
[null,null,null,null,null,null,130,"HEATH                        ",0,0,0,{"$f":"J139-K139","v":0}]
[null,null,null,null,null,null,131,"HINGHAM                      ",9.01E-2,2,2,0]
[null,null,null,null,null,null,132,"HINSDALE                     ",0,0,0,0]
[null,null,null,null,null,null,133,"HOLBROOK                     ",0.48010000000000003,9,9,0]
[null,null,null,null,null,null,134,"HOLDEN                       ",0,0,0,0]
[null,null,null,null,null,null,135,"HOLLAND                      ",0.48049999999999998,9,6,3]
[null,null,null,null,null,null,136,"HOLLISTON                    ",0.12429999999999999,3,2,1]
[null,null,null,null,null,null,137,"HOLYOKE                      ",0.87539999999999996,12,12,0]
[null,null,null,null,null,null,138,"HOPEDALE                     ",0.2442,5,4,1]
[null,null,null,null,null,null,139,"HOPKINTON                    ",8.5300000000000001E-2,2,2,0]
[null,null,null,null,null,null,140,"HUBBARDSTON                  ",0,0,0,0]
[null,null,null,null,null,null,141,"HUDSON                       ",0.37819999999999998,7,6,1]
[null,null,null,null,null,null,142,"HULL                         ",0.37009999999999998,7,7,0]
[null,null,null,null,null,null,143,"HUNTINGTON                   ",0,0,0,0]
[null,null,null,null,null,null,144,"IPSWICH                      ",0.214,4,4,0]
[null,null,null,null,null,null,145,"KINGSTON                     ",0.26079999999999998,5,4,1]
[null,null,null,null,null,null,146,"LAKEVILLE                    ",0,0,0,0]
[null,null,null,null,null,null,147,"LANCASTER                    ",0,0,0,0]
[null,null,null,null,null,null,148,"LANESBOROUGH                 ",0,0,0,0]
[null,null,null,null,null,null,149,"LAWRENCE                     ",0.9012,12,12,0]
[null,null,null,null,null,null,150,"LEE                          ",0.48620000000000002,9,7,2]
[null,null,null,null,null,null,151,"LEICESTER                    ",0.40350000000000003,7,7,0]
[null,null,null,null,null,null,152,"LENOX                        ",0.27,5,4,1]
[null,null,null,null,null,null,153,"LEOMINSTER                   ",0.60289999999999999,10,9,1]
[null,null,null,null,null,null,154,"LEVERETT                     ",0.31769999999999998,6,5,1]
[null,null,null,null,null,null,155,"LEXINGTON                    ",9.4600000000000004E-2,2,2,0]
[null,null,null,null,null,null,156,"LEYDEN                       ",0,0,0,0]
[null,null,null,null,null,null,157,"LINCOLN                      ",0.1153,4,2,2]
[null,null,null,null,null,null,158,"LITTLETON                    ",0.12479999999999999,3,2,1]
[null,null,null,null,null,null,159,"LONGMEADOW                   ",0.1368,3,2,1]
[null,null,null,null,null,null,160,"LOWELL                       ",0.76129999999999998,11,11,0]
[null,null,null,null,null,null,161,"LUDLOW                       ",0.41660000000000003,7,6,1]
[null,null,null,null,null,null,162,"LUNENBURG                    ",0.2737,5,4,1]
[null,null,null,null,null,null,163,"LYNN                         ",0.78959999999999997,11,12,-1]
[null,null,null,null,null,null,164,"LYNNFIELD                    ",0.1183,2,2,0]
[null,null,null,null,null,null,165,"MALDEN                       ",0.66,10,10,0]
[null,null,null,null,null,null,166,"MANCHESTER                   ",0,0,0,0]
[null,null,null,null,null,null,167,"MANSFIELD                    ",0.23430000000000001,4,4,0]
[null,null,null,null,null,null,168,"MARBLEHEAD                   ",0.15090000000000001,3,3,0]
[null,null,null,null,null,null,169,"MARION                       ",0.30690000000000001,6,5,1]
[null,null,null,null,null,null,170,"MARLBOROUGH                  ",0.56420000000000003,10,8,2]
[null,null,null,null,null,null,171,"MARSHFIELD                   ",0.2059,4,3,1]
[null,null,null,null,null,null,172,"MASHPEE                      ",0.46820000000000001,8,7,1]
[null,null,null,null,null,null,173,"MATTAPOISETT                 ",0.26679999999999998,5,4,1]
[null,null,null,null,null,null,174,"MAYNARD                      ",0.2762,5,4,1]
[null,null,null,null,null,null,175,"MEDFIELD                     ",9.2799999999999994E-2,2,2,0]
[null,null,null,null,null,null,176,"MEDFORD                      ",0.43240000000000001,8,7,1]
[null,null,null,null,null,null,177,"MEDWAY                       ",0.15659999999999999,3,3,0]
[null,null,null,null,null,null,178,"MELROSE                      ",0.17449999999999999,3,4,-1]
[null,null,null,null,null,null,179,"MENDON                       ",0,0,0,0]
[null,null,null,null,null,null,180,"MERRIMAC                     ",0,0,0,0]
[null,null,null,null,null,null,181,"METHUEN                      ",0.56459999999999999,10,9,1]
[null,null,null,null,null,null,182,"MIDDLEBOROUGH                ",0.43419999999999997,8,6,2]
[null,null,null,null,null,null,183,"MIDDLEFIELD                  ",0,0,0,0]
[null,null,null,null,null,null,184,"MIDDLETON                    ",0.14230000000000001,3,2,1]
[null,null,null,null,null,null,185,"MILFORD                      ",0.57199999999999995,10,9,1]
[null,null,null,null,null,null,186,"MILLBURY                     ",0.38229999999999997,7,6,1]
[null,null,null,null,null,null,187,"MILLIS                       ",0.21129999999999999,4,3,1]
[null,null,null,null,null,null,188,"MILLVILLE                    ",0,0,0,0]
[null,null,null,null,null,null,189,"MILTON                       ",0.15690000000000001,3,3,0]
[null,null,null,null,null,null,190,"MONROE                       ",0,0,0,0]
[null,null,null,null,null,null,191,"MONSON                       ",0.43509999999999999,8,6,2]
[null,null,null,null,null,null,192,"MONTAGUE                     ",0,0,0,0]
[null,null,null,null,null,null,193,"MONTEREY                     ",0,0,0,0]
[null,null,null,null,null,null,194,"MONTGOMERY                   ",0,0,0,{"$f":"J203-K203","v":0}]
[null,null,null,null,null,null,195,"MOUNT WASHINGTON             ",0,0,0,0]
[null,null,null,null,null,null,196,"NAHANT                       ",0.26919999999999999,5,5,0]
[null,null,null,null,null,null,197,"NANTUCKET                    ",0.44569999999999999,8,6,2]
[null,null,null,null,null,null,198,"NATICK                       ",0.14530000000000001,3,3,0]
[null,null,null,null,null,null,199,"NEEDHAM                      ",9.1399999999999995E-2,2,2,0]
[null,null,null,null,null,null,200,"NEW ASHFORD                  ",0,0,0,0]
[null,null,null,null,null,null,201,"NEW BEDFORD                  ",0.84050000000000002,12,11,1]
[null,null,null,null,null,null,202,"NEW BRAINTREE                ",0,0,0,0]
[null,null,null,null,null,null,203,"NEWBURY                      ",0,0,0,0]
[null,null,null,null,null,null,204,"NEWBURYPORT                  ",0.14849999999999999,3,3,0]
[null,null,null,null,null,null,205,"NEW MARLBOROUGH              ",0,0,0,0]
[null,null,null,null,null,null,206,"NEW SALEM                    ",0,0,0,0]
[null,null,null,null,null,null,207,"NEWTON                       ",0.14499999999999999,3,3,0]
[null,null,null,null,null,null,208,"NORFOLK                      ",8.9700000000000002E-2,2,2,0]
[null,null,null,null,null,null,209,"NORTH ADAMS                  ",0.77359999999999995,11,11,0]
[null,null,null,null,null,null,210,"NORTHAMPTON                  ",0.3306,6,5,1]
[null,null,null,null,null,null,211,"NORTH ANDOVER                ",0.2475,5,4,1]
[null,null,null,null,null,null,212,"NORTH ATTLEBOROUGH           ",0.27029999999999998,5,4,1]
[null,null,null,null,null,null,213,"NORTHBOROUGH                 ",0.2077,4,3,1]
[null,null,null,null,null,null,214,"NORTHBRIDGE                  ",0.43,8,7,1]
[null,null,null,null,null,null,215,"NORTH BROOKFIELD             ",0.56079999999999997,10,8,2]
[null,null,null,null,null,null,216,"NORTHFIELD                   ",0,0,0,0]
[null,null,null,null,null,null,217,"NORTH READING                ",0.13239999999999999,3,2,1]
[null,null,null,null,null,null,218,"NORTON                       ",0.28599999999999998,5,5,0]
[null,null,null,null,null,null,219,"NORWELL                      ",7.3700000000000002E-2,2,1,1]
[null,null,null,null,null,null,220,"NORWOOD                      ",0.41820000000000002,7,6,1]
[null,null,null,null,null,null,221,"OAK BLUFFS                   ",0.48499999999999999,9,7,2]
[null,null,null,null,null,null,222,"OAKHAM                       ",0,0,0,0]
[null,null,null,null,null,null,223,"ORANGE                       ",0.76119999999999999,11,10,1]
[null,null,null,null,null,null,224,"ORLEANS                      ",0.49390000000000001,9,6,3]
[null,null,null,null,null,null,225,"OTIS                         ",0,0,0,0]
[null,null,null,null,null,null,226,"OXFORD                       ",0.48139999999999999,9,7,2]
[null,null,null,null,null,null,227,"PALMER                       ",0.59709999999999996,10,9,1]
[null,null,null,null,null,null,228,"PAXTON                       ",0,0,0,0]
[null,null,null,null,null,null,229,"PEABODY                      ",0.49430000000000002,9,7,2]
[null,null,null,null,null,null,230,"PELHAM                       ",0.17169999999999999,3,3,0]
[null,null,null,null,null,null,231,"PEMBROKE                     ",0.2044,4,4,0]
[null,null,null,null,null,null,232,"PEPPERELL                    ",0,0,0,0]
[null,null,null,null,null,null,233,"PERU                         ",0,0,0,0]
[null,null,null,null,null,null,234,"PETERSHAM                    ",0.3982,7,6,1]
[null,null,null,null,null,null,235,"PHILLIPSTON                  ",0,0,0,0]
[null,null,null,null,null,null,236,"PITTSFIELD                   ",0.69940000000000002,10,10,0]
[null,null,null,null,null,null,237,"PLAINFIELD                   ",0,0,0,0]
[null,null,null,null,null,null,238,"PLAINVILLE                   ",0.31419999999999998,6,4,2]
[null,null,null,null,null,null,239,"PLYMOUTH                     ",0.35539999999999999,6,6,0]
[null,null,null,null,null,null,240,"PLYMPTON                     ",0.249,5,3,2]
[null,null,null,null,null,null,241,"PRINCETON                    ",0,0,0,0]
[null,null,null,null,null,null,242,"PROVINCETOWN                 ",0.60840000000000005,10,9,1]
[null,null,null,null,null,null,243,"QUINCY                       ",0.53459999999999996,9,9,0]
[null,null,null,null,null,null,244,"RANDOLPH                     ",0.65880000000000005,10,10,0]
[null,null,null,null,null,null,245,"RAYNHAM                      ",0,0,0,0]
[null,null,null,null,null,null,246,"READING                      ",0.1158,2,2,0]
[null,null,null,null,null,null,247,"REHOBOTH                     ",0,0,0,0]
[null,null,null,null,null,null,248,"REVERE                       ",0.72819999999999996,11,12,-1]
[null,null,null,null,null,null,249,"RICHMOND                     ",0.3775,7,5,2]
[null,null,null,null,null,null,250,"ROCHESTER                    ",0.25769999999999998,5,4,1]
[null,null,null,null,null,null,251,"ROCKLAND                     ",0.49209999999999998,9,8,1]
[null,null,null,null,null,null,252,"ROCKPORT                     ",0.30430000000000001,6,4,2]
[null,null,null,null,null,null,253,"ROWE                         ",0.57599999999999996,10,8,2]
[null,null,null,null,null,null,254,"ROWLEY                       ",0,0,0,0]
[null,null,null,null,null,null,255,"ROYALSTON                    ",0,0,0,0]
[null,null,null,null,null,null,256,"RUSSELL                      ",0,0,0,0]
[null,null,null,null,null,null,257,"RUTLAND                      ",0,0,0,0]
[null,null,null,null,null,null,258,"SALEM                        ",0.63739999999999997,10,10,{"$f":"J267-K267","v":0}]
[null,null,null,null,null,null,259,"SALISBURY                    ",0,0,0,0]
[null,null,null,null,null,null,260,"SANDISFIELD                  ",0,0,0,0]
[null,null,null,null,null,null,261,"SANDWICH                     ",0.27489999999999998,5,4,1]
[null,null,null,null,null,null,262,"SAUGUS                       ",0.4924,9,7,2]
[null,null,null,null,null,null,263,"SAVOY                        ",0.63370000000000004,10,8,2]
[null,null,null,null,null,null,264,"SCITUATE                     ",0.1424,3,3,0]
[null,null,null,null,null,null,265,"SEEKONK                      ",0.2097,4,4,0]
[null,null,null,null,null,null,266,"SHARON                       ",0.1429,3,2,1]
[null,null,null,null,null,null,267,"SHEFFIELD                    ",0,0,0,0]
[null,null,null,null,null,null,268,"SHELBURNE                    ",0,0,0,0]
[null,null,null,null,null,null,269,"SHERBORN                     ",6.2899999999999998E-2,2,2,0]
[null,null,null,null,null,null,270,"SHIRLEY                      ",0,0,0,0]
[null,null,null,null,null,null,271,"SHREWSBURY                   ",0.1956,4,3,1]
[null,null,null,null,null,null,272,"SHUTESBURY                   ",0.33179999999999998,6,7,-1]
[null,null,null,null,null,null,273,"SOMERSET                     ",0.36270000000000002,7,5,2]
[null,null,null,null,null,null,274,"SOMERVILLE                   ",0.57450000000000001,10,10,0]
[null,null,null,null,null,null,275,"SOUTHAMPTON                  ",0.22339999999999999,4,4,0]
[null,null,null,null,null,null,276,"SOUTHBOROUGH                 ",9.3600000000000003E-2,2,2,0]
[null,null,null,null,null,null,277,"SOUTHBRIDGE                  ",0.8548,12,12,0]
[null,null,null,null,null,null,278,"SOUTH HADLEY                 ",0.37909999999999999,7,6,1]
[null,null,null,null,null,null,279,"SOUTHWICK                    ",0,0,0,0]
[null,null,null,null,null,null,280,"SPENCER                      ",0,0,0,0]
[null,null,null,null,null,null,281,"SPRINGFIELD                  ",0.872,12,12,0]
[null,null,null,null,null,null,282,"STERLING                     ",0,0,0,0]
[null,null,null,null,null,null,283,"STOCKBRIDGE                  ",0,0,0,0]
[null,null,null,null,null,null,284,"STONEHAM                     ",0.26540000000000002,5,5,0]
[null,null,null,null,null,null,285,"STOUGHTON                    ",0.47689999999999999,8,7,1]
[null,null,null,null,null,null,286,"STOW                         ",0,0,0,0]
[null,null,null,null,null,null,287,"STURBRIDGE                   ",0.23130000000000001,4,4,0]
[null,null,null,null,null,null,288,"SUDBURY                      ",8.8300000000000003E-2,2,2,0]
[null,null,null,null,null,null,289,"SUNDERLAND                   ",0.41639999999999999,7,7,0]
[null,null,null,null,null,null,290,"SUTTON                       ",0.20330000000000001,4,3,1]
[null,null,null,null,null,null,291,"SWAMPSCOTT                   ",0.255,5,4,1]
[null,null,null,null,null,null,292,"SWANSEA                      ",0.32569999999999999,6,6,0]
[null,null,null,null,null,null,293,"TAUNTON                      ",0.62870000000000004,10,10,0]
[null,null,null,null,null,null,294,"TEMPLETON                    ",0,0,0,0]
[null,null,null,null,null,null,295,"TEWKSBURY                    ",0.25119999999999998,5,4,1]
[null,null,null,null,null,null,296,"TISBURY                      ",0.56279999999999997,10,8,2]
[null,null,null,null,null,null,297,"TOLLAND                      ",0,0,0,0]
[null,null,null,null,null,null,298,"TOPSFIELD                    ",7.8299999999999995E-2,2,1,1]
[null,null,null,null,null,null,299,"TOWNSEND                     ",0,0,0,0]
[null,null,null,null,null,null,300,"TRURO                        ",0.5373,9,8,1]
[null,null,null,null,null,null,301,"TYNGSBOROUGH                 ",0.27339999999999998,5,4,1]
[null,null,null,null,null,null,302,"TYRINGHAM                    ",0,0,0,0]
[null,null,null,null,null,null,303,"UPTON                        ",0,0,0,0]
[null,null,null,null,null,null,304,"UXBRIDGE                     ",0.32129999999999997,6,5,1]
[null,null,null,null,null,null,305,"WAKEFIELD                    ",0.19370000000000001,4,3,1]
[null,null,null,null,null,null,306,"WALES                        ",0.57379999999999998,10,8,2]
[null,null,null,null,null,null,307,"WALPOLE                      ",0.1847,4,3,1]
[null,null,null,null,null,null,308,"WALTHAM                      ",0.53769999999999996,9,8,1]
[null,null,null,null,null,null,309,"WARE                         ",0.67210000000000003,10,10,0]
[null,null,null,null,null,null,310,"WAREHAM                      ",0.68640000000000001,10,10,0]
[null,null,null,null,null,null,311,"WARREN                       ",0,0,0,0]
[null,null,null,null,null,null,312,"WARWICK                      ",0,0,0,0]
[null,null,null,null,null,null,313,"WASHINGTON                   ",0,0,0,0]
[null,null,null,null,null,null,314,"WATERTOWN                    ",0.4098,7,6,1]
[null,null,null,null,null,null,315,"WAYLAND                      ",9.9400000000000002E-2,2,2,0]
[null,null,null,null,null,null,316,"WEBSTER                      ",0.752,11,10,1]
[null,null,null,null,null,null,317,"WELLESLEY                    ",8.1100000000000005E-2,2,2,0]
[null,null,null,null,null,null,318,"WELLFLEET                    ",0.52680000000000005,9,6,3]
[null,null,null,null,null,null,319,"WENDELL                      ",0,0,0,0]
[null,null,null,null,null,null,320,"WENHAM                       ",0,0,0,0]
[null,null,null,null,null,null,321,"WESTBOROUGH                  ",0.1729,3,3,0]
[null,null,null,null,null,null,322,"WEST BOYLSTON                ",0.32890000000000003,6,5,{"$f":"J331-K331","v":1}]
[null,null,null,null,null,null,323,"WEST BRIDGEWATER             ",0.27229999999999999,5,4,1]
[null,null,null,null,null,null,324,"WEST BROOKFIELD              ",0,0,0,0]
[null,null,null,null,null,null,325,"WESTFIELD                    ",0.51819999999999999,9,8,1]
[null,null,null,null,null,null,326,"WESTFORD                     ",0.1036,2,2,0]
[null,null,null,null,null,null,327,"WESTHAMPTON                  ",0.3039,6,5,1]
[null,null,null,null,null,null,328,"WESTMINSTER                  ",0,0,0,0]
[null,null,null,null,null,null,329,"WEST NEWBURY                 ",0,0,0,0]
[null,null,null,null,null,null,330,"WESTON                       ",8.9099999999999999E-2,2,2,0]
[null,null,null,null,null,null,331,"WESTPORT                     ",0.3826,7,6,1]
[null,null,null,null,null,null,332,"WEST SPRINGFIELD             ",0.6048,10,10,0]
[null,null,null,null,null,null,333,"WEST STOCKBRIDGE             ",0,0,0,0]
[null,null,null,null,null,null,334,"WEST TISBURY                 ",0,0,0,0]
[null,null,null,null,null,null,335,"WESTWOOD                     ",8.3199999999999996E-2,2,2,0]
[null,null,null,null,null,null,336,"WEYMOUTH                     ",0.43569999999999998,8,7,1]
[null,null,null,null,null,null,337,"WHATELY                      ",0.28570000000000001,5,6,-1]
[null,null,null,null,null,null,338,"WHITMAN                      ",0,0,0,0]
[null,null,null,null,null,null,339,"WILBRAHAM                    ",0,0,0,0]
[null,null,null,null,null,null,340,"WILLIAMSBURG                 ",0.34510000000000002,6,5,1]
[null,null,null,null,null,null,341,"WILLIAMSTOWN                 ",0,0,0,0]
[null,null,null,null,null,null,342,"WILMINGTON                   ",0.1767,3,3,0]
[null,null,null,null,null,null,343,"WINCHENDON                   ",0.62080000000000002,10,9,1]
[null,null,null,null,null,null,344,"WINCHESTER                   ",7.9399999999999998E-2,2,2,0]
[null,null,null,null,null,null,345,"WINDSOR                      ",0,0,0,0]
[null,null,null,null,null,null,346,"WINTHROP                     ",0.42070000000000002,8,6,2]
[null,null,null,null,null,null,347,"WOBURN",0.42209999999999998,8,6,2]
[null,null,null,null,null,null,348,"WORCESTER                    ",0.76329999999999998,11,11,0]
[null,null,null,null,null,null,349,"WORTHINGTON                  ",0.44629999999999997,8,7,1]
[null,null,null,null,null,null,350,"WRENTHAM                     ",0.16109999999999999,3,3,0]
[null,null,null,null,null,null,351,"YARMOUTH                     ",0,0,0,0]
[null,null,null,null,null,null,352,"DEVENS",0.1065,2,2,0]
[null,null,null,null,null,null,406,"NORTHAMPTON SMITH            ",0.44790000000000002,8,8,0]
[null,null,null,null,null,null,600,"ACTON BOXBOROUGH             ",0.1182,2,2,0]
[null,null,null,null,null,null,603,"HOOSAC VALLEY               ",0.63049999999999995,10,10,0]
[null,null,null,null,null,null,605,"AMHERST PELHAM               ",0.34949999999999998,6,6,0]
[null,null,null,null,null,null,610,"ASHBURNHAM WESTMINSTER       ",0.28179999999999999,5,4,1]
[null,null,null,null,null,null,615,"ATHOL ROYALSTON              ",0.69159999999999999,10,10,0]
[null,null,null,null,null,null,616,"AYER SHIRLEY",0.34549999999999997,6,6,0]
[null,null,null,null,null,null,618,"BERKSHIRE HILLS              ",0.44,8,7,1]
[null,null,null,null,null,null,620,"BERLIN BOYLSTON              ",0.18679999999999999,4,3,1]
[null,null,null,null,null,null,622,"BLACKSTONE MILLVILLE         ",0.37209999999999999,7,6,1]
[null,null,null,null,null,null,625,"BRIDGEWATER RAYNHAM          ",0.30099999999999999,6,4,2]
[null,null,null,null,null,null,632,"CHESTERFIELD GOSHEN",0.4254,8,6,2]
[null,null,null,null,null,null,635,"CENTRAL BERKSHIRE            ",0.4738,8,7,1]
[null,null,null,null,null,null,640,"CONCORD CARLISLE             ",0.10580000000000001,2,2,0]
[null,null,null,null,null,null,645,"DENNIS YARMOUTH              ",0.61339999999999995,10,9,1]
[null,null,null,null,null,null,650,"DIGHTON REHOBOTH             ",0.25119999999999998,5,4,1]
[null,null,null,null,null,null,655,"DOVER SHERBORN               ",6.2100000000000002E-2,2,1,1]
[null,null,null,null,null,null,658,"DUDLEY CHARLTON              ",0.36030000000000001,7,5,2]
[null,null,null,null,null,null,660,"NAUSET                       ",0.36759999999999998,7,5,2]
[null,null,null,null,null,null,662,"FARMINGTON RIVER",0.52290000000000003,9,7,2]
[null,null,null,null,null,null,665,"FREETOWN LAKEVILLE           ",0.28160000000000002,5,4,1]
[null,null,null,null,null,null,670,"FRONTIER                     ",0.3,6,4,2]
[null,null,null,null,null,null,672,"GATEWAY                      ",0.49130000000000001,9,7,2]
[null,null,null,null,null,null,673,"GROTON DUNSTABLE             ",0.12039999999999999,3,2,1]
[null,null,null,null,null,null,674,"GILL MONTAGUE                ",0.60619999999999996,10,9,1]
[null,null,null,null,null,null,675,"HAMILTON WENHAM              ",0.1148,2,2,0]
[null,null,null,null,null,null,680,"HAMPDEN WILBRAHAM            ",0.25490000000000002,5,4,1]
[null,null,null,null,null,null,683,"HAMPSHIRE                    ",0.24149999999999999,5,4,1]
[null,null,null,null,null,null,685,"HAWLEMONT                    ",0.55020000000000002,10,10,0]
[null,null,null,null,null,null,690,"KING PHILIP                  ",0.16930000000000001,3,3,0]
[null,null,null,null,null,null,695,"LINCOLN SUDBURY              ",0.10299999999999999,2,2,0]
[null,null,null,null,null,null,698,"MANCHESTER ESSEX",0.15970000000000001,3,3,0]
[null,null,null,null,null,null,700,"MARTHAS VINEYARD             ",0.46139999999999998,8,7,1]
[null,null,null,null,null,null,705,"MASCONOMET                   ",0.1174,2,2,{"$f":"J395-K395","v":0}]
[null,null,null,null,null,null,710,"MENDON UPTON                 ",0.14940000000000001,3,2,1]
[null,null,null,null,null,null,712,"MONOMOY",0.41789999999999999,7,6,1]
[null,null,null,null,null,null,715,"MOUNT GREYLOCK               ",0.28360000000000002,5,5,0]
[null,null,null,null,null,null,717,"MOHAWK TRAIL                 ",0.49469999999999997,9,7,2]
[null,null,null,null,null,null,720,"NARRAGANSETT                 ",0.44529999999999997,8,6,2]
[null,null,null,null,null,null,725,"NASHOBA                      ",0.1426,3,2,1]
[null,null,null,null,null,null,728,"NEW SALEM WENDELL            ",0.45710000000000001,8,9,-1]
[null,null,null,null,null,null,730,"NORTHBORO SOUTHBORO          ",0.1396,3,2,1]
[null,null,null,null,null,null,735,"NORTH MIDDLESEX              ",0.3095,6,4,2]
[null,null,null,null,null,null,740,"OLD ROCHESTER                ",0.2296,4,3,1]
[null,null,null,null,null,null,745,"PENTUCKET                    ",0.17330000000000001,3,3,0]
[null,null,null,null,null,null,750,"PIONEER                      ",0.40739999999999998,7,6,1]
[null,null,null,null,null,null,753,"QUABBIN                      ",0.40970000000000001,7,6,1]
[null,null,null,null,null,null,755,"RALPH C MAHAR                ",0.59689999999999999,10,9,1]
[null,null,null,null,null,null,760,"SILVER LAKE                  ",0.26019999999999999,5,4,1]
[null,null,null,null,null,null,763,"SOMERSET BERKLEY",0.26679999999999998,5,4,1]
[null,null,null,null,null,null,765,"SOUTHERN BERKSHIRE           ",0.50249999999999995,9,7,2]
[null,null,null,null,null,null,766,"SOUTHWICK TOLLAND GRANVILLE",0.37940000000000002,7,6,1]
[null,null,null,null,null,null,767,"SPENCER EAST BROOKFIELD      ",0.51970000000000005,9,8,1]
[null,null,null,null,null,null,770,"TANTASQUA                    ",0.31080000000000002,6,5,1]
[null,null,null,null,null,null,773,"TRITON                       ",0.35010000000000002,6,5,1]
[null,null,null,null,null,null,774,"UPISLAND",0.37969999999999998,7,5,2]
[null,null,null,null,null,null,775,"WACHUSETT                    ",0.1895,4,3,1]
[null,null,null,null,null,null,778,"QUABOAG",0.52880000000000005,9,9,0]
[null,null,null,null,null,null,780,"WHITMAN HANSON               ",0.3135,6,5,1]
[null,null,null,null,null,null,801,"ASSABET VALLEY               ",0.46529999999999999,8,7,1]
[null,null,null,null,null,null,805,"BLACKSTONE VALLEY            ",0.16689999999999999,3,3,0]
[null,null,null,null,null,null,806,"BLUE HILLS                   ",0.42859999999999998,8,7,1]
[null,null,null,null,null,null,810,"BRISTOL PLYMOUTH             ",0.38469999999999999,7,7,0]
[null,null,null,null,null,null,815,"CAPE COD                     ",0.56569999999999998,10,9,1]
[null,null,null,null,null,null,817,"ESSEX NORTH SHORE",0.26419999999999999,5,6,-1]
[null,null,null,null,null,null,818,"FRANKLIN COUNTY              ",0.49819999999999998,9,9,0]
[null,null,null,null,null,null,821,"GREATER FALL RIVER           ",0.51160000000000005,9,10,-1]
[null,null,null,null,null,null,823,"GREATER LAWRENCE             ",0.74319999999999997,11,11,0]
[null,null,null,null,null,null,825,"GREATER NEW BEDFORD          ",0.56399999999999995,10,10,0]
[null,null,null,null,null,null,828,"GREATER LOWELL               ",0.61040000000000005,10,10,0]
[null,null,null,null,null,null,829,"SOUTH MIDDLESEX              ",0.63290000000000002,10,10,0]
[null,null,null,null,null,null,830,"MINUTEMAN                    ",0.2397,4,7,-3]
[null,null,null,null,null,null,832,"MONTACHUSETT                 ",0.39140000000000003,7,6,1]
[null,null,null,null,null,null,851,"NORTHERN BERKSHIRE           ",0.50819999999999999,9,8,1]
[null,null,null,null,null,null,852,"NASHOBA VALLEY               ",0.34239999999999998,6,5,1]
[null,null,null,null,null,null,853,"NORTHEAST METROPOLITAN       ",0.55549999999999999,10,9,1]
[null,null,null,null,null,null,855,"OLD COLONY                   ",0.27350000000000002,5,5,0]
[null,null,null,null,null,null,860,"PATHFINDER                   ",0.47539999999999999,8,8,0]
[null,null,null,null,null,null,871,"SHAWSHEEN VALLEY             ",0.2445,5,4,1]
[null,null,null,null,null,null,872,"SOUTHEASTERN                 ",0.49419999999999997,9,10,-1]
[null,null,null,null,null,null,873,"SOUTH SHORE                  ",0.34050000000000002,6,6,0]
[null,null,null,null,null,null,876,"SOUTHERN WORCESTER           ",0.38450000000000001,7,6,1]
[null,null,null,null,null,null,878,"TRI COUNTY                   ",0.30349999999999999,6,6,0]
[null,null,null,null,null,null,879,"UPPER CAPE COD               ",0.45700000000000002,8,6,2]
[null,null,null,null,null,null,885,"WHITTIER                     ",0.44769999999999999,8,8,0]
[null,null,null,null,null,null,910,"BRISTOL COUNTY               ",0.34670000000000001,6,5,1]
[null,null,null,null,null,null,915,"NORFOLK COUNTY               ",0.24660000000000001,5,4,1]

{"sheet":"codes","index":8,"n_rows":448,"n_cols":8,"rows_kept":448,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,{"$f":"COUNTIF(H10:H99,\"=open\")","v":70},null,{"$f":"COUNTA(H10:H99)","v":72}]
[]
[]
[]
[]
["2019-10-02","code 436",null,null,null,"2022-03-28","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","will be asborbed by 440 in FY23"]
[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","will be asborbed by 440 in FY23"]
[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","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","open"]
[23,"BEDFORD",1,null,null,441,"SPRINGFIELD 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,"LEARNING FIRST","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 ACADEMY CHELSEA","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,3506,"PIONEER CS OF SCIENCE II","open"]
[64,"CLINTON",1,null,null,3508,"PHOENIX ACADEMY SPRINGFIELD","open"]
[65,"COHASSET",1,null,null,3509,"ARGOSY COLLEGIATE","open"]
[66,"COLRAIN",0,null,null,3510,"SPRINGFIELD PREPARATORY","open"]
[67,"CONCORD",1,null,null,3513,"NEW HEIGHTS CS OF BROCKTON","open"]
[68,"CONWAY",1,null,null,3514,"LIBERTAS ACADEMY","open"]
[69,"CUMMINGTON",0,null,null,3515,"OLD STURBRIDGE ACADEMY","open"]
[70,"DALTON",0,null,null,3516,"HAMPDEN CS OF SCIENCE WEST","open"]
[71,"DANVERS",1,null,null,3517,"MAP ACADEMY","open"]
[72,"DARTMOUTH",1,null,null,3518,"PHOENIX ACADEMY LAWRENCE","open"]
[73,"DEDHAM",1]
[74,"DEERFIELD",1]
[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]